Bharat Narumanchi MD

Medicare
Patients CPT Distribution PTS Reimbursement
per day 40
days per week 5
per year @ 50 wks 10000

Office Visits Existing 99211 3.34% 301 $ 22.16

0.9 99212 9.27% 834 $ 47.83
99213 47.09% 4238 $ 78.46
99214 34.25% 3083 $ 115.99
99215 6.04% 544 $ 155.59
99.99%
Office Visits New
0.1 99201 2.45% 25 $ 47.83
99202 14.41% 144 $ 81.00
99203 37.55% 376 $ 116.31
99204 36.29% 363 $ 175.31
99205 9.29% 93 $ 219.65
100%
Total 9999

Medicare 50%
$ 1,038,688.83
Commercial 50%
 Medicare
Revenue

$ 6,661.30
$ 39,904.57
$ 332,521.33
$ 357,539.18
$ 84,578.72
$ -
$ -
$ 1,171.84
$ 11,672.10
$ 43,674.41
$ 63,620.00
$ 20,405.49

$ 961,748.91
 Room # Dimension SF
Exam Room 4 10*10 100
Procedure Room 1 10*12 120
Observation Room 1 10*12 120
Physcian Office 2 8*10 80
Conference/Break Room 1 12*12 144
Supply Medicine Storage 1 10*10 100
Dirty Util 0 10*8 80
Lab/ Intake 1 10*12 120
Bathrooms 2 7*8 56
Waiting Room 1 25*30 750
Reception Check-in Check-Out 1 15*20 300
Nurses Station 1 10*12 120
Data Closet 1 7*8 56

Sub Total

Hallway Factor 30%

Grand Total
Total
400
120
120
160
144
100
0
120
112
750
300
120
56

2502

750.6

3076.6