| YUMA BEST WESTERN FINANCIALS | ||||||||||||||||||||
| For the Period Ended April 30, 2010 | ||||||||||||||||||||
| JAN | FEB | MAR | 1Q Total | APRIL | MAY | JUNE | 2Q Total | JULY | AUG | SEPT | 3Q Total | OCT | NOV | DEC | 4Q Total | Year End | ||||
| SUITES AVAILABLE | ||||||||||||||||||||
| 2002 | 5146 | 4648 | 5146 | 14940 | 4980 | 5146 | 4980 | 15106 | 5146 | 5146 | 4980 | 15272 | 5146 | 4980 | 5146 | 15272 | 60590 | |||
| 2003 | 5146 | 4648 | 5146 | 14940 | 4980 | 5146 | 4980 | 15106 | 5146 | 5146 | 4980 | 15272 | 5146 | 4980 | 5146 | 15272 | 60590 | |||
| 2004 | 5146 | 4814 | 5146 | 15106 | 4980 | 5146 | 4980 | 15106 | 5146 | 5146 | 4980 | 15272 | 5146 | 4980 | 5146 | 15272 | 60756 | |||
| 2005 | 5146 | 4648 | 5146 | 14940 | 4980 | 5146 | 4980 | 15106 | 5146 | 5146 | 4980 | 15272 | 5146 | 4980 | 5146 | 15272 | 60590 | |||
| 2006 | 5146 | 4648 | 5146 | 14940 | 4980 | 5146 | 4980 | 15106 | 5146 | 5146 | 4980 | 15272 | 5146 | 4980 | 5146 | 15272 | 60590 | |||
| 2007 | 5146 | 4648 | 5146 | 14940 | 4980 | 5146 | 4980 | 15106 | 5146 | 5146 | 4980 | 15272 | 5146 | 4980 | 5146 | 15272 | 60590 | |||
| 2008 | 5146 | 4814 | 5146 | 15106 | 4980 | 5146 | 4980 | 15106 | 5146 | 5146 | 4980 | 15272 | 5146 | 4980 | 5146 | 15272 | 60756 | |||
| 2009 | 5146 | 4648 | 5146 | 14940 | 4980 | 5146 | 4980 | 15106 | 5146 | 5146 | 4980 | 15272 | 5146 | 4980 | 5146 | 15272 | 60590 | |||
| 2010 | 5146 | 4648 | 5146 | 14940 | 4980 | 5146 | 4980 | 15106 | 5146 | 5146 | 4980 | 15272 | 5146 | 4980 | 5146 | 15272 | 60590 | |||
| REVENUE SUITES | ||||||||||||||||||||
| 2002 | 3757 | 3655 | 3966 | 11378 | 2965 | 3608 | 3992 | 10565 | 4314 | 4588 | 3494 | 12396 | 3490 | 3508 | 3239 | 10237 | 44576 | |||
| 2003 | 3873 | 3966 | 3639 | 11478 | 2899 | 3114 | 2600 | 8613 | 2634 | 3405 | 4169 | 10208 | 4204 | 3992 | 2992 | 11188 | 41487 | |||
| 2004 | 4559 | 4506 | 4755 | 13820 | 4310 | 3880 | 3719 | 11909 | 3984 | 4314 | 4475 | 12773 | 4715 | 4346 | 3601 | 12662 | 51164 | |||
| 2005 | 4243 | 4269 | 4693 | 13205 | 4368 | 4267 | 3746 | 12381 | 3434 | 4033 | 4096 | 11563 | 4588 | 4302 | 3816 | 12706 | 49855 | |||
| 2006 | 4635 | 4428 | 4566 | 13629 | 4350 | 3433 | 3531 | 11314 | 3529 | 3553 | 4493 | 11575 | 4486 | 3992 | 3458 | 11936 | 48454 | |||
| 2007 | 4340 | 4409 | 4698 | 13447 | 4514 | 4092 | 4348 | 12954 | 3892 | 4248 | 4528 | 12668 | 4764 | 4041 | 2949 | 11754 | 50823 | |||
| 2008 | 4214 | 4466 | 4324 | 13004 | 4344 | 3778 | 3672 | 11794 | 2951 | 2918 | 2988 | 8857 | 3639 | 4101 | 3387 | 11127 | 44782 | |||
| 2009 | 4621 | 4407 | 4888 | 13916 | 4032 | 3414 | 3328 | 10774 | 3260 | 3247 | 2264 | 8771 | 3398 | 3850 | 2535 | 9783 | 43244 | |||
| 2010 | 3177 | 3296 | 3403 | 9876 | 2554 | 3675 | 3300 | 9529 | 3120 | 2950 | 2670 | 8740 | 3400 | 3550 | 2700 | 9650 | 37795 | |||
| COMP SUITES | ||||||||||||||||||||
| 2002 | 44 | 73 | 64 | 181 | 81 | 90 | 107 | 278 | 66 | 74 | 48 | 188 | 42 | 117 | 66 | 225 | 872 | |||
| 2003 | 32 | 46 | 69 | 147 | 188 | 231 | 201 | 620 | 229 | 163 | 98 | 490 | 116 | 103 | 50 | 269 | 1526 | |||
| 2004 | 38 | 17 | 45 | 100 | 9 | 7 | 1 | 17 | 3 | 6 | 0 | 9 | 1 | 1 | 0 | 2 | 128 | |||
| 2005 | 2 | 0 | 0 | 2 | 0 | 0 | 1 | 1 | 0 | 1 | 4 | 5 | 1 | 1 | 5 | 7 | 15 | |||
| 2006 | 7 | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 9 | |||
| 2007 | 8 | 12 | 28 | 48 | 28 | 25 | 21 | 74 | 36 | 10 | 8 | 54 | 16 | 33 | 65 | 114 | 290 | |||
| 2008 | 69 | 54 | 80 | 203 | 41 | 115 | 154 | 310 | 111 | 46 | 87 | 244 | 46 | 77 | 81 | 204 | 961 | |||
| 2009 | 70 | 44 | 23 | 137 | 50 | 69 | 95 | 214 | 75 | 50 | 93 | 218 | 84 | 50 | 50 | 184 | 753 | |||
| 2010 | 77 | 69 | 70 | 216 | 90 | 50 | 75 | 215 | 50 | 50 | 50 | 150 | 50 | 50 | 50 | 150 | 731 | |||
| OCCUPANCY PERCENT % (Revenue Suites only/Suites Available) | ||||||||||||||||||||
| 2002 | 73.0% | 78.6% | 77.1% | 76.2% | 59.5% | 70.1% | 80.2% | 69.9% | 83.8% | 89.2% | 70.2% | 81.2% | 67.8% | 70.4% | 62.9% | 67.0% | 73.6% | |||
| 2003 | 75.3% | 85.3% | 70.7% | 76.8% | 58.2% | 60.5% | 52.2% | 57.0% | 51.2% | 66.2% | 83.7% | 66.8% | 81.7% | 80.2% | 58.1% | 73.3% | 68.5% | |||
| 2004 | 88.6% | 93.6% | 92.4% | 91.5% | 86.5% | 75.4% | 74.7% | 78.8% | 77.4% | 83.8% | 89.9% | 83.6% | 91.6% | 87.3% | 70.0% | 82.9% | 84.2% | |||
| 2005 | 82.5% | 91.8% | 91.2% | 88.4% | 87.7% | 82.9% | 75.2% | 82.0% | 66.7% | 78.4% | 82.2% | 75.7% | 89.2% | 86.4% | 74.2% | 83.2% | 82.3% | |||
| 2006 | 90.1% | 95.3% | 88.7% | 91.2% | 87.3% | 66.7% | 70.9% | 74.9% | 68.6% | 69.0% | 90.2% | 75.8% | 87.2% | 80.2% | 67.2% | 78.2% | 80.0% | |||
| 2007 | 84.3% | 94.9% | 91.3% | 90.0% | 90.6% | 79.5% | 87.3% | 85.8% | 75.6% | 82.5% | 90.9% | 82.9% | 92.6% | 81.1% | 57.3% | 77.0% | 83.9% | |||
| 2008 | 81.9% | 92.8% | 84.0% | 86.1% | 87.2% | 73.4% | 73.7% | 78.1% | 57.3% | 56.7% | 60.0% | 58.0% | 70.7% | 82.3% | 65.8% | 72.9% | 73.7% | |||
| 2009 | 89.8% | 94.8% | 95.0% | 93.1% | 81.0% | 66.3% | 66.8% | 71.3% | 63.4% | 63.1% | 45.5% | 57.4% | 66.0% | 77.3% | 49.3% | 64.1% | 71.4% | |||
| 2010 | 61.7% | 70.9% | 66.1% | 66.1% | 51.3% | 71.4% | 66.3% | 63.1% | 60.6% | 57.3% | 53.6% | 57.2% | 66.1% | 71.3% | 52.5% | 63.2% | 62.4% | |||
| AVERAGE DAILY RATE (Room Revenue/Revenue Suites) | ||||||||||||||||||||
| 2002 | $ 68.11 | $ 74.73 | $ 74.28 | $ 72.38 | $ 67.57 | $ 64.04 | $ 60.51 | $ 63.69 | $ 58.78 | $ 61.17 | $ 57.98 | $ 59.44 | $ 65.93 | $ 65.88 | $ 66.22 | $ 66.01 | $ 65.26 | |||
| 2003 | $ 64.68 | $ 68.86 | $ 69.14 | $ 67.54 | $ 64.29 | $ 57.35 | $ 55.33 | $ 59.07 | $ 56.16 | $ 59.09 | $ 63.28 | $ 60.05 | $ 63.00 | $ 67.68 | $ 67.55 | $ 65.89 | $ 63.49 | |||
| 2004 | $ 71.40 | $ 77.70 | $ 76.43 | $ 75.18 | $ 69.41 | $ 65.64 | $ 63.63 | $ 66.38 | $ 61.87 | $ 62.51 | $ 58.95 | $ 61.06 | $ 59.41 | $ 62.62 | $ 63.39 | $ 61.64 | $ 66.26 | |||
| 2005 | $ 73.64 | $ 82.73 | $ 80.43 | $ 78.99 | $ 71.11 | $ 67.77 | $ 67.15 | $ 68.76 | $ 65.64 | $ 67.94 | $ 66.11 | $ 66.61 | $ 66.65 | $ 69.69 | $ 71.86 | $ 69.24 | $ 71.09 | |||
| 2006 | $ 73.59 | $ 77.39 | $ 78.55 | $ 76.49 | $ 73.29 | $ 69.01 | $ 67.77 | $ 70.27 | $ 68.57 | $ 67.47 | $ 70.87 | $ 69.12 | $ 70.37 | $ 75.14 | $ 80.12 | $ 74.79 | $ 72.86 | |||
| 2007 | $ 83.25 | $ 87.50 | $ 84.31 | $ 85.01 | $ 80.79 | $ 74.65 | $ 68.82 | $ 74.83 | $ 68.10 | $ 68.74 | $ 73.57 | $ 70.27 | $ 71.22 | $ 80.21 | $ 92.47 | $ 79.64 | $ 77.50 | |||
| 2008 | $ 86.92 | $ 88.74 | $ 87.79 | $ 87.83 | $ 78.81 | $ 78.53 | $ 76.86 | $ 78.11 | $ 75.38 | $ 77.91 | $ 80.24 | $ 77.85 | $ 79.47 | $ 79.08 | $ 76.50 | $ 78.42 | $ 80.96 | |||
| 2009 | $ 76.72 | $ 80.32 | $ 77.85 | $ 78.26 | $ 72.72 | $ 71.48 | $ 71.06 | $ 71.82 | $ 72.47 | $ 73.76 | $ 76.08 | $ 73.88 | $ 77.08 | $ 63.49 | $ 70.11 | $ 69.93 | $ 73.88 | |||
| 2010 | $ 77.99 | $ 82.34 | $ 83.53 | $ 81.35 | $ 76.03 | $ 70.50 | $ 70.20 | $ 71.88 | $ 68.60 | $ 67.25 | $ 68.80 | $ 68.21 | $ 73.85 | $ 72.00 | $ 68.50 | $ 71.67 | $ 73.45 | |||
| REVENUE PAR (Room Revenue/Suites Available) | ||||||||||||||||||||
| 2002 | $ 49.72 | $ 58.76 | $ 57.25 | $ 55.13 | $ 40.23 | $ 44.90 | $ 48.50 | $ 44.55 | $ 49.28 | $ 54.54 | $ 40.68 | $ 48.25 | $ 44.71 | $ 46.41 | $ 41.68 | $ 44.24 | $ 48.01 | |||
| 2003 | $ 48.68 | $ 58.75 | $ 48.89 | $ 51.89 | $ 37.43 | $ 34.70 | $ 28.89 | $ 33.68 | $ 28.75 | $ 39.10 | $ 52.98 | $ 40.14 | $ 51.47 | $ 54.25 | $ 39.27 | $ 48.27 | $ 43.47 | |||
| 2004 | $ 63.26 | $ 72.73 | $ 70.62 | $ 68.78 | $ 60.07 | $ 49.49 | $ 47.52 | $ 52.33 | $ 47.90 | $ 52.40 | $ 52.98 | $ 51.07 | $ 54.43 | $ 54.65 | $ 44.36 | $ 51.11 | $ 55.80 | |||
| 2005 | $ 60.72 | $ 75.98 | $ 73.35 | $ 69.82 | $ 62.37 | $ 56.19 | $ 50.51 | $ 56.36 | $ 43.80 | $ 53.24 | $ 54.38 | $ 50.43 | $ 59.42 | $ 60.20 | $ 53.29 | $ 57.61 | $ 58.50 | |||
| 2006 | $ 66.29 | $ 73.72 | $ 69.69 | $ 69.77 | $ 64.02 | $ 46.04 | $ 48.05 | $ 52.63 | $ 47.02 | $ 46.58 | $ 63.94 | $ 52.39 | $ 61.35 | $ 60.24 | $ 53.84 | $ 58.45 | $ 58.26 | |||
| 2007 | $ 70.21 | $ 83.00 | $ 76.97 | $ 76.52 | $ 73.23 | $ 59.36 | $ 60.08 | $ 64.17 | $ 51.50 | $ 56.75 | $ 66.89 | $ 58.29 | $ 65.94 | $ 65.08 | $ 52.99 | $ 61.30 | $ 65.01 | |||
| 2008 | $ 71.18 | $ 82.32 | $ 73.77 | $ 75.61 | $ 68.74 | $ 57.66 | $ 56.67 | $ 60.99 | $ 43.23 | $ 44.18 | $ 48.14 | $ 45.15 | $ 56.20 | $ 65.12 | $ 50.35 | $ 57.14 | $ 59.67 | |||
| 2009 | $ 68.89 | $ 76.16 | $ 73.95 | $ 72.90 | $ 58.88 | $ 47.42 | $ 47.49 | $ 51.22 | $ 45.91 | $ 46.54 | $ 34.59 | $ 42.43 | $ 50.90 | $ 49.09 | $ 34.54 | $ 44.79 | $ 52.73 | |||
| 2010 | $ 48.15 | $ 58.39 | $ 55.24 | $ 53.78 | $ 38.99 | $ 50.35 | $ 46.52 | $ 45.34 | $ 41.59 | $ 38.55 | $ 36.89 | $ 39.03 | $ 48.79 | $ 51.33 | $ 35.94 | $ 45.29 | $ 45.82 | |||
| ROOM REVENUE | ||||||||||||||||||||
| 2002 | $ 255,875 | $ 273,121 | $ 294,599 | $ 823,595 | $ 200,333 | $ 231,047 | $ 241,553 | $ 672,933 | $ 253,577 | $ 280,670 | $ 202,588 | $ 736,835 | $ 230,087 | $ 231,120 | $ 214,492 | $ 675,699 | $ 2,909,062 | |||
| 2003 | $ 250,496 | $ 273,086 | $ 251,613 | $ 775,195 | $ 186,379 | $ 178,580 | $ 143,853 | $ 508,812 | $ 147,927 | $ 201,191 | $ 263,830 | $ 612,948 | $ 264,873 | $ 270,169 | $ 202,100 | $ 737,142 | $ 2,634,097 | |||
| 2004 | $ 325,526 | $ 350,100 | $ 363,418 | $ 1,039,044 | $ 299,164 | $ 254,673 | $ 236,637 | $ 790,474 | $ 246,497 | $ 269,650 | $ 263,819 | $ 779,966 | $ 280,116 | $ 272,161 | $ 228,252 | $ 780,530 | $ 3,390,014 | |||
| 2005 | $ 312,454 | $ 353,154 | $ 377,472 | $ 1,043,080 | $ 310,608 | $ 289,170 | $ 251,561 | $ 851,339 | $ 225,420 | $ 273,989 | $ 270,790 | $ 770,199 | $ 305,781 | $ 299,820 | $ 274,212 | $ 879,813 | $ 3,544,431 | |||
| 2006 | $ 341,109 | $ 342,669 | $ 358,643 | $ 1,042,421 | $ 318,819 | $ 236,902 | $ 239,285 | $ 795,006 | $ 241,975 | $ 239,719 | $ 318,421 | $ 800,115 | $ 315,701 | $ 299,972 | $ 277,047 | $ 892,720 | $ 3,530,262 | |||
| 2007 | $ 361,321 | $ 385,781 | $ 396,080 | $ 1,143,182 | $ 364,708 | $ 305,459 | $ 299,208 | $ 969,375 | $ 265,038 | $ 292,015 | $ 333,130 | $ 890,183 | $ 339,309 | $ 324,112 | $ 272,689 | $ 936,110 | $ 3,938,850 | |||
| 2008 | $ 366,292 | $ 396,311 | $ 379,600 | $ 1,142,203 | $ 342,334 | $ 296,697 | $ 282,217 | $ 921,249 | $ 222,451 | $ 227,331 | $ 239,748 | $ 689,529 | $ 289,198 | $ 324,291 | $ 259,109 | $ 872,598 | $ 3,625,579 | |||
| 2009 | $ 354,522 | $ 353,988 | $ 380,549 | $ 1,089,059 | $ 293,225 | $ 244,021 | $ 236,494 | $ 773,740 | $ 236,266 | $ 239,488 | $ 172,243 | $ 647,997 | $ 261,916 | $ 244,452 | $ 177,721 | $ 684,089 | $ 3,194,885 | |||
| 2010 | $ 247,770 | $ 271,381 | $ 284,253 | $ 803,404 | $ 194,192 | $ 259,087 | $ 231,660 | $ 684,939 | $ 214,032 | $ 198,387 | $ 183,696 | $ 596,115 | $ 251,090 | $ 255,600 | $ 184,950 | $ 691,640 | $ 2,776,098 | |||
| GOP DOLLARS | ||||||||||||||||||||
| 2002 | $ 137,936 | $ 147,484 | $ 148,731 | $ 434,151 | $ 66,517 | $ 85,773 | $ 102,160 | $ 254,450 | $ 108,558 | $ 141,277 | $ 54,526 | $ 304,361 | $ 105,210 | $ 107,323 | $ 97,609 | $ 310,142 | $ 1,303,104 | |||
| 2003 | $ 134,111 | $ 147,333 | $ 82,931 | $ 364,375 | $ 13,793 | $ 36,724 | $ (2,873) | $ 47,644 | $ (7,827) | $ 77,484 | $ 104,575 | $ 174,232 | $ 111,971 | $ 148,238 | $ 85,511 | $ 345,720 | $ 931,971 | |||
| 2004 | $ 178,991 | $ 220,619 | $ 201,534 | $ 601,144 | $ 131,869 | $ 104,493 | $ 93,865 | $ 330,227 | $ 100,658 | $ 111,047 | $ 108,998 | $ 320,703 | $ 118,811 | $ 138,174 | $ 67,455 | $ 324,440 | $ 1,576,514 | |||
| 2005 | $ 156,327 | $ 211,200 | $ 191,052 | $ 558,579 | $ 141,881 | $ 133,712 | $ 106,944 | $ 382,537 | $ 54,236 | $ 110,761 | $ 93,203 | $ 258,200 | $ 121,440 | $ 139,245 | $ 113,017 | $ 373,702 | $ 1,573,018 | |||
| 2006 | $ 146,226 | $ 149,231 | $ 152,728 | $ 448,185 | $ 114,612 | $ 77,828 | $ 87,405 | $ 279,845 | $ 61,171 | $ 79,575 | $ 139,934 | $ 280,680 | $ 121,510 | $ 129,420 | $ 114,107 | $ 365,037 | $ 1,373,747 | |||
| 2007 | $ 182,036 | $ 207,990 | $ 177,489 | $ 567,515 | $ 197,792 | $ 122,195 | $ 133,117 | $ 453,104 | $ 86,009 | $ 101,615 | $ 142,900 | $ 330,524 | $ 187,568 | $ 148,049 | $ 59,796 | $ 395,413 | $ 1,746,556 | |||
| 2008 | $ 116,357 | $ 248,504 | $ 196,183 | $ 561,044 | $ 105,806 | $ 111,646 | $ 52,878 | $ 270,330 | $ (25,148) | $ 51,772 | $ 26,190 | $ 52,814 | $ 53,464 | $ 190,539 | $ 43,642 | $ 287,645 | $ 1,171,833 | |||
| 2009 | $ 175,818 | $ 200,753 | $ 203,657 | $ 580,229 | $ 94,813 | $ 94,049 | $ 88,015 | $ 276,878 | $ 62,164 | $ 89,725 | $ 12,485 | $ 164,374 | $ 107,187 | $ 109,900 | $ 33,683 | $ 250,770 | $ 1,272,251 | |||
| 2010 | $ 112,482 | $ 136,319 | $ 110,651 | $ 359,452 | $ 56,492 | $ 113,521 | $ 92,637 | $ 262,650 | $ 78,055 | $ 67,207 | $ 40,655 | $ 185,917 | $ 102,679 | $ 111,835 | $ 57,265 | $ 271,779 | $ 1,079,798 | |||
| GOP % (GOP$/Room Revenue) Adjusted GOP % | ||||||||||||||||||||
| 2002 | 53.9% | 54.0% | 50.5% | 52.7% | 33.2% | 37.1% | 42.3% | 37.8% | 42.8% | 50.3% | 26.9% | 41.3% | 45.7% | 46.4% | 45.5% | 45.9% | 44.8% | |||
| 2003 | 53.5% | 54.0% | 33.0% | 47.0% | 7.4% | 20.6% | -2.0% | 9.4% | -5.3% | 38.5% | 39.6% | 28.4% | 42.3% | 54.9% | 42.3% | 46.9% | 35.4% | |||
| 2004 | 55.0% | 63.0% | 55.5% | 57.9% | 44.1% | 41.0% | 39.7% | 41.8% | 40.8% | 41.2% | 41.3% | 41.1% | 42.4% | 50.8% | 29.6% | 41.6% | 46.5% | |||
| 2005 | 50.0% | 59.8% | 50.6% | 53.6% | 45.7% | 46.2% | 42.5% | 44.9% | 24.1% | 40.4% | 34.4% | 33.5% | 39.7% | 46.4% | 41.2% | 42.5% | 44.4% | |||
| 2006 | 42.9% | 43.5% | 42.6% | 43.0% | 35.9% | 32.9% | 36.5% | 35.2% | 25.3% | 33.2% | 43.9% | 35.1% | 38.5% | 43.1% | 41.2% | 40.9% | 38.9% | |||
| 2007 | 50.4% | 53.9% | 44.8% | 49.6% | 54.2% | 40.0% | 44.5% | 46.7% | 32.5% | 34.8% | 42.9% | 37.1% | 55.3% | 45.7% | 21.9% | 42.2% | 44.3% | |||
| 2008 | 31.8% | 62.7% | 51.7% | 49.1% | 30.9% | 37.6% | 18.7% | 29.3% | -11.3% | 22.8% | 10.9% | 7.7% | 18.5% | 58.8% | 16.8% | 33.0% | 32.3% | |||
| 2009 | 49.6% | 56.7% | 53.5% | 53.3% | 32.3% | 38.5% | 37.2% | 35.8% | 26.3% | 37.5% | 7.2% | 25.4% | 40.9% | 45.0% | 19.0% | 36.7% | 39.8% | |||
| 2010 | 45.4% | 50.2% | 38.9% | 44.7% | 29.1% | 43.8% | 40.0% | 38.3% | 36.5% | 33.9% | 22.1% | 31.2% | 40.9% | 43.8% | 31.0% | 39.3% | 38.9% | |||
| Note: | Actual figures through April 30 2010. Budget figures through December 2010. | |||||||||||||||||||
| For Internal Use Only. Some figures have been adjusted for comparability purposes. | ||||||||||||||||||||