In: Accounting
Good Will General Hospital is introducing a new service that anticipates to have 550 patient visits per year at an average cost per visit of $2,200 and average billed charges per visit of $4,500.
Determine the amount of gross revenue, contractual deductions,
net patient revenue, total costs and net operating income that
would result for both Medicare and Medicaid.
Payor Class Number Pt. visits Payment /case Gross Revenue Contractual Deductions Net Pt Revenue Total Costs Net Operat. Income
Medicare 350 $2,050
Medicaid 200 $1,650
Amount in $ | ||||||||
Payor Class |
Number pt. visits | Payment/Case | Gross Revenue | Contractual deductions | Net Pt. Revenue | Total Costs | Net Operat. Income | |
Medicare | 350 | 4500 | 1,575,000 | 717,500 | 857,500 | 770,000 | 87,500 | |
Medicaid | 200 | 4500 | 900,000 | 330,000 | 570,000 | 440,000 | 130,000 | |
Total | 550 | 2,475,000 | 1,047,500 | 1,427,500 | 1,210,000 | 217,500 | ||
Working | ||||||||
Amount in $ | ||||||||
Payor Class |
Number pt. visits | Payment/Case | Gross Revenue | Contractual deductions | Net Pt. Revenue | Total Costs | Net Operat. Income | |
Medicare | 350 | 4500 | =350*4500 | =350*2050 | =1575000-717500 | =350*2200 | =857500-770000 | |
Medicaid | 200 | 4500 | =200*4500 | =200*1650 | =900000-330000 | =200*2200 | =570000-440000 | |
Total | 550 | 2,475,000 | 1,047,500 | 1,427,500 | 1,210,000 | 217,500 | ||