|
2017 2018 2018 2019 2020 2021 2022 2023
<br />Actual Budget 10/31 Budget Budget Budget Budget Budget
<br />REVENUES:
<br />Funds Transferred In (W/S Deprec.)300,000$ 300,000$ -$ 300,000$ 300,000$ 300,000$ 300,000$ 300,000$
<br />Solar Panels - 7,280 - 7,240 7,200 7,170 7,130 7,100
<br />Sale of City Property - - 369,994 - - - - -
<br />Interest Earnings 50,157 28,260 53,327 42,360 42,460 43,143 42,791 43,622
<br />TOTAL REVENUES 350,157$ 335,540$ 423,321$ 349,600$ 349,660$ 350,313$ 349,921$ 350,722$
<br />EXPENDITURES:
<br />Admin & Equipment:
<br />Audit 1,760$ 1,795$ 1,795$ 1,800$ 1,860$ 1,920$ 1,980$ 2,040$
<br />Administration fees - 3,850 - 5,225 1,660 1,300 1,300 1,300
<br />Water meter system gateway - 6,100 6,116 - 8,000 - 8,000 -
<br />Vactor Hose - - - - - - 2,100
<br />Land resale/purchase costs 11,668 - - - - - - -
<br />Sanitary sewer service inspection camera 10,254 - - - - - - -
<br />Sewer Camera 58,800 - - - - - - -
<br />Sewer Camera wheel kit 3,037 - - - - - - -
<br />Surface Pro Tablet - Truck 111 1,221 - - - 1,300 - - 1,300
<br />Gas monitor - 600 600 - - - - -
<br />GPS device - 1,800 - 9,000 - - - -
<br />Sewer cleaning machine - - - 450,000 - - - -
<br />Hydrant buddies - - - - - 10,000 - -
<br />Gate valve operator - - - 7,000 - - - -
<br />Debt service payments transfer 229,865 227,070 - 229,225 226,320 228,370 225,145 231,145
<br />Transfer out (1)81,307 1,407,350 - - - - - -
<br />Total Admin & Equipment 397,912$ 1,648,565$ 8,511$ 702,250$ 239,140$ 241,590$ 238,525$ 235,785$
<br />Lines:
<br />Rice Street valve repair - 60,000 - 60,000 - - - -
<br />Paint hydrants - 5,000 - 5,000 - - - -
<br />Lining sanitary 345 - - 40,000 - - - -
<br />Miscellaneous water line repair 107,773 40,000 50,094 40,000 40,000 40,000 40,000 40,000
<br />Total Lines 108,118$ 105,000$ 50,094$ 145,000$ 40,000$ 40,000$ 40,000$ 40,000$
<br />Facilities
<br />Water Tower Insp./repairs/painting 6,750 69,000 81,450 - - - - -
<br />Furniture/equipment maintenance bldg 12,955 5,000 1,406 5,000 5,000 5,000 5,000 5,000
<br />Solar panels on Public Works building 117,879 - - - - - -
<br />Sunset Court - lift station pump - 18,000 16,310 18,000 - - - -
<br />Booster station pump #1 - 15,000 18,314 - - - - -
<br />Booster station pump #2 - - - 18,000 - - - -
<br />Dianna Lane lift station 15,000
<br />County Road B2 lift station 14,000
<br />Booster station pump #3 - - - - 18,000 - - -
<br />Lift station upgrades 1,527 15,000 - 10,000 10,000 10,000 10,000 10,000
<br />Total Facilities 139,111$ 122,000$ 117,480$ 80,000$ 33,000$ 15,000$ 15,000$ 15,000$
<br />
<br />TOTAL EXPENDITURES 645,141$ 1,875,565$ 176,085$ 927,250$ 312,140$ 296,590$ 293,525$ 290,785$
<br />NET INCREASE (DECREASE)(294,984) (1,540,025) 247,236 (577,650) 37,520 53,723 56,396 59,937
<br />BEGIN. FUND BAL. (DEFICIT)2,807,287 2,512,303 2,512,303 3,036,428 2,458,778 2,496,298 2,550,021 2,606,417
<br />ENDING FUND BAL. (DEFICIT)2,512,303$ 972,278$ 2,759,539$ 2,458,778$ 2,496,298$ 2,550,021$ 2,606,417$ 2,666,354$
<br />LESS INTERFUND LOAN BAL.267,113 267,113 267,113 267,113 267,113 267,113 267,113 267,113
<br />AVAILABLE FUND BALANCE 2,245,190$ 705,165$ 2,492,426$ 2,191,665$ 2,229,185$ 2,282,908$ 2,339,304$ 2,399,241$
<br />(1) 2018 Transfer out is an interfund loan for 2009 HIA bond payoff
<br />CITY OF LITTLE CANADA
<br />WATER/SEWER CAPITAL REPLACEMENT FUND (604)
<br />2017 THROUGH 2023
|