Question

NVOLVE was incorporated as a not-for-profit voluntary health and welfare organization on January 1, 2020. During the fiscal year ended December 31, 2020, the following transactions occurred.

1. A business donated rent-free office space to the organization that would normally rent for $35,200 a year.
2. A fund drive raised $186,000 in cash and $102,000 in pledges that will be paid within one year. A state government grant of $152,000 was received for program operating costs related to public health education.
3. Salaries and fringe benefits paid during the year amounted to $208,760. At year-end, an additional $16,200 of salaries and fringe benefits were accrued.
4. A donor pledged $102,000 for construction of a new building, payable over five fiscal years, commencing in 2022. The discounted value of the pledge is expected to be $94,460.
5. Office equipment was purchased for $12,200. The useful life of the equipment is estimated to be five years. Office furniture with a fair value of $9,800 was donated by a local office supply company. The furniture has an estimated useful life of 10 years. Furniture and equipment are considered net assets without donor restrictions by INVOLVE.
6. Telephone expense for the year was $5,400, printing and postage expense was $12,200 for the year, utilities for the year were $8,500 and supplies expense was $4,500 for the year. At year-end, an immaterial amount of supplies remained on hand and the balance in accounts payable was $3,800.
7. Volunteers contributed $15,200 of time to help with answering the phones, mailing materials, and various other clerical activities.
8. It is estimated that 90 percent of the pledges made for the 2021 year will be collected. Depreciation expense is recorded for the full year on the assets recorded in item 5.
9. All expenses were allocated to program services and support services in the following percentages: public health education, 35 percent; community service, 30 percent; management and general, 20 percent; and fund-raising, 15 percent.
10. Net assets were released to reflect satisfaction of state grant requirements that the grant resources be used for public health education program purposes.
11. All nominal accounts were closed to the appropriate net asset accounts.

Prepare a statement of activities for the year ended December 31, 2020. (Amounts to be deducted should be indicated with a minus sign. Round the intermediate and final answers to the nearest dollar amount.)

	INVOLVE Statement of Activities For the Year Ended December 31, 2020 Without Donor Restrictions With Donor Restrictions Total Revenue and Other Support: $ Total Revenue and Other Support Expenses: Total Expenses Increase in Net Assets Beginning Net Assets Ending Net Assets $ $ $

Answer 1

Preparation of statement of activities for the year ended December 31, 2020 of INVOLVE

INVOLVE
Statement of Activities
For the Year Ended December 31, 2020
Particular	Without Donor Restrictions ($)	With Donor Restrictions ($)	Total ($)
Revenue & Other Support :
Rent free office space	35,200	-	35,200
Cash raised in Fund Drive	1,86,000	-	1,86,000
Pledges paid within a year	1,02,000	-	1,02,000
State Government Grant	-	1,52,000	1,52,000
Discounted value of pledge for building	-	94,460	94,460
Office Equipment Purchased	12,200	-	12,200
Office Furniture	9,800	-	9,800
Contribution by Volunteers	15,200	-	15,200
			-
Total Revenue & Other Support	3,60,400	2,46,460	6,06,860
			-
Expenses :			-
Salaries & Fringe Benefits	-2,08,760	-	-2,08,760
Accrued Salaries & Fringe Benefits	-16,200	-	-16,200
Cash paid for office equipment	-12,200	-	-12,200
Telephone Expense	-5,400	-	-5,400
Printing & Postage Expense	-12,200	-	-12,200
Utilities	-8,500	-	-8,500
Supplies Expense	-4,500	-	-4,500
Accounts Payable	-3,800	-	-3,800
Depreciation	-3,420	-	-3,420
Total Expenses	-2,74,980	-	-2,74,980
			-
Increase in Net Assets	85,420	2,46,460	3,31,880
Beginning Net Assets	-	-	-
Ending Net Assets	85,420	2,46,460	3,31,880

Calculation of Depreciation
On Equipment	= 12200/5
	=2440
On Furniture	=9800/10
	=980
Total Depreciation	=2440+980
	=3420