**Scenario III**

**Trust Fund Receipts Available for Investment but not Obligation**

Scenario III illustrates the accounting and reporting procedures for trust fund receipts available for investment, but not immediately available for obligation.  Examples include receipts collected in one year that are not available for obligation until the following year, or receipts only available for obligation subject to an annual appropriation act.  In both cases, the amounts *are* available for investment, and therefore the unobligated balances should be reflected on the USSGL 2108.  OMB, however, classifies these receipts as unavailable, or unappropriated, and requires the amounts to be excluded from the SF 133 until the required conditions are met.  An example would be the Aquatic Resources Trust Fund.

As indicated in Treasury's FAST Book, most Federal trust funds are designated as available, indicating that receipts collected are immediately available for investment.  Therefore, in Treasury's central accounting system, when receipts are deposited into an available trust fund receipt account, they are automatically credited to the corresponding expenditure account, with no further action required by Congress.  Once in the expenditure account, the funds may be invested, based upon terms stipulated in legislation or a trust agreement.  Regardless of whether a trust fund is designated as available in Treasury's system, the receipts of that trust fund may or may not be available to the agency for obligation.  Obligational authority is also determined in the legislation governing the trust fund.  If a fund symbol is available for both investment and obligation, then follow accounting guidance illustrated in Scenario I, Basic Trust Fund Accounting.  However, if a fund symbol is designated as available for investment but not available for obligation, then observe the guidance provided in Scenario III.

This scenario illustrates the use of USSGL account 4394 Receipts Not Available for Obligation Upon Collection.  This account was established to provide the mechanism for properly including balances on the USSGL 2108 and excluding balances on the SF 133.  Since there are more special funds than trust funds that employ this type of activity, a more detailed scenario was developed by the USSGL Special Fund Subcommittee, in conjunction with the USSGL Trust Fund Subcommittee.  For additional background and presentation of this USSGL account, visit the USSGL Web site.

**Year 1**

**1.To record the collection of excise taxes from the public into an available trust fund receipt account.  Because the trust fund is designated as available, the receipts are automatically credited to the corresponding expenditure account, so that they may be invested.  Assume that the legislation for this trust fund states that receipts are not available for obligation until the next fiscal year.  (TC A188)**

***Budgetary***

4114Appropriated Trust or Special Fund Receipts   10,000

4394Receipts Not Available for Obligation Upon Collection   10,000

***Proprietary***

1010Fund Balance With Treasury10,000

5800Tax Revenue Collected10,000

**2.The receipts are immediately invested in a U.S. Treasury Security issued by the Bureau of the Fiscal Service.  The security has a par value of $10,000 and was purchased at a discount of $2,000.  (TC B128)**

***Budgetary***

None

***Proprietary***

1610Investments in U.S. Treasury Securities Issued

by Fiscal Service10,000

1611Discount on U.S. Treasury Securities Issued

by Fiscal Service2,000

1010Fund Balance With Treasury8,000

**Year 1**

3. **To record interest receivable on the Treasury security.  This is not a budgetary resource until collected.  (TC C215)**

***Budgetary***

None

***Proprietary***

1340Interest Receivable1,000

5310Interest Revenue1,000

4. **To record the amortization of the discount on the Treasury security.  (TC D510)**

***Budgetary***

None

***Proprietary***

1613 Amortization of Discount and Premium on U.S. Treasury Securities

Issued by Fiscal Service   500

5310Interest Revenue   500

**Year 1**

**Budgetary Pre-Closing Adjusted Trial Balance (FACTS II ATB):**

**Budgetary Closing Entry:**

**C1.To record the consolidation of actual net-funded resources.  (TC F204)**

4201Total Actual Resources - Collected10,000

4114Appropriated Trust or Special Fund Receipts10,000

**Budgetary Post-closing Trial Balance:**

**Year 1**

**Proprietary Pre-Closing Trial Balance (FACTS I Trial Balance):**

**Proprietary Closing Entry:**

**C1.To record the closing of revenues to cumulative results of operations.  (TC F228)**

5310Interest Revenue  1,500

5800Tax Revenue Collected10,000

**3310Cumulative Results of Operations11,500**

**Proprietary Post-Closing Trial Balance:**

**Year 1**

**SF 133: Report on Budget Execution and Budgetary Resources (Quarter 4):**

1AAppropriations (4114E) 10,000

     (4394E-B)(10,000)

2AUnobligated Balance Brought Forward          0

**7Total Budgetary Resources          0**

**11Total Status of Budgetary Resources          0**

**USSGL 2108: Year-end Closing Statement:**

Column 5  Post-Closing Unexpended Balance (1010E)  2,000

Column 6  Other Authorizations (1610E)10,000

      1611E (2,000)

Column 11  Unobligated Balance (4394E)10,000

**Year 1**

**Program and Financing Schedule (P&F):**

**Obligations by Program Activity**

1000Total new obligations0

**Budgetary Resources Available for Obligation**

2140Unobligated balance available, start of year0

2200New budget authority(gross) (sum 4000 to 6990)0

2395Total new obligations (-) (from line 1000)0

2499Unobligated balance carried forward, end of year0

**New Budgetary Authority (Gross), Detail**

4026Appropriation (trust fund, definite) (4114E + 4394E-B)0

7000Total new budget authority (gross)  (4114E + 4394E-B)0

**Memorandum Entries**

9201Total investments, start of year (par) (1610B)0

9202Total investments, end of year (par) (1610E)10,000

**Year 1OMB Form and Content Statements**

**Year 1OMB Form and Content Statements (continued)**

**Year 2**

**1.To record the collection of excise taxes from the public into an available trust fund receipt account.  Because the trust fund is designated as available, the receipts are automatically credited to the corresponding expenditure account, so that they may be invested.  Assume that the legislation for this trust fund states that receipts are not available for obligation until the next fiscal year.  (TC A188)**

***Budgetary***

4114Appropriated Trust or Special Fund Receipts7,000

4394Receipts Not Available for Obligation Upon Collection**7,000

***Proprietary***

1010Fund Balance With Treasury7,000

5800Tax Revenue Collected7,000

**2.The receipts are immediately invested in a U.S. Treasury Security issued by the Bureau of the Fiscal Service.  The security has a par value of $7,000 and was purchased at a premium of $500.  (OMB Circular A-34 requires that purchased premiums are to be recorded as a reduction of receipts.)  (TC B126)**

***Budgetary***

4394Receipts Not Available for Obligation Upon Collection**500

4114Appropriated Trust or Special Fund Receipts500

***Proprietary***

1610Investments in U.S. Treasury Securities Issued

by Fiscal Service7,000

1612 Premium on U.S. Treasury Securities Issued

by Fiscal Service      500

1010Fund Balance With Treasury7,500

**Year 2**

3. **To record collection of interest on a prior year investment.  The legislation states that interest on investments is not available for obligation.  (TC A196)**

***Budgetary***

4114Appropriated Trust or Special Fund Receipts1,000

4394Receipts Not Available for Obligation Upon Collection**1,000

***Proprietary***

1010Fund Balance With Treasury1,000

1340Interest Receivable 1,000

4. **To record the portion of the prior-year=s receipts that become available for obligation, based upon conditions met in the legislation.  Assume that this trust fund is not subject to apportionment.  (TC A190)**

***Budgetary***

4394Receipts Not Available for Obligation Upon Collection**2,000

4620Unobligated Funds Not Subject to Apportionment 2,000

***Proprietary***

None

5. **To record the amortization of the discount and premium on the Treasury securities.  (TC D510)**

***Budgetary***

None

***Proprietary***

1613 Amortization of Discount and Premium on U.S. Treasury Securities

Issued by Fiscal Service   300

5310Interest Revenue   300

5310Interest Revenue   200

1613Amortization of Discount and Premium on U.S. Treasury

Securities Issued by Fiscal Service   200

**Year 2**

**Budgetary Pre-Closing Adjusted Trial Balance (FACTS II ATB):**

**Budgetary Closing Entry:**

**C1.To record the consolidation of actual net-funded resources.  (TC F204)**

4201Total Actual Resources - Collected7,500

4114Appropriated Trust or Special Fund Receipts7,500

**Budgetary Post-closing Trial Balance:**

**Year 2**

**Proprietary Pre-Closing Trial Balance (FACTS I Trial Balance):**

**Proprietary Closing Entry:**

**C1.To record the closing of revenues to cumulative results of operations.  (TC F228)**

5310Interest Revenue   100

5800Tax Revenue Collected7,000

**3310Cumulative Results of Operations7,100**

**Year 2**

**Proprietary Post-Closing Trial Balance:**

**Year 2**

**SF 133: Report on Budget Execution and Budgetary Resources (Quarter 4):**

1AAppropriations (4114E) 7,500

     (4394E-B)(5,500)

2AUnobligated Balance Brought Forward  (4201B) 10,000

  (4394B)(10,000)

**7Total Budgetary Resources   2,000**

9.Unobligated Balances Available  (4620E)   2,000

**11Total Status of Budgetary Resources   2,000**

**USSGL 2108: Year-end Closing Statement:**

Column 5  Post-Closing Unexpended Balance (1010E)  2,500

Column 6  Other Authorizations (1610E) 17,000

     (1611E) (2,000)

Column 11  Unobligated Balance (4620E)  2,000

      (4394E)15,500

**Year 2**

**Program and Financing Schedule (P&F):**

**Obligations by Program Activity**

1000Total new obligations (4902E)       0

**Budgetary Resources Available for Obligation**

2140Unobligated balance available, start of year       0

2200New budget authority(gross) (sum 4000 to 6990)2,000

2395Total new obligations (-) (from line 1000)       0

2499Unobligated balance carried forward, end of year2,000

**New Budgetary Authority (Gross), Detail**

4026Appropriation (trust fund, definite) (4114E + 4394E-B)2,000

7000Total new budget authority (gross)  (4114E + 4394E-B)2,000

**Memorandum Entries**

9201Total investments, start of year (par) (1610B)10,000

9202Total investments, end of year (par) (1610E)17,000

**Year 2OMB Form and Content Statements**

**Year 2OMB Form and Content Statements (continued)**

� The transactions in this scenario combine the activity of the receipt and expenditure accounts into one.  The receipt-expenditure account relationship is described in more detail in the Introduction of the Guide.

� This is a basic transaction to illustrate that the receipts collected are immediately invested.  Investment transactions are kept to a minimum in this scenario in order to focus attention on the accounting for receipts that are available for investment but not obligation.  Refer to Scenario IV, Trust Fund Investments, as well as Section III - Accounting Transactions of TFM S2-01-02 (as updated) for more detailed guidance on trust fund investments.

� For most trust funds, invested balances are derived predominantly from earmarked taxes and other non-exchange revenue.  Accordingly, the interest earned is classified as non-exchange, thus not deducted from the gross cost of operations.  For those trust funds, however, where the main source of balances consist of exchange revenue (e.g. Civil Service Retirement and Disability fund), the interest shall be classified as exchange, and thus deducted from the gross cost of operations. (See SFFAS #7, &306-308).

� If the legislation defines investment interest as available, credit the appropriate USSGL status account (e.g. 4450, 4620) instead of 4394.

� For trust funds subject to apportionment, refer to Section III - Accounting Transactions of TFM S2-01-02 (as updated) for additional transactions.

� For most trust funds, invested balances are derived predominantly from earmarked taxes and other non-exchange revenue.  Accordingly, the interest earned is classified as non-exchange, thus not deducted from the gross cost of operations.  For those trust funds, however, where the main source of balances consist of exchange revenue (e.g. Civil Service Retirement and Disability fund), the interest shall be classified as exchange, and thus deducted from the gross cost of operations. (See SFFAS #7, &306-308).

PAGE  

III - 1

June 2001