UnderwoodP3ITL2 - 3,069.47 6,261.71 10,804.52 7,366.72...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Profit Center Analysis of Indirect Expenses 5/12/2009 Spa Lounge Restaurant Gift Shop Total Total Net Revenue $78,865.00 $492,800.00 $486,725.00 $592,500.00 $225,125.00 $196,475.00 $88,450.00 $19,450.00 $2,180,390.00 Cost of Sales 36,715.00 136,500.00 106,500.00 325,600.00 14,790.00 45,125.00 37,000.00 8,650.00 710,880.00 Direct Expenses 14,750.00 152,975.00 53,890.00 252,975.00 8,435.00 22,475.00 31,800.00 6,940.00 544,240.00 Indirect Expenses Administrative $2,396.27 $14,973.47 $14,788.88 $18,002.80 $6,840.30 $5,969.79 $2,687.51 $590.98 $66,250.00 Depreciation 7,794.83 15,901.45 27,437.80 18,707.59 2,806.14 17,772.21 2,338.45 3,741.52 96,500.00 Energy 1,763.29 11,018.21 10,882.39 13,247.34 5,033.43 4,392.86 1,977.60 434.87 48,750.00 Insurance 2,621.16 5,347.17 9,226.49 6,290.79 943.62 5,976.25 786.35 1,258.16 32,450.00 Maintenance
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 3,069.47 6,261.71 10,804.52 7,366.72 1,105.01 6,998.38 920.84 1,473.34 38,000.00 Marketing 2,206.38 13,786.89 13,616.93 16,576.16 6,298.24 5,496.71 2,474.53 544.15 61,000.00 Total Indirect Expenses $19,851.40 $67,288.91 $86,757.02 $80,191.41 $23,026.74 $46,606.21 $11,185.28 $8,043.02 $342,950.00 Net Income $7,548.60 $136,036.09 $239,577.98 ($66,266.41) $178,873.26 $82,268.79 $8,464.72 ($4,183.02) $582,320.00 Square Footage 2,500 5,100 8,800 6,000 900 5,700 750 1,200 30,950 Planned Indirect Expenses Administrative $66,250.00 Depreciation $96,500.00 Energy $48,750.00 Insurance $32,450.00 Maintenance $38,000.00 Marketing $61,000.00 Banquet Room Business Center Conference Rooms Children's Game Room Energy 14% Insurance 9% Maintenance 11% Marketing 18% Administrative 19% Depreciation 28% Breakdow of Indirect Expenses...
View Full Document

This note was uploaded on 04/07/2008 for the course GSTUDY BASIC EXCE taught by Professor Short during the Spring '08 term at Southwestern Oklahoma State University.

Page1 / 2

UnderwoodP3ITL2 - 3,069.47 6,261.71 10,804.52 7,366.72...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online