| |
rental
history...
NORTHSTAR-AT-TAHOE -
FISCAL 2001 - GROSS RENTAL REVENUE
PERIOD 1/1/02 TO 12/31/02
|
The Averages are
based on Units on the Program for a Full Year |
|
# of 3* Units |
AREA & SIZE |
GROSS
REV. |
RENTED NIGHTS |
+OWNER NIGHTS |
* LOW RATE PER NIGHT |
HIGH RATE PER
NIGHT |
** REV. RANGE HIGH |
** REV. RANGE LOW |
|
NORTHSTAR VILLAGE |
|
|
|
|
|
|
|
|
|
32 |
VR |
$20,555 |
127 |
3 |
$95 |
$255 |
$27,768 |
$16,747 |
|
15 |
VL |
$28,459 |
145 |
14 |
$109 |
$349 |
$33,412 |
$21,343 |
|
ASPEN GROVE |
|
|
|
|
|
|
|
|
|
20 |
SD |
$18,689 |
149 |
8 |
$79 |
$235 |
$23,913 |
$15,562 |
|
4 |
1/1 |
$18,685 |
114 |
16 |
$89 |
$279 |
$19,014 |
$16,881 |
|
5 |
2/1 |
$25,935 |
119 |
12 |
$145 |
$379 |
$30,396 |
$23,272 |
|
12 |
2/2 |
$25,835 |
122 |
15 |
$149 |
$409 |
$35,169 |
$22,183 |
|
5 |
3/2 |
$33,712 |
111 |
36 |
$225 |
$515 |
$37,605 |
$32,089 |
|
1 |
4/2 |
$29,516 |
88 |
45 |
$289 |
$625 |
NA |
NA |
GOLD BEND |
|
|
|
|
|
|
|
|
|
6 |
2/1 |
$26,112 |
107 |
18 |
$145 |
$379 |
$25,909 |
$18,859 |
|
15 |
2/2 |
$25,972 |
82 |
17 |
$149 |
$409 |
$30,663 |
$19,778 |
|
12 |
3/2 |
$34,842 |
111 |
17 |
$225 |
$515 |
$39,764 |
$27,711 |
|
3 |
4/2 |
$39,086 |
107 |
25 |
$289 |
$625 |
$40,460 |
$37,323 |
INDIAN HILLS |
|
|
|
|
|
|
|
|
|
18 |
2/2 |
$22,938 |
95 |
21 |
$149 |
$409 |
$28,114 |
$16,795 |
|
8 |
3/2 |
$28,373 |
89 |
20 |
$225 |
$515 |
$32,272 |
$25,536 |
SKI TRAILS |
|
|
|
|
|
|
|
|
|
25 |
1/1 |
$18,658 |
112 |
17 |
$89 |
$295 |
$25,635 |
$14,202 |
|
18 |
1/1(T) |
$23,367 |
117 |
20 |
$89 |
$329 |
$26,832 |
$17,544 |
|
6 |
2/1 |
$27,408 |
110 |
17 |
$145 |
$409 |
$32,662 |
$23,981 |
|
14 |
2/2 |
$31,989 |
120 |
12 |
$149 |
$469 |
$38,847 |
$28,725 |
HOUSES |
|
|
|
|
|
|
|
|
|
3 |
3/2 |
$30,757 |
73 |
27 |
$379 |
$515 |
$34,688 |
$27,611 |
|
2 |
3/2 (CSTM) |
$33,190 |
79 |
24 |
$399 |
$545 |
$35,658 |
$30,722 |
|
2 |
3/3 (CSTM) |
$39,515 |
95 |
40 |
$435 |
$605 |
$50,519 |
$28,511 |
|
3 |
3/2(HTTUB) |
$36,289 |
83 |
21 |
$435 |
$545 |
$46,346 |
$26,454 |
|
3 |
4/2 |
$32,475 |
71 |
22 |
$409 |
$639 |
$36,123 |
$26,316 |
|
3 |
4/3 (CSTM) |
$40,241 |
73 |
18 |
$485 |
$679 |
$49,650 |
$29,011 |
|
2 |
4/3 (HTTUB) |
$60,104 |
119 |
22 |
$515 |
$689 |
$63,297 |
$56,912 |
|
1 |
5/3 |
$84,801 |
118 |
24 |
$775 |
$1,055 |
NA |
NA |
|
249 - 3 Star Units on the Program full year '02. |
|
* Low includes
Stay/Ski Free Calculations |
** Factors include
Guest Request and amount of HO Usage. |
|
THIS
CHART IS REPRODUCED FROM A CHART SUPPLIED BY NORTHSTAR-AT-TAHOE PROPERTY MANAGEMENT. |
|
NORTHSTAR PROPERTY MANAGEMENT FEE - 50% OF GROSS |
|
|
