Answered step by step
Verified Expert Solution
Question
1 Approved Answer
[ The following information applies to the questions displayed below. ] Vernon Cabins is a small motel chain located near state and national parks. Each
The following information applies to the questions displayed below.
Vernon Cabins is a small motel chain located near state and national parks. Each property is made up of separate cabins. The chain has properties with an average of cabins at each property. In year the occupancy rate the number of rooms filled divided by the number of rooms available was percent, based on a day season. The properties are closed from late fall until early spring. The average rate was $ per night per cabin. The basic unit of operation is the night which is one cabin occupied for one night.
The operating income for year is as follows.
Vernon Cabins
Operating Income
Year
Sales revenue
Lodging $
Incidentals
Forfeited deposits
Total revenues $
Costs
Labor $
Incidentals
Miscellaneous
Utilities, etc.
Depreciation
Management
Marketing
Property taxes
Total costs $
Operating profit loss $
Other revenues consist of incidentals vending machine purchases, supplies, and so on and forfeited deposits. In year incidentals revenue averaged $ per night. Reservations require a deposit. Guests who fail to cancel before three nights prior to a stay forfeit the deposit. In year forfeited deposits averaged $ per night.
In year the average fixed labor cost was $ per property. The remaining labor cost was variable with respect to the number of nights. The costs of incidentals include $ per season per property. The remaining cost of incidentals is variable with respect to the number of nights. Miscellaneous costs are all variable with respect to the number of nights. Utilities and depreciation are fixed for each property. The remaining costs management marketing, and property taxes are fixed for the firm.
At the beginning of year Vernon will close one of its properties with no change in the average number of rooms per property. The occupancy rate is expected to decrease to percent. Management has made the following additional assumptions for year :
The average room rate will increase by percent.
Incidental revenues per night are expected to increase by percent.
The forfeited deposit revenue per night is not expected to change.
The fixed labor cost is expected to increase by percent per property. The variable labor cost per night is not expected to change.
Incidental cost factors are not expected to change.
The miscellaneous cost for a night is expected to increase by percent.
Utilities costs per property are expected to increase by percent.
Depreciation costs per property are forecast to remain unchanged.
Management costs will increase by percent and marketing costs will decrease by percent.
Property taxes will decrease by $ with the closing of the one property.
Required:
Prepare a budgeted income statement for year
Note: Do not round intermediate calculations. Round final answers to the nearest dollar.
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