In: Accounting
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.
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.
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 | |