Data Given below which can help -

The Project

The project envisages establishing and operating a 50-bedded super specialty Urology and Nephrology hospital in Hyderabad

Capacity

It is planned to establish 50-bed capacity and provide Andrology, Transplantation, Pediatric Urology, Nephrology, Urology and Oncology services. The break up of the capacity is as follows:

The hospital is expected to work round the clock, 7 days a week and 365 days in a year. Estimated capacity utilization (Occupancy rate) in the next ten years is:

Year	1	2	3	4	5
Capacity Utilization (%)	55	65	75	85	85

Location:

The required land has been acquired already at a cost of Rs. 200 lakhs, which includes all incidental expenses.

The amount is already paid and the process of registration is over.

Buildings:

The total cost of buildings (including contractors profit) is estimated at Rs.210 lakhs, which will be paid in proportion to the work completed at specified intervals.

Plant and Machinery:

Total cost of the equipment, including the erection charges, is Rs. 455.40 lakhs. Installation of all the equipments will be completed by the end of 2001.

Raw Materials:

The cost of material is directly related to sales revenue, which is estimated to be 25% of gross revenue (i.e. total billings made) during the first three years of operations and 23% during the years 4 - 10.

Utilities:

The required machinery and equipment for central services has been ordered and installation is synchronized with civil work. Total cost of central services equipment, including erection charges, is estimated to be Rs.215.78lakhs.

Manpower:

Variable salary cost will be 15% of sales revenue while the fixed salary cost will be Rs. 15.00 lakhs perannum.

Cost of the Project

Particulars	Cost (Rs. Lakhs)
Land	200.00
Building	210.00
Central Services	215.78
Medical Equipment	455.40
Other Fixed Assets	109.40
Pre-operative Expenses	90.60
Preliminary Expenses	50.00
Contingencies	60.00
Margin Money for Working Capital	51.25
Total	1,442.43

Financing:

UHL wants to maintain a debt equity ratio of 1:1. Equity capital will be raised through initial public offering (public issue) during 2001. For this company has approached a merchant banker. The merchant banker has suggested to issue shares of par value Rs.10 at a premium of Rs.10 per share. Issue expenses are expected to be 5% of the total issue size. The company has paid a dividend of Rs.1.60 per share and the dividend is expected to grow at a rate of 6%. Debt will be raised in the form of long-term bank loans at 16% interest per annum, interest is payable half yearly. The loan will be received in December 2001, which is repayable in 10 equated half-yearly installments, first of which will be paid on 30 June, 2002.

Additional Information:

1. The life of the project is 5 years.

2. At 100% occupancy rate the gross revenue (i.e. total billings) is expected to be Rs.1200 lakhs per annum.

3. For the purpose of profitability estimations and Income Tax calculations, depreciation may be provided at the following rates using written down value method:

Particulars	Rate of Depreciation (%)
Building	5
Central Services	25
Medical Equipment	25
Other Fixed Assets	25

4. Marketing and other expenses are assumed to have fixed and variable elements. Fixed expenses are expected to be Rs.20.00 lakhs per annum while variable expenses are 15% of gross revenue.

5. A short-term loan of Rs.25.00 lakhs for working capital will be received in December 2001. The loan carries 18% interest per annum, payable at the end of each year.

6. The project will be operational from the beginning of 2002.

7. Tax rate applicable is35%.

Complete the projected income statement for the first five years of the project. Fill in the following details , Determine the PAT of the project as a banker will you finance them on the basis of PAT Year 1 2 3 4 5 5 Capacity utilization (%) 55 65 175 85 85 Sales Operating expenses Material Salaries 119 137 155 173 (173 Marketing & other expenses PBDIT Depreciation 236.92 180.10 137.38 105.20 80.98 Prelm. Exp. Wloff 10 10 10 10 10 PBIT Int. on TL Int. on WC loan 4.50 4.50 4.50 4.50 4.50 Int. on TL Int. on WC loan 14.50 4.50 4.50 4.50 4.50 PBT Tax @ 35% PAT Complete the projected income statement for the first five years of the project. Fill in the following details , Determine the PAT of the project as a banker will you finance them on the basis of PAT Year 1 2 3 4 5 5 Capacity utilization (%) 55 65 175 85 85 Sales Operating expenses Material Salaries 119 137 155 173 (173 Marketing & other expenses PBDIT Depreciation 236.92 180.10 137.38 105.20 80.98 Prelm. Exp. Wloff 10 10 10 10 10 PBIT Int. on TL Int. on WC loan 4.50 4.50 4.50 4.50 4.50 Int. on TL Int. on WC loan 14.50 4.50 4.50 4.50 4.50 PBT Tax @ 35% PAT