Page 10 - AHC Project Proposal

OPTION 1 INVESTMENT DETAILS
BUY OPTION
Total
Year 1
Year 2
Year 3
Land 2.5 HA @ $5,000/M2
125,000,000
125,000,000
Building & Construction
120,000,000
40,000,000
40,000,000
40,000,000
Professional Service
Casino License
900,000
900,000
Management Fee
4,200,000
1,400,000
1,400,000
1,400,000
Architecture, Interior, Landscape
4,000,000
3,000,000
800,000
150,000
Engineering Consultant
6,000,000
2,100,000
2,100,000
900,000
Temporary Lodging
2,000,000
750,000
750,000
500,000
Logistic
1,000,000
350,000
350,000
300,000
insurance
500,000
250,000
125,000
125,000
Miscellaneous
1,200,000
400,000
400,000
400,000
Grand Total
264,800,000
174,150,000
45,925,000
43,775,000