Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Show me the steps to solve: You will use Excel in this project. Pirate Properties is a chain of extended stay hotel properties. The chain
Show me the steps to solve: You will use Excel in this project. Pirate Properties is a chain of extended stay hotel properties. The chain has properties with an average of rooms in each property. In the occupancy rate number of rooms filled divided by the number of rooms available was percent, based on a day year. The average room rate was $ for a night. The operating income for is as follows: Pirate Properties Income Statement Sales Revenue: Lodging $ Food & beverage Miscellaneous Total Revenues $ Costs: Labor $ Food & Beverage Miscellaneous Management Utilities Depreciation Marketing Other Costs Total Costs $ Operating Profit $ In the average fixed labor cost was $ 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 Pirate Properties will open four new properties with no change in the average number of rooms per property. The occupancy rate is expected to remain at percent. Management has made the following additional assumptions for : The average room rate will increase by percent. Food and beverage revenues per night are expected to decline by 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 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 percent, and marketing costs will increase by percent. Other costs are not expected to change. Required: Prepare a budgeted income statement for in Excel. Each cell should show your calculations. Management wants to also look at what will happen in if they raise the price to $ a night. Management assumes that if they raise the price then they estimate that the occupancy rate will drop to Prepare a budgeted income statement under this high price strategy in Excel. Each cell should show your calculations. All other estimates cost per night, property costs, etc. will remain the same as in requirement Management wants to also look at what will happen in if they lower the rate to $ At this rate they assume the occupancy rate will increase to Prepare a budgeted income statement under this high occupancy strategy in Excel. Each cell should show your calculations. All other estimates costs per night, property costs, etc. will remain the same as in requirement All three income statements should be on the same excel spreadsheet just in different columns.
Show me the steps to solve:
You will use Excel in this project.
Pirate Properties is a chain of extended stay hotel properties. The chain has properties with an average of rooms in each property. In the occupancy rate number of rooms filled divided by the number of rooms available was percent, based on a day year. The average room rate was $ for a night.
The operating income for is as follows:
Pirate Properties
Income Statement
Sales Revenue:
Lodging $
Food & beverage
Miscellaneous
Total Revenues $
Costs:
Labor $
Food & Beverage
Miscellaneous
Management
Utilities
Depreciation
Marketing
Other Costs
Total Costs $
Operating Profit $
In the average fixed labor cost was $ 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 Pirate Properties will open four new properties with no change in the average number of rooms per property. The occupancy rate is expected to remain at percent. Management has made the following additional assumptions for :
The average room rate will increase by percent.
Food and beverage revenues per night are expected to decline by 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 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 percent, and marketing costs will increase by percent.
Other costs are not expected to change.
Required:
Prepare a budgeted income statement for in Excel. Each cell should show your calculations.
Management wants to also look at what will happen in if they raise the price to $ a night. Management assumes that if they raise the price then they estimate that the occupancy rate will drop to Prepare a budgeted income statement under this high price strategy in Excel. Each cell should show your calculations. All other estimates cost per night, property costs, etc. will remain the same as in requirement
Management wants to also look at what will happen in if they lower the rate to $ At this rate they assume the occupancy rate will increase to Prepare a budgeted income statement under this high occupancy strategy in Excel. Each cell should show your calculations. All other estimates costs per night, property costs, etc. will remain the same as in requirement
All three income statements should be on the same excel spreadsheet just in different columns.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started