|
CITY OF LINO LAKES, MINNESOTA
<br />SUBCOMBINING STATEMENT OF REVENUES,Statement 26
<br />EXPENDITURES AND CHANGES IN FUND BALANCE Page 2 of 2
<br />NONMAJOR CAPITAL PROJECT FUNDS
<br />For The Year Ended December 31, 2022
<br />Total
<br />424 Surface 425 487 Nonmajor
<br />Water Park and Trail 484 Comp Pheasant Run Capital
<br />Maintenance Improvements Plan Update Reconstruction Project Funds
<br />Revenues:
<br />General property taxes $75,000 $ - $ - $1,032,224
<br />Tax increment - - - - 793,264
<br />Special assessments - - - - 235,863
<br />Charges for services - - - - 1,045,728
<br />Investment earnings (6,390) (7,266) (253) - (267,852)
<br />Miscellaneous - - - - 190,357
<br />Total revenues (6,390) 67,734 (253) 0 3,029,584
<br />Expenditures:
<br />Current:
<br />General government - - 54,665 - 83,326
<br />Public safety - - - - 35,446
<br />Public works 150,296 16,740 - - 1,582,119
<br />Culture and recreation - - - - 38,370
<br />Community development - - - - 635,671
<br />Capital outlay:
<br />Public safety - - - - 327,870
<br />Public works - 79,790 - 9,774 773,398
<br />Culture and recreation - - - - 338,536
<br />Total expenditures 150,296 96,530 54,665 9,774 3,814,736
<br />Revenues over (under) expenditures (156,686) (28,796) (54,918) (9,774) (785,152)
<br />Other financing sources (uses):
<br />Transfers in - 15,000 35,000 460,896 1,233,299
<br />Transfers out (76,620) - - - (668,294)
<br />Proceeds from sale of capital assets - - - - 48,952
<br />Total other financing sources (uses) (76,620) 15,000 35,000 460,896 613,957
<br />Net change in fund balance (233,306) (13,796) (19,918) 451,122 (171,195)
<br />Fund balance - January 1 233,306 194,786 18,189 - 6,672,355
<br />Fund balance - December 31 $0 $180,990 ($1,729) $451,122 $6,501,160
<br />130
|