Note – The present value of the lease is $100,000 x 3.3872 or $338,720. Interest for the first year is
$338,720 x .07 = $23,711; and payment on principal is the difference between the $100,000 cash
payment and the interest of $23,711. After the payment, the “outstanding debt” is the difference
between the original debt of $338,720 and payment of $76,289, or $262,431. Therefore, the
second year’s interest is $262,431 x .07= $18,370, and the payment on principal is $81,630. (This
problem could be varied by asking the student to prepare a schedule showing the principal and
interest payments for the life of the lease.)
41. (Journal entries for a major construction project)
Prepare journal entries to record the following transactions of a state, identifying
the funds affected by each transaction. Record journal entries for all funds affected.
The state prepares a budget for the Capital Projects Fund and uses encumbrance
accounting in that fund.
a. The state records its capital budget. It appropriates $10 million for highway
construction, which will be financed entirely with the issuance of bonds.
b. The state sells 20-year 6% bonds having a face value of $10 million. The
bonds are sold at a discount, so the state realizes a total of $9,900,000.
Equal installments of principal will be paid every six months, together with
interest on the unpaid balance.
c. The state awards two contracts, one for highway construction ($6,500,000)
and one for construction supervision ($350,000). Both contracts provide for
progress payments. The highway construction contract provides for 10%
retainage pending completion of the project. There is no retainage on the
construction supervision contract.
d. The construction contractor submits an invoice for $1,500,000. The invoice
is approved and a voucher is prepared, less the 10% retainage.
e. The construction supervisor submits an invoice for $100,000, and a voucher
is prepared.
f. Both of the invoices in transactions d. and e. are paid.
g. The state transfers $800,000 from the General Fund to the Debt Service
Fund in anticipation of the payment of debt service on the bonds.
h. The first semi-annual debt service on the 20-year bonds becomes due and
payable (see transaction b).
i. The debt service is paid.