Commonwealth’s Financial Condition Assignment

Commonwealth Health Plans focuses on the managed care industry. It presents two years of data and discusses benchmarking against primary competitors as well as the industry.

Commonwealth Health Pans in one of Virginia's largest managed care organizations (MCOs). In fact, it is the largest of the state's not-for-profit MCOs. It offers prepaid health coverage to more than 500,000 members in 17 counties, including the following major cities: Richmond, Norfolk, Virginia Beach Arlington, Alexandra, and Roanoke.

Commonwealth's various products include commercial health maintenance organizations (HMOs), (Medicare Advantage plans), preferred provider organizations (PPOs), and point-of-service (POS) plans. These plans are all designed to meet the needs of a wide segment of Virginia's population of approximately 8 million. The revenue breakdown of plan types is as follows:

Plan TypePercent of Revenue
Commercial HMO46
Medicare HMO39

Commonwealth was the first managed care organization in Virginia to seek and receive accreditation from the National Committee for Quality Assurance (NCQA),4and each of its component plans has been rated as excellent, the highest accreditation level. The NCQA judges a health plan on it performance in three areas: clinical performance (based on HEDIS [Healthcare Effectiveness Data and Information Set] results), member satisfaction (based on CAHPS [Consumer Assessment of Healthcare Providers and Systems] results), and a review of key for about 40 percent of the assessment for HMOs with performance against structure and process standards accounting for the remaining 60 percent. All three areas are important, and together they give an accurate overall assessment of the quality of a health plan.

A summary of Commonwealth's 2012 and 2013 HMO plan financial data (including both commercial and Medicare) is presented in Exhibit 2.1, While Exhibit 2.2 contains a summary of operating and enrollment data. To help in analyzing Commonwealth's performance, its managers have classified the following four Virginia HMOs as “primary competitors.”

Number of2013 Total2013 Total
HMOCounties ServedEnrollmentAssets (000s)
Signet Healthcare15360,252178,662

Exhibit 2.1 Commonwealth Health Plans: HMO Plan Financial Data (millions of dollars)

Statements of Operations 2012 2013

Premium revenue $313.70 $357.60

Interest income 2.4 3.5

Total revenues 316.1 361.1

Operating expenses

Medical costs $263.00 $291.80

Selling and administrative 36.8 43.6

Depreciation 4.7 5.0

Total operating expenses $304.50 $340.40

Net income $11.6 $20.70

Balance Sheets

Cash $37.2 $27.2

Marketable Securities 42.7 60.9

Premiums receivables 3.7 7.4

Total current assets $83.6 $95.5

Net fixed assets 30.0 31.7

Total assets $113.6 $127.2

Medical costs payable $44.8 $48.7

Accounts payable/accruals 15.4 17.3

Total current liabilities $60.2 $66.0

Long-term debt 17.1 4.2

Net assets (equity) 36.3 57.0

Total liabilities and net assets $113.6 $127.2

Other Data

Medical loss ratio 83.8% 81.6%

Administrative cost ratio 13.2% 13.6%

Total commercial premium revenue $170.9 $205.6

Total Medicare revenue $142.8 $152.0

Total physician services expense $125.6 $127.1

Total inpatient expense $80.8 $90.1

Total other medical expense $56.6 $74.6

Exhibit 2.2 Commonwealth Health Plans: HMO Plan Operating and Enrollment Data (millions of dollars)

2012 2013

Commercial premium revenue PMPM $127.82 $127.90

Medicare revenue PMPM $449.37 $437.23

Commercial patient days per 1,000 enrollees 302.9 266.4

Medicare patient days per 1,000 enrollees 1,622.4 1418.1

Commercial member-months 1,337,036 1,607,036

Commercial physician encounters 594,381 622,749

Commercial inpatient days 43,661 39,763

Medicare member-months 317,778 347,643

Medicare physician encounters 149,622 185,283

PMPM: per member per month Exhibit 2.3 Selected State HMO Industry Financial and Operating Data (millions of dollars)

2012 2013

Total Margin

WellLife 4.8% 5.8%

Signet Healthcare 3.0 3.2

Proxima 9.1 -0.7 Sparta 10.5 9.1

State average 3.8 -3.9

State median 4.8 4.7

Percent Administrative Expense

WellLife 12.1% 11.5%

Signet Healthcare 12.2 13.4

Proxima 13.6 16.4

Sparta 23.9 26.8

State average 3.8 17.4

State median 4.8 15.7

Percent Inpatient Expense

Well Life 32.2% 30.3%

Signet Healthcare 22.8 22.4

Proxima 21.2 23.0

Sparta 18.2 18.8

State average 25.2 23.3

State median 23.6 24.3

Percent Physician Expense

Well Life 54.1% 56.9

Signet Healthcare 31.3 30.3

Proxima 22.7 24.9

Sparta 12.8 18.6

State average 28.8 31.3

State median 31.1 31.6

Percent Other Medical Expense

Well Life 0.1% 0.1%

Signet Healthcare 8.9 7.8

Proxima 27.5 30.2

Sparta 45.7 35.0

State average 14.6 12.5

State median 10.2 8.9

Commercial Premium Revenue PMPM

Well Life $108.68 $110.19

Signet Healthcare 39.86 27.50

Proxima 120.68 124.27

Sparta 88.41 95.06

State average 101.17 102.53

State median 108.32 108.95

Medicare Revenue PMPM

Well Life $406.57 $421.57

Signet Healthcare N/A N/A

Proxima N/A N/A

Sparta N/A N/A

State average 365.12 376.04

State median 426.18 430.57

Commercial Inpatient Days per 1,000 Enrollees

Well Life 245.4 246.0

Signet Healthcare 258.4 248.8

Proxima 251.8 259.2

Sparta 198.2 248.9

State average 278.0 237.0

State median 279.1 248.8

Medicare Inpatient Days per 1,000 Enrollees

Well Life 1,388.4 1,323.8

Signet Healthcare 1,165.2 1,188.7

Proxima 1,518.8 1,382.2

Sparta 1,623.8 1,566.9

State average 1,432.1 1,375.5

State median 1,380.5 1,350.6

Commercial Physician Encounters per Member

Well Life 2.2 3.6

Signet Healthcare 1.5 1.4

Proxima 2.7 2.6

Sparta 3.5 3.6

State average 3.8 3.8

State median 3.9 3.7

Medicare Physician Encounters per Member

Well Life 9.8 9.6

Signet Healthcare 6.6 6.9

Proxima 10.1 10.0

Sparta 11.2 11.3

State average 9.1 9.1

State median 8.6 8.9

Use the Du Pont equation to obtain a rough feel for the Commonwealth’s financial condition as compared to national averages. What are your conclusions? How did you come to those conclusions? Use the following equity multiplier.



Ind. Avg. 3.16. .

Order a unique copy of this paper
(550 words)

Approximate price: $22

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

We value our customers and so we ensure that what we do is 100% original..
With us you are guaranteed of quality work done by our qualified experts.Your information and everything that you do with us is kept completely confidential.

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

The Product ordered is guaranteed to be original. Orders are checked by the most advanced anti-plagiarism software in the market to assure that the Product is 100% original. The Company has a zero tolerance policy for plagiarism.

Read more

Free-revision policy

The Free Revision policy is a courtesy service that the Company provides to help ensure Customer’s total satisfaction with the completed Order. To receive free revision the Company requires that the Customer provide the request within fourteen (14) days from the first completion date and within a period of thirty (30) days for dissertations.

Read more

Privacy policy

The Company is committed to protect the privacy of the Customer and it will never resell or share any of Customer’s personal information, including credit card data, with any third party. All the online transactions are processed through the secure and reliable online payment systems.

Read more

Fair-cooperation guarantee

By placing an order with us, you agree to the service we provide. We will endear to do all that it takes to deliver a comprehensive paper as per your requirements. We also count on your cooperation to ensure that we deliver on this mandate.

Read more

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

Guaranteed 5-30% off for all your orders with us. Try Now!