1080 Grantees
| Accrued Cost (a) | Allocation of Facility and Administration (b) | Total Cost After Allocation of Facility and Administration (c) | ||
|---|---|---|---|---|
| Financial Costs for Medical Care | ||||
| 1. | Medical Staff | 3,302,993,774 | 1,771,460,987 | 5,074,454,761 |
| 2. | Lab and X-ray | 295,073,029 | 139,205,417 | 434,278,446 |
| 3. | Medical/Other Direct | 655,096,960 | 294,730,581 | 949,827,541 |
| 4. | Total Medical Care Services (Sum lines 1-3) | 4,253,163,763 | 2,205,396,985 | 6,458,560,748 |
| Financial Costs for Other Clinical Services | ||||
| 5. | Dental | 737,963,040 | 362,525,914 | 1,100,488,954 |
| 6. | Mental Health | 275,764,883 | 133,805,605 | 409,570,488 |
| 7. | Substance Abuse | 63,034,792 | 29,718,902 | 92,753,694 |
| 8a. | Pharmacy not including pharmaceuticals | 197,270,367 | 126,678,398 | 323,948,765 |
| 8b. | Pharmaceuticals | 384,016,786 | 384,016,786 | |
| 9. | Other Professional | 94,768,290 | 44,360,499 | 139,128,789 |
| 10. | Total Other Clinical Services (Sum lines 5-9) | 1,752,818,158 | 697,089,318 | 2,449,907,476 |
| Financial Costs of Enabling and Other Program Related Services | ||||
| 11a. | Case Management | 183,847,040 | 183,847,040 | |
| 11b. | Transportation | 28,346,362 | 28,346,362 | |
| 11c. | Outreach | 87,858,647 | 87,858,647 | |
| 11d. | Patient and Community Education | 111,578,054 | 111,578,054 | |
| 11e. | Eligibility Assistance | 67,796,781 | 67,796,781 | |
| 11f. | Interpretation Services | 29,958,928 | 29,958,928 | |
| 11g. | Other Enabling Services | 40,160,321 | 40,160,321 | |
| 11. | Total Enabling Services Cost (Sum lines 11a-11g) | 549,546,133 | 266,561,066 | 816,107,199 |
| 12. | Other Related Services | 252,200,426 | 88,157,698 | 340,358,124 |
| 13. | Total Enabling and Other Services (Sum lines 11-12) | 801,746,559 | 354,718,764 | 1,156,465,323 |
| Overhead and Totals | ||||
| 14. | Facility | 743,377,814 | ||
| 15. | Administration | 2,513,827,253 | ||
| 16. | Total Overhead (Sum lines 14-15) | 3,257,205,067 | ||
| 17. | Total Accrued Costs (Sum lines 4+10+13+16) | 10,064,933,547 | 10,064,933,547 | |
| 18. | Value of Donated Facilities, Services and Supplies | 328,064,998 | ||
| 19. | Grand Total including Donations (Sum lines 17-18) | 10,392,998,545 | ||
| Services | Direct Accrued Cost (a) | Loaded Cost (c) Includes Overhead | ||
|---|---|---|---|---|
| % of Category | % of Total | % of Total | ||
| Financial Costs for Medical Care | ||||
| 1. | Medical Staff | 77.7% | 32.8% | 50.4% |
| 2. | Lab and X-ray | 6.9% | 2.9% | 4.3% |
| 3. | Medical/Other Direct | 15.4% | 6.5% | 9.4% |
| 4. | Total Medical Care Services (Sum lines 1-3) | 100.0% | 42.3% | 64.2% |
| Financial Costs for Other Clinical Services | ||||
| 5. | Dental | 42.1% | 7.3% | 10.9% |
| 6. | Mental Health | 15.7% | 2.7% | 4.1% |
| 7. | Substance Abuse | 3.6% | 0.6% | 0.9% |
| 8a. | Pharmacy not including pharmaceuticals | 11.3% | 2.0% | 3.2% |
| 8b. | Pharmaceuticals | 21.9% | 3.8% | 3.8% |
| 9. | Other Professional | 5.4% | 0.9% | 1.4% |
| 10. | Total Other Clinical Services (Sum lines 5-9) | 100.0% | 17.4% | 24.3% |
| Financial Costs of Enabling and Other Program Related Services | ||||
| 11a. | Case Management | 22.9% | 1.8% | 1.8% |
| 11b. | Transportation | 3.5% | 0.3% | 0.3% |
| 11c. | Outreach | 11.0% | 0.9% | 0.9% |
| 11d. | Patient and Community Education | 13.9% | 1.1% | 1.1% |
| 11e. | Eligibility Assistance | 8.5% | 0.7% | 0.7% |
| 11f. | Interpretation Services | 3.7% | 0.3% | 0.3% |
| 11g. | Other Enabling Services | 5.0% | 0.4% | 0.4% |
| 11. | Total Enabling Services Cost (Sum lines 11a-11g) | 68.5% | 5.5% | 8.1% |
| 12. | Other Related Services | 31.5% | 2.5% | 3.4% |
| 13. | Total Enabling and Other Services (Sum lines 11-12) | 100.0% | 8.0% | 11.5% |
| Overhead and Totals | ||||
| 14. | Facility | 22.8% | 7.4% | |
| 15. | Administration | 77.2% | 25.0% | |
| 16. | Total Overhead (Sum lines 14-15) | 100.0% | 32.4% | |
| 17. | Total Accrued Costs (Sum lines 4+10+13+16) | 100.0% | 100.0% | 100.0% |
| 18. | Value of Donated Facilities, Services and Supplies (as % of direct costs – line 17) | 3.3% | ||
Percents may not equal 100% due to rounding