SLIDE 29 Responding to Your Questions: 1c con’t
Explain your net patient revenue changes at the budget hearing using the payer schedule provided in the staff’s analysis.
Net Revenue Changes Total Commercial Medicaid Medicare Utilization 2,607,299 (240,973) 1,362,915 1,485,357 Physician Acquisition 3,106,808 2,051,293 1,055,515 Bad Debt & Charity Care 1,393,959 1,393,959 Other Changes in Mix (1,690,915) (3,062,803) (1,016,391) 2,388,279 Total $5,417,151 $141,476 $1,402,039 $3,873,636 Net Revenue Changes Total Commercial Medicaid Medicare Utilization $2,406,590 $(410,258) $471,950 $2,344,898 Physician Acquisition $3,080,325 2,024,810 1,055,515 Bad Debt & Charity Care $2,198,755 2,198,755 Other Changes in Mix (1,582,392) (464,846) (1,387,918) 270,372 Total $6,103,278 $3,348,461 $139,547 $2,615,270
Originally Submission Page 4 Revised Page 4
29