The City of Fairport adopted the follewing budget for fiscal year 2017: Anticipated Revenues: Property Taxes Licenses and Permits Fines and Forfeits Total $4,040,000 510,000 402.000 $4,952,000 Approved spending levels: General Govemment Public Safety Public Works Total $1,650,000 2,300,000 1,085.000 $5,035,000 In addition, the City reported the following actual amounts for the same fiscal year. Revenues: Property Taxes Licenses and Permits Fines and Forfeits Total $4,065,000 496,000 411.000 $4,972,000 Expenditures- Current Year General Government Public Safety Public Works Total $1,501,000 2,380,000 995.000 $4,876,000 Encumbrances- Current Year Public Safety $117,000 Expenditures related to 2016 encumbrances $ 10,000 Required: Prepare a budgetary comparison schedule for the City for the year ended December 31, 2017 assuming the fund balance of the General Fund (budgetary basis) was $627,000 at January 1, 2017. No "original budget" column is required. Include a "variance" column.