ROSEWOOD HOTELS & RESORTS: CUSTOMER LIFETIME VALUE (CLTV) ANALYSIS Inputs Without Rosewood With Rosewood Branding (2003)...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
ROSEWOOD HOTELS & RESORTS: CUSTOMER LIFETIME VALUE (CLTV) ANALYSIS Inputs Without Rosewood With Rosewood Branding (2003) Sourcce Corporate Branding Total Number of Unique Guests Average Daily Spend Number of Days Average Guest Stays per Stay Average Gross Margin per Room 115,000 115,000 $750.00 2.0 32% $750.00 growing at Exhibit 8 6% Exhibit 8 2.0 Exhibit 8 32% Exhibit 8 Average Number of Visits per Year per Guest 1.2 Average Marketing Expense per Guest (system-wide) $130.00 Average New Guest Acquisition Expense (system-wide) $150.00 1.3 $138.70 $125.00 Exhibit 8 growing at 3% Exhibit 8 Exhibit 8 d Total Number of Repeat Guests 19,169 24,919 of which: Total Number of Multi-property Stay Guests 5,750 11,500 Additional Costs Required per annum Discount Rate Average Guest Retention Rate 8% $1,000,000 8% 16.67% 21.67% Page 5 Exhibit 8 Average Gross Profit per Guest CLTV Calculation With No Changes to Brand Strategy Year Number of Nights per Stay Number of Stays per guest (assuming they are retained) Revenue Per Night Revenue per Customer Gross Profit per Customer Less Cost to Acquire Customer Less Annual Marketing Cost per Customer Cash Flow from Customer if Retained Probability of Being Retained Expected Cash Flow from Customer Discount Factor NPV of Expected Cash Flow from Customer Total NPV of CLTV 2003 2004 2005 2006 2007 2008 2009 2.0 2.0 2.0 2.0 2.0 2.0 1.2 1.2 1.2 1.2 1.2 1.2 $795.00 $1,908.00 $610.56 $842.70 $2,022.48 $647.19 $893.26 $946.86 $1,003.67 $1,063.89 $2,143.83 $686.03 $2,272.46 $727.19 $2,408.81 $2,553.33 $770.82 $817.07 ($150.00) ($150.00) ($133.90) $476.66 ($137.92) $509.28 ($142.05) $543.97 ($146.32) $580.87 ($150.71) ($155.23) $620.11 $661.84 1.00 ($150.00) 1.00 $476.66 0.17 $84.90 0.03 $15.12 0.00 0.00 0.00 $2.69 $0.48 $0.09 1.000 1.080 1.166 1.260 1.360 1.469 1.587 ($150.00) $378.49 $441.35 $72.78 $12.00 $1.98 $0.33 $0.05 Year Number of Nights per Stay Number of Stays per guest (assuming they are retained) Revenue Per Night Revenue per Customer Gross Profit per Customer Less Cost to Acquire Customer d 2003 2004 2005 2006 2007 2008 2009 2.0 2.0 2.0 2.0 2.0 2.0 to be calc: 1.3 1.3 1.3 1.3 1.3 1.3 $795.00 $2,067.00 $661.44 $842.70 $2,191.02 $701.13 $893.26 $2,322.48 $743.19 $946.86 $1,003.67 $1,063.89 $2,461.83 $787.79 $2,609.54 $835.05 $2,766.11 $885.16 ($125.00) Less Annual Marketing Cost per Customer calc b Less Additional Marketing Cost per Customer" calc ($142.86) ($8.96) ($147.14) ($9.23) ($151.56) ($9.50) ($156.10) ($9.79) ($160.79) ($10.08) ($165.61) ($10.38) Less data management and analytics fee per customer calc Co-Branding payment to airline for advertsing fee of $5.00 (flat) per per customer Cash Flow from Customer if Retained calc ($125.00) Probability of Being Retained Expected Cash Flow from Customer Discount Factor NPV of Expected Cash Flow from Customer Total NPV of CLTV Increase in CLTV per customer of new Marketing Plan Multiplied by # of Customers to obtain increase in profit of Rosewood from new brand strategy Divided by 32% gross margin to obtain increase in Revenue of Rosewood from new brand strategy $1 million growing at 3% per year allocated to 115,000 + 10,000 guests "Each custmer costs a $9 data managemt fee increasing and 4% per year Management later realized that customer acquisition would actually be $125 instead of $150 Rosewood launched a a cobranded inflight advertsing campaign with Delta Air costing $5 per customer 1.00 1.00 0.22 0.05 0.01 0.00 0.00 ($125.00) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.000 1.080 1.166 1.260 1.360 1.469 1.587 ($125.00) ($125.00) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0 $0 ROSEWOOD HOTELS & RESORTS: CUSTOMER LIFETIME VALUE (CLTV) ANALYSIS Inputs Without Rosewood With Rosewood Branding (2003) Sourcce Corporate Branding Total Number of Unique Guests Average Daily Spend Number of Days Average Guest Stays per Stay Average Gross Margin per Room 115,000 115,000 $750.00 2.0 32% $750.00 growing at Exhibit 8 6% Exhibit 8 2.0 Exhibit 8 32% Exhibit 8 Average Number of Visits per Year per Guest 1.2 Average Marketing Expense per Guest (system-wide) $130.00 Average New Guest Acquisition Expense (system-wide) $150.00 1.3 $138.70 $125.00 Exhibit 8 growing at 3% Exhibit 8 Exhibit 8 d Total Number of Repeat Guests 19,169 24,919 of which: Total Number of Multi-property Stay Guests 5,750 11,500 Additional Costs Required per annum Discount Rate Average Guest Retention Rate 8% $1,000,000 8% 16.67% 21.67% Page 5 Exhibit 8 Average Gross Profit per Guest CLTV Calculation With No Changes to Brand Strategy Year Number of Nights per Stay Number of Stays per guest (assuming they are retained) Revenue Per Night Revenue per Customer Gross Profit per Customer Less Cost to Acquire Customer Less Annual Marketing Cost per Customer Cash Flow from Customer if Retained Probability of Being Retained Expected Cash Flow from Customer Discount Factor NPV of Expected Cash Flow from Customer Total NPV of CLTV 2003 2004 2005 2006 2007 2008 2009 2.0 2.0 2.0 2.0 2.0 2.0 1.2 1.2 1.2 1.2 1.2 1.2 $795.00 $1,908.00 $610.56 $842.70 $2,022.48 $647.19 $893.26 $946.86 $1,003.67 $1,063.89 $2,143.83 $686.03 $2,272.46 $727.19 $2,408.81 $2,553.33 $770.82 $817.07 ($150.00) ($150.00) ($133.90) $476.66 ($137.92) $509.28 ($142.05) $543.97 ($146.32) $580.87 ($150.71) ($155.23) $620.11 $661.84 1.00 ($150.00) 1.00 $476.66 0.17 $84.90 0.03 $15.12 0.00 0.00 0.00 $2.69 $0.48 $0.09 1.000 1.080 1.166 1.260 1.360 1.469 1.587 ($150.00) $378.49 $441.35 $72.78 $12.00 $1.98 $0.33 $0.05 Year Number of Nights per Stay Number of Stays per guest (assuming they are retained) Revenue Per Night Revenue per Customer Gross Profit per Customer Less Cost to Acquire Customer d 2003 2004 2005 2006 2007 2008 2009 2.0 2.0 2.0 2.0 2.0 2.0 to be calc: 1.3 1.3 1.3 1.3 1.3 1.3 $795.00 $2,067.00 $661.44 $842.70 $2,191.02 $701.13 $893.26 $2,322.48 $743.19 $946.86 $1,003.67 $1,063.89 $2,461.83 $787.79 $2,609.54 $835.05 $2,766.11 $885.16 ($125.00) Less Annual Marketing Cost per Customer calc b Less Additional Marketing Cost per Customer" calc ($142.86) ($8.96) ($147.14) ($9.23) ($151.56) ($9.50) ($156.10) ($9.79) ($160.79) ($10.08) ($165.61) ($10.38) Less data management and analytics fee per customer calc Co-Branding payment to airline for advertsing fee of $5.00 (flat) per per customer Cash Flow from Customer if Retained calc ($125.00) Probability of Being Retained Expected Cash Flow from Customer Discount Factor NPV of Expected Cash Flow from Customer Total NPV of CLTV Increase in CLTV per customer of new Marketing Plan Multiplied by # of Customers to obtain increase in profit of Rosewood from new brand strategy Divided by 32% gross margin to obtain increase in Revenue of Rosewood from new brand strategy $1 million growing at 3% per year allocated to 115,000 + 10,000 guests "Each custmer costs a $9 data managemt fee increasing and 4% per year Management later realized that customer acquisition would actually be $125 instead of $150 Rosewood launched a a cobranded inflight advertsing campaign with Delta Air costing $5 per customer 1.00 1.00 0.22 0.05 0.01 0.00 0.00 ($125.00) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.000 1.080 1.166 1.260 1.360 1.469 1.587 ($125.00) ($125.00) $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0 $0
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Three charges are arranged as shown in the figure. Find the (a) magnitude and (b) direction (angle with the x axis) of the electrostatic force on the 6.00- nC charge. In the figure, q= 3.64 nC. 0.500...
-
At the beginning of January, Conway Coffee Bean Shop purchased inventory for $5,000 cash to sell in January and February. The shop sold inventory that cost $2,100 in January and the remainder in...
-
Use the information for Regina Corporation from BE20-16. Assume instead that the residual value is not guaranteed. Prepare Regina's May 29, 2017 journal entries. In BE20-16 Regina Corporation, which...
-
Hardesty Company uses budgets in controlling costs. The May 2010 budget report for the company's Packaging Department is as follows. The monthly budget amounts in the report were based on an expected...
-
Darden Restaurants (subject of the Global Company Profile at the beginning of this chapter), owner of popular brands such as Olive Garden and Red Lobster, requires unique supply chains to serve more...
-
The Silver Star The Silver Star Bicycle Company will manufacture both men's and women's models for its Easy - Pedal bicycles during the next two months. Management wants to develop a production...
-
Choose the word from the list that best completes the sentence. _________ is based on customer expectations. Quality Social Contact Dimension Services capes Satisfaction
-
Two resistors having resistances of 5.0 and 9.0 are connected in parallel. A 4.0 resistor is then connected in series with the parallel combination. An ideal 6.0 V battery is then connected across...
-
Dear Dr. Jones, Our pharmaceutical company now received 47 complaints about the new pain reliever NoPain , created in your lab. Of the 47 complaints, 24 said their headache got worse, 15 said they...
-
A company has collected the following data regarding an order: Move time Inspection time Queue time Process time Wait time a) Calculate throughput (manufacturing cycle) time b) Calculate...
-
A European call with strike $58 and expiry in three months trades at $3. A put is offered on the same underlying with the same strike and expiry, for $1.50. The annual default-free discount rate is...
-
A closely wound rectangular coil of 80 turns has dimensions of 26.0 cm by 49.0 cm. The plane of the coil is rotated from a position where it makes an angle of 33.0 degrees with a magnetic field of...
-
The Joshi Fish Farm (JFF), a saltwater aquarium company, is planning to expand its operations. It anticipates that an expansion will be undertaken in 5 years. In anticipation of the expansion, JFF...
-
Show that the block upper triangular matrix A in Example 5 is invertible if and only if both A 11 and A 22 are invertible. Data from in Example 5 EXAMPLE 5 A matrix of the form A = [ A11 A12 0 A22 is...
Study smarter with the SolutionInn App