business plan for a health spa
Post on 10-Apr-2018
217 Views
Preview:
TRANSCRIPT
-
8/8/2019 Business Plan for a Health Spa
1/38
Business Plan for a Health Spa
VINCENT PRIVATE LIMITED COMPANY
Prepared for:
Syed Alamgir Jafar
Associate Professor
Prepared by
Asif Uddin Ahmed, Roll-12
Asif M Touhid, Roll-16
Faisal Saeed, Roll-24
Syed M Alam Khan, Roll-49
January 17,1999
INSTITUTEOF BUSINESS ADMINISTRATION
University of Dhaka
-
8/8/2019 Business Plan for a Health Spa
2/38
17.1.99
Syed Alamgir JafarAssociate Professor
Institute of Business Administration
University of Dhaka
Dear Sir,
Here is the Business Plan that you have assigned us as the partial requirement for
the Small Business Management Course. This Business Plan helped us a lot to get
a practical exposure of the field of small business and real life business plan.
It was a great pleasure for us and we would be glad to furnish you with any details
if required.
Thank you,
Asif Uddin Ahmed, Roll-12
Asif M Touhid, Roll-16
Faisal Saeed, Roll-24
Syed M Alam Khan, Roll-49
-
8/8/2019 Business Plan for a Health Spa
3/38
Table of Contents
ERROR: REFERENCE SOURCE NOT FOUND
I. EXECUTIVE SUMMARY I
II. DESCRIPTION OF VENTURE 1
III. INDUSTRY ANALYSIS 14
IV. MARKETING PLAN 22
V. ORGANIZATION PLAN 36
VI. TECHNICAL PLAN 61
VII. FINANCIAL PLAN 83
ANNEX
-
8/8/2019 Business Plan for a Health Spa
4/38
1.0 KEY DATA SUMMARY
1.1 The Organization at a Glance
Club Vincent will be incorporated on 31st March 1999 as a private limited
company. It is a service industry designed to give complete health facilities
with additional other facilities. The firm will start its operation from 1st May
1999.
Health Spa has become extremely popular in South Asian countries as well
as Bangladesh. Because of recent trends, free flow of information, satellite
television and sports craze, the demand for a complete health spa with allthe modern facilities has become extremely prominent. Moreover recent
trends in urbanization and lack of leisure sport has brighten its future.
People from all sector has become very health conscious and Club Vincent
will be dedicated to support their needs.
1.2 Demand Characteristic
If we look at the recent trends in health and the fitness sector of South Asia
as well as Bangladesh, we will see a big change in the mind setup of the
people. People from the lower income group are concerned with their basic
health rights and people from the middle and upper income groups are
devoting their time for overall fitness. The demand for a complete health
spa in a city like Dhaka is increasing in a rapid pace. Moreover recent craze
in sports especially in cricket has created a great demand for a fitness
center with all kind of facilities. It has been also found that there is no
proper fitness and treatment center for the sportsmen and women of our
country. There is also a huge vacuum in the leisure spots for the growing
executive class and young generation.
1.3 Activities of the Firm
Club Vincent will provide a complete health spa with facilities like well
equipped gym, sauna, physiotherapy, electronic massage, yoga, diet guide
and primary medical guide, physical training, a health store and side
facilities like grooming center, a restaurant with health foods, pool and
-
8/8/2019 Business Plan for a Health Spa
5/38
billiard facility, and other related services.
1.4 Management and Technical Expertise
The Board of Directors of the company consists of persons with long
experience in running different businesses including hotel management,
world renowned restaurant management and gym management in foreign
countries. Additional professionals needed for such a health spa will be
hired from local experts as well as experts from Thailand, India and China.
Halvetia, a renowned fast food store, as a part of them, will manage the
restaurant and person will head the management with 16 years experience
in hotel management in Switzerland.
1.5 Cost of the Project
The estimated cost of the project is calculated Taka 76,00,000. Among
these Taka 2,000,000 for set up, Taka 8,96,000 for equipment, Taka
1,000,000 for marketing expenses for the first 18 months and Taka
2,000,000 for operating expenses for the first 18 months.
1.6 Specialty of the Project
The project has competitive advantages in every aspect compared to the
competitors in the industry because of professional management and
approach, financial plan, modern facilities, location and additional facilities.
The projected operated income of the plan is presented graphically below.
-
8/8/2019 Business Plan for a Health Spa
6/38
2.0 MAJOR INFORMATION OF THE PLAN
2.1 Particulars of the Key Personnel and The Company Related With The firm
Firms Location- House No-3, Road No-27, Dhanmondi, Dhaka-1207
Managing Director- Mr. Rashiduddin
Board of Directors- Mr. Asif M Touhid
Mr. Faisal Saeed
Mr. S M Alam Khan
Mr. Asif Uddin Ahmed
Mr. Ahsanul Haque Titu
Bankers- 1.Pubali Bank Limited, 26, Dilkusha Commercial area, Dhaka
2.ANZ Grindlayz Bank, Dhanmondi, Dhaka
Corporate Advisor- Mr. C.R. Mazumdar, FCA
2.2 Project Characteristic
Club Vincent will be primarily concerned with the health and fitness oriented
service like gym, sauna, physiotherapy etc. Moreover it will also try to
develop a image of leisure spot for a particular segment. For diversification
of service and more source of profitability it will incorporate facilities like
grooming center, a fast-food shop, pool and billiard facility and sales center
for health food which will be directly imported from United States. It will also
give dietary advice and primary medical facility for their members.
2.3 Capacity and Technology
Table 7: Rated Capacity
CAPACITY AREA
Gym- Total capacity 30 people at a time on various 2000 sq.ft
-
8/8/2019 Business Plan for a Health Spa
7/38
equipmentSauna- Total capacity 10 people at a time 1300 sq.ftRestaurant- Sitting capacity of 16-20 people at a time. 1000 sq.ftGrooming center- 6 people at a time. 1000 sq.ftPool- Three pool tables will be installed 1000 sq.ft
2.3.2 Technology
The equipment for the gymnasium will be modern equipment from USA,
Korea and Taiwan. The sauna facility will be the best in town. The electric
massage equipments will be bought from Singapore. A firm from Delhi,
India will install pool tables. The trainer and physiotherapists will be brought
from Thailand, China and India.
2.7 Major Financial Ratios
-Table 7: Major financial ratios are given below
RATIOS YEAR1 YEAR2Profit Margin -.2347 .2237Return on Assets -.1217 .141Return on Equity -.2177 .206Fixed asset turnover .697 .8714Total Asset Turnover .5187 .6305Debt to Asset .4409 .3215
2.8 Risk Factors
The following are the major risk factors that may affect company
performance-
Change in the habits of customers unfavorably.
Entrance of the new local competitors.
Change in the domestic socio-political environment.
Negative trends in the economic condition.
2.9 Management Perception about Risk Factors
Among the risks outlined above, the management is concerned about the
negative trends in economic condition. though the targeted customer
segment of the firm is from a steady income level group it is important that
-
8/8/2019 Business Plan for a Health Spa
8/38
they have enough disposable income in their hand. It is very unlikely that
the consumer habit will go in a opposite trend because of the influence of
satellite television and free flow of information. The firm plans to get a
competitive advantage through international standard service and huge
marketing campaign before any new firm enters the market.
2.10 Project Performance Plan
Table 7: The project performance plan is given below-
Serial No. Particulars Performance Time1. Interior decoration and renovation of building. One month2. Building the sauna facility. Fifteen days3. Buying and setting up the gym equipment. Five Days
4. Setting up the pool tables. Two Days5. Primary marketing One Month6. Incorporate the experts. Fifteen Days7. Arrival of the health products from USA One Month8. Trial operation Three Days9. Commercial operation After two months
-
8/8/2019 Business Plan for a Health Spa
9/38
3.0 SERVICES
Club Vincent will be primarily concerned with the health and fitness oriented
service like gym, sauna, physiotherapy etc. Moreover it will also try to
develop a image of leisure spot for a particular segment. For diversification
of service and more source of profitability it will incorporate facilities like
grooming center, a fast-food shop, pool and billiard facility and sales center
for health food which will be directly imported from United States. It will also
give dietary advice and primary medical facility for their members. A detail
description of the facilities and services are given below.
3.1 The Gymnasium
The primary business of Club Vincent is health and fitness. The firm plans
to provide the best possible facilities available for the executives, the young
generation, the sportsman and the health conscious people. The
gymnasium will be equipped with best available equipment. The
gymnasium can give facilities to thirty people at a time. There will be one
and half hour sessions and also special provision. There will be two mullet
station gym for eleven people, best quality warm up and slimming machine
with digital readings and all other necessary equipment essential for sports
man and health conscious people. The gym will be designed with the help
of Chinese athletic coach, national coach of Bangladesh cricket team and
other manuals from USA. The main purpose of this gym is to give health
facilities as well as prepare the next generation for the sports world.
3.2 The Sauna
Sauna and steam bath has become inevitable part of the health and fitness
program and Club Vincent does not want to deprive its customers from the
facilities. The same engineer that developed the sauna facility in Hotel
Sonargaon will develop the sauna facility and it will accommodate 10
people at a time.
3.3 The Physiotherapy and Electric Massage Facility
It was stated before that Club Vincent count sports people of this country as
-
8/8/2019 Business Plan for a Health Spa
10/38
one of their major client and will be ready to provide any kind of facility to
them at any cost. It has been seen in the recent survey that there is no
facility of international standard for the sports people of this country. The
facilities that are badly needed by the are physiotherapy and massage. For
physiotherapy one person from Thailand will be always kept with us.
Chinese experts for assistance in physiotherapy will train two student of
Physical Training College for three months. In time we will take help from
the Indian experts and there will be special arrangements with Australian
and German physiotherapist for the national hockey and cricket team of the
country. There will be electric massage equipment from Singapore to help
these facilities run smoothly.
3.4 Diet and Medical Facilities
There will be resident MBBS doctor for this firm. He will regularly keep
basic health records of the members of the club. This will give our members
a feeling of security as well as importance. We also plan to arrange regular
meeting with qualified dietitian for the help our customers. It will also be
helpful for the sportsmen affiliated with the club.
3.5 Health Foods
It has been seen recently that food especially health foods play a vital role
for the professionals as well as the amateurs in case of their fitness. In USA
health foods companies make a big business by the food sold in the GNC
store and gyms of their country. These foods are very necessary for a
complete health and fitness program. Unfortunately no serious steps has
been taken to import these foods to our country and Club Vincent wants to
be pioneer in this. The main two sources of the foods will be imported from
American GNC stores.
3.6 Pool and Billiard Facility
Fitness is mot only health oriented but also mind oriented as a health and
fitness center we firmly believe in it. In western world pool and billiard is
highly recommended for mental relaxation and fitness. It may be mentioned
-
8/8/2019 Business Plan for a Health Spa
11/38
here that few months back our national cricket coach also recommended
this for his team. We like to incorporate this service for four reasons. The
mental fitness, recreation for the waiting period, added attraction and a
small but important source or revenue generator. The pool tables will be
installed by Delhi based company.
3.7 Males Grooming Center
Success of a small business largely depends on the diversification of their
service and product. As a grooming center is not totally a out of track
product and very much associated with the look and physical neatness of a
man, so we also try to incorporate this with our business and in the market
survey it came out that this will pay off well. For now the facility will only for
four people at a time.
3.8 Other Facilities
The other facilities that will be given in this center are an exclusive fast food
center run by Halvetia, a small store for health magazine and customized
T-shirts and a small VCD club.
-
8/8/2019 Business Plan for a Health Spa
12/38
4.0 MARKETING ANALYSIS
A great care has to be taken in designing marketing strategy for service
industry like Club Vincent. Marketing for a service industry is quite different
from production oriented industry and here the main emphasis will be give
on building the image. Here to design our strategy we went through steps
like industry analysis with competitors analysis, market segmentation and
targeting, pricing of the service and the main focus of this chapter
promotion of the service with a promotional plan for 18 months.
4.1 Industry Analysis
If we look at the recent trends in health and the fitness sector of South Asia
as well as Bangladesh, we will see a big change in the mind setup of the
people. People from the lower income group are concerned with their basic
health rights and people from the middle and upper income groups are
devoting their time for overall fitness. The demand for a complete health
spa in a city like Dhaka is increasing in a rapid pace. Moreover recent craze
in sports especially in cricket has created a great demand for a fitness
center with all kind of facilities. It has been also found that there is no
proper fitness and treatment center for the sportsmen and women of our
country. There is also a huge vacuum in the leisure spots for the growing
executive class and young generation.
At one point of time only Hotel Sonargaon and Hotel Sheraton used to
provide the complete gym facility. It went for a long time with only one
another private sector gym Health and fitness. But in the last two years
three new gym was opened in Gulshan-Baridhara area and only one smallin the Dhanmondi area it is to be mentioned here the Health and Fitness
used to and still operate in the Dhanmondi area. As we did the market
survey we found out that there are another three in the construction phase
in the area like Mirpur, Uttara and Gulshan. If we also look at the slimming
centers that went into operation for the last two years, we will be surprised
at the numbers. All it depicts is a growing need for complete health spa but
unfortunately none of the firms except for Hotel Sonargaon could provide
the health care facility properly.
-
8/8/2019 Business Plan for a Health Spa
13/38
4.2 Competitors Analysis
-Table 7: A detailed competitors analysis is given below
ORGANIZATION ADVANTAGES DISADVANTAGES
Hotel Sonargaon Image, Swimming pool, Trainer,Equipment, Other attraction liketennis and massage, Car parking.
Less promotion, high servicecharge, priorities to hotel residents,no innovation.
Hotel Sheraton Image, Swimming pool Less or no promotional activities,small capacity, high charge, nofacility to sports men and women.
Health and Fitness Only club with sauna inDhanmodi
No promotional activity, noswimming pool, poor management.No added attraction.
Life enrichment Modern technology, location,facilities for the sports people.Medical Facilities Available.
Again no kind of promotionalactivities, no added attraction, highcharges, far from some area.
Dhaka Billiard Center Added attraction of billiard,
wonderful location.
This is not at all a full-scale gym. 5
equipments
If we analyze the chart we will see that most of the firms have no
promotional activities and they badly suffer for bad management, lack of
innovation. Moreover there is no full-scale health spa in the area of
Dhanmondi that is the center for growing executive class and sports
people. There are at least three full-fledged cricket grounds in this area.
More over the other gyms suffer for the lack of added attraction. There is no
physiotherapy facility in any of the gym.
4.3 Target Market
We have segmented and selected our market with great care. The
segmentation was done on the basis of income, profession, interest in
sports and fitness, psychological upbringing etc. After detail analysis we
have selected four groups as our target market-
The health conscious people of the area of Dhanmondi and Lalmatia.
Especially people from the growing apartments in this area will be major
customers.
The growing executive class of the Dhaka city.
The young generation that spent their leisure time in various area of
Dhanmondi.
The sports people. This is a area where we will put great emphasis. The
-
8/8/2019 Business Plan for a Health Spa
14/38
20 teams of the premier division cricket league will be our major interest.
And all kind of necessary steps will be taken to ensure their membership.
Also other cricket player and those who are affiliated with various other
sports will be our major target.
Models. The trend and craze of modeling and show biz is very high and
health spa is an unavoidable part of a successful model.
-
8/8/2019 Business Plan for a Health Spa
15/38
5.0 MARKETING STRATEGIES
5.1 Basic Marketing Strategies
Until recently and still now service firm service firms specially health spa
lagged behind the manufacturing firms in our country. Furthermore service
businesses are more difficult to manage using a traditional marketing
approach. As the marketing survey among the current user of health clubs
has shown there is problems with the marketing of the firms. According to
the survey Vincent has determined its basic marketing strategies keeping in
mind the intangibility, inseparability and the variability of their service. First
of all we would like to clear the gaps of the health service providers and
their customers. These gaps are-
Gap between consumer expectation and management perception-
Management does not always perceive what customers want which Club
Vincent wants to be free from.
Gap between management perception and service quality
specification- Management might correctly perceive the customers want
but not set a specified performance standard.
Gap between service quality specifications and service delivery- The
personnel might be poorly trained or over worked and incapable or
unwilling to meet the standard. Or they may be held to conflicting standards
such as taking time to listen to customers and serving them fast.
Gap between service delivery and external communication- Consumer
expectations are effected by statements made by company representatives
and ads.
More over in the market survey the target market identified five major
categories of quality that they want from this firm and which our firm is
determined to fulfill and market. These are-
Reliability-The ability to perform the promised service accurately and
dependably.
-
8/8/2019 Business Plan for a Health Spa
16/38
Responsiveness- The willingness to help customers and to provide
prompt services.
Assurance-The knowledge and courtesy of employ and their ability toconvey trust and confidence.
Empathy-The provision for caring individualized attention to customers.
Tangibles-The appearance of physical facilities, equipment, personnel and
communication materials.
Beside these the firm on its own will try to follow the following trends of
successful service industry-
A strategic concept of customer obsession.
Top managements commitment to quality.
The setting of high standards.
Systems for monitoring service performance.
Systems for satisfying complaining customers.
Satisfying the employees as well as customers.
5.2 Pricing
The main strategy of the pricing of the firm is to provide high quality with
medium price thus maximizing sales. Though their will be various options
for payment for services in this firm the main method that will beemphasized is yearly membership. The strategy is depicted below-
-
8/8/2019 Business Plan for a Health Spa
17/38
The various payment methods is given below-
Yearly membership-Taka 15,000
Half yearly membership- Taka 9,000
Use and pay- Taka 50 for half an hour of gym and Taka 50 for half an hour
sauna. Use and pay user will have to pay for pool and billiard facility and
they wont get discount for grooming and other facility.
Players option- For any division league player the yearly membership will
be taka 7,000 for one year and taka 5,000 for half year.
Others-The usage fee for pool and billiard table will be taka 50 per game
for the nonmembers and taka 25 for the members. For the grooming center
the standard price list of centers like Hairobics and Cherokee will be used.
Halvetia will run the first food center and they will charge their usual price.
For the health foods and other commodities that will be sold in the center
will be priced with 20% markup with their total cost. It has been seen even
after that the rate will be lower than the market price by 10%.
5.3 Promotion and Advertising
The Board of Directors have detected promotion as the main competitive
tool and wants to emphasize on it a lot. For that reason there will be a huge
budget allocated in this sector and this investment is very much justified. In
promotion of a service industry, the main effective tools are personal selling
and promoting people with image. These are the two sectors along with
other where the promotional activities will concentrate.
5.3.1 Personal selling
The responsibility of personal selling will be directly on the directors and
few very well selected people. But initially the directors will carry the
responsibility. There are two customer segments that we want to reach
through the personal selling. Firstly the executives of MNCs, local
companys and other high paid professional. First we want to use our
personal contact and later use these contacts to reach others. The directors
-
8/8/2019 Business Plan for a Health Spa
18/38
will personally visit the clients, communicate the services and facilities that
will be provided and give them a gift coupon of taka 200 that they can
exercise in Club Vincent. This coupon will cover one day free use of gym,
sauna, pool and taka 50 worth of any other facilities. After that we will try to
sell the yearly membership to these people. In the mean time we will
contact the coaches and captains of the club of the division cricket leagues,
We will also contact the director of the clubs. We will communicate our idea
and give the coaches membership of the club with a nominal token fee in
exchange of his commitment to communicate our massage to his player
and motivate them to join the club. After initial contact we will arrange one-
day free tour for the players of each club serial in the club and demonstrate
our facilities to this potential client. The points like Thai physiotherapist and
time to time foreign renowned consultants will be the main point of
emphasis.
5.3.2 Promotion
The main points that will be emphasized are discussed previously. And we
like to incorporate the best available people within our budget to convey our
massage. In the three years marketing plan the sports people will get the
highest emphasis and the executives and models will be treated as another
different group. Both the programs will cover the general members and the
young people though the firms definitely have separate plan for them.
For the sports people the firm plan to keep a close tie with the national
team coaches, specially cricket,, It is to be mentioned here in case of
service designing, the national coach will be cosulted and best efforts will
be given to follow his advice in the selection of physio and trainers. If not
all. the major national heros will be the spoksepersons for this firm, It is to
be mentioned here the national team player will get a free membership of
the club. In the first year we will try to bring two world reknowned figure to
speak for the necessity of fitness and the facilities of this club.They will both
come for a two days visit to the country. The club recently have one indian
national cricketer and famous coach Boby Simpson in mind as he is
currently residing in India. After three months we plan to bring Danis Lily for
a three day fast bowling training program for the young and under 19
-
8/8/2019 Business Plan for a Health Spa
19/38
national team where he will speak for physical fitness and for the club. One
of our director Mr.Khaled Hassan Tito will arrange these visits. In
subsequent years we also plan to make similar arrangements for other
teams. Another marketing plan we like to take that sponsor a foreign physio
during the World Cup Tour of our National Team.
For the models and the general consumers, the firm plan to bring the
famous Indian model Milind Soman for one day visit, where he will talk to
the club members about the physical fitness and appearance. This will be
the only such program in the first year though the firm plan to take more in
the subsequent years.
5.4 Advirtising
The firm will mainly rely on ads in newspaper and magazines, billboards in
the sports grounds and few selected areas. The other facilities specially the
grooming falility will be advirtised heavily in the newspaper. Television ads
will be very nominal as it has been found that there is little impact of
television ads for this industry. But the firm will look for publicity for the
various promotional plans.
-
8/8/2019 Business Plan for a Health Spa
20/38
6.0 FINANCIAL PLAN
6 .1 SOURCES OF CAPITAL
Equity Capital: Tk 42,00,000 has been collected from the equity source
(each owner has contributed Tk 7,00,000)
Debt Capital: Tk 34,00,000 has been borrowed as long term loan from
Pubali Bank. This long-term loan has been collected from Pubali bank at
the interest rate of 15.5%.
The reason of taking long term bank loan:
Inability to issue debentures, Absence of specialized financial
intermediaries to finance small ventures, Convenience, Speed,
Confidentiality, Flexibility, Access to funding.
In the preparation of the financial statements the following assumptions
have been made:
It is assumed that present stable political and economic environment will
continue.
Financial projections are made under the historical cost convention based
on generally accepted accounting principle.
For projecting financial transactions relevent international accounting
standards together with the relevent laws and rules of the country are
followed.
Depreciation on fixec asset is calculated on the straight line method at the
rate of five years.
Growth in sales is calculated on the basis of reasonable forcast.
The long term loan of Tk 32,00,000 has been borrowed to be paid back
within ten years time at twenty installments.
-
8/8/2019 Business Plan for a Health Spa
21/38
Table 7: Weighted-Average Cost of Capital
Cost (after tax @ 6%) Weights Weighted CostDebt 9.5% 44.74% 4.25%Equity 14%1 55.26% 7.74%
Weighted average cost of capital 11.99%
Financial leverage impact of debt capital on the profit is shown on the
following table. This table also incorporates the consequence of forecasted
sales fluctuation on profits.
Table 7: Financial Leverage
100% Capital 44.74% Debt + 55.26% Equity Capital
Optimistic+20%
Expected Pessimistic-20%
Optimistic+20%
Expected Pessimistic-20%
Fluctuation of RevenuesSalesrevenues
4800000 4000000 3200000 4800000 4000000 3200000
Total cost 2458000 2458000 2458000 2458000 2458000 2458000Earning beforeinterest andtax
2342000 1542000 742000 2342000 1542000 742000
Less interest 1662000 862000 62000Less tax 140520 92520 44520 99720 51720 3720Net profit aftertaxes
2201480 1449480 697480 1562280 810280 58280
Fluctuation ofprofits
51.88067 -51.8807 92.80742 -92.8074
Table 7: Startup Fund requirement
Total fundEquity
Debt [@15.5%]Tk 42,00,000Tk 34,00,000
Cash 119700Equipment 2590300Marketing 1000000Salary 1140000
Interior decoration 2000000Rent, utilities 480000Miscellaneous supplies 10000Inventory 50000Office supplies 10000Insurance 200000Total = 7600000
Income Statement
Health Spa
1 Cost of equity has been held at 14% that is the interest of government bond with 8 years maturity period.
-
8/8/2019 Business Plan for a Health Spa
22/38
Consolidated Income Statement
For the year ended December 31
Net sales
1999
32,00,000
2000
40,00,000
2001
45,00,000Operating expenses
Advertising expensesSales salaries expensesDepreciation expensesRentUtilitiesMiscellaneous expensesTotal operating expenses
General and administrative expensesOffice salaries expensesOffice supplies expenses
Insurance expensesDepreciation expenses, Office equip.Total general and admin. Expenses
10000001020000
22506024000024000010000
2735060
12000010000
200000293000623000
2,50,00010,20,000
2,25,0602,40,0002,40,000
10,00019,85,060
1,20,00010,000
50,0002,93,0004,73,000
2,50,00010,20,000
2,25,0602,40,0002,40,000
10,00019,85,060
1,20,00020,000
50,0002,93,0004,83,000
Operating IncomeNon operating Income
Less Loan repayment
(158060)87,000
(6,80,000)
15,41,94090,000
(6,80,000)
20,41,940106,600
(6,80,000)Income before taxes
Income taxes(7,51,060)
09,51,940(57,116)
14,68,540(88,087)
Net income (7,51,060) 8,94,824 13,80,453
-
8/8/2019 Business Plan for a Health Spa
23/38
Balance Sheet
AssetsCurrent assets
CashInventoryPrepaid RentMiscellaneous suppliesOffice suppliesPrepaid Insurance expenseMarketable securities and depositsTotal current asset
Plant and equipmentLess accumulated depreciation
Total asset
LiabilitiesLong term liabilitiesBank Loan
Total liabilitiesOwners Equity
Rashid Uddin, CapitalAsif U. Ahmed, CapitalAsif M. Touhid, CapitalFaisal Syeed, CapitalS. M. Alam Khan, CapitalAhsanul Haque Titu, CapitalRetained earnings (deficit)
Total owners equity
Total Liability and owners equity
Jan 01, 1999
10,09,70050,00060,00010,00010,000
2,00,00016,70,00030,09,70045,90,300
076,00,000
34,00,00034,00,000
7,00,0007,00,0007,00,0007,00,0007,00,0007,00,000
042,00,000
76,00,000
Dec 31, 1999
2,41,00025,00020,0005,0005,000
50,00016,87,00020,33,00045,90,300
4,54,36061,68,940
27,20,00027,20,000
7,00,0007,00,0007,00,0007,00,0007,00,0007,00,000
(7,51,060)34,48,940
61,68,940
Dec 31, 2000
5,47,18430,00020,0007,5007,500
50,00020,00,00026,62,18445,90,300
9,08,72063,43,764
20,40,00020,40,000
7,00,0007,00,0007,00,0007,00,0007,00,0007,00,000
1,43,76443,43,764
63,43,764
-
8/8/2019 Business Plan for a Health Spa
24/38
Cash Flow Statement
Cash flows from operating activities:
Net incomeAdjustments to determine cash flow fromoperating activities:Add depreciation
Decrease in inventoryDecrease in prepaid rentDecrease in Misc. SuppliesDecrease in office suppliesDecrease in prepaid insurance expenseIncrease in marketable securities and
deposits
Net cash flow from operating activities
Adjustment to determine cash flow frominvesting activities:
Decrease in long term liabilitiesNet cash flow from investing activities
Net (decrease) in cash flows
(7,51,060)
4,54,360
25,00040,0005,0005,000
150,000
(17,000)
(88,700)
(6,80,000)(6,80,000)
(7,68,700)
Table 8: Major financial ratios are given below
RATIOS YEAR1 YEAR2Profit Margin -23.47% 22.37%Return on Assets -12.17% 14.1%Return on Equity -21.77% 20.6%Fixed asset turnover 69.7% 87.14%Total Asset Turnover 51.87% 63.05%Debt to Asset 44.09% 32.15%
-
8/8/2019 Business Plan for a Health Spa
25/38
7.0 HUMAN RESOURCES PLAN
7.1 ORGANIZING
An organization structure is effective if it facilitates the contribution of
individuals in the attainment of enterprise objective. The application of the
principle of unity implies of course the existence of formulated and
understood enterprise objective. As the companys objective is to make
profit over a period of time, the organization pattern that will help to
accomplish this conforms to the principle of unity of objective.
In looking organizing as a process several fundamental inputs must beconsidered. In the first place the structure must reflect objectives and plans
because enterprise objectives derive from these. In the second place the
structure must reflect the authority available to enterprise managers. In the
third place organization structure like any plan must reflects its
environment. Fourthly the organization must be staffed with people.
Obviously the activity groupings and authority provisions of an organization
structure must take into account peoples limitations and customs. The
internal management of this company is developed keeping in the above-
mentioned matters into consideration.
7.2 MANAGEMENT
The management team will consist of board of directors, managing director
and the office manager. Among them only the office manager will be
involved with the operation on a day to day basis.
7.2.1 Board of Directors
Board of directors will consist of the six investing members. As this is a
small business the board of director will have additional responsibilities like
marketing plan implementation, image development, fund management and
operation management with their regular duties. They have their weekly
meeting to review, monitor and control the performance of the business.
-
8/8/2019 Business Plan for a Health Spa
26/38
7.2.2 Managing Director
One of the board members will be selected as the managing director with
the full consent of other members. He will full in charge of any
contingency and implementation of the decisions of the board of directors
through the office managers. He will also be responsible to see that all the
marketing objectives and the commitments to the customers are properly
fulfilled. Moreover, he will also be responsible to inform the board of
directors all the relevant information about the business performance,
present stand and the need of the business. He will guide the office
mangers time to time in performing his duties and maintaining the
committed quality.
7.2.3 Office Manager
As a paid employee he will be solely responsible of running the daily
operations. His responsibility will include managing the overall operation,
meeting the buyers, controlling all units in case of extra ordinary situation,
deciding on petty cash disbursement. He will be only liable to the
managing director for his operation. And report to him on weekly basis.
Another major responsibility of him is to maintain the accounts of the
organization, as no other person will be appointed for this purpose. He willbe aided with modern computer and software facilities for his operation.
He will consult the managing director in any case of extraordinary
situation.
7.3 Technical staff
There will be 17 employees employed of full-time/part-time basis to operate
the health spa. Job description of these employees follows-
7.3.1 Trainer
Head trainer will be appointed from Thailand for a three-year contract. The
organization will utilize the economic recession of Thailand to take
advantage in salary payment. He will be trained physiotherapist with the
responsibility of designing all the training programs, providing
physiotherapy facilities to the sports people and train two other assistant
in this period. He will also have secondary responsibilities to look after the
equipment so that they are properly used and maintained. He will inform
-
8/8/2019 Business Plan for a Health Spa
27/38
the office managers about his operation.
7.3.2 Assistant trainers
His assistants will be two locals who are ex-body builders or graduates
from Physical Training Institute with stout figure. Their responsibilities will
include train, guide and assist the clients on how to exercise for better
health. They will be required to sign a five-year continuos service contract
with the firm. The head trainer will train them and the management has a
plan to train them abroad depending on their performance.
7.3.3 Attendant
Eight attendants will be appointed for miscellaneous need of the clients.
They will look after the games and equipment of the firm. One of them will
be responsible to maintain store. They will be trained primarily on
maintaining the equipment and other facilities. They will work on two shifts
of four on each shift. They will work under the office manager
7.3.4 Doctor
Two fully MBBS graduate will be appointed for regular health care of the
clients. They will also be responsible for keeping the client health record,
giving health advise and also helping physiotherapy. They will be givenproper training on database management and report generation. They will
have to sign a three-year service contract with the firm. They will report to
the office manager.
7.3.5 Barber
Four barbers will be appointed from recognized grooming centers. They
will be responsible for providing the grooming facility. They will report to
the office manager.
7.4 Training and development
The management has a development plan for the employees emphasizing
on the manners and etiquette. Management believes that it will create
motivation for the employees as well as shorten the gap between
expectation and provided service. The whole training facilities will be
designed to meet the marketing need of the organization. Training
facilities will include training by the foreign trainers and well as overseas
training.
-
8/8/2019 Business Plan for a Health Spa
28/38
ANNEX 1
Gym Equipment Cost Schedule
Equipment Type Price per unit Quantity required TotalRunner 6300 5 31500Cycle 8800 5 44000Multi station 130000 2 260000Cycle Better 24800 5 124000Multi station small 85000 2 170000Bench Press 27000 2 54000Rowing 6800 2 13600Ski Walker 8800 2 17600Stepper 3800 5 19000
Walker 12800 5 64000Jumper 3000 3 9000Power Ride 6000 2 12000Thigh shaper 1800 2 3600AB crunch 3200 5 16000Massage equipment 60000 1 60000
Total cost = 8,98,300
-
8/8/2019 Business Plan for a Health Spa
29/38
Office Equipment Cost Schedule
Equipment Type Price per unit Quantity required Total
Furniture 50000 - 50000Locker 1500 25 37500Decoration material 100000 - 100000Computer 25000 2 50000Security system 100000 1 100000Shower equipment 6500 5 32500Basin equipment 4000 5 20000Toilet equipment 6000 5 35000Gizer 30000 1 30000Television 20000 4 80000Music system 120000 1 120000Generator 150000 1 150000
Air Conditioner 300000 2 600000Office Supplies 50000 - 50000Cash registrar 10000 1 10000
Total cost = 14,65,000
Game Room Equipment Cost Schedule
Equipment Type Price per unit Quantity required TotalPool Table 35,000 2 70000Dart Board 1,000 5 5000Video games 35,000 2 70000Table Football 10,000 2 20000
Total cost = 1,65,000
-
8/8/2019 Business Plan for a Health Spa
30/38
Mens Grooming Center Equipment Cost Schedule
Equipment Type Price per unit Quantity required Total
Armchair 4000 4 16000Decoration Material 30000 - 30000Barber tool set 1500 4 6000Skin care tool set 5000 2 10000
Total cost = 62,000
Depreciation Schedule2
Item Cost Year 1 Year 2 Year 3 Year 4 Year 5Gym equipment 8,98,300 179660 179660 179660 179660 179660
Game equipment 1,65,000 33000 33000 33000 33000 33000
Grooming equip. 62,000 12400 12400 12400 12400 12400Total depreciation
for operating
11,25,300 225060 225060 225060 225060 225060
Office equipment 14,65,000 293000 293000 293000 293000 293000
Human Resources Salary Schedule
Work type Salary per month Required number Total [12 months]Manager 10,000 1 120000Head trainer 25,000 1 300000
Trainer 6,000 2 144000Barber 5,000 4 240000Doctor 5,000 2 120000Attendant 2,000 6 144000Doorkeeper 1,500 2 36000Janitor 1,500 2 36000
Total cost = 11,40,000
2 Five year straight line depreciation calculation
-
8/8/2019 Business Plan for a Health Spa
31/38
ANNEX 2
Business Location
-
8/8/2019 Business Plan for a Health Spa
32/38
Perspective plan (Exterior)
-
8/8/2019 Business Plan for a Health Spa
33/38
Perspective Plan (Interior)
-
8/8/2019 Business Plan for a Health Spa
34/38
ANNEX 3
Questionnaire for Market Survey
Survey Data
1. What is the first word that comes to your mind when you hear the followings?
Model
_____________
Health
_____________
Swimming pool
_____________
Sauna
_____________
Balanced diet _____________
Yoga _____________
Smart _____________
Gifts _____________
Sports _____________
Dhanmondi _____________
-
8/8/2019 Business Plan for a Health Spa
35/38
2. What are the elements that make a person look smart?
Manners Dress up Physical beauty Hair cut
Macho image It is god gifted Money Others
[pls. specify..
.]
3. Which advertisement will catch your eye most?
In newspapers In billboards In magazines In neon
signs
4. How do you judge the quality of a service?
Consult friends Use personally Read a review Talk to users
Others [pls. specify.
..]
5. How do you spend your free time?
Indoor games Outdoor games Chat with friends Stay in
home/TV
Exercise Outdoor activities Go to club Others
[pls. specify....
]
6. Why would you like to go to a gym?
Exercise Better health Status Time pass
New craze Build muscles Meet friends Others
[pls. specify...
.]
7. Do you already use any gym? if yes where?
Yes [in ] No
8. When would you prefer to go to a gym?
Early morning Morning Noon Afternoon Night
9. How often do you think one should use the gym?
7 days a week 4-6 days a week 3 days a week 1/2 days week
10. What services would you want from a modern gymnasium?
Equipment Trainer Doctor Shower
35
-
8/8/2019 Business Plan for a Health Spa
36/38
Sauna Yoga Music
Television
Magazine Massage Toilet Locker
Exclusivity Food St. Game room Others
[pls. specify........
.]
11. How much are you willing to spend annually for a gym with all facilities
mentioned in question 10?
up to Tk. 5000 up to Tk. 10000 up to Tk. 15000 up to Tk.
20000
12. Which form of payment system would you like?
Annually Monthly Weekly Use and pay
(daily)
13. How would you feel if both male and female use the gym at the same time?
Hate it! Uncomfortable No difference Comfortable
14. How would you like to use a gym?
Personally With family
15. Please complete the following sentences:
I like the music of
___________________________________________________
My favorite film star is _____________________________________________
I feel more comfortable in _________________________________environment.
I think wrestling and football are
_______________________________________
I prefer to go to ___________________________________________
restaurant.
I buy most of my cloths from ___________________________________ market.
Things that I buy for myself are actually paid by __________________________
Personal Data [optional]
My name is ____________________________________________________
[m/f]
I live in _______________________ area. I often come near Dhanmondi area [Y/N]
36
-
8/8/2019 Business Plan for a Health Spa
37/38
Age: 12 to 18 19 to 25 26 to 35 36 to 45 46 +
Occupation: Student Business Service Others
[pls. specify..
...]
Income per month: Below Tk. 5000 Tk. 5000 to 10000
Tk. 10000 to 20000 Tk. 20000 to
30000
Tk. 30000 +
37
-
8/8/2019 Business Plan for a Health Spa
38/38
Sampling Schedule
Category Number Foreigners 20
English medium students
Boys
Girls
30
20Bangla Medium
Boys
Girls
20
10University
IBA
NSU
IUB
DU
20
20
20
20Executives
Male
Female
30
20Faculty 10
top related