Solution
Robert answered on
Dec 26 2021
Answer 1-
Part a)
Profit and Loss Account - Accrual System
March April May June March April May June
Expenses
$
50,000.00
$
91,000.00
$
110,000.00
$
100,000.00
Revenues
$
310,000.00
$
250,000.00
$
200,000.00
$
55,000.00
Profit
$
260,000.00
$
159,000.00
$
90,000.00
$
(45,000.00)
Profit and Loss Account - Cash System
March April May June March April May June
Expenses
$
50,000.00
$
55,000.00
$
206,000.00
$
40,000.00
Revenues
$
60,000.00
$
250,000.00
$
250,000.00
$
255,000.00
Profit
$
10,000.00
$
195,000.00
$
44,000.00
$
215,000.00
Part b)
As per accrual basis, the most profitable month was March since maximum revenues have been
earned in that month, even though the payment for the services was received in the next month.
The expenses incu
ed in March are also lower as compared to other months resulting in higher
Net Profits.
Part c)
Profit and Loss Account - Accrual System
Total Total
Expenses $ 351,000.00
Revenues $ 815,000.00
Profit $ 464,000.00
Profit and Loss Account - Cash System
Total Total
Expenses $ 351,000.00
Revenues $ 815,000.00
Profit $ 464,000.00
The Cumulative Profit in both the situations is same. The reason is that there are no revenues
outstanding and yet to be receivable after June which have already been earned. In the same way
all the expenses accrued have been paid by June and nothing is outstanding.
Answer 2-
Part a)
Income Statement
Particulars Amount
Income from Department of Human Services $ 1,598.00
Interest income $ 286.00
Income from private practice $ 2,934.00
Government grants $ 121,201.00
Property income $ 13,342.00
Other revenue $ 4,521.00
Total Income $ 143,882.00
Administrative expenses $ 8,797.00
Audit fees $ 92.00
Drugs expense $ 8,440.00
Fuel, light and power $ 1,246.00
Medical supplies expense $ 13,965.00
Other expenses $ 1,551.00
Other staff expenses $ 3,398.00
Patient fees $ 12,401.00
Patient transport $ 223.00
Salaries and wages $ 91,991.00
Superannuation $ 5,825.00
Repairs and maintenance $ 3,657.00
xLaundry $ 2,631.00
Total Expenses $ 165,286.00
Profit/Loss $ (10,335.00)
Part b)
Balance Sheet
Cu
ent Assets Amount
Cash at bank $ 3,249.00
Debtors $ 2,961.00
Food supplies $ 2,038.00
Inventories $ 813.00
Patient fees receivable $ 2,815.00
Short-term Investments $ 35,435.00
Non Cu
ent Assets
Property, plant and equipment $ ...