Question
CITY OF VIENNA Budgetary Comparison Schedule General Fund For the Year Ended December 31, 2017 Budgeted Actual Amounts (Budgetary Basis) Variance with Final Budget Original
CITY OF VIENNA Budgetary Comparison Schedule General Fund For the Year Ended December 31, 2017 | ||||
Budgeted | Actual Amounts (Budgetary Basis) | Variance with Final Budget | ||
Original | Final | |||
Revenues: | ||||
Taxes | $6,500,000 | $6,465,000 | $6,480,000 | $ 15,000 |
Licenses | 230,000 | ? | 225,000 | (8,000) |
Intergovernmental | 1,200,000 | 1,200,000 | 1,200,000 | 0 |
Miscellaneous | 120,000 | 104,000 | ? | 2,000 |
Total Revenues | 8,050,000 | ? | ? | 9,000 |
Expenditures and Encumbrances: | ||||
General Government | 2,700,000 | 2,602,000 | ? | 98,500 |
Public Safety | 4,050,000 | 4,200,000 | 4,215,000 | (15,000) |
Health and Welfare | ? | ? | 1,198,000 | 22,000 |
Total Expenditures and Encumbrances | ? | ? | ? | 105,500 |
Net Change in Fund Balance | 70,000 | (20,000) | 94,500 | 114,500 |
Fund BalanceBeginning | 350,000 | 350,000 | 350,000 | 0 |
Fund BalanceEnding | $ 420,000 | $ 330,000 | $ 444,500 | $114,500 |
Required:
Determine the missing amounts.
During the year, the City made a single budget revision. Prepare the journal entry to record that revision.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started