Phuket Beach Hotel Essay

Words: 1968
Pages: 8
Open Document
Case 10:Phuket Beach Hotel
VALUING MUTUALLY EXCLUSIVE CAPITAL PROJECTS

Case Overview
Planet Karaoke Pub
Project Lives Monthly rental
(5% increment for 3rd and 4th year)

4 years 170, 000 (THB) 770, 000 to 1, 000, 000 (THB) 55, 000 (THB)

Up front renovation cost
(Depreciated over the life of project - straight line method with zero salvage value)

Overhead expenses

Repair and maintenance cost

10, 000 (THB) / year

Case Overview
Beach Karaoke Pub
Project Lives Up front investment
(Equaled depreciation)

6 years 800, 000 to 1,200 000 (THB) 900, 000 (THB) 4, 672, 000 (THB)

Other investment (Equipment and chairs)
(Depreciated over the life of project - straight line method with zero salvage value)

Estimated …show more content…
Initial Investment
Alternative 2: Beach Karaoke Pub
Beach Karaoke Pub Net Income after Tax Lower Limit 509,147.85

Initial Investment ROI

1,700,000.00 0.299498735 29.95%

Method 4: NPV
Alternative 2: Beach Karaoke Pub
Year Cash Outflow Capital Investment Other Investment Total Initial Investment Cash Inflow Sales 25% Risk Factor F&B (25%) Other Operating (22%) Depreciation Net Income before Tax Tax (30%) Net Income after Tax Depreciation Annual Cash Flow PV Factor Discounted NPV 3,310,076.84 1,610,076.84 (800,000.00) (900,000.00) (1,700,000.00) 4,672,000.00 4,905,600.00 5,150,880.00 5,408,424.00 5,678,845.20 5,962,787.46 0 1 2 3 4 5 6

(1,650,000.00) (1,683,000.00) (1,767,125.00) (1,855,500.00) (1,892,500.00) (1,930,375.00) (1,168,000.00) (1,226,400.00) (1,287,720.00) (1,352,106.00) (1,419,711.30) (1,490,696.87) (1,027,840.00) (1,079,232.00) (1,133,193.60) (1,189,853.28) (1,249,345.94) (1,311,813.24) (283,333.33) 542,826.67 (162,848.00) 379,978.67 283,333.33 663,312.00 0.90 598,970.74 (283,333.33) 633,634.67 (190,090.40) 443,544.27 283,333.33 726,877.60 0.82 592,405.24 (283,333.33) 679,508.07 (203,852.42) 475,655.65 283,333.33 758,988.98 0.74 558,615.89 (283,333.33) 727,631.39 (218,289.42) 509,341.97 283,333.33 792,675.30 0.67 527,129.08 (283,333.33) 833,954.62 (250,186.39) 583,768.24 283,333.33 867,101.57 0.60 520,260.94 (283,333.33) 946,569.02 (283,970.71) 662,598.31 283,333.33 945,931.65 0.54 512,694.95

Method 5: IRR
IRR = Initial Investment/Average
Show More

Related Documents: Phuket Beach Hotel Essay

The Banyan Tree: Branding the Intangible Essay

The Banyan Tree: branding the intangible Jochen Wirtz Jochen Wirtz is an Associate Professor of Marketing and Academic Director of the UCLA – NUS Executive MBA Program at the National University of Singapore, Singapore. Banyan Tree Hotels and Resorts had become a leading player in the luxury resort and spa market in Asia. As part of its growth strategy, Banyan Tree had launched new brands and brand extensions that included resorts, spas, residences, destination club memberships, retail outlets…

Words 5077 - Pages 21

Essay on Destination Marketing, Bali

This is essential because of the limited amount of money that is left in the marketing budget compared to other competitors. Opportunities There is presently a SARS (severe acute respiratory distress syndrome) epidemic in Phuket, Thailand and this is the main competitive destination to Bali. This disease is very deadly and spreads fast therefore the people who wanted to travel to Thailand have to look for alternatives because of this present situation. This presents a lot…

Words 3660 - Pages 15

Tqm in Starwood Essay

Starwood Hotels & Resorts Worldwide In partial fulfilment Of the requirements in Total Quality Management 12 October, 2010 I. INTRODUCTION Being one of the of the leading hotel and leisure companies in the world, Starwood Hotels and Resorts Worldwide, Inc. already has nearly 1000 properties in some 100 countries and approximately 145,000 employees at its owned and managed properties. Starwood Hotels and Resorts is a fully integrated owner, operator and franchisor of hotels and resorts…

Words 9270 - Pages 38

The Philippine Tourism Industry Analysis Essay

younger tourists are more adventurous who are more likely to adhere on active recreation and sports activities. Older people on the otherhand are more inclined to passive recreational activities like bird watching, bicycling and walking along the beach shoreline. Born as generation Y are those who are tech savvy and are more attuned into tourist destination or restaurants with wi-fi and would be able to use their gadgets. Born as generation X are those who have experienced the difficulties of life…

Words 5213 - Pages 21