SlideShare a Scribd company logo
1 of 1
Download to read offline
50 04/09/18
% NUMBER T % NUMBRE T % NUMBER T % NUMBER T
January 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606
February 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606
March 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606
April 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606
May 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606
June 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606
July 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606
Agust 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606
September 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606
October 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606
November 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606
December 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606
TOTAL 109500 12775 4599 $1 977 570 6260 $2 566 498 3 194 $654 719 6 260 $3 067 278
MONTHS % NUMBER T % NUMBER T NUMBER T
Janaury 60% 5475 $700 800 75% 6 844 $800 719 6 844 $1 501 519 $634 279 596 € $417,06 70% 6 $634 279
February 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839
March 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839
April 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839
May 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839
June 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839
July 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839
August 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839
September 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839
October 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $2 190 357 647 € $452,94 70% 6 $688 839
November 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $2 190 357 647 € $452,94 70% 6 $688 839
December 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $2 190 357 647 € $452,94 70% 6 $688 839
TOTAL 65700 ######### 82125 $9 608 625 142350 $18 018 225 $12 716 060 7 118 € $4 982,29 $8 211 504
SC
239 $
January $26 290 $145 970
February $20 790 $140 470
March $20 790 $140 470
April $20 790 $140 470
May $20 790 $140 470
June $20 790 $140 470
July $20 790 $140 470
August $20 790 $140 470
September $20 790 $140 470
October $20 790 $147 180
November $20 790 $147 180
December $20 790 $141 080
MONTHS
TOTAL $422 400 $422 400 $422 400 $168 960 $254 980 $1 278 260
$35 200
$35 200
$35 200
MBP 128 $
$14 080
$14 080
$14 080
$14 080
$14 080
$14 080
$14 080
$14 080
$14 080
$14 080
$14 080
$14 080
$35 200
$35 200
$35 200
$35 200
$35 200
MSP 320 $
$35 200
$35 200
$35 200
$35 200
$35 200
$35 200
$35 200
$35 200
$35 200
$35 200
$35 200
$35 200
$35 200
$35 200
$35 200
$35 200
MSP 320 $
SEMINAR MEETING ROOMS + 50 $ WITH CORRECT FIGURE PERCENT
SIOUX DAKOTA INDIAN BAR RUSHMORE
TOTAL
MSP 320 $
$35 200
$35 200
$35 200 $35 200
$35 200
$35 200
$35 200
$35 200
$35 200
$35 200
$35 200
$35 200
MONTHS
PAX
NUMBERS
ROOMS SOLD
ROOM SPACES
430 $ BB WEEK (30 m2)
ROOM SPACES
410 $ BB WE (30 m2)
ROOM SPACES
510 $ BB WEEK(40 m2)
ROOM SPACES
490 $ BB WE (40 m2)
BUDGET FUTURIST HOTEL CONCEPT E'UNITED STATES'E 2019
RACK RATES + 100 $ WITH CORRECT FIGURE PERCENT
AP ADR
OR : TO BE
DEFINED
18600
TOTAL ROOM
TURNOVER
HOTEL
WEEK : 160 $ AIP WEEK-END : 130 $ AIP TOTAL
LOS
AQUATIC UNIVERSE
TOTAL
HOTEL + AU

More Related Content

What's hot

What's hot (14)

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
 
FHC BUDGET IUSAI 2017
FHC BUDGET IUSAI 2017FHC BUDGET IUSAI 2017
FHC BUDGET IUSAI 2017
 
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 BUDGET ONEWYORKA 2017
FHC BUDGET ONEWYORKA 2017FHC BUDGET ONEWYORKA 2017
FHC BUDGET ONEWYORKA 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
 
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 JISRAELS FORECAST BUDGETING 2019
FHC  JISRAELS FORECAST BUDGETING 2019FHC  JISRAELS FORECAST BUDGETING 2019
FHC JISRAELS FORECAST BUDGETING 2019
 
2 projected budgeting 2016 FHC P'VEGAS'M
2 projected budgeting 2016 FHC P'VEGAS'M2 projected budgeting 2016 FHC P'VEGAS'M
2 projected budgeting 2016 FHC P'VEGAS'M
 
FHC Z DUBLIN I 2017
FHC Z DUBLIN I 2017FHC Z DUBLIN I 2017
FHC Z DUBLIN I 2017
 
FHC BUDGET PVEGSM 2018
FHC BUDGET PVEGSM 2018FHC BUDGET PVEGSM 2018
FHC BUDGET PVEGSM 2018
 
FHC BUDGET PVEGSM 2017
FHC BUDGET PVEGSM 2017FHC BUDGET PVEGSM 2017
FHC BUDGET PVEGSM 2017
 
FHC BUDGET YLONDONE 2018
FHC BUDGET YLONDONE 2018FHC BUDGET YLONDONE 2018
FHC BUDGET YLONDONE 2018
 
4 projected budgeting 2016 X'FHC KL'M
4 projected budgeting 2016 X'FHC KL'M4 projected budgeting 2016 X'FHC KL'M
4 projected budgeting 2016 X'FHC KL'M
 
FHC BUDGET YLONDONE 2017
FHC BUDGET YLONDONE 2017FHC BUDGET YLONDONE 2017
FHC BUDGET YLONDONE 2017
 

Similar to Budget Futurist Hotel Concept United States 2019 Financial Report

Similar to Budget Futurist Hotel Concept United States 2019 Financial Report (18)

FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 2017FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 2017
 
FHC O NEW YORK A 2017
FHC O NEW YORK A 2017FHC O NEW YORK A 2017
FHC O NEW YORK A 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 IUSAI FORECAST BUDGETING 2019
FHC IUSAI FORECAST BUDGETING 2019FHC IUSAI FORECAST BUDGETING 2019
FHC IUSAI FORECAST BUDGETING 2019
 
FHC P VEGAS M 2017
FHC P VEGAS M 2017FHC P VEGAS M 2017
FHC P VEGAS M 2017
 
FHC Y LONDON E 2017
FHC Y LONDON E 2017FHC Y LONDON E 2017
FHC Y LONDON E 2017
 
FHC PVEGASM FORECAST BUDGETING 2019
FHC PVEGASM FORECAST BUDGETING 2019FHC PVEGASM FORECAST BUDGETING 2019
FHC PVEGASM FORECAST BUDGETING 2019
 
FHC XKUALALUMPURM FORECAST BUDGETING 2019
FHC XKUALALUMPURM FORECAST BUDGETING 2019FHC XKUALALUMPURM FORECAST BUDGETING 2019
FHC XKUALALUMPURM FORECAST BUDGETING 2019
 
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
 
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 Y LONDON E 2017
FHC Y LONDON E 2017FHC Y LONDON E 2017
FHC Y LONDON E 2017
 
FHC BUDGET ONEWYORKA 2018
FHC BUDGET ONEWYORKA 2018FHC BUDGET ONEWYORKA 2018
FHC BUDGET ONEWYORKA 2018
 
FHC YLONDONE FORECAST BUDGETING 2019
FHC YLONDONE FORECAST BUDGETING 2019FHC YLONDONE FORECAST BUDGETING 2019
FHC YLONDONE FORECAST BUDGETING 2019
 
FHC P VEGAS M 2017
FHC P VEGAS M 2017FHC P VEGAS M 2017
FHC P VEGAS M 2017
 
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
 
FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 2017FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 2017
 
FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 2017FHC X KUALA LUMPUR M 2017
FHC X KUALA LUMPUR M 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

(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCRsoniya singh
 
Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...
Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...
Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...lizamodels9
 
2024 Numerator Consumer Study of Cannabis Usage
2024 Numerator Consumer Study of Cannabis Usage2024 Numerator Consumer Study of Cannabis Usage
2024 Numerator Consumer Study of Cannabis UsageNeil Kimberley
 
Intro to BCG's Carbon Emissions Benchmark_vF.pdf
Intro to BCG's Carbon Emissions Benchmark_vF.pdfIntro to BCG's Carbon Emissions Benchmark_vF.pdf
Intro to BCG's Carbon Emissions Benchmark_vF.pdfpollardmorgan
 
Pitch Deck Teardown: NOQX's $200k Pre-seed deck
Pitch Deck Teardown: NOQX's $200k Pre-seed deckPitch Deck Teardown: NOQX's $200k Pre-seed deck
Pitch Deck Teardown: NOQX's $200k Pre-seed deckHajeJanKamps
 
M.C Lodges -- Guest House in Jhang.
M.C Lodges --  Guest House in Jhang.M.C Lodges --  Guest House in Jhang.
M.C Lodges -- Guest House in Jhang.Aaiza Hassan
 
VIP Call Girls Pune Kirti 8617697112 Independent Escort Service Pune
VIP Call Girls Pune Kirti 8617697112 Independent Escort Service PuneVIP Call Girls Pune Kirti 8617697112 Independent Escort Service Pune
VIP Call Girls Pune Kirti 8617697112 Independent Escort Service PuneCall girls in Ahmedabad High profile
 
Vip Dewas Call Girls #9907093804 Contact Number Escorts Service Dewas
Vip Dewas Call Girls #9907093804 Contact Number Escorts Service DewasVip Dewas Call Girls #9907093804 Contact Number Escorts Service Dewas
Vip Dewas Call Girls #9907093804 Contact Number Escorts Service Dewasmakika9823
 
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
 
VIP Kolkata Call Girl Howrah 👉 8250192130 Available With Room
VIP Kolkata Call Girl Howrah 👉 8250192130  Available With RoomVIP Kolkata Call Girl Howrah 👉 8250192130  Available With Room
VIP Kolkata Call Girl Howrah 👉 8250192130 Available With Roomdivyansh0kumar0
 
Call Girls in Mehrauli Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Mehrauli Delhi 💯Call Us 🔝8264348440🔝Call Girls in Mehrauli Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Mehrauli Delhi 💯Call Us 🔝8264348440🔝soniya singh
 
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In.../:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...lizamodels9
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Dipal Arora
 
BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,noida100girls
 
FULL ENJOY - 9953040155 Call Girls in Chhatarpur | Delhi
FULL ENJOY - 9953040155 Call Girls in Chhatarpur | DelhiFULL ENJOY - 9953040155 Call Girls in Chhatarpur | Delhi
FULL ENJOY - 9953040155 Call Girls in Chhatarpur | DelhiMalviyaNagarCallGirl
 
Vip Female Escorts Noida 9711199171 Greater Noida Escorts Service
Vip Female Escorts Noida 9711199171 Greater Noida Escorts ServiceVip Female Escorts Noida 9711199171 Greater Noida Escorts Service
Vip Female Escorts Noida 9711199171 Greater Noida Escorts Serviceankitnayak356677
 
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...lizamodels9
 
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,noida100girls
 
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
 
Tech Startup Growth Hacking 101 - Basics on Growth Marketing
Tech Startup Growth Hacking 101  - Basics on Growth MarketingTech Startup Growth Hacking 101  - Basics on Growth Marketing
Tech Startup Growth Hacking 101 - Basics on Growth MarketingShawn Pang
 

Recently uploaded (20)

(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCR
 
Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...
Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...
Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...
 
2024 Numerator Consumer Study of Cannabis Usage
2024 Numerator Consumer Study of Cannabis Usage2024 Numerator Consumer Study of Cannabis Usage
2024 Numerator Consumer Study of Cannabis Usage
 
Intro to BCG's Carbon Emissions Benchmark_vF.pdf
Intro to BCG's Carbon Emissions Benchmark_vF.pdfIntro to BCG's Carbon Emissions Benchmark_vF.pdf
Intro to BCG's Carbon Emissions Benchmark_vF.pdf
 
Pitch Deck Teardown: NOQX's $200k Pre-seed deck
Pitch Deck Teardown: NOQX's $200k Pre-seed deckPitch Deck Teardown: NOQX's $200k Pre-seed deck
Pitch Deck Teardown: NOQX's $200k Pre-seed deck
 
M.C Lodges -- Guest House in Jhang.
M.C Lodges --  Guest House in Jhang.M.C Lodges --  Guest House in Jhang.
M.C Lodges -- Guest House in Jhang.
 
VIP Call Girls Pune Kirti 8617697112 Independent Escort Service Pune
VIP Call Girls Pune Kirti 8617697112 Independent Escort Service PuneVIP Call Girls Pune Kirti 8617697112 Independent Escort Service Pune
VIP Call Girls Pune Kirti 8617697112 Independent Escort Service Pune
 
Vip Dewas Call Girls #9907093804 Contact Number Escorts Service Dewas
Vip Dewas Call Girls #9907093804 Contact Number Escorts Service DewasVip Dewas Call Girls #9907093804 Contact Number Escorts Service Dewas
Vip Dewas Call Girls #9907093804 Contact Number Escorts Service Dewas
 
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
 
VIP Kolkata Call Girl Howrah 👉 8250192130 Available With Room
VIP Kolkata Call Girl Howrah 👉 8250192130  Available With RoomVIP Kolkata Call Girl Howrah 👉 8250192130  Available With Room
VIP Kolkata Call Girl Howrah 👉 8250192130 Available With Room
 
Call Girls in Mehrauli Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Mehrauli Delhi 💯Call Us 🔝8264348440🔝Call Girls in Mehrauli Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Mehrauli Delhi 💯Call Us 🔝8264348440🔝
 
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In.../:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...
 
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
Call Girls Navi Mumbai Just Call 9907093804 Top Class Call Girl Service Avail...
 
BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
 
FULL ENJOY - 9953040155 Call Girls in Chhatarpur | Delhi
FULL ENJOY - 9953040155 Call Girls in Chhatarpur | DelhiFULL ENJOY - 9953040155 Call Girls in Chhatarpur | Delhi
FULL ENJOY - 9953040155 Call Girls in Chhatarpur | Delhi
 
Vip Female Escorts Noida 9711199171 Greater Noida Escorts Service
Vip Female Escorts Noida 9711199171 Greater Noida Escorts ServiceVip Female Escorts Noida 9711199171 Greater Noida Escorts Service
Vip Female Escorts Noida 9711199171 Greater Noida Escorts Service
 
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
 
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
 
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...
 
Tech Startup Growth Hacking 101 - Basics on Growth Marketing
Tech Startup Growth Hacking 101  - Basics on Growth MarketingTech Startup Growth Hacking 101  - Basics on Growth Marketing
Tech Startup Growth Hacking 101 - Basics on Growth Marketing
 

Budget Futurist Hotel Concept United States 2019 Financial Report

  • 1. 50 04/09/18 % NUMBER T % NUMBRE T % NUMBER T % NUMBER T January 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606 February 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606 March 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606 April 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606 May 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606 June 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606 July 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606 Agust 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606 September 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606 October 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606 November 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606 December 9125 1065 60% 383,3 $164 798 70% 521,6 $213 875 50% 266 $54 560 70% 522 $255 606 TOTAL 109500 12775 4599 $1 977 570 6260 $2 566 498 3 194 $654 719 6 260 $3 067 278 MONTHS % NUMBER T % NUMBER T NUMBER T Janaury 60% 5475 $700 800 75% 6 844 $800 719 6 844 $1 501 519 $634 279 596 € $417,06 70% 6 $634 279 February 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839 March 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839 April 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839 May 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839 June 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839 July 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839 August 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839 September 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $688 839 647 € $452,94 70% 6 $688 839 October 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $2 190 357 647 € $452,94 70% 6 $688 839 November 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $2 190 357 647 € $452,94 70% 6 $688 839 December 60% 5475 $700 800 75% 6 844 $800 719 12 319 $1 501 519 $2 190 357 647 € $452,94 70% 6 $688 839 TOTAL 65700 ######### 82125 $9 608 625 142350 $18 018 225 $12 716 060 7 118 € $4 982,29 $8 211 504 SC 239 $ January $26 290 $145 970 February $20 790 $140 470 March $20 790 $140 470 April $20 790 $140 470 May $20 790 $140 470 June $20 790 $140 470 July $20 790 $140 470 August $20 790 $140 470 September $20 790 $140 470 October $20 790 $147 180 November $20 790 $147 180 December $20 790 $141 080 MONTHS TOTAL $422 400 $422 400 $422 400 $168 960 $254 980 $1 278 260 $35 200 $35 200 $35 200 MBP 128 $ $14 080 $14 080 $14 080 $14 080 $14 080 $14 080 $14 080 $14 080 $14 080 $14 080 $14 080 $14 080 $35 200 $35 200 $35 200 $35 200 $35 200 MSP 320 $ $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 MSP 320 $ SEMINAR MEETING ROOMS + 50 $ WITH CORRECT FIGURE PERCENT SIOUX DAKOTA INDIAN BAR RUSHMORE TOTAL MSP 320 $ $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 $35 200 MONTHS PAX NUMBERS ROOMS SOLD ROOM SPACES 430 $ BB WEEK (30 m2) ROOM SPACES 410 $ BB WE (30 m2) ROOM SPACES 510 $ BB WEEK(40 m2) ROOM SPACES 490 $ BB WE (40 m2) BUDGET FUTURIST HOTEL CONCEPT E'UNITED STATES'E 2019 RACK RATES + 100 $ WITH CORRECT FIGURE PERCENT AP ADR OR : TO BE DEFINED 18600 TOTAL ROOM TURNOVER HOTEL WEEK : 160 $ AIP WEEK-END : 130 $ AIP TOTAL LOS AQUATIC UNIVERSE TOTAL HOTEL + AU