Line No. | | (1) Total |
|---|
| 1. | Gross Patient Revenue | $651,011 | | WRITE-OFFS AND ADJUSTMENTS: | | 2. | Charity | $35,700 | | 3. | Contractual Adjustments | $35,650 | | 4. | Bad Debts | $21,000 | | 8. | Other Adjustments | $22,000 | | 9. | Total Write-Offs and Adjustments (line 2-8) | $114,350 | | 10. | Net Patient Revenue (line 1 minus 9) | $536,661 | | Other Operating Revenue: | | 11. | Grants - Public | $0 | | 12. | Grants - Private | $0 | | 13. | Donations / Contributions | $0 | | 19. | Other | $0 | | 20. | Total Other Operating Revenue (sum lines 11 - 19) | $0 | | 25. | Total Operating Revenue (line 10 + Line 20) | $536,661 | | Operating Expenses: | | 30. | Salaries, Wages and Employee Benefits | $225,000 | | 31. | Contract Services - Professional | $48,500 | | 32. | Supplies | $35,000 | | 33. | Rent / Depreciation / Mortgage Interest | $55,700 | | 34. | Utilities | $5,638 | | 35. | Professional Liability Insurance | $41,799 | | 36. | Other Insurances | $9,950 | | 44. | All Other Expenses | $213,000 | | 45. | Total Operating Expenses (sum lines 30 - 44) | $634,587 | | 50. | Net From Operations (line 25 minus Line 45) | -$97,926 |
|