-350,000,000 cubic feet available-

2,500 Hotel Residencies

of 1,600 sqft / 12ft high ceilings

+ 400 sqft walling + 3ft floor separations

(2,000 x 15 = 30,000 cubic feet)

==75,000,000 cubic feet==

5,000 Employee Nestles

of 400 sqft / 12ft high ceilings

+ 200 sqft walling + 3ft floor separations

(600 x 15 = 9,000 cubic feet)

==45,000,000 cubic feet==

7,500 Food Supply Storage Spaces

of 400 sqft / 7ft high ceilings of food stocks

+ 100 sqft walling + 3ft floor separations

(500 x 10 = 5,000 cubic feet)

==37,500,000 cubic feet==

7,500 Living/Comfort Supply Storage Spaces

of 200 sqft / 7ft high ceilings

+ 50 sqft walling + 3ft floor separations

(250 x 10 = 2,500 cubic feet)

==18,750,000 cubic feet==

15,000 Water Supply Storage Volumes

Half System-wide/Half Localized

About 700 cubic feet per person plus 700 for comforts and environmental

(greenery, saunas, jacuzzi's, and pools)

(~40 cubic meters : 40,000 liters)

==21,000,000 cubic feet==

1000 Maintanance/Technical Storage Volumes

Half System-wide/Half Localized

About 8000 cubic feet

==8,000,000 cubic feet==

Hallways, Lounge Areas, Gathering Points, and Entertaining/Fitness Spaces

12,000,000 cubic feet of space is hallways (9ft ceiling (+3ft) - 8ft wide(+2ft) =

100,000 feet of walking-running-jogging space

==42,000,000 cubic feet==

--------------------

Preliminary Pricing

100 Imperial Suites

x $2,000,000 per Month / $600,000 per week

$100,000 per day

400 Aristocratic Suites

x $1,500,000 per Month / $450,000 per week

$75,000 per day

2,000 Executive Suites

x $1,000,000 per Month / $300,000 per week

$50,000 per day

Based on 50% Vacancy using Monthly Returns...

$1,400,000,000 per Month /

$16.8 Billion Annually

Prices do NOT include shuttle to and from Hotel...this will be handled by a partner.

Operational Costs

Assume $50,000 of training per employee prior to orbital delivery for work (x 5000)

Subtotal of $250,000,000

Assume $200,000 for orbital round-trip delivery for work (Annually x 5000)

Subtotal of $1,000,000,000

5,000 employees w/avg of $180,000 annually

Subtotal of $900,000,000

$250/Day for food x 365 days x 7,500 people

$684,375,000

$1,500/Day for essential supplies, comforts, and indulgences x 365 days x 2,500 people

$1,368,750,000

$100/Day for essential supplies, comforts, and indulgences x 365 days x 5,000 people

$365,000,000

Assumption of $1,000,000,000 in technical and maintanance resupply and upgrades

Grand Total of Costs

~$5,360,625,000 Annually

~$446,718,750 Monthly

--Funding The Build--

2,500 Hotel Residencies

of 1,600 sqft / 12ft high ceilings

+ 400 sqft walling + 3ft floor separations

(2,000 x 15 = 30,000 cubic feet)

==75,000,000 cubic feet==

5,000 Employee Nestles

of 400 sqft / 12ft high ceilings

+ 200 sqft walling + 3ft floor separations

(600 x 15 = 9,000 cubic feet)

==45,000,000 cubic feet==

7,500 Food Supply Storage Spaces

of 400 sqft / 7ft high ceilings of food stocks

+ 100 sqft walling + 3ft floor separations

(500 x 10 = 5,000 cubic feet)

==37,500,000 cubic feet==

7,500 Living/Comfort Supply Storage Spaces

of 200 sqft / 7ft high ceilings

+ 50 sqft walling + 3ft floor separations

(250 x 10 = 2,500 cubic feet)

==18,750,000 cubic feet==

15,000 Water Supply Storage Volumes

Half System-wide/Half Localized

About 700 cubic feet per person plus 700 for comforts and environmental

(greenery, saunas, jacuzzi's, and pools)

(~40 cubic meters : 40,000 liters)

==21,000,000 cubic feet==

1000 Maintanance/Technical Storage Volumes

Half System-wide/Half Localized

About 8000 cubic feet

==8,000,000 cubic feet==

Hallways, Lounge Areas, Gathering Points, and Entertaining/Fitness Spaces

12,000,000 cubic feet of space is hallways (9ft ceiling (+3ft) - 8ft wide(+2ft) =

100,000 feet of walking-running-jogging space

==42,000,000 cubic feet==

--------------------

Preliminary Pricing

100 Imperial Suites

x $2,000,000 per Month / $600,000 per week

$100,000 per day

400 Aristocratic Suites

x $1,500,000 per Month / $450,000 per week

$75,000 per day

2,000 Executive Suites

x $1,000,000 per Month / $300,000 per week

$50,000 per day

Based on 50% Vacancy using Monthly Returns...

$1,400,000,000 per Month /

$16.8 Billion Annually

Prices do NOT include shuttle to and from Hotel...this will be handled by a partner.

Operational Costs

Assume $50,000 of training per employee prior to orbital delivery for work (x 5000)

Subtotal of $250,000,000

Assume $200,000 for orbital round-trip delivery for work (Annually x 5000)

Subtotal of $1,000,000,000

5,000 employees w/avg of $180,000 annually

Subtotal of $900,000,000

$250/Day for food x 365 days x 7,500 people

$684,375,000

$1,500/Day for essential supplies, comforts, and indulgences x 365 days x 2,500 people

$1,368,750,000

$100/Day for essential supplies, comforts, and indulgences x 365 days x 5,000 people

$365,000,000

Assumption of $1,000,000,000 in technical and maintanance resupply and upgrades

Grand Total of Costs

~$5,360,625,000 Annually

~$446,718,750 Monthly

--Funding The Build--