Download - CHH_Model

Transcript

Sheet1201020112012201320142015E2016E2017E

COMFORT INN DOMESTIC SYSTEMNumber of properties, end of period1,4351,3991,3491,3021,240Number of rooms, end of period112,169109,330105,471101,67395,862Royalty fees ($000)82,41586,50390,36088,77493,630Average occupancy percentage55.757.759.560.163.3Average daily room rate (ADR)77.2879.5481.783.2786.08RevPAR43.0445.9148.650.0554.5COMFORT SUITES DOMESTIC SYSTEMNumber of properties, end of period623616597589577Number of rooms, end of period48,24647,73846,04545,45144,632Royalty fees ($000)38,34542,16744,83544,71748,278Average occupancy percentage55.558.961.962.966.5Average daily room rate (ADR)82.4283.7585.5886.9990.24RevPAR45.7149.3552.9654.7560.01QUALITY DOMESTIC SYSTEMNumber of properties, end of period1,0121,0471,1521,2231,284Number of rooms, end of period89,18591,50298,078101,143104,454Royalty fees ($000)35,91938,19042,40947,47152,589Average occupancy percentage48.250.151.653.156.1Average daily room rate (ADR)66.7967.8469.4570.2271.98RevPAR32.193435.8637.2740.39CLARION DOMESTIC SYSTEMNumber of properties, end of period192189191190178Number of rooms, end of period28,71127,52727,44127,50125,049Royalty fees ($000)9,0279,70610,36910,95311,480Average occupancy percentage43.947.149.651.254.5Average daily room rate (ADR)74.9573.8874.9975.1577.65RevPAR32.8934.7937.1838.4642.34SLEEP INN DOMESTIC SYSTEMNumber of properties, end of period398394387382371Number of rooms, end of period28,95728,56828,08727,62326,811Royalty fees ($000)15,07315,88817,20217,44718,914Average occupancy percentage51.753.956.658.762.5Average daily room rate (ADR)68.8170.0672.5474.3977.13RevPAR35.5437.7341.0343.6648.24MAINSTAY SUITES DOMESTIC SYSTEMNumber of properties, end of period3740414345Number of rooms, end of period2,8683,0933,1653,3313,568Royalty fees ($000)1,7212,0542,2182,2592,608Average occupancy percentage63.968.370.168.171.4Average daily room rate (ADR)65.4466.1769.7372.4474.82RevPAR41.8145.2248.8449.3653.4ECONO LODGE DOMESTIC SYSTEMNumber of properties, end of period784797817830856Number of rooms, end of period48,72849,48349,95150,69452,878Royalty fees ($000)15,09815,70016,53917,18918,896Average occupancy percentage4647.548.548.851.6Average daily room rate (ADR)54.154.7555.8956.5157.85RevPAR24.9126.0227.1127.5529.86RODEWAY INN DOMESTIC SYSTEMNumber of properties, end of period387388410438474Number of rooms, end of period21,26121,62723,37024,67726,172Royalty fees ($000)4,2994,5665,1295,3575,532Average occupancy percentage464950.751.955.1Average daily room rate (ADR)51.0751.9153.4154.2856.68RevPAR23.4825.4627.0828.1431.25SUBURBAN EXTENDED STAY HOTEL DOMESTIC SYSTEMNumber of properties, end of period6460636365Number of rooms, end of period76857126729171677198Royalty fees ($000)23662539270928323111Average occupancy percentage64.167.669.970.271.8Average daily room rate (ADR)39.2740.3841.7142.6745.25RevPAR25.1627.3129.1429.9632.51CAMBRIA DOMESTIC SYSTEM (1)Number of properties, end of period2319191822Number of rooms, end of period27002215222121192642Royalty fees ($000)14862032210221472687ASCEND HOTEL COLLECTION DOMESTIC SYSTEMNumber of properties, end of period385257102109Number of rooms, end of period30254617498292069395Royalty fees ($000)11721678246437414950Average occupancy percentage57.859.864.86460.3Average daily room rate (ADR)112.69113.45113.83119.76121.49RevPAR65.1767.7973.7876.673.2


Top Related