|
<br />78
<br />CITY OF LINO LAKES, MINNESOTA
<br />COMBINING STATEMENT OF REVENUES, EXPENDITURES, AND
<br />CHANGES IN FUND BALANCE - NONMAJOR GOVERNMENTAL FUNDS
<br />Year Ended December 31, 2013
<br />Office
<br />Tax Increment Tax Increment Equipment Legacy Woods
<br />Financing Financing Dedicated I35E Revolving Edge
<br />1-10 1-11 Parks Interchange Fund Improvement
<br />Revenue:
<br /> General property taxes -$ -$ -$ -$ -$ -$
<br /> Tax increments 142,736 85,829 - - - -
<br /> Special assessments - - - - - -
<br /> Charges for services - - - - - -
<br /> Investment earnings 2,461 - 32 2,437 2,658 5,302
<br /> Net increase (decrease) in fair value of investments (3,527) - (43) (3,430) (3,716) (7,409)
<br /> Refunds - - - - - -
<br /> Miscellaneous - - 16,204 - - -
<br /> Total revenue 141,670 85,829 16,193 (993) (1,058) (2,107)
<br />Expenditures:
<br /> Current:
<br /> General government:- - - - - -
<br /> Public works - - - 71,428 - 25,044
<br /> Parks, recreation and forestry - - - - - -
<br /> Community development 1,014 7,432 - - - -
<br /> Capital outlay:
<br /> General government - - - - 6,053 -
<br /> Public safety - - - - - -
<br /> Debt service:
<br /> Principal - - - - - -
<br /> Interest and fiscal charges - - 14,880 - - -
<br /> Bond issuance costs - - - - - -
<br /> Total expenditures 1,014 7,432 14,880 71,428 6,053 25,044
<br />Revenue over (under) expenditures 140,656 78,397 1,313 (72,421) (7,111) (27,151)
<br />Other financing sources (uses):
<br /> Transfer in - - 50,000 - 25,000 -
<br /> Transfer out (142,736) (85,000) - - - -
<br /> Sale of property - - - - - -
<br /> Issuance of debt - - - - - -
<br /> Premium on bonds issued - - - - - -
<br /> Payment on refunding bond - - - - - -
<br /> Total other financing
<br /> sources (uses)(142,736) (85,000) 50,000 - 25,000 -
<br />Net increase (decrease) in fund balance (2,080) (6,603) 51,313 (72,421) 17,889 (27,151)
<br />Fund balance (deficit) -
<br /> Beginning of year 189,274 (763,593) (495,592) 274,525 251,689 554,416
<br />Fund balance (deficit) - December 31 187,194$ (770,196)$ (444,279)$ 202,104$ 269,578$ 527,265$
<br />Capital Projects (Continued)
<br />
<br />
|