YOUR BUSINESS IS YOUR PROFITABILITY IN CONCEPT HOTEL FUTURIST. SEE YOUR FUTURE AS YOUR PRESENT AND INVEST IN CREATIVITY THAT MAKES SENSE AND REALITY FOR BOTH GUESTS, MANAGEMENT AND STAFF. A NEW VISION AT SHORT TERM, MID TERM OR LONG TERM QUALITY AND TECHNOLOGY HOSPITALITY INDUSTRY.

1. CAPACITY
500 20/09/17
% NUIMBERS BF % NUMBERS BF % NUMBERS BF % NUMBERS BF
January 106458 8669 60% 6608 $2 685 698 70% 7709,4 $2 701 051 60% 6608 $3 783 290 70% 7 709 $3 642 903
February 106458 10038 60% 6608 $2 685 698 70% 7709,4 $2 701 051 60% 6608 $3 783 290 70% 7 709 $3 642 903
March 106458 10190 60% 6608 $2 685 698 70% 7709,4 $2 701 051 60% 6608 $3 783 290 70% 7 709 $3 642 903
April 106458 10950 60% 6608 $2 685 698 70% 7709,4 $2 701 051 60% 6608 $3 783 290 70% 7 709 $3 642 903
May 106458 11254 60% 6608 $2 685 698 70% 7709,4 $2 701 051 60% 6608 $3 783 290 70% 7 709 $3 642 903
June 106458 12015 60% 6608 $2 685 698 70% 7709,4 $2 701 051 60% 6608 $3 783 290 70% 7 709 $3 642 903
July 106458 12623 60% 6608 $2 685 698 70% 7709,4 $2 701 051 60% 6608 $3 783 290 70% 7 709 $3 642 903
August 106458 12319 60% 6608 $2 685 698 70% 7709,4 $2 701 051 60% 6608 $3 783 290 70% 7 709 $3 642 903
September 106458 12471 60% 6608 $2 685 698 70% 7709,4 $2 701 051 60% 6608 $3 783 290 70% 7 709 $3 642 903
October 106458 11710 60% 6608 $2 685 698 70% 7709,4 $2 701 051 60% 6608 $3 783 290 70% 7 709 $3 642 903
November 106458 10494 60% 6608 $2 685 698 70% 7709,4 $2 701 051 60% 6608 $3 783 290 70% 7 709 $3 642 903
December 106458 9429 60% 6608 $2 685 698 70% 7709,4 $2 701 051 60% 6608 $3 783 290 70% 7 709 $3 642 903
TOTAL 1277500 132160 79296 $32 228 375 92512 $32 412 607 79 296 $45 399 482 92 512 € $43 714 833
UR NUMBERS BF UR NUMBERS BF NUMBERS BF
January 65% 44979 $10 345 238 75% 118945 $15 462 939 163 924 $25 808 177 $38 621 119 $1 478 $842 57% 7 $12 812 941
February 65% 44979 $10 345 238 75% 113989 $14 818 730 158 968 $25 163 969 $37 976 910 $1 277 $842 66% 7 $12 812 941
March 65% 44979 $10 345 238 75% 109034 $14 174 522 154 013 $24 519 760 $37 332 701 $1 257 $842 67% 7 $12 812 941
April 65% 44979 $10 345 238 75% 104079 $13 530 313 149 057 $23 875 551 $36 688 492 $1 170 $842 72% 7 $12 812 941
May 65% 44979 $10 345 238 75% 99123 $12 886 104 144 102 $23 231 342 $36 044 283 $1 139 $842 74% 7 $12 812 941
June 65% 44979 $10 345 238 75% 94168 $12 241 895 139 146 $22 587 133 $35 400 074 $1 066 $842 79% 7 $12 812 941
July 65% 44979 $10 345 238 75% 89212 $11 597 686 134 191 $21 942 924 $34 755 865 $1 015 $842 83% 7 $12 812 941
August 65% 44979 $10 345 238 75% 84257 $10 953 477 129 235 $21 298 715 $34 111 656 $1 040 $842 81% 7 $12 812 941
September 65% 44979 $10 345 238 75% 79301 $10 309 268 124 280 $20 654 506 $33 467 448 $1 027 $842 82% 7 $12 812 941
October 65% 44979 $10 345 238 75% 74346 $9 665 059 119 325 $20 010 297 $32 823 239 $1 094 $842 77% 7 $12 812 941
November 65% 44979 $10 345 238 75% 69390 $9 020 850 114 369 $19 366 088 $32 179 030 $1 221 $842 69% 7 $12 812 941
December 65% 44979 $10 345 238 75% 64435 $8 376 641 109 414 $18 721 879 $31 534 821 $1 359 $842 62% 7 $12 812 941
TOTAL 539744 $124 142 857 1100279 $143 037 485 1640023 $267 180 341 $420 935 638 $12 666 $9 267 $153 755 297
MONTHS SC
60 $
January $105 000 $1 414 000
February $105 000 $1 414 000
March $105 000 $1 414 000
April $105 000 $1 414 000
May $105 000 $1 414 000
June $105 000 $1 414 000
July $105 000 $1 414 000
August $105 000 $1 414 000
September $105 000 $1 414 000
October $105 000 $1 414 000
November $105 000 $1 414 000
December $105 000 $1 414 000
S/TOTAL
TOTAL $1 260 000 $16 968 000
$70 000
$70 000
$840 000
$70 000
$70 000
$70 000
$70 000
$70 000
$70 000
$70 000
$70 000
$70 000
$70 000
$4 956 000
MSP 116 $
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$4 956 000
$413 000
$413 000
$4 956 000
MSP 236 $
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
$413 000
BUDGET FUTURIST HOTEL CONCEPT Y'LONDON'E**** 2017
TOTAL
AQUATIC UNIVERSE PACKAGE WEEK AND WEEK-END ALL INCLUSIVE (SPA TREATMENT + AQUATIC EQUIPMENT ACCESS)
$4 956 000 $4 956 000 $4 956 000 $840 000
QUINEA BUCKINGAMEA
RACK RATES + 100 $
MONTHS PAX NUMBERS ROOMS SOLD
ACCOMODATION SPACE 406,43 $ WEEK (30
m2)
ACCOMODATION SPACE 350,36 $ WE (30 m2)
ACCOMODATION SPACE 572,53 $ WEEK (40
m2)
ACCOMODATION SPACE 472,53 $ WE (40 m2)
HYDEA PICCADILYEA
SEMINAR PRICING ANALYS (RATE GIVEN PER PAX IN SINGLE OCCUPANCY)
TOTAL
ABFTSPAIC BOX WEEK SPAIC BOX WEEK-END LOS
TOTEL ABFT +
AQUATIC
UNIVERSE
AP ADR OR + 2 PTS
MONTHS
MSP 236 $ MBP 40 $