|
Adopted Proposed $%
<br />2025 2026 Change Change
<br />Tax Levy
<br />Operating Levy 14,308,879 16,432,704 2,123,825 14.84%
<br />Debt Levy 1,282,211 1,687,603 405,392 31.62%
<br />Total Tax Levy 15,591,090 18,120,307 2,529,217 16.22%
<br />General Fund Budget
<br />Revenues
<br />Property Taxes 11,349,814 13,144,871 1,795,057 15.82%
<br />Other Taxes 155,000 145,000 (10,000) -6.45%
<br />Business Licenses and Permits 80,748 73,865 (6,883) -8.52%
<br />Non-Business Licenses and Permits 892,961 970,724 77,763 8.71%
<br />Intergovernmental 921,804 1,008,168 86,364 9.37%
<br />Charges for Services 450,996 463,013 12,017 2.66%
<br />Fines and Forfeits 76,000 81,000 5,000 6.58%
<br />Investment Earnings 75,000 85,000 10,000 13.33%
<br />Miscellaneous 48,000 48,000 - 0.00%
<br />Use of Reserves - - - 0.00%
<br />Transfer From Other Funds - - - 0.00%- 0.00%
<br />Total Revenues 14,050,323 16,019,641 1,969,318 14.02%
<br />Expenditures
<br />Administration 1,896,895 2,111,016 214,121 11.29%
<br />Community Development 1,000,359 1,058,407 58,048 5.80%
<br />Public Safety 7,245,187 9,018,178 1,772,991 24.47%
<br />Public Services 3,832,882 3,757,039 (75,843) -1.98%
<br />Other 75,000 75,000 - 0.00%-
<br /> Total Expenditures 14,050,323 16,019,641 1,969,318 14.02%
<br />Tax Rate 39.065%43.186%
<br />CITY OF LINO LAKES
<br />2025-2026 BUDGET SUMMARY
<br />1
<br />Page 70 of 228
|