|
General Fund Revenues:
<br />Property taxes
<br />Othertaxes
<br />Licenses & Permits
<br />Intergovernmental Revenues
<br />Charges for Services
<br />Fines
<br />Other Revenues
<br />Transfers In
<br />Total General Revenues
<br />General Fund Expenditures
<br />General Government:
<br />Mayor & Council
<br />Communications
<br />Administrative Services
<br />Human Resources
<br />Elections
<br />Finance
<br />Information Technology
<br />Legal
<br />Community Development
<br />Planning
<br />Building Maintenance
<br />Energy City
<br />Contingency - 49'ers Union
<br />Total General Government
<br />Public Safety:
<br />Police
<br />Fire
<br />Code Enforcement
<br />Building Safety
<br />Environmental
<br />Total Public Safety
<br />Public Works:
<br />Street Maintenance
<br />Snow Removal
<br />Equipment Services
<br />Engineering
<br />Total Public Works
<br />Culture & Recreation:
<br />Parks Maintenance
<br />Recreation
<br />Sr. Citizen Programs
<br />Total Culture & Recreation
<br />Total General Fund Expenditures
<br />CITY OF ELK RIVER
<br />GENERAL FUND BUDGET
<br />2017 2018 % of %
<br />Budget Final Budget Budget Change
<br />$9,969,250
<br />$10,497,800
<br />68.9% 5.3%
<br />140,000
<br />150,000
<br />1.0% 7.1%
<br />714,950
<br />877,900
<br />5.8% 22.8%
<br />293,500
<br />324,500
<br />2.1% 10.6%
<br />891,400
<br />937,900
<br />6.2% 5.2%
<br />155,000
<br />151,000
<br />1.0% -2.6%
<br />217,500
<br />226,500
<br />1.5% 4.1%
<br />1,996,800
<br />2,063,950
<br />13.6% 3.4%
<br />14,378,400
<br />15,229,550
<br />100.0% 5.9%
<br />148,800
<br />155,300
<br />1.0% 4.4%
<br />111,300
<br />306,900
<br />2.0% 175.7%
<br />594,450
<br />511,900
<br />3.4% -13.9%
<br />234,450
<br />250,550
<br />1.6% 6.9%
<br />6,600
<br />42,250
<br />0.3% 540.2%
<br />572,200
<br />586,250
<br />3.8% 2.5%
<br />385,100
<br />431,300
<br />2.8% 12.0%
<br />220,000
<br />230,000
<br />1.5% 4.5%
<br />223,400
<br />150,050
<br />1.0% -32.8%
<br />297,450
<br />405,800
<br />2.7% 36.4%
<br />638,850
<br />668,250
<br />4.4% 4.6%
<br />33,800
<br />33,000
<br />0.2% -2.4%
<br />-
<br />53,450
<br />0.4% -
<br />3,466,400
<br />3,825,000
<br />25.1% 10.3%
<br />5,142,250
<br />5,470,050
<br />35.9% 6.4%
<br />908,550
<br />955,000
<br />6.3% 5.1%
<br />93,650
<br />98,750
<br />0.6% 5.4%
<br />665,300
<br />678,450
<br />4.5% 2.0%
<br />47,000
<br />48,400
<br />0.3% 3.0%
<br />6,856,750
<br />7,250,650
<br />47.6% 5.7%
<br />1,304,800
<br />1,333,250
<br />8.8% 2.2%
<br />305,950
<br />298,700
<br />2.0% -2.4%
<br />196,050
<br />205,650
<br />1.4% 4.9%
<br />218,500
<br />234,200
<br />1.5% 7.2%
<br />2,025,300
<br />2,071,800
<br />13.6% 2.3%
<br />1,047,950
<br />1,103,800
<br />7.2% 5.3%
<br />732,400
<br />726,800
<br />4.8% -0.8%
<br />249,600
<br />251,500
<br />1.7% 0.8%
<br />2,029,950
<br />2,082,100
<br />13.7% 2.6%
<br />14,378,400 1
<br />15,229,550 1
<br />100.0% 5.9%
<br />
|