SlideShare a Scribd company logo
1 of 1
Download to read offline
CAPACITY
500 26/09/17
% NUIMBERS BF % NUMBERS BF % NUMBERS BF % NUMBERS BF
January 106458 8973 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740
February 106458 10342 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740
March 106458 10494 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740
April 106458 11254 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740
May 106458 11558 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740
June 106458 12319 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740
July 106458 12927 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740
August 106458 12623 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740
September 106458 12775 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740
October 106458 12015 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740
November 106458 10798 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740
December 106458 9733 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740
TOTAL 1277500 135810 81486 $41 267 082 95067 $42 814 505 81 486 $54 801 948 95 067 € $54 428 876
UR NUMBERS BF UR NUMBERS BF NUMBERS BF
January 65% 44979 $14 843 168 75% 122230 $28 113 058 167 209 $42 956 226 $59 065 593 $1 795 $1 059 59% 7 $16 109 368
February 65% 44979 $14 843 168 75% 117138 $26 941 823 162 116 $41 784 990 $57 894 358 $1 558 $1 059 68% 7 $16 109 368
March 65% 44979 $14 843 168 75% 112045 $25 770 587 157 024 $40 613 755 $56 723 122 $1 535 $1 059 69% 7 $16 109 368
April 65% 44979 $14 843 168 75% 106953 $24 599 352 151 932 $39 442 519 $55 551 887 $1 431 $1 059 74% 7 $16 109 368
May 65% 44979 $14 843 168 75% 101861 $23 428 116 146 839 $38 271 284 $54 380 651 $1 394 $1 059 76% 7 $16 109 368
June 65% 44979 $14 843 168 75% 96768 $22 256 881 141 747 $37 100 048 $53 209 416 $1 308 $1 059 81% 7 $16 109 368
July 65% 44979 $14 843 168 75% 91676 $21 085 645 136 655 $35 928 813 $52 038 181 $1 246 $1 059 85% 7 $16 109 368
August 65% 44979 $14 843 168 75% 86584 $19 914 410 131 562 $34 757 577 $50 866 945 $1 276 $1 059 83% 7 $16 109 368
September 65% 44979 $14 843 168 75% 81491 $18 743 174 126 470 $33 586 342 $49 695 710 $1 261 $1 059 84% 7 $16 109 368
October 65% 44979 $14 843 168 75% 76399 $17 571 939 121 378 $32 415 107 $48 524 474 $1 341 $1 059 79% 7 $16 109 368
November 65% 44979 $14 843 168 75% 71307 $16 400 703 116 285 $31 243 871 $47 353 239 $1 492 $1 059 71% 7 $16 109 368
December 65% 44979 $14 843 168 75% 66214 $15 229 468 111 193 $30 072 636 $46 182 003 $1 655 $1 059 64% 7 $16 109 368
TOTAL 539744 $178 118 012 1130666 $260 055 157 1670409 $438 173 168 $631 485 579 $15 497 $11 652 $193 312 411
SC
90 $
January $157 500 $2 166 500
February $157 500 $2 166 500
March $157 500 $2 166 500
April $157 500 $2 166 500
May $157 500 $2 166 500
June $157 500 $2 166 500
July $157 500 $2 166 500
August $157 500 $2 166 500
September $157 500 $2 166 500
October $157 500 $2 166 500
November $157 500 $2 166 500
December $157 500 $2 166 500
S/TOTAL
TOTAL $1 890 000 $25 998 000
245 000 €
245 000 €
$2 940 000
245 000 €
245 000 €
245 000 €
245 000 €
245 000 €
245 000 €
245 000 €
245 000 €
245 000 €
245 000 €
$7 056 000
MSP 336 $
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
$7 056 000
588 000 €
588 000 €
$7 056 000
MSP 336 $
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
588 000 €
BUDGET FUTURIST HOTEL CONCEPT Y'LONDON'E**** 2018
TOTAL
AQUATIC UNIVERSE PACKAGE WEEK AND WEEK-END ALL INCLUSIVE (SPA TREATMENT + AQUATIC EQUIPMENT ACCESS)
$7 056 000 $7 056 000 $7 056 000 $2 940 000
QUINEA BUCKINGAMEA HYDEA PICCADILYEA
SEMINAR PRICING ANALYS (RATE GIVEN PER PAX IN SINGLE OCCUPANCY) + 100 $
TOTAL
ABFTSPAIC BOX WEEK SPAIC BOX WEEK-END LOS
TOTEL ABFT +
AQUATIC
UNIVERSE
AP
MONTHS PAX NUMBERS ROOMS SOLD
ACCOMODATION SPACE 506,43 $ WEEK (30
m2)
ACCOMODATION SPACE 450,36 $ WE (30 m2)
ACCOMODATION SPACE 672,53 $ WEEK (40
m2)
ACCOMODATION SPACE 572,53 $ WE (40 m2)
ADR OR + 2 PTS
MONTHS
MSP 336 $ MBP 140 $
MONTHS
RACK RATES + 100 $

More Related Content

What's hot

3 projected budgeting 2016 FHC P'VEGAS'M
3 projected budgeting 2016 FHC P'VEGAS'M3 projected budgeting 2016 FHC P'VEGAS'M
3 projected budgeting 2016 FHC P'VEGAS'M
Fabrice 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'E
Fabrice CLAMAGIRAND
 
3 projected budgeting 2016 FHC Z'DUBLIN'E
3 projected budgeting 2016 FHC Z'DUBLIN'E3 projected budgeting 2016 FHC Z'DUBLIN'E
3 projected budgeting 2016 FHC Z'DUBLIN'E
Fabrice CLAMAGIRAND
 

What's hot (15)

FHC KCANADAK FORECAST BUDGETING 2019
FHC KCANADAK FORECAST BUDGETING 2019FHC KCANADAK FORECAST BUDGETING 2019
FHC KCANADAK FORECAST BUDGETING 2019
 
FHC WAMERICAW FORECAST BUDGETING 2019
FHC WAMERICAW FORECAST BUDGETING 2019FHC WAMERICAW FORECAST BUDGETING 2019
FHC WAMERICAW FORECAST BUDGETING 2019
 
FHC EUNITEDSTATESE FORECAST BUDGETING 2019
FHC EUNITEDSTATESE FORECAST BUDGETING 2019FHC EUNITEDSTATESE FORECAST BUDGETING 2019
FHC EUNITEDSTATESE FORECAST BUDGETING 2019
 
FHC BUDGET EUNITEDSTATESE 2018
FHC BUDGET EUNITEDSTATESE 2018FHC BUDGET EUNITEDSTATESE 2018
FHC BUDGET EUNITEDSTATESE 2018
 
3 projected budgeting 2016 FHC P'VEGAS'M
3 projected budgeting 2016 FHC P'VEGAS'M3 projected budgeting 2016 FHC P'VEGAS'M
3 projected budgeting 2016 FHC P'VEGAS'M
 
FHC JISRAELS FORECAST BUDGETING 2019
FHC  JISRAELS FORECAST BUDGETING 2019FHC  JISRAELS FORECAST BUDGETING 2019
FHC JISRAELS FORECAST BUDGETING 2019
 
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
 
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
 
FHC BUDGET BERLIN SHG 2018
FHC BUDGET BERLIN SHG 2018FHC BUDGET BERLIN SHG 2018
FHC BUDGET BERLIN SHG 2018
 
FHC BUDGET DAUSTRALIAP 2017
FHC BUDGET DAUSTRALIAP 2017FHC BUDGET DAUSTRALIAP 2017
FHC BUDGET DAUSTRALIAP 2017
 
3 projected budgeting 2016 FHC Z'DUBLIN'E
3 projected budgeting 2016 FHC Z'DUBLIN'E3 projected budgeting 2016 FHC Z'DUBLIN'E
3 projected budgeting 2016 FHC Z'DUBLIN'E
 
1 projected budgeting 2016 FHC X'KL'M
1 projected budgeting 2016 FHC X'KL'M1 projected budgeting 2016 FHC X'KL'M
1 projected budgeting 2016 FHC X'KL'M
 
FHC BUDGET XKUALALUMPURM 2017
FHC BUDGET XKUALALUMPURM 2017FHC BUDGET XKUALALUMPURM 2017
FHC BUDGET XKUALALUMPURM 2017
 
FHC BERLIN FORECAST BUDGETING 2019
FHC BERLIN FORECAST BUDGETING 2019FHC BERLIN FORECAST BUDGETING 2019
FHC BERLIN FORECAST BUDGETING 2019
 
FHC Z DUBLIN I 2017
FHC Z DUBLIN I 2017FHC Z DUBLIN I 2017
FHC Z DUBLIN I 2017
 

Similar to FHC BUDGET YLONDONE 2018

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
Fabrice CLAMAGIRAND
 
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
Fabrice CLAMAGIRAND
 
Projected budgeting 2016 FHC O'NEW YORK'A
Projected budgeting 2016 FHC O'NEW YORK'AProjected budgeting 2016 FHC O'NEW YORK'A
Projected budgeting 2016 FHC O'NEW YORK'A
Fabrice CLAMAGIRAND
 

Similar to FHC BUDGET YLONDONE 2018 (20)

FHC BUDGET PVEGSM 2018
FHC BUDGET PVEGSM 2018FHC BUDGET PVEGSM 2018
FHC BUDGET PVEGSM 2018
 
FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 2017FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 2017
 
3 projected budgeting 2016 X'FHC KL'M
3 projected budgeting 2016 X'FHC KL'M3 projected budgeting 2016 X'FHC KL'M
3 projected budgeting 2016 X'FHC KL'M
 
FHC BUDGET XKUALALUMPURM 2018
FHC BUDGET XKUALALUMPURM 2018FHC BUDGET XKUALALUMPURM 2018
FHC BUDGET XKUALALUMPURM 2018
 
FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 2017FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 2017
 
FHC XKUALALUMPURM FORECAST BUDGETING 2019
FHC XKUALALUMPURM FORECAST BUDGETING 2019FHC XKUALALUMPURM FORECAST BUDGETING 2019
FHC XKUALALUMPURM FORECAST BUDGETING 2019
 
FHC Y LONDON E 2017
FHC Y LONDON E 2017FHC Y LONDON E 2017
FHC Y LONDON E 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 VOSLOG 2018
FHC BUDGET VOSLOG 2018FHC BUDGET VOSLOG 2018
FHC BUDGET VOSLOG 2018
 
FHC BUDGET KCANADAK 2018
FHC BUDGET KCANADAK 2018FHC BUDGET KCANADAK 2018
FHC BUDGET KCANADAK 2018
 
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 VNORWAYG FORECAST BUDGETING 2019
FHC VNORWAYG FORECAST BUDGETING 2019FHC VNORWAYG FORECAST BUDGETING 2019
FHC VNORWAYG FORECAST BUDGETING 2019
 
FHC PORTUGAL FORECAST BUDGETING 2019
FHC PORTUGAL FORECAST BUDGETING 2019FHC PORTUGAL FORECAST BUDGETING 2019
FHC PORTUGAL FORECAST BUDGETING 2019
 
FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 2017FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 2017
 
Projected budgeting 2016 FHC O'NEW YORK'A
Projected budgeting 2016 FHC O'NEW YORK'AProjected budgeting 2016 FHC O'NEW YORK'A
Projected budgeting 2016 FHC O'NEW YORK'A
 
FHC O NEW YORK A 2017
FHC O NEW YORK A 2017FHC O NEW YORK A 2017
FHC O NEW YORK A 2017
 
FHC P VEGAS M 2017
FHC P VEGAS M 2017FHC P VEGAS M 2017
FHC P VEGAS M 2017
 
FHC BUDGET NITALIAB 2017
FHC BUDGET NITALIAB 2017FHC BUDGET NITALIAB 2017
FHC BUDGET NITALIAB 2017
 

More from Fabrice 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

Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
daisycvs
 
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
lizamodels9
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
Abortion pills in Kuwait Cytotec pills in Kuwait
 
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
lizamodels9
 
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
amitlee9823
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
amitlee9823
 
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
Anamikakaur10
 

Recently uploaded (20)

Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...
Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...
Call Girls Service In Old Town Dubai ((0551707352)) Old Town Dubai Call Girl ...
 
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
 
Cracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxCracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptx
 
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
 
Phases of Negotiation .pptx
 Phases of Negotiation .pptx Phases of Negotiation .pptx
Phases of Negotiation .pptx
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
 
VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...
VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...
VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...
 
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
 
Value Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and painsValue Proposition canvas- Customer needs and pains
Value Proposition canvas- Customer needs and pains
 
Organizational Transformation Lead with Culture
Organizational Transformation Lead with CultureOrganizational Transformation Lead with Culture
Organizational Transformation Lead with Culture
 
Call Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine ServiceCall Girls In Panjim North Goa 9971646499 Genuine Service
Call Girls In Panjim North Goa 9971646499 Genuine Service
 
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
Call Girls Electronic City Just Call 👗 7737669865 👗 Top Class Call Girl Servi...
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
 
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
 
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
 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League City
 
Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1
 
Uneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration PresentationUneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration Presentation
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
 
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRLBAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
BAGALUR CALL GIRL IN 98274*61493 ❤CALL GIRLS IN ESCORT SERVICE❤CALL GIRL
 

FHC BUDGET YLONDONE 2018

  • 1. CAPACITY 500 26/09/17 % NUIMBERS BF % NUMBERS BF % NUMBERS BF % NUMBERS BF January 106458 8973 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740 February 106458 10342 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740 March 106458 10494 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740 April 106458 11254 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740 May 106458 11558 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740 June 106458 12319 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740 July 106458 12927 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740 August 106458 12623 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740 September 106458 12775 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740 October 106458 12015 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740 November 106458 10798 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740 December 106458 9733 60% 6791 $3 438 923 70% 7922,3 $3 567 875 60% 6791 $4 566 829 70% 7 922 $4 535 740 TOTAL 1277500 135810 81486 $41 267 082 95067 $42 814 505 81 486 $54 801 948 95 067 € $54 428 876 UR NUMBERS BF UR NUMBERS BF NUMBERS BF January 65% 44979 $14 843 168 75% 122230 $28 113 058 167 209 $42 956 226 $59 065 593 $1 795 $1 059 59% 7 $16 109 368 February 65% 44979 $14 843 168 75% 117138 $26 941 823 162 116 $41 784 990 $57 894 358 $1 558 $1 059 68% 7 $16 109 368 March 65% 44979 $14 843 168 75% 112045 $25 770 587 157 024 $40 613 755 $56 723 122 $1 535 $1 059 69% 7 $16 109 368 April 65% 44979 $14 843 168 75% 106953 $24 599 352 151 932 $39 442 519 $55 551 887 $1 431 $1 059 74% 7 $16 109 368 May 65% 44979 $14 843 168 75% 101861 $23 428 116 146 839 $38 271 284 $54 380 651 $1 394 $1 059 76% 7 $16 109 368 June 65% 44979 $14 843 168 75% 96768 $22 256 881 141 747 $37 100 048 $53 209 416 $1 308 $1 059 81% 7 $16 109 368 July 65% 44979 $14 843 168 75% 91676 $21 085 645 136 655 $35 928 813 $52 038 181 $1 246 $1 059 85% 7 $16 109 368 August 65% 44979 $14 843 168 75% 86584 $19 914 410 131 562 $34 757 577 $50 866 945 $1 276 $1 059 83% 7 $16 109 368 September 65% 44979 $14 843 168 75% 81491 $18 743 174 126 470 $33 586 342 $49 695 710 $1 261 $1 059 84% 7 $16 109 368 October 65% 44979 $14 843 168 75% 76399 $17 571 939 121 378 $32 415 107 $48 524 474 $1 341 $1 059 79% 7 $16 109 368 November 65% 44979 $14 843 168 75% 71307 $16 400 703 116 285 $31 243 871 $47 353 239 $1 492 $1 059 71% 7 $16 109 368 December 65% 44979 $14 843 168 75% 66214 $15 229 468 111 193 $30 072 636 $46 182 003 $1 655 $1 059 64% 7 $16 109 368 TOTAL 539744 $178 118 012 1130666 $260 055 157 1670409 $438 173 168 $631 485 579 $15 497 $11 652 $193 312 411 SC 90 $ January $157 500 $2 166 500 February $157 500 $2 166 500 March $157 500 $2 166 500 April $157 500 $2 166 500 May $157 500 $2 166 500 June $157 500 $2 166 500 July $157 500 $2 166 500 August $157 500 $2 166 500 September $157 500 $2 166 500 October $157 500 $2 166 500 November $157 500 $2 166 500 December $157 500 $2 166 500 S/TOTAL TOTAL $1 890 000 $25 998 000 245 000 € 245 000 € $2 940 000 245 000 € 245 000 € 245 000 € 245 000 € 245 000 € 245 000 € 245 000 € 245 000 € 245 000 € 245 000 € $7 056 000 MSP 336 $ 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € $7 056 000 588 000 € 588 000 € $7 056 000 MSP 336 $ 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € 588 000 € BUDGET FUTURIST HOTEL CONCEPT Y'LONDON'E**** 2018 TOTAL AQUATIC UNIVERSE PACKAGE WEEK AND WEEK-END ALL INCLUSIVE (SPA TREATMENT + AQUATIC EQUIPMENT ACCESS) $7 056 000 $7 056 000 $7 056 000 $2 940 000 QUINEA BUCKINGAMEA HYDEA PICCADILYEA SEMINAR PRICING ANALYS (RATE GIVEN PER PAX IN SINGLE OCCUPANCY) + 100 $ TOTAL ABFTSPAIC BOX WEEK SPAIC BOX WEEK-END LOS TOTEL ABFT + AQUATIC UNIVERSE AP MONTHS PAX NUMBERS ROOMS SOLD ACCOMODATION SPACE 506,43 $ WEEK (30 m2) ACCOMODATION SPACE 450,36 $ WE (30 m2) ACCOMODATION SPACE 672,53 $ WEEK (40 m2) ACCOMODATION SPACE 572,53 $ WE (40 m2) ADR OR + 2 PTS MONTHS MSP 336 $ MBP 140 $ MONTHS RACK RATES + 100 $