A 1 Revenue 2 3 4 5 Total Revenue B C Actual D E F Budgeted...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
A 1 Revenue 2 3 4 5 Total Revenue B C Actual D E F Budgeted Variance insurance revenue $411,905 $465,222 supplemental income $26,502 $25,589 other operating income $5,682 $5,485 $444,089 $496,296 6 7 Operating Expenses 8 Staffing RN salary $148,999 $140,852 9 RT salary $37,459 $36,582 10 PT/OT/ST salary $26,212 $27,414 11 administrative salary $55,219 $56,211 12 management salary $25,145 $24,318 13 housekeeping salary $10,555 $10,555 14 dietary salary $5,500 $5,469 15 Benefits health insurance $6,182 $6,028 16 17 18 life insurance $464 $452 dental insurance $309 $301 403b contributions $12,364 $12,056 19 20 Taxes 21 education $93 $90 payroll $9,273 $9,042 workers comp $77 $75 22 FICA $7,727 $7,535 23 Medicare $6,800 $6,631 24 Social Security $3,709 $3,617 25 Administrative office supplies $510 $500 26 postage $148 $150 27 telephone $355 $350 28 marketing $1,700 $1,500 29 legal fees $600 $100 30 accounting $207 $200 31 travel $56 $50 32 liability insurance $215 $215 33 malpractice insurance $2,658 $1,540 34 mortgage $3,500 $3,500 35 property taxes $105 $105 36 Medical Supplies general medical $1,450 $1,400 37 38 39 40 41 Dietary 42 pharmacy $7,500 $4,800 Oxygen & RT $1,190 $1,200 X-ray $575 $600 lab $480 $500 food $1,545 $1,500 enteral feedings $4,700 $3,600 43 Maintenance housekeeping supplies $145 $150 44 laundry $95 $100 45 groundskeeping $0 $0 46 snow removal $380 $320 47 Utilities electric $362 $368 48 water $590 $588 49 sewer $240 $231 50 garbage disposal $152 $152 51 shredding $46 $47 52 fuel $199 $56 53 cable TV $189 $189 54 internet service $205 $205 55 Total Operating Expenses $386,183 $371,445 56 Bad Debt Expense $26,210 $26,523 57 Total Expenses $412,393 $397,968 58 59 Net Income $31,696 $98,328 60 A 1 Revenue 2 3 4 5 Total Revenue B C Actual D E F Budgeted Variance insurance revenue $411,905 $465,222 supplemental income $26,502 $25,589 other operating income $5,682 $5,485 $444,089 $496,296 6 7 Operating Expenses 8 Staffing RN salary $148,999 $140,852 9 RT salary $37,459 $36,582 10 PT/OT/ST salary $26,212 $27,414 11 administrative salary $55,219 $56,211 12 management salary $25,145 $24,318 13 housekeeping salary $10,555 $10,555 14 dietary salary $5,500 $5,469 15 Benefits health insurance $6,182 $6,028 16 17 18 life insurance $464 $452 dental insurance $309 $301 403b contributions $12,364 $12,056 19 20 Taxes 21 education $93 $90 payroll $9,273 $9,042 workers comp $77 $75 22 FICA $7,727 $7,535 23 Medicare $6,800 $6,631 24 Social Security $3,709 $3,617 25 Administrative office supplies $510 $500 26 postage $148 $150 27 telephone $355 $350 28 marketing $1,700 $1,500 29 legal fees $600 $100 30 accounting $207 $200 31 travel $56 $50 32 liability insurance $215 $215 33 malpractice insurance $2,658 $1,540 34 mortgage $3,500 $3,500 35 property taxes $105 $105 36 Medical Supplies general medical $1,450 $1,400 37 38 39 40 41 Dietary 42 pharmacy $7,500 $4,800 Oxygen & RT $1,190 $1,200 X-ray $575 $600 lab $480 $500 food $1,545 $1,500 enteral feedings $4,700 $3,600 43 Maintenance housekeeping supplies $145 $150 44 laundry $95 $100 45 groundskeeping $0 $0 46 snow removal $380 $320 47 Utilities electric $362 $368 48 water $590 $588 49 sewer $240 $231 50 garbage disposal $152 $152 51 shredding $46 $47 52 fuel $199 $56 53 cable TV $189 $189 54 internet service $205 $205 55 Total Operating Expenses $386,183 $371,445 56 Bad Debt Expense $26,210 $26,523 57 Total Expenses $412,393 $397,968 58 59 Net Income $31,696 $98,328 60
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
"Assault on college campuses can no longer remain just a female issue, and universities nationwide must prepare males for the same protections it provides their female counterparts in college Title...
-
Use regression analysis to fit a quadratic trend model to the data set. a. What is the estimated regression function? b. Compare the adjusted-R2 value for this model to that of the linear trend...
-
Discuss the following complaints: instrumental, non-instrumental, ostensive, and reflexive. Which types of complaints are voiced the most?
-
Input the DECHEMA coefficients in Aspen Plus from Table 13-A1 in the appendix. Then in Properties, have Aspen print out the triangular diagram for the triethylamine, carbon-tetrachloride, acetic-acid...
-
San Joaquin Community Hospital is a nonprofit hospital operated by the county. The hospitals administrator is considering a proposal to open a new outpatient clinic in the nearby city of San Marco....
-
answer = 1 7 3 8 4 Jack inherited a perpetuity - due with annual payments of 1 5 0 0 0 . He immediately exchanged the perpetuity for a 2 5 - year annuity - due having the same present value. The...
-
Provide two purposes for: an agency profile a personal profile a property profile
-
Cowan, an engineer, is the president of Arco Engineering. At a meeting of the board of directors, Cowan was asked to explain why audits of the company are made by (1) internal auditors, (2)...
-
The public accounting profession has achieved remarkable growth and stature in the United States since the beginning of this century, to the point that by the 1960s, some claimed the U.S. was the...
-
Review the discussion of ethical issues and the need theories of motivation. Discuss those issues with the goal of taking a strong position on them.
-
The accounting profession's commitment to achieving high quality in rendering professional services is demonstrated by the breadth and effectiveness of its multilevel regulatory framework. Required...
-
The criticisms raised about behavior modification. Discuss those criticisms. Do those criticisms limit the use of behavior modification in organizations?
-
Sample Communications, Inc., is considering the purchase of new transmission equipment. The estimated annual net cash inflows from the new equipment are $575,000. The equipment costs $2 million and...
-
A circular concrete shaft liner with Youngs modulus of 3.4 million psi, Poissons ratio of 0.25, unconfined compressive strength 3,500 psi and tensile strength 350 psi is loaded to the verge of...
-
Use the health expenditure data of Section 16.6. The model is a probit regression of DMED, an indicator variable for positive health expenditures, against just one regressor for simplicity, NDISEASE,...
-
Continue the analysis of Exercise 14.5. (a) Compare the three binary models on the basis of statistical significance of NDISEASE. (b) Compare the three binary models on the basis of the estimated...
-
Use a 50\% subsample of the fishing mode choice data of Section 15.2. (a) Estimate the conditional logit model of Section 15.2.1. (b) Comment on the statistical significance of parameter estimates....
Study smarter with the SolutionInn App