Case Study 1 - Table of contents 1 Summary Statement of...

Info iconThis preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
Table of contents 1Summary Statement of Income 2006 *2-1Rooms Department Schedule *2-2Food Department Schedule *2-3Bevarage Department Schedule 3Statement of Income-Single Column Format 4Comparative Statement: Current vs Last year 5Comparative Statement: Current vs Budget 2006 6Comparative Statement: Current vs PKF Report 7Comparative Statement: 6 months Actual 2007 vs Budget 2007 You are requested to complete the table 4 to 7.
Background image of page 1

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

View Full DocumentRight Arrow Icon
Hotel Beta Case Made by T. Hara, Associate Professor, Rosen College of Hospitality Management, University of Central Florida Hotel Beta Sheet #1 Summary Statement of Income Advise for revision: here For the year ended 31/12/2006 Sched Net Cost Other Income # Revenue of Sales Expenses Expenses (Loss) ……………………………………………………………………… ………………………………… OPERATED DEPARTMENTS ROOMS 1 $17,684,506 $3,994,236 $1,962,071 $11,728,199 FOOD 2 $8,226,399 $2,960,101 $2,577,044 $679,833 $2,009,421 BEVERAGE 3 $3,115,576 $671,953 $810,024 $474,509 $1,159,090 TELECOMMUNICATIONS 4 $875,442 $669,192 $145,684 $69,230 -$8,664 5 $750,886 $750,886 …………………………………………………………… ………………………………… TOTAL OPERATED DEPARTMENTS $30,652,809 $4,301,246 $7,526,988 $3,185,643 $15,638,932 …………………………………………………………… ………………………………… UNDISTRIBUTED OPERATING EXPENSES 6 $923,488 $1,334,521 $2,258,009 MARKETING 7 $530,046 $1,698,476 $2,228,522 PROPERTY OPERATION AND MAINTENANCE 8 $823,342 $655,559 $1,478,901 UTILITY COSTS 9 $2,098,204 $2,098,204 TOTAL UNDISTRIBUTED …………………… ………………………………… OPERATING EXPENSES $2,276,876 $5,786,760 $8,063,636 …………………………………………………………… ………………………………… TOTALS $30,652,809 $4,301,246 $9,803,864 $8,972,403 ********************************************************** ******************** INCOME AFTER UNDISTIBUTED OPERATING EXPENSES $7,575,296 RENT, PROPERTY TAXES, AND INSURANCE $2,565,116 INCOME BEFORE INTEREST, DEPRECIATION AND AMORTIZATION, AND INCOME TAXES* $5,010,180 INTEREST EXPENSE $1,845,388 INCOME BEFORE DEPRECIATION AMORTIZATION AND INCOME TAXES $3,164,792 DEPRECIATION AND AMORTIZATION $2,209,604 GAIN (LOSS) ON SALE OF PROPERTY $4,296 …………………… INCOME BEFORE INCOME TAXES $959,484 INCOME TAXES $383,793 …………………… NET INCOME (LOSS) $575,690 ******************* ____________________________________ *Also known as EBITDA (Eearnings before Interest, Taxes, Depreciation, and Amortization)
Background image of page 2
Hotel Beta Case Made by T. Hara, Associate Professor, Rosen College of Hospitality Management, University of Central Florida Hotel Beta Sheet # 2-1 Rooms Department Schedule #1 For the year ended Dec 31, 2006 REVENUE $17,903,046 OCC% = 68.2% ADR = $179.80 ALLOWANCES
Background image of page 3

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

View Full DocumentRight Arrow Icon
Image of page 4
This is the end of the preview. Sign up to access the rest of the document.

This homework help was uploaded on 04/18/2008 for the course HFT 4464 taught by Professor Hara during the Fall '07 term at University of Central Florida.

Page1 / 13

Case Study 1 - Table of contents 1 Summary Statement of...

This preview shows document pages 1 - 4. Sign up to view the full document.

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