In: Accounting
Good Will General Hospital is introducing a new service that anticipates having 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 gross revenue, contractual deductions, net patient revenue, total costs and net operating income that would result given the payer mix and terms in the table below. Please show all of your work to receive credit. This question is worth 10 points.
Payor Class | Number of patient visits | Payment per case | Gross Revenue | Contractual Deductions | Revenue | Total Costs | Net Operating Income |
Medicare | 350 | $2050 | |||||
Medicaid | 200 | 1,650.00 | |||||
working note | |||||||
a | b | c | a*b = c | d | c-d = e | f | g |
Payor Class | Number of Patient Visits | Payment per Case | Gross Revenue | Contractual Deductions | Revenue | Total Costs | Net Operating Income |
Medicare | 350 | 2050.00 | 717500.00 | 512272.73 | 205227.27 | 512272.73 | 205227.27 |
Medicaid | 200 | 1650.00 | 330000.00 | 167272.73 | 162727.27 | 167272.73 | 162727.27 |
Working: | Average Charges for 550 visits | ||||||
Average billed per visit | 4500.00 | ||||||
- | (Average Cost per visit) | -2200.00 | |||||
Average Contractual deductions | 2300.00 | ||||||
for 550 patient visits | 2300.00 | ||||||
for 350 visits | 1463.64 | ||||||
for 200 visits | 836.36 | ||||||
-In the given question there is only one cost element i.e Contractual Deductions and no other costs exists so when there are no other costs the average costs equals the total cost. | |||||||
-Since there are no other additional costs the net revenue equals the operating cost |