|
CITY OF MOUNDS VIEW, MINNESOTA
<br />Special Revenue Funds 2015 Budgets
<br />Combining Statement of Revenues and Expenditures
<br />and Net Changes in Fund Balances
<br />Economic
<br />Cable Development Community
<br />Television DARE Forfeiture Authority Center
<br />Revenues:
<br />Taxes 118,000 - - - -
<br />Intergovernmental:
<br />County grants - - - - -
<br />Other local govt.- - - - -
<br />Charges for services:
<br />Culture and recreation - - - - 216,457
<br />Miscellaneous:
<br />Fines - 800 5,500 - -
<br />Investment income - - - - 1,000
<br />Other 2,400 - - - -
<br />Total revenues 120,400 800 5,500 - 217,457
<br />Expenditures:
<br />Public safety
<br />Supplies - - 7,900 - -
<br />Contractual services - 50 1,500 - -
<br />Capital outlay - - 25,000 - -
<br />Sanitation
<br />Personal services - - - - -
<br />Supplies - - - - -
<br />Contractual services - - - - -
<br />Culture and recreation:
<br />Personal services 86,844 - - - 59,791
<br />Supplies 4,500 - - - 13,670
<br />Contractual services 46,791 - - - 325,890
<br />Capital outlay - - - - -
<br />Economic development
<br />Personal services - - - 75,351 -
<br />Supplies - - - 330 -
<br />Contractual services - - - 16,139 -
<br />Capital outlay - - - - -
<br />Total expenditures 138,135 50 34,400 91,820 399,351
<br />Surplus of revenues over
<br />(under) expenditures (17,735) 750 (28,900) (91,820) (181,894)
<br />Other financing sources (uses)
<br />Transfers in - - - 91,820 170,000
<br />Transfers out - - - - -
<br />Total other financing sources (uses)- - - 91,820 170,000
<br />Net change in fund balance (17,735) 750 (28,900) - (11,894)
<br />Fund balance, January 1:313,010 4,499 49,694 48,748 118,801
<br />Fund balance, December 31 295,275 5,249 20,794 48,748 106,907
<br />5
|