Based on the attached trial balance, please prepare for the NFP the following: 1) Statement of Financial Postion; 2) Statement of Activities; and 3) Statement of Functional Expenses, consistent with the methodology reflected in the current course and required under Topic 958. | | | Fair Housing and Medical Assistance, NFP | | | | | | Adjusted (pre-closing) Trial Balance | | | | | | As of December 31, 2017 | | | | | | | Program/Supp Svc. | | Debit | Credit | | Cash and cash equiv.; without donor rest. | | | 86,416 | | | Cash and cash equiv., with donor rest. | | | 45,687 | | | Contributions receivable, net, without donor rest. | | | 166,298 | | | Contributions receivable, net, with donor rest. | | | 13,875 | | | Grants receivable current, without donor rest. | | | 8,125 | | | Grants receivable current, with donor rest. | | | 172,458 | | | Inventory, supplies | | | 916,181 | | | Prepaid expenses | | | 21,906 | | | Capital assets, net of accumulated depreciation | | | 3,044,737 | | | Pledge receivable, noncurrent, without donor rest. | | | 4,000 | | | Pledge receivable, noncurrent, with donor rest. | | | 10,000 | | | Accounts payable | | | | 21,183 | | Accrued payroll and employee benefits | | | | 167,928 | | Deferred grant revenue, with donor rest. | | | | 172,458 | | Capital lease obligations | | | | 7,629 | | Net assets without donor rest. | | | | 3,572,196 | | Net assets with donor restrictions | | | | 366,755 | | Net assets released from restriction | | | 325,867 | 325,867 | | Revenue | Program A | | | 1,095,172 | | Revenue | Program B | | | 181,433 | | Revenue | Program C | | | 8,096 | | Revenue | Program D | | | 173,686 | | Investment income | | | | 194,869 | | Contributions | | | | 1,310,597 | | Grants, with Donor Restrictions | | | | 28,674 | | Salaries and wages | Program A | | 771,004 | | | Salaries and wages | Program B | | 164,131 | | | Salaries and wages | Program D | | 180,509 | | | Volunteer services | Program A | | 117,177 | | | Facilities, Misc. | Program B | | 8,856 | | | Facilities, Misc. | Program C | | 22,965 | | | Facilities, Misc. | Program D | | 242 | | | Facilities, Misc. | Administrative | | 165,967 | | | Development | Fundraising | | 151,257 | | | Employee benefits, taxes and other | Program A | | 205,773 | | | Employee benefits, taxes and other | Program B | | 36,999 | | | Employee benefits, taxes and other | Program C | | 7,403 | | | Employee benefits, taxes and other | Program D | | 43,566 | | | Employee benefits, taxes and other | Administrative | | 35,181 | | | Employee benefits, taxes and other | Fundraising | | 30,156 | | | Consulting Expense | Program A | | 78,683 | | | Consulting Expense | Program B | | 6,365 | | | Consulting Expense | Program C | | 1,806 | | | Consulting Expense | Program D | | 4,111 | | | Consulting Expense | Administrative | | 17,634 | | | Consulting Expense | Fundraising | | 2,263 | | | Depreciation | Program A | | 89,035 | | | Depreciation | Program B | | 1,472 | | | Depreciation | Program D | | 74 | | | Depreciation | Administrative | | 22,259 | | | Rents and leases | Program A | | 113,508 | | | Rents and leases | Progam B | | 8,197 | | | Rents and leases | Program C | | 56,028 | | | Rents and leases | Program D | | 30,057 | | | Rents and leases | Administrative | | 16,374 | | | Rents and leases | Fundraising | | 27,781 | | | Utilities & supplies | Program A | | 63,228 | | | Utilities & supplies | Progam B | | 83,627 | | | Utilities & supplies | Program C | | 57,951 | | | Utilities & supplies | Program D | | 11,048 | | | Utilities & supplies | Administrative | | 17,926 | | | Utilities & supplies | Fundraising | | 3,220 | | | Events | Fundraising | | 136,015 | | | Grant-writing | Fundraising | | 20,400 | | | Loss on disposal of assets | | | 745 | | | | | | | | | Totals | | | 7,626,543 | 7,626,543 | | |