| |
Graceland Hospital is a 200 bed state of the art hospital inside Graceland Housing. This Hospital is conveniently located to serve the people of surrounding vicinity including outskirts of Islamabad, Rawalpindi, Turnol and Fateh Jang city but is very close to all the exits to the rest of the country including motorway and highway to NWFP and Punjab.
The estimated cost of the project which includes Main Hospital Building, Patient rooms, Outdoor Patient Building, Parking, Ambulance Paramedics is approximately $25 Million USD. We intend to provide medical facilities under one roof. This hospital is privately founded, managed and operated by professionals who ensure the stability and continuity of the health care delivery system.
Graceland Hospital Project at a Glance
Idea conceived May 2005
Land Acquisition June 2005 - April 2008
Project Launched April 5, 2008
Planning & Designing expected completion October 2008
Design Approval Expected December 2008
Groundbreaking Expected December 2008
Construction Start Expected January 2009
Completion December 2010 (INSHALLAH)
Graceland Hospital Project Accomplishments
Land acquired
Commitment from Key stakeholders for success of the project
NOC/Permit received from Environmental Agency
NOC/Permit received from Ministry of Defence
Hospital planning and Designing in progress and expected to complete by October 2008
We can save hundreds of lives by joining hands together.
INVEST in Graceland Hospital Islamabad and make upto 30% ROI year after year.
Graceland Hospital Salient Features:
200 Bed Hospital
Most well planned Hospital
Ideal location
Design by Experience Professional Hospital designers
Panoramic view of Margalla Hills
State of the art technology.
All medical facilities under one roof
Paramedics Staff equiped Ambulance service
Earth Quake resistance according to New Building Code.
Graceland Hospital Proposed Departments:
Here is initial prosposed department. During design there may be changes to this.
Ophthalmology
Dentistry
Pulmonology
Dermatology
E.N.T
Nephrology
Urology
Gastroenterology
Neurology
Orthopedic
Rheumatology
Gynecology
Pediatrics / Neonatology
Cardiology
Endocrinology
General Medicine
Graceland Hospital Financial Model
To build well equipped, state of art hospital, by raising Capital through offering rooms to Private, public and corporate sector.
Financial Advantages to Investors
Safe, secure & Interest free Investment
Contribution to humanity and health care system.
Payment in easy installments
Room owner / immediate family member will have prefered admission to the hospital room if required
10% Discount on Lab, X-ray and Prescription drugs from Hospital Pharmacy to the room owner
No Maintenance Hassle to room owner
No runing after tenants
Room will only be used for patients
Receive 70% revenue to room owners
Financial Advantages to Graceland Hospital
No Loans or interests to pay
Ethical medical practices
Low healthcare cost to the public
Involvement of public and corporate sector in delivering health care system
Graceland Hospital Rooms for Sale
Rooms
(Category) |
Quantity |
Price
(Per Room) |
Down Payment
(20%) |
12 Quarterly
Installments |
Availability
Status |
General Wards
(Ten Beds) |
6 |
Rs. 12,000,000
($200,000 USD) |
Rs. 2,400,000
($40,000 USD) |
Rs. 800,0000
($13,333 USD) |
Available |
Semi Private Rooms
(Two Beds) |
50 |
Rs. 5,400,000
($90,000 USD) |
Rs. 1,080,000
($18,000 USD) |
Rs. 360,0000
($6,000 USD) |
Available |
| Executive Room |
25 |
Rs. 5,400,000
($90,000 USD) |
Rs. 1,080,000
($18,000 USD) |
Rs. 360,0000
($6,000 USD) |
Available |
| Private Rooms |
110 |
Rs. 4,800,000
($80,000 USD) |
Rs. 960,000
($16,000 USD) |
Rs. 320,0000
($5,333 USD) |
Available |
| VIP Room |
10 |
Rs. 12,000,000
($200,000 USD) |
Rs. 2,400,000
($40,000 USD) |
Rs. 800,0000
($13,333 USD) |
Available |
| VVIP Room |
5 |
Rs. 15,000,000
($250,000 USD) |
Rs. 3,000,000
($50,000 USD) |
Rs. 1,000,0000
($16,667 USD) |
Available |
| ICU Bed |
10 |
Rs. 10,200,000
($170,000 USD) |
Rs. 2,040,000
($34,000 USD) |
Rs. 680,0000
($11,000 USD) |
Available |
15% Discounton upfront payment.
10% Discount on payment in one year.
5% Discount on payment in two years.
Graceland Hospital Rooms Monthly Income Projections
Most private Hospitals in Islamabad and Rawalpindi operate at 90-100% occupancy level. We are assuming occupancy at 80% to be on conservative side after first year of operation.
Rooms
(Category) |
Charges in Islamabad
/Rawalpindi
Per day |
80% Occupancy
Revenue |
90% Occupancy
Revenue |
100% Occupancy
Revenue |
General Wards
(Twelve Beds) |
Rs. 1,000
($17 USD) |
Rs. 288,000
($4,800 USD) |
Rs. 324,000
($5,400 USD) |
Rs. 360,000
($6,000 USD) |
Semi Private Rooms
(Two Beds) |
Rs. 5,000
($83 USD) |
Rs. 120,000
($2,000 USD) |
Rs. 135,000
($2,250 USD) |
Rs. 150,000
($2,500 USD) |
| Executive Room |
Rs. 5,000
($83 USD) |
Rs. 120,000
($2,000 USD) |
Rs. 135,000
($2,250 USD) |
Rs. 150,000
($2,500 USD) |
| Private Rooms |
Rs. 4,500
($75 USD) |
Rs. 108,000
($1,800 USD) |
Rs. 121,500
($2,025 USD) |
Rs. 135,000
($2,250 USD) |
| VIP Room |
Rs. 11,500
($192 USD) |
Rs. 276,000
($4,600 USD) |
Rs. 310,500
($5,175 USD) |
Rs. 345,0000
($5,750 USD) |
| VVIP Room |
Rs. 15,000
($250 USD) |
Rs. 360,0000
($6,000 USD) |
Rs. 405,000
($6,750 USD) |
Rs. 450,000
($7,500 USD) |
| ICU Bed |
Rs. 10,000
($167 USD) |
Rs. 240,000
($4,000 USD) |
Rs. 270,000
($4,400 USD) |
Rs. 300,0000
($5,000 USD) |
Graceland Hospital Investment Return on Investment (ROI)
As a room owner, you will be receiving 70% revenue sharing for the category of room you have invested in. Based on 80-100% occupancy level, here is ROI chart for illustration only.
Rooms
(Category) |
Investment |
ROI at 80%
Occupancy Level |
ROI 90%
Occupancy Level |
ROI 100% at
Occupancy Level |
General Wards
(Twelve Beds) |
Rs. 12,000,000
($200,000 USD) |
Rs. 201,600
($3,360 USD)
(20%) |
Rs. 226,800
($3,780 USD)
(21%) |
Rs. 252,000
($4,200 USD)
(25%) |
Semi Private Rooms
(Two Beds) |
Rs. 5,400,000
($90,000 USD) |
Rs. 84,000
($1,400 USD)
(19%) |
Rs. 94,500
($1,575 USD)
(21%) |
Rs. 105,000
($1,750 USD)
(24%) |
| Executive Room |
Rs. 5,400,000
($90,000 USD) |
Rs. 84,000
($1,400 USD)
(19%) |
Rs. 94,500
($1,575 USD)
(21%) |
Rs. 105,000
($1,750 USD)
(24%) |
| Private Rooms |
Rs. 4,800,000
($80,000 USD) |
Rs. 75,600
($1,260 USD)
(19%) |
Rs. 85,050
($1,418 USD)
(21%) |
Rs. 94,500
($1,575 USD)
(24%) |
| VIP Room |
Rs. 12,000,000
($200,000 USD) |
Rs. 193,200
($3,220 USD)
(19%) |
Rs. 217,350
($3,623 USD)
(22%) |
Rs. 241,500
($4,025 USD)
(24%) |
| VVIP Room |
Rs. 15,000,000
($250,000 USD) |
Rs. 252,000
($4,200 USD)
(20%) |
Rs. 283,500
($4,725 USD)
(23%) |
Rs. 315,000
($5,250 USD)
(25%) |
| ICU Bed |
Rs. 10,200,000
($170,000 USD) |
Rs. 168,000
($2,800 USD)
(20%) |
Rs. 189,000
($3,150 USD)
(22%) |
Rs. 210,0000
($3,500 USD)
(25%) |
Graceland Hospital Investment Return on Investment (ROI) on Full payment upfront
(No Installment option)
As Graceland Hospital offers 15% discount on upfront payment, so if you choose to pay upfront, ROI increases significantly ranges from 22% - 30%. Here is illustration for full payment upfront.
Rooms
(Category) |
Price for full
payment upfront
(15% discounted) |
ROI at 80%
Occupancy Level |
ROI 90%
Occupancy Level |
ROI 100% at
Occupancy Level |
General Wards
(Twelve Beds) |
Rs. 10,200,000
($170,000 USD) |
Rs. 201,600
($3,360 USD)
(24%) |
Rs. 226,800
($3,780 USD)
(27%) |
Rs. 252,000
($4,200 USD)
(30%) |
Semi Private Rooms
(Two Beds) |
Rs. 4,590,000
($76,000 USD) |
Rs. 84,000
($1,400 USD)
(22%) |
Rs. 94,500
($1,575 USD)
(25%) |
Rs. 105,000
($1,750 USD)
(27%) |
| Executive Room |
Rs. 4,590,000
($76,000 USD) |
Rs. 84,000
($1,400 USD)
(22%) |
Rs. 94,500
($1,575 USD)
(25%) |
Rs. 105,000
($1,750 USD)
(27%) |
| Private Rooms |
Rs. 4,080,000
($68,000 USD) |
Rs. 75,600
($1,260 USD)
(22%) |
Rs. 85,050
($1,418 USD)
(25%) |
Rs. 94,500
($1,575 USD)
(28%) |
| VIP Room |
Rs. 10,200,000
($170,000 USD) |
Rs. 193,200
($3,220 USD)
(23%) |
Rs. 217,350
($3,623 USD)
(q6%) |
Rs. 241,500
($4,025 USD)
(28%) |
| VVIP Room |
Rs. 12,750,000
($212,000 USD) |
Rs. 252,000
($4,200 USD)
(24%) |
Rs. 283,500
($4,725 USD)
(27%) |
Rs. 315,000
($5,250 USD)
(30%) |
| ICU Bed |
Rs. 8,670,000
($144,500 USD) |
Rs. 168,000
($2,800 USD)
(23%) |
Rs. 189,000
($3,150 USD)
(26%) |
Rs. 210,0000
($3,500 USD)
(29%) |
Please note:
The numbers are calculated based on available rates as of December 2007
Hospital will charge 30% maintenance & Operational charges while room owner will receive 70% of the room revenue.
Terms and Conditions: purchasing a room in The Graceland Hospital
20% downpayment and then 12 equal quarterly installments
Payment has to be done on time or as agreed in writing
Default in 2 consective payments may result in cancellation of the agreement and 15% of the total amount will be forfeited.
Applicant can transfer / sell the room only with consent of the hospital administration
Hospital will have first right to buy back the room in case applicant wants to sell it.
Room will only be used for admission of the patients.
30% of the total monthly admission revenue will be retained by hospital for maintenance and operational expenses.
70% of the total monthly admission revenue will be paid to the applicant.
Room rent will be collected and disbursed by the Hospital administration
Room owners association will have their own accountant.
Maintenance of the rooms will be hospitals responsibility
In case of death of the applicant, room will be transferred to the beneficiary appointed by the owner, court appointed successor.
In case of dispute among family members about room, court order will be final and rent accumulated will be dispersed to the court appointed legal heir of the room.
Applicant or its family or appointed third party will have no control whatso ever on room day to day managements.
Transparency will be maintained through pooling of monthly revenue of the rooms in their respective category and divided equally among room owners after deduction of hospital share of 30%.
Board of directors will be final authority regarding all matters related to hospital administration including rooms.
Applicant will be responsible for documentation charges for transfer / registry.
In case if there is any delay in the completion of the booked room by December 2010 (expected completion date), the applicant will be paid 10% per annum on the total paid amount by the applicant in addition to the total amoun paid by the applicant.
All disputes between the company and the applicant related to the rooms shall first attempt to settle mutually. If this fails the case will be referred to be mutual arbitrator whose decision will be final and binding on both parties.
No court order or stay order which may block the room from operation will be seeked by owner or its family member in case of dispute.
Room rent or any issues relating to the rooms will be decided by the hospital administration.
Investment is not FDIC Insured. Investment may loose value. Please evaluate risks, terms carefully before making investment decision.
By purchasing room/ward, the applicant agrees to the above terms and conditions.
Frequently Asked Questions about Graceland Hospital Islamabad
Coming soon
|
