Chapter 6 Transactions Affecting General Long-term Liabilities and Debt Services The City of Smithville created a Street Improvement Bond Debt Service Fund to be used to retire the bonds issued for the purposes described in Chapter 5 of this cumulative problem, and to pay the interest on the bonds. The $2,000,000 face value of bonds issued during 2020 are dated January 1, 2020, but were not issued until April 1, 2020.Because bondholders will receive six months of interest on July 1, 2020 in the total amount of $25,000, they were required to pay $12,500 on the date of issue to pay the city for unearned interest from January 1 to April 1.The bonds bear interest of 2.5 percent per annum. The first interest payment of $25,000 is due July 1, 2020.Subsequent semiannual interest payments will be made January 1 and July 1 of each following year until the maturity of the bond.Bonds in the amount of $500,000 are to mature five years after the date of the bonds (January 1, 2025), and $100,000 is to mature January 1 of each year thereafter until all the bonds have been retired.Thus, these bonds are deferred serial bonds as discussed in Chapter 6 of the textbook.Make entries as instructed in the following paragraphs. Bond covenants related to this bond issue require the city to levy property taxes sufficient to make principal and interest payments until the bonds have been retired.The city council has approved a resolution to enable the property tax levy, beginning in fiscal year 2021.As the bond issue did not occur until April 2020, the city will not levy debt service property taxes until next year. a. Prepare general journal entries, as necessary to record the transactions described below in the Street Improvement Bond Debt Service Fund general journal and, if applicable, in the governmental activities general journal. Use account titles listed under the drop down [Account] menu.Be sure the year 2020 is selected from the drop-down [Year] menu and the appropriate paragraph number shown in bold-face font below is in the [Add description] field. [Para. 6-a-1] In early April 2020, an amendment to the annual budget for 2020 was approved by the city council for inflows and outflows in the Street Improvement Bond Debt Service Fund related to the bond issue.The debt service fund budget amendment provides for estimated other financing sources of $20,000 for the premium on bonds sold and estimated revenues of $12,500 for accrued interest on bonds sold; and appropriations in the amount of the one interest payment of $25,000 to be made during 2020. (The payment that is due on July 1, 2020.) Required: Record the amended budget for the Street Improvement Bond Debt Service Fund for year 2020.Budgetary entries have no effect on the government-wide accounting records. [Para. 6-a-2] On April 1, 2020, the premium and accrued interest on bonds sold were received by the Street Improvement Bond Debt Service Fund. (See Transaction 5-a-3 in the Street Improvement Fund.) Required: Record this transaction in the Street Improvement Debt Service Fund.No entry is required at this time in the governmental activities general journal since the bond issue, together with related premium and accrued interest, was recorded in the governmental activities general journal in transaction 5-a-3. [Para. 6-a-3] The July 1, 2020 interest payment was made in the amount of $25,000. (Note: Since you credited ExpenseInterest on Long-Term Debt for $12,500 in 5-a-3 in the governmental activities general journal you can record the full July 1, 2020, interest payment as a debit to Interest Expense, less amortization of the premium.) Required: Record this transaction in both the Street Improvement Debt Service Fund and the governmental activities general journals.For the entry in the governmental activities journal, assume that the appropriate amount of amortization of the Premium on Deferred Serial Bonds Payable for the period the bonds have been outstanding (April 1 to July 1) is $439.(Note: Although premiums and discounts on bonds issued are not amortized in a debt service fund, they should be amortized at the government-wide level since the accrual basis of accounting is used at that level.) [Para. 6-a-4] Make the required journal entry in the governmental activities general journal to accrue six months of interest payable on the 2.5% deferred serial bonds from the July 1 interest payment until the end of the fiscal year, December 31, 2020.For this entry, assume that the appropriate amount of amortization of the Premium on Deferred Serial Bonds Payable is $875.(Recall that interest is not accrued for the period July 1 to December 31, 2020 in the debt service fund as no appropriation exists for this expenditure and the interest is not due this fiscal year.) 5. Verify the accuracy of journal entries, including dates and paragraph numbers, and, if you have not already done so, post all entries to the general ledger of both the Street Improvement Bond Debt Service Fund and governmental activities by clicking on [Post entries] .Make the entries needed to close the budgetary and operating statement accounts at the end of fiscal year 2020.Budgetary and operating statement accounts should be closed to Budgetary Fund Balance and Fund BalanceRestricted, as appropriate. Be sure that for each account being closed that the check mark for [Closing Entry] is on and that "Closing Entry" appears in the [Add credit ] field.(Note: Closing entries for governmental activities at the government-wide level will be made in Chapter 9 of this cumulative problem.) b. Go to [File>Export] and export Excel files of the pre-closing and post-closing trial balances for the Street Improvement Bond Debt Service Fund as of December 31, 2020, and use them to prepare the balance sheet; statement of revenues, expenditures, and changes in fund balances; schedule of revenues, expenditures, and changes in fund balancesbudget and actual for the Street Improvement Bond Debt Service Fund. The format for the statements will be similar to that of the combing statements in illustrations 6-8, 6-9, and 6-10 in the textbook. [Note: Copy all the Excel exports to the appropriate tab in your Excel Project Workbook] Before closing the City of Smithville it is recommended that you save a backup copy of your work to another location by clicking on [File] and [Save As] for Windows and Mac.Click on "Export my Project" if you are using Chromebook. c. Assuming that the assessed valuation of property within the City of Smithville is $323,913,790 and the legal general obligation debt limit is 8 percent of assessed valuation, prepare the schedule in good form showing calculation of the legal debt limit, debt subject to the limit, and debt margin at the end of 2020 (see Illustration 6-3 for an example). A note at the bottom of the schedule should disclose the bonds authorized but unissued, as described in the introductory paragraph of Chapter 5 of the City of Smithville cumulative problem.This will inform the reader that additional debt issuances are pending. ***FOR PART C Street Improvement Capital Projects Fund and Governmental Activities at the Government-wide Level During late 2019, the voters of the City of Smithville authorized tax-supported bond issues totaling $8,000,000 as partial financing for projects to construct the extension of streets and the related curbs, culverts, and storm sewers in the city. The estimated total cost of the projects, which are expected to extend over the next three years, was $11,200,000. In addition to the bond financing, voters also approved a special 1 cent sales tax to assist in financing the projects.The sales tax begins January 1, 2020 and will continue for seven years.The sales tax is projected to generate $550,000 each year