Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Year 1 number of visits average charge per visit* total charges amount billed collection rate income Medicaid 1,250 $62.50 $78,125 $ 78,125 95% $74,219 Medicare
| Year 1 | number of visits | average charge per visit* | total charges | amount billed | collection rate | income |
| Medicaid | 1,250 | $62.50 | $78,125 | $ 78,125 | 95% | $74,219 |
| Medicare | 2,500 | $70.59 | $176,475 | $ 176,475 | 95% | $167,651 |
| Private Insurance | 100 | $95.00 | $9,500 | $ 9,500 | 80% | $7,600 |
| Self Pay (sliding fee) | 50 | $75.00 | $3,750 | $ 3,750 | 40% | $1,500 |
| 3,900 | $ 267,850 | $250,970 | ||||
| *Includes all adjustments and any co-insurance amounts for all visit types | ||||||
| Year 2 | number of visits | average charge per visit* | total charges | amount billed | collection rate | income |
| Medicaid | 1,750 | $62.50 | $109,375 | $ 109,375 | 96% | $105,000 |
| Medicare | 3,500 | $70.59 | $247,065 | $ 247,065 | 96% | $237,182 |
| Private Insurance | 400 | $95.00 | $38,000 | $ 38,000 | 85% | $32,300 |
| Self Pay (sliding fee) | 200 | $75.00 | $15,000 | $ 15,000 | 45% | $6,750 |
| 5,850 | $ 409,440 | $381,232 | ||||
| *Includes all adjustments and any co-insurance amounts for all visit types | ||||||
| Year 3 | number of visits | average charge per visit* | total charges | amount billed | collection rate | income |
| Medicaid | 2,000 | $63.75 | $127,500 | $ 127,500 | 98% | $124,950 |
| Medicare | 3,800 | $72.00 | $273,607 | $ 273,607 | 97% | $265,399 |
| Private Insurance | 900 | $96.90 | $87,210 | $ 87,210 | 90% | $78,489 |
| Self Pay (sliding fee) | 500 | $76.50 | $38,250 | $ 38,250 | 50% | $19,125 |
| 7,200 | $ 526,567 | $487,963 | ||||
| *Includes all adjustments and any co-insurance amounts for all visit types |
| Year 1 | Year 2 | Year 3 | |
| PPHF Grant | $100,000 | $100,000 | $100,000 |
| Foundation Grants | $75,000 | $ 50,000 | |
| Total | $175,000 | $150,000 | $100,000 |
| Projected Non-Staffing Costs | |||
| Year 1 | Year 2 | Year 3 | |
| Fringe Benefits | $ 59,609 | $ 60,802 | $ 62,018 |
| Travel | $ 5,000 | $ 5,000 | $ 10,000 |
| Training | $ 35,000 | $ 10,000 | $ 15,000 |
| Equipment | $ 5,000 | $ 2,000 | $ 2,000 |
| Supplies | $ 15,000 | $ 15,300 | $ 15,606 |
| Contractual | $ 8,000 | $ 8,160 | $ 8,323 |
| Allocated Rent | $ 23,418 | $ 23,769 | $ 24,126 |
| Depreciation | $ 26,277 | $ 35,036 | $ 35,036 |
| Insurance | $ 4,004 | $ 4,204 | $ 4,414 |
| Overhead Allocation | $ 9,167 | $ 9,442 | $ 9,725 |
| Uncollectible Income | $ 21,281 | $ 39,865 | $ 55,177 |
| Marketing | $ 45,000 | $ 15,000 | $ 15,000 |
| Indirect Charges | $ 54,764 | $ 56,955 | $ 59,233 |
| Total | $ 311,520 | $ 285,533 | $ 315,659 |
| Projected Staffing Costs | ||||
| Annual Salary | ||||
| FTE | Year 1 | Year 2 | Year 3 | |
| Endocronologist | 0.93 | $ 158,000 | $ 165,900 | $ 174,195 |
| Contract Specialists | 0.30 | $ 75,000 | $ 78,750 | $ 82,688 |
| Nurse Practitioner | 0.95 | $ 84,094 | $ 86,617 | $ 89,215 |
| Community Health Workers | 4.00 | $ 244,000 | $ 251,320 | $ 258,860 |
| Reception/Office Management | 1.00 | $ 35,000 | $ 35,700 | $ 36,414 |
| Total | $ 596,094 | $ 618,287 | $ 641,371 |
| Projected Capital Costs | |||
| Year 1 | Year 2 | Year 3 | |
| Server | $ 15,000 | ||
| Remodel of Office Space | $ 98,550 | ||
| Security System | $ 2,654 | ||
| Furniture | $ 12,281 | $ 1,000 | $ 1,000 |
| Practice Management System | $ 5,000 | $ 2,500 | $ 2,500 |
| Computers & Cabling | $ 41,696 | ||
| Total | $ 175,181 | $ 3,500 | $ 3,500 |
How can I make charts based on the above information?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started
Financial Management Of Health Care Organizations
Authors: William N. Zelman, Michael J. McCue, Noah D. Glick, Marci S. Thomas
4th Edition
111846656X, 978-1118466568
