Question

In: Accounting

The Watson Foundation, a private not-for-profit entity, starts 2020 with cash of $100,000, contributions receivable (net)...

The Watson Foundation, a private not-for-profit entity, starts 2020 with cash of $100,000, contributions receivable (net) of $200,000, investments of $300,000, and land, buildings, and equipment (net) of $200,000. Net assets without donor restrictions were reported as $400,000, the same figure as the net assets with donor restrictions. Of the restricted net assets, $300,000 was purpose restricted whereas the other $100,000 had to be held permanently, although the subsequently earned income is without restriction. Fifty percent of the purpose restricted net assets had to be used to help pay for a new building. The remainder was restricted to the payment of officer salaries. Donors made no stipulations about the eventual reporting of buildings and other long-lived assets when acquired. Watson has one program service (health care) and two supporting services (fundraising and administrative).

During the current year, Watson Foundation has the following transactions.

  1. Computed interest of $20,000 on the unrestricted contribution receivable.
  2. Received cash of $100,000 from the contributions receivable and wrote off another $4,000 as uncollectible.
  3. Received unrestricted cash donations of $180,000.
  4. Received $23,000 in cash that must be spent for a particular type of office machine within the next year or the money must be returned.
  5. Paid salaries of $90,000. Of that amount, $28,000 came from restricted funds. The payment was made to individuals doing health care work.
  6. Spent the $23,000 in (4) for the appropriate office machine.
  7. Received a cash gift of $12,000 that Watson must convey to another specified charity. However, Watson has the right to give this money to a different organization if officials so choose.
  8. Bought a building for $500,000 by signing a long-term note for $450,000 and using restricted funds for the remainder.
  9. Collected annual membership dues of $30,000. Individuals receive substantial benefits from their memberships. By the end of the year, two-thirds of the time for the average membership has passed.
  10. Received unrestricted income of $53,000 generated by net assets that must be held permanently.
  11. The board of directors of the Watson Foundation vote to set aside $9,000 of its investments for emergency purposes.
  12. Paid rent of $12,000 for the past month, advertising of $15,000, and utilities of $16,000. These were half for the program service and one-fourth each for the two supporting services.
  13. Received an unrestricted pledge of $200,000. Watson will collect the money in five years and does not expect any part to be uncollectible. Present value at inception is $149,000, but interest for the year to date is $6,000.
  14. Computed depreciation of $40,000, 60 percent for health care, 30 percent for administrative, and 10 percent for fundraising.
  15. Paid $15,000 in interest on the note signed in (8). All of this cost is assumed to be related to health care.

Required:

a. Prepare a statement of activities for the Watson Foundation for this year.

b. Prepare a statement of financial position for the Watson Foundation at the end of this year.

Solutions

Expert Solution

a)
WATSON ORGANIZATION
STATEMENT OF ACTIVITIES
                                     Unrestricted Net Assets   Temporarily Restricted  Net Assets    Permanently Restricted Net Assets
Contributions revenue        $                         180,000.00 $                       161,000.00
Interest revenue                    $                           20,000.00 $                           6,000.00
Investment revenue                 $                           30,000.00
Membership revenue                    $                           30,000.00
   Total revenues                    $                         260,000.00 $                       167,000.00
Net assets released from restriction                               $                           65,000.00 $                       (65,000.00)
Total revenues and net assets  released from restriction         $                         325,000.00 $                       102,000.00
Expenses:
General and administrative
- Rent                                 $                         (12,000.00)
- Salary                              $                         (90,000.00)
- Advertising                          $                         (15,000.00)
- Utilities                                 $                         (16,000.00)
- Depreciation                       $                         (40,000.00)
- Interest                              $                         (15,000.00)
Total expenses                     $                       (188,000.00)
Excess of total revenues and net assets released from restriction over expenses                           $                         137,000.00 $                       102,000.00 $                         -   
Net assets at beginning of year $                         400,000.00 $                       100,000.00 $          300,000.00
Net assets at end of year     $                         537,000.00 $                       202,000.00 $          300,000.00
b)
STATEMENT OF FINANCIAL POSITION
ASSETS
Cash                                      $                         254,000.00
Pledges receivable (net)            $                         275,000.00
Investments                                             $                         300,000.00
Land, buildings, and equipment (net)       $                         660,000.00
  Total assets                                      $                    1,489,000.00
LIABILITIES                                                         
Notes payable                               $                       450,000.00
NET ASSETS
- Unrestricted                        $                         537,000.00
- Temporarily restricted         $                         202,000.00
- Permanently restricted           $                         300,000.00 $                    1,039,000.00

Related Solutions

The Watson Foundation, a private not-for-profit entity, starts 2017 with cash of $105,000; contributions receivable (net)...
The Watson Foundation, a private not-for-profit entity, starts 2017 with cash of $105,000; contributions receivable (net) of $205,000; investments of $305,000; and land, buildings, and equipment of $205,000. In addition, its unrestricted net assets were $410,000, temporarily restricted net assets were $105,000, and permanently restricted net assets were $305,000. Of the temporarily restricted net assets, 50 percent must be used to help pay for a new building; the remainder is restricted for salaries. No implied time restriction was designated for...
The Watson Foundation, a private not-for-profit entity, starts 2017 with cash of $111,000; contributions receivable (net)...
The Watson Foundation, a private not-for-profit entity, starts 2017 with cash of $111,000; contributions receivable (net) of $211,000; investments of $311,000; and land, buildings, and equipment of $211,000. In addition, its unrestricted net assets were $422,000, temporarily restricted net assets were $111,000, and permanently restricted net assets were $311,000. Of the temporarily restricted net assets, 50 percent must be used to help pay for a new building; the remainder is restricted for salaries. No implied time restriction was designated for...
The Watson Foundation, a private not-for-profit entity, starts 2017 with cash of $109,000; contributions receivable (net)...
The Watson Foundation, a private not-for-profit entity, starts 2017 with cash of $109,000; contributions receivable (net) of $209,000; investments of $309,000; and land, buildings, and equipment of $209,000. In addition, its unrestricted net assets were $418,000, temporarily restricted net assets were $109,000, and permanently restricted net assets were $309,000. Of the temporarily restricted net assets, 50 percent must be used to help pay for a new building; the remainder is restricted for salaries. No implied time restriction was designated for...
The Watson Foundation, a private not-for-profit entity, starts 2017 with cash of $123,000; contributions receivable (net)...
The Watson Foundation, a private not-for-profit entity, starts 2017 with cash of $123,000; contributions receivable (net) of $223,000; investments of $323,000; and land, buildings, and equipment of $223,000. In addition, its unrestricted net assets were $446,000, temporarily restricted net assets were $123,000, and permanently restricted net assets were $323,000. Of the temporarily restricted net assets, 50 percent must be used to help pay for a new building; the remainder is restricted for salaries. No implied time restriction was designated for...
The Edison Foundation, a not-for-profit organization, begins the fiscal year with $200,000 cash, Net Pledges Receivable...
The Edison Foundation, a not-for-profit organization, begins the fiscal year with $200,000 cash, Net Pledges Receivable of $200,000, Investments of $300,000 and PPE of $200,000. 80% of the net assets are Without donor restrictions (all Undesignated). All net assets with donor restrictions are Purpose restricted. During the year the foundation had the following transactions: a. Received cash of $100,000 on the pledges and wrote off another $4,000 as uncollectible. b. Received $200,000 in cash gifts that are unconditional and not...
A firm has Net income- $195,000 Profit Margin- 10.0% Accounts Receivable- $100,000 Percent of Sales On...
A firm has Net income- $195,000 Profit Margin- 10.0% Accounts Receivable- $100,000 Percent of Sales On Credit- 85% Fill out the rest of the information below, show all work and calculations Sales-? Credit Sales-? Receivables Turnover- ? Times Days sales in Receivables- ? Days
The Ombudsman Foundation is a private not for profit organization providing training in dispute resolution and...
The Ombudsman Foundation is a private not for profit organization providing training in dispute resolution and conflict management. The Foundation had the following preclosing trial balance at December 31, 2017, the end of its fiscal year: Trial Balance December 31, 2017________________________________Debits_____________Credits Accounts payable______________credit_______________________________23500 Accounts receivable (net) debit_______________45000 Accrued interest receivable debit______________15500 Accumulated depreciation ______credit______________________________________________3250500 Cash___debit__________________________________109000 Contributed services unrestricted____credit____________________________________________25000 Contributed unrestricted____credit____________________________________________________2300000 Contributions temporarily restricted______credit__________________________________________780000 Contributions permanently restricted_____credit__________________________________________2650000 Current pledges receivable (net)______debit_______________75000 Education program expenses____debit___________________1505000 Fund raising expense_____debit________________________116000 Grant revenue temporarily restricted____credit____________________________________________86000...
The University of Danville is a private not-for-profit university that starts the current year with $700,000...
The University of Danville is a private not-for-profit university that starts the current year with $700,000 in net assets: $400,000 without donor restrictions and $300,000 with donor restrictions. The $300,000 is composed of $200,000 with purpose restrictions and $100,000 that must be held permanently. The following transactions occurred during the year. Charged students $1.2 million for tuition and fees. Received a donation of equity investments that had cost the owner $100,000 but is worth $300,000 currently. According to the terms...
You are preparing a statement of activities for the University of Richland, a private not-for-profit entity....
You are preparing a statement of activities for the University of Richland, a private not-for-profit entity. The following questions should be viewed as independent of each other. Part 1 During the current year, a donor gives $386,000 in cash to the school and stipulates that it must hold this money forever. However, any investment income earned on this money must be used for faculty salaries. During the current year, the investment earned $42,000 and, of that amount, the school has...
A private not-for-profit entity is working to create a cure for a deadly disease. The charity...
A private not-for-profit entity is working to create a cure for a deadly disease. The charity starts the year with cash of $739,000. Of this amount, unrestricted net assets total $413,000, temporarily restricted net assets total $213,000, and permanently restricted net assets total $113,000. Within the temporarily restricted net assets, the entity must use 80 percent for equipment and the rest for salaries. No implied time restriction has been designated for the equipment when purchased. For the permanently restricted net...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT