Hotel Budget Template
Hotel Budget Template
Hotel Budget Template
This Budget Template is free for hotelier who need to learn about hotel budget, so this is
to help you prepare a budget.
Importance this template is easy to use in your carrier to become a management member
Note: This ratio expenses used common practice by some hotels
HOTEL INFORMATION:
Hotel Name:
Revenue Budget of Year
Room Available
INSTRUCTIONS:
1. You just need to fill your assumption into "SEGMEN SHEET"
2. You just need to fill your assumption into "FBSTA"
3. You just need to fill your calculation for Interest, Depreciation etc into "FIXED CHARGES"
4. YOUR BUDGET READY
OTHER INSTRUCTION:
1. You just need to fill Last Year and Forecast Figures
2. You can add in any "Blue Colour" of your own calculation as addition expenses
Complimentary from Drs. Agustinus Agus Purwanto, MM
www.balihospitality.webs.com or www.hotelskonsultan.webs.com
Jan
Feb
Mar
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
ASSETS
Current Assets
Cash
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Marketable securities
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventory
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prepaid expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other
Total Current Assets
Long-Term Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Trade Creditor
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Government Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Accrued liabilities
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other
Total Current Liabilities
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Retained Earning
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other
Total Shareholders' Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long-Term Liabilities
Shareholders' Equity
Dec
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Pre-Start
0.00
0.00
January
February
March
April
May
June
July
August
September
October
November
December
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payments
Cost of Sold
Salaries and wages
Other Benefits
Room Other Expenses
Food & Beverage Other Expenses
Telephone Other Expenses
Other Operted Department Oth. Exp.
A & G Other Expenses
A & B P Other Expenses
P.O.M Other Expenses
Electricity
Generator Fuels
Water Supplies
Interest Charges
Property Taxes
Value Added Tax on Sales
Service Charge
Insurance
Loan Repayment
Assets Purchases
Other
Total Payments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
DETAILS
REVENUE
PUBLIC ROOMS
SALARIES
PAY RELATION
OTHER
FOOD & BEV.
REVENUE
DIRECT
SALARIES
PAY RELATION
OTHER
O.O.D
REVENUE
DIRECT
SALARIES
PAY RELATION
OTHER
SPA & HEALTH
REVENUE
SALARIES
PAY RELATION
COSTS + OTHER
SHOP & OTHERS
REVENUE
SALARIES
PAY RELATION
COSTS + OTHER
A&G
SALARIES
PAY RELATION
OTHER
HUMAN RESOUCES SALARIES
PAY RELATION
OTHER
A&BP
SALARIES
PAY RELATION
OTHER
ENERGY
OTHER
PO&M
SALARIES
PAY RELATION
OTHER
STATS
NOP-BACKOUT
ROOMS AVAILABLE
ROOMS SOLD
NO. OF STAFF
STATS BACKOUT
OCC %
AVERAGE RATE
TOTAL REVENUE
G.O.I.
G.O.P.
TOTAL PAYROLL
JANUARY
FEBRUARY
MARCH
APRIL
MAY
JUNE
JULY
AUGUST
SEPTEMBER
OCTOBER
NOVEMBER
DECEMBER
TOTAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,193.00
0.00
11.00
-3,204.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,884.00
0.00
11.00
-2,895.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,193.00
0.00
11.00
-3,204.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,090.00
0.00
11.00
-3,101.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,193.00
0.00
11.00
-3,204.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,090.00
0.00
11.00
-3,101.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,193.00
0.00
11.00
-3,204.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,193.00
0.00
11.00
-3,204.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,090.00
0.00
11.00
-3,101.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,193.00
0.00
11.00
-3,204.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,090.00
0.00
11.00
-3,101.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,193.00
0.00
11.00
-3,204.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
37,595.00
0.00
132.00
-37,727.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
103
Rooms Available
Rooms Occupied
Occupancy %
Average Rate
ACTUAL
LAST YEAR
0
0
0.00%
0
BUDGET
THIS YEAR
0
0
0.00%
0
FORECAST
THIS YEAR
0
0
0.00%
$0.00
FCST/BUD
% CHANGE
BUDGET
2009
0.0%
0.0%
0.0%
0.0%
37,595
0
0.00%
$0.00
BUD/FCST
% CHANGE
0.0%
0.0%
0.0%
0.0%
ROOMS
Revenue
Payroll
Other
Total Cost
PROFIT
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Revenue
Direct Cost
Payroll
Other
Total Cost
PROFIT
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Revenue
Direct Cost
Payroll
Other
Total Cost
PROFIT
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
OTHER
Revenue
Direct Cost
Payroll
Other
Total Cost
PROFIT
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
A&G
Payroll
Other
Total Cost
0
0
0
0.0%
0.0%
0.0%
0
0
0
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
A&BP
Payroll
Other
Total Cost
0
0
0
0.0%
0.0%
0.0%
0
0
0
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
0.0%
0.0%
$0.00
0.0%
0.0%
0
0
0
0.0%
0.0%
0.0%
0
0
0
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
GOP
0.0%
0.0%
$0.00
0.0%
0.0%
$0.00
0.0%
0.0%
TOTAL PAYROLL
TOTAL REVENUE
0
0
0.0%
0.0%
0
0
0.0%
0.0%
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
ENERGY COSTS
PO&M
Payroll
Other
Total Cost
ACTUAL
LAST YEAR
BUDGET
THIS YEAR
FORECAST
THIS YEAR
FCST/BUD
% CHANGE
BUDGET
2009
BUD/FCST
% CHANGE
ROOMS
FOOD
TELEPHONE
OTHER
A&G
A&BP
PO&M
0
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
0.0%
0.0%
$0.00
0.0%
0.0%
0
0
0.0%
0.0%
0
0
0.0%
0.0%
0
0
0.0%
0.0%
0.0%
0.0%
13
28
7.9%
17.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
41
24.8%
0.0%
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
2
27
18
10
4
0
1.2%
16.4%
10.9%
6.1%
2.4%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
61
37.0%
0.0%
0.0%
0.0%
0.0%
0.0%
1.2%
0.0%
0
0
0
0.0%
0.0%
0.0%
0
0
0
0.0%
0.0%
0.0%
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0
2
0
0.0%
1.2%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
1.2%
0.0%
OTHER
PTEB
A&G
A&BP
PO&M
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0
3
40
4
12
0.0%
1.8%
24.2%
2.4%
7.3%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
165
100.0%
0.0%
0
0
0.0%
0.0%
0
0
0.0%
0.0%
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
NO. OF STAFF
ROOMS
F&B
FRONT OFFICE
HOUSEKEEPING
MANAGEMENT
PURNAMA
MANDARIN REST.
HASTON
STEWARD
OTHER
TELEPHONE
LAUNDRY
GUEST
SHOP
WORKSHOP
DIRECT COST
FOOD & BEVERAGE
TELEPHONE
NO. ROOMS:
103
Rooms Available
Rooms Occupied
Occupancy %
Average Rate
RevPAR
ACTUAL
LAST YEAR
0
0
0.00%
0
0
BUDGET
THIS YEAR
0
0
0.00%
0
0
FORECAST
THIS YEAR
0
0
0.00%
$0.00
$0.00
FCST/BUD
% CHANGE
BUDGET
2009
0.0%
0.0%
0.0%
0.0%
0.0%
37,595
0
0.00%
$0.00
$0.00
BUD/FCST
% CHANGE
0.0%
0.0%
0.0%
0.0%
0.0%
REVENUE
Rooms
Food & Beverage
F & B Others
Spa & Health Club
Telephone
Other
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
TOTAL REVENUE
0.0%
0.0%
$0.00
0.0%
0.0%
$0.00
0.0%
0.0%
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0
0
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
0.0%
0.0%
$0.00
0.0%
0.0%
GOI
0.0%
0.0%
$0.00
0.0%
0.0%
$0.00
0.0%
0.0%
0
0
0
0
0.0%
0.0%
0.0%
0.0%
0
0
0
0
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
$0.00
$0.00
$0.00
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
$0.00
0.0%
0.0%
$0.00
0.0%
0.0%
GOP
0.0%
0.0%
$0.00
0.0%
0.0%
$0.00
0.0%
0.0%
0.0%
0.0%
$0.00
0.0%
0.0%
$0.00
0.0%
0.0%
No. of Staff
0.0%
165
DEPARTMENTAL COST
Rooms
Food & Beverage
F & B Others
Total F & B
Telephone
Other
OVERHEAD EXPENSES
A&G
A&BP
Energy Costs
PO&M
0.0%
%Rms Occ
Ave Rte
Rms Occ
%Rms Occ
Ave Rte
Rms Revenue
Rms Occ
%Rms Occ
Ave Rte
Rms Revenue
INDIVIDUAL BUSINESS
Superior
Deluxe
Superior Family Suites
Deluxe Family Suites
Honeymoon Pool Huts
Vietnamese Pool House
Honeymoon Bungalow
House Used
0
0
0
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
INDIVIDUAL LEISURE
Superior
Deluxe
Superior Family Suites
Deluxe Family Suites
Honeymoon Pool Huts
Vietnamese Pool House
Honeymoon Bungalow
House Used
0
0
0
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
GROUP LEISURE
Superior
Deluxe
Superior Family Suites
Deluxe Family Suites
Honeymoon Pool Huts
Vietnamese Pool House
Honeymoon Bungalow
House Used
0
0
0
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0
0
0
0
0
0
0
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
TOTAL HOTEL
0.00%
0.00
0.00
0.00%
0.00
0.00
0.00%
0.00
0.00
Rooms Available
Occupancy %
37,595
0.00%
37,595
0.00%
37,595
0.00%
Period 1
January
Period 2
February
31
Period 3
March
28
Period 4
April
31
Period 5
May
30
Period 6
June
31
Period 7
July
30
Period 8
August
31
Period 9
September
31
30
Period 10
October
Period 11
November
31
30
Period 12
December
31
Total Year
2009
365
3,193
0
0.0
0%
2,884
0
0.0
0%
3,193
0
0.0
0%
3,090
0
0.0
0%
3,193
0
0.0
0%
3,090
0
0.0
0%
3,193
0
0.0
0%
3,193
0
0.0
0%
3,090
0
0.0
0%
3,193
0
0.0
0%
3,090
0
0.0
0%
3,193
0
0.0
0%
37,595
0
0.0
0%
Rooms
Food
Beverage
Mini Bar
Total Fd & Bev.
Spa & Health Club
Other Operated Department
Souvenirs Shop
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Revenue
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
Rooms
Food & Beverage
Spa & Health Club
Other Operated Department
Souvenirs Shop
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
Insurance
Interest Loans
Amortizations
Depreciataions
Interest Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Revenue
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Fixed Charges
% to Total Revenue
Exchange Rate to USD $1.00
16,000
16,000
16,000
16,000
16,000
16,000
16,000
16,000
16,000
16,000
16,000
16,000
16,000
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Revenue
F.I.T.
Payroll
Front Office
Housekeeping
P/R Taxes & Empl. Benefits
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Other Expenses
Guest Supplies
Guest Supplies Aminities
Guest Supplies Stationary
Guest Supplies F & B
Guest Transporation
Executive Lounge
Flower & Decorations
TV Movie Subscriptions
News Paper Subscriptions
Signage Taxes
Travel Agents Commission
Reservation Expenses
Music & Entertainment
Cleaning & Chemical Supplies
Laundry Linen
Cleaning Sanitations
Cleaning Outside
Printing & Stationary
Telephone & Fax
Courier & Postage
Uniforms Laundry
Travel & Entertainments
Miscellaneous
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Total Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Revenue
F.I.T.
Payroll
Front Office
Employee Meals
Employee Benefits
Other Expenses
0.44
Guest Supplies
Guest Transportation
Flower & Decoration
TV Movie Subscriptions
Newspaper Subscriptions
Signage Tax
Travel Agent Commissions
Reservation Expenses
Music & Entertainment
Printing & Stationary
Telephone & Fax
Courier & Postage
Uniforms Laundry
Travel & Entertainment
Miscellaneous
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00%
Total Expenses
Total Rooms Department
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Total Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Revenue
F.I.T.
Payroll
Housekeeping
Employee Meals
Employee Benefits
Other Expenses
Guest Suppiles Amenities
Guest Supplies Stationary
Guest Supplies F & B
Executive Lounge
Cleaning & Chemical Supplies
Laundry Linen
Cleaning Sanitation
Cleaning Outside
Printing & Stationary
Telephone & Fax
Courier & Postage
Uniforms Laundry
Travel & Entertainment
Miscellaneous
Description
Nr. of Days in Period
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
Rooms Sold
INDIVIDUAL BUSINESS
Superior
Deluxe
Superior Family Suites
Deluxe Family Suites
Honeymoon Pool Huts
Vietnamese Pool House
Honeymoon Bungalow
House Used
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
INDIVIDUAL LEISURE
Superior
Deluxe
Superior Family Suites
Deluxe Family Suites
Honeymoon Pool Huts
Vietnamese Pool House
Honeymoon Bungalow
House Used
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
GROUP LEISURE
Superior
Deluxe
Superior Family Suites
Deluxe Family Suites
Honeymoon Pool Huts
Vietnamese Pool House
Honeymoon Bungalow
House Used
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
TOTAL HOTEL
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Occupancy %
Description
Nr. of Days in Period
Period 2
February
31
Period 3
March
28
Period 4
April
31
Period 5
May
30
Period 6
June
31
Period 7
July
30
Period 8
August
31
Period 9
September
31
Period 10
October
30
Period 11
November
31
Period 12
December
30
Total Year
2008
31
365
Percentage Mix %
INDIVIDUAL BUSINESS
Superior
Deluxe
Superior Family Suites
Deluxe Family Suites
Honeymoon Pool Huts
Vietnamese Pool House
Honeymoon Bungalow
House Used
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
INDIVIDUAL LEISURE
Superior
Deluxe
Superior Family Suites
Deluxe Family Suites
Honeymoon Pool Huts
Vietnamese Pool House
Honeymoon Bungalow
House Used
TOTAL INDIVIDUAL LEISURE
GROUP LEISURE
Superior
Deluxe
Superior Family Suites
Deluxe Family Suites
Honeymoon Pool Huts
Vietnamese Pool House
Honeymoon Bungalow
House Used
TOTAL GROUP LEISURE
TOTAL HOTEL
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ------------------------0.00%
---------------------0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ------------------------0.00%
---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ------------------------0.00%
---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ---------------------0.00% ------------------------0.00%
----------------------
Description
Nr. of Days in Period
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
Average Rate
INDIVIDUAL BUSINESS
Superior
Deluxe
Superior Family Suites
Deluxe Family Suites
Honeymoon Pool Huts
Vietnamese Pool House
Honeymoon Bungalow
House Used
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
INDIVIDUAL LEISURE
Superior
Deluxe
Superior Family Suites
Deluxe Family Suites
Honeymoon Pool Huts
Vietnamese Pool House
Honeymoon Bungalow
House Used
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ------------------------0.00
----------------------
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
GROUP LEISURE
Superior
Deluxe
Superior Family Suites
Deluxe Family Suites
Honeymoon Pool Huts
Vietnamese Pool House
Honeymoon Bungalow
House Used
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ------------------------0.00
---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ------------------------0.00
----------------------
Description
Nr. of Days in Period
Rooms Revenue
INDIVIDUAL BUSINESS
Superior
Deluxe
Superior Family Suites
Deluxe Family Suites
Honeymoon Pool Huts
Vietnamese Pool House
Honeymoon Bungalow
House Used
TOTAL INDIVIDUAL BUSINESS
INDIVIDUAL LEISURE
Superior
Deluxe
Superior Family Suites
Deluxe Family Suites
Honeymoon Pool Huts
Vietnamese Pool House
Honeymoon Bungalow
House Used
TOTAL INDIVIDUAL LEISURE
GROUP LEISURE
Superior
Deluxe
Superior Family Suites
Deluxe Family Suites
Honeymoon Pool Huts
Vietnamese Pool House
Honeymoon Bungalow
House Used
TOTAL GROUP LEISURE
TOTAL HOTEL
Rooms Available
Rooms Sold
Occupancy %
Average Rm Rate (IDR)
Nr. of Guests
Double Occupancy %
Period 2
February
31
Period 3
March
28
Period 4
April
31
Period 5
May
30
Period 6
June
31
Period 7
July
30
Period 8
August
31
Period 9
September
31
Period 10
October
30
Period 11
November
31
Period 12
December
30
Total Year
2008
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ------------------------0.00
---------------------0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ------------------------0.00
---------------------0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ------------------------0.00
---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ---------------------0.00 ------------------------0.00
---------------------0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,193
0
0.00%
0
0
2,884
0
0.00%
0
0
3,193
0
0.00%
0
0
3,090
0
0.00%
0
0
3,193
0
0.00%
0
0
3,090
0
0.00%
0
0
3,193
0
0.00%
0
0
3,193
0
0.00%
0
0
3,090
0
0.00%
0
0
3,193
0
0.00%
0
0
3,090
0
0.00%
0
0
3,193
0
0.00%
0
0
37,595
0
0.00%
0
0
#DIV/0!
BUDGET
NEXT YEAR
#DIV/0!
#DIV/0!
#DIV/0!
% OF
TOTAL
LAST
YEAR
% OF
TOTAL
0
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#DIV/0!
Israel
Kuwait
United Arab Emirates
Others & Africa
TOTAL MIDDLE EAST
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
Austria
Belgium
Denmark
Finland
France
Germany
Italy
Netherlands
Norway
Portugal
Spain
Sweden
Switzerland
United Kingdom
Others
TOTAL EUROPE
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Canada
United States of America
TOTAL NORTH AMERICA
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
TOTAL JAPAN
#DIV/0!
#DIV/0!
0
0
0
BUDGET
NEXT YEAR
#DIV/0!
#DIV/0!
#DIV/0!
% OF
TOTAL
LAST
YEAR
% OF
TOTAL
0
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#DIV/0!
Israel
Kuwait
United Arab Emirates
Others & Africa
TOTAL MIDDLE EAST
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
Austria
Belgium
Denmark
Finland
France
Germany
Italy
Netherlands
Norway
Portugal
Spain
Sweden
Switzerland
United Kingdom
Others
TOTAL EUROPE
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Canada
United States of America
TOTAL NORTH AMERICA
#DIV/0!
#DIV/0!
#DIV/0!
0
0
0
TOTAL JAPAN
#DIV/0!
#DIV/0!
0
0
0
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
Food
Beverage
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
Mini Bar
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Revenue
Direct Cost
Food
Beverage
Payroll
Salaries
Employee Meals
Employee Benefits
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Total Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Revenue
Valley Restaurant - Food
Valley Restaurant - Beverage
Room Service (Food)
Room Service (Bev.)
Junrey Restaurant - Food
Junrey Restaurant - Beverage
Sundry Income
Direct Cost
Food Cost Combine
Beverage Cost Combine
Payroll
Salaries & Wages
Employee Meals
Employee Benefits
Provision for Operating Equipments
Linen
China, Glass & Silverwares
Uniforms
Other Expenses
Guest Supplies
Flower & Decorations
Linen Laudry
Food & Beverage Testing
Music & Entertainment
Menu & Beverage List
Rental Equipment
Printing & Stationary
Telephone & Fax
Uniforms Laundry
Gas LPG
Kitchen Fuel
Courier & Postage
Cleaning Supplies
Travel & Entertainment
Inventory Short/Over
Lost & Damage
Commissions
Miscellaneous
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Total Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Total Restaurant
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Revenue
Candle Bar (Food)
Candle Bar (Beverage)
Slope Lounge - Pool Bar (Food)
Slope Lounge - Pool Bar (Bev.)
Sundy
Direct Cost
Food Cost Combine
Beverage Cost Combine
Payroll
Salaries & Wages
Employee Meals
Employee Benefits
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Total Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Description
Nr. of Days in Period
AVAILABLE ROOMS
ROOMS SOLD
No. OF GUESTS
ROOM DENSITY
OCCUPANCY %
BREAKFAST:
VALLEY RESTAURANT
- COVERS
- COVER/GUEST RATIO
- FOOD REVENUE
- BEVERAGE REVENUE
- FOOD REV/COVER
- BEV REV/COVER
*** COVER PER DAY ***
*** REVENUE PER DAY ***
TOTAL B/FAST COVERS
TOTAL B/FAST FOOD REV
TOTAL B/FAST BEV REV
TOTAL B/FAST FOOD/COVER
TOTAL B/FAST BEV/COVER
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
31
28
31
30
31
30
31
31
30
31
30
31
3,193
0
0
#DIV/0!
2,884
0
0
#DIV/0!
3,193
0
0
#DIV/0!
3,090
0
0
#DIV/0!
3,193
0
0
#DIV/0!
3,090
0
0
#DIV/0!
3,193
0
0
#DIV/0!
3,193
0
0
#DIV/0!
3,090
0
0
#DIV/0!
3,193
0
0
#DIV/0!
3,090
0
0
#DIV/0!
3,193
0
0
#DIV/0!
Total Year
2008
365
37,595
0
0
0.00
0.00%
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
Description
Nr. of Days in Period
Period 2
February
31
Period 3
March
28
Period 4
April
31
Period 5
May
30
Period 6
June
31
Period 7
July
30
Period 8
August
31
Period 9
September
31
30
Period 10
October
Period 11
November
31
30
Period 12
December
31
Total Year
2008
365
LUNCH:
VALLEY RESTAURANT
- COVERS
- COVER/GUEST RATIO
- FOOD REVENUE
- BEVERAGE REVENUE
- FOOD REV/COVER
- BEV REV/COVER
*** COVER PER DAY ***
*** REVENUE PER DAY ***
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
JUNREI RESTAURANT
- COVERS
- COVER/GUEST RATIO
- OUTSIDE GUEST COVERS
- FOOD REVENUE
- BEVERAGE REVENUE
- FOOD REV/COVER
- BEV REV/COVER
*** COVER PER DAY ***
*** REVENUE PER DAY ***
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
ROOM SERVICE
- COVERS
- COVER/GUEST RATIO
- FOOD REVENUE
- BEVERAGE REVENUE
- FOOD REV/COVER
- BEV REV/COVER
*** COVER PER DAY ***
*** REVENUE PER DAY ***
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
CANDLE BAR
- COVERS
- COVER/GUEST RATIO
- FOOD REVENUE
- BEVERAGE REVENUE
- FOOD REV/COVER
- BEV REV/COVER
*** COVER PER DAY ***
*** REVENUE PER DAY ***
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0
0.00%
0.00
0.00
0.00
0
0.00%
0.00
0.00
0.00
0
0.00%
0.00
0.00
0.00
0
0.00%
0.00
0.00
0.00
0
0.00%
0.00
0.00
0.00
0
0.00%
0.00
0.00
0.00
0
0.00%
0.00
0.00
0.00
0
0.00%
0.00
0.00
0.00
0
0.00%
0.00
0.00
0.00
0
0.00%
0.00
0.00
0.00
0
0.00%
0.00
0.00
0.00
0
0.00%
0.00
0.00
0.00
Description
Nr. of Days in Period
- BEV REV/COVER
*** COVER PER DAY ***
*** REVENUE PER DAY ***
TOTAL LUNCH COVERS
TOTAL LUNCH FOOD REV
TOTAL LUNCH BEV REV
TOTAL LUNCH FOOD/COVER
TOTAL LUNCH BEV/COVER
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
Description
Nr. of Days in Period
Period 2
February
31
Period 3
March
28
Period 4
April
31
Period 5
May
30
Period 6
June
31
Period 7
July
30
Period 8
August
31
Period 9
September
31
30
Period 10
October
Period 11
November
31
30
Period 12
December
31
Total Year
2008
365
DINNER:
JUNREI RESTAURANT
- COVERS
- COVER/GUEST RATIO
- OUTSIDE GUEST COVERS
- FOOD REVENUE
- BEVERAGE REVENUE
- FOOD REV/COVER
- BEV REV/COVER
*** COVER PER DAY ***
*** REVENUE PER DAY ***
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0
0.00
0.00
0.00
0.00
0
0.00
ROOM SERVICE
- COVERS
- COVER/GUEST RATIO
- FOOD REVENUE
- BEVERAGE REVENUE
- FOOD REV/COVER
- BEV REV/COVER
*** COVER PER DAY ***
*** REVENUE PER DAY ***
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
CANDLE BAR
- COVERS
- COVER/GUEST RATIO
- FOOD REVENUE
- BEVERAGE REVENUE
- FOOD REV/COVER
- BEV REV/COVER
*** COVER PER DAY ***
*** REVENUE PER DAY ***
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
0
0.00%
0.00
0.00
0.00
0.00
0
0.00
BANQUETS
- COVERS
- FOOD REVENUE
- BEVERAGE REVENUE
- FOOD REV/COVER
- BEV REV/COVER
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
Description
Nr. of Days in Period
TOTAL DINNER COVERS
TOTAL DINNER FOOD REV
TOTAL DINNER BEV REV
TOTAL DINNER FOOD/COVER
TOTAL DINNER BEV/COVER
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
Description
Nr. of Days in Period
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
TOTAL COVERS
TOTAL FOOD REV
TOTAL BEV REV
TOTAL MINI BAR
TOTAL FOOD/COVER
TOTAL BEV/COVER
0
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0.00
#DIV/0!
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
-
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
Revenue
Spa & Helath Club Sales
Direct Cost
Spa & Helath Club Sales
Payroll
Salaries & Wages
Emplyee Meals
P/R Tax & Empl. Benefits
Provision for Operating Equipment
Uniforms
Other Expenses
Linen Laundry
Printing & Stationery
Telephone & Fax
Laundry Uniforms
Miscellaneous
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Total Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
Revenue
Telephone & Fax
Laundry
Direct Cost
Cost of Telephone
Cost of Laundy
Payroll
Salaries & Wages
Employee Meals
Employee Benefits
Provision for Operating Equipment
Uniforms
Other Expenses
Laundry Supplies
Printing & Stationery
Telephone & Fax
Uniforms Laundry
Miscellaneous
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Total Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2009
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
Revenue
Souvenirs Shop Sales
Direct Cost
Drugstore Cost
Payroll
Salaries & Wages
Employee Meals
Employee Benefits
Provision for Operating Equipment
Uniforms
Other Expenses
Guest Supplies
Printing & Stationery
Telephone & Fax
Uniforms Laundry
Miscellaneous
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Total Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Revenue
- Doctor/ Hospital
- Meeting Room
- Tour Service
- Rental Equipment
- Transportations
- Interest Earn
- Other
- Forex Gain or Loss
Total Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Total Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Payroll
Salaries & Wages
Employee Meals
P/R Tax & Empl. Benefits
Provision for Operating Equipment
Uniforms
Other Expenses
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Employee Relation
Sport Activities
Training Development
Printing & Stationery
Telephone & Telex
Courier & Postage
Recruitment Expenses
Laundry Uniforms
Travel & Entertainment
Miscellaneous
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Total Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Payroll
Salaries & Wages
Employee Meals
Employee Benefits
Provision for Operating Equipment
Uniforms
Other Expenses
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Payroll
Salaries & Wages
Employee Meals
Employee Benefits
Provision for Operating Equipment
Uniforms
Other expenses
Advertising
News Letter Image
Brouchure & Literatures
Give Away
Familiarization Expenses
Priority Expenses
Special Event
Special Promotion
Sales Call Local
Travel Expenses Domestic
Travel Expenses Overseas
Trade Promotion
Sales Representative
Dues & Subscriptions
License & Signboard
Printing & Stationary
Telephone & Fax
Courier & Postage
Uniforms Laundry
Travel & Entertainment
Miscellaneous
Total Expenses
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
Other Expenses
Gas LPG
Electricity
Generator Diesel & Oil
Water
Total Energy Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
Building
Elevator
Air Conditioning & Refrigerator
Computer & Sofwares
Kitchen Equipment
Fire & Safety
Engineering Tools
Ground & Landscaping
Office Equipment
Communication Equipment
Room Key System
HK & Laundry Equipment
Audio & Video
Vehicles
Gasoline
Bulbs Supplies
Garbage Removal
Indoor Plant Cost
Pest Control
Gas LPG
Engineering Supplies
Cleaning & Chemical Supplies
Swimming Pool
Water & Plumbing
Printing & Stationary
Telephone & Fax
Courier & Postage
Uniform Laundry
Travel & Entertaiment
Miscellaneous
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Total Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Payroll
Salaries & Wages
Emploee Meals
Employee Benefits
Period 1
January
Period 2
February
Period 3
March
Period 4
April
Period 5
May
Period 6
June
Period 7
July
Period 8
August
Period 9
September
Period 10
October
Period 11
November
Period 12
December
Total Year
2008
31
28
31
30
31
30
31
31
30
31
30
31
365
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Fixed Charges
Insurance
Interest Loans
Amortizations
Depreciataions
Others
Total Fixed Charges
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Nr. of
Staff
Monthly
Salary
Annual
Salary
Front Office
1
2
3
4
5
6
7
8
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Housekeeping
1
2
3
4
5
6
7
8
9
Executive Housekeeper
Supervisor
Room Boys
Room Attendant
Pool Attendant
Houseman
Senior Gardener
Gardener
Houseman
Nr. of
Staff
Monthly
Salary
Annual
Salary
Restaurant No.1
1
2
3
4
5
6
7
8
9
10
11
12
13
Restaurant Supervisor
Captain
Bar Captain
Waiter / Waitress
Bartender
Bar Waiter
Bus Boy
Executive Chef
Senior Cooks
Cooks
Cook Helper
Cook Helper
Waiter / Waitress
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11
8,574,000
0
0
0
0
0
0
0
102,888,000
0
0
0
0
0
0
0
11
8,574,000
102,888,000
0
0
0
0
0
0
Restaurant No. 2
1
2
3
4
5
6
7
8
Restaurant Supervisor
Captain
Waiter / Waitress
Mandarin Chef
Asst. Chief Butcher
Demi Chef
Cooks
Cook Helper
Restaurant No.3
1
2
3
4
5
6
7
8
Restaurant Supervisor
Captain
Senior Waitress
Waiter
Senior Cook
Cook Pastry
Cook Helper
Cook Helper
Steward
1 Chief Steward
2 Supervisor
3 Steward
Nr. of
Staff
1 F & B Manager
2 Asst. F & B Manager
3 Secretary
Monthly
Salary
Annual
Salary
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Sovenirs Shop
1 Sales
2 Product
3 Drugstore
Nr. of
Staff
Monthly
Salary
Annual
Salary
Accounting
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Director of Finance
Secretary
Accounting Manager
Purchasing Manager
Asst. to Acct. Manager
Credit Supervisor
Cost Controller
Senior Accountant
EDP Supervisor
Income Auditor
General Cashier
GM's Driver
Drivers
Account Receivable Clerk
Receiving Clerk
Purchasing Clerk
Purchasing Driver
Account Payable Clerk
Restaurant Cashiers
F.O Cashiers
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Security
1
2
2
2
Chief Security
Security Supervisor
Asst. Security Supervisor
Security Guard
Human Resources
1 Personnel Manager
2 Secretary
3 Training Coordinator
Engineering
1 Chief Engineer
Supervisor
Senior Technision
Technision
Sipil
Technision
Nr. of
Staff
Monthly
Salary
Annual
Salary
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11
8,574,000
102,888,000