B&B DSS Exercise Solution

B&B DSS Exercise Solution - is feasible. Costs Fixed...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Patagonia Bed and Breakfast - Feasibility Analysis DSS Costs Fixed $12,000 Annual Property Taxes $10,000 Annual Insurance $8,000 Annual Building Maintenance Variable $10.00 Food per Customer-Night $15.00 Room Upkeep and Expenses per Customer-Night $3.00 Advertising per Customer-Night Income Tax Info 22%Rate for Federal Income Tax 7%Rate for State Income Tax Revenue Variables 939Number of Customer-Nights per Year $150.00 Room Rate per Night $60,000 Minimum Net Income for This To Be a Feasible Venture Annual Income Analysis $140,850.00 Revenue $26,292.00 Total Variable Costs Food: $9,390.00 Rooms: $14,085.00 Advertising: $2,817.00 $30,000.00 Total Fixed Costs Prop Tax: $12,000.00 Insurance: $10,000.00 Maintenance: $8,000.00 $24,521.82 Income Taxes Federal: $18,602.76 State: $5,919.06 $60,036.18 Net Income At 939 customer-nights per year, this venture
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: is feasible. Costs Fixed $12,000 Annual Property Taxes $10,000 Annual Insurance $8,000 Annual Building Maintenance Variable $10.00 Food per Customer-Night $15.00 Room Upkeep and Expenses per Customer-Night $3.00 Advertising per Customer-Night Income Tax Info 22% Rate for Federal Income Tax 7% Rate for State Income Tax Revenue Variables 939 Number of Customer-Nights per Year $150.00 Room Rate per Night $60,000 Minimum Net Income for This To Be a Feasible Venture Annual Income Analysis ### Revenue ### Total Variable Co Food: $9,390.00 ooms: ### ertising: ### ### Total Fixed Costs Prop Tax: ### urance: ### enance: ### ### Income Taxes Federal: ### State: $5,919.06 ### Net Income At 939 customer-nightsis feasible....
View Full Document

Page1 / 2

B&B DSS Exercise Solution - is feasible. Costs Fixed...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online