Paul is performing a displacement analysis for the Beach hotel. He received a group request with a total of 90 room nights at a group rate of $130.00 Paul had forecasted high occupancies over this time frame and forecasted mostly transient rooms at an ADR of $195.00. The group request includes breakfast.

Total Group Room nights	90
Group Room Rate	$ 130.00
Total Group Room Revenue
Total Group Room Cost	$1,935.00
Total NET group Room Revenue
Total Displaced Transient Room nights	55
Displaced Transient Room Rate	$195.00
Displaced Transient Room Revenue
Total Transient Room Cost	$1,306.25
Total Displaced Transient Rooms Revenue
Net Room Revenue Differential

Net Room Revenue Differential
Net Food contribution differential	$561.25
Other Revenue contribution	$0
Total Increase/Decrease from Group

1. Calculate and fill out the missing values in the grey boxes (use 2 decimal places for dollar values)

2. Analyzing this displacement analysis, would you recommend Paul to accept this group? In maximum 150 words explain your answer. (Use Rubric)