|
CITY OF LINO LAKES, MINNESOTA
<br />NOTES TO FINANCIAL STATEMENTS
<br />December 3I, 2013
<br />Note 4 CITY INDEBTEDNESS (CONTINUED)
<br />The following is a schedule of changes in City indebtedness for the year ended December 31, 2013:
<br />Payable Payable Due Within
<br />12/31/2012 Issues Payments 12/3I'2013 One Year
<br />Govemmental activities:
<br />Bonded debt:
<br />General Obligation $ 10,646,000 $ 193.000 5 974,000 $ 9.865,000 $ 1,129.000
<br />Special Assessment 6,780,000 615.000 1,675.000 5.720,000 920.000
<br />Unamonized Bond Discounts (25,152) - (2,469) 122.683)
<br />Unamonized Bond Premiums 67,373 6,558 23.096 50.835
<br />Note Payable - Anoka County 3.695,000 - - 3,695,000 995.000
<br />Compensated Absences Payable 634,572 528,925 548,961 614.536 382,332
<br />Other Post Employment Benefit Plan 77.821 6.148 - 83,969 -
<br />Total Govemmental Activities 21.875,614 1.349.631 3.218,588 20,006.657 3.426,332
<br />Business -Type Activities:
<br />Compensated Absences Payable 43.410 43.197 32,425 54,182 34.824
<br />Total $ 21,919.024 $ 1,392,828 $ 3,251,013 $ 20.060,839 $ 3,461.156
<br />All long-term bonded indebtedness outstanding at December 31, 2013 is backed by the full faith and credit of the
<br />City, including special assessment bond issues.
<br />Minimum annual principal and interest payments required to retire long-term debt, not including compensated
<br />absences payable are as follows.
<br />Years Ending December 31
<br />2014
<br />2015
<br />2016
<br />2017
<br />2018
<br />2019-2023
<br />2024-2026
<br />Total
<br />Bonded Debt
<br />Notes Payable Total
<br />Principal Interest Principal Interest Principal Interest
<br />$ 2.049,001 S 552,473 S 995,000 $ 114.951 S 3,0144,00 $ 667.424
<br />2231,0(0 467,294 360.000 100,345 2,591.000 567,639
<br />1,850.000 392.528 375.000 91045 2,225,000 483,473
<br />1.875.000 324.288 3901,000 80.945 2_65,000 405.233
<br />1,660,000 258.245 405,000 70,345 2,05,00) 328.590
<br />5.410.000 547,878 1,170,000 154,314 6,580,000 702.192
<br />510,000 8,436 - - 510.0001 8.436
<br />5 15.585,000 S 2,551.141 5 3.695000 $ 611.045 S 19.280,000 $ 3.16. 986
<br />Description and Restrictions of Long -Term Debt
<br />General Obligation Bonds — The bonds were issued for improvements or projects which benefited the City as a
<br />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 primarily
<br />from special assessments levied on the properties benefiting from the improvements. However, some issues are
<br />partly financed by ad valorem levies.
<br />CITY OF LINO LAKES, MINNESOTA
<br />NOTES TO FINANCIAL STATEMENTS
<br />December 31, 2013
<br />Note 4 CITY INDEBTEDNESS (CONTINUED)
<br />Description and Restrictions of Long -Term Debt (Continued)
<br />Revenue Bonds — These bonds were issued to finance various improvements in the water fund and will be repaid
<br />primarily from pledged revenues derived from the constructed assets.
<br />h1 July 2013, the City issued General Obligation Improvement Bonds of $615,000 to fund the Otter Lake Extension
<br />project. The 5615,000 is being funded by special assessments related to the improvement project that the City has
<br />collected. The bond was issued at a rate of 1.25% . The bonds will be called in 2024.
<br />Liability for Compensated Absences — This liability represents vested benefits earned by governmental fund
<br />employees through the end of the year which will be paid or used in future periods. For the governmental activities,
<br />compensated absences and other postemployment benefit liability are generally liquidated by the general fund. The
<br />liability for Proprietary Fund employees is included in the accrued liabilities of those funds.
<br />Note S LEGAL DEBT MARGIN
<br />The City is subject to a statutory limitation by the State of Minnesota for bonded indebtedness payable principally
<br />from property taxes. The City of Lino Lakes' legal debt margin for 2013 is computed as follows:
<br />Market value
<br />Applicable percentage
<br />Debt Limit
<br />Amount of debt applicable to debt limit:
<br />Total bonded debt
<br />Less: Special assessment bonds
<br />Tax abatement bonds
<br />Utility revenue bonds
<br />Tax increment financing bonds
<br />Total debt applicable to debt limit
<br />Legal debt margin
<br />12/31/2013
<br />$ 1,519,857,242
<br />3.0%
<br />45,595,717
<br />15,585,000
<br />(5,720,000)
<br />(2,220,000)
<br />(255,000)
<br />(3,110,000)
<br />4,280,000
<br />S 41,315,717
<br />
|