In: Finance
General Hospital is introducing a new service that anticipates having 550 patient visits per year at an average cost per visit of $2,250 and average billed charges per visit of $4,400. 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. Must show all work and calculations.
Payor Class Number of pt visits Payment /case Gross Revenue Contractual Deductions Net Pt Revenue Total Costs Net Operating Income
Medicare 350 $2,050
Medicaid 200 $1,650
Answer : Below is the calculation showing amount of gross revenue, contractual deductions, net patient revenue, total costs, and net operating income that would result for both Medicare and Medicaid
For Medicare :
Gross Revenue = Number of Pts visit * Average Billed charges
= 350 * 4400
= 1,540,000
Contractual Deduction = Net revenue - Gross Revenue
= 717500 - 1,540,000
= -822,500
Net Revenue = Number of Pts visit * Payment / case
= 350 * 2050
= 717500
Total Costs = Number of Pts visit * Cost per visit
= 350 * 2250
= 787500
Net operating Income / loss =Net Revenue - Total Cost
= 717500 - 787500
= -70000
For Medicaid :
Gross Revenue = Number of Pts visit * Average Billed charges
= 200 * 4400
= 880,000
Contractual Deduction = Net revenue - Gross Revenue
= 330,000 - 880,000
= -550,000
Net Revenue = Number of Pts visit * Payment / case
= 200 * 1650
= 330,000
Total Costs = Number of Pts visit * Cost per visit
= 200 * 2250
= 450,000
Net operating Income / loss =Net Revenue - Total Cost
= 330,000 - 450,000
= -120,000