You are on page 1of 2750

Instructions

1.
Enter a session
Length
Session Length
1.00

Equipment
Instrument Tables
Computer
Bucket
Clock
Chair
OR Tables - Bariatric
OR Light
Anaesthetic Machine
2.
Enter the
Equipment Total
equipment
here

Purchase Cost
Quantity
Depreciation?
$2,000.00
1.00 No
$2,000.00
1.00 No
$2,000.00
1.00 No
$2,000.00
1.00 No
$2,000.00
1.00 No
$78,000.00
1.00 Yes
$70,000.00
1.00 Yes
$180,000.00
1.00 Yes
$0.00
$0.00
3.
Enter the Purchase cost, Quantity and whether or
$338,000.00
not the equipment depreciates

Staff Type
Staff Category
Staff Grade
Junior Medical Officer
Resident
2nd Year
Nurse
Scout Nurse
4th Year
Nurse
Anaesthetic Nurse
4th Year
Junior Medical Officer
Resident
1st Year
Administration
Admin Level 3 5.
2nd Year
6.
Staff Total 4.1
Select a Staff Category
Select a Staff Grade from the third
Select a Staff Type from
from the second drop
drop down box
the drop down box
down
box
SMO Type
SMO Category
SMO Grade
Surgeon
VMO
General Practitioner Less Than 5 Years
Anaesthetist
Staff Specialist
Level 1 - 2nd Year
Staff Total
4.2.
Indicate whether staff are
included in cost template

Yearly Cost Cost Per Hour Cost Per Minute


$2,000.00
$0.23
$0.00
$2,000.00
$0.23
$0.00
$2,000.00
$0.23
$0.00
$2,000.00
$0.23
$0.00
$2,000.00
$0.23
$0.00
$7,800.00
$0.89
$0.01
$7,000.00
$0.80
$0.01
$18,000.00
$2.05
$0.03
$0.00
$0.00
$0.00
The $0.00
Yearly cost, Cost per
$0.00
$0.00
Hour,
and Cost per Minute
are
$42,800.00
$4.88
$0.08
automatically calculated

1.
Enter a overtime
Length

Please note: The overtime


does not take into account
different modifiers, only the
initial modifier.
Total Equipment Cost
$0.23
$0.23
$0.23
$0.23
$0.23
$0.89
$0.80
$2.05
$0.00
$0.00
$4.88

Penalty Rate: %
Yearly Salary Cost Per Hour Cost Per Minute Extra Cost Per Hour
$77,601.00
$39.14
$0.65
$0.00
$63,303.00
$31.93
$0.53
$0.00
$63,303.00
$31.93
$0.53
$0.00
$70,555.00
$35.58
$0.59
$0.00
$53,190.83
$26.83
$0.45
$0.00
$327,952.83
$165.40
$2.76
$0.00
Yearly Salary Cost Per Hour Cost Per Minute Extra Cost Per Hour
$0.00
$174.45
$2.91
$0.00
$156,112.00
$78.73
$1.31
$0.00
$156,112.00
$253.18
$4.22
$0.00

Total Staff Cost

The Total Equipment Costs


are calculated here

The Total Staff Costs are


calculated here

Modifiers

$39.14
$31.93
$31.93
$35.58
$26.83
$165.40
Total Staff Cost
$174.45
$78.73
$253.18
Grand Total
$423.47

The Total Session


Costs are calculated
here

Standard Rate

Direct Costs
Only
Session Length Overtime Length Overtime Modifier
1.00
4.00
100%

Equipment
Instrument Tables
Computer
Bucket
Clock
Chair
OR Tables - Bariatric
OR Light
Anaesthetic Machine
Maintenance
Equipment Total

Purchase Cost
Quantity
$2,000.00
$2,000.00
$2,000.00
$2,000.00
$2,000.00
$78,000.00
$70,000.00
$180,000.00
$0.00
$0.00
$338,000.00

Include? Staff Type

1 Nurse

Nurse

Nurse
Junior Medical Officer

Administration

Staff Total

Staff Category
Scrub Nurse
Scout Nurse
Anaesthetic Nurse
Resident
Admin Level 3

Staff Grade
2nd Year
2nd Year
4th Year
1st Year
2nd Year

Include? SMO Type

1 Surgeon

Anaesthetist
Staff Total

SMO Category
VMO
Staff Specialist

SMO Grade
General Practitioner Less Than 5 Years
Level 1 - 2nd Year

1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

Depreciation? Yearly Cost


Cost Per Hour Cost Per Minute
No
$2,000.00
$0.23
$0.00
No
$2,000.00
$0.23
$0.00
No
$2,000.00
$0.23
$0.00
No
$2,000.00
$0.23
$0.00
No
$2,000.00
$0.23
$0.00
Yes
$7,800.00
$0.89
$0.01
Yes
$7,000.00
$0.80
$0.01
Yes
$18,000.00
$2.05
$0.03
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$42,800.00
$4.88
$0.08

Total Equipment Cost


$1.14
$1.14
$1.14
$1.14
$1.14
$4.45
$3.99
$10.27
$0.00
$0.00
$24.41

Overtime Rate
Penalty Rate: 100.0%
Yearly Salary Cost Per Hour Cost Per Minute Overtime Cost
Extra Cost Per Hour
$57,182.00
$28.84
$0.48
$28.84
$28.84
$57,182.00
$28.84
$0.48
$28.84
$28.84
$63,303.00
$31.93
$0.53
$31.93
$31.93
$70,555.00
$35.58
$0.59
$35.58
$35.58
$53,190.83
$26.83
$0.45
$26.83
$26.83
$301,412.83
$152.01
$2.53
$152.01
$152.01

Total Staff Cost


$259.55
$259.55
$287.34
$320.25
$241.44
$1,368.13

Yearly Salary Cost Per Hour Cost Per Minute Overtime Cost
Extra Cost Per Hour
$0.00
$174.45
$2.91
$0.00
$0.00
$156,112.00
$78.73
$1.31
$78.73
$0.00
$156,112.00
$253.18
$4.22
$78.73
$0.00

Total Staff Cost


$174.45
$393.67
$568.12
Grand Total
$1,960.66

Modifiers

Norma
Afternoon
l
Afternoon
10am
Night
1pm -Nightshif
1pm
tshift
4pm
4pm
- 4am
Satur
4am
Sund
day
- 6am
ay

2. Choose whether or not to


include base equipment

Base equipment cost

3. Add additional equipment

Current cost from


Standard Costs sheet

1. Select procedure from


dropdown

Cost of included items

additional equipment

t from
osts sheet

1. Select procedure from


dropdown

Cost of included items

Current Cost

Procedure

Include?

Base Equipment
Basic Set-up pack
Linen Pack
Hook
Anti fog
Insufflator
Concord Needle
Ureteric catheter
Varivac Drain
Blade
Sutures
5mm Total Solution Kit
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Total

Additional Equipment

Total

$1,960.66

Direct Costs Only

POWH Laparoscopic Cholecystectomy 2

Base Cost
$28.00
$22.00
$96.66
$3.98
$4.12
$80.00
$17.00
$29.50
$0.27
$11.57
$300.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

Included Cost
$28.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$593.10

Cost

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$593.10

Cost

$0.00

$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Procedure Total
$593.10

Grand Total
$2,553.76

Total Equipment Cost


$12.00
$10.00
$8.00
$6.00
$4.00
$2.00
$0.00

Equipment
$24.41
Surgeon
$174.45
Anaesthetis $393.67
Other Staff $1,368.13
Procedure
$593.10

Total Costs

$1,600.00
$1,400.00
$1,200.00
$1,000.00
$800.00
$600.00
$400.00
$200.00
$0.00
Equipment

Surgeon

Anaesthetist

Other Staff

Pro

Cost
$900.00
$800.00
$700.00
$600.00
$500.00
$400.00
$300.00
$200.00
$100.00
$0.00

Other Staff

Total Staff Cost

Base Rate

Procedure

Nurse
Nurse
Nurse
Junior Medical Office
Administration
Surgeon
Anaesthetist

$28.84
$28.84
$31.93
$35.58
$26.83
$174.45
$78.73

Direct Costs Only


Session
Length

Penalty
Overtime
tal Staff
Cost
$28.84
$28.84
$31.93
$35.58
$26.83
$0.00
$0.00

$115.36
$115.36
$127.71
$142.34
$107.31
$608.06
$0.00

Modifiers
Overtime
Penalty
Base Rate

Normal
Afternoo
n
10am Afternoo
1pm
n 1pm
-Nightshif
4pm
t 4pm
-Nightshif
4am
t 4am
- 6am
Saturda
y
Sunday

rect Costs Only

on
h

1.00

Overtime
Length

4.00

You might also like