Prototype. Every figure on this page is illustrative. The register holds 8 sample assets from the MoPED data-model workbook and 112 generated to match its schema — no real asset, valuation or coordinate.
Vacant Plot — East Nile
BNS-LND-0118 · Beni Suef
Vacant Plot — East Nile
55 Port Said Street, East Nile, Beni Suef, Beni Suef
Vacant land · Corner plot · Ministry of Planning & Economic Development
Seasonality means the occupancy assumption should be split summer/winter.
Market value
EGP 23.5m
book value EGP 7.8m
Value after renovation
EGP 23.5m
scope: None
CapEx
EGP 0
Net operating income
—
on — gross revenue
Gross yield
—
clears the 12% hurdle
Revenue gap
—
against EGP 0 earned today
Recommendation
Highest & best use
Logistics / warehousing
Monetization route
Direct sale
Payback
—yrs
Vacant
6yrs
Monthly rent equiv.
—
Assumed occupancy
0%
Blockers
- Clearing informal occupants from the site
- Existing government unit must be relocated first
- Boundary survey disputed by the neighbouring parcel
Location
- Coordinates
- 29.0743, 31.0912
- Main road / transport
- 1.3 / 1.9 km
Estimated valueSimulated
Back-cast from today's valuation at the Assumptions sheet's inflation rate plus governorate drift.
Condition scoreSimulated
Decay rate follows the recorded utilization status; the final point is today's rating.
A. Identification & Ownership
14- Asset IDasset_id
- BNS-LND-0118
- Asset Name (EN)asset_name_en
- Vacant Plot — East Nile
- Asset Name (AR)asset_name_ar
- قطعة أرض فضاء — شرق النيل
- Custodian Entitycustodian_entity
- Ministry of Planning & Economic Development
- Custodian Sub-Unit / Directoratecustodian_sub
- Regional Directorate
- Ownership Typeownership_type
- State freehold (ملكية خاصة للدولة)
- Title / Registration Statustitle_status
- Registered (مسجل)
- Real-Estate Registry No.registry_no
- 2008/4407
- Asset Classasset_class
- Vacant land (أرض فضاء)
- Asset Sub-Typeasset_subtype
- Corner plot
- Utilization Statusutilization_status
- Partially utilized (مستغل جزئياً)
- Years Vacant / Underusedvacancy_years
- 6
- Occupied By / Encumbrancesoccupied_by
- Informal scrap storage by third parties
B. Location & Geospatial
14- Governorategovernorate
- Beni Suef
- City / Markazcity
- Beni Suef
- District / Neighbourhooddistrict
- East Nile
- Full Address (EN)address_en
- 55 Port Said Street, East Nile, Beni Suef, Beni Suef
- Full Address (AR)address_ar
- ٥٥ شارع بورسعيد، شرق النيل، بني سويف، بني سويف
- Latitudelatitude
- 29.074272
- Longitudelongitude
- 31.091199
- Plot / Block No.plot_no
- Block 13 / Plot 27
- Zoning Classificationzoning
- Industrial
- Permitted Use per Detailed Planpermitted_use
- Residential
- Distance to Main Road (km)dist_main_road
- 1.25
- Distance to Transport Node (km)dist_transport
- 1.94
- Catchment Population (000s)catchment_pop
- EGP 83
C. Physical Characteristics
11- Land Area (m2)land_area
- 9,020 m²
- Finishing Levelfinishing_level
- N/A - land
- Utilities Connectedutilities
- Water at boundary
- Heritage-Listed?heritage_listed
- N/A
D. Internal Division & Layout
9- Internally Divided?has_internal_division
- No
- Partition Flexibilitypartition_flexibility
- N/A
- Layout Noteslayout_notes
- Open plot, level, no structures
E. Condition & Renovation
9- Physical Conditioncondition_rating
- N/A - land
- Condition Notes (EN)condition_notes_en
- Open plot, unfenced, no structures or services on site.
- Condition Notes (AR)condition_notes_ar
- قطعة مفتوحة غير مسورة، بدون منشآت أو مرافق.
- Renovation Required?renovation_required
- No
- Renovation Scoperenovation_scope
- None
- Licensing / Compliance Statuscompliance_status
- Under review
F. Valuation
8- Valuation Methodvaluation_method
- Comparable sales (المقارنة)
- Land Value (EGP/m2)land_value_sqm
- EGP 2,600
- Est. Market Value (EGP)market_valueƒ
- EGP 23,452,000
- Value After Renovation (EGP)value_post_renoƒ
- EGP 23,452,000
- Government Book Value (EGP)book_value
- EGP 7,800,000
- Valuation Datevaluation_date
- 11 Sept 2026
- Valuation Sourcevaluation_source
- Entlaq desk review + 3 comparables
G. Income & Rental Potential
11- ADR - Residential (EGP/day)adr_residential
- EGP 0
- ADR - Commercial / Retail (EGP/day)adr_commercial
- EGP 0
- ADR - Office (EGP/day)adr_office
- EGP 0
- Assumed Occupancy Rateoccupancy_rate
- 0.0%
H. Utilization Gap & Monetization
7- Current Actual Income (EGP/yr)current_annual_income
- EGP 0
- Highest & Best Usehighest_best_use
- Logistics / warehousing
- Recommended Monetization Routemonetization_option
- Direct sale (بيع)
- CapEx to Activate (EGP)capex_to_activateƒ
- EGP 0
- Priority Tierpriority_tier
- 2 - Medium term
- Key Blockersblockers
- Clearing informal occupants from the site; Existing government unit must be relocated first; Boundary survey disputed by the neighbouring parcel
I. Media & Documentation
6- Photos Folder (URL)photos_link
- https://drive.example.org/assets/BNS-LND-0118/photos
- Number of Photosphotos_count
- 47
- Floor Plan / Survey (URL)floorplan_link
- https://drive.example.org/assets/BNS-LND-0118/plan.pdf
- Video / 360 Tour (URL)video_link
- https://video.example.org/BNS-LND-0118/tour
J. Data Governance
7- Primary Data Sourcedata_source
- Government dataset (custodian)
- Data Confidenceconfidence_level
- High
- Site Visit Datesite_visit_date
- 3 Sept 2026
- Surveyor / Analystsurveyor
- K. Saad
- Last Updatedlast_updated
- 5 Sept 2026
- Record Statusrecord_status
- Validated
- General Notesnotes
- Seasonality means the occupancy assumption should be split summer/winter.
47 photographs on file
The survey's geotagged photographs live in the custodian's drive folder. This prototype records the link and the count rather than shipping the images.
https://drive.example.org/assets/BNS-LND-0118/photosSource: Government dataset (custodian). Surveyed by K. Saad on 3 Sept 2026. Record last updated 5 Sept 2026.