Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Calculate AAR from information attached? No. of Admission Fee (USS) Unit: US$1 million Sales Operating Depreciation Cost (excluding depreciation) (67% of Sales) Administrative Interest Expenses

Calculate AAR from information attached?image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed

No. of Admission Fee (USS) Unit: US$1 million Sales Operating Depreciation Cost (excluding depreciation) (67% of Sales) Administrative Interest Expenses (7% of Paid Sales) (thousands) 93.91 1997 (Actual) 1998 1999 2000 2001 2002 2003 2004 17,368 17,368 17,368 17,368 17,368 22,578 24,8361 27,319 88.3 90.1 91.9 93.7 95.6 109.9 120.9 120.9 1,533.3 1,564.9 1,596.1 1,627.4 1,660.4 2,481.3 3,002.7 3,302.9 1,027.3 1,048.4 1,069.4 1,090.4 1,112.5 1,662.51 2,011.8 2,212.9 93.9 93.9 263.4 263.4 263.4 263.4 263.4 107.3 109.5 111.71 113.91 116.2 173.7 210.11 231.1 Unit: US$1 million Income After Fixed Assets Tax Other Expenses Income Before Taxes (43%) (4% of Sales) 1997 (Actual) 238.4 103.6 1998 242.9 104.4 1999 63.81 250.5 107.7 2000 65.1 39.4 16.9 2001 66.4 52.41 22.5 2002 99.2 235.81 101.4 2003 120.0 353.7 2004 132.1 422.61 181.71 Note: Trial calculations based upon certain assumptions. 134.7) 138.5 142.8 22.5 29.91 134.4 201.6 240.91 1,125.0 1,031.1 937.2 4,063.1 3,799.7 3,536.4 3,273.0 3,009.71 152.11 Depreciation The New Project Income Cash Flow Fixed Assets Unit: US$1 million Without the Project With the Project Depreciation Cash Depreciation Income Cash Flow Flow 1997 (Actual) 93.9 134.7 228.6 93.9 134.7 228.6 1998 93.9 138.7 222.6 93.9 138.5 215.1 1999 93.9 142.8 226.7 93.9 142.8 219.0 2000 93.9 147.0 230.6 263.3 22.5 284.2 2001 93.9 151.5 234.8 263.3 29.9 291.2 2002 93.9 156.0 239.1 263.3 134.4 388.3 2003 93.9 160.6 243.2 263.3 201.6 450.8 2004 93.9 165.6 247.5 263.3 240.9 487.7 Note: Trial calculations based upon certain assumptions. 0 0 0 169.4 169.4 169.4 | 169.4 169.4 (124.5) (121.6) (21.6) 41.0 75.3 44.9 47.8 147.8 210.4 244.7 3.219.8 3,050.3 2,880.9 2,711.4 2,541.9 No. of Visitors (thousands) Admission Fee (USS) Unit: US$1 million Sales Operating Cost Depreciation Administrative Interest (excluding Expenses (7% Paid depreciation) of Sales) (67% of Sales) 93.9 1997 (Actual) 1998 1999 2000 2001 2002 2003 2004 17,368 17,368 17,368 17,368 17,368 17,368 17,368 17,368 88.3 1,533.3 90.1 1,564.9 91.9 1,596.1 93.7| 1,627.4 95.6 1,660.4 97.5) 1,693.4 99.5 1,728.1 101.5 1,762.91 1,027.3 1,048.4 1,069.4 1,090.4 1,112.5 1,134.6 1,157.8 1,181.11 93.9 93.9 93.9 93.91 93.9 93.9 93.91 107.3 109.5 111.7 113.9 116.2 118.5 121.01 123.4 5.6 5.0 4.5 4.1 Unit: US$1 million Other Expenses Income Before Taxes (43%) Income After Tax Fixed Assets (4% of Sales) Tax 1997 (Actual) 57.9 238.4 103.6 134.7 1,125.0 1998 62.6 242.91 104.4 138.5| 1,031.1 1999 63.81 250.51 107.7 142.81 937.2 2000 65.1 257.91 110.9 147.01 843.3 2001 66.4 265.81 114.3 151.5 749.4 2002 67.7 273.7 117.7 156.0 655.5 2003 69.1 281.8 121.21 160.6 561.6 2004 124.7 165.2 467.7 Note: Trial calculations based upon certain assumptions. 70.51 289.9 EXHIBIT 3: PROJECTED DEPRECIATION SCHEDULING FOR ORIENTAL LAND 1998-2004 (AT 20 YEARS STRAIGHT LINE) Book Value Fixed Assets After New Investment Total Depr. After New Investment Unit: US $1 million Fixed Assets Book New Invest. (Before Depr. Value (2000) Depreciation) 1997 (Actual) 1,218.86 93.9 1,124.96 1998 93.9 1,031.06 1999 93.9 937.16 2000 93.9 843.26 3,389.30 169.46 2001 93.9 749.36 169.46 2002 93.91 655.46 169.46 2003 93.9 561.56 169.46 2004 93.9 467.66 169.46 Note: Trial calculations based upon certain assumptions. 3,219.84 3,050.38 2.880.92 2,711.46 2,542.07 1,124.96 1,031.06 937.16 4,063.10 3,799.74 3,536.38 3,273.02 3,009.66 93.91 93.9 93.9 263.36 263.36 263.36 263.36 263.36 No. of Admission Fee (USS) Unit: US$1 million Sales Operating Depreciation Cost (excluding depreciation) (67% of Sales) Administrative Interest Expenses (7% of Paid Sales) (thousands) 93.91 1997 (Actual) 1998 1999 2000 2001 2002 2003 2004 17,368 17,368 17,368 17,368 17,368 22,578 24,8361 27,319 88.3 90.1 91.9 93.7 95.6 109.9 120.9 120.9 1,533.3 1,564.9 1,596.1 1,627.4 1,660.4 2,481.3 3,002.7 3,302.9 1,027.3 1,048.4 1,069.4 1,090.4 1,112.5 1,662.51 2,011.8 2,212.9 93.9 93.9 263.4 263.4 263.4 263.4 263.4 107.3 109.5 111.71 113.91 116.2 173.7 210.11 231.1 Unit: US$1 million Income After Fixed Assets Tax Other Expenses Income Before Taxes (43%) (4% of Sales) 1997 (Actual) 238.4 103.6 1998 242.9 104.4 1999 63.81 250.5 107.7 2000 65.1 39.4 16.9 2001 66.4 52.41 22.5 2002 99.2 235.81 101.4 2003 120.0 353.7 2004 132.1 422.61 181.71 Note: Trial calculations based upon certain assumptions. 134.7) 138.5 142.8 22.5 29.91 134.4 201.6 240.91 1,125.0 1,031.1 937.2 4,063.1 3,799.7 3,536.4 3,273.0 3,009.71 152.11 Depreciation The New Project Income Cash Flow Fixed Assets Unit: US$1 million Without the Project With the Project Depreciation Cash Depreciation Income Cash Flow Flow 1997 (Actual) 93.9 134.7 228.6 93.9 134.7 228.6 1998 93.9 138.7 222.6 93.9 138.5 215.1 1999 93.9 142.8 226.7 93.9 142.8 219.0 2000 93.9 147.0 230.6 263.3 22.5 284.2 2001 93.9 151.5 234.8 263.3 29.9 291.2 2002 93.9 156.0 239.1 263.3 134.4 388.3 2003 93.9 160.6 243.2 263.3 201.6 450.8 2004 93.9 165.6 247.5 263.3 240.9 487.7 Note: Trial calculations based upon certain assumptions. 0 0 0 169.4 169.4 169.4 | 169.4 169.4 (124.5) (121.6) (21.6) 41.0 75.3 44.9 47.8 147.8 210.4 244.7 3.219.8 3,050.3 2,880.9 2,711.4 2,541.9 No. of Visitors (thousands) Admission Fee (USS) Unit: US$1 million Sales Operating Cost Depreciation Administrative Interest (excluding Expenses (7% Paid depreciation) of Sales) (67% of Sales) 93.9 1997 (Actual) 1998 1999 2000 2001 2002 2003 2004 17,368 17,368 17,368 17,368 17,368 17,368 17,368 17,368 88.3 1,533.3 90.1 1,564.9 91.9 1,596.1 93.7| 1,627.4 95.6 1,660.4 97.5) 1,693.4 99.5 1,728.1 101.5 1,762.91 1,027.3 1,048.4 1,069.4 1,090.4 1,112.5 1,134.6 1,157.8 1,181.11 93.9 93.9 93.9 93.91 93.9 93.9 93.91 107.3 109.5 111.7 113.9 116.2 118.5 121.01 123.4 5.6 5.0 4.5 4.1 Unit: US$1 million Other Expenses Income Before Taxes (43%) Income After Tax Fixed Assets (4% of Sales) Tax 1997 (Actual) 57.9 238.4 103.6 134.7 1,125.0 1998 62.6 242.91 104.4 138.5| 1,031.1 1999 63.81 250.51 107.7 142.81 937.2 2000 65.1 257.91 110.9 147.01 843.3 2001 66.4 265.81 114.3 151.5 749.4 2002 67.7 273.7 117.7 156.0 655.5 2003 69.1 281.8 121.21 160.6 561.6 2004 124.7 165.2 467.7 Note: Trial calculations based upon certain assumptions. 70.51 289.9 EXHIBIT 3: PROJECTED DEPRECIATION SCHEDULING FOR ORIENTAL LAND 1998-2004 (AT 20 YEARS STRAIGHT LINE) Book Value Fixed Assets After New Investment Total Depr. After New Investment Unit: US $1 million Fixed Assets Book New Invest. (Before Depr. Value (2000) Depreciation) 1997 (Actual) 1,218.86 93.9 1,124.96 1998 93.9 1,031.06 1999 93.9 937.16 2000 93.9 843.26 3,389.30 169.46 2001 93.9 749.36 169.46 2002 93.91 655.46 169.46 2003 93.9 561.56 169.46 2004 93.9 467.66 169.46 Note: Trial calculations based upon certain assumptions. 3,219.84 3,050.38 2.880.92 2,711.46 2,542.07 1,124.96 1,031.06 937.16 4,063.10 3,799.74 3,536.38 3,273.02 3,009.66 93.91 93.9 93.9 263.36 263.36 263.36 263.36 263.36

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Freedom

Authors: Timothy Turner

1st Edition

1801573573, 978-1801573573

More Books

Students also viewed these Finance questions