Condensed Statement of revenues, Expenditures, and other changes
Year ending Dec. 31,2017
Particulars |
Amounts ($) |
Revenues |
760000 |
Less : Expenditures |
(530000) |
Excess of revenues over expenditures(a) |
230000 |
Other Financing Sources (Uses):- |
|
Bond Proceeds |
300000 |
Transfers in |
50000 |
Transfers out |
(470000) |
Total other financing sources(uses) (b) |
(120000) |
Change in fund Balance (a+b) |
110000 |
Fund balance, Beginning |
170000 |
Fund balance, Ending |
280000 |
The ending unassigned fund balance is $280000
Condensed Balance Sheet
Year ending Dec. 31,2017
Particulars |
Amounts($) |
Assets:- |
|
Cash |
30000 |
Investments |
410000 |
Taxes receivable |
220000 |
Due from Capital Projects Funds |
60000 |
Total Assets |
720000 |
Liabilities and Fund Balance:- |
|
Accounts Payable |
90000 |
Vouchers Payable |
180000 |
Contracts Payable |
90000 |
Due to Debt Service Fund |
40000 |
Deffered revenues |
40000 |
Total Liabilities |
440000 |
Unassigned Fund Balance |
280000 |
Total Fund Balance |
280000 |
Total Liabilities and Fund Balance |
720000 |
The total of condensed balance sheet is $720000.