| Literature DB >> 27463254 |
Márcia Stefânia Ribeiro Macêdo1, Sônia Cristina Lima Chaves2, Antônio Luis de Carvalho Fernandes2.
Abstract
OBJECTIVE: To estimate the investments to implement and operational costs of a type I Oral Health Care Team in the Family Health Care Strategy.Entities:
Mesh:
Year: 2016 PMID: 27463254 PMCID: PMC4943518 DOI: 10.1590/S1518-8787.2016050005771
Source DB: PubMed Journal: Rev Saude Publica ISSN: 0034-8910 Impact factor: 2.106
Quantities, unit and total pricesa of each cost component (variable, direct fixed, and indirect fixed costs), including their respective data sources for funding an oral health care team in the Family Health Care Strategy in 2012. Salvador, BA, Northeastern Brazil.
| Cost component (quantity, unit and total prices in R$) |
|---|
| Variable costs |
| Consumables (quantity, unit and total prices in R$) |
| 70% Alcohol (156, R$3.03 = R$472.68), 10 L sharp container (10, R$1.46 = R$14.60), gauze pads 6.5 x 6.5 (90, R$64.00 = R$5,760.00), 3-0 chromic catgut suture thread with needle (8, R$19.68 = 157.44), adhesive autoclave tape (10, R$4.08 = R$40.80), adhesive autoclave tape (4, R$2.85 = R$11.40), disposable cap (1, R$6.17 = R$6.17), scalpel blade no. 22 (2, R$9.00 = R$18.00), scalpel blade no. 24 (0.5 , R$9.00 = R$4.50), disposable surgical glove no. 8.0 (6,5. R$160.00 = R$1,040.00), L s (100, R$10.00 = R$1,000,00), size L latex procedure glove (10, R$21,00 = R$210,00), size M latex procedure glove (100, R$10,00 = R$1,000.00), disposable surgical masks (14.5, R$8.00 = R$116.00), suture needle and thread (4, R$19.92 = R$79.68), short dental needle (3, R$10.46 = R$31.38), cotton balls (200, R$1.43 = R$286.00), dental cotton roll (50, R$0.69 = R$34.50), dental etching agent (4, R$0.94 = R$3.76), 1035 cylinder diamond drill bit (1, R$2.50), 1093 cylinder diamond drill bit (1, R$2.00), oval shofu finish drill bit (20, R$3.79 = R$75.80), calcium hydroxide cement (2, R$7.33 = R$14.66), calcium hydroxide PA (4, R$2.23 = R$8.92), powder ionomer cement (2, R$6.18 = R$12.36), powder ionomer cement (3, R$9.43 = R$28.29), liquid ionomer cement (2, R$4.19 = R$8.38), liquid ionomer cement (3, R$5.84 = R$17.52), dental cream (20, R$0.78 = R$15.6), adult toothbrush (450, R$0.25 = R$112.50), children’s toothbrush (450, R$0.22 = R$99.00), silver filings (4, R$40.18 = R$160.72), mercury for dental amalgam (6, R$40.00 = R$240.00), dental carbon paper (2, R$1.93 = R$3.86), prophylaxis paste (5, R$2.49 = R$12.45), 4mm abrasive steel strip (2, R$6.03 = R$12.06), 6MM abrasive steel strip (2, R$5.70 = R$11.40). Total: R$8,083.47/Approximate total for calculation: R$8,084.00. |
|
|
| Direct fixed costs |
| Salaries: Dental surgeon (R$64,740.48), approximate value for calculation (R$64,741.00); Oral Health Assistant (R$16,067.40), approximate value for calculation (R$16,067.00). |
| Maintenance contract: R$2,778.00. Depreciation calculation (10% a year). |
| Equipment: Automatic mechanic amalgamator (R$850.00), Autoclave - pro rata calculation per m2 (R$808.35), Dark Chamber (R$53.26), High speed handpiece (R$183.80), Chair (R$2,940.00), Stool (R$580.00), Microengine (R$370.00), Compressor (R$1,514.00), Contra-angle handpiece (R$210.07), Curing light (R$450.00), Stainless steel amalgam carrier (R$13.00), Ultrasonic scaler (R$1,903.00), Air conditioning (R$810.00), Mobile X-ray machine (R$3,297.00). Total: R$13,982.48. |
| Furniture: Dental display cabinet with wooden door (R$336.00), Fixed chair (R$99.00), Swivel chair (R$194.96), Desk with a drawer (R$205.00), Paper towel holder (R$76.00), 80-liter refrigerator (R$519.93), Sharps container holder (R$38.00). Total: R$1,468.89. Approximate value for calculation R$1,469.00. |
| Instruments: Right-angled root elevator (R$7.83), Left-angled root elevator (R$7.15), Curved straight elevator no. 302 (R$7.19), Curved straight elevator no. 303 (R$7.19), Pediatric straight elevator (R$7.19), Straight elevator no. 301 (R$7.19), Dycal applicator (R$5.10), Burnisher (R$3.50), Rectangular stainless steel tray size 30x40 cm (R$38.00), Rectangular stainless steel tray size 30x25 cm (R$46.20), Scalpel handle no. 03 (R$3.95), Surgical box with lid size 0.20x10x0.5 cm (R$26.45), Surgical box with lid 0.32x0,16x0.8 cm (R$81.72), Straight chisel (R$12.00), Amalgam condenser no. 01 (R$4.21), Amalgam condenser no. 02 (R$4.22), Double ended alveolar curette no. 86 (R$4.21), Gracey surgical curette no. 11/12 (R$4.21), Gracey surgical curette no. 13/14 (R$4.21), Gracey surgical curette no. 9/10 (R$4.21), Dentin excavator no. 14 (R$4.21), Periodontal curette no. 13/14 (R$4.21), Periodontal curette no. 5/6 (R$4.21), Periodontal curette no. 7/9 (R$4.21), Periosteal elevator (R$5.25), Hoe scaler no. 4/8 (R$5.23), Frahm carver (R$3.22), Hollenback carver (R$3.22), Discoid/cleoid carver (R$3.22), Spatula no. 7 (R$4.56), small Heidemann spatula (R$4.56), Dental spatula (R$4.56), Dental mirror with handle (R$1.98), Explorer probe no. 5 (R$2.83), Posterior periodontal scaler (R$4.21), Adult forceps no. 150 (R$19.76), Adult forceps no. 151 (R$19.59), Adult forceps no. 16 (R$19.76), Adult forceps no. 17 (R$19.59), Adult forceps no. 18L (R$21.58), Adult forceps no. 18R (R$21.58), Adult forceps no. 44 (R$21.84), Adult forceps no. 65 (R$19.76), Adult forceps no. 68 (R$19.59), Adult forceps no. 69 (R$19.59), Pediatric forceps no. 1 (R$18.00), Pediatric forceps no. 4 (R$18.00), Pediatric forceps no. 5 (R$18.00), Pediatric forceps no. 6 (R$18.00), Pediatric forceps no. 18D (R$18.00), Forceps no. 101 (R$19.63), Forceps no. 203 (R$19.59), Forceps no. 21 (R$19.59), Forceps no. 210 (R$19.59), Forceps no. 23 (R$19.59), Mortar (R$7.50), Bone file (R$8.85), Clinical tweezers (R$2.86), Curved gouge forceps (R$2.86), Straight gouge forceps (R$32.94), Tweezers for utensils (R$31.94), Pestle (R$6.50), Needle holder (R$13.00), Stainless steel amalgam holder (R$13.00), Matrix retainer (R$14.32), Clamp forceps (R$5.23), Aspirating syringe (R$17.84), Periosteal elevator (R$8.76), 12x12 cm steel lid (R$26.60), Metal-cutting scissors (R$17.80), Curve scissors (R$15.25). Total: R$4,183.36. |
|
|
| Depreciation calculation (4% a year in civil projects): Dental office area (9.3 m2)b (R$10,230.00), Gross floor area (304.88 m2)c. Total: R$409.20/Grand Depreciation Total: R$2,372.76/Approximate total for calculation: R$2,373.00. |
|
|
| Indirect fixed costs (pro rata calculation per m2) |
| Water and electricity (R$488.00). Human resources: Cleaning 1 and 2 (R$467.00) and security (R$348.00). Cleaning and conservation supplies (R$88.00). |
a In 2012, U$S1 = R$1.96.
b Procurement process document dated 2012 for the health care unit construction. Measurement at the family health care unit itself. We prepared it ourselves based on data obtained from Asi Index system, except for civil projects (value per m2 × dental office size in meters). Value per m2 = R$1,100.00.
c The value was not part of the composition of investments in the oral health care team.
Operational costsa and total cost of operation of the evaluated type I oral health care team in the Health District of Liberdade between 2009 and 2012. Salvador, BA, Northeastern Brazil.
| Cost type | Values per year (in | |||
|---|---|---|---|---|
|
| ||||
| 2009 | 2010 | 2011 | 2012 | |
| Variable costs | ||||
| Consumables | 5,447 | 7,981 | 3,930 | 8,084 |
| Direct fixed costs | ||||
| Salaries | ||||
| Dental surgeon | 56,952 | 60,684 | 62,464 | 64,741 |
| Oral health care assistant | 14,714 | 15,690 | 15,886 | 16,067 |
| Equipment maintenance | 2,418 | 2,418 | 2,778 | 2,778 |
| Depreciation calculationb | 2,057 | 2,057 | 2,057 | 2,373 |
| Indirect fixed costs | ||||
| Water and electricity (pro rata calculation) | 412 | 434 | 459 | 488 |
| Supporting staff (cleaning calculated pro rata) | 350 | 410 | 409 | 467 |
| Supporting staff (security calculated pro rata) | 308 | 320 | 334 | 348 |
| Cleaning and conservation supplies (pro rata calculation) | 53 | 79 | 58 | 88 |
|
| ||||
| Total | 82,711 | 90,073 | 88,375 | 95,434 |
a In 2009, U$S1 = R$2; in 2010, U$S1 = R$1.76; in 2011, U$S1 = R$1.68; in 2012, U$S1 = R$1.96.
b For years 2009, 2010, and 2011, the depreciation value was considered via a linear method, based on investments in 2009. For 2012, the new assets that were designed for a new unit were considered.
Structure of operational costsa regarding the base year of 2012 of the evaluated type I oral health care team in the Health District of Liberdade. Salvador, BA, Northeastern Brazil.
| Categories | Annual cost in | Average unit costa (R$/unit) | Vertical analysisb (% on the total cost) |
|---|---|---|---|
| Direct costs (A) | |||
| Variable costs | 8,084 | 2.12 | 8.47 |
| Consumables | |||
| Total (1) | 8,084 | 2.12 | 8.47 |
| Direct fixed costs | |||
| Salaries (total) | 80,808 | 21.23 | 84.67 |
| Dental surgeon salary | 64,741 | 17.01 | 67.84 |
| Oral health care assistant salary | 16,067 | 4.22 | 16.83 |
| Dental office maintenance (total) | 2,778 | 0.73 | 2.91 |
| Depreciation calculation (total) | 2,373 | 0.62 | 2.49 |
| Civil projects | 409 | 0.10 | 0.43 |
| Equipment | 1,398 | 0.36 | 1.47 |
| Furniture | 147 | 0.03 | 0.15 |
| Instruments | 418 | 0.10 | 0.44 |
| Total (2) | 85,959 | 22.58 | 90.07 |
| Total direct costs (A = 1 + 2) | 94,043 | 24.70 | 98.54 |
| Indirect fixed costs (support) (B) | |||
| Electricity/Water (pro rata calculation) | 488 | 0.13 | 0.51 |
| Human resources (cleaning calculated pro rata) | 467 | 0.12 | 0.49 |
| Cleaning and conservation supplies (pro rata calculation) | 88 | 0.02 | 0.09 |
| Human resources (security calculated pro rata) | 348 | 0.09 | 0.36 |
| Total (B) | 1,391 | 0.36 | 1.46 |
| Total cost (+ B) | 95,434 | 25.07 | 100 |
| Number of procedures/year | 3,561 | - | - |
a In 2009, U$S1 = R$2; in 2010, U$S1 = R$1.76; in 2011, U$S1 = R$1.68; in 2012, U$S1 = R$1.96.
b Unit cost = total cost, divided by the number of procedures conducted/year.
c Vertical analysis (%): relative contribution of each cost item in relation to the total cost. Equation: Vertical analysis = Cost element/total cost x 100.
Number of annual procedures executed by the evaluated type I oral health care team in the Health District of Liberdade between 2009 and 2012. Salvador, BA, Northeastern Brazil.
| Type | Procedures per year | |||
|---|---|---|---|---|
|
| ||||
| 2009 | 2010 | 2011 | 2012 | |
| Total individual appointments | 1,787 | 1,399 | 850 | 1,324 |
| Scheduled | 2,320 | 2,315 | 2,322 | 2,477 |
| Treated | 1,513 | 1,344 | 746 | 1,184 |
| Emergencies | 274 | 55 | 104 | 140 |
| Rescheduled and untreated | 160 | 172 | 1,213 | 663 |
| No-shows | 647 | 799 | 363 | 630 |
| Total procedures conducted | 3,230 | 4,293 | 3,493 | 3,806 |
| Health promotion and prevention initiatives | - | 493 | 102 | 108 |
| Individual clinical procedures | 2,982 | 3,527 | 3,274 | 3,370 |
| Surgical procedures | 198 | 197 | 117 | 161 |
| Emergency procedures | 50 | 76 | - | 76 |
Source: Prepared by the authors. The appointment data are based on the unit’s appointment schedule and on its outpatient production, on data from the Outpatient Information System.
The municipality’s and the Ministry of Health’s share in reais* and % in the total expenditures with an oral health care team in the Family Health Care Strategy, 2012.
| Expenditure type | Investment | % of investment | Cost | % of cost | Total | Percentage share |
|---|---|---|---|---|---|---|
| Financial incentives from the Ministry of Health | 12,469 | 41.8 | 31,610 | 33.1 | 44,079 | 35.2 |
| Municipality’s investment and operational costs | 17,395 | 59.2 | 63,824 | 66.9 | 81,219 | 64.8 |
| Total expenditures from an oral health care team in 2012 | 29,864 | 100 | 95,434 | 100 | 125,298 | 100 |
* In 2012, U$S1 = R$1.96