Web Hosting by Netfirms | Free Domain Names by Netfirms

Assumptions
	Food Cost is :		40%	of Max	$6.99	per person
	Bar Cost is:		30%	of Max	$1.89	per person
	Room Food Cost :		50%	of Max	$12.00	per order
	Room Bar Cost:		100%	of	$2.99	per room
	Food Supply Cost		25%	of Food Cost
	Laundry Cost:		$0.15	per Item
	Uniform Cost:		$7.00	per emp per week
	Building Area:		7,446	Main
			6,298	Second
			5,234	Third
			18,978	Total	$117.61	per sq ft	Construction Cost
	Land Area:		54,450	sq ft	$8.00	per sq ft	Purchase Price
	Operating		$120,000.00	Capital	$2,787,602.58	Total Investment
	Financial Factors:		0.10	APR	10	Years	30%	Equity
	Economic Factor:		2.4%	Inflation
	Investor		$836,280.77	Investment	5	Years
	Gas Factors:		$180.00	Common	$1.75	per room
	Electric Factors:		$350.00	Common	$1.25	per room
	Water Factors:		$19.24	Base	$1.04	per Kgal	400	Gal/room/day
	Sewer Rate:				$0.002948	per Gallon
	Phone Rate:		7	Lines @	$37.00	per Line	$38.00	Features
	Irrigation:		$25.00	per Acre
Amortization Schedule
		Total Project						Investor Account
		Balance	Interest	Principle	Payment			Balance	Interest	Principle	Payment
		$1,951,321.81						$836,280.77
	1	$1,948,764.97	$23,230.02	$2,556.84	$25,786.86		12	$919,908.85	$83,628.08	$(83,628.08)	$0.00
	2	$1,939,217.81	$16,239.71	$9,547.15	$25,786.86		24	$760,867.29	$83,628.08	$159,041.56	$242,669.64
	3	$1,929,591.10	$16,160.15	$9,626.71	$25,786.86		36	$594,284.38	$76,086.73	$166,582.91	$242,669.64
	4	$1,919,884.16	$16,079.93	$9,706.94	$25,786.86		48	$411,043.18	$59,428.44	$183,241.20	$242,669.64
	5	$1,910,096.34	$15,999.03	$9,787.83	$25,786.86		60	$209,477.86	$41,104.32	$201,565.32	$242,669.64
	6	$1,900,226.95	$15,917.47	$9,869.39	$25,786.86		72	$0.00	$20,947.79	$209,477.86	$230,425.65
	7	$1,890,275.31	$15,835.22	$9,951.64	$25,786.86
	8	$1,880,240.74	$15,752.29	$10,034.57	$25,786.86
	9	$1,870,122.55	$15,668.67	$10,118.19	$25,786.86
	10	$1,859,920.05	$15,584.35	$10,202.51	$25,786.86
	11	$1,849,632.52	$15,499.33	$10,287.53	$25,786.86
	12	$1,839,259.26	$15,413.60	$10,373.26	$25,786.86
	24	$1,705,616.55	$183,925.93	$133,642.71	$317,568.64
	36	$1,558,609.57	$170,561.65	$147,006.98	$317,568.64
	48	$1,396,901.88	$155,860.96	$161,707.68	$317,568.64
	60	$1,219,023.44	$139,690.19	$177,878.45	$317,568.64
	72	$1,023,357.14	$121,902.34	$195,666.29	$317,568.64
	84	$808,124.22	$102,335.71	$215,232.92	$317,568.64
	96	$571,368.00	$80,812.42	$236,756.22	$317,568.64
	108	$310,936.16	$57,136.80	$260,431.84	$317,568.64
	120	$(0.00)	$31,093.62	$310,936.16	$342,029.78