Paste Format 87 N Open recovered workbooks? Your recent changes were saved. Do you want to...

Transcribed Image Text:

Paste Format 87 N Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left off? Xvfx ADR & OCCUPANCY PROJECTIONS COMPETITIVE SET 318 N 29 Totals Days In Year Available Rooms %Chg in Supply Market Occupancy Comp Set Occupied Rooms %Chg Subject Property Induced Demand % Subject Property Induced Occupied Rooms Total Occupied Rooms %Chg in Demand Market ADR %Chg in ADR 40 Market RevPAR %Chg in RevPAR 42 Property Occupancy 44 Penetration 46 Property ADR 47 Penetration 48 %Chg in ADR 50 Property RevPAR Penetration %Chg in RevPAR D E F H K M N 0 Q R S Under Construction Historical Market Data-STR Report Actual Actual Actual Actual Actual Actual Act/Feast Proj Year 1 Proj. Proj. Proj. Proj. Year 2 Year 3 Year 4 Year 5 Operating Years Proj. Year 6 Proj Year 7 Proj. Year 8 Keys Opened Year Month -6 -5 4 -3 -2 -1 0 1 2 3 4 S 6 7 0 0 0 0 0 0 0 000 0 0 0 0 0 OOOOO 0 0 0 0 0 0 0 0 0 0 0 10 0 10 0 0 10 0 0 0 0 10 0 0 0 10 0 0 0 0 0 0 0 0 0 0 ooooooo oooooo 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0000000 ooooooo 0 0 0 0 0 10 0 0 0 0 0 0 0 0 o 0 00000000 365 365 365 365 365 365 365 365 365 365 365 365 365 365 365 0 0 0 0 0 0 0 0 0 0 0 0 a O o #DIV/DI #DIV/O! #DIV/01 #DIV/O! #DIV/OI #DIV/01 #DIV/0! #DIV/OI #DIV/OI #DIV/01 F #DIV/OI #DIV/01 #DIV/01 #DIV/01 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/O! #DIV/O! #DIV/01 0 0 0 0 0 0 0 0 0 0 0 0 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0 0.0% 0 0.0% 0 0.0% 0.0% 0.0% 0 0 0 0 0 0 D 0 0 0 0 0 0 0 0 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0% $0.00 0.0% $0.00 0.0% $0.00 0.0% $0.00 0.0% $0.00 0.0% $0.00 3.0% $0.00 3.0% $0.00 3.0% #DIV/O! 0.0% #DIV/0! #DIV/0! #DIV/01 #DIV/0! #DIV/0! 0.0% 0.0% 0.0% 0.0% 0.0% $0.00 0.0% $0.00 0.0% $0.00 0.0% $0.00 0.0% $0.00 0.0% $0.00 0.0% Paste Format 87 N Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left off? Xvfx ADR & OCCUPANCY PROJECTIONS COMPETITIVE SET 318 N 29 Totals Days In Year Available Rooms %Chg in Supply Market Occupancy Comp Set Occupied Rooms %Chg Subject Property Induced Demand % Subject Property Induced Occupied Rooms Total Occupied Rooms %Chg in Demand Market ADR %Chg in ADR 40 Market RevPAR %Chg in RevPAR 42 Property Occupancy 44 Penetration 46 Property ADR 47 Penetration 48 %Chg in ADR 50 Property RevPAR Penetration %Chg in RevPAR D E F H K M N 0 Q R S Under Construction Historical Market Data-STR Report Actual Actual Actual Actual Actual Actual Act/Feast Proj Year 1 Proj. Proj. Proj. Proj. Year 2 Year 3 Year 4 Year 5 Operating Years Proj. Year 6 Proj Year 7 Proj. Year 8 Keys Opened Year Month -6 -5 4 -3 -2 -1 0 1 2 3 4 S 6 7 0 0 0 0 0 0 0 000 0 0 0 0 0 OOOOO 0 0 0 0 0 0 0 0 0 0 0 10 0 10 0 0 10 0 0 0 0 10 0 0 0 10 0 0 0 0 0 0 0 0 0 0 ooooooo oooooo 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0000000 ooooooo 0 0 0 0 0 10 0 0 0 0 0 0 0 0 o 0 00000000 365 365 365 365 365 365 365 365 365 365 365 365 365 365 365 0 0 0 0 0 0 0 0 0 0 0 0 a O o #DIV/DI #DIV/O! #DIV/01 #DIV/O! #DIV/OI #DIV/01 #DIV/0! #DIV/OI #DIV/OI #DIV/01 F #DIV/OI #DIV/01 #DIV/01 #DIV/01 #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/O! #DIV/O! #DIV/01 0 0 0 0 0 0 0 0 0 0 0 0 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0 0.0% 0 0.0% 0 0.0% 0.0% 0.0% 0 0 0 0 0 0 D 0 0 0 0 0 0 0 0 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 0.0% $0.00 0.0% $0.00 0.0% $0.00 0.0% $0.00 0.0% $0.00 0.0% $0.00 3.0% $0.00 3.0% $0.00 3.0% #DIV/O! 0.0% #DIV/0! #DIV/0! #DIV/01 #DIV/0! #DIV/0! 0.0% 0.0% 0.0% 0.0% 0.0% $0.00 0.0% $0.00 0.0% $0.00 0.0% $0.00 0.0% $0.00 0.0% $0.00 0.0%