1. Background
2. Objectives
3. Materials and Methods
| The Type of Cost Element | Variable Costs | Capital Costs | |
|---|---|---|---|
| The Minimum Useful Life of Capitals | The Maximum Useful Life of Capitals | ||
| Labor cost | 146.798 | ||
| Consumables | |||
| Nonmedical | 1.737 | ||
| Medical | 146.638 | ||
| Depreciation cost of building | 100.833 | 15.125 | |
| Depreciation cost of equipment | |||
| Nonmedical | 2.477 | 1.223 | |
| Medical | 132.920 | 88.493 | |
| Municipal services | |||
| Water | 35 | ||
| Electricity | 372 | ||
| Gas | 92 | ||
| Telephone | 231 | ||
| Sum | 295.904 | 236.200 | 104.842 |
| Total costs of MRI center (variable + capital) | 532.104 | 400.747 | |
4. Results
a Data ate presented as %.
b Based on minimum useful life.
c Based on maximum useful life.
| Costs | Scenario 1 | Scenario 2 |
|---|---|---|
| Within the activity center | 532104 (91.5) | 400746 (89.5) |
| Allocated from other centers | 49966 (8.5) | 46692 (10.5) |
| Total cost | 582070 (100) | 447456 (100) |
| Services (Cost Object) | Time, min | Medical Consumables | Labor Cost | Depreciation Cost for Medical Equipment 1 | Depreciation Cost for Medical Equipment 2 | Non-Medical Consumables | Depreciation Cost for Non-Medical Equipment 1 | Depreciation Cost for Non-Medical Equipment 2 | Depreciation Cost for Building 1 | Depreciation Cost for Building 2 | Costs Allocated From Other Sectors 1 | Costs Allocated From Other Sectors 2 | Facility Management Costs | Unit Cost, Scenario 1 | Unit Cost, Scenario 2 | Approved Tariff | Tariff- Unit Cost, Scenario 1 | Tariff- Unit Cost, Scenario 2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Abdominal MRA. s. c. | 50 | 9.1 | 17 | 15.3 | 10.2 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 49.5 | 39.6 | 77.81 | 28.36 | 38.14 |
| Abdominal MRI. c. s. | 60 | 24.6 | 20.4 | 18.4 | 12.2 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 71.5 | 60.5 | 87.33 | 15.88 | 26.76 |
| Abdominal MRI. c. | 45 | 17.7 | 15.3 | 13.8 | 9.2 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 54.8 | 45.5 | 52.44 | -2.41 | 6.87 |
| Arm-Forearm -Hand. c. s. | 120 | 41.5 | 40.7 | 36.9 | 24.5 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 127 | 110.07 | 87.33 | -39.82 | -22.74 |
| Brain. c. | 20 | 6.8 | 6.8 | 6 | 4 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 27.7 | 20.97 | 52.44 | 24.79 | 31.47 |
| Brain. s. | 8 | 4.6 | 2.7 | 2.4 | 1.6 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 17.7 | 12.27 | 61.25 | 43.5 | 48.98 |
| Brain. c. s. | 28 | 11.4 | 9.5 | 8.6 | 5.7 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 37.5 | 29.97 | 87.33 | 49.78 | 57.36 |
| Cervical. c. s. | 15 | 7 | 5.1 | 4.6 | 3.1 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 24.6 | 18.37 | 87.33 | 62.68 | 68.96 |
| Cervical MRA. c. s. | 20 | 5.4 | 6.8 | 6.1 | 4.1 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 26.3 | 19.64 | 77.81 | 51.46 | 58.17 |
| Cervical. s. | 30 | 7.5 | 10.2 | 9.2 | 6.1 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 34.9 | 27.2 | 52.44 | 17.5 | 25.24 |
| Cervical. c. | 10 | 6.5 | 3.4 | 3.1 | 2 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 21 | 15.4 | 61.25 | 40.17 | 45.85 |
| Femur-Leg-Foot. c. s. | 120 | 41.5 | 40.7 | 36.9 | 24.6 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 127 | 110.17 | 87.33 | -39.82 | -22.84 |
| Femur-Leg-Foot. s. | 60 | 26.1 | 20.8 | 18.4 | 12.3 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 72.9 | 62.13 | 52.44 | -20.51 | -9.69 |
| Hip-Knee-Ankle. c. | 90 | 17.3 | 30.6 | 27.7 | 18.4 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 83.6 | 69.69 | 61.25 | -22.35 | -8.44 |
| Hip-Knee-Ankle. c. s. | 120 | 35.9 | 40.7 | 36.9 | 24.6 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 121.6 | 104.62 | 87.33 | -34.28 | -17.29 |
| Hip-Knee-Ankle. s. | 60 | 20.5 | 20.4 | 18.4 | 12.3 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 67.4 | 56.58 | 52.44 | -14.96 | -4.14 |
| Lumbosacral. s. c. | 17 | 7 | 5.8 | 5.2 | 3.5 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 26.06 | 19.66 | 87.33 | 61.27 | 67.67 |
| Lumbosacral. c. | 12 | 3 | 4.1 | 3.7 | 2.4 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 18.8 | 12.92 | 61.25 | 42.45 | 48.33 |
| Lumbosacral. s. | 12 | 4.4 | 4.1 | 3.7 | 2.4 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 20.27 | 14.39 | 52.44 | 32.17 | 38.05 |
| MRS | 60 | 8 | 20.4 | 18.4 | 12.3 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 54.84 | 44.02 | 81.95 | 27.11 | 37.93 |
| Common MRU | 30 | 6 | 10.2 | 9.2 | 6.1 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 33.47 | 25.74 | 73.66 | 40.19 | 47.92 |
| Dynamic MRU | 30 | 6 | 10.2 | 9.2 | 6.1 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 33.47 | 25.74 | 87.33 | 53.86 | 61.59 |
| Bilateral MRM. c. s. | 60 | 15.4 | 20.4 | 18.4 | 12.3 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 62.23 | 51.41 | 61.25 | -0.98 | 9.84 |
| Pelvic. c. s. | 30 | 13.4 | 10.2 | 9.2 | 6.1 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 40.87 | 33.13 | 87.33 | 46.46 | 54.2 |
| Pelvic. s. | 20 | 8.7 | 6.8 | 6.1 | 4.1 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 29.67 | 22.96 | 52.44 | 22.77 | 29.48 |
| Shoulder-Elbow-Wrist. c. | 90 | 17.3 | 30.6 | 27.7 | 18.4 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 83.6 | 69.69 | 61.25 | -22.35 | -8.44 |
| Shoulder-Elbow-Wrist. c. s. | 120 | 41.4 | 40.7 | 36.9 | 24.6 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 127.16 | 110.17 | 87.33 | -39.83 | -22.84 |
| Shoulder-Elbow-Wrist. s. | 60 | 26.1 | 20.4 | 18.4 | 12.3 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 72.95 | 62.13 | 52.44 | -20.51 | -9.69 |
| Thoracic MRA | 20 | 5.4 | 6.8 | 6.1 | 4.1 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 26.35 | 19.64 | 77.81 | 51.46 | 58.17 |
| Thoracic. c. s. | 15 | 6.9 | 5.1 | 4.6 | 3.1 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 24.64 | 18.44 | 87.33 | 62.69 | 68.89 |
| Thoracic. s. | 12 | 4.5 | 4.1 | 3.7 | 2.4 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 20.27 | 14.39 | 52.44 | 32.17 | 38.05 |
| MRCP | 30 | 11.6 | 10.2 | 9.2 | 6.1 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 39.02 | 31.28 | 73.66 | 34.64 | 42.38 |
| MRV | 30 | 7.2 | 6.8 | 6.1 | 4.1 | 0.09 | 0.12 | 0.06 | 5.2 | 0.78 | 2.6 | 2.4 | 0.04 | 28.2 | 21.49 | 77.81 | 49.61 | 56.32 |
a 1 US Dollar was worth 1000 Iranian Tomans
b Abbreviations: c in lower case with contrast; c.s, with and without contrast; MRA, MR Angiography; MRU, MR Urography; MRM, MR Mammography; MRCP, MR Cholangiopancreatography; MRV, MR Venograph; s, without contrast.