|
CITY OF PEQUOT LAKES 2016 PRELIMINARY BUDGET Page: 1
<br /> Period:09/15 Sep 30,2015 02:44PM
<br /> 01/15-09/15 2015 2016
<br /> Current year Current year Preliminary Budget Budget
<br /> Account Number Account Title Actual Budget Budget Variance Variance%
<br /> GENERAL FUND
<br /> TAXES
<br /> 101-31010-000 CURRENT TAXES 816,723 1,425,050 1,534,440 109,390 7.68%
<br /> 101-31011-000 HRA TAXES 5,311 0 0 0 .00
<br /> 101-31030-000 MOBILE HOME TAXES 12 0 0 0 .00
<br /> 101-31052-000 TAX ABATEMENT 13,085 22,648 17,527 ( 5,121) -22.61%
<br /> 101-31910-000 DELINQUENT TAXES-PENALTIES& 7,941 0 0 0 .00
<br /> 101-31920-000 FORFEITED TAX SALE APPORTION 0 0 0 0 .00
<br /> Total TAXES: 843,072 1,447,698 1,551,967 104,269 7.20%
<br /> LICENSES AND PERMITS
<br /> 101-32110-000 ALCOHOLIC BEVERAGE LICENSES 10,750 10,670 11,000 330 3.09%
<br /> 101-32181-000 TOBACCO LICENSES 400 400 400 0 .00
<br /> 101-32182-000 SIGN PERMITS 0 300 300 0 .00
<br /> 101-32185-000 REFUSE HAULER LICENSES 0 300 300 0 .00
<br /> 101-32260-000 DRIVEWAY PERMITS 689 100 800 700 700.00%
<br /> 101-32262-000 ONSITE SEWAGE TREATMENT PERMIT 1,400 900 900 0 .00
<br /> 101-32263-000 ONSITE SEWAGE TREATMENT INSPEC 1,300 900 900 0 .00
<br /> Total LICENSES AND PERMITS: 14,539 13,570 14,600 1,030 7.59%
<br /> INTERGOVERNMENTAL REVENUES
<br /> 101-33160-000 FEDERAL GRANTS 2,817 3,500 3,500 0 .00
<br /> 101-33401-000 LOCAL GOVERNMENT AID 25,583 50,530 27,950 ( 22,580) -44.69%
<br /> 101-33416-000 POLICE TRAINING REIMBURSEMENTS 2,332 2,700 2,700 0 .00
<br /> 101-33419-000 MUNICIPAL STATE AID-STREETS 22,943 0 0 0 .00
<br /> 101-33426-000 STATE AID-POLICE 0 42,710 43,200 490 1.15%
<br /> 101-33620-000 COUNTY GRANTS 10,000 10,000 10,000 0 .00
<br /> Budget notes:
<br /> -2016 SCORE FUNDS
<br /> 101-33630-000 GRANTS&AIDS FROM OTHER LOCAL 750 750 750 0 .00
<br /> Budget notes:
<br /> -2016 WELLNESS GRANT
<br /> Total INTERGOVERNMENTAL REVENUES: 64,425 110,190 88,100 ( 22,090) -20.05%
<br /> CHARGES FOR SERVICES
<br /> 101-34101-000 RENT 6,401 9,600 9,500 ( 100) -1.04%
<br /> Budget notes:
<br /> -2016 CHAMBER,COLE,&LIBRARY BLDGS
<br /> 101-34103-000 LAND USE FEES 15,310 19,500 19,500 0 .00
<br /> 101-34107-000 SPECIAL ASSESSMENT SEARCHES 420 350 400 50 14.29%
<br /> 101-34110-000 COPY MACHINE REVENUES 15 0 0 0 .00
<br /> 101-34111-000 E911 ADDRESS FEES 410 300 400 100 33.33%
<br /> 101-34201-000 POLICE CONTRACTS 62,149 98,220 98,220 0 .00
<br /> Budget notes:
<br /> -2016 JENKINS TWP$27,020,CITY OF JENKINS$41,200,SCHOOL$30,000
<br /> 101-34203-000 POLICE REPORTS 415 400 400 0 .00
<br /> Total CHARGES FOR SERVICES: 85,120 128,370 128,420 50 0.04%
<br /> FINES AND FORFEITS
<br /> 101-35101-000 COURT FINES 6,705 13,000 13,000 0 .00
<br /> 101-35104-000 ANIMAL CONTROL FINES 464 500 500 0 .00
<br />
|