This assignment entails evaluating an excel spreadsheet and doing the essay as indicated by the attached instructions. You will need the case study to do the assignment and I will get that tomorrow evening. But thought I would post what I do have in case anyone has any old information on the “Bangor Family Physicians and Compensation Case Study.” Please see attached documents. The case study that I can send tomorrow evening is about 6 pages long. The work has to be precise and detailed. It’s a Master’s level course.
Assignment 6.2:
Bangor Family Case
In order to ensure that a physician practice performs well financially and operationally one aspect that must be considered is the compensation methodology chosen to pay the physician. This methodology could be based on financial factors such as revenue or net income produced. Alternatively, the model could be based on productivity or quality/patient satisfaction of some combination of the above. This following assignment will involve you taking a closer look at these methodologies and determining which you believe is best among the choices given. Although there is not necessarily one correct answer, finding the methodology that fits best for the physicians is very important in ensuring best or desired performance by the physician.
Before beginning this assignment, please listen to the podcast below, provided by Dr. Budd.
Click the link below to listen to the podcast. To download the podcast, right-click on the link, click Save Link As…, and save it to your computer.
Bangor Family Case
Read the Bangor Family Case in your course pack, and view the following
Productivity Data
compiled by your instructor: (ATTACHED With Assignment)
Productivity Data (Productivity Data is also attached as an Excel Spreadsheet)
Then, prepare a case briefing in which you answer the following questions:
1. Review physician compensation under each of the four compensation systems described above. Briefly describe to a colleague unfamiliar with these methods how each works.
2. Identify the strengths and weaknesses of each model.
3. Recommend the system that you believe is best for Bangor Family Physicians. In addition, discuss why managing a physician practice and maintaining the appropriate amount of productivity can be a significant challenge for any organization or group of individuals.
Your paper should not exceed 500 words.
All sources, including course materials, must be cited in text in APA style. Remember that course materials need not be included in your references page, but all other references must be.
> ase  1
 SE 11
 06
 / /05
 ANGOR FAMILY PHYSICIANS
 EL-GENERATED DATA section.  However, some values in the student version INPUT DATA
  amount in base pay
 		A	B	C	D	Total 			300,000				 ,0 ,039
 0,000
 0,208
 	720,000 5,304
 	720,000 	720,000 			50%				 ,800
 	4,667		 	6,255		 1,881
 	1		 	2		 	4		 	2		 	2		 	1		 		A		B		C		D		Total 	91		 		87		 	12		16		8		4		40 	15		12		10		18		55 	1		2		0		0		3 		Physician Identifier 		$421,872		$501,050		$1,747,059 	$0	 		75,000	75,000	75,000	75,000	75,000		300,000	Total should equal $300,000 		30,000	30,000	30,000	30,000	30,000		 	$177,509		 		$177,443		 		$720,000	 		100.0% 	$0	 	$0	 		$300,000	Total should equal $300,000 	Base pay	75,000		75,000	75,000	75,000	75,000	75,000		300,000	Total should equal $300,000 		$720,000	Total should equal $720,000 	Net collections	$422,256		$401,881		$421,872		$501,050		$1,747,059 		522,388 		74,588		74,588		74,588		298,351 		136,257 		100.0% 	$0	 	$0	 		$300,000	Total should equal $300,000 	Base pay	75,000		75,000	75,000	75,000	75,000	75,000		300,000	Total should equal $300,000 		$720,000	Total should equal $720,000 		$75,000		$75,000		$75,000		$300,000 		150,000 		$720,000 	Base pay	$75,000		$75,000		$75,000		$75,000		$300,000 		150,000 		$720,000 	Base pay	$75,000		$75,000		$75,000		$75,000		$300,000 		150,000 		$720,000 Notes: (1) The RVUs listed are work RVUs, which are only one of the three component RVUs used in Medicare physician reimbursement. (2) Over the past five years, the average annual amount reinvested in the preactice was $80,000. (3) In 2005, each physician received a bonus of approximately $28,000.
 
 2 
 
 
 C 
 
 1 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 	 
C
 
 
 
 A 
Instructor Version 
Copyright 2
 
 0 
 
 8 
3 
by FACHE 
 
 
 
 
 B 
 
Pay for Performance 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
This case requires the development of a physician compensation scheme for a four-physician family 
 
practice. The model uses historical data for inputs along with information regarding the amount and 
 
type of compensation to be based on performance and how performance is measured. 
 
The model consists of a complete “base case” analysis–no changes need to be made to the existing 
 
MO
 
 
 
 D 
 
section have been replaced with zeros.  Thus, students must determine the appropriate input value and 
 
enter them into the cells colored red.  When this is done, any error cells will be corrected and the 
 
base case solution will appear.  Note that the model does not contain any risk analyses, so students 
 
will have to create their own if required by the case.  Furthermore, students must create their own 
 
graphics (charts) as needed to present their results. 
 
INPUT DATA: 
KEY OUTPUT: 
 
Compensation System Parameters: 
Physician Compensation: 
 
 
 
 
 
 Total 
$
 
 
 
 300,000 
Based On 
 
Total amount in performance plan 
Net revenue 
 $177,509 
$17
 
 4 
10 
 $177,443 
$1
 91 
$
 
 
 720,000 
 
Total amount in profit distribution 
 
 12 
 Work RVUs 
 
 4,667 
174,436 
 18 
186,457 
178,899 
 
 
 
 
 
 
 $720,000 
 Net income 
 6,2
 55 
179,620 
 16 
170,005 
205,071 
 
Multiple Factor Distribution: 
Mult. factors* 
180,929 
192,865 
174,817 
171,388 
 
Percentage based on financial performance 
 50% 
 
Percentage based on noneconomic factors 
*Multiple factors plan includes non-economic factors plus work RVUs 
 
100% 
 
Historical Physician Data: 
 
 
 Physician Identifier 
 
 		A		B		C		D		Total 
 
# Patients 
4,023 
3,567 
3,966 
4,244 
 15 
 
# RVUs 
 5,055 
 5,475 
 4,967 
 20,164 
 
Professional procedures 
6,972 
7,2
 87 
6,742 
27,256 
 
Gross charges 
$527,820 
$535,841 
$602,675 
$576,312 
$2,242,648 
 
 
 
 
 Net collections 
 
 $422,256 
$
 40 
 
 $421,872 
 
 $501,050 
 
 $1,747,059 
 
Total support staff cost 
 $
 522,388 
 
Total facilities costs 
$
 298,351 
 
Total supplies cost 
$
 136,257 
 
Revenue reinvested in practice 
$78,892 
 
Physician base compensation 
$600,000 
 
Historical Support Staff Data: 
 
Number of Employees 
Total Compensation 
 
Practice Manager 
$75,168 
 
Receptionist 
48,652 
 
Nurses 
175,264 
 
Medical assistants 
52,615 
 
Billing clerk 
62,165 
 
Laboratory technician 
46,788 
 
Other costs 
61,736 
	Total			$522,388 
 
Non-Economic Data: 
 
Average patient satisfaction score 
93 
90 
361 
 
Number of committee meetings 
 
Continuing education credits 
 
Professional assn. leadership 
 
182 
221 
128 
130 
661 
 
MODEL-GENERATED DATA: 
 
Compensation Based on Net Collections (Revenue) 
		A		B		C		D		Total
	Net collections	$422,256		
 $401,881 
 
 Proportion of revenues 
24.2% 
23.0% 
24.1% 
28.7% 
 
 100.0% 
 
 
 Performance compensation 
$72,509 
$69,010 
 
 
 
 
 $0 
$72,443 
$86,039 
 
 
 
 
 $300,000 
 
 
 
 
 Total should equal $300,000 
 
 
 
 
 
 
 
 Base pay 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 75,000 
 
 
 
 
 
 
 
 Profit distribution 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 30,000 
 
 
 
 
 120,000 
 
 Total should equal $120,000 
 
 
 
 
 
 Total compensation 
$174,010 
$191,039 
 
 Total should equal $720,000 
 
Compensation Based on Work RVUs 
	Work RVUs	4,667		5,055		5,475		4,967		20,164 
	Proportion of revenues	
 
23.1% 
25.1% 
27.2% 
24.6% 
	Performance compensation	
 
$69,436 
$75,208 
$81,457 
$73,899 
	Profit distribution	30,000		30,000	30,000	30,000	30,000	30,000		120,000	Total should equal $120,000	Total compensation	
 
$174,436 
$180,208 
$186,457 
$178,899 
 
Compensation Based on Net Income 
 
Support staff allocation 
119,883 
133,625 
139,663 
129,217 
 
Facilities allocation 
 
 
 74,588 
 
Supplies allocation 
31,270 
34,854 
36,429 
33,704 
	Net income	
 
$196,515 
$158,814 
$171,193 
$263,541 
$790,063 
 
Proportion of net income 
24.9% 
20.1% 
21.7% 
33.4% 
	Performance compensation	
 
$74,620 
$60,304 
$65,005 
$100,071 
	Profit distribution	30,000		30,000	30,000	30,000	30,000	30,000		120,000	Total should equal $120,000	Total compensation	
 
$179,620 
$165,304 
$170,005 
$205,071 
 
Compensation Based on Multiple Factors 
 
 	Base pay	
 
 
 
 
 
 
 
 
 
 
 
 $75,000 
 
 	Profit distribution	30,000		30,000		30,000		30,000		120,000 
 
 
 
 
 Noneconomic compensation 
 
 41,212 
 
 50,261 
 
 29,088 
 
 29,439 
 
 
 
 
 150,000 
 
Based on net collections 
36,254 
34,505 
36,221 
43,019 
	Total compensation	
 
$182,466 
$189,766 
$170,309 
$177,458 
	Profit distribution	30,000		30,000		30,000		30,000		120,000
	Noneconomic compensation	41,212		50,261		29,088		29,439		150,000
 
Based on work RVUs 
34,718 
37,604 
40,729 
36,950 
	Total compensation	
 
$180,929 
$192,865 
$174,817 
$171,388 
	Profit distribution	30,000		30,000		30,000		30,000		120,000
	Noneconomic compensation	41,212		50,261		29,088		29,439		150,000
 
Based on net income 
37,310 
30,152 
32,502 
50,035 
	Total compensation	
 
$183,522 
$185,413 
$166,591 
$184,474 
 
END 
Note: The model gives equal weight to each of the three non-economic factors.