Chapter 03 – Governmental Operating Statement Accounts; Budgetary Accounting
3-9
Ch. 3, Solutions, Case 3-12 (Cont’d)
General Problem Information: Budgetary comparison schedule
Learning Objective: 3-3
Learning Objective: 3-4
Topic: Reporting Budgeted and Actual Results;
Terminology and Classification for Budgetary and Operating Statement Accounts
3-13. a. The estimated amount of the required property tax levy is calculated, in good form,
as follows:
City of Erickson
General Fund
Estimate of Amount to be Raised by Property Taxes
For Fiscal Year Ending June 30, 20X2
As of Current Date—May 1, 20X1
Estimated resource requirements:
Estimated expenditures, remainder of FY 20X1 $ 13,361,475
Estimated resources available and to be raised,
other than from property taxes:
Actual spendable fund balances, May 1 of FY 20X1 $18,250,000
From estimated revenues, remainder of FY 20X1 11,470,900
From revenues in FY 20X2, other than property taxes 64,379,970
Total estimated resources available, other than
property taxes 94,100,870
Amount required from property taxes in FY 20X2 $ 22,462,480
b. Calculation of the required tax rate (assuming the full tax levy will be collected):
Since Erickson City’s legal tax rate is expressed as $ per $100 of assessed valuation,
the first step is to divide the assessed valuation by 100, giving $51,951,404.44. The
required tax rate = $22,462,480 / $51,951,404.44 = $0.432 per $100 of assessed
valuation.