You are on page 1of 3

Position weekly Hours Number of weeks AvailableHolidays Training T

Gynecologist 42 52 2184 218.4 104


Pediatrician 42 52 2184 218.4 104
Midwife/Nurse 42 52 2184 218.4 104
Resident 80 52 4160 416 104
Registration Clerk 42 52 2184 218.4 104
Practical Nurse 42 52 2184 218.4 104

Overheads Expense Cost Driver Cost cost driver rate/mins


Gynecologist 14515414 Time 111696 129.9546
Pediatrician 7219220 Time 111696 64.63275
Midwife/Nurse 140905 Time 111696 1.261504
Resident 285164 Time 218400 1.305696
Registration Clerk 11183 Time 111696 0.10012
Practical Nurse 8760 Time 111696 0.078427
Equipment Depreciation 145468.8 Patients 4790 30.36927
General and Admin 125848.8 Time spent by Registration Clerk 111696 1.126708
Insurance 93596.4 Patients 4790 19.53996
Utilities 2981610.4 Length of Stay 14760 202.0061
Rent 6478183.2 Length of Stay 14760 438.9013
House Keeping 82496.4 Length of Stay 14760 5.589187
Laundry 158118 Length of Stay 14760 10.7126
Information Tech 2447739.6 Length of Stay 14760 165.836
Dining Hall 342673.6 Length of Stay 14760 23.21637
Security 120830.4 Patients 4790 25.22555
Grounds Keeping 359576 Patients 4790 75.06806
Marketing 42164.8 Patients 4790 8.802672

4160 240 390


Level 1 Level 2 Level 3
Gynecologist 16218339.66
Pediatrician 11561506.8901
Midwife/Nurse 7462454.7486
Resident 1222131.42857
Registration Clerk 17909.4599628
Practical Nurse 32299.4413408
Equipment Depreciation 126336.160334
General and Admin 201545.564246
Insurance 81286.2263048
Utilities 2521036.43577
Rent 5477488.23415
House Keeping 69753.0536585
Laundry 133693.268293
Information Tech 2069633.48293
Dining Hall 289740.279675
Security 104938.301461
Grounds Keeping 312283.123173
Marketing 36619.1164927
Available Mins Available mins
1861.6 60 111696
1861.6 60 111696
1861.6 60 111696
3640 60 218400
1861.6 60 111696
1861.6 60 111696

You might also like