in regards to the practice set providence of Eurpora.. I need help with the enterprise fund and government wide excel templete

Introduction

The date isDecember 31, 2091. You have just risen from a three month cryogenic sleep during which you traveled from Earth to Europa, the only inhabited moon of Jupiter.

Europa has been colonized since the early 2060's. To encourage development the United Earth Council (roughly equivalent to a federal government for the planet Earth) gave land grants to colonists willing to leave Earth and settle this new world. The Council also built a series of water purification and power generating plants. These plants utilize the natural geothermal resources of Europa to generate electrical power.

Most of the inhabitants are engaged in the operation of the quarter million acre farms which span the temperate zones on either side of the equator. The labor is performed by robots through a centralized computer under the direction of the owner/farmer and family members. Harvests are transported by freighter to Earth. It is lonely, although profitable life with an average of 10 harvests per Earth year. All banking is performed on Earth through electronic funds transfers. A substantial business sector has developed, servicing the farming operations.

After several decades of hard work the inhabitants of Europa are beginning to enjoy the rewards of their labors and are seeking some of the services which can only be provided by a local centralized government. They naturally sought to establish this government on Europa and petitioned the United Earth Council for admission to the Council as a member province (roughly equivalent to the 20th century state governments).

Province status was granted by a vote of the Council and the citizens of Europa acted quickly to organize their new government, which officially began operations onJanuary 1, 2091. One of the tasks facing the new government was to hire qualified people to carry on the day to day business of the government. You represent one of these people, having been highly trained in the subtleties of governmental accounting. Ownership of public facilities which were constructed by the United Earth Council (Buildings, roads & the electrical power utility) was transferred to the new province as ofmidnighton 12312090. In return, the Province issued longterm bonds payable which provide for interest and principle payments to the United Earth Council over the next 20 years.

Having no qualified governmental accountants on Europa, the province administrator has simply made notes summarizing the transactions which have occurred since the beginning of operations. Your task is to establish a fund accounting system, prepare summary journal entries recording all transactions, and prepare the year end 12312091 financial statements for the Province.

** Report:

Your completed projects should include (in this order):

Part A:

Cover sheet with names of group members

Fund-basis financial statements, including a Budget Comparison Statement for the General Fund.

Ledgers (t-accounts)with journal entriesfor each fundand account group

Part B:

Cover sheet with names of group members

Government-wide Financial Statements

Worksheetsand journal entriesfor the governmental activities portion of the Government-wide financial statements

Check figures:

General fund cash: $ 143,249

General fund unassigned fund balance85,229

Governmental funds: Total fund balance 1,948,249

Enterprise fund cash: 69,500

Enterprise fundnet position:54,183

A set ofExceltemplates (Excel) are available for your use. Please turn in the printed copy ofeach worksheet.

PROVINCEOFEUROPA

Transaction list

for the year endedDecember 31, 2091

Account Structure:

Because the Province has a limited number of revenue sources, revenue control accounts are not used. Rather, General Fund revenues are directly recorded into the following accounts (property taxes, sales taxes, fees licenses and permits, program fees, and intergovernmental grants) Similarly, expenditures are recorded directly into the following accounts: (general government operations, public safety, education, capital outlay, and debt service: principal and interest).

The Province established theBureau of Electricity and Waterto operate as an enterprise fund. The enterprise fund reports expenses by object category using the following account titles: (salaries, supplies, depreciation, and interest).

There are no fiduciary, special revenue, permanent, or internal service funds. The government uses account groups to record general fixed assets and general long-term debt.

Beginning Balances:

1. At12-31-2090, the remaining cash and supplies on hand in the government offices were transferred to the new Province government. The opening trial balance for the Province for1-1-2091was as follows:

GENERAL FUND

trial balance

Jan. 1, 2091

debitscredits

Cash 18,000 Fund Balance:

Supplies 13,000Assigned (Reserved

for encumbrances)11,806

_______Unassigned 19,194

31,000 31,000

The supplies were office supplies for general government operations. The reserve for encumbrances relates to a purchase order placed in December of 2090 for engineering services (see item # 7,below). The Province honors outstanding encumbrances from previous years and the encumbrance should be re-established for 2091. For purposes of the Budgetary Comparison Statement, amounts are charged to the budget in the year they are initially encumbered, regardless of when the expenditure is incurred.

2. OnDecember 31, 2090, the United Earth Council (U.E.C.) transferred the fixed assets which have been constructed with U.E.C. funds. The Province Council assigned custody of these assets to the general Province government and the Bureau of Electricity and Water as follows:

Useful Salvage

GovernmentBureauLifeValue

Buildings, roads, and

other structures $1,395,000 $ 450,000 10 $ 0

Equipment 480,000 150,000 5 0

Geothermal Generators0650,0005 0

Total $1,875,000 $1,250,000

========== ==========

In returnfor these assets, the Province government issued $1,875,000, 10 percent general obligation serial bonds. Principal payments of $93,750 and interest payments on the bonds are to be paid at the end of each year starting onDecember 31, 2091.

Similarly, the Bureauof Electricity and Waterissued (at face value) $1,250,000, 10 percent long-term revenue bondsin exchange for the capital assets listed above. The bonds call for annual interest payments on January 1 and mature on January 1, 2101.Since these events occurred on the last day of 2090, they represent beginning balances for 2091.

Current Year Transactions:

3. The government of theEuropaProvinceestablished the Bureau of Electricity and Water. The Bureau of Electricity and Water is in charge of providing the power and water for residents and the Province government. OnJanuary 1, 2091, the Province government agreed to contribute $300,000 for establishment of the Bureau of Electricity and Water, and transferred cash onFebruary 1, 2091.

4. On January 1, 2091, The Province Council approved budgets for 2091 as follows:

Budget Items

Province Government (General Fund)

Capital Additions

Bureau of Electricity and Water

Revenue and other financing sources

Property Taxes

Sales Taxes

Fees, Licenses and Permits

Charges for Services (Bureau)

Program Fees: Education

Intergovernmental grants

Transfer from General Fund

Proceeds from Bond Issues

$3,720,000

750,000

250,000

70,000

470,000

$ 250,000

2,500,000

$3,250,000

300,000

1,250,000

Budget continued on next page

Expenditures/expenses and other

financing uses:

General government operations

Public Safety

Education

Operating expenses (Bureau)

Capital Outlays

Transfers to other funds

1,500,000

1,400,000

1,250,000

850,000

2,750,000

3,000,000

1,875,000

5. OnJanuary 10, 2091, a cash grant of $450,000 was received from the United Earth Council for operation of the Province. The grant provisions stipulate the funds are to be used for general operations of the government.

6. OnJanuary 31, 2091, $3,700,000 in propertytaxes were levied. Of this, $111,000 (3% of property taxes) is estimated to be uncollectible. The remaining tax bills are expected to be collected within 60 days following the end of the fiscal year. During 2091, $3,030,000 was collected and $104,000 are identified as uncollectible and written off.

7. On January 5, 2091 the engineering report ordered in December of the previous year (see item 1 above) was received alongwith an invoice for of $ 11,501. The invoice was immediately paid. The engineering report was for general government operations.

8. During 2091, the Province government placed orders amounting to $940,000 for supplies. All the supplies ordered were received during the year with an invoice price of $935,000 (there are no outstanding encumbrances for supplies). $900,000 was paid during the year. The supplies were distributed by major functions of government as follows:

General Public

OperationSafetyEducationTotal

Order placed $ 390,000 $ 400,000 $ 150,000 $ 940,000

Invoice prices 395,000 400,000 140,000 935,000

The government uses the consumption method of recording supplies- (i.e. expenditureis determined by the amount of supplies used - not purchased - during a period).

9. During 2091 the Bureau of Electricity and Water placed orders amounting to $1,200,000 for supplies. The supplies were received with an invoice price of $1,100,000. Of this $1,045,000 was paid before year end.

10. The Province Council approved the construction of a new school building at an estimated cost of $2,750,000. The issuance of $2,500,000 in general obligation long-term bonds was authorized to finance the cost of construction. In addition, the Province government agreed to provide $250,000 for the construction project.

11. OnMarch 31, 2091, the Province government transferred $250,000 to the school building capital project.

12. On April 1, 2091, $2,500,000 in 10 percent general obligation long-term bonds were issued for $2,580,000. The premium of $80,000 was reserved for redemption of the bonds while the principal was set aside for construction of the school. The bonds call for annual interest payments on March 31, and mature onApril 1, 2111.

13. OnJune 1, 2091, the school building contract was awarded to the lowest bidder for $2,600,000, including planning and architect's fees.

14. OnNovember 30, 2091, the progress billings of $1,250,000 for the school building were received from the contractor and $ 850,000 was paid onDecember 31, 2091. The remaining balance is expected to be paid in January, 2092. Liabilities resulting from capital additions are recorded in "Contracts Payable", (rather than Accounts Payable).

15. The Board of the Bureau of Electricity and Water approved the construction of an office building at an estimated cost of $880,000.

16. OnJuly 1, 2091, the office building contract was signed in the amount of $865,000, including planning and architect's fees.

17. On October 30, 2091, construction was completed and $632,500 was paid on the contract. The remainingportion ($ 232,500)will be paid following final inspection on January 15, 2092. Liabilities resulting from capital additions are recorded in "Contracts Payable", (rather than Accounts Payable)

18. At the end of November, ground transportation units were ordered for the public safety department at an estimated cost of $167,020. The units have not been delivered as ofDecember 31, 2091.

19. During 2091, the Province government received the following cash collections:

Sales taxes $ 838,000

Permits, fees & licenses 312,000

Program Fees: Education80,000

$1,230,000

=========

20. Salaries and wages of $4,150,000 were incurred and paid by the Province government and the Bureau of Electricity and Water during 2091. Salaries and wages are classified by governmental functions as follows:

Incurred

& Paid

General operation $ 837,000

Public safety 775,000

Education 725,000

Bureau of Electricity Water1,813,000

Total $ 4,150,000

============

21. During 2091, the Bureau of Electricity and Water billed the Province government and the residents for electricity and water services in the amounts of $920,000 and $2,120,000 respectively. The Bureau estimated that 2% of the gross revenue from the residents will be uncollectible.During 2091, $805,000 and $1,805,000 of the bills sent to the Province government and the residents, respectively, are collected. $18,500 of the bills sent to the residents are identified as uncollectible and written off.

The electricity and water services provided to the Province government were charged by government functions as follows:

General operation $ 350,000

Public safety 320,000

Education 250,000

22. $281,250 was removed from general government funds and set aside for payments on outstanding general obligation serial bonds.

23. OnDecember 31, 2091, the Province government made principal payment of $93,750 and annual interest of $187,500 on the general obligation serial bonds.

24. As ofDecember 31, 2091, physical inventories of supplies on hand report the following:

General operation $ 116,000

Public safety 0

Education 0

Bureau of Electricity Water 14,000

25. On December 31, 2091, the Bureau of Electricity and Water accrued annual interest on the10%bonds ($1,250,000face value) described in item # 2.

26. The Province government and the Bureau of Electricity and Water recorded depreciation for 2091 using the straight-line method. The new office building is estimated to have zero salvage value and 10-year useful life and is depreciated on a monthly basis, beginning with the month(November)it was placed in service.

27. On December 31, 2091 the Bureau of Electricity and Water borrowed $650,000 on a 90 day note payable to cover a temporary cash shortfall.

28. On December 31, 2091, $300,000 was borrowed on a 60 day note payable to cover a temporary cash shortfall in general government operations.

29. The bond premium is amortized using the straight-line basis over 20 years. (9 months of amortization is recognized in 2091).

30. For purposes of classifying fund balances in the governmental funds, assume:

Supplies are the only nonspendable resource,

The outstanding encumbrances in the capital project fund are classified asCommitted by contractual obligation,

The outstanding encumbrances in the General Fund are classified asAssignedfor capital asset acquisitions

The residual balances of the debt service and capital projects funds are classified asassigned.

31. Prepare closing entries, where appropriate

Entries required for Government-wide

financial statements.

A review of the governmental type transactions for the year suggests the following worksheet journal entries

(Prepare the journal entries and enter them on the worksheet used to convert governmental funds to the accrual basis, but do not post the entries in the journals of the funds.)

are necessary for preparation of the Government-wide Statements:The fixed assets and debt acquired in Transaction 2 should be entered in the beginning balances column on the worksheet.

Capital expenditures should be eliminated.

Depreciation expense should be recorded.

Bond proceeds should be eliminated.

The premium on the20 yearbonds in Transaction 12 should be amortized using the straight line method (9 months).

Nine months of interest should be accrued on the bonds in transaction 12.

Interfund transfers should be eliminated, butnotthe portion paid to Business-type funds.

Expenditures for bond principal should be eliminated.