Laserfiche WebLink
CITY OF PEQUOT LAKES 2020 PRELIMINARY BUDGET Page� 13 <br /> Period:09/19 Sep 09,2019 12.14PM <br /> 01/19-09/19 2019 2020 <br /> Current year Current year Preliminary Budget Budget <br /> Account Number Account Title Actual Budget Budget Variance Vanance% <br /> 230-42200-381 ELECTRICITY 1,572 3,750 4,000 250 667% <br /> 230-42200-383 HEATING 1,583 1,870 2,200 330 17.65% <br /> 230-42200-387 CABLE N 89 200 200 0 .00 <br /> 230-42200-400 REPAIR/MAINTENANCE/SERVICES 5,918 5,000 5,000 0 .00 <br /> 230-42200-433 DUES/LICENSING/SUBSCRIPTIONS 1,255 1,400 1,700 300 21.43% <br /> 230-42200-500 CAPITAL OUTLAY 4,050 1,235 1,230 ( 5) -0.40% <br /> Budget notes: <br /> �2020 IT UPGRADES <br /> 230-42200-501 CAPITAL OUTLAY CARRYOVER 11,000 0 0 0 .00 <br /> 230-42200-601 DEBT SERVICE-PRINCIPAL 20,817 20,820 21,550 730 3.51% <br /> 230-42200-610 DEBT SERVICE-INTEREST 9,574 9,580 8,850 ( 730) -7.62% <br /> Budget notes� <br /> �2020 USDA LOAN PMT <br /> 230-42200-720 INTERFUND TRANSFERS 33,846 39,500 39,500 0 .00 <br /> Budget notes: <br /> �2020 TRANSFER TO GO EQUIP CERT 2017A FUND FOR AIRPACKS DEBT SERVICE <br /> Total FIRE� 139,802 222,035 226,510 4,475 2.02% <br /> FIRE FUND Revenue Total• 222,269 220,200 225,190 4,990 2.27% <br /> FIRE FUND Expenditure Total: 139,802 222,035 226,510 4,475 2.02% <br /> Net Total FIRE FUND 82,467 ( 1,835) ( 1,320) 515 -28 07% <br />