StudentShare
Contact Us
Sign In / Sign Up for FREE
Search
Go to advanced search...
Free

Financial Implications of Various Scenarios in Antonbach Ski Lodge - Case Study Example

Cite this document
Summary
Antonbach Ski Lodge prides itself as a mid-sized mountain village that offers moderate-priced, good-quality destinations. The paper "Financial Implications of Various Scenarios in Antonbach Ski Lodge" analyzes various scenarios and provides suggestions concerning the noted financial implications…
Download full paper File format: .doc, available for editing
GRAB THE BEST PAPER91.5% of users find it useful

Extract of sample "Financial Implications of Various Scenarios in Antonbach Ski Lodge"

 An analysis on the financial implications of various scenarios Currently Antonbach Ski Lodge prides itself as a mid-sized mountain village that offers moderate priced, good quality destinations. It operates mostly during the skiing peak season running from early December through to late March. We were required to analyze various scenarios and provide suggestions concerning the noted financial implications. Fixed and variable cost analysis Cost denotes the value of money used in any economic activity. In the case of Antonbach Ski Lodge, we analyzed the information provided and found the total fixed cost to be $ 755,848.64 while the total variable cost is $ 115,973.36. Fixed costs are incurred regardless of the opening of the lodge. They include, but not limited to labor costs, office expenses and insurance. Variable costs on the other hand are incurred when the lodge is open and includes guest amenities. (Exhibit 1) Contribution Margin Contribution margin is the balance of revenue after takin care of all variable costs. The total contribution margin for the east wing rooms is $134.51/room while that of the west wing rooms is $184.51/room. The east wing rooms are more profitable as compared to the west wing rooms. We find the weighted average contribution margin of east wing to be $80.84051 while that of west wing is $73.61949. (Panel B) Target units for a profit of $650,000 The target units to be 9,101.7 rooms (Panel C). More specifically, in the east wing we obtained a target of 30.26 rooms/day while in the west wing it is 45.58 rooms/day. The main implication of this is that the daily revenue is going to increase by $4,255. In terms of costs, the variable costs are going to increase. Investing in more marketing of the resort to improve occupancy rates. Panel D represents our in-depth analysis of this scenario. We obtained an increase in total revenue to $77,255 while the fixed cost will increase by $60,000. The figure of the marketing cost is a fixed cost as it is independent of the occupancy levels. It is going to be incurred in the current financial period only. This is a feasible plan as the increase in total revenue is more than the increase in cost. Incorporating a booking plan Since the revenue per room is going to change while the total cost per room remains constant, the contribution margin is going to change It is worth noting that the total revenue will increase by $21,423.6 and the total net income by $16,423.6 (Panel E) We find this to be a viable idea in the end as the increase in the revenue and net income is more than the reduction in cost per room. Opening the resort during summer and fall months. From the analysis, we found the plan is going to yield an operating loss of $8,152 (Exhibit 2). This is caused majorly by the increase in the operating expenses. Opening the resort more days will result to incurring more variable cost (Exhibit 1). It is also worth noting that the labor costs are increasing as the employees are working more than is the current situation. EXHIBIT 1 Operating Expense Variable ($) Fixed ($) Total ($) Salaries Manager 120,000 120,000 Assistant 40,000 40,000 Supervisors (2) 14,400 14,400 Desk Clerks (5) 48,000 48,000 Maids (4) 30,720 30,720 Payroll taxes & fringe benefits 88,592 88,592 Depreciation 156,922 156,922 Property Taxes 28,880 28,880 Advertising Expenses 50,000 50,000 Insurance 18,042 18,042 Repairs and Maintenance 3,553 75,000 78,553 Cleaning and Supplies 19,940 5,000 24,940 Guest Amenities 55,987 55,987 Technology and Telecommunications 19,832 19,832 Utilities 16,126 52,000 68,126 Linen Service 20,367.36 522.64 20,890 Office Expenses 7,938 7,938 TOTAL OPERATING EXPENSES 115,973.36 755,848.64 871,822 Number of Rooms Rented 7488 Variable Cost per Room Rented 15.49 Panel A: the Contribution Margin per product (east wing rooms and west wing rooms) Variable Cost per room: Variable Cost = = = $15.49 / room Fixed Cost per day: Fixed Cost = = = $6,298.74 / day The Contribution Margin per east wing room: Contribution Margin = Revenue –Variable Cost = $150 - $15.49 = $134.51 / room The Contribution Margin per west wing room: Contribution Margin = Revenue –Variable Cost = $200 - $15.49 = $184.51 / room The Contribution Margin per Product: Contribution Margin (east wing room) = Contribution Margin per room * the Number of room rented = $134.51 / room * 4500 = $605,295 Contribution Margin (west wing room) = Contribution Margin per room * the Number of room rented = $184.51 / room * 2988 = $551,315.88 Panel B: the weighted average Contribution Margin per room Sale Mix: East Wing room = = = 60.1% West Wing room = = = 39.9% WACM Total = WACM(East) + WACM(West) = $134.51 * 60.1% + $184.51 * 39.9% = 154.46 / room Panel C: Target Units for to earn operating profit of $650,000 Target Units = = = 9,101.7 rooms Target Units for East Wing room per day = = = 30.26 rooms / day Target Units for West Wing room per day = = = 45.58 room Panel D: investing in more marketing of the resort to improve occupancy rates Change in Revenue in East = △room Rented * Percent of East Wing room rented * Contribution Margin = 500 rooms * 60.1% * $134.51 / room 㲔300 * 134.51 = $40,353 Change in Revenue in West = △room Rented * Percent of West Wing room rented * Contribution Margin = 500 rooms * 39.9% * $184.51 / room 㲔200 * 184.51 = $36,902 Total Change in Revenue = Change in Revenue in East + Change in Revenue in West = $40,353 + $36,902 = $77,255 Panel E: Booking Plan Change in Number of room: 2 orders / week * 15 rooms / order * 12 weeks = 360 rooms Change in Revenue: Revenue = Change in Number of room * Profit each room = 360 rooms * ($75 - $15.49) = $21,423.6 Change in Income: Change in Net Income = Change in Revenue - Change in Expense = $21,423.6 - $5,000 = $16423 EXHIBIT 2 Braden’s proposal to open the resort during Off-Season (Highest Percent of Occupancy Rate of Plan) Contribution Margin Rooms $152118 Change in Fixed Cost Salary Desk Clerks (3) $36,000 Assistant $45,000 Maids (2) $19,200 Payroll taxes & fringe benefits $35,070 Repairs and Maintenance $25,000 Operating Profit ($8,152) Contribution Margin = Total Number of rooms * Contribution Margin per room = ($100 - $15.49) * 30 rooms / day * 150 days * 40% = $152,118 Read More
Cite this document
  • APA
  • MLA
  • CHICAGO
(Financial Implications of Various Scenarios in Antonbach Ski Lodge Case Study, n.d.)
Financial Implications of Various Scenarios in Antonbach Ski Lodge Case Study. https://studentshare.org/finance-accounting/1891206-financial-implications-of-various-scenarios
(Financial Implications of Various Scenarios in Antonbach Ski Lodge Case Study)
Financial Implications of Various Scenarios in Antonbach Ski Lodge Case Study. https://studentshare.org/finance-accounting/1891206-financial-implications-of-various-scenarios.
“Financial Implications of Various Scenarios in Antonbach Ski Lodge Case Study”. https://studentshare.org/finance-accounting/1891206-financial-implications-of-various-scenarios.
  • Cited: 0 times

CHECK THESE SAMPLES OF Financial Implications of Various Scenarios in Antonbach Ski Lodge

The FINANCIAL implications / impacts of JIT implementation

All financial statements are the instruments for judging the position of a business enterprise.... Thus a financial statement reveals a great deal of insight to financial condition of the business enterprise.... Business executives and managers need this financial information to help them plan and control their activities in running business....
5 Pages (1250 words) Essay

Legal & Tax Implications

Given four hypothetical cases of fundraising activities of various individuals, corporations and/or foundations, the tax and legal implications of each action would be examined in the light of the benefits the actions would accord for the donors.... What are the tax implications?...
4 Pages (1000 words) Essay

Financial Implications of Staff Morale problems

This essay entitled "financial implications of Staff Morale Problems" deals with the necessity of financial implications.... nbsp; financial implications of Staff Morale Problems The health care sector has been facing a lot of pressures in meeting consumer demands.... Fink reported that surmounting the various challenges the health care institution compels its leaders to find creative strategies to maintain a high morale among its employees....
2 Pages (500 words) Essay

Ben Hou Lodge And Characteristics Of Market Segment

The purpose of the paper "Ben Hou lodge And Characteristics Of Market Segment" is to discuss the segmentation of the broad market into select target market and development of marketing mixes.... Ben Hou lodge And Characteristics Of Market SegmentLikely characteristics of Market Segment:Market segmentation is a two way process.... They would want to have the highest quality of the product which they have been promised from the lodge and therefore it is important that the lodge contains the best luxuries money can buy for these rich people to have a laidback leisure time away from work....
2 Pages (500 words) Case Study

M3C Identification of managerial, financial, legal and ethical implications

We are going to base on the financial implications of the problem in an organization.... We are going to base on the financial implications of the problem in an organization.... Problems are sometimes evident when the employees of various companies or organizations are taxed much more because of the high living standards today.... For example some of the best private hospitals in the world today The Rising Health Care/Insurance Costs The Rising Health Care /Insurance Costs Introduction In this paper we are going to look at the financial, managerial ethical and legal implications of the rising health care/insurance costs....
2 Pages (500 words) Essay

Deer Valley Lodge

It measures the total amount under which an investment is expected to raise based on the… The figures one gets will help inform if one is going to continue with the project or not, this profitability is shown by positive NVP. From the calculations above, the NPV is a Deer Valley lodge Number: Lecturer: Net Present Value Net present value (NPV) tries to compare the present value of cash flows now with the future cash flows.... he new capacity of the lifts is 300 skiers each day for 40 days and $55 is a ticket price; Therefore, 300 × 40 × 55 earns the lodge $660,000 a year per lift....
1 Pages (250 words) Research Paper

Strategies for Human Resource Management

This paper analyzes internet abuse, sexual harassment, and substance abuse as fictional scenarios, which employer deals with regarding employees.... All these scenarios have effects to the employee and the employer.... On the other hand, employees find it difficult to cope with work demands, when the scenarios' affect them.... It is important for employers to form and develop regulations within their work place that tend to regulate occurrence of such scenarios within the work place....
2 Pages (500 words) Essay

Ethical Implication of Financial Decisions

hellip; The corruption that leads to the release of information in a way that it was not intended results in reputational, functional, and financial, costs to the agency.... In the corporate world, companies appreciate the fact that financial information and statements are crucial for investors....
3 Pages (750 words) Essay
sponsored ads
We use cookies to create the best experience for you. Keep on browsing if you are OK with that, or find out how to manage cookies.
Contact Us