Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

HomeSuites is a chain of all-suite, extended-stay hotel properties. The chain has 20 properties with an average of 200 rooms in each property. In year

HomeSuites is a chain of all-suite, extended-stay hotel properties. The chain has 20 properties with an average of 200 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 $214 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 is as follows.

HomeSuites
Operating Income
Year 1
Sales revenue
Lodging $ 218,708,000
Food & beverage 34,748,000
Miscellaneous 10,220,000
Total revenues $ 263,676,000
Costs
Labor $ 64,550,000
Food & beverage 18,396,000
Miscellaneous 12,264,000
Management 2,517,000
Utilities, etc. 48,000,000
Depreciation 10,500,000
Marketing 18,150,000
Other costs 4,015,000
Total costs $ 178,392,000
Operating profit $ 85,284,000

In year 1, the average fixed labor cost was $417,000 per property. The remaining labor 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 four 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 10 percent.

Food and beverage revenues per night are expected to decline by 25 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 30 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 5 percent, and marketing costs will increase by 5 percent.

Other costs are not expected to change.

Required:

Prepare a budgeted income statement for year 2. (Round your per unit average cost calculations to 2 decimal places.)

HOMESUITES
Operating Income
Year 2
Sales revenue
Lodging
Food & beverage
Miscellaneous
Total revenues $0
Costs
Labor
Food & beverage
Miscellaneous
Management
Utilities, etc.
Depreciation
Marketing
Other costs
Total costs $0
Operating profit $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

Fundamentals Of Accounting And Financial Analysis

Authors: Anil Chowdhury

1st Edition

9788131702024, 9788131776070

More Books

Students also viewed these Accounting questions