Download - At One - Boutique Hotel and Facilities for Middle Head

Transcript
Page 1: At One - Boutique Hotel and Facilities for Middle Head
Page 2: At One - Boutique Hotel and Facilities for Middle Head

GUEST JOURNAL

Page 3: At One - Boutique Hotel and Facilities for Middle Head

At One is a rich experience. My life is significantly enhanced

every time I visit At One. It is a haven.

I truly am at one, connected to my purpose,

connected to all and every thing, leaving a

positive footprint on this planet.

You are about to read of my three day business trip to Sydney, staying at the world's coolest boutique

hotel – At One

At One is a rich experience. My life is significantly enhanced

every time I visit At One. It is a haven.

I truly am at one, connected to my purpose,

connected to all and every thing, leaving a

positive footprint on this planet.

You are about to read of my three day business trip to Sydney, staying at the world's coolest boutique

hotel – At OnePrivate & Confidential © The Flatiron Innovation

1 August 2012Private & Confidential © The Flatiron Innovation

1 August 2012

Page 4: At One - Boutique Hotel and Facilities for Middle Head

Day One

Miss T met me at the airport after a 24-hour flight from New York.

I flashed her my black At One card. Its proximity with her smart phone immediately gave Miss T my vitals – completely secure – and validated me: my last visit,

visits to other global At One facilities, the food cooked especially for me by the

organically trained chefs, my health and visits and routine, business KPI’s, room fridge

requirements, my travel itinerary, spouse’s interests and, most

importantly, my calendar.

Day One

Miss T met me at the airport after a 24-hour flight from New York.

I flashed her my black At One card. Its proximity with her smart phone immediately gave Miss T my vitals – completely secure – and validated me: my last visit,

visits to other global At One facilities, the food cooked especially for me by the

organically trained chefs, my health and visits and routine, business KPI’s, room fridge

requirements, my travel itinerary, spouse’s interests and, most

importantly, my calendar.Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

Page 5: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

Me, I get all access; the restaurants, the bars, the grounds, the pools, green areas, and the small farm plot; I am engaged and connected with At One’s team, who are deeply experienced in health, wellness, and business and who work together to help

me meet my objectives in life.

The electric vehicle in which Miss T picked

me up cruised quietly to the entrance of At

One. The first impression of At One

is cool – discreet, calm, and tranquil. Being an ex-army

post, At One is also secure and efficient. Once I’m validated my card gives me access to certain

areas.

Page 6: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

From the outside, At One blends in with the

headland with little sign that a haven is deeply

embedded into this historic Middle Head which

once helped to protect Sydney.

In a way, it still does.

The reception is inviting, with high walls, a pitched

roof and high deeply angular, exposed wooden beams – its bones - and a

generous space.

Page 7: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

Not having to deal with normal hotel check-in protocol, Miss T transitioned me effortlessly over to my butler who carried my bags and escorted me across the road to my

favorite room, number 23.

The floor area is open functional plan, with

lounge areas, bar, and tasty organic treats – it’s

a chill out relax/greeting/welcome area – stay for an hour and then move on.

There were some cool tunes playing and a nice

mix of people.

Page 8: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

The butler disappeared quietly after hanging my items while I lay on my back on the large comfortable king sized bed looking out over Balmoral Beach as the sun

was setting. “Ahh… thank you” I said to myself.

The room faced north, it was large,

comfortable and inviting. Every item is organic sustainable in At One – the sheets,

the cottons, the bedding, the bathroom amenities, the paint,

the carpet. It was open and comfortable with

an ensuite that reached out to the ocean with

beautiful sunlight streaming in.

Page 9: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

I turned on the digital radio and my favorite station was preset, playing the tunes I liked.

I was feeling a little hungry and looked into

the expansive bar fridge and pantry that was afforded to most units in At One. As

always, the fridge and pantry is populated

with my favorite foods. I poured a grey goose on the rocks and took

the three oyster ‘welcome’ dish from

the fridge.

Page 10: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

I picked up the remote and turned on the large flat screen LED TV. The

opening screen is a calendar displaying my weekly planned events – already synced when greeted by Miss T at

the airport.

I looked over the calendar that I had confirmed prior to

leaving New York and noticed that in between

some slots which I always keep clear when staying in this hotel At One had, with insight,

made a number of suggestions.

Page 11: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

That night was Sunday, and I was quite fortunate. Sunday was Soul Sessions -

Raising Inspired Children.I clicked on the event and eagerly read the

following:

Inspiring Children by Empowering ParentsIt's been said that you need two types of saving funds as a

modern parent: one for your offspring's education, the other for their therapy. British Psychologist Oliver James wrote an

anxiety provoking book about the parent-child reality titled They f*ck You Up. Whoa! But what if we didn't have to f*ck our kids up? What if the world's best thinkers applied their knowledge and expertise to ways we can raise a generation of kids who are equipped to handle just about anything that comes their

way? What if parents could get access to cutting edge science and information far superior to anything that has ever existed

before? What if we as parents armed ourselves with new tools and modi operandi that mean our children are raised

consciously? What if? What if?

I immediately confirmed my attendance.

Page 12: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

Ok, no need to worry about food or entertainment for the evening, I took my oysters and ‘goose’ onto the expansive verandah and looked out over Balmoral

Beach - I had 30 minutes before I needed to make my way to Soul Sessions so I

picked up my iPad and had face time with my daughter to let her know that I arrived

safely. I love the internet connectivity here – always on – full broadband.

“Ahhh…thank you” I thought.

Soul Sessions is simply brilliant. It’s situated in an intimate, 30 person stage like venue. Organic food is exquisitely prepared and made by the wonderful chefs. The people who attend Soul

Sessions are intelligent, open, loving, and present – they are on their journey. I meet someone new and interesting in all walks

of life every time I go – diverse and engaging. And tonight the presenter is the

amazing Dr. Joseph Dispenza D. C.

Page 13: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

Still quite excited after Soul Sessions I made my way to one of the several

bars in At One.

Sunday is usually locals and new starters to At

One – it has its own vibe. I enjoyed some beautiful energy before I retired to

my room.

“What was on the week’s agenda?” I thought as I

drifted asleep in the beautiful king size bed…

Page 14: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

Day Two

I was up early reading and taking in my podcasts and international news that I relate to and that I rely on - I’m

productive in the mornings - my calendar displayed onscreen –

technology live.

At 8am my butler delivered breakfast, taking it to the balcony

and poured me my English breakfast tea, piping hot. This morning’s breakfast included scrambled

biodynamic eggs, with chili and coriander - produce from the onsite farm - with a piece of freshly baked

on premise organic, spelt sourdough.

Page 15: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

At 10:45am my reminder indicated that I had an 11am

session with Momentum for Life so I cleaned my teeth, put on some shorts and a singlet and walked to the Fitness Centre. Leila met me at the entrance

holding her iPad.

She had reviewed my previous workout sessions in New York,

took notice of my aims and objectives and had me ready for a 40 minute personalised

workout.

Page 16: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

This is not a typical gym – far from it. This is about functional exercise based on the principals of eating

right, acting right, thinking right and moving right. We did warm ups

using a swiss ball and deep stretching and then on to the cables where I stood crouched on my single

right leg, looking up, pulling a weighted cable with my left arm in a

precise symmetry.

Leila’s sharp eye was used to point out any flaws in my form and

encourage me when it was done right. After a relatively short and

intense all-body session, Leila took me to the lounge to cool down and recover and talk about my diet and

plans for the week.

Page 17: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

It was a full day through to a dinner where I was attending a presentation given by a good friend - an agriscientist entrepreneur -

on the development of a series of villages in Australia that are sustainable and innovative.

I was back in my room by 12 and showered using the

unique organic products At One has for use.

Fired up, ready to go.

Miss T was in the car, fully charged, out the front with the luncheon address. I sat in the

back, made some calls, did some emails (wi-fi in car) and was delightfully delivered to

lunch.

Page 18: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

DAY THREE

Another day: work, breakfast, and my daily calendar. I have meetings from

12pm today hosted at the At One facilities. I have access to board rooms, meeting

rooms, outside areas, cafes, and restaurants – all organic – all sustainable. The entire place is Wi-Fi enabled – inside and outside. And at 4pm I have a 2 hour

business workshop hosted by Sue.

Sue is ex-McKinseys and with her team has developed an holistic business health program for the CxO level. She and her

team have been working with me on some issues in my corporate world helping me

to unblock some of the serious challenges I am facing.

Page 19: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

My day was well planned and I moved

forward in leaps and bounds. At 6pm I

went to Yoga in a beautiful space looking

out with a 270 degree view of the

Sydney Harbour, the headland and

middle Harbour. It was always a good

session letting go, opening my mind,

being ready for answers to form.

After a shower and clean up I decided to

eat in tonight, for one, at a restaurant

specialising in organic Wagyu and local

grass fed beef – the greens and

accompaniments picked freshly from At

One’s garden and local surrounds.

Page 20: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

Having thoroughly enjoyed the meal, I

took a brief stroll around At One

taking in its beauty, its tranquility and

its history while peering into the

select organic shops open until 8pm

most nights. I stopped at Feather and

Bone – the local organic providors and

suppliers to the restaurant where I

had just eaten.

I retired early, watched a movie which

was synced from my iPad to my large

LED screen and drifted off.

Page 21: At One - Boutique Hotel and Facilities for Middle Head

The radio came on gently at 2:45am,

and then at 2:50am a notification from

my calendar of a Skype session with

my New York partners to start at 3am.

I got up, made a cup of tea and

waited for the call on the LED with its

brightness automatically set to night

time viewing. It was a 2 hour meeting

and by 5 we had had it and decided to

finish off.

The radio came on gently at 2:45am,

and then at 2:50am a notification from

my calendar of a Skype session with

my New York partners to start at 3am.

I got up, made a cup of tea and

waited for the call on the LED with its

brightness automatically set to night

time viewing. It was a 2 hour meeting

and by 5 we had had it and decided to

finish off.

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

Being a little wired I decided to walk down the track, take a skinny dip

and then walk to the beautiful Balmoral Beach and watch the sun come

up.

Page 22: At One - Boutique Hotel and Facilities for Middle Head

I was meeting a friend here at 4pm, she’s a

local and loves coming here to have a spa

treatment using the world famous Australian

organic skincare products by Sharon

McGlinchey. She also takes organic cooking

lessons with Jo Rushton but not today. Today

was the treatment and then I was meeting her

at one of the green suites – a private pool

where we were going to be served a private

dinner party.

After a delightful afternoon we walked back to

my room past the lap pool and juice bar where

people where mingling by the water that

forms the backbone of At One.

I was meeting a friend here at 4pm, she’s a

local and loves coming here to have a spa

treatment using the world famous Australian

organic skincare products by Sharon

McGlinchey. She also takes organic cooking

lessons with Jo Rushton but not today. Today

was the treatment and then I was meeting her

at one of the green suites – a private pool

where we were going to be served a private

dinner party.

After a delightful afternoon we walked back to

my room past the lap pool and juice bar where

people where mingling by the water that

forms the backbone of At One.

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

Page 23: At One - Boutique Hotel and Facilities for Middle Head

At 6am I was woken by my butler

who knocked and entered with a

tray of light breakfast and tea – I

had an 8:30am flight back to

New York.

There is always some sadness

when I leave At One but I knew I

was going to be in Geneva soon

staying again at an At One – they

will know of my visit here, be

ready for my arrival and suggest

beautiful experiences for me.

“Ahhh… thank you”

At 6am I was woken by my butler

who knocked and entered with a

tray of light breakfast and tea – I

had an 8:30am flight back to

New York.

There is always some sadness

when I leave At One but I knew I

was going to be in Geneva soon

staying again at an At One – they

will know of my visit here, be

ready for my arrival and suggest

beautiful experiences for me.

“Ahhh… thank you”

Private & Confidential © The Flatiron Innovation1 August 2012

Private & Confidential © The Flatiron Innovation1 August 2012

Page 24: At One - Boutique Hotel and Facilities for Middle Head

~ END ~

Page 25: At One - Boutique Hotel and Facilities for Middle Head

Private & Confidential © The Flatiron Innovation1 August 2012

TeamConceptDelivery

Financials

Page 26: At One - Boutique Hotel and Facilities for Middle Head

A BESPOKE BOUTIQUE HOTELIn full cooperation with The Sydney Harbour Federation Trust we intend to develop the site for an 80 room high-quality, sustainable boutique hotel.

This unique, world-class hotel will be centered on innovation with unique wellness facilities for both the individual and corporate consumer in the high-end domestic and international market.

We will use the latest in green building and renewable energy technologies, source the produce from local farms and be sustainable, high-tech and innovative.

This site is undeniably unique with extraordinary potential and requires a unique, bespoke approach. It has the potential to be a showcase for the world and as such we have assembled a unique team with a combination of skills that are best of class to deliver an outstanding product.

Page 27: At One - Boutique Hotel and Facilities for Middle Head

As potential custodians of this historic headland, we take this opportunity to acknowledge the traditional owners of

this land (both past and present) and you, the Trust, for your vision. As a new custodian, together, we will

enhance this unique and historic site and produce a bespoke, innovative and sustainable boutique hotel, known

as, At One.

At One, is an 80 room world-class hotel centered on innovation with unique wellness facilities for both the

individual and high-end corporate consumer - both domestic and international.

At One is wellness in health, wellness in business, wellness in life – a unique offering that includes a number of

significant businesses that are current, operational and successful - run by Sydney’s industry leaders - coming

together, to be At One.

At One is the latest in green building and renewable energy technologies, it is food sourced from local farms, it is

organic and sustainable, it is high-tech and innovative.

At One is a rich experience. Your life is significantly enhanced every time you visit At One. It is a haven. You

truly are at one, connected to your purpose, connected to all and every thing, leaving a positive footprint on this

planet.

Page 28: At One - Boutique Hotel and Facilities for Middle Head

At One is a connection with you the Trust and your management plan, it is a connection with the previous

custodians of this land, the local community, the rich and diverse heritage of this country and a connection with the

international community.

At One is a connection with the Past, the Present and the Future - a global exemplar – first to Sydney.

The successful completion of your vision relies on:

•Purpose, Passion and Integrity,

•Ability, Teamwork and Energy,

•Funding and Resources.

We have full confidence in all three and acknowledge the need for full and open collaboration with you and other

stakeholders of this headland through the design, delivery and operational phases of this project. This approach

will ensure a successful realisation of your vision as described in your master plan.

We have an outstanding team, best of class to see this through to completion.

Page 29: At One - Boutique Hotel and Facilities for Middle Head

THE FLATIRON INNOVATION

The Flatiron Innovation Pty Ltd/LLC initiates, plans, and delivers large scale projects in the Technology and Green sector. Our skills and experience are ideal for this site at Middle Head. We have experience in and a successful track record in conceiving and delivering large-scale projects to the world market for sustainable long-term profitable growth.

MATT BLOMFIELD

Corporate executive with extensive experience as a Managing Director, Chief Executive Officer and Director of international, publicly listed and private technology companies in the information technology, property, telecommunications and information security sectors.

- Initiating, negotiating, and closing large scale international projects

- Global business network – Resident New York & Sydney

- Capital raising

- Managing investors and team motivation

IAN CLARK

Senior corporate finance and consulting partner with a global professional services background (partner PwC10 years) and has been the Chief Financial/Operating Officer of private and public sector organizations.

- Formulating strategies and business plans, improving performance and profitability

- Driving change in business systems and processes, growing businesses organically and through mergers and acquisitions, and raising capital

- Worked across a broad range of industries including film, financial services, telecommunications, technology, energy and miningPrivate & Confidential © The Flatiron Innovation

1 Augus 2012Private & Confidential © The Flatiron Innovation

1 Augus 2012

Page 30: At One - Boutique Hotel and Facilities for Middle Head

DELIVERY TEAMDELIVERY TEAM

Joost Heymeijer, General Manager of the Wolgan Valley Resort & Spa, Dom Bennett, Director of Bennett Murada Architects, and Kevin Miksch, Project Director with Pure Projects, led the team that successfully delivered the Wolgan Valley Resort & Spa development.

•40 individual suites on a 4000 acre protected landscape in the Greater Blue Mountains World Heritage Area.•The Resort opened in October 2009 after a 2 year planning and 2 year construction period. Emirates Airline owned with investment of over A$130 million.

AWARDS:•· 2012 - Grand Award winner in Andrew Harper's Hideaway Report. •·Andrew Harper 2012 General Manager of Wolgan Valley Resort & Spa, as Manager of the Year. •· 2011 - Condé Nast Traveller UK Gold List •· 2011 - Condé Nast Traveller World Savers Award - Winner, Wildlife Category •· 2011 - AsiaSpa Magazine Awards - Winner, Eco-Spa of the Year •· 2011 - Condé Nast Traveller - Runner Up, Favourite Overseas Leisure Hotel, Australasia & the South Pacific •· 2011 - Hotel Management (HM) Awards for Hotel and Accommodation Excellence - Best Regional Property and Best Environmental Programme •· 2011 - Tripadvisor Traveller's Choice Awards, in South Pacific Region •· 2010 - Gallivanter's Guide Awards - Award for Excellence - Editor's Choice •· 2010 - The Leading Hotels of the World, Overall Winner, Commitment to Excellence Award and Winner, Environment Category •· 2010 - AHA National Awards for Excellence - Overall Hotel of the Year Award, Best Environmental Practice and Best Deluxe Hotel Accommodation •· 2010 - HM Awards for Hotel Excellence - Unique Accommodation, New Hotel, Regional property, Hotel Chef , Environmental Programme •· 2010 - Australian Gourmet Traveller Travel Awards - Best new Resort/Lodge •· 2010 - Tourism for Tomorrow Awards by the World Travel & Tourism Council •· 2010 - AHA Awards for Excellence - Outstanding Contribution to Tourism, Best Environment Initiative and Regional Deluxe Accommodation of the Year •· 2010 - Condé Nast Traveller - 2010 Hot List •· 2010 - Travel and Leisure It List

Page 31: At One - Boutique Hotel and Facilities for Middle Head
Page 32: At One - Boutique Hotel and Facilities for Middle Head
Page 33: At One - Boutique Hotel and Facilities for Middle Head
Page 34: At One - Boutique Hotel and Facilities for Middle Head
Page 35: At One - Boutique Hotel and Facilities for Middle Head
Page 36: At One - Boutique Hotel and Facilities for Middle Head
Page 37: At One - Boutique Hotel and Facilities for Middle Head
Page 38: At One - Boutique Hotel and Facilities for Middle Head
Page 39: At One - Boutique Hotel and Facilities for Middle Head
Page 40: At One - Boutique Hotel and Facilities for Middle Head

Process•Heads of Agreement•Approvals•Heritage•Environmental

Balance•Possibilities•Efficiency•Outlay•Quality•Collaboration

Experience•Wolgan Valley•Trust•Leadership

Page 41: At One - Boutique Hotel and Facilities for Middle Head

Due Diligence & Masterplanning 4 Months

Concept Design & Approvals 4 Months

Design Development 6 Months

Construction 12 Months

Soft Opening 2 Months

Grand OpeningDECEMBER 2014

Page 42: At One - Boutique Hotel and Facilities for Middle Head

World Class

Globally Competitive

Peaked DemandMature Offering

Page 43: At One - Boutique Hotel and Facilities for Middle Head

Sophisticated

Adventurous

Luxury

Community

Warm

Page 44: At One - Boutique Hotel and Facilities for Middle Head

SALES & MARKETINGIt is not very often that opportunities like At One arise - an opportunity that presents a world class location and a world class concept in a world class city.Sydney continues to perform strongly in all hotel industry classes. In the past 8 years occupancies in the 5 star category have grown from mid-80% to mid-90%, and the past 3 years have been steady at well over 90%, a performance most cities in the world would envy.Average rate has not kept pace with occupancy and is currently 15-20% lower where it should be - mainly due to the fact that the product is not up to the standard of the global competitive set (with the Four Seasons being a prime example and the Park Hyatt being a lonely outsider). Sydney has matured in the hospitality offering and our restaurants belong in the global top 100 in food, service and design. More and more boutique hotel offerings are being developed and accepted by the discerning travellers - a prime example is the development of Baillie's Lodges 11 room hotel in The Rocks, opening December 2012. The emergence of high end restaurants and mature and experience-based high end luxury offerings through Luxury Lodges of Australia makes the timing of At One all the more exciting.

At One will combine all of the above in an iconic location - a 15 minute taxi ride from the Opera House…

Page 45: At One - Boutique Hotel and Facilities for Middle Head

At One will utilise a world class distribution channel and a strong on-line presence to promote the offering to market. At One will attract a broad range of guests including experience-seeking corporate travellers, curious well-travelled tourists, wellness seekers, conference groups, Sydneysiders and interstate visitors.

At One will appeal to a sophisticated yet adventurous market, affluent but not snobbish, street smart as well as intellectual. At One, with its outstanding location, respect for the site’s history, clever use of space, world class accommodation and service that is knowledgeable, genuine and warm will be a success.

Page 46: At One - Boutique Hotel and Facilities for Middle Head

Occupancy rates in Sydney are the nation’s highest and are forecast to increase increase from 85% in 2012 to 88% by 2014. In addition, average room rates are

forecast to grow at 4% p.a. over the period.1

Occupancy

Room rate

Average yield per

room

1. Tourism and Hotel Outlook, Deloitte Access Economics Q1 2012

MARKET DATA

Page 47: At One - Boutique Hotel and Facilities for Middle Head

KEY BUDGET ASSUMPTIONS

CAPITAL•Build cost ~ $36.5m•Working capital ~$3m•Major refurb in year 11 ~$7m•Conservative levels of leverage ~30%•23 year leasehold

OPERATING•80 rooms•Initial room rates vary between $500 - $3,000/night with an average of $800/night•Room rate growth ~3.5% pa•Year 1 occupancy 60% rising to 80% by year 3•Rent 10% of total revenue•Mature operating margin ~20.7%

Page 48: At One - Boutique Hotel and Facilities for Middle Head

FIVE YEAR INDICATIVE OPERATING BUDGET

Page 49: At One - Boutique Hotel and Facilities for Middle Head