Home Sultes is a chain of all-suite, extended stay hotet properties. The chain has 15 properties with an average of 200 rooms in each property. In year 1, the occupancy rate (the number of rooms filed divided by the number of rooms available) was 70 percent, based on a 365-day year. The average room rate was $180 for a night. The basic unit of operation is the night" which is one room occupied for one night The operating income for year is as follows. HomeSuites Operating Income Year 1 Sales revenue Lodging $137, 970,000 Food & beverage 19, 162, 500 Miscellaneous 7,665,000 Total revenues $164, 797,500 costs Labor $ 44,325,000 Food & beverage 13,797.000 Miscellaneous 9,198,000 Management 2,500,000 Utilities, etc. 37,500,000 Depreciation 10,500,000 Marketing 25,000,000 other costs 8,600,000 Total costs $150,828,000 Operating profit $ 13,977,500 In year 1. the average fixed lobor cost was $400.000 per property. The remaining tabor cost was variable with respect to the number of nights. Food and beverage cost and miscellaneous cost are all variable with respect to the number of nights utilities and depreciation are fixed for each property. The remaining costs (management, marketing, and other costs) are fixed for the firm At the beginning of year 2. HomeSuites will open three new properties with no change in the average number of rooms per property The occupancy rate is expected to remain at 70 percent. Management has made the following additional assumptions for year 2 . The average room rate will increase by 5 percent. Food and beverage revenues per night are expected to decline by 20 percent with no change in the cost. The labor cost (both the fixed per property and variable portion) is not expected to change. The miscellaneous cost for the room is expected to increase by 25 percent, with no change in the miscellaneous revenues per room Utilities and depreciation costs (per property are forecast to remain unchanged. Management costs will increase by 8 percent, and marketing costs will increase by 10 percent Other costs are not expected to change. Required: Prepare a budgeted income statement for year 2. HOMESUITES Operating Income Year 2 Sales revenue Lodging Food & beverage Miscellaneous $ 0 Total revenues Costs Labor Food & beverage Miscellaneous Management Utilities, etc. Depreciation Marketing Other costs Total costs Operating profit $ A 0 0 $