Laserfiche WebLink
CITY OF PEQUOT LAKES 2021 PRELIMINARY BUDGET Page: 13 <br />Period:08/20 Aug 27,2020 06:26PM <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 />2021 IT UPGRADES$1,230,TANKER REPURPOSE$17,000 <br />230-42200-601 DEBT SERVICE-PRINCIPAL 21,546 21,550 22,300 750 3.48% <br />Budget notes: <br />2021 USDA LOAN PMT <br />230-42200-610 DEBT SERVICE-INTEREST 8,845 8,850 8,100 (750) -8.47% <br />Budget notes: <br />2021 USDA LOAN PMT <br />230-42200-720 INTERFUND TRANSFERS 0 39,500 39,500 0 00 <br />Budget notes: <br />2021 TRANSFER TO GO EQUIP CERT 2017A FUND FOR AIRPACKS DEBT SERVICE <br />Total FIRE: 96,975 226,510 229,680 3,170 1.40% <br />FIRE FUND Revenue Total: 237,133 225,190 229,000 3,810 1.69% <br />FIRE FUND Expenditure Total: 96,975 226,510 229,680 3,170 1.40% <br />Net Total FIRE FUND: 140,158 ( 1,320) (680) 640 -48.48%