Vernon Cabins Operating Income Year 2 Sales revenue Lodging $4,209,975 Incidentals 392,931 Forfeited deposits Total revenues $4,602,906 Costs Labor Incidentals Miscellaneous Utilities, etc. 102,600 Depreciation 495,000 Management 124,800 Marketing 216,200 Property taxes 1,460,000 Total costs $2,398,600 Operating profit $2,204,306