|
CITY OF PEQUOT LAKES
<br /> SUMMARY REVENUES/EXPENDITURES COMPARED TO BUDGET
<br /> FOR THE 10 MONTHS ENDING OCTOBER 31,2018
<br /> FUND 101 - GENERAL FUND
<br /> MONTH YTD ANNUAL %OF
<br /> ACTUAL ACTUAL BUDGET VARIANCE BUDGET
<br /> REVENUE
<br /> G
<br /> TAXES 0 880,189 1,517,365 637,176 58% �
<br /> LICENSES AND PERMITS 840 18,110 15,710 ( 2,400) 115% i
<br /> INTERGOVERNMENTAL REVENUES 56,664 93,455 108,835 15,380 86% �
<br /> CHARGES FOR SERVICES 12,557 92,136 110,170 18,034 84% �
<br /> FINES AND FORFEITS 703 13,864 14,000 136 99% I
<br /> ASSESSMENTS/PRINCIPAUINTERES 61 16,978 17,200 222 99% ,
<br /> SALES TAX 3 33 0 ( 33) % �
<br /> OTHER FINANCING SOURCES 663 16,742 14,400 ( 2,342) 116% �
<br /> TOTAL FUND REVENUE 71,491 1,131,507 1,797,680 666,173 63%
<br /> EXPENDITURES
<br /> COUNCIL 3,348 29,018 28,070 ( 948) 103%
<br /> ADMINISTRATION 19,064 182,423 227,140 44,717 80%
<br /> ELECTIONS S 854 3,900 3,046 22%
<br /> SALES 8�USE TAX �� 27 � � 27� ��0
<br /> GENERAL GOVERNMENT 0 1,444 2,750 1,306 53%
<br /> PLANNING 8�ZONING 6,043 70,877 91,510 20,633 77%
<br /> E911 ADDRESSING 0 272 610 338 45%
<br /> GENERAL BUILDING 5,316 70,656 88,030 17,374 SO%
<br /> POLICE 50,653 542,503 639,770 97,267 85%
<br /> FIRE CONTRACTS 0 94,287 93,600 ( 687) 101%
<br /> CIVIL DEFENSE 35 319 1,100 781 29%
<br /> ROADS&STREETS 21,745 306,049 458,485 152,436 67%
<br /> STREET LIGHTING 1,620 14,075 18,700 4,625 75%
<br /> SIGNAL&SIGNS 182 2,609 6,900 4,291 38%
<br /> PARK 359 31,048 38,210 7,162 81%
<br /> TAX ABATEMENT 500 10,423 16,015 5,592 65%
<br /> �..�Rq 65 2,697 4,090 1,393 66%
<br /> ECONOMIC DEVELOPMENT 3,500 28,191 12,500 ( 15,691) 226%
<br /> THRIVING COMM INITIATIVE 0 2,381 0 ( 2,381) %
<br /> INSURANCE 0 70,910 90,000 19,090 79%
<br /> RECYCLING 2,736 9,792 10,000 208 98%
<br /> TOTAL FUND EXPENDITURES 115,185 1,470,854 1,831,380 360,526 80%
<br /> NET REVENUE OVER EXPENDITURES ( 43,694) ( 339,346) ( 33,700) 305,646
<br /> CASH 1,074,485
<br /> FOR ADMINISTRATION USE ONLY 83%OF THE FISCAL YEAR HAS ELAPSED 11/OS/2018 02:07PM PAGE: 1
<br />
|