Take me to the text
The following is Alpha Hotel's income statement for the year ended October 31, 2020.
Alpha Hotel
Income Statement
For the Year Ended October 31, 2020
Revenue
$810,000
Expenses
Administrative Costs
$20,000
Marketing
$15,000
Variable Wages
$288,000
Management Salaries
$82,000
Rent
$174,000
Utilities
$25,000
Total Expenses
$604,000
Net Income
$206,000
Alpha Hotel is a limited-service hotel with 18 rooms and no food and beverage operations. Management does not intend to spend a lot of time and money on budgeting. The manager has determined the 2021 budgeted income statement should simply reflect the following predicted changes from the 2020 income statement:
• Revenues will increase by 1.5%
• Marketing costs will decrease by 3%
• Management salaries will increase by 4%
• Variable wages will remain consistent as a percentage of revenue
• Utilities will increase by 6%
• Administrative costs and rent will remain the same
Do not enter dollar signs or commas in the input boxes.
Prepare the budgeted income statement for the year ending October 31, 2021 using the incremental budgeting approach.
Alpha Hotel
Budgeted Income Statement
For the Year Ended October 31, 2021
Revenue
$822150
Expenses
Administrative Costs
$ 20000
Marketing
14550
Variable Wages
Management Salaries
$ 85280
Rent
174000
Utilities
26500
Total Expenses
Net Income
