Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 2

Christina Jud

HPA 14

Balance Sheet

Assets

Current assets

Cash and cash equivalents $190,000


Inventories $25,000
Accounts Receivable $250,000
Prepaid Insurance $5,000

Total current assets $470,000

Non-current Assets

Net property, plants, and Equipment $360,000


Other non-current assets $133,000

Total non-current assets $493,000

Total assets $963,000

Liability and Equity

Current liability
Accounts payable $293,000
Short-term debt $52,000

Total current liability $345,000

Non-current liability
Long-term debt $200,000

Total liability $545,000

Stockholders’ equity

Equity $418,000

Total liability and stockholders’ equity $963,000


Operating revenue $2,000,000

Total operating expenses $1,885,000

Selling and administration expenses

Medical and surgical supplies $600,000


Depreciation -$40,000
Therapy services -$860,000
Other professional services -$80,000
Support services -$220,000
General services -$65,000
Interest expense -$20,000

Total $1,885,000

Income from operations $115,000


Income from non-operating gains $5,000

Net income $120,000

You might also like