Prepare a statement of financial position as of June 30, 2023.
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
![The Kare Counseling Center was incorporated as a not-for-profit organization 10 years ago. Its adjusted trial balance as of
June 30, 2023, follows.
Cash
Pledges Receivable-Without Donor Restrictions
Estimated Uncollectible Pledges
Inventory
Investments
Furniture and Equipment
Accumulated Depreciation Furniture and Equipment
Accounts Payable
Net Assets Without Donor Restrictions
Net Assets With Donor Restrictions-Programs
Net Assets With Donor Restrictions-Permanent Endowment
Contributions-Without Donor Restrictions
Contributions-With Donor Restrictions Programs
Investment Income-Without Donor Restrictions
Net Assets Released from Restrictions-With Donor Restrictions
Net Assets Released from Restrictions-Without Donor Restrictions
Salaries and Fringe Benefit Expense
Occupancy and Utility Expense
Supplies Expense
Printing and Publishing Expense
Telephone and Postage Expense
Unrealized Gain on Investments
Depreciation Expense
Totals
Required
a. Prepare a statement of financial position as of June 30, 2023.
Without Danar Restrictions
Total Assets
Total Liabilities
Total Net Assets
Total Liabilities and Net Assets
KARE COUNSELING CENTER
Statement of Financial Position
June 30, 2023
Assets
Llabilities
Net Assets
Debits
$ 126,500
41,000
1. Salaries and fringe benefits were allocated to program services and supporting services in the following percentages:
counseling services, 40 percent; professional training, 20 percent; community service, 10 percent; management and
general, 20 percent; and fund-raising, 10 percent. Occupancy and utility, supplies, printing and publishing, and
telephone and postage expenses were allocated to the programs in the same manner as salaries and fringe benefits.
Depreciation expense was divided equally among all five functional expense categories.
2. The organization had $165,314 of cash on hand at the beginning of the year. During the year, the center received cash
from contributors: $310,800 that was unrestricted and $38,100 that was restricted for the purchase of equipment for
the center. It had $9,200 of income earned and received on long-term investments. The center spent cash of $288,410
on salaries and fringe benefits, $22,000 on the purchase of equipment for the center, and $86,504 for operating
expenses. Other pertinent information follows: net pledges receivable increased $6,000, inventory increased $1,000,
accounts payable decreased $102,594, and there were no salaries payable at the beginning of the year.
$
2,800
178,000
210,000
22,000
288,418
38,400
6,948
4,198
3,500
30,000
$ 951,748
0
0
Credits
0
0
$ 4,108
128,808
28,528
196,500
58,508
148,888
348,820
38,100
9,200
22,800
2,000
$ 951,748](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F6292e95b-c2cd-4a44-83f1-ad32b2a6b06f%2Faeac1d34-ba03-4be3-8f36-6f8383e2b849%2Fo9mdu4e_processed.png&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 2 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)