|
Account
<br />Number
<br />Actual
<br />2017
<br />CITY OF LINO LAKES
<br />WATER OPERATING FUND (601)
<br />2020 PROPOSED REVENUE BUDGET
<br />August 2020 2020
<br />Actual Budget YTD Base Adjustments
<br />2018 2019 2019 Budget Requested
<br />Proposed
<br />2020 Budget Detail
<br />Operating Revenue,
<br />Current Assessments
<br />3110-000
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />Delinquent Assessments
<br />3120-000
<br />382
<br />579
<br />0
<br />0
<br />0
<br />0
<br />0
<br />Penalties & Interest
<br />3150-000
<br />119
<br />205
<br />0
<br />0
<br />0
<br />0
<br />0
<br />Water Hook -Up Charge
<br />3248-000
<br />33,010
<br />40,030
<br />28,000
<br />16,750
<br />28,000
<br />8,500
<br />36,500
<br />Other State Revenue
<br />3348-000
<br />0
<br />3,298
<br />0
<br />0
<br />0
<br />0
<br />0
<br />Water Meter Sales
<br />3406-000
<br />37,606
<br />50,518
<br />30,000
<br />21,322
<br />30,000
<br />20,000
<br />50,000
<br />Interest on Investments
<br />3620-000
<br />30,827
<br />108,262
<br />35,000
<br />0
<br />35,000
<br />5,000
<br />40,000
<br />Change in Fair Value of Investments
<br />3621-000
<br />8,785
<br />(25,479)
<br />0
<br />0
<br />0
<br />0
<br />0
<br />Miscellaneous Revenue
<br />3714-000
<br />12,579
<br />1,607
<br />7,500
<br />811
<br />7,500
<br />0
<br />7,500
<br />Refunds and Reimbursements
<br />3730-000
<br />2,260
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />Water Sales
<br />3855-000
<br />1,041,301
<br />1,099,016
<br />995,000
<br />652,278
<br />995,000
<br />55,000
<br />1,050,000
<br />Water Penalties
<br />3858-000
<br />23,577
<br />22,336
<br />20,000
<br />12,656
<br />20,000
<br />2,000
<br />22,000
<br />Sale of Capital Assets
<br />3910-000
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />Operating Transfers
<br />3920-000
<br />104,969
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />1,295,414
<br />1,300,373
<br />1,115,500
<br />703,818
<br />1,115,500
<br />90,500
<br />1,206,000
<br />Other Sources
<br />Use of Reserves
<br />0
<br />0
<br />426,070
<br />0
<br />0
<br />894,074
<br />894,074
<br />0
<br />0
<br />426,070
<br />0
<br />0
<br />894,074
<br />894,074
<br />Total Operating Revenue & Other Sources
<br />1,295,414
<br />1,300,373
<br />1,541,570
<br />703,818
<br />1,115,500
<br />984,574
<br />2,100,074
<br />
|