Successfully reported this slideshow.
We use your LinkedIn profile and activity data to personalize ads and to show you more relevant ads. You can change your ad preferences anytime.

WILSON DEVELOPMENT PROPERTY PORTFOLIO 21-08-2014

143 views

Published on

  • Want to preview some of our plans? You can get 50 Woodworking Plans and a 440-Page "The Art of Woodworking" Book... Absolutely FREE ●●● http://ishbv.com/tedsplans/pdf
       Reply 
    Are you sure you want to  Yes  No
    Your message goes here
  • Be the first to like this

WILSON DEVELOPMENT PROPERTY PORTFOLIO 21-08-2014

  1. 1. Wilson Property Development , 2014 no part of this publication may be reproduced or stored in a retrieval system in any form or by any means without the prior written permission of the copyright owner WILSON PROPERTY DEVELOPMENT COMPANY LIMITED BEYOND THE PLACE COMPANY LIMITED
  2. 2. Wilson Property Development , 2014 no part of this publication may be reproduced or stored in a retrieval system in any form or by any means without the prior written permission of the copyright owner ORGANIZATIONCHART OR STRUCTURE OF COMPANY -DEPARTMENT OF PROPERTY – BUSINESS FINANCIAL INVESTMENT -DEPARTMENT OF PROPERTY-BUSINESS DEVELOPMENT RUN BUSINESS RUN INVESTMENT ORGANIZATION CHART – STRUCTURE RUN BUSINESS RUN INVESTMENT WILSON PROPERTY DEVELOPMENTCOMPANY LIMITED BEYOND THE PLACE COMPANY LIMITED
  3. 3. Wilson Property Development , 2014 no part of this publication may be reproduced or stored in a retrieval system in any form or by any means without the prior written permission of the copyright owner WILSON PROPERTY DEVELOPMENTCOMPANY LIMITED BEYOND THE PLACE COMPANY LIMITED -DEPARTMENT OF PROPERTY-BUSINESS DEVELOPMENT RUN PROPERTY RUN PROPERTY MR.THEE NABHINDHAKARA( CHIEF EXECUTIVE OFFICER ) BORN 07 / 6 / 1980 BANGKOK, THAILAND - FOUNDER BEYOND THE PLACE COMPANY LIMITED - LECTURER FACULTY OF ARCHITECTURE,RANGSIT UNIVERSITY MR.NONTHAPATTRAKARNVANICH( MANAGING DIRECTOR) BORN 03 / 05 / 1991 BANGKOK, THAILAND - PARNERSHIPBEYOND THE PLACE COMPANY LIMITED - DESIGNER AND BUSINESS – REALESTATE DEVELOPER - PROJECT MANAGER PAST - MANAGING DIRECTOR DESIGN DEPARTMENT COMPANY LIMITED (2006-2009) - LECTURER FACULTY OF FINE AND APPLY ART (INTERIOR DEPARTMENT)DHURAKIT PUNDIT UNIVERSITY(2005-2010) - LIGHTING CONSULTANT EURO CREATION COMPANY LIMITED (2004-2005) PAST 2006-2008 : TRIAMUDOMSUKSAHIGH-SCHOOL (BANGKOK) 2009-2014 : FACULTY OF ARCHITECTURERANGSIT UNITVERSITY 2011 : ENGLIGH-INTERMEDIATECOURSE AT ENGLAND 2013 : INTERNSHIP AT DESIGN WORLDWIDE PARTNERSHIP 2013 : REAL-ESTATE CHULALONGKORNUNIIVERSITY (RECU-JR 08) 2013 : INTERNSHIP AT DESIGN WORLDWIDE PARTNERSHIP ( DWP -ARCHITECT STUDIO ) ORGANIZATION CHART
  4. 4. Wilson Property Development , 2014 no part of this publication may be reproduced or stored in a retrieval system in any form or by any means without the prior written permission of the copyright owner REALESTATE - BUSINESS DEVELOPMENTIN THAILAND BANGKOK PHUKET CHIANGMAI PATTAYA HUAHIN THAILAND WILSON PROPERTY DEVELOPMENTCOMPANY LIMITED BEYOND THE PLACE COMPANY LIMITED
  5. 5. Wilson Property Development , 2014 no part of this publication may be reproduced or stored in a retrieval system in any form or by any means without the prior written permission of the copyright owner REALESTATE - BUSINESS DEVELOPMENT IN THAILAND 1. PROPERTY HOTEL BUSINESS 2. PROPERTY REALESTATE DEVELOPMENT A. HUAHIN MANTRA RESORT B. HOLLYWOOD STREET RENOVATION PROJECT C. RAMKAMHAENG163 RESIDENTIALMIX-USED PROJECT LOCATION HUAHIN THAILAND , DISTANCE TO BEACH 150 M. LOCATION BTS RAJCHATHEVI STATION LOCATION - AREA RAMKAMHAENG 163 , SAPHAN SOONG AREA,, INBOUND SIDE, LAND AREA : 47 RAI TYPE OF PROJECT RESORT – HOTEL LOWRISE TYPE OF PROJECT CITY HOTEL – OFFICE BUILDING TYPE OF PROJECT RESIDENTIAL TOWN ( COMMUNITY MALL, HOMEOFFICE, TOWNHOME, HOUSING, SPORTCLUB,CONDOMINIUM ) GRADE OF HOTEL 4 STAR GRADE OF HOTEL 3 STAR GRADE OF PROJECT B+ - A , MIDDLE - HIGH NO. OF UNIT 49 UNIT , 3 BUILDING NO.OF UNIT 35 UNIT NO. OF RESIDENTIAL UNIT 835 UNIT (HOUSING,TOWNHOME,HOMEOFFICE,CONDO) TYPE OF UNIT 1.DELUXE TYPE (39) 2.SUPER DELUXE (9) 3.PREMIUM SUITE (1) TYPE OF UNIT 1.DELUXE TYPE (32) 2.PREMIUM SUITE (2) 3.FAMILY SUITE (1) TYPE OF RESIDENTIAL UNIT 1.HOUSING : 63 UNIT, 2.TOWNHOME : 101 UNIT, 3.HOMEOFFICE : 55 UNIT, 4.CONDOMINIUM 616 UNIT, VALUE ASSET 195,000,000 THB ( FREE HOLD ) VALUE ASSET 100,000,000 THB ( LEASE HOLD 21 YEAR ) LAND COST A. 20,000 THB/SQ.WA : 376,000,000 THB OCUPANCY RATE % (AVERAGE PER YEAR) 70.15 % OCUPANCY RATE % (AVERAGE PER YEAR) 70.01 % GROSS DEVELOPMENT VALUE B. 2,875,333,040 THB (A+B ) : 3,251,333,040THB AVERAGE RATE (PER YEAR) 3,580 THB AVERAGE RATE (PER YEAR) 2,496 THB CONSTRUCTION COST 1,119,387,040 THB REVPAR 2,587 THB REVPAR 1,766 THB NET PROFIT BEFORE TAX 629,451,766 THB ,(TAX 144,773,910 THB ) TOTAL REVENUE (PER YEAR) 48,634.284 THB TOTAL REVENUE (PER YEAR) 40,918,503 THB NET PROFIT 484,677,975 THB, CASHFLOW (PER YEAR) 17,440,643 THB CASHFLOW (YEAR) 21,456,819 OPPORTUNITY COST 67,376,437 THB RENOVATION BUDGET (INCLUDE EXPENSE) 17,000,000 THB RENOVATION BUDGET (INCLUDE EXPENSE) 50,000,000 THB RETURN ( PREDICTION ) 5-9 YEAR IRR IRR IRR 0.2158 % WILSON PROPERTY DEVELOPMENTCOMPANY LIMITED BEYOND THE PLACE COMPANY LIMITED
  6. 6. Wilson Property Development , 2014 no part of this publication may be reproduced or stored in a retrieval system in any form or by any means without the prior written permission of the copyright owner REALESTATE - BUSINESS DEVELOPMENT IN THAILAND 1. PROPERTY HOTEL BUSINESS 2. PROPERTY REALESTATE DEVELOPMENT A. HUAHIN MANTRA RESORT B. HOLLYWOOD STREET RENOVATION PROJECT C. RAMKAMHAENG163 RESIDENTIALMIX-USED PROJECT HOMEOFFICE PHASES COMMUNITY MALL PHASES SPORTCLUB PHASES CONDIMINIUM PHASES TOWNHOME PHASES HOUSING PHASES C A B RAMKAMHAENGRD. HOME OFFICE PHASES 2,437 sq.wa or 6.09 rai COMMUNITY MALL 1,552 sq.wa or 3.8 rai CONDOMINIUM PHASES 1,755 sq.wa or 438 rai SPORT CLUB 929.75 sq.wa or 2.3 rai TOWNHOME PHASES 3,601 sq.wa or 9.00 rai SINGLE HOUSE PHASES 7,317.50 sq.wa or 18.20 rai A B C D A B A B D MAIN STREET 12 m.THESE IMAGE IS NOT THE FINAL PRODUCT. IT’S ON DEVELOPMENT PROCESS. WILSON PROPERTY DEVELOPMENTCOMPANY LIMITED BEYOND THE PLACE COMPANY LIMITED
  7. 7. Wilson Property Development , 2014 no part of this publication may be reproduced or stored in a retrieval system in any form or by any means without the prior written permission of the copyright owner WILSON PROPERTY DEVELOPMENT COMPANY LIMITED BEYOND THE PLACE COMPANY LIMITED

×