|
CITY OF LINO LAKES, MINNESOTA
<br />NOTES TO FINANCIAL STATEMENTS
<br />December 31, 2021
<br />
<br />
<br />
<br />
<br />Note 13 FUND BALANCE
<br />
<br />At December 31, 2021, a summary of the governmental fund balance classifications is as follows:
<br />
<br />G.O.G.O.Other
<br />General Improvement Improvement Area and MSA Pavement Governmental
<br />Fund Note of 2009A Bonds of 2016B Unit Charge Construction Management Funds Total
<br />Nonspendable:
<br />Prepaid items $356,619 $ - $ - $ - $ - $ - $108,573 $465,192
<br />Corpus of permanent fund - - - - - - 100,000 100,000
<br />Total nonspendable 356,619 0 0 0 0 0 208,573 565,192
<br />Restricted for:
<br />Debt service - 141 - - - - 5,239,863 5,240,004
<br />Capital improvements - - - - - 586,675 1,778,971 2,365,646
<br />Blue Heron Days - - - - - - 12,071 12,071
<br />Narcotics & forfeiture funds - - - - - - 188,541 188,541
<br />K-9 Unit purposes - - - - - - 16,232 16,232
<br />Tax increment purposes - - - - - - 580,723 580,723
<br />Environmental purposes - - - - - - 34,189 34,189
<br />Total restricted 0 141 0 0 0 586,675 7,850,590 8,437,406
<br />Committed for:
<br />Future projects 55,566 - - - - - - 55,566
<br />Fire turnout gear 15,804 - - - - - - 15,804
<br />Economic development - - - - - - 236,839 236,839
<br />Cable TV and
<br />communications purposes - - - - - - 270,160 270,160
<br />Recreation purposes - - - - - - 24,132 24,132
<br />Total committed 71,370 0 0 0 0 0 531,131 602,501
<br />Assigned for:
<br />Capital improvements - - - 9,659,930 3,134,847 385,973 6,353,034 19,533,784
<br />Unassigned 7,719,761 - (2,470,082) - - - (461,236) 4,788,443
<br />Total fund balance $8,147,750 $141 ($2,470,082) $9,659,930 $3,134,847 $972,648 $14,482,092 $33,927,326
<br />
<br />
<br />Note 14 PROPERTY UNDER LEASE AGREEMENT
<br />
<br />The City entered into an agreement to lease space within its City Hall Complex, which at year end had a cost of
<br />$4,744,742 and a net book value of $1,172,535, to New Creations Child Care and Learning Center, LLC. The lease
<br />expires June 30, 2029, although the City has the option to terminate the lease with no less than 12 months’ notice any
<br />time after the 61st month of the lease. Approximate future minimum lease payments receivable under the operating
<br />lease are as follows:
<br />
<br />Year Ending
<br />December 31, Amount
<br />2022 $90,462
<br />2023 93,196
<br />2024 95,977
<br />2025 98,853
<br />2026 101,822
<br />Thereafter 267,755
<br />$748,065
<br />
<br />77
|