Fill in the blanks.

The Hubbart Room Rate Formula

$$ Operating Expenses

$1,102,800$

$$ Taxes and Insurance

$273,000$

$$ Depreciation

$294,750$

$$ Reasonable ROA

$414,000$

$$ Total

$\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_$

$$ Less Income from other sources

$139,200$

$$ Amount needed from room sales

$\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_$

$$ Revenue from room sales needed

$\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_\_$