Unit value | 3,581 € | 2,949 € | ||
Lettable area | 15,000 | 15,000 | ||
Development costs | ||||
CC | Certified property | Non-certified property | ||
Unit costs | Total costs | Unit costs | Total costs | |
1,300 € | 1,000 € | |||
SC | Certified property | Non-certified property | ||
Professional fees | 7% of CC | 1,365,000 € | 7% of CC | 750,000 € |
Project management | 7.5% of CC | 1,462,500 € | 7% of CC | 1,050,000 € |
Marketing | 2% of CC | 390,000 € | 2% of CC | 300,000 € |
Disposal fees | 2.5% of GDV | 1,342,875 € | 2.5% of GDV | 1,105,875 € |
Financial costs | Certified property | Non-certified property | ||
Interest during building permit process | 3.0% | 1,077,105 € | 3.5% | 1,113,540 € |
Interest during construction period | 3.0% | 1,355,667 € | 3.5% | 1,330,463 € |
Interest over void | 3.0% | 317,251 € | 3.5% | 304,295 € |
Development profit | Certified property | Non-certified property | ||
Profit on total costs | 20% of total costs | 8,952,429 € | 20% of total costs | 7,372,377 € |
1 | BB Centrum Villas | 2002 | 2,000 € | 1.10 | 1.10 | 1.07 | 2,590 € | |
2 | Oregon House | 2005 | 1,929 € | 1.20 | 1.10 | 1.07 | 2,725 € | |
3 | Metronom | 2015 | 2,735 € | 1.10 | 1.00 | 1.02 | 3,077 € | |
4 | Visionary | 2018 | 3,009 € | 1.00 | 1.00 | 1.02 | 3,077 € | |
5 | Explora Business centre | 2012 | 2,512 € | 1.10 | 1.05 | 1.02 | 2,967 € | |
6 | Hadovka | 1999 | 2,000 € | 1.10 | 1.20 | 1.02 | 2,700 € | |
7 | Polygon | 2004 | 2,512 € | 1.00 | 1.10 | 1.02 | 2,826 € | |
8 | Nestle | 2006 | 2,500 € | 1.20 | 1.10 | 1.02 | 3,375 € | |
9 | Rosmarin Business Centre | 2012 | 1,702 € | 1.00 | 1.20 | 1.02 | 2,089 € | |
10 | Prague Marina | 2009 | 2,426 € | 1.00 | 1.10 | 1.02 | 2,730 € | |
11 | Forum Karlín | 2014 | 2,524 € | 1.00 | 1.05 | 1.00 | 2,650 € | |
12 | Florenc Office centre | 2018 | 4,636 € | 1.00 | 1.00 | 1.00 | 4,636 € | |
13 | Palác Karlín | 1999 | 3,396 € | 1.00 | 1.20 | 1.00 | 4,075 € | |
14 | City West B1 | 2009 | 2,828 € | 1.20 | 1.10 | 1.00 | 3,733 € | |
15 | Trimaran/City Element | 2018 | 4,365 € | 1.00 | 1.00 | 0.98 | 4,270 € | |
16 | Waltrovka | 2018 | 3,125 € | 1.10 | 1.00 | 0.98 | 3,363 € | |
17 | Rustonka | 2019 | 4,459 € | 1.00 | 1.00 | 0.98 | 4,363 € | |
18 | Crystal | 2015 | 3,472 € | 1.00 | 1.00 | 0.91 | 3,173 € | |
19 | Main point Pankrác | 2018 | 4,453 € | 1.00 | 1.00 | 0.91 | 4,070 € | |
20 | Palmovka Open Park | 2018 | 3,077 € | 1.00 | 1.00 | 0.91 | 2,812 € | |
Uncertified property average adjusted unit price | 2,949 € | |||||||
LEED or BREEAM certified property average adjusted unit price | 3,581 € |
1 | BB Centrum Villas | Prague 4 | None | 2002 | 1Q/2018 | 16 |
2 | Oregon House | Prague 5 | None | 2005 | 1Q/2018 | 27 |
3 | Metronom | Prague 5 | BREEAM | 2015 | 2Q/2018 | 93 |
4 | Visionary | Prague 7 | LEED | 2018 | 2Q/2018 | 68 |
5 | Explora Business Centre | Prague 5 | LEED | 2012 | 2Q/2018 | 53 |
6 | Hadovka | Prague 6 | None | 1999 | 2Q/2018 | 50 |
7 | Polygon | Prague 4 | None | 2004 | 3Q/2018 | 26.5 |
8 | Nestle | Prague 4 | None | 2006 | 3Q/2018 | 25.5 |
9 | Rosmarin B. Centre | Prague 7 | None | 2012 | 3Q/2018 | 40 |
10 | Prague Marina | Prague 7 | None | 2009 | 3Q/2018 | 33 |
11 | Forum Karlín | Prague 8 | None | 2014 | 4Q/2018 | 53 |
12 | Florenc Office centre | Prague 8 | BREEAM | 2018 | 4Q/2018 | 51 |
13 | Palác Karlín | Prague 8 | None | 1999 | 4Q/2018 | 54 |
14 | City West B1 | Prague 13 | None | 2009 | 4Q/2018 | 69 |
15 | Trimaran/City Element | Prague 4 | LEED | 2018 | 1Q/2019 | 110 |
16 | Waltrovka | Prague 5 | LEED | 2018 | 1Q/2019 | 250 |
17 | Rustonka | Prague 8 | LEED | 2019 | 1Q/2019 | 165 |
18 | Crystal | Prague 3 | BREEAM | 2015 | 2Q/2019 | 50 |
19 | Main point Pankrác | Prague 4 | LEED | 2018 | 2Q/2019 | 118 |
20 | Palmovka Open Park | Prague 4 | BREEAM | 2018 | 2Q/2019 | 80 |