90.2K

Verified Solution

Question

Accounting

What is the estimated resale value ?
image
4 6 8 9 # Item/Year 5 1 Available Rooms 2 Occupancy 7 3 Occupied Room-nights 4 Average Dally Room Rate(ADR) 5 Revenues 6 Total Departmental Expenses 7 Departmental Profit 8 Total Non-Departmental Expenses 13 10 Gross Operating Profit 11 Total Fixed Expenses 12 Net Operating Income Year 1 115 30% 35 $55 $702,625 $202,356 $500,269 $202,356 $297,913 $67,452 $230,461 Year 2 115 45% 52 $60 $1,138,800 $331,128 $807,672 $331,128 $476,544 $110,376 $366,168 Year 3 115 60% 69 $65 $1,637,025 $478,296 $1,158,729 $478,296 $680,433 $159,432 $521,001 Year 4 115 70% 81 $80 $2,365,200 $600,936 $1,764,264 $600,936 $1,163,328 $200,312 $963,016 Year 5 115 85% 98 $100 $3,577,000 $689,850 $2,887,150 $689,850 $2,197,300 $229,950 $1,967,350 10 11 12 14 15 16 17 18 13 Market Cap Rate 14 Estimated Resale Value 10% 2 10% 2 10% ? 8% ? 5% ? 5 19 20 21 22 20

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students