|
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, 2023
<br />Actual Variance with
<br />Original Final Amounts Final Budget
<br />Revenues
<br />Taxes 5,664,500$ 5,664,500$ 5,613,956$ (50,544)$
<br />Licenses and permits 585,200 585,200 801,514 216,314
<br />Intergovernmental 403,000 403,000 686,742 283,742
<br />Charges for services 4,051,270 4,051,270 3,872,716 (178,554)
<br />Fines and forfeitures 80,000 80,000 57,761 (22,239)
<br />Investment earnings 160,900 160,900 182,787 21,887
<br />Miscellaneous
<br />Rents and refunds 5,400 5,400 5,400 -
<br />Other 43,000 43,000 99,946 56,946
<br />Total Revenues 10,993,270 10,993,270 11,320,822 327,552
<br />Expenditures
<br />Current
<br />General government 1,623,750 1,623,750 1,700,101 (76,351)
<br />Public safety 6,911,170 6,911,170 7,082,379 (171,209)
<br />Public Works 1,032,600 1,032,600 1,420,306 (387,706)
<br />Parks and recreation 784,750 784,750 444,116 340,634
<br />Capital outlay
<br />Public safety 221,000 221,000 179,339 41,661
<br />Public Works 20,000 20,000 - 20,000
<br />Total Expenditures 10,593,270 10,593,270 10,826,241 (232,971)
<br />Excess of Revenues
<br />Over Expenditures 400,000 400,000 494,581 94,581
<br />Other Financing Sources (Uses)
<br />Transfers in - - 49,847 49,847
<br />Transfers out (400,000) (400,000) (1,580,000) (1,180,000)
<br />Total Financing Sources (Uses) (400,000) (400,000) (1,530,153) (1,130,153)
<br />Net Change in Fund Balances - - (1,035,572) (1,035,572)
<br />Fund Balances, January 1 5,253,315 5,253,315 5,253,315 -
<br />Fund Balances, December 31 5,253,315$ 5,253,315$ 4,217,743$ (1,035,572)$
<br />Budgeted Amounts
<br />The notes to the financial statements are an integral part of this statement.
<br />47
<br />General governmentGeneral government 1,623,7501,623,750 1,623,7501,623,750 1,700,1011,700,101
<br />Public safetyPublic safety 6,911,1706,911,170 6,911,1706,911,170 7,082,3797,082,379 (171,209)(171,209)
<br />Public WorksPublic Works 1,032,6001,032,600 1,032,6001,032,600 1,420,3061,420,306 (387,706)
<br />Parks and recreationParks and recreation 784,750784,750 784,750784,750 444,116444,116
<br />Capital outlayCapital outlay
<br />Public safetyPublic safety 221,000221,000 221,000221,000 179,339179,339
<br />Public WorksPublic Works 20,00020,000 20,00020,000 --
<br />Total ExpendituresTotal Expenditures 10,593,27010,593,270 10,593,27010,593,270 10,826,24110,826,241 (232,971)
<br />82
|