Execsumm819 12785665882616-phpapp01

EDEN GROVE RESORT& SPA..
EDEN GROVE RESORT& SPA
CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

SUMMARY OF FINANCING PROPOSAL

PHASE I DEVELOPMENT
380,000 SQ FT-250 ROOM HOTEL
20,000 SQ FT SPA
25,000 SQ STABLES
25,000 SQ FT CONFERENCE CENTER
5 ACRE WATERPARK
15,000 SQUARE FT OFFICE AND RETAIL
AUGUST 2009

EDEN GROVE RESORT & SPA..
EDEN GROVE RESORT & SPA
CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

CONTENTS

Executive Summary 3

Income/Expense Projections & Construction Costs 5

Conceptual Site Plans & Themes 8

SUMMARY OF FINANCING PROPOSAL Page 2

CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

Executive Summary.
Eden Grove Resort and Spa is a proposed Green community, to be LEED’s certified, for a 217 acres
site on Cat Island in the Bahamas. Modeling the success of the Atlantis resort, it’s target market is more a
upscale and boutique clientele and as such the Hotel/Spa combination is limited to 250 proposed luxury
suites which would be the central economic engine of phase one. Included in phase one are:

• 380,000 SQ FT-250 ROOM HOTEL & 20,000 SQ FT SPA
• 25,000 SQ STABLES
• 25,000 sq ft conference center &15,000 square ft office and retail.
• 5 ACRE WATERPARK
• 5,000 square foot Blue hole nature center.

Entitlements have been already approved for a number of proposals of similar scale and use for the
north end of the Island where the site is located and our initial conceptual site plan is ready to be sent for
government review (see addendums).

PGA Village on Cat Island.
NEWTON, Mass., April 30 /PRNewswire/ -- The PGA of America and the partners of Cat Island Partners
Ltd. broke ground on Friday, April 24th for the first-ever PGA Village(R) to be developed outside of the
United States. The official groundbreaking took place on Cat Island in The Bahamas and was attended by
a large delegation of Government Officials including the Rt. Hon. Prime Minister Hubert Ingraham, Hon.
Vincent Vanderpool-Wallace, Minister of Tourism and Aviation…

http://www.breitbart.com/article.php?id=prnw.20090430.NE08635&show_article=1

http://www.southworthdevelopment.com/GolfeMailerImages/NewYorkTimes_BreakingGround_52809.pdf

Steve Staton, Chief Financial Officer for Eden Grove, organized the PGA deal and was personally
responsible for putting the various parties together that saw the 200 million plus PGA Village come to
fruition.

http://www.pgavillagethebahamas.com/

http://www.pgavillagethebahamas.com/about-cat-island.html


CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

Soft cost initial investment & projected Loan & Exit strategies

General Property Type: 5 Star Luxury Hotel and Spa with Waterpark and Equine Center
Property Name: Eden Grove Resort and Spa
City, State: Cat Island Bahamas
Total Guest Suites: 250 suite accommodations
Estimate Build Time: 18 Months

Proposed Loan Terms and Underwriting Summary
Number of Guest Suites: 250 Senior Loan Amount: $49,000,000
Waterpark Facilities: 5 acres Senior Loan Term / Interest Rate: TBA
SF of Spa/Fitness: 20,000 Equity: $16,761,000

SF of Public Space Facilities: 15,500 Projected Stabilized Value: $226,169,200
Total Project Cost: $64,061,000 Fee or Leasehold: Fee

UNDERWRITING GUIDELINES

REQUESTED SENIOR LOAN TERMS:

Senior Interest Rate: The interest rate on the Senior Loan shall be 350bp over LIBOR,
interest only for the first 18 months and then self-liquidating over 25 years for the balance
of the Loan term.

Senior Loan Term: 25 years.

Senior Loan Amortization and Repayment: Interest only for 18 months (construction period),
25-year loan amortization schedule thereafter. During the actual construction period, interest
payments are capitalized from the interest reserve established by Lender at Loan closing.

Maximum Senior Loan LTV: The maximum initial allowable loan-to-appraised stabilized value
will not exceed 65% of the maximum MAI appraised stabilized value.

Maximum Senior Loan LTC: The maximum allowable LTC will be 80%.

Senior Origination Fees: 1.0%, plus all costs and expenses


CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

SOURCES:

Senior Loan 79.9% $49,000,000
Investor Equity 10.2% 11,761,000
Landowner Equity 9.3% 5,000,000
Predevelopment Equity 0.6% 300,000
TOTAL SOURCES: 100.0% $64,061,000
USES: Phase one Resort and Spa
Legal and closing costs $350,000
Land –Free and clear
Site Work – Road Construction $4,000,000

Hotel Construction (includes solar
power) 51,100,000
Waterpark & Stables 4,200,000
Energy Systems – Wind Turbine 1,000,000
Project Contingency 1,100,000
Pre-Opening & Training 100,000
Working Capital 350,000
Financing 1,034,000
Development Fee $215,000
Construction Period Interest 1,677,000
TOTAL USES: $66,061,000


CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

Hotel Income Projections


CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

Stabilized Value: Adjusted stabilized 2012 NOI @ 10.75% $226,169,200
cap.
Stabilized 2012 NOI - Return on $54M Cost 38%
Senior Loan to Cost (LTC) 85%
Senior Loan to Value (LTV) 23.87%

Development and Management team.
Everett Barry Rolle is the current owner of YSHIOMS COMPANY LIMITED, managing member of the
development. Currently he has engaged Steve Staton Commercial finance manager of Harbor Mortgage
in Savannah Georgia as CFO, Don D’Anthony of D’Anthony Design in Hollywood Florida for Design
Development, and Anthony Roker of Nassau Bahamas for Site Management as it’s core development
team.

Steve Staton has worked in Banking and Finance for over 30 years as been involved in a number of large
scale developments in the Savannah area. His contacts include a wide array of finance and development
professionals including builders. He has successfully orchestrated the negotiation of large scale
developments in the Bahamas before-specifically the PGA Village currently being built on the island..

Don D’Anthony has worked in Design Development, Architectural production drawing, Urban Design, and
commercial finance for 20 years. Some of his most recent work includes a year with a development
company in Miami that was building ultra high end luxury homes on the renown Venetian Isles in Miami
Beach-these homes retailed for a range of 5-20 million dollars.

Anthony Roker- Operations and Site Manager.

Builders: Titan Construction, Savannah. Titan Construction Company is experienced with a full range of
building types and currently employs 19 people construction professionals. They have 30 years of
commercial construction from schools, hospitals, to residential development.

Additional Development Phases.

After completion of Phase one an additional 200 townhomes on Glass hill are planned for phase two
with 45 Cabana homes near the Hotel and beach. Simultaneously, the Green elements of solar, wind
farms, and recycling and composting will be expanded to meet the additional service demand. A third
phase of a marina will require the purchase of additional adjacent land.

Lot pricing: TBA

In keeping with the Planned Unit Development approach lots are kept at a minimum size and
incorporated into pods where views and amenities can be carefully planned and organized, with a focus
on keeping green space in the form of equestrian paths and groves at a maximum. As such the focus as
seen for the development will not be the selling of lots per se but the selling of units within the pods.
However, should the sale of lots take place a strong set of design covenants would be included to keep
the scale, style, and unity of the project intact.


CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

Architectural themeing, Design and Urban Planning elements
A key focus of the resort would include an appeal toward high culture through a number of business
liaisons with select galleries from New York, Paris, London, and Tokyo. A premier gallery from each city
would be provided space at cost for exhibitions and artists in residence with the understanding that a
cooperative marketing effort would be engaged in through their exclusive client lists. Additionally, included
in the commercial space would be a recording studio where select Avant-guard Jazz musicians would
also be engaged to create music, music workshops, events, and recordings which would fall under the
corporate umbrella.
The focus on high Art and Music would wrap into the holistic and therapeutic aspects of the Spa; a
stay at Eden Grove would be an exploration into a restoration of the soul, and would set the resort apart
from the mere vacation into the realm of an altogether higher order of experience. The hotel itself is
architecturally themed with elements of the sublime taken from the mythic and archetypical qualities of
the palatial. Porches and pavilions modeled after the Royal palace complex at Knossos, domes and
mosaics hearkening to Antonio Gaudi’s work in Barcelona Spain, and water gardens and natural
freshwater springs evoking Frank Lloyd Wrights Imperial Hotel in Tokyo or his “Fallingwater” masterpiece
in Bear Run P.A. spreads out from the hotel to the ocean. This blends in with a 5 acre waterpark where
the simple joys of frolicking in slides, rides, fountains, help the clientele ease into physically healthy
exercise with their families in stress relieving fun.
From the Hotel along the North Shore one would follow the main road toward the commercial center.
Along each side of the road a winding series of streets with intimate porches and Cabanas flank the
hillside. They form the basis for an exclusive yet special community of patrons who desire the best
amenities of modern life with the feel of a return to Eden.
Small shops for local merchants provide an authentic island ambiance, and then one reaches the
main commercial center. The initial 15,000 square feet contains a larger circular pattern for expansion.
This in phase two would be completed with townhouses creating a true live/work/shop scenario. Down
from the commercial center along the southward side of the site wind farms fringe a riding academy,
stables, and private country club with pastures, paddocks, and training arenas. Winding out from the
equestrian center and back through the Cabana community, around the commercial center, the hotel and
the Spa riding and hiking trails expound upon the of the freshwater blue hole lake to the south and the
ocean to the north. These trails are not conceived as a mere afterthought to the site however; integral
with them is a stacked poly-agricultural model of fruit groves-mangoes, papaya, coconuts, avocado,
grapefruit and more planted in a fashion to mirror wild groves-primordial and pristine-yet functioning to as
an economically viable, harvested and maintained aspect of the business of the site.
Stacked Poly-culture: http://www.stand-center.com/polyculture.html
International Char-Soil Initiative: http://www.biochar-international.org/

Phase two is intended to include a maximum of an additional 45 Cabanas and 200 townhomes
designed with nature and intertwined in small private groups along glass hill and the orchards trails. They
would form planned unit developments in a pod fashion to maximize the available land between for the
horse trails and stacked poly-cultural groves.

Don D’Anthony-Design Development


CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS


CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

Resort Hotel & Spa. 1.) Grand Entrance. 2.) Lobby
and registration. 3.) Conference & Penthouses at the upper
floor with signature domes. 4.) Watergardens & Restaurant.
5.) Beginning of waterpark (specialty design to be indicated
in subsequent addendum with park winding between
freshwater springs and Spa, cascading to oceanfront.) 6.)
Main Spa Building. 7.) Additional Spa area. 8.) Spa Luxury
Suites 9.) Oceanfront Dining. 10.) Luxury Suites. 11.) Pool
Bar. 12.) Adjacent Cabana Homes 13.) Oceanfront
Service/Retail/Dining. 14.) Boat Dock. 15.) Beach. 16.)
Freshwater Springs. 17.) Horticultural Hothouses. 18.)
Stacked Poly-culture Agricultural orchards plantings and
groves. 19.) Horse trails & Groves.


CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

A s a island resort community the Eden Grove project seeks an architectural typology that is both
practical for the environment and inspiring to the imagination. Atlantis has been a recent theme in the
Bahamian lore since Edward Cayce claimed that Atlantis in fact had been among the Caribbean.
Historically then we look to the palaces of the Mediterranean from Knossos on Crete (Minoan culture
considered by many now the real inspiration for Atlantis) to Grenada Spain, where a confluence of
cultures diverse and exotic traversed the building forms for millennia producing an eclectic visual delight
that as a tourist draw is second to none.

Architectural Themeing and Motifs:
Granada Spain


CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

The Minoan Palace of Knossos

Reconstruction of palace interior
Where the Minoans the real Atlanteans? http://www.bbc.co.uk/history/ancient/greeks/atlantis_05.shtml
At various places in the interiors of the public spaces of the hotel murals reminiscent of Minoan art will
grace the public spaces, establishing the mythic and archetypical, tying into the Age of Bronze’s
wondrous sense of adventure that has populated our minds with heroes, from David to Hercules.


CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

Gaudi’s Mosaics.

Antonio Gaudi’s architectural Art Nouveau
masterpieces in Barcelona remain one of Spain’s
consistently strong tourist draws for their strange
originality and fantastic beauty. A deeply religious
man, Gaudi’s works transcend the definition of
“Architecture” and move directly into the realm of
sculpture-an abstract and religious sculpture at that.
Incorporated throughout the project, such a sculptural
transition from the architecture to the landscape via
retaining walls etc can provide not merely an R-value
and phenomenal moisture barrier, the establishment
of the mosaic theme in the project can provide color
therapy (fitting in with the holistic health-spa) and an
ongoing “Art-park” atmosphere as the mosaics are
being installed in various stages. Their construction
and creation can become events in themselves as
new elements of the larger project are installed.


CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

The Watergardens and Waterpark.
Frank Lloyd Wright’s masterpiece “Fallingwater”, voted the house
of the Millennium, took the notion of placing a building off from an attraction for a view to
actually immersing itself in the attraction-thus becoming a participant in life rather than a
spectator. At Eden Grove’s site there are several blue holes and freshwater springs.
The hotel’s site is located immediately between one of the springs and the sea. This
alone would be enough to make Eden Grove spectacular-but our recommendation is to
take the water themes one step further, incorporating the standard elements of
waterparks, pools, and aquariums at various places in the interior, spilling out into the
gardens, and pool, and then having the waterpark wind it’s way around the hotel and
spa, passing the spring and cascading down to the beach-all the while aquariums and
tropical fish ponds being integrated into the experience-from the lobby to the ocean.
On a larger scale, a similar integration of sea life and human recreation have been
proven successful in the Rainforest Café’s aquariums, Aquatica at Sea World, The Reef
at Typhoon Lagoon, and the Atlantis Resort.

Rainforest Cafe:

Aquatica:


CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

Typhoon Lagoon:

Atlantis Resort:


CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

http://themeparks.about.com/od/waterparksphotogallery/ig/Aquatica-Water-Park/Dual-Waves.htm
http://www.atlantis.com/photogallery.aspx
http://disneyworld.disney.go.com/parks/typhoon-lagoon/
http://www.mgmgrand.com/restaurants/rainforest-cafe.aspx

Equestrian Center.
Few things in life are more magnificent than a beautiful horse or a tropical beach. Eden Grove will
have both. These will function in a therapeutic fashion (again, in keeping with the Spa Health theme
http://findarticles.com/p/articles/mi_qa3939/is_200011/ai_n8920461/ ) or simply for the sheer enjoyment
of such a wonderful combination.

The Equestrian Center’s architectural theme will be modeled after inspiration from the renowned
Mexican architect Luis Barragan’s Fuente de los Amantes horse ranch.
http://en.wikipedia.org/wiki/Luis_Barrag%C3%A1n


CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

Equestrian Center, Riding Academy & Wind-farms.
Wind-
1.) Stables and Clubhouse. 2.) Pastures. 3.) Windmills. 4.) Paddocks and training areas.


CAT IISLAND BAHAMAS
CAT SLAND BAHAMAS

Wind Power.

The recent addition of an 80 KW windmill to the Paradise Bay Villa Resort in Grenada has placed
wind power as a an established reality in the Caribbean. The Developer, James Post, says “In smaller
markets -such as the Caribbean- big is not as beautiful as in the West as the nets are relatively small and
the infrastructure to install and maintain the big systems is limited. A company from the Netherlands:
(www.windenergysolutions.nl) recognized this gap and delivers solutions in the form of mid-range
windmills (80-250 kW) and developed intelligent control systems that dynamically balance energy output
and requirement. This can significantly increase the wind penetration to 60% or more. While the pure cost
per kWh of the wind energy is lower than the big systems, the average cost of wind and diesel is better.
The smaller systems are easy to install and maintain. For the Caribbean -and similar markets- this is
clearly the way to go.” This solution would work for the establishment of the first of the windmills on glass
hill. Additional units could be added independently of Phase one.

http://www.paradisebayresort.net/html/green_energy_options.html

.http://www.ewire.com/display.cfm/Wire_ID/4080

http://www.windenergysolutions.nl/products/wes18/

Smaller rooftop units are available for placement throughout the project, the “Supa-flow 500”.


Execsumm819 12785665882616-phpapp01

Recommandé

Recommandé

Contenu connexe

Tendances

Tendances (19)

Similaire à Execsumm819 12785665882616-phpapp01

Similaire à Execsumm819 12785665882616-phpapp01 (20)

Dernier

Dernier (20)

Execsumm819 12785665882616-phpapp01