Sheet1
Page 1
Oakland Raiders NFL Stadium / Hotel Financial Scenario – Zennie AbrahamThis version can includes a baseball stadium component for the Oakland A's.The key here is the introduction of a hotel development component. Stadium revenues where noted are sized to a 30-year private bond issue
04/27/15
Total Coliseum City Oakland Stadium Construction CostNote 1: this consists of an upgraded existing stadium, with a brand new west side, and added seats to reach 75,000, or about 10K new seats.That cost I estimate at $400,000,000; the east side was built for $200 million in 1996. Note 2: All titles marked bold and * are revenues earmarked for stadium bond issue. The proposal is to use them as the basis for a lease revenue bond.
Stadium RevenuesNaming RevenueNaming Revenue Share To Stadium*Naming Revenue Share To RaidersSponsorships Sponsorships – Raiders Share 60%Sponsorships – Stadium Share 40% *Mello Roos District Bond Issue (Govt Spending)*Oakland Raiders Contribution*NFL G4 Loan*Total Suite RevenueTotal Ticket RevenuePercent SoldTotal Seat Option RevenueTotal Concessions RevConcessions Rev To Team (30 Years Total)Concessions For Stadium Const (30 Years Total)*Concessions For Stadium Operations (30 Years Total)
Ticket / Seat Option Revenues
Ticket Revenue To NFL (34 % - Also NFL G3 Repayment)Seat Option Revenue To NFL (34%)Ticket Revenue To TeamTicket Revenue For Stadium Operations
Stadium Capacity Estimates
Stadium CapacityAvg Ticket Payments Per Person Life Of BondAvg Ticket Payments NFL SeasonAvg Ticket Price Per NFL game
Suites, Number OfSuite Price Per Season
Sheet1
Page 2
Percent SoldNFL SeasonsTotal Suite Revenue 30yPercent Suite Revenue For Stadium Construction BondSuite Revenue For 30y Construction Bond – Raiders Cont*
Seat Option Revenue Estimates
Seat Options Number OfPercent SoldAvg Price Per Seat Option / YrNumber Of Years (1 = Lifetime Seat Option)Total Seat Option RevenueNet Of NFL ShareNet Revenue for Construction Bond Issue*(Note: NFL Teams share of Seat Option Revenue can be waived)
Stadium Hotel Component Section
Number of RoomsConstruction Cost Per Room (Industry Standard)Total Hotel Construction CostAvg Rm SqFtCost Per SqFtOperating Cost Per RoomAvg Rate Per Room
Total Base Room Rev Per DayOccupancy RateTotal Room Revenue Per YearHotel Transient Occupancy Tax Revenue (Request 6 percent; normally 11 Percent)Net Total Room Revenue Per Year
Total Room Revenue Per Year Times 30 y With Infla Rt 4%Total Hotel Operating Cost Per YearTotal Hotel Operating Cost Per Year Times 30y With Infla Rt 3%Total Hotel Base Net Operating Revenue Per Year
Total Hotel Net Operating Revenue Per Year Times 30 yUsing 45 percent Hotel Net Operating Rev for Stadium*
Total Stadium / Hotel Revenues
Total Stadium Rev For Stadium Construction
Sheet1
Page 3
Total Hotel Revenue For Stadium / Hotel Construction 30yTotal Revenue Available For Stadium / Hotel Construction 30y
Total Stadium / Hotel Construction Costs
Total Hotel Construction CostTotal Stadium Construction CostTotal Stadium / Hotel Construction CostTotal Revenue Available For Stadium / Hotel Construction 30y **Total Net Revenue Available For Stadium / Hotel Construction 30y
Total Stadium Operating Revenues / Costs Over 30 y
Total Stadium Operating Revenue over 30y (not for stadium construction)Total Stadium Operating Cost over 30yTotal Net Profit over 30y
Municipal Bond Issue For Project – Estimated Value / Payments
Funds NeededDebt Service ReserveCost of IssuanceTotal Bonds Issued
Total Available Revenue For Bond Issue 30yr **Revenue Net Cost Of Total Bonds Issued
Tax Revenue From Project
Hotel Transient Occupancy Tax Revenue 30 yr
Sheet1
Page 4
$575,000,000.00Note 1: this consists of an upgraded existing stadium, with a brand new west side, and added seats to reach 75,000, or about 10K new seats.That cost I estimate at $400,000,000; the east side was built for $200 million in 1996. Note 2: All titles marked bold and * are revenues earmarked for stadium bond issue. The proposal is to use them as the basis for a lease revenue bond.
$50,000,000.00$20,000,000.00$30,000,000.00$20,000,000.00$12,000,000.00
$8,000,000.00$0.00
$100,000,000.00$200,000,000.00$972,000,000.00$924,000,000.00
0.8$79,625,000.00
$134,400,000.00$94,080,000.00$40,320,000.00$20,160,000.00
$314,160,000.00$27,072,500.00
$517,440,000.00$92,400,000.00
70,000$16,500.00
$550.00$55.00
300$180,000.00
Sheet1
Page 5
0.630
$972,000,000.000.4
$288,800,000.00
350000.65
$3,500.001
$79,625,000.00$52,552,500.00$52,552,500.00
610.00$169,000.00
$103,090,000.00325.00
$520.00$75.00
$180.00
$109,800.000.65
$26,050,050.00$1,563,003.00
$24,487,047.00
$763,995,866.40$16,698,750.00
$515,991,375.00$9,351,300.00
$248,004,491.40$111,602,021.13
$709,672,500.00
Sheet1
Page 6
$111,602,021.13$821,274,521.13
$103,090,000.00$575,000,000.00$678,090,000.00$821,274,521.13$143,184,521.13
$2,245,625,000.00$345,000,000.00
$1,900,625,000.00
$678,090,000.00$77,031,024.00$15,406,204.80
$770,558,827.79
$821,274,521.13$50,715,693.34
$46,890,090.00
Sheet1
Page 7
600 No Rooms 600 No Rooms150475 Cost Per Rm 150475 Cost Per Rm
325 Avg Rm SqFt 325 Avg Rm SqFt463 Cost Per SqFt 463 Cost Per SqFt
75 Oper Cost Pe 75 Oper Cost Pe
Sheet1
Page 8
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Sheet1
Page 9
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Hotel Room Rate Revenue Plu$0.03 Inflation Rate
Total Revenue From Hotel Ro
Sheet1
Page 10
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Hotel Room Rate Revenue PluHotel Room Rate Revenue Plus Inflation$0.03 Inflation Rate
Total Revenue From Hotel RoTotal Revenue From Hotel Room With Inflation Rate
Sheet1
Page 11
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Hotel Room Rate Revenue PluInflation RateTotal Revenue From Hotel Ro
Sheet1
Page 12
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue Plu$0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03
Total Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 13
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluInflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation RateTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 14
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue Plu$0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03
Total Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 15
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluInflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation RateTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 16
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue Plu$0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03
Total Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 17
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluInflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation RateTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 18
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue Plu$0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03
Total Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 19
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluInflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation RateTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 20
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue Plu$0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03
Total Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 21
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluInflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation RateTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 22
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue Plu$0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03
Total Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 23
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluInflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation RateTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 24
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue Plu$0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03
Total Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 25
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluInflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation RateTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 26
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue Plu$0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03
Total Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 27
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluInflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation RateTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Ro
Sheet1
Page 28
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Hotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue PluHotel Room Rate Revenue Plus Inflation$0.03 Inflation Rate $0.03 Inflation Rate $0.03 Inflation Rate $0.03
Total Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel RoTotal Revenue From Hotel Room With Inflation Rate
Sheet1
Page 29
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Hotel Room Rate Revenue Plus Inflation
Total Revenue From Hotel Room With Inflation Rate
Sheet1
Page 30
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Sheet1
Page 31
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Sheet1
Page 32
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Sheet1
Page 33
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Sheet1
Page 34
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Sheet1
Page 35
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Sheet1
Page 36
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Sheet1
Page 37
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Sheet1
Page 38
600 No Rooms 600 No Rooms 600 No Rooms 600150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475
$0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463
75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75
Sheet1
Page 39
No Rooms 600 No Rooms 600 No Rooms 600 No RoomsCost Per Rm 150475 Cost Per Rm 150475 Cost Per Rm 150475 Cost Per RmTotal Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel Co $0.00 Total Hotel CoAvg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFt 325 Avg Rm SqFtCost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFt 463 Cost Per SqFtOper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe 75 Oper Cost Pe
Top Related