MCC Engineering Ltd. Feasibility study for a resort project in Tivat, Montenegro March 2012 report # DRAFT . PKF hotelexperts GmbH I Hegelgasse 8 l 1010 Vienna l Austria tel +43 (1) 5120707 l fax + 43 (1) 5120607 e-mail
[email protected] l www.pkfhotels.com managing directors Michael Widmann Dr. Andreas Staribacher l commercial register FN 245617 b PKF hotelexperts GmbH is a member firm of the PKF International Limited network. The network consists of legally independent member firms. PKF hotelexperts GmbH does not accept any responsibility or liability for the actions or inactions on the part of any other individual member firm or firms. Table of contents chapter heading page 1 Introduction 11 1.1 Project 11 1.2 Assignment 11 2 Location 12 2.1 Montenegro 12 2.2 Tivat 18 2.3 Project site 21 3 Market 32 3.1 Accommodation facilities 32 3.2 Marinas 38 3.3 Residential market 42 3.4 Other facilities 45 3.5 Relevant market segment 48 4 Product 61 4.1 General 61 4.2 Target groups 63 4.3 Product 67 5 Financial forecast 75 5.1 General 75 5.2 Operated departments 78 5.3 Undistributed operating expenses 82 5.4 Management fees 83 5.5 Fixed charges 84 5.6 Replacement reserves 84 5.7 Net operating income 85 5.8 Key figures development 87 6 Investment analysis 89 6.1 Methodology 89 6.2 Development costs 90 6.3 Debt financing assumptions 91 6.4 Sale of residential units 91 Draft . 2 Charts/Illustrations # title page Chart 1 Location of Montenegro within South-East Europe 12 Chart 2 Passenger and aircraft movements at Airport Tivat 14 Chart 3 Direct