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...

Tags:

INCOME -- LEVEL OF PRE-SCHOOL CHILDREN PARENTS Essay

Bill Nye Cells With Questions two Essay