|
<br />96
<br />CITY OF LINO LAKES, MINNESOTA Table 4
<br />CHANGES IN FUND BALANCES, GOVERNMENTAL FUNDS,
<br />LAST TEN FISCAL YEARS
<br />(modified accrual basis of accounting)
<br />2004 2005 2006 2007
<br />Revenues
<br />Property Taxes 6,523,938$ 7,230,287$ 8,103,263$ 8,529,846$
<br />Licenses and Permits 867,909 812,172 581,582 694,435
<br />Intergovernmental 2,419,531 1,808,111 1,818,519 6,143,689
<br />Special Assessments 1,587,510 1,769,821 2,901,100 1,961,253
<br />Charges for Services 639,565 601,548 687,551 753,698
<br />Fines and Forfeits 106,053 100,980 101,518 139,932
<br />Investment Earnings 221,303 433,385 713,795 864,578
<br />Net Increase (Decrease) in Fair Value of Investments - - - -
<br />Miscellaneous 782,179 948,009 716,692 889,901
<br />Total revenues 13,147,988 13,704,313 15,624,020 19,977,332
<br />Expenditures
<br />Current:
<br />General Government 2,261,908 2,701,731 2,614,303 1,953,960
<br />Public Safety 2,798,013 3,099,032 3,314,159 3,513,460
<br />Public Works 5,126,578 7,071,322 7,755,727 8,446,911
<br />Parks, Recreation and Forestry 954,945 1,111,301 1,076,727 1,103,021
<br />Conservation of Natural Resources 115,631 140,334 143,653 183,346
<br />Community Development - - 683,036 1,107,328
<br />Capital Outlay 515,287 464,553 835,770 2,008,073
<br />Debt Service
<br />Principal 1,960,000 2,016,000 2,155,000 1,973,000
<br />Interest and Fiscal Charges 798,405 838,950 1,011,157 937,895
<br />Bond Issuance Costs - - - -
<br />Total expenditures 14,530,767 17,443,223 19,589,532 21,226,994
<br />Excess (deficiency) of revenues
<br /> over expenditures (1,382,779) (3,738,910) (3,965,512) (1,249,662)
<br />Other Financing Sources (Uses)
<br />Sale of Property 1,280,957 280,269 28,818 54,037
<br />Proceeds from Issuance of Debt 1,604,000 9,412,000 6,327,000 4,375,000
<br />Premium on Bonds Issued - 176,231 450 -
<br />Discount on Bonds Issued (6,057) - (13,635) (25,798)
<br />Payment to Refunded Bond Escrow Agent (1,170,000) - (7,225,000) -
<br />Loan Payable Reapportionment - - - -
<br />Transfer In 5,283,306 2,651,469 5,811,452 2,900,249
<br />Transfer Out (5,586,414) (2,955,664) (6,111,177) (3,019,224)
<br />Total other financing sources (uses)1,405,792 9,564,305 (1,182,092) 4,284,264
<br />Net change in fund balances 23,013$ 5,825,395$ (5,147,604)$ 3,034,602$
<br />Debt service as a percentage of
<br />noncapital expenditures 19.7%16.8%16.9%15.1%
<br />Fiscal Year
<br />
<br />
|