|
CITY OF PEQUOT LAKES
<br /> REVENUES WITH COMPARISON TO BUDGET
<br /> FOR THE 5 MONTHS ENDING MAY 31,2023
<br /> GENERAL FUND
<br /> MONTH YTD ANNUAL YTD %OF PRIOR YTD PRIOR YR
<br /> ACTUAL ACTUAL BUDGET VARIANCE BUDGET PERIOD ACTUAL BUDGET
<br /> TAXES
<br /> 101-31010-000 CURRENT TAXES 0 51,162 2,013,620 1,962,458 3% 0 0 1,653,885
<br /> 101-31011-000 HRA TAXES 0 0 5,500 5,500 % 0 0 6,195
<br /> 101-31030-000 MOBILE HOME TAXES 0 921 3,000 2,079 31% 0 0 3,000
<br /> 101-31052-000 TAX ABATEMENT 0 579 21,110 20,531 3% 0 0 18,960
<br /> 101-31810-000 FRANCHISE FEES 3,216 17,047 30,000 12,953 57% 3,021 8,501 20,500
<br /> 101-31910-000 DELINQUENT TAXES-PENALTIES& 0 65 2,000 1,935 3% 0 0 2,000
<br /> 101-31920-000 FORFEITED TAX SALE APPORTION 0 0 0 0 % 0 322 0
<br /> TOTAL TAXES 3,216 69,775 2,075,230 2,005,455 3% 3,021 8,822 1,704,540
<br /> LICENSES AND PERMITS
<br /> 101-32110-000 ALCOHOLIC BEVERAGE LICENSES 167 10,692 12,000 1,308 89% 0 12,950 11,000
<br /> 101-32181-000 TOBACCO LICENSES 0 350 350 0 100% 0 300 400
<br /> 101-32182-000 SIGN PERMITS 0 0 300 300 % 300 300 400
<br /> 101-32185-000 REFUSE HAULER LICENSES 0 0 200 200 % 0 200 500
<br /> 101-32260-000 DRIVEWAY PERMITS 0 0 180 180 % 0 35 250
<br /> 101-32262-000 ONSITE SEWAGE TREATMENT PERMIT 600 1,000 2,300 1,300 43% 100 200 2,000
<br /> 101-32263-000 ONSITE SEWAGE TREATMENT INSPEC 750 900 2,300 1,400 39% 100 200 2,000
<br /> TOTAL LICENSES AND PERMITS 1,517 12,942 17,630 4,688 73% 500 14,185 16,550
<br /> FOR ADMINISTRATION USE ONLY 41 %OF THE FISCAL YEAR HAS ELAPSED 06/28/2023
<br />
|