Laserfiche WebLink
Variance With <br />Original Budget Final Budget Actual Amounts Final Budget <br />Revenues <br />Taxes <br />Tax increments 65,000$ 65,000$ 87,062$ 22,062$ <br />Earnings on investments 7,000 7,000 7,024 24 <br />Total revenues 72,000 72,000 94,086 22,086 <br />Expenditures <br />Current <br />Economic development <br />Other services and charges 4,725 4,725 1,549 3,176 <br />Net change in fund balances 67,275$ 67,275$ 92,537 25,262$ <br />Fund balances – beginning 471,875 <br />Fund balances – ending 564,412$ <br />CITY OF ARDEN HILLS <br />Special Revenue Fund – EDA TIF District No. 3 Fund <br />Schedule of Revenues, Expenditures, and Changes in Fund Balances <br />Budget and Actual <br />Year Ended December 31, 2017 <br />-62-