Question

Required intormation [The following information applies to the questions displayed below.] INVOLVE 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 $36,300 a year. 2. A fund drive raised $191,500 in cash and $113,000 in pledges that will be paid within one year. A state government grant of $163,000 was received for program operating costs related to public health education. 3. Salaries and fringe benefits paid during the year amounted to $209,860. At year-end, an additional $17,300 of salaries and fringe benefits were accrued. 4. A donor pledged $113,000 for construction of a new building, payable over five fiscal years, commencing in 2022. The discounted value of the pledge is expected to be $95,560. 5. Office equipment was purchased for $13,300. The useful life of the equipment is estimated to be four years. Office furniture with a fair value of $10,900 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 $6,500, printing and postage expense was $13,300 for the year, utilities for the year were $9,600 and supplies expense was $5,600 for the year. At year-end, an immaterial amount of supplies remained on hand and the balance in accounts payable was $4.900. 7. Volunteers contributed $16,300 of time to help with answering the phones, mailing materials, and various other clerical activities. 8. It is estimated that 80 percent of the pledges made for the 2021 year will be collected. Depreciation expense is recorded for the full vear 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, 40 percent; community service, 20 percent; management and general, 20 percent; and fund-raising, 20 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.

Answer 1

d.Cash flow statement for 2020

Cash Flow statement INVOLVE Statement of Cash Flow for the Year Ended Dec 31, 2020 Cash Flow from Operating Activities: 1 Donation of Rent free space Amount $36,300.00 $163,000.00 -$209,860.00 $10,900.00 -$5,600.00 -$13,300.00 -$9,600.00 2 State Government Grant received 3 Salaries and Fringe benfits 5 Donation office furniture 6 Telephone expenses 6 Postage Expenses 6 Utilities Expenses 6 Supplies Expenses 7 Voulnteers contribution Net Cash from operating Activites -$5,600.00 $16,300.00 -$17,460.00 A Cash Flow from Investing Activities: 5 Office Equiment purchased 2Funds Raised in Cash 2 Funds Raised in Pledges (113000 80 %) Cash Flow from Investing Activities -$13,300.00 $191,500.00 $90,400.00 $268,600.00 Net Increse in Cash (A+B) $251,140.00

e. Shedule of expenses by nature of Function for the year Dec 31,2020

Program Services All services Support Services Community Management & Fund Services 40% Public Health General Raising Total 20 % Education 20 % 20% $41,972.00 $41,972.00 $1,120.00 $1,120.00 $2,660.00 $2,660.00 $1,920.00 $1,920.00 $1,120.00 $1,120.00 $48,792.00 $48,792.00 Salaries and Fringe benfits Telephone expenses Postage Expenses Utilities Expenses Supplies Expenses Total Expenses Amount $83,944.00 $41,972.00 $1,120.00 $2,660.00 $1,920.00 $209,860.00 $5,600.00 $13,300.00 $9,600.00 S5,600.00 $243,960.00 $2,240.00 $5,320.00 $3,840.00 $2,240.00 $1,120.00 $48,792.00 $97,584.00