Laserfiche WebLink
Document management portal powered by Laserfiche WebLink 9 © 1998-2015 Laserfiche. All rights reserved.
CITY OF PEQUOT LAKES 2020 PRELIMINARY BUDGET Page: 9 <br /> Period.08/19 Aug 29,2019 09:48AM <br /> 01/19-08/19 2019 2020 <br /> Current year Current year Preliminary Budget Budget <br /> Account Number Account Title Actual Budget Budget Variance Variance% <br /> 101-46330-131 EMPLOYER SHARE-HEALTH INSURA 10 0 0 0 .00 <br /> 101-46330-360 INSURANCE 3,236 3,000 3,500 500 16.67% <br /> Budget notes: <br /> -2020 WORK COMP INS-REIMB BY HRA <br /> Total HRA: 3,913 4,090 4,590 500 12 22% <br /> ECONOMIC DEVELOPMENT <br /> 101-46501-210 OPERATING SUPPLIES 13 0 0 0 .00 <br /> 101-46501-313 CONTRACTSERVICES 10,223 20,200 21,700 1,500 743% <br /> Budget notes: <br /> �2020 BLAEDC$10,000, ED CONTRIBUTION TO CHAMBER$1,000, HOUSING REDEVELOPMENT&MARKETING$10,700 <br /> Total ECONOMIC DEVELOPMENT: 10,236 20,200 21,700 1,500 7 43% <br /> INSURANCE <br /> 101-49240-360 INSURANCE 83,510 85,000 97,000 12,000 1412% <br /> TotaIINSURANCE. 83,510 85,000 97,000 12,000 14.12% <br /> TRANSFERS TO OTHER FUNDS <br /> 101-49350-720 TRANSFERS 112,262 0 0 0 00 <br /> Total TRANSFERS TO OTHER FUNDS: 112,262 0 0 0 .00 <br /> RECYCLING <br /> 101-49500-384 SANITATION 4,793 10,000 0 ( 10,000) -100 00% <br /> Total RECYCLING 4,793 10,000 0 ( 10,000) -100.00% <br /> GENERAL FUND Revenue Total: 1,056,332 1,844,525 2,011,453 166,928 9.05°/a <br /> GENERAL FUND Expenditure Total: 1,304,387 1,921,425 2,018,353 96,928 5.04% <br /> Net Total GENERAL FUND. ( 248,055) ( 76,900) ( 6,900) 70,000 -91 03% <br />