Existing Wyndham DoubleTree (Hilton) Tribute (Marriott) Calculation Requirmement Market Share Index Occupancy 82.30 106.0 107.0 108.0 ADR 96.80 104.0 106.0 110.0 Revpar 82.30 110.2 113.4 118.8 Hotel Financial Report - Prior Year Available Rooms 146,000 Occupancy 70% 90.2% 91.0% 91.9% Divide Existing Occupancy % by Existing Index, then multiply by brand index Occupied Rooms 102,200 Calculate new occupied rooms ADR $165.00 Divide Existing ADR by Existing Index, then multiply by brand index RevPar $115.50 Calculate new RevPar (Occupancy % X ADR)