Scribd Logo
Upload

Welcome to Scribd!

  • Hotel Valuation

    Uploaded by

    Uwem Samuel
    15 views1 page
    The document summarizes the financial performance of a bar, lodge, and fast food business. It shows gross trading profits of 13.44 million from the three units, and total expenses of 6.155 million, resulting in a net trading profit of 7.285 million. It then calculates tenants' capital, interest expenses, divisible balance, tenants' share, gross annual value, and ultimately capital value of the business at 43.88 million.

    Original Description:

    Hotel Valuation Analysis

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document summarizes the financial performance of a bar, lodge, and fast food business. It shows gross trading profits of 13.44 million from the three units, and total expenses of 6.155 million, resulting in a net trading profit of 7.285 million. It then calculates tenants' capital, interest expenses, divisible balance, tenants' share, gross annual value, and ultimately capital value of the business at 43.88 million.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    15 views1 page

    Hotel Valuation

    Uploaded by

    Uwem Samuel
    The document summarizes the financial performance of a bar, lodge, and fast food business. It shows gross trading profits of 13.44 million from the three units, and total expenses of 6.155 million, resulting in a net trading profit of 7.285 million. It then calculates tenants' capital, interest expenses, divisible balance, tenants' share, gross annual value, and ultimately capital value of the business at 43.88 million.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    UNITS AVG INCOME/P.

    A
    BAR 5400000
    LODGE 7000000
    Fast Food 4320000
    Less Purchases Stock 3000000
    Add (Opening Stock less closing stock) 280000
    GROSS TRADING PROFIT 13,440,000.00
    EXPENSES
    Salary (8) 1920000
    Electricity 1134000
    Laundry 200,000
    Advertisement 120,000
    Stationery 1764000
    Annual License Permit 875,000
    Development levy 20,000
    Repairs to furniture 52,000
    ESWAMA 70,000
    TOTAL EXPENSES 6,155,000.00
    NET TRADING PROFIT 7,285,000.00
    Less Tenants Capital
    Furniture and equipment 4,000,000.00
    Average stock 1060000
    Cash float@say 10% of purchase 300000
    Tenants capital 5,360,000.00
    Interest on tenants capital @8% 428,800.00
    Divisible Balance 6,856,200.00
    60% of Tenants share of Disible Balance 4,113,720.00
    GROSS ANNUAL VALUE 2,742,480.00
    Less Outgoing @20% 548,496.00
    NET ANNUAL VALUE 2,193,984.00
    Yp perp @5% 20
    CAPITAL VALUE 43,879,680.00

    You might also like