Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial accounting

Authors: Jerry J. Weygandt, Donald E. Kieso, Paul D. Kimmel

IFRS Edition

9781119153726, 978-1118285909

More Books

Students also viewed these Accounting questions

Question

CL I P COL Astro- L(1-cas0) Lsing *A=2 L sin(0/2)

Answered: 1 week ago