Page 38 - Demo
P. 38
Reimbursement strategy model to earn 25% ROI on the Cassini AND earn back Medicare/Medicaid reimbursment cut per patient
2020
2021
2022
2023
2024
Investment
(44.999)
(11.500)
(11.500)
(11.500)
Loss from cut CMS
(193.780)
(193.780)
(193.780)
(193.780)
(193.780)
Income from assessment
50.000
50.000
50.000
50.000
50.000
Income from add’l premium IOL placements
163.800
163.800
163.800
163.800
163.800
# eyes to be extra converted Premium cases/yr (adjust cell B60 to get cell A63 close to 0)
168
168
168
168
168
% eyes to be converted extra to Premium cases/yr
8,4%
8,4%
8,4%
8,4%
8,4%
Cash flow
(24.979)
20.020
8.520
8.520
8.520
38
Charge form pre-op assessment 25,00
NPV = 0 @ 25% IRR 3.473,47
SALES
