Answer To: BIZ201 Assessment 3 Brief XXXXXXXXXXPage 1 of 10 ASSESSMENT BRIEF Subject Code and Title BIZ201...
Shakeel answered on Nov 10 2021
Statement of Profit or Loss
Crystal Hotel Pty Ltd
Statement of Profit or Loss
For the period ended 30/06/2018
Revenue
Rooms Revenue $5,006,920
Food and Beverage Revenue $2,786,497
Functions $852,326
Other Revenue $281,024
Total Revenue $8,926,767
Cost of Sales
Rooms Cost of Sales $951,245
Food and Beverage Cost of Sales $976,354
Other Cost of Sales $234,636
Total Cost of Sales (excluding personnel cost) $2,162,235
Gross Profit $6,764,532
Personnel Costs
Rooms $1,752,451
Food and Beverage $2,099,354
Administrative and General $303,274
Sales and Marketing $230,543
Property Management and Maintenance $180,245
Total Personnel Costs $4,565,867
Unallocated Operating Costs
Administrative and General $502,452
Information Systems $7,065
Sales and Marketing $150,345
Security $46,004
Transportation $95,334
Property Operations and Maintenance $310,247
Utilities $125,354
Total Undistributed Operating Costs $1,236,801
Operating Profit $961,864
Insurance Expense $27,404
Depreciation and Amortisation $45,276
Income Before Interest and Tax $889,184
Interest Expense $29,787
Income Before Income Taxes $859,398
Income Taxes $257,819
Net Profit $601,578
&"Verdana,Italic"&9This Balance Sheet is intended as a GUIDE ONLY and DOES NOT constitute financial advice, please verify and discuss your financial statements with a qualified accountant, solicitor or financial advisor.
Statement of Financial Position
Crystal Hotel Pty Ltd
Statement of Financial Position
at at 30/06/2018
Current Assets
Cash and Cash Equivalents $464,214
Accounts Receivable $248,925
Inventory $460,989
Pre-paid Expenses $140,935
Total Current Assets $1,315,063
Non Current Assets
Property, Plant & Equipment $3,978,677
Intangible Assets $781,764
Vehicles $256,168
Other Non-current Assets $148,338
Total Non-Current Assets $5,164,948
Total Assets $6,480,011
Current Liabilities
Bank Overdraft $30,751
Accounts Payable $299,530
Provisions $170,210
Other Current Liabilities $545,694
Total Current Liabilities $1,046,185 4ewq
Non Current Liabilities
Loans $560,350
Total Non Current Liabilities $560,350
Total Liabilities $1,606,535
Owner's Equity
Investment Capital $2,305,208
Capital Reserve $897,993
Retained Earnings $1,670,275
Total Owner's Equity $4,873,476
Total Liabilities and Onwer's Equity $6,480,012
&"Verdana,Italic"&9This Balance Sheet is intended as a GUIDE ONLY and DOES NOT constitute financial advice, please verify and discuss your financial statements with a qualified accountant, solicitor or financial advisor.
Cumulative Statements of FP
Crystal Hotel Pty...