Contoh Form dari formula Hubbard, Hubbart

×  Investment

            Cost of land, building & equipment                                              $ ………

             Pre opening & working capital                                                    $ ………    +

                                                     Total investment                                                        $ ………

×  Financing of Investment

         Permanent debt                                                                                $ ………

Owner’s equity                                                                                          $ ………   +

                Total financing                                                                                                $ ………

                Desired net income                                                    $ ..........

                Tax rate (…%)                                                          $ ……..

                Earning before income tax                                        $ ……..

Fixed charges :

•       Interest expenses                                 $.............

•       Property tax & insurance                     $............

•       Rent                                                       $.............

•       Depreciation / amortization                  $.............

 

                                                                                                               $............

                   Gross operating profit (GOP)                                           $...........

Undistributed expenses :

•       Adm. & general                                    $.............

•       Adv. & promotion                                 $..............

•       Data Processing                                    $.............

•       Transportation                                       $.............

•       P.O.M.E.C                                             $..............

                                                                                                                                                $............

           Gross operating income (GOI)                                                                                   $.............

 Dept. income (excluding room)

•       Food and beverage dept.                  $...........

•       Other dept.                                         $...........

                                                                                                                                                $............

Required rooms dept. income                                                                                               $............

Room dept. direct expenses                                                                                                  $............

Required rooms revenue                                                                                                       $............