Without rosewood branding 2003	With rosewood branding
Total number of unique quests	115,000	115,000
Average daily spends	$750	$750
Number of days average guest stays	2	2
Average gross margin per room	32%	32%
Average number of visits per year per guest	1.2	1.3
Average marketing expenses per quest	$130
Average new quest acquisition	$150	$150
Total number of repeat guests	19,169
Of which: Total number of multiproperty stay quests	5,750
Average guest retention rate	16.67%
Average gross profit per quest

Calculate average marketing expenses per quest, total number of repeated quest, multiproperty stay quests and Average guest retention rate with rosewood branding?

Average gross profit per quest

Gross profit per quest in year 1 to 6

Acquisition expenses per new quest in year 1 to 6

Marketing expense per quest in year 1 to 6

Net profit per quest

Retention factors

Discount factors

Net Present Value