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
          ...