Value
Ahead of Plan- Approved Baseline
- SAR 33,091,000
- Prototype Actual
- SAR 35,738,280
- Variance
- SAR 2,647,280
- Relative variance
- +8.0%
value uses higher-positive; material at 5% and critical at 12%. · Materiality: Material
Back to Portfolio
86% confidenceAsset Monitoring
Stabilized income asset 111
MEYAR-RYD-0111 · MEYAR-OPP-0111 · MEYAR-PORT-001
Prototype / Demo / Modelled - local PDF export; no live accounting, tenant, market, or notification feed.
Current Position
- Value
- SAR 35,738,280 Estimated · 86%
- Risk
- 51/100 Modelled · 86%
- Development Cost
- SAR 24,790,480 Modelled · 86%
- Schedule (months)
- 18 Demo · 86%
- Revenue
- SAR 75,892,800 Modelled · 86%
- NOI
- SAR 2,250,569 Modelled · 86%
- Return Indicator
- 6.3% Calculated · 86%
- Occupancy
- 86.8% Demo · 86%
Actual vs Baseline
Investment
On Plan- Approved Baseline
- SAR 35,586,000
- 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 23,837,000
- Prototype Actual
- SAR 24,790,480
- Variance
- SAR 953,480
- Relative variance
- +4.0%
developmentCost uses higher-negative; material at 6% and critical at 15%. · Materiality: Minor
Revenue
Watch- Approved Baseline
- SAR 78,240,000
- Prototype Actual
- SAR 75,892,800
- Variance
- -SAR 2,347,200
- Relative variance
- -3.0%
revenue uses higher-positive; material at 6% and critical at 15%. · Materiality: Minor
NOI
On Plan- Approved Baseline
- SAR 2,185,018
- Prototype Actual
- SAR 2,250,569
- Variance
- SAR 65,551
- Relative variance
- +3.0%
noi uses higher-positive; material at 5% and critical at 12%. · Materiality: Minor
Occupancy
Watch- Approved Baseline
- 87.8%
- Prototype Actual
- 86.8%
- Variance
- -1.0%
- Relative variance
- -1.1%
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
Critical- Approved Baseline
- 39/100
- Prototype Actual
- 51/100
- Variance
- 12/100
- Relative variance
- +30.8%
risk uses higher-negative; material at 10% and critical at 25%. · Materiality: Critical
Return Indicator
Watch- Approved Baseline
- 6.6%
- Prototype Actual
- 6.3%
- Variance
- -0.3%
- Relative variance
- -4.6%
returnIndicator uses higher-positive; material at 8% and critical at 18%. · Materiality: Minor
Ask Meyar
Local deterministic explanation; no external model or autonomous execution.