P3-3 (Budgetary Comparison Statement) This problem is based on the information about the Murphy County General Fund budgeted and actual transactions and events described in Problem 3-2.
P3-2 (Budgetary and Other Entries—General and Subsidiary Ledgers) The Murphy County Commissioners adopted the following General Fund budget for the 20X8 fiscal year:
Murphy County General FundBudget—20X8 |
|
Estimated Revenues: |
|
Taxes |
$ 8,000,000 |
Licenses and permits |
800,000 |
Intergovernmental |
2,000,000 |
Charges for services |
200,000 |
Fines and forfeits |
400,000 |
Other |
600,000 |
12,000,000 |
|
Appropriations: |
|
General government |
1,000,000 |
Public safety |
4,000,000 |
Highways and streets |
5,000,000 |
Health and sanitation |
900,000 |
Culture and recreation |
400,000 |
Other |
600,000 |
11,900,000 |
|
Excess of Estimated Revenues over Appropriations |
100,000 |
Fund Balance—Beginning |
1,400,000 |
Fund Balance—Ending (Anticipated) |
$ 1,500,000 |
The following events occurred during 20X8:
General government |
$ 300,000 |
Public safety |
1,200,000 |
Highways and streets |
2,500,000 |
Health and sanitation |
500,000 |
Culture and recreation |
300,000 |
Other |
200,000 |
$ 5,000,000 |
Taxes |
$ 8,150,000 |
Licenses and permits |
785,000 |
Intergovernmental |
1,520,000 |
Charges for services |
210,000 |
Fines and forfeits |
395,000 |
Other |
500,000 |
$11,560,000 |
Estimated Cost |
Actual Cost |
|
General government |
$ 280,000 |
$ 278,000 |
Public safety |
900,000 |
910,000 |
Highways and streets |
2,500,000 |
2,500,000 |
Health and sanitation |
440,000 |
440,000 |
Culture and recreation |
300,000 |
295,000 |
Other |
180,000 |
181,000 |
$4,600,000 |
$4,604,000 |
General government |
$ 700,000 |
Public safety |
2,560,000 |
Highways and streets |
2,271,000 |
Health and sanitation |
485,000 |
Culture and recreation |
45,000 |
Other |
391,000 |
$6,452,000 |
Required
Required
Assume that no encumbrances were outstanding at the beginning of 20X8.
P3-3 (Budgetary Comparison Statement) This problem is based on the information about the Murphy County General...
Greenville has provided the following information from its General Fund Revenues and Appropriations/Expenditure/Encumbrances subsidiary ledgers for the fiscal year ended. Assume the beginning fund balances are $143 (in thousands) and that the budget was not amended during the year City of Greenville General Fund Subsidiary Ledger Account Balances (in thousands) For the Fiscal Year Debits Credits Estimated Revenue Taxes Fines & Forfeits Intergovernmental Revenue Charges for Services 6,048 303 489 370 Revenues Taxes Fines & Forfeits Intergovernmental Revenue Charges for...
Greenville has provided the following information from its General Fund Revenues and Appropriations/Expenditure/Encumbrances subsidiary ledgers for the fiscal year ended. Assume the beginning fund balances are $167 (in thousands) and that the budget was not amended during the year. Required Prepare a General Fund statement of revenues, expenditures, and changes in fund balance. Prepare a General Fund schedule of revenues, expenditures, and changes in fund balance—budget and actual (assume the budget is prepared on a GAAP basis). PLEASE CORRECT THE...
The following General Fund information is available for the preparation of the financial statements for the City of Pine Cove for the year ended December 31, 2017 Revenues: Property taxes $26,400,000 Sales taxes 10,150,000 Fines and forfeits 1,320,000 Licenses and permits 2,160,000 Intergovernmental 890,000 Investment earnings 660,000 Expenditures: Current: General government 8,200,000 Public safety 21,000,000 Public works 6,300,000 Health and sanitation 1,200,000 Culture and recreation 12,160,000 Other: Encumbrances 100,000 Appropriations 40,000,000 Estimated Revenues 42,000,000 Transfer to debt service fund 1,130,000...
Greenville has provided the following information from its General Fund Revenues and Appropriations/Expenditure/Encumbrances subsidiary ledgers for the fiscal year ended. Assume the beginning fund balances are $156 (in thousands) and that the budget was not amended during the year. City of Greenville General Fund Subsidiary Ledger Account Balances (in thousands) For the Fiscal Year Debits Credits Estimated Revenue Taxes 6,048 Fines & Forfeits 303 Intergovernmental Revenue 504 Charges for Services 370 Revenues Taxes 6,056 Fines & Forfeits 308 Intergovernmental Revenue...
Greenville has provided the following information from its General Fund Revenues and Appropriations/Expenditure/Encumbrances subsidiary ledgers for the fiscal year ended. Assume the beginning fund balances are $167 (in thousands) and that the budget was not amended during the year. Required Prepare a General Fund statement of revenues, expenditures, and changes in fund balance. Prepare a General Fund schedule of revenues, expenditures, and changes in fund balance—budget and actual (assume the budget is prepared on a GAAP basis). 514 308 367...
The Town of Bedford Falls approved a General Fund operating budget for the fiscal year beginning on July 1. The budget provides for estimated revenues of $2,746,000 as follows: property taxes, $1,916,000; licenses and permits, $360,000; fines and forfeits $260,000; and intergovernmental (state grants), $210,000. The budget approved appropriations of $2,694,000 as follows: General Government, $510,000; Public Safety, $1,620,000; Public Works, $360,000; Culture and Recreation, $152,000; and Miscellaneous, $52,000 Required a. & b. Prepare the journal entry (or entries), to...
The following transactions occurred during the 2020 fiscal year for the City of Evergreen. For budgetary purposes, the city reports encumbrances in the Expenditures section of its budgetary comparison schedule for the General Fund but excludes expenditures chargeable to a prior year’s appropriation. The budget prepared for the fiscal year 2020 was as follows: Estimated Revenues: Taxes $ 1,943,000 Licenses and permits 372,000 Intergovernmental revenue 397,000 Miscellaneous revenues 62,000 Total estimated revenues 2,774,000 Appropriations: General government 471,000 Public safety 886,000...
The following transactions occurred during the 2020 fiscal year for the City of Evergreen. For budgetary purposes, the city reports encumbrances in the Expenditures section of its budgetary comparison schedule for the General Fund but excludes expenditures chargeable to a prior year’s appropriation. The budget prepared for the fiscal year 2020 was as follows: Estimated Revenues: Taxes $ 1,943,000 Licenses and permits 372,000 Intergovernmental revenue 397,000 Miscellaneous revenues 62,000 Total estimated revenues 2,774,000 Appropriations: General government 471,000 Public safety 886,000...
The town council of Riverside estimated revenues for 2017 to be $690,000 from property taxes and $169,000 from business licenses. The appropriations budget from the council was as follows General government Parks and recreation Sanitation Streets and sidewalks $374,00e 114,800 94,800 165,800 In Aprni, heavy spring rains caused some flooding near the ver. As a result, a picnic area at River's Edge Park was ruined and several damaged shops had to shut down. The council adopted an upward revision of...
The Town of Bedford Falls approved a General Fund operating budget for the fiscal year beginning on July 1. The budget provides for estimated revenues of $2,861,000 as follows: property taxes, $1,956,000; licenses and permits, $385,000; fines and forfeits, $285,000; and intergovernmental (state grants), $235,000. The budget approved appropriations of $2,804,000 as follows: General Government, $535,000; Public Safety, $1,670,000; Public Works, $385,000; Culture and Recreation, $157,000; and Miscellaneous, $57,000. Additional Info: 1. Revenues were collected in cash amounting to $38,000...