Laserfiche WebLink
CITY OF PEQUOT LAKES <br /> 2019 PRELIMINARY BUDGET SUMMARY <br /> TAX LEVY FUNDS <br /> FUND 2078 BUDGET 2019 BUDGET DIFFERENCE % <br /> TAX LEVY REVENUE <br /> General Revenue Tax Le $ 1,621,770 $ 1,690,265 $ 68,495 4.22% <br /> Tax Abatement Le $ 16,015 $ 20,920 $ 4,905 30.63% <br /> TOTAL a 1,637,785 a 1,711,185 $ 73,400 4.48% <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 /> Inte ovemmental Revenues $ 108,835 $ 89,840 $ 18,995 -17.45% <br /> Cha esforServices $ 110,170 $ 111,060 $ 890 0.81% <br /> Fines and ForFeits $ 14,000 $ 18,000 $ 4,000 28.57% <br /> Assessments/Princi I/Interest $ 4,623,200 $ 23,050 $ 4,600,150 -99.50% <br /> Other Financin Sources $ 14,400 $ 56,080 $ 41,680 289.44% <br /> TOTAL $ 4,902,115 $ 327,470 $ 4,574,645 -93.32% <br /> TOTAL REVENUE S 6,539,900 S 2,038,655 S 4,501,245 -68.a3% <br /> IXPENDITURES <br /> Council $ 28,070 $ 28,400 $ 330 1.18% <br /> Administratlon $ 227,140 $ 234,860 $ 7,720 3.40% <br /> Elections $ 3,900 $ - $ 3,900 -100.00% <br /> General Govemment $ 2,750 $ 2,750 $ 0.00% <br /> Plannin and Zonin $ 91,510 $ 100,150 $ 8,640 9.44% <br /> E911 Addressin $ 610 $ 610 $ - 0.00% <br /> General Buildin $ 88,030 $ 155,510 $ 67,480 76.66% <br /> Police $ 639,770 $ 679,100 $ 39,330 6.15% <br /> Fire Contracts $ 93,600 $ 97,700 $ 4,100 4.38% <br /> Civil Defense $ 1,100 $ 1,610 $ 510 46.36% <br /> Roads and Streets $ 458,485 $ 437,265 $ 21,220 -4.63% <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 $ 20,200 $ 7,700 61.60% <br /> Insurance $ 90,000 $ 85,000 $ 5,000 -5.56% <br /> Re 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 $ 2,810,000 $ 1,721,630 -37.99% <br /> TOTAL EXPENDITURES S 6,406,360 $ 4,783,925 S 1,622,435 -25.33% <br /> TAX RATE 57.140% 57.549% 0.409% <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 $ 5,408,820 $ 1,316,180 -19.57% <br /> Water $ 289,890 $ 291,990 $ 2,100 0.72% <br /> Sewer $ 359,910 $ 317,970 $ 41,940 -11.65% <br /> TOTAL REVENUE S 7,653,650 S 6,310,580 a 7,�.070 -17.55% <br /> EXPENDITURES <br /> Libra $ 21,900 $ 62,510 $ 40,610 185.43% <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 $ 5,408,820 $ 1,051,180 -16.27% <br /> Water $ 248,300 $ 276,620 $ 28,320 11.41% <br /> Sewer $ 205,770 $ 266,380 $ 60,610 29.46% <br /> TOT/1L EXPENDITURES S 7,216,360 S 6,272,085 a 944,275 -13.09% <br /> GRAND TOTAL OF CITY REVENUE S 14,193,550 S 5,�,235 a (5,844,315) -41.18% <br /> GRAND TOTAL OF CfTY IXPENDITURES S 13,622,720 S 11,056,010 S (2,566.710) -18.84°!0 <br />