1. Name and Address of QIO Organization | 3. RFP # | |||||||||||
4: Proposed Contract Period | ||||||||||||
2. QIO Area (State): | From: | |||||||||||
To: | ||||||||||||
Medicare | 5. Total Proposed | 6. CMS Recommended | 7. $ | 8. % | ||||||||
Contract | Costs | Costs | Difference | DIfference | ||||||||
Direct Cost | ||||||||||||
a. LABOR: | ||||||||||||
1. Professional | $0 | $0 | $0 | #DIV/0! | ||||||||
2. Information Systems | $0 | $0 | $0 | #DIV/0! | ||||||||
3. Corporate Management | $0 | $0 | $0 | #DIV/0! | ||||||||
4. Support Staff | $0 | $0 | $0 | #DIV/0! | ||||||||
SUBTOTAL - Direct Labor | $0 | $0 | $0 | #DIV/0! | ||||||||
b. Leave | #DIV/0! | $0 | #DIV/0! | #DIV/0! | ||||||||
c. Fringe Benefits | $0 | $0 | $0 | #DIV/0! | ||||||||
SUBTOTAL - Leave/Fringe | #DIV/0! | $0 | #DIV/0! | #DIV/0! | ||||||||
d. Subcontractors | ||||||||||||
1. Physician Reviewers/ Phys.Advisors | ||||||||||||
2. Other Consultants | $0 | $0 | $0 | #DIV/0! | ||||||||
3. Other Subcontracts | $0 | $0 | $0 | #DIV/0! | ||||||||
SUBTOTAL - Subcontractors | $0 | $0 | $0 | #DIV/0! | ||||||||
e. Travel | $0 | $0 | $0 | #DIV/0! | ||||||||
f. Other Direct Costs | $0 | $0 | $0 | #DIV/0! | ||||||||
SUBTOTAL - DIRECT | #DIV/0! | $0 | #DIV/0! | #DIV/0! | ||||||||
g. Indirect Costs | $0 | $0 | $0 | #DIV/0! | ||||||||
h. Pass-thru Costs | $0 | $0 | $0 | #DIV/0! | ||||||||
TOTAL COSTS | #DIV/0! | $0 | #DIV/0! | #DIV/0! | ||||||||
i. Fee | $0 | $0 | $0 | #DIV/0! | ||||||||
TOTAL COST WITH FEE | #DIV/0! | $0 | #DIV/0! | #DIV/0! | ||||||||
9. | ||||||||||||
10. Signature of Authorized Official: | CMS USE ONLY | |||||||||||
Fringe Rate | ||||||||||||
14. Proposal Receipt Date: | ||||||||||||
Indirect Rate | 11. Type or Print Name and Title: | |||||||||||
Other Rate | 15. Review By: | |||||||||||
12. DATE: | 13. Telephone # | |||||||||||
16. Signature/Title: | ||||||||||||
1. RFP Number: | 2. Name and Address of QIO Organization: | 3. QIO Area (State): | 4. Contract Period | |||||||||
0 | 0 | From: | 12/30/1899 | |||||||||
0 | 0 | To: | 12/30/1899 | |||||||||
0 | ||||||||||||
5. CKD Task 1: Clinical Quality Improvement | 6. CKD Task 2: Community Collaboration | 7. CKD Optional Task 1: Support for Companion CMS Quality Initiatives | 8. CKD Optional Task 2: HIT | 9. CKD Optional Task 3: Reduction in Disparities | 10. Total | |||||||
Theme: Prevention | Theme: Prevention | Theme: Prevention | Theme: Prevention | Theme: Prevention | ||||||||
HOURS | COSTS | HOURS | COSTS | HOURS | COSTS | HOURS | COSTS | HOURS | COSTS | HOURS | COSTS | |
a. LABOR: | ||||||||||||
1. Professional | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $- |
2. Information Systems | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $- |
3. Corporate Management | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $- |
4. Support Staff | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $- |
SUBTOTAL - Direct Labor | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $- |
b. Leave | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! |
c. Fringe Benefits | $0 | $0 | $0 | $0 | $0 | $- | ||||||
SUBTOTAL - Leave / Fringe | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! |
d. Subcontracts: | ||||||||||||
1. Physician Reviewers / Phys. Advisors | ||||||||||||
2. Other Consultants | $0 | $0 | $0 | $0 | $0 | $- | ||||||
3. Other Subcontractors | $0 | $0 | $0 | $0 | $0 | $- | ||||||
SUBTOTAL - Subcontracts | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $- |
e. Travel | $0 | $0 | $0 | $0 | $0 | $- | ||||||
f. Other Direct Costs | $0 | $0 | $0 | $0 | $0 | $- | ||||||
SUBTOTAL - DIRECT | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! |
g. Indirect Costs | $0 | $0 | $0 | $0 | $0 | $- | ||||||
h. Pass-thru Costs | $0 | $0 | $0 | $0 | $0 | $- | ||||||
TOTAL COSTS | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! |
i. Fee | $0 | $0 | $0 | $0 | $0 | $- | ||||||
TOTAL COSTS WITH FEE | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | ||||||
FRINGE BENEFIT PROPOSAL | ||||||||||||||
QUALITY IMPROVEMENT ORGANIZATION 9th SOW - CKD BUSINESS PROPOSAL | ||||||||||||||
CENTERS FOR MEDICARE & MEDICAID SERVICES | ||||||||||||||
1. Name and Address of QIO Organization | 3. RFP # | |||||||||||||
0 | 0 | |||||||||||||
0 | ||||||||||||||
0 | 4: Proposed Contract Period | |||||||||||||
2. QIO Area (State): | 0 | From: | 12/30/1899 | |||||||||||
To: | 12/30/1899 | |||||||||||||
6. Prior Year | 7. Projected | 8. Prior Year | 9. Projected | |||||||||||
DETAIL COSTS | Total | Total 3-YR | Total | Total 3-YR | ||||||||||
Organization Costs | Organization Costs | Medicare Costs | Medicare Costs | |||||||||||
Fringe Benefits | ||||||||||||||
a. Employer's FICA Expense | $0 | $0 | ||||||||||||
b. Federal Unemployment Insurance | $0 | $0 | ||||||||||||
c. State Unemployment Insurance | $0 | $0 | ||||||||||||
d. Disability Insurance | $0 | $0 | ||||||||||||
e. Pension Expense | $0 | $0 | ||||||||||||
f. Workers Compensation | $0 | $0 | ||||||||||||
g. Group Health Insurance | $0 | $0 | ||||||||||||
h. Group Life Insurance | $0 | $0 | ||||||||||||
i. Empl. Relations & Welfare | $0 | $0 | ||||||||||||
j. Leave | $0 | $0 | ||||||||||||
k. Other - see attached | $0 | $0 | ||||||||||||
l. Total Fringe Benefits | $0 | $0 | ||||||||||||
m. Fringe Benefit Rate | 0.00% | 0.00% | 0.00% | 0.00% | ||||||||||
INDIRECT AND OTHER DIRECT COST | ||||||||
QUALITY IMPROVEMENT ORGANIZATION 9th SOW - CKD BUSINESS PROPOSAL | ||||||||
CENTERS FOR MEDICARE & MEDICAID SERVICES | ||||||||
1. Name and Address of QIO Organization | 3. RFP # | |||||||
0 | 0 | |||||||
0 | ||||||||
0 | 4: Proposed Contract Period | |||||||
2. QIO Area (State): | 0 | From: | 12/30/1899 | |||||
To: | 12/30/1899 | |||||||
5. Prior Year | 6. Projected | 7. Prior Year | 8. Projected | 9. Prior Year | 10. Projected | |||
DETAIL COSTS | Total | Total 3yr. | Medicare | Medicare 3yr | Medicare | Medicare 3yr | ||
Indirect Costs | Indirect Costs | Indirect Costs | Indirect Costs | Other Direct. | Other Direct. | |||
a. Indirect Labor | $0 | $0 | ||||||
b. Indirect Leave | $0 | $0 | ||||||
c. Indirect Fringe | $0 | $0 | ||||||
d. Rent | $0 | $0 | $0 | $0 | ||||
e. Storage | $0 | $0 | $0 | $0 | ||||
f. Utilities | $0 | $0 | $0 | $0 | ||||
g. Maintenance & Repairs | $0 | $0 | $0 | $0 | ||||
h. Depreciation | $0 | $0 | $0 | $0 | ||||
i. Data Processing | $0 | $0 | $0 | $0 | ||||
j. Equipment Leasing & Rental | $0 | $0 | $0 | $0 | ||||
k. Office Supplies | $0 | $0 | $0 | $0 | ||||
l. Reproduction & Printing | $0 | $0 | $0 | $0 | ||||
m. Telephone | $0 | $0 | $0 | $0 | ||||
n. Postage & Express Mail | $0 | $0 | $0 | $0 | ||||
o. Consultants | $0 | $0 | ||||||
p. Meeting & Conferences | $0 | $0 | $0 | $0 | ||||
q. Travel | $0 | $0 | ||||||
r. Training | $0 | $0 | $0 | $0 | ||||
s. Garage & Parking Spaces | $0 | $0 | $0 | $0 | ||||
t. Dues & Subscriptions | $0 | $0 | $0 | $0 | ||||
u. Recruiting | $0 | $0 | $0 | $0 | ||||
v. Temporary Help | $0 | $0 | $0 | $0 | ||||
w. Continuing Education | $0 | $0 | $0 | $0 | ||||
x. Legal Fees | $0 | $0 | $0 | $0 | ||||
y. Accounting/Audit Fees | $0 | $0 | $0 | $0 | ||||
z. Board of Directors Fees | $0 | $0 | $0 | $0 | ||||
aa. Insurance | $0 | $0 | $0 | $0 | ||||
bb. Bank Charges | $0 | $0 | $0 | $0 | ||||
cc. Other - see attached | $0 | $0 | $0 | $0 | ||||
dd. ** TOTAL | $0 | $0 | $0 | $0 | ||||
ee. Indirect Cost Rate | 0.00% | 0.00% | ||||||
11. Average | 12. Total 3yr | 13. Average | 14. Total 3yr | 15. Average | 16. Total 3yr | 17. Average | 18. Total 3yr | 19. Average | 20. Total 3yr | |||||||||||||||||||||||||||
5. Proposed | 7. Proposed | 9. Proposed | CKD Task 1: Clinical Quality Improvement | CKD Task 1: Clinical Quality Improvement | CKD Task 2: Community Collaboration | CKD Task 2: Community Collaboration | CKD Optional Task 1: Support for Companion CMS Quality Initiatives | CKD Optional Task 1: Support for Companion CMS Quality Initiatives | CKD Optional Task 2: HIT | CKD Optional Task 2: HIT | CKD Optional Task 3: Reduction in Disparities | CKD Optional Task 3: Reduction in Disparities | 21. Average | 22. Total 3yr | 23. Average | 24. Total 3yr | 25. Average | 27. Average | 28. Total 3yr | 29. Average | 30. Total 3yr | 31. Average Total | 32. Leave as a | 33. Total 3yr | 34. Average Total | 35. Total 3yr | ||||||||||
1. Staff | 2. Position | 3. Labor | 4. Current | Year 1 | 6. Percent | Year 2 | 8. Percent | Year 3 | 10. Percent | Total Direct Labor | Direct | Indirect Labor | Indirect | Total Labor | 26. Total 3yr | Direct Leave | Direct Leave | Indirect Leave | Indirect Leave | Leave Hours | % of Hours | Leave | Labor and Leave | Labor/ | 36. FTE | |||||||||||
Name | Title | Category Code | Hourly Rate | Hourly Rate | Change | Hourly Rate | Change | Hourly Rate | Change | Hours Per Year | Labor Costs | Hours Per Year | Labor Costs | Hours Per Year | Labor Costs | Hours Per Year | Labor Costs | Hours Per Year | Labor Costs | Hours Per Year | Labor Costs | Hours Per Year | Labor Costs | Hours Per Year | Labor Costs | Hours Per Year | Costs | Hours Per Year | Costs | Per Year | Worked | Costs | Hours Per Year | Leave Costs | Per Year | |
1 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
2 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
3 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
4 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
5 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
6 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
7 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
8 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
9 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
10 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
11 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
12 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
13 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
14 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
15 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
16 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
17 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
18 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
19 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
20 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
21 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
22 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
23 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
24 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
25 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
26 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
27 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
28 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
29 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
30 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
31 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
32 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
33 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
34 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
35 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
36 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
37 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
38 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
39 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
40 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
41 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
42 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
43 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
44 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
45 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
46 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
47 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
48 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
49 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
50 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
51 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
52 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
53 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
54 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
55 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
56 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
57 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
58 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
59 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
60 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
61 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
62 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
63 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
64 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
65 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
66 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
67 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
68 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
69 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
70 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
71 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
72 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
73 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
74 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
75 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
76 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
77 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
78 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
79 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
80 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
81 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
82 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
83 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
84 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
85 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
86 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
87 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
88 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
89 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
90 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
91 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
92 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
93 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
94 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
95 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
96 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
97 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
98 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
99 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
100 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
101 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
102 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
103 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
104 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
105 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
106 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
107 | #DIV/0! | #DIV/0! | #DIV/0! | $0 | $0 | $0 | $0 | $0 | 0.0 | $0 | $0 | 0.0 | $0 | $0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 | |||||||||||||||
Grand Total | N/A | N/A | N/A | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | #DIV/0! | $0 | 0 | $0 | 0.00 |
By Category | 0.0 | |||||||||||||||||||||||||||||||||||
P=Professional | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | #DIV/0! | $- | 0 | $- | 0 | |||
I=Info Systems | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | #DIV/0! | $- | 0 | $- | 0 | |||
C=Corp Mgmt | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | #DIV/0! | $- | 0 | $- | 0 | |||
S=Support Staff | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | #DIV/0! | $- | 0 | $- | 0 | |||
Check Cell for Columns: Sum of 114 through 117 should equal value in 112 | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | $- | 0.0 | #DIV/0! | $- | 0 | $- | 0.00 | ||||||||||
Averaging | ||||||||||||||||||||||||||||||||||||
Counts | 0 | 0 | 0 |
2. CKD Task 1: Clinical Quality Improvement | 3. CKD Task 2: Community Collaboration | 4. CKD Optional Task: 1 Support for Companion CMS Quality Intitiatives | 5. CKD Optional Task 2: HIT | 6. CKD: Optional Task 3: Reduction in Disparities | 7. | ||||
1. | Total | 8. | 9. | ||||||
Name | 3 YR Costs | Current Activity | Proposed Activity | ||||||
1 | Other Consultants: | ||||||||
a | $0 | ||||||||
b | $0 | ||||||||
c | $0 | ||||||||
d | $0 | ||||||||
e | $0 | ||||||||
f | $0 | ||||||||
g | $0 | ||||||||
h | $0 | ||||||||
i | $0 | ||||||||
j | $0 | ||||||||
k | (See Attached) | $0 | |||||||
Subtotal - Other Consultants | $0 | $0 | $0 | $0 | $0 | $0 | |||
2 | Other Subcontractors: | ||||||||
a | $0 | ||||||||
b | $0 | ||||||||
c | $0 | ||||||||
d | $0 | ||||||||
e | $0 | ||||||||
f | $0 | ||||||||
g | $0 | ||||||||
h | $0 | ||||||||
i | $0 | ||||||||
j | $0 | ||||||||
k | (See Attached) | $0 | |||||||
Subtotal - Other Subcontractors | $0 | $0 | $0 | $0 | $0 | $0 |
Labor Category | 1. Average | 2. Proposed | 4. Proposed | 6. Proposed | 8. Total CKD Task 1: Clinical Quality Improvement Hours | 9. Total CKD Task 1: Clinical Quality Improvement Labor Costs | 10. Total CKD Task 2: Community Collaboration Hours | 11. Total CKD Task 2: Community Collaboration Labor Costs | 12. Total CKD Optional Task 1: Support for Companion CMS Quality Initiatives Hours | 13. Total CKD Optional Task 1: Support for Companion CMS Quality Initiatives Labor Costs | 14. Total CKD Optional Task 2: HIT Hours | 15. Total CKD Optional Task 2: HIT Labor Costs | 16. Total CKD Optional Task 3: Reduction in Disparities Hours | 17. Total CKD Optional Task 3: Reduction in Disparities Labor Costs | 18. Total | 19. Total | 20. Total | 21. Total | 22. Total | 23. Total | 24. Total | 25. Total | 26. Total | 27. Total | 28. Total | 29. Leave as a | 30. Total | 31. Total | 32. Total | ||||
Current | Average Year 1 | 3. Percent | Average Year 2 | 5. Percent | Average Year 3 | 7. Percent | Direct Labor | Direct Labor | Indirect Labor | Indirect Labor | Labor | Labor | Direct Leave | Direct Leave | Indirect Leave | Indirect Leave | Leave | % of Hours | Leave | Labor and Leave | Labor and Leave | 33. Total FTE | |||||||||||
Hourly Rate | Hourly Rate | Change | Hourly Rate | Change | Hourly Rate | Change | Hours | Costs | Hours | Costs | Hours | Costs | Hours | Costs | Hours | Costs | Hours | Worked | Costs | Hours | Costs | Per Year | |||||||||||
Professional | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | #DIV/0! | $0 | 0.0 | $0 | 0.00 |
Information Systems | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | #DIV/0! | $0 | 0.0 | $0 | 0.00 |
Corporate Management | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | #DIV/0! | $0 | 0.0 | $0 | 0.00 |
Support Staff | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | #DIV/0! | $0 | 0.0 | $0 | 0.00 |
Total | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | #DIV/0! | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | $0 | 0.0 | #DIV/0! | $0 | 0.0 | $0 | 0.00 |
OTHER DIRECT COST FOR CKD | |||||||||
QUALITY IMPROVEMENT ORGANIZATION 9th SOW BUSINESS PROPOSAL | |||||||||
CENTERS FOR MEDICARE & MEDICAID SERVICES | |||||||||
1. Name and Address of QIO Organization | 3. RFP # | ||||||||
0 | 0 | ||||||||
0 | |||||||||
0 | 4: Proposed Contract Period | ||||||||
2. QIO Area (State): | 0 | From: | 12/30/1899 | ||||||
To: | 12/30/1899 | ||||||||
DETAIL COSTS | 5. CKD Task 1: Clinical Quality Improvement | 6. CKD Task 2: Community Collaboration | 7. CKD Optional Task 1: Support for Companion CMS Quality Initiatives | 8. CKD Optional Task 2: HIT | 9. CKD Optional Task 3: Reduction in Disparities | Total Projected Medicare - 3yr Other Direct Costs | |||
d. Rent | $0 | $0 | $0 | $0 | $0 | $0 | |||
e. Storage | $0 | $0 | $0 | $0 | $0 | $0 | |||
f. Utilities | $0 | $0 | $0 | $0 | $0 | $0 | |||
g. Maintenance & Repairs | $0 | $0 | $0 | $0 | $0 | $0 | |||
h. Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | |||
i. Data Processing | $0 | $0 | $0 | $0 | $0 | $0 | |||
j. Equipment Leasing & Rental | $0 | $0 | $0 | $0 | $0 | $0 | |||
k. Office Supplies | $0 | $0 | $0 | $0 | $0 | $0 | |||
l. Reproduction & Printing | $0 | $0 | $0 | $0 | $0 | $0 | |||
m. Telephone | $0 | $0 | $0 | $0 | $0 | $0 | |||
n. Postage & Express Mail | $0 | $0 | $0 | $0 | $0 | $0 | |||
o. Consultants | |||||||||
p. Meeting & Conferences | $0 | $0 | $0 | $0 | $0 | $0 | |||
q. Travel | |||||||||
r. Training | $0 | $0 | $0 | $0 | $0 | $0 | |||
s. Garage & Parking Spaces | $0 | $0 | $0 | $0 | $0 | $0 | |||
t. Dues & Subscriptions | $0 | $0 | $0 | $0 | $0 | $0 | |||
u. Recruiting | $0 | $0 | $0 | $0 | $0 | $0 | |||
v. Temporary Help | $0 | $0 | $0 | $0 | $0 | $0 | |||
w. Continuing Education | $0 | $0 | $0 | $0 | $0 | $0 | |||
x. Legal Fees | $0 | $0 | $0 | $0 | $0 | $0 | |||
y. Accounting/Audit Fees | $0 | $0 | $0 | $0 | $0 | $0 | |||
z. Board of Directors Fees | $0 | $0 | $0 | $0 | $0 | $0 | |||
aa. Insurance | $0 | $0 | $0 | $0 | $0 | $0 | |||
bb. Bank Charges | $0 | $0 | $0 | $0 | $0 | $0 | |||
cc. Other - see attached | $0 | $0 | $0 | $0 | $0 | $0 | |||
TOTAL | $0 | $0 | $0 | $0 | $0 | $0 | |||
File Type | application/vnd.openxmlformats-officedocument.spreadsheetml.sheet |
File Modified | 0000-00-00 |
File Created | 0000-00-00 |