Analyzing Unit VII Homework Case Study

Open, View, and/or
Download this Document

Total Length: 1044 words ( 3 double-spaced pages)

Total Sources: 2

Page 1 of 3

annual program budget for the Stratton Township Park including golf operations; the pool; concerts; other park activities including tours, nature visitors, and general concessions; and administrative costs. Show the line-item details for each function by natural account and summarize the budget for the park as a whole

Stratton Township Park

Annual Financial Budget

Incomes

Item

Description

Description

Amount

Amount

Parking fees

Green fee

Caddy

Admission Fees

Annual Fee

Annual Fee

Swimming

Swimming Feeds

Nature

Individual Fee

Group Fee

Concession fee

Five stands

Nineteenth Hole

Swimming Hole

Swimming hole snack bar

300*3.5*130

136,500

Nature visitor

312,000

Golfers

728,000

Concert Fees

Concert

100,000

Stand expense

25,000

Gross Income

2,592,260

Expenses

80,000

Full Time Employee Salaries

Park Manager

45,000

Assistant Manager

350,000

Management Staff

35% * (80,000 + 45,000 + 350,000)

166,250

Benefits for employees

Total

641,250

General Park Operations

Depreciation for the year

450,000

Depreciation costs

Central Supply and utility

110,000

Supplies and Utility

Total

560,000

$50 * 130 days *10 caddies

65,000

Golf Course Operations

Caddies

2 season schedulers

20,000

Reservations and Scheduling

3 check-in staff members

24,000

Check-in Desk

Parts and Supply

60,000

Seasonal Cost for Parts and Supplies

Fuel and Utility

60,000

Total Fuel and Utility Costs

Total

229,000

160,000

Depreciation Expenses

Depreciation for the year

13*1,000

13,000

Pool Manager

Salary

12*2,000

26,000

Depreciation Pool Expense

14,560

Head Lifeguards

54,600

Six other life guards

4,550

Chemicals

21,385

Electricity

30,550

School donation

50*60

3,000

Concession Expenses

Depreciation

60,000

Maintenance

40,000

Supplies

30,000

Total

130,000

1,887,895

Total Expenses

Profit

704,365

Question 2: Based on the information in the budget, find the break-even green fees for the golf course and the break-even admissions charges for the pool. You may assume that the volume of users will not change with increases in pricing.

Stuck Writing Your "Analyzing Unit VII Homework" Case Study?

View All Our Example Analyzing Unit VII Homework Case Study

Have A Custom Example Essay Written

You may also assume that the course will operate for a full 130 days

In this aspect, the calculation made is for the break-even fee amounts for the Golf course and pool. It is known that at the breakeven point, the total revenue (TR) amount is equivalent to the total expense or total cost (TC) (Brigham and Ehrhardt, 2013). In this case, there are the fixed revenues and variable revenues that do not have any relation to the green fees or the pool prices. This revenue will be designated as separate variable revenue (SVR). This revenue will be taken into account within the calculations:

Total Revenue = Total Cost (Weygandt et al., 2008).

This equation can be rewritten as follows

Variable revenue (VR) * Quantity + separate variable revenue (SVR) + Fixed Revenue (FR) = Fixed Cost (FC) + Variable Cost (VC) * Quantity

By subtracting SVR as well as FR from both of the sides of the equation and making rearrangement, the equation becomes:

VR * Q = (FC -- FR) + (VC * Q -- SVR)

By dividing both sides of the equation by Q, the equation changes and becomes

VR = (FC -- FR) + (VC * Q -- SVR) / Q

Fixed Expenses

Full-time Park Manager

80,000

Assistant Manager

45,000

Maintenance….....

Show More ⇣

     Open the full completed essay and source list


OR

     Order a one-of-a-kind custom essay on this topic


sample essay writing service

Cite This Resource:

Latest APA Format (6th edition)

Copy Reference
"Analyzing Unit VII Homework" (2016, January 31) Retrieved June 5, 2026, from
https://www.aceyourpaper.com/essays/analyzing-unit-vii-homework-2155151

Latest MLA Format (8th edition)

Copy Reference
"Analyzing Unit VII Homework" 31 January 2016. Web.5 June. 2026. <
https://www.aceyourpaper.com/essays/analyzing-unit-vii-homework-2155151>

Latest Chicago Format (16th edition)

Copy Reference
"Analyzing Unit VII Homework", 31 January 2016, Accessed.5 June. 2026,
https://www.aceyourpaper.com/essays/analyzing-unit-vii-homework-2155151
   

Open, View, and/or
Download this Document
order custom essay example