This website uses cookies to ensure you have the best experience. Learn more

Phuket Beach Hotel Essay

3049 words - 13 pages

Financial Management. EBS ML. 4th course students. Case study. Phuket Beach Hotel. Valuing Mutually Exclusive Capital Projects. Questions 1. Please asses the economic benefits associated with each of the capital project. What is Initial Outlay? What are the incremental cash flows over the life of the project? What is an appropriate discount rate to use for discounting the cash flows of the project? SN 1 and SN 2 - 40%

2. Are the project comparable based on the standard NPV measure, given that they have unequal lives? What adjustment or alternative method is required in comparing such project? - 10% SN 3

3. How sensitive is your ranking to changes in the discount rate? What other "key ...view middle of the document...

25 0.5 0.75 1 1 13200000 1650000 1 2040000 192500 10000 1650000 187500 56250 2 13464000 1683000 2 2040000 192500 10000 1683000 154500 46350 3 14137000 1767125 3 2142000 192500 10000 1767125 172375 51713 4 14844000 1855500 4 2249100 192500 10000 1855500 191100 57330

Project life Renovation cost Cost of capital (WACC) Increase in repairs and maintenance Patronage factor (Figure in bath except where otherwise stated) Year Net room revenue* Reduction in net room revenue Year Rental income Less: Depreciation expenses Increase in repairs & maintenance Reduction in net room revenue (a) Incremental operating income (b), ( c ) Less taxes (30%)

4 years 770000 baht 0.1075 10000 0.5

Decrease in net room revenue 25% 0% 6.25% 12.50% 18.75% 25.00%

0 0.125 0

Payback Period Discounted payback Net operating profit after taxes (NOPAT) 131250 108150 120662.5 133770 Average return on investment (ROI) Add: Depreciation 192500 192500 192500 192500 IRR Less Capital Expenditure 770000 192500 192500 192500 192500 MIRR 1 770000 Profitability index Free Cash Flow -770000 323750 300650 313163 326270 NPV PVIF (WACC %) 1 0.9029 0.8153 0.7362 0.6647 EAA Discounted free cash flow -770000 292325 245117 230536 216871 PVIFA =[(1+k)n - 1]/k Notes:1. Average return on investment (ROI) is calculated as the average of the NOPAT over the life of the project divided by average the upfront investment. 2. The Equivalent Annual Annuity is that level annual payment over the life of the investment that yields a present value just equal to the net present value of the entire cash flow stream. The annuity is determined by solving for "A": A= NPV/PVIFA n,k, where PVIFA =[(1+k) n - 1]/k n=number of periods k=discount rate. * Net room revenue = Room revenue - Room operating expenses (a) Consider externalities. Externalities represent the effect of a project on other parts of the firm. In this case, the possible reduction in room sales should be considered in the analysis for both project. (b) Identify the incremental cash flow. In evaluating the project in this case, we should focus on those cash flows that occur if and only if we accept project. These cash flows, called incremental cash flows, represent the changes in the firm's total cash flow that occurs as a direct result of accepting the project. ( c ) Ignore sunk cost: a sunk cost is an outlay that has already been committed or that has already occurred, hence is not affected by the decision under consideration. In this case, the overhead and salary expenses of the excess labor can be considered as sunk cost.

See SN 4 Sensitivity analyses: Cost of Capital PVIFA =[(1+k)n - 1]/k 8% PVIFA =[(1+k)n - 1]/k WACC% PVIFA =[(1+k)n - 1]/k 12 % PVIFA =[(1+k)n - 1]/k 14% PVIFA =[(1+k)n - 1]/k 16% PVIFA =[(1+k)n - 1]/k 18% PVIFA =[(1+k)n - 1]/k 20% PVIFA =[(1+k)n - 1]/k 22%

PVIFA 3.31210 3.11908 3.03730 2.91370 2.79820 2.69010 2.58870 2.49361

Rate 0.0800 0.1075 0.1200 0.1400 0.1600 0.1800 0.2000 0.2200

NPV 275944.11 214849.48...

Other Papers Like Phuket Beach Hotel

Rational Emotional Behavior Therapy Case Study Conceptualization And Treatment Plan

2140 words - 9 pages Rational Emotional Behavior Therapy Case Study of Sarah: A Conceptualization and Treatment Plan Rational emotive behavior therapy, REBT, was developed by Albert Ellis and holds the central belief that the events in our lives do not cause our disturbances but that they are instead caused by our view of the events (Murdock, 2009). Murdock (2009) states that “people are seen as responsible for their behavior” (p. 279) but, because they are

Holidays In Albania Essay

1636 words - 7 pages seaside, which lies along the West part of Albania, from Shkodra to Saranda. You can choose the kind of sea you like better, either the shallow, sandy one, or the deep and salty sea. The first is Adriatic, and it lies from Shkodra to Vlora. The second one, Ion, lies from Vlora to Saranda. Velipoja is Shkodra’s beach. Related to Velipoja Guide, Velipoja’s seaside is fourteen kilometers long and two hundred meters wide (“Velipoja”). It is the most

A Heart Of Darkness

1748 words - 7 pages In this short story, there are frequent significant subject and ideas that make the story, "A Heart of Darkness," by Joseph Conrad, and haunting novel. The main theme is absolute white power over the natives. The theme validates the corruption, and the dependence caused by the white people as they took over the Congo. White men were giving all the power; they had no self-control, and in the end they did not use wisely. The white men became

The Aspects Of Vulnerability Among The Exploited In Medical Research

2287 words - 10 pages Essentially, everyone is in some state of vulnerability. However, some of us are more susceptible to harm due to our vulnerabilities. The susceptible are the individuals with the greatest risk. These individuals risk the loss of their autonomy, and maybe even their lives. Vulnerable populations can be found in every subset of society. However, as previously mentioned, there are some vulnerable populations that are at an even greater risk than

The Hitchhiker’S Guide To The Galaxy

1171 words - 5 pages The Hitchhiker’s Guide to the Galaxy As the human race makes life-changing discoveries, it is made apparent that there is always more to learn as the universe, instead of becoming familiar, is becoming absurd. The Hitchhiker’s Guide to the Galaxy, written by Douglas Adams, as well as the 2005 film adaption, portrays absurdity to be an all-encompassing system in the universe. Through the introduction and attempt to understand lack of reason, the

The Ford Motor Company Wage Increase Of 1914 And The Theory Of Incentives And Efficiency Wages

1252 words - 6 pages ‘It’s not the employer who pays the wages. Employers only handle the money. It is the customer who pays the wages’ (Henry Ford, cited in Johnson and Weinstein 2004, p. 2). When the Ford Motor Company announced that it would more than double the wages of its workers in January 1914 to a ‘five-dollar day’ minimum, was this a contradiction to Henry Ford’s statement? If customers are actually the ultimate payers of wages, then more than

Historical Analysis Of The Economical Breakthroughs Of The Industrial Revolution

1396 words - 6 pages A Historical Analysis of the Economical Breakthroughs of the Industrial Revolution During the Industrial Revolution, many elements of society experienced huge breakthroughs that would change the way they functioned forever. Economics were definitely one of them. With many new inventions and many factories appearing, many, many, more resources were being created than ever before. Also, all of the revenue from these resources was being given to

Leadership Portrayed in Monologue from Shakespeare’s Henry V

1214 words - 5 pages Leadership is defined as a socially constructed process and which also affect organizational future outcomes. Leader is someone at high position who have overall duty for an organization, she or he decide what to do and the way how to achieve it. (Carter and Greer, 2013)The role of leader is extremely important for an organization, leader use their own power to influence the followers though many different ways such as motivation in order to

Cuba Civil Rights

1906 words - 8 pages economy, and destroy there communism and there socialism. The Cubans have a corrupt police force, abuse civilians and have a poor attempt at a health care system. United States of America need to help Cuba solve its human rights violations.   Work Cited Browning, Michael. "25 Years After Mariel: 'The Boats That Would Bring Us to Freedom'." Palm Beach Post (West Palm Beach, FL). 17 Apr 2005: 1A+. SIRS Issues Researcher. Web. 14 Oct 2013. Corrales

US Freight System

1273 words - 6 pages General Environment Each American requires the movement of approximately 40 tons of freight per year across the freight network. This includes everything from shirts to lawn mower to orange juice. • As the U.S. population expands, the U.S. freight system will be called upon to meet the demands of a larger population • Between 2010 and 2035, the system will experience a 22 percent increase in the total amount of tonnage it moves • By 2050, with

Democratic Peace Theory

1852 words - 8 pages Intro: US Presidents have made it a goal during their term(s) in office to establish a good relationship with foreign countries and even try to improve upon existing connections with our allies. Some believe it is to prevent conflicts between the countries while others dispute that it is a threat assessment by the United States to pick and choose their friends and enemies. Preventing conflict between two democracies or countries that practice

Related Essays

Phuket Beach Hotel Essay

1225 words - 5 pages all aspects of the pub, but will also be able to benefit from the profits in the years to come, as opposed to the leasing option which is only scheduled as a four year project. II. Initial Capital Investments Leasing Prior to being able to lease the space to Planet Karaoke Pub, Phuket Beach Hotel will need to make some up-front renovations. The minimal renovations include setting up partitions and building a kitchen . Since the hotel will not

Tsunami Research Essay

1010 words - 5 pages in Thailand where more than 5000 people including many foreigners are believed to have died. These areas of Thailand form the tourist industry. 27 hotel complexes Phuket were decimated and destroyed. 2400 fishing boats were destroyed along with 54,000 farm animals. (The effects of this will be explained later on in the report). 6000 houses, 50 schools and 19 government buildings were destroyed or damaged

Freedom And Responsibility Essay

2141 words - 9 pages Built within the Constitution of the United States are specifically defined freedoms that are guaranteed to all citizens. Conversely, with every constitutional freedom there comes a corresponding responsibility. On September 25, 1789, the state legislature’s twelve proposed amendments were transmitted by congress, the first two dealing with congressional representation and congressional pay. The following numbers three through twelve were

Hate Crime Laws Essay

2348 words - 10 pages from harsh punishments while others get minor punishments. The hate crime laws desperately need harsher punishments because punishments are made to make criminals think about what they had done and to serve justice. What happened to Rodney King and three girls who were brutally beaten by some teens on Long Beach are a perfect example of why the hate crime punishments need to be harsher. In both cases offenders were charged with punishments that