29 Grantees
| Services | 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 | 83,053,722 | 45,415,514 | 128,469,236 |
| 2. | Lab and X-ray | 4,836,840 | 2,239,290 | 7,076,130 |
| 3. | Medical/Other Direct | 16,221,416 | 8,156,538 | 24,377,954 |
| 4. | Total Medical Care Services (Sum lines 1-3) | 104,111,978 | 55,811,342 | 159,923,320 |
| Financial Costs for Other Clinical Services | ||||
| 5. | Dental | 27,891,221 | 13,698,573 | 41,589,794 |
| 6. | Mental Health | 3,019,662 | 1,452,384 | 4,472,046 |
| 7. | Substance Abuse | 488,513 | 211,434 | 699,947 |
| 8a. | Pharmacy not including pharmaceuticals | 8,432,548 | 4,910,153 | 13,342,701 |
| 8b. | Pharmaceuticals | 17,736,951 | 17,736,951 | |
| 9. | Other Professional | 6,671,356 | 2,272,372 | 8,943,728 |
| 10. | Total Other Clinical Services (Sum lines 5-9) | 64,240,251 | 22,544,916 | 86,785,167 |
| Financial Costs of Enabling and Other Program Related Services | ||||
| 11a. | Case Management | 4,392,270 | 4,392,270 | |
| 11b. | Transportation | 526,933 | 526,933 | |
| 11c. | Outreach | 2,459,280 | 2,459,280 | |
| 11d. | Patient and Community Education | 2,112,381 | 2,112,381 | |
| 11e. | Eligibility Assistance | 1,480,357 | 1,480,357 | |
| 11f. | Interpretation Services | 642,740 | 642,740 | |
| 11g. | Other Enabling Services | 1,042,508 | 1,042,508 | |
| 11. | Total Enabling Services Cost (Sum lines 11a-11g) | 12,656,469 | 6,607,741 | 19,264,210 |
| 12. | Other Related Services | 3,851,376 | 1,637,597 | 5,488,973 |
| 13. | Total Enabling and Other Services (Sum lines 11-12) | 16,507,845 | 8,245,338 | 24,753,183 |
| Overhead and Totals | ||||
| 14. | Facility | 18,210,559 | ||
| 15. | Administration | 68,391,037 | ||
| 16. | Total Overhead (Sum lines 14-15) | 86,601,596 | ||
| 17. | Total Accrued Costs (Sum lines 4+10+13+16) | 271,461,670 | 271,461,670 | |
| 18. | Value of Donated Facilities, Services and Supplies | 6,889,499 | ||
| 19. | Grand Total including Donations (Sum lines 17-18) | 278,351,169 | ||
| Services | Direct Accrued Cost (a) | Loaded Cost (c) Includes Overhead | ||
|---|---|---|---|---|
| % of Category | % of Total | % of Total | ||
| Financial Costs for Medical Care | ||||
| 1. | Medical Staff | 79.8% | 30.6% | 47.3% |
| 2. | Lab and X-ray | 4.6% | 1.8% | 2.6% |
| 3. | Medical/Other Direct | 15.6% | 6.0% | 9.0% |
| 4. | Total Medical Care Services (Sum lines 1-3) | 100.0% | 38.4% | 58.9% |
| Financial Costs for Other Clinical Services | ||||
| 5. | Dental | 43.4% | 10.3% | 15.3% |
| 6. | Mental Health | 4.7% | 1.1% | 1.6% |
| 7. | Substance Abuse | 0.8% | 0.2% | 0.3% |
| 8a. | Pharmacy not including pharmaceuticals | 13.1% | 3.1% | 4.9% |
| 8b. | Pharmaceuticals | 27.6% | 6.5% | 6.5% |
| 9. | Other Professional | 10.4% | 2.5% | 3.3% |
| 10. | Total Other Clinical Services (Sum lines 5-9) | 100.0% | 23.7% | 32.0% |
| Financial Costs of Enabling and Other Program Related Services | ||||
| 11a. | Case Management | 26.6% | 1.6% | 1.6% |
| 11b. | Transportation | 3.2% | 0.2% | 0.2% |
| 11c. | Outreach | 14.9% | 0.9% | 0.9% |
| 11d. | Patient and Community Education | 12.8% | 0.8% | 0.8% |
| 11e. | Eligibility Assistance | 9.0% | 0.5% | 0.5% |
| 11f. | Interpretation Services | 3.9% | 0.2% | 0.2% |
| 11g. | Other Enabling Services | 6.3% | 0.4% | 0.4% |
| 11. | Total Enabling Services Cost (Sum lines 11a-11g) | 76.7% | 4.7% | 7.1% |
| 12. | Other Related Services | 23.3% | 1.4% | 2.0% |
| 13. | Total Enabling and Other Services (Sum lines 11-12) | 100.0% | 6.1% | 9.1% |
| Overhead and Totals | ||||
| 14. | Facility | 21.0% | 6.7% | |
| 15. | Administration | 79.0% | 25.2% | |
| 16. | Total Overhead (Sum lines 14-15) | 100.0% | 31.9% | |
| 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) | 2.5% | ||
Percents may not equal 100% due to rounding