Phuket Doll Phuket Beach Hotel

Topics: WACC, Período de retorno, Contrato de compraventa Pages: 8 (620 words) Published: April 12, 2015
EXHIBIT TN-1
Decrease in net
Patronage factor room revenue 25%
Tiempo Proy (Años)
Costo de Renovacion (Bath)
WACC
Reparacion/Mantenimiento (Bath)
Patronage factor
Año

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 4

 
 
 
 
 
 770,000.00
10.75%

 
 
 
 
 
 
 
 10,000.00

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 0.50

 

0
0.25
0.5
0.75
1

0%
6.25%
12.50%
18.75%
25.00%

0

1

2

Net room revenue
Reduction in net room revenue

12.50%

Año

13,200,000.00
1,650,000.00

0

1

Ingresos Renta

Depresiacion
Increase
 in
 repairs
 &
 maintenance
Reduction
 in
 net
 room
 revenue
 (a)
Incremental
 operating
 income
 (b),
 (
 c
 )
Tasa
 (30%)
NOPAT
Depresiacion
Less
 Capital
 Expenditure

770,000.00
1

FCF

2

2,040,000.00
192,500.00
10,000.00
1,650,000.00
187,500.00
56,250.00

2,040,000.00
192,500.00
10,000.00
1,683,000.00
154,500.00
46,350.00

131,250.00
192,500.00
192,500.00

108,150.00
192,500.00
192,500.00

323,750.00

300,650.00

770,000.00

-­‐770,000.00
 

Tasa Descuento

Desc
 FCF

13,464,000.00
1,683,000.00

1.00

0.9029

0.82

-­‐770,000.00
 

292,325.06

245,117.17

1
323,750.00
292,325.06

2
300,650.00
245,117.17

-477,674.94
N/A
N/A

-232,557.77
N/A
N/A

Proyecto 1
12%

Tasa
Año
FCF
Desc FCF
FCF Acumu.
Periodo de Retorno
Periodo de Retorno Descontado
IRR
MIRR

0
-770,000.00
-770,000.00
N/A
N/A

23.20%
17.78%

NPV
Prof Index
Interes Anual =[(1+k)n - 1]/k
EAA
ROI

214,849.48
1.28
3.12
68,882.36
0.64
Profitability Index

Opcion 1
Lease

Opcion 2
Construccion

1.28

1.22
Net present Value

Opcion 1
Lease

Opcion 2
Construccion

214849

373,043.31
Equivalent Annual Annuity

Opcion 1
Lease

Opcion 2
Construccion

3.12

4.26

EXHIBIT TN-2

Tiempo Proy (Años)
Inversion
Renovacion (Bath)
Equipamento (Bath)
Interes
WACC
3

4

14,137,000.00
1,767,125.00
3

14,844,000.00
1,855,500.00
4

2,142,000.00
192,500.00
10,000.00
1,767,125.00
172,375.00
51,712.50

2,249,100.00
192,500.00
10,000.00
1,855,500.00
191,100.00
57,330.00

120,662.50
192,500.00
192,500.00

133,770.00
192,500.00
192,500.00

313,162.50

326,270.00

0.74

0.66

230,535.89

216,871.36

Incremento Ventas (De Ventas)
Food and beverage cost (De Ventas)
Salario ( DE Ventas)
Gastos Operativos (De Ventas)
Reparaciones/Mantenimiento (Bath)
Annual capital expenditure
Patronage factor

Año
Net room revenue
Reduction in net room revenue
Año
Ventas
Food and beverage cost
Other operating expenses

Depreciation
 expenses
Continue Reading

Please join StudyMode to read the full document

You May Also Find These Documents Helpful

  • Phuket Beach Hotel Essay
  • Essay on phuket
  • Essay on Phuket Beach Hotel Case Studey
  • Essay about Phuket Beach Resort
  • Phuket Beach Resort Essay
  • Phuket Beach Analysis Essay
  • Phuket Essay
  • Essay about Phuket Case

Become a StudyMode Member

Sign Up - It's Free