This week help

profilePinkivory727
HCS380_v8_wk5_calculation_template2.xlsx

Blank Template

Complete the following horizontal analysis, vertical analysis, and financial ratios by filling in each of the yellow highlighted boxes.
You can then copy and paste this page or pieces of your calculations into your PowerPoint presentation.
You may also want to submit this template as a supplemental document to your facilitator.
STANFORD HEALTH CURRENT YEAR PRIOR YEAR
PREPARED USING THE YEARS ENDED
HORIZONTAL ANALYSIS:
Current Year Prior Year
Date:
$ CHANGE % CHANGE
Cash and Cash Equivalents
Total Liabilities
Operating Revenues
Operating Expenses
VERTICAL ANALYSIS:
Current Year Prior Year
$ % $ %
Salary and Benefits
Supplies
Purchased Services
Net Patient Service Revenue
FINANCIAL RATIOS:
Current Year
Prior year
Current Ratio Answer
Current Year
Prior Year
Debt to Asset Ratio Answer
Current Year
Prior Year
Profit Margin Answer
Current Year
Prior Year

Completed Example

STANFORD HEALTH CURRENT YEAR PRIOR YEAR
PREPARED USING THE YEARS ENDED 8/31/20 8/31/19 HIGHLIGHTED BOXES WOULD BE COMPLETED BY STUDENT
HORIZONTAL ANALYSIS:
Current Year Prior Year
Date: 8/31/20 8/31/19
$ CHANGE % CHANGE
Cash and Cash Equivalents $ 1,642,912 $ 505,509 $ 2,148,421 425.00%
Total Liabilities $ 4,832,251 $ 3,619,266 $ 1,212,985 33.51%
Operating Revenues $ 5,567,576 $ 5,390,002 $ 177,574 3.29%
Operating Expenses $ 5,546,532 $ 5,006,715 $ 539,817 10.78%
VERTICAL ANALYSIS:
Current Year Prior Year
8/31/20 8/31/19
$ % $ %
Salary and Benefits $ 2,548,259 49.6% $ 2,302,399 44.8%
Supplies $ 820,403 16.0% $ 727,136 14.1%
Purchased Services $ 1,458,959 28.4% $ 1,350,708 26.3%
Net Patient Service Revenue $ 5,140,938 $ 5,113,052
FINANCIAL RATIOS:
Current Year 8/31/20
Prior year 8/31/19
Current Ratio Current Asset Current Liabilities Answer
Current Year $ 2,696,752 $ 1,721,397 1.57
Prior Year $ 1,838,468 $ 3,619,266 0.51
Debt to Asset Ratio Total Liabilities Total Assets Answer
Current Year $ 4,832,251 $ 9,159,699 52.8%
Prior Year $ 3,619,266 $ 7,841,914 46.2%
Profit Margin Excess Revenue Over Expenses Operating Revenue Answer
Current Year $ 190,537 $ 5,567,576 3.4%
Prior Year $ 364,460 $ 5,390,002 6.8%