Value
Critical- Approved Baseline
- SAR 25,968,000
- Prototype Actual
- SAR 22,332,480
- Variance
- -SAR 3,635,520
- Relative variance
- -14.0%
value uses higher-positive; material at 5% and critical at 12%. · Materiality: Critical
Back to Portfolio
76% confidenceAsset Monitoring
Neighbourhood retail 066
MEYAR-RYD-0066 · MEYAR-OPP-0066 · MEYAR-PORT-001
Prototype / Demo / Modelled - local PDF export; no live accounting, tenant, market, or notification feed.
Current Position
- Value
- SAR 22,332,480 Estimated · 76%
- Risk
- 42/100 Modelled · 76%
- Development Cost
- SAR 4,766,040 Modelled · 76%
- Schedule (months)
- 18 Demo · 76%
- Revenue
- SAR 29,668,420 Modelled · 76%
- NOI
- SAR 1,711,607 Modelled · 76%
- Return Indicator
- 7.7% Calculated · 76%
- Occupancy
- 72.5% Demo · 76%
Actual vs Baseline
Investment
On Plan- Approved Baseline
- SAR 25,726,000
- Prototype Actual
- Unavailable
- Variance
- —
- Relative variance
- —
Comparison unavailable because an applicable baseline or prototype actual is missing. · Materiality: Unavailable
Development Cost
Off Plan- Approved Baseline
- SAR 4,413,000
- Prototype Actual
- SAR 4,766,040
- Variance
- SAR 353,040
- Relative variance
- +8.0%
developmentCost uses higher-negative; material at 6% and critical at 15%. · Materiality: Material
Revenue
Critical- Approved Baseline
- SAR 36,181,000
- Prototype Actual
- SAR 29,668,420
- Variance
- -SAR 6,512,580
- Relative variance
- -18.0%
revenue uses higher-positive; material at 6% and critical at 15%. · Materiality: Critical
NOI
Critical- Approved Baseline
- SAR 2,037,627
- Prototype Actual
- SAR 1,711,607
- Variance
- -SAR 326,020
- Relative variance
- -16.0%
noi uses higher-positive; material at 5% and critical at 12%. · Materiality: Critical
Occupancy
Critical- Approved Baseline
- 84.5%
- Prototype Actual
- 72.5%
- Variance
- -12.0%
- Relative variance
- -14.2%
occupancy uses higher-positive; material at 4% and critical at 10%. · Materiality: Critical
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
Critical- Approved Baseline
- 30/100
- Prototype Actual
- 42/100
- Variance
- 12/100
- Relative variance
- +40.0%
risk uses higher-negative; material at 10% and critical at 25%. · Materiality: Critical
Return Indicator
Watch- Approved Baseline
- 7.8%
- Prototype Actual
- 7.7%
- Variance
- -0.2%
- Relative variance
- -2.3%
returnIndicator uses higher-positive; material at 8% and critical at 18%. · Materiality: Minor
Ask Meyar
Local deterministic explanation; no external model or autonomous execution.