1. The Columbia Arena Company, formed in 2021, and uses the accrual basis of accounting and...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
1. The Columbia Arena Company, formed in 2021, and uses the accrual basis of accounting and incremental budgeting. They are the primary facility used by the Missouri Redhawks football team of the Arena Football League (AFL). They also host concerts, rodeos, and other entertainment in their facility when football does not play. Using the company's 2021 budget, provided in Excel in Canvas, develop a pro forma operating budget for 2022 based on the following revenue and expense estimates (5 points): a. It is forecasted that costs and expenditures will change in 2022 as follows: Merchandise COGS, General and Administrative, Event Costs, and Maintenance will increase by 2.5%. Concessions COGS will increase by 4.5%. Utilities will increase by 8.0%. Personnel will increase by 2.5%. Insurance, Contract Services, Marketing, Management Fee, and Reserve are forecasted to remain the same. b. The arena is expected to generate cash receipts (i.e., revenues) in 2022 as follows: All rent will increase by 5.5%. Concessions Gross will increase by 4.0%. Merchandise Gross, Suite Revenue, Club Seating Revenue, Advertising Revenue, and Naming Rights are forecasted to remain the same. Box Office, Parking, and Ticket Fee revenues will decrease by 2.3%. 2. After you have calculated the 2022 budget above, review the changes and analyze what may have influenced Columbia Arena Company to suggest the budgetary changes for 2022 (5 points). a. In your opinion, provide three reasons that may explain the expense estimates for 2022. b. In your opinion, provide three reasons that may explain the expected revenues for 2022. c. Lastly, provide two (2) recommendations to increase operating income for 2023 budgetary period. Columbia Arena Company Pro Forma Operating Budget - 2022 2021 Complete w/ Your Answers 2022 Revenues: Rent from Sports Teams Rent from Events 465,000 729,000 Equipment Rent 27,600 Concessions (Gross) 2,512,000 Merchandise (Gross) 244,600 Advertising and Sponsorships 580,400 Naming Rights 327,000 Box Office 150,560 Suite Revenue Club Seat Revenue Ticket Fees Parking 781,700 549,360 654,000 482,010 7,503,230 Total Revenues Less COGS: Concessions COGS 1,507,300 Merchandise COGS 122,300 Total COGS 1,629,600 Gross Profit 5,873,630 Operating Expenses: Personnel 981,000 G&A 218,000 Non-reimbursed Event Costs 163,500 Utilities 490,500 Insurance 272,500 Maintenance 369,800 Contract Services 119,900 Marketing and Promotion 218,000 Management Fee 109,000 Reserve 163,500 Total Operating Expenses 3,105,700 Operating Income (Loss) 2,767,930 1. The Columbia Arena Company, formed in 2021, and uses the accrual basis of accounting and incremental budgeting. They are the primary facility used by the Missouri Redhawks football team of the Arena Football League (AFL). They also host concerts, rodeos, and other entertainment in their facility when football does not play. Using the company's 2021 budget, provided in Excel in Canvas, develop a pro forma operating budget for 2022 based on the following revenue and expense estimates (5 points): a. It is forecasted that costs and expenditures will change in 2022 as follows: Merchandise COGS, General and Administrative, Event Costs, and Maintenance will increase by 2.5%. Concessions COGS will increase by 4.5%. Utilities will increase by 8.0%. Personnel will increase by 2.5%. Insurance, Contract Services, Marketing, Management Fee, and Reserve are forecasted to remain the same. b. The arena is expected to generate cash receipts (i.e., revenues) in 2022 as follows: All rent will increase by 5.5%. Concessions Gross will increase by 4.0%. Merchandise Gross, Suite Revenue, Club Seating Revenue, Advertising Revenue, and Naming Rights are forecasted to remain the same. Box Office, Parking, and Ticket Fee revenues will decrease by 2.3%. 2. After you have calculated the 2022 budget above, review the changes and analyze what may have influenced Columbia Arena Company to suggest the budgetary changes for 2022 (5 points). a. In your opinion, provide three reasons that may explain the expense estimates for 2022. b. In your opinion, provide three reasons that may explain the expected revenues for 2022. c. Lastly, provide two (2) recommendations to increase operating income for 2023 budgetary period. Columbia Arena Company Pro Forma Operating Budget - 2022 2021 Complete w/ Your Answers 2022 Revenues: Rent from Sports Teams Rent from Events 465,000 729,000 Equipment Rent 27,600 Concessions (Gross) 2,512,000 Merchandise (Gross) 244,600 Advertising and Sponsorships 580,400 Naming Rights 327,000 Box Office 150,560 Suite Revenue Club Seat Revenue Ticket Fees Parking 781,700 549,360 654,000 482,010 7,503,230 Total Revenues Less COGS: Concessions COGS 1,507,300 Merchandise COGS 122,300 Total COGS 1,629,600 Gross Profit 5,873,630 Operating Expenses: Personnel 981,000 G&A 218,000 Non-reimbursed Event Costs 163,500 Utilities 490,500 Insurance 272,500 Maintenance 369,800 Contract Services 119,900 Marketing and Promotion 218,000 Management Fee 109,000 Reserve 163,500 Total Operating Expenses 3,105,700 Operating Income (Loss) 2,767,930
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
Assume that the duration of human pregnancies can be described by a Normal model with mean 266 days and standard deviation 16 days. a) What percentage of pregnancies should last between 270 and 280...
-
Identify all of the asymmetric carbon atoms in each of the following structures. (a) (b) (c) , , H C CH CH2OH NH2 CH3
-
Write a query to display the author last name, first name, book title, and replacement cost for each book. Sort the results by book number and then author ID (Figure P7.92). (25 rows) Figure P7.92...
-
Given the following information, compute the firms free cash flows and the financing cash flows. Dividends $25 Change in common stock $ 27 Change in inventories $ 32 Change in accounts receivable $...
-
Kiona Co. set up a petty cash fund for payments of small amounts. The following transactions involving the petty cash fund occurred in May (the last month of the companys fiscal year). May 1 Prepared...
-
1.XYZ Corp. just paid an annual dividend of $3 per share on its common stock. This dividend is expected to grow at a 10 percent annual rate for two years, after which it is expected to grow at a 6...
-
What expression would create a line from (2,3) to (4,5)? O a. Line ((2,3), (4,5)) O b. Line (2,4,3,5) O c. Line (Point (2, 3), Point (4,5)) O d. Line (2,3,4,5)
-
Discuss the result if in the definition of Brownian distance covariance, Brownian motion is replaced by other stochastic processes like the Poisson process or pseudorandom processes. For the...
-
On January 1, 2018, Kelley became a 10 percent partner of the Realty Partnership upon contributing land he had held as an investment for five years. The basis of the land to Kelley was \(\$...
-
Hal is single and in 2018 he obtained IRS permission to change from the calendar year to a fiscal year ended August 31, 2018. Hal earned \(\$ 80,000\) through August 31, 2018 and had \$7,000 in...
-
Suppose you have been asked by your school newspaper to write a short article about business ethics and entrepreneurship. The editor of the paper has asked you to write a 300-word piece. Shes asked...
-
How does the use of a multiple regression model affect the number of degrees of freedom in a regression model? Contrast your response with that involving a simple regression model.
-
In recent years, large financial institutions such as mutual funds and pension funds have become the dominant owners of stock in United States, and these institutions are becoming active in corporate...
-
What are the risks and liability factors in an audit? What are the implications to the auditor? What are the implications to the organization? How can the auditor mitigate these risks and liability...
-
A classmate leaves a message on your voice mail betting that you cannot throw a stone high enough so it lands on the roof of a 20 -m-high building. As you stare out of your window pondering whether...
-
Indicate at least two possible choices of system in each of the following two situations. For each choice, make a sketch showing the system boundary and state which objects are inside the system and...
-
(a) In Figure 3 . 3, are the \(x\) components of the velocity represented by the \(x(t)\) curves positive or negative? (b) Are the speeds increasing or decreasing? (c) Are the \(x\) components of...
Study smarter with the SolutionInn App