Hotel X has 30 rooms. Please review its Income Statements for 2019 and 2018 and calculate...

Transcribed Image Text:

Hotel X has 30 rooms. Please review its Income Statements for 2019 and 2018 and calculate the following indices. 1. What is the GOPPAR of Hotel X for the year of 2019? 2. What is the flow-through for Hotel X for the period of 2018-2019? 30 Room Hotel Revenue Rooms Occupied Rooms Revenue Food & Berverage Other Operated Departments Rentals and Other Income Total Revenue Expenses Rooms Food & Beverage Other Operated Departments 2019 December 8,560 $1,468,607.21 2018 December $6,560.00 $1,068,607.21 $618,303.24 $518,303.24 $68,654.76 $48,654.76 $7,546.76 $7,546.76 $2,163,111.97 $1,649,672.00 $287,646.54 $287,646.54 $129,564.90 $129,564.90 $56,730.54 $56,730.54 Administrative and General $256,321.21 $256,321.21 Sales and Marketing $156,310.12 $156,310.12 Property Operation and Maintenance $80,654.55 $80,654.55 Utilities $235,654.56 $135,654.56 Management Fees $87,076.86 $87,076.86 Rent, Property Taxes, and Insurance $5,761.21 $5,761.21 Interest Expense $1,982.34 $1,982.34 Depreciation and Amortization $80,462.87 $80,462.87 Loss or (Gain) on the Disposition of Assets $0.00 $0.00 Total Expenses $1,378,166 $1,278,166.00 Income Before Income Taxes $784,946.27 $371,506.00 Income Taxes Current Deferred Total Income Taxes Net Income $45,000.00 $39,000.00 $0.00 $0.00 $45,000.00 $39,000.00 $739,946.27 $332,506.00 Hotel X has 30 rooms. Please review its Income Statements for 2019 and 2018 and calculate the following indices. 1. What is the GOPPAR of Hotel X for the year of 2019? 2. What is the flow-through for Hotel X for the period of 2018-2019? 30 Room Hotel Revenue Rooms Occupied Rooms Revenue Food & Berverage Other Operated Departments Rentals and Other Income Total Revenue Expenses Rooms Food & Beverage Other Operated Departments 2019 December 8,560 $1,468,607.21 2018 December $6,560.00 $1,068,607.21 $618,303.24 $518,303.24 $68,654.76 $48,654.76 $7,546.76 $7,546.76 $2,163,111.97 $1,649,672.00 $287,646.54 $287,646.54 $129,564.90 $129,564.90 $56,730.54 $56,730.54 Administrative and General $256,321.21 $256,321.21 Sales and Marketing $156,310.12 $156,310.12 Property Operation and Maintenance $80,654.55 $80,654.55 Utilities $235,654.56 $135,654.56 Management Fees $87,076.86 $87,076.86 Rent, Property Taxes, and Insurance $5,761.21 $5,761.21 Interest Expense $1,982.34 $1,982.34 Depreciation and Amortization $80,462.87 $80,462.87 Loss or (Gain) on the Disposition of Assets $0.00 $0.00 Total Expenses $1,378,166 $1,278,166.00 Income Before Income Taxes $784,946.27 $371,506.00 Income Taxes Current Deferred Total Income Taxes Net Income $45,000.00 $39,000.00 $0.00 $0.00 $45,000.00 $39,000.00 $739,946.27 $332,506.00