Sei sulla pagina 1di 3

Januari Februari Maret

% Occupancy 60% 60% 70%

Room Available 4,340 3,920 4,340

Room Sold 2,604 2,352 3,038

Number of Guest 5,208 4,704 6,076

Double Occupancy 5,207 4,703 6,075

Avarage Room Rate Rp 214,876 Rp 214,876 Rp 214,876

Room Revenue Rp 559,537,104 Rp 505,388,352 Rp 652,793,288

ARR/Guest Rp 369,587 Rp 369,587 Rp 369,587

No. of Cover 7,460 6,739 8,704

Avrg.Food Sales/Cover Rp 45,000 Rp 45,000 Rp 45,000

Avrg Bev. Sales/Guest Rp 12,893 Rp 12,893 Rp 12,893

Room Sales 559,537,104 505,388,352 652,793,288

Food Sales 335,722,262 303,233,011 391,675,973

Beverage Sales 67,144,452 60,646,602 78,335,195


Total Target 962,403,819 869,267,965 1,122,804,455

Note : ARR belum termasuk 21% Tax and Service dan juga belum termasuk B'Fast/Exclude
F&B Sales dapat di estimasikan sesuai dengan Outlet dan produk yang ada di Hotel
TARGET OCCUPANCY
TAHUN - 20xx
April Mei June July Agustus

80% 75% 80% 50% 55%

4,200 4,340 4,340 4,340 4,200

3,360 3,255 3,472 2,170 2,310

6,720 6,510 6,944 4,340 4,620

6,719 6,509 6,943 4,339 4,619

Rp 214,876 Rp 214,876 Rp 214,876 Rp 214,876 Rp 214,876

Rp 721,983,360 Rp 699,421,380 Rp 746,049,472 Rp 466,280,920 Rp 496,363,560

Rp 369,587 Rp 369,587 Rp 369,587 Rp 369,587 Rp 369,587

9,626 9,326 9,947 6,217 6,618

Rp 45,000 Rp 45,000 Rp 45,000 Rp 45,000 Rp 45,000

Rp 12,893 Rp 12,893 Rp 12,893 Rp 12,893 Rp 12,893

721,983,360 699,421,380 746,049,472 466,280,920 496,363,560

433,190,016 419,652,828 447,629,683 279,768,552 297,818,136

86,638,003 83,930,566 89,525,937 55,953,710 59,563,627

1,241,811,379 1,203,004,774 1,283,205,092 802,003,182 853,745,323

Fast/Exclude
ada di Hotel
September Oktober November Desember YTD

65% 75% 80% 85% 70%

4,340 4,340 4,200 4,340 51,240

2,821 3,255 3,360 3,689 35,655

5,642 6,510 6,720 7,378 71,309

5,641 6,509 6,719 7,377 71,308

Rp 214,876 Rp 214,876 Rp 214,876 Rp 214,876 Rp 206,612

Rp 606,165,196 Rp 699,421,380 Rp 721,983,360 Rp 792,677,564 Rp 7,366,647,554

Rp 369,587 Rp 369,587 Rp 369,587 Rp 369,587 Rp 103,306

8,082 9,326 9,626 10,569 108,327

Rp 45,000 Rp 45,000 Rp 45,000 Rp 45,000 Rp 37,190

Rp 12,893 Rp 12,893 Rp 12,893 Rp 12,893 Rp 11,299

606,165,196 699,421,380 721,983,360 792,677,564 7,366,647,554

363,699,118 419,652,828 433,190,016 475,606,538 4,028,667,149

72,739,824 83,930,566 86,638,003 95,121,308 805,733,430

1,042,604,137 1,203,004,774 1,241,811,379 1,363,405,410 12,201,048,133

Potrebbero piacerti anche