Table 31.1, Income Statement Revenue Expenses FY 2023 $1,162,350 1 2 Staff salaries & benefits $300,000 Physician salaries & benefits 540,000 Supplies 150,000 3 Equipment & facility expenses 60,000 Other expenses 30,000 $1,080,000 Profit $82,350 Patient visits 18,000 Table 31.2, Projected Patient Visits Year 12345 Projected Patient Visits 16,000 16,500 17,000 17,500 18,000 Table 31.3, Reimbursement and Payer Mix Reimbursement Medicare Managed Care Commercial Medicaid Existing Projected Reimbursement Payer Mix % Payer Mix % $52.50 50% 55% $73.50 35% 30% $105.00 10% 5% $42.00 5% 10% $68.25 100% 100% Table 31.4, Projected Practice Expenses Expenses Startup, Year 1 Year 2 Staff salaries & benefits $300,000 $300,000 Physician salaries & benefits 480,000 480,000 Supplies 133,333 137,500 Equipment & facility expenses 80,000 60,000 Other expenses 40,000 30,000 Total Expenses $1,033,333 $1,007,500
Table 31.1, Income Statement Revenue Expenses FY 2023 $1,162,350 1 2 Staff salaries & benefits $300,000 Physician salaries & benefits 540,000 Supplies 150,000 3 Equipment & facility expenses 60,000 Other expenses 30,000 $1,080,000 Profit $82,350 Patient visits 18,000 Table 31.2, Projected Patient Visits Year 12345 Projected Patient Visits 16,000 16,500 17,000 17,500 18,000 Table 31.3, Reimbursement and Payer Mix Reimbursement Medicare Managed Care Commercial Medicaid Existing Projected Reimbursement Payer Mix % Payer Mix % $52.50 50% 55% $73.50 35% 30% $105.00 10% 5% $42.00 5% 10% $68.25 100% 100% Table 31.4, Projected Practice Expenses Expenses Startup, Year 1 Year 2 Staff salaries & benefits $300,000 $300,000 Physician salaries & benefits 480,000 480,000 Supplies 133,333 137,500 Equipment & facility expenses 80,000 60,000 Other expenses 40,000 30,000 Total Expenses $1,033,333 $1,007,500
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Calculate year 2 net income assuming patient visits increase to 16,500, staff and physician salaries are unchanged, equipment and facility expense decreases by $20,000 , and other expenses decreases by $10,000.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps
Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education