|
CITY OF PEQUOT LAKES 2021 PRELIMINARY BUDGET Page: 1
<br />Period:08/20 Aug 27,2020 06:25PM
<br />01/20-08/20 2020 2021
<br />Current year Current year Preliminary Budget Budget
<br />Account Number Account Title Actual Budget Budget Variance Variance%
<br />GENERALFUND
<br />TAXES
<br />101-31010-000 CURRENTTAXES 958,521 1,646,530 1,647,335 805 0.05%
<br />101-31011-000 HRATAXES 5,680 5,650 5,900 250 4.42%
<br />101-31030-000 MOBILE HOME TAXES 0 3,450 3,000 (450) -13.04%
<br />101-31052-000 TAXABATEMENT 10,886 18,693 18,080 (613) -3.28%
<br />101-31810-000 FRANCHISE FEES 5,881 11,000 20,500 9,500 86.36%
<br />Budget notes:
<br />2021 XCEL ENERGY$11,000;MN POWER$6,500;CW POWER$3,000
<br />101-31910-000 DELINQUENT TAXES-PENALTIES& 579 5,930 3,260 ( 2,670) -45.03%
<br />101-31920-000 FORFEITED TAX SALE APPORTION 40 0 0 0 00
<br />Total TAXES: 981,586 1,691,253 1,698,075 6,822 0.40°/a
<br />LICENSES AND PERMITS
<br />101-32110-000 ALCOHOLIC BEVERAGE LICENSES 6,723 11,000 11,000 0 00
<br />101-32181-000 TOBACCO LICENSES 400 400 400 0 00
<br />101-32182-000 SIGN PERMITS 200 400 400 0 00
<br />101-32184-000 TRANSIENT MERCHANT LICENSES 175 0 0 0 00
<br />101-32185-000 REFUSE HAULER LICENSES 100 300 400 100 33.33%
<br />101-32260-000 DRIVEWAY PERMITS 175 170 105 ( 65) -38.24%
<br />101-32262-000 ONSITE SEWAGE TREATMENT PERMIT 1,900 1,800 1,700 (100) -5.56%
<br />101-32263-000 ONSITE SEWAGE TREATMENT INSPEC 1,900 1,800 1,700 (100) -5.56%
<br />Total LICENSESAND PERMITS: 11,573 15,870 15,705 (165) -1.04%
<br />INTERGOVERNMENTAL REVENUES
<br />101-33160-000 FEDERAL GRANTS 945 5,000 5,000 0 00
<br />101-33401-000 LOCAL GOVERNMENTAID 201,246 47,560 47,560 0 00
<br />101-33416-000 POLICE TRAINING REIMBURSEMENTS 0 2,300 2,300 0 00
<br />101-33426-000 STATE AID-POLICE 0 54,740 54,740 0 00
<br />101-33630-000 GRANTS&AIDS FROM OTHER LOCAL 1,350 700 750 50 7.14%
<br />Budget notes:
<br />2021 WELLNESS GRANT
<br />Total INTERGOVERNMENTAL REVENUES: 203,541 110,300 110,350 50 0.05%
<br />CHARGES FOR SERVICES
<br />101-34101-000 RENT 3,101 9,600 9,600 0 00
<br />Budget notes:
<br />2021 CHAMBER$9,300,COLE MEMORIAL&LIBRARY BLDGS$300
<br />101-34103-000 LAND USE FEES 14,032 20,320 22,860 2,540 12.50%
<br />101-34107-000 SPECIALASSESSMENTSEARCHES 500 650 730 80 12.31%
<br />101-34110-000 COPY MACHINE REVENUES 23 0 0 0 00
<br />101-34111-000 E911 ADDRESS FEES 695 800 580 (220) -27.50%
<br />101-34201-000 POLICE CONTRACTS 47,922 84,200 85,920 1,720 2.04%
<br />Budget notes:
<br />2021 CITY OF JENKINS$41,200,SCHOOL$44,720
<br />101-34203-000 POLICE REPORTS 685 1,000 1,000 0 00
<br />Total CHARGES FOR SERVICES:66,958 116,570 120,690 4,120 3.53%
<br />FINES AND FORFEITS
<br />101-35101-000 COURT FINES 4,543 18,000 18,000 0 00
|