10 Apr Sunnyvale Clinic Visit Forecast and Start-Up Costs In this assignment, you need to prepare the following information: Using the information for your assigned option, calculate
Sunnyvale Clinic Visit Forecast and Start-Up Costs
In this assignment, you need to prepare the following information:
- Using the information for your assigned option, calculate the patient visits for the next three years and prepare a line chart (See embedded Final Project file). The line chart should include a chart title, the X and Y-axis title, and the projected patient visits forecasted.
- Assuming the renovation cost is $100 per square foot, estimate the construction cost for the new clinic site [$100 times the square footage]. Assume the renovation will take three months and you need to prepare the budget for the renovation, including the three months of rent. What is the cost of the renovation and three months of rent? Show all work.
- Using the Final Project Assumptions Template Download Final Project Assumptions Template, estimate the start-up costs for the clinic. Start-up costs include the renovations, rent during renovation, and capital costs.
Sheet1
| HIM445 | Project Management | ||||||
| Resource information and format | |||||||
| Patient visits | Year 1 | Year 2 | Year 3 | ||||
| Option 1 | Primary Care Clinic | 7500 | Assume 10% increase over Year 1 | Assume 10% increase over Year 2 | |||
| Option 2 | Surgical Care clinic | 8000 | Assume 10% increase over Year 1 | Assume 10% increase over Year 2 | |||
| Option 3 | Dermatology Clinic | 7000 | Assume 10% increase over Year 1 | Assume 10% increase over Year 2 | |||
| Staffing | Year 1 | Year 2 | Year 3 | ||||
| Option 1 | Physician | 2 | 2 | 3 | |||
| ARNP or Physician assistant | 0 | 0 | 0 | ||||
| Office Manager | 1 | 1 | 1 | ||||
| Sr. LPN | 2 | 2 | 3 | ||||
| Receptionist | 1 | 2 | 2 | ||||
| Medical Assistant | 1 | 2 | 2 | ||||
| Year 1 | Year 2 | Year 3 | |||||
| Option 2 | Physician | 1 | 1 | 2 | |||
| ARNP or Physician assistant | 1 | 1 | 2 | ||||
| Office Manager | 1 | 1 | 1 | ||||
| Sr. LPN | 2 | 2 | 3 | ||||
| Receptionist | 2 | 2 | 3 | ||||
| Medical Assistant | 2 | 2 | 2 | ||||
| Year 1 | Year 2 | Year 3 | |||||
| Option 3 | Physician | 1 | 1 | 2 | |||
| ARNP or Physician assistant | 1 | 1 | 1 | ||||
| Office Manager | 1 | 1 | 1 | ||||
| Sr. LPN | 2 | 2 | 2 | ||||
| Receptionist | 1 | 2 | 2 | ||||
| Medical Assistant | 2 | 2 | 2 | ||||
| Average expense per category in Year 1 | |||||||
| § Central Sterile Supply | $20 per month | ||||||
| § Dietary | $50 per month | ||||||
| § Depreciation | $540 per month | ||||||
| § Hazardous waste disposal | $150 per month | ||||||
| § Insurance | $400 per month | ||||||
| § Maint/Housekeeping | $600 per month | ||||||
| § Laundry/Linen | $100 per month | ||||||
| § Miscellaneous (Define what is included in this category) | $600 per month | ||||||
| § Office supplies | $120 per month | ||||||
| § Rent | Students should identify a property in their local area that is approximately 3,000 sq feet for a medical office | ||||||
| § Repair of Equipment | $30 per month | ||||||
| § Staff Development | $200 per month | ||||||
| § Telephone/Internet | $120 per month | ||||||
| § Utilities | $200 per month | ||||||
| Assumptions: | Average charge is $120 | ||||||
| Contractual adjustment is 30% | |||||||
| Expenses increase by 5% in year | |||||||
| Initial capital costs for furniture, equipment, supplies and contingency is : | |||||||
| Option 1 Primary Care Clinic | $310,245 | ||||||
| Option 2 Surgical Care Clinic | $345,345 | ||||||
| Option 3 Dermatology Clinic | $275,000 | ||||||
| Proforma Format | |||||||
| Revenue | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | ||
| Gross Revenue | [# of visits X average charge] | ||||||
| Contractual Adjustment | [.30 X average charge] | ||||||
| Net Revenue | [Gross revenue – Contractual adjustment] | 0 | 0 | 0 | 0 | 0 | |
| Operating Expenses | |||||||
| Salaries | |||||||
| Physician | Students should use nationally available average salaries for each position. Remember to multiply the average salary by the number of ftes. | ||||||
| ARNP or Physician assistant | |||||||
| Office Manager | |||||||
| Sr. LPN | |||||||
| Receptionist | |||||||
| Medical Assistant | |||||||
| Total Salaries | 0 | 0 | 0 | 0 | 0 | ||
| Benefits | [Calculated at 30% of salary] | ||||||
| Total Salary & Benefits | [Add Salary & Benefits] | 0 | 0 | 0 | 0 | 0 | |
| Other expenses | |||||||
| § Central Sterile Supply | |||||||
| § Dietary | |||||||
| § Depreciation | |||||||
| § Hazardous waste disposal | |||||||
| § Insurance | |||||||
| § Maint/Housekeeping | |||||||
| § Laundry/Linen | |||||||
| § Miscellaneous (Define what is included in this category) | |||||||
| § Office supplies | |||||||
| § Rent | |||||||
| § Repair of Equipment | |||||||
| § Staff Development | |||||||
| § Telephone/Internet | |||||||
| § Utilities | |||||||
| Total Other Expenses | 0 | 0 | 0 | 0 | 0 | ||
| Total Expenses | 0 | 0 | 0 | 0 | 0 | ||
| Net Income | Revenue minus expenses | 0 | 0 | 0 | 0 | 0 | |
| Note: Some formulas were pre-populated to assist you in preparing the proforma |
Sheet2
Sheet3
Our website has a team of professional writers who can help you write any of your homework. They will write your papers from scratch. We also have a team of editors just to make sure all papers are of HIGH QUALITY & PLAGIARISM FREE. To make an Order you only need to click Ask A Question and we will direct you to our Order Page at WriteDemy. Then fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Fill in all the assignment paper details that are required in the order form with the standard information being the page count, deadline, academic level and type of paper. It is advisable to have this information at hand so that you can quickly fill in the necessary information needed in the form for the essay writer to be immediately assigned to your writing project. Make payment for the custom essay order to enable us to assign a suitable writer to your order. Payments are made through Paypal on a secured billing page. Finally, sit back and relax.
About Wridemy
We are a professional paper writing website. If you have searched a question and bumped into our website just know you are in the right place to get help in your coursework. We offer HIGH QUALITY & PLAGIARISM FREE Papers.
How It Works
To make an Order you only need to click on “Order Now” and we will direct you to our Order Page. Fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Are there Discounts?
All new clients are eligible for 20% off in their first Order. Our payment method is safe and secure.