Laserfiche WebLink
CITY OF PEQUOT LAKES 2019 PRELIMINARY BUDGET Page: 16 <br /> Period: 10/18 Nov 07,201 S 01:38PM <br /> 01/18-10/18 2018 2019 <br /> Current year Current year Preliminary Budget Budget <br /> Account Number Account Title Actual Budget Budget Variance Variance% <br /> G O EQUIP CERT 2017A FUND <br /> ASSESSMENTS/PRI NCIPAUINTEREST <br /> 304-36210-000 INTEREST EARNINGS 136 0 0 0 .00 <br /> Total ASSESSMENTS/PRINCIPAL/INTEREST: 136 0 0 0 0 <br /> OTHER FINANCING SOURCES <br /> 304-39203-000 TRANSFER FROM OTFiER FUNDS 65,346 31,500 39,500 8,000 25.40% <br /> Total OTHER FINANCING SOURCES: 65,346 31,500 39,500 8,000 25.40% <br /> FIRE <br /> 304-42200-300 PROFESSIONAL SERVICES 21 0 0 0 .00 <br /> 304-42200-601 DEBT SERVICE-PRINCIPAL 9,100 25,600 30,100 4,500 17.58% <br /> Budget notes: <br /> �2019 DEBT SERVICE FOR AIR PACKS <br /> 304-42200-610 DEBT SERVICE-INTEREST 5,898 5,900 3,770 ( 2,130) -36.10% <br /> Budget notes: <br /> —2019 DEB SERVICE FOR AIR PACKS <br /> Total FIRE: 15,018 31,500 33,870 2,370 7.52% <br /> G O EQUIP CERT 2017A FUND Revenue Total: 65,483 31,500 39,500 8,000 25.40% <br /> G O EQUIP CERT 2017A FUND Expenditure Total: 15,018 31,500 33,870 2,370 7.52% <br /> Net Total G O EQUIP CERT 2017A FUND: 50,465 0 5,630 5,630 .00 <br />