CITY OF SALEM
Schedule of Revenues,
Expenditures and Changes in Fund Balance -
Budget and Actual: General Fund
For The Year Ended December 31, 2017
Budgeted Amounts
REVENUES
Original
Final
Actual Amounts Budgetary Basis
Variance with Final Budget
Property Taxes
14,666,000
14,666,000
15,361,830
695,830
Other Local Taxes
11,562,500
11,562,500
11,761,522
199,022
Charges for Services
1,613,011
1,613,011
1,601,435
(11,576)
Intergovernmental
7,892,080
8,047,907
...