Team Project The Health Care Guys

Page 1 of 3
Adelphi University
Robert B. Willumstad School of Business
Spring 2020
Team Project The Health Care Guys
In considering the financial requirements for starting a new hospital outpatient physical medicine and
rehabilitation service, use the attached cash and accrual spreadsheet formats to enter the information related
to the projections of activity, income/revenue and disbursements/expenses in the first and second years of
operation. Note that the cash projections should take into account the delay for first payments from the
third-party payers. The following provides information about assumptions for the plan.
By month twelve (12), the new operation should have at least 200 patients per month
Payer mix is Medicare 70%; Medicaid (Managed Care) 10%; Commercial Managed Care 20%;
and no self-pay (except co-payments of $20 per visit for Medicare and Commercial)
In the accrual basis schedules, the revenue (gross) for each third-party payer should be based on
charges (50 % mark up over actual payment) with a separate line for deducting contractual
allowances to calculate net revenue.
In the cash basis schedules, the receipts from Medicare and Commercial should be less the copays and the co-pays added on a separate line for each payer.
The co-pay payments are received at the time of the patients visit and so under receipts on the
cash schedule, the co-pay payments can be entered in the month when the unit of service is given
(the month the co-payment is received) – whereas the receipt (payment) from the third party payer
will be received and recorded within the cycle (time period) of payment.
Each patient receives an initial evaluation and prescription for services by the Physiatrist and an
evaluation by the Physical Therapist for 80% of the patients, the Occupational Therapist for 20%
and the for 20 % of the patients.
After the evaluations, the patients receive two (2) therapy sessions per week (physical therapy,
occupational therapy or speech-language pathology) for a maximum course of twenty (20) therapy
sessions per clinical discipline.
Patients end their course of treatment only at the end of a month so if the 20 therapy sessions
end within the month, continue the patients participation until discharged at the end of the
Reimbursement rates (based on the unit of services visits and procedures) are:
o Physiatrist Evaluation Medicare $150; Medicaid $120; Commercial $170
o Physical Therapy, Occupational Therapy and Speech-Language Pathology
evaluations Medicare $120; Medicaid $100; Commercial $140
o Physical Therapy, Occupational Therapy and Speech-Language Pathology Treatment
Sessions (average) Medicare $90; Medicaid $60: Commercial $110
Page 2 of 3
Staffing will consist of:
o Administrator/Manager 1 FTE at $70,000 per annum
o Secretary 1FTE at $40,000 per annum
o Physiatrist (MD) works on a per diem basis at $120 per hour (time of one evaluation)
o Clerical (front desk, patient registration and other functions) 1FTE for up to 40 visits
per day at $35,000 per annum
o Clerical Billing 1FTE for up to 500 claims/bills – one claim for each procedure
(evaluation and therapy session) at $35,000 per annum
o Physical Therapist 1FTE for 8 visits per day at $75,000 per annum
o Occupational Therapist 1FTE for 8 visits per day at $65,000 per annum
o Speech-Language Pathologist 1 FTE for 8 visits per day at $70,000 per annum
o Consider factor of 25% for fringe benefits (for staff working at least .5 FTE) no fringe
benefits for per diem staff
o A core of full time permanent salaried staff is necessary over time and can be
supplemented by part time staff and per diem staff per diem staff should be listed
on separate lines in the Personnel Hours/FTEs and Personnel
Expenses/Disbursements sections of the Revenue/Expense and Cash Flow Statements
Non-Personnel Expenses will consist of:
o Space (3,000 square feet) is rented at $40 per square foot
o Clinical and is purchased for a total amount of
$500,000 in accrual schedules, depreciate the amount over a five (5) year useful life
on a straight-line basis; in the cash schedule, enter the full amount as a cash purchase
in the first month (generally this purchase takes place prior to operation so the
equipment/furnishings are present on day one).
o Clinical supplies equal $10 per visit
o Non-clinical supplies equal $2,000 covering each six (6) month period
o Malpractice Insurance premium equals $ 10,000 per annum
o General Liability Insurance premium equals $2,500 per annum
– For both insurances, allocate the annual amount through the twelvemonth period in the accrual schedule, and have two equal disbursements
(months one and six) in the cash schedule
o Consulting Fees equal $2,000 per annum
o Cleaning Housekeeping Service equals $20,000 per annum
o Computer Service (including web based electronic medical record and billing) equals
$25,000 per annum
o Repairs and Maintenance equal $20,000 per annum
o Utilities equal $12,000 per annum
o Phone Service equals $10,000 per annum
o Marketing/Advertising equals $15,000 per annum
o Dues and professional fees equal $5,000 per annum
o Administrative Overhead equals $50,000 per annum
o Add any other costs associated with the operation
Page 3 of 3
The operation will start with an opening balance of $500,000 or more, if necessary, for working
capital (start-up funds) and to offset the initial loss and cash shortfall. This amount can be
considered a in whole or partially a contribution and/or loan (with interest) if the entity is a not for
profit or considered an equity contribution by owners and/or loan if the entity is a for-profit
organization. This amount should be added in month one below the total revenue to calculate the
net revenue on the accrual schedule, and the same amount entered as the opening balance in
month one on the cash schedule.
On the cash schedule, the opening balance in month one calculated with the net receipts and
disbursements for the month provides the closing balance for the month. The closing balance for
month one then is the opening balance for month two. This principle showing the flow of cash
from fiscal period to period continues for all twelve months in year one and then carries over to
year two in the same format to demonstrate the cash position of the operation for each month
through the full two- year period.
Initial payment from third-party payers will be delayed until month 3 (covering payment for claims
of the first two months), month 4 will cover claims from month 3 and and then claims will be paid
on a 30-day basis.
Include an expense value for the overhead and support services from the hospital (use and
identify the hospital financial statements that the Team presented in the class session) the
support expenses above represent the incremental amount for allocation to the new service.
Identify the direct and indirect costs and the fixed and variable costs they can be used to
understand some of the options and develop the strategies for improving the financial profile of
the business plan.
The rates of payment/reimbursement given for the business plan approximate those issued by the
third-party payers. For a , the actual rates of
payment/reimbursement come from the Hospital Outpatient Prospective Payment System
(Ambulatory Payment Classifications) under Medicare, the Ambulatory Payment Groups under
Medicaid and the negotiated rates under Commercial Insurance Carriers.
The financial information can be modified as long as supportive explanations are given.
Be sure to keep all formulas on the spreadsheets.

Get Professional Assignment Help Cheaply

Buy Custom Essay

Are you busy and do not have time to handle your assignment? Are you scared that your paper will not make the grade? Do you have responsibilities that may hinder you from turning in your assignment on time? Are you tired and can barely handle your assignment? Are your grades inconsistent?

Whichever your reason is, it is valid! You can get professional academic help from our service at affordable rates. We have a team of professional academic writers who can handle all your assignments.

Why Choose Our Academic Writing Service?

  • Plagiarism free papers
  • Timely delivery
  • Any deadline
  • Skilled, Experienced Native English Writers
  • Subject-relevant academic writer
  • Adherence to paper instructions
  • Ability to tackle bulk assignments
  • Reasonable prices
  • 24/7 Customer Support
  • Get superb grades consistently

Online Academic Help With Different Subjects


Students barely have time to read. We got you! Have your literature essay or book review written without having the hassle of reading the book. You can get your literature paper custom-written for you by our literature specialists.


Do you struggle with finance? No need to torture yourself if finance is not your cup of tea. You can order your finance paper from our academic writing service and get 100% original work from competent finance experts.

Computer science

Computer science is a tough subject. Fortunately, our computer science experts are up to the match. No need to stress and have sleepless nights. Our academic writers will tackle all your computer science assignments and deliver them on time. Let us handle all your python, java, ruby, JavaScript, php , C+ assignments!


While psychology may be an interesting subject, you may lack sufficient time to handle your assignments. Don’t despair; by using our academic writing service, you can be assured of perfect grades. Moreover, your grades will be consistent.


Engineering is quite a demanding subject. Students face a lot of pressure and barely have enough time to do what they love to do. Our academic writing service got you covered! Our engineering specialists follow the paper instructions and ensure timely delivery of the paper.


In the nursing course, you may have difficulties with literature reviews, annotated bibliographies, critical essays, and other assignments. Our nursing assignment writers will offer you professional nursing paper help at low prices.


Truth be told, sociology papers can be quite exhausting. Our academic writing service relieves you of fatigue, pressure, and stress. You can relax and have peace of mind as our academic writers handle your sociology assignment.


We take pride in having some of the best business writers in the industry. Our business writers have a lot of experience in the field. They are reliable, and you can be assured of a high-grade paper. They are able to handle business papers of any subject, length, deadline, and difficulty!


We boast of having some of the most experienced statistics experts in the industry. Our statistics experts have diverse skills, expertise, and knowledge to handle any kind of assignment. They have access to all kinds of software to get your assignment done.


Writing a law essay may prove to be an insurmountable obstacle, especially when you need to know the peculiarities of the legislative framework. Take advantage of our top-notch law specialists and get superb grades and 100% satisfaction.

What discipline/subjects do you deal in?

We have highlighted some of the most popular subjects we handle above. Those are just a tip of the iceberg. We deal in all academic disciplines since our writers are as diverse. They have been drawn from across all disciplines, and orders are assigned to those writers believed to be the best in the field. In a nutshell, there is no task we cannot handle; all you need to do is place your order with us. As long as your instructions are clear, just trust we shall deliver irrespective of the discipline.

Are your writers competent enough to handle my paper?

Our essay writers are graduates with bachelor's, masters, Ph.D., and doctorate degrees in various subjects. The minimum requirement to be an essay writer with our essay writing service is to have a college degree. All our academic writers have a minimum of two years of academic writing. We have a stringent recruitment process to ensure that we get only the most competent essay writers in the industry. We also ensure that the writers are handsomely compensated for their value. The majority of our writers are native English speakers. As such, the fluency of language and grammar is impeccable.

What if I don’t like the paper?

There is a very low likelihood that you won’t like the paper.

Reasons being:

  • When assigning your order, we match the paper’s discipline with the writer’s field/specialization. Since all our writers are graduates, we match the paper’s subject with the field the writer studied. For instance, if it’s a nursing paper, only a nursing graduate and writer will handle it. Furthermore, all our writers have academic writing experience and top-notch research skills.
  • We have a quality assurance that reviews the paper before it gets to you. As such, we ensure that you get a paper that meets the required standard and will most definitely make the grade.

In the event that you don’t like your paper:

  • The writer will revise the paper up to your pleasing. You have unlimited revisions. You simply need to highlight what specifically you don’t like about the paper, and the writer will make the amendments. The paper will be revised until you are satisfied. Revisions are free of charge
  • We will have a different writer write the paper from scratch.
  • Last resort, if the above does not work, we will refund your money.

Will the professor find out I didn’t write the paper myself?

Not at all. All papers are written from scratch. There is no way your tutor or instructor will realize that you did not write the paper yourself. In fact, we recommend using our assignment help services for consistent results.

What if the paper is plagiarized?

We check all papers for plagiarism before we submit them. We use powerful plagiarism checking software such as SafeAssign, LopesWrite, and Turnitin. We also upload the plagiarism report so that you can review it. We understand that plagiarism is academic suicide. We would not take the risk of submitting plagiarized work and jeopardize your academic journey. Furthermore, we do not sell or use prewritten papers, and each paper is written from scratch.

When will I get my paper?

You determine when you get the paper by setting the deadline when placing the order. All papers are delivered within the deadline. We are well aware that we operate in a time-sensitive industry. As such, we have laid out strategies to ensure that the client receives the paper on time and they never miss the deadline. We understand that papers that are submitted late have some points deducted. We do not want you to miss any points due to late submission. We work on beating deadlines by huge margins in order to ensure that you have ample time to review the paper before you submit it.

Will anyone find out that I used your services?

We have a privacy and confidentiality policy that guides our work. We NEVER share any customer information with third parties. Noone will ever know that you used our assignment help services. It’s only between you and us. We are bound by our policies to protect the customer’s identity and information. All your information, such as your names, phone number, email, order information, and so on, are protected. We have robust security systems that ensure that your data is protected. Hacking our systems is close to impossible, and it has never happened.

How our Assignment Help Service Works

1. Place an order

You fill all the paper instructions in the order form. Make sure you include all the helpful materials so that our academic writers can deliver the perfect paper. It will also help to eliminate unnecessary revisions.

2. Pay for the order

Proceed to pay for the paper so that it can be assigned to one of our expert academic writers. The paper subject is matched with the writer’s area of specialization.

3. Track the progress

You communicate with the writer and know about the progress of the paper. The client can ask the writer for drafts of the paper. The client can upload extra material and include additional instructions from the lecturer. Receive a paper.

4. Download the paper

The paper is sent to your email and uploaded to your personal account. You also get a plagiarism report attached to your paper.

smile and order essay GET A PERFECT SCORE!!! smile and order essay Buy Custom Essay

Place your order
(550 words)

Approximate price: $22

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
The price is based on these factors:
Academic level
Number of pages
Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

Read more

Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.

Read more

Privacy policy

Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.

Read more

Fair-cooperation guarantee

By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.

Read more
error: Content is protected !!
Open chat
Need assignment help? You can contact our live agent via WhatsApp using +1 718 717 2861

Feel free to ask questions, clarifications, or discounts available when placing an order.
  +1 718 717 2861           + 44 161 818 7126           [email protected]
  +1 718 717 2861         [email protected]