SlideShare a Scribd company logo
1 of 1
Download to read offline
50 15/09/17
% NUMBER T % NUMBRE T % N NUMBER T % NUMBER T
January 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720
February 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720
March 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720
April 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720
May 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720
June 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720
July 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720
Agust 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720
September 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720
October 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720
November 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720
December 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720
TOTAL 109500 11680 7008 $2 312 640 8176 $2 534 560 5 840 $2 394 400 8 176 $3 188 640
MONTHS % NUMBER T % NUMBER T NUMBER T
Janaury 60% 4563 $730 000 75% 6 844 $1 108 688 6 844 $1 838 688 $669 653 688 € $440,32 64% 6 $669 653
February 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187
March 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187
April 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187
May 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187
June 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187
July 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187
August 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187
September 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187
October 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $2 707 874 893 € $571,52 64% 6 $869 187
November 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $2 707 874 893 € $571,52 64% 6 $869 187
December 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $2 707 874 893 € $571,52 64% 6 $869 187
TOTAL 54750 ######### 82125 $13 304 250 132313 $22 064 250 $15 746 769 9 823 € $6 286,72 $10 230 707
MONTHS SC
FJ 70 € 189 $
January $20 790 $119 130
February $20 790 $119 130
March $20 790 $119 130
April $20 790 $119 130
May $20 790 $119 130
June $20 790 $119 130
July $20 790 $119 130
August $20 790 $119 130
September $20 790 $119 130
October $20 790 $125 840
November $20 790 $125 840
December $20 790 $119 740
S/TOTAL
TOTAL $249 480 $1 086 200
BUDGET FUTURIST HOTEL CONCEPT E'UNITED STATES'E 2018
RACK RATES + 50 $
AP ADR OR + 2 PTS
MONTHS
PAX
NUMBERS
ROOMS SOLD
ROOM SPACES
330 $ BB WEEK (30 m2)
ROOM SPACES
310 $ BB WE (30 m2)
ROOM SPACES
410 $ BB WEEK(40 m2)
ROOM SPACES
390 $ BB WE (40 m2)
18600
SEMINAR MEETING ROOMS + 50 $
$359 040 $359 040 $359 040 $102 960
SIOUX DAKOTA INDIAN BAR RUSHMORE
TOTAL
MSP 272 $
$29 920
$29 920
$29 920
TOTAL ROOM
TURNOVER
HOTEL
WEEK WEEK-END TOTAL
FI + 2 DAYS
AQUATIC UNIVERSE + 50 $
TOTAL
HOTEL + AU
$29 920
$29 920
$29 920
$29 920
$29 920
$29 920
$359 040
$29 920
$29 920
$29 920
$29 920
$29 920
$29 920
$29 920
$29 920
$359 040
MSP 272 $
$29 920
$29 920
$29 920
$29 920
$29 920
$29 920
$29 920
$29 920
$29 920
$29 920
$29 920
$29 920
$29 920
$29 920
$29 920
$29 920
MSP 272 $
$29 920
$29 920
$29 920
$359 040
MBP 78 $
$8 580
$8 580
$8 580
$8 580
$8 580
$8 580
$8 580
$8 580
$8 580
$8 580
$8 580
$8 580
$102 960

More Related Content

What's hot

FHC WAMERICAW FORECAST BUDGETING 2019
FHC WAMERICAW FORECAST BUDGETING 2019FHC WAMERICAW FORECAST BUDGETING 2019
FHC WAMERICAW FORECAST BUDGETING 2019Fabrice CLAMAGIRAND
 
FHC IUSAI FORECAST BUDGETING 2019
FHC IUSAI FORECAST BUDGETING 2019FHC IUSAI FORECAST BUDGETING 2019
FHC IUSAI FORECAST BUDGETING 2019Fabrice CLAMAGIRAND
 
Projected budget 2016 FHC K'CANADA'K
Projected budget 2016 FHC K'CANADA'KProjected budget 2016 FHC K'CANADA'K
Projected budget 2016 FHC K'CANADA'KFabrice CLAMAGIRAND
 
Projected budgeting FHC J'ISRAEL'S
Projected budgeting FHC J'ISRAEL'SProjected budgeting FHC J'ISRAEL'S
Projected budgeting FHC J'ISRAEL'SFabrice CLAMAGIRAND
 
2 projected budgeting 2016 FHC Y'LONDON'E
2 projected budgeting 2016 FHC Y'LONDON'E2 projected budgeting 2016 FHC Y'LONDON'E
2 projected budgeting 2016 FHC Y'LONDON'EFabrice CLAMAGIRAND
 
Projected budgeting 2015 FHC E'UNITED STATES'E
Projected budgeting 2015 FHC E'UNITED STATES'EProjected budgeting 2015 FHC E'UNITED STATES'E
Projected budgeting 2015 FHC E'UNITED STATES'EFabrice CLAMAGIRAND
 
2 projected budgeting 2016 X'FHC KL'M
2 projected budgeting 2016 X'FHC KL'M2 projected budgeting 2016 X'FHC KL'M
2 projected budgeting 2016 X'FHC KL'MFabrice CLAMAGIRAND
 
Almuazanat alttaqdiria 2016 FHC M'ARAB'O
Almuazanat alttaqdiria 2016 FHC M'ARAB'OAlmuazanat alttaqdiria 2016 FHC M'ARAB'O
Almuazanat alttaqdiria 2016 FHC M'ARAB'OFabrice CLAMAGIRAND
 
4 projected budgeting 2016 FHC P'VEGAS'M
4 projected budgeting 2016 FHC P'VEGAS'M4 projected budgeting 2016 FHC P'VEGAS'M
4 projected budgeting 2016 FHC P'VEGAS'MFabrice CLAMAGIRAND
 

What's hot (14)

FHC ACOSTARICAC 2017
FHC ACOSTARICAC 2017FHC ACOSTARICAC 2017
FHC ACOSTARICAC 2017
 
FHC WAMERICAW FORECAST BUDGETING 2019
FHC WAMERICAW FORECAST BUDGETING 2019FHC WAMERICAW FORECAST BUDGETING 2019
FHC WAMERICAW FORECAST BUDGETING 2019
 
FHC IUSAI FORECAST BUDGETING 2019
FHC IUSAI FORECAST BUDGETING 2019FHC IUSAI FORECAST BUDGETING 2019
FHC IUSAI FORECAST BUDGETING 2019
 
FHC BUDGET ACOSTARICAC 2018
FHC BUDGET ACOSTARICAC 2018FHC BUDGET ACOSTARICAC 2018
FHC BUDGET ACOSTARICAC 2018
 
Projected budget 2016 FHC K'CANADA'K
Projected budget 2016 FHC K'CANADA'KProjected budget 2016 FHC K'CANADA'K
Projected budget 2016 FHC K'CANADA'K
 
Projected budgeting FHC J'ISRAEL'S
Projected budgeting FHC J'ISRAEL'SProjected budgeting FHC J'ISRAEL'S
Projected budgeting FHC J'ISRAEL'S
 
FHC J ISRAEL S 2017
FHC J ISRAEL S 2017FHC J ISRAEL S 2017
FHC J ISRAEL S 2017
 
FHC Z DUBLIN I 2017
FHC Z DUBLIN I 2017FHC Z DUBLIN I 2017
FHC Z DUBLIN I 2017
 
2 projected budgeting 2016 FHC Y'LONDON'E
2 projected budgeting 2016 FHC Y'LONDON'E2 projected budgeting 2016 FHC Y'LONDON'E
2 projected budgeting 2016 FHC Y'LONDON'E
 
Projected budgeting 2015 FHC E'UNITED STATES'E
Projected budgeting 2015 FHC E'UNITED STATES'EProjected budgeting 2015 FHC E'UNITED STATES'E
Projected budgeting 2015 FHC E'UNITED STATES'E
 
FHC BUDGET YLONDONE 2017
FHC BUDGET YLONDONE 2017FHC BUDGET YLONDONE 2017
FHC BUDGET YLONDONE 2017
 
2 projected budgeting 2016 X'FHC KL'M
2 projected budgeting 2016 X'FHC KL'M2 projected budgeting 2016 X'FHC KL'M
2 projected budgeting 2016 X'FHC KL'M
 
Almuazanat alttaqdiria 2016 FHC M'ARAB'O
Almuazanat alttaqdiria 2016 FHC M'ARAB'OAlmuazanat alttaqdiria 2016 FHC M'ARAB'O
Almuazanat alttaqdiria 2016 FHC M'ARAB'O
 
4 projected budgeting 2016 FHC P'VEGAS'M
4 projected budgeting 2016 FHC P'VEGAS'M4 projected budgeting 2016 FHC P'VEGAS'M
4 projected budgeting 2016 FHC P'VEGAS'M
 

Similar to FHC BUDGET EUNITEDSTATESE 2018

Similar to FHC BUDGET EUNITEDSTATESE 2018 (20)

FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 2017FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 2017
 
FHC Y LONDON E 2017
FHC Y LONDON E 2017FHC Y LONDON E 2017
FHC Y LONDON E 2017
 
FHC EUNITEDSTATESE 2017
FHC EUNITEDSTATESE 2017FHC EUNITEDSTATESE 2017
FHC EUNITEDSTATESE 2017
 
FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 2017FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 2017
 
FHC K CANADA K 2017
FHC K CANADA K 2017FHC K CANADA K 2017
FHC K CANADA K 2017
 
1 projected budgeting 2016 FHC Y'LONDON'E
1 projected budgeting 2016 FHC Y'LONDON'E1 projected budgeting 2016 FHC Y'LONDON'E
1 projected budgeting 2016 FHC Y'LONDON'E
 
FHC Y LONDON E 2017
FHC Y LONDON E 2017FHC Y LONDON E 2017
FHC Y LONDON E 2017
 
FHC BUDGET XKUALALUMPURM 2018
FHC BUDGET XKUALALUMPURM 2018FHC BUDGET XKUALALUMPURM 2018
FHC BUDGET XKUALALUMPURM 2018
 
FHC BUDGET IUSAI 2018
FHC BUDGET IUSAI 2018FHC BUDGET IUSAI 2018
FHC BUDGET IUSAI 2018
 
FHC BUDGET ONEWYORKA 2018
FHC BUDGET ONEWYORKA 2018FHC BUDGET ONEWYORKA 2018
FHC BUDGET ONEWYORKA 2018
 
FHC P VEGAS M 2017
FHC P VEGAS M 2017FHC P VEGAS M 2017
FHC P VEGAS M 2017
 
FHC YLONDONE FORECAST BUDGETING 2019
FHC YLONDONE FORECAST BUDGETING 2019FHC YLONDONE FORECAST BUDGETING 2019
FHC YLONDONE FORECAST BUDGETING 2019
 
FHC BUDGET ONEWYORKA 2017
FHC BUDGET ONEWYORKA 2017FHC BUDGET ONEWYORKA 2017
FHC BUDGET ONEWYORKA 2017
 
FHC K CANADA K 2017
FHC K CANADA K 2017FHC K CANADA K 2017
FHC K CANADA K 2017
 
Projected budgeting 2015 FHC K'CANADA'K
Projected budgeting 2015 FHC K'CANADA'KProjected budgeting 2015 FHC K'CANADA'K
Projected budgeting 2015 FHC K'CANADA'K
 
4 projected budgeting 2016 FHC Z'DUBLIN'I
4 projected budgeting 2016 FHC Z'DUBLIN'I4 projected budgeting 2016 FHC Z'DUBLIN'I
4 projected budgeting 2016 FHC Z'DUBLIN'I
 
FHC Z DUBLIN I 2017
FHC Z DUBLIN I 2017FHC Z DUBLIN I 2017
FHC Z DUBLIN I 2017
 
FHC Y LONDON E 2017
FHC Y LONDON E 2017FHC Y LONDON E 2017
FHC Y LONDON E 2017
 
4 projected budgeting 2016 FHC Y'LONDON'E
4 projected budgeting 2016 FHC Y'LONDON'E4 projected budgeting 2016 FHC Y'LONDON'E
4 projected budgeting 2016 FHC Y'LONDON'E
 
FHC O NEW YORK A 2017
FHC O NEW YORK A 2017FHC O NEW YORK A 2017
FHC O NEW YORK A 2017
 

More from Fabrice CLAMAGIRAND

CAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNES
CAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNESCAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNES
CAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNESFabrice CLAMAGIRAND
 
LES PALPITATIONS GOURMANDES DE DECEMBRE
LES PALPITATIONS GOURMANDES DE DECEMBRELES PALPITATIONS GOURMANDES DE DECEMBRE
LES PALPITATIONS GOURMANDES DE DECEMBREFabrice CLAMAGIRAND
 
LES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBRE
LES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBRELES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBRE
LES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBREFabrice CLAMAGIRAND
 
LES PAPILLES AUTOMNALES DE SEPTEMBRE
LES PAPILLES AUTOMNALES DE SEPTEMBRELES PAPILLES AUTOMNALES DE SEPTEMBRE
LES PAPILLES AUTOMNALES DE SEPTEMBREFabrice CLAMAGIRAND
 
LES DOUCEURS GOURMANDES AOUTIENNES
LES DOUCEURS GOURMANDES AOUTIENNESLES DOUCEURS GOURMANDES AOUTIENNES
LES DOUCEURS GOURMANDES AOUTIENNESFabrice CLAMAGIRAND
 
LES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIF
LES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIFLES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIF
LES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIFFabrice CLAMAGIRAND
 
LES PREMICES DU PALAIS DU ROI JUIN
LES PREMICES DU PALAIS DU ROI JUINLES PREMICES DU PALAIS DU ROI JUIN
LES PREMICES DU PALAIS DU ROI JUINFabrice CLAMAGIRAND
 
LE FIL GUSTATIF AVRIL ET SES DECOUVERTES
LE FIL GUSTATIF AVRIL ET SES DECOUVERTESLE FIL GUSTATIF AVRIL ET SES DECOUVERTES
LE FIL GUSTATIF AVRIL ET SES DECOUVERTESFabrice CLAMAGIRAND
 
LA GIBOULERIE EN PALACE DE MARIS
LA GIBOULERIE EN PALACE DE MARISLA GIBOULERIE EN PALACE DE MARIS
LA GIBOULERIE EN PALACE DE MARISFabrice CLAMAGIRAND
 
LA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MERE
LA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MERELA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MERE
LA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MEREFabrice CLAMAGIRAND
 
LA PARTENAIRE CULINAIRE DE VALENTIN
LA PARTENAIRE CULINAIRE DE VALENTIN LA PARTENAIRE CULINAIRE DE VALENTIN
LA PARTENAIRE CULINAIRE DE VALENTIN Fabrice CLAMAGIRAND
 
LA PALETTE GUSTATIVE DE SYLVESTRE
LA PALETTE GUSTATIVE DE SYLVESTRELA PALETTE GUSTATIVE DE SYLVESTRE
LA PALETTE GUSTATIVE DE SYLVESTREFabrice CLAMAGIRAND
 
L'EUROPE AVEC LES EUROPEENS : PARTAGE
L'EUROPE AVEC LES EUROPEENS : PARTAGEL'EUROPE AVEC LES EUROPEENS : PARTAGE
L'EUROPE AVEC LES EUROPEENS : PARTAGEFabrice CLAMAGIRAND
 
MAKE THE WORLD GREAT AGAIN WITH EUROPA
MAKE THE WORLD GREAT AGAIN WITH EUROPAMAKE THE WORLD GREAT AGAIN WITH EUROPA
MAKE THE WORLD GREAT AGAIN WITH EUROPAFabrice CLAMAGIRAND
 
LE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREE
LE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREELE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREE
LE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREEFabrice CLAMAGIRAND
 
LA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITE
LA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITELA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITE
LA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITEFabrice CLAMAGIRAND
 
LES USA DANS LE MONDE ET AVEC LE MONDE
LES USA DANS LE MONDE ET AVEC LE MONDELES USA DANS LE MONDE ET AVEC LE MONDE
LES USA DANS LE MONDE ET AVEC LE MONDEFabrice CLAMAGIRAND
 

More from Fabrice CLAMAGIRAND (20)

CAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNES
CAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNESCAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNES
CAPPADOCE DE CRUDITES SUR UN LIT DE SEMOULE AUX LEGUMES MACEDOINNES
 
LES PALPITATIONS GOURMANDES DE DECEMBRE
LES PALPITATIONS GOURMANDES DE DECEMBRELES PALPITATIONS GOURMANDES DE DECEMBRE
LES PALPITATIONS GOURMANDES DE DECEMBRE
 
LES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBRE
LES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBRELES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBRE
LES PREMICES CALORIFIQUES HIVERNAUX DE NOVEMBRE
 
LES ALIMENTS OCTOBRIENS D'EOLE
LES ALIMENTS OCTOBRIENS D'EOLELES ALIMENTS OCTOBRIENS D'EOLE
LES ALIMENTS OCTOBRIENS D'EOLE
 
LES PAPILLES AUTOMNALES DE SEPTEMBRE
LES PAPILLES AUTOMNALES DE SEPTEMBRELES PAPILLES AUTOMNALES DE SEPTEMBRE
LES PAPILLES AUTOMNALES DE SEPTEMBRE
 
LES DOUCEURS GOURMANDES AOUTIENNES
LES DOUCEURS GOURMANDES AOUTIENNESLES DOUCEURS GOURMANDES AOUTIENNES
LES DOUCEURS GOURMANDES AOUTIENNES
 
LES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIF
LES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIFLES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIF
LES ESTIVALES JUILLETISTES DU PLAISIR GUSTATIF
 
LES PREMICES DU PALAIS DU ROI JUIN
LES PREMICES DU PALAIS DU ROI JUINLES PREMICES DU PALAIS DU ROI JUIN
LES PREMICES DU PALAIS DU ROI JUIN
 
LES CLOCHETTES DE MAI
LES CLOCHETTES DE MAILES CLOCHETTES DE MAI
LES CLOCHETTES DE MAI
 
LE FIL GUSTATIF AVRIL ET SES DECOUVERTES
LE FIL GUSTATIF AVRIL ET SES DECOUVERTESLE FIL GUSTATIF AVRIL ET SES DECOUVERTES
LE FIL GUSTATIF AVRIL ET SES DECOUVERTES
 
LA GIBOULERIE EN PALACE DE MARIS
LA GIBOULERIE EN PALACE DE MARISLA GIBOULERIE EN PALACE DE MARIS
LA GIBOULERIE EN PALACE DE MARIS
 
LA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MERE
LA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MERELA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MERE
LA FARONDOLE ENFANTINE DEGUSTATRICE DE GRAND-MERE
 
LA PARTENAIRE CULINAIRE DE VALENTIN
LA PARTENAIRE CULINAIRE DE VALENTIN LA PARTENAIRE CULINAIRE DE VALENTIN
LA PARTENAIRE CULINAIRE DE VALENTIN
 
LA PALETTE GUSTATIVE DE SYLVESTRE
LA PALETTE GUSTATIVE DE SYLVESTRELA PALETTE GUSTATIVE DE SYLVESTRE
LA PALETTE GUSTATIVE DE SYLVESTRE
 
NOEL EN METS
NOEL EN METSNOEL EN METS
NOEL EN METS
 
L'EUROPE AVEC LES EUROPEENS : PARTAGE
L'EUROPE AVEC LES EUROPEENS : PARTAGEL'EUROPE AVEC LES EUROPEENS : PARTAGE
L'EUROPE AVEC LES EUROPEENS : PARTAGE
 
MAKE THE WORLD GREAT AGAIN WITH EUROPA
MAKE THE WORLD GREAT AGAIN WITH EUROPAMAKE THE WORLD GREAT AGAIN WITH EUROPA
MAKE THE WORLD GREAT AGAIN WITH EUROPA
 
LE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREE
LE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREELE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREE
LE DESENDETTEMENT ECONOMIQUE MONDIAL : UNE REALITE ARGUMENTEE ET CHIFFREE
 
LA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITE
LA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITELA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITE
LA CHINE DANS L'EMPIRE POUR LE MILIEU : STABILITE
 
LES USA DANS LE MONDE ET AVEC LE MONDE
LES USA DANS LE MONDE ET AVEC LE MONDELES USA DANS LE MONDE ET AVEC LE MONDE
LES USA DANS LE MONDE ET AVEC LE MONDE
 

Recently uploaded

Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communicationskarancommunications
 
GD Birla and his contribution in management
GD Birla and his contribution in managementGD Birla and his contribution in management
GD Birla and his contribution in managementchhavia330
 
Monte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMMonte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMRavindra Nath Shukla
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyEthan lee
 
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service JamshedpurVIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service JamshedpurSuhani Kapoor
 
Call Girls in Gomti Nagar - 7388211116 - With room Service
Call Girls in Gomti Nagar - 7388211116  - With room ServiceCall Girls in Gomti Nagar - 7388211116  - With room Service
Call Girls in Gomti Nagar - 7388211116 - With room Servicediscovermytutordmt
 
Cash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call GirlsCash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call GirlsApsara Of India
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Dave Litwiller
 
Regression analysis: Simple Linear Regression Multiple Linear Regression
Regression analysis:  Simple Linear Regression Multiple Linear RegressionRegression analysis:  Simple Linear Regression Multiple Linear Regression
Regression analysis: Simple Linear Regression Multiple Linear RegressionRavindra Nath Shukla
 
Grateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfGrateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfPaul Menig
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayNZSG
 
7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...Paul Menig
 
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒anilsa9823
 
RE Capital's Visionary Leadership under Newman Leech
RE Capital's Visionary Leadership under Newman LeechRE Capital's Visionary Leadership under Newman Leech
RE Capital's Visionary Leadership under Newman LeechNewman George Leech
 
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesMysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesDipal Arora
 
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779Delhi Call girls
 
Catalogue ONG NUOC PPR DE NHAT .pdf
Catalogue ONG NUOC PPR DE NHAT      .pdfCatalogue ONG NUOC PPR DE NHAT      .pdf
Catalogue ONG NUOC PPR DE NHAT .pdfOrient Homes
 

Recently uploaded (20)

Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communications
 
GD Birla and his contribution in management
GD Birla and his contribution in managementGD Birla and his contribution in management
GD Birla and his contribution in management
 
KestrelPro Flyer Japan IT Week 2024 (English)
KestrelPro Flyer Japan IT Week 2024 (English)KestrelPro Flyer Japan IT Week 2024 (English)
KestrelPro Flyer Japan IT Week 2024 (English)
 
Monte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMMonte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSM
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
 
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service JamshedpurVIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
 
Forklift Operations: Safety through Cartoons
Forklift Operations: Safety through CartoonsForklift Operations: Safety through Cartoons
Forklift Operations: Safety through Cartoons
 
Call Girls in Gomti Nagar - 7388211116 - With room Service
Call Girls in Gomti Nagar - 7388211116  - With room ServiceCall Girls in Gomti Nagar - 7388211116  - With room Service
Call Girls in Gomti Nagar - 7388211116 - With room Service
 
Cash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call GirlsCash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call Girls
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
 
Regression analysis: Simple Linear Regression Multiple Linear Regression
Regression analysis:  Simple Linear Regression Multiple Linear RegressionRegression analysis:  Simple Linear Regression Multiple Linear Regression
Regression analysis: Simple Linear Regression Multiple Linear Regression
 
Grateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfGrateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdf
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 May
 
7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...
 
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒
 
RE Capital's Visionary Leadership under Newman Leech
RE Capital's Visionary Leadership under Newman LeechRE Capital's Visionary Leadership under Newman Leech
RE Capital's Visionary Leadership under Newman Leech
 
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesMysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
 
Best Practices for Implementing an External Recruiting Partnership
Best Practices for Implementing an External Recruiting PartnershipBest Practices for Implementing an External Recruiting Partnership
Best Practices for Implementing an External Recruiting Partnership
 
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
 
Catalogue ONG NUOC PPR DE NHAT .pdf
Catalogue ONG NUOC PPR DE NHAT      .pdfCatalogue ONG NUOC PPR DE NHAT      .pdf
Catalogue ONG NUOC PPR DE NHAT .pdf
 

FHC BUDGET EUNITEDSTATESE 2018

  • 1. 50 15/09/17 % NUMBER T % NUMBRE T % N NUMBER T % NUMBER T January 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720 February 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720 March 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720 April 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720 May 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720 June 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720 July 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720 Agust 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720 September 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720 October 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720 November 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720 December 9125 973 60% 584,0 $192 720 70% 681,3 $211 213 50% 487 $199 533 70% 681 $265 720 TOTAL 109500 11680 7008 $2 312 640 8176 $2 534 560 5 840 $2 394 400 8 176 $3 188 640 MONTHS % NUMBER T % NUMBER T NUMBER T Janaury 60% 4563 $730 000 75% 6 844 $1 108 688 6 844 $1 838 688 $669 653 688 € $440,32 64% 6 $669 653 February 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187 March 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187 April 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187 May 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187 June 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187 July 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187 August 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187 September 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $869 187 893 € $571,52 64% 6 $869 187 October 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $2 707 874 893 € $571,52 64% 6 $869 187 November 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $2 707 874 893 € $571,52 64% 6 $869 187 December 60% 4563 $730 000 75% 6 844 $1 108 688 11 406 $1 838 688 $2 707 874 893 € $571,52 64% 6 $869 187 TOTAL 54750 ######### 82125 $13 304 250 132313 $22 064 250 $15 746 769 9 823 € $6 286,72 $10 230 707 MONTHS SC FJ 70 € 189 $ January $20 790 $119 130 February $20 790 $119 130 March $20 790 $119 130 April $20 790 $119 130 May $20 790 $119 130 June $20 790 $119 130 July $20 790 $119 130 August $20 790 $119 130 September $20 790 $119 130 October $20 790 $125 840 November $20 790 $125 840 December $20 790 $119 740 S/TOTAL TOTAL $249 480 $1 086 200 BUDGET FUTURIST HOTEL CONCEPT E'UNITED STATES'E 2018 RACK RATES + 50 $ AP ADR OR + 2 PTS MONTHS PAX NUMBERS ROOMS SOLD ROOM SPACES 330 $ BB WEEK (30 m2) ROOM SPACES 310 $ BB WE (30 m2) ROOM SPACES 410 $ BB WEEK(40 m2) ROOM SPACES 390 $ BB WE (40 m2) 18600 SEMINAR MEETING ROOMS + 50 $ $359 040 $359 040 $359 040 $102 960 SIOUX DAKOTA INDIAN BAR RUSHMORE TOTAL MSP 272 $ $29 920 $29 920 $29 920 TOTAL ROOM TURNOVER HOTEL WEEK WEEK-END TOTAL FI + 2 DAYS AQUATIC UNIVERSE + 50 $ TOTAL HOTEL + AU $29 920 $29 920 $29 920 $29 920 $29 920 $29 920 $359 040 $29 920 $29 920 $29 920 $29 920 $29 920 $29 920 $29 920 $29 920 $359 040 MSP 272 $ $29 920 $29 920 $29 920 $29 920 $29 920 $29 920 $29 920 $29 920 $29 920 $29 920 $29 920 $29 920 $29 920 $29 920 $29 920 $29 920 MSP 272 $ $29 920 $29 920 $29 920 $359 040 MBP 78 $ $8 580 $8 580 $8 580 $8 580 $8 580 $8 580 $8 580 $8 580 $8 580 $8 580 $8 580 $8 580 $102 960