Phuket Beach Hotel Case Studey

1161 Words5 Pages
Analysis of Cash Flow - Planet Karaoke Pub figures in baht Yr. 0 Rental income less less less Depreciation Increase in repair and maintenance expenses Decrease in net room revenue Additional Operating Income less Taxes NOPAT add less Depreciation Capital Expenditure Operating Cash Flow Discounted Operating Cash Flow @ 10.75% Yr. 1 Yr. 2 2,040,000 2,040,000 -192,500 -192500 -10,000 -10,000 -1,650,000 -1,683,000 187,500 -56,250 131,250 192,500 -770,000 -770,000 -770,000 323,750 292,325 300,650 245,117 154,500 -46,350 108,150 192,500 Payback Period Discounted Payback Period Average Return on Investment NPV PI IRR Equivalent Annuity 2.46 yrs 3.01 yrs 39% 165,017 baht 1.21 21% 52,906 baht Working Notes 1. Rental income = baht…show more content…
Both Rej. Both Rej. Both Rej. Both Rej. Both Rej. Both 1 Rej. both Rej. Both Rej. Both Rej. Both Rej. Both Rej.

    More about Phuket Beach Hotel Case Studey

      Open Document