City of Anoka 2019 Proposed Budget

Similar documents
OFFICE OF THE STATE AUDITOR Instructions for the Annual Financial Reporting Form

CITY OF MAUSTON GENERAL FUND SUMMARY SCHEDULE OF REVENUES AND EXPENDITURES

Cash Basis Reporting Form Excerpts

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2015 GENERAL FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 7 MONTHS ENDING JULY 31, 2015 GENERAL FUND

Name. Basic Form Instructions

OFFICE OF THE STATE AUDITOR Instructions for the Annual Financial Reporting Form

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 10 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK

City of Anoka Adopted Budget December 2015

Village of DeForest 2018 Adopted Budget

VILLAGE OF KENMORE, NEW YORK

2019 Operating Budget. City of Racine, Wisconsin

City of Concordia, KS Monthly Financial Report August 31, 2013

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 3 MONTHS ENDING MARCH 31, 2017 BLOCK GRANT FUND

OFFICE OF THE STATE AUDITOR Instructions for the 2017 Annual Financial Reporting Form

MINNESOTA CITY/COUNTY SUMMARY BUDGET DATA FORM INSTRUCTIONS

APPENDIX CTAS CHART OF ACCOUNTS. Definitions of Restricted, Predefined and Recommended Numbers

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2018 BLOCK GRANT FUND

City of Pensacola Revenue Statements For the Budgeted Year Ended September 30, 2018 With Comparative Amounts for 2015 through 2017 (Unaudited)

ANNUAL BUDGET OF THE CITY OF KEWAUNEE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL ADMINISTRATIVE STAFF

04/03/ :16 AM User: DAN DB: Bath

CITY OF CORAL GABLES

MINNESOTA OFFICE OF THE JUDITH H. DUTCHER STATE AUDITOR REVENUES, EXPENDITURES, AND DEBT OF MINNESOTA CITIES OVER 2,500 IN POPULATION

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 2 MONTHS ENDING FEBRUARY 28, 2018 BLOCK GRANT FUND

RANKING OF 1997 PER CAPITA EXPENDITURES OF CITIES OVER 2,500 IN POPULATION

Best Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER

FARR WEST CITY Tentative Revised Budget

FOR ADMINISTRATION USE ONLY 92 % OF THE FISCAL YEAR HAS ELAPSED 05/19/ :09PM PAGE: 1

City of Rogers 2019 General Fund & Special Revenue Fund Expenditures and Other Financing Uses Budget Summary

CITY OF ROSEBURG, OREGON TABLE OF CONTENTS SPECIAL REVENUE FUNDS

2019 PROPOSED BUDGET

CITY OF EAST TAWAS Budgets. Adopted

CITY OF RACINE. Racine, Wisconsin FINANCIAL STATEMENTS. December 31, 2003

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019

THIS MEETING IS BEING RECORDED AND WILL BE AVAILABLE FOR VIEWING ON THE VILLAGE YOUTUBE CHANNEL. AGENDA

PUBLIC WORKS DEPARTMENT

New Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate

11/01/ :50 PM. REVENUE AND EXPENDITURE REPORT FOR BATH TOWNSHIP Page: 1/22 User: DAN DB: Bath PERIOD ENDING 10/31/2017

Ranking of 1998 Per Capita Expenditures Cities Over 2,500 in Population

2012 Summary of Mill Levies Mill Levy

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018

CITY OF EAST TAWAS Budget

General Fund Overview. General Fund Summary General Fund Revenues General Fund Expenditures

CITY OF THIEF RIVER FALLS, MINNESOTA COMBINING BALANCE SHEET Exhibit B-1 NONMAJOR GOVERNMENTAL FUNDS DECEMBER 31, 2013

Financial Worksheet - Budget 2017 Village of Aquilla Budget Year 2016

Public Works Department

City of Conway FY Budget (JULY 1, JUNE 30, 2018) TABLE OF CONTENTS

CITY OF CHARLOTTESVILLE, VIRGINIA

SPRINGVILLE CITY CORPORATION. Financial Statements and Independent Auditors Report. Year Ended June 30, 2017

MJEMORANJDUM GENERAL FUND. finance Department. DATE: August 26, 2015 TO: Steven A. Preston, City Manager FROM: Thomas C. Marston, Finance Director

2018 Proposed Budget

CITY OF STURGIS, MICHIGAN FINANCIAL REPORT WITH SUPPLEMENTAL INFORMATION SEPTEMBER 30, 2017

BASIC FINANCIAL STATEMENTS

A B C D E F 3 4 CURREN TENTATIVE PRELIMINARY 5 PRIOR YEAR AS 6 ACCOUNTS CODE 2016 AMENDED GENERAL FUND APPROPRIATIONS 9 10 GENERAL 11

This page left blank intentionally

STATEMENT OF REVENUES, EXPENDITURES AND FUND BALANCE GENERAL FUND City of Rolla Fiscal Year

MEMO. February 2011 Budget Reports Operating, Solid Waste, Utility Fund and Debt Service Funds

City of Auburn Hills, Michigan. Financial Report with Supplemental Information December 31, 2017

PUBLIC WORKS DEPARTMENT Departmental Summary FUND/ACTIVITY ACTUAL ADOPTED AMENDED ADOPTED General Fund: Revenue Administration

CITY OF MIDDLETON 2015 FINAL/ADOPTED Page: 1 (4)

City of Pine City, Minnesota BASIC FINANCIAL STATEMENTS For the Year Ended December 31, 2016

2019 General Fund Budget

CITY OF LE SUEUR REQUEST FOR COUNCIL ACTION

Grant-DOJ-Bulletproof Vest State Grants

General Fund Revenues

Financial Tables BUDGET SUMMARY ACTUAL ADOPTED AMENDED RECOMM. % TOTAL ALL CITY FUNDS - EXPENDITURE BUDGET General 150

CITY OF WAUPACA, WISCONSIN AUDITED FINANCIAL STATEMENTS. Including Independent Auditor s Report. As of and for the year ended December 31, 2017

Interim Statements % of Year Collected/Expended = 83.33%

OTHER GOVERNMENTAL FUNDS - SPECIAL REVENUE

State of Kansas City. Water & Sewer Utility Fund 14 1,352,556 Gas Utility Fund 15 58,000

MINNESOTA OFFICE OF THE STATE AUDITOR JUDITH H. DUTCHER 1998 BUDGET DATA TOGETHER WITH 1997 REVISED BUDGET DATA CITIES OVER 2,500 IN POPULATION

This page left blank intentionally

2018 Tax Levy and Budget December 4, :00pm

GENERAL FUND REVENUES FUND 100 November 1, 2012 to April 30, 2013

2017 BUDGET WORKSHOP #2. August 30, 2016, 5:00 PM. Room 404, City Hall

Appropriation less sales less Amount to and provisionsestimated tax unexpended Be Raised Fund Code for other uses revenues credit balance By Tax

Concord s Historic Beebe House

ADMINISTRATIVE HEARINGS 80, AMBULANCE & RESCUE FEES 420, CPR CLASS 1, FIRST AID CLASS 100

2017 General Fund Operating Budget

Village of Elwood Budget for FY Fund Summary

Muncie Civil City, Delaware County, Indiana Detailed Receipts 2013

THE CITY OF FREDERICK

City of Conway FY Budget (JULY 1, JUNE 30, 2019) TABLE OF CONTENTS

CITY OF WAUSAU 2017 BUDGET

VILLAGE OF NEW MARYLAND 2015 GENERAL OPERATING FUND BUDGET. 1. Total Budget - Total Page 17 $4,466,360

TOWNSHIP OF BLOOMFIELD 2016 TAX RATE

UNIFORM CHART OF ACCOUNTS Sources of Revenue/Additions Page 1

Memorandum. Village of Carpentersville Fund Financial Performance Summary As of August 31, Fund Number Revenue Expenditure Net

Fiscal Year Second Quarter Financial Report For the Period Ending December 31, Vision Statement. 697 Vista Ave, Page Arizona 86040

CHAPTER 5: FEES, FINES & FRANCHISE GRANTS

City of Sauk Rapids Benton County, Minnesota. Financial Statements. December 31, 2016

City of Corsicana, Texas Financial Report

PARK AND RECREATION DEPARTMENT

General Fund 10-Year Financial Forecast FY through FY

GENERAL FUND REVENUES BY SOURCE

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016

REVENUES, EXPENDITURES, AND DEBT OF MINNESOTA CITIES OVER 2,500 IN POPULATION YEAR ENDED DECEMBER 31, 2001

Transcription:

City of Anoka 2019 Proposed Budget

Schedule of Tax Levies 2014 2015 2016 2017 2018 2019 General Fund Levy $5,323,265 $5,323,680 $6,297,575 $6,641,230 $6,838,335 $7,028,564 2.78% Debt Service Levy 389,000 388,585 155,900 0 0 0 0.00% Total Levy 5,712,265 5,712,265 6,453,475 6,641,230 6,838,335 7,028,564 2.78% 2014 2015 2016 2017 2018 2019 Housing & Redevelopment Authority: HRA Levy $192,150 $192,150 $219,900 $230,000 $252,000 $273,380 8.48%

CITY OF ANOKA SUMMARY - ALL FUNDS (EXCLUDING HRA) ACTUAL ACTUAL ACTUAL ACTUAL ADOPTED PROPOSED Percent REVENUES 2014 2015 2016 2017 2018 2019 Difference change GENERAL FUND Property Taxes $ 5,298,101 $ 5,329,192 $ 6,267,559 $ 6,654,637 $ 6,844,335 $ 7,036,564 $ 192,229 2.81% Intergovernmental 2,008,829 2,098,278 2,160,485 2,215,682 2,283,720 2,292,824 9,104 0.40% Licenses & Permits 427,821 626,408 471,156 438,588 440,500 438,400 (2,100) -0.48% Fines & Forfeitures 85,154 76,072 61,664 63,351 61,500 63,000 1,500 2.44% Interest Earnings 142,152 51,155 31,991 29,113 50,000 50,000-0.00% Charges for Services 1,224,658 1,120,363 1,067,557 1,120,379 1,141,550 861,200 (280,350) -24.56% Miscellaneous 71,237 232,793 212,565 215,706 197,950 88,500 (109,450) -55.29% Franchise Fees 967,141 979,433 968,629 946,078 966,000 956,000 (10,000) -1.04% Transfers In/Reserves 360,000 365,000 394,000 400,000 500,000 763,500 263,500 52.70% Total General Fund $ 10,585,093 $ 10,878,694 $ 11,635,606 $ 12,083,534 $ 12,485,555 $ 12,549,988 $ 64,433 0.52% SPECIAL REVENUES Urban Redevelopment $ 219,704 $ 288,225 $ 95,823 $ 157,505 $ 101,025 $ 103,469 $ 2,444 2.42% Round Up 41,607 39,534 38,000 35,997 37,000 36,100 (900) -2.43% Police Forfeiture 15,989 12,310 11,778 6,898-7,200 7,200 100.00% Cemetery 82,459 81,683 152,134 78,717 109,515 74,280 (35,235) -32.17% Parking 107,608 80,276 89,245 102,666 174,375 141,470 (32,905) -18.87% Lodging 12,770 13,816 17,618 17,071 16,800 17,800 1,000 5.95% Total Special Revenues $ 480,137 $ 515,844 $ 404,598 $ 398,854 $ 438,715 $ 380,319 $ (58,396) -13.31% DEBT SERVICE FUNDS Property Taxes $ 386,018 $ 387,936 $ 156,789 $ 1,664 $ - $ - $ - 0.00% Interest 10,101 3,009 (2,224) 21,331 3,700 4,000 300 8.11% Issuance of Bonds 6,383,638 - - - - - - 0.00% Operating Transfer In 1,440,000 568,500 2,290,961 960,000 1,085,000 1,779,470 694,470 64.01% Total Debt Service Funds $ 8,219,757 $ 959,445 $ 2,445,526 $ 982,995 $ 1,088,700 $ 1,783,470 $ 694,770 63.82% CAPITAL FUNDS Building Capital Projects $ 499,408 $ 128,057 $ 499,485 $ 445,429 $ 108,300 $ 108,600 $ 300 0.28% State Aid Construction 1,147,401 11,472 3,781 343,357 4,200 2,000 (2,200) -52.38% Street Renewal 3,496,255 4,404,004 2,106,003 3,183,455 3,086,300 13,097,300 10,011,000 324.37% Cemetery Construction 1,892 915 287 - - - - 0.00% Park Capital Improvements 2,360,758 841,315 526,672 237,218 276,375 460,900 184,525 66.77% City Tax Increment Districts 3,310,365 $ 3,502,250 $ 2,428,833 $ 2,078,106 $ 714,015 $ 908,200 $ 194,185 27.20% Total Capital Projects $ 10,816,079 $ 8,888,013 $ 5,565,061 $ 6,287,565 $ 4,189,190 $ 14,577,000 $ 10,387,810 247.97%

CITY OF ANOKA SUMMARY - ALL FUNDS (EXCLUDING HRA) ACTUAL ACTUAL ACTUAL ACTUAL ADOPTED PROPOSED Percent REVENUES (continued) 2014 2015 2016 2017 2018 2019 Difference change ENTERPRISE FUNDS Electric $ 28,173,981 $ 28,335,177 $ 28,316,801 $ 28,441,359 $ 29,415,500 $ 30,275,275 $ 859,775 2.92% Water 1,806,786 1,953,628 1,965,112 2,021,422 1,993,000 2,038,500 45,500 2.28% Sanitary Sewer 2,171,242 2,237,827 2,207,134 2,256,723 2,375,200 2,498,800 123,600 5.20% Storm Sewer 476,531 477,286 493,487 577,575 618,900 691,171 72,271 11.68% Liquor 4,217,278 4,192,360 4,135,846 4,440,047 4,237,500 4,458,700 221,200 5.22% Golf 924,354 936,675 982,169 915,768 1,049,550 1,074,550 25,000 2.38% Refuse Collection 137,740 113,520 115,277 107,698 107,800 - (107,800) -100.00% Recycling 260,070 288,284 297,412 302,786 324,250 357,670 33,420 10.31% Total Enterprise Funds $ 38,167,982 $ 38,534,757 $ 38,513,238 $ 39,063,378 $ 40,121,700 $ 41,394,666 $ 1,272,966 3.17% INTERNAL SERVICE FUNDS Garage $ 574,658 $ 620,104 $ 1,314,682 $ 711,984 $ 741,185 $ 780,655 $ 39,470 5.33% Information Systems 435,312 343,358 377,619 386,257 420,335 454,130 33,795 8.04% Insurance 437,910 426,599 430,559 446,484 434,485 424,485 (10,000) -2.30% Employee Benefits 21,904 10,163 7,339 6,474 37,000 42,000 5,000 13.51% Total Internal Service Funds $ 1,469,784 $ 1,400,224 $ 2,130,199 $ 1,551,199 $ 1,633,005 $ 1,701,270 $ 68,265 4.18% Total Revenues (sources) $ 69,738,832 $ 61,176,977 $ 60,694,228 $ 60,367,525 $ 59,956,865 $ 72,386,713 $ 12,429,848 20.73% TOTAL SOURCES $ 69,738,832 $ 61,176,977 $ 60,694,228 $ 60,367,525 $ 59,956,865 $ 72,386,713 $ 12,429,848 20.73%

CITY OF ANOKA SUMMARY - ALL FUNDS (EXCLUDING HRA) ACTUAL ACTUAL ACTUAL ACTUAL ADOPTED PROPOSED Percent APPROPRIATIONS 2014 2015 2016 2017 2018 2019 Difference change GENERAL FUND Council $ 94,762 95,488 93,468 $ 94,627 $ 112,040 $ 123,810 $ 11,770 10.51% Administrative Services 377,573 322,478 385,623 409,039 352,875 347,825 (5,050) -1.43% Finance 404,102 415,405 452,528 484,465 491,690 455,110 (36,580) -7.44% Legal 174,179 187,801 179,861 185,691 205,500 207,500 2,000 0.97% Planning & Comm Development 394,212 335,727 430,549 490,666 469,255 429,160 (40,095) -8.54% Municipal Buildings 328,751 412,408 369,811 281,530 321,115 286,880 (34,235) -10.66% Police 4,215,403 4,385,214 4,844,187 4,800,134 5,154,345 5,188,395 34,050 0.66% Fire 535,500 551,459 591,931 624,487 672,565 699,470 26,905 4.00% Building Inspections 185,716 174,928 179,918 181,975 180,025 183,085 3,060 1.70% Public Works 1,218,735 1,206,991 1,261,723 1,519,116 1,548,670 1,540,245 (8,425) -0.54% Recreation 1,018,868 1,070,789 1,125,581 1,200,970 1,275,120 1,211,430 (63,690) -4.99% Parks 739,188 770,071 725,104 997,586 982,355 1,181,078 198,723 20.23% Unallocated 79,418 67,255 69,347 67,408 155,000 129,000 (26,000) -16.77% Transfers Out 1,220,000 94,000 2,024,650 580,000 565,000 567,000 2,000 0.35% Total General Fund $ 10,986,407 $ 10,090,014 $ 12,734,281 $ 11,917,694 $ 12,485,555 $ 12,549,988 $ 64,433 0.52% SPECIAL REVENUES Urban Redevelopment 3,553 928 895 880 85 925 840 988.24% Round Up 41,594 38,799 39,491 34,442 37,000 36,100 (900) -2.43% Police Forfeiture 1,627 28,314 9,030 619-400 400 100.00% Cemetery 99,184 126,984 89,066 116,562 109,515 74,280 (35,235) -32.17% Parking 173,915 175,631 176,106 225,581 174,375 139,750 (34,625) -19.86% Lodging 12,039 12,832 17,543 15,267 16,655 17,800 1,145 6.87% Total Special Revenues $ 331,912 $ 383,488 $ 332,131 $ 393,351 $ 337,630 $ 269,255 $ (68,375) -20.25% DEBT SERVICE FUNDS Bond Principal (refunding) $ 580,239 $ 7,709,150 $ 540,000 $ 2,105,000 $ 675,000 $ 675,000 $ - 0.00% Bond Interest 421,218 452,558 373,540 325,129 269,790 265,310 (4,480) -1.66% Total Debt Service Funds $ 1,001,457 $ 8,161,708 $ 913,540 $ 2,430,129 $ 944,790 $ 940,310 $ (4,480) -0.47%

CITY OF ANOKA SUMMARY - ALL FUNDS (EXCLUDING HRA) ACTUAL ACTUAL ACTUAL ACTUAL ADOPTED PROPOSED Percent APPROPRIATIONS, (Continued) 2014 2015 2016 2017 2018 2019 Difference change CAPITAL FUNDS Building Capital Projects $ 908,579 $ 797,824 $ 316,007 $ 313,622 $ 156,840 $ 18,660 $ (138,180) -88.10% State Aid Construction 776,050 429,092-981,750 - - - 0.00% Street Renewal 4,470,190 3,335,070 1,531,672 3,999,776 3,553,260 7,138,515 3,585,255 100.90% Cemetery Construction - - 69,666 - - - - 0.00% Park Capital Improvments 2,210,491 780,231 268,876 256,582 450,455 325,465 (124,990) -27.75% City Tax Increment Districts 4,087,060 2,983,539 7,018,847 2,815,169 3,478,900 1,400,840 (2,078,060) -59.73% Total Capital Projects $ 12,452,370 $ 8,325,756 $ 9,205,068 $ 8,366,899 $ 7,639,455 $ 8,883,480 $ 1,244,025 16.28% ENTERPRISE FUNDS Electric $ 26,742,329 $ 27,764,960 $ 27,633,076 $ 28,089,231 $ 29,390,515 $ 29,979,890 $ 589,375 2.01% Water 1,444,995 1,379,655 1,420,907 1,364,508 1,564,975 1,894,200 329,225 21.04% Sanitary Sewer 2,114,671 2,020,883 2,208,099 2,253,681 2,385,740 2,631,825 246,085 10.31% Storm Sewer 185,703 209,973 293,823 227,033 324,010 683,870 359,860 111.06% Liquor 4,316,772 4,135,611 4,078,948 4,293,932 4,235,460 4,588,915 353,455 8.35% Golf 957,105 1,041,344 1,077,349 1,106,839 1,043,260 1,101,745 58,485 5.61% Refuse Collection 137,319 125,761 117,497 112,514 107,380 - (107,380) -100.00% Recycling 271,943 285,046 294,308 297,314 320,910 354,485 33,575 10.46% Total Enterprise Funds $ 36,170,837 $ 36,963,233 $ 37,124,007 $ 37,745,052 $ 39,372,250 $ 41,234,930 $ 1,862,680 4.73% INTERNAL SERVICE FUNDS Garage $ 665,199 $ 650,676 $ 708,511 $ 764,035 $ 731,145 $ 698,674 $ (32,471) -4.44% Information Systems 300,369 271,328 337,322 369,039 433,140 457,529 24,389 5.63% Insurance 408,730 377,953 294,598 606,295 447,705 447,965 260 0.06% Employee Benefits (27,313) 46,505 21,240 70,235 29,000 31,055 2,055 7.09% Total Internal Service Funds $ 1,346,985 $ 1,346,462 $ 1,361,671 $ 1,809,604 $ 1,640,990 $ 1,635,223 $ (5,767) -0.35% Total Appropriations (uses) $ 62,289,968 $ 65,270,661 $ 61,670,698 $ 62,662,729 $ 62,420,670 $ 65,513,186 $ 3,092,516 4.95% TOTAL SOURCES (USES) $ 7,448,864 $ (4,093,684) $ (976,470) $ (2,295,204) $ (2,463,805) $ 6,873,527 $ 9,337,332 378.98% Source or (Use) of Equity or Fund Balance $ 7,448,864 $ (4,093,684) $ (976,470) $ (2,295,204) $ (2,463,805) $ 6,873,527 $ 9,337,332 378.98%

GENERAL FUND SUMMARY BUDGET 2014 2015 2016 2017 2018 2019 PERCENT SOURCES ACTUAL ACTUAL ACTUAL ACTUAL ADOPTED PROPOSED CHANGE Property Taxes $ 5,298,101 $ 5,329,192 $ 6,267,559 $ 6,654,637 $ 6,844,335 $ 7,036,564 2.81% Intergovernmental 2,008,829 2,098,278 2,160,485 2,215,682 2,283,720 2,292,824 0.40% Licenses & Permits 427,821 626,408 471,156 438,588 440,500 438,400-0.48% Fines & Forfeitures 85,154 76,072 61,664 63,351 61,500 63,000 2.44% Interest Earnings 37,396 46,831 45,598 28,670 50,000 50,000 0.00% Gain(loss) fair value of inv 104,756 4,324 (13,607) 443 - - 0.00% Charges for Services 1,224,658 1,120,363 1,067,557 1,120,379 1,141,550 861,200-24.56% Miscellaneous 71,237 232,793 212,565 215,706 197,950 88,500-55.29% Franchise Fees 967,141 979,433 968,629 946,078 966,000 956,000-1.04% Transfers In/Reserves 360,000 365,000 394,000 400,000 500,000 763,500 52.70% Total Revenue $ 10,585,093 $ 10,878,694 $ 11,635,606 $ 12,083,534 $ 12,485,555 $ 12,549,988 0.52% USES Council $ 94,762 95,488 93,468 $ 94,627 $ 112,040 $ 123,810 10.51% Administrative Services 377,573 322,478 385,623 409,039 352,875 347,825-1.43% Finance 404,102 415,405 452,528 484,465 491,690 455,110-7.44% Legal 174,179 187,801 179,861 185,691 205,500 207,500 0.97% Planning & Comm Development 394,212 335,727 430,549 490,666 469,255 429,160-8.54% Municipal Buildings 328,751 412,408 369,811 281,530 321,115 286,880-10.66% Police 4,215,403 4,385,214 4,844,187 4,800,134 5,154,345 5,188,395 0.66% Fire 535,500 551,459 591,931 624,487 672,565 699,470 4.00% Building Inspections 185,716 174,928 179,918 181,975 180,025 183,085 1.70% Public Works 1,218,735 1,206,991 1,261,723 1,519,116 1,548,670 1,540,245-0.54% Recreation 1,018,868 1,070,789 1,125,581 1,200,970 1,275,120 1,211,430-4.99% Parks 739,188 770,071 725,104 997,586 982,355 1,181,078 20.23% Unallocated 79,418 67,255 69,347 67,408 155,000 129,000-16.77% Transfers Out 1,220,000 94,000 2,024,650 580,000 565,000 567,000 0.35% Total Expenditures $ 10,986,407 $ 10,090,014 $ 12,734,281 $ 11,917,694 $ 12,485,555 $ 12,549,988 0.52% Net Change in Fund Balance $ (401,314) $ 788,680 $ (1,098,675) $ 165,840 $ - $ - Transfer of Operations $ (589,849) $ - $ - $ - $ - $ - Fund Balance $ 4,880,834 $ 5,669,513 $ 4,570,838 $ 4,736,678 $ 4,736,678 $ 4,736,678

GENERAL FUND SUMMARY BUDGET 2014 2015 2016 2017 2018 2019 PERCENT ACTUAL ACTUAL ACTUAL ACTUAL ADOPTED PROPOSED CHANGE General Government: Employee Services $ 1,117,852 $ 954,335 $ 1,085,647 $ 1,137,038 $ 1,269,710 $ 1,108,220-12.72% Supplies 11,174 10,085 13,614 15,180 32,600 29,850-8.44% Professional Services 453,168 491,982 586,624 638,965 552,020 599,770 8.65% Maintenance 169,805 237,478 95,241 68,275 98,145 96,945-1.22% Capital Outlay 14,207 63,647 107,334 20,973 - * 15,500 100.00% Total General Government 1,766,206 1,757,527 1,888,460 1,880,431 1,952,475 1,850,285-5.23% Public Safety: Employee Services 3,761,341 3,679,239 4,231,710 4,224,839 4,422,165 4,426,850 0.11% Supplies 69,786 69,744 68,247 78,861 79,900 134,950 68.90% Professional Services 364,154 359,509 404,022 390,195 424,030 457,880 7.98% Maintenance 292,629 292,629 368,652 332,819 388,275 325,400-16.19% Contractual Fire 535,500 535,500 591,931 624,487 672,565 699,470 4.00% Capital Outlay - - 44,201 88,390 20,000 26,400 32.00% Total Public Safety 5,023,410 4,936,621 5,708,763 5,739,591 6,006,935 6,070,950 1.07% Public Works: Employee Services 657,903 657,904 565,655 716,976 678,255 664,350-2.05% Supplies 24,341 24,341 17,689 25,797 33,900 33,400-1.47% Professional Services 99,009 102,243 101,134 84,283 116,985 112,870-3.52% Maintenance 434,247 431,012 534,425 465,065 679,530 689,625 1.49% Capital Outlay 3,235 3,235 42,820 226,995 40,000 * 40,000 0.00% Total Public Works 1,218,735 1,218,735 1,261,723 1,519,116 1,548,670 1,540,245-0.54% Park & Recreation: Employee Services 857,948 847,636 895,535 1,160,516 1,120,955 1,147,200 2.34% Supplies 109,610 107,207 73,720 92,646 150,650 141,658-5.97% Professional Services 265,490 192,522 311,528 371,723 399,575 459,900 15.10% Maintenance 457,902 397,563 486,553 482,469 541,295 548,750 1.38% Capital Outlay 67,106 67,106 83,349 91,202 # 45,000 # 95,000 111.11% Total Park & Recreation 1,758,056 1,612,034 1,850,685 2,198,556 2,257,475 2,392,508 5.98% Unallocated: Transfers 1,220,000 94,000 2,024,650 580,000 565,000 567,000 0.35% Maintenance/contingency - - - - 155,000 129,000-16.77% Total Unallocated 1,220,000 94,000 2,024,650 580,000 720,000 696,000-3.33% TOTALS $ 10,986,407 $ 9,618,917 $ 12,734,281 $ 11,917,694 $ 12,485,555 $ 12,549,988 0.52%

GENERAL FUND SUMMARY BUDGET GENERAL FUND COMPARATIVE BY OBJECT CLASSIFICATION TOTAL GENERAL FUND: 2014 2015 2016 2017 2018 2019 PERCENT ACTUAL ACTUAL ACTUAL ACTUAL ADOPTED PROPOSED CHANGE Employee Services $ 6,395,044 $ 6,139,114 $ 6,778,547 $ 7,239,369 $ 7,491,085 $ 7,346,620-1.93% Supplies 214,911 211,377 173,270 212,484 297,050 339,858 14.41% Professional Services 1,181,821 1,146,256 1,403,308 1,485,166 1,492,610 1,630,420 9.23% Maintenance 1,354,583 1,358,682 1,484,871 1,348,628 1,707,245 1,660,720-2.73% Contractual Fire 535,500 535,500 591,931 624,487 672,565 699,470 4.00% Capital Outlay 84,548 133,988 277,704 427,560 105,000 176,900 68.48% Contingency - - - - 155,000 129,000-16.77% Transfers 1,220,000 94,000 2,024,650 580,000 565,000 567,000 0.35% TOTAL $ 10,986,407 $ 9,618,917 $ 12,734,281 $ 11,917,694 $ 12,485,555 $ 12,549,988 0.52%

GENERAL FUND - CITY COUNCIL, ADMINISTRATION, AND ELECTIONS BUDGET Licenses & Permits $ 12,250 $ 5,840 $ 14,120 $ 10,970 $ 11,000 $ 12,000 $ 11,200-6.67% Charges for Services 16 11 - - - - - 0.00% Miscellaneous 6,172 5,394 7,674 6,073 28,160 6,900 6,250-9.42% Total Revenue $ 18,438 $ 11,245 $ 21,794 $ 17,043 $ 39,160 $ 18,900 $ 17,450-7.67% Employee Services $ 352,033 $ 290,522 $ 348,430 $ 322,218 $ 309,000 $ 304,680 $ 302,200-0.81% Supplies 2,094 1,960 1,649 3,688 3,600 6,450 5,450-15.50% Professional Services 118,131 121,505 123,217 175,989 175,700 148,285 160,485 8.23% Maintenance 75 3,979 5,795 1,771 15,300 5,500 3,500-36.36% Total Expenditure $ 472,333 $ 417,966 $ 479,091 $ 503,666 $ 503,600 $ 464,915 $ 471,635 1.45% Supported by taxes and aid $ (453,895) $ (406,721) $ (457,297) $ (486,623) $ (464,440) $ (446,015) $ (454,185) 1.83%

GENERAL FUND - FINANCE AND ASSESSING Charges for Services $ 1,225 $ 1,050 $ 1,295 $ 105 $ 1,000 $ 1,300 $ 500-61.54% Miscellaneous 4,997 8,547 5,938 5,448 6,000 6,000 6,000 0.00% Total Revenue $ 6,222 $ 9,597 $ 7,233 $ 5,553 $ 7,000 $ 7,300 $ 6,500-10.96% Employee Services $ 334,357 $ 357,190 $ 381,436 $ 415,237 $ 333,625 $ 418,210 $ 356,000-14.88% Supplies 2,315 2,061 2,246 3,334 2,200 4,800 4,800 0.00% Professional Services 62,140 49,751 61,816 59,344 77,000 60,555 86,885 43.48% Maintenance 5,290 6,403 7,030 6,550 6,525 8,125 7,425-8.62% Total Expenditure $ 404,102 $ 415,405 $ 452,528 $ 484,465 $ 419,350 $ 491,690 $ 455,110-7.44% Supported by taxes and aid $ (397,880) $ (405,808) $ (445,295) $ (478,912) $ (412,350) $ (484,390) $ (448,610) -7.39%

GENERAL FUND - ATTORNEY CITY OF ANOKA, MINNESOTA Court Fines $ 82,198 $ 75,252 $ 61,329 $ 63,059 $ 56,000 $ 61,000 $ 63,000 3.28% Total Revenue $ 82,198 $ 75,252 $ 61,329 $ 63,059 $ 56,000 $ 61,000 $ 63,000 3.28% Supplies $ - $ - $ 78 $ - $ - $ 500 $ 500 0.00% Legal 36,721 50,669 47,132 102,140 45,000 50,000 110,000 120.00% Prosecution 137,458 137,132 132,651 83,551 150,000 155,000 97,000-37.42% Total Expenditure $ 174,179 $ 187,801 $ 179,861 $ 185,691 $ 195,000 $ 205,500 $ 207,500 0.97% Supported by taxes and aid $ (91,981) $ (112,549) $ (118,532) $ (122,632) $ (139,000) $ (144,500) $ (144,500) 0.00%

GENERAL FUND - MUNICIPAL BUILDING AND GENERAL MAINTENANCE Total Revenue $ 53 $ 1 $ - $ - $ - $ - $ - 0.00% Employee Services $ 163,548 $ 115,583 $ 118,748 $ 136,693 $ 156,000 $ 156,595 $ 108,220-30.89% Supplies 4,268 5,208 6,598 6,468 3,100 13,100 13,100 0.00% Professional Services 64,369 43,889 56,948 60,045 55,000 71,200 67,240-5.56% Maintenance 96,566 184,081 77,684 57,351 107,000 80,220 82,820 3.24% Capital Outlay - 63,647 109,834 20,973 40,000-15,500 * 100.00% Total Expenditure $ 328,751 $ 412,408 $ 369,812 $ 281,530 $ 361,100 $ 321,115 $ 286,880-10.66% Supported by taxes and aid $ (328,698) $ (412,407) $ (369,812) $ (281,530) $ (361,100) $ (321,115) $ (286,880) -10.66% Police evidence locker and door $10,500 * Entrance monument $5,000

GENERAL FUND - PLANNING, PROPERTY INSPECTIONS AND COMMUNITY DEVELOPMENT Plan Check/Review Fees $ 7,775 $ 3,400 $ 4,500 $ 7,335 $ 3,000 $ 4,500 $ 7,000 55.56% Rental license inspection 21,738 4,963 24,643 46,920 25,000 40,000 45,000 12.50% Vacant building registration 2,700 1,850 3,600 4,350 3,400 3,500 5,000 42.86% Miscellaneous 5,388 3,947 6,307 20,371 4,700 4,000 4,000 0.00% Total Revenue $ 37,601 $ 14,160 $ 39,050 $ 78,976 $ 36,100 $ 52,000 $ 61,000 17.31% Employee Services $ 350,020 $ 262,689 $ 322,703 $ 388,216 $ 387,000 $ 390,225 $ 341,800-12.41% Supplies 1,959 667 2,246 1,770 700 7,750 6,000-22.58% Professional Services 39,364 68,832 100,167 98,077 66,500 66,980 78,160 16.69% Maintenance 2,869 3,539 5,433 2,603 2,600 4,300 3,200-25.58% Total Expenditure $ 394,212 $ 335,727 $ 430,549 $ 490,666 $ 456,800 $ 469,255 $ 429,160-8.54% Supported by taxes and aid $ (356,611) $ (321,567) $ (391,499) $ (411,690) $ (420,700) $ (417,255) $ (368,160) -11.77%

GENERAL FUND - POLICE, SECURITY, CIVIL DEFENSE, CRIME FREE HOUSING AND JOINT FIRE Licenses $ 22,460 $ 67,037 $ 76,233 $ 72,669 $ 73,000 $ 68,200 $ 72,000 5.57% State Aid Police Svcs 203,728 208,695 223,258 222,528 225,000 225,000 225,000 0.00% Police Services 187,038 176,748 187,991 278,830 319,100 263,200 299,000 13.60% AMRTC Police Services 379,981 338,356 343,613 361,717 325,000 365,000 - -100.00% Anoka Tech Security 89,438 55,953 - - - - - 0.00% Anoka High Security 77,859 64,785 80,467 72,891 80,000 80,000 78,000-2.50% Miscellaneous 71,092 42,816 48,528 14,478 11,700 5,000 5,000 0.00% Total Revenue $ 1,031,596 $ 954,390 $ 960,090 $ 1,023,113 $ 1,033,800 $ 1,006,400 $ 679,000-32.53% Employee Services $ 3,540,565 $ 3,688,504 $ 4,021,044 $ 3,943,311 $ 4,333,400 $ 4,299,170 $ 4,301,750 0.06% Supplies 69,609 70,910 68,071 78,601 80,000 77,900 133,500 71.37% Professional Services 320,322 305,702 352,998 367,366 406,845 379,455 412,595 8.73% Maintenance 284,909 298,605 357,872 322,466 419,600 377,820 314,150-16.85% Joint Fire Operations 535,500 551,459 591,931 624,487 672,565 672,565 699,470 4.00% Capital - 21,493 44,201 88,390 36,200 20,000 26,400 * 0.00% Total Expenditure $ 4,750,905 $ 4,936,673 $ 5,436,117 $ 5,424,621 $ 5,948,610 $ 5,826,910 $ 5,887,865 1.05% Supported by taxes and aid $ (3,719,309) $ (3,982,283) $ (4,476,027) $ (4,401,508) $ (4,914,810) $ (4,820,510) $ (5,208,865) 8.06% Radios $26,400 *

GENERAL FUND - BUILDING INSPECTIONS Plan Check/Review Fees $ 98,704 $ 144,923 $ 114,704 $ 106,474 $ 90,000 $ 115,000 $ 110,000-4.35% Building Permits 265,726 385,316 225,071 189,808 175,000 200,000 190,000-5.00% Heating Permits 57,544 84,410 68,078 46,516 50,000 60,000 50,000-16.67% Plumbing Permits 17,766 30,836 22,096 32,883 25,000 20,000 30,000 50.00% Electrical Permits 34,448 47,531 40,517 38,697 35,000 40,000 40,000 0.00% Building Permit Sur Charge 1,160 1,659 1,070 1,096 1,200 1,100 1,000-9.09% Total Revenue $ 475,348 $ 694,675 $ 471,536 $ 415,474 $ 376,200 $ 436,100 $ 421,000-3.46% Employee Services $ 138,674 $ 126,464 $ 124,994 $ 156,202 $ 102,000 $ 122,995 $ 125,100 1.71% Supplies 135 561 176 180 100 2,000 1,450-27.50% Professional Services 39,187 38,739 44,668 15,240 33,000 44,575 45,285 1.59% Maintenance 7,720 9,164 10,080 10,353 10,455 10,455 11,250 7.60% Total Expenditure $ 185,716 $ 174,928 $ 179,918 $ 181,975 $ 145,555 $ 180,025 $ 183,085 1.70% $ 289,632 $ 519,747 $ 291,618 $ 233,499 $ 230,645 $ 256,075 $ 237,915-7.09%

GENERAL FUND - ENGINEERING, STREETS, DOWNTOWN MAINTENANCE REVENUES ACTUAL ACTUAL ACTUAL ACTUAL ` PROJECTED ADOPTED PROPOSED CHANGE Permits $ 375 $ 475 $ 400 $ 100 $ 100 $ 300 $ 200-33.33% Franchise Fees 967,141 979,433 968,628 946,079 970,000 966,000 956,000-1.04% MSA Maintenance 163,848 177,625 187,695 187,994 206,744 195,000 204,000 4.62% Miscellaneous 265 1,419 391 2,213 500 1,000 1,500 50.00% Total Revenue $1,131,629 $1,158,952 $1,157,114 $1,136,386 $1,177,344 $1,162,300 $ 1,161,700-0.05% Employee Services $ 657,904 $ 550,802 $ 565,655 $ 716,976 $ 534,000 $ 678,255 $ 664,350-2.05% Supplies 24,341 32,391 17,689 25,797 24,000 33,900 33,400-1.47% Professional Services 102,243 107,684 101,134 84,283 114,000 116,985 112,870-3.52% Maintenance 431,012 409,788 534,424 465,065 505,600 679,530 689,625 1.49% Capital Outlay 3,235 106,326 42,820 226,995 42,000 40,000 40,000 * 0.00% Total Expenditure $ 1,218,735 $ 1,206,991 $ 1,261,722 $ 1,519,116 $ 1,219,600 $ 1,548,670 $ 1,540,245-0.54% Supported by taxes and aid $ (87,106) $ (48,039) $ (104,608) $ (382,730) $ (42,256) $ (386,370) $ (378,545) -2.03% Downtown tractor broom/blower $40,000 *

GENERAL FUND - EVENT CENTER CITY OF ANOKA, MINNESOTA Lease Income $ 34,722 $ 39,395 $ 35,605 $ 32,292 $ 1,300 $ 39,000 $ 24,000-38.46% Rent Income 40,433 44,350 49,270 80,002 3,000 68,300 - -100.00% Miscellaneous 500 6,051 2,774 1,089 250 2,000 1,500-25.00% Total Revenue $ 75,655 $ 89,796 $ 87,649 $ 113,383 $ 4,550 $ 109,300 $ 25,500-76.67% Employee Services $ 10,311 $ 35,346 $ 37,793 $ 52,485 $ 30,000 $ 42,945 $ 57,800 34.59% Supplies 2,405 2,803 7,309 4,526 23,000 10,000 9,000-10.00% Professional Services 72,970 64,325 76,497 74,713 86,500 86,045 122,765 42.68% Maintenance 60,336 57,791 47,879 40,557 155,000 45,000 45,000 0.00% Total Expenditures $ 146,022 $ 160,265 $ 169,478 $ 172,281 $ 294,500 $ 183,990 $ 234,565 27.49% Supported by taxes and aid $ (70,367) $ (70,469) $ (81,829) $ (58,898) $ (289,950) $ (74,690) $ (209,065) 179.91%

GENERAL FUND - RECREATION & COMMUNITY PROGRAMS Use of Parks & Fields $ 18,371 $ 22,506 $ 21,017 $ 23,879 $ 22,500 $ 21,000 $ 24,000 14.29% Pool Admission 172,511 203,845 194,767 181,295 200,103 194,450 198,000 1.83% Swimming Lessons 50,233 57,467 64,318 57,411 55,399 65,000 65,000 0.00% Concession Stand Sales - - - 39,466 50,433 30,000 40,000 33.33% Pool Lease/Merchandise 11,728 7,506 13,799 6,482 3,020 6,900 3,200-53.62% Senior Center 25,973 32,011 35,472 37,937 34,000 31,850 37,250 16.95% River Slip Rental - 15,877 31,344 27,312 31,392 30,000 30,000 0.00% Miscellaneous 1,795 5,464 1,163 14,825 3,500 - - 0.00% Total Revenue $ 280,611 $ 344,676 $ 361,880 $ 388,607 $ 400,347 $ 379,200 $ 397,450 4.81% Employee Services $ 474,924 $ 495,855 $ 533,526 $ 607,198 $ 483,700 $ 591,810 $ 467,700-20.97% Supplies 37,376 46,748 38,375 46,459 48,200 76,250 74,400-2.43% Professional Services 116,888 110,381 181,790 231,016 222,300 230,800 252,515 9.41% Maintenance 184,500 189,267 148,983 123,093 103,000 192,270 182,250-5.21% Capital Outlay 59,158 68,273 53,430 20,923 35,000 - - 0.00% Total Expenditures $ 872,846 $ 910,524 $ 956,104 $ 1,028,689 $ 892,200 $ 1,091,130 $ 976,865-10.47% Supported by taxes and aid $ (592,235) $ (565,848) $ (594,224) $ (640,082) $ (491,853) $ (711,930) $ (579,415) -18.61%

GENERAL FUND - PARK MAINTENANCE & SHADE TREE BEAUTIFICATION Lease Income $ 16,824 $ 2,400 $ - $ - $ - $ - $ - 0.00% Park Donations 4,462 2,025 5,725 1,600 41,000 2,500 2,000-20.00% Miscellaneous 4,772 1,836 6,363 3,699 4,000 2,500 3,000 20.00% Transfers In - - - - - - 263,500 100.00% Total Revenue $ 26,058 $ 6,261 $ 12,088 $ 5,299 $ 45,000 $ 5,000 $ 268,500 5270.00% Employee Services $ 372,712 $ 349,112 $ 324,218 $ 500,833 $ 603,500 $ 486,200 $ 621,700 27.87% Supplies 69,831 39,286 28,036 41,661 35,500 64,400 58,258-9.54% Professional Services 75,634 58,001 53,240 65,994 70,500 82,730 84,620 2.28% Maintenance 213,063 292,833 289,691 318,819 245,000 304,025 321,500 5.75% Capital Outlay 7,948 30,839 29,919 70,279 55,000 45,000 95,000 * 111.11% Total Expenditures $ 739,188 $ 770,071 $ 725,104 $ 997,586 $ 1,009,500 $ 982,355 $ 1,181,078 20.23% Supported by taxes and aid $ (713,130) $ (763,810) $ (713,016) $ (992,287) $ (964,500) $ (977,355) $ (912,578) -6.63% Trail system repair $40,000 * Port of Anoka dock $30,000 Playground rehab $25,000

GENERAL FUND - UNALLOCATED CITY OF ANOKA, MINNESOTA Property Taxes $ 3,713,891 $ 3,917,542 $ 5,002,872 $ 5,363,987 $ 5,435,000 $ 6,844,335 $ 7,036,564 2.81% Fiscal Disparities 1,584,190 1,411,629 1,264,668 1,290,629 1,469,310 - - 0.00% Local Government Aid 1,547,473 1,649,886 1,679,054 1,691,045 1,794,225 1,794,220 1,800,824 0.37% State Aid - PERA Inc 28,509 28,509 28,509 28,509 28,509 28,500 28,500 0.00% Interest Earnings 37,510 46,905 45,598 28,670 1,000 50,000 50,000 0.00% Gain or (loss) from Inv 104,757 4,323 (13,607) 443 30,000 - - 0.00% Miscellaneous 43,354 95,895 54,749 33,358 30,600 31,000 33,000 6.45% Transfers In 360,000 365,000 394,000 400,000 500,000 500,000 500,000 0.00% Total Revenue $ 7,419,684 $ 7,519,689 $ 8,455,843 $ 8,836,641 $ 9,288,644 $ 9,248,055 $ 9,448,888 2.17% Supplies $ 578 $ 189 $ 875 $ - $ - $ - $ - 0.00% Professional Services 3,040 26,390 70,972 67,408 70,000 80,000 79,000-1.25% Maintenance 61,593 40,676 - - - 75,000 50,000-33.33% Capital Expense 14,207 - (2,500) - - - - 0.00% Transfer Out 1,220,000 94,000 2,024,650 580,000 565,000 565,000 567,000 0.35% Total Expenditures $ 1,299,418 $ 161,255 $ 2,093,997 $ 647,408 $ 635,000 $ 720,000 $ 696,000-3.33% $ 6,120,266 $ 7,358,434 $ 6,361,846 $ 8,189,233 $ 8,653,644 $ 8,528,055 $ 8,752,888 2.64%

SPECIAL REVENUE FUNDS SUMMARY BUDGET 2014 2015 2016 2017 2018 2019 PERCENT SOURCES ACTUAL ACTUAL ACTUAL ACTUAL ADOPTED PROPOSED CHANGE Taxes $ 8,886 $ 10,090 $ 13,000 $ 13,894 $ 9,850 $ 14,600 48.22% Licenses & Permits 32,147 31,466 39,490 59,160 57,000 53,240-6.60% Fines & Forfeitures 58,153 48,127 47,030 41,870 39,000 47,000 20.51% Interest Earnings 12,679 23,465 29,437 21,814 32,900 23,050-29.94% Gain(loss) fair value of inv 39,308 2,188 (9,032) (1,425) - 100 0.00% Charges for Services 282,051 352,251 168,426 221,561 170,600 161,469-5.35% Miscellaneous 46,913 48,256 46,581 41,980 44,500 40,280-9.48% Transfers In/Reserves - - 69,666-178,690 40,580-77.29% Total Revenue $ 480,137 $ 515,843 $ 404,598 $ 398,854 $ 532,540 $ 380,319-28.58% USES General Government $ 15,592 13,760 18,438 16,147 $ 13,705 $ 18,725 36.63% Public Safety 119,030 122,872 113,636 74,447 123,795 86,710-29.96% Public Works 94,342 106,014 74,779 81,107 91,475 89,540-2.12% Parks 90,596 94,726 89,066 107,488 110,170 74,280-32.58% Capital Outlay 12,352 46,115 36,212 114,162 85,000 - -100.00% Total Expenditures $ 331,912 $ 383,487 $ 332,131 $ 393,351 $ 424,145 $ 269,255-36.52% Net Change in Fund Balance $ 148,225 $ 132,356 $ 72,467 $ 5,503 $ 108,395 $ 111,064 Fund Balance $ 1,961,560 $ 2,093,916 $ 2,166,383 $ 2,171,886 $ 2,280,281 $ 2,391,345 4.87%

URBAN REDEVELOPMENT FUND SUMMARY BUDGET Interest Earnings $ 5,639 $ 13,553 $ 15,912 $ 13,767 $ 8,700 $ 18,250 $ 13,000-28.77% Gain or (loss) from Inv 7,810 (1,192) (4,579) (2,877) - - - 0.00% Service Availability 206,255 275,864 84,490 146,615 149,000 82,775 90,469 9.30% Total Revenue $ 219,704 $ 288,225 $ 95,823 $ 157,505 $ 157,700 $ 101,025 $ 103,469 2.42% Personel $ 2,255 $ 48 $ 20 $ 10 $ 75 $ 75 $ 90 20.00% Professional Charges 488 70 65 60-10 10 0.00% Rents 810 810 810 810 - - 825 100.00% Total Expenditures $ 3,553 $ 928 $ 895 $ 880 $ 75 $ 85 $ 925 988.24% Net Change in Fund Balance $ 216,151 $ 287,297 $ 94,928 $ 156,625 $ 157,625 $ 100,940 $ 102,544 Fund Balance $ 635,507 $ 922,804 $ 1,017,732 $ 1,174,357 $ 1,331,982 $ 1,275,297 $ 1,377,841 8.04%

ROUND UP FUND SUMMARY BUDGET Interest Earnings $ 123 $ 178 $ 259 $ 57 $ 120 $ 200 $ 100-50.00% Gain(loss) fair value of inv 52 (94) (27) 99 - - - 0.00% Other Revenue 41,432 39,450 37,768 35,841 34,000 36,800 36,000-2.17% Total Revenue $ 41,607 $ 39,534 $ 38,000 $ 35,997 $ 34,120 $ 37,000 $ 36,100-2.43% Contractual Services $ 41,518 $ 38,739 $ 39,433 $ 34,403 $ 19,200 $ 37,000 $ 36,100-2.43% Bad Debt Expense 76 60 58 39 - - - 0.00% Total Expenditures $ 41,594 $ 38,799 $ 39,491 $ 34,442 $ 19,200 $ 37,000 $ 36,100-2.43% Net Change in Fund Balance $ 13 $ 735 $ (1,491) $ 1,555 $ 14,920 $ - $ - Fund Balance $ 5,814 $ 6,549 $ 5,058 $ 6,613 $ 21,533 $ 6,613 $ 6,613 0.00%

POLICE FORFEITURE FUND SUMMARY BUDGET Interest Earnings $ (19) $ 311 $ 208 $ 149 $ 100 $ - $ 200 100.00% Gain(loss) fair value of inv 69 162 (60) (84) - - - 0.00% Fines and forfeitures 15,939 11,837 11,630 6,833 5,000-7,000 100.00% Total Revenue $ 15,989 $ 12,310 $ 11,778 $ 6,898 $ 5,100 $ - $ 7,200 100.00% Supplies $ 195 $ 12,620 $ 5 $ - $ - $ - $ - 0.00% Professional Services 1,432 1,836 940 619 400-400 100.00% Capital - 13,858 8,085 - - - 0.00% Total Expenditures $ 1,627 $ 28,314 $ 9,030 $ 619 $ 400 $ - $ 400 100.00% Net Change in Fund Balance $ 14,362 $ (16,004) $ 2,748 $ 6,279 $ 4,700 $ - $ 6,800 Fund Balance $ 23,433 $ 7,429 $ 10,177 $ 16,456 $ 21,156 $ 16,456 $ 23,256 41.32%

CEMETERY MAINTENANCE FUND SUMMARY BUDGET Interment $ 25,599 $ 25,767 $ 25,635 $ 29,039 $ 26,000 $ 28,000 $ 29,000 3.57% Perpetual Care 15,782 16,873 19,430 14,960 13,000 18,000 16,000-11.11% Marker Permit 4,600 5,400 5,150 6,018 5,000 6,000 6,000 0.00% Grave Purchase 23,048 27,160 27,205 23,850 15,000 26,000 20,000-23.08% Interest Income 2,971 4,806 6,725 4,462 2,000 7,000 3,000-57.14% Gain(loss) fair value of inv 10,314 1,077 (2,157) 58 - - - 0.00% Admin Fes 145 600 480 330 280-280 0.00% Transfers In - - 69,666 - - - - 0.00% Use of Fund Balance - - - - - 24,515 - -100.00% Total Revenue $ 82,459 $ 81,683 $ 152,134 $ 78,717 $ 61,280 $ 109,515 $ 74,280-32.17% Personel $ 69,651 $ 70,449 $ 70,338 $ 75,950 $ 85,000 $ 47,425 $ 41,585-12.31% Supplies 1,670 3,210 1,023 5,853 1,500 2,700 5,400 100.00% Professional Charges 8,525 5,405 4,411 7,642 7,000 8,725 8,235-5.62% Maintenance 10,750 15,662 13,294 18,043 18,000 20,665 19,060-7.77% Capital 8,588 32,258-9,074 40,000 30,000-100.00% Total Expenditures $ 99,184 $ 126,984 $ 89,066 $ 116,562 $ 151,500 $ 109,515 $ 74,280-32.17% Net Change in Fund Balance $ (16,725) $ (45,301) $ 63,068 $ (37,845) $ (90,220) $ - $ - Fund Balance $ 441,899 $ 396,598 $ 459,666 $ 421,821 $ 331,601 $ 397,306 $ 397,306 0.00%

PARKING FUND SUMMARY BUDGET Parking Ramp Permits $ 32,147 $ 31,466 $ 39,490 $ 59,160 $ 50,000 $ 49,900 $ 53,240 6.69% Parking Fees 42,214 36,290 40,729 35,037 43,000 38,000 40,000 5.26% Interest Income 5,685 9,124 9,940 6,008 3,000 9,000 6,550-27.22% Gain(loss) fair value of inv 20,795 2,209 (2,101) 1,382 - - 100 0.00% Rent 6,767 1,187 1,187 1,079 6,000-1,000 0.00% Use of Fund Balance - - - - - 77,475 40,580-47.62% Total Revenue $ 107,608 $ 80,276 $ 89,245 $ 102,666 $ 102,000 $ 174,375 $ 141,470-36.87% Personel $ 75,810 $ 69,617 $ 73,199 $ 39,386 $ 51,650 $ 85,630 $ 50,210-41.36% Supplies 743 - - - - 900 850-5.56% Professional Charges 58,329 52,731 50,541 55,765 50,700 60,930 60,740-0.31% Maintenance 35,269 53,283 24,239 25,342 25,000 26,915 27,950 3.85% Capital Improvements 3,764-28,127 105,088 - - - 0.00% Total Expenditures $ 173,915 $ 175,631 $ 176,106 $ 225,581 $ 127,350 $ 174,375 $ 139,750-19.86% Net Change in Fund Balance $ (66,307) $ (95,355) $ (86,861) $ (122,915) $ (25,350) $ - $ 1,720 Fund Balance $ 841,878 $ 746,523 $ 659,662 $ 536,747 $ 511,397 $ 459,272 $ 420,412-8.46%

LODGING FUND SUMMARY BUDGET REVENUE ACTUAL ACTUAL ACTUAL ACTUAL PROJECTED ADOPTED PROPOSED CHANGE Lodging Tax $ 8,886 $ 10,090 $ 13,000 $ 13,894 $ 13,000 $ 12,250 $ 14,600 19.18% Interest Income 88 171 266 180 200 150 200 33.33% Gain(loss) fair value of inv 268 27 (108) (3) - - - 0.00% Contrib and Donations 3,528 3,528 4,460 3,000 4,000 4,400 3,000-31.82% Total Revenue $ 12,770 $ 13,816 $ 17,618 $ 17,071 $ 17,200 $ 16,800 $ 17,800 5.95% Personel $ 65 $ 59 $ 226 $ 149 $ 235 $ 235 $ 355 51.06% Professional Charges 11,974 12,773 17,317 15,118 15,500 16,420 17,445 6.24% Total Expenditures $ 12,039 $ 12,832 $ 17,543 $ 15,267 $ 15,735 $ 16,655 $ 17,800 6.87% Net Change in Fund Balance $ 731 $ 984 $ 75 $ 1,804 $ 1,465 $ 145 $ - Fund Balance $ 13,029 $ 14,013 $ 14,088 $ 15,892 $ 17,357 $ 16,037 $ 16,037 0.00%

DEBT SERVICE FUNDS SUMMARY BUDGET 2014 2015 2016 2017 2018 2019 PERCENT SOURCES ACTUAL ACTUAL ACTUAL ACTUAL ADOPTED PROPOSED CHANGE Taxes $ 386,018 $ 387,936 $ 156,789 $ 1,664 $ - $ - 0.00% Interest Earnings 583 2,873 16,118 5,459 3,700 4,000 8.11% Gain(loss) fair value of inv 9,518 136 (18,342) 15,872 - - 0.00% Issuance of bonds 6,383,638 - - - - - 0.00% Transfers In/Reserves 1,440,000 568,500 2,290,961 960,000 1,085,000 1,779,470 64.01% Total Revenue and Transfers In $ 8,219,757 $ 959,445 $ 2,445,526 $ 982,995 $ 1,088,700 $ 1,783,470 63.82% USES Principal Retirement 580,239 7,709,150 540,000 2,105,000 675,000 675,000 0.00% Interest and fiscal charges 421,218 452,558 373,540 325,129 269,790 265,310-1.66% Total Expenditures $ 1,001,457 $ 8,161,708 $ 913,540 $ 2,430,129 $ 944,790 $ 940,310-0.47% Net Change in Fund Balance $ 7,218,300 $ (7,202,263) $ 1,531,986 $ (1,447,134) $ 143,910 $ 843,160 Fund Balance $ 7,661,468 $ 459,205 $ 1,991,191 $ 544,057 $ 687,967 $ 1,531,127 122.56%

2002A PUBLIC SAFETY BONDS SUMMARY BUDGET Property Taxes $ 386,018 $ 387,936 $ 156,789 $ 1,664 $ - $ - $ - 0.00% Interest Earnings 631 1,384 3,593 3,413-1,800 2,000 11.11% Gain(loss) fair value of inv 8,416 778 (1,625) 633 - - - 0.00% Transfers In - - 200,000 300,000 419,500 425,000 415,000-2.35% Total Revenue $ 395,065 $ 390,098 $ 358,757 $ 305,710 $ 419,500 $ 426,800 $ 417,000-2.30% Matured Bonds $ 320,000 $ 320,000 $ 295,000 $ 330,000 $ 375,000 $ 330,000 $ 370,000 12.12% Matured Interest 68,988 64,827 59,926 54,045 46,400 54,045 46,432-14.09% Fiscal Agent Charges 425 450 900 1,375 950 475 450-5.26% Total Expenditures $ 389,413 $ 385,277 $ 355,826 $ 385,420 $ 422,350 $ 384,520 $ 416,882 8.42% Net Change in Fund Balance $ 5,652 $ 4,821 $ 2,931 $ (79,710) $ (2,850) $ 42,280 $ 118 Fund Balance $ 397,006 $ 401,827 $ 404,758 $ 325,048 $ 322,198 $ 367,328 $ 367,446 0.03%

2008A PUBLIC IMPROVEMENT BONDS FUND SUMMARY BUDGET Property Tax $ - $ - $ - $ - $ - $ - $ - 0.00% Interest income - - 5,916-300 1,000 233.33% Transfers In - 94,000 179,650 280,000 150,000 140,000 152,000 8.57% Bond Proceeds - - 1,563,811 - - - - 0.00% Total Revenue $ - $ 94,000 $ 1,743,461 $ 285,916 $ 150,000 $ 140,300 $ 153,000 9.05% Professional Services $ - $ - $ 47,830 $ 925 $ 900 $ - $ - 0.00% Matured Bonds 54,150 54,150 100,000 1,600,000 120,000 120,000 125,000 4.17% Matured Interest 39,056 37,432 62,695 68,658 29,000 29,000 26,550-8.45% Fiscal Agent Charges 257 257 450 450-450 450 0.00% Total Expenditures $ 93,463 $ 91,839 $ 210,975 $ 1,670,033 $ 149,000 $ 149,450 $ 152,000 1.71% Net Change in Fund Balance $ (93,463) $ 2,161 $ 1,532,486 $ (1,384,117) $ 1,000 $ (9,150) $ 1,000 Fund Balance $ (93,463) $ (91,302) $ 1,441,184 $ 57,067 $ 58,067 $ 47,917 $ 48,917 2.09%

2006A TAX INCREMENT BONDS FUND SUMMARY BUDGET Interest Earnings $ (48) $ 1,488 $ 12,525 $ (3,871) $ - $ 1,600 $ 1,000-37.50% Gain(loss) fair value of inv 1,102 (641) (16,717) 15,240 - - - 0.00% Transfers In 1,440,000 474,500 347,500 380,000 375,000 520,000 1,212,470 133.17% Bond Proceeds 6,383,638 - - - - - - 0.00% Total Revenue $ 7,824,692 $ 475,347 $ 343,308 $ 391,369 $ 375,000 $ 521,600 $ 1,213,470 132.64% Professional Services $ 81,089 $ - $ - $ - $ 925 $ - $ - 0.00% Principal Bond Pmt 125,000 7,335,000 145,000 145,000 180,000 180,000 180,000 0.00% Matured Interest 312,043 349,141 201,289 201,289 193,000 192,980 190,978-1.04% Fiscal Agent Charges 450 450 450 450 1,400 450 450 0.00% Total Expenditures $ 518,582 $ 7,684,591 $ 346,739 $ 346,739 $ 374,400 $ 373,430 $ 371,428-0.54% Net Change in Fund Balance $ 7,306,110 $ (7,209,244) $ (3,431) $ 44,630 $ 600 $ 148,170 $ 842,042 Fund Balance $ 7,357,924 $ 148,680 $ 145,249 $ 189,879 $ 600 $ 338,049 $ 1,180,091 249.09%

CAPITAL PROJECTS FUNDS SUMMARY BUDGET 2014 2015 2016 2017 2018 2019 PERCENT SOURCES ACTUAL ACTUAL ACTUAL ACTUAL ADOPTED PROPOSED CHANGE Taxes $ 2,559,302 $ 2,644,611 $ 432,732 $ 552,594 $ 579,000 $ 565,000-2.42% Special assessments 406,265 779,143 728,197 937,857 800,000 570,000-28.75% Licenses and permits 7,645 12,875 5,856 13,118 - - 0.00% Intergovernmental 2,420,418 215,701-2,171,133 261,300 1,836,000 602.64% Investment Income 43,163 19,244 18,795 8,850 73,015 76,000 4.09% Gain(loss) fair value of inv 136,426 22,953 (7,514) 24,890 - - 0.00% Miscellaneous 977,045 1,003,502 (289,170) 689,784 205,875 741,300 260.07% Franchise fees 364,815 364,921 365,558 369,339 365,000 380,000 4.11% Transfer in 3,901,000 3,217,053 3,885,000 1,520,000 1,905,000 508,700-73.30% Bond Proceeds - - - - - 9,900,000 100.00% Total Revenue $ 10,816,079 $ 8,280,003 $ 5,139,454 $ 6,287,565 $ 4,189,190 $ 14,577,000 247.97% USES General government $ 101,930 $ 107,946 $ 66,680 $ 92,172 $ 104,480 $ 130,880 25.27% Public works 8,533 - - 10,407 - - 0.00% Parks and recreation - - - 7,863 - - 0.00% Capital outlay 10,009,687 6,192,587 6,228,439 7,020,066 6,677,105 7,793,000 16.71% Principal retirement - - - 194,323 - - 0.00% Interest and fiscal charges 86,220 174,774 207,176 242,069 287,870 359,600 24.92% Transfers out 2,246,000 1,248,553 2,277,166 800,000 570,000 600,000 5.26% Total Expenditures $ 12,452,370 $ 7,723,860 $ 8,779,461 $ 8,366,900 $ 7,639,455 $ 8,883,480 16.28% Net Change in Fund Balance $ (1,636,291) $ 556,143 $ (3,640,007) $ (2,079,335) $ (3,450,265) $ 5,693,520 Prior period adjustment $ 647,091 $ - $ - $ - $ - $ - Fund Balance $ 5,044,443 $ 5,600,586 $ 1,960,579 $ (118,756) $ (3,569,021) $ 2,124,499 159.53%

BUILDING IMPROVEMENT CAPITAL FUND SUMMARY BUDGET Sale of Fixed Asset $ 365,539 $ (601,896) $ - $ - $ - $ - $ - 0.00% Interest Income 378 (2,968) 1,768 (1,787) - 3,300 3,600 9.09% Gain(loss) fair value of inv 8,491 (89) (2,283) 2,216 - - - 0.00% Miscellaneous - - - 20,000 - - - 0.00% Transfers In 125,000 125,000 500,000 425,000 105,000 105,000 105,000 0.00% Total Revenue $ 499,408 $ (479,953) $ 499,485 $ 445,429 $ 105,000 $ 108,300 $ 108,600 0.28% Personal services $ 1,856 $ 7,591 $ 4,940 $ 5,067 $ 5,540 $ 5,540 $ 3,350-39.53% Supplies - - 7,760 - - - - 0.00% Professional services 81,040 8,371 125 207 300 300 310 3.33% Capital Expense 159,683 179,966 303,182 308,348 200,000 151,000 15,000 * -90.07% Transfers Out 666,000 - - - - - - 0.00% Total Expenditures $ 908,579 $ 195,928 $ 316,007 $ 313,622 $ 205,840 $ 156,840 $ 18,660-88.10% Net Change in Fund Balance $ (409,171) $ (675,881) $ 183,478 $ 131,807 $ (100,840) $ (48,540) $ 89,940 Fund Balance $ 264,488 $ (411,393) $ (227,915) $ (96,108) $ (196,948) $ (144,648) $ (54,708) 62.18% Public Services power gate $15,000 *

STATE AID CONSTRUCTION CAPITAL FUND SUMMARY BUDGET MSA Construction $ 1,142,000 $ - $ - $ 341,133 $ - $ - $ - 0.00% Interest Income 2,686 7,159 4,740 2,432-4,200 2,000-52.38% Gain(loss) fair value of inv 2,715 4,313 (959) (208) - - - 0.00% Miscellaneous - - - - 67,000 - - 0.00% Transfers In - - - - 1,450,000 - - 0.00% Total Revenue $ 1,147,401 $ 11,472 $ 3,781 $ 343,357 $ 1,517,000 $ 4,200 $ 2,000-52.38% Professional services $ 75,161 $ - $ - $ 92,925 $ - $ - $ - 0.00% Capital Expense 700,889 65,039-694,502 2,421,500 - - 0.00% Principal on loan - - - 194,323 - - - 0.00% Transfers Out - 364,053 - - - - - 0.00% Total Expenditures $ 776,050 $ 429,092 $ - $ 981,750 $ 2,421,500 $ - $ - 0.00% Net Change in Fund Balance $ 371,351 $ (417,620) $ 3,781 $ (638,393) $ (904,500) $ 4,200 $ 2,000 Fund balance $3,177,027 $2,759,407 $2,763,188 $2,124,795 $1,220,295 $2,128,995 $2,130,995 0.09%

STREET RENEWAL CAPITAL FUND SUMMARY BUDGET Franchise Fee $ 364,814 $ 364,921 $ 365,558 $ 369,339 $ 365,000 $ 365,000 $ 380,000 4.11% State Aid Intergovernmental 5,572 - - 1,120,000 577,000 261,300 1,836,000 602.64% Special Assessments 404,445 779,143 728,196 937,857 580,000 800,000 570,000-28.75% Licenses and permits - - 5,856 13,118 14,000 5,000 - -100.00% Interest Income 16,025 4,014 701 (1,037) - 5,000 5,800 16.00% Gain(loss) fair value of inv 8,846 (2,506) (245) 20,183 - - - 0.00% Misc/Sale of Property 430,553 726,379 5,937 123,995 482,000-321,800 100.00% Bond Proceeds - - - - - - 9,900,000 100.00% Transfers In 2,266,000 2,532,053 1,000,000 600,000 225,000 1,650,000 83,700-94.93% Total Revenue $ 3,496,255 $ 4,404,004 $ 2,106,003 $ 3,183,455 $ 2,243,000 $ 3,086,300 $ 13,097,300 324.37% Personal services $ 53,826 $ 72,460 $ 72,568 $ 64,890 $ 68,980 $ 68,980 $ 71,220 3.25% Professional services 667,579 657,676 499,538 653,175 500,000 3,175 3,295 3.78% Maintenance - - 633 2,998 - - - 0.00% Capital Expense 4,605,702 3,300,822 1,875,789 5,679,403 2,500,000 4,263,600 7,064,000 * 65.68% Fixed Asset Transfer (856,917) (695,888) (916,856) (2,400,690) (782,495) (782,495) - -100.00% Total Expenditures $ 4,470,190 $ 3,335,070 $ 1,531,672 $ 3,999,776 $ 2,286,485 $ 3,553,260 $ 7,138,515 100.90% Net Change in Fund Balance $ (973,935) $ 1,068,934 $ 574,331 $ (816,321) $ (43,485) $ (466,960) $ 5,958,785 Fund Balance $ (791,125) $ 277,809 $ 852,140 $ 35,819 $ (7,666) $ (431,141) $ 5,527,644 1382.10% 2019 Street Renewal Project $3,061,000 * 2019 Street and Sidewalk Improvement Project $2,150,000 North Street reconstruction $1,213,000 2019 Street Maintenance Project $640,000

CEMETERY CAPITAL FUND SUMMARY BUDGET 2014 2015 2016 2017 2018 2019 PERCENT REVENUES ACTUAL ACTUAL ACTUAL ACTUAL ADOPTED PROPOSED CHANGE Interest Income 447 792 (223) - - - 0.00% Gain(loss) fair value of inv 1,445 123 510 - - - 0.00% Total Revenue $ 1,892 $ 915 $ 287 $ - $ - $ - 0.00% Personal services $ - $ - $ - $ - $ - $ - 0.00% Capital Expense - - - - - - 0.00% Transfer Out - - 69,666 - - - 0.00% Total Expenditures $ - $ - $ 69,666 $ - $ - $ - 0.00% Net Change in Fund Balance $ 1,892 $ 915 $ (69,379) $ - $ - $ - Fund Balance $ 68,464 $ 69,379 $ - $ - $ - $ - 0.00% Fund closed in 2016, fund balance transferred to Cemetery special revenue account *

PARK DEDICATION CAPITAL FUND SUMMARY BUDGET Grants $ 336,928 $ - $ - $ - $ - $ - $ 100,000 0.00% Interest Income 1,878 1,534 1,051 701 41,000 1,500 1,400-6.67% Gain(loss) fair value of inv (1,308) 1,507 (120) (233) - - - 0.00% Donations 185,619 178,010-22,887-81,375 82,000 0.77% Prior Period Adjustment 374,802 - - - - - - 0.00% Transfer In 520,000 - - - - - - -100.00% Total Revenue $ 1,417,919 $ 181,051 $ 931 $ 23,355 $ 41,000 $ 82,875 $ 183,400 121.30% Personal services $ 7,173 $ 4,786 $ 1,982 $ 709 $ 2,760 $ 2,760 $ 5-99.82% Supplies 11,756 - - - - - - 0.00% Professional services 87,654 1,121 145 3,666 200 150 1,410 840.00% Maintenance 7,014 - - - - - - 0.00% Capital Expense 608,502 227,212 15,540 14,924 - - - 0.00% Total Expenditures $ 722,099 $ 233,119 $ 17,667 $ 19,299 $ 2,960 $ 2,910 $ 1,415-51.37% Net Change in Fund Balance $ 695,820 $ (52,068) $ (16,736) $ 4,056 $ 38,040 $ 79,965 $ 181,985 Fund Balance $ 131,694 $ 79,626 $ 62,890 $ 66,946 $ 104,986 $ 146,911 $ 328,896 123.87%

PARK CAPITAL FUND SUMMARY BUDGET Grants $ 451,044 $ 215,701 $ - $ - $ - $ - $ 114,000 0.00% Sale of Fixed Asset - 300,000 - - - 83,500-100.00% Interest Income 2,478 (5,867) 3,208 3,542 3,000 10,000 - -100.00% Gain(loss) fair value of inv 9,303 (1,073) (3,477) 827 - - - 0.00% Donations - - - 50,000 - - - 0.00% Miscellaneous - - - 83,715 - - 83,500 0.00% Transfers In 850,000 150,000 525,000 75,000 100,000 100,000 80,000-20.00% Total Revenue $ 1,312,825 $ 658,761 $ 524,731 $ 213,084 $ 103,000 $ 193,500 $ 277,500 43.41% Personal services $ 8,807 $ 10,452 $ 1,153 $ 6,430 $ 2,410 $ 2,410 $ 7,360 205.39% Professional services 151,858 90,688 51,563 53,370 3,000 135 2,690 1892.59% Capital Expense 1,291,546 419,730 190,262 177,482 300,000 445,000 314,000 * -29.44% Total Expenditures $ 1,452,211 $ 520,870 $ 242,978 $ 237,282 $ 305,410 $ 447,545 $ 324,050-27.59% Net Change in Fund Balance $ (139,387) $ 137,891 $ 281,753 $ (24,198) $ (202,410) $ (254,045) $ (46,550) Fund Balance $ (9,517) $ 128,374 $ 410,127 $ 385,929 $ 183,519 $ 131,884 $ 85,334-35.30% Mississippi Park shoreline restoration $164,000 * Sunny Acres Park Improvement $80,000 Anoka Nature Preserve $40,000 ANP wetland excavation $30,000

AQUATIC CENTER CAPITAL FUND SUMMARY BUDGET Interest Income 730 1,181 1,204 851 500 - - -100.00% Gain(loss) fair value of inv 4,086 322 (193) (73) - - - 0.00% Miscellaneous - - - - - - - 0.00% Total Revenue $ 4,816 $ 1,503 $ 1,011 $ 778 $ 500 $ - $ - 0.00% Personal services $ 1,186 $ 594 $ 945 $ - $ - $ - $ - -100.00% Supplies - - 35 - - - - 0.00% Professional services 105-120 - - - - -100.00% Capital Expense 34,890 25,648 7,131-15,500 - - -100.00% Transfer Out - - - - - - - -100.00% Total Expenditures $ 36,181 $ 26,242 $ 8,231 $ - $ 15,500 $ - $ - -100.00% Net Change in Fund Balance $ (31,366) $ (24,739) $ (7,220) $ 778 $ (15,000) $ - $ - Fund Balance $ 115,070 $ 90,331 $ 83,111 $ 83,889 $ 68,889 $ 83,889 $ 83,889 0.00% Fund in process of closing, funds will go to General Fund *

TIF COMMUTER RAIL TRANSIT VILLAGE FUND SUMMARY BUDGET Property Taxes $ 51,009 $ 61,458 $ 98,905 $ 198,822 $ 200,000 $ 202,000 $ 220,000 8.91% Intergovernmental Grants 84,873 - - - - - - 0.00% Miscellaneous 400,000 286,943 - - 173,000 - - 0.00% Interest Earnings - - - - - 1,000 500-50.00% Total Revenue $ 535,882 $ 348,401 $ 98,905 $ 198,822 $ 373,000 $ 203,000 $ 220,500 8.62% Personal services $ 11,588 $ 655 $ 11,035 $ 11,829 $ - $ - $ - 0.00% Professional services 71,459 88,264 13,455 157 6,000 9,375 21,905 133.65% Contractual services - 544 - - - - - 0.00% Capital Expense 1,645,995 1,057,227 26,266-400,000 1,500,000 400,000 * -73.33% Interest Expense - 52,238 105,307 97,300 124,120 124,120 145,600 17.31% Transfer out - - 1,000,000 - - - - 0.00% Total Expenditures $ 1,729,042 $ 1,198,928 $ 1,156,063 $ 109,286 $ 530,120 $ 1,633,495 $ 567,505-65.26% Net Change in Fund Balance $ (1,193,160) $ (850,527) $ (1,057,158) $ 89,536 $ (157,120) $ (1,430,495) $ (347,005) Prior Period Adjustment 272,289 - - - - - - Fund Balance $ (1,166,627) $ (2,017,154) $ (3,074,312) $ (2,984,776) $ (3,141,896) $ (4,415,271) $ (4,762,276) -7.86% Possible land acquisitions and clean up $400,000 *

TIF GREENS OF ANOKA FUND SUMMARY BUDGET Property Taxes $ - $ 202,206 $ 214,257 $ 222,678 $ 230,000 $ 232,000 $ 205,000-11.64% Intergovernmental Grants - - - 710,000 - - - 0.00% Interest Earnings - - - - 6,000 1,000 22,100 2110.00% Bond Proceeds - - - - - - - 0.00% Total Revenue $ - $ 202,206 $ 214,257 $ 932,678 $ 236,000 $ 233,000 $ 227,100-2.53% Personal services $ 2,509 $ 4,067 $ 7,894 $ 20,383 $ - $ - $ - 0.00% Professional services 26,487 3,579 99,715 233,575 40,000 7,935 11,045 39.19% Capital Expense - 422,230 133,361 934,233 550,000 1,100,000 - -100.00% Interest Expense - 57,050 46,881 75,732 110,200 110,200 160,000 45.19% Transfers Out - - - - - - - -100.00% Total Expenditures $ 28,996 $ 486,926 $ 287,851 $ 1,263,923 $ 700,200 $ 1,218,135 $ 171,045-85.96% Net Change in Fund Balance $ (28,996) $ (284,720) $ (73,594) $ (331,245) $ (464,200) $ (985,135) $ 56,055 Fund Balance $ (812,290) $ (1,097,010) $ (1,170,604) $ (1,501,849) $ (1,966,049) $ (2,486,984) $ (2,430,929) 2.25%

TIF ENTERPRISE PARK FUND SUMMARY BUDGET Property Taxes $ 2,434,201 $ 2,276,602 $ (2,946) $ - $ - $ - $ - 0.00% Interest Earnings 18,765 122,914 95,624 64,063 36,000 42,765 34,600-19.09% Gain(loss) fair value of inv 94,126 20,372 (359) 2,094 - - - 0.00% Rental Income 4,800 16,800 31,800 41,152 36,000 36,000 40,000 11.11% Sale of Fixed Asset - - - 287,572 - - - 0.00% Total Revenue $ 2,551,892 $ 2,436,688 $ 124,119 $ 394,881 $ 72,000 $ 78,765 $ 74,600-5.29% Personal services $ 14,112 $ 1,194 $ 8,718 $ 4,803 $ - $ - $ - 0.00% Professional services 384 31,164 129,244 2,937-30 30 0.00% Maintenance 38,910 2,283 425,607 - - - - 0.00% Contractual Expense 53 - - - - - - 0.00% Capital Expense 604,464 302,203 776,424 370,000 23,000 - - 0.00% Interest Expense 86,220 65,486 34,272 15,092 - - - -100.00% Transfers Out 1,140,000 410,000 860,000 420,000 355,000 370,000 415,000 12.16% Total Expenditures $ 1,884,143 $ 812,330 $ 2,234,265 $ 812,832 $ 378,000 $ 370,030 $ 415,030 12.16% Net Change in Fund Balance $ 667,749 $ 1,624,358 $ (2,110,146) $ (417,951) $ (306,000) $ (291,265) $ (340,430) Fund Balance $ 3,783,203 $ 5,407,561 $ 3,297,415 $ 2,879,464 $ 2,573,464 $ 2,588,199 $ 2,247,769-13.15%

TIF HISTORIC RUM RIVER DISTRICT FUND SUMMARY BUDGET Property Taxes $ 68,151 $ 87,658 $ 99,184 $ 104,189 $ 100,000 $ 120,000 $ 120,000 0.00% Interest Earnings (223) 626 (7) 547 500 3,450 5,000 44.93% Gain(loss) fair value of inv 8,722 (16) (387) 84 - - - 0.00% Transfers In 140,000 410,000 260,000 270,000 - - 175,000 100.00% Total Revenue $ 216,650 $ 498,268 $ 358,790 $ 374,820 $ 100,500 $ 123,450 $ 300,000 143.01% Personal services $ 3,062 $ 2,178 $ 4,529 $ 4,160 $ - $ - $ - 0.00% Professional services 1,647 4,929 3,652 595 3,500 1,730 6,540 278.03% Transfers Out 440,000 474,500 347,500 380,000 75,000 200,000 185,000-7.50% Total Expenditures $ 444,709 $ 481,607 $ 355,681 $ 384,755 $ 78,500 $ 201,730 $ 191,540-5.05% Net Change in Fund Balance $ (228,059) $ 16,661 $ 3,109 $ (9,935) $ 22,000 $ (78,280) $ 108,460 Fund Balance $ 304,087 $ 320,748 $ 323,857 $ 313,922 $ 335,922 $ 235,642 $ 344,102 46.03%