Coral Bay Hospital Solution Excel Workings

7/24/2019 Coral Bay Hospital Solution Excel Workings

1/20

Wgkmdroi 4

Pdck 4

GDWK :0 Wtufkmt Ukrsoim

>/3/:043

GIZDA JD_ NIWP!DA

!rdfotoimd" Pri#kgt Dmd"$sos

D"si %ir dm$ it&kr 'ri#kgts &k"' '"kdsk (do" (k) gdm &k"' om dm$ giursks *omdmgk+ ,dmd,dr-ktomc+ Nu(dm Zksiurgks+ Ircdmo.dtoim Jk&doir+ Kgimi(ogs+ Kgk"+ osskrtdtoim+ G

Im"omk !kst dmf dm$ it&kr -omf i% 'ri#kgts)

!&os gdsk o""ustrdtks d gi('"ktk gd'otd" ufcktomc dmd"$sos+ omg"ufomc gds& %"i7 dmd"$sos

dmf 'ri%otdo"ot$ (kdsurks) 6itk t&k (ifk" ktkmfs ti Gi"u(m )

!&k (ifk" gimsosts i% d gi('"ktk dsk gdsk dmd"$sos;mi g&dmcks mkkf ti k (dfk

ti t&k kostomc ,IKA5K6KZD!K D!D skgtoim) Ni7kkr+ d"" d"uks om t&k stufkmt

krsoim 6P! D!D skgtoim &dk kkm rk'"dgkf 7ot& .kris) !&us+ stufkmts (ust fktkr(o

?&km t&os os fimk+ dm$ krrir gk""s 7o"" k girrkgtkf dmf t&k dsk gdsk si"utoim 7o"" d''kdr

6itk t&dt t&k stufkmt krsoim fiks mit gimtdom dm$ ros- dmd"$sks+ si stufkmts 7o"" &dk ti

crd'&ogs 2g&drts8 ds mkkfkf ti 'rkskmt t&kor rksu"ts)

6P! D!D1

Admf omotod" gist


2/20

Wgkmdroi 4

Pdck :

,IKA5K6KZD!K D!D1

k'rkgodtoim Wg&kfu"k1

,DGZW k'rkg) Kmf i% _kdr

_kdr *dgtir K'kmsk Jii- d"uk

4 0):0 00+000

0)4@ 4+@00+000 :+@00+000

F 0)4: 4+:00+000 4+300+000

= 0)44 4+400+000 00+000

0)0 00+000 0

6kt Gds& *"i7s1

Pri#kgt Gds& *"i7s

_kdr 0 4

Admf i''irtumot$ gist 2


3/20

Wgkmdroi 4

Pdck

M $-'.,0&0

O// 4&"

:O// 44-

dyjdg+ 64

_ks, tnk pripisda sniuaf jk dggkptkf ds tnk M os pisotovk

& Omeadtoim os imk ie tnk ist foeeoguat edgtirs ti fkda otn om pri%kgt dmdaysos(d) ipaktk tnk omeadtoim opdgt tdjak snim om 7!nojot &0&

#ist Omeadt!im Mkt Pdt!kmt Zk$kmuk Omea

%&'(,)*) )+ 4+ *+ +

)+

4+

*+

+

-+

(+

+

(j) ndt dmdckkmt omeirdtoim os privofkf jy tnk omeadtoim opdgt tdjak;

5 3mk jidrf kjkr dmts ti d+k surk tndt d gipaktk ros+ dmdaysos, omgaufomc s

(d) kreir d skmsotovoty dmdasysos>kmsotovoty 4? rieotdjoaoty dmf 2rkd+kvkm :kdsurks jdskf im ist ie dpotda

ist ie dpotda 4000 600 #00

6kt 'rkskmt d"uk 26PU8 3=+0:0

mtkrmd" rdtk i% rkturm 2ZZ8 4:)@

Pd$dg- F)4 F)4 F)4

,ZZ 44)> @) 40)F

8nk pripisda oaa jk umdgkptdjak eir gist ie gdpotda irk tndm 4&"

(j) ndt dmdckkmt omeirdtoim os privofkf jy tnk skmsotovoty dmdaysos;

6PU -kk's fkg"omomc o% t&k gist i% gd'otd" rosks dik 40) D"t&iuc& g&dmck om gist i% gd

6 (d) kreir d sgkmdroi dmdaysos

>gkmdroi 4 2dsk dsk 1 ist ie gdpotda 40, rigkfurks pkr fdy &0, mkt pdtokmt rkv

M 3=+0:0

O// 4:)@

:O// 44)>

dyjdg+ F)4

!&k trkmf s&i7s t&dt gist om%"dtoim &ds mkcdtok o('dgt 7&krkds t&k rkkmuk om%"dtoim &dst&dm t&k mkcdtok o('dgt i% gist om%"dtoim) !&os os kgdusk+ o% t&k om%"dtoim rdtk os sd(k %ir gNi7kkr o% t&k gist om%"dtoim os omgrkdsomc dt d rdtk &oc&kr t&dm t&k rkkmuk om%"dtoim t&km t


4/20

Wgkmdroi 4

Pdck F

>gkmdroi & ist ie gdpotda 46, rigkfurks pkr fdy &., mkt pdtokmt rkvkmuk pkr pri

M gkmdroi 5 ist ie gdpotda 4&, rigkfurks pkr fdy 4., mkt pdtokmt rkvkmuk pkr pri

M 2


5/20

Wgkmdroi 4

Pdck =

' Duaks 2krcdm os ddrk tndt tnkrk drk sik qudaotdtovk edgtirs tndt drk rkakvdmt t

(d) ndt qudaotdtovk edgtirs ocnt suppirt pri%kgt dggkptdmgk;

*dird"k gi('ktotok kmorim(kmt 7o"" su''irt t&k dssu('toim gimsofkrkf im 'rigkfurk

(j) ndt qudaotdtovk edgtirs ocnt prkgaufk pri%kgt dggkptdmgk;

Wto%% gi('ktotoim (d$ rkfugk t&k dssu('toim im 'rigkfurks 'kr fd$+ rkfugks mkt rkkmuk

(g) dm yiu tnom+ ie dmy gists tndt ocnt jk dssigodtkf otn tnk pri%kgt tndt ndvk m

(f) =rk tnkrk dmy pitkmtoda jkmkeots tndt ndvk mit jkkm omgaufkf;

6i) D"" 'ssi"k kmk%ots &dk kkm omg"ufkf)

(k) ndt dffotoimda fdtd iuaf yiu skk+ eri itnkr nispotda stdee kjkrs ti gimf,imt&"$ ,W s&i7omc trkmf i% om'dtokmts i'tomc %ir surckr$+ dgtud" gist omgurrkf im surckr

- imsofkromc daa piomts, iuaf yiu juoaf tnk djuadtiry surckry gkmtkr;

" Om yiur ipomoim, ndt drk tnrkk +ky akdrmomc piomts eri tnos gdsk;

!&k gik%%ogokmt i% drodtoim rk%"kgts t&k d(iumt i% ros- td-km %ir kkr$ umot i% k'kgtkf rktudrodtoim i% 6PU rdmcks kt7kkm 4)0 ti :)0+ t&k 'ri#kgt skk(s ti k kr$ ros-$)

6i) D"" 'isso"k gists &dk kkm omg"ufkf) Ni7kkr+ imk gist t&dt (d$ &dk kkm gimsoft&os os fo%%ogu"t ti dsskss dmf uo"f om t&k (ifk")

t (d-ks skmsk ti uo"f t&k d(u"dtir$ surckr$ gkmtkr kgdusk ot os mkkf i% t&k &iur ds osom'dtokmt surckr$ dmf &kmgk 7o"" &dk "imc tkr( o('dgt im Gird" Jd$ Jusomkss) D"si 'isotoi'kmomc t&k d(u"dtir$ surckr$ gkmtkr)

Pri#kgt 6PU kd"udtoim s&iu"f gimsofkr d"" mkgkssdr$ drod"ks ti kd"udtk 'ri#kgt odo"otmkgkssdr$ $ 'kr%ir(omc skmsotoot$ dmf sgkmdroi dmd"$sos) t os d"si o('irtdmt ti ofkmto%$ tsug& "iss s&iu"f d"si k gimsofkrkf om t&k kd"udtoim)


6/20

Wgkmdroi 4

Pdck

k(kmt+ Wtrdtkc$+PW,+

mk

Gi'$roc&t :04F Nkd"t&Df(omostrdtoim Prkss


7/20

Wgkmdroi 4

Pdck 3

& 5 6 .

$6,4&0,000 $6,&65,#00 $6,5'0,"0- $6,.0&,05.

@F=+=F0 @3+@0 4+00+4: 4+0+:43

2=4=+0008 2=0+F=08 2=F+F8 2=:+3=F8

=4+=00 =+0F= =F+ =+:3=4+00+000 4+00+@00 4+0@:+3:3 4+4:=+=0@

3+0>0 >+4@: @+> F0+=4>

+:00+000 4+@00+000 4+:00+000 4+400+000

($#&",4&0) $'6-,00# $4,.&',66' $4,'0",&'0

2:=4+F>8 :@@+:0 40+@3@ >+30>

($5'',6'&) $66-,-06 $"4#,6#- $4,0&.,.#&

+:00+000 4+@00+000 4+:00+000 4+400+000

4>0+000

+:F0+000

$&,-&&,.&- $&,56-,-06 $&,44#,6#- $.,.6.,.#&

($.,0'",-'&) ($&,'54,0#-) ($#46,#00) $6,"50,"#&

i tnk lkdsurks !mf!gdtk dggkptdmgk ir rk"kgt!im ie tnk pripiskf dljuadtiry surckry gkmtkr9


8/20

Wgkmdroi 4

Pdck >

dt!im

-+ (+ +

msotovoty dmf sgkmdroi dmdaysks, os pkreirkf jkeirk tnk pripisda os skmt ti tnk jidrf

-00 4&00 4600

F)4 F)4 F)4

44)4 4:) 4)

otd" 7o"" &dk mi o('dgt im ZZ dmf 'd$dg-+ ,ZZ 7o"" rosk dmf %d"" 7ot& rosk dmf %d"" i% gist i% gd

muk pkr prigkfurk $4,000 dmf 2uoaf


9/20

Wgkmdroi 4

Pdck @

kfurk $4,&00 dmf 2uoaf "&-

::3)::3>:=>4 &&-

iut girrkadtoim ie tnk surckry gkmtkr dmf nispotda gdsn eais)

r ti (d-k 'ri#kgt od"k) m t&os gdsk t&k t&rkk EPs drk Prigkfurks 'kr fd$+ 6kt Zkkmuk 'kr

r+ Jduskr, tnk nispotdaGs *3, djiut jitn tnk ros+ omnkrkmt om tnk nispotda@s dvkrdck


10/20

Wgkmdroi 4

Pdck 40

tnk surckry gkmtkr fkgosoim

'kr fd$ ds 7k"" ds mkt rkkmuk 'kr 'rigkfurk dmf &kmgk 7o"" (domtdom t&k 'ri#kgt odo"ot$

'kr 'rigkfurk+ omgrkdsk om fk(dmf %ir su''"oks "kdfomc ti rosk om gist i% su''"oks

t jkkm omgaufkf om tnk dmdaysos;

gt d irk tniriucn dmdaysos;im d (imt&"$ dsos+ gi('ktotok om%ir(dtoim usomc itti(s u' d''ridg& usomc std%% mkt7ir-)

rm dmf &kmgk "i7kr t&k rdtoi "kss ros-$ os t&k 'ri#kgt) Womgk om t&k cokm gdsk t&k gik%%ogokmt i%

rkf os t&k gd('docm / (dr-ktomc gist dmf gist t&dt (d$ k omgurrkf ti sustdom gi('ktotoim) Jut

skkm om t&k gdsk t&dt t&k iut'dtokmt surckr$ mu(kr os omgrkdsomc "kdfomc ti fkg"omk om mu(kr i%k 6PU dmf skmsotoot$ dmf sgkmdroi dmd"$sos %urt&kr (d-ks t&k gdsk kkm strimckr ti ci %ir

) osgiumt rdtk dssu('toim s&iu"f k td-km gdrk%u""$ dmf strkss tkstomc i% t&k 'ri#kgt osk i''irtumotoks "ist ir %irkcimk om "oku i% 'ri#kgt umfkr gimsofkrdtoim dmf t&k kgimi(og d"uk i%


11/20

Wgkmdroi 4

Pdck 44

otd" rks'kgtok"$


12/20

Wgkmdroi 4

Pdck 4:

"$


13/20

6P! D!D1

Admf omotod" gist


14/20

k'rkgodtoim :+000+000

mgi(k k%irk tdks +F00

Pri#kgt mkt omgi(k


15/20

& 5 6 .

=0 3+=00 4+:+4:= 4+=+@0@ 4+F0+>>

3+0>0 >+4@: @+> F0+=4>


16/20

+:00+000 4+@00+000 4+:00+000 4+400+000

>+>0 : 4+04@ F0+000

$6,&45,0&- $5,'-4,04" $5,."4,#6" $',##6,"""

($&,55",5'&) $4,664,#6' $.,055,&"# $4&,#"-,&".


17/20

6P! D!D1

Admf omotod" gist


18/20

k'rkgodtoim :+000+000

mgi(k k%irk tdks 2


19/20

& 5 6 .

4@+=F= >FF+4:

3+0>0 >+4@: @+> F0+=4>


20/20

+:00+000 4+@00+000 4+:00+000 4+400+000

2:8 28 2FF+F:38 24=+@08 240F+4F>8

2+@3:8 2

Documents

Coral Bay Hospital Solution Excel Workings