Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

I dont know how toa analysis as a financial overview of the operation. Ie: did you make/lose money year over year and why Your Name

I dont know how toa analysis as a financial overview of the operation. Ie: did you make/lose money year over year and why
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
Your Name Here GRouP 5 FOOD DEPARTMENT SALES 1231/21 DINING ROOM REVENUE-BREAKFAST DINING ROOM REVENUE LUNCH DINING ROOM REVENUE - DINNER. BANQUET FOOD REVENUE TOTAL FOOO REVENUE OTHER REVENUE - MEETING ROCMS OTHER REVENUE - AUDIO VISUAL OTHER REVENUE- BANOUET SERVICE CHG TOTAL OTHER REVENUE TOTAL FOCO DEPARTMENT REVENUE \begin{tabular}{|r|r|r|r|r|r|} \hline 453,300 & 22.25% & 433,985 & 22.73% & 342,954 & 20.43% \\ \hline 238,235 & 11.69% & 173.594 & 9.09% & 171,477 & 10.21% \\ \hline 687,435 & 33.74% & 694,376 & 3636% & 600,170 & 35.75% \\ \hline 658.275 & 32.31% & 607,579 & 31.62% & 564,150 & 33.61% \\ \hline \end{tabular} COST OF GO00S SOLD COST OF FOOD USED LESS: EMPLOVEE MEALS CREDIT NET COST OF GOODS SOLD 2.037,243 90.65% 1,678,76089.28% \begin{tabular}{|r|r|r|r|r|r|} \hline 170.135 & 7.57% & 158.839 & 752% & 156,901 & 8.34% \\ \hline 24,180 & 1.08% & 32.115 & 1.52% & 31,723 & 1.69% \\ \hline 15.749 & 0.70% & 13.020 & 0.62% & 12.861 & 0.68% \\ \hline 210.064 & 9.35% & 203.974 & 9.65% & 201.455 & 10.72% \\ \hline 2.247.312 & 100.00% & 2.113.500 & 10000% & 1.800.245 & 100.00% \\ \hline \end{tabular} FOOO DEPARTMENT EXPENSES PAYROLL ANO RELATED Your Name Here GRCUPS BEVERAGE DEPARTMENT SALES BEVERAGE REVENUE - LOUNGE BEVERAGE REVENUE - RESTAURANT BEVERAGE REVENUE - BANDUET TOTAL BEVERAGE REVENUE COST OF GOODS SOLD COST OF BEVERAGE NET COST OF OOODS SOLD 199.51727.87% BEVERAGE DEPARTMENT EXPENSES PAYROCLL AND RELATED SALARIES AND WAGES PAYROLL TAXES EMPLOYEE BENEFITS TOTAL PAYROLL AND RELATED OPERATING EXPENSES CHINA, GLASS \& SILVER CONTRACT SERVICES LICENSES MUSIC \& ENTERTAINMENT TELEPHONE TRAINING UNIFORMS OTHER \begin{tabular}{|r|r|r|r|r|r|} \hline 71.427 & 9.95% & 71,174 & 10.06% & 70.306 & 10.83% \\ \hline 7.065 & 0.99% & 6,944 & 0.98% & 6,859 & 1.06% \\ \hline 7.857 & 1.10% & 7,829 & 1.11% & 7,734 & 1.19% \\ \hline 86.350 & 12.05% & 85,947 & 12.15% & 84.899 & 13.08% \\ \hline \end{tabular} TOTAL OPERATING EXPENSES TOTAL BEVERAGE DEPARTMENT EXPENSES BEVERAGE DEPARTMENT PROFIT \begin{tabular}{|r|r|r|r|r|r|} \hline 353 & 0.05% & 868 & 0.12% & 857 & 0.13% \\ \hline 0 & 0.00% & 0 & 0.00% & 251 & 0.044 \\ \hline 767 & 0.11% & 1,736 & 0.25% & 1,715 & 0.26% \\ \hline 29.581 & 4.13% & 21,699 & 3.07% & 21,435 & 3.30% \\ \hline 200 & 0.03% & 200 & 0.03% & 200 & 0.03% \\ \hline 0 & 0.00% & 0 & 0.00% & 0 & 0.00% \\ \hline 5.653 & 0.79% & 6.076 & 0.86% & 6.002 & 0.92% \\ \hline 0 & 0.00% & 0 & 0.00% & 251 & 0.04% \\ \hline & & & & & \\ \hline 36.614 & 5.11% & 30,579 & 4.32% & 30.711 & 4.73% \\ \hline & & & & & \\ \hline 322.481 & 45.05% & 314.597 & 44.47% & 310,851 & 47.89% \\ \hline & & & & & \\ \hline 393.353 & 54.95% & 392,799 & 55.53% & 338,189 & 52.11% \\ \hline \end{tabular} TELEPHONE DEPARTMENT SALES TELEPHONE REVENUE TOTAL TELEPHONE REVENUE COST OF TELEPHONE CALLS COST OF TELEPHONE CALLS NET COST OF PHONE CALLS 33., 107 3545% 20.68530.00% 29.32330.00% TELEPHONE DEPARTMENT EXPENSES PAYROLL AND RELATED SALARIES AND WAGES PAYROLL. TAXES EMPLOYEE BENEFITS TOTAL PAYROLL AND RELATED OPERATING EXPENSES oPERATING SUPPLLES TELEPHONE REPAIRS OTHER EXPENSES \begin{tabular}{|r|r|r|r|r|r|r|} \hline 18.815 & 20.15% & 19.953 & 20.18% & 19,720 & 20.18% \\ \hline 1.767 & 0.00% & 1,735 & 0.00% & 1,715 & 0.00% \\ \hline 1.693 & 1.51% & 1.797 & 1.82% & 1,775 & 1.82% \\ \hline 22275 & 23.55% & 23.496 & 23.75% & 23.210 & 23.75% \\ \hline \end{tabular} TOTAL ORERATING EXPENSES TOTAL. TELEPHONE DEPARTMENT EXPENSES TELERHONE DEPARTMENT PROFIT 31.0263322% Your Name Here GROUP 5 MISCELLANEOUS DEPARTMENT SALES MISCELLANEOUS REVENUE TOTAL MISCELLANEOUS REVENUE CPERATING EXPENSES OPERATING SUPPLIES TOTAL OPERATING EXPLLNES MISCELLANEOUS DEPARTMENT PROFIT 89.568 52.65% 70.419 50.00% 78.4515000% Your Name Here GROUP 5 ADMNISTRATIVE DEPARTMENT PAYROLL AND RELATED SALES AND MARUETING DEPARTMENT PAYROLL AND RELATED Your Name Here GfouP 5 MAINTENANCE DEPARTMENT PAYROLL ANO RELATED SALARIES AND WAGES PAYROLL. TAXES EMPLOYEE BENEFITS TOTAL PAYROLL ANO RELATED OPERATING EXPENSES BUILDING SUPPLLES CONTRACT SERVICES CURTAINS I DEAPES ELECTRICAL $ MECHANICAL ELEVATORS ENGINEERING SUPPLIES FLOOR COVERINGS FUPNITURE GROUNOS $ LANDSCAPING HVAC KITCHEN EQUIPMENT LAUNDRY EQUIPMENT LIGHT BULBS LOCKS \& KEYS OPERATING SUPPLIES PAINTING \& DECOFATING SWMMING POOL TELEPHONE TRAINING UNIFORMS VEPECUE MAINTENANCE WASTE REMONAL OTHER 12/31/21% 12/31/20% 12/1179 \% OTHER \begin{tabular}{|r|r|r|r|r|r|r|} \hline 177.069 & 1.46% & 151,685 & 1.37% & 154.402 & 1.42% \\ \hline 17.707 & 0.15% & 15,190 & 0.14% & 15,440 & 0.14% \\ \hline 21.248 & 0.18% & 17.468 & 0.16% & 16.984 & 0.16% \\ \hline 216.024 & 1.79% & 184.552 & 1.66% & & \\ \hline \end{tabular} TOTAL OTHER EXPENSES TOTAL DEPARTMENT EXPENSES Your Name Here GROUP S UTILITES MARKETING DEPARTMENT UTILITY EXPENSES ELECTRICITY GAS WATER \& SEWER TOTAL DEPARTMENT EXPENSES 12/31/21 12/31/207 1231/195 Your Name Here GROUP 5 BALANCE SHEET STATEMENTS OF RETAINED EARNINGS FOR THE YEAR ENDED 12/31/19 RETAINED EARNINGS BALANCE \begin{tabular}{|l|l|} \hline 12/31/18 & 650.000 \\ \hline \end{tabular} ADD (SUBTRACT): NET INCOME(LOSS) LESS: DIVDENDS DECLARED RETAINED EARNINGS BALANCE FOR THE YEAR ENDED 12/31/20 RETAINED EARTUNGS BALANCE ADO (SUBTRACT) NET INCOME(LOSS) 12/31/19 2.009.881.434 LESS: DIVDENDS DECLARED RETAINED EARNENGS BALANCE FOR THE YEAR ENDED 12/31/21 RETAINED EARNINOS BALANCE \begin{tabular}{|l|l|r|} \hline & & \\ \hline LESS: DIVIDENDS DECLARED & & 3,556.742.856 \\ \hline \end{tabular} 0

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Intermediate Accounting

Authors: James D. Stice, Earl K. Stice, Fred Skousen

16th Edition

324376375, 0324375743I, 978-0324376371, 9780324375749, 978-0324312140

More Books

Students also viewed these Accounting questions

Question

Explain what is international strategy is and why it is important.

Answered: 1 week ago