- PEST analysis
Political issues for the business is ensuring all licences required are put into place, this includes selling of alcohol, health and safety – fire exits, supervision of swimming pool, CBR checks, hygiene certificates, different licences for opening and closing times of facilities. Grants and funding is also an issue as government have made several ways to get a hold of funding for businesses, via the banks. “For example, executives evaluating potential mergers or acquisitions must consider antitrust suits and other legal matters, and political issues in addition to financial aspects” (Keeney, 1982).
Economical issues for the business getting a hold of loans from the banks, but a main concern would be interest and inflation rates, after the current economic climate of the recession, causing unnecessary leakages within the finance budgets of the business. “Future implications of alter- natives now being considered should be accounted for in the decision-making process” (Keeney, 1982).
Sociological issues for the business is more people are staying at FR’s more and cheaper holidays are making it harder, therefore gathering and analysing data is imperative to success, for the business. “In any case, the process of obtaining and combining the available information is a difficult task that requires balancing all the pros and cons” (Keeney, 1982).
Technological issues for the business are costly when technology advances are made, and systems have to be updated. This involves changing all computer systems, reprogramming, and retraining of staff. “Different individuals, however, have expertise in disciplines such as economics, engineering, and other professions which should be incorporated” (Keeney, 1982).
This can be offered by having use of the internet, and having a website for bookings, and information about the company and what the business is about, and use information systems within the business.
5.0 Presentation of findings
5.1 Interview overview
(To view full analysis see appendix 6)
Both of the hotels use different strategies, the Royal hotel uses Revenue management and the Walton park hotel uses a Blue ocean strategy. This is defined as “untapped market space, demand, creation and the opportunity for highly profitable growth” (Kim and Mauborgne, 2005).
The hotels agree, the hotel market has changed, as consumers are becoming lazy and are booking rooms later and later. Customer loyalty is no longer a priority for the market, but the internet has also made this change as it is easier to compare prices, and standards. The Royal hotel has large functions and weddings occurring they have to be able to plan about three months in advance especially with the strategy of RM.
Both of the management from the hotels attend conferences to help with new suggestions and the running of the business.
For gathering information they use questionnaires which helps to have target market information updated and services can be improved, but Royal hotel says if even though they use questionnaires they are very short answered, and some will give exceptional on very thing which does not help the improvement of the business as they need to have constructive criticism.
(Royal Hotel and Walton Park Hotel, 2009)
6.0 Consumer analysis
6.1 Target market identification
The research conduct uncovered the target market being C1, C2 and D’s using demographic profiling.
The reason for this is because they are more incline to stay in a non-expensive hotel, with a variety of facilities offered, and also due to Weston-super-mare being central, via the motorway and different transport systems available. “We are well-served by the M5, mainline railway and and have an efficient and comprehensive public transport network” (North Somerset, 2009).
6.2 Consumer needs assessment
Within the business the consumer continuously needs to have the highest level of service. “For service organisations the interaction between front-line personnel and the customer is crucial as they aim to create high quality service encounters” (Nickson et al, 2005).
When providing a high level service for the target market, everyone is different; therefore the needs are not going to be the same, for each person, “delivering superior customer value and satisfaction are crucial to the competitive edge of a firm” (Kotler and Armstrong, 2000 & Weitz and Jap, 1995). For example certain aspects will need to be in place within the business for those who have disabilities, young families with baby changing facilities, those who are diabetic. Many different concepts need to be taken into consideration, for different consumers, the more efficient of establishing customers needs then a good reputation can be established very quickly for the business. Deng (2008) states “Customer satisfaction increases customer loyalty, reduces price sensitivity, increases cross-buying and increases positive word of mouth”.
7.0 Strategic implementation
7.1 Blue Ocean and Focus strategy
A Blue ocean strategy is a way of breaking away from the industry boundaries, going beyond the known and entering the unknown. “Kim and Mauborgne (2005) state “Blue oceans, in contrast, are defined by untapped market space, demand creation, and the opportunities for highly profitable growth .... Most are created from within red oceans by expanding existing industry boundaries”.
This is applied to the business as having a link with the local theatres is a new and innervating idea, as no other hotel provides this type of service. The business is going into an area which has not been explored before. With this strategy in place for the business, profitability will be more inclined, as the research conducted showed there is a market for it. “Companies that create blue oceans usually reap the benefits without credible challenges for ten to 15 years, as was the case with, Southwest Airlines and CNN. Creators immediately attract customers in large volumes” (Kim and Mauborgne, 2004).
Using Porter generics strategies of a focus strategy this interlinks as the blue ocean strategy for the business needs to focus on its consumers and adapt the products and services to meet the target markets requirements. Using the focus strategy not all consumers are going to want to go to the theatre, therefore using the focus strategy, and opportunities available the business will be able to develop further links with other attractions. “An organisation’s knowledge capabilities determine its effectiveness. As the underlying knowledge processes are highly dynamic, the capabilities used in performing those processes must also be dynamic” (Dawson, 2000).
8.0 Management and frameworks
8.1 Management
Within the business there will be three sets of management and one general manager. (See appendix 8 for structure). Each manager is to an effect to manage, delegate and organise the department they are in charge of. Meetings will take place every morning for a, debrief followed by an official monthly one.
8.2 TQM framework applied
TQM is not an easy process to be applied to an organisation as it can be quite complex. “Most business organizations start the implementation TQM programmes with lots of vigour, enthusiasm and perhaps even excitement. The more they move forward with their attempts to change the culture of business thought TQM, the more they realize that it is a hard and very painful process” (Zairi, 1994). TQM is a philosophy, as consumers demand it in different ways. This includes the following: “Quality of products/services; speed and reliability of delivery; price; innovation and differentiation; and professionalism” (Zairi, 1994).
For TQM to work, the business is going to ensure all staff having training sessions, and three month appraisals to ensure the service being provided by the staff are to high quality standards. Ensuring there is always a member of staff available for information about the hotel and the surrounding areas, and the reliability to speak to management to sort any issues quickly, effectively and efficiently. Having the opportunity to develop connections with other attractions, as returning consumers may get bored of the same thing, therefore a variety of connections is required to be able to retain custom.
Finally all staff members are to act in a professional manner at all times, when dealing with consumers, if any problem occurs, management will be involved and if serious then disciplinarians and taking part in skill develop programs. “Customers focus as a basic principle at the heat of and underlying TQM is among the most generally accepted precepts in the work of all quality management” (Soltani et al, 2004).
9.0 Financial Sources
Within the finance sector there are several ways to be able to set up a business and to gain capital, which can result in long term and short term funding. This involves the following: “capital and venture capital; profit retention; borrowing; leasing, hiring and factoring; government assistance; overdraft; and trade credit” (Needham and Dransfield, 1992)
“There are a variety of ways to gain capital; most organisations will use banks where you can gain up to 60% per cent of value and investment plans, depending on how much money and profit available, this is depending on evidence given of the business plan, and proven it is worth investing ” (Owen, 2009)
For the business there will be four types of financial sources to be used, this will be investment from investors, borrowing from the bank, these are going to be long term financing for the business. The short term financing will be a private equity loan, which will be paid back within the first year and also a business overdraft, which is for emergency use only.
From appendix 9 of the balance sheets, the profit made will be divided into four sectors this will be reinvestment back into the business itself, separate loan account so the borrowed money gets paid back, payments to investors and finally Inland Revenue corporation tax. This way the business is able to run smoothly and efficiently and have also analysed the finance from 100% full down to 25% per cent full.
For buying the hotel itself excluding refurbishment estimation of about £2.5M - £3M with design and size of the hotel as this is on a basis of the Royal hotel and Walton Park hotel.
“If looking at buying the Royal Hotel or Walton park hotel then you will be looking at about £2.5M - £3M without anything done to it, this is an estimation with the current economic climate” (Owen,2009)
Bibliography
Connexions (2009) Job descriptions and salarie. [online] Available from: [accessed 01.05.209].
Datamonitor. (2007) Hotels and motels in the United Kingdom. [online] Available from: [accessed 20.04.2009]
Dawson, R. (2000) Knowledge capabilities as the focus of organisational development and strategy. Journal of Knowledge management, 4 (4) pp.320-327.
Day, G.S. and Nedungadi, P. (1994) Managerial representations of competitive advantage. Journal of Marketing, 58 (2) pp. 31-44.
Deng, W. (2008) Fuzzy importance-performance analysis for determining critical service attributes. International journal of service industry management, 19 (2) pp. 252-270.
Foddy, W. (1996) Constructing questions for interviews and questionnaires theory and practice in social research. Cambridge: .
Goodman, M. (1999) The pursuit of value though qualitative market research. International journal: Qualitative market research, 2 (2) pp.111-120.
Gummesson, E. (2000) Qualitative methods in management research. 2nd ed. London: Sage publications Ltd.
Harrison, E. (1996) A process perspective on strategic decision making. Journal of management decision, 34 (1) pp. 46-53.
Hines, T. (2000) An evaluation of tow qualitative methods (focus group interviews and cognitive maps) for conducting research into entrepreneurial decision making. International journal: Qualitative market research, 3 (1) pp.7-16.
Ingram, H. and Jones, S. (1998) Teamwork and the management of food service operations. Journal of team performance management, 4 (2) pp. 67-73.
Jaworski, B.J. and Kohli, A.k. (1993) Market orientation: antecedents and consequences. Journal of Marketing, 57 (3) pp. 53-70.
Keeney, R. (1982) Decision analysis: an overview. Journal of Operations Research, 30 (5) pp. 803-838.
Kim, W. and Mauborgne, R. (2004) Blue ocean strategy. Harvard business review, Oct pp. 1-9.
Kim, W. and Mauborgne, R. (2005) Blue ocean strategy: from theory to practice. California review management, 47 (3) pp. 105-121.
Kotler, P. and Armstrong, G. (2000) Marketing: an introduction. New York: Prentice hall.
Leonard, D. and McAdam, R. (2002) The strategic impact and implementation of TQM. The TQM magazine, 14 (1) pp.51-60.
Liedtke, J. (2000) In defense of strategy as design. California Management Review, 42 (3) pp. 8-30.
McGill, J. and Van Ryzin, G. (1999) Revenue management: research overview and prospects. Journal of transportation science, 33 (2) pp. 233-256.
McKenna, E. (2006) Business psychology and organisational behaviour. 4thed. East Sussex: Psychology press.
Murry, A. (1988) A contingency view of porter’s “generic strategies”. The academy of management review, 13 (3), pp: 340 – 400.
Needham, D. And Dransfield, R. (1992) Business and finance: for working in organisations. Oxford: Heinemann educational.
Nisbets (2009) Catering equipment. (127) Bristol: Nisbets plc.
Nickson, D., Warhurst, C. and Dutton, E. (2005) The importance of attitude and appearance in the service encounter in retail and hospitality. Journal of managing service quality, 15 (2) pp. 195-208.
North Somerset Council. (2009) Transport. [online] Available from: [accessed 17.04.2009]
Novicevic, M., Harvey, M., Autry, C. and Bond, E. (2004) Dual-perspective SWOT: a synthesis of marketing intelligence and planning. Journal of marketing intelligence and planning, 22 (1) pp. 84-94.
Page, S. and Connell, J. (2006) Tourism: a modern synthesis. 2nd ed. London: Thomson learning.
Rabey, G. (2008) The potential of the frontline manager. Journal of industrial and commercial training, 40 (3) pp. 156-161.
Reicheld, F. F. (1996) The loyalty affect: the hidden force behind growth, profits and lasting value. Massachusetts, MA: Harvard business press.
Soltani, J., Gennard, R.B., Meer, V., and Williams, T. (2004) HR performance3 evaluation in the context of TQM. International journal of Quality and Reliability Management, 21 (4) pp. 377-396.
The Royal Hotel (2009) Weston Super Mare premier sea front hotel. [online] Available from: [accessed 10.04.2009]
Walton Park Hotel. (2009) Original and best western. [online] Available from: URL: http:// [accessed10.04.2009].
Tilley, C. (2009) Interview with the Royal hotel. 14.04.2009
Tilley, C. (2009) Interview with the Walton park hotel. 17.04.2009
Tilley, C. (2009) Interview with Owen, M – personal financial advisor. 11.04.2009
Visit Britain. (2009) Britain’s overall inbound market. [online] Available from: [accessed 27.03.2009].
Weitz, B. A. and Jap, S. D. (1995) Relationship marketing and distribution channels. Journal of the academy of marketing science, 23 (4), pp. 305 – 320.
Wright, P. (1987) A refinement of porters strategies. Journal of strategic management, 8 (1), pp: 93 -101.
Yeung, A., Woolcock, P. and Sullivan, J. (1996) Identifying and developing HR competencies for the Future: keys to sustaining the transformation of HR functions. Journal of Human Resource planning, 19 (4) pp. 48-58.
Zairi, M. (1994) TQM: what is w4rong with the terminology? The TQM magazine, 6 (4) pp. 6-8.
Zekmund, W. G. (1991) Business research methods. 3rd eds. Orlando: The Dryden press.
Appendices
- Amount of visitors staying in different types of accommodation within the U.K.
- Trends – purpose of visit and length of stay
- Questionnaire
- Questionnaire results
- Interview questions
- Full analysis of interview
- SWOT and PEST Analysis
- Management and staffing structure
- Finances and forecasting
Appendix 1
% of Nights Spent by Visitors from all countries by Type of Accommodation, 2007
(Visitbritian, 2009)
Appendix 2
Purpose of visit
(Visit Britain, 2009)
Length of stay
(Visit Britain, 2009)
The information about to be given is confidential and will remain anonymous; the questionnaire is designed to help research into a hotel business and to find out about consumer needs and wants to help it become a more realistic approach within customer satisfaction.
-
Male female (please tick the appropriate answer)
-
How old are you? (please tick the appropriate answer)
- 18 – 25
-
26 – 30
-
31 – 40
-
41 – 50
-
51 +
-
What is your occupation? (If unemployed please go to question 4)
- Please state: .......................................................................................
- If student and employed please state..................................................
-
How often do you go to W-S-M? (please tick the appropriate answer)
- Every day
-
Twice a week
-
Once a month
-
Once a year
- If other please state: ..............................................................................
-
How do you get to W-S-M? (please tick the appropriate answer)
-
By car
-
By bus
-
By train
- By airline via other transport
- If other please state: ...............................................................................
-
What sources do you use when looking for a hotel? (please tick the appropriate answer)
-
The internet
-
Media
- Guide books
-
National/international travel agents
-
Go by word of mouth
- If other please state: ................................................................................
- How long do you normally stay at a hotel within the UK for?
-
Weekend - Fri – Sun or Sat & Sun (please circle )
- 5 – 10 days
-
11 – 15 days
-
One month
- If longer please state: ................................................................................
-
What would your main reason be for visiting? (Please tick the appropriate answers)
-
Rest and relaxation
-
VFR (friends and relatives)
- Business
-
Education (conference, congress, seminar, study, other)
-
Culture
-
Fun
-
Health
-
Religious reasons
- If other please state: ....................................................................................
- Below is listed some elements which may be considered when choosing a hotel. Please indicate the IMPORTANCE of each element it is to you when choosing a hotel. Please rate them on a scale 1 being unimportant and 5 being very important.
- Please rate the general quality when choosing a hotel 1 being low quality and 5 being high quality?
-
What services/ facilities would you want/ require from a hotel?
-
Staff who can help and sit down with you if any problems or queries
-
Knowledge of area / other areas
-
Activities to do outside the complex
- Activities – sports, walks, excursions etc
-
Variety of restaurants with different foods
-
Links with local transport operations
-
Pool
-
Gym
-
Variety of evening activities
- If other please state: ..............................................................................................
- What type of room would you prefer standard or luxury?
Please state: .....................................................................................................................
-
What facilities would you expect to have in the room? (Please tick the appropriate answers)
-
En-suite
-
Kitchen
-
Lounge
- Balcony / terrace
- If other please state: ...........................................................................................
-
How much would you spend per night at a hotel? (Please tick the appropriate answer)
-
£20
-
£21 - £40
- £41 –£ 60
-
£61- £80
- £80 +
-
Would you stay at a hotel which offered half price theatre tickets?
Appendix 4
Questionnaire results
Appendix 5
Interview questions
- What form of custom do you receive?
- What is the main strategy used for this business i.e. focus, cost leadership, or differentiation?
- For the hotel industry and for your business do you think loyalty has decreased or increased?
- What benefits do your loyal consumers receive if any?
- Has the hotel market changed in recent years? Why?
- What do you think consumers look for when booking a hotel?
- The consumers you receive are majority of them returning consumers or different all the time?
- How important is your target market to the business? Why?
- What tools do you use for targeting your market?
- How do you value your customers?
- What form of tools do you use to gather information about your guests staying here?
- How important is your front line staff within the hotel?
- Do you think there are any improvements which need to be carried out for the business to develop further?
- How do you know and compete against the competition?
- Have you implemented RM into the business?
- What are your thoughts on RM and does it work?
- What are your thoughts on the future for the business and the hotel industry?
The Hotels
For the business plan two sets of interviews were conducted with two hotels one in Weston-Super-Mare and the other in Clevedon which is just outside Weston to find out the different types of services they provide for the consumer, as well as how they retain custom.
The Royal Hotel services and facilities
The Royal hotel has 37 bedrooms which are all have en-suits, one restaurant known as the golden jubilee which has a superb reputation with the locals and also the guest, Beauty salon, two wedding licensed rooms known as the Aperitif lounge which is the smaller of the two and the other is the Birnbeck suite which is for the larger weddings and parties. In forms of entertainment the hotel has a variety in terms of bands and singers and changes quite often, five conference rooms of which they are of all different sizes to meet the different types of meetings which occur (Royal hotel, 2009).
The Walton park Hotel services and facilities
The Walton Park hotel has 40 bedrooms all of which are also en-suite, and all have a provision of 24hr room service. They also have 5 large conference rooms all with wifi throughout, alongside with seven ceremony rooms the largest being the Somerset suite which holds up to 130 persons and the smallest being the Devonshire suite which holds up to 10 persons and three reception rooms. There is also a main bar which can be used by guests and local residents. There is one restaurant, which is used by the guests for breakfast and dinner, other rooms maybe used for business and meetings within the morning or afternoon, which can also act as a restaurant if need be. (Walton Park hotel, 2009)
Interview analysis
Applied pricing
The Royal hotel has managed to implement RM. Before this occurred they used what was known as a standard pricing strategy, which meant they would have higher prices during the weekdays for business travellers and lower prices on the weekend for the non-business travellers. They also had special prices for specific seasons of the year i.e. Christmas, when it is harder to sell the rooms, but during the summer the operation is changed around so the prices are higher as they would find it easier to sell the rooms. The difference from standard pricing to RM is that it means they are working with several different pricing levels compared to just the two from before. The idea of this is to help stimulate the demand but at the same time increase profit. (Royal hotel, 2009)
The Walton Park hotel uses a different strategy which is known as a Blue ocean strategy. “Defined by untapped market space, demand, creation and the opportunity for highly profitable growth” (Chan Kim and Mauborgne, 2005). The hotel mainly concentrates on its business and conference clients, followed by with the initiative of weddings and parties. Their main season is during spring to autumn, as this is when the hotel is at its busiest time with conferences and weddings. Person B stated “any other forms of guest who come to stay are a bonus to the hotel, as it will help to open up our market, as we do get a few tourists” (Walton Park Hotel, 2009)
The Walton Park believes having connections with the local and bigger businesses helps to keep the hotel going as they do have a couple of large clients which they negotiate the price on, due to customer loyalty, and the person B describes it as “a duty of customer care”.
Changes within the hotel market
Both of the interviewees agreed that there has been a change within the hotel industry, which has been occurring over the last couple of decades. Person A believes that bookings are happening later and later, and within today’s society majority of people will use the internet or travel agents, therefore getting consumer information has been harder than expected, but the industry has to learn to deal with it and learn different ways to keep up with data gathering, and has to change with the times. (Royal hotel, 2009) Person B adds that the consumer behaviour in the way things are done has become lazy and time efficiency has slowed, so everything is done last minute, rather than planned ahead (Walton Park hotel, 2009).
Customer loyalty
The two interviewees states that customer loyalty is no longer an important concept to the consumer themselves, but is to the hotel industry, as you will find those in which are loyalty will benefit, for example discounts in room prices. Person B states “price is the most important factor to the consumer, it is the first thing looked at above everything else” (Walton Park hotel, 2009). Person A says that with the internet it has managed to deter consumers away, as they are able to use the internet to compare different prices, creating loyalty to be a low level factor. (Royal hotel, 2009)
Improvements for development
Within the Royal hotel as RM has been implemented, planning ahead as become an important factor for the hotel, as they tend to try and plan about three months in advance. As the manager has the power to change the prices, products and services offered, they will do if necessary to do so. This would include future bookings, competitors, pricing and events and how the market is changing, as this is an important factor when dealing with RM. (Royal hotel, 2009)
Person B agrees that changes have to happen when the market is changing or on the move therefore improvements would have to be made but also those of which are disloyal normally are those which service quality has to be exceptional, in order to turn them around to be loyal (Walton park hotel, 2009).
Importance of the market
Both of the respondents believe that the local market, (target market) are the most important aspect to keeping the business running, without them there would be no business. Person A and Person B both attendant annual conferences which is operated by the hotel association, and gather with other management and executives of different hotels, which helps them to think and act differently, to strengthen the business. Both interviewees stressed that at the end of the day they are the ones responsible, for the sales and the running of their hotel business. (Royal Hotel and Walton Park hotel, 2009)
Person B empathises on that it is important to watch your sister hotels but, imperative to watch and keep a close eye on the local competition (Walton Park hotel, 2009)
Information gathering
both of the hotels get the guests to do questionnaires at the end of their stay before they leave so the information they receive is continuously up to date . Also with the Walton park hotel they also use a business data base to record the different organisations which they have as their clients, so they can gather continuous data which person B says is a major advantage to them. (Walton Park hotel, 2009)
Person A slightly disagrees as they state “if though we use questionnaires the questions asked are very specific and short answered. You never know if they are telling the truth, what I mean by that is, they could be answering some questions to make the management and front line staff feel good, and don’t want to put us down, but in reality without the criticism, then improvement cannot occur” (Royal hotel, 2009).
Appendix 8 Management and staffing structure
Appendix 9
Finances – annually
Staff _ QTY Salary Hrs
Management
Front of house manager 1 £35000 40+
Human resources manager 1 £40000 40+
Catering manager 1 £30000 40
Heads
Housekeeping 1 £25000 37
MI and Planning 1 £35000 40
Marketing 1 £26000 37
Finance 1 £33000 40
Assistant heads
Housekeeping 2 £18000 37
Catering 2 £18000 37
Sector heads
Waiter 2 £16000 37
Barman 2 £16000 37
Chef 2 £20000 37
Other
Reception 6 £14500 30
Cleaners 10 £11500 30
Hotel porters 4 £12000 35
Admin & payroll 5 £14000
Waiters 20 £9500 30
Chefs 7 £15000 35
Kitchen porters 4 £8500 30
Event organisers 2 £22000 37
Design and planning team 5 £18000 37
Promotion team 5 £18000 37
Sales team 5 £18000 37
Financial advisors 1 £23000 37
Total 91S £1,327,000 834 Hrs
12% NI = £159,240
Total wages £1,486,240
(Connexions, 2009) & (Owen, 2009)
Equipment _ QTY Cost PM Total PY
Stock
Food N/A £2500 £30,000
Beverage N/A £3000 £36,000
Rooms
TV 60 £300 £18,000
Kettles 60 £11.99 £719.40
Beds 114 £179.99 £20,518.86
Towels 180 £17.00 £3060
Pillows 240 £15.00 £3600
Duvets 114 £34.95 £3984.30
Covers 354 £99.99 £35,396.46
Curtains 60 £14.95 £897
Restaurant
Menu holders 360 £2.99 £1076.40
Wine menu holders 180 £3.99 £718.20
Wine coolers 25 £8.99 £224.75
Table clothes 180 £6.95 £1251
Tables 80 £129 £10,320
Dumb waiters 5 £349.99 £1749.95
Cutlery 720 £165.94 £19,912.80
Wine rack 2 £54.99 £109.98
Crockery N/A £1250 £15,000
Plate clothes 200 £1.79 £358
Cotton napkins 960 £1.99 £1910.40
Kitchen
Walk in Fridges 2 £ 3699 £7398
Non-walk in fridges 2 £949.99 £1899.98
Walk in Freezers 1 £3699 £3699
Non-walk in freezers 3 £579.99 £1739.97
Chef knifes 12 PS x9 £49.99 £449.91
Chopping boards + holders 4S £62.98 £251.92
Thermometers 9 £9.99 £89.91
Pots and pans 15 N/A £500
Cookers 2 £2899.99 £5799.98
Shelves 3 £89.99 £269.97
Dish washer 1 £2599.99 £2599.99
Other
Washing / dryers 4/4 £359.98 £2879.84
First aid kits 6 £10.99 £65.94
Fire extinguishers 10 £17.99 £179.90
Electronic systems – EPOS 8 £3000 £24,000
Maintenance N/A £12,500 £150,000
Electricity N/A £480 £5760
Gas N/A £300 £3600
Total _ £415,991.81
(Nisbets, 2009)
Profit and loss balance sheet – 1st year only
Rooms 100% 60 rooms in total 54 standard 6 luxury
Standard £60pp Luxury £80pp per night
Jan Feb Mar April May Jun Jul Aug Sept Oct
£230,640 £208,320 £230,640 £223,200 £230,640 £223,200 £230,640 £230,640 £223,200 £230,640
Nov Dec
£223,200 £230,640
Total £2,715,600
Restaurant-open to the public 100% A la carte menu five course £50 80 tables x3 sittings 4 per table
Jan Feb Mar April May Jun Jul Aug Sept
£1,488,000 £1,344,000 £1,488,000 £1,440,000 £1,488,000 £1,440,000 £1,488,000 £1,488,000 £1,440,000
Oct Nov Dec
£1,488,000 £1,440,000 £1,488,000
Total £17,520,000
Total for restaurant and rooms £20,235,600
Cost of buying Hotel £3,000,000
60% borrowing of Bank £1,800,000
20% private equity loan £600,000
20% Investment payment £600,000
Total expenditure -£2,702,231.81
Profit £17,533,368.19
20% Investor Dividend -£ 3,506,673.69
TOTAL PROFIT £14,026,694.50 (Owen, 2009)
Rooms 50% 60 rooms in total 54 standard 6 luxury
Standard £60pp Luxury £80pp per night
Jan Feb Mar April May Jun Jul Aug Sept Oct
£115,320 £104,160 £115,320 £111,600 £115,320 £111,600 £115,320 £115,320 £111,600 £115,320
Nov Dec
£111,600 £115,320
Total £1,357,800
Restaurant-open to the public 50% A la carte menu five course £50 80 tables x3 sittings 4 per table
Jan Feb Mar April May Jun Jul Aug Sept
£744,000 £672,000 £744,000 £720,000 £744,000 £720,000 £744,000 £744,000 £720,000
Oct Nov Dec
£744,000 £720,000 £744,000
Total £8,760,000
Total for restaurant and rooms £10,117,800
Cost of buying Hotel £3,000,000
60% borrowing £1,800,000
20% private equity loan £600,000
20% Investment payment £600,000
Total expenditure -£2,702,231.81
Profit £7,415,568.19
20% Investor Dividend -£1,483,113.69
TOTAL PROFIT £5,932,454.50 (Owen, 2009)
Rooms 25% 60 rooms in total 54 standard 6 luxury
Standard £60pp Luxury £80pp per night
Jan Feb Mar April May Jun Jul Aug Sept Oct
£57,660 £52,080 £57,660 £55,800 £57,660 £55,800 £57,660 £57,660 £55,800 £57,660
Nov Dec
£55,800 £57,800
Total £678,900
Restaurant-open to the public 25% A la carte menu five course £50 80 tables x3 sittings 4 per table
Jan Feb Mar April May Jun Jul Aug Sept
£372,000 £336,000 £372,000 £360.000 £372,000 £360,000 £372,000 £372,000 £360,000
Oct Nov Dec
£372,000 £360,000 £372,000
Total £4,380,000
Total for restaurant and rooms £5,058,900
Cost of buying Hotel £3,000,000
60% borrowing £1,800,000
20% private equity loan £600,000
20% Investment payment £600,000
Total expenditure -£2,702,231.81
Profit £2,356,668.19
20% Investor Dividend -£471,333.69
TOTAL PROFIT £1,885,334.50 (Owen, 2009)