2026_OECRateCalculator_ForWebsite.xlsx

	A	B	C	D	E	F	G	H	I	J
1	Non Profit A	Rate per night	#Nights	Cost per number of nights for 1-10 people	11 + rate/person/night	# of additional people	Added cost	Total rental fee	20% security deposit	TOTAL
2		$485.00	1	485	30	0	0	485	97	582
3		$401.00	2	802	30	10	600	1402	280.4	1682.4
4		$401.00	3	1203	30	0	0	1203	240.6	1443.6
5	4 or more nights	$321.00	0	0	30	0	0	0	0	0
6
7	Non Profit B	Rate per night	#Nights	Cost per number of nights for 1-10 people	11 + rate/person/night	# of additional people	Added cost	Total rental fee	20% security deposit	TOTAL
8		$724.00	1	724	30	0	0	724	144.8	868.8
9		$592.00	2	1184	30	0	0	1184	236.8	1420.8
10		$592.00	3	1776	30	0	0	1776	355.2	2131.2
11	4 or more nights	$485.00	0	0	30	0	0	0	0	0
12
13	For Profit	Rate per night	#Nights	Cost per number of nights for 1-10 people	11 + rate/person/night	# of additional people	Added cost	Total rental fee	20% security deposit	TOTAL
14		$963.00	1	963	30	0	0	963	192.6	1155.6
15		$806.00	2	1612	30	0	0	1612	322.4	1934.4
16		$806.00	3	2418	30	0	0	2418	483.6	2901.6
17	4-6 nights	$642.00	4	2568	30	0	0	2568	513.6	3081.6
18	7+ nights	$485.00	0	0	30	0	0	0	0	0
19
20	Non Profit A=In line with our mission
21	Non Profit B=Not in line with our mission
22
23	Non Profit Per Day Use=$100 for up to 50 people
24	Non Profit Per Day Use=$200 for up to 100 people
25
26	For Profit Per Day Use=$250 for up to 50 people
27	For Profit Per Day Use=$500 for up to 50 people
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100