The income tax rate is 25%. Number of rooms is 240, and hotel operates at 80% occupancy.

Room, Food & Beverage, and Other Operated Department expenses are directly variable with total sales revenue.

Administrative & General: $2,400,000 is fixed, the remainder is variable with total revenue.

Marketing $1,240,000 is fixed, the remainder is variable with total revenue.

Utilities cost: $180,000 is fixed, the remainder is variable with total revenue.

Property Operations & Maintenance: $188,000 is fixed, the remainder is variable with total revenue.

Assume both franchise fees and management fees to be fixed.

Answer the following questions.

1.What is the revenue at breakeven point?

2.At breakeven point, what would the room revenues be?

3.At breakeven point, what is the occupancy at $320 ADR?

4.What revenue is required to achieve desired operating income (income before income tax) of $12,000,000?

5.If the operating income (income before income tax) of $12,000,000 achieved, how much would the food and beverage revenue be?

6.If rooms and food & beverage revenues increase by 10% and 15%, respectively, through price increases, what would the new breakeven be?

7.If fixed cost increases by $2,400,000, how much additional revenues is needed to cover the additional fixed expenses?

8.What would the required revenue be if a net income of $9,000,000 is desired?

9.What would the occupancy rate be if a net income of $9,000,000 is achieved at $320 ADR?

10.If the depreciation expense decreases by 100,000, what would the breakeven point be?

11.If the hotel reduces all departmental expenses by 10%, what would the new breakeven be?

12.What would the required revenue be if a net income of $10,000,000 is desired and at the same time the fixed expenses incease by $1,200,000?

 

Transcribed Image Text:

Number of rooms ADR OCC RevPAR REVENUE Rooms Food & Beverage Other Operated Departments Miscellaneous Income TOTAL REVENUE DEPARTMENTAL EXPENSES Rooms Food & Beverage Other Operated Departments TOTAL DEPARTMENTAL EXPENSES TOTAL DEPARTMENTAL PROFITS UNDISTRIBUTED OPERATING EXPENSES Administrative & General Marketing Utility Costs Property Operation & Maintenance TOTAL UNDISTRIBUTED OPERATING EXPENSES GROSS OPERATING PROFIT Franchise Fees Management Fees INCOME BEFORE FIXED CHARGES SELECTED FIXED CHARGES Property Taxes Insurance Reserve For Capital Replacement EBITDA Depreciation Interest Expense Income Before Income Tax Income Tax @ 25% Net Income $ $ 240 2019 320 80% 256 $ 22,425,600 $ 6,240,000 $ 480,500 $ 40,000 $ 29,186,100 $ 5,157,888 $ 3,868,800 $ 120,125 $ 9,146,813 $ 20,039,287 $ 4,669,776 $ 2,918,610 $ 291,861 $ $ $ $ 350,233 8,230,480 $ 11,808,807 897,024 708,528 $ 10,203,254 $ 420,000 $ 62,000 $ 180,000 $ 9,541,254 $ $ $ 9,285,254 $ 2,321,314 $ 6,963,941 236,000 20,000 New Revenues Total CMR New CMR Sales Mix Fixed Cost Variable Cost Number of rooms ADR OCC RevPAR REVENUE Rooms Food & Beverage Other Operated Departments Miscellaneous Income TOTAL REVENUE DEPARTMENTAL EXPENSES Rooms Food & Beverage Other Operated Departments TOTAL DEPARTMENTAL EXPENSES TOTAL DEPARTMENTAL PROFITS UNDISTRIBUTED OPERATING EXPENSES Administrative & General Marketing Utility Costs Property Operation & Maintenance TOTAL UNDISTRIBUTED OPERATING EXPENSES GROSS OPERATING PROFIT Franchise Fees Management Fees INCOME BEFORE FIXED CHARGES SELECTED FIXED CHARGES Property Taxes Insurance Reserve For Capital Replacement EBITDA Depreciation Interest Expense Income Before Income Tax Income Tax @ 25% Net Income $ $ 240 2019 320 80% 256 $ 22,425,600 $ 6,240,000 $ 480,500 $ 40,000 $ 29,186,100 $ 5,157,888 $ 3,868,800 $ 120,125 $ 9,146,813 $ 20,039,287 $ 4,669,776 $ 2,918,610 $ 291,861 $ $ $ $ 350,233 8,230,480 $ 11,808,807 897,024 708,528 $ 10,203,254 $ 420,000 $ 62,000 $ 180,000 $ 9,541,254 $ $ $ 9,285,254 $ 2,321,314 $ 6,963,941 236,000 20,000 New Revenues Total CMR New CMR Sales Mix Fixed Cost Variable Cost

Answer rating: 100% (QA)

The income tax rate is 25 Number of rooms is 240 and hotel operates at 80 occupancy Room Food Beverage and Other Operated Department expenses are directly variable with total sales revenue Administrat... View the full answer