hw8.1 - $3,425,000.00 Rooms 200 Days In Period 365...

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

View Full Document Right Arrow Icon
Owner's Investment $8,000,000.00 ROI 12.00% After-Tax Net Income $960,000.00 After-Tax Net Income $960,000.00 Tax 40.00% Before-Tax Net Income $1,600,000.00 Mortgage $750,000.00 Other Nonoperating Expenses $250,000.00 Total Nonoperating Expenses $1,000,000.00 Undistributed Operating Expenses $1,000,000.00 $125,000.00 Other Non-Rooms Income $50,000.00 Total Non-Rooms Operating Income $175,000.00 Before-Tax Net Income $1,600,000.00 Nonoperating Expenses $1,000,000.00 Undistributed Operating Expenses $1,000,000.00 Total Non-Rooms Operating Income $175,000.00 Rooms Operated Department Income
Background image of page 1

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

View Full Document Right Arrow Icon
Background image of page 2
Background image of page 3

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

View Full Document Right Arrow Icon
Background image of page 4
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: $3,425,000.00 Rooms 200 Days In Period 365 Occupancy % 60.00% Total Rooms 43,800 Total Rooms 43,800 Expense per Room $45.00 Total Room Expenses $1,971,000.00 Rooms Operated Department Income $3,425,000.00 Total Room Expenses $1,971,000.00 Rooms Revenue $5,396,000.00 Rooms Revenue $5,396,000.00 Total Rooms 43,800 ADR $123.20 ADR with 12% ROI $123.20 ADR with 15% ROI $132.33 ADR with 15% ROI and 70% Occ% $139.83 $140.97 ADR with 15% ROI and 70% Occ% and $75,000 F&B Operating Income Dong Hyun Koo A36594103 + +-=...
View Full Document

{[ snackBarMessage ]}

Page1 / 4

hw8.1 - $3,425,000.00 Rooms 200 Days In Period 365...

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