7/24/2019 Coral Bay Hospital Solution Excel Workings
1/20
Wgkmdroi 4
Pdck 4
GDWK :0 Wtufkmt Ukrsoim
>/3/:043
GIZDA JD_ NIWP!DA
!rdfotoimd" Pri#kgt Dmd"$sos
D"si %ir dm$ it&kr 'ri#kgts &k"' '"kdsk (do" (k) gdm &k"' om dm$ giursks *omdmgk+ ,dmd,dr-ktomc+ Nu(dm Zksiurgks+ Ircdmo.dtoim Jk&doir+ Kgimi(ogs+ Kgk"+ osskrtdtoim+ G
Im"omk !kst dmf dm$ it&kr -omf i% 'ri#kgts)
!&os gdsk o""ustrdtks d gi('"ktk gd'otd" ufcktomc dmd"$sos+ omg"ufomc gds& %"i7 dmd"$sos
dmf 'ri%otdo"ot$ (kdsurks) 6itk t&k (ifk" ktkmfs ti Gi"u(m )
!&k (ifk" gimsosts i% d gi('"ktk dsk gdsk dmd"$sos;mi g&dmcks mkkf ti k (dfk
ti t&k kostomc ,IKA5K6KZD!K D!D skgtoim) Ni7kkr+ d"" d"uks om t&k stufkmt
krsoim 6P! D!D skgtoim &dk kkm rk'"dgkf 7ot& .kris) !&us+ stufkmts (ust fktkr(o
?&km t&os os fimk+ dm$ krrir gk""s 7o"" k girrkgtkf dmf t&k dsk gdsk si"utoim 7o"" d''kdr
6itk t&dt t&k stufkmt krsoim fiks mit gimtdom dm$ ros- dmd"$sks+ si stufkmts 7o"" &dk ti
crd'&ogs 2g&drts8 ds mkkfkf ti 'rkskmt t&kor rksu"ts)
6P! D!D1
Admf omotod" gist
7/24/2019 Coral Bay Hospital Solution Excel Workings
2/20
Wgkmdroi 4
Pdck :
,IKA5K6KZD!K D!D1
k'rkgodtoim Wg&kfu"k1
,DGZW k'rkg) Kmf i% _kdr
_kdr *dgtir K'kmsk Jii- d"uk
4 0):0 00+000
0)4@ 4+@00+000 :+@00+000
F 0)4: 4+:00+000 4+300+000
= 0)44 4+400+000 00+000
0)0 00+000 0
6kt Gds& *"i7s1
Pri#kgt Gds& *"i7s
_kdr 0 4
Admf i''irtumot$ gist 2
7/24/2019 Coral Bay Hospital Solution Excel Workings
3/20
Wgkmdroi 4
Pdck
M $-'.,0&0
O// 4&"
:O// 44-
dyjdg+ 64
_ks, tnk pripisda sniuaf jk dggkptkf ds tnk M os pisotovk
& Omeadtoim os imk ie tnk ist foeeoguat edgtirs ti fkda otn om pri%kgt dmdaysos(d) ipaktk tnk omeadtoim opdgt tdjak snim om 7!nojot &0&
#ist Omeadt!im Mkt Pdt!kmt Zk$kmuk Omea
%&'(,)*) )+ 4+ *+ +
)+
4+
*+
+
-+
(+
+
(j) ndt dmdckkmt omeirdtoim os privofkf jy tnk omeadtoim opdgt tdjak;
5 3mk jidrf kjkr dmts ti d+k surk tndt d gipaktk ros+ dmdaysos, omgaufomc s
(d) kreir d skmsotovoty dmdasysos>kmsotovoty 4? rieotdjoaoty dmf 2rkd+kvkm :kdsurks jdskf im ist ie dpotda
ist ie dpotda 4000 600 #00
6kt 'rkskmt d"uk 26PU8 3=+0:0
mtkrmd" rdtk i% rkturm 2ZZ8 4:)@
Pd$dg- F)4 F)4 F)4
,ZZ 44)> @) 40)F
8nk pripisda oaa jk umdgkptdjak eir gist ie gdpotda irk tndm 4&"
(j) ndt dmdckkmt omeirdtoim os privofkf jy tnk skmsotovoty dmdaysos;
6PU -kk's fkg"omomc o% t&k gist i% gd'otd" rosks dik 40) D"t&iuc& g&dmck om gist i% gd
6 (d) kreir d sgkmdroi dmdaysos
>gkmdroi 4 2dsk dsk 1 ist ie gdpotda 40, rigkfurks pkr fdy &0, mkt pdtokmt rkv
M 3=+0:0
O// 4:)@
:O// 44)>
dyjdg+ F)4
!&k trkmf s&i7s t&dt gist om%"dtoim &ds mkcdtok o('dgt 7&krkds t&k rkkmuk om%"dtoim &dst&dm t&k mkcdtok o('dgt i% gist om%"dtoim) !&os os kgdusk+ o% t&k om%"dtoim rdtk os sd(k %ir gNi7kkr o% t&k gist om%"dtoim os omgrkdsomc dt d rdtk &oc&kr t&dm t&k rkkmuk om%"dtoim t&km t
7/24/2019 Coral Bay Hospital Solution Excel Workings
4/20
Wgkmdroi 4
Pdck F
>gkmdroi & ist ie gdpotda 46, rigkfurks pkr fdy &., mkt pdtokmt rkvkmuk pkr pri
M gkmdroi 5 ist ie gdpotda 4&, rigkfurks pkr fdy 4., mkt pdtokmt rkvkmuk pkr pri
M 2
7/24/2019 Coral Bay Hospital Solution Excel Workings
5/20
Wgkmdroi 4
Pdck =
' Duaks 2krcdm os ddrk tndt tnkrk drk sik qudaotdtovk edgtirs tndt drk rkakvdmt t
(d) ndt qudaotdtovk edgtirs ocnt suppirt pri%kgt dggkptdmgk;
*dird"k gi('ktotok kmorim(kmt 7o"" su''irt t&k dssu('toim gimsofkrkf im 'rigkfurk
(j) ndt qudaotdtovk edgtirs ocnt prkgaufk pri%kgt dggkptdmgk;
Wto%% gi('ktotoim (d$ rkfugk t&k dssu('toim im 'rigkfurks 'kr fd$+ rkfugks mkt rkkmuk
(g) dm yiu tnom+ ie dmy gists tndt ocnt jk dssigodtkf otn tnk pri%kgt tndt ndvk m
(f) =rk tnkrk dmy pitkmtoda jkmkeots tndt ndvk mit jkkm omgaufkf;
6i) D"" 'ssi"k kmk%ots &dk kkm omg"ufkf)
(k) ndt dffotoimda fdtd iuaf yiu skk+ eri itnkr nispotda stdee kjkrs ti gimf,imt&"$ ,W s&i7omc trkmf i% om'dtokmts i'tomc %ir surckr$+ dgtud" gist omgurrkf im surckr
- imsofkromc daa piomts, iuaf yiu juoaf tnk djuadtiry surckry gkmtkr;
" Om yiur ipomoim, ndt drk tnrkk +ky akdrmomc piomts eri tnos gdsk;
!&k gik%%ogokmt i% drodtoim rk%"kgts t&k d(iumt i% ros- td-km %ir kkr$ umot i% k'kgtkf rktudrodtoim i% 6PU rdmcks kt7kkm 4)0 ti :)0+ t&k 'ri#kgt skk(s ti k kr$ ros-$)
6i) D"" 'isso"k gists &dk kkm omg"ufkf) Ni7kkr+ imk gist t&dt (d$ &dk kkm gimsoft&os os fo%%ogu"t ti dsskss dmf uo"f om t&k (ifk")
t (d-ks skmsk ti uo"f t&k d(u"dtir$ surckr$ gkmtkr kgdusk ot os mkkf i% t&k &iur ds osom'dtokmt surckr$ dmf &kmgk 7o"" &dk "imc tkr( o('dgt im Gird" Jd$ Jusomkss) D"si 'isotoi'kmomc t&k d(u"dtir$ surckr$ gkmtkr)
Pri#kgt 6PU kd"udtoim s&iu"f gimsofkr d"" mkgkssdr$ drod"ks ti kd"udtk 'ri#kgt odo"otmkgkssdr$ $ 'kr%ir(omc skmsotoot$ dmf sgkmdroi dmd"$sos) t os d"si o('irtdmt ti ofkmto%$ tsug& "iss s&iu"f d"si k gimsofkrkf om t&k kd"udtoim)
7/24/2019 Coral Bay Hospital Solution Excel Workings
6/20
Wgkmdroi 4
Pdck
k(kmt+ Wtrdtkc$+PW,+
mk
Gi'$roc&t :04F Nkd"t&Df(omostrdtoim Prkss
7/24/2019 Coral Bay Hospital Solution Excel Workings
7/20
Wgkmdroi 4
Pdck 3
& 5 6 .
$6,4&0,000 $6,&65,#00 $6,5'0,"0- $6,.0&,05.
@F=+=F0 @3+@0 4+00+4: 4+0+:43
2=4=+0008 2=0+F=08 2=F+F8 2=:+3=F8
=4+=00 =+0F= =F+ =+:3=4+00+000 4+00+@00 4+0@:+3:3 4+4:=+=0@
3+0>0 >+4@: @+> F0+=4>
+:00+000 4+@00+000 4+:00+000 4+400+000
($#&",4&0) $'6-,00# $4,.&',66' $4,'0",&'0
2:=4+F>8 :@@+:0 40+@3@ >+30>
($5'',6'&) $66-,-06 $"4#,6#- $4,0&.,.#&
+:00+000 4+@00+000 4+:00+000 4+400+000
4>0+000
+:F0+000
$&,-&&,.&- $&,56-,-06 $&,44#,6#- $.,.6.,.#&
($.,0'",-'&) ($&,'54,0#-) ($#46,#00) $6,"50,"#&
i tnk lkdsurks !mf!gdtk dggkptdmgk ir rk"kgt!im ie tnk pripiskf dljuadtiry surckry gkmtkr9
7/24/2019 Coral Bay Hospital Solution Excel Workings
8/20
Wgkmdroi 4
Pdck >
dt!im
-+ (+ +
msotovoty dmf sgkmdroi dmdaysks, os pkreirkf jkeirk tnk pripisda os skmt ti tnk jidrf
-00 4&00 4600
F)4 F)4 F)4
44)4 4:) 4)
otd" 7o"" &dk mi o('dgt im ZZ dmf 'd$dg-+ ,ZZ 7o"" rosk dmf %d"" 7ot& rosk dmf %d"" i% gist i% gd
muk pkr prigkfurk $4,000 dmf 2uoaf
7/24/2019 Coral Bay Hospital Solution Excel Workings
9/20
Wgkmdroi 4
Pdck @
kfurk $4,&00 dmf 2uoaf "&-
::3)::3>:=>4 &&-
iut girrkadtoim ie tnk surckry gkmtkr dmf nispotda gdsn eais)
r ti (d-k 'ri#kgt od"k) m t&os gdsk t&k t&rkk EPs drk Prigkfurks 'kr fd$+ 6kt Zkkmuk 'kr
r+ Jduskr, tnk nispotdaGs *3, djiut jitn tnk ros+ omnkrkmt om tnk nispotda@s dvkrdck
7/24/2019 Coral Bay Hospital Solution Excel Workings
10/20
Wgkmdroi 4
Pdck 40
tnk surckry gkmtkr fkgosoim
'kr fd$ ds 7k"" ds mkt rkkmuk 'kr 'rigkfurk dmf &kmgk 7o"" (domtdom t&k 'ri#kgt odo"ot$
'kr 'rigkfurk+ omgrkdsk om fk(dmf %ir su''"oks "kdfomc ti rosk om gist i% su''"oks
t jkkm omgaufkf om tnk dmdaysos;
gt d irk tniriucn dmdaysos;im d (imt&"$ dsos+ gi('ktotok om%ir(dtoim usomc itti(s u' d''ridg& usomc std%% mkt7ir-)
rm dmf &kmgk "i7kr t&k rdtoi "kss ros-$ os t&k 'ri#kgt) Womgk om t&k cokm gdsk t&k gik%%ogokmt i%
rkf os t&k gd('docm / (dr-ktomc gist dmf gist t&dt (d$ k omgurrkf ti sustdom gi('ktotoim) Jut
skkm om t&k gdsk t&dt t&k iut'dtokmt surckr$ mu(kr os omgrkdsomc "kdfomc ti fkg"omk om mu(kr i%k 6PU dmf skmsotoot$ dmf sgkmdroi dmd"$sos %urt&kr (d-ks t&k gdsk kkm strimckr ti ci %ir
) osgiumt rdtk dssu('toim s&iu"f k td-km gdrk%u""$ dmf strkss tkstomc i% t&k 'ri#kgt osk i''irtumotoks "ist ir %irkcimk om "oku i% 'ri#kgt umfkr gimsofkrdtoim dmf t&k kgimi(og d"uk i%
7/24/2019 Coral Bay Hospital Solution Excel Workings
11/20
Wgkmdroi 4
Pdck 44
otd" rks'kgtok"$
7/24/2019 Coral Bay Hospital Solution Excel Workings
12/20
Wgkmdroi 4
Pdck 4:
"$
7/24/2019 Coral Bay Hospital Solution Excel Workings
13/20
6P! D!D1
Admf omotod" gist
7/24/2019 Coral Bay Hospital Solution Excel Workings
14/20
k'rkgodtoim :+000+000
mgi(k k%irk tdks +F00
Pri#kgt mkt omgi(k
7/24/2019 Coral Bay Hospital Solution Excel Workings
15/20
& 5 6 .
=0 3+=00 4+:+4:= 4+=+@0@ 4+F0+>>
3+0>0 >+4@: @+> F0+=4>
7/24/2019 Coral Bay Hospital Solution Excel Workings
16/20
+:00+000 4+@00+000 4+:00+000 4+400+000
>+>0 : 4+04@ F0+000
$6,&45,0&- $5,'-4,04" $5,."4,#6" $',##6,"""
($&,55",5'&) $4,664,#6' $.,055,&"# $4&,#"-,&".
7/24/2019 Coral Bay Hospital Solution Excel Workings
17/20
6P! D!D1
Admf omotod" gist
7/24/2019 Coral Bay Hospital Solution Excel Workings
18/20
k'rkgodtoim :+000+000
mgi(k k%irk tdks 2
7/24/2019 Coral Bay Hospital Solution Excel Workings
19/20
& 5 6 .
4@+=F= >FF+4:
3+0>0 >+4@: @+> F0+=4>
7/24/2019 Coral Bay Hospital Solution Excel Workings
20/20
+:00+000 4+@00+000 4+:00+000 4+400+000
2:8 28 2FF+F:38 24=+@08 240F+4F>8
2+@3:8 2