JUMEIRAH SCHOOL -COST ESTIMATION

CONSTRUCTION COMPOUND WALL PARKING LANDSCAPPING FURNITURE & FITOUT PREOPENING COST 1 YEAR INSTALLMENT TOTAL COST

SNO OPTION FLOOR

AREA RATE TOTAL RMT RATE TOTAL INTERLOCK AREA RATE TOTAL AREA RATE TOTAL RATE RATE RATE RATE

RAFT 3,090 2,000 6,180,000

GROUND 3,981 3,750 14,928,750

1 ( Girls - School)

FIRST FLOOR 3,004 3,750 11,265,000 57,290,500

SECOND FLOOR 3,175 3,750 11,906,250

THIRD FLOOR 3,005 4,000 12,020,000

RAFT 1,948 2,000 3,896,000

OPTION 1

1 255 500 127,500 3,340 200 668,000 1,300 150 195,000

GROUND 1,964 3,750 7,365,000

CORE

FIRST FLOOR 1,308 3,750 4,905,000 28,356,750

SECOND FLOOR 1,573 3,750 5,898,750

THIRD FLOOR 1,573 4,000 6,292,000

4 (Girls -Sports Hall)

RAFT 781 2,000 1,562,000

6,954,000

GROUND 1,348 4,000 5,392,000

RAFT 3,090 2,000 6,180,000

GROUND 3,966 3,750 14,872,500

2 (Boys-School)

FIRST FLOOR 3,064 3,750 11,490,000 57,418,950

SECOND FLOOR 3,155 3,750 11,831,250

OPTION 2

2 THIRD FLOOR 3,016 4,000 12,064,000 252 500 126,000 3,301 200 660,200 1,300 150 195,000

RAFT 778 2,000 1,556,000

3 (KG -School)

10,484,000

GROUND 2,232 4,000 8,928,000

5(Boys -Sports Hall)

RAFT 445 2,000 890,000

3,970,000

GROUND 770 4,000 3,080,000

RAFT 1,948 2,000 3,896,000

GROUND 1,964 3,750 7,365,000

CORE

FIRST FLOOR 1,308 3,750 4,905,000 29,592,550

SECOND FLOOR 1,573 3,750 5,898,750

THIRD FLOOR 1,573 4,000 6,292,000

RAFT 3,090 2,000 6,180,000

GROUND 3,966 3,750 14,872,500

OPTION 3

3 318 500 159,000 4,165 200 833,050 1,625 150 243,750

2 (Boys-School)

FIRST FLOOR 3,064 3,750 11,490,000 56,437,750

SECOND FLOOR 3,155 3,750 11,831,250

THIRD FLOOR 3,016 4,000 12,064,000

RAFT 778 2,000 1,556,000

3 (KG -School)

10,484,000

GROUND 2,232 4,000 8,928,000

4 (Girls -Sports Hall)

RAFT 781 2,000 1,562,000

6,954,000

GROUND 1,348 4,000 5,392,000

 JUMEIRAH SCHOOL- COST ESTIMATION OPTIONS

OPTION 1 OPTION 2 OPTION 3

SNO DESCRIPTION
1 ( Girls - School) CORE 4 (Girls -Sports Hall) 2 (Boys-School) 3 (KG -School) 5(Boys -Sports Hall) CORE 2 (Boys-School) 3 (KG -School) 4 (Girls -Sports Hall)

1 RAFT 6,180,000 3,896,000 1,562,000 6,180,000 1,556,000 890,000 3,896,000 6,180,000 1,556,000 1,562,000

2 CONSTRUCTION 50,120,000 24,460,750 5,392,000 50,257,750 8,928,000 3,080,000 24,460,750 50,257,750 8,928,000 5,392,000

3 COMPOUND WALL 127,500 126,000 159,000

4 PARKING 668,000 660,200 833,050

5 LANDSCAPPING 195,000 195,000 243,750

6 FURNITURE & FITOUT 0 0 0 0 0 0 0 0 0 0

7 PRE OPENING COST 0 0 0 0 0 0 0 0 0 0

8 1 YEAR INSTALLMENT 0 0 0 0 0 0 0 0 0 0

57,290,500 28,356,750 6,954,000 57,418,950 10,484,000 3,970,000 29,592,550 56,437,750 10,484,000 6,954,000

TOTAL COST 92,601,250 71,872,950 103,468,300

TOTAL BUILDING COST OPTION 1+OPTION 2 164,474,200

OPTION 1 1 ( Girls - School)+ CORE + 4 (Girls -Sports Hall)

OPTION 2 2 (Boys-School) + 3 (KG -School) + 5(Boys -Sports Hall)

OPTION 3 CORE + 2 (Boys-School +3 (KG -School) +4 (Girls -Sports Hall)