|
CITY OF LITTLE CANADA, MINNESOTA
<br />NOTES TO BASIC FINANCIAL STATEMENTS
<br />DECEMBER 31, 2021
<br />
<br />
<br />
<br />
<br />NOTE 6 LONG-TERM LIABILITIES (CONTINUED)
<br />B. Changes in Long-Term Debt
<br />Long-term liability activity for the year ended December 31, 2021 was as follows:
<br />
<br />
<br />Beginning
<br />Balance
<br />
<br />Additions Reductions
<br />Ending
<br />Balance
<br />Due
<br />Within
<br />One Year
<br /> Governmental activities:
<br /> General Obligation Bonds $3,380,000 $ - $ (280,000) $3,100,000 $285,000
<br /> Plus: unamortized bond premium 36,580 - (10,358) 26,222 -
<br /> Total bonds payable 3,416,580 - (290,358) 3,126,222 285,000
<br /> Notes from Direct Borrowings 44,307 - (19,025) 25,282 7,199
<br /> Compensated absences payable 118,864 87,056 (90,010) 115,910 67,693
<br /> Total Governmental activities 3,579,751 87,056 (399,393) 3,267,414 359,892
<br />
<br /> Business-Type activities:
<br /> Compensated absences payable 79,113 59,519 (56,363) 82,269 52,457
<br /> Total Debt $3,658,864 $146,575 $(455,756)
<br />
<br /> $3,349,683 $412,349
<br />Compensated absences are generally liquidated in the General Fund for governmental activities
<br />and for business-type activities they are liquidated in the fund they are accrued (water and sewer).
<br />
<br />C. Future Minimum Debt Payments
<br />Annual debt service requirements to maturity for long-term debt are as follows:
<br />
<br />Year Ending General Obligation Bonds Notes from Direct Borrowings
<br />December 31 Principal Interest Principal Interest
<br />2022 $285,000 87,753 $7,199 481
<br />2023 295,000 81,178 7,344 336
<br />2024 305,000 74,378 7,491 188
<br />2025 310,000 67,307 3,248 38
<br />2026 315,000 59,468 - -
<br />2027 175,000 52,625 - -
<br />2028 185,000 47,225 - -
<br />2029 185,000 41,675 - -
<br />2030 190,000 36,050 - -
<br />2031 200,000 29,700 - -
<br />2032 210,000 22,000 - -
<br />2033 220,000 13,400 - -
<br />2034 225,000 4,500 - -
<br />Total $3,100,000 $617,259 $25,282 $1,043
<br />
<br />66
|