0
|
|
|
|
|
|
|
|
|
|
Exam I
|
|
|
|
|
|
|
|
|
|
|
Spring 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chapters 1-9
|
|
|
|
|
|
|
|
|
|
|
|
All work is to be completed in Excel along with the correct Excel formulas unless otherwise noted.
|
|
|
|
|
|
|
|
|
|
|
|
Part I.
|
|
5 points
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add the following columns
|
Patient 1
|
Patient 2
|
Patient 3
|
|
|
|
|
Across and down
|
$900
|
$100
|
$1,000
|
|
|
|
|
|
(show Excel formulas)
|
$800
|
$200
|
$2,000
|
|
|
|
|
|
|
|
|
$700
|
$300
|
$3,000
|
|
|
|
|
|
|
|
|
$600
|
$400
|
$4,000
|
|
|
|
|
|
|
|
|
$500
|
$500
|
$5,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Part II
|
|
|
|
|
|
|
|
|
|
|
Prepare a statement of operations from the following
|
|
20 points
|
|
|
|
|
relevant accounts
|
|
|
|
|
|
|
|
|
Show Excel formulas
|
|
|
|
|
|
|
|
|
cash
|
|
|
|
$ 500,000.00
|
|
|
|
|
|
|
Accounts receivable
|
|
$ 400,000.00
|
|
|
|
|
|
|
Patient revenue
|
|
$ 600,000.00
|
|
|
|
|
|
|
Inventory
|
|
|
$ 50,000.00
|
|
|
|
|
|
|
Accounts Payable
|
|
$ 60,000.00
|
|
|
|
|
|
|
Depreciation
|
|
|
$ 55,000.00
|
|
|
|
|
|
|
Labor
|
|
|
|
$ 150,000.00
|
|
|
|
|
|
|
Interest
|
|
|
$ 35,000.00
|
|
|
|
|
|
|
Interest Payable
|
|
$ 41,000.00
|
|
|
|
|
|
|
Interest revenue
|
|
$10,000.00
|
|
|
|
|
|
|
Property
|
|
|
$65,000.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
III. Prepare a classified balance sheet (credit will not be given if it is not classified)
|
|
20 points
|
|
from the following relevant accounts
|
|
|
|
|
|
|
|
Show Excel formulas
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
$ 10,000.00
|
|
|
|
|
|
|
Patient receivable
|
|
$ 50,000.00
|
|
|
|
|
|
|
Patient revenue
|
|
$ 60,000.00
|
|
|
|
|
|
|
Prepaid Insurance
|
|
$ 30,000.00
|
|
|
|
|
|
|
Insurance expense
|
|
$ 40,000.00
|
|
|
|
|
|
|
Inventory (asset)
|
|
$ 55,000.00
|
|
|
|
|
|
|
Labor
|
|
|
|
$ 65,000.00
|
|
|
|
|
|
|
Plant and Equipment
|
|
$ 100,000.00
|
|
|
|
|
|
|
Accounts payable
|
|
$ 11,000.00
|
|
|
|
|
|
|
Wages payable
|
|
|
$ 12,000.00
|
|
|
|
|
|
|
wage expense
|
|
|
$ 13,000.00
|
|
|
|
|
|
|
Mortgage Payable
|
|
$ 14,000.00
|
|
|
|
|
|
|
Net asset without donor restrictions
|
$ 50,000.00
|
|
|
|
|
|
|
Net asset with donor restrictions
|
????????
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Part IV.
|
|
|
|
|
|
|
|
|
|
|
Complete the following equations. Excel formulas not need for this problem
|
|
5 points
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Assets= $100,000, Liabilities = $41,000, Net assets =?
|
|
|
|
|
|
|
2. Assets=?????, Liabilities = $56,000, Net Assets = $60,000
|
|
|
|
|
|
3. Assets= $50,000, Liabilities = ??????, Net Assets= $11,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Part V. Record the following transaction in T accounts. Excel formulas not needed
|
|
20 points
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Billed Third party $56,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. Received $10,000 from transaction 1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3. Paid wages of $50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4. Purchased medical supplies of $40,000 on account
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5. Paid the purchase in transaction 4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Part VI.
|
|
|
|
|
|
|
|
|
|
|
Prepare a stement of cash flow INDIRECT only.
|
|
20 points
|
|
|
|
|
Do not preapre a direct method statement.
|
|
|
|
|
|
|
Show Excel formulas
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$100,000
|
|
|
|
|
|
|
|
Cash December 31, 2018
|
$500,000
|
|
|
|
|
|
|
|
Cash December 31 2019
|
???????
|
|
|
|
|
|
|
|
Depreciation Expense
|
$1,000
|
|
|
|
|
|
|
|
Increase in inventory
|
$2,000
|
|
|
|
|
|
|
|
Decrease in acocunts payable
|
$3,000
|
|
|
|
|
|
|
|
Increase in Prepaid insurance
|
$4,000
|
|
|
|
|
|
|
|
Purchsaed stock
|
$5,000
|
|
|
|
|
|
|
|
Purcahsed land
|
|
$6,000
|
|
|
|
|
|
|
|
Paid mortgage
|
|
$7,000
|
|
|
|
|
|
|
|
Paid car loan
|
|
$2,200
|
|
|
|
|
|
|
|
Increase in wages payable
|
$3,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Part VII
|
|
|
|
|
|
10 points
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In a couple of paragraphs (minimum 2) describe the
|
|
|
|
|
|
|
|
relevance of financial statements to the healthcare industry.
|
|
|
|
|
|
|
(what would happen if financial statemnts were not required by
|
|
|
|
|
|
|
federal and state law)
|
|
|
|
|
|
|
|
|