|
August Base Adjustments
<br />Account Actual Actual Adopted YTD Budget Requested Proposed
<br />Number 2023 2024 2025 2025 2026 2026 2026 Budget Detail
<br />Operating Revenue
<br />Penalties & Interest 601-000-3150 262 455 0 50 0 0 0
<br />Other Grants 601-000-3372 7,079 7,589 0 4,101 0 0 0
<br />Return Check Fee 601-000-3409 0 30 0 360 0 0 0
<br />Interest Earnings 601-000-3620 120,048 142,074 60,000 73,577 60,000 38,267 98,267 2.00% Interest Rate Assumption
<br />Market Value Adjustment 601-000-3621 160,634 108,761 0 90,369 0 0 0 Included in Interest on Investments in 2022
<br />Miscellaneous Revenue 601-000-3625 3,860 2,835 1,800 825 1,800 200 2,000
<br />Refunds and Reimbursements 601-000-3626 247 0 0 0 0 0 0
<br />Water Hook-Up Charge 601-000-3705 30,000 34,000 41,250 24,010 41,250 0 41,250
<br />Water Meter Sales 601-000-3706 92,262 88,272 85,000 62,750 85,000 5,000 90,000
<br />Irrigation Controller Sales 601-000-3707 3,850 3,060 5,000 1,530 5,000 0 5,000
<br />Water Sales 601-000-3710 1,711,197 1,288,844 1,538,774 929,450 1,538,774 132,991 1,671,765 Prior Year Note - Volume Charges - 4.0% YoY Increase
<br />Water Base Fee 601-000-3711 435,329 601,906 768,700 538,071 768,700 16,500 785,200
<br />Water Penalties 601-000-3790 45,779 43,456 40,000 12,333 40,000 0 40,000
<br />Sale of Capital Assets 601-000-3910 977 9,250 0 0 0 0 0
<br />2,611,884 2,330,532 2,540,524 1,737,424 2,540,524 192,958 2,733,482
<br />Other Sources
<br />Bond Proceeds 0 0 0 0 0 2,830,000 2,830,000
<br />Use of Reserves 0 0 529,308 0 529,308 (317,710) 211,598
<br />0 0 529,308 0 529,308 2,512,290 3,041,598
<br />Total Operating Revenue & Other Sources 2,611,884 2,330,532 3,069,832 1,737,424 3,069,832 2,705,248 5,775,080
<br />CITY OF LINO LAKES
<br />WATER OPERATING FUND (601)
<br />2026 PROPOSED BUDGET
<br />39
<br />Page 108 of 228
|