The General Manager of The Cougar Hotel

PART 2:

The General Manager of The Cougar Hotel would like you to take the balances for 20X7 and

20X8 and; 

 

1.   Prepare a comparative Summary Operating Statement that is in compliance with the USALI 11th Edition (i.e. make sure it is in the correct format, use the template found in the Income Statement module or in the “Other Course Resources” folder).

2.   Once the Summary Operating Statement has been completed, perform a vertical and


horizontal analysis of the statement.

THE COUGAR HOTEL                                     20X7                     20X8

 

Administrative and General                                                  1,426,678             1,460,830

Beverage Revenue                                                                  1,333,039             1,337,700

Building Wall Rent Received                                                                                  250,000

Cell Tower Rent Received                                                         500,000

Food and Beverage                                                                 3,999,116             4,122,300

Food and Beverage Expenses                                                4,265,724             4,340,000

Gain on Sale of Equipment                                                                                     150,000

Inforamation and Telecommunications Systems                  281,813                267,225

Insurance                                                                                     264,200                285,040

Loss on Sale of Equipment                                                        200,000

Management Fees                                                                     528,399                534,450

Miscellaneous Income                                                               447,213                385,000

Property and Other Taxes                                                          704,532                694,785

Property Operating and Maintenance                                     563,626                623,525

Recreation Department                                                             440,333                450,450

Recreation Department Expenses                                           577,937                567,000

Replacement Reserve                                                            1,409,065             1,425,200

Room Revenue                                                                      10,733,112           10,815,000

Rooms Department Expenses                                               2,992,887             3,010,000

Sales and Marketing                                                               1,268,158             1,371,755

Spa Expenses                                                                               385,291                378,000

Spa Revenue                                                                                660,499                704,550

Utilities                                                                                        792,599                748,230

CHECK FIGURES:

These are totals that you can use to check and see if your math is correct and also check if you have figures placed correctly.

20X7                     20X8

Total Departmental Profit                                                     9,391,473             9,520,000

Gross Operating Profit                                                           5,058,599             5,048,435

EBITDA Less Replacement Reserve                                     2,452,403             2,508,960


 

Part 3: 

 

Use the financial statements and additional information from Part 1 and Part 2 and complete the Statement of Cash Flows, use the template below.  Note that the amount of blank spaces has already been organized for you, (that means each line with a number needs to be used) so make sure that you follow the format provided.

 

 

The Cougar Hotel

Statement of Cash Flows

For The Year Ending December 31, 20X8

Net Cash Flow From Operating Activities:

                   NET INCOME

Adjustments to reconcile net income to net cash from operating activities:

1.

2.

3.

4.

5.

6.

7.


Net Cash flow from operating activities

 

Net Cash Flow from Investing Activities

1.

2.

3.

4.

Net cash flow from investing activites

 

 

Net Cash Flow From Financing Activities

1.

2.

3.

Net cash flow from financing activities

 

Net Increase/(Decrease) in Cash During 20X8

Cash at the beginning of 20X8

Cash at the end of 20X8

 

Click here to request for this assignment help

#General #Manager #Cougar #Hotel

Share This Post

Email
WhatsApp
Facebook
Twitter
LinkedIn
Pinterest
Reddit

Order a Similar Paper and get 15% Discount on your First Order

Related Questions

Visual representations are powerful tools used to concisely display and

Visual representations are powerful tools used to concisely display and communicate data and information that is hard to put into words. This week you were introduced to the various formats of graphical representation of data.  Refer to the What’s the Best Graphic Display for This Data? document, which displays three

NURS 540 MDC Research Proposal Project Nursing Assignment Help

For this section of your research proposal assignment, you will focus on the implementation plan, which includes considerations for ethics, recruitment practices, and a plan for how you will collect your data. Please note that you will not explain how to analyze your data in this section, but rather how

Image Anaylys On “We Can Do It” Poster

The Thesis Is ” This Poster Is Effective Becasue Its Bold Colors Show Patriotism (Red, Blue And White And Happines ( Yellow Background), her posture communicates strength and feminism. – If You Have To Change My Thesis That Is 100% Fine With Me Page 1 Colors ( What It Means,

After learning about the fall of the Roman Empire (Chapter

After learning about the fall of the Roman Empire (Chapter 6 lecture), answer the following question. Follow the directions carefully in order to receive full credit.  Chapter 6 Lecture Question: In this lecture, I explained some of the reasons why Christianity spread successfully in the Roman Empire in the first

Locate a current news article discussing a company violating provisions

Locate a current news article discussing a company violating provisions for health insurance instituted by Saudi Arabia’s Council of Cooperative Health Insurance. What were the violations? How were the companies sanctioned? Do you think these regulations are important enough to warrant these penalties? Be sure to support your statements with

Please answer below in 350 word limit in APA format

Please answer below in 350 word limit in APA format   1.  Read the two articles below that discuss why fuel prices fluctuate. Research two of these types further.   2. Locate two JOURNAL articles which discuss this topic further. You need to focus on the Abstract, Introduction, Results, and Conclusion. For

Clinical Practice Guidelines – Premium Paper Help

Premium Paper Help is a professional writing service that provides original papers. Our products include academic papers of varying complexity and other personalized services, along with research materials for assistance purposes only. All the materials from our website should be used with proper references.

بحث علمي solve Nursing Assignment Help

I want a scientific research title (Medical terms related to Urinary System) Expert Solution Preview Title: “The Role of Renal Biomarkers in Detecting Urinary System Disorders” Introduction: This scientific research title aims to explore the significance of utilizing renal biomarkers in diagnosing and monitoring urinary system disorders. The urinary system,

MDC Bipolar Disorder Discussion Nursing Assignment Help

Respond by commenting and asking a question regarding the persons post or continue to elaborate on what ever they wrote about. Bipolar disorder is a mental health condition that causes extreme mood swings, including emotional highs (mania or hypomania) and lows (depression). Bipolar mania (Type I) is characterized by a

150 words The cases described (attached) and reflect on how

150 words The cases described  (attached) and reflect on how you would deal with this case from an ethical perspective. Include how your own cultural identity and experiences have shaped your thinking about this particular client’s case. What additional training and consultation would you need to be an ethical practitioner

The topic is “Self-Care”. The concept must be associated with

The topic is “Self-Care”. The concept must be associated with a nursing theory; the use of non-nursing theories is not allowed.  Instructions- Definition/Explanation of the selected nursing concept Defines/explains the concept using scholarly literature (a dictionary maybe used for this section only) Support from nursing literature is required.   2.

You have six tasks to address in order to complete

   You have six tasks to address in order to complete the assignment. 1. Select a suitable reaction statement that you find personally relevant 2. Explain your selection both personally and academically 3. Clearly define the issue addressed in the statement 4. Clearly state your position on the statement 5.

Jazz Musician – Premium Paper Help

Premium Paper Help is a professional writing service that provides original papers. Our products include academic papers of varying complexity and other personalized services, along with research materials for assistance purposes only. All the materials from our website should be used with proper references.

HCAD 670 UP Challenges in The Management of A Disaster Nursing Assignment Help

Apply and integrate the concepts and knowledge gained in prior general management and health care administration courses to industry-relevant challenges. Assess the relevant strategic decision-making and implementation issues within a health care organization.  Hurricane Sandy: New Jersey, Disaster Response Hurricane Sandy also known as Superstorm Sandy was the deadliest and

This week we will study the SWOT analysis in detail.

  This week we will study the SWOT analysis in detail.  For this assignment you will invent a new business venture. This is a new start – up venture, not an existing one or one that is expanding. Do not use a business created in a previous class.  Make up

TO PREPARE Review and download the Literature Review Matrix found

TO PREPARE Review and download the Literature Review Matrix found in the Resources. Research the Walden Library to review at least four peer-reviewed articles on evidence-based practice applied in clinical decision support (CDS). The Walden Library recommends the following: Select the Nursing Research databases in the Walden Library. Search “decision

Please reply to each of these 3 individual discussions using

Please reply to each of these 3 individual discussions using the same APA format with 3 references each no older than 5 years old. Be reflective on the answers and give insight into the response but do not ask any questions to the author. The post is intended as a