Journal Entries Flashcards
State of NJ - CFO Journal Entries All Funds
Current Fund
Current Year Tax Levy
Amount to be Raised 3,000,000
County Taxes Payable 4,000,000
School Taxes Payable 5,000,000
12,000,000
Dr Current Year Taxes Rec 12,000,000
Cr Reserve for CY Taxes 12,000,000
TO RECORD CY TAX LEVY
Dr Amount to be raised 9,000,000
Cr County Taxes Payable 4,000,000
Cr School Taxes Payable 5,000,000
REC CTY & SCHOOL TAXES PAYABLE
Current Fund
To Record Senior Citizen & Veteran Deductions per Tax Duplicate
Dr Due from St of NJ S/C & Vet XXX
Cr CY Taxes Rec XXX
Record S/C & Vet Deductions per tax duplicate
Current Fund
Capital Improvement Fund not paid over at year end
Dr Bud Approp: CIF XXX
Cr Due to Capital Fund XXX
To record interfund payable
Current Fund
To record Tax Overpayment at year end
Dr CY Taxes Receivable XXX
Cr Tax Overpayments XXX
To record tax overpayments at year end
Current Fund
Tax overpayments applied by resolution (example $8,000.00)
Dr Tax overpayments $8,000
Cr CY Taxes Rec $8,000
To Apply Tax Overpayments
Current Fund
2012 Annual Tax Sale
2011 taxes struck off to mun. 20,000
Interest & Costs 3,000
Dr TTL 23,000
Dr Res for CY Taxes Rec 20,000
Cr Res for TTL 23,000
Cr 2011 Taxes Rec 20,000
To record 2012 Tax Sale
Current Fund
County Tax Board Tax Appeals Judgements Cancelled - Current year taxes
Dr Reserve for CY Taxes XXX
Cr CY Taxes Rec XXX
To record County Tax Board Judgements
Current Fund
To Record Emergency Appropriation
Dr Deferred Charge: Emg Auth XXX
Cr Bud Approp - All Accts XXX
To record emergency Appropriation
Current Fund
Current Year Taxes Accrued to Tax Title Liens at year end
Dr Tax Title Liens XXX
Dr Res for CY Taxes XXX
Cr Res for TTL XXX
Cr CY Taxes Rec XXX
Current year taxes accrued to tax title liens
Current Fund
Apply Prepaid Taxes
Dr Prepaid Taxes XXX
Cr CY Taxes Rec XXX
To apply prepaid taxes
Current Fund
Reserve for Uncollected Taxes
Dr Bud Approp: RUT XXX
Cr Amt to be raised XXX
To charge budget for RUT
Current Fund
Charge Budget for Emergency Authorization Raised in Budget
Dr Bud Approp: Def Chg-EA XXX
Cr Def Chg: Emg Auth XXX
To Charge Budget for Emergency Authorization Raised in Budget
Current Fund
Lapse Appropriated Reserve
Dr Appropriated Reserve XXX
Cr Budget Operations XXX
To lapse appropriated reserve
Current Fund
To record Appropriated Reserve
Dr Budget Approp: All Accts XXX
Cr Appropriated Reserves XXX
To Record Appropriated Reserves
Current Fund
Settle Interfunds at year end
Dr Due From….. XXX
Cr Budget Operations XXX
To settle interfunds
Current Fund
Prepare J/E to record the total revenue realized from Current Year Tax collections:
Calculations: \+ Prepaids \+ SC & Vet Ded - O/P refunded - overpayments \+ cash receipts = total revenue
Dr Res for CY Taxes Rec XXX
Cr Amt to be raised XXX
To realize CY tax revenue
Current Fund
Prepare J/E to record the total revenue Realized from the Prior Year Tax collection
Calculation: YE overpayments Overpayments refunded PY cash receipts TTL cash receipts =Total Revenue
Dr Reserve for PY Taxes XXX
Dr Reserve for TTL XXX
Cr Rec from Delq Taxes XXX
Realize Prior Year Taxes Receivable
Current Fund
Close Budget Operations (credit balance)
Dr Budget Operations XXX
Cr Fund Balance XXX’
Close budget operations to fund balance
Current Fund
Close Budget Operations (debit balance)
Dr Def Chg: Deficit in Operations XXX
Cr Budget Operations XXX
Close deficit in operations to def chgs
Sheet 25
Reserve for Uncollected Taxes
- General Appropriations
- +School
+County
+Special Districts- anticipated revenues
- =General Approp & Other Taxes
- diveded by Tax collection %
- =Total Tax Levy
Total Tax Levy
Less - total general approp & other taxes =RUT
Mun Budget Approp
+RUT
Less Revenues
=Amt to be raised
Capital Fund
Current Fund Raised for Bond Principal
Dr General Serial Bonds XXX
Cr Def Chg to Future Taxation
Funded - (Project) XXX
To Record Retirement of Bond Principal
Capital Fund
Current Fund Raised for BANS (retirement)
Dr BANS XXX
Cr Def Chg to Future Taxation
Unfunded - (Project) XXX
To record retirement of BANS
Capital Fund
General Improvement Ordinance
Financing : Capital Improvement Fund
Dr Capital Improvement Fund XXX
Cr Imp Auth - Funded XXX
To record ordinance for………….
Capital Fund
General Improvement Ordinance
Financing: Capital Improvement Fund
Fund Balance
Dr Capital Improvement Fund XXX
Dr Fund Balance XXX
Cr Imp Auth: Funded XXX
To record ordinance for ……………..
Capital Fund
General Improvement Ordinance
Financing: Capital Improvement Fund
Bonds & Notes authorized NYI
Dr Capital Improvement Fund XXX
Dr Def Chg to future taxation:
Unfunded (project) XXX
Cr Imp Auth: Funded XXX
Cr Imp Auth: Unfunded XXX
————————————————————-
Dr Est Proceeds B&NANYI XXX
Cr Proceeds B&NANYI XXX
to record memo entry
Capital Fund
CY Budget Includes a line item - Deferred Charge to Future Taxation - Unfunded - Improvement Costs - Project
Dr Proceeds B&NANYI XXX
Cr Est Proceeds B&NANYI XXX
To Reverse memo entry for _________
Capital Fund
General Serial Bonds were issued for (project).
Proceeds were not received until 12/10/12. Accrued interest of $250 & premium $750 was paid to Town by lending institution.
Dr Def Chg to future taxation:
Funded (Project) XXX
Dr Imp Auth - Unfunded XXX
Cr Def Chg to future taxation:
Unfunded (Project) XXX
Cr Imp Auth: Funded XXX
To record perm Financing for ___________
Capital Fund
Bond Anticipation Notes issued
Dr Proceeds B&NANYI XXX
Cr Est proceeds B&NANYI XXX
To reverse memo entry
Capital Fund
Cancelled Unexpended Balances Funded By Capital Improvement Fund
Dr Imp Auth - Funded XXX
Cr Capital Imp Fund XXX’
To record Cancellation of Ord for ___________
Capital Fund
Cancelled Unexpended Balances Funded by CIF & Fund Balance
Dr Imp Auth: Funded XXX
Cr Fund Balance XXX
to record Cancellation of Ord for ____________
Utility
Capital Improvement Fund Was Not Remitted to Capital at Year End
Dr Bud Approp: CIF XXX
Cr Due to Capital Fund XXX’
To record Interfund
Utility
Rent Levy
Dr Consumer A/R XXX
Cr Reserve Consumer A/R XXX’
To Record Rent Billings
Utility
2012 Tax Sale
Rents $5,000.00
Int & Costs $ 500.00
Dr Liens 5500.00
Dr Res for Consumer A/R 5000.00
Cr Reserve for Liens 5500.00
Cr Consumer A/R 5000.00
Annual tax sale struck off to municipality
Utility
To Adjust Inventory
Dr Inventory XXX
Cr Res for Inventory XXX
To adjust inventory
Utility
Rents levied during the year accrued to liens at year end
Dr Liens XXX
Dr Reserve for Consumer A/R XXX
Cr Reserve for Liens XXX
Cr Consumer A/R XXX
Record billings accrued to liens
Utility
Emergency Authorization
Dr Def Chg: Emg Auth XXX
Cr Budget Approp XXX
To record emergency authorization
Utility
Accrued Interest on Notes
Dr Bud Approp: Debt Service Int XXX
Cr Accrued Interest on Notes XXX
To Charge Budget & Rec Accrued Interest
Utility Capital
Utility Operating Debt Service Payment for Serial Bond
Dr Serial Bonds XXX
Cr Res for Amortization XXX
To record retirement of bond principal
Utility Capital
Capital Ordinance
Funding: Capital Improvement Fund
Dr Fixed Capital Auth & Uncomp:
Project XXX
Dr Capital Improvement Fund XXX
Cr Imp Auth: Funded XXX
Cr Res for Def Amortization XXX
To record Ordinance for ___________
Utility Capital
Capital Ordinance
Funding: Capital Improvement Fund
Bonds & Notes Authorized
Dr Fixed Capital Authorized & Uncomplete (Project Name) (full amt of proj) XXX
Dr Capital Improvement Fund XXX
Cr Imp Auth: Funded XXX
Cr Imp Auth: Unfunded XXX
Cr Res for Def Amortization XXX
——————————————————-
Dr Est Proceeds B&NANYI XXX
Cr Proceeds B&NANYI XXX
Utility Capital
Fixed Capital Was Purchased from Utility Operating Fund Budget Appropriation for Capital Outlay
Dr Fixed Capital XXX
Cr Reserve for Amortization XXX
To record capital outlay expense
Utility Capital
To Record Completed Project
Dr Fixed Capital XXX
Dr Reserve for Def Amort XXX
Cr Fixed Capital Auth & Uncomplete XXX
Cr Reserve for Amortization XXX
To record completed project
Current Fund
Record added / Omitted taxes and related liabilities
Dr CY Tax Rec xxx
Cr Res for Cy Tax Rec xxx
To record added / omitted taxes
Dr Amt to be raised by taxation xxx
Cr County taxes payable xxx
To record county taxes payable
% of collections calculation
Total Rev realized from CY tax Coll (divided by) Total Levy (levy + added/omitted) = % of collections
Results from taxes surplus or deficit?
Calculation: Amt to be raised \+added / omitted \+CY local purpose tax =Total tax levy less: total revenue (local tax purpose) less: RUT = (credit balance = surplus) = (debit balance = deficit)
Sheet 26 - Schedule of Delq taxes and TTL
DR Cr 1. Balance xx A. Taxes xx B. TTL xx 2. Cancelled A. Taxes xx B. TTL xx 4. Added Taxes xx 6.Tax to Liens xx Liens from tax xx 7. Bal before cash xx Totals xx xx 9. balance down xx 10. collected xx A. Taxes xx B. TTL xx 11. I&C Tax sale xx 12. CY trans to TTL xx 13. CY Taxes xx 14. YE Balances xx A. Taxes xx B. TTL xx Totals xx xx
Divide 10 by 9 = %
Multiply 14 * % = Max amt to be
anticipated in next year
Total Tax Rate
Total Tax Levy (divided by) Net Valuation Table X 100
41,593,909/1,444,550,013*100=2.879
Municipal Tax Rate
Amt to be raised by Taxation (divided by) net valuation table X 100
Mun Bud Apporp
+RUT
-Anticipated Rev
+Amt to be raised
8,723,909 / 1,444,550,013 * 100 = 0.604
Average residential property value
From net valuation table
Residential value (divided by) # of residential properties
779,815,000 / 2689 = $290,002
Total Tax Levy on Average Residential Tax Payer
Total tax rate X Avg residential property value / 100
2.879 X 290,002 / 100 = $8,349
Average municipal tax levy for residential tax payer
Municipal tax rate X avg residential property value / 100
0.604 x 290,002 / 100 = $1,752