Hubbart Formula

Hubbart Formula 

Mencari Harga Jual Kamar; untuk menghitung jumlah yg diperlukan dari penjualan kamar untuk menutupi semua biaya pengeluaran dan pengembalian nilai property pada saat itu.

OPERATING EXPENSES

Room department                                                                $1.168.611

Telephone Department Nett-Loss                                      $     76.869

Administrative & General                                                    $   560.196 

Payroll Taxes & Employee Relation                                   $   313.348

Advertising & Business Promotion                                    $   118.462

Heat, Light & Power                                                            $   216.731

Repairs & Maintenance                                                      $   265.712 +

            Total Operating Expenses                                      $2.719.929

TAXES, INSURANCE

Real Estate & Personal Property by Taxes                      $   185.684

 Franchaise Taxes                                                               $              -

Insurance on Building & Content                                       $    39.868 +

Total Taxes, Insurance, Etc                                                $   225.732

DEPRECIATION (STANDARD RATES ON PRESENT FAIR VALUE)

Building                                                                                 $   398.844

Heat, Light & Power                                                            $     93.150 +

            Total Depreciation                                                   $   491.994

REASONABLE RETURN ON PRESENT FAIR VALUE OF PROPERTY

Land                                                                                       $   372.600

Building                                                                                 $   465.750

Furniture,Fixtures and Equipments                                    $     93.150+                         

            Total Fair return                                                        $    931.500                           +

TOTAL EXPENSES                                                                       $ 4.369.155  

DEDUCT: CREDIT FROM SOURCES OTHER THAN ROOMS

Income from Store Rental                                                    $    123.597

Credit from F&B Operations                                               $     363.398

Net Income from Other Operated

            Department& Miscellaneous Income                     $      60.267    +                      -

TOTAL CREDIT FROM SOURCE OTHER THAN                                                       ROOMS                                                                                 $     547.823

JUMLAH YANG HARUS DIREALISASIKAN

DARI HASIL PENJUALAN KAMAR UNTUK

MENUTUPI BIAYA DAN PENGEMBALIAN

NILAI PROPERTY                                                                          $  3.821.332

PERHITUNGAN UNTUK MEMPEROLEH HARGA

KAMAR RATA2 DIPERLUKAN UNTUK SETIAP

KAMAR YANG DIHUNI

- Jumlah yang harus diperoleh dari penjualan

  Kamar                                                                                  $ 3.821.332

- Jumlah kamar yg dijual                                                      200 kamar  

- Jumlah kamar yang terjual dalam satu tahun 

= 100%  73.000 kamar

= 100% x 200 x 365 = 73.000                                

- Dikurangi kamar tidak terjual                               25%   18.250 kamar

- Perkiraan jumlah kamar yang akan dihuni      75%   54.750 kamar

  Dalam satu tahun                                                  75% x 200 x 365 =  54.750

- Harga kamar rata – rata diperoleh         

= 4.369.155 : 54.750 =  $ 79.802              

                                               

HARGA KAMAR HASIL PERHITUNGAN

Standard Room

      Single                                                            $79.802

      Double (Sgl+12)                                          $91.802

Superior Room

      Single (17.5% x 79802) + 79802              $93.767

      Double (Sgl+12)                                          %105.767

Suite Rooms

      (70% x 79.802) + 79.802                             $135.663

Execuitve Suite

      (100% x 79.802) + 79.802                          $159.604                                                                   

Diatas itu adalah jawaban soal FO yang diberikan kepada Pak Aji, jika ada yang ingin soft copynya silahkan     ~> KLIK <~ 

Tolong di sebarkan ke yang lain yaa, thanks before ^_^