版權(quán)說明:本文檔由用戶提供并上傳,收益歸屬內(nèi)容提供方,若內(nèi)容存在侵權(quán),請進行舉報或認領(lǐng)
文檔簡介
項目,行次,19年1月,19年2月,19年3月,19年4月,19年5月,19年6月,19年7月,19年8月,19年9月,19年10月,19年11月,19年12月,全年合計
一、營業(yè)收入,1,"886,250.00","791,500.00","632,750.00","630,750.00","1,258,250.00","1,285,000.00","1,361,250.00","1,572,250.00","1,129,250.00","1,260,250.00","1,029,250.00","1,153,250.00","12,990,000.00"
各月占比,2,6.82%,6.09%,4.87%,4.86%,9.69%,9.89%,10.48%,12.10%,8.69%,9.70%,7.92%,8.88%,100.00%
1、客房收入合計,3,"356,000.00","304,250.00","283,500.00","283,500.00","408,000.00","408,000.00","408,000.00","408,000.00","388,000.00","408,000.00","388,000.00","409,000.00","4,452,250.00"
房費收入,4,"350,000.00","300,000.00","280,000.00","280,000.00","400,000.00","400,000.00","400,000.00","400,000.00","380,000.00","400,000.00","380,000.00","400,000.00","4,370,000.00"
客房雜項收入,5,"5,000.00","3,250.00","2,500.00","2,500.00","7,000.00","7,000.00","7,000.00","7,000.00","7,000.00","7,000.00","7,000.00","8,000.00","70,250.00"
其它收入,6,"1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","12,000.00"
2、餐飲收入合計,7,"522,000.00","482,000.00","342,000.00","342,000.00","842,000.00","842,000.00","942,000.00","1,152,000.00","732,000.00","842,000.00","632,000.00","732,000.00","8,404,000.00"
酒水等商品收入,8,"20,000.00","20,000.00","20,000.00","20,000.00","40,000.00","40,000.00","40,000.00","50,000.00","30,000.00","40,000.00","30,000.00","30,000.00","380,000.00"
食品收入,9,"400,000.00","400,000.00","300,000.00","300,000.00","700,000.00","700,000.00","800,000.00","1,000,000.00","600,000.00","800,000.00","600,000.00","600,000.00","7,200,000.00"
其它收入,10,"2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","24,000.00"
婚慶收入,11,"100,000.00","60,000.00","20,000.00","20,000.00","100,000.00","100,000.00","100,000.00","100,000.00","100,000.00","100,000.00","100,000.00","100,000.00","1,000,000.00"
3、其它收入合計,12,"8,250.00","5,250.00","7,250.00","5,250.00","8,250.00","35,000.00","11,250.00","12,250.00","9,250.00","10,250.00","9,250.00","12,250.00","133,750.00"
會員卡收入,13,"2,000.00","2,000.00","1,000.00","1,000.00","2,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","29,000.00"
房屋出租收入,14,"1,250.00","1,250.00","1,250.00","1,250.00","1,250.00","1,250.00","1,250.00","1,250.00","1,250.00","1,250.00","1,250.00","1,250.00","15,000.00"
會議室出租收入,15,"5,000.00","2,000.00","5,000.00","3,000.00","5,000.00","6,000.00","7,000.00","8,000.00","5,000.00","6,000.00","5,000.00","8,000.00","65,000.00"
二、減:營業(yè)成本,17,"302,000.00","288,625.00","232,750.00","232,750.00","477,000.00","477,000.00","527,500.00","633,500.00","416,500.00","527,500.00","416,500.00","422,000.00","4,953,625.00"
后廚原材料成本,18,"180,000.00","180,000.00","135,000.00","135,000.00","315,000.00","315,000.00","360,000.00","450,000.00","270,000.00","360,000.00","270,000.00","270,000.00","3,240,000.00"
后廚調(diào)料成本,19,"20,000.00","20,000.00","15,000.00","15,000.00","35,000.00","35,000.00","40,000.00","50,000.00","30,000.00","40,000.00","30,000.00","30,000.00","360,000.00"
后廚燃料成本,20,"2,000.00","2,000.00","1,500.00","1,500.00","3,500.00","3,500.00","4,000.00","5,000.00","3,000.00","4,000.00","3,000.00","3,000.00","36,000.00"
酒水成本,21,"10,000.00","10,000.00","10,000.00","10,000.00","20,000.00","20,000.00","20,000.00","25,000.00","15,000.00","20,000.00","15,000.00","15,000.00","190,000.00"
客房成本,22,"87,500.00","75,000.00","70,000.00","70,000.00","100,000.00","100,000.00","100,000.00","100,000.00","95,000.00","100,000.00","95,000.00","100,000.00","1,092,500.00"
商品成本,23,"2,500.00","1,625.00","1,250.00","1,250.00","3,500.00","3,500.00","3,500.00","3,500.00","3,500.00","3,500.00","3,500.00","4,000.00","35,125.00"
婚慶成本,24,"50,000.00","30,000.00","10,000.00","10,000.00","50,000.00","50,000.00","50,000.00","50,000.00","50,000.00","50,000.00","50,000.00","50,000.00","500,000.00"
三、減:管理費用,32,"522,932.38","510,274.25","507,496.13","408,461.13","357,442.38","430,910.50","452,244.88","445,937.38","427,184.88","529,477.38","515,434.88","527,604.88","5,635,401.00"
1、工資及福利費用,33,"298,367.00","298,367.00","298,367.00","298,367.00","298,367.00","298,367.00","298,367.00","298,367.00","298,367.00","298,367.00","298,367.00","298,367.00","3,580,404.00"
客房部,34,"55,000.00","55,000.00","55,000.00","55,000.00","55,000.00","55,000.00","55,000.00","55,000.00","55,000.00","55,000.00","55,000.00","55,000.00","660,000.00"
餐飲部,35,"159,100.00","159,100.00","159,100.00","159,100.00","159,100.00","159,100.00","159,100.00","159,100.00","159,100.00","159,100.00","159,100.00","159,100.00","1,909,200.00"
綜合部,36,"5,500.00","5,500.00","5,500.00","5,500.00","5,500.00","5,500.00","5,500.00","5,500.00","5,500.00","5,500.00","5,500.00","5,500.00","66,000.00"
財務(wù)部,37,"26,167.00","26,167.00","26,167.00","26,167.00","26,167.00","26,167.00","26,167.00","26,167.00","26,167.00","26,167.00","26,167.00","26,167.00","314,004.00"
工程部,38,"22,500.00","22,500.00","22,500.00","22,500.00","22,500.00","22,500.00","22,500.00","22,500.00","22,500.00","22,500.00","22,500.00","22,500.00","270,000.00"
安保部,39,"12,200.00","12,200.00","12,200.00","12,200.00","12,200.00","12,200.00","12,200.00","12,200.00","12,200.00","12,200.00","12,200.00","12,200.00","146,400.00"
福利費,40,"14,000.00","14,000.00","14,000.00","14,000.00","14,000.00","14,000.00","14,000.00","14,000.00","14,000.00","14,000.00","14,000.00","14,000.00","168,000.00"
保險,41,750.00,750.00,750.00,750.00,750.00,750.00,750.00,750.00,750.00,750.00,750.00,750.00,"9,000.00"
獎金,42,"3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","36,000.00"
員工生日費,43,150.00,150.00,150.00,150.00,150.00,150.00,150.00,150.00,150.00,150.00,150.00,150.00,"1,800.00"
2、一般管理費用,44,"12,506.00","12,506.00","12,506.00","12,506.00","12,506.00","12,506.00","12,506.00","12,506.00","12,506.00","12,506.00","12,506.00","12,506.00","150,072.00"
差旅費,45,"1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","12,000.00"
收視費,46,"1,170.00","1,170.00","1,170.00","1,170.00","1,170.00","1,170.00","1,170.00","1,170.00","1,170.00","1,170.00","1,170.00","1,170.00","14,040.00"
通信費,47,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,"6,000.00"
辦公費,48,936.00,936.00,936.00,936.00,936.00,936.00,936.00,936.00,936.00,936.00,936.00,936.00,"11,232.00"
內(nèi)部招待費,49,"5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","60,000.00"
車輛費用,50,400.00,400.00,400.00,400.00,400.00,400.00,400.00,400.00,400.00,400.00,400.00,400.00,"4,800.00"
運雜費,51,"1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","12,000.00"
清潔費,52,"1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","12,000.00"
銷售費用,53,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,"6,000.00"
其它費用,54,"1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","12,000.00"
3、財務(wù)費用,55,"2,465.63","2,228.75","1,831.88","1,826.88","3,395.63","3,462.50","3,653.13","4,180.63","3,073.13","3,400.63","2,823.13","3,133.13","35,475.00"
銀聯(lián)卡刷卡手續(xù)費,56,"2,215.63","1,978.75","1,581.88","1,576.88","3,145.63","3,212.50","3,403.13","3,930.63","2,823.13","3,150.63","2,573.13","2,883.13","32,475.00"
金融機構(gòu)手續(xù)費,57,150.00,150.00,150.00,150.00,150.00,150.00,150.00,150.00,150.00,150.00,150.00,150.00,"1,800.00"
其它財務(wù)費用,58,100.00,100.00,100.00,100.00,100.00,100.00,100.00,100.00,100.00,100.00,100.00,100.00,"1,200.00"
4、營運部門費用,59,"14,593.75","13,172.50","10,791.25","10,761.25","20,173.75","20,575.00","21,718.75","24,883.75","18,238.75","20,203.75","16,738.75","18,598.75","210,450.00"
洗滌費,60,"13,293.75","11,872.50","9,491.25","9,461.25","18,873.75","19,275.00","20,418.75","23,583.75","16,938.75","18,903.75","15,438.75","17,298.75","194,850.00"
服裝費,61,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,"6,000.00"
印刷品,62,300.00,300.00,300.00,300.00,300.00,300.00,300.00,300.00,300.00,300.00,300.00,300.00,"3,600.00"
裝飾費,63,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,500.00,"6,000.00"
5、物料消耗,64,"5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","5,000.00","60,000.00"
工程用品,65,"2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","24,000.00"
客房用品,66,"1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","1,000.00","12,000.00"
餐飲用品,67,"2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","2,000.00","24,000.00"
6、能源費用,68,"187,000.00","176,000.00","176,000.00","77,000.00","15,000.00","88,000.00","108,000.00","98,000.00","87,000.00","187,000.00","177,000.00","187,000.00","1,563,000.00"
水費,69,"7,000.00","6,000.00","6,000.00","7,000.00","7,000.00","8,000.00","8,000.00","8,000.00","7,000.00","7,000.00","7,000.00","7,000.00","85,000.00"
電費,70,"80,000.00","70,000.00","70,000.00","70,000.00","8,000.00","80,000.00","100,000.00","90,000.00","80,000.00","80,000.00","70,000.00","80,000.00","878,000.00"
供暖費,71,"100,000.00","100,000.00","100,000.00",-,-,-,-,-,-,"100,000.00","100,000.00","100,000.00","600,000.00"
7、維修費用,72,"3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","3,000.00","36,0
溫馨提示
- 1. 本站所有資源如無特殊說明,都需要本地電腦安裝OFFICE2007和PDF閱讀器。圖紙軟件為CAD,CAXA,PROE,UG,SolidWorks等.壓縮文件請下載最新的WinRAR軟件解壓。
- 2. 本站的文檔不包含任何第三方提供的附件圖紙等,如果需要附件,請聯(lián)系上傳者。文件的所有權(quán)益歸上傳用戶所有。
- 3. 本站RAR壓縮包中若帶圖紙,網(wǎng)頁內(nèi)容里面會有圖紙預(yù)覽,若沒有圖紙預(yù)覽就沒有圖紙。
- 4. 未經(jīng)權(quán)益所有人同意不得將文件中的內(nèi)容挪作商業(yè)或盈利用途。
- 5. 人人文庫網(wǎng)僅提供信息存儲空間,僅對用戶上傳內(nèi)容的表現(xiàn)方式做保護處理,對用戶上傳分享的文檔內(nèi)容本身不做任何修改或編輯,并不能對任何下載內(nèi)容負責(zé)。
- 6. 下載文件中如有侵權(quán)或不適當內(nèi)容,請與我們聯(lián)系,我們立即糾正。
- 7. 本站不保證下載資源的準確性、安全性和完整性, 同時也不承擔(dān)用戶因使用這些下載資源對自己和他人造成任何形式的傷害或損失。
最新文檔
- 方便面調(diào)料包的多元化開發(fā)考核試卷
- 印刷機械預(yù)測性維護系統(tǒng)考核試卷
- 安全傳感器網(wǎng)絡(luò)技術(shù)考核試卷
- 家用通風(fēng)設(shè)備智能監(jiān)測與遠程控制考核試卷
- 金屬工具制造的供應(yīng)鏈風(fēng)險管理考核試卷
- 面包烘焙店的廣告投放策略考核試卷
- 資源與產(chǎn)權(quán)交易會計處理考核試卷
- 果園種植中的水肥一體化管理技術(shù)考核試卷
- 銀礦開采礦山環(huán)境保護與治理技術(shù)考核試卷
- 2024年度貴州省安全員之A證(企業(yè)負責(zé)人)題庫附答案(典型題)
- 辛棄疾詞《青玉案·元夕》
- 數(shù)字貿(mào)易國際規(guī)則制定現(xiàn)狀與建議
- 2024版《供電營業(yè)規(guī)則》考試復(fù)習(xí)題庫大全-上(選擇、判斷題)
- 如果歷史是一群喵
- 臨床推廣方案
- 2024年保密基本知識題庫附完整答案(各地真題)
- 借用公司名義協(xié)議書
- 數(shù)據(jù)安全重要數(shù)據(jù)風(fēng)險評估報告
- 康復(fù)治療學(xué)職業(yè)生涯發(fā)展展示
- 手術(shù)前呼吸功能評估
- 2014年4月自考05755衛(wèi)生統(tǒng)計學(xué)試題及答案含解析
評論
0/150
提交評論