Phuket Beach Resort Case Studey

🕓 09.08.2019
👁 103
🗨
 Essay in Phuket Beach Hotel Circumstance Studey

Analysis of Cash Circulation - Entire world Karaoke Club figures in baht Yr. 0 Leasing income significantly less less significantly less Depreciation Increase in repair and maintenance expenditures Decrease in net room income Additional Operating Income less Taxes NOPAT add significantly less Depreciation Capital Expenditure Operating Cash Flow Cheaper Operating Income @ twelve. 75% Yr. 1 Year. 2

two, 040, 1000 2, 040, 000 -192, 500 -192500 -10, 500 -10, 1000 -1, 600, 000 -1, 683, 1000 187, 500 -56, two hundred fifity 131, two hundred fifity 192, five-hundred -770, 1000 -770, 000 -770, 000 323, 750 292, 325 300, 650 245, 117 154, five-hundred -46, three hundred and fifty 108, a hundred and fifty 192, five-hundred

Payback Period Discounted Repayment Period Normal Return on Investment NPV PI IRR Equivalent Annuity

2 . 46 yrs several. 01 yrs 39% 165, 017 baht 1 . twenty one 21% 52, 906 baht

Working Remarks 1 . Rental income sama dengan baht 170, 000*12 pertaining to the years you and two and maximize by five per cent in the years 3 and 4 2 . Straight line depreciation three or more. Patronage element taken as zero. 5 we. e. 12. 5% lowering of net space revenue 5. Taxes for 30% your five. Base capital cost sama dengan baht 770, 000 6th. WACC = 10. 74%

Yr. several

Yr. 4

2, 142, 000 a couple of, 142, 500 -192500 -192500 -10, 500 -10, 000 -1, 767, 125 -1, 855, 500 172, 375 -51, 713 120, 662 192, 500 84, 1000 -25, 200 58, 800 192, 500

313, 162 230, 536

251, 300 167, 039

Analysis of Cash Flow - Beach Karaoke Pub statistics in baht Yr. zero Sales fewer less fewer less much less Food and Beverage Price Other Working Expenses Downgrading Increase in maintenance and repair expenses Reduction in net space revenue Extra Operating Salary less Fees NOPAT put less Devaluation Capital Expenses Operating Cashflow Discounted Functioning Cash Flow snabel-a 10. 75% Yr. one particular 4, 672, 000 -1, 168, 1000 -1, 027, 840 -283, 333 -10, 000 -1, 650, 000 532, 827 -159, 848 372, 979 283, 333 -283, 333 372, 979 336, 775 Yr. 2 4, 905, 600 -1, 226, 500 -1, 079, 232 -283, 333 -10, 000 -1, 683, 000 623, 635 -187, 090 436, 544 283, 333 -283, 333 436, 544 355, emmergency 911

-1, seven-hundred, 000 -1, 700, 500 -1, seven-hundred, 000

Payback Period Discounted Payback Period Average Revenue NPV PI IRR Equivalent Annuity

several. 84 yrs 4. ninety five yrs 30% 373, 043 baht 1 . 22...

Author: ecogeeky
Related
Phuket Seashore Hotel Case Studey
Category
Top News Comments
 Russian Mafia Essay
How Russian Mafia Impact on Russian Economic climate Alena Nekrashevich Economics 201 Nicolas Pologeorgis NOVA School 1 January 2012 Table of Contents Abstract…………………………………………………………………………………….…...
 Pork Clip or barrel Essay
Pork Barreling and Earmarking happen to be slang conditions typicallyВ referringВ to federal government spending by simply politicians to achieve more votes toward theirВ campaignВ Examples of this kind of include…...
 Persuasive Dissertation: Pro-choice Child killingilligal baby killing
Destinee Riggs Mentor Camila Alvarez ENC1101 T 6: 35-9: 00pm 325 words Persuasive Composition: Pro-choice Illigal baby killing In 1973 in…...
 Ransom essay
‘Priam's quest implies that there are greater acts of courage than patients achieved in battle'. Discuss. The book Ransom difficulties our comprehension of what it means to become…...
 Was authorities mismanagement the main cause of the overall Strike of 1926? Dissertation
Was federal government mismanagement the most important cause of the typical Strike of 1926? There was many factors in the lead up to the hit of 1926 which…...
 Holden Commodore Marketing Article
Promoting plan for " HOLDEN COMMODORE” Executive Summary: The company that we have picked is Holden and the product is Commodore. Holden is the Neighborhood Company of Australia. This…...
 Barn Owl figures Essay
Heather Burch Professor Schmersahl Composition one particular 14 Sept. 2010 2014 The Barn Owl figures Project Perhaps you have ever wondered what…...
 Business Ethics Wine Dissertation
Ethics Newspaper As we have talked about the honest issued associated with production and distribution of wine, all of us will now focus on the honest issues relating…...
Not found