Homework Answers
Answer )
Screenshot with formula as
Table form :
| Mountain Lodge | ||||||
| Average Daily rate:$50 | ||||||
| item | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
| 1 | Available Rooms | 112 | 112 | 112 | 112 | 112 |
| 2 | Occupancy | 30% | 45% | 60% | 70% | 75% |
| 3 | Occupied Room-nights | 12264 | 18396 | 24528 | 28616 | 30660 |
| 4 | Average Daily Rate | $55 | $60 | $65 | $70 | $75 |
| 5 | Revenue | $6,74,520 | $11,03,760 | $15,94,320 | $20,03,120 | $22,99,500 |
| 6 | Total departmental Expenses | $2,02,356 | $3,31,128 | $4,78,296 | $6,00,936 | $6,89,850 |
| 7 | Departmental Profit | $4,72,164 | $7,72,632 | $11,16,024 | $14,02,184 | $16,09,650 |
| 8 | Total non departmental Expenses | $2,02,356 | $3,31,128 | $4,78,296 | $6,00,936 | $6,89,850 |
| 9 | Gross operating profit | $2,69,808 | $4,41,504 | $6,37,728 | $8,01,248 | $9,19,800 |
| 10 | Total Fixed Expenses | $67,452 | $1,10,376 | $1,59,432 | $2,00,312 | $2,29,950 |
| 11 | Net Operating Income | $2,02,356 | $3,31,128 | $4,78,296 | $6,00,936 | $6,89,850 |
| Market Cap rate | 10% | 10% | 8% | 5% | 5% | |
| Estimated Resale Value | $20,23,560 | $33,11,280 | $59,78,700 | $1,20,18,720 | $1,37,97,000 | |
Answer )
Screenshot with formula as
Table form :
| Mountain Lodge | ||||||
| Average Daily rate:$50 | ||||||
| item | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
| 1 | Available Rooms | 112 | 112 | 112 | 112 | 112 |
| 2 | Occupancy | 30% | 45% | 60% | 70% | 75% |
| 3 | Occupied Room-nights | 12264 | 18396 | 24528 | 28616 | 30660 |
| 4 | Average Daily Rate | $55 | $60 | $65 | $70 | $75 |
| 5 | Revenue | $6,74,520 | $11,03,760 | $15,94,320 | $20,03,120 | $22,99,500 |
| 6 | Total departmental Expenses | $2,02,356 | $3,31,128 | $4,78,296 | $6,00,936 | $6,89,850 |
| 7 | Departmental Profit | $4,72,164 | $7,72,632 | $11,16,024 | $14,02,184 | $16,09,650 |
| 8 | Total non departmental Expenses | $2,02,356 | $3,31,128 | $4,78,296 | $6,00,936 | $6,89,850 |
| 9 | Gross operating profit | $2,69,808 | $4,41,504 | $6,37,728 | $8,01,248 | $9,19,800 |
| 10 | Total Fixed Expenses | $67,452 | $1,10,376 | $1,59,432 | $2,00,312 | $2,29,950 |
| 11 | Net Operating Income | $2,02,356 | $3,31,128 | $4,78,296 | $6,00,936 | $6,89,850 |
| Market Cap rate | 10% | 10% | 8% | 5% | 5% | |
| Estimated Resale Value | $20,23,560 | $33,11,280 | $59,78,700 | $1,20,18,720 | $1,37,97,000 | |
Add Answer to:
Please fill in the red boxes to complete the valuation P277 Option 2 - Existing Hotel...
Please fill in the red boxes to complete the valuation P.277 Option 2 - Existing Hotel...
Please fill in the red boxes to complete the valuation P.277 Option 2 - Existing Hotel Moutain Lodge Average Daily Rate: 550 Year 2 Year 4 Year 112 30% 112 Year 3 112 60% 112 Year 5 112 75% 70% 12264 555 $60 $65 $70 $75 Item Available Rooms 2 Occupancy 3 Occupied Rom-nights 4 Average Daily Room Rate(ADR) 5 Revenues 6 Total Departmental Expenses 7 Departmental Profit 8 Total Non-Departmental Expenses 10 Gross Operating Profit 10 Total Fixed Expenses...
Complete a vertical and horizontal analysis for the summary operating statement. Summary Operating Statement WN 20x1...
Complete a vertical and horizontal analysis for the summary
operating statement.
Summary Operating Statement WN 20x1 20x2 Variance (Horizontal) #/$ 300 79,388 72.5% 183.62 133.12 176.20 300 81,140 74.1% 191.33 141.78 185.65 6 Rooms Available: 7 Rooms Sold: 8 Occupancy: 9 ADR: 10 Rooms RevPAR: 11 Total RevPAR: 12 13 Operating Revenue 14 Rooms 15 Food and Beverage Miscellaneous Income 17 Total Operating Revenue 16 14,577,225 4,444,791 271,725 19,293,741 15,524,516 4,517,064 287,236 20,328,816 18 1 3 19 Departmental Expenses 20...
HomeSuites is a chain of all-suite, extended-stay hotel properties. The chain has 16 properties with an...
HomeSuites is a chain of all-suite, extended-stay hotel properties. The chain has 16 properties with an average of 150 rooms in each property. In year 1, the occupancy rate (the number of rooms filled divided by the number of rooms available) was 70 percent, based on a 365-day year. The average room rate was $204 for a night. The basic unit of operation is the "night," which is one room occupied for one night. The operating income for year 1...
HomeSuites is a chain of all-suite, extended-stay hotel properties. The chain has 18 properties with an...
HomeSuites is a chain of all-suite, extended-stay hotel
properties. The chain has 18 properties with an average of 220
rooms in each property. In year 1, the occupancy rate (the number
of rooms filled divided by the number of rooms available) was 70
percent, based on a 365-day year. The average room rate was $170
for a night. The basic unit of operation is the “night,” which is
one room occupied for one night.
The operating income for year 1...
please help! Problem No. 1 Purpose: To incorporate the concepts related to the Income Statement, Balance...
please help!
Problem No. 1 Purpose: To incorporate the concepts related to the Income Statement, Balance Sheet, Statement of Cash Flows and Ratio Analysis. Resources Provided: 1. Summary Operating Statement and Statistics 2. Comparable Balance Sheet with Additional Information 3. Statement of Cash Flow Template Required: STATEMENTS TO BE USED TO COMPLETE ITEM COMPARATIVE STATEMENT ITEM OPERATING BALANCE OF CASH STATEMENT SHEET FLOWS Re-Create and finish financial statement in Excel using PDF provided. X X Complete Vertical Analysis Complete Horizontal...
Student Name: Please type your answers to each of the questions next to each question below....
Student Name: Please type your answers to each of the questions next to each question below. Please be sure to show your work, as this may allow for partial credit if your final answer is incorrect! 1) For the healthcare unit below, calculate the Total Revenue, Total Expenses, and Profit (5 pts each) Revenues (Income Sources) Amount 2,750,400 250,000 Patient Revenue Charitable Donations Total Revenue Expenses Labor costs 1,675,000 Direct Patient Care $1,550,000 $ 125,000 Administrative Patient Care Supplies 655,000...
Complete the Operating of the Statement of Cash Flows using the following information: There were no...
Complete the Operating of the Statement of Cash Flows using the
following information: There were no gains and losses in 20X2. The
Change in Retained Earnings reflects the Net Income for 20X2, no
dividends were paid out or declared (hint this was calculated in
the horizontal analysis of the balance sheet). Depreciation Expense
is equal to the increase in accumulated depreciation (hint this was
calculated in the horizontal analysis of the balance sheet).
Depreciation is 415,298 and net income is...
My question is about the case study “ Comparing Apples and Oranges: which group yuelds the...
My
question is about the case study “ Comparing Apples and Oranges:
which group yuelds the best profit?”
1) Using the Excel apreadsheet attached to complete the rooms
sold and revenue projections based on the above case study.
Case Study: "Comparing Apples and Oranges: Which Group Yields
the Best Profit?"
The Diamond Peak Hotel, one of 45 hotels in the Host Marriott
management company, was bustling with business this Thursday
afternoon as the hour of the daily revenue meeting drew...
Please solve for answers with RED X in image Required 2 c-e, use 365 days in...
Please solve for answers with RED X in image Required 2 c-e, use
365 days in a year. Please solve for equity multiplier in Required
3 b. THE BALANCE SHEET IS CORRECT. I VERIFIED IT WITH THE
SOFTWARE'S CHECK MY WORK PROBLEM. PLEASE SOLVE.
USE THE FOLLOWING INFORMATION TO HELP:
Required information [The following information applies to the questions displayed below.) Endless Mountain Company manufactures a single product that is popular with outdoor recreation enthusiasts. The company sells its product...
Please fill in the red boxes to complete the valuation P.277 Option 2 - Existing Hotel Moutain Lodge Average Daily Rate: 550 Year 2 Year 4 Year 112 30% 112 Year 3 112 60% 112 Year 5 112 75% 70% 12264 555 $60 $65 $70 $75 Item Available Rooms 2 Occupancy 3 Occupied Rom-nights 4 Average Daily Room Rate(ADR) 5 Revenues 6 Total Departmental Expenses 7 Departmental Profit 8 Total Non-Departmental Expenses 10 Gross Operating Profit 10 Total Fixed Expenses...
Complete a vertical and horizontal analysis for the summary
operating statement.
Summary Operating Statement WN 20x1 20x2 Variance (Horizontal) #/$ 300 79,388 72.5% 183.62 133.12 176.20 300 81,140 74.1% 191.33 141.78 185.65 6 Rooms Available: 7 Rooms Sold: 8 Occupancy: 9 ADR: 10 Rooms RevPAR: 11 Total RevPAR: 12 13 Operating Revenue 14 Rooms 15 Food and Beverage Miscellaneous Income 17 Total Operating Revenue 16 14,577,225 4,444,791 271,725 19,293,741 15,524,516 4,517,064 287,236 20,328,816 18 1 3 19 Departmental Expenses 20...
HomeSuites is a chain of all-suite, extended-stay hotel properties. The chain has 16 properties with an average of 150 rooms in each property. In year 1, the occupancy rate (the number of rooms filled divided by the number of rooms available) was 70 percent, based on a 365-day year. The average room rate was $204 for a night. The basic unit of operation is the "night," which is one room occupied for one night. The operating income for year 1...
HomeSuites is a chain of all-suite, extended-stay hotel
properties. The chain has 18 properties with an average of 220
rooms in each property. In year 1, the occupancy rate (the number
of rooms filled divided by the number of rooms available) was 70
percent, based on a 365-day year. The average room rate was $170
for a night. The basic unit of operation is the “night,” which is
one room occupied for one night.
The operating income for year 1...
please help!
Problem No. 1 Purpose: To incorporate the concepts related to the Income Statement, Balance Sheet, Statement of Cash Flows and Ratio Analysis. Resources Provided: 1. Summary Operating Statement and Statistics 2. Comparable Balance Sheet with Additional Information 3. Statement of Cash Flow Template Required: STATEMENTS TO BE USED TO COMPLETE ITEM COMPARATIVE STATEMENT ITEM OPERATING BALANCE OF CASH STATEMENT SHEET FLOWS Re-Create and finish financial statement in Excel using PDF provided. X X Complete Vertical Analysis Complete Horizontal...
Student Name: Please type your answers to each of the questions next to each question below. Please be sure to show your work, as this may allow for partial credit if your final answer is incorrect! 1) For the healthcare unit below, calculate the Total Revenue, Total Expenses, and Profit (5 pts each) Revenues (Income Sources) Amount 2,750,400 250,000 Patient Revenue Charitable Donations Total Revenue Expenses Labor costs 1,675,000 Direct Patient Care $1,550,000 $ 125,000 Administrative Patient Care Supplies 655,000...
Complete the Operating of the Statement of Cash Flows using the
following information: There were no gains and losses in 20X2. The
Change in Retained Earnings reflects the Net Income for 20X2, no
dividends were paid out or declared (hint this was calculated in
the horizontal analysis of the balance sheet). Depreciation Expense
is equal to the increase in accumulated depreciation (hint this was
calculated in the horizontal analysis of the balance sheet).
Depreciation is 415,298 and net income is...
My
question is about the case study “ Comparing Apples and Oranges:
which group yuelds the best profit?”
1) Using the Excel apreadsheet attached to complete the rooms
sold and revenue projections based on the above case study.
Case Study: "Comparing Apples and Oranges: Which Group Yields
the Best Profit?"
The Diamond Peak Hotel, one of 45 hotels in the Host Marriott
management company, was bustling with business this Thursday
afternoon as the hour of the daily revenue meeting drew...
Please solve for answers with RED X in image Required 2 c-e, use
365 days in a year. Please solve for equity multiplier in Required
3 b. THE BALANCE SHEET IS CORRECT. I VERIFIED IT WITH THE
SOFTWARE'S CHECK MY WORK PROBLEM. PLEASE SOLVE.
USE THE FOLLOWING INFORMATION TO HELP:
Required information [The following information applies to the questions displayed below.) Endless Mountain Company manufactures a single product that is popular with outdoor recreation enthusiasts. The company sells its product...
Most questions answered within 3 hours.
-
A strawberry farmer determines that the average weight of
individual strawberries produced by plants in his...
asked 10 minutes ago -
Chargaff's results yielded a molar ratio of 0.400 for A to G in
avian tubercle bacillus...
asked 2 hours ago -
Which of the following binds ATP/ADP?
a. microfilaments
b. microtubules
c. intermediate filaments
d. microfilaments and...
asked 2 hours ago -
Assume that the situation can be expressed as a linear cost
function. Find the cost function....
asked 4 hours ago -
(Sort ArrayList) Write the following method that sorts an
ArrayList: public static > void sort(ArrayList list)...
asked 4 hours ago -
2) A 9 volt battery is connected to a parallel plate capacitor
with an initial capacitance...
asked 4 hours ago -
Prince Equipment has to decide whether to obtain $1,000,000 of
financing by: (1) selling common stock...
asked 5 hours ago -
The terms electrical and electronic have similar but
different meanings which of the following statement is...
asked 5 hours ago -
You wish to test the claim that the mean GPA of night students
is than 2.5...
asked 6 hours ago -
A soft drink machine outputs a mean of 25 ounces per cup. The
machine's output is...
asked 6 hours ago -
Ross Co., Westerfield, Inc., and Jordan Company announced a new
agreement to market their respective products...
asked 6 hours ago -
What is the distance run by a runner 50m/hr and
60m/hr?
asked 7 hours ago