The City of Waterman established a capital projects fund for the construction of an access ramp from the parking garage to the city's office building to be used by individuals with disabilities. The estimated cost of the ramp is $218,000. On January 1, 20X2, a 10 percent, $153,000 bond issue was sold at 104 with the premium transferred to the debt service fund. At that date, the county board provided a $65,000 grant. After a period of negotiation, the city council awarded a construction contract for $183,000 on April 5, 20X2. The ramp was completed on August 8, 20X2; its actual cost was $190,000. The city council approved payment of the total actual cost of $190,000. In addition to the $190,000, the ramp was carpeted with all-weather material at a cost of $6,720. On November 3, 20X2, the city council gave the final approval to pay for the ramp and the carpeting. After all bills were paid, the remaining fund balance was transferred to the debt service fund. The City of Waterman established a debt service fund to account for the financial resources used to service the bonds issued to finance the ramp is $218,000. The 10 percent, $153,000 bond issue was sold at 104 on January 1, 20X2. It is a 10-year serial bond issue. The resources to pay the interest and annual principal will be from a property tax levy. Additional Information: 1. The operating budget for 20X2 included estimated revenue of $36,900. Budgeted appropriations included $15,300 for principal, $15,300 for interest, and $4,700 for other items. The budget also included an estimated transfer in of $6,300 from the capital projects fund. 2. The property tax levy was for $41,500 and an allowance for uncollectibles of $4,100 was established. Collections totaled $35,500. The remaining taxes were reclassified as delinquent and the allowance was reduced to $1,900. The bond premium was received from the capital projects fund. 3. The current portion of the serial bonds and the interest due this year were recorded and paid. Other expenses charged to the debt service fund totaled $1,800, of which $1,380 was paid. 4. The nominal accounts were closed. Required: a. Prepare entries for the debt service fund for 20X2. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field.) Event Debit Credit No A 01 General Journal Estimated revenues control Estimated other financing sources - transfer in Appropriations control Budgetary fund balance 36,900 6,300 35,300 7,900 B 2a 41,500 Property taxes receivable Allowance for uncollectibles Revenue - property tax 4,100 37,400 2b 35,500 Cash Property taxes receivable 35,500 D 2c 6,000 4,100 Property taxes receivable delinquent Allowance for uncollectibles Property taxes receivable Allowance for uncollectibles - delinquent Revenue - property tax 6,000 1,900 2,200 E 2d Cash 6,120 Other financing sources - transfer in from capital projects fund 6,120 F 30,600 Expenditures Matured bonds payable Matured interest payable 15,300 15,300 3b Matured bonds payable Matured interest payable Cash 15,300 15,300 30,600 H 3c 1,800 Expenditures Vouchers payable 1,800 1 3d 1,380 Vouchers payable Cash 1,380 J 21,280 Cash Other financing sources - transfer in from capital projects fund 21,280 K 4a 35,300 7,900 Appropriations control Budgetary fund balance Estimated revenues control Estimated other financing sources - transfer in 36,900 6,300 L 4b 27,400 Revenue - property tax Other financing sources transfer in from capital projects fund Fund balance - assigned for debt service Expenditures b. Prepare a balance sheet for the debt service fund as of December 31, 20X2. Answer is not complete. CITY OF WATERMAN Debt Service Fund Balance Sheet December 31, 20X2 Assets: $ 0 Total Assets Liabilities: Fund Balance: Spendable: Assigned to: Total Liabilities and Fund Balance $ 0 c. Prepare a statement of revenues, expenditures, and changes in fund balance for the debt service fund for 20x2. Answer is not complete. CITY OF WATERMAN Debt Service Fund Statement of Revenues, Expenditures, and Changes in Fund Balance For Fiscal Year Ended December 31, 20X2 Revenue: Expenditures: 0 Total Expenditures Excess of Revenue over Expenditures Other Financing Sources (Uses): $ 0 $ 0 Fund Balance, January 1, 20X2 Fund Balance, December 31, 20X2 $ 0