Health Club and Spa Facilities

download Health Club and Spa Facilities

of 65

Transcript of Health Club and Spa Facilities

  • 8/10/2019 Health Club and Spa Facilities

    1/65

  • 8/10/2019 Health Club and Spa Facilities

    2/65

  • 8/10/2019 Health Club and Spa Facilities

    3/65

    DISCLAIMER

    The purpose and scope of this Pre Feasibility Study is to introduce the Project and

    provide a general idea and information on the said Project including its marketing,

    technical, locational and financial aspects. All the information included in this Pre-

    Feasibility is based on data/information gathered from various secondary and primary

    sources and is based on certain assumptions. Although, due care and diligence has been

    taken in compiling this document, the contained information may vary due to any change

    in the environment.

    The Planning & Development Division, Government of Pakistan, nor Management

    Advisory Center who have prepared this Pre-Feasibility or National Management

    Consultants (Pvt.) Ltd. assume any liability for any financial or other loss resulting from

    this Study.

    The prospective user of this document is encouraged to carry out his/her own due

    diligence and gather any information he/she considers necessary for making an informed

    decision

  • 8/10/2019 Health Club and Spa Facilities

    4/65

    i

    TABLE OF CONTENTS

    EXECUTIVE SUMMARY ............................................................................................iii

    CHAPTER 1 - INTRODUCTION...................................................................................1

    1.1 OVERVIEW ................................................................................................................................................1

    1.2 OBJECTIVESAN DSCOPEOFSTUDY..............................................................................................1

    1.3 METHODOLOGY.....................................................................................................................................2

    1.4 STUDYTEAM ...........................................................................................................................................2

    CHAPTER 2 TECHNICAL EVALUATION..............................................................3

    2.1 SERVICE SECTOR...................................................................................................................................3

    2.2 RANGE OF FACILITIES.........................................................................................................................3

    2.3 TECHNICAL KNOW-HOW ...................................................................................................................4

    2.4 FACILITIES/UTILITIES REQUIRED FOR PROJECT ....................................................................4

    2.5 LOCATIONAL ANALYSES ...................................................................................................................6

    2.6 MANPOWER REQUIREMENT .............................................................................................................6

    2.7 PROJECT IMPLEMENTATION SCHEDULE....................................................................................7

    2.8 CORPORATE STATUS OF PROJECT .................................................................................................7

    2.9 MANAGEMENT STRUCTURE/ORGANOGRAM ...........................................................................82.10 SYSTEM S AND PROCEDURES...........................................................................................................9

    2.11 TRAINING ................................................................................................................................................10

    CHAPTER 3 MARKET EVALUATION ..................................................................11

    3.1 GLOBAL PERSPECTIVE......................................................................................................................11

    3.2 REVIEW OF SELECTED HEALTH CLUBS IN DEVELOPED COUNTRIES.........................12

    3.3 HEALTH CLUBS IN PAKISTAN........................................................................................................13

    3.4 PROSPECTS FOR NEW FACILITIES ..............................................................................................26

    CHAPTER 4 FINANCIAL APPRAISAL..................................................................28

    4.1 COST OF PROJECT ................................................................................................................................28

    4.2 FINANCIAL PLAN.................................................................................................................................28

    4.3 EARNINGS FORECAST .......................................................................................................................29

    4.4 RATES OF RETURN..............................................................................................................................29

    4.5 PAYBACK PERIOD ...............................................................................................................................30

    4.6 CAPITAL: OUTPUT RATIOS..............................................................................................................30

    4.7 CASH FLOW............................................................................................................................................31

    4.8 BALANCE SHEET .................................................................................................................................. 32

    CHAPTER 5 CONCLUSIONS ..................................................................................33

    LIST OF TABLES

    TA BLE 1 FACILITIES AT HEALTH CLUBS......................................................................................................5

    TABLE 2 POPULATION OF MAJOR CITIES........................................................................... ..6

    TABLE 3 MANPOWER REQUIREMENTS...................................................... ..7

    TABLE 4 PROJECT IMPLEMENTATION SCHEDULE............................... ...7

    TABLE 5 POPULATION OF MAJOR CITIES............................27TABLE 6 COST OF PROJECT .......................................28

    TABLE 7 FINANCIAL PLAN ............................................ 29

    TABLE 8EARNINGS FORECAST... .............................29

    TABLE 9RATES OF RETURN ................................... ..30

    TABLE 10- CAPITAL: OUTPUT RATIOS.............................30

  • 8/10/2019 Health Club and Spa Facilities

    5/65

    ii

    TABLE 11- CASH FLOW... ...............................................31

    TABLE 12BALANCE SHEET ..................................... ..32

    ANNEXURE - 1 PAKISTAN - A PROFILE

  • 8/10/2019 Health Club and Spa Facilities

    6/65

    iii

    EXECUTIVE SUMMARY

    INTRODUCTION

    Prevention of diseases and the desire to lead a healthy, productive life is causing

    people to take up walking, jogging, swimming and use of various facilities at

    health clubs.

    The objective of this pre-feasibility study is to assess the viability of setting up a

    chain of health clubs and spa facilities in the country.

    TECHNICAL EVALUATION

    This is a service sector project allied to the leisure, entertainment and hospitality

    business. There are no fixed parameters describing the facilities which a health

    club should have, however, at the very least such centres contain gymnasium

    equipment and the wider range of services also includes spa/jacuzzi, sauna,

    swimming pool, aerobics, squash courts, tennis, yoga, physiotherapy, massage,

    cosmetic treatment, etc.

    Health resorts have been developed in USA, Europe, Far East, etc. where people

    go for 2-3 weeks of therapeutic treatment to shed harmful habits such as drug

    addiction, alcoholism, smoking and for treatment of ailments associated with

    high cholesterol, high blood pressure, hypertension, insomnia, etc.

    The project plans to set up seven health clubs (3 Category A clubs and 4

    Category B clubs) in seven leading cities of the country. Successful operation of

    this business necessitates combining professional expertise in health maintenance

    and fitness, leisure/entertainment and hospitality.

    The seven health clubs will be monitored and managed from the head office with

    unit offices and management at each club. Client relations, maintenance of

  • 8/10/2019 Health Club and Spa Facilities

    7/65

    iv

    facilities & equipment and human resource management need special attention of

    the companys management.

    MARKET

    Global trend is towards increasing use of health clubs. There are about 40 million

    members of health clubs in USA at present which is expected to increase to 50

    million by year 2010. Health and fitness is a US $ 14.1 billion industry serving

    nearly 30 million members in the USA.

    Some of the leading health clubs in USA and Europe are and the same have been

    briefly discussed in Chapter 3 of this study:

    -

    Bally Total Fitness, USA

    -

    Reebok Sports Club, London, UK

    -

    Golds Gym, USA

    -

    The Sports Club, USA

    Health club facilities in Pakistan are available at five star hotels, country clubs

    and one specialized health club chain (M/s Shapes Private Limited). An

    international chain in healthy lifestyle products/foods M/s Osim International is

    planning to set up 25 outlets in Pakistan in a joint venture with M/s Bee

    Enterprises, Lahore.

    Country clubs in Pakistan are charging very high admission fees and some have

    even stopped taking in new members for last many years. This indicates a large

    potential of new members who desire membership but are unable to join due to

    club policies.

  • 8/10/2019 Health Club and Spa Facilities

    8/65

    v

    FINANCIAL APPRAISAL

    Total cost of the project is estimated at Rs. 1,268.154 million including

    working capital of Rs. 20.000 million. Financial operating results for the first

    five years are given below and presented in detail in Chapter 4.

    EARNINGS FORECAST

    (Rs. in 000)

    1stYear 2

    ndYear 3

    rdYear 4

    thYear 5

    thYear

    Revenue Receipts(Income) 505,950 375,533 506,970

    646,740 822,245

    Gross Profit 406,345 272,762 400,886 537,191 709,070

    Operating Profit 398,535 265,632 391,816 526,099 695,598

    Net Profit 199,381 124,857 202,131 284,151 386,802

    CONCLUSIONS

    In conclusion it may be stated that there is large potential demand for health

    clubs and spa facilities in all large cities and urban centres of the country. New

    projects will find abundant clientele with financial resources and the desire to

    acquire membership of such clubs.

    Prospective investors, both Pakistani and foreign need to be motivated to invest

    in this sector.

  • 8/10/2019 Health Club and Spa Facilities

    9/65

    1

    CHAPTER 1

    INTRODUCTION

    1.1 OVERVIEW

    Physical fitness and preservation of good health has been an important concern of

    humans since time immemorial. Early recorded history shows that the wealthy

    and privileged class would rely on herbs and medicines as health supplements and

    also visit natural springs which were famous for their health giving, therapeutic

    qualities.

    Urban lifestyles have given rise to a host of illnesses and diseases which are

    associated with the fast-paced, high pressure lives people experience in cityliving. Some developed countries, owing to high prosperity levels are now

    discovering that a large percentage of the population is obese (overweight). More

    than 64% of American adults are categorized as obese, with nearly 31% of adults

    (over 61 million people) meeting the criteria for obesity.

    Gymnasia (exercise and body building centres) are the fore-runners of the present

    day health clubs and Spa centres. More modern, versatile and efficient exercising

    equipments are being designed for use which enable more parts of the body to be

    exercised at one time, and which burn higher level of calories (thereby reducing

    weight and providing all round fitness). Equipment has also been designed for

    cardiovascular disease prevention and specific therapeutic effects.

    1.2 OBJECTIVES AND SCOPE OF STUDY

    The objective of this pre-feasibility study is to assess the viability of setting up a

    chain of health clubs and spa facilities in the country. Selected cities have been

    chosen for establishment of such facilities in the first phase, followed by

    additional clubs as necessitated by increasing user demand.

  • 8/10/2019 Health Club and Spa Facilities

    10/65

    2

    1.3 METHODOLOGY

    Data collection methodology adopted for this study is described below:-

    - Data from secondary sources was collected and analyzed. Government

    publications were consulted and relevant data compiled.

    - Primary sources of data were identified and contacted for collection of

    unpublished information.

    - Data was collected on costing inputs, admission fees, monthly subscription/fees,

    etc. of existing health clubs alongwith cost of operations to evaluate financial

    viability of the project.

    The consultants have adopted project appraisal techniques followed by

    development financing institutions (DFIs) in the country which will facilitate

    procurement of financial assistance.

    1.4 STUDY TEAM

    The study team consisted of a market analyst, technical expert and financial

    analyst who contributed their inputs, coordinated by the team leader. Support staff

    consisted of field surveyors, data tabulator and computer operator.

  • 8/10/2019 Health Club and Spa Facilities

    11/65

    3

    CHAPTER 2

    TECHNICAL EVALUATION

    2.1 SERVICE SECTOR

    Health club and Spa centres are service sector projects which need to be evaluated

    differently from conventional project appraisal techniques/methodology applied

    to manufacturing industries. Such projects assist in reducing the need for health

    care and substantially reduces the cost of health care for both Governments and

    medical/health insurance companies.

    The service sector in national economies is growing rapidly both in developed

    countries as well as developing nations. Pakistans Gross Domestic Product of US

    $ 103 billion in 2004-2005 consisted of a 52.2 % share from the service sector

    (equivalent to US $ 53.77 billion). The USAs GDP of US $ 10,600 billion in

    2004 had a 65 % share from the service sector (US $ 6,890 billion).

    2.2 RANGE OF FACILITIES

    There are no fixed parameters describing the range of facilities which a health

    club should have, however, at the very least such centres contain weight control

    equipment (which traditionally was found in gymnasia). The larger health clubs

    offer a much wider range of facilities and services, such as: Weight control

    equipment, Spa (Jacuzzi), Sauna (Dry and Wet), Swimming Pool, Squash Courts,

    Tennis, Table Tennis, Aerobics, Yoga, Physio therapy, Massage therapy,

    Nutrition Courses and Health supplements

    Some health centres and Spa facilities in USA and European countries are

    comprised of large health resorts with natural springs and health care/therapeutic

    facilities including horse riding, indoor /outdoor games, etc. Such facilities are

    usually frequented by the wealthy who spend 2-3 weeks under health supervisors

    in an attempt to shed harmful habits such as drug addiction, alcoholism, smoking,

  • 8/10/2019 Health Club and Spa Facilities

    12/65

    4

    etc. It has resort quality residential accommodation which is also used by people

    coming for treatment of ailments such as high cholesterol, high blood pressure,

    hypertension, insomnia, etc.

    Some resort facilities in Europe offer the following range of services: Cosmetic

    Treatment, Therapies, Acupuncture, Counselling, Physiotherapy, Podiatry,

    Shiatsu Massage, Sports Massage and Teeth Whitening

    Some natural springs, geysers in Pakistan are suitable for developing such health

    resorts, however, at present no such facility exists in the country. Potential spots

    for health resorts are located at Garam Chashma in Chitral Valley. Located at a

    distance of 45 km from Chitral town at an elevation of 1,859 metres (6,100 feet)

    above sea level, its name translates to Hot Springs. The natural geyser contains

    minerals and other ingredients which have curative and healing properties.

    2.3 TECHNICAL KNOW-HOW

    This type of project combines professionalism and expertise from various areas,

    such as health maintenance and fitness, leisure/entertainment and hospitality

    businesses. Clients normally come to such centres for both physical fitness and

    leisure/entertainment aspects.

    Modern day urban life is hectic, high pressure and very demanding on a persons

    physique. Such health centres enable people to shed the stress and strains of daily

    life, maintain health and physical fitness and feel mentally and physically

    rejuvenated. Professional expertise combining the above disciplines is essential

    for successful operation of this business.

    2.4 FACILITIES / UTILITIES REQUIREDThis project is part of the larger health/leisure business and is service oriented.

    There is a need for exercise, weight control and fitness equipment which

    constitutes substantial investment. Facilities and utilities needed for the health

  • 8/10/2019 Health Club and Spa Facilities

    13/65

    5

    club and Spa facilities and the head office and its estimated investment are given

    in Chapter 4.

    The project will purchase land in leading commercial areas of the seven cities and

    construct the facilities. specially designed for the health club and spa facilities.

    The project will operate two categories of health clubs and spa facilities as

    described in Table 1 below.

    TABLE - 1

    FACILITIES AT HEALTH CLUBS

    Category A Club Category B Club

    Built-up

    Area:

    Facilities:

    10,000 square feet

    Swimming Pool

    Jacuzzi (Spa)

    Sauna

    Weight Control

    Fitness Centre

    Aerobics

    Physiotherapy

    Massage therapy

    Nutritional Courses

    Cosmetic Treatment

    6,000 square feet

    -

    Jacuzzi (Spa)

    Sauna

    Weight Control

    Fitness Centre

    Aerobics

    Physiotherapy

    Massage therapy Nutritional Courses

    in Cosmetic Treatment

    Cost of constructing swimming pool, Spa/Jacuzzi, sauna, etc. is given in Chapter 4.

    Weight control and fitness equipment for Category A club will cost Rs. 6,236,000

    for one club, and for Category B club will cost Rs. 3,159,000 per club. Details are

    given in Chapter 4.

    Commercial power connection from the electric distribution company in each city

    is proposed to be obtained to operate the various equipment and for general

  • 8/10/2019 Health Club and Spa Facilities

    14/65

    6

    lighting purposes. Category A club will need a connected load of 100 KW, whilst

    Category B club will require 70 KW.

    Clean water is needed for the swimming pool, Spa (Jacuzzi), sauna and human

    consumption and cleaning purposes. Estimated expenses are given in the Earnings

    Forecast (Annex 5 and 5.1).

    2.5 LOCATIONAL ANALYSES

    The largest seven urban centres have been selected for initial location of Category

    A and Category B clubs. The literacy rates and average income levels (individual

    and family incomes) are relatively higher in these urban centres, hence a larger

    clientele is expected from these cities. Analyses of each of the seven cities is

    given in Chapter 3.

    TABLE - 2

    POPULATION OF MAJOR CITIES

    Population

    (000)S.

    No.City

    1998 2005

    Category of Health

    Club to be Established

    1

    234567

    Karachi

    LahoreFaisalabadMultanHyderabadPeshawarIslamabad

    9,269

    5,1432,0091,1971,167 988 529

    13,943

    7,2362,6531,4841,4561,304 645

    A

    ABBBBA

    Source: Population data for 1998 based on Census 1998. Estimated for year 2005

    2.6 MANPOWER REQUIREMENTS

    The health club project will need to employ experts with experience in the

    operation of health clubs, Spas, swimming pool maintenance, etc. In addition

    skilled and unskilled workers will also need to be employed.

  • 8/10/2019 Health Club and Spa Facilities

    15/65

    7

    TABLE - 3

    MANPOWER REQUIREMENTS

    No. of

    Clubs

    Staff at

    each Club

    Total No.

    of Staff

    Category A Club 3 37 111

    Category B Club 4 27 108Head Office Staff 1 26 26

    TOTAL 245

    2.7 PROJECT IMPLEMENTATION SCHEDULE

    The project needs a team of professionals who will be associated with the initial

    planning of the various health clubs, site selection activities and undertake related

    commencement tasks. Setting up of 7 health clubs simultaneously is not practical

    and will have to be phased over a period of time. The seventh facility could be

    established in 24 months time from date of opening of the first club. Complete

    project is expected to be implemented in 48 months as estimated below by main

    activities.

    TABLE - 4

    PROJECT IMPLEMENTATION SCHEDULE

    Activity / StageTime Required

    (months)

    Preparatory activities (preparation of feasibilitystudy, application for financial assistance, etc.) 2.0

    Sanctioning of financial assistance 3.0

    Fulfillment of post-sanction formalities, allocationof funds, legal documentation, etc. 3.0

    Opening of first health club 24.0

    Opening of the 7thhealth club 48.0

    2.8 CORPORATE STATUS OF PROJECT

    The sponsors of the project may find it preferable to own and operate the business

    through a private limited company (to be incorporated in Pakistan under the

    Companies Ord. 1984). Although the option of incorporating a public limited

    company is also available to them, investors are not accustomed to this type of

  • 8/10/2019 Health Club and Spa Facilities

    16/65

    8

    company being listed on the stock exchange and proper response may not be

    received on flotation of shares.

    2.9 MANAGEMENT STRUCTURE / ORGANOGRAM

    The project involves substantial investment in setting up a network of health clubs

    and Spa facilities and a corporate head office. Professional management in all

    spheres and at all levels is essential to ensure corporate profitability. The

    proposed management structure is described below and depicted in the form of an

    organogram (see Figure1).

    The Board of Directors will be the highest level of policy making and supervisory

    body, presided over by the Chairman of the Board of Directors. It is elected by the

    shareholders at the Annual General Meeting, and performs various functions as

    laid down in the Companies Ord. 1984 in conjunction with the Memorandum of

    Association and Articles of Association of the Company.

    The Managing Director performs his functions in accordance with the MA/AA of

    the company and as per policy guidelines laid down by the Board, to which he is

    accountable. The Managing Director must be a qualified, experienced

    professional in the field of health clubs/resorts, leisure and entertainment

    business.

    Director Operations is a senior level executive position which needs to be filled

    by a professionally competent person. Director Operations will perform a crucial

    role in the successful running of the health clubs all over the country.

  • 8/10/2019 Health Club and Spa Facilities

    17/65

    9

    FIGURE -1

    PROPOSED ORGANOGRAM OF A HEALTH CLUB

    2.10 SYSTEMS AND PROCEDURESThe organizations success is largely dependant upon the construction and

    installation of high quality facilities and equipment and effective marketing. In

    addition to these, appropriate organizational systems and procedures are also

    vitally important, such as:-

    Marketing and Outreach

    Client Relations

    Maintenance of Facilities and Equipment

    Human Resource Management

    Finance and Accounts

    ORGANOGRAM

    Baord of Directors

    Managing Director

    Director OperationsGeneral Manager

    Finance &Administration

    ChiefAccountant

    ManagerAdmin

    AccountsOfficer

    Health Club Health Club Health Club

    Health Club

  • 8/10/2019 Health Club and Spa Facilities

    18/65

    10

    Due importance needs to be given to the management aspect by the board of

    directors and senior executives in order to ensure organizational efficiency and

    profitability.

    2.11 TRAINING

    The human resource aspect is of primary importance since privileged clients, who

    pay high fees/charges, expect efficient and courteous service from the clubs staff.

    Newly hired staff needs to be given training on client relations, prompt handling

    of problems, etc. to ensure satisfaction of clients.

    Health Club and spa Project will need highly skilled and properly trained

    manpower in the facilities proposed in this study, in specialised areas e.g. Jacuzzi,

    Sauna, Aerobics, Physiotherapy, Nutrition, Cosmetology, etc. and in all aspects of

    the hospitality industry.

    For this propose, it is emphasised that specialists in these fields are engaged to

    operate the club facilities. The selected manpower may be obtained from the

    various government and private sectors run training centers such as Pakistan

    Hotel and Tourism Management Institute in Karachi and even from physical

    education departments of public universities.

  • 8/10/2019 Health Club and Spa Facilities

    19/65

    11

    CHAPTER 3

    MARKET EVALUATION

    3.1 GLOBAL PERSPECTIVE

    There is an increasing focus on the importance of physical fitness both as a

    measure to prevent common diseases associated with urban lifestyles, such as

    cardiovascular diseases, hypertension, insomnia, etc. and to improve ones level

    of physical fitness.

    One form of exercise is jogging/walking which does not need any equipment.

    However, a range of equipment, devices and facilities have been progressively

    developed which cater to discerning users. There are no global statistics available

    on the subject which could indicate the number of health centres/resorts and total

    number of users of such facilities.

    The International Health, Racquet and Sports Club Association indicates that

    there are approximately 40 million adult members of fitness centres in USA

    (about 9.4% of the total population) which is expected to increase to 50 million by

    the year 2010. This reflects an increase of 10 million members in about 6 years.

    America is facing an epidemic level rise in chronic conditions caused by obesity

    and the health behaviours associated with them. Unfortunately, these conditions

    come with a staggering price, paid primarily by employers and tax-payers.

    Consider the following facts:-

    More than 64% of US adults are overweight or obese, with nearly 31 percent of

    adults over 61 million people meeting the criteria for obesity

    Studies estimate between $69-117 billion/year are spent in direct medical costs

    58 million days of work are lost annually

    $5.7 billion is lost in revenue

  • 8/10/2019 Health Club and Spa Facilities

    20/65

    12

    Health and fitness is a $ 14.1 billion industry, serving nearly 40 million members

    in the USA. Nutrition and weight loss is a $44 billion industry in USA alone.

    3.2

    REVIEW OF SELECTED HEALTH CLUBS IN DEVELOPED

    COUNTRIES

    Bally Total Fitness is the largest and only nationwide, commercial operator

    of fitness centers in USAwith approximately four million members and nearly

    420 facilities located in 29 states, Canada, Asia and the Caribbean, operating

    under the popular brands Bally Total Fitness, Crunch Fitness, Sports Clubs of

    Canada, Pinnacle Fitness, Bally Sports Clubs and Gorilla Sports. The company

    enjoys more than 150 million annual visits by members to its facilities.

    Bally Total Fitness, USA continues to expand and upgrade its fitness center

    operations while simultaneously introducing and growing a number of business

    initiatives. In addition to its nearly 420 facilities, Bally offers personal training

    services, a line of proprietary nutritional supplements and in-club retail stores in

    its fitness centers. Bally also distributes its private label nutritional products and

    portable fitness equipment through major retailers and grocery stores.

    Reebok Sports Club, London, UK is a premier 100,000 square foot lifestyle

    club located in Canada Square, Canary Wharf. It is one of Europe's largest private

    members sports club occupying three football pitches worth of Space over three

    levels. The Club offers the latest in cardiovascular and strength training

    equipment, group exercise classes, purpose-built Pilates Studio, multi-sports hall,

    13 metre climbing wall, swimming pool, luxurious locker rooms, business centre

    for conferences and functions, Reebok Bar and Deli, The Spa and the Reebok

    Sports Shop.

    Golds Gym, USAstarted its first facility on fitness in 1965 dating back to the

    original Golds Gym in Venice, California. From that first gym in Venice, Golds

  • 8/10/2019 Health Club and Spa Facilities

    21/65

    13

    Gym has become the largest co-ed gym chain in the world with more that 600

    facilities in 43 states in USA and 25 other countries.

    Golds Gymhas expanded its fitness profile to offer all of the latest equipment

    and services including group exercise, personal training, cardiovascular

    equipment, spinning, Pilates and yoga, while maintaining its core weight lifting

    tradition. With nearly 3 million members worldwide, Golds Gym continues to

    provide state of the art fitness centre facilities in 26 countries. Members of Golds

    Gym run 556,800 miles a day, or 23 times around the earth.

    The Sports Club/LA in Boston, USA is a 100,000 square foot luxury sports and

    fitness complex designed for every fitness need. Recognized as the finest sports

    and fitness complex in the world, The Sports Club/LA features over 40 different

    sports and fitness options under one roof, offering the most popular and

    progressive facilities, services and programming combined with personalized

    service in an atmosphere of unprecedented comfort and convenience.

    3.3 HEALTH CLUBS IN PAKISTAN

    The traditional body building gymnasium has existed in Pakistan for decades,

    however, its modern health club concept is of more recent origin. Large cities,

    towns still have many facilities which offer opportunities for body building and

    weight control. Modern health clubs exist in five star hotels and country clubs in

    large cities and in the form of specialized health clubs as well.

    Health clubs in seven largest cities and urban centres has been proposed in this

    prefeasibility study, each club to be of world class standard. The facilities will be

    purpose-built (customized) to meet the requirements of an international standard

    health club.

    Analyses of the seven cities and urban centres is given hereunder consisting of

    population base, economic/commercial profile, existing health clubs and country

  • 8/10/2019 Health Club and Spa Facilities

    22/65

    14

    clubs, hotels, etc. (with health club facilities) number of members of health clubs,

    country clubs, population segment considered to be potential clients of the new

    health clubs, etc.

    KARACHI

    Karachiwith a population of about 14 million growing at 6% per annum mainly

    due to in-migration from other regions in the country, the metropolis is the

    countrys leading industrial/commercial centre and financial hub. It has thousands

    of large/sizeable industrial units and commercial establishments, a busy airport

    and the largest seaport (perhaps the only port since Port Qasim is also considered

    to fall within its urban periphery). With the commissioning of Gwadar deep sea

    port in Balochistan province the city will have two out of three seaports which

    currently handles over 11.00 million tons of both inbound and outbound cargo.

    Specialized health clubshave made a beginning in Pakistan with SHAPES (Pvt)

    Ltd. being the first such venture with a countrywide chain of high quality health

    clubs. There are other such ventures which operate at a lower level.

    SHAPES (Pvt.) Limited started its first health club facility in 1995 at Lahore

    and has in ten years time, established 6 health centres all over the country. It is

    ISO-9001/2000 Quality Management System Certified and has more than 1,000

    members. The Club offers the following package to its members:-

    Facilities offered include executive gym (including hi-tech cardiovascular &

    resistance machines), Squash courts (international quality conformance

    standards), Air conditioned gymnasium (separate Mens & Ladies Gym), Covered

    & heated swimming pool, Steam, sauna & Jacuzzi baths, Aerobics (ladies &

    gents), Table tennis, Exercise Physiologist clinic for muscles injury prevention,

    diet and nutrition

  • 8/10/2019 Health Club and Spa Facilities

    23/65

    15

    Member Benefits include a family membership (4 children under 21 years)

    special discount at shapes Caf, free 15 guests per annum, Aerobics = Rs. 800/-

    month, Nationwide usage.

    Billing Criteria used by Shapes is:

    One Time Membership Fee Rs. 400,000/-

    Monthly Subscription Rs. 600/- month

    Per Person Rs. 350/- month

    Child Rs. 100/- month

    Persons who acquire permanent membership of the company can use the facilities

    anywhere in the country. Shapes also brings out a Quarterly Newsletter Connect

    which advises members on food safety and nutrition matters.

    Karachi has a number of large and some very old country clubs (established

    over 100 years ago)almost all of which have high quality health club facilities.

    The level of existing membership, admission fees and waiting list is briefly

    described below to assess the potential volume of members who wish to obtain

    membership but are unable due to clubs policies.

    KARACHI GYMKHANA CLUB

    Established about 130 years ago it has a total membership of over 8,000 members.

    The club has stopped taking in new members since the last 15 years (only existing

    members sons/daughters are eligible to apply for membership). Recently the club

    has formulated a system whereby an existing permanent member can surrender

    his membership which the club management will sell to a new member at Rs. 2.00

    million (50% to be given to the member surrendering the membership and 50% to

    be kept by the club). There are people who are interested in acquiring membership

    by paying the very large sum of Rs. 2.00 million.

  • 8/10/2019 Health Club and Spa Facilities

    24/65

    16

    KARACHI CLUB

    An old and established club with wide range of sporting and health club facilities

    it has 6,500 members. Admission of new members is open (after due selection

    process) at a joining fee of Rs. 800,000. The club has a modern gymnasium,

    fitness centre, sauna/jacuzzi facilities, swimming pool, squash and tennis courts,

    etc.

    SINDH CLUB

    This is a very exclusive club with limited membership (about 700 persons). Only

    sons/daughters of existing members are eligible for membership. All health club

    facilities exist in the club including other sporting activities and residential

    accommodation.

    CREEK CLUB

    Set up about 12 years ago by the Defence Housing Authority it has over 1,200

    members with an admission fee for new members presently fixed at Rs. 600,000.

    Facing the Arabian Sea it has a wide range of recreational facilities including

    international standard health club services.

    DHA COUNTRY AND GOLF CLUB

    A venture of the defence authorities, it has an 18 hole golf course, shaded

    swimming pool (for men, women and children), Spa facilities for ladies,

    residential rooms (with Jacuzzi) and a range of other facilities. The club has

    already taken 675 Platinum members (in two tranches) at admission fees of Rs.

    1.10 million each (upto July 2005) with more members joining in the third

    tranche.

    HOTELS

    It is a requirement of the regulatory authorities that any hotel applying for four or

    five star rating must have health club facilities. Consequently leading hotels in the

    city have well equipped, modern health club facilities which can be used by hotel

  • 8/10/2019 Health Club and Spa Facilities

    25/65

    17

    guests, or outsiders who take membership. The following hotels have the requisite

    facilities: Pearl Continental Hotel, Avari Hotel, Marriott Hotel, Sheraton Hotel,

    Regent, Plaza, Beach Luxury Hotel, Airport Hotel and Hotel Mehran.

    The above hotels offer a variety of health club facilities comprising a gymnasium,

    swimming pool, jacuzzi, sauna, squash and tennis courts, etc.

    LOCATIONAL ANALYSIS FOR KARACHI

    The city is spread over more than 350 square kms with the Defence Housing

    Authority and Clifton area considered to be the most expensive localities in terms

    of both commercial and residential property. Within these two localities some

    commercial areas are more developed and are therefore more expensive than

    others.

    The market price of commercial land ranges between Rs. 40,000 to Rs. 100,000

    per square yard depending upon its precise location (corner plot facing main road

    or side road, etc.). Cost of land is estimated taken at Rs. 85,000 per square yard

    which is adequate to purchase a suitable plot, in the leading

    commercial/residential area of Karachi for this project.

    LAHORE

    The capital of Punjab province is a rapidly growing metropolis with a large

    industrial, commercial base and presence of multinational companies. With a

    population reaching close to 8 million the city has historical significance from the

    early days of civilization in the sub-continent.

    Lahore has a number of specialized health clubs, country clubs with international

    standard health clubs and 4-5 star hotels with well equipped health club facilities.

    Growing economy and rising income levels is increasing public awareness

    relating to disease prevention and physical fitness which is causing more and

  • 8/10/2019 Health Club and Spa Facilities

    26/65

    18

    more people to take membership of health clubs. A review of existing facilities

    alongwith analyses of potential sites is given below.

    LAHORE GYMKHANA CLUB

    The club was set up over 100 years ago and presently has about 6,000 members

    with admission restricted to children of existing members. It has an 18 hole golf

    course and all health club facilities plus other sporting activities.

    DEFENCE CLUB

    A premier country club, a venture of the defence authorities, this country club

    offers all types of facilities such as sports, library, TV/movies, catering,

    parties/marriages, etc. It has good quality health club facilities and is a much

    sought after establishment. Total current membership is 2,500 at an entry fee of

    Rs. 700,000 per member.

    PEARL CONTINENTAL HOTEL

    This 5 star hotel has excellent health club facilities consisting of gymnasium,

    fitness centre, swimming pool, sauna/Jacuzzi, squash/tennis courts, etc. Hotel

    guests are entitled to use the facilities without charges (this service is included in

    the room tariff, however, massage, manicuring, etc. is charged separately). The

    hotels tariff for using health club facilities is Rs. 5,000 per month or Rs. 30,000

    per annum.

    AVARI HOTEL

    This hotel also has high standard health club facilities comparable to international,

    world class standards. The facilities consist of swimming pool, sauna/Jacuzzi,

    well equipped gymnasium, fitness centre, squash court, massage, manicuring

    services, etc. Annual charges are Rs. 44,000 plus General Sales Tax (15%) adding

    upto a total of Rs. 50,600 per annum.

  • 8/10/2019 Health Club and Spa Facilities

    27/65

    19

    SHAPES (PVT.) LIMITED

    This company started its first health club facility in 1995 at Lahore, and has in

    ten years time, it has established 6 health centres all over the country. It is ISO-

    9001/2000 Quality Management System Certified. The Club offers the following

    package to its members:-

    FACILITIES includes executive gym (including hi-tech cardiovascular &

    resistance machines), Squash courts (international quality conformance standards)

    Air conditioned gymnasium (separate Mens & Ladies Gym), Covered & heated

    swimming pool, Steam, Sauna & Jacuzzi baths, Aerobics (ladies & gents), Table

    tennis and Exercise Physiologist clinic for muscles injury recovery, diet and

    nutrition

    MEMBER BENEFITS includes family membership (4 children under 21

    years), Special Discount at Shapes Caf, Free 15 guests Per Annum, Aerobics =

    Rs. 800/- month and Nationwide usage

    BILLING CRITERIA

    One Time Membership Fee = Rs. 400,000/-

    Monthly Subscription = Rs. 600/- month

    Per Person = Rs. 350/- month

    Child = Rs. 100/- month

    Persons who acquire permanent membership of the company can use the facilities

    anywhere in the country. Shapes also brings out a Quarterly Newsletter Connect

    which advises members on food safety and nutrition matters.

    M/S OSIM INTERNATIONAL LIMITED WITH M/S BEE ENTERPRISE

    LTD.

    Osim International is a global leader in health lifestyle products (expected to

    reach sales of US $ 1.00 billion in 2005) and in joint venture with M/S Bee

  • 8/10/2019 Health Club and Spa Facilities

    28/65

    20

    Enterprises Ltd. of Lahore is establishing a chain of health food stores all over the

    country. It operates in 23 countries with over 700 outlets. The OSIM brand of

    specialty foods has a range of 140 products with 4 major focuses:-

    Health

    Hygiene

    Fitness

    Nutrition

    The company has entered into a marketing and distribution agreement with M/s

    Bee Enterprises Limited, Lahore to open 25 outlets in Pakistan in 3-5 years time

    in all large cities/towns of the country. The first outlet opened in Defence Housing

    Authority, Lahore in late 2005.

    LOCATIONAL ANALYSES FOR LAHORE

    Lahores property prices have increased significantly during the last decade. The

    Defence Housing Authority is currently considered to be the most expensive

    housing and commercial area, followed by Garden Town, Model Town, Iqbal

    Town and EME Society. In each one of these leading areas the price fluctuates

    very widely depending upon the exact location of the plot. Currently market

    prices range from about Rs. 30,000 per square yard to a maximum of about Rs.

    120,000 per square yard. For the purpose of this prefeasibility study cost of land

    has been estimated at Rs. 85,000 per square yard.

    ISLAMABAD

    The countrys capital presently has the highest urban land prices, higher than

    those in Karachi and Lahore. The city is a concentration of federal government

    offices, foreign and diplomatic missions, offices of overseas companies and

    Pakistan business/industrial houses, etc.

  • 8/10/2019 Health Club and Spa Facilities

    29/65

    21

    With a population of about 645,000 persons, the city has a high level of literate,

    educated population. It has a modern country club with high class health club

    facilities. It has two five star hotels (Marriott and Serena Hotels) with

    neighbouring city of Rawalpindi having the Pearl Continental Hotel, Rawalpindi

    Club and Services Club.

    ISLAMABAD CLUB

    Spread over a very large area this club is located about 2 km from the city centre

    in scenic surroundings. It has excellent health club facilities consisting of

    swimming pool, sauna/Jacuzzi, gymnasium and fitness centre, squash and tennis

    courts. Total membership currently stands at 5,000 members with 300 persons on

    the waiting list. The admission fee for new members joining the club is

    Rs. 400,000.

    MARRIOTT HOTEL

    Known as Holiday Inn when it was originally set up, this five star hotel has high

    class health club facilities which cater to the needs of international visitors and

    Pakistani guests in addition to other persons who take membership facilities.

    The hotel renovates and refurnishes its facilities from time to time in order to

    keep all equipment and facilities in the most modern condition. Its gymnasium

    and fitness centre possesses the most modern and expensive equipment. The

    swimming pool, sauna/Jacuzzi are excellently maintained.

    SERENA HOTEL

    This is a modern, luxury five star hotel with state of the art health club facilities.

    In keeping with the high standards of the hotel, its health club facilities are of

    world class standards. The hotels weight control room and fitness centre can

    justifiably pride on its most modern and expensive equipment. The sauna/Jacuzzi

    facilities are similarly of excellent standards.

  • 8/10/2019 Health Club and Spa Facilities

    30/65

    22

    LOCATIONAL ANALYSIS FOR ISLAMABAD

    With new sectors being developed alongwith new housing projects, the city is fast

    expanding horizontally. The prime commercial area is the Blue Area, followed by

    Mauve area, Jinnah Supermarket, etc. Some of the prime commercial land has

    become extremely expensive (going upto Rs. 200,000 per square yard). However,

    these plots are considered suitable for banks, showrooms, etc.

    Commercial plots suitable for building health clubs can be purchased at prices

    ranging from Rs. 80,000 to Rs. 150,000 per square yard (a rate of Rs. 140,000 per

    square yard has been taken in the prefeasibility report).

    FAISALABAD

    This city is popularly known as textile city due to the heavy concentration of

    textile mills here (spinning, weaving mills, finishing units and powerloom

    factories). A population of about 2.65 million persons makes it Pakistans third

    largest urban centre and a thriving industrial and commercial centre.

    The city has a modern Serena Hotel with 200 rooms and good quality health club

    facilities consisting of gymnasium, fitness centre, swimming pool, sauna/Jacuzzi,

    etc. The facilities are popular with the citys residents who need to take

    membership of the health club (facilities are used by hotel guests without any

    additional charge).

    The Chenab Club is an old, established country club with sporting facilities and a

    good health lcub (swimming pool, gymnasium, fitness centre, sauna, etc.) The

    Chenab Club and Serena Hotel are both located on Mall Road, Civil Lines,

    Faisalabad.

    LOCATIONAL ANALYSIS FOR FAISALABAD

    The D-Ground and Saddar area are prime commercial locations in this city with

    land prices currently in the range of Rs. 1.50-2.50 million per marla of 30 square

  • 8/10/2019 Health Club and Spa Facilities

    31/65

    23

    yards (or Rs. 50,000 to Rs. 83,000 per square yard). These rates are for front,

    main road locations, however, plots suitable for health clubs can be acquired for

    Rs. 60,000 per square yard (which has been provided in the financial projections).

    MULTAN

    A city of approximately 1.50 inhabitants, Multan is situated in the heart of

    Punjabs cotton growing region which is the main source of its economic activity

    and prosperity. The city has a large number of cotton ginning mills, edible oil

    extraction plants, textile mills, etc. and is rapidly growing into a modern

    cosmopolitan centre.

    HOTEL HOLIDAY INN

    A modern hotel with high class health club facilities, it offers membership to the

    citys residents. The health club comprises gymnasium, fitness centre, swimming

    pool, sauna/Jacuzzi facilities.

    SERVICES CLUB (GARRISON MESS)

    This club is owned and managed by the armed forces personnel, however,

    membership is also offered to civilians. It has all sporting and health club

    facilities which are in increasing demand by the citys residents.

    MULTAN CRICKET CLUB

    As the name suggests this is a club devoted primarily to cricket, however, it also

    has a good health club which is used by its members.

    LOCATIONAL ANALYSIS FOR MULTAN

    Hussain Agahe Market and Saddar Bazar (Multan Cantonment area) are the two

    leading commercial centres of the city. Prices of commercial property in these

    two areas ranges between Rs. 20,000 to Rs. 40,000 per square yard. Cost of land

    has been taken at Rs. 35,000 per square yard in this study.

  • 8/10/2019 Health Club and Spa Facilities

    32/65

    24

    HYDERABAD

    The second largest city of Sindh province has developed into an industrial and

    commercial centre on the basis of a rich agricultural hinterland growing a range of

    food and cash crops. The Kotri industrial area adjoining the city is a rapidly

    expanding centre of manufacturing units.

    The citys population is presently estimated at 1.46 million making it the fifth

    largest urban centre in the country. It has a number of body building clubs,

    however, there is no specialized health club which offers the full range of

    services, facilities.

    LOCATIONAL ANALYSES FOR HYDERABAD

    The city has commercial areas which have developed traditionally with the

    growth of the city as well as new commercial areas which have been specially

    developed in recent years. Leading commercial areas which are suitable for

    locating a health club, alongwith current market prices are analyzed below.

    Defence Housing Authority (Sector II) is a newly planned, developed commercial

    area where land prices range between Rs. 35,000 to Rs. 45,000 per square yard

    depending upon precise location of the plot.

    Saddar Bazaar (Cantonment area) is a popular commercial area with prices of

    plots in the region of Rs. 32,000 to Rs. 40,000 per square yard. Qasimabad (near

    Latifabad Housing Colony) is another leading commercial area with land prices in

    the range of Rs. 30,000 to Rs. 45,000 per square yard.

    Other commercial areas which are suitable for the project are:- Tilak Charrhi,

    Shahi Bazaar, Gari Khata, Fakir-ka-Pir and Hala Naka.

    Prices of commercial land in the above areas generally range between Rs. 20,000

    to Rs. 40,000 per square yard. Financial projections in the prefeasibility study

  • 8/10/2019 Health Club and Spa Facilities

    33/65

    25

    have been made on the basis of Rs. 40,000 per square yard which is adequate to

    purchase a suitable plot of land.

    PESHAWAR

    A city of 1.30 million residents the capital of NWFP province has become the

    centre of industrial, commercial and economic activities not only for the NWFP

    province but also for the entire Northern Areas. Industrial sector, agriculture,

    mining, extraction of precious and semi-precious stones, trade with Afghanistan,

    etc. are some of the main activities which are fueling the citys economic

    development.

    The city has a number of clubs, good hotels which provide the citizens with

    recreational and sporting facilities.

    PESHAWAR CLUB LIMITED

    A sprawling country club with good sporting and health club facilities, it is

    popular with the high income category population.

    SERVICES CLUB

    This club caters to members of the defence forces and has a wide range of

    facilities including a good health club.

    PEARL CONTINENTAL HOTEL

    This five star hotel has excellent health club facilities consisting of gymnasium,

    fitness centre, sauna/Jacuzzi, swimming pool, etc. which are used by hotel guests

    and also other persons who acquire membership.

    LOCATIONAL ANALYSIS FOR PESHAWAR

    Main commercial areas of the city are analyzed below alongwith present land

    prices.

  • 8/10/2019 Health Club and Spa Facilities

    34/65

    26

    SADDAR (CANTONMENT)

    This is a prime shopping area with very high prices of commercial property

    ranging from Rs. 150,000 to Rs. 250,000 per square yard. This area is suitable for

    shops, showrooms, banks, etc.

    PESHAWAR ROAD

    This is a rapidly developing area with property prices ranging from Rs. 100,000 to

    Rs. 140,000 per square yard. The plots are generally of small sizes suitable for

    shops, showrooms, etc.

    HAYATABAD

    This area has both industrial and commercial plots in distinctly demarcated

    regions. Commercial plots are currently priced between Rs. 60,000 to Rs. 80,000

    per square yard depending upon location.

    UNIVERSITY ROAD

    This is a relatively more recent commercial area which is fast developing due to

    its favourable location. Prices of commercial plots are between Rs. 30,000 to Rs.

    40,000 per square yard.

    Land prices in the prefeasibility study have been taken at Rs. 65,000 per square

    yard which is sufficient to purchase a suitably located plot for the project.

    3.4 PROSPECTS FOR NEW FACILITIES

    Conventional techniques applied to ascertain consumer demand for industrial

    products can not be applied to this service sector. Existing country clubs (which

    also have health clubs and fitness centres) were contacted to determine the level

    of membership, admission fees and subscription charges, and the number of

    persons waiting to become members. This will provide an indication of the

    potential demand for such services, facilities.

  • 8/10/2019 Health Club and Spa Facilities

    35/65

    27

    As is evident from the previous sections that existing clubs are insufficient to

    cater to the increasing demanded for such facilities in view of very high

    admission fees and restriction on admission of new members by some clubs.

    The success of Shapes is also an indicator that more health clubs and Spa facilities

    are needed in the country. Members generally come from the educated and

    wealthy class who reside in large cities. Total population of selected cities,

    estimated number of households and the number of households which are

    considered as potential members are shown below.

    TABEL - 5

    POPULATION OF MAJOR CITIES

    Population(000)S.

    No.City

    1998 2005

    Estimated No.

    of Households

    In 2005

    10% ofHouseholds

    are PotentialMembers

    1 Karachi 9,269 13,943 2,788,600 278,860

    2 Lahore 5,143 7,236 1,447,200 144,720

    3 Faisalabad 2,009 2,653 530,600 53,060

    4 Multan 1,197 1,484 296,800 29,680

    5 Hyderabad 1,167 1,456 291,200 29,120

    6 Peshawar 988 1,304 260,800 26,080

    7 Islamabad 529 645 129,000 12,900

    TOTAL 5,744,200 574,420 Source: National Census 1998 for 1998 population data estimated for year 2005

    Note: Average household size of 5 members has been assumed to estimatenumber of households/families in each city.

    Ten percent of the population is estimated to have the financial resources to

    obtain membership of the proposed health club facilities. One person from the

    family takes membership which entitles all household members to avail club

    facilities. In comparison to 574,420 families/households who are considered as

    potential members of the health clubs in all seven cities, the financial projections

    are based on 1,350 members in the first year of operation (for all seven cities),

    rising to 1,823 members in the second year, 2,460 members in the third year and

    3,322 members and 4,484 members in the fourth and fifth years of operation.

  • 8/10/2019 Health Club and Spa Facilities

    36/65

    28

    CHAPTER 4

    FINANCIAL APPRAISAL

    This chapter evaluates various financial aspects of the project (cost of project,

    earnings forecast, rates of return, payback period, cash flow, balance sheet, etc.).

    Wherever calculations, workings, etc. are voluminous, a summarized version is

    presented in this chapter.

    4.1 COST OF PROJECT

    Total project cost is estimated at Rs. 1,268.154 million as shown below in

    summarized form (details in Annex 4 and 4.1).

    TABLE - 6

    COST OF PROJECT

    (Rs. in 000)

    Head of Expenditure Amount

    Land 921,800

    Buildings and Civil Works 207,200

    Facilities and Equipment:-

    Category A Club 30,108

    Category B Club 22,236

    Partitioning, Furnishing and Air-conditioning 16,800Investment in Head Office and Unit Offices 4,985

    Vehicles 2,975

    Preliminary and Pre-operating Expenses 5,850

    Contingencies 36,200

    Fixed Cost 1,248,154

    Working Capital 20,000

    TOTAL PROJECT COST 1,268,154

    4.2 FINANCIAL PLAN

    The project is proposed to be financed through a combination of equity andIjara/Lease financing in the ratio of 50:50 respectively. The financial assistance

    (Ijara/Lease) will carry a profit markup rate of 9 percent per annum payable over

    a period of ten years.

  • 8/10/2019 Health Club and Spa Facilities

    37/65

  • 8/10/2019 Health Club and Spa Facilities

    38/65

    30

    TABLE - 9

    RATES OF RETURN

    (in Percentages)

    Year 1 Year 2 Year 3 Year 4 Year 5Gross Profit to Sales 80.31 72.63 79.07 83.06 86.24

    Oper. Profit to Sales 59.00 70.73 77.29 81.36 84.60

    Net Profit to Sales 39.41 33.25 39.87 43.94 47.04

    Net Profit to Equity 31.44 19.69 31.88 44.81 61.00

    4.5 PAYBACK PERIOD

    Payback period for the project, both in terms of owners equity and total

    investment, is calculated below.

    Total Investment = Rs. 1,268.154 million

    Equity = Rs. 634.077 million

    (Rs. in 000)

    Year Net Profit

    1 199,381

    2 124,857

    3 202,131

    4 284,151

    5 386,802

    Payback period for Equity = 3.38 years

    Payback period for total investment = 5.20 years

    4.6 CAPITAL: OUTPUT RATIOS

    Capital output ratios, representing the revenue generation potential of the project

    in relation to the investment involved in its establishment, are calculated below.

    TABLE 10

    CAPITAL: OUTPUT RATIOS

    (Rs. in 000)

    Year 1 Year 2 Year 3 Year 4 Year 5

    Total Investment - - 1,268.154 - -

    Sales (Output) 505.95 375.53 506.970 646.74 822.25

    Capital: Output Ratio 1:0.40 1:0.30 1:0.40 1:0.51 1:0.65

  • 8/10/2019 Health Club and Spa Facilities

    39/65

    31

    4.7 CASH FLOW

    Projected cash flow of the project is shown hereunder.

    TABLE - 11

    CASH FLOW

    (Rs. in 000)End of

    Constr.1st Year 2nd Year 3rd Year 4th Year 5thYear

    SOURCES

    Net ProfitAdd back:DepreciationAmortization

    -

    --

    199,381

    19,4581,170

    124,857

    19,4581,170

    202,131

    19,4581,170

    284,151

    19,4581,170

    386,802

    19,4581,170

    Funds from Operation - 220,009 145,485 222,759 304,779 407,430

    Paid-up CapitalLease FinancingInc. in Current Liability

    634,077634,077

    -

    --

    5,000

    --2,000

    --2,000

    --2,000

    --2,000

    TOTAL INFLOW 1,268,154 225,009 147,485 224,759 306,779 409,430

    USES

    Fixed AssetsCap. ExpensesRepay of Lease Inst.Payment of DividendsIncrease (Decrease) inCurrent Assets

    1,242,3045,850

    --

    -

    --

    63,408-

    12,969

    --

    63,408158,519

    (9,308)

    --

    63,408158,519

    7,072

    --

    63,408158,519

    7,488

    --

    63,408221,927

    9,275

    TOTAL OUTFLOW 1,248,154 76,377 231,235 228,999 229,415 294,610

    Surplus / (Deficit)Cash Opening BalanceCash Closing Balance

    20,000-20,000

    148,63220,000

    168,632

    (83,750)168,632

    84,882

    (4,240)84,88280,642

    77,36480,642

    158,006

    114,820158,006272,826

  • 8/10/2019 Health Club and Spa Facilities

    40/65

    32

    4.8 BALANCE SHEET

    Balance sheets for the first five years of operation are shown below:-

    TABLE - 12

    BALANCE SHEET (Rs. in 000)

    End of

    Constr.1stYear 2ndYear 3rdYear 4thYear 5thYear

    ASSETSCurrent Assets:-Cash/Bank BalanceAccounts ReceivableStores & Spares

    20,000--

    168,6329,9693,000

    84,88218,7773,500

    80,64225,3494,000

    158,00632,3374,500

    272,82641,1124,000

    Total Current

    Assets20,000 181,601 107,159 109,991 194,843 318,938

    Capitalised ExpensesFixed Assets (at cost)Less: Accum. Dep.

    5,8501,242,304

    -

    4,6801,242,304

    19,458

    3,5101,242,304

    -

    2,3401,242,304

    -

    1,170.242,304

    -

    -1,242,304

    -

    Fixed Assets (net) 1,248,154 1,222,846 1,203,388 1,183,930 1,164,472 1,145,014

    TOTAL ASSETS 1,268,154 1,409,127 1,314,057 1,296,261 1,360,485 1,463,953

    LIABILITIES AND

    EQUITYCurrent Liabilities:-Dividends PayableAccounts Payable

    --

    158,5195,000

    158,5197,000

    158,5199,000

    158,51911,000

    158,519136,000

    Total Current Liab. - 163,519 165,519 167,519 232,927 330,039

    Financial Assistance 634,077 570,669 507,261 443,853 380,445 317,037

    EquityPaid-up CapitalRetained Earnings

    634,077-

    634,07740,862

    634,0777,200

    634,07750,812

    634,077113,036

    634,077182,800

    Total Equity 634,077 674,939 641,277 684,889 747,113 816,877

    TOTAL

    IABILITIES AND

    EQUITY

    1,268,154 1,409,127 1,314,057 1,296,261

    1,360,485 1,463,953

  • 8/10/2019 Health Club and Spa Facilities

    41/65

    33

    CHAPTER 5

    CONCLUSIONS

    Specialised health clubs are almost non-existent in the country with only one such

    venture which has established a chain (M/s Shapes Private Limited). Modern

    health club facilities are available at five star hotels and country clubs (the latter

    only for club members). Health clubs in hotels also have restricted usage

    (primarily meant for hotel guests). Outsiders are also given access to the facilities

    on varying membership tenures/charges.

    The high level of admission fees at most country clubs and long waiting lists

    coupled with the success of M/s Shapes indicates that large potential exists for

    setting up new health club facilities in the country.

  • 8/10/2019 Health Club and Spa Facilities

    42/65

    i

    ANNEXURE 1

    PAKISTAN - A PROFILE

    INTRODUCTION

    Pakistan is located in South Asia. It borders Iran to the southwest, Afghanistan to the

    northwest, China to the northeast and India to the east. The Arabian Sea marks Pakistans

    southern boundary.

  • 8/10/2019 Health Club and Spa Facilities

    43/65

    ii

    The total area of Pakistan is 796,095 square kilometers and the country is divided

    administratively into four provinces Balochistan, North-West Frontier Province, Punjab

    and Sindh and numerous federally administrated areas. The disputed territory of Azad

    Jammu & Kashmir lies to the north of Punjab.

  • 8/10/2019 Health Club and Spa Facilities

    44/65

    iii

    Pakistan has a diverse array of landscapes spread among nine major ecological zones

    from north to south. It is home to some of the worlds highest peaks including K-2 which

    at 8,611 meters above sea level is the worlds second highest peak. Intermountain valleys

    make up much of the North-West Frontier Province, while the province of Balochistan in

    the west is covered mostly by rugged plateaus. In the east, irrigated plains along the Indus

    River cover much of Punjab and Sindh. In addition, both Punjab and Sindh have deserts,

    Thal, Cholistan and Thar deserts respectively.

    Most of Pakistan has a generally dry climate and receives less than 250 mm of rain per

    year. The average annual temperature is around 27oC, but temperatures vary with

    elevation from -30oC to -10oC during cold months in the mountainous and northern areas

    of Pakistan to 50oC in the warmest months in parts of Punjab, Sindh and the Balochistan

    Plateau. Mid-November to February is dry and cool; March and April bring sunny spring,

    May to July is hot, with 25 to 50% relative humidity; Monsoons start in July and continue

    till September; October- November is the dry and colourful autumn season.

    Pakistan had an estimated population in 2005 of 160 million, 40% of this population was

    less than 15 years of age. The major cities of Pakistan and their estimated populations

    are; Karachi (16.0 million), Lahore (8.0 million), Faisalabad (6.0 million), Rawalpindi

    (5.0 million), Multan (4.5 million), Hyderabad (3.0 million), Gujranwalla (1.8 million)

    Peshawar (1.6) and Quetta (0.85). Islamabad, the Capital of the country, has a population

    of around 750,000.

    According to the 1973 Constitution, Pakistan is governed under a federal parliamentary

    system with the President as head of state and a Prime Minister as head of government.

    The legislature, or parliament, consists of the Lower House (National Assembly) and the

    Upper House or Senate. Members of the National Assembly are directly elected for five-

    year terms.

    Executive power lies with the President and the Prime Minister. The Prime Minister is an

    elected member of the National Assembly and is the leader of the majority party in the

  • 8/10/2019 Health Club and Spa Facilities

    45/65

    iv

    National Assembly. An electoral college consisting of members of the national and

    provincial legislatures elects the president for a five-year term.

    After the events of 9/11, Pakistan has become a key US ally in the war against terror.

    This alignment is totally in-line with the views of the majority of Pakistanis who practice

    and preach a moderate version of Islam. The Government of Pakistan fully realizes the

    need for promoting Islam as a modern progressive religion. The Government has chosen

    the difficult option of fighting the war against terror by clamping down on Taliban and

    Al-Qaeda remnants along the border with Afghanistan. The people of Pakistan fully

    support the Government in its efforts to promote the true face of Islam.

    The US Government fully backs and supports Pakistan in this war against terror. US Aid

    which was stopped after the 1998 Nuclear Test has been restored and Pakistan will

    receive US$ 3.0 billion over the next 5 years, divided equally between economic and

    military aid.

    Pakistan follows a very active policy of regional alliances for trade and economic

    development. It is an active member of the South Asian Association for Regional

    Cooperation (SAARC) which groups Pakistan, India, Bangladesh, Sri Lanka, Nepal,

    Bhutan and the Maldives. It is also an active member of the Economic Cooperation

    Organization (ECO) comprising of Turkey, Iran, Pakistan, Afghanistan, and the six

    Central Asian Republics. Pakistan has an observer status at the Gulf Cooperation Council

    (GCC) as well as ASEAN and Shanghai Cooperation Organization. Being a member of

    WTO it conforms to most of the international trade regimes.

    ECONOMY

    Pakistans economy has made significant progress in the last six years. This has been

    possible because of the Governments policy of initiating growth through domestic and

    foreign direct investment. The GDP growth rate has increased from 1.8% per annum in

    2001 to 8.4% per annum in 2005. Despite the devastating earthquake in October 2005,

    the economy is expected to grow at over 6.6% in 2006. Pakistans GDP in 2005 was

  • 8/10/2019 Health Club and Spa Facilities

    46/65

    v

    estimated at US$ 385.2 billion and its per capita GDP was US$ 2,400. The Countrys

    credit rating has been upgraded by Moodys from Caa1 in 2002 to Ba3 i.e. stable in

    2006.

    Pakistan has over 3.5 million laborers working in various countries of the Middle East. In

    addition, Pakistani technical and professional manpower is engaged in lucrative pursuits

    in USA, UK, Canada, Malaysia, etc. These non-resident Pakistanis annually send over

    US$ 4.0 billion in foreign remittances.

    The Government of Pakistans policy of encouraging Foreign Direct Investment (FDI)

    has seen it grow from a mere US$ 376.0 million in 1999 to more than US$ 1.5 billion in

    2005 which is expected to grow to over US$ 3.0 billion in 2006.

    In addition to Foreign Direct Investment, low domestic interest rates have meant that

    there has been an upsurge in domestic investment; the weighted average rate of lending

    has fallen from 16% in 1999 to approximately 8% in 2005.

    The Governments economic policy has seen foreign currency deposits rise from US$ 1.7

    Billion in 1999 to now US$ 13.0 billion in 2006; this has led to both low rates of inflation

    and to a stable exchange rate.

    With the Government of Pakistan targeting annual growth in the economy at 7.5% per

    annum in the next 5 years, Pakistan is the country of choice for foreign and domestic

    investors.

    INFRASTRUCTURE

    The National Highway Authority (NHA) has the responsibility for 17 of Pakistans major

    inter provincial links called the National Highway including the Motorways, which are

    access controlled and tolled highways. Total length of roads, under NHA, currently

    stands at 8845 Kms.

  • 8/10/2019 Health Club and Spa Facilities

    47/65

    vi

    These roads account for only 3.5% of Pakistans entire road network but cater for 80% of

    the commercial road traffic in the country. Improvement and extension of the existing

    network is, therefore, essential to develop remote areas and provide better connection

    between the economic centers of Pakistan. In addition a first class road network is

    essential if Pakistan is going to connect its all-weather Arabian Seaports with the

    landlocked Central Asian Republics and Western China. The Government has initiated

    work on the North-South Trade Corridor with planned investment of over US$ 60 billion.

    In order to further speed up the development of the road network, the Government is

    actively seeking the participation of the private sector to implement road projects on a

    Build-Operate-Transfer (BOT) basis. A number of projects are currently being

    implemented under the BOT concept and others are in the identification stage. These

    BOT projects cover the construction of new roads as well as the upgrading of existing

    roads.

    Pakistan has about 1062 km of coastline on the Arabian Sea running from the Indian

    border to the Persian Gulf. The Karachi Port is the premier port of Pakistan and is

    managed by the Karachi Port Trust (KPT). Karachi port handles about 75% of the entire

    national cargo. It is a deep natural port with a 11 km long approach channel to provide

    safe navigation up to 75,000 DWT tankers, modern container vessels, bulk carriers and

    general cargo ships. The Karachi Port has 30 dry cargo berths including two Container

    Terminals and 3 liquid cargo-handling berths. KPT intends to cater for 12-meter draught

    ships, which are the most widely used container vessels. In order to facilitate

    accommodate and fast turnaround time of mother vessels, the KPT is offering to the

    private sector the opportunity to develop a terminal on BOT basis. In addition KPT has

    plans to develop a Cargo Village on 100 acres. This Cargo Village shall serve as a

    satellite to the port, integrating container, bulk and general cargo handling as well as

    providing processing plants for perishable exports. With direct connection to the National

    Highway Network, as well as National Railways Network the cargo village shall also

    alleviate the problem of upcountry trade with cost effective storage/handling services in

    the vicinity of the port. A master plan is under preparation and all the units within the

  • 8/10/2019 Health Club and Spa Facilities

    48/65

    vii

    village shall be allocated to the private sector on BOT and Build-Operate-Own (BOO)

    basis within the next year.

    Pakistans second Sea Port, Port Qasim is located 50 kilometers to the South East of

    Karachi. It is the Countrys first industrial and multi-purpose deep-sea-port. Currently it

    is handling 23% of Pakistans sea trade. Port Qasim has attractions and advantages for

    investment both in port facilities and port-based industrial development. Port Qasim

    Authority from the very beginning has actively sought the help of the private sector in the

    development of its port structure. Some of the projects which have been completed with

    private sector involvement include; dedicated oil terminal developed in private sector on

    BOO basis at a cost of US$ 87 million to cater for oil imports with a handling capacity of

    9 million tons per annum, a container terminal developed by P&G Group, Australia, at a

    cost of US$ 35 million on BOO basis, for chemicals imports a facility in collaboration

    with Vopak of Netherlands on BOT basis at a cost of US$ 67 million. Some of the

    projects which the Port plans to develop with the private sector on the basis of BOT

    include; establishment of a second oil jetty, establishment of a dedicated coal and

    clinker/cement terminal and the establishment of a marine workshop and dry dock

    facilities.

    To encourage industrial development the Port Qasim Authority has reserved 300 acres of

    land on a prime location in the Eastern Industrial Zone (EIZ) for allotment of plots to

    Overseas Pakistanis to induce and encourage foreign investment and provide them an

    opportunity to establish small size industries in Pakistan. Each plot is measuring 100

    square yards at a very low cost on attractive terms and conditions. This is in addition to

    existing 1,200 acres of industrial zone which houses a number of auto assemblers such as

    Toyota, Suzuki, Chevrolet and the Textile City spread over 1,250 acres.

    The Pakistan Merchant Marine Policy 2001, has deregulated the shipping sector and aims

    to attract investment; both local and foreign, public and private, by offering a range of

    incentives. The new policy in addition to offering duty-free import of ships, offers many

    new incentives to local and foreign investors including Income Tax exemption till 2020.

  • 8/10/2019 Health Club and Spa Facilities

    49/65

    viii

    Pakistan's annual seaborne trade is about 45 million tons, just 5 per cent of which is

    carried by the national carrier Pakistan National Shipping Corporation (PNSC), the

    country's annual freight bill surpasses staggering $ 1.5 billion which is causing a colossal

    drain on foreign exchange resources, the marine policy aims to reverse this situation to

    some extent.

    The Shipping Policy aims to revive and augment national ship-building/capacity to meet

    20 per cent ship construction requirements of the country merchant marine and entire

    requirements of support and ancillary crafts. The policy also aims to rejuvenate and

    expand the ship repair potential to undertake the entire range of repairs and maintenance

    of 50 per cent of Pakistani Flag ocean-going vessels and all ancillary sectors. The new

    Shipping Policy offers many financial incentives for potential investors. It offers tax

    exemptions and concessional tax measures backed by assurances. It also aims at

    simplifying the rules by deregulating the sector.

    To begin with, ships and floating crafts tugs, dredgers, survey vessels, and specialized

    crafts purchased or bareboat chartered by a Pakistani entity flying the Pakistani flag

    will be exempt from all import duties and surcharges till 2020. The policy accords shop-

    building and ship-repair the status of an industry under the investment policy which is

    entitled to all incentives contained therein.

    To attract foreign investment, all port and harbor authorities in Pakistan will allow all

    ships and floating crafts 10 per cent reduced berthing rates when the same are berthed for

    purposes of repair and maintenance. Under the Policy, ships and all floating crafts are

    considered bonafide collateral against which financing can be obtained from Banks and

    Financial Institutions subject to policy of the financial institution.

    There are 42 airports in the country managed by the Civil Aviation Authority (CAA). Out

    of these, five airports; Lahore, Karachi, Islamabad, Peshawar and Quetta are international

    airports. The CAA is planning to develop a new international airport at Islamabad for

  • 8/10/2019 Health Club and Spa Facilities

    50/65

    ix

    which land has been acquired and it is planed to fund the US$ 250-300 million on BOT

    basis.

    The Pakistan International Airlines (PIA) is the national flag carrier flying to 46

    international and 36 local destinations. Other Pakistani airlines in the private sector

    include, Aero Asia, Air Blue, Shaheen Air International and Pearl Air. In addition to

    direct flights from most parts of the world, Pakistan can also be accessed through the

    regional hubs of most international airlines, which operate through airports in the Gulf

    countries.

    The Pakistan Railways provides an important nation-wide mode of transportation in the

    public sector. It contributes to the countrys economic development by catering to the

    needs of large-scale movement of freight as well as passenger traffic. Pakistan railway

    provides transport facility to over 70 million people and handles freight above 6 million

    tons annually.

    The Pakistan Railways Network was based on a total of 11,515 track kilometers

    (including track on double line, yard & sidings) at the end of 2001-2002. This network

    consists of 10,960 kilometers of broad-gauge and 555 kilometers of meter gauge.

    Pakistan Railways has launched modernization activity with rehabilitation and

    improvement plan both for its infrastructure and rolling stock including prime mover.

    The ongoing schemes worth over US$ 500 million are progressing satisfactorily and have

    brought a radical improvement in service. The railways is gearing up to the challenge of

    providing improved connectivity to Iran, India, and link the upcoming Gwadar Port to

    Afghanistan and onward to Turkmenistan.

    Pakistan Telecommunication Limited (PTCL) dominated Pakistans telecommunications

    market for the fixed-line services. Today the Pakistan Telecommunication Authority

    (PTA) has the role of a regulatory body and is responsible for implementing the telecom

    deregulation policy. For a long time, Pakistan lagged behind in the region as far as

  • 8/10/2019 Health Club and Spa Facilities

    51/65

    x

    telecom access is concerned. With cellular mobile revolution taking place, Pakistan's

    tele-density currently stands at 10.37%, with gross subscribers base of fixed (5.05

    million) as well as mobile subscribers (10.54 million) touching 15.59 million for a

    population of 160.0 million.

    The Telecomm Sector has attracted the largest FDI in Pakistan with approximately

    US$ 1.5 billion having been invested in 2005.

    At the moment there are six companies providing mobile phone services in Pakistan, with

    the largest of them, Mobilink (owned by Orascom Telecom) with nearly 50% of the

    market share, other foreign players include MCE, Telenor and Warid.

    In addition Wateen Telecom, a subsidiary of UAE-based Al Warid Telecom, has

    launched a US$ 75.0 million project to lay an optic fiber optic backbone across the

    Country. The first segment of the project of 800 kms would stretch from Karachi to

    Rahimyar Khan and would be further linked with the rest of the country up to Peshawar

    through 63 cities. When completed the backbone would be 5,000 kilometers, long

    spanning the length and the breadth of Pakistan and would facilitate both the corporate

    and residential segments, providing voice and high-speed data services on a converged

    wireless network.

    Pakistan in 2005 had 70 operational providers of internet services across 1,900 cities and

    towns of the Country catering to about 2 million subscribers. In addition the Government

    has reduced bandwidth rates for high speed board band internet connections and the

    number of subscribers in this category is expected to grow to 200,000 by end of 2006.

    AGRICULTURE

    Agriculture accounts for nearly 23 percent of Pakistans national income and employs 42

    percent of its workforce. Nearly 68 percent of the population lives in rural areas and is

    directly or indirectly dependent on agriculture for their livelihood. Livestock is the single

    largest contributor 47 percent share in the national income. The major crops; cotton,

  • 8/10/2019 Health Club and Spa Facilities

    52/65

    xi

    wheat, sugarcane and rice contribute 37 percent to agriculture while the minor crops like

    oilseed, spices, onion and pulses contribute another 12 percent.

    Pakistan is the fifth largest producer of milk in the world. The per capita availability of

    milk at present is 185 liters, which is the highest among the South Asian countries. Milk

    production in Pakistan has seen a constant increase during the last two decades. The

    production has increased from 8.92 million metric tons in 1981 to 28 million metric tons

    in 2005. There is a large and untapped potential in the dairy industry. With a population

    of 160 million, a significant demand for dairy products exists in Pakistan. There is a need

    for establishing modern milk processing and packaging facilities based on advanced

    technology to convert abundantly available raw milk into high value added dairy

    products. In addition, with improved conditions for milk pasteurization, availability of

    chilled distribution facilities and consumer preference for the low cost pasteurized milk,

    the sector provides unique opportunity for investment in establishing pasteurized milk

    production plants.

    There is also great scope for establishing related industries in the form of an efficient

    milk collection system and refrigeration & transportation facilities. The sector offers

    opportunity to foreign investors for establishing a joint venture for the production of

    dairy products, particularly dried milk and infant formula milk for which great demand

    exists in the neighboring countries like Afghanistan, Iran, UAE and Saudi Arabia.

    Out of the 28 million tons of milk produced per annum in Pakistan, only 2.5 to 3 per cent

    reaches the dairy plants for processing into variety of dairy products. Pakistans dairy

    industry produces Ultra Heat Treated (UHT) Milk, Pasteurized Milk, Dry Milk Powder,

    and Condensed milk. Other major milk products produced by the dairy industry include

    butter, yogurt, ice cream, cheese, cream and some butter oil. Approximately half of the

    0.3 million tons of milk available to the industry is processed into UHT milk, 40 percent

    into powdered milk, and the remaining 10 percent into pasteurized milk, yogurt, cheese

    and butter etc. Major players in the sector include Nestle, Haleeb and Engro Foods.

  • 8/10/2019 Health Club and Spa Facilities

    53/65

    xii

    Pakistan produced 1.1 million tons of beef, 740,000 kgs of mutton and 410,000 kgs of

    chicken meat in 2005; in addition it also produced approximately 5 billion eggs in 2005.

    Processed meat is exported to Saudi Arabia, UAE, Oman, Bahrain, Qatar and Kuwait in

    the Middle East and Malaysia in the Far East. Pakistan exports around 40,000 live

    animals and 2.83 million kg of meat to the Gulf.

    Cotton is an important non-food crop and a significant source of foreign exchange

    earning. It accounted for 10.5 percent of the value added in agriculture and about 2.4

    percent of the GDP in 2005. Pakistan in 2005 produced about 14.5 million bales of

    cotton.

    Rice is a high value added cash crop and is also a major export item, it accounts for 5.7

    percent of the total value added in agriculture and 1.3 percent of the GDP. Production of

    rice in 2005 was about 5 million tones. In 2005 rice became the second largest export

    from Pakistan when the country exported rice worth US$ 934 million. In addition to high

    value Basmati rice, Pakistan also exports IRRI 6 parboiled rice and IRRI rice to Africa.

    Sugarcane is an intensive cash crop and serves as the major raw material for production

    of white sugar and gur. Its share in the value added in agriculture is 3.6 percent and 0.8

    percent in the GDP. The total sugarcane crop in 2005 was estimated at 45 million tones.

    Wheat is the leading food grain of Pakistan, and being the staple diet of the people, it

    occupies a central position in agricultural policy. It contributes 13.8 percent to the value

    added in agriculture and 3.2 percent of the GDP. The size of the wheat crop in 2005 was

    estimated at 21.0 million tons.

    In addition to the above, Pakistan also produces bajra, jowar, tobacco, barley, oilseed,

    pulses, potato, onion, chillies etc.

  • 8/10/2019 Health Club and Spa Facilities

    54/65

    xiii

    The Government of Pakistan has launched a plan to promote Corporate Agriculture

    Farming and has offered a number of incentives to develop the sector including the

    provision of land and other facilities.

    MANUFACTURING

    In the post quota regime, total exports of textile increased from $ 6.5 billion in 2004 to

    $ 7.4 billion in 2005. Pakistan textiles are poised to achieve $ 10 billion exports by June

    2006. This growth is largely driven by the continuity of government policies, positive

    macroeconomic indicators, tariff rationalization, removal of sales tax on textile

    chain, deregulation, lower interest rates, increased market access, public-private

    partnership programs and the creation of a hassle free environment by the government.

    The Government of Pakistan continues to take steps