Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Following is the June 30, 2022, statement of net position for the City of Bay Lake Water Utility Fund. CITY OF BAY LAKE Water Utility
Following is the June 30, 2022, statement of net position for the City of Bay Lake Water Utility Fund.
CITY OF BAY LAKE | ||||||||
Water Utility Fund | ||||||||
Statement of Fund Net Position | ||||||||
June 30, 2022 | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and investments | $ | 1,776,504 | ||||||
Accounts receivable (net of $13,377 provision for uncollectible accounts) | 307,099 | |||||||
Accrued utility revenue | 500,100 | |||||||
Due from General Fund | 29,317 | |||||||
Interest receivable | 82,017 | |||||||
Total current assets | 2,695,037 | |||||||
Restricted assets: | ||||||||
Cash | 9,201 | |||||||
Capital assets: | ||||||||
Land | $ | 1,782,497 | ||||||
Buildings (net of $3,422,984 in accumulated depreciation) | 5,218,959 | |||||||
Machinery and equipment (net of $5,134,408 in accumulated depreciation) | 8,495,811 | |||||||
Total capital assets (net) | 15,497,267 | |||||||
Total Assets | 18,201,505 | |||||||
Liabilities | ||||||||
Current liabilities: | ||||||||
Accounts payable | 532,496 | |||||||
Interest payable | 131,884 | |||||||
Current portion of long-term debt | 409,000 | |||||||
Total current liabilities | 1,073,380 | |||||||
Liabilities payable from restricted assets: | ||||||||
Customer deposits | 9,201 | |||||||
Long-term liabilities: | ||||||||
Revenue bond payable | 11,861,000 | |||||||
Total Liabilities | 12,943,581 | |||||||
Net Position | ||||||||
Net investment in capital assets | 3,209,712 | |||||||
Unrestricted | 2,048,212 | |||||||
$ | 5,257,924 | |||||||
Following is the information of the Water Utility Fund for fiscal year 2023.
- The amount in the Accrued Utility Revenue account was reversed.
- Billings to customers for water usage during fiscal year 2023 totaled $2,844,495; $184,892 of the total was billed to the General Fund.
- Cash in the amount of $247,965 was received. The cash was for interest earned on investments and $78,205 in accrued interest.
- Expenses accrued for the period were management and administration, $343,725; maintenance and distribution, $657,204; and treatment plant, $663,057.
- Cash receipts for customer deposits totaled $2,318.
- Cash collections on customer accounts totaled $2,811,211, of which $200,121 was from the General Fund.
- Cash payments for the period were as follows: Accounts Payable, $1,396,908; interest (which includes the interest payable), $378,133; bond principal, $409,000; machinery and equipment, $596,556; and return of customer deposits, $930.
- A state grant amounting to $484,378 was received to help pay for new water treatment equipment.
- Accounts written off as uncollectible totaled $10,211.
- The utility fund transferred $815,822 in excess operating income to the General Fund.
- Adjusting entries for the period were recorded as follows: depreciation on buildings was $244,805 and on machinery and equipment was $367,207; the allowance for uncollectible accounts was increased by $15,210; an accrual for unbilled customer receivables was made for $713,941; accrued interest income was $16,164; and accrued interest expense was $62,630.
- The Revenue Bond Payable account was adjusted by $409,000 to record the current portion of the bond.
- Closing entries and necessary adjustments were made to the net position accounts.
- Prepare a statement of cash flows for the Water Utility Fund as of June 30, 2023. (Cash outflows should be indicated by a minus sign.)
CITY OF BAYLAKE | ||
Water Utility Fund | ||
Statement of Cash Flows | ||
For the Year Ended June 30, 2023 | ||
Cash Flows from Operating Activities: | ||
Cash Received from Customers | $2,811,211selected answer correct | |
Cash Paid To: | ||
Employees and Suppliersselected answer correct | (1,396,908)selected answer correct | |
Net Cash Provided by Operations | 1,414,303 | |
Cash Flows from Noncapital Financing Activities: | ||
Transfer to General Fundselected answer correct | $(815,822)selected answer correct | |
Customer Depositsselected answer correct | 1,388selected answer correct | |
not attempted | not attempted | |
Net Cash Used by Noncapital Financing Activities | (814,434) | |
Cash Flows from Capital and Related Financing Activities: | ||
Proceeds from Capital Grantselected answer correct | 484,378selected answer correct | |
Purchase of Machinery and Equipmentselected answer correct | (596,556)selected answer correct | |
Principal Paid on Capital Debtselected answer correct | (409,000)selected answer correct | |
Interest Paid on Capital Debtselected answer correct | (378,133)selected answer correct | |
not attempted | not attempted | |
Net Cash Used by Capital and Related Financing Activities | (899,311) | |
Cash Flows from Investing Activities: | ||
Interest Received on Investmentsselected answer correct | 247,965selected answer correct | |
Net Increase in Cash and Cash Equivalents | (51,477) | |
Cash and Cash Equivalents, July 1, 2022 | 1,785,705selected answer correct | |
Cash and Cash Equivalents, June 30, 2023 | $1,734,228 | |
Reconciliation of Cash and Cash Equivalents to the Balance Sheet | ||
End of Year | Beginning of Year | |
Cash and Cash Equivalents in Current and Accrued Assets | $1,723,639selected answer correct | $1,776,504selected answer correct |
Restricted Cash and Cash Equivalents | 10,589selected answer correct | 9,201selected answer correct |
Total Cash and Cash Equivalents | $1,734,228 | $1,785,705 |
Reconciliation of Operating Income to Net Cash Provided by Operations | ||
Operating Income | $767,128selected answer correct | |
Adjustments: | ||
Depreciation Expense | 612,012selected answer correct | |
Uncollectible Accounts | 23,597selected answer incorrect | |
Increase in Accounts Receivable | (33,303)selected answer incorrect | |
Increase in Accrued Utility Revenue | 213,841selected answer incorrect | |
Decrease in Due from General Fund | 15,299selected answer incorrect | |
Increase in Accounts Payable | 267,078selected answer correct | |
Net Cash Provided by Operating Activities | $1,865,652 |
Can you help with me incorrect answer: Uncollectible Accounts; Increase in Accounts Receivable; Increase in Accrued Utility Revenue; Decrease in Due from General Fund, please explain calculations process. prepare statement of cash flow
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started