Question
ONLY answer them for the Current Year with the solutions to how it was arrived at. Answer the following 1-8 it's just filling in the
ONLY answer them for the Current Year with the solutions to how it was arrived at.
Answer the following 1-8 it's just filling in the information for each balance sheet march 31,20x3 and 20x2.
Help 1-8 with listing the following amounts from the attached financial statement and how it was calculated:
1.Current Liabilities:
2.Total Assets:
3.Income from Operations:
4.Accumulated Depreciation:
5.Total Operating Revenue:
6.Current Portion of Long-Term Debt
7.Interest Income:
8.Inventories:
Help 1-8 with listing the following amounts from the attached financial statement and how it was calculated:
1.Current Liabilities:
2.Total Assets:
3.Income from Operations:
4.Accumulated Depreciation:
5.Total Operating Revenue:
6.Current Portion of Long-Term Debt
7.Interest Income:
8.Inventories:
APPENDIX 33-A: Metropolis Health Systems Financial Statements and Excerpts from Notes
Metropolis Health System Balance Sheet March 31, 20X3 and 20X2 | |||
---|---|---|---|
Assets | |||
Current Assets | |||
Cash and cash equivalents | $1,150,000 | $400,000 | |
Assets whose use is limited | 825,000 | 825,000 | |
Patient accounts receivable | 8,700,000 | 8,950,000 | |
Less allowance for bad debts | (1,300,000) | (1,300,000) | |
Other receivables | 150,000 | 100,000 | |
Inventories of supplies | 900,000 | 850,000 | |
Prepaid expenses | 200,000 | 150,000 | |
Total Current Assets | 10,625,000 | 9,975,000 | |
Assets Whose Use Is Limited | |||
Corporate funded depreciation | 1,950,000 | 1,800,000 | |
Under bond indenture agreementsheld by trustee | 1,425,000 | 1,475,000 | |
Total Assets Whose Use Is Limited | 3,375,000 | 3,275,000 | |
Less Current Portion | (825,000) | (825,000) | |
Net Assets Whose Use Is Limited | 2,550,000 | 2,450,000 | |
Property, Plant, and Equipment, Net | 19,300,000 | 19,200,000 | |
Other Assets | 325,000 | 375,000 | |
Total Assets | $32,800,000 | $32,000,000 |
Metropolis Health System Balance Sheet March 31, 20X3 and 20X2 | |||
---|---|---|---|
Liabilities and Fund Balance | |||
Current Liabilities | |||
Current maturities of long-term debt | $525,000 | $500,000 | |
Accounts payable and accrued expenses | 4,900,000 | 5,300,000 | |
Bond interest payable | 300,000 | 325,000 | |
Reimbursement settlement payable | 100,000 | 175,000 | |
Total Current Liabilities | 5,825,000 | 6,300,000 | |
Long-Term Debt | 6,000,000 | 6,500,000 | |
Less Current Portion of Long-Term Debt | (525,000) | (500,000) | |
Net Long-Term Debt | 5,475,000 | 6,000,000 | |
Total Liabilities | 11,300,000 | 12,300,000 | |
Fund Balances | |||
General Fund | 21,500,000 | 19,700,000 | |
Total Fund Balances | 21,500,000 | 19,700,000 | |
Total Liabilities and Fund Balances | $32,800,000 | $32,000,000 |
Metropolis Health System Statement of Revenue and Expenses for the Years Ended March 31, 20X3 and 20X2 | |||||
---|---|---|---|---|---|
Revenue | |||||
Net patient service revenue | $34,000,000 | $33,600,000 | |||
Other revenue | 1,100,000 | 1,000,000 | |||
Total Operating Revenue | 35,100,000 | 34,600,000 | |||
Expenses | |||||
Nursing services | 5,025,000 | 5,450,000 | |||
Other professional services | 13,100,000 | 12,950,000 | |||
General services | 3,200,000 | 3,220,000 | |||
Support services | 8,300,000 | 8,340,000 | |||
Depreciation | 1,900,000 | 1,800,000 | |||
Amortization | 50,000 | 50,000 | |||
Interest | 325,000 | 350,000 | |||
Provision for doubtful accounts | 1,500,000 | 1,600,000 | |||
Total Expenses | 33,400,000 | 33,760,000 | |||
Income from Operations | 1,700,000 | 840,000 | |||
Nonoperating Gains (Losses) | |||||
Unrestricted gifts and memorials | 20,000 | 70,000 | |||
Interest income | 80,000 | 40,000 | |||
Nonoperating Gains, Net | 100,000 | 110,000 | |||
Revenue and Gains in Excess of Expenses and Losses | $1,800,000 | $950,000 |
Metropolis Health System Statement of Changes in Fund Balance for the Years Ended March 31, 20X3 and 20X2 | ||
---|---|---|
General Fund Balance April 1st | $19,700,000 | $18,750,000 |
Revenue and Gains in Excess of Expenses and Losses | 1,800,000 | 950,000 |
General Fund Balance March 31st | $21,500,000 | $19,700,000 |
Metropolis Health System Schedule of Property, Plant, and Equipment for the Years Ended March 31, 20X3 and 20X2 | ||||
---|---|---|---|---|
Buildings and Improvements | $14,700,000 | $14,000,000 | ||
Land Improvements | 1,100,000 | 1,100,000 | ||
Equipment | 28,900,000 | 27,600,000 | ||
Total | 44,700,000 | 42,700,000 | ||
Less Accumulated Depreciation | (26,100,000) | (24,200,000) | ||
Net Depreciable Assets | 18,600,000 | 18,500,000 | ||
Land | 480,000 | 480,000 | ||
Construction in Progress | 220,000 | 220,000 | ||
Net Property, Plant, and Equipment | $19,300,000 | $19,200,000 |
Metropolis Health System Schedule of Patient Revenue for the Years Ended March 31, 20X3 and 20X2 | |||
---|---|---|---|
Patient Services Revenue | |||
Routine revenue | $9,850,000 | $9,750,000 | |
Laboratory | 7,375,000 | 7,300,000 | |
Radiology and CT scanner | 5,825,000 | 5,760,000 | |
OBnursery | 450,000 | 445,000 | |
Pharmacy | 3,175,000 | 3,140,000 | |
Emergency service | 2,200,000 | 2,180,000 | |
Medical and surgical supply and IV | 5,050,000 | 5,000,000 | |
Operating rooms | 5,250,000 | 5,200,000 | |
Anesthesiology | 1,600,000 | 1,580,000 | |
Respiratory therapy | 900,000 | 890,000 | |
Physical therapy | 1,475,000 | 1,460,000 | |
EKG and EEG | 1,050,000 | 1,040,000 | |
Ambulance services | 900,000 | 890,000 | |
Oxygen | 575,000 | 570,000 | |
Home health and hospice | 1,675,000 | 1,660,000 | |
Substance abuse | 375,000 | 370,000 | |
Other | 775,000 | 765,000 | |
Subtotal | 48,500,000 | 48,000,000 | |
Less Allowances and Charity Care | 14,500,000 | 14,400,000 | |
Net Patient Service Revenue | $34,000,000 | $33,600,000 |
Metropolis Health System Schedule of Operating Expenses for the Years Ended March 31, 20X3 and 20X2 | |||
---|---|---|---|
Nursing Services | |||
Routine Medical/Surgical | $3,880,000 | $4,200,000 | |
Operating Room | 300,000 | 325,000 | |
Intensive Care Units | 395,000 | 430,000 | |
OBNursery | 150,000 | 165,000 | |
Other | 300,000 | 330,000 | |
Total | $5,025,000 | $5,450,000 | |
Other Professional Services | |||
Laboratory | $2,375,000 | $2,350,000 | |
Radiology and CT Scanner | 1,700,000 | 1,680,000 | |
Pharmacy | 1,375,000 | 1,360,000 | |
Emergency Service | 950,000 | 930,000 | |
Medical and Surgical Supply | 1,800,000 | 1,780,000 | |
Operating Rooms and Anesthesia | 1,525,000 | 1,515,000 | |
Respiratory Therapy | 525,000 | 530,000 | |
Physical Therapy | 700,000 | 695,000 | |
EKG and EEG | 185,000 | 180,000 | |
Ambulance Services | 80,000 | 80,000 | |
Substance Abuse | 460,000 | 450,000 | |
Home Health and Hospice | 1,295,000 | 1,280,000 | |
Other | 130,000 | 120,000 | |
Total | $13,100,000 | $12,950,000 | |
General Services | |||
Dietary | $1,055,000 | $1,060,000 | |
Maintenance | 1,000,000 | 1,010,000 | |
Laundry | 295,000 | 300,000 | |
Housekeeping | 470,000 | 475,000 | |
Security | 50,000 | 50,000 | |
Medical Records | 330,000 | 325,000 | |
Total | $3,200,000 | $3,220,000 | |
Support Services | |||
General | $4,600,000 | $4,540,000 | |
Insurance | 240,000 | 235,000 | |
Payroll Taxes | 1,130,000 | 1,180,000 | |
Employee Welfare | 1,900,000 | 1,950,000 | |
Other | 430,000 | 435,000 | |
Total | $8,300,000 | $8,340,000 | |
Depreciation | $1,900,000 | $1,800,000 | |
Amortization | 50,000 | 50,000 | |
Interest Expense | 325,000 | 350,000 | |
Provision for Doubtful Accounts | 1,500,000 | 1,600,000 | |
Total Operating Expenses | $33,400,000 | $33,760,000 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started