Forecasted Transient
	14-Apr	15-Apr	16-Apr	Total
Forecasted Transient Rooms				0
Forecasted Transient Rate				#DIV/0!
Forecasted Transient Revenue (Rooms x Rate)	$ -	$ -	$ -	#DIV/0!
Variable cost per occupied room	$ 20.00	$ 20.00	$ 20.00	$ 20.00
Franchise Fee per occupied room (rate *.08)	$ -	$ -	$ -	#DIV/0!
Cost per occupied room (variable cost + franchise fee)	$ 20.00	$ 20.00	$ 20.00	#DIV/0!
Projected Transient Rooms Revenue (Revenue - costs)	$ -	$ -	$ -	#DIV/0!
Forecasted Food & Beverage Revenue
Forecasted Breakfast (forecasted rooms * 70% * $8.40)	$ -	$ -	$ -	$ -
Forecasted Lunch (forecasted rooms * 25% * 16.25)	$ -	$ -	$ -	$ -
Forecasted Dinner (forecasted rooms * 40% * $30.60)	$ -	$ -	$ -	$ -
Forecasted Revenue	$ -	$ -	$ -	$ -
Total Projected Revenue	$ -	$ -	$ -	$ -