Budget for Cityscape Hotel
Total Budget	$2,00,00,000
Breakdown	Expected Percent of Total Project Cost	Expected Price
Hard Cost (Material, Construction)	55%-66%	$116,000,000
Land	10%-21%	36,000,000
Soft Costs (Non-construction costs)	12%	$24,000,000
Furniture and Fixtures	9%	$18,000,000
Opening Expenses	3%	$6,000,000
Room Constuctuion cost	30,000,000
architecture & engineering fee	5%	$10,000,000
design review fee	2%	$4,000,000
project management fee	3%	$6,000,000
development fee	4%	$8,000,000

Create a ten-year forecast of net operating income that also needs to be put in the table as well as just include the number of rooms, number of occupied rooms nights, occupancy, average daily rate (ADR), revenue per available room (RevPAR) and revenue in rooms, food & beverage, rentals and other income.

include departmental expenses in these rooms, food & beverage, rentals, total operating department expense.

include gross operating profit, fixed charges.

From this data only available as well as in table form for each year with their (RevPAR) and revenue in rooms, food & beverage, rentals and other income.