Assignment 10 Luyao Wang

Assignment 10 Luyao Wang - 171,447 13,140 59,287 TOTAL...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Assignment 10 Luyao Wang A39824471 YEAR INITIAL FEE ADV/MKT FEE RES FEE 1 43,800 2,628,000 70,000 105,120 10,512 39,420 2 47,450 2,932,410 0 117,296 11,388 43,559 3 51,100 3,252,719 0 130,109 12,264 47,857 4 54,750 3,589,608 0 143,584 13,140 52,321 5 54,750 3,697,296 0 147,892 13,140 53,398 6 54,750 3,808,215 0 152,329 13,140 54,507 7 54,750 3,922,462 0 156,898 13,140 55,650 8 54,750 4,040,136 0 161,605 13,140 56,826 9 54,750 4,161,340 0 166,454 13,140 58,038 10 54,750 4,286,180
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 171,447 13,140 59,287 TOTAL 525,600 36,318,366 70,000 1,452,735 126,144 520,864 ROOMS SOLD GROSS ROOM REV ROYALTY FEE TOTAL FEES 225,052 8.56% 172,244 5.87% 190,230 5.85% 209,045 5.82% 214,430 5.80% 219,976 5.78% 225,688 5.75% 231,572 5.73% 237,632 5.71% 243,874 5.69% 2,169,742 5.97% TOTAL FEE % OF ROOM REVENUE...
View Full Document

{[ snackBarMessage ]}

Page1 / 2

Assignment 10 Luyao Wang - 171,447 13,140 59,287 TOTAL...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online