Winona Lake Annual Report
February 27, 2020 at 3:22 p.m.
By -
CASH & INVESTMENTS COMBINED STATEMENT - 2019
Beg Cash End Cash
Local Local Fund & Inv Bal & Inv Bal Fund Number Name Jan 1, 2019 Receipts Disbursements Dec. 31, 2019
Governmental Activities
101 GENERAL FUND 567,959.32 1,302,299.90 1,226,337.65 643,921.57
201 MOTOR VEHICLE HIGHWAY 380,487.37 748,040.86 702,429.32 426,098.91
202 LOCAL ROAD & STREET 313,515.11 78,979.42 25,008.29 367,486.24
203 MVH - RESTRICTED 0.00 103,532.46 99,075.00 4,457.46
204 PARK & RECREATION 36,338.83 167,941.99 131,613.42 72,667.40
213 FORFEITURE 48,235.00 6,363.00 51,880.83 2,717.17
218 EDIT 1,276,801.09 563,331.98 682,939.31 1,157,193.76
242 RIVERBOAT 388,307.51 29,074.60 67,954.14 349,427.97
245 RAINY DAY 318,042.95 0.00 0.00 318,042.95
250 FIREFIGHTING FUND 8,650.00 0.00 0.00 8,650.00
259 DUI GRANT WINONA LAKE 317.78 464.32 1,665.80 -883.70
260 RAINY DAY Restricted Wheel & Sur Tax 0.00 10,681.18 0.00 10,681.18
264 OPO GRANT WINONA LAKE -613.56 1,605.64 3,958.12 -2,966.04
265 DUI GRANT $ FROM STATE 238.42 11,673.79 4,204.12 7,708.09
266 LOCAL LAW ENFOR EDUCATION 7,397.44 2,390.00 4,168.27 5,619.17
268 JAG GRANT POLICE EQUIP -496.530.00 0.00 149,898.00 -150,394.53
269 POLICE DONATION 879.33 29,713.78 30,130.10 463.01
270 COMMUNITY CROSSING Matching Grant 0.00 628,463.23 592,312.27 36,150.96
271 CANAL PROJECT 18,327.53 20,465.55 1,309.85 37,483.23
272 WINONA LAKE DONATIONS 1,946.42 92,105.56 87,366.93 6,685.05
273 W L PARK SPECIAL DONATION 75,585.21 3,720.00 75,000.00 4,305.21
275 SENIOR CENTER FUND 952.05 0.00 0.00 952.05
276 OPO GRANT $ FROM STATE 12,057.61 33,845.63 28,441.04 17,462.20
277 STOP ARM VIOLATION ENFORCEMENT $ FROM STATE 0.00 7,921.75 781.76 7,139.99
278 NON-MOTORIST GRANT $ FROM STATE 596.42 3,976.88 4,573.30 0.00
279 NON-MOTORIST GRANT WINONA LAKE ONLY -981.50 2,589.10 2,383.56 -775.96
290 SUMMER IMPARIED DRIVING STATE GRANT 0.00 25.00 0.00 25.00
292 DISTRACTED DRIVING ENFORCEMENT GRANT 0.00 2,682.74 0.00 2,682.74
301 REDEVELOPMENT GENERAL 126,835.21 0.00 0.00 126,835.21
304 TIF 478,866.30 151,083.22 75,185.24 554,764.28
330 ECONOMIC DEVELOPMENT 2,000.00 0.00 0.00 2,000.00
401 CUM CAP IMP - CIG TAX 188,851.61 11,213.19 0.00 200,064.80
428 CUM CAP DEVELOP 531,449.70 91,355.74 128,495.72 494,309.72
431 HUD 6,488.85 0.00 0.00 6,488.85
432 WLHA REHAB PROGRAM 10,196.13 0.00 0.00 10,196.13
433 WLHA REIMBURSEMENT 121,915.22 0.00 0.00 121,915.22
446 WL IMPROVEMENT DONATIONS 10,795.61 0.00 0.00 10,795.61
701 PAYROLL 34.54 4.93 0.00 39.47
805 PAYROLL FICA 0.00 91,783.82 91,783.82 0.00
807 PAYROLL FEDERAL WH 0.00 70,647.58 70,647.58 0.00
808 PAYROLL MED 0.00 21,465.58 21,465.58 0.00
809 PAYROLL STATE WH 847.32 23,997.96 23,961.35 883.93
810 PAYROLL LOCAL TAX 243.15 6,814.83 6,811.11 246.87
850 PAYROLL DIRECT DEPOSIT 0.00 530,814.97 530,814.97 0.00
851 PAYROLL AFLAC 323.44 3,931.72 3,931.72 323.44
852 PAYROLL HEALTH LIFE 2,364.12 37,621.62 37,092.24 2,893.50
853 PAYROLL HSA 246.15 39,084.18 39,245.71 84.62
854 PAYROLL DEFERRED SAVINGS 0.00 44,285.33 44,272.96 12.37
855 PAYROLL GARNISHMENT 0.00 884.91 884.91 0.00
857 PAYROLL UNITED WAY 417.00 260.00 260.00 417.00
858 PAYROLL REPAY LOAN 0.00 5,858.06 5,858.06 0.00
WASTEWATER
606 WASTEWATER OPERATING 438,172.63 1,127,770.50 1,204,161.61 361,781.52
Total All Funds 5,374,590.78 6,110,766.50 6,258,303.66 5,227,053.62
2-29 hspaxlp
CASH & INVESTMENTS COMBINED STATEMENT - 2019
Beg Cash End Cash
Local Local Fund & Inv Bal & Inv Bal Fund Number Name Jan 1, 2019 Receipts Disbursements Dec. 31, 2019
Governmental Activities
101 GENERAL FUND 567,959.32 1,302,299.90 1,226,337.65 643,921.57
201 MOTOR VEHICLE HIGHWAY 380,487.37 748,040.86 702,429.32 426,098.91
202 LOCAL ROAD & STREET 313,515.11 78,979.42 25,008.29 367,486.24
203 MVH - RESTRICTED 0.00 103,532.46 99,075.00 4,457.46
204 PARK & RECREATION 36,338.83 167,941.99 131,613.42 72,667.40
213 FORFEITURE 48,235.00 6,363.00 51,880.83 2,717.17
218 EDIT 1,276,801.09 563,331.98 682,939.31 1,157,193.76
242 RIVERBOAT 388,307.51 29,074.60 67,954.14 349,427.97
245 RAINY DAY 318,042.95 0.00 0.00 318,042.95
250 FIREFIGHTING FUND 8,650.00 0.00 0.00 8,650.00
259 DUI GRANT WINONA LAKE 317.78 464.32 1,665.80 -883.70
260 RAINY DAY Restricted Wheel & Sur Tax 0.00 10,681.18 0.00 10,681.18
264 OPO GRANT WINONA LAKE -613.56 1,605.64 3,958.12 -2,966.04
265 DUI GRANT $ FROM STATE 238.42 11,673.79 4,204.12 7,708.09
266 LOCAL LAW ENFOR EDUCATION 7,397.44 2,390.00 4,168.27 5,619.17
268 JAG GRANT POLICE EQUIP -496.530.00 0.00 149,898.00 -150,394.53
269 POLICE DONATION 879.33 29,713.78 30,130.10 463.01
270 COMMUNITY CROSSING Matching Grant 0.00 628,463.23 592,312.27 36,150.96
271 CANAL PROJECT 18,327.53 20,465.55 1,309.85 37,483.23
272 WINONA LAKE DONATIONS 1,946.42 92,105.56 87,366.93 6,685.05
273 W L PARK SPECIAL DONATION 75,585.21 3,720.00 75,000.00 4,305.21
275 SENIOR CENTER FUND 952.05 0.00 0.00 952.05
276 OPO GRANT $ FROM STATE 12,057.61 33,845.63 28,441.04 17,462.20
277 STOP ARM VIOLATION ENFORCEMENT $ FROM STATE 0.00 7,921.75 781.76 7,139.99
278 NON-MOTORIST GRANT $ FROM STATE 596.42 3,976.88 4,573.30 0.00
279 NON-MOTORIST GRANT WINONA LAKE ONLY -981.50 2,589.10 2,383.56 -775.96
290 SUMMER IMPARIED DRIVING STATE GRANT 0.00 25.00 0.00 25.00
292 DISTRACTED DRIVING ENFORCEMENT GRANT 0.00 2,682.74 0.00 2,682.74
301 REDEVELOPMENT GENERAL 126,835.21 0.00 0.00 126,835.21
304 TIF 478,866.30 151,083.22 75,185.24 554,764.28
330 ECONOMIC DEVELOPMENT 2,000.00 0.00 0.00 2,000.00
401 CUM CAP IMP - CIG TAX 188,851.61 11,213.19 0.00 200,064.80
428 CUM CAP DEVELOP 531,449.70 91,355.74 128,495.72 494,309.72
431 HUD 6,488.85 0.00 0.00 6,488.85
432 WLHA REHAB PROGRAM 10,196.13 0.00 0.00 10,196.13
433 WLHA REIMBURSEMENT 121,915.22 0.00 0.00 121,915.22
446 WL IMPROVEMENT DONATIONS 10,795.61 0.00 0.00 10,795.61
701 PAYROLL 34.54 4.93 0.00 39.47
805 PAYROLL FICA 0.00 91,783.82 91,783.82 0.00
807 PAYROLL FEDERAL WH 0.00 70,647.58 70,647.58 0.00
808 PAYROLL MED 0.00 21,465.58 21,465.58 0.00
809 PAYROLL STATE WH 847.32 23,997.96 23,961.35 883.93
810 PAYROLL LOCAL TAX 243.15 6,814.83 6,811.11 246.87
850 PAYROLL DIRECT DEPOSIT 0.00 530,814.97 530,814.97 0.00
851 PAYROLL AFLAC 323.44 3,931.72 3,931.72 323.44
852 PAYROLL HEALTH LIFE 2,364.12 37,621.62 37,092.24 2,893.50
853 PAYROLL HSA 246.15 39,084.18 39,245.71 84.62
854 PAYROLL DEFERRED SAVINGS 0.00 44,285.33 44,272.96 12.37
855 PAYROLL GARNISHMENT 0.00 884.91 884.91 0.00
857 PAYROLL UNITED WAY 417.00 260.00 260.00 417.00
858 PAYROLL REPAY LOAN 0.00 5,858.06 5,858.06 0.00
WASTEWATER
606 WASTEWATER OPERATING 438,172.63 1,127,770.50 1,204,161.61 361,781.52
Total All Funds 5,374,590.78 6,110,766.50 6,258,303.66 5,227,053.62
2-29 hspaxlp
Have a news tip? Email [email protected] or Call/Text 360-922-3092