Model

A B C D E F
1 Hotel Pricing Model
2
3 Data
4
5 Current Average Total Room
6 Room type Rate Daily Sold Elasticity Capacity
7 Standard $ 85.00 250 -1.5 450
8 Gold $ 98.00 100 -2
9 Platinum $ 139.00 50 -1
10
11 Model
12 Projected
13 Rooms Projected
14 Room type New Price Price Range Sold Revenue
15 Standard $ 76.87 $ 70.00 $ 90.00 286 $ 21,974.39
16 Gold $ 90.00 $ 90.00 $ 110.00 116 $ 10,469.39
17 Platinum $ 145.04 $ 120.00 $ 149.00 48 $ 6,936.87
18 Totals 450.00000043 $ 39,380.65

Page 1