|
City of Orono, Minnesota
<br />Statement of Revenues, Expenditures and Changes in Fund Balances -
<br />Budget and Actual
<br />General Fund
<br />For the Year Ended December 31, 2020
<br />Actual Variance with
<br />Original Final Amounts Final Budget
<br />Revenues
<br />Taxes 4,689,000$ 4,689,000$ 4,647,514$ (41,486)$
<br />Licenses and permits 532,200 532,200 497,164 (35,036)
<br />Intergovernmental 398,000 398,000 532,205 134,205
<br />Charges for services 3,338,700 3,338,700 3,454,436 115,736
<br />Fines and forfeitures 75,100 75,100 44,001 (31,099)
<br />Investment earnings 77,100 77,100 61,661 (15,439)
<br />Miscellaneous
<br />Rents and refunds 5,400 5,400 4,950 (450)
<br />Other 7,700 7,700 34,621 26,921
<br />Total Revenues 9,123,200 9,123,200 9,276,552 153,352
<br />Expenditures
<br />Current
<br />General government 1,471,400 1,471,400 1,359,102 112,298
<br />Public safety 5,836,000 5,836,000 5,593,636 242,364
<br />Public Works 787,300 787,300 1,089,733 (302,433)
<br />Parks and recreation 463,500 463,500 522,114 (58,614)
<br />Capital Outlay
<br />Public safety 185,000 185,000 212,438 (27,438)
<br />Total Expenditures 8,743,200 8,743,200 8,777,023 (33,823)
<br />Excess of Revenues
<br />Over Expenditures 380,000 380,000 499,529 119,529
<br />Other Financing Sources (Uses)
<br />Proceeds from sale of capital assets 20,000 20,000 39,811 19,811
<br />Transfers out (400,000) (400,000) (400,000) -
<br />Total Financing Sources (Uses)(380,000) (380,000) (360,189) 19,811
<br />Net Change in Fund Balances - - 139,340 139,340
<br />Fund Balances, January 1 4,407,693 4,407,693 4,407,693 -
<br />Fund Balances, December 31 4,407,693$ 4,407,693$ 4,547,033$ 139,340$
<br />Budgeted Amounts
<br />The notes to the financial statements are an integral part of this statement.
|