01 — The session
Step00 · The session
Marasi One · Working SessionFeasly Engine
New working sessionThe analyst is ready
You
Feasly Analyst
Feasly Engine
Base caserun c60d2c94
Profit, undiscountedAED 0.0m
Project IRR0.0%
Equity IRR0.0%
Peak fundingAED 0.0m
Every figure traces to a formula
Feasly Engine · run c60d2c94 · engine rev 1325db75
You
Feasly Engine · Sandbox
Test · Construction +10 percentrun 4e532bb5
ProfitAED 223.3m(AED 15.0m)
Project IRR33.1%(2.2 pts)
Total costAED 250.0m+AED 15.0m
Base untouched · Sandbox only
You
Feasly · Governed write
CommitAccepted
Total costwas AED 250.0mAED 265.0m
Ask the analyst anything…
Marasi One · Inputs.xlsxFeasly · run 4e532bb5
B12fxFeasly Engine · run 4e532bb5
2Residential NSA15,000sqm
3Podium NLA4,000sqm
4Construction GFA20,000sqm
5Residential sale rate25,000AED /sqm
6Podium rent2,400AED /sqm /yr
7Pre-sales open25month
8Construction rate8,250AED /sqm
9Timing54periods
10StartJan 2026
Outputs · locked · written by Feasly Engine
12ProfitAED 208.3m(AED 15.0m)
13Project IRR30.9%(2.2 pts)
14Total costAED 265.0m+AED 15.0m
[ 01 ]
[ 02 ]
02 — Live compute
AED 120.0mAED 235.0m
Project IRR17.8%
ProfitAED 121.0m
Margin on GDV19.5%
Peak fundingAED 465.2m
run 77be756eengine 08bd2dac
Illustrative model. Not a customer project or market valuation.
03 — Base vs test
| Measure | Baserun c60d2c94 · locked | Test · Completion +6 monthsrun 965dae9a | ChangeTest less base |
|---|---|---|---|
| Profit | AED 223.3m | AED 210.3m | (AED 13.1m) |
| Project IRR | 33.1% | 29.9% | (3.2 pts) |
| Equity IRR | 41.7% | 36.8% | (4.9 pts) |
| Peak funding | AED 355.1m | AED 367.7m | +AED 12.6m |
| Interest paid | AED 62.2m | AED 75.2m | +AED 13.1m |
| Total cost | AED 250.0m | AED 250.0m | · |
Four runs, one study: base c60d2c94 · time 965dae9a · cost 4e532bb5 · market 53c972c2 · all computed by engine rev 1325db75. Base is never recomputed by a test.
An operating system for real-estate capital. You describe a scheme in plain language, the engine builds the model, and you edit it like a spreadsheet — except the outputs are computed rather than typed. It is built for GCC institutional development, not adapted from a generic template.
