Fund CH 4 &5
Fund CH 4 &5
Fund CH 4 &5
Town of Bonga
Library Capital Project Fund
Trial Balance
June 30, Year 6
Account Title Debit Credit
Cash Br.20, 870,000
Short term investment – Treasury Bills 10,000,000
Due from state Grant 5,000,000
Construction payable Br.1, 310,000
Due to DSF 300,000
Fund balance Reserved for encumbrance 32,270,000
Unreserved and Undesignated fund balance -
Revenues 20,000,000
OFS – Bond Proceeds 30,000,000
OFS – Operating transfers 1,000,000
Construction Expenditures 16, 730,000
Interest Expenditures 10,000
Encumbrances 32, 270,000 _________
Total Br.84, 880,000 Br.84, 880,000
Town of Bonga
Library Capital Projects Fund
Statement of Revenues, Expenditures and Changes in Fund Balance
For The Year Ended, June 30, year 6
Revenues:
Irrevocable State grant Br20, 000,000
Expenditures:
Construction Expenditures Br.16, 730,000
Interest Expenditure 10,000 16,740,000
Excess of Revenue over Expenditure 3,260,000
Other financing sources (Uses)
OFS – Bond Issue Proceeds 30,000,000
OFS – Operating transfers in 1,000,000 31,000,000
Excess of Revenue and OFS over Expenditure 34,260,000
Add: Fund balance – July 1, Year 5 _____-____
Fund balance – June 30, year 6 Br.34, 260,000
Town of Bonga
Library Capital Projects Fund
Balance Sheet
June 30, Year 6
Assets
Cash Br.20,870,000
Short Term Investment – Treasury bills 10,000,000
Due from state Grant 5,000,000
Total Asset Br.35,870,000
Liabilities and Fund Balance
Construction Payable Br.1,310,000
Due to DSF 300,000
Fund Balance:
Reserved for Encumbrance 32,270,000
Unreserved and undesignated 1,990,000
Total Liabilities and Fund balance Br.35,870,000
After preparing the financial reports, some of the accounts which require closure will be closed
as follows:
1. Revenues 20,000,000
Other financing source – Bond Proceeds 30,000,000
Other financing source– Operating Transfer In 1,000,000
Construction Expenditure 16,730,000
Interest Expenditure 10,000
Unreserved and undesignated-fund Balance 34,260,000
2. Unreserved and Undesignated – fund balance. 32,270,000
Encumbrance 32,270,000
4.3. Debt Service Fund
Governmental entities might face cash shortage while they carry their regular activities. In such a
case, these Governmental entities may issue general obligation debt in the form of liabilities
usually bonds that are secured by the full faith and credit of the governmental unit. The payment
of the principal and interest should be well planned in advance and made timely. The payment of
principal and interest on debt is called servicing the debt. This sub topic will discuss how
government’s long-term liability is serviced and how such debt servicing activities are accounted
in a separate fund. Thus, debt service funds are used to accumulate resource that will be used to
pay the principal and interest on general obligation long-term debt. General obligation debt does
not include debt that will be serviced from resource accumulated in proprietary funds and non-
expendable trust funds. Accounting for Debt service fund is similar to those of the General funds
and Special revenue funds. However, the budgetary account of encumbrance is not necessary for
Debt service funds.
4.3.1. Characteristics of Debt Service Fund
Debt service fund is used to account for both the repayment of the principal and payment
of interest of the long-term debt when they are due.
Debt service fund are government funds and therefore, are expendable. Debt service
funds are created for general long-term debt which has been used to provide resource for
one of the other government funds.
Debt service fund use modified accrual basis. An application of modified accrual basis
has to do with interest payable. Interest payable is not accrued in the debt service fund. It
is only recorded as liability in the period when it becomes due. For example, Interest due
on January 31, 2008 would not be accrued and recorded on December 31, 2008 balance
sheet.
Accounts recommended for use by Debt service fund are almost similar with accounts of
other funds.
The operations of Debt service fund do not involve the use of purchase orders and
contracts for goods and service, so encumbrance accounting is not needed.
Timing of Debt service payment mostly due to both political and financial management
consideration, the payment should be kept consistent. The life of the issue with serial
bond is easy but with term bonds, it takes planning.
Although each issue of long term or intermediate debt is a separate obligation, GASB
standard suggests a single Debt service fund be used to service all debts as much as
possible if not as few numbers of funds as possible.
For convenience of bondholders, the payment of interest and the redemption of matured
bond is handled through banking system.
4.3.2. Types of Long-Term Debts
Bond is a written promise to pay a specified principal sum at a specified future date with interest.
They are typically issued in 1,000 and 5,000 denominations. Most long term debt of
governmental units consists of one of the following two basic types of bonds:
1. Term Bond: Term bonds are bonds whose principal is repaid in lump sum at their
maturity date. Such lump sum payments are usually made possible through accumulation
of money in the Debt service fund on an actuarial basis over the life of the bond issue in a
sinking fund.
2. Serial bonds: These are bonds which have periodic maturities. The principal of a serial
bond are repaid at various or determined dates over the life of the issue. There are four
types of serial bonds: Regular serial bond, Deferred serial bond, Annuity serial bond and
Irregular serial bond.
In addition to bonds, debit service fund may be required to service debts arising from:
Long term debt which arise because of different activities of governmental unit.
Debt arising from the use of notes or warranty having a maturity period of more than a
year.
Periodic payments required by capital lease agreements.
Source of finance for Debt service fund:
Special taxes
Periodic transfer from General fund
Investment made for purpose of repaying long term debt.
Issuing new bond to refinance a matured bond
Bond premium and accrued interest on bond sold
Residual equity transfer from other funds
4.3.3. Accounting for Debt Service Fund
As with all government type funds, the measurement focus of Debt service fund is available and
spendable resources. This means that the accounting system centers on the accumulation of
resource and expenditure of those resources. As a result, long lived assets and long-term
liabilities are not found in Debt service fund. The available spendable criteria focus on assets
currently available and the claims due and payable against those assets. The timing of the
recognition of revenues and expenditure is the same for Debt service fund as for all other
governmental type funds-modified accrual bases. Therefore, the rules for recognition discussed
before are applicable to debt service funds. In general, revenues are recorded when they are
measurable and available, and expenditures are recorded when due and payable. The following
examples will illustrate the accounting for Debt service fund.
Illustration-: Assume that Bonga town administration issued Br 5,000,000 serial bonds on Jan 1,
2007 for the construction of recreational park. The bond bear semi- annual interest rate of 5% to
be paid on Jan 1 and August 1 and the face value of the bond is to be retired over 10 years by
making equal installment payments on Jan 1 of each year.
Farther, burden of servicing the debt on the tax payers were distributed evenly throughout the life
of bond. Accordingly, it is determined that tax payers should provide Br 625,000 as revenue in
2007. It is also agreed that the General fund will transfer Br 125,000 to the debt service funds on
July, 2007.
Appropriations for the year incurred only one semi-annual interest payment to be made on
August, 2007.
The entry to record the legally adopted budget is as follows:
1. Estimated revenue ………………………………… 625,000
Estimated other financing source …………………...125,000
Appropriations (5%X5000, 000) ………………….250, 000
Fund Balance ……………………………… ……...500,000
During the year 2007, the debt service fund levied property tax of Br 650,000 of which 3.85% is
estimated to be uncollectible. The entry would be:
2. Property tax- receivable current ………………… 650,000
Allowance uncollectible 3.85 % (650,000) ………...25,025
Revenues ……………………………………………624,975
If cash in the amount of Br 575,000 is realized from the property tax during the current year, the
entry in the debt service fund should be:
3. Cash ……………………………………………575,000
Property tax receivable current……………………….575,000
If Br 1,250 of uncollectible taxes are written off, the following entries should be passed
4. Allowance for un collectible property tax ……………………1,250
Property tax receivable current ………………………………1,250
To generate asset, in addition to those contributed by the tax payers and the General fund, the tax
receipts are invested in marketable securities. If Br. 500,000 is invested, the entry would be:
5. Investment……………………………… 500,000
Cash……………………………………………. 500,000
When some of the investments are sold for Br. 250,000 of which Br. 25,000 is interest earned on
investments, the following entry should be made:
6. Cash…………………….. …………250,000
Investment ……………………………………… 225,000
Revenue (interest on investment)…………………. 25,000
For investments due to the town bond holders, checks are issued in August after vouched for the
amount of the semiannual interest. The entries to record the due is as follows:
7. Expenditure- interest ………………………… 250,000
Interest payable……………………………………………250,000
To record the payment of the expenditure
8. Interest payable………………………………… 250,000
Cash……………………………………………….250, 000
To record the issuance of checks for payment of the transfer of Br. 125,000 from the General
fund, classified as an operating transfer in and recorded to the Debt service fund book as follows:
9. Cash …….……………………. 125,000
Operating Transfer In ………………………125,000
On Dec 31, 2007, the balance sheet date of the interest earned but not yet received on the
investment amounted to Br. 12,500. This transaction should be recorded as:
10. Interest receivable on investment……………… 12,500
Revenue-interest earned on investment………………. 12,500
If the remaining Br. 275,000 of the marketable securities previously acquired and still held on
Dec 31, 2007 had market value of Birr 287,500, the following journal entries should be passed to
record the increase in value.
11. Investments………………….. …12,500
Revenue from increase in fair market value of investment... 12,500
After posting the above transactions, a pre-closing trial balance for the debt service fund of the
town at the end of the year 2007 is presented as follows:
BongaTown Administration
Debt Service Fund
Pre- closing Trial Balance
As of Dec 31, 2007
Debit Credit
Cash……………………………………… Br. 200,000
Property tax receivable current …………. 73,750
Allowance for uncollectible tax……………………………… Br.23,750
Investments ………………………………. 287,500
Interest receivable………………………… 12,500
Revenue property tax …………………………………………… 625,000
Revenue interest earned…………………………………………. 37,500
Revenue from increase in mkt value of security --------------------- 12,500
Operating transfer in ……………………………………………. 125,000
Expenditure (interest)……………………… 250,000
Estimated revenue………………………… 625,000
Estimated other financial source…………… 125,000
Appropriations……………………………………………………. 250,000
Fund balance……………………………………………………… 500,000
Total ………………………………… Br.1,573,750 Br. 1,573,750
The statement of revenue, expenditure & change in fund balance and Balance sheet for Bonga
town can be prepared from the forgoing transaction as follows:
BongaTown Administration
Debt Service Fund
Statement of Revenues Expenditures and Change in Fund Balance
For the year Ended Dec 31, 2007
Revenues :
Property tax ………………………………….. Br.625,000
Interest on investment ……………………….. 37,500
Increase in fair mkt value of invest…………... 12,500 ………… Br.675, 000
Expenditures :
Semi annual interest ………………………….. …………………… (250,000)
Excess of revenue over expenditure…………………………………… 425,000
Add: Other financing sources:
Operating transfer in ……………………………. 125,000
Less: Other financing uses ……………………….. 0……………………125,000
Excess of revenue and other financing sources
Over expenditure and other financing uses…………………………………550,000
Add beginning fund balance……………………………………………… 0
Ending fund balance……………………………………………………Br.550,000
BongaTown Administration
Debt Service Fund
Balance sheet
Dec 31, 2007
Assets
Cash ………………………………………………….…Br. 200,000
Property tax receivable ……………………73,750
Less allowance for uncollectible accounts (23,750)………. 50,000
Investments………………………………………………….287,500
Interest receivable…………………………………………… 12,500
Total assets ………………………………………… 550,000
Liabilities ………………………………………………….. 0
Fund balance ……………………………………………… 550,000
Total liability & fund equity………………………… Br.550,000
After preparing the different financial statements, the following closing entries will be made:
1. Appropriations …………………………… 250,000
Fund balance …………………………….. 500,000
Estimated revenue ……………………… ….625,000
Estimated other financing source…………. ..125,000
2.Revenue -property tax ………………….. 625,000
Revenue-interest on investment …………… 37,500
Revenue increase in mkt value………… 12,500
Other financing source-OTI……………… 125,000
Expenditure ……………………………… 250,000
Fund balance……………………………… 550,000