- Page 1 and 2:
February-2011 SUMMARY APPRAISAL REP
- Page 3 and 4:
stabilization. Based on our analysi
- Page 5 and 6:
Table of Contents SECTION TITLE PAG
- Page 7 and 8:
SUMMARY OF VALUE PARAMETERS Number
- Page 9 and 10:
2. Nature of the Assignment Subject
- Page 11 and 12:
Objective of the Appraisal an annua
- Page 13 and 14: Exposure Period The hotel is expect
- Page 15 and 16: Competency Scope of Work While mark
- Page 17 and 18: 3. Description of the Site and Neig
- Page 19 and 20: Physical Characteristics HOTEL SITE
- Page 21 and 22: SUBJECT SITE RENDERING AND SHARED P
- Page 23 and 24: Turtle Bay Exploration Park The sub
- Page 25 and 26: 4. Description of the Proposed Proj
- Page 27 and 28: Summary of the Facilities RENDERING
- Page 29 and 30: Public Areas all signage will adequ
- Page 31 and 32: Guestrooms Back-of-the-House ADA an
- Page 33 and 34: 5. Market Area Analysis Market Area
- Page 35 and 36: FIGURE 5-1 ECONOMIC AND DEMOGRAPHIC
- Page 37 and 38: FIGURE 5-2 HISTORICAL AND PROJECTED
- Page 39 and 40: Unemployment Statistics increased u
- Page 41 and 42: Airport Traffic Airport passenger c
- Page 43 and 44: Tourist Attractions Additionally, t
- Page 45 and 46: Conclusion frontage is back to norm
- Page 47 and 48: FIGURE 6-1 HISTORICAL SUPPLY AND DE
- Page 49 and 50: FIGURE 6-2 MONTHLY OCCUPANCY TRENDS
- Page 51 and 52: FIGURE 6-4 COMPETITORS - OPERATING
- Page 53 and 54: FIGURE 6-5 NEW SUPPLY DEMAND Propos
- Page 55 and 56: FIGURE 6-8 AVERAGE ANNUAL COMPOUNDE
- Page 57 and 58: 7. Projection of Occupancy and Aver
- Page 59 and 60: occupancy rate has been positioned
- Page 61 and 62: Competitive Position calculated by
- Page 63: FIGURE 7-6 MARKET AND SUBJECT PROPE
- Page 67 and 68: 9. Approaches to Value Income Capit
- Page 69 and 70: 10. Income Capitalization Approach
- Page 71 and 72: FIGURE 10-1 COMPARABLE OPERATING ST
- Page 73 and 74: FIGURE 10-3 COMPARABLE OPERATING ST
- Page 75 and 76: FIGURE 10-4 DETAILED FORECAST OF IN
- Page 77 and 78: Forecast of Income and Expense The
- Page 79 and 80: available room. We expect the propo
- Page 81 and 82: INCOME CAPITALIZATION Mortgage Comp
- Page 83 and 84: Equity Component & Equity Yield Rat
- Page 85 and 86: Terminal Capitalization Rate 20% fo
- Page 87 and 88: Mathematical Proof of Value The val
- Page 89 and 90: Our debt coverage ratio falls withi
- Page 91 and 92: Derived Capitalization Rates FIGURE
- Page 93 and 94: Discounted Cash Flow Analysis - “
- Page 95 and 96: Discounted Cash Flow Analysis - “
- Page 97 and 98: 11. Sales Comparison Approach Compa
- Page 99 and 100: FIGURE 11-2 SUMMARY OF SELECTED COM
- Page 101 and 102: Sale#2 Sheraton Delfina Santa Monic
- Page 103 and 104: Sale#4 Holiday Inn Laguna Hills Lag
- Page 105 and 106: Conclusion the subject’s leasehol
- Page 107 and 108: FIGURE 12-1 SUBJECT PROPERTY CONSTR
- Page 109 and 110: FIGURE 12-2 SUMMARY OF HOTEL GROUND
- Page 111 and 112: FIGURE 12-4 DISCOUNTED CASH FLOW AN
- Page 113 and 114: Pre-Opening and Working Capital Cos
- Page 115 and 116:
13. Reconciliation of Value Indicat
- Page 117 and 118:
yet, in fact, exist as of the date
- Page 119 and 120:
9. The Americans with Disabilities
- Page 121 and 122:
proposed project and/or the market
- Page 123 and 124:
of Professional Ethics and the Stan
- Page 125 and 126:
calculating the hotel’s market sh
- Page 127 and 128:
COMMERCIAL SEGMENT PROJECTIONS (YEA
- Page 129 and 130:
NI = Net income available for debt
- Page 131 and 132:
NI 1 - (f x M x V) = de 1 NI 2 - (f
- Page 133 and 134:
Using these known variables, the fo
- Page 135 and 136:
Page 2 Suzanne R Mellen 01/10/2011
- Page 137 and 138:
Page 4 Suzanne R Mellen 01/10/2011
- Page 139:
Addenda Requirements - certificatio
- Page 143 and 144:
EXAMPLES OF CORPORATE AND INSTITUTI
- Page 145 and 146:
Elaine Sahlins EMPLOYMENT 1997 - pr
- Page 147 and 148:
EXAMPLES OF CORPORATE AND INSTITUTI
- Page 149 and 150:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 151 and 152:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 153 and 154:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 155 and 156:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 157 and 158:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 159 and 160:
PROFESSIONAL AFFILIATIONS EDUCATION
- Page 161 and 162:
APPEARANCE AS AN EXPERT WITNESS, CO
- Page 163 and 164:
EXAMPLES OF CORPORATE AND INSTITUTI
- Page 165 and 166:
EXAMPLES OF CORPORATE AND INSTITUTI
- Page 167 and 168:
EXAMPLES OF CORPORATE AND INSTITUTI
- Page 169 and 170:
EXAMPLES OF CORPORATE AND INSTITUTI
- Page 171 and 172:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 173 and 174:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 175 and 176:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 177 and 178:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 179 and 180:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 181 and 182:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 183 and 184:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 185 and 186:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 187 and 188:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 189 and 190:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 191 and 192:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 193 and 194:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 195 and 196:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 197 and 198:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 199 and 200:
EXAMPLES OF PROPERTIES APPRAISED OR
- Page 201 and 202:
EXAMPLES OF PROPERTIES APPRAISED OR