|
CITY OF LINO LAKES, MINNESOTA
<br />NOTES TO FINANCIAL STATEMENTS
<br />December 31, 2005
<br />Note 4 CITY INDEBTEDNESS (CONTINUED)
<br />The following is a schedule of changes in City indebtedness for the year ended December 31, 2005:
<br />Governmental activities:
<br />Bonded debt:
<br />General obligation
<br />Special assessment
<br />Unamortized Bond Discounts
<br />Unamortized Bond Premiums
<br />Compensated absences payable
<br />Total governmental activities
<br />Business -Type activities:
<br />Revenue bonds
<br />Compensated absences payable
<br />Total business -type activities
<br />Total
<br />Payable Payable Due Within
<br />12/31/2004 Issues Payments 12/31/2005 One Year
<br />$ 5,764,000 $ 107,000 $ 536,000 $ 5,335,000 $ 570,000
<br />11,580,000 9,305,000 1,480,000 19,405,000 5,465,000
<br />(5.992) (398) (5,594) -
<br />3,311 176,231 3,376 176,166 -
<br />471,792 402,195 359,404 514,583 297,871
<br />17,813,111 9,990,426 2,378,382 25,425,155 6,332.871
<br />2,705.000 280,000 2,425.000 295,000
<br />40,368 27.120 39,988 27.500 17,874
<br />2,745,368 27,120 319,988 2,452,500 312,874
<br />$ 20,558,479 $ 10.017.546 $ 2,698,370 $ 27,877,655 $ 6,645.745
<br />All long -term bonded indebtedness outstanding at December 31, 2005 is backed by the full faith and credit
<br />of the City, including special assessment bond issues. For the governmental activities, compensated
<br />absences are generally liquidated by the general fund.
<br />Minimum annual principal and interest payments required to retire long -term debt, not including
<br />compensated absences payable are as follows.
<br />Years ending December 31,
<br />2006
<br />2007
<br />2008
<br />2009
<br />2010
<br />2011 -2015
<br />2016 - 2020
<br />2021
<br />Total
<br />Governmental Activities Business -Type Activities
<br />Principal
<br />htterest Principal Interest Total
<br />$ 6,035,000 S 899,093 $ 295,000
<br />1,883,000 833,643 305,000
<br />1,542,000 765,085 325,000
<br />1,465,000 699,964 345,000
<br />1,385,000 636,550 365,000
<br />7,180,000 2,165,791 790,000
<br />4,725,000 698,406 -
<br />525,000 13,519
<br />$ 24.740,000 $ 6,712,051 $ 2,425,000
<br />Description and Restrictions of Long -Term Debt
<br />122.868 $ 7,351,961
<br />107,835 3,129,478
<br />91,733 2,723.818
<br />74,035 2,583,999
<br />54,683 2,441,233
<br />45,408 10,181,199
<br />5,423,406
<br />538,519
<br />496,562 $ 34,373,613
<br />General Obligation Bonds - The bonds were issued for improvements or projects which benefited the City
<br />as a whole and are, therefore, repaid from ad valorem levies.
<br />Special Assessment Bonds - These bonds were issued to finance various improvements and will be repaid
<br />primarily from special assessments levied on the properties benefiting from the improvements. However,
<br />some issues are partly financed by ad valorem levies.
<br />46
<br />
|