Data
General Overhead Breakdown: Facility costs Administration and support Communication systems Utilities General overheads
PS233,226
PS354,682
PS157,219
PS40,698
PS785,825
Labour/nursing serv. Breakdown: RN's LPN's Administration and Support Machine Operations Labour/Nursing Services
PS239,120
PS404,064
PS115,168
PS124,928
PS883,280
Durable equipment Breakdown: HD Dialyzers PD Dialyzers Durable Equipment
PS120,600
PS16,446
PS137,046
Patients: Hemodialysis (HD) Peritoneal dialysis (PD) Total Patients
102 62 164
Medicare reimbursement rates: Hemodialysis (HD) Peritoneal dialysis (PD)
PS129.70
PS55.59
Proposed activity drivers: Clinic-Based (HD) Home-Based (PD) Square footage 18,900 11,100 Number of patients 102 62 Number of treatments 14,343 20,624 Estimated kwh usage 563,295 99,405
Full-time staff (RN's) Full-time staff (LPN's) Number of Patients Number of Treatments
6 15 102 14,343
1 4 62 0
Total 30,000 164 34,967 662,700
7 19 164 14,343