Admissions Admission 8 Medicare TOTAL Filter Formula Bar Toolb s Open Save Print Cut Copy Paste Format Undo Redo AutoSum Sort A Home Layout Tables ChartsSmartArtFormulasData Review Font FillCalibri (Body) ij laber/ Wrap TextICurren D27 28 29 b. Now, assume that halif of the 100,000 covered lives in the commercial payer group will be moved to a capitated plan. All utlization 30 and cost data remain the same. Complete the table below and determine the PMPM rate the hospltal have to charge to retain the 31 same Net Income caloulated in part a. 32 Ttl Variable Contribution VC per Admission Ang Rev per evenue by Payer d Costs Margin 34 Commercial FFS 6 PennCare 37 Medicare 38 TOTAL 39 40 PMPM rate 42 43 45 46 48 49 50 51 52 54 c. What overall net income would be produced i the admission rate of the capitated group were reduced by 10%? ARevper AdmssionRevenue by Payer Admission TEl Vanable Contribution 56 Comm FFS 59 Medicare 60 TOTAL 62 NET INCOME 3.1 3.2 3.5+ Normal View 13 MacBook