Solution
Neha answered on
Sep 27 2021
W1A1 HealthWaysBudget
Table 1. HealthWays Clinic, Monthly Expense Budget Report, June 2018.
Item June 2018 May 2018 2018 YTD
Budget Actual Difference Actual Budget Actual All blue shaded cells require your answers.
Physician FTE 1.0 1.0 0 1.0 1.0 1.0
Nurse PractitionerFTE 3.0 3.0 0 3.0 3.0 3.0
Encounters:
Established patients 275 291 (16) 286 1650 1671
New patients 25 18 7 27 150 164
Total encounters 304 313 (9) 317 1804 1839
Expenses:
Physician Salaries & Benefits $10,500 $10,502 (2) $10,509 $63,000 $63,149
NP Salaries & Benefits $20,000 $20,992 (992) $20,191 $120,000 $122,001
Clerical (2 FTE) Salaries & Benefits $6,667 $6,771 (104) $6,683 $40,000 $41,978
Total personnel expense 37167 38264 (1098) 37383 223000 227128
Medical supplies $7,500 $8,136 (636) $7,994 $45,000 $47,883
Office supplies $623 $583 40 $508 $3,498 $3,407
Rent $2,917 $2,917 0 $2,917 $17,502 $17,502
Depreciation $333 $346 (13) $346 $1,998 $2,050
Capital Expenses $3,333 $3,480 (147) $3,480 $19,998 $20,439
Overhead $167 $167 0 $167 $1,002 $1,002
Total non-personnel expense 14873 15628 (755) 15412 88998 92283
Total health center expense 52040 53892 (1852) 52795 311998 319411
Interpretation:
I. Answer the following question related to the results of your calculations: What interpretations can you make based on the data? What is happening in regard to such measurables as:
1. The full-time equivalents (FTE) for HealthWay employees:
1. Answer: For a full-time workweek, FTE = the employee's scheduled hours divided by the employer's hours. The figures are equal based on expected FTE for both physicians and nursing practitioners.
2. The number of encounters, both new and established:
2. Answer: The number of encounters for new patients is 291 and 18 for the established patients which add up to 309 - 3. For the established the patients those numbers have been underestimated and over estimated for the new patients.
3. Non-personnel expenses:
3. Answer: The total actual non-personnel expenses amount to 15628 above the budgeted amount by 755 which creates the non-personnel expense budget and further adjustments are critical. The non-personnel expenses have been miscalculated. This means that the business they should reduce their expenses to remain profitable.
4.Total expenses:
4. Answer: The total expenses were underestimated with some $1861. The estimates and the actual should be as close as possible.
II. If these trends continue, what could it mean for HealthWays? What strategies might they employ to address any issues your analysis suggests?
Answer: The persistence of those trends might plunge HealthWays into critical budget deficits and poor revenues that profits or losses. Applying the zero-budgeting approach will allows the business to contain cost containment through a budget adjustment. HealthWays should try all they'll to reduce their costs on remain profitable, the prices should be as low as possible. The business should also have a look at the expenses that aren't necessary and eliminate them.
Practice
Quarter 1 Units Sold
January Fe
uary March Totals Average January Revenue Fe
uary Revenue March Revenue
Price/Unit
Product A 1500 148 208 180 2036 222000
Product B 800 222 301 155 1478 177600
Product C 2700 296 394 157 3547 799200
Product D 500 111 487 212 1310 55500
Product E 1100 444 580 190 2314 488400
Totals 1221 1970 894
Average 244.2 394 178.8
Total Products Sold Q1 4085
Total Revenue Q1 1742700
W2A2 Template
W2A2 Practice Design
Refer to the Healthcare Budget Guide for an example of what to include and how it should look.
Expenses/Cost Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Grand Total
Start up Expenses:
Expense 1
Expense 2
Expense 3
Expense 4
Total Start Up Expense
Operating Expenses:
Expense 1
Expense 2
Expense 3
Expense 4
Expense 5
Total Operating Expense
Total Expenses
Revenue/Savings
Source 1
Source 2
Source 3
Source 4
Total Revenue/Savings
W4A3 Estimated Expenses
W4A3 Estimated Expenses
Refer to the Healthcare Budget Guide for an example of what to include and how it should look.
Expenses/Cost Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Grand Total
Start up Expenses:
Medical supplies $ 45,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 85,000.00
Office supplies $ 3,498.00 $ 500.00 $ 500.00 $ 500.00 $ 500.00 $ 500.00 $ 5,998.00
Total Start Up Expense $ 48,498.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 8,500.00 $ 90,998.00
Operating Expenses:
Rent $ ...