|
June 2022 2022
<br />Account Actual Actual Budget YTD Base Adjustments Proposed
<br />Number 2019 2020 2021 2021 Budget Requested 2022 Budget Detail
<br />Operating Revenue
<br />Current Assessments 602-000-3110-000 708 708 0 0 0 0 0
<br />Delinquent Assessments 602-000-3120-000 137 0 0 0 0 0 0
<br />Penalties & Interest 602-000-3150-000 35 141 0 0 0 0 0
<br />Sewer Hook-Up Charge 602-000-3249-000 25,434 35,187 29,000 34,097 29,000 4,000 33,000
<br />Interest on Investments 602-000-3620-000 182,252 157,998 80,000 (13,039) 80,000 0 80,000
<br />Change in Fair Value of Investments 602-000-3621-000 131,246 76,343 0 0 0 0 0
<br />Refunds and Reimbursements 602-000-3730-000 0 0 0 15,276 0 0 0
<br />Sewer Sales 602-000-3856-000 1,718,649 1,750,010 1,700,000 888,819 1,700,000 62,586 1,762,586
<br />Sewer Penalties 602-000-3858-000 26,180 17,185 26,000 11,562 26,000 0 26,000
<br />Sale of Capital Assets 602-000-3910-000 0 0 0 13,750 0 0 0
<br />Operating Transfers 602-000-3920-000 0 83,821 0 0 0 0 0
<br />2,084,639 2,121,392 1,835,000 950,465 1,835,000 66,586 1,901,586
<br />Other Sources 0
<br />Use of Reserves 0 0 392,698 0 0 68,416 68,416
<br />0 0 392,698 0 0 68,416 68,416
<br />Total Operating Revenue & Other Sources 2,084,639 2,121,392 2,227,698 950,465 1,835,000 135,002 1,970,002
<br />CITY OF LINO LAKES
<br />SEWER OPERATING FUND (602)
<br />2022 PROPOSED REVENUE BUDGET
<br />47
|