The Town of Weston has a Water Utility Fund with the following trial balance as of July 1, 2019, the first day of the fiscal year Credits Debits $ 351.000 212,600 $ 32,100 133,600 269,000 7,035,000 Cash Customer accounts receivable Allowance for uncollectible accounts Materials and supplies Restricted assets (cash) Utility plant in service Accumulated depreciation-utility plant Construction work in progress Accounts payable Accrued expenses payable Revenue bonds payable Net position Totals 2,635,000 121,000 145,200 99,500 3,535,000 1,675,400 $8,122,200 $8,122,200 During the year ended June 30, 2020, the following transactions and events occurred in the Town of Weston Water Utility Func 1. Accrued expenses at July 1 were paid in cash. 2. Billings to nongovernmental customers for water usage for the year amounted to $1.475,000, billings to the General Fund amounted to $127,000. 3. Liabilities for the following were recorded during the year Materials and supplies Costs of sales and services Administrative expenses Construction work in progress $220,000 394,000 220,000 239,000 4. Materials and supplies were used in the amount of $306,000, all for costs of sales and services. 5. After collection efforts were unsuccessful. $15,800 of old accounts receivable were written off, 6. Accounts receivable collections totaled $1,572,000 from nongovernmental customers and $53,800 from the General Fund. 7. $1,150,200 of accounts payable were paid in cash. 8. One year's interest in the amount of $194,800 was paid. 9. Construction was completed on plant assets costing $269.000; that amount was transferred to Utility Plant in Service 10. Depreciation was recorded in the amount of $279,100, 11. The Allowance for Uncollectible Accounts was increased by $12,000. 12. As required by the loan agreement, cash in the amount of $121,000 was transferred to Restricted Assets for eventual redemption of the bonds 13. Accrued expenses, all related to costs of sales and services, amounted to $123,000. 14. Nominal accounts for the year were closed. Required: a. Record the transactions for the year in general Journal form. b. Prepare a Statement of Revenues, Expenses, and Changes in Fund Net Position c. Prepare a Statement of Net Position as of June 30, 2020. d. Prepare a statement of Cash Flows for the year ended June 30, 2020. Assume all debt and interest are related to capital outlay Assume the entire construction work in progress lability (see item 3) was paid in entry 7. Include restricted assets as cash and cash equivalents Required A Required B Required Required D Prepare a statement of Net Position as of June 30, 2020. (Deductions should be entered as a negative amount.) TOWN OF WESTON WATER UTILITY FUND Statement of Net Position June 30, 2020 Assets Current Assets: Cash $ Customer Fees Receivable Less: Allowance for Uncollectible accounts Due From Other Funds Supplies Inventory 411,300 99,800 (28,300) 73,200 47,600 0 603,600 Total Current Assets Noncurrent Assets Restricted Assets Utility Plant in Service Less: Accumulated Depreciation Construction Work in Progress 390,000 7,304,000 (2,914, 100) 91,000 0 $ 5,474,500 Total Assets Utility Plant in Service Less: Accumulated Depreciation Construction Work in Progress 7,304,000 (2,914,100) 91,000 0 $ 5,474,500 Total Assets Liabilities and Fund Equity Liabilities Current Liabilities: Accounts Payable Accrued Expenses Payable 68,000 123,000 + 0 191,000 Total Current Liabilities Noncurrent Liabilities: Revenue Bonds Payable 3,535,000 0 Total Liabilities 3,726,000 Net Position Net Investment in Capital Assets Restricted Unrestricted 945,900 390,000 412,600 0 Total Net Position $ 1,748,500 $ 5,474,500 Total Liabilities and Net Position TOWN OF WESTON WATER UTILITY FUND Statement of Cash Flows For the Year Ended June 30, 2020 Cash Flows from Operating Activities: Cash Received from Customers Cash Paid to Suppliers $ 1,625,800 (1,010,700) 0 615,100 0 Net Cash Provided by Operating Activities Cash Flows from Noncapital Financing Activities: Net Cash Provided by Noncapital Financing Activities Cash Flows from Capital and Related Financing Activities: Interest Paid on Long-Term Debt Acquisition of Capital Assets (194,800) (239,000) 0 (433,800) 0 Net Cash Used for Capital and Related Financing Activities Cash Flows from Investing Activities: Net Cash Provided from Investing Activities Net Increase in Cash and Cash Equivalents Cash and Cash Equivalents Beginning of Year Cash and Cash Equivalents End of Year 181,300 620,000 801,300 $ Cash Flows from Investing Activities: Net Cash Provided from Investing Activities Net Increase in Cash and Cash Equivalents Cash and Cash Equivalents Beginning of Year Cash and Cash Equivalents End of Year 0 181,300 620,000 801,300 $ Reconciliation of Operating Income to Net Cash Provided by Operating Activities: Operating Income $ 267,900 Depreciation Expense 279,100 Decrease in Accounts Receivables 109,000 Increase in Interfund Receivables (73,200) Decrease in Supplies Inventory 86,000 Decrease in Accounts Payables (77,200) Increase in Accrued Expenses Payable 23,500 0 Net Cash Provided by Operating Activities $ 615,100