Extract from the Business Plan

(April 2020)

KEY HOTELS & RESORTSS

*****

BUSINESS PLAN


  • Construction of a 5-star hotel complex on the front of the ocean on a 200-hectare site

  • Composed of 1800 suites. (1600 of 100 m2 and 200 of 150 m2).

  • A 27-hole golf course with 500 villas of 300 m2 bordering the Golf.

  • 20 villas of 2000 m2 by the beach and 10 by the Golf.

As well as yacht Marina shopping center, restaurants, cinemas, theater Swimming pools, tennis, volleyball, a football stadium, basketball, fitness center, shopping , and so on.

 
Sale of 800 suites and 500 Villas

BUILDING CAPACITY of the complex:

*1600 suites X 100 m2 = 160,000 m2

*200 suites x 150 m2 = 30,000 m2

*500 villas X 300 m2 = 150.000 m2

*20 villas x 2000 m2 = 40,000 m2

*10 villas x 1200m2 = 12,000 m2

Total 392.000 m2 + shopping center de 100 000 m2.

TOTAL COST

PHASE 1 : acquisition of the site, the property, the land $80 million
PHASE 2 : The cost of the work: $490 million
Maketing : $45 million

Total $615 million

TOTAL TURNOVER, COST and MARGIN PHASE

SALE of 800 suites $319.6 million

SALE of 500 villas $498.2 million

TOTAL $817.8 million

COSTS
Acquisition of land $80 million + Cost of the total project.
Total work include the infra structure Marina , Golf , restaurant and so on + concept
marketing.
Total cost $535 million. Total $817.8 million – $535 million = MARGIN  $282.8 million

KEY HOTELS & RESORTS ***** will become the owner of the complex free of mortgage, composed of 800 suites of 100 m2 and 200 suites of 150 m2. The 800 suites that are sold are reserved for the operation of the hotel with a contract of 10 years management that will be in the deed of purchase. A 27-hole golf course, Yacht Marina, Tennis courts, SPA fitness and many restaurants, as well as 20 villas of 2000 m2 with a private beach and 10 villas overlooking the Golf.
In addition, we will sell membership cards for part of the suites intended for sale with a process that I have developed. We will be bringing in $400 million.

The value of the KEY HOTELS & RESORTS complex is $600 million for the hotel and its infrastructure, with $682.8 million in bank, and a total of $1.282 billion.