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:

Debits Credits

Cash $250,000

Customer accounts receivable 200,000

Allowance for uncollectible accounts $ 30,000

Materials and supplies 120,000

Restricted assets (cash) 250,000

Utility plant in service 7,000,000

Accumulated depreciationutility plant 2,600,000

Construction work in progress 180,000

Accounts payable 120,000

Accrued expenses payable 75,000

Revenue bonds payable 3,600,000

Net position 1,575,000

Totals $8,000,000 $8,000,000

During the year ended June 30, 2020, the following transactions and events occurred in the Town of Weston Water Utility Fund:

Accrued expenses at July 1 were paid in cash.

Billings to nongovernmental customers for water usage for the year amounted to $1,380,000; billings to the General Fund amounted to $96,000.

Liabilities for the following were recorded during the year:

Materials and supplies $185,000

Costs of sales and services 345,000

Administrative expenses 202,000

Construction work in progress 220,000

Materials and supplies were used in the amount of $275,000, all for costs of sales and services.

After collection efforts were unsuccessful, $9,000 of old accounts receivable were written off.

Accounts receivable collections totaled $1,459,000 from nongovernmental customers and $48,400 from the General Fund.

$1,035,000 of accounts payable were paid in cash.

One years interest in the amount of $175,000 was paid.

Construction was completed on plant assets costing $250,000; that amount was transferred to Utility Plant in Service.

Depreciation was recorded in the amount of $260,000.

The Allowance for Uncollectible Accounts was increased by $9,900.

As required by the loan agreement, cash in the amount of $100,000 was transferred to Restricted Assets for eventual redemption of the bonds.

page 171Accrued expenses, all related to costs of sales and services, amounted to $83,000.

Nominal accounts for the year were closed.

Required:

1. Prepare a Statement of Revenues, Expenses, and Changes in Fund Net Position.

2. Prepare a Statement of Net Position as of June 30, 2020.

3. 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 liability (see item 3) was paid in entry 7. Include restricted assets as cash and cash equivalents.