Value
On Plan- Approved Baseline
- SAR 16,999,000
- Prototype Actual
- SAR 17,678,960
- Variance
- SAR 679,960
- Relative variance
- +4.0%
value uses higher-positive; material at 5% and critical at 12%. · Materiality: Minor
Back to Portfolio
84% confidenceAsset Monitoring
Office building 056
MEYAR-RYD-0056 · MEYAR-OPP-0056 · MEYAR-PORT-001
Prototype / Demo / Modelled - local PDF export; no live accounting, tenant, market, or notification feed.
Current Position
- Value
- SAR 17,678,960 Estimated · 84%
- Risk
- 29/100 Modelled · 84%
- Development Cost
- SAR 8,145,240 Modelled · 84%
- Schedule (months)
- 18 Demo · 84%
- Revenue
- SAR 30,871,220 Modelled · 84%
- NOI
- SAR 1,110,207 Modelled · 84%
- Return Indicator
- 6.3% Calculated · 84%
- Occupancy
- 83.0% Demo · 84%
Actual vs Baseline
Investment
On Plan- Approved Baseline
- SAR 16,980,000
- Prototype Actual
- Unavailable
- Variance
- —
- Relative variance
- —
Comparison unavailable because an applicable baseline or prototype actual is missing. · Materiality: Unavailable
Development Cost
Watch- Approved Baseline
- SAR 7,908,000
- Prototype Actual
- SAR 8,145,240
- Variance
- SAR 237,240
- Relative variance
- +3.0%
developmentCost uses higher-negative; material at 6% and critical at 15%. · Materiality: Minor
Revenue
Watch- Approved Baseline
- SAR 31,826,000
- Prototype Actual
- SAR 30,871,220
- Variance
- -SAR 954,780
- Relative variance
- -3.0%
revenue uses higher-positive; material at 6% and critical at 15%. · Materiality: Minor
NOI
On Plan- Approved Baseline
- SAR 1,077,871
- Prototype Actual
- SAR 1,110,207
- Variance
- SAR 32,336
- Relative variance
- +3.0%
noi uses higher-positive; material at 5% and critical at 12%. · Materiality: Minor
Occupancy
Watch- Approved Baseline
- 84.0%
- Prototype Actual
- 83.0%
- Variance
- -1.0%
- Relative variance
- -1.2%
occupancy uses higher-positive; material at 4% and critical at 10%. · Materiality: Minor
Schedule (months)
On Plan- Approved Baseline
- 18
- Prototype Actual
- 18
- Variance
- 0
- Relative variance
- +0.0%
schedule uses higher-negative; material at 10% and critical at 25%. · Materiality: Minor
Risk
On Plan- Approved Baseline
- 32/100
- Prototype Actual
- 29/100
- Variance
- -3/100
- Relative variance
- -9.4%
risk uses higher-negative; material at 10% and critical at 25%. · Materiality: Minor
Return Indicator
Watch- Approved Baseline
- 6.3%
- Prototype Actual
- 6.3%
- Variance
- -0.1%
- Relative variance
- -1.0%
returnIndicator uses higher-positive; material at 8% and critical at 18%. · Materiality: Minor
Ask Meyar
Local deterministic explanation; no external model or autonomous execution.