Assignment

Follow the instruction of part 2 to write 3 pages paper

problem

Don't use plagiarized sources. Get Your Custom Essay on
Assignment
Just from $13/Page
Order Essay

sp

s:

Revenue

Occupied

Rooms

$7,101,609.19

62.27

$6,872,809.84

67.31

$0.32

Budget

$49.51

Actual

$47.91

Rooms

Food

Beverage

$0.32

Telephone

Other Operated Departments

$0.31

Rentals and Other Income – –

4.40%

$3.48

3.14%

Actual Budget

102,100 114,037

ACTUAL BUDGET ABSOLUTE
DIFFERENCE
RELATIVE DIFFERENCE % OF REVENUE
ACTUAL
% OF REVENUE
BUDGET
PER AVAILABLE ROOM
ACTUAL
PER AVAILABLE ROOM
BUDGET
PER OCCUPIED ROOM ACTUAL PER OCCUPIED ROOM BUDGET
Revenue Rooms Average Rate
$6,872,809.84 $7,101,609.19 ($228,799.35) -3.22% 75.96% 7

4.40% $47.91 $49.51 $

67.31 $

62.27 Budget 114,037
Food $1,792,197.77 $2,026,807.23 ($234,609.46) -11.58% 19.81% 21.23% $12.49 $14.13 $17.55 $17.77 Actual 102,100
Beverage $90,893.66 $96,693.04 ($5,799.38) -6.00% 1.00% 1.01% $0.63 $0.67 $0.89 $0.85
Telephone $126,166.80 $135,312.81 ($9,146.01) -6.76% 1.39% 1.42% $0.88 $0.94 $1.24 $1.19 Occupancy % ADR Rev ADR
Other Operated Departments $46,205.33 $45,641.21 $564.12 1.24% 0.51% 0.48% $0.32 $0.45 $0.40 79.50% $62.27
Rentals and Other Income $119,208.08 $138,621.36 ($19,413.28) -14.00% 1.32% 1.45% $0.83 $0.97 $1.17 $1.22 71.18% $67.31
Total Revenues: $9,047,481.48 $9,544,684.84 ($497,203.36) -5.21% $63.07 $66.54 $88.61 $83.70
Departmental Costs and Expenses:
$1,520,907.59 $1,722,623.33 ($201,715.74) -11.71% 22.13% 24.26% $10.60 $12.01 $14.90 $15.11
$1,602,086.49 $1,840,329.75 ($238,243.26) -12.95% 89.39% 90.80% $11.17 $12.83 $15.69 $16.14
$44,762.75 $46,306.94 ($1,544.19) -3.33% 49.25% 47.89% $0.31 $0.44 $0.41
$82,958.28 $71,097.00 $11,861.28 16.68% 65.75% 52.54% $0.58 $0.50 $0.81 $0.62
$31,881.68 $29,666.79 $2,214.89 7.47% 69.00% 65.00% $0.22 $0.21 $0.26
Total Costs and Expenses: $3,282,596.79 $3,710,023.81 ($427,427.02) -11.52% 36.28% 38.87% $22.88 $25.86 $32.15 $32.53
Total Operated Departmental Income: $5,764,884.69 $5,834,661.03 ($69,776.34) -1.20% 63.72% 61.13% $40.19 $40.68 $56.46 $51.16
Undistributed Operating Expenses:
Administrative and General $569,410.35 $580,929.13 ($11,518.78) -1.98% 6.29% 6.09% $3.97 $4.05 $5.58 $5.09
Marketing $499,581.05 $420,144.34 $79,436.71 18.91% 5.52% $3.48 $2.93 $4.89 $3.68
Property Operation and Maintenance $406,115.14 $532,019.69 ($125,904.55) -23.67% 4.49% 5.57% $2.83 $3.71 $3.98 $4.67
Utility Costs $393,874.35 $396,544.24 ($2,669.89) -0.67% 4.35% 4.15% $2.75 $2.76 $3.86
Total Undistributed Expenses $1,868,980.89 $1,929,637.40 ($60,656.51)

3.14% 20.66% 20.22% $13.03 $13.45 $18.31 $16.92
Income before Fixed Charges $3,895,903.80 $3,905,023.63 ($9,119.83) -0.23% 43.06% 40.91% $27.16 $27.22 $38.16 $34.24
Fixed Charges:
Management Fees $341,630.02 $299,636.59 $41,993.43 14.01% 3.78% $2.38 $2.09 $3.35 $2.63
Property Taxes and Other Municipal Charges $316,850.06 $338,933.28 ($22,083.22) -6.52% 3.50% 3.55% $2.21 $2.36 $3.10 $2.97
Insurance $51,808.30 $62,140.25 ($10,331.95) -16.63% 0.57% 0.65% $0.36 $0.43 $0.51 $0.54
Total Property Taxes and Insurance: $710,288.38 $700,710.12 $9,578.26 1.37% 7.85% 7.34% $4.95 $4.88 $6.96 $6.14
Net Operating Income $3,185,615.42 $3,204,313.51 ($18,698.09) -0.58% 35.21% 33.57% $22.21 $22.34 $31.20 $28.10
Rooms Occupied -11,937
Rooms Available 143,445

HBM 491 Spring

Summary Operating Statement Problem (40 points)

Due 03/26/2020

Your assignment is to prepare a hotel summary operating statement for analysis and then evaluate the hotel’s performance by comparing actual results to budget for a 4-month period. Students are to evaluate revenue, departmental expenses, and undistributed operating expenses for the purpose of determining their impact on gross operating profit (income before fixed charges).

1. Part I worth 15 points. Students must submit a summary operating statement using a spreadsheet that consists of 10 columns:

Budget dollar figures for the 4-month period (given)

Actual dollar figures for the 4-month period (given)

Absolute differences between the budget and actual figures

Relative differences between the budget and actual figures

*Percentage of revenues for actual figures

*Percentage of revenues for budget figures

Per occupied room for actual figures

Per occupied room for budget figures

Per available room for actual figures

Per available room for budget figures

*When calculating ‘percentage of revenues’, all revenue categories are calculated as a percentage of total revenue. Departmental costs & expenses are normally based on a percentage of their respective revenue source (i.e. room expense as a % of room revenue, food expense as a % of food revenue, telephone expense as a % of telephone revenue, etc.). Undistributed operating expenses and fixed charges are computed as a percentage of total revenue.

2. Part II worth 25 points. The second part of the assignment will include the submission of a 3-page, double-spaced paper explaining the hotel’s performance versus budget for the 4-month period. The written assignment focuses on the student’s ability to explain how the hotel achieved the increase (or decrease) in its actual GOP from the budget. The written analysis should contain reference to revenues, and control of both departmental and undistributed expenses. Please refer to the ‘guideline’ on the next page when writing the paper.

Guideline for Reading and Analyzing Summary Operating Statement

General Recommendation

· Always compare actual results to budget and look for variances between actual and budget figures

· Break down analysis into the major sections of revenue, departmental expenses and undistributed operating expenses

Revenue

· Examine rooms revenue variance from budget and identify the reason for increase or decrease by looking at occupancy, average room rate and RevPar

· Assess other revenue sources and assess if there are increases or decreases from budget

· Examine the contribution percentage of each revenue source to total revenue

· Assess total revenues and identify reasons for increase or decrease from budget

Departmental Costs & Expenses

· Assess expense ratio to respective revenue source for each expense category and compare to budget

· Look at absolute dollar differences and per occupied room dollar amounts to assess if expense increased or decreased from budget

· Assess total costs & expenses ratio to total revenue and compare to budget

· Evaluate total operated department income both on percentage of total revenue and dollar figure to assess reasons for increase or decrease from budget

Undistributed Operating Expenses

· Assess the ratio of total undistributed operating expense to total revenue and compare to budget

· Evaluate each expense category using both absolute dollar amount and per available room figures to assess if expense increased or decreased from budget

· Determine if the change in undistributed operating expenses is appropriate in view of revenue increases/decreases and changes in total departmental expenses.

Gross Operating Profit (Income before Fixed Charges)

· Assess GOP absolute and relative difference from budget and identify why

· Assess GOP ratio to total revenue and compare to budget

· Identify problem areas for improvement

What Will You Get?

We provide professional writing services to help you score straight A’s by submitting custom written assignments that mirror your guidelines.

Premium Quality

Get result-oriented writing and never worry about grades anymore. We follow the highest quality standards to make sure that you get perfect assignments.

Experienced Writers

Our writers have experience in dealing with papers of every educational level. You can surely rely on the expertise of our qualified professionals.

On-Time Delivery

Your deadline is our threshold for success and we take it very seriously. We make sure you receive your papers before your predefined time.

24/7 Customer Support

Someone from our customer support team is always here to respond to your questions. So, hit us up if you have got any ambiguity or concern.

Complete Confidentiality

Sit back and relax while we help you out with writing your papers. We have an ultimate policy for keeping your personal and order-related details a secret.

Authentic Sources

We assure you that your document will be thoroughly checked for plagiarism and grammatical errors as we use highly authentic and licit sources.

Moneyback Guarantee

Still reluctant about placing an order? Our 100% Moneyback Guarantee backs you up on rare occasions where you aren’t satisfied with the writing.

Order Tracking

You don’t have to wait for an update for hours; you can track the progress of your order any time you want. We share the status after each step.

image

Areas of Expertise

Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.

Areas of Expertise

Although you can leverage our expertise for any writing task, we have a knack for creating flawless papers for the following document types.

image

Trusted Partner of 9650+ Students for Writing

From brainstorming your paper's outline to perfecting its grammar, we perform every step carefully to make your paper worthy of A grade.

Preferred Writer

Hire your preferred writer anytime. Simply specify if you want your preferred expert to write your paper and we’ll make that happen.

Grammar Check Report

Get an elaborate and authentic grammar check report with your work to have the grammar goodness sealed in your document.

One Page Summary

You can purchase this feature if you want our writers to sum up your paper in the form of a concise and well-articulated summary.

Plagiarism Report

You don’t have to worry about plagiarism anymore. Get a plagiarism report to certify the uniqueness of your work.

Free Features $66FREE

  • Most Qualified Writer $10FREE
  • Plagiarism Scan Report $10FREE
  • Unlimited Revisions $08FREE
  • Paper Formatting $05FREE
  • Cover Page $05FREE
  • Referencing & Bibliography $10FREE
  • Dedicated User Area $08FREE
  • 24/7 Order Tracking $05FREE
  • Periodic Email Alerts $05FREE
image

Our Services

Join us for the best experience while seeking writing assistance in your college life. A good grade is all you need to boost up your academic excellence and we are all about it.

  • On-time Delivery
  • 24/7 Order Tracking
  • Access to Authentic Sources
Academic Writing

We create perfect papers according to the guidelines.

Professional Editing

We seamlessly edit out errors from your papers.

Thorough Proofreading

We thoroughly read your final draft to identify errors.

image

Delegate Your Challenging Writing Tasks to Experienced Professionals

Work with ultimate peace of mind because we ensure that your academic work is our responsibility and your grades are a top concern for us!

Check Out Our Sample Work

Dedication. Quality. Commitment. Punctuality

Categories
All samples
Essay (any type)
Essay (any type)
The Value of a Nursing Degree
Undergrad. (yrs 3-4)
Nursing
2
View this sample

It May Not Be Much, but It’s Honest Work!

Here is what we have achieved so far. These numbers are evidence that we go the extra mile to make your college journey successful.

0+

Happy Clients

0+

Words Written This Week

0+

Ongoing Orders

0%

Customer Satisfaction Rate
image

Process as Fine as Brewed Coffee

We have the most intuitive and minimalistic process so that you can easily place an order. Just follow a few steps to unlock success.

See How We Helped 9000+ Students Achieve Success

image

We Analyze Your Problem and Offer Customized Writing

We understand your guidelines first before delivering any writing service. You can discuss your writing needs and we will have them evaluated by our dedicated team.

  • Clear elicitation of your requirements.
  • Customized writing as per your needs.

We Mirror Your Guidelines to Deliver Quality Services

We write your papers in a standardized way. We complete your work in such a way that it turns out to be a perfect description of your guidelines.

  • Proactive analysis of your writing.
  • Active communication to understand requirements.
image
image

We Handle Your Writing Tasks to Ensure Excellent Grades

We promise you excellent grades and academic excellence that you always longed for. Our writers stay in touch with you via email.

  • Thorough research and analysis for every order.
  • Deliverance of reliable writing service to improve your grades.
Place an Order Start Chat Now
image

Order your essay today and save 30% with the discount code Happy