GLENWOOD HOSPITAL | |
STATEMENT OF OPERATIONS | |
12/31/20X1 | |
REVENUES | |
NET PATIENT REVENUE | 236,000.00 |
EARNED/UNRECEIVED INCOME | 330.00 |
TOTAL REVENUES | 236,330.00 |
EXPENSES | |
USED SUPPLIES | 3,100.00 |
INTEREST PAYMENT | 4,820.00 |
GENERAL EXPENSES | 8,100.00 |
LABOR EXPENSES | 84,300.00 |
DEPRECIATION | 5,300.00 |
EXPIRED PREPAID INSURANCE | 620.00 |
RECOGNIZED BAD DEBTS | 1,000.00 |
TOTAL EXPENSES | 107,240.00 |
OPERATING INCOME | |
EXCESS OF REVENUES OVER EXPENSES | 129,090.00 |
TRANSFER TO PARENT | 1,050.00 |
INCREASE IN UNRESTRICTED NET ASSETS | 128,040.00 |
GLENWOOD HOSPITAL | |
STATEMENT OF CHANGES IN NET ASSETS | |
FOR THE PERIOD ENDING DECEMBER 31, 20X1 | |
UNRESTRICTED NET ASSETS | |
EXCESS OF REVENUES OVER EXPENSES | 129,090.00 |
TRANSFER TO PARENT | (1,050.00) |
INCREASE IN UNRESTRICTED NET ASSETS | 128,040.00 |
TEMPORARILY RESTRICTED NET ASSETS | |
INCREASE IN TEMPORARILY RESTRICTED NET ASSETS | - |
PERMANENTLY RESTRICTED NET ASSETS | |
INCREASE IN PERMANENTLY RESTRICTED NET ASSETS | - |
INCREASE IN NET ASSETS | 128,040.00 |
NET ASSETS,BEGINNING OF THE YEAR | 260,700.00 |
NET ASSETS,END OF THE YEAR | 388,740.00 |
GLENWOOD HOSPITAL BALANCE SHEET | |||||||
FOR | |||||||
DECEMBER 31, 20X1 | |||||||
12/31/20X1 | 12/31/20X0 | 12/31/20X1 | 12/31/20X0 | ||||
CURRENT ASSETS | 14,200.00 | 8,000.00 | CURRENT LIABILITIES | 19,000 | 20,000 | ||
CASH | |||||||
GROSS ACCOUNTS RECEIVABLE (20X0) | 58,000 | ||||||
LESS ALLOWANCE FOR BAD DEBTS (20X0) | (8,000) | TOTAL CURRENT LIABILITIES | 19,000 | 20,000 | |||
GROSS ACCOUNTS RECEIVABLE (20X1) | 119,330 | ||||||
LESS ALLOWANCE FOR BAD DEBTS (20X1) | (9,000) | NON-CURRENT LIABILITIES | 161,100 | 165,000 | |||
NET ACCOUNTS RECEIVABLE | 110,330 | 50,000 | |||||
SUPPLIES | 7,900 | 4,900 | TOTAL NON-CURRENT LIABILITIES | 161,100 | 165,000 | ||
PREPAID EXPENSES | 1,610 | 1,500 | |||||
TOTAL CURRENT ASSETS | 134,040 | 64,400 | TOTAL LIABILITIES | 180,100 | 185,000 | ||
NON-CURRENT ASSETS | NET ASSETS | ||||||
LONG-TERM INVESTMENTS(NET) | 266,000 | 230,000 | UNRESTRICTED | 380,490 | 251,400 | ||
PLANT,PROPERTY AND EQUIPMENT (20X0) | 250,000 | TEMPORARILY RESTRICTED | 4,200 | 4,200 | |||
LESS ACCUMULATED DEPRECIATION (20X0) | (90,000) | PERMANENTLY RESTRICTED | 5,100 | 5,100 | |||
PLANT,PROPERTY AND EQUIPMENT (20X1) | 264,100 | TRANSFER TO PARENT | (1,050) | - | |||
LESS ACCUMULATED DEPRECIATION (20X1) | (95,300) | EXPENSES | 8,700 | ||||
NET PLANT,PROPERTY AND EQUIPMENT | 168,800 | 160,000 | |||||
TOTAL NON-CURRENT ASSETS | 434,800 | 390,000 | TOTAL NET ASSETS | 388,740 | 269,400 | ||
TOTAL ASSETS | 568,840 | 454,400 | TOTAL LIABILITIES AND NET ASSETS | 568,840 | 454,400 |
Working Notes
Total Expenses paid for in 20x1
USED SUPPLIES | 3,100 |
INTEREST PAYMENT | 4,820 |
GENERAL EXPENSES | 8,100 |
LABOR EXPENSES | 93,000 |
DEPRECIATION | 5,300 |
EXPIRED PREPAID INSURANCE | 620 |
TOTAL EXPENSES PAID IN 20X1 | 114,940 |
LESS:
EXPENSES RELATED TO 20X0 AS SHOWN IN THE 20X0 BALANCE SHEET |
(8,700) |
TOTAL EXPENSES INCURRED IN 20X1 | 106,240 |
The expense related to 20X0 has been adjusted against Labor Expenses.
journal and ledger is provided. I need help withbalance sheet and statement GLENWOOD HOSPITAL JOURNAL AND...
PART B (Examine the data from Putman Medical Center) Givens (in '000s): Insurance expense $70,000 Cash $23,000 Patient revenues (net of contractuals) $614,000 Net accounts receivable $25,000 Ending balance, temporarily restricted net assets $8,700 Wages payable $9,100 Prepaid expense $1,100 Long-term debt $191,700 Supply expense $66,000 Gross plant, property, and equipment $556,000 Net assets released from temporary restriction $8,000 Depreciation expense $10,000 General expense $95,000 Transfer to parent corporation ($8,000) Beginning balance, unrestricted net assets $203,400 Accounts payable $21,000 Beginning...
I need help balancing question two and three sheets. Plus on the ledger a couple of C entries are not adding up correctly so I need help calculating those entries as well. The below is the Balance Sheet for ABC Clinic as of December 31, 2017. Please use the information on this balance sheet wherever its necessary in the following questions. ABC Clinic Balance Sheet As of December 31, 2017 ASSETS LIABILITIES & NET ASSETS Current Assets Current liabilides Cash...
16) The following re account balances ('000) on 09/30. 20X1 for Marview Medical Center. Prepare (a) a balance sheet, (b) a statement of operations, and (c) a statement of changes in net assets for 09 30, 20X1GIVENs (in '000)Administrative expense $35,000Depreciation expense $33,000Cash $42,000General expense $85,000Patient revenues (net of contractual) $555,000Transfer to parent corporation $7,000Gross accounts receivable $53,000Beginning balance, unrestricted net assets $155,600Ending balance, temporarily restricted net assets $5,000Accounts payable $24,000Wages payable $14,000Beginning balance, temporarily restricted net assets $13,000Prepaid expenses...
Cambridge Hospital: What is the Operating Margin, Days Cash on Hand, Days in Accounts Receviable, and Current Ratio Cambridge Hospital Balance Sheet as of December 31, 2012 Current Assets Cash and cash equivalents Marketable securities Accounts receivable less allowances Inventories at cost Other current assets Total Current Asset 2012 $ 278,750 $ 1,200,500 $11,250,000 $ 3,368,000 $ 992,500 $17,089,750 Land and improvements Buildings Fixed equipment Moveable equipment Property, Plant & Equipment Less Accumulated Depreciation Total Plant, Property and Equipment $...
Presented below are financial statements (except cash flows) for two not-for-profit organizations. Neither organization has any permanently restricted net assets. ABC Not-for-Profit XYZ Not-for-Profit Statement of Activities Unrestricted Temporarily Restricted Unrestricted Temporarily Restricted Revenues Program service revenue $ 5,685,000 $ 2,178,200 Contribution revenues 3,380,900 $ 745,500 3,097,900 Grant revenue 95,400 $ 765,300 Net gains on endowment investments 17,800 Net assets released from restriction Satisfaction of program restrictions 457,800 (457,800 ) 364,900 (364,900 ) Total revenues 9,541,500 383,100 5,641,000 400,400 Expenses...
a, b, and c 15. Multiple statements. The following are account balances as of September 30, 20x1, for Exton Outpatient Center. Prepare (a) a balance sheet, (b) a statement of operations, and (c) a statement of changes in net assets for September 30, 20X1. Givens $55,000 Insurance expense $33,000 Depreciation expense $61,000 Cash General expense $255,000 Patient revenue (net of contractuals) $1,100,000 Transfer to parent corporation $55,000 Net accounts receivable $350,000 Beginning balance, unrestricted net assets $275,000 Ending balance, temporarily...
Presented below are financial statements (except cash flows) for two not-for-profit organizations. Neither organization has any permanently restricted net assets. ABC Not-for-Profit Temporarily Unrestricted Restricted XYZ Not-for-Profit Temporarily Unrestricted Restricted $5,655,000 3,363,100 $ 2,187,700 3,111,400 $ 744,800 95,300 $ 820,900 17,700 455, 200 9,491,000 (455,200) 384,900 366,500 5,665,600 (366,500) 454,400 Statement of Activities Revenues Program service revenue Contribution revenues Grant revenue Net gains on endowment investments Net assets released from restriction Satisfaction of program restrictions Total revenues Expenses Education program...
TWO PART QUESTION: PART A Putman Medical Center Putman Medical Center is a large Midwestern acute care and ambulatory facility serving an urban city population. Revenue and expenses data listed below: Givens (in '000s): Insurance expense $70,000 Cash $23,000 Patient revenues (net of contractuals) $614,000 Net accounts receivable $25,000 Ending balance, temporarily restricted net assets $8,700 Wages payable $9,100 Prepaid expense $1,100 Long-term debt $191,700 Supply expense $66,000 Gross plant, property, and equipment $556,000 Net assets released from temporary restriction...
1 Exercise 10-10 The Ombudsman Foundation is a private not-for-profit organization providing training in dispute resolution and conflict management The Foundation had the following preclosing trial balance at December 31, 2017, the end of Its fiscal year 10 polnts Credits 25,300 Debits Trial Balance-December 31, 2817 Accounts payable Accounts receivable (net) Accrued interest receivable Accumulated depreciation Cash $ 48,608 16,700 eBook 3,502, 288 117,408 27,188 2,492,e0e 846,e08 2,872,e08 Contributed services-unrestricted Contributions-unrestricted Contributions-temporarily restricted Contributions-permanently restricted Currer Ask pledges receivable (net)...
Review the income statement which is Exhibit 11.2 on page 327 of our text and the balance sheet which is Exhibit 12.2 on page 356. Describe the differences or changes from 2015 to 2016 relating to the income and expenses of the firm. EXHIBIT 11.2 Good Samaritan Medical Center: 2016 2015 Operating revenues Statements of Patient service revenue $150,118 $123,565 Operations for Years Ended Less: Provision for bad debts 1,800 2,000 December 31 Net patient service revenue $148,118 $121,765 2016...