Answer:
Please see answer in explanatory column
Explanation:
Journal for Budgetary entries
a) Anticipated revenues are $11.8 million; anticipated expenditures and encumbrances are $8.0 million
Account Debit Credit
Estimated Revenue control $11,800,000
Appropriation control $8,000,000
Budgetary fund $3,800,000
Calculation
Budgetary fund = Estimated Revenue control $11,800,000-
Appropriation control $8,000,000 = $3,800,000
b)Anticipated revenues are $8.0 million; anticipated expenditures and encumbrances are $9.4 million.
Account Debit Credit
Estimated Revenue control $8,000,000
Budgetary fund $1,400,000
Appropriation control $9,400,000
Budgetary fund = Estimated Revenue control $8,000,000-
Appropriation control $9,400,000 = -$1,400,000 , therefore will be debited
c)Anticipated revenues are $9.4 million; anticipated transfers from other funds are $1.6 million; anticipated expenditures and encumbrances are $8.0 million; anticipated transfers to other funds are $0.7 million
Account Debit Credit
Estimated Revenue control $9,400,000
Estimated other finance source control$1,600,000
Appropraition control $8,000,000
Estimated other finance source control $700,000
Budgetary fund $2,300,000
Budgetary fund = Estimated Revenue control +Estimated other finance source control) -Appropriation control + Estimated other finance source control= $9,400,000 +$1,600,000)- $8,000,000 + 700,000 ) = 11,000,000 - $8,700,000 =$2,300,000
d)Anticipated revenues are $8.6 million; anticipated transfers from other funds are $1.1 million; anticipated expenditures and encumbrances are $9.7 million; anticipated transfers to other funds are $1.0 million.
Account Debit Credit
Estimated Revenue control $8,600,000
Estimated other finance source control$1,100,000
Budgetary fund $1,000,000
Appropraition control $9,700,000
Estimated other finance source control $1,000,000
Budgetary fund = Estimated Revenue control +Estimated other finance source control) -Appropriation control + Estimated other finance source control= $8,600,000 +$1,100,000)- $9,700,000 + 1,000,000 ) = 9,700,000 - $10,700,000 =-$1,000,000 so will be debited
= New Forecast
= Previous period's forecast.
= Smoothing Constant
= Previous period's Actual Demand.