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
Get step-by-step solutions from verified subject matter experts
