Vous êtes sur la page 1sur 4

With With Rosewood

Particulars Individual Corporate Branding


Branding
Total Number of unique guests 115000 115000
Average dailly spend 750 750
Number of days average guests stays 2 2
Average gross margin per room 32% 32%
Average Number of visits per year per guest 1.2 1.3
Average Marketing expense per guest 130 138.695652173913
Average new guests acquistation expense 150 150
Total number of repeat guest 19169 24919
Of which: Total number of multiproperty stay guests 5750 11500
Average Guest Retantion Rate 16.6686956522 21.6686956521739
Average Gross Profit Per Customer 576 624

CLTV Calculation with collective branding stretagies


0 1
Gross Profit Per Guest 624
Acquisition expense per new guest -150
Marketing expense per guest 138.695652173913
Net Profit Per guest 485.304347826087

Retention Rate 1
Discount Factor 1.08
Present Value -150 449.355877616747
Net Present Value(NPV) 421.919140406

CLTV Calculation with Individual branding stretagies


0 1
Gross Profit Per Quest 576
Acquisition expense per new quest -150
Marketing expense per quest 130
Net Profit Per Quest 446

Retention Rate 1
Discount Factor 1.08
Present Value -150 412.962962962963
Net Present Value(NPV) 344.521083017

*CLTV(Customer Life Time Value)

Increase in NPV(NPV with collective Branding-individual) 77.3980573891


Increase in Profit (Increase in profit*Number of custome 8900776.59975
Increase in Revenue (Increase in profit*100/32) 27814926.8742
11.6686956521739
Additional Expense of $1,000,000

1 0.21 0.0441

anding stretagies
2 3 4 5 6
661.44 701.1264 743.194 787.7856 835.05276 Revenues Increase by 6%

142.85652174 147.1422 151.5565 156.1032 160.786274 Marketing expenseIncrease by 3%


518.58347826 553.9842 591.6375 631.6824 674.266487

0.2166869565 0.046953 0.010174 0.002205 0.00047771


1.1664 1.259712 1.360489 1.469328 1.58687432
96.339399526 20.64865 4.424447 0.947788 0.20297983

anding stretagies
2 3 4 5 6
610.56 647.1936 686.0252 727.1867 770.817933 Revenues Increase by 6%

133.9 137.917 142.0545 146.3161 150.70563 Marketing expenseIncrease by 3%


476.66 509.2766 543.9707 580.8706 620.112303

0.1666869565 0.027785 0.004631 0.000772 0.00012868


1.1664 1.259712 1.360489 1.469328 1.58687432
68.118145315 11.23274 1.851763 0.305188 0.0502847
62%
1513
938.06 342391.9 171196
703545 115000
2.57E+08 56195.95

Vous aimerez peut-être aussi