INVESTMENT PRESENTATION Espaol 1 Click on image to play video - - PowerPoint PPT Presentation

1

INVESTMENT PRESENTATION Español

Click on image to play video

SkyRise Miami es un centro de entretenimiento vertical de 1.000 pies de altura ubicado en el epicentro del centro de Miami con galerías de

• bservación, actividades extremas,

banquetes y servicios VIP, lugares de música y una mezcla de atracciones familiares y de adrenalina en alturas impresionantes y con vistas

• espectaculares. Es un destino urbano

que incorpora la belleza arquitectónica, la tecnología y la diversión, todo dentro de una huella mínima que se convierte en el icónico símbolo del rascacielos del siglo 21 en

3

THE DEVELOPMENT TEAM

COMPROMISO FINANCIERO US $55 MILLONES

Berkowitz Development Group, Inc., fundada en 1985, es una empresa de desarrollo inmobiliario de servicio completo con sede en Miami, Florida. Es ampliamente reconocido como uno de los destacados desarrolladores de espacio comercial en el condado de Miami-Dade, Florida, habiendo desarrollado varios proyectos minoristas de alto perfil, estratégicamente localizados, premiados, innovadores y financieramente exitosos.

.

A JOINT VENTURE:

Legends owns and

• perates:

Legends

• perates:

Impulsado por el rendimiento, inspirado por la gente, que suman 30.000 en todo el mundo, y trabajando para las marcas más emblemáticas, la empresa LEGENDS ha creado un legado de éxito y entrega de resultados para algunas de las marcas más emblemáticas del mundo en entretenimiento y deportes.

7

INDUSTRY DATA: AMUSEMENT/THEME PARKS

Amusement/Theme Park Industry

8

NORTH AMERICA

• Mercado de 21.000 millones de dólares
• 380 millones de visitantes anuales
• 400 parques y atracciones
• Los 10 principales parques temáticos /

diversión representaron 138 millones de visitantes

• Los 20 principales parques han visto un

crecimiento de asistencia del 17% en la última década

Source: IAAPA

9

"La asistencia a los parques temáticos durante los últimos cinco años aumentó en una tasa anual compuesta del 3,7 por ciento. Proyectamos que la asistencia aumente a una tasa anual compuesta de 4.4 por ciento sobre Los próximos cinco años, de 957 millones en 2014 a 1,2 00 millones en 2019 ".

Source: Global Theme and Amusement Park Outlook 2015-2019

Global Theme Park and Amusement Park Outlook

Parques temáticos/atracciones son lugares que ofrecen juegos como la atracción principal. El gasto se compone en gastos de admisión, alimentos, compra de recuerdos y

• tras compras relacionadas con los

parques ". “Los ingresos totales alcanzarán un estimado de $56,400 millones en 2019, un aumento de 7.2 % anual compuesto a partir de 2014 ".

Top 10 Amusement/Theme Park Groups Worldwide

10 Rank NOMBRE % cambio 2015 2014 1 Walt Disney Attractions 2.7% 137,902,000 134,330,000 2 Merlin Entertainment Group 0.2% 62,900,000 62,800,000 3 Universal Parks and Resorts 11.8% 44,884,000 40,152,000 4 OCT Parks China 7.8% 30,180,000 27,990,000 5 Six Flags Inc. 11.4% 28,557,000 25,638,000 6 Cedar Fair Entertainment Company 4.9% 24,448,000 23,305,000 7 Chimelong Group 26.4% 23,587,000 18,659,000 8 Fantawild (New) 77.4% 23,093,000 13,020,000 9 Seaworld Parks & Entertainment 0.3% 22,471,000 22,399,000 10 Songchen Worldwide 53.4% 22,338,000 14,560,000 TOP 10 ASISTENCIA TOTAL 2015 420,360,000 382,853,000 TOP 10 ASISTENCIA TOTAL 2014 7.2% 392,039,000

7.2%

Top 10 grupos crecimiento de asistencia mundial 2014-15

420.4m en 2015

Top 10 grupos asistencia mundial total 2015

392m en 2014

Top 10 grupos asistencia mundial total 2014

Source: AECOM

Top 10 Amusement/Theme Park Groups

• 50,000,000

100,000,000 150,000,000 200,000,000 250,000,000 300,000,000 350,000,000 400,000,000 450,000,000 2009 2010 2011 2012 2013 2014 2015

Worldwide Attendance

11 Source: AECOM

12

Global Theme Park Market

Categoría

2009 2010 2011 2012 2013 2014 2009-2014 Crecimiento CAGR 2015 2016 2017 2018 2019 2009-2014 Crecimiento CAGR Asistencia (Millones) 797.7 830.5 867.3 893.7 931.2 957.1 985.2 1,054.0 1,103.2 1,142.9 1,187.8 % Cambio 4.1 4.4 3.0 4.2 2.8 3.7 2.9 7.0 4.7 3.6 3.9 4.4 Ingresos Totales (US$ Millones) 28,736 30,404 32,400 34,568 39,798 42,344 46,129 49,618 52,906 56,447 % Cambio 5.8 6.6 6.7 8.3 6.3 6.7 6.4 8.9 7.6 6.6 6.7 7.2

Region

2009 2010 2011 2012 2013 2014 2009-2014 Crecimiento CAGR 2015 2016 2017 2018 2019 2009-2014 Crecimiento CAGR Asia-Pacific 8,128 8,892 9,625 10,499 11,770 12,910 13,768 15,552 16,996 18,287 19,719 % Cambio 9.4 8.2 9.1 12.1 9.7 9.7 6.6 13.0 9.3 7.6 7.8 8.8 Europe 5,693 5,870 6,232 6,266 6,468 6,814 7,176 7,575 7,979 8,361 8,746 % Cambio 3.1 6.2 0.5 3.2 5.3 3.7 5.3 5.6 5.3 4.8 4.6 5.1 North America 14,608 15,279 16,149 17,402 18,783 19,620 20,916 22,407 23,952 25,513 27,179 % Cambio 4.6 5.7 7.8 7.9 4.5 6.1 6.6 7.1 6.9 6.5 6.5 6.7 Latin America 283 311 321 318 340 361 382 405 429 456 484 3.2 % Cambio 9.9 3.2

• 0.9

6.9 6.2 5.0 5.8 6.0 5.9 6.3 6.1 6.0 Middle East/ North Africa 24 52 73 83 88 93 102 190 262 289 319 % Cambio 116.7 40.4 13.7 6.0 5.7 31.1 9.7 86.3 37.9 10.3 10.4 28.0 Total 28,736 30,404 32,400 34,568 37,449 39,798 42,344 46,129 49,618 52,906 56,447 % Cambio 5.8 6.6 6.7 8.3 6.3 6.7 6.4 8.9 7.6 6.6 6.7 7.2

13

Mercado North America

North America

2009 2010 2011 2012 2013 2014 2009-2014 CAGR 2015 2016 2017 2018 2019 2009-2014 CAGR Asistencia (Millions) 345.0 349.3 358.1 369.0 374.9 371.9 381.0 392.0 402.4 412.3 422.7 % Cambio 1.2 2.5 3.0 1.6

• 0.8

1.5 2.4 2.9 2.7 2.5 2.5 2.6 Ingresos totales (US$ Millions) 14,608 15,279 16,149 17,402 18,783 19,620 20,916 22,407 23,952 25,513 27,179 % Cambio 4.6 5.7 7.8 7.9 4.5 6.1 6.6 7.1 6.9 6.5 6.5 6.7

North America

2009 2010 2011 2012 2013 2014 2009-2014 CAGR 2015 2016 2017 2018 2019 2009-2014 CAGR United States 14,219 14,892 15,719 16,958 18,346 19,184 20,470 21,941 23,468 25,009 26,653 % Cambio 4.7 5.6 7.9 8.2 4.6 6.2 6.7 7.2 7.0 6.6 6;6 6;8 Canada 389 387 430 444 437 436 446 466 484 504 526 % Cambio

• 0.5

11.1 3.3

• 1.6
• 0.2

2.3 2.3 4.5 3.9 4.1 4.4 3.8 Total 14,608 15,279 16,149 17,402 18,783 19,620 20,916 22,407 23,952 25,513 27,179 % Cambio 4.6 5.7 7.8 7.9 4.5 6.1 6.6 7.1 6.9 6.5 6.5 6.7

North America

2009 2010 2011 2012 2013 2014 2009-2014 CAGR 2015 2016 2017 2018 2019 2009-2014 CAGR Asistencia (Millones) 331.4 334.8 343.2 353.3 359.5 356.6 365.5 376 386 395.5 405.5 % Cambio 1.0 2.5 2.9 1.8

• 0.8

1.5 2.5 2.9 2.7 2.5 2.5 2.6 Ingresos totales (US$ Millones) 14,219 14,892 15,719 16,958 18,346 19,184 20,470 21,941 23,468 25,009 26,653 % Cambio 4.7 5.6 7.9 8.2 4.6 6.2 6.7 7.2 7.0 6.6 6.6 6.8

Top 20 Largest Amusement/Theme Parks North America

20,000,000 40,000,000 60,000,000 80,000,000 100,000,000 120,000,000 140,000,000 160,000,000 2009 2010 2011 2012 2013 2014 2015

Asistencia

15 Source: AECOM

16

FLORIDA: #1 DESTINO TURÍSTICO EN EL MUNDO

FLORIDA

17

5 de top 10 atracciones mundiales 7 de top 10 US atracciones 113 millones de visitantes en 2016 127 millones de visitantes previstos para 2020 14.8 millones de visitantes internacionales en 2016 $10.3 mil millones de gasto en 2016*

FLORIDA

Florida recibe visitantes de 187 países

Source: Visit Florida * Projected by Visit Florida

18

FLORIDA VISITORS

11.1 12.6 13.9 15.4 15.7 15.2 14.8 71.2 74.7 77.6 78.8 83.2 89.8 98.0 0.0 20.0 40.0 60.0 80.0 100.0 120.0 2010 2011 2012 2013 2014 2015 2016 Millones International Domestic

82.3 87.3 91.5 94.1 98.9

Total

Source: Visit Florida

105 113

19

FLORIDA GASTO DE VISITANTES

Visitantes gastan más en Florida que en otros destinos en la U.S. El visitante a Florida gasta 18% más que el el promedio de otros destinos. Esto es porque Florida atrae visitantes de un nivel económico más alto. Los ingresos promedios de una familia de visitantes a Florida llegó a niveles record. Un cuarto de los visitantes tiene ingresos de más de $150,000 anuales.

2011 2012 2013 +$100,000 38% 39% 45%

Source: Visit Florida

VISITANTES ESTADÍSTICAS - 2016

MIAMI - DADE BROWARD TOTAL Hotel Rooms 51,000 34,000 85,000 Hotel Occupancy Rate 78.1% 78.80% 78.50% Overnight Visitors - Total 15,700,000 15,400,000 31,100,000 Overnight Visitors – International 7,624,000 3,600,000 11,224,000 Overnight Visitors - Domestic 8,109,000 11,800,000 19,909,000 Airline Passengers - Total 22,500,000 13,500,000 36,000,000 Airline Passengers – International 11,000,000 2,700,000 13,700,000 Airline Passengers - Domestic 11,595,495 10,760,486 22,355,981 Cruise Ship Passengers 5,100,000 3,204,765 8,304,765

Source: Greater Ft. Lauderdale Visitor & Convention Bureau Greater Miami Visitor & Convention Bureau

SOUTH FLORIDA Miami-Dade & Broward Counties

4.56 million residentes en 2015

– Miami-Dade: – Broward:

21

31.1 millones visitantes de hotel en

2016

• Miami-Dade:
• Broward:

15.7 millones 15.4 millones 2.69 millones 1.87 millones Port Miami - No 1 en el mundo: Port Everglades- No 2 en el mundo: Más de 5 millones de pasajeros de crucero Casi 4 millones de pasajeros de crucero

Source: Greater Miami and Greater Ft. Lauderdale Visitor & Convention Bureau; US Census Bureau; Port Miami and Port Everglades.

MIAMI DADE BROWARD

15,700,000 visitantes de hotel $25.5 mil millones en gasto directo $1,547 gasto por visitante por visita El Condado de Broward en 2015 acogió a más de 15 millones de visitantes durante la noche y es el hogar de Port Everglades, el puerto de pasajeros de crucero # 2 en el mundo con más de 4 millones de pasajeros.

22

SHOPPING - $7.8 mil m. TRANSPORTE - $1.7 mil m. COMIDA - $5.78 mil m. HOTEL - $6.96 mil m. DIVERSIÓN - $3.27 mil m.

23 Click on image to play video

Población de Miami creció 6,149% desde1920 hasta 2015 42,700 935,094 1,937,094 2,257,362 2,693,117

MIAMI POPULATION GROWTH

3,000,000 2,500,000 2,000,000 1,500,000 1,000,000 500,000

6,149%

1920 1960 1990 2000 2015

24

25 MAY 6, 2016 4:57 PM

Miami is still hot, hits record 15.5 million visitors in 2015

“Another year of records for Miami in 2015, with 6.4 percent growth in visitorship over 2014’s record year.”

DESTINOS DE VISITANTES INTERNACIONALES

+ Includes Miami-Dade & Broward Counties Sources- “Top 100 City Destinations Ranking” Euromonitor International& Broward County Visitor & Convention Bureau

26

27

DOWNTOWN MIAMI:

DESTINO DE CLASE MUNDIAL PARA EVENTOS INTERNACIONALES

EL EPICENTRO DE LA NUEVA MIAMI

BAYFRONT PARK BAYSIDE MARKETPLACE MIAMI DADE COLLEGE FUTURE LOCATION OF ALL ABOARD FLORIDA ORLANDO-TO-MIAMI TRAIN STATION FUTURE LOCATION OF MIAMI WORLD CENTER

FUTURE LOCATION OF ONE-THOUSAND MUSEUM

AMERICAN AIRLINES ARENA ADRIENNE ARSHT CENTER FUTURE LOCATION OF MIAMI SCIENCE MUSEUM PORT MIAMI PEREZ ART MUSEUM MIAMI BAYSIDE MARKETPLACE PORT MIAMI CRUISE CAPITAL OF THE WORLD AMERICAN AIRLINES ARENA HOME OF THE MIAMI HEAT ADRIENNE ARSHT CENTER 500,000 VISTANTES FOR THE PERFORMING ARTS PÉREZ ART MUSEUM MIAMI 300,000 VISTANTES MIAMI SCIENCE MUSEUM 550,000 VISITANTES PREVISTOS 23 MILLION ANNUAL VISITORS 5 MILLION ANNUAL VISITORS 3 MILLION ANNUAL VISITORS BAYFRONT PARK MIAMI DADE COLLEGE ALL ABOARD FLORIDA 500,000 ANNUAL VISITORS 30,000 STUDENTS MIAMI BEACH & SOUTH BEACH 5 MILLION PROJECTED ANNUAL USERS MILLIONS OF ANNUAL VISITORS

29

DOWNTOWN MIAMI

Quick Facts:

• 220,000 people working
• 80,750 people living
• 7,000 hotel rooms
• 350 restaurants

Venues:

• American Airlines Arena
• Top 10 venue for annual ticket sales
• Top 5 venue for Latin entertainment
• Bayfront Park
• Museum Park

Education:

• Miami Dade College
• New World School of the Arts

Museums:

• Miami Science Museum
• Miami Childrens Museum
• MDC Museum of Art & Design
• Pérez Art Museum
• History Miami

Art & Culture:

• Adrienne Arsht Center for the

Performing Arts

• Gusman Center for the Performing Arts
• Klipsch Amphitheater

30

MIAMI

“Downtown Miami expected to be America’s fourth fastest – growing neighborhood over next 5 years”

Sure, Miami is hot: Hot weather, hot nightlife, hot

• housing. But compared with South Beach and its

legendary party scene, Miami’s downtown, midtown, and port areas used to be far less exciting at night—or just about at any time, really. But in recent years, urban development with projects such as Miami World Center have brought tens of thousands of new residents to the

• area. Millennial professionals are attracted to the

nightlife, restaurants, and shopping, as well as the ability to walk to work.

Projected five-year household growth: 14.9%

ACCESIBILITY TO SKYRISE MIAMI

31

MAJOR EVENTS

IN DOWNTOWN MIAMI BAYFRONT PARK TOTAL EVENT ATTENDANCE IN 2014: 548,222

Bayfront Park’s New Year’s Eve Celebration

• Attendance: 150,000

Ultra Music Festival

• Attendance: 147,990

America’s Birthday Bash (4th of July)

• Attendance: 70,000

Corporate Run

• Attendance: 30,000

Miami Marathon

• Attendance: 25,000

Race for the Cure

• Attendance: 20,000

Iron Man

• Attendance: 18,000

Other Events: Farmer’s Market, Yoga Classes, Concerts

MAJOR EVENTS

IN DOWNTOWN MIAMI

AMERICAN AIRLINES ARENA

TOTAL ANNUAL VISITORS: 3 MILLION

A 20,000-seat multipurpose entertainment arena located on Biscayne Bay. This waterfront jewel is

• ne of the nation’s premier sports and

entertainment facilities and is home to the 2006, 2012 and 2013 NBA champion Miami HEAT, concerts, family shows and special events.

• Miami Heat, among the NBA’s most nationally-

televised teamsConcerts including artists such as: Madonna, Katy Perry, Demi Lovato, Sam Smith, U2, Coldplay, among others

• Premios Tu Mundo (Telemundo Awards); Reach:

4.12 Million TV Audience

• Billboard Latin Music Awards: Nationally televised
• Other popular events: Disney On Ice, WWE

Smackdown, comedy shows, among others

• American Airlines Arena is consistently ranked

among the country’s top 10 busiest by Pollstar (#7 in 2015)

OTHER MAJOR EVENTS

IN MIAMI

Miami International Boat Show

• Attendance: 96,000 visitors from around the globe

Miami Art Week (Art Basel & Art Miami)

• Attendance: 75,000 (50,000 visitors from around

the globe) South Beach Food & Wine Festival: Nationally televised

• Attendance: 60,000

Miami Grand Prix: Nationally televised Redbull Flugtag World Golf Championship - Cadillac Championship: Nationally televised Miami Open - Tennis Tournament: Nationally televised NASCAR Homestead-Miami Speedway: Nationally televised Miami will host Super Bowl LIV in 2020

35

SKYRISE MIAMI

A 21ST CENTURY VERTICAL ENTERTAINMENT CENTER

20th Century Theme Park 21st Century Theme Park

SkyRise Miami is a 1,000 foot high Vertical Entertainment Center located in the epicenter of Downtown Miami. SkyRise Miami has over 200,000 square feet of entertainment options for all ages including observation galleries, family and adrenaline attractions, and multiple music, food and beverage venues. SkyRise Miami sits within Bayside Marketplace* which is the: #1 tourist attraction in Miami* #5 tourist attraction in Florida 23 million annual visitors 63% are tourists 37% are locals $170 average expenditure per trip 840 events per year within 2 block area 140 stores, shops and restaurants 144 slip marina SkyRise Miami is also directly across from Port Miami which is the #1 cruise passenger terminal in the world with 5 million annual passengers.

*Information provided by Bayside Marketplace and General Properties, Inc. GGP (NYSE)

THE AMUSEMENT PARK IN THE SKY S O A R I N G 1 0 0 0 F T ABOVE THE C I T Y

THE VIEWS ATTRACTIONS ENTERTAINMENT

SKYRISE MIAMI: LOWER LEVELS

40

*useable square feet

SKYRISE MIAMI: UPPER LEVELS

41

*useable square feet

42

THE VIEWS

UNPARALLELED 40 MILE VIEWS

7

SKY LOUNGE PREMIUM

OBSERVATION DECK

13

MAIN INDOOR/OUTDOOR

OBSERVATION DECKS

46

ENTERTAINMENT

MEETING & EVENTS BOAT TOURS 500-SEAT BALLROOM KID ZONE FOOD HALL EXPERIENCE

NEW CHEF/FOOD INCUBATOR

VIRTUAL REALITY DARK RIDE

BAR & LIVE TV REMOTE

CITY WINERY CONCEPT

52

ATTRACTIONS

SKY PLUNGE

462ft THRILL RIDE SPEEDS OF 55 MPH

SKY DROP

12 PASSENGERS SPEEDS OF 95 MPH LONGEST AND FASTEST IN THE WORLD

FLYING THEATRE

72 GUESTS EXPERIENCE INCREDIBLE VIEWS

26

SKYWAY

TAKE A SCENIC TOUR OF SOUTH FLORIDA ON THE TALLEST ROTATING OBSERVATION ATTRACTION IN THE WORLD

SKYFLY

FLY AT THE TOP OF THE TOWER IN A ZERO GRAVITY TUNNEL

SKYWALK

TAKE A STROLL AT 908 FT WITH NO HANDRAILS

SKYLEDGE

866FT GLASS DECK WALK ABOVE THE CITY

29

60

APPEAL OF POTENTIAL ATTRACTIONS

Among the potential attractions and thrill rides that may be available at SkyRise Miami, please rate the overall appeal of each on a scale of 1 to 7, with “1” being “Not Appealing” and “7” being “Very Appealing”.

TOP FIVE AMUSEMENT/THEME ATTRACTIONS IN FLORIDA

61

907 Acres WALT DISNEY WORLD ORLANDO UNIVERSAL ORLANDO SEAWORLD ORLANDO BUSCH GARDENS TAMPA SKYRISE MIAMI 235 Acres 200 Acres 335 Acres 1.85 Acres MILLIONS OF VISITOR PER YEAR

62

OBSERVATION TOWERS

A PROVEN BUSINESS MODEL

THE FIRST, MULTI-LEVEL, VERTICAL ATTRACTION TOWER. ALL MAJOR OBSERVATION TOWERS OF THE WORLD 41 TOWERS 21 COUNTRIES 5 CONTINENTS

55MM

ANNUAL VISITORS

63

ATTENDANCE COMPARISON

TOWER LOCATION TOWER ATTENDANCE Eiffel Tower Paris, France 6,980,000 Tokyo Skytree Tokyo, Japan 6,190,000 Empire State Building New York, New York 4,300,000 Statue of Liberty New York, New York 3,750,000 Oriental Pearl Tower Shanghai, China 3,000,000 Top of the Rock New York, New York 2,500,000 SkyRise Miami Miami, Florida 2,370,500 Canton Tower Guangzhou, China 2,000,000 Stratosphere Las Vegas, Nevada 2,000,000 Burj Khalifa Dubai, United Arab Emirates 1,870,000 Willis Tower Chicago, Illinois 1,500,000 CN (Canada National) Tower Toronto, Canada 1,380,000 Space Needle Seattle, Washington 1,300,000 The Shard London, England 1,000,000 Gateway Arch

• St. Louis, Missouri

1,000,000

Source: CSL

64

65

ONE WORLD TRADE CENTER

One World Observatory

• Amenities
• Indoor Observation Deck (102nd Floor)
• Dining & Gift Shop (101ST Floor)
• Special Events Venue (100th Floor)
• Winning Bid: Legends Hospitality Group

(NY Yankees/Dallas Cowboys)

• Rent- $875 million/15 year lease
• $60 million per year

66

EMPIRE STATE BUILDING

2015 2014 2013 2012 2011 Attendance 4.1 MM 4.3 MM 4.3 MM 4.186 MM 4.05 MM Revenues 112.2MM $111.5 MM $101.8 MM $ 91.9 MM $ 80.6 MM

Indoor and Outdoor Observation Decks

Source- 10K (12-31-15) Empire State Realty Trust

COMPARACIÓN DE TIPOS DE INGRESO

Empire State Building

• Observation Decks

(indoor and outdoor)

• Retail

One World Trade Center

• Observation Deck (indoor)
• Event space
• Dining
• Retail

SkyRise Miami

• 5 Observation Decks

(indoor and outdoor)

• Dining
• Event space
• Retail

67

PLUS

• Naming Rights
• Sky Lounge
• SkyRise Theatre
• SkyPlunge
• SkyDrop
• SkyWay
• SkyFly
• SkyLedge
• SkyWalk
• Conference Center
• Ballroom-Banquet

Facilities

• Broadcasting Facilities
• Valet Parking
• Additional Attractions

68

UNPARALLELED COMMUNITY SUPPORT

“69% Voter approval “ – Miami Herald

69

TIMELINE & FINANCIALS

JUNE 2014 SEPT 2014 JUNE 2017 LATE 2020

Pilling Work Commenced Commenced Site Preparation Commence Foundation OPENING

TIMELINE

70

ASSESSMENT

Local and regional market conditions Local and regional competitive market analysis Comparison to similar attractions worldwide

71

* Full market study available upon request

CONVENTION, SPORTS & LEISURE INTERNATIONAL (CSL)

Wholly owned subsidiary of Legends Hospitality, LLC

INTERCEPT SURVEYS (MIAMI-DADE AND BROWARD COUNTY)

278 participants on October 24-25, 2015 381 participants on May 6-7, 2016

1 2 3

MARKET & FINANCIAL ANALYSIS

FINANCIAL PROJECTIONS

CSL International & Legends Hospitality, LLC*

*June, 2016 ,Full market and financial analysis available upon request

REVENUES YEAR 1 YEAR 10 10 YEARS Cumulative $ 280 M $ 297M $ 3.044 B $ 141 M $ 1.507 B YEAR 5 $ 345 M $ 169 M $ 146 M EBITDA

72

73

SKYRISE MIAMI OPERATING FINANCIALS REVENUES

74

SKYRISE MIAMI OPERATING FINANCIALS EXPENSES

75

The SYMBOL

• f the NEW MIAMI

C O M I N G 2 0 2 0