MAhw3 - $12,000 $41,688 2079 22 $228,144 $54,045 $65,959...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Month RM Sales RM EXP UO EXP FIXED EXP EBITDA Rooms Sold 1 $303,962 $65,652 $81,169 $12,000 $145,141 3033 2 $308,104 $60,918 $75,029 $12,000 $160,157 3370 3 $325,063 $70,563 $81,136 $12,000 $161,363 3089 4 $256,950 $75,597 $76,159 $12,000 $93,194 2705 5 $189,430 $61,672 $62,783 $12,000 $52,975 2146 6 $182,452 $49,140 $63,589 $12,000 $57,722 2229 7 $198,190 $68,386 $64,084 $12,000 $53,720 2455 8 $191,341 $47,610 $59,711 $12,000 $72,020 2368 9 $136,028 $42,415 $61,716 $12,000 $19,897 1731 10 $192,595 $47,718 $71,693 $12,000 $61,184 2439 11 $179,543 $45,078 $61,663 $12,000 $60,802 2424 12 $152,954 $46,027 $71,982 $12,000 $22,945 2087 13 $240,876 $54,384 $68,212 $12,000 $106,280 2633 14 $279,157 $49,245 $70,142 $12,000 $147,770 3267 15 $275,654 $60,978 $77,771 $12,000 $124,905 3081 16 $256,483 $61,843 $71,660 $12,000 $110,981 3124 17 $205,936 $58,352 $67,276 $12,000 $68,308 2515 18 $193,940 $54,904 $66,123 $12,000 $60,913 2515 19 $180,814 $54,623 $65,347 $12,000 $48,844 2253 20 $177,509 $58,178 $52,315 $12,000 $55,016 2309 21 $157,608 $45,234 $58,686
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: $12,000 $41,688 2079 22 $228,144 $54,045 $65,959 $12,000 $96,140 3576 23 $204,075 $50,878 $62,173 $12,000 $79,024 2558 24 $190,321 $53,664 $64,638 $12,000 $60,019 2538 25 $263,402 $56,134 $65,709 $12,000 $129,559 2776 26 $286,011 $60,281 $69,605 $12,000 $144,125 3231 27 $261,074 $66,433 $75,919 $12,000 $106,721 2843 28 $244,176 $61,322 $73,193 $12,000 $97,661 2938 29 $204,621 $60,749 $78,739 $12,000 $53,133 2416 30 $215,603 $59,184 $69,242 $12,000 $75,177 2618 31 $199,060 $58,884 $74,674 $12,000 $53,502 2479 32 $172,715 $58,894 $68,775 $12,000 $33,045 2273 33 $173,367 $52,785 $65,021 $12,000 $43,562 2142 34 $255,097 $62,047 $70,920 $12,000 $110,130 3033 35 $243,767 $65,702 $67,707 $12,000 $98,358 3085 36 $219,077 $63,927 $70,728 $12,000 $72,422 2796...
View Full Document

Ask a homework question - tutors are online