In: Accounting
The Edwards Lake Community Hospital balance sheet as of December 31, 2017, follows. |
EDWARDS LAKE COMMUNITY HOSPITAL | |||||||||
Balance Sheet | |||||||||
As of December 31, 2017 | |||||||||
Assets | |||||||||
Current assets: | |||||||||
Cash and Cash Equivalents | $ | 272,600 | |||||||
Accounts and notes receivable (net of uncollectible accounts of $15,900) | 26,600 | ||||||||
Inventory | 72,600 | ||||||||
Total current assets | 371,800 | ||||||||
Assets limited as to use: | |||||||||
Cash | $ | 17,240 | |||||||
Investments | 229,720 | ||||||||
Total assets limited as to use | 246,960 | ||||||||
Property, plant, and equipment: | |||||||||
Land | 210,600 | ||||||||
Buildings (net of accumulated depreciation of $1,623,100) | 2,893,500 | ||||||||
Equipment (net of accumulated depreciation of $1,024,600) | 1,859,000 | ||||||||
Total property, plant, and equipment | 4,963,100 | ||||||||
Total assets | $ | 5,581,860 | |||||||
Liabilities and Net Assets | |||||||||
Current liabilities: | |||||||||
Accounts payable | $ | 19,300 | |||||||
Accrued payroll | 45,200 | ||||||||
Current portion of mortgage payable | 505,000 | ||||||||
Total current liabilities | 569,500 | ||||||||
Long-term debt—mortgage payable | 2,510,000 | ||||||||
Total liabilities | 3,079,500 | ||||||||
Net assets: | |||||||||
Unrestricted | |||||||||
Undesignated | 2,083,260 | ||||||||
Designated for plant | 246,860 | ||||||||
Temporarily restricted | 172,240 | 2,502,360 | |||||||
Total liabilities and net assets | $ | 5,581,860 | |||||||
The following are the transactions of Edwards Lake Community Hospital during the fiscal year ended December 31, 2017. |
(1) | Information related to accrual of revenues and gains is as follows: |
Patient services revenue, gross | $ | 3,501,000 |
Charity care | 211,760 | |
Contractual adjustments to patient service revenues | 1,521,000 | |
Other operating revenues | 998,950 | |
(2) | Cash received includes: |
Interest on investments in Assets Limited as to Use | 7,450 | |
Collections of receivables | 2,961,100 | |
(3) |
Expenses of $891,500 were recorded in accounts payable and $1,454,990 in accrued payroll. Since some of the nursing expenses met a temporary net asset restriction, $94,500 was released from temporary restrictions. |
Administration expenses | 446,980 | |
General services expenses | 524,610 | |
Nursing services expenses | 1,031,900 | |
Other professional services expenses | 343,000 | |
(4) | Cash paid includes: |
Interest expense (allocated half to nursing services and half to general services) | $ | 281,000 |
Payment on mortgage principal | 505,000 | |
Accounts payable for purchases | 837,000 | |
Accrued payroll | 1,280,000 | |
(5) | Interest of $1,230 accrued on investments in Assets Limited as to Use. |
(6) |
Depreciation charges for the year amounted to $117,500 for the buildings and $129,000 for equipment. Depreciation was allocated 45 percent to nursing services, 15 percent to other professional services and 20 percent to each administrative and general services. |
(7) | Other information: |
(a) | Provision for uncollectible receivables was determined to be adequate. |
(b) | Supplies inventory balances: |
12/31/2016 | 12/31/2017 | |||||||
Administration | $ | 8,300 | $ | 7,500 | ||||
General services | 9,000 | 9,500 | ||||||
Nursing services | 17,500 | 17,000 | ||||||
Other professional services |
37,800 | 41,000 | ||||||
Totals | $ | 72,600 | $ | 75,000 | ||||
(c) | Portion of mortgage payable due within one year, $505,000. |
(8) | A $665 unrealized loss on investments occurred. |
(9) |
Nominal accounts were closed. Necessary adjustments were made to increase the Net Assets—Unrestricted, Designated for Plant. |
a-1. |
Prepare journal entry for the preceding transactions during the fiscal year ended December 31, 2017, assuming that Edwards Lake Community Hospital is a not-for-profit hospital. (If no entry is required for a transaction/event, select "No Journal Entry Required" in the first account field.) |
A. Record in general journal form the effects of the following transactions during the fiscal year ended December 31, 2017, assuming that Edwards Lake Community Hospital is a not-for-profit hospital. | |||||||||||
|
|||||||||||
Debits | Credits | ||||||||||
Account & Notes Receivable | 2,978,950 | ||||||||||
Contractual Adjustments | 1,521,000 | ||||||||||
Patient Service Revenues | 3,501,000 | ||||||||||
Other Operating Revenues | 998,950 | ||||||||||
|
|||||||||||
Cash | 2,961,100 | ||||||||||
Asset Limited As to Use-Cash | 7,450 | ||||||||||
Account and Note Receivable | 2,961,100 | ||||||||||
Investment Income-Unrestricted | 7,450 | ||||||||||
|
|||||||||||
Administration Expenses | 446,980 | ||||||||||
General Services Expenses | 524,610 | ||||||||||
Nursing Services Expense | 1,031,900 | ||||||||||
Other Professional Services Expense | 343,000 | ||||||||||
Account Payable | 891,500 | ||||||||||
Accrued Payroll | 1,454,990 | ||||||||||
|
|||||||||||
Net Asset Released From Restriction - Temporarily Restricted | 94,500 | ||||||||||
Net Asset Released From Restriction - Unrestricted | 94,500 | ||||||||||
|
|||||||||||
Nursing Services Expenses | 140,500 | ||||||||||
General Services Expenses | 140,500 | ||||||||||
Mortgage Payable | 505,000 | ||||||||||
Accounts Payable | 837,000 | ||||||||||
Accrued Payroll | 1,280,000 | ||||||||||
Cash | 2,903,000 | ||||||||||
|
|||||||||||
1,230 | |||||||||||
Assets Limited As to Use-Interest Receivable | 1,230 | ||||||||||
Investment Income-Unrestricted | 1,230 | ||||||||||
|
|||||||||||
Administration Expenses | 49,300 | ||||||||||
General Services Expenses | 49,300 | ||||||||||
Nursing Services Expense | 110,925 | ||||||||||
Other Professional Services Expenses | 36,975 | ||||||||||
Accumulated Depreciation-Building | 117,500 | ||||||||||
Accumulated Depreciation-Equipment | 129,000 | ||||||||||
|
|||||||||||
|
|||||||||||
Inventory | 2,400 | ||||||||||
Administration Expenses | 800 | ||||||||||
Nursing Services Expenses | 500 | ||||||||||
Other Professional Services Expenses | 3,200 | ||||||||||
General Services Expenses | 500 | ||||||||||
|
|||||||||||
Mortgage Payable | 505,000 | ||||||||||
Current Portion of Mortgage Payable | 505,000 | ||||||||||
|
|||||||||||
Unrealized Loss on Investments | 665 | ||||||||||
Asset Limited As to Use-Investments | 665 | ||||||||||
|
|||||||||||
Closing Entry | Patient Services Revenue | 3,501,000 | |||||||||
Other Operating Revenues | 998,950 | ||||||||||
Investment Income-Unrestricted | 8,680 | ||||||||||
Contractual Adjustment | 1,521,000 | ||||||||||
Administration Services Expenses | 497,080 | ||||||||||
General Services Expenses | 713,910 | ||||||||||
Nursing Services Expenses | 1,283,825 | ||||||||||
Other Professional Services Expenses | 379,975 | ||||||||||
Unrealized Loss on Investment | 665 | ||||||||||
Net Asset-Unrestricted, Undesignated | 112,175 | ||||||||||
|
|||||||||||
Net Asset, Unrestricted, Undesignated | 7,867 | ||||||||||
Net Assets, Unrestricted, Designated for Pln | 7,867 | ||||||||||
|
|||||||||||
Net Assets, Temporarily Restricted | 94,500 | ||||||||||
Net Assets Released from Restriction - Unrestricted | 94,500 | ||||||||||
Net Assets, Unrestricted | 94,500 | ||||||||||
Net Assets Released from Restriction - Temporarily Restricted | 94,500 |