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 of service Revenue | $5,685,000 |
| $2,178,200 |
|
| Contribution rev | $3,380,900 | $745,500 | $3,097,900 |
|
| Grant revenue |
| 95,400 |
| $765,300 |
| Net gains on endowment investments | 17,800 |
|
|
|
| Net assets released from restriction |
|
|
|
|
| Satisfaction of program restrict | 457,800 | (457,800) | 364,900 | (364,900) |
| Total revenues | 9,541,500 | 383,100 | 5,641,000 | 400,400 |
| Expenses |
|
|
|
|
| Education of program expenses | 5,712,400 |
| 1,521,100 |
|
| Research program expense | 1,356,000 |
| 2,201,100 |
|
| Total program service expenses | 7,068,400 |
| 3,722,200 |
|
| Fund-raising | 469,700 |
| 365,000 |
|
| Administration | 730,00 |
| 1,235,000 |
|
| Total supporting service expenses | 1,199,700 |
| 1,600,000 |
|
| Total expense | 8,268,100 |
| 5,322,200 |
|
| Increase in net assets | 1,1273,400 | 383,100 | 318,800 | 400,400 |
| Net assets Jan 1 | 4,308,000 | 735,000 | 774,700 | 197,700 |
| Net assets Dec 1 | $5,581,400 | $1,118,100 | $1,093,500 | $598,100 |
| Statement of Net Assets | ABC Not-for-Profit | XYZ Not-for-Profit |
| Current assets |
|
|
| Cash | $65,400 | $171,300 |
| Short-term investments | 165,500 | 62,400 |
| Supplies inventories | 20,400 | 94,500 |
| Receivables | 152,700 | 55,800 |
| Total current assets | 404,000 | 384,000 |
| Noncurrent assets |
|
|
| Pledges receivable | 625,000 |
|
| Long-term investments | 2,790,000 |
|
| Land, building, and equip (net) | 2,140,100 | 2,058,000 |
| Total noncurrent assets | 5,555,100 | 2,058,000 |
| Total assets | $5,959,100 | $2,442,000 |
| Current liabilities |
|
|
| Accounts payable | $23,000 | $122,500 |
| Total current liabilities | 23,000 | 122,500 |
| Noncurrent liabilities |
|
|
| Notes Payable | 178,500 |
|
| Total noncurrent liabilities | 178,500 |
|
| Total liabilities | 201,500 | 122,500 |
| Net Assets |
|
|
| Unrestricted | 5,715,000 | 1,391,400 |
| Temporarily restricted | 42,600 | 928,100 |
| Permanently restricted | 0 | 0 |
| Total net assets | 5,757,600 | 2,319,500 |
| Total liabilities and net assets | $5,959,100 | $2,442,000 |
Required:
- Calculate the following ratios (Assume 365 days): Program expense, Fund-raising efficiency, and Working Capital
- For each ratio, which of the two organizations has the stronger ratio.
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
