Table Of ContentINANDA DAM RESORT BUSINESS PLAN 
 
PREPARED FOR THE RURAL ABM PROGRAMME  
AND GIFT OF SERVICE 
 
BY GRAHAM MULLER ASSOCIATES 
 
30th JANUARY 2006 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  1
1. Executive Summary 
 
2. Introduction 
 
3. Background 
 
4. Planning and Decision-Making Framework 
 
5. Business Objectives 
 
6. Tourism Market Analysis  
 
7. Tourism SWOT Analysis 
 
8. Tourism Development 
 
9. Agri-Business Analysis 
 
10.  Institutional Arrangements  
 
11.  Financial Forecasts 
 
12.  Way Forward 
 
 
 
  2
1. EXECUTIVE SUMMARY 
 
Introduction and background 
This  business  plan  was  formulated  by  Graham  Muller  Associates  (GMA)  in 
collaboration with the project proponents, Gift of Service, for the eThekwini Rural 
ABM  Programme.  The  aim  of  the  business  planning  exercise  was  to  scrutinise 
feasibility considerations and to provide the necessary information and analysis to 
facilitate the project towards implementation.  
 
Gift  of  Service  (GOS)  is  a  community-based  organisation  which  has  attracted  a 
number of skilled, energetic and entrepreneurial members into its ranks.  GOS is 
pursuing  the  establishment  of  Inanda  Resort  -  a  tourism,  recreation  and  agri-
business destination.  The main objectives of the project include creating sustainable 
and meaningful jobs for the local community, fostering broad base black economic 
empowerment through participation in the business and creating small and medium 
enterprise (SME) development opportunities through other business linkages with the 
resort. 
 
The 20 hectare project site is located on the eastern shore of the dam within the 
boundaries of the Qadi Tribal Authority and Ward 3 (Amzinyati) of the Municipality. 
The  land  in  question  is  under  the  ownership  of  the  Ngonyama  Trust.  Msinsi 
administers and controls the surface of the water and a buffer area between the 
water’s edge and the purchase line.  The strengths and weaknesses of the site are 
summarised below: 
 
Strengths   Weaknesses 
  Situated on the edge of the main    Emerging tourism destination that is 
water body of Inanda Dam  not known by the market 
  Situated on the eastern shore for    Complex and unresolved land-legal 
views of spectacular sunsets  issues 
  Panoromic views of Inanda Mountain    No financial capacity or resources in 
and the Valley  the project team 
  Relatively large (approximately 20    Limited capacity in construction, 
hectares)  tourism hospitality operations and 
  Relatively low environmental  marketing 
sensitivity     Poor condition of roads and no signage 
  Suitable aspect and slope for    Disturbed site of moderate 
development and agriculture  attractiveness  
  Abundant water supply    No infrastructure on site, especially 
  Electricity to site  sanitation system  
  Road access via KwaMashu Highway    Perceptions of safety and security 
and District Road    No shared development plan and 
  Close proximity to Durban North, N2  spatial development framework for the 
and M4  broader destination 
  Well organised project team 
  Proximity of local labour 
  Demarcated site with no conflicting 
proposals 
  Support from traditional authorities 
and municipal agencies 
  Strong interest and commitment to 
LED of the Inanda Dam destination 
  Part of the Inanda Heritage and 1000 
Hills tourism routes 
  Project contributes towards the 
transformation of tourism industry and 
broad based BEE. 
 
  3
Inanda Dam Feasibility Study 
The existing policy and planning frameworks for the area should inform the Inanda 
Dam Resort business plan. The Inanda Dam Feasibility Study identified a number of 
project concepts that should be prioritised for the Dam (see table below). It argued 
that there are a number of barriers to entry for private investors that include the 
emerging  status  of  the  destination,  uncertainty  around  land  ownership  and 
development  rights,  complex  institutional  arrangements,  risks  to  the  long  term 
integrity to the surrounding landscape, safety and security and lack of infrastructure. 
 
Key LED projects identified by Inanda Dam Feasibility Study 
Project  Location  Description 
3 Star lodge  Adjacent to  Family orientated 
Mahlabatini  experience targeting 
Resort  domestic market 
4-5 Star lodge  On the eastern  Exclusive boutique 
shore of Dam. 4  type lodges. Set at 
possible sites  the water edge or in 
identified.  the water. 
House boat/ floating  Mobile  Floating lodge, 
restaurant  restaurant or 
pleasure cruiser. 
Preferably linked to 
lodges. 
Wildlife Centre  Mahlabatini  Facilitate visitor 
Reserve  interaction with 
wildlife 
Recreational areas  Various  Picnic, boating 
facilities, 
entertainment etc 
Arts and Craft  Mahlabatini,  Large manufacture 
Centre  KwaNgcolosi  and retail centre in 
the park.  
Arts and Crafts  Various   
Stalls 
 
Although the feasibility study recommends that the priority development for the 
destination is a low-volume high spend 4/5-star lodge, this business plan motivates 
that a more low risk product (in terms of cap-ex value, ROI and market demand) 
should be pursued in parallel to the high profile project. The low risk project will 
allow role players to address many of the same barriers to entry, although with less 
at stake, in a learning-by-doing exercise.  
 
Regarding the proposed 4/5 star hotel development on the same side of the dam, 
GMA believes the project site is of sufficient quality for a facility of that standard. 
GMA  also  contends  that  it  is  unlikely  that  an  appropriately  managed  resort 
development on the said site will negatively impact on the development options of 
the more attractive adjacent peninsulas if certain zoning and land use controls are 
implemented by authorities.  
 
Tourism Product development 
The  market  demand  analysis,  site  potential  analysis  and  the  development 
expectations  of  the  proponents  collectively  point  to  a  mid-volume,  mid-value 
  4
destination.  In  order  to  maximise  revenue  yield,  GMA  recommends  a  cautious 
approach of focusing on the proven market demand from the existing water-sports 
and recreational fishing markets, through the establishment of a water-sports resort. 
A phased approach is envisaged to the development of resort.  
 
List of product development recommendations 
1st Phase  Future phases 
Water-sports resort   Open-air theatre and marquee 
Bar and retail shop  Arts & craft market 
20 camping sites  Additional accommodation 
6  Self-catered  timber  and  Sports Club 
canvass chalets 
Tour Boat cruises and fishing  Catering facility 
  Small conference centre 
 
It is envisaged that 29 permanent jobs will be created and at least the same amount 
of jobs in casual labour. 
 
Agricultural product development 
Approximately seven hectares of the project site was for some years used as a 
productive  market  garden,  under  an  NGO  facilitated  project  (Valley  Trust). 
Indications are that the land appears to have good potential, although the results of 
a land capability analysis by the Department of Agriculture are still outstanding.  
However  the  Department  indicated  that  the  soils  are  suited  to  most  vegetables 
including cabbages, potatoes, spinach, carrots, butternut and onions. 
 
Based on the agricultural analysis, it is recommended that a vegetable garden and 
nursery are feasible and should be established with the close assistance of DoA.   
 
Financial analysis 
The total capital expenditure for the project is estimated at R3,422,800.  
 
The financial forecast shows revenue growing steadily over the ten-year time horizon 
as occupancies and visitor numbers and productivity rise. Total turnover increases 
from approximately R770,000 in year 1 to R2,300,000 in year 8 showing growth of 
300% in the 8 years. The largest line item for expenditure is salaries and wages. 
Year 1 shows variable labour expenses of at R278 048 and a fixed labour cost of 
R466,000. Gross departmental profit after variable costs in year 1 is R349,104 and 
R1,570,542 in year 8. The  resort’s consolidated net loss/ profit before tax is  –
R274,964 in year 1, entering the black in year 3 and reaching R718,514 in year 8.  
 
As stated above the financial figures presented here are sensitive to the nature of 
the involvement of the private investor and the quality of their operational and 
marketing inputs. 
 
  5
Item   Amount 
Landscape rehabilitation and preparation  R142,000 
Transport infrastructure  R1,150,000 
6 Chalets, 20 camp sites and ancillary facilities  R1,030,500 
Other Resort Facilities and Infrastructure  R1,035,500 
Water, waste and electricity  R494,000 
Resort Equipment  R470,800 
Total  R4,322,800 
Less: Infrastructure outside of resort (government)  R900 000 
Total Project Cost  R3,422,800 
  
Land tenure  
It is recommended that for a project of this size, it is prudent to separate land rights, 
ownership of the assets and facilities and the management of the resort. There are a 
few different scenarios for establishing land rights (see below). Selection of the 
appropriate option requires further discussion with Qadi Traditional Authority and the 
Ngonyama Trust.  
 
Figure : Options for securing land tenure 
Option A  Option B 
Ngonyama Trust  Ngonyama Trust 
Net proceeds from lease 
Long Term lease 
Qadi TA Trust 
Qadi TA Trust 
Long Term lease 
Medium Term lease 
Business Entity/ land  Business Entity/ land 
user  user 
 
 
 
Options for development and management of the resort 
There are various possible scenarios for the development and management of the 
resort. After extensive consultation with GOS and after due consideration of lessons 
learnt in developments of this nature elsewhere in southern Africa, GMA provides two 
potential models that could be applied.  The first involves the development company 
(GOS and partners) concessionning out the entire site to a qualified private investor. 
The second option involves GOS establishing a strategic partnership though either 
equity sharing in the resort company or through a management agreement with a 
professional operator (for instance Msinsi).  
 
Both options are seen as potentially viable.  The first option can guarantee a revenue 
stream (from lease fees) to the Dev Co to cover its rental and financing obligations. 
The second option may appear to hold more empowerment opportunities but carries 
more risk to the investment in terms of capacity gaps and lack of guaranteed lease 
  6
payments.  The first option is also likely to be more attractive to the private sector 
due to simpler and better defined governance structures, although the interest of the 
market in this venture must still be tested once an enabling environment is created. 
The impact of both options is explored in more detail in the main report. 
   
  7
Option A  Option B 
 
 
Development Company  Development Company 
 
Joint Venture  Joint Venture 
   
 
   Rental   Rental 
 
 
Sports  Market  Theatre 
  Clubhouse  Garden 
 
 
Whatever option is agreed upon by the role players, a formal process should be 
pursued to secure a suitable private sector partner. It is important that a 
“Transaction Advisor” consultancy is appointed to manage the partner selection 
procedure and an Evaluation Committee be established.   
 
This business plan has demonstrated that the Inanda Resort has high potential in 
terms of meeting the economic aspirations of the local community and the Local 
Economic Development objectives of the eThekwini Municipality, the Inanda Dam 
Management Forum and other role players. The project should be prioritised by all 
involved to unlock this potential. There are a number of critical actions that need to 
take place (see list below). 
 
Critical Actions  
 
  This plan needs to reviewed and commented upon by the relevant role players (which 
include GOS, Inanda Dam Management Forum (IDMF), Msinsi, DWAF, Qadi Tribal Authority 
and eThekwini municipality). It should then be updated and endorsed. 
  A project steering committee, which could be the IDMF, should be established to monitor the 
project. 
  Secure funding to contribute towards the capital cost of the project and technical support for 
the next phase of facilitation and planning. 
  Procure technical assistance team. Team should include 
o  Project manager and co-ordinator  
o  Transaction Advisors (concession and legal specialists),  
o  Landscape architect (spatial development and conservation plan), 
o  Facilitator (development approvals, use rights and institutional development), 
and  
o  Business analyst. 
  Facilitate institutional development. Includes stakeholder consultation, establishment of the 
Development Company and Community Trust and ad-hoc legal work.  
  Secure development approvals, leases, land use rights, licences etc 
  At the destination level, initiate a programme to clarify the project application and approvals 
process. Clarify the authority associated with the land and water resources including inter-
departmental and operational issues. Support the IDMF. 
  Also at the destination level, formulate a spatial development framework for the dam and 
surrounds as decision-support tool for stakeholders 
  Pursue investor/ business partner mobilisation process and identify preferred partner.  
  Negotiate agreements and contracts. 
  Finalise detailed business management plan and marketing plan based on above agreements 
and business arrangements. 
  Undertake an environmental Scoping Study in collaboration with DAEA. 
  Commence skills development programme. 
  Undertake engineering studies (roads, water, sanitation and electricity). 
  Formulate construction / site development plan (architect, quantity surveyor) 
  Commence construction programme. 
   
  8
   
 2.   INTRODUCTION 
 
The Area-Based Management and Development Programme (ABM) is a multi-
faceted  development  initiative  implemented  by  the  eThekwini  Municipal 
Authority (EMA) with support from the European Commission that aims to 
enhance service delivery, address spatial and social inequalities and deepen 
democracy. The Rural Area Based Management and Development Programme 
office has been approached by a non-governmental organisation known as the 
Gift of Service (GOS) with a request for support in the establishment of their 
agri-business and tourism initiative. A business plan has been submitted to 
the Rural ABM office outlining the objectives and components of the project 
together  with  the  capital  requirements  and  cash  flow  projections  as 
envisaged.   
 
On thorough perusal of the submission by Gift of Service, the Rural ABM 
appointed  GMA  to  provide  technical  assistance  to  the  initiative  through 
undertaking a detailed feasibility assessment and business planning exercise, 
with a view to assisting with the finalisation and implementation of the plans 
for this initiative. 
 
As  agreed,  the  approach  of  GMA  has  been  to  work  with  the  project 
proponents and their proposals, rather that to provide an isolated assessment 
of feasibility. A number of site visits and meetings with the proponents and 
other stakeholders have taken place. Secondary research and a review of the 
policy and planning framework for the dam have also taken place. A feasibility 
checklist has been constructed that should allow iterative amendments to the 
business proposals.   GMA has relied on its extensive experience in this field 
and technical capabilities to assess the feasibility of the proposals. GMA has 
also  consulted  with  industry  role  players  and  has  reviewed  relevant  best 
practice locally and regionally. The end result is a business plan sufficiently 
detailed  to  give  the  project  proponents,  other  role  players  and  potential 
funders practical guidance in pursuing the development of this project.  
 
 
  9
3.   BACKGROUND TO THE PROJECT
 
 
3.1 Project Proponent 
 
The project proponent is Gift of Service (GOS), a community-based, not-for-
profit organisation whose main objective is to initiate community development 
and skills development programmes in its local area. GOS aims to stimulate 
civic participation and youth development as well as provide technical support 
to local community institutions. GOS has thirteen members and carries out its 
affairs according to its adopted Constitution. Five office bearers make up the 
management  committee.  GOS  has  decided  to  establish  a  legal  entity  to 
participate  in  the  business  venture  described  in  this  plan.  Institutional 
arrangements for the business are covered below. 
 
3.2 Description of business proposal  
 
GOS has secured permission from the Qadi Tribal Authority to pursue a local 
economic development initiative on an 20 hectare site on the south-eastern 
side of the Inanda Dam. The organisation has obtained a “Recommendation 
for a Permission to Occupy” from the Tribal Authority and has the support of 
the community, ward councillor and the Department of Agriculture. 
 
The original business concept for the site, formulated by GOS, outlines the 
development  of  an  integrated  agri-business,  tourism  and  recreational 
destination. According to the GOS business plan, the agricultural component 
would focus on organic farming for all kinds of fruit and vegetables and the 
poultry farm would set out to supply 300 broilers per week. The tourism 
component would provide an eco-tourism and activity-based experience with 
facilities to accommodate overnight stays. Recreational opportunities would 
include tennis and basketball courts, picnic sites and an outdoor theatre.  
 
Following a feasibility assessment of the original business concept, GMA and 
GOS have collaborated to formulate this revised business plan for a tourism 
and  recreational  resort  combined  with  a  community-based  agricultural 
production initiative. 
 
3.3 Locality and description of the site 
 
The  Inanda  Dam  is 
situated in the Valley of 
a  Thousand  Hills  region  Qadi 
in  the  outer  western 
area  of  the  eThekwini 
Municipal Authority.  The 
Project Area 
dam  was  completed  in 
1989  and  has  a  water 
surface  area  of 
approximately  1,500 
hectares  and  an  outer 
circumference  of 
approximately  100  Development Company 
kilometres.  The  Dam  is  Joint Venture 
 
  10
Description:Regarding the proposed 4/5 star hotel development on the same side of the dam, . funders practical guidance in pursuing the development of this project According to the spatial development framework section of the RDF:  4.2 Inanda Dam Community Based Tourism Feasibility Report. A tourism