|
CITY OF PEQUOT LAKES
<br /> 2019 PRELIMINARY BUDGET SUMMARY
<br /> TAX LEVY FUNDS
<br /> FUND 2018 BUDGET 2019 BUDGET DIFFERENCE %
<br /> TAX LEVY REVENUE
<br /> General Revenue Tax Lev $ 1,621,770 $ 1,657,855 $ 36,085 2.23%
<br /> Tax Abatement Lev $ 16,015 $ 20,920 $ 4,905 30.63%
<br /> TOTAL a 1,637,785 E 1,678,775 E 40,990 2.50°/a
<br /> OTHER REVENUE
<br /> Other Taxes $ 15,800 $ 13,500 $ 2,300 -14.56%
<br /> Licenses and Permits $ 15,710 $ 15,940 $ 230 1.46%
<br /> Inter ovemmental Revenues $ 108,835 $ 84,840 $ 23,995 -22.05%
<br /> Char es for Services $ 110,170 $ 111,060 $ 890 0.81%
<br /> Fines and Forfeits $ 14,000 $ 18,000 $ 4,000 28.57%
<br /> Assessments/Princi al/Interest $ 4,623,200 $ 23,050 $ 4,600,150 -99.50%
<br /> Other Financin Sources $ 14,400 $ 14,680 $ 280 1.94%
<br /> TOTAL $ 4,902,115 $ 281,070 $ 4,621,045 -94.27%
<br /> TOTAL REVENUE a 6,539,900 E 1,959,845 a 4,580,055 -70.03%
<br /> EXPENDITURES
<br /> Council $ 28,070 $ 28,400 $ 330 1.18%
<br /> Administration $ 227,140 $ 234,930 $ 7,790 3.43%
<br /> Elections $ 3,900 $ - $ 3,900 -100.00%
<br /> General Government $ 2,750 $ 2,750 $ - 0.00%
<br /> Plannin and Zonin $ 91,510 $ 100,440 $ 8,930 9.76%
<br /> E911 Addressin $ 610 $ 610 $ - 0.00%
<br /> General Buildin $ 88,030 $ 111,710 $ 23,680 26.90%
<br /> Police $ 639,770 $ 670,990 $ 31,220 4.88°/a
<br /> Fire Contracts $ 93,600 $ 97,700 $ 4,100 4.38%
<br /> Civil Defense $ 1,100 $ 1,000 $ 100 -9.09%
<br /> Roads and Streets $ 458,485 $ 460,755 $ 2,270 0.50%
<br /> Street Li htin $ 18,700 $ 24,800 $ 6,100 32.62%
<br /> Si nal&Si ns $ 6,900 $ 8,700 $ 1,800 26.09%
<br /> Park $ 38,210 $ 21,760 $ 16,450 -43.05%
<br /> Tax Abatement $ 16,015 $ 20,920 $ 4,905 30.63%
<br /> HRA $ 4,090 $ 4,090 $ - 0.00%
<br /> Economic Develo ment $ 12,500 $ 21,860 $ 9,360 74.88%
<br /> Insurance $ 90,000 $ 85,000 $ 5,000 -5.56%
<br /> Rec clin $ 10,000 $ 10,000 $ - 0.00%
<br /> G O E ui ment Cert 2014A $ 43,350 $ 40,500 $ 2,850 -6.57%
<br /> Hi hwa 371 $ 4,531,630 $ - $ 4,531,630 -100.00%
<br /> TOTAL EXPENDITURES S 6,406,360 a 1,946,915 S 4,459,445 -69.61%
<br /> TAX RATE 57.140% 57.138% -0.002�o estimated
<br /> HRA LEVY
<br /> 2018 BUDGET 2019 BUDGET DIFFERENCE %
<br /> HRA $ 38,250 $ 38,250 $ - 0.00%
<br /> SPECIAL REVENUE&ENTERPRISE FUNDS
<br /> FUND 2018 BUDGET 2019 BUDGET DIFFERENCE %
<br /> REVENUE
<br /> Libra $ 24,400 $ 24,000 $ 400 -1.64%
<br /> Cemete $ 750 $ 4,600 $ 3,850 513.33%
<br /> Fire $ 217,200 $ 220,200 $ 3,000 1.38%
<br /> G O E ui ment Cert 2017A $ 31,500 $ 39,500 $ 8,000 25.40%
<br /> Business Park $ 5,000 $ 3,500 $ 1,500 -30.00%
<br /> Ca ital Im rovement $ 6,725,000 $ - $ 6,725,000 -100.00%
<br /> Water $ 289,890 $ 294,740 $ 4,850 1.67%
<br /> Sewer $ 359,910 $ 324,110 $ 35,800 -9.95%
<br /> TOTAL REVENUE S 7,653,650 E 910,650 a 6,743,000 -88.10%
<br /> EXPENDITURES
<br /> Libra $ 21,900 $ 38,100 $ 16,200 73.97%
<br /> Cemete $ 850 $ 850 $ - 0.00%
<br /> Fire $ 246,740 $ 222,035 $ 24,705 -10.01%
<br /> G O E ui ment Cert 2017A $ 31,500 $ 33,870 $ 2,370 7.52%
<br /> Business Park $ 1,300 $ 1,000 $ 300 -23.08%
<br /> Ca ital Im rovement $ 6,460,000 $ - $ 6,460,000 -100.00%
<br /> Water $ 248,300 $ 258,010 $ 9,710 3.91%
<br /> Sewer $ 205,770 $ 224,010 $ 18,240 8.86%
<br /> TOTAL EXPENDITURES $ 7,216,360 $ 777,875 5 6,438,485 -89.22%
<br /> GRAND TOTAL OF CITY REVENUE $ 14,193,550 $ 2,870,495 E(11,323,055) -79.78%
<br /> GRAND TOTAL OF CITY EXPENDITURES $ 13,622,720 S 2,724,790 E(10,897,930) -80.00%
<br />
|