Professional Documents
Culture Documents
Financial Reporting
For the month ended June 30, 2008 Employee Benefits 105,843
Food $ 320,400
Others 15,455
Rent $ 8,000
Balance Sheets
As of December 31
Total Current Asset $ 39,150 $ 51,060 Long Term Debt $ 22,500 $ 15,000
Long term Investments $ 30,000 $ 15,000 Total Liabilities and Owner's Equity $ 94,680 $ 99,560
Long Term Assets $ 55,530 $ 48,500
$ 2,000.00
Increase in prepaid rent $ (3,500.00)
Total cash flows $ 4,560.00
Decrease in account payable $ (2,540.00)
As of Friday, 11/10/2008
Today KEY METRICS Period-to-Date
Actual Budget Last Year Actual Budget Last Year
Daily Month-to-Date
Rooms Regular Overtime Total Payroll $ % Regular Overtime Hours Payroll $ Payroll % Budgeted %
Front Desk 38.10 0.00 38.10 $565.79 2.10% 671.98 1.67 673.65 $9,930.64 3.99% 3.49%
Reservations 13.03 0.00 13.03 $206.70 0.77% 269.27 14.66 283.93 $4,131.34 1.66% 1.74%
Guest Services 22.03 0.00 22.03 $252.39 0.94% 338.09 15.84 353.93 $4,412.27 1.77% 1.98%
Housekeeping 85.70 0.00 85.70 $905.15 3.35% 1,685.39 125.35 1,810.74 $19,480.01 7.82% 9.50%
Management 0.00 0.00 0.00 $0.00 0.00% 0.00 0.00 0.00 $0.00 0.00% 0.30%
Total Rooms 158.86 0.00 158.86 $1,930.03 7.15% 2,964.73 157.52 3,122.25 $37,954.26 15.24% 16.70%
Rooms Regular Overtime Total Payroll $ Cost/Room Regular Overtime Hours Payroll $ Cost/Room Cost/Room
Front Desk 38.10 0.00 38.10 $565.79 $3.93 671.98 1.67 673.65 $9,930.64 $6.23 $5.29
Reservations 13.03 0.00 13.03 $206.70 $1.44 269.27 14.66 283.93 $4,131.34 $2.59 $2.64
Guest Services 22.03 0.00 22.03 $252.39 $1.75 338.09 15.84 353.93 $4,412.27 $2.77 $3.00
Housekeeping 85.70 0.00 85.70 $905.15 $6.29 1,685.39 125.35 1,810.74 $19,480.01 $12.23 $14.43
Management 0.00 0.00 0.00 $0.00 $0.00 0.00 0.00 0.00 $0.00 $0.00 $0.45
Total Rooms 158.86 0.00 158.86 $1,930.03 $13.40 2,964.73 157.52 3,122.25 $37,954.26 $23.83 $25.36
Rooms Revenue Forecast
FORECAST: as of 11/30/08
# Rooms: 86
12/10/00
12-Day Forecast Report 12/1/08 12/2/08 12/3/08 12/4/08 12/5/08 12/6/08 12/7/08 12/8/08 12/9/08 8 12/11/08 12/12/08
Avail Rooms 86 86 86 86 86 86 86 86 86 86 86 86
Forecast # 55 53 26 25 36 48 46 53 53 65 23 23
Forecast Occupancy % 63.95% 61.63% 30.23% 29.07% 41.86% 55.81% 53.49% 61.63% 61.63% 75.58% 26.74% 26.74%
Net Rooms Revenues 6215 5313 2653 2724 4050 5272 4741 5313 5157 6153 2300 2473
Average Rate $113.00 $ 100.25 $ 102.04 $ 108.96 $ 112.50 $ 109.83 $ 103.07 $ 100.25 $ 97.30 $ 94.66 $ 100.00 $ 107.52
Food and Beverage Menu Abstract
Menu Item Name Number Menu Item Item Item Menu Menu Menu
Bean, Cheese and Jalapeno Nachos 170 1.21% $2.44 $7.25 $4.81 $414.80 $1,232.50 $817.70
Beef, Bean, Cheese and Jalapeno Nachos 180 1.29% $2.78 $8.50 $5.72 $500.40 $1,530.00 $1,029.60
Chicken Fajita, Bean, Cheese and Jalapeno Nachos 222 1.59% $2.83 $9.95 $7.12 $628.26 $2,208.90 $1,580.64
Beef Fajita, Bean, Cheese and Jalapeno Nachos 253 1.81% $3.28 $9.95 $6.67 $829.84 $2,517.35 $1,687.51
Cheese Quesadillas 195 1.39% $1.64 $7.75 $6.11 $319.80 $1,511.25 $1,191.45
Chicken Fajita Quesadillas 286 2.04% $2.02 $8.95 $6.93 $577.72 $2,559.70 $1,981.98
Beef Fajita Quesadillas 259 1.85% $2.48 $8.95 $6.47 $642.32 $2,318.05 $1,675.73
Shrimp and Scallop Quesadillas 158 1.13% $3.82 $11.50 $7.68 $603.56 $1,817.00 $1,213.44
Shrimp Quesadillas 176 1.26% $3.44 $11.50 $8.06 $605.44 $2,024.00 $1,418.56
Spinach Quesadillas 125 0.89% $1.83 $8.50 $6.67 $228.75 $1,062.50 $833.75
Mixed Vegetable Quesadillas 91 0.65% $1.75 $8.50 $6.75 $159.25 $773.50 $614.25
Mixed Vegetable Queso Flameado 37 0.26% $1.24 $7.50 $6.26 $45.88 $277.50 $231.62
Accounts Receivable Aging
Schedule