|
CITY OF LINO LAKES
<br />2025 PROPOSED GENERAL FUND
<br />EXPENDITURES
<br />September
<br />Base Adjustments
<br />$
<br />%
<br />Actual
<br />Actual
<br />Adopted
<br />YTD
<br />Budget
<br />Requested
<br />Proposed
<br />Increase/
<br />Increase/
<br />DEPT#
<br />DESCRIPTION
<br />2022
<br />2023
<br />2024
<br />2024
<br />2025
<br />2025
<br />2025
<br />Decrease
<br />Decrease
<br />ADMINISTRATION
<br />401
<br />MAYOR AND COUNCIL
<br />106,237
<br />97,952
<br />109,274
<br />68,862
<br />109,085
<br />49,490
<br />158,575
<br />49,301
<br />45.12%
<br />402
<br />ADMINISTRATION
<br />650,970
<br />561,264
<br />712,764
<br />455,463
<br />753,759
<br />(68,511)
<br />685,248
<br />(27,516)
<br />(3.86%)
<br />403
<br />ELECTIONS
<br />36,374
<br />15,383
<br />49,000
<br />37,963
<br />25,967
<br />(4,600)
<br />21,367
<br />(27,633)
<br />(56.39%)
<br />405
<br />CHARTER ADMINISTRATION
<br />191
<br />668
<br />8,920
<br />0
<br />8,920
<br />1,060
<br />9,980
<br />1,060
<br />11.88%
<br />407
<br />FINANCE
<br />621,219
<br />667,663
<br />748,840
<br />591,835
<br />764,868
<br />69,924
<br />834,792
<br />85,952
<br />11.48%
<br />414
<br />LEGAL CONSULTANTS
<br />117,340
<br />189,796
<br />138,000
<br />104,458
<br />138,000
<br />10,000
<br />148,000
<br />10,000
<br />7.25%
<br />TOTAL ADMINISTRATION
<br />1,532,331
<br />1,532,725
<br />1,766,798
<br />1,258,581
<br />1,800,599
<br />57,363
<br />1,857,962
<br />91,164
<br />5.16%
<br />COMMUNITY DEVELOPMENT
<br />415
<br />ECONOMIC DEVELOPMENT
<br />89,317
<br />94,697
<br />98,135
<br />49,740
<br />98,134
<br />225
<br />98,359
<br />224
<br />0.23%
<br />416
<br />PLANNING AND ZONING
<br />130,356
<br />146,769
<br />181,529
<br />111,681
<br />184,754
<br />6,660
<br />191,414
<br />9,885
<br />5.45%
<br />417
<br />ENGINEERING
<br />99,888
<br />103,120
<br />97,463
<br />65,936
<br />97,463
<br />2,996
<br />100,459
<br />2,996
<br />3.07%
<br />418
<br />COMMUNITY DEVELOPMENT
<br />187,960
<br />204,692
<br />308,682
<br />159,960
<br />317,776
<br />600
<br />318,376
<br />9,694
<br />3.14%
<br />461
<br />ENVIRONMENTAL
<br />50,394
<br />46,772
<br />65,523
<br />40,438
<br />70,079
<br />0
<br />70,079
<br />4,556
<br />6.95%
<br />462
<br />SOLID WASTE ABATEMENT
<br />61,290
<br />98,726
<br />87,417
<br />46,153
<br />90,435
<br />2,220
<br />92,655
<br />5,238
<br />5.99%
<br />463
<br />FORESTRY
<br />109,054
<br />92,487
<br />84,515
<br />73,549
<br />88,003
<br />25,000
<br />113,003
<br />28,488
<br />33.71%
<br />TOTAL COMMUNITY DEVELOPMENT
<br />728,259
<br />787,263
<br />923,264
<br />547,458
<br />946,644
<br />37,701
<br />984,345
<br />61,081
<br />6.62%
<br />PUBLIC SAFETY
<br />420
<br />POLICE PROTECTION
<br />4,460,383
<br />4,581,552
<br />5,062,622
<br />3,521,175
<br />5,162,676
<br />31,470
<br />5,194,146
<br />131,524
<br />2.60%
<br />421
<br />FIRE PROTECTION
<br />848,628
<br />1,029,456
<br />1,094,025
<br />798,581
<br />1,250,696
<br />36,694
<br />1,287,390
<br />193,365
<br />17.67%
<br />422
<br />BUILDING INSPECTIONS
<br />420,178
<br />487,252
<br />537,078
<br />336,516
<br />541,121
<br />10,800
<br />551,921
<br />14,843
<br />2.76%
<br />TOTAL PUBLIC SAFETY
<br />5,729,189
<br />6,098,260
<br />6,693,725
<br />4,656,273
<br />6,954,493
<br />78,964
<br />7,033,457
<br />339,732
<br />5.08%
<br />PUBLIC SERVICES
<br />430
<br />STREETS
<br />1,021,982
<br />939,447
<br />1,146,013
<br />794,323
<br />1,144,526
<br />121,950
<br />1,266,476
<br />120,463
<br />10.51%
<br />431
<br />FLEET MANAGEMENT
<br />724,128
<br />778,513
<br />704,061
<br />607,148
<br />714,594
<br />68,215
<br />782,809
<br />78,748
<br />11.18%
<br />432
<br />GOVERNMENT BUILDINGS
<br />580,010
<br />578,975
<br />624,081
<br />451,770
<br />625,980
<br />25,995
<br />651,975
<br />27,894
<br />4.47%
<br />450
<br />PARKS
<br />740,757
<br />924,207
<br />1,081,779
<br />729,534
<br />1,062,514
<br />24,000
<br />1,086,514
<br />4,735
<br />0.44%
<br />451
<br />RECREATION
<br />45,093
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0.00%
<br />TOTAL PUBLIC SERVICES
<br />3,111,970
<br />3,221,142
<br />3,555,934
<br />2,582,775
<br />3,547,614
<br />240,160
<br />3,787,774
<br />231,840
<br />6.52%
<br />OTHERS
<br />499
<br />CONTINGENCY/TRANSFERS/OTHERS
<br />321,750
<br />466,554
<br />229,247
<br />250,000
<br />79,247
<br />320,753
<br />400,000
<br />170,753
<br />74.48%
<br />TOTAL OTHERS
<br />321,750
<br />466,554
<br />229,247
<br />250,000
<br />79,247
<br />320,753
<br />400,000
<br />170,753
<br />74.48%
<br />TOTAL GENERAL FUND EXPENDITURES
<br />11,423,499
<br />12,105,945
<br />13,168,968
<br />9,295,086
<br />13,328,596
<br />734,941
<br />14,063,538
<br />894,570
<br />6.791/6
<br />its
<br />
|