Answer To: Skip To ContentDashboard Account Dashboard Courses Calendar 29Inbox Help BIS155 Modules Week 6: Lab...
Lovenesh answered on Apr 11 2021
Documentation
Summit Ridge Mountain Resort
Author Student Name
Date 8/16/2019
Purpose Detailed Analysis of Summit View Sales data for different locations
Contents :
Income Statement Income Statement of Summit View - Revenue , Expenses
Scenario summary Different Scenarios for price and volume change in variables and their effect
Warming Hut Sales Warming hut Sales data - consolidated
Pivot Table 1 Warming Hut Total Sales data by category and location
Pivot Table 2 Warming Hut Total Sales data by category and season
Pivot Table 3 Warming Hut Total Sales data by Months and Products
Income Statement
SUMMIT RIDGE MOUNTAIN RESORT
INCOME STATEMENT
Current Year
Assumptions
Quantity of Condo rental days 300
Price for Condo Rental 1015
Quantity of ski lifts 4430
Price for Ski lIfts 83
Quantity of X games tickets 275
Price for x games tickets 799
Revenue
Condo Rental 304500
Ski Lift 367690
Ski Resort restraunt 437857
Ski Resort Retail 342721
Winter X Games 219725
Other Revenue 79517
Total Revenue 1752010
Expenses
Advertising 125000
Commissions 32832
Depreciation 86750
Insurance 85000
Interest Expense 69750
IT consultants 150000
Maintennance and repairs 142000
Payroll 790645
Office Supplies 15000
Utilities 76855
Total Expenses 1573832
Summary
Total Revenue 1752010
Total Expenses 1573832
Net Income 178178
Scenario Summary
Scenario Summary
Current Values: Optimistic Mid-range Pessimistic
Changing Cells:
$B$2 83 100 83 72
$B$3 437857 550000 450000 350000
$B$4 342721 390000 340000 290000
$B$5 142000 80000 140000 200000
$B$6 790645 650000 750000 850000
Result Cells:
$B$9 1752010 1986742 1761432 1562702
$B$10 1573832 1371187 1531187 1691187
$B$11 178178 615555 230245 -128485
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
One variable data tables
One Variable Data Table - Condo Rental Days
Effect of varying number of Condo Rental Days on Revenue and Net Income
Initial Values 250 275 300 325 350 375 400
Revenue $ 1,752,010 $ 1,701,260 $ 1,726,635 $ 1,752,010 $ 1,777,385 $ 1,802,760 $ 1,828,135 $ 1,853,510
Net Income $ 178,178 $ 127,428 $ 152,803 $ 178,178 $ 203,553 $ 228,928 $ 254,303 $ 279,678
Effect of varying number of Ski lift on Revenue and Net Income
Initial Values 4250 4500 4750 5000 5250 5500 5750
Revenue $ 1,752,010 $ 1,737,070 $ 1,757,820 $ 1,778,570 $ 1,799,320 $ 1,820,070 $ 1,840,820 $ 1,861,570
Net Income $ 178,178 $ 163,238 $ 183,988 $ 204,738 $ 225,488 $ 246,238 $ 266,988 $ 287,738
Question If management has atleast a target income of $250,000 which one of the above SPECIFIC scenarios in the condo rentals or ski tickets one variable data table would you recommend using ? Explain you r reasoning.
Answer Either the condo rental days should be atleast 375 and above or atleast sell 5500 ski tickets in order to get a net income above $250,000
Two variable data tables
Two Variable Data Table - X games and Ticket price
Effect of varying number of Condo Rental Days on Revenue and Net Income
$ 178,178 200 225 250 275 300 325 350
$ 799 $ 118,253 $ 138,228 $ 158,203 $ 178,178 $ 198,153 $ 218,128 $ 238,103
$ 849 $ 128,253 $ 149,478 $ 170,703 $ 191,928 $ 213,153 $ 234,378 $ 255,603
$ 899 $ 138,253 $ 160,728 $ 183,203 $ 205,678 $ 228,153 $ 250,628 $ 273,103
$ 949 $ 148,253 $ 171,978 $ 195,703 $ 219,428 $ 243,153 $ 266,878 $ 290,603
$ 999 $ 158,253 $ 183,228 $ 208,203 $ 233,178 $ 258,153 $ 283,128 $ 308,103
$ 1,049 $ 168,253 $ 194,478 $ 220,703 $ 246,928 $ 273,153 $ 299,378 $ 325,603
$ 1,099 $ 178,253 $ 205,728 $ 233,203 $ 260,678 $ 288,153 $ 315,628 $ 343,103
Question If management has atleast a target income of $250,000 which one of the above SPECIFIC scenarios in the X games Ticketsin the two variable data table would you recommend using ? Explain you r reasoning.
Answer Recommended combination is no. of tickets = 325 and ticket price =$ 999
Any combination above these in both variable can also be taken as per demand
Warming Hut Sales
Location Products Category Month Total Sales Season
Bunny Den Breakfast Food January $ 1,125.56 Winter
Bunny Den Breakfast Food February $ 1,361.92 Winter
Bunny Den Breakfast Food March $ 1,496.99 Winter
Bunny Den Breakfast Food April $ 1,615.13 Winter
Bunny Den Breakfast Food May $ 1,049.84 Off
Bunny Den Breakfast Food June $ 671.90 Off
Bunny Den Breakfast Food July $ 564.39 Off
Bunny Den Breakfast Food August $ 541.82 Off
Bunny Den Breakfast Food September $ 567.82 Off
Bunny Den Breakfast Food October $ 664.35 Off
Bunny Den Breakfast Food November $ 890.23 Winter
Bunny Den Breakfast Food December $ 1,531.20 Winter
Bunny Den Brunch Food January $ 1,158.52 Winter
Bunny Den Brunch Food February $ 1,401.80 Winter
Bunny Den Brunch Food March $ 1,540.83 Winter
Bunny Den Brunch Food April $ 1,662.43 Winter
Bunny Den Brunch Food May $ 1,080.58 Off
Bunny Den Brunch Food June $ 691.57 Off
Bunny Den Brunch Food July $ 580.92 Off
Bunny Den Brunch Food August $ 557.68 Off
Bunny Den Brunch Food September $ 584.45 Off
Bunny Den Brunch Food October $ 683.81 Off
Bunny Den Brunch Food November $ 916.30 Winter
Bunny Den Brunch Food December $ 1,576.04 Winter
Bunny Den Lunch Food January $ 2,215.38 Winter
Bunny Den Lunch Food February $ 2,680.61 Winter
Bunny Den Lunch Food March $ 2,946.45 Winter
Bunny Den Lunch Food April $ 3,178.98 Winter
Bunny Den Lunch Food May $ 2,066.34 Off
Bunny Den Lunch Food June $ 1,322.46 Off
Bunny Den Lunch Food July $ 1,110.86 Off
Bunny Den Lunch Food August $ 1,066.43 Off
Bunny Den Lunch Food September $ 1,117.62 Off
Bunny Den Lunch Food October $ 1,307.61 Off
Bunny Den Lunch Food November $ 1,752.20 Winter
Bunny Den Lunch Food December $ 3,013.79 Winter
Bunny Den Dinner Food January $ 3,125.13 Winter
Bunny Den Dinner Food February $ 955.37 Winter
Bunny Den Dinner Food March $ 4,156.42 Winter
Bunny Den Dinner Food April $ 4,484.44 Winter
Bunny Den Dinner Food May $ 2,914.89 Off
Bunny Den Dinner Food June $ 1,865.53 Off
Bunny Den Dinner Food July $ 1,567.04 Off
Bunny Den Dinner Food August $ 1,504.36 Off
Bunny Den Dinner Food September $ 1,576.57 Off
Bunny Den Dinner Food October $ 1,844.59 Off
Bunny Den Dinner Food November $ 2,471.75 Winter
Bunny Den Dinner Food December $ 4,251.41 Winter
Bunny Den To Go Snacks Food January $ 789.56 Winter
Bunny Den To Go Snacks Food February $ 1,955.69 Winter
Bunny Den To Go Snacks Food March $ 1,050.12 Winter
Bunny Den To Go Snacks Food April $ 1,133.00 Winter
Bunny Den To Go Snacks Food May $ 736.45 Off
Bunny Den To Go Snacks Food June $ 471.33 Off
Bunny Den To Go Snacks Food July $ 395.91 Off
Bunny Den To Go Snacks Food August $ 380.08 Off
Bunny Den To Go Snacks Food September $ 398.32 Off
Bunny Den To Go Snacks Food October $ 466.04 Off
Bunny Den To Go Snacks Food November $ 624.49 Winter
Bunny Den To Go Snacks Food December $ 1,074.12 Winter
Bunny Den Non-Alcohol Beverages Drinks - non -Alcoholic January $ 1,616.23 Winter
Bunny Den Non-Alcohol Beverages Drinks - non -Alcoholic February $ 1,955.64 Winter
Bunny Den Non-Alcohol Beverages Drinks - non -Alcoholic March $ ...