1
Lawyers Inns Proposal
2
Lawyers InnsProposal
Table of Content
• Title page - pg 1
• Table of content -pg 2
• Overview -pg 3
• External Rendering - pg 4
• Internal Rendering - pg 5
• Floor Plans- pg 6
• Single Room Plan pg- 7
• Single Room Internal Rendering- pg 8
• Amenities Program - pg 9
• 24 hour Video Conference Room - pg 10
• 24 hour Deposition Room - pg 11
• 24 hour Virtual Library - pg 12
• 24 hour Gym - pg 13
• Bar & Grill - pg 14
• Pro Forma - pg 15-17
• List of 30 Cities for Lawyers Inns Hotels - pg 18
• Map of 30 Cities for Lawyers Inns Hotels - pg 19
• Team Members - pg 20-23
• Strategic Partners - pg 24-31
3
Lawyers InnsProposalOverview
Lawyers Inns is a new concept in hotels designed to serve attorneys and various affiliated
users of hotel services. These properties will be targeted to guests who need accommodations convenient
to county, federal and state courthouses. These would be located in over 30 key cities with high volume
courthouse activities throughout the United States. There is a real need for hotels that will cater to this
important niche market .
The Lawyers Inns will provide the attorney with larger SMART Rooms, excellent steak house
on site, upscale bar and lounge area. A 24 hour concierge service providing local stenographic services,
research, paralegal, local corresponding law offices and video conferencing.
There will be a virtual law library, various conference rooms, large meeting rooms for
depositions with video capability, continuing education, panel discussions, mock trial rehearsal facilities
and meeting venues.
There is one lawyer for every three hundred citizens in the United States and courthouses
such as New York City, Broward County Florida to name a few are locations that are key to the market.
4
Lawyers InnsProposal
External Rendering
5
Lawyers InnsProposal
Internal Rendering
6
Lawyers InnsProposal
Floor Plans
7
Lawyers InnsProposal
Single Room Plan
8
Lawyers InnsProposal
Single Room Internal Rendering
9
Lawyers InnsProposal
Amenities Program
24 hour Room Service Bar & Grill for Breakfast, Lunch and Dinner 24 hour Video Conference Amenities 24 hour Deposition Conference rooms/ Mock Rehearsal Court room 24 hour Virtual Law Library 24 Business Center Low Carbon Footprint Model Upscale Bathroom Fixtures Anti-theft Warning System 24 hour gym with Sauna and Steam
10
Lawyers InnsProposal
24 hour Video Conference Room
11
Lawyers InnsProposal
24 hour Deposition Room
12
Lawyers InnsProposal
24 hour Virtual Library
13
Lawyers InnsProposal
24 hour Gym
14
Lawyers InnsProposal
Bar & Grill Restaurant
15
Lawyers InnsProposal
Pro FormaDestination Hotel Partnerslawyers Inns Closing and Construction Costs
All amounts U.S. $ x 1,000
Land Purchase 985,000
ClosingBank Fees 2.0% 9,000,000 180,000Mortgage Recording Taxes 0Mortgage Transfer Tax 0Legal Fees 50,000Feasibility Study 10,000Title Insurance 0.2% 9,000,000 18,000Prepaid Exp 0Environmental Phase I 10,000Accounting/Audit 0Broker Fee 0
Total Closing Costs 268,000
Soft Costs Per SF Per RoomArch 2.0% of Hard Costs 122,925Interior Design 1.0% of Hard Costs 61,463Engineering 0.5% of Hard Costs 30,731Expeditor 20,000Entitlements / Permits / Zoning Consultant 50,000Construction Manager 2.0% of Hard Costs 122,925Developer Fee 10.0% of Hard Costs 614,625Insurance 1.0% 9,000,000 90,000Pre-opening Expenses $1,000 per room 110,000Interest Reserve (avg balance $9.0M at avg int rate of 10%) 450,000Working Capital $2,000 per room 220,000Contingency 5.0% 94,633Total Soft Costs 1,987,302 $36.13 18,066
Hard Costs SF Per SF Per RoomNew Construction $95 55,000 5,225,000FF&E $6,000 per room 660,000Contingency 5.0% 261,250Total Hard Costs 6,146,250 $111.75 55,875
Total Hard and Soft Costs 8,133,552 $147.88 73,941
16
Lawyers InnsProposal
Pro FormaDestination Hotel Partners Lawyers Inns All amounts U.S. $ x 1,000
Year 1 Year 2 Year 3 Year 4 Year 5
$ % $ % $ % $ % $ %No. of rooms 110 110 110 110 110Rooms available 40,150 40,150 40,150 40,150 40,150Rooms sold 27,704 28,105 28,507 28,908 29,310Occupancy % 69.0% 70.0% 71.0% 72.0% 73.0%Average Rate Hotel $149 $161 $169 $177 $186
RevenuesRooms 4,128 78.4% 4,523 77.7% 4,817 76.5% 5,129 76.8% 5,460 77.1%Restauraunt Food & Beverage 1,032 19.6% 1,187 20.4% 1,365 21.7% 1,433 21.5% 1,505 21.2%Telecom 55 1.1% 56 1.0% 57 0.9% 58 0.9% 59 0.8%Other Income 50 0.9% 53 0.9% 55 0.9% 58 0.9% 61 0.9%
Total Revenues 5,265 100.0% 5,818 100.0% 6,294 100.0% 6,677 100.0% 7,084 100.0%
Departmental ExpensesRooms 826 20.0% 1,085 24.0% 1,108 23.0% 1,128 22.0% 1,201 22.0%Restaurant Food & Beverage 774 75.0% 890 75.0% 1,024 75.0% 1,075 75.0% 1,128 75.0%Telecom 55 100.0% 56 100.0% 57 100.0% 58 100.0% 59 100.0%Other Income 13 25.0% 13 25.0% 14 25.0% 14 25.0% 15 25.0%
Total Departmental Expenses 1,667 31.7% 2,045 35.1% 2,202 35.0% 2,275 34.1% 2,403 33.9%
Operating Department Income 3,598 68.3% 3,773 64.9% 4,091 65.0% 4,402 65.9% 4,680 66.1%
Undistributed Operating ExpensesAdministrative & General 316 6.0% 378 6.5% 378 6.0% 401 6.0% 425 6.0%Marketing 105 2.0% 116 2.0% 126 2.0% 134 2.0% 142 2.0%Repairs & Maintenance 211 4.0% 233 4.0% 252 4.0% 267 4.0% 283 4.0%Heat, Light & Power 211 4.0% 233 4.0% 252 4.0% 267 4.0% 283 4.0%Franchise Fees 211 4.0% 233 4.0% 252 4.0% 267 4.0% 283 4.0%
Total Undistributed Operating Expenses 1,053 20.0% 1,193 20.5% 1,259 20.0% 1,335 20.0% 1,417 20.0%
Gross Operating Profit 2,545 48.3% 2,581 44.4% 2,833 45.0% 3,067 45.9% 3,264 46.1%
Fixed ExpensesManagement Fees 158 3.0% 175 3.0% 189 3.0% 200 3.0% 213 3.0%Insurance 60 1.1% 66 1.1% 73 1.2% 80 1.2% 88 1.2%Land Lease 1,050 19.9% 1,082 18.6% 1,114 17.7% 1,147 17.2% 1,182 16.7%Real Estate Tax 81 1.5% 89 1.5% 98 1.6% 108 1.6% 119 1.7%Reserve for capital replacements 105 2.0% 175 3.0% 252 4.0% 267 4.0% 283 4.0%
Total Fixed Expenses 1,455 27.6% 1,586 27.3% 1,726 27.4% 1,803 27.0% 1,885 26.6%
Cash flow before Debt Service 1,090 20.7% 995 17.1% 1,107 17.6% 1,264 18.9% 1,379 19.5%
17
Lawyers InnsProposal
Pro FormaFinancing Per RoomPurchase Price (in millions) 985,000 8,955Closing, Hard & Soft Costs 8,401,552Total Purchase 9,386,552 85,332Rate 5.5%Term 25Debt 60% 5,631,931Equity for Purchase 40% 3,754,621Debt Service at Year 1 415,020
Year -2 Year -1 Year 1 Year 2 Year 3 Year 4 Year 5Equity for Purchase -3,755Cash Flow before Debt Service 1,090 995 1,107 1,264 1,379Carrying Costs While Under Renovation
Insurance -60 -60Real Estate Taxes -81 -81
Debt Service 0 0 -415 -415 -415 -415 -415Sale at End of 5th Year Cap Rate 8% 17,239Loan Balance at end of 5th Year -5,028Cash Inflows/Outflows -3,896 -141 675 579 692 849 13,175
DCR 2.63 2.40 2.67 3.04 3.32IRR 29%
18
Lawyers InnsProposal
30 top cities for Lawyers Inns
1. New York2. Boston3. Washington DC4. Baltimore5. Newark6. Seattle 7. Las Vegas8. Austin9. Houston10. Dallas11. Los Angeles12. San Francisco13. Philadelphia 14. Phoenix15. Cleveland
16. Chicago 17. San Jose18. Detroit 19. Portland20. Atlanta21. Fort Lauderdale 22. Memphis23. Miami 24. Charlotte25. Nashville26. Milwaukee27. Denver28. St. Louis29. Cincinnati30. Kansas City
19
Lawyers InnsProposal
US Map for Lawyers Inns
20
Lawyers InnsProposal
Team MembersPresident and CEO of Destination Hotel Partners, LLC a global hotel development company
specializing in hotels, resorts, and mixed-use development. Vice Chairman CEO of China Topsun Hotels
International Group Ltd., a Chinese based joint venture hotel development company. Vice Chairman CEO
of Goldstone Hospitality Group LLC, a New York based joint venture hotel development company.
James Bates has a long and successful track record in the hospitality industry for over 35
years. His innovative and dynamic approach to building brands, developing new product and executing
excellent return on investment makes him a sought after expert in the market. Mr. Bates has held senior
management positions with Hilton Hotels, Canadian Pacific, Best Western International, Hampshire Hotels
and Resorts, Helmsley Hotels, Boutique Hotels & Resorts International as well as several independent
properties and projects.
Mr. Bates began his career in Beverly Hills, California at the Beverly Hills Hotel, Beverly
Wilshire Hotel, and The Beverly Hilton Hotel.
James Bates has served on several advisory boards including: Travel Industry Association of
America, Pow Wow Planning Committee, World Travel Mart, ITB Berlin, Luxury Travel Expo, Best Western
International EMAC Committee, Choice Hotels, Cendant Preferred Partners Committee, NYSAE We Love
New York Day Chairman and NYSAE Chairman Associates Committee, Hotel Sales & Marketing
Association International and Leading Hotels of The World Marketing Advisory Committee. Mr. Bates has
served on numerous Convention and Visitors Bureaus Boards of Directors and advisory boards worldwide;
and has participated on numerous panels and guest speaking engagements worldwide including NAFEO
Conference, Nixon Peabody IPED Conference and White House Initiative on HCBU’s, and Shangri La Asia
Conference.
Destination Hotel Partners, LLC,
James C. Bates, President & CEO
21
Mr. Campiglia is an established member of the American Institute of Architects, A fellow of the Frank Lloyd Wright Foundation, certified member of the National Architectural Review Board and is licensed to practice Architecture in New York, New Jersey, Connecticut and California.
He has worked as a Senior Architect for the international firm of Ellerbe Becket Architects. He maintains his practice as President of TCA Architecture, a professional Architectural Administrative Practice in New York City.
Currently Mr. Campiglia is a consultant to Destination Hotels Partners, LLC, Lawyers Inns LLC, Canyon / Agassi, Columbia University, Emblem Health Insurance, Mercy College and Ann Taylor Corporation. He has extensive experience in both building renovation and new construction, and has developed designs for Beaver Creek Ski Resort in Colorado, Woodlands Inn in Houston Texas, Kiahuna Village in Kawai, Hawaii, Squaw Valley and various resorts.
Mr. Campiglia has received awards for his work with the New York City Center for Abused Children for the design of Brooklyn Children’s Advocacy Center, a Merit Award for the Museum of Santa Barbara Design Competition and recently received the Albert Meiniker Award for the design of a room for a child with spastic quadriplegia.
Lawyers InnsProposal
Team Members
Thomas Campiglia,Architect
22
Lawyers InnsProposal
Team Members
With 30 years of experience in operating and designing
kitchens, bars, concessions and serveries across the country, in the
Caribbean and Europe, Gary Jacobs has a long history of addressing
both the pre- and post construction demands of all levels of foodservice
operations. In designing a facility, he is as concerned with first cost, fit
and flow as he is with durability, adaptability and ease of long term
maintenance. With a long and distinguished list of clients that he has
built over the years, Gary has been able to learn from the best, and has
identified the elements common to all successful operations.
Among the designers and architects he has collaborated
with are Rockwell Group, Jeffrey Beers International, Bogdanow
Partners, Ten Arquitectos, Costas Kondylis & Partners and Yabu
Pushelberg.
Gary Jacobs
23
Lawyers InnsProposal
Team Members
Allen Ostroff has over 25 years of experience as the Managing
Director of Prudential Insurance Company’s Realty Group and Prudential
Securities where he provided a wealth of experience in structuring
acquisitions, development, and asset and financial management. He
created a $3.6 billion hotel equity portfolio and a $1 billion shopping center
portfolio.
His expertise and successes in overseeing investments and
operations in 4-5 star hotels representing 30,000 rooms and 175
restaurants adds significant management depth and focus on the core
issues of control, efficiency, and value maximization. Mr. Ostroff knows
the hotel business trade, having led the key due diligence process and
financial structuring in over 200 acquisitions. Prior to joining Prudential,
Mr. Ostroff served as the General Manager of the 2,000 plus room New
York Hilton, Operations Manager at New York’s famed Waldorf Astoria,
and Group Vice President of Americana Hotels.
Allen J. OstroffAllen Ostroff
24
Lawyers InnsProposal
Strategic Partners
Horwath HTL - Hospitality Consultant JP Morgan Chase - International Bank Ernst & Young - Accounting Norton Rose LLP- Legal Jacobs, Doland & Beer - Food Service Design Hotel Dynamics, LLC - Owners Representative Buy China Direct - FF& E Consultant
25
Lawyers InnsProposal
Strategic Partners
Horwath HTL
Horwath HTL is the largest specialist consulting network in this sector,
with 50 offices in 39 countries. Our unrivalled global reach is matched by a unique
depth of knowledge and experience gained from thousands of projects over many
years, in all kinds of economic climates.
We remain the number one choice for hotel and real estate companies,
as well as financial institutions looking to invest in the industry. Whatever and
wherever your project, we offer the reassurance of an internationally consistent
quality of service combined with local solutions.
26
Lawyers InnsProposal
Strategic Partners
JP Morgan Chase
JPMorgan Chase is one of the oldest financial institutions in the United States.
With a history dating back over 200 years, here's where we stand today:
We are a leading global financial services firm with assets of $2.3 trillion.
We operate in more than 60 countries.
We have more than 240,000 employees.
We serve millions of consumers, small businesses and many of the world's most
prominent corporate, institutional and government clients.
We are a leader in investment banking, financial services for consumers, small
business and commercial banking, financial transaction processing, asset
management and private equity.
Our stock is a component of the Dow Jones Industrial Average.
27
Lawyers InnsProposal
Strategic Partners
Ernst & Young
Ernst & Young is a global leader in assaurance, tax, transactions, and
advisory service. Our 167,000 people are united by our shared values, which
inspire our people worldwide and guide them to do the right thing, and our
commitment to quality, which is embedded in who we are and everything we do.
Ernst & Young is committed to doing its part in building a better working world
for our people, for our clients and for our communities.
28
Lawyers InnsProposal
Strategic Partners
Norton Rose LLP
Norton Rose is a leading international legal practice. We offer a full business law
service to many of the world’s pre-eminent financial institutions and corporations from offices in
Europe, Asia, Australia, Canada, Africa, the Middle East, Latin America and Central Asia. Knowing
how our clients’ businesses work and understanding what drives their industries is fundamental to
us. Our lawyers share industry knowledge and sector expertise across borders, enabling us to
support our clients anywhere in the world. We are strong in financial institutions; energy;
infrastructure, mining and commodities; transport; technology and innovation; and
pharmaceuticals and life sciences.
On June 1, 2013 Norton Rose will join forces with leading U.S. law firm Fulbright &
Jaworski L.L.P. to form Norton Rose Fulbright. With 3800 lawyers and 54 offices, including 11 in
the USA, Norton Rose Fulbright will be one of the largest global legal practices, with significant
depth of expertise in the world’s leading business and financial centers.
29
Lawyers InnsProposal
Strategic PartnersJacobs, Doland &Beer
Jacobs, Doland &Beer is a New York City based foodservice design firm
specializing in the planning and construction of all segments of commercial
foodservice and hospitality venues, both across the U.S. and overseas.
Jacobs, Doland &Beer specializes in developing back- and front- of house
foodservice solutions. Since one cannot thrive without the other, we use an integrated
approach to foodservice design to bring our clients’ concepts to life. We strive to meet
our clients’ needs - timelines, budgets, foodservice program sustainability - without
sacrificing the quality of the end result, whether designing retail operations or high-
throughput production kitchens. From initial concept development, through design and
implementation, Jacobs, Doland &Beer design specialists work closely with owners,
chefs, architects and engineers through all phases of new construction and renovation
projects.
30
Lawyers InnsProposal
Strategic PartnersHotel Dynamics
Hotel Dynamics represents the hospitality industry's top experts in asset
management, financing, owner's representation and construction management.
Hotel Dynamics will strive to maximize the value of your asset and capital through
extensive due diligence for acquisition, re-branding and repositioning, property
renovation, new construction and asset management.
Our Team will bring unmatched expertise to all phases of the asset's
lifecycle for a wide array of clients. The process starts with conducting due diligence
that will enable asset owners to make the right acquisition or development decisions.
We then transition our skills to managing the asset and formulating a plan to
reposition the asset for long-term profitability. In the event that the repositioning
decision includes any form of construction or brand PIP, we can seamlessly plan and
implement the construction and renovations.
31
Lawyers InnsProposal
Strategic PartnersBuy China Direct
BCD is a multinational company based in Guangzhou, China with offices in US,
Central America, and independent agents in South America, South Africa and Australia.
Our company objective is to be the leading world wide building materials supply chain by
providing factory direct materials straight to the developers' door steps at tremendous
savings.We specialize in interior finishes and decorative building materials ranging from
kitchen cabinets, bathroom vanities, tubs, toilets, showers, taps and faucets, doors,
windows, ceramic, porcelain, glass and stone tiles to wood flooring and other decorative
essentials.
We aim to give our clients the competitive advantage in todays ever difficult
market by adding a global perspective and allowing small to mid size companies to order
direct from the factories. We are your partners from the moment we start to work together.
We provide manufacturing, sourcing, QC, CAD design and other logistic services direct to
your doors step.
Top Related