Rosebank Workspace Business Plan — Operating Model

Centre management, service delivery, fit-out standards and the cost discipline behind contribution.

Section 13 of 29

Operating Model

Jump to section

Eighteen centre staff across three centres, a licensed technology stack and no proprietary development, the operating model is deliberately conventional so that execution risk sits in leasing and sales, where it can be managed.

12.1 Centre operating model

Table 35 Centre operating structure and staffing

Role

Rosebank

Sandton

Waterfall

Responsibilities

Centre manager

1

1

1

P&L accountability, member relationships, renewals, supplier management

Member experience lead

1

1

1

Onboarding, service requests, events, utilisation reporting

Front of house

2

2

1

Reception, visitor management, meeting-room turnaround, mail

Facilities and maintenance

1

1

1

Planned and reactive maintenance, contractor supervision, compliance walks

Community and events coordinator

1

–

–

Group events programme, run from the flagship

Night and weekend concierge

1

1

1

After-hours access and support, 16:00–22:00 and weekend cover

Total centre headcount

7

6

5

Desks per centre FTE

41

41

44

Against an industry range of 35 to 55

Cleaning, security and food and beverage are outsourced. Cleaning and security are procured on a per-square-metre basis and modelled at R34 per square metre per month escalating with inflation. Food and beverage is a concession: the operator pays the Company a commission on turnover and carries its own staff, licensing and stock. This keeps roughly nine full-time equivalents and a food-safety compliance regime off the Company’s books at the cost of a share of a low-margin revenue line.

12.2 Facilities and infrastructure specification

Table 36 Infrastructure specification and capital cost

System

Specification

Capital treatment

Cost basis

Base build and partitioning

Enclosed suites with acoustic partitioning to 42dB, glazed fronts, suspended ceilings and lighting to SANS 10114

Leasehold improvement, 10-year life

R4,900–R5,600 per m²

HVAC

Zoned VRV with individual suite control and after-hours scheduling

Leasehold improvement

Included in base build

Power resilience

Building generator (landlord) plus centre-level UPS on all workstations, network and access control; 45-minute autonomy

FF&E and leasehold improvement

Approximately R2,100 per desk

Connectivity

Dual-carrier fibre with automatic failover, 1 Gbps symmetrical, managed switching, segregated member VLANs, enterprise wireless

Technology, 3-year life

R3,200–R3,400 per desk

Access control

Biometric and card access at perimeter, floor and individual suite; visitor pre-registration

Technology, 3-year life

Included in technology

Audio-visual

Video conferencing in all bookable rooms, digital signage, event AV in the flagship

Technology, 3-year life

Included in technology

Furniture and fittings

Height-adjustable desks in suites, task seating, storage, lounge and kitchen fittings

FF&E, 6-year life

R6,900–R7,400 per desk

Water resilience

Storage tanks with pressure system and filtration

Leasehold improvement

Included in base build

12.3 Technology stack

The Company licenses rather than builds. Member management, booking, access control, billing and accounting are all commercially available platforms with established South African implementations. Total technology operating cost is modelled at a fixed R22,000 per centre per month plus R165 per occupied desk, escalating with inflation, R2.6 million in FY2031, or 3.5% of revenue.

Table 37 Systems architecture

Layer

Function

Approach

Member management and CRM

Pipeline, contracts, member records, renewals

Licensed workspace management platform

Booking and access

Meeting-room booking, door access, visitor management

Integrated with the member platform; single member credential

Billing and collections

Recurring invoicing, consumption billing, debit order collection, arrears workflow

Licensed platform integrated to the accounting ledger

Finance

General ledger, fixed assets, payables, management reporting

Cloud accounting with a fixed-asset module

Network and security

Segregated member VLANs, managed firewall, wireless controller, logging

Managed service from the primary connectivity provider

Data governance

Member personal information, retention, access control, breach response

POPIA compliance framework adopted at inception; information officer registered

12.4 Procurement and supply chain

  • Fit-out is procured on a single principal contractor basis per centre, with a quantity surveyor appointed to the Company and a fixed-price contract with a defined provisional sums schedule. Contingency of 6% of capital cost is carried in the funding plan.
  • Furniture is procured directly from two suppliers to a standard specification across all three centres, which supports both price and the ability to move stock between centres.
  • Connectivity is contracted with two independent carriers on separate physical routes. The second carrier is a cost the Company chooses to carry because enterprise IT approval depends on it.
  • Consumables, cleaning and security are contracted annually with a documented rate card and a service level agreement that mirrors the standards published to members in Section 5.4.

12.5 Working capital and cash operations

All member fees are invoiced monthly in advance and collected by debit order on the first business day of the month. Deposits of one month are held for suite and dedicated members and are not treated as revenue. Arrears are escalated at day 7, suspended at day 21 and set against deposit at day 45. The model assumes five days of receivables, thirty-two days of payables and a deferred revenue balance equal to approximately 55% of a month’s revenue.

Table 38 Working capital profile (R million)

2027

2028

2029

2030

2031

Trade and other receivables

0.2

0.5

0.7

0.9

1.0

Prepayments

0.1

0.2

0.2

0.2

0.2

Trade and other payables

(1.8)

(3.2)

(3.6)

(4.9)

(5.2)

Deferred revenue

(0.8)

(1.8)

(2.2)

(3.1)

(3.4)

Member deposits held

(1.0)

(2.4)

(2.9)

(4.1)

(4.4)

Net working capital

-3.2

-6.7

-7.9

-11.0

-11.7

Movement (cash inflow)

3.2

3.5

1.1

3.1

0.8

Debtor days

5

5

5

5

5

Creditor days

32

32

32

32

32

Cash conversion cycle (days)

(27)

(41)

(43)

(46)

(44)

Source: Company financial model. A negative cash conversion cycle means the business is funded in part by its customers.

12.6 Compliance, health and safety

  • Occupational Health and Safety Act 85 of 1993: appointed health and safety representative per centre, documented emergency evacuation plan, quarterly drills, first-aid and fire-equipment compliance certificates.
  • Municipal occupancy certificates, fire compliance certificates and annual electrical certificates of compliance for each centre, obtained before opening and maintained.
  • POPIA: registered information officer, member data inventory, retention schedule, access-control policy and a documented breach response procedure. Required by enterprise members as a condition of contracting.
  • Consumer Protection Act: member agreements drafted for compliance with the cooling-off, cancellation and plain-language provisions applicable to smaller members.
  • Insurance: public liability, business interruption, contents and leasehold improvements, and cyber liability, with cover levels reviewed annually against the replacement cost of the fitted estate.