Question

Dynatech Healthcare, a group practice clinic with 10 physicians, had the following income in 2017: Revenue...

Dynatech Healthcare, a group practice clinic with 10 physicians, had the following income in 2017:

Revenue $3,300,000
Less operating expenses:
Salaries
Physicians $1,360,000
Nurses 146,000
Nursing aide 63,500
Receptionist 54,000
Accounting services 40,000
Training 125,000
Supplies 259,000
Phone and fax 3,700
Insurance 301,000
Depreciation 242,000
Utilities 20,400
Miscellaneous 72,000
Total operating expenses 2,686,600
Income before taxes 613,400
Less taxes on income 214,690
Net income $398,710
The following changes are expected in 2018:

1. The clinic is expecting a 2 percent decline in revenues because of increasing pressure from insurance companies.
2. Physicians are planning to hire a physician assistant at a salary of $47,000 per year.
3. Training costs are expected to increase by $15,000.
4. Supplies are expected to increase to be 10 percent of revenue.
5. Phone, fax, accounting services and insurance amounts will stay the same.
6. Depreciation expense will increase by $21,000 per year, since the clinic is planning to purchase equipment for $125,000.
7. Utilities and miscellaneous expenses are expected to increase by 5 percent next year.
8. Taxes on income will be 35 percent.
Prepare a budgeted income statement for Dynatech Healthcare for the year 2018. (Round answers to 0 decimal places, e.g. 125.)

Dynatech Healthcare
Budgeted Income Statement
December 31, 2018For the Year Ended December 31, 2018For the Quarter Ended December 31, 2018
MiscellaneousTotal operating expensesAccounting servicesIncome before taxesSalaries of NursesOperating expensesSuppliesUtilitiesTaxes on incomeNet income/(loss)Depreciation on office and equipmentRevenueSalaries of ReceptionistInsuranceSalaries of PhysiciansSalaries of Physician assistantSalaries of Nursing aidTrainingPhone and fax $

AddLess
:
UtilitiesTotal operating expensesSalaries of Nursing aidRevenueInsuranceSalaries of Physician assistantNet income/(loss)Income before taxesPhone and faxSalaries of ReceptionistAccounting servicesTrainingSuppliesSalaries of PhysiciansDepreciation on office and equipmentOperating expensesMiscellaneousTaxes on incomeSalaries of Nurses
Miscellaneous Income before taxes Salaries of Receptionist Revenue Total operating expenses Salaries of Physician assistant Phone and fax Salaries of Nursing aid Training Depreciation on office and equipment Utilities Salaries of Nurses Insurance Taxes on income Supplies Net income/(loss) Operating expenses Accounting services Salaries of Physicians
Salaries of Receptionist Phone and fax Insurance Supplies Taxes on income Depreciation on office and equipment Income before taxes Miscellaneous Net income/(loss) Revenue Salaries of Physicians Total operating expenses Operating expenses Accounting services Salaries of Physician assistant Salaries of Nurses Training Utilities Salaries of Nursing aid
Salaries of Nurses Miscellaneous Training Insurance Salaries of Receptionist Utilities Phone and fax Salaries of Physician assistant Depreciation on office and equipment Supplies Total operating expenses Income before taxes Salaries of Nursing aid Taxes on income Accounting services Net income/(loss) Revenue Operating expenses Salaries of Physicians
Supplies Salaries of Physicians Salaries of Nurses Phone and fax Miscellaneous Salaries of Physician assistant Operating expenses Training Taxes on income Revenue Accounting services Salaries of Nursing aid Insurance Income before taxes Total operating expenses Depreciation on office and equipment Salaries of Receptionist Utilities Net income/(loss)
Salaries of Receptionist Salaries of Physician assistant Total operating expenses Taxes on income Depreciation on office and equipment Income before taxes Miscellaneous Phone and fax Training Utilities Net income/(loss) Revenue Operating expenses Salaries of Nursing aid Accounting services Salaries of Nurses Supplies Insurance Salaries of Physicians
Salaries of Physician assistant Salaries of Physicians Income before taxes Salaries of Receptionist Accounting services Operating expenses Miscellaneous Utilities Total operating expenses Taxes on income Insurance Depreciation on office and equipment Supplies Net income/(loss) Salaries of Nurses Revenue Salaries of Nursing aid Training Phone and fax
Training Supplies Taxes on income Salaries of Physician assistant Phone and fax Income before taxes Insurance Depreciation on office and equipment Net income/(loss) Salaries of Receptionist Revenue Salaries of Nurses Utilities Salaries of Physicians Salaries of Nursing aid Accounting services Operating expenses Miscellaneous Total operating expenses
Supplies Accounting services Depreciation on office and equipment Salaries of Nursing aid Net income/(loss) Revenue Taxes on income Utilities Total operating expenses Training Miscellaneous Income before taxes Operating expenses Salaries of Nurses Salaries of Physicians Salaries of Physician assistant Phone and fax Insurance Salaries of Receptionist
Net income/(loss) Salaries of Nurses Training Revenue Utilities Operating expenses Accounting services Salaries of Receptionist Salaries of Physicians Income before taxes Salaries of Physician assistant Miscellaneous Depreciation on office and equipment Salaries of Nursing aid Total operating expenses Taxes on income Supplies Phone and fax Insurance
Salaries of Physicians Training Accounting services Depreciation on office and equipment Utilities Salaries of Physician assistant Insurance Net income/(loss) Revenue Miscellaneous Salaries of Nurses Salaries of Nursing aid Salaries of Receptionist Income before taxes Operating expenses Taxes on income Supplies Phone and fax Total operating expenses
Income before taxes Salaries of Nurses Accounting services Taxes on income Revenue Training Utilities Salaries of Physicians Salaries of Physician assistant Supplies Phone and fax Miscellaneous Total operating expenses Operating expenses Insurance Net income/(loss) Salaries of Nursing aid Salaries of Receptionist Depreciation on office and equipment
Supplies Phone and fax Training Net income/(loss) Salaries of Receptionist Salaries of Nurses Total operating expenses Salaries of Physicians Utilities Insurance Income before taxes Operating expenses Accounting services Miscellaneous Depreciation on office and equipment Taxes on income Revenue Salaries of Nursing aid Salaries of Physician assistant
Total operating expenses Revenue Operating expenses Salaries of Physician assistant Taxes on income Net income/(loss) Depreciation on office and equipment Utilities Miscellaneous Salaries of Physicians Income before taxes Supplies Phone and fax Salaries of Nurses Salaries of Nursing aid Accounting services Salaries of Receptionist Training Insurance
Operating expenses Revenue Total operating expenses Utilities Salaries of Physicians Phone and fax Salaries of Physician assistant Salaries of Nurses Miscellaneous Salaries of Nursing aid Salaries of Receptionist Income before taxes Taxes on income Insurance Accounting services Net income/(loss) Training Supplies Depreciation on office and equipment
MiscellaneousUtilitiesPhone and faxSalaries of PhysiciansTrainingDepreciation on office and equipmentIncome before taxesSalaries of ReceptionistAccounting servicesTaxes on incomeTotal operating expensesSalaries of NursesNet income/(loss)Salaries of Nursing aidSuppliesInsuranceOperating expensesSalaries of Physician assistantRevenue
LessAdd
:
Total operating expensesIncome before taxesSalaries of NursesUtilitiesTrainingSuppliesMiscellaneousPhone and faxSalaries of Nursing aidDepreciation on office and equipmentAccounting servicesTaxes on incomeNet income/(loss)Salaries of ReceptionistInsuranceRevenueOperating expensesSalaries of PhysiciansSalaries of Physician assistant
Salaries of PhysiciansSalaries of ReceptionistSalaries of Physician assistantSalaries of NursesIncome before taxesTotal operating expensesTaxes on incomeNet income/(loss)RevenueMiscellaneousDepreciation on office and equipmentSalaries of Nursing aidUtilitiesOperating expensesAccounting servicesTrainingInsuranceSuppliesPhone and fax $


Homework Answers

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Break Even Analysis Instructions: Find the Break Even point (in units) using the following financial statement....
Break Even Analysis Instructions: Find the Break Even point (in units) using the following financial statement. Assume rent, insurance, and loan interest are fixed expenses. The other expenses are variable, including the cost of goods sold. SAMPLE CELL PHONE COMPANY PROFIT AND LOSS STATEMENT August 2015 Operating Revenue: Product Sales $12,000.00 $500*24 phones Service Sales $3,000.00 $125*24 service plans Total Operating Revenue $15,000.00 Operating Expenses: Cost of Goods Sold $7,000.00 $291.67*24 phones Gross Profit $8,000.00 Operating Expenses: Rent $1,500.00 Insurance...
The following income statement was prepared by an office clerk hired for July. As the accounting...
The following income statement was prepared by an office clerk hired for July. As the accounting supervisor, you recognize that it is incorrect and prepare a corrected multi-step income statement. Demo Sales Income Statement For Month Ended July 31, 2017   Sales $ 562,740     Accounts receivable 37,300   Unearned sales 18,120   Net sales $ 618,160 Operating expenses:   Accumulated depreciation, equipment $ 30,300   Advertising expense 14,120   Cost of goods sold 395,200   Depreciation expense, equipment 3,120   Insurance expense 2,560   Interest expense 1,820   Interest payable...
Accounts payable $       40,000 Accounts receivable           33,000 Accumulated depreciation—buildings           25,000 Ac
Accounts payable $       40,000 Accounts receivable           33,000 Accumulated depreciation—buildings           25,000 Accumulated depreciation—equipment           20,000 Advertising Expense             4,500 Bonds payable, due December 31, 2024         260,000 Buildings         180,000 Capital stock, $1 par value         220,000 Cash           92,120 Commission Expense             8,400 Cost of Goods Sold           31,480 Depreciation Office             2,970 Equipment           75,500 Income Tax Expense             7,150 Income taxes payable             3,860 Insurance Expense Sales Auto             3,200 Interest Expense             1,550 Interest payable...
The following selected accounts and their current balances appear in the ledger of Clairemont Co. for...
The following selected accounts and their current balances appear in the ledger of Clairemont Co. for the fiscal year ended May 31, 2018: Cash $129,100 Retained Earnings 569,100 Accounts Receivable 344,300 Dividends 77,300 Inventory 392,500 Sales $4,729,600 Estimated Returns Inventory 22,500 Cost of Goods Sold 2,735,700 Office Supplies 12,200 Sales Salaries Expense 769,300 Prepaid Insurance 9,400 Advertising Expense 211,600 Office Equipment 284,200 Depreciation Expense—    Store Equipment 41,200 Accumulated Depreciation—    Office Equipment 193,100 Miscellaneous Selling Expense 18,100 Store Equipment 887,000 Office...
Reunion, a local walk-in medical practice, had the following account balances at 31 December 2017: Building...
Reunion, a local walk-in medical practice, had the following account balances at 31 December 2017: Building R480000 Accumulated depreciation – building R12000 Cash R20000 Ordinary shares R300000 Supplies R2000 Retained earnings R190000 The following transactions took place: - On 1 March, a one-year malpractice insurance policy was purchased for R12 000 in cash. - On 1 July, R50 000 cash was borrowed from First American Bank. The interest rate on the note payable is 8%. Principal and interest are due...
In its income statement for the year ended December 31, 2017, Ivanhoe Company reported the following...
In its income statement for the year ended December 31, 2017, Ivanhoe Company reported the following condensed data. Salaries and wages expenses $813,750 Loss on disposal of plant assets $ 146,125 Cost of goods sold 1,727,250 Sales revenue 3,867,500 Interest expense 124,250 Income tax expense 43,750 Interest revenue 113,750 Sales discounts 280,000 Depreciation expense 542,500 Utilities expense 192,500 Prepare a multiple-step income statement. (List other revenues before other expenses.) IVANHOE COMPANY Income Statement For the Month Ended December 31, 2017For...
Blossom Company’s income statement for the year ended December 31, 2017, contained the following condensed information....
Blossom Company’s income statement for the year ended December 31, 2017, contained the following condensed information. Service revenue $844,000 Operating expenses (excluding depreciation) $628,000 Depreciation expense 60,000 Loss on sale of equipment 26,000 714,000 Income before income taxes 130,000 Income tax expense 40,000 Net income $90,000 Blossom’s balance sheet contained the following comparative data at December 31. 2017 2016 Accounts receivable $37,000 $56,000 Accounts payable 43,000 29,000 Income taxes payable 4,000 8,100 (Accounts payable pertains to operating expenses.) Prepare the...
The following selected accounts and their current balances appear in the ledger of Clairemont Co. for...
The following selected accounts and their current balances appear in the ledger of Clairemont Co. for the fiscal year ended May 31, 2019: Cash $ 240,000 Accounts Receivable 966,000 Merchandise Inventory 1,690,000 Estimated Returns Inventory 22,500 Office Supplies 13,500 Prepaid Insurance 8,000 Office Equipment 830,000 Accumulated Depreciation-Office Equipment 550,000 Store Equipment 3,600,000 Accumulated Depreciation-Store Equipment 1,820,000 Accounts Payable 326,000 Customer Refunds Payable 40,000 Salaries Payable 41,500 Note Payable (final payment due 2022) 300,000 Kristina Marble, Capital 3,449,100 Kristina Marble, Drawing...
Exercise 5-07 a-b Sheffield Company had the following account balances at year-end: Cost of Goods Sold...
Exercise 5-07 a-b Sheffield Company had the following account balances at year-end: Cost of Goods Sold $61,330; Inventory $16,750; Operating Expenses $30,320; Sales Revenue $123,150; Sales Discounts $1,280; and Sales Returns and Allowances $2,070. A physical count of inventory determines that merchandise inventory on hand is $12,640. Prepare the adjusting entry necessary as a result of the physical count. (Credit account titles are automatically indented when amount is entered. Do not indent manually.) Account Titles and Explanation Debit Credit Prepare...
Panther Marine Instructions: Using the "June 30, 2017 adjusted trial balance" information AND income statement complete...
Panther Marine Instructions: Using the "June 30, 2017 adjusted trial balance" information AND income statement complete the statement of retained earnings. Round all amounts to the nearest cent. The rest of the formatting is up to the student. Note that grades are based on organization and clarity of this financial statement. The only other requirements are the following items: a. ONLY use accounts that have adjusted balances b. Proper report title c. Net increase or decrease in retained earnings d....