Question: Presented below are financial statements (except cash flows) for two not-for-profit organizations. Neither organization has any permanently restricted net assets. ABC Not-for-Profit XYZ Not-for-Profit Statement
Presented below are financial statements (except cash flows) for two not-for-profit organizations. Neither organization has any permanently restricted net assets.
| ABC Not-for-Profit | XYZ Not-for-Profit | |||||||||||||||
| Statement of Activities | Unrestricted | Temporarily Restricted | Unrestricted | Temporarily Restricted | ||||||||||||
| Revenues | ||||||||||||||||
| Program service revenue | $ | 5,655,000 | $ | 2,187,700 | ||||||||||||
| Contribution revenues | 3,363,100 | $ | 744,800 | 3,111,400 | ||||||||||||
| Grant revenue | 95,300 | $ | 820,900 | |||||||||||||
| Net gains on endowment investments | 17,700 | |||||||||||||||
| Net assets released from restriction | ||||||||||||||||
| Satisfaction of program restrictions | 455,200 | (455,200 | ) | 366,500 | (366,500 | ) | ||||||||||
| Total revenues | 9,491,000 | 384,900 | 5,665,600 | 454,400 | ||||||||||||
| Expenses | ||||||||||||||||
| Education program expenses | 5,681,800 | 1,523,700 | ||||||||||||||
| Research program expense | 1,326,000 | 2,204,900 | ||||||||||||||
| Total program service expenses | 7,007,800 | 3,728,600 | ||||||||||||||
| Fund-raising | 465,300 | 362,000 | ||||||||||||||
| Administration | 710,000 | 1,233,000 | ||||||||||||||
| Total supporting service expenses | 1,175,300 | 1,595,000 | ||||||||||||||
| Total expenses | 8,183,100 | 5,323,600 | ||||||||||||||
| Increase in net assets | 1,307,900 | 384,900 | 342,000 | 454,400 | ||||||||||||
| Net assets January 1 | 4,268,000 | 738,100 | 831,000 | 224,400 | ||||||||||||
| Net assets December 31 | $ | 5,575,900 | $ | 1,123,000 | $ | 1,173,000 | $ | 678,800 | ||||||||
| STATEMENT OF NET ASSETS | ABC Not-for-Profit | XYZ Not-for-Profit | ||||||||||
| Current assets | ||||||||||||
| Cash | $ | 74,000 | $ | 181,700 | ||||||||
| Short-term investments | 187,000 | 70,300 | ||||||||||
| Supplies inventories | 22,900 | 106,500 | ||||||||||
| Receivables | 171,400 | 62,900 | ||||||||||
| Total current assets | 455,300 | 421,400 | ||||||||||
| Noncurrent assets | ||||||||||||
| Pledges receivable | 525,000 | |||||||||||
| Long-term investments | 2,660,000 | |||||||||||
| Land, buildings, and equipment (net) | 2,384,000 | 2,028,000 | ||||||||||
| Total noncurrent assets | 5,569,000 | 2,028,000 | ||||||||||
| Total assets | $ | 6,024,300 | $ | 2,449,400 | ||||||||
| Current liabilities | ||||||||||||
| Accounts payable | $ | 23,000 | $ | 123,400 | ||||||||
| Total current liabilities | 23,000 | 123,400 | ||||||||||
| Noncurrent liabilities | ||||||||||||
| Notes payable | 178,500 | |||||||||||
| Total noncurrent liabilities | 178,500 | |||||||||||
| Total liabilities | 201,500 | 123,400 | ||||||||||
| Net Assets | ||||||||||||
| Unrestricted | 5,675,000 | 1,401,300 | ||||||||||
| Temporarily restricted | 147,800 | 924,700 | ||||||||||
| Permanently restricted | 0 | 0 | ||||||||||
| Total net assets | 5,822,800 | 2,326,000 | ||||||||||
| Total liabilities and net assets | $ | 6,024,300 | $ | 2,449,400 | ||||||||
Required: a. Calculate the following ratios (Assume 365 days):
- Program expense.
- Fund-raising efficiency.
- Working capital.
b. For each ratio, which of the two organizations has the stronger ratio. (Do not round intermediate calculations. Round "Program expense" answers to 1 decimal place and "Fund-raising efficiency" answers to 3 decimal places and "Working capital" answers to nearest whole number.)
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
