On July 1, 2016, the first day of its 2017 fiscal year, the City of Nevin issued at par $4,200,000 of 8 percent term bonds to construct a new city office building. The bonds mature in five years on July 1, 2021. Interest is payable semiannually on January 1 and July 1. A sinking fund is to be established with equal semiannual additions made on June 30 and December 31, with the first addition to be made on December 31, 2016. Cash for the sinking fund additions and the semiannual interest payments will be transferred from the General Fund shortly before the due dates. City officials assume a yield on sinking fund investments of 8 percent per annum, compounded semiannually. Investment earnings are added to the investment principal. Required

a.

Prepare a schedule in good form showing the required additions to the sinking fund, the expected semiannual earnings, and the end-of-period balance in the sinking fund for each of the 10 semiannual periods. (Note: The future amount of an ordinary annuity of $1 for 10 periods at 4 percent per period is 12.00610712.) (Do not round intermediate calculations. Round your answers to the nearest whole dollar amount.)

Fiscal Year	Period	Required Addition	Expected Earnings	Ending Balance
2017	1	$349,822	$0	$349,822
	2	349,822	13,993	713,637
2018	3	349,822	28,545	1,092,004
	4	349,822	43,680	1,485,506
2019	5	349,822	59,420	1,894,748
	6	349,822	75,790	2,320,360
2020	7	349,822	92,814	2,762,996
	8	349,822	110,520	3,223,338
2021	9	349,822	128,934	3,702,094
	10	349,822	148,084	4,200,000

Prepare journal entries in the debt service fund for the following: (If no entry is required for a transaction/event, select "No Journal Entry Required" in the first account field. Do not round intermediate calculations.)

Transaction	Fund	General Journal	Debit	Credit
1. Record a budget for the fiscal year ended June 30, 2017. Include an accrual for all interfund transfers to be received from the General Fund during the year. An appropriation should be provided only for the interest payment due on January 1, 2017.
1	Term Bond Debt Service Fund
2. On December 28, 2016, the General Fund transferred $517,822 to the debt service fund. The addition to the sinking fund was immediately invested in 8 percent certificates of deposit.
2a	Term Bond Debt Service Fund	Record the transfer from the general fund to the debt service fund.
2b		Record the investment in the certificates of deposit.
3. On December 28, 2016, the city issued checks to bondholders for the interest payment due on January 1, 2017.
3	Term Bond Debt Service Fund
4. On June 27, 2017, the General Fund transferred $517,822 to the debt service fund. The addition for the sinking fund was invested immediately in 8 percent certificates of deposit.
4a	Term Bond Debt Service Fund	Record the transfer from the general fund to the debt service fund.
4b		Record the investment in the certificates of deposit.
5. Actual interest earned on sinking fund investments at year-end (June 30, 2017) was the same as the amount budgeted. This interest adds to the sinking fund balance.
5	Term Bond Debt Service Fund

Prepare the closing entries.

Transaction	Fund	General Journal	Debit	Credit
6. All appropriate closing entries were made at June 30, 2017, for the debt service fund.
6a	Term Bond Debt Service Fund	Record the entry to close the budgetary statement account.
6b		Record the entry to close the operating statement account.