| | Abdominal hysterectomy | Caesarean section | Vaginal hysterectomy | Sl. no. | Particulars | Arogya Bhagya | ESI | Arogya Bhagya | Arogya Karnataka | ESI | ESI |
| A | Hospital price | 34,338 | 38,752 | 26,517 | 36,399 | 30,370 | 35,817 | Less: variable costs | | | | | | | 1 | Consumables | 814 | 1,676 | 2,014 | 1,665 | 1,562 | 2,056 | 2 | Medicine | 7,355 | 6,002 | 3,459 | 4,982 | 4,804 | 4,874 | 3 | Electricity and AC | 188 | 188 | 163 | 163 | 163 | 150 | 4 | Diagnostics | 1,359 | 1,463 | 144 | 1,364 | 303 | 1,089 | 5 | BB materials | 0 | 298 | 0 | 943 | — | 876 | 6 | Doctor’s fee | 933 | 971 | 816 | 944 | 855 | 951 | 7 | Package difference | 21,322 | 24,821 | 13,429 | 27,399 | 13,129 | 20,012 | 8 | Other variable costs (₹) | 320 | 1,130 | 1,630 | 1,217 | 1,677 | 743 | B | Total variable cost (₹) | 32,291 | 36,549 | 21,655 | 38,677 | 22,493 | 30,751 | C | Contribution margin ( A−B ) | 2,047 | 2,203 | 4,862 | −2,278 | 7,877 | 5,066 | Contribution margin % (C/A) | 6% | 6% | 18% | −6% | 26% | 14% | Less: fixed costs | | | | | | | 1 | Bed cost | 2,675 | 2,675 | 2,229 | 2,229 | 2,229 | 2,675 | 2 | Equipment cost | 1,821 | 1,821 | 1,156 | 1,156 | 1,156 | 1,244 | 3 | Manpower cost-OT | 1,529 | 1,529 | 1,274 | 1,274 | 1,274 | 1,052 | 4 | Manpower cost-nursing | 1,549 | 1,549 | 1,549 | 1,549 | 1,549 | 1,549 | 5 | Allocated indirect costs | 4,361 | 4,922 | 3,368 | 4,623 | 3,857 | 4,549 | D | Total fixed costs (₹) | 11,935 | 12,496 | 9,576 | 10,831 | 10,065 | 11,069 | E | Operating profit/loss ( C−D ) | −9,888 | −10,293 | −4,714 | −13,109 | −2,188 | −6,003 | Operating profit/loss % (E/A) | −29% | −27% | −18% | −36% | −7% | −17% |
|
|