One World Not Three (OWNT) Relief is an international nonprofit relief agency base in the United States. OWNT recently celebrated its tenth anniversary and is in the middle of trying to expand its operations and funding sources. OWNT uses accrual accounting and follows all US GAAP and FASB accounting rules when reporting its financial situation. During its 2006 fiscal year (July 1, 2005-June 30, 2006), OWNT recorded the following financial events:
1. Earned $250,000 by providing disaster readiness training programs. Received $235,000 in cash.
2. Took out a $500,000 bank loan. OWNT is hoping to buy the building next door for $500,000 in order to double its office space.
3. Received $200,000 in contribution pledges. $150,000 of which was received in cash. OWNT expects that 10% of the pledges not immediately collected in cash will not be collected.
4. Received a final payment of $350,000 from a three-year grant made three years ago.
5. Purchased the building next door for $560,000. OWNT expects that its current building will last another 20 years and that the new building has a life of 35 years. OWNT uses straight-line depreciation.
6. Purchased $175,000 in first aid kit inventory. Paid 80% of the inventory in cash. The 20% balance will be paid in August 2006.
7. OWNT paid its employees $580,000 in wages. Wage expense for the year was $600,000. The payment included the wages payable balance outstanding from fiscal year 2005.
8. First aid kits inventory equals $12,000 at the end of the year.
9. Complied with the terms of the bank loan, which require OWNT to repay $28,000 of the loan at the end of the fiscal year 2006 plus pay 7% interest on the outstanding principal balance carried during the year.
Using the enclosed OWNT Relief Fund's Statement of Financial position from fiscal year 2005, prepare the following financial statements for One World Not Three Relief Fund's fiscal year 2006:
1. Show the entries above using transaction worksheet
2. Balance Sheet as of June 30, 2005
3. Activity Statement for period
One World Not Three Relief Fund Statement of Financial Position As of June 30, 2005
Assets
Cash 142,000
A/R 3,000
Pledges Receivables, net 394,000
(note: $6000 allowance for
pledges not collectible)
Inventory 28,000
Property, Plant and Equipment 240,000
Total Assets $807,000
Liabilities
A/P 120,000
Wages Payable 14,000
Total Liabilites 134,000
Net Assets
Unrestricted 373,000
Permanently restricted 300,000
Total Net Assets $673,000
Total Liabilities and Net Assets $807,000