As of July 1, 2013, the City of Saratoga Springs decided to purchase a privately operated swimming pool and to create a Swimming Pool (Enterprise) Fund. During the year, the following transactions occurred:
a) A permanent contribution of $ 1,000,000 was received from the General Fund.
b) $ 800,000 was borrowed with a Note Payable from a local bank at an interest rate of 5%.
c) Purchased for cash several items, the cost breakdown was: land, $300,000; building, $400,000, equipment, $200,000; supplies, $190,000.
d) Bill to customers for services amounted to $700,000.
e) Cash expenses included: salaries, $200,000; utilities, $120,000; interest (paid on 6/30/2014), $65,000.
f) Collection from customers in the amount of $660,000.
g) Supplies were consumed for the cost in the amount of $150,000.
h) Transfer $50,000 to restricted assets for preparing payment of the notes payable.
i) Depreciation was recorded for: building, $20,000, equipment, $20,000.
j) The books were closed. Close all accounts to Net Assets.
Prepare, in good form, a Statement of Revenues, Expenses, and Changes in Fund Net Assets for the City of Saratoga Springs Swimming Pool Fund for the Year Ended June 30, 2014.
Solution
Statement of revenues and expenses for the year ended June 30, 2014:
Changes in Fund Net assets for the year ended June 30, 2014:
For cash balance as on June 30, 2014
.
As of July 1- 2013- the City of Saratoga Springs decided to purchase a.docx
1. As of July 1, 2013, the City of Saratoga Springs decided to purchase a privately operated
swimming pool and to create a Swimming Pool (Enterprise) Fund. During the year, the following
transactions occurred:
a) A permanent contribution of $ 1,000,000 was received from the General Fund.
b) $ 800,000 was borrowed with a Note Payable from a local bank at an interest rate of 5%.
c) Purchased for cash several items, the cost breakdown was: land, $300,000; building,
$400,000, equipment, $200,000; supplies, $190,000.
d) Bill to customers for services amounted to $700,000.
e) Cash expenses included: salaries, $200,000; utilities, $120,000; interest (paid on 6/30/2014),
$65,000.
f) Collection from customers in the amount of $660,000.
g) Supplies were consumed for the cost in the amount of $150,000.
h) Transfer $50,000 to restricted assets for preparing payment of the notes payable.
i) Depreciation was recorded for: building, $20,000, equipment, $20,000.
j) The books were closed. Close all accounts to Net Assets.
Prepare, in good form, a Statement of Revenues, Expenses, and Changes in Fund Net Assets for
the City of Saratoga Springs Swimming Pool Fund for the Year Ended June 30, 2014.
Solution
Statement of revenues and expenses for the year ended June 30, 2014:
Changes in Fund Net assets for the year ended June 30, 2014:
For cash balance as on June 30, 2014
2. Particulars Amount
Revenues $700,000.00
Total revenues (A) $700,000.00
Expenses
Salaries $200,000.00
Utilities $120,000.00
Supplies $150,000.00
Depreciation; $40,000.00
Building $20,000.00
Equipment $20,000.00
Interest $40,000.00
Total expenses (B) $550,000.00
Excess of revenue over
expenses (A-B)
$150,000.00
