Upload
ngominh
View
218
Download
3
Embed Size (px)
Citation preview
Crane Resorts A case study of an environmentally sound
approach to competitiveness in the hotel industry
-
10.00
20.00
30.00
40.00
50.00
60.00
70.00
80.00
1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014
Mill
ions
Share Capital & Retained Earnings
Share Capital Retained Earnings Cumulative dividends
Millennium Investment’s Retained Earnings
History and Forecast Annual Comparison
2007 2008 2009 2010 2011 2012 2013 2014 2015Electricity Use (kWh) 4,366,010 4,575,303 4,923,647 5,557,329 5,717,271 4,224,060 4,810,157 4,838,836 4,838,836 Fuel Use (Natural Gas m3) 76,628 638,194 805,694 795,106 862,813 862,813 862,813 862,813 862,813 Water Use (m3) 51,612 124,800 184,388 134,542 114,630 137,793 121,531 133,919 147,565
Electricity Rate (BDS$/kWh - Average for Year) 0.46$ 0.53$ 0.42$ 0.49$ 0.52$ 0.55$ 0.57$ 0.60$ 0.63$ Fuel Rate 0.96$ 0.96$ 0.99$ 1.16$ 1.16$ 1.16$ 0.87$ 0.87$ 0.87$ Water Rate 2.91$ 2.91$ 3.71$ 4.66$ 4.66$ 4.66$ 4.91$ 4.91$ 4.91$
Electricity Cost (BDS $) 1,870,431$ 2,621,096$ 2,114,650$ 2,741,192$ 2,972,981$ 2,306,337$ 2,757,663$ 2,912,810$ 3,058,451$ Fuel Cost (BDS$) 596,636$ 538,814$ 699,593$ 918,146$ 1,000,863$ 1,000,863$ 750,647$ 750,647$ 750,647$ Water Cost (BDS$) 150,191$ 379,342$ 836,216$ 436,216$ 534,176$ 642,115$ 596,717$ 657,543$ 724,543$ TOTAL 2,617,258$ 3,539,253$ 3,650,459$ 4,095,554$ 4,508,019$ 3,949,315$ 4,105,027$ 4,321,000$ 4,533,640$
Room Nights* 39,979 45,347 46,875 48,783 52,486 65,345 71,321 78,591 86,599 Guest Nights 79,958 90,694 100,046 102,987 113,495 139,185 151,914 167,399 184,456 Guest Per Room Average 2.00 2.00 2.13 2.11 2.16 2.13 2.13 2.13 2.13 Serviced Space (m2) 19,069 22,628 26,187 34,800 34,800 42,241 48,102 48,388 48,388
Expected Daily Water Use
Per Room Per Person
Toilet Flushing Shower Pool
Shower Bath Shaving - 1 male*
Brushing Teeth
Washing Hands
In Room Laundry
Dish Washer
Total Per Room/Per
PersonActions PP Per Day 4 1 0.33 0.25 0.25 2 4 0.05 0.15
Minutes PP Per Action 1 7 1 1 1 1 1 1 1
Gallons Per Minute/Action 1.6 6 5 70 1 5 1 21 20
Total Gallons Per Day 6.40 42.00 1.65 17.50 0.25 10.00 4.00 1.05 3.00 85.85 Gallons
0.32 m3520 guests in house
168.46 Total Water Use All Guests
Pools & Ponds Per Day ** ***
Main PoolRuins Infinity Pool
Ruins Jacuzzi
Historic Pool
Splash Pools
(Gross Total Gallons for
All)
Bldg 2 Pond
Bldg 3 Pond
Bldg 5 Pond
Bldg 8 Pond
Bldg 9 Pond
Ruins Pond
Zen Pond
Total ALL
Pools
Pool Capacity (gallons) 251,165 22,605 5,651 110,000 455,764 5,050 5,050 22,441 5,050 5,050 12,000 6,000Make Up Per Day 2.0% 2.0% 2.0% 2.0% 1.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5% 2.5%Quantity 1 1 1 1 1 1 1 1 1 1 1 1Total Gallons Per Day 5,023 452 113 2,200 6,836 126 126 561 126 126 300 150 16,141 Gallons
Total m3 Per Day 19.03 1.71 0.43 8.33 25.90 0.48 0.48 2.13 0.48 0.48 1.14 0.57 61 m3Adusted Sept 2010 m3/day - 1.71 0.43 - 25.90 0.48 0.48 0.48 0.57 30 m3Adusted Jan 2011 m3/day - - - - 20.72 0.48 0.48 0.48 0.57 23 m3
Actual/Theoretical Spread
TOTAL EXPECTED DAILY WATER USE ALL SOURCES $4.66 bwa rate/m3
Gal m3 Per Day $Per Room Per Person 44,474 168 785$ Pools Per Day 5,998 23 106$ Staff, Restaurants, Laundry 19,620 74 346$ Chillers, Cooling Towers 28,512 61 285$
TOTAL EXPECTED USE m3: 327 1,523$ ACTUAL USE ON: 2/19/2011 298 1,389$ VARIANCE: 10%
****Audits of various water sources continue until variance between estimated and actual is +/- 5%
Daily water readings
0.0
50.0
100.0
150.0
200.0
250.0
300.0 JUNE TO JULY: DAILY WATER READINGS
Building 1 (Meter #1)
Building 2
Building 3
Building 4
Building 5
Building 8
Building 9
Park 7 (gallons)
Energy Wastage Audit
DATE DEPARTMENT LOCATION WASTE DESCRIPTIONElecticity
RateWater Rate
No. of Hours Wastage
Housekeeping Room 444B Jacuzzi lights left on 12-Jun
Housekeeping Room 414A Ceiling Fan in bedroom left on 48
Maintenance Room 323 Bar lights left on
Room 414B AC left on; Bathroom lights left on 48
Room 921B AC and Ceiling Fan left on. 48
23-J
un
-10
22-J
un-1
0
The Crane Residential Resort
Weekly Energy Wastage AuditFor The Period June 21, 2010 to June 25, 2010
Energy Saving Projects
•Capital cost - 2.8M Bds; Total annual savings – 1.2M Bds •IRR – 37%; NPV – 2.6M Bds (7 years, discount rate 9%); Payback – 2.3 Years
Social Responsibility Programme
Farm to Fork Programme Partnership Plus with local/Regional Tertiary Level
Institutions