Professional Documents
Culture Documents
Business Plan SushmaMaharjan
Business Plan SushmaMaharjan
net/publication/341201858
CITATIONS READS
0 17,423
1 author:
Sushma Maharjan
Melbourne Institute of Technology
11 PUBLICATIONS 37 CITATIONS
SEE PROFILE
All content following this page was uploaded by Sushma Maharjan on 07 May 2020.
01-4333666
01-4333667
01-4333668
Disney.kathmandu@gmail.com
www.disneykathmandu.com
www.facebook.com/disneykathmandu.com
www.twitter.com/disneykathmandu.com
Date: 18/07/2016
1|P ag e
Acknowledgement
I would like to express my deepest appreciation to all those who provided me
the possibility to complete this report.
Last but not the least, I would like to thank my family: my parents Bishow
Maharjan and Sushila Maharjan, for bringing me into this world and supporting
me spiritually throughout my life.
2|P ag e
1. Executive Summary
Kathmandu Disney Land, franchised by Walt Disney Parks and Resorts will be the
first franchised based, internationally recognized Disneyland in Nepal. It is projected
to attract more than 1 million visitors with more than $300,000,000 revenue
generated every year. From a traditional kids ride as carousel, teacups and
caterpillar to extreme rides as extreme rollercoaster, Frisbee, ferries wheels, reverse
bungee, flow rider, screaming swing, water rides and sky coaster, it will have it all
running inside its boundary of 98 hectares. Having maximum number of population
falling under 15-59 age group, the primary target customers for projected
Kathmandu Disney Amusement park are the youths and tourists seeking for
adventure and adrenaline rush.
The capital structure of the company will be 65% equity and 35% debt. 60% of
equity shares will be held by the Walt Disney Corporation and 40% of equity shares
will be held citizens of Nepal. Kathmandu Disneyland will be collecting revenues
from various fields as entry fees, rides at amusement park, theater at theme park,
rides at water park, resort, weekend parties, stall rent, birthday parties, sale of fancy
dresses at theme park, etc.
Since market analysis and plans are the crucial part for the success of this company,
it will conduct in-depth price planning, distribution planning, marketing strategies,
marketing positioning, marketing mix, point of differentiation, sales processes and
brand strategy. It will operate using “pay-as-you-go” and “pay-one-price” pricing
policies. It will adopt advertisement, sales promotion, word of mouth, birthday
package, and sponsorships as its marketing strategy. Kathmandu Disneyland will
also position itself in market as “the place where dreams come true” and “the
happiest place on earth”. The brand identification of Disneyland is enough to
differentiate it with its competitors. Furthermore, Kathmandu Disneyland will also use
4 major strategies that creates very loyal customers: All Theming, All the Time,
Immersion, Everyone’s a Princess and Mining the Mythos.
3|P ag e
2. Industry Analysis
Recent study shows that entertainment business is one of the most profitable
industry with accelerating growth and future market potentials. Statistics shows
that more than 315 million people visited approximately 400 amusement parks
in U.S in 2014.
In 2014, Disney Parks and Resorts was by far the largest amusement and
theme park company in terms of revenue worldwide. With revenues exceeding
15 billion U.S. dollars, Disney generated almost six times that of its closest
competitor, Universal Studios Theme Park.
The theme park industry in Asia is also in a growth mode. It is estimated that a
total of approximately 35 large parks attract about 71 million visitors, generating
a total of nearly $1.5 billion in revenue. An additional 49 moderate-sized parks
generate $350 million in annual revenue.
Nepal’s next door neighbor India and China are turning out to be a viable
location for amusement and theme parks. There are altogether 90 small and
large fun parks in India and 80 amusement parks in China
14
12
10
8
6 2.62
4 1.9 1.66 1.38 1.2
2
0
Disney parks and
Universal Studios
Entertainment
Entertainment
Entertainment
Corporation
Theme Parks
Seaworld
Six Flags
Group
Merlin
Resorts
Amusement Parks
4|P ag e
3. Company Description
Kathmandu Disney Land, franchised by Walt Disney Parks and Resorts will be
the first franchised based, internationally recognized Disneyland in Nepal.60%
ownership will be held by Walt Disney Corporation while 40% ownership will be
held by civilians of Nepal. With an international standard resort, an amusement
park, a water park and a theme park within it, Kathmandu Disneyland is
projected to attract more than 1 million visitors every year with more than
$300,000,000 revenue generated every year. From a traditional kids ride as
carousel, teacups and caterpillar to extreme rides as extreme rollercoaster,
Frisbee, ferries wheels, reverse bungee, flow rider, screaming swing, water
rides and sky coaster, it will have it all running inside its boundary of 98
hectares.
The main sources of revenue for Kathmandu Disneyland would be income from
rides, movies, food court, resort, D j parties on weekends, ticket fees, parking
fees and gift stalls. It will employ about 373 employees.
5|P ag e
4. Market Analysis
Kathmandu, the capital of Nepal, has a population of 985,000 in 2015, a
population density of 20,288 people per square kilometer and accounts for
1/12 of Nepal’s total population. Having maximum number of population
falling under 15-59 age group, the primary target customers for projected
Kathmandu Disney Amusement park are the youths seeking for adventure
and adrenaline rush.
Though the country is poor, people in the cities of Nepal and the tourists are
certainly not poor and would be willing to spend a fortune for good times with
their friends and family, making them our main target market.
Kathmandu Disney Land will target the following types of persons and
market segments as customers:
Thus, visitors to amusement/ theme parks are increasing year after year.
They are popular tourist attractions globally attracting people from all age
brackets, cultures and incomes.
6|P ag e
PESTEL Analysis of Kathmandu Disneyland
A PESTEL analysis is a framework or tool used by marketers to analyze and
monitor the macro-environmental factors that have an impact on an organization,
the results of which is used in a SWOT analysis.
• Political
Political situation of Nepal is highly inclined to leaders of India and thus is
very unstable. Country faces strikes, bandas, chakkajam, and conflict
among the leaders time and again which will certainly be a hindrance for
smooth operation of Disneyland in Nepal. Embargo faced by country on
jestha 2072 led to massive economic loss and sufferings. So, Disneyland
must have some strategies to overcome such problems and maintain good
cooperation relationship with the government.
• Economic
Nepalese economic policies and liberalization policies are attracting more
and more foreign investment, like Disneyland. However, it is still a
developing country. The average incoming per capita is much lower than
other Asian countries and other Disney franchised countries, so,
Kathmandu Disneyland must set lower entrance fee to catch more
Nepalese consumers.
• Social
Nepal is the land of social diversity, so Disneyland should appoint
employees from various social backgrounds and maintain harmony among
them. Kathmandu Disneyland will also have to consider the labor union
factors as most of the business organizations in Nepal have been facing
labor problems. Moreover, most of the Nepalese consumers are of middle
class and cannot afford three days trip to Disneyland so obviously, the US
Disneyland’s three day trip is not suitable for Nepalese consumers.
• Technological
In a theme park, high quality entertainment equipment is the most
important thing. As one of the least developed country, Nepal will face
difficulties to offer technologies as good as US. However, local resources
and suppliers can save more time and money for the company.
• Environmental
From Tokyo Disneyland and Shanghai Disneyland’s success, we realize
the importance of adapting to the climate. Since the climate of Kathmandu
is moderate with good sunshine in summer and warm climate in winter, so
Kathmandu Disneyland will have visitors throughout the year.
7|P ag e
• Legal
The regulations and rules are varied from countries to countries. Since,
Nepal is a liberal country and promotes foreign direct investments and
franchises, so the legal environment is lenient and won’t affect the
marketing strategies.
SWOT ANALYSIS
STRENGTHS WEAKNESSES
• Strong diversification • High costs- sunk cost, research and
• Responsiveness to market development costs, cost of
• Brand recognition/ loyalty entertainment production
• Size of operation • Frequent change in top management
• Largest worldwide licensor of positions
character based merchandise. • Parks and resorts are not easily
• Global standardization accessible leading to a costly trip for
• Well established divisions visitors
• Increasing trends in overall • Parks and resorts success
revenues and profits. unpredictable
• Company’s name still highly associated
with specific target audience- children
OPPORTUNITIES THREATS
• Growth through further • Competition on finding and affording
diversification the most creative human resources
• International growth and new • Increasing salaries and labor costs
markets. • Changing consumption behavior.
• Increased media networks/ online Switch from physical to digital and
presence online.
• Changes in technology and • More concern with content over quality
consumer consumption • Piracy/ protection of intellectual
• Increase Disney Music Channel property
• International cable • Decrease of DVD sales
• Disney school of management and • Maintaining product differentiation
training
8|P ag e
relating to operations, product and services. The better the economic study of
the business, the better the chances to lure the investors.
Kathmandu Disneyland gets its financing from the partners’ capital i.e. Walt
Disney Corporation and shareholders of Nepal and from loan. The capital
structure of the company will be 65% equity and 35% debt. 60% of equity
shares will be held by the Walt Disney Corporation and 40% of equity shares
will be held citizens of Nepal. Kathmandu Disneyland will get its loan from NIBL
bank of Nepal at the interest of 10%. It plans to pay back the loan within the
period of 5 years.
Kathmandu Disneyland will charge entry fees of Rs. 40, Rs.100 and Rs.60 for
children, adults and senior citizen respectively. It will also charge Rs. 20 for
parking of two wheelers and Rs. 50 for parking of four wheelers.
Revenue Sources
S.N Particulars Yearly Estimated Yearly Estimated
Revenue in First 5 Years Revenue After 5 Years (
( in Dollars) in Dollars)
1 Entry fees 8,000,000 18,000,000
2 Amusement park 115,600,000 190,000,000
3 Theme park 15,755,000 90,000,000
4 Water park 35,800,000 115,000,000
5 Resort 90,000,000 150,000,000
6 Stall rent 15,000,000 30,000,000
7 Weekend parties 10,000,000 20,000,000
and movies
Total 290,155,000 613,000,000
9|P ag e
Besides, the total start-up cost of the project can be estimated to be
$53,860,645 which is divided among the initial fixed cost as land, furniture and
equipment, construction and manufacturing, preliminary expenses, utility
deposits, generator, and contingency.
Even though from the layman’s perspective, we can see millions of difference
between total cost and total revenue on the first year of business, it will be
recovered in no time if the business grows the way market trend indicates. On
this pace, the business will be able to clear its debt and start distributing
dividends after few years of operation.
6. Marketing Plan
A marketing plan focuses on how the entrepreneurs plan to use various
marketing tools, strategy, positioning, points of differentiation, promotional mix
etc to convert potential customers into actual customers. Marketing plan
basically involves the following:
10 | P a g e
Price of innovative and thrilling rides at amusement park will range from
Rs.150 to 500 where as the price of traditional rides which are similar to or
cheaper than the ones found at competitors’ as Kathmandu fun park and
Kathmandu fun valley. As per the plan, the entry fee to Kathmandu Disneyland
will be collected at the main entrance gate of the park and customers will have
to pay separately for the rides at amusement park and for the tickets to theme
park, theater and Water Park.
Kathmandu Disneyland will collect much of their revenue from admission fees
paid by guests attending the park. Other revenue sources include parking
fees, food and beverage sales and souvenirs. Practically all parks operate
using one of two pricing policies:
Pay-one-price: Water park and theme park will use pay-one-price format and
will charge guests a single, large admission fee. The guest is then entitled to
use almost all of the attractions in the park as often as they wish during their
visit. The park might have some attractions that are not included in the
admission charge; these are called "up-charge attractions" and can include
movies in theme park. However, the majority of the park's attractions are
included in the admission cost.
The advantages of pay-one-price include:
• guests can more easily budget their visit
• guests may be more likely to experience an attraction they’ve already
paid for
11 | P a g e
• lower costs for the park operators, since ticket-takers are not needed at
each attractions
The disadvantages of pay-one-price include:
▪ guests will often be paying for attractions that they do not ride or visit
▪ guests who are simply coming just to be with their families will have to
pay anyway
Customers who visit the park in large groups as school students and families
will be given 10% discount facility. Similarly, customers with membership cards
will be given 25% discount on rides and their stay at resort. Likewise, the
winner customers of lucky draws held on weekend get to stay at resort for 2
days and a night for free.
Managers need price planning to attract price conscious customers and to put
the customers in hallucination that they will be getting more services at
reasonable price. For this Kathmandu Disneyland will be using following
approaches of price setting:
• Price skimming approach for innovative and unique rides at amusement
park, entrance at theme park and Disney Theater.
• Meet competition approach for traditional rides that are also found at
Kathmandu fun valley and Kathmandu Fun Park.
• Customer value pricing for birthday and other sorts of parties.
12 | P a g e
successful and will be the first destination of fun lovers. Some of the strategies
can be highlighted as follows:
Advertisement: Doing business without advertisement is like winking at a girl
in the dark. Advertisement is the best way to inform, persuade, remind and
reassure the customers and build image of the organization.
For advertisement purpose, Kathmandu Disneyland can hire best Ad producers
and publish its advertisements on local TV channels, international channels,
daily newspapers, magazines, hoarding boards and even on social networking
sites. Though cost of advertisement is very high, it helps to transfer message to
a large number of customers and eventually contribute to high sales in no time.
Sales Promotion
Word of Mouth: It is one of the most effective ways of marketing one’s product
and service. Kathmandu Disneyland can assure good and consistence quality
of its service to the customers. Friendly environment, availability of every sort of
facilities that a customer would possibly need within the park, discounts,
memberships, good customer care services etc will persuade customers to
relay impressive feedbacks about Kathmandu Disneyland to their friends and
families.
13 | P a g e
will have a full agenda of games, prizes, rides, and theme park parade and
water park activities. The birthday packages will be targeted for children in a 15
mile radius of the water park with ages of 5 to 15.
14 | P a g e
number one choice of customers. Some other ways of differentiating product
and services are as follows:
• Unique product performance
• Unique product features
• Unique services
• Detailed information
15 | P a g e
6.8. Brand Strategy
Brand is a name, logo, symbol or design intended to identify the product or
services and to differentiate it from competitors. It is goodwill of the company.
Building a strong Company brand will require a coordination of many factors.
Initially, the Company will focus on several core elements that will help build
and strengthen the Backbone of the Disneyland brand:
Wholesome Family Entertainment: The name Disneylandwill be synonymous
with wholesome familyfun and entertainment.
Cleanliness: Disneyland will live up to the highest standards of
cleanlinessthroughout its facilities.
Gold Rush Theme: The Company will become known for providing Disneyland
Gold Rusheducational themed events and activities for parents and children.
Quality Attractions:Disneylandwill be known for the latest in water attractions,
rides at amusement park and new Disney themes at theme park.
Theme Park: Like most other Disney Lands around the world, Kathmandu
Disneyland will be built in a style similar to Disney’s other Magic Kingdom-style
parks. It will contain numerous themed lands as tomorrow land, fantasy land,
frontier land, new Orleans square etc. One of the aims of this project is to
combine Disney stories and their characters with attractions. An interactive
castle called Enchanted Storybook Castle will be constructed at the center of
the park that will offer performances. It also consists of a Disney theater that
costs $40,000 for construction.
16 | P a g e
Resort: The resort will have 70 rooms and two swimming pools, a covered hall
for basketball, tennis, pool, and a spa room. The construction cost of adult
swimming pool is $35,000; kid’s swimming pool is $ 12,000; basketball court is
$10,000; tennis court is $10,000; snooker house is $1,000; spa room is
$15,000 and resort building is $200,000.
Water Park: The water park will have 6 slides in 2 big pools. Behind the slides
The Lazy River and The Wave Pool flows. Water Park also consists of children
pool having 3 small slides. It also consists of a lounging area, shower area and
changing rooms.
17 | P a g e
5 Gravitation- it involves fast rotations around an axis causing
riders within the rotating frame to feel centrifugal force. 4 Gs
are created which stick people to the walls of a saucer. The
walls are fitted with individual cushions for each rider, set on
sliders which move up and down at varying intervals,
depending on the weight of rider and the speed of the
gravitron.. Its manufacturing cost is estimated to be $12,000.
It covers the area of 60 feet diameter. It has the capacity of
25 people at a time.
6 Roller Coaster- it consist of railroad track that rises and
falls in specially designed patterns, sometimes with one or
more inversions that turn the rider briefly upside down. Its
manufacturing cost is estimated to be $55,000. The length
of roller coaster is 800 meters. It has the capacity of 40
people at a time.
18 | P a g e
12 Bumper Boats - motor boats that can be manually
controlled by riders.. Its manufacturing cost is estimated to
be $30,000. There are 7 bumper boats, each of which has
capacity of two riders.
19 | P a g e
19 Mechanical Bull- person riding it is thrust hard in every
possible direction. Its manufacturing cost is estimated to be
$10,000. It has the capacity of 1 person at a time.
20 | P a g e
26 Tornado- it is a water based ride, where riders slide through
tunnel into a big cone which rotates like tornado. Its
manufacturing cost is estimated to be $20,000.
28 Top Spin- the ride spins in one direction and the seats
adjusts as per the gravitational force. Its manufacturing cost
is estimated to be $25,000. It has the capacity of 20 people
at a time.
21 | P a g e
33 Jamboree- the ride revolves around the center. Its
manufacturing cost is estimated to be $25,000. It has the
capacity of 32 people at a time.
Service Strategy
As other Disneyland, Kathmandu Disneyland will also use 4 major strategies
that creates very loyal customers:
• All Theming, All the Time:It makes sure its Fantasyland cast members
don’t wander through Frontier land dressed in costumes with the wrong
theming. It pumps out scents for each ride—brine for Pirates of the
Caribbean, honey for Winnie-the-Pooh, and a cold, musty smell for the
Haunted Mansion. The car parks aren’t called A, B and C—instead
there’s Pumba Parking, the Mickey and Friends Parking Structure, and
Toy Story Parking.Similarly, the “business” areas of Disneyland like
loading zones are cleverly hidden in “offstage” areas. Cast members are
strictly forbidden to “remove their heads”. And of course, two Mickeys
are ever allowed to be in view at once, because there’s only one Mickey
Mouse.
• Immersion: Disney maintains constant interest by making sure there’s
always something else to notice. So, customers never get tired of visiting
Kathmandu Disneyland again and again.
22 | P a g e
• Everyone’s a Princess: Kathmandu Disneyland’s staffs do their best to
make sure every guest feel special. Cast members give children badges
and balloons at random; princesses stop to greet little girls dressed in
princess gear; guests are allowed to “captain” the Jungle Cruise or
riverboat.
• Mining the Mythos: Disneyland’s greatest product is its own mythology.
Even just having and telling the story of why you do what you do can be
a powerful way of developing customer loyalty. Disneyland does its best
to create a magical world. Even the trees that need cutting down are
switched during the night with fully grown replacements from Disney’s
nursery.
8. Operations Plan
The Operational Plan is a plan for the implementation of strategies contained
within the Strategic Plan. The purpose of the Operational Plan is to provide
organization personnel with a clear picture of their tasks and responsibilities
in line with the goals and objectives contained within the Strategic Plan.
8.2.Location Plan
Key to business success also lies in the selection of business location.
Location is very important aspect in economic analysis of any project as it
23 | P a g e
plays a vital role in continuing life of the business as in future. Following
things should be considered while making a location plan:
• Access to raw materials or products that aids in providing services
• Access to cheap and skilled labor market
• Access to customers/ market
• Access to infrastructures
24 | P a g e
In the layout plan above, we can see that when customers initially enter through
the main entrance gate, they have option at the junction point to decide where
they want to go first- Amusement Park or Theme Park or Water Park or Resort.
25 | P a g e
• Space: For many fixed-position layouts, the work area may be crowded
so that little storage space is available. This also can cause material
handling problems.
• Administration: Oftentimes, the administrative burden is higher for
fixed-position layouts. The span of control can be narrow, and
coordination can be difficult, equipment handling cost might be high and
it might need huge amount of investments.
Entire Disneyland theme park is surrounded by the railway tracks. The park
opens with Main Street, Adventureland, frontierland, Fantasyland,
Tomorrowland and New Orleans Square.
Main Street: It is the first area guests see when they enter the park ( if not
entering by monorail), and is how guests reach Central Plaza. Main Street is
the reminiscent of the Victorian period of America with the train station, town
square, movie theater, city hall, firehouse complete with a steam powered
26 | P a g e
pump engine, emporium, shops, arcades, double-decker bus, other bits of
memorabilia. At the far end of Main Street is Sleeping Beauty Castle, the
Partners statue and the Central Plaza.
27 | P a g e
The main attraction of Water Park is its slides. In order to manage the crowd, 6
slides have been divided in 2 big pools. Behind the big slides is The Lazy River
and The Wave Pool. The children’s pool in the south also has 3 small slides.
Adult’s pool and Children pool is separated by The Lounging Area. The
Changing Rooms are situated besides the entrance gate of the Water Park.
As soon as the guests enter the amusement park, the first thing they will see is
the kids’ rides, gift stalls and food court. The rides as Hurricane, Caterpillar,
Pirate Ship, Fire Ball, Disk’O, Screaming Swing, Gravitation, Mechanical Bull,
Carousel, Bumper Cars, Break-dance, The Zipper, Evolution, Star Flyer,
Teacups and Jamboree are arranged in serpentine layout format. The big
rides as Sky Coaster, Reverse Bungee, Roller Coaster, Frisbee, Drop Tower
and Ferris Wheels lie on the corners of the amusement park.
28 | P a g e
8.5. Aggregate Planning
Aggregate planning is concerned with determining the quantity and timing of
production for the intermediate future, often from 6 to 18 months ahead.
In order to minimize costs, maximize customer services, minimize inventory
investment, minimize changes in production rate and maximize utilization of
plant and equipment Kathmandu Disneyland adopts following capacity
options:
• Hire and Lay off Workers: Hiring cost includes recruitment, screening, and
training to bring new workers “up to speed” and quality may suffer. So
Kathmandu Disneyland would rather hire and lay off workers as per the
need and train them appropriately.
• Overtime/ Slack Time: The normal work time as indicated by the
government is 8hrs, however, in case of more inflow or less in flow of
guests, Kathmandu Disneyland encourages workers for overtime.
• Part-time Workers: It costs less than regular workers in hourly wages and
fringe benefits. Part-time workers can be added or subtracted from the
workforce with greater ease than regular workers, giving companies greater
flexibility in adjusting the size of workforce.
• Inventories: Inventory can be built up during periods when production
capacity exceeds demand and drawn down in period when demand
exceeds capacity. Kathmandu Disneyland maintains right amount of weekly
inventories needed.
• Subcontracting: Subcontracting enables Kathmandu Disneyland to acquire
temporary capacity with great flexibility. It can subcontract or outsource
works to auditors, CA, highly qualified mechanical engineers etc.
Every night once the park closes, maintenance teams inspect each attraction.
Rides are not authorized for operation the next day until scheduled preventive
and corrective maintenance procedures have been performed. In addition to
29 | P a g e
these rightly inspections, ride vehicles are regularly taken out of operation for
scheduled service, where parts are inspected, tested, and replaced as needed.
TQM
30 | P a g e
• Customer Focused: The customer ultimately determines the level of
quality. Therefore, it involves designing products or services that meet or
exceed the customer’s expectations. This involves the product itself, its
functionality, attributes, convenience and even the means by which the
information about a product is received by a client. Marketers of Kathmandu
Disneyland use a wide variety of media sources, like social networking,
email and even texting, to get the word out about its website.
• Total Employee Involvement: Employees are the ones who come in direct
contact with the guests so, Kathmandu Disneyland ensures total employee
involvement in achieving goals and business objectives. Total employee
commitment can only be obtained after fear has been driven from the
workplace, employee empowerment has occurred, and management has
provided the proper environment.
• Early Detection of Defects: TQM helps to identify the defects and stop and
rectify them before it produces another defective product or makes another
mistake in service delivery. Kathmandu Disneyland defines and measures
the performance and continuously monitors in order to detect unexpected
variation.
• Role of Top Management: Top management of Kathmandu Disneyland is
primarily responsible for ensuring that the company produces products of
superior quality. Top management creates an organizational structure, a
product design process and a process design process that facilitate the
production of products of superior quality.
• Strategic and Systematic Approach: A critical part of the management of
quality is the strategic and systematic approach to achieving an
organization’s vision, mission, and goals. This process, called strategic
planning or strategic management, includes the formulation of a strategic
plan that integrates quality as a core component.
• Continual Improvement: A major thrust of TQM is continual process
improvement. Continual improvement drives Kathmandu Disneyland to be
both analytical and creative in finding ways to become more competitive and
more effective at meeting stakeholder expectations. For this, the human
resource department of Kathmandu Disneyland is interested in making sure
employees are qualified , calls to the front desk are handled effectively, any
interruption to booking process will be quickly fixed, and improvements will
be made.
• Fact-based Decision Making: In order to know how well an organization is
performing, data on performance measures are necessary. TQM requires
that an organization continually collect and analyze data in order to improve
31 | P a g e
decision making accuracy, achieve consensus, and allow prediction based
on past history.
• Communications: During times of organizational change, as well as part of
day-to-day operation, effective communications plays a large part in
maintaining morale and in motivating employees at all levels.
Communications involve strategies, method, and timeliness.
9. Management Team
Management team also known as senior management is generally a team of
individuals at the highest level of organizational management who have the
day-to-day responsibilities of managing a company or corporation.
Kathmandu Disneyland’s’ management team is well balanced in talents and
experience and is supported by a highly qualified Board of Advisors.
Management will be separated into the following categories:
Category Position Numbers
Senior management Board of directors 5
CEO 1
Operations department General manager 1
Asst. manager- resort 1
Asst. manager- amusement park 1
32 | P a g e
Asst. manager- water park 1
Asst. manager- theme park 1
Asst. manager- food court 1
Asst. manager- souvenir shop 1
Machine attendants ( rides) 33
Machine operators 33
Audio video technicians 6
Lighting and sound technicians 6
Attraction support staff 15
Marketing department General manager 1
Sales manager 4
Customer relation manager 4
Advertising and PR manager 1
Finance department Manager 4
Accountants 8
Cashiers 20
Disbursement officers 15
Security department Guards 25
CC camera operators 5
Repairs and maintenance Sanitary staffs 35
department Gardeners 10
Manager 1
Technicians 5
Human Resource Manager 1
department Asst. Manager- Personnel 1
Asst. Manager- HRD 1
Superintendents 6
Recruiting staffs 10
Production and Manager 2
Procurement Department Inventory controllers 4
Technicians 5
Procurement staffs 5
Food courts Manager 1
Cooks 20
Waiters 20
Sanitary maintainers 10
Cashiers 2
Gift stalls Manager 1
Sales man 30
Total 373
Board of Directors
The board of Kathmandu Disneyland Limited has a membership of 5 directors.
Chairmanship rotates annually among the directors.
33 | P a g e
Chairman
Ms. Sushma Maharjan: Maharjan received a BBA degree in Shanker Dev
Campus, under Tribhuwan University. She further received her MBA in
Operations from California State University in Hayward.
Maharjan worked as a managing director for Hamro Bikas Bank in Nepal from
2012 to 2015. She is the pioneer of Kathmandu Disneyland who first introduced
and developed the concept of 4 in 1Entertainment Park in Nepal.
Members
William T. Ernest :President and Managing Director, Walt Disney Parks and
Resorts Asia
Jill Estorino: Executive Vice President, Global Marketing & Sales, Walt
Disney Parks & Resorts
Deepak Thapa: President and Managing Director, Hyaat Hotel and Resort.
Resume
SUSHMA MAHARJAN
TU Road, Kirtipur, Kathmandu
Ph :(977)9843333007
Sushma.maharjan44@gmail.com
Professional Summary
Responsible managing director proficient in operations analysis and control and
customer handeling. Passionate and motivated, with a drive for excellence. 4
years in managing director and 1 year in assistant customization manager
position.
Skills
• Judgment and Decision Maker • Foreign Language (Chinese)
• Proven Leader • Well Versed with New Technology
• Skilled Researcher • Operation and Control
• Quality Control Analysis • Critical Thinking
Experience
Assistant of Customization Department
Hong Kong Disneyland Mar 2015- Present
34 | P a g e
• Compose, type, and distribute meeting notes, routine correspondence,
or reports, such as presentations or expense, statistical, or monthly
reports.
• Arrange conference, meeting, or travel reservations for office personnel.
• Provide services to customers, such as order placement or account
information.
• Customization of Tomorrowland.
Managing Director
Education
Directors’ Responsibilities
35 | P a g e
• Review income expense with the park recommendations to maximize the
net income.
• Review operational procedures that include safety, staffing, training, and
new revenue sources.
• Review the marketing plan recommendations and assist the operational
managers in selecting their target income and an overview of what they
would recommend to increase the number of admissions to the park.
• Ticket pricing.
• Concessions with comments on quality of food, pricing of food sales,
selection of menu and any additions or deletions to the food concession
menu.
• Review the country store operations, gross income, sale items, and make
recommendations to add or delete sale items that are carried by the
general store.
• Review all cash control, computer programs, and reporting procedures.
• Review Kathmandu Disneyland physical plant and make
recommendations for improvements and additional attractions.
• Review insurance and safety issues with the park to include evaluation of
each park component with regard to the number of injuries or incidents
with the park operations
36 | P a g e
Vice President, Operations - Peter Michelson
In her role as Vice President of Human Resources, Alisha is responsible for the
overall Human Resources strategy for Kathmandu Disneyland including
Compensation and Benefits, Staffing, Learning and Development, Human
Resources Services and Human Resources Systems. She was one of the first
Cast Member to be hired at Kathmandu Disneyland.
37 | P a g e
responsible for producing the Chinese language version of "Mamma Mia!" on
behalf of the original producers.
Kelly provides overall creative direction for Kathmandu Disneyland, including all
attractions and guest areas. Collaborating with a whole manner of design
experts, Kelly works closely with the Kathmandu Disneyland operating teams to
create and maintain a magical experience for all the Resort's Guests. Prior to
joining Walt Disney Imagineering, Kelly established significant international
expertise working on a variety of entertainment developments, theme parks and
hotels in the US, Spain, India and Southeast Asia.
38 | P a g e
Total 290,155,000 613,000,000
Projected Revenues
200,000,000
180,000,000
160,000,000
140,000,000
120,000,000
100,000,000
80,000,000 Yearly Estimated Revenue in First
60,000,000 5 Years ( in Dollars)
40,000,000
20,000,000 Yearly Estimated Revenue After 5
0 Years ( in Dollars)
39 | P a g e
Yearly payroll expenses of Kathmandu Disneyland are assumed to be
$124,000,000. Salary to middle level and lower workers will range from Rs.10,
000 to Rs.50,000 depending on the features of their jobs, their experience on the
field and their skills. Total amount paid to the managers and assistant managers
of different departments sum up to $10,000,000. The CEO is paid $160,000 every
month with other fringe benefits. There are 22 technicians working for Kathmandu
Disneyland. Total of $1,900,000 is spent as payroll expense for them on yearly
basis.
• Operating Expenses
40 | P a g e
• Capital Expenses
Capital expenditure is the amount spent to acquire or improve a long term asset
such as equipment or buildings.
Capital Expenses
S.N Particulars Costs ( in Dollars)
1 Log flume ride 20,000
2 Ferris wheel 25,000
3 Drop tower 25,000
4 Frisbee 15,000
5 Gravitation 12,000
6 Roller coaster 55,000
7 The Zipper 32,000
8 Train ride 55,000
9 Dark rides 55,000
10 Shoot the chute 35,000
11 Break-dance 25,000
12 Bumper boats 30,000
13 Bumper cars 30,000
14 Carousel 15,000
15 Disk’ O 20,000
16 Flow rider 35,000
17 Fire ball 20,000
18 Reverse bungee 12,000
19 Mechanical bull 10,000
20 Screaming swing 30,000
21 Chairlift 60,000
22 Lazy river 40,000
23 Evolution 35,000
24 Star flyer 25,000
25 Wipe out 20,000
26 Tornado 20,000
27 Teacups 15,000
28 Top spin 25,000
29 Sky coaster 35,000
30 Hurricane 35,000
31 Caterpillar 9,000
32 Pirate ship 35,000
33 Jamboree 25,000
34 Adult swimming pool 35,000
35 Kids swimming pool 12,000
36 Basketball court 10,000
37 Tennis court 10,000
41 | P a g e
38 Pool 1000
39 Spa room 15,000
40 Resort building 200,000
41 Ticket counters 30,000
42 Rest rooms 12,000
43 Theater 40,000
44 Tunnel 50,000
45 Auditorium hall 80,000
46 Gate 900
47 Medical building 1,200
48 Food stalls 30,000
49 Kid section 50,000
50 Parking lot 40,000
51 Gift stalls 30,000
52 Store room / ware house 10,000
53 Land 45,000,000
54 Furniture and equipment 2,092,000
55 Generator 900,000
Above table shows the costs of manufacturing of rides, cost of land, construction of
buildings, purchase of furniture and equipments. Cost of manufacturing of rides
include cost of raw materials, salary to technicians and workers, lodging and
fooding cost of workers and cost of knots and bolts. Similarly, cost of construction
of buildings includes cost of cement, sand, rods, bricks, wood, glass etc and salary
to mason, carpenters etc. Likewise, Kathmandu Disneyland spends $2,092,000 on
furniture and equipments which includes purchase of computers, fans, water cooler/
heater, seats, tables and chairs, sofas and cupboards. Moreover, the cost of 1
ropani land in Thankot costs Rs.23,36,812, since, there are 19.65 ropani in 1
hectare and Kathmandu Disneyland occupies 98 hectares of land so, total cost of
land become $45,000,000 i.e.( $23,368.12 *19.65*98= $45,000,000).
42 | P a g e
Particulars Amount (Dr) Particulars Amount (Cr)
Salaries and wages 124,000,000 Entry fees 8,000,000
Utility charges 48,000 Amusement park 115,600,000
Preliminary expenses 3,609,545 Theme park 15,755,000
Repairs and 1900,000 Water park 35,800,000
maintenance
Depreciation on assets 20,000,000 Resort 90,000,000
Audit fees 100,000 Parking fee 60,000
Interest 1,000,000 Stall rent 15,000,000
Advertisement 2,820,000 Weekend parties and 10,000,000
movies
Insurance 12,000,000
To balance c/d 124,737,455
Total 290,215,000 Total 290,215,000
By balance b/d 124,737,455
Kathmandu Disneyland will have a profit of $124,737,455 each year for the
first five years of operation.
Particulars Amount
Net sales 290,155,000
Less: Variables expenses
Salary 124,000,000
Bad debt 15,000
Fuel expenses 10,000
Electricity 60,000
Contribution margin 166,070,000
Less: fixed cost 1,556,100
EBIT 164,513,900
Less: Interest 1,000,000
EBT 163,513,900
Less: tax 100,000,000
EAT / NET INCOME 63,513,900
Less: dividend 12,000,000
Addition to Retained Earning 26,747,355
No. of shares 50,285
EPS 531.92
Kathmandu Disneyland will have net income of $63,513,900 every year for the
first five years. Shareholders will have earnings of $531.92 every year.
43 | P a g e
10.5. Balance Sheet
A balance sheet is a financial statement that summarizes a company’s assets,
liabilities and shareholder’s equity at a specific point of time.
Therefore, current ratio of 63.82 means that Kathmandu Disneyland has 63.82
times more current asset than current liabilities.
2) Total Asset Turnover Ratio: Total Asset Turnover Ratio is measures the
overall utilization of firm’s total assets. A low ratio indicates that the company is
not generating an adequate volume of business for the size of its asset
investment. So increasing ratio is preferable.
• Total Asset Turnover Ratio = Sales/ Total Assets
Sales= 290,155,000
Total Assets = 54,032,645
Total Asset Turnover Ratio = 5.37
Therefore, total asset turnover ratio of 5.37 times indicates that the firm
generated $5.37 in sales for every $1 invested in total asset.
44 | P a g e
3) Debt Ratio: Debt ratio of a company shows the proportion of assets covered by
debt.
• Debt Ratio = Total debt / Total asset
Total debt = 30,285,000
Total asset = 54,032,645
Debt Ratio = 0.56
Therefore, debt ratio of 0.56 shows that every dollar of asset of Kathmandu
Disneyland is covered by $0.56 debt and $0.44 equity.
4) Return on Assets: Return on Asset is the profitability ratio that measures the
return on all the firm’s assets after interest and taxes.
• Return on Assets = Net Income / Total Assets
Net Income=63,513,900
Total Assets= 54,032,645
ROA= 1.175%
5) Net Profit Margin: Net profit margin is a profitability ratio that measures the
amount of net income earned with each dollar of sales generated by comparing
the net income and net sales of a company.
• Net Profit Margin = Net Profit / Sales
Net Profit = 63,513,900
Sales= 290,155,000
Net Profit Margin= 0.2189
Therefore, profit margin of 0.2189 refers that Kathmandu Disneyland has the
profit of 21.89% of total sales.
6) Profitability Index: Profitability Index is the ratio of total present value and
initial outlay. Under PI technique, the project is accepted if its PI is more than 1.
• Profitability Index= Total Cash Inflow / Total Cash Outflow
Total Cash Inflow= 613,000,000
Total Cash Outflow = 194,305,645
Profitability Index = 3.15
45 | P a g e