Bill Bloom is interested in investing in a new rooms-only lodging property. He needs some financial projections for a single year for the proposed operations. He provides the following information:

1. Room Sales

a. Average room rate- $100

b.Average daily occupancy-65%

c. Available rooms per day-100

2. Miscellaneous Income-5% of total revenue

3. administrative and general fixed labor-$20,000 per month

Marketing fixed labor-$50,000 annually

4. variable expenses (as a percentage of total room sales)

a. rooms labor-20%

b.Rooms other expenses-10%

c. administrative and general other-3%

d. marketing-4%

e. maintenance-5%

f. information and telecommunications systems-3%

5. Other fixed expenses:

a. depreciation- $200,000

b. Utilities-$95,000

c. Insurance- $60,000

d. Property taxes-$80,000

e. Interest Expense-$100,000

6. management fee-2% of room sales and 10% of GOP

7. non-operating income-$50,000 annually

8. Income tax rate- 20 percent (as percentage of income before taxes)

9. Assume the property will be open 365 days of the year.

Required:

Prepare an Income Statement based on USALI. Use exhibit 4 as a guide. Round all figures to the nearest $1.

Exhibit 4 Summary Income Statement Net Revenue Labor Costs Cost of and Related Other Sales Expenses Expenses Profit (Loss) $ Operated Departments Rooms Food and Beverage Golf Course and Pro Shop Health Club/Spa Parking Other Operated Departments Miscellaneous Income - Total Operated Departments Undistributed Operating Expenses Administrative and General Information and Telecommunications Systems Sales and Marketing Property Operation and Maintenance Utilities Total Undistributed Expenses Totals Gross Operating Profit Management Fees Income Before Non-Operating Income and Expenses Income Rent Property and Other Taxes Insurance Other Total Non-Operating Income and Expenses Earnings Before Interest, Taxes, Depreciation, and Amortization Interest Depreciation Amortization Total Interest, Depreciation, and Amortization | | Income Before Income Taxes Income Taxes Net Income