Following is the June 30, 2022, statement of net position for the City of Bay Lake Water Utility Fund. 

Required

a. For fiscal year 2023, prepare general journal entries for the Water Utility Fund using the following information.

1. The amount in the Accrued Utility Revenue account was reversed.

2. Billings to customers for water usage during fiscal year 2023  totaled $2,982,557; $193,866 of the total was billed to the General Fund.

3. Cash in the amount of $260,000 was received. The cash was for interest earned on investments and $82,000 in accrued interest.

4. Expenses accrued for the period were management and administration, $360,408; maintenance and distribution, $689,103; and treatment plant, $695,237.

5. Cash receipts for customer deposits totaled $2,427.

6. Cash collections on customer accounts totaled $2,943,401, of which $209,531 was from the General Fund.

7. Cash payments for the period were as follows: Accounts Payable, $1,462,596; interest (which includes the interest payable), $395,917; bond principal, $400,000; machinery and equipment, $583,425; and return of customer deposits, $912.

8. A state grant amounting to $475,000 was received to help pay for new water treatment equipment.

9. Accounts written off as uncollectible totaled $10,013.

10. The utility fund transferred $800,000 in excess operating income to the General Fund.

11. Adjusting entries for the period were recorded as follows: depreciation on buildings was $240,053 and on machinery and equipment was $360,079; the allowance for uncollectible accounts was increased by $14,913; an accrual for unbilled customer receivables was made for $700,000; accrued interest income was $15,849; and accrued interest expense was $61,406.

12. The Revenue Bond Payable account was adjusted by $400,000 to record the current portion of the bond.

13. Closing entries and necessary adjustments were made to the net position accounts.

b. Prepare a statement of revenues, expenses, and changes in fund net position for the Water Utility Fund for the year ended June 30, 2023.

c. Prepare a statement of net position for the Water Utility Fund as of June 30, 2023.

d. Prepare a statement of cash flows for the Water Utility Fund as of June 30, 2023. 

Transcribed Image Text:

Assets Current assets: Cash and investments Accounts receivable (net of $13,367 provision for uncollectible accounts) Accrued utility revenue Due from General Fund Interest receivable Total current assets Restricted assets: Cash Capital assets: Land Buildings (net of $3,420,000 in accumulated depreciation) Machinery and equipment (net of $5,129,928 in accumulated depreciation) Total capital assets (net) Total Assets Liabilities Current liabilities: CITY OF BAY LAKE Water Utility Fund Statement of Fund Net Position June 30, 2022 Accounts payable Interest payable Current portion of long-term debt Total current liabilities Liabilities payable from restricted assets: Customer deposits Long-term liabilities: Revenue bond payable Total Liabilities Net Position Net investment in capital assets Unrestricted $1,780,945 5,214,407 8,488,395 532,047 131,772 400,000 $ 1,775,019 306,869 500,000 29,311 82,000 2,693,199 9,193 15,483,747 18,186,139 1,063,819 9,193 11,600,000 12,673,012 3,483,747 2,029,380 $ 5,513,127