Laserfiche WebLink
CITY OF PEQUOT LAKES 2014 PRELIMINARY BUDGET <br />Period: 07/13 <br />01/13-07/13 2013 2014 <br />Current year Current year Preliminary <br />Account Number Account Title Actual Budget Budget <br />Total ECONOMIC DEVELOPMENT: 3,553 7,600 16,500 <br />INSURANCE <br />101-49240-360 INSURANCE 59,762 80,000 75,000 ( <br />TotaIINSURANCE: 59,762 80,000 75,000 ( <br />RECYCLING <br />101-49500-384 SANITATION 5,891 16,000 12,000 ( <br />Budget notes: <br />�2014 USING REMAINING GRANT MONEY FROM PREVIOUS YEARS (GENERAL FUND BALANCE) <br />Total RECYCLING: 5,891 16,000 12,000 ( <br />GENERAL FUND Revenue Totai: 909,332 1,670,969 1,861,835 <br />GENERAL FUND Expenditure Total: 936,486 1,681,369 2,053,085 <br />Page: 9 <br />Aug 13, 2013 11:43AM <br />Budget Budget <br />Variance Variance% <br />8,900 117.11% <br />5,000) -6.25°/a <br />5,000) -6.25% <br />4,000) -25.00% <br />4,000) -25.00% <br />190,866 11.42% <br />371,716 22.11% <br />Net Total GENERAL FUND: ( 27,154) ( 10,400) ( 191,250) ( 180,850) 1738.94% <br />