Loved the chart!
Don't forget Oppida that you'll have to factor in Heat and Electricy. If you offer A/C, your Electricity is going to be quite the expense. Hot water is a factor as well....telecommunications (internet, phone, fax (or efax,) toll free number)....website hosting....booking engine...