Laserfiche WebLink
City of Lake Elmo <br />2026 Budget <br />December 16, 2025 <br />2023 2024 2025 2025 2025 2025 2026 Change from <br />Account Number Description Actual Actual Budget Amended Budget a YTD YTD (%)Budget <br />Prior Year <br />Budget 2026 Notes <br />12/2/2025 12/2/2025 12/16/2025 <br />612 Stormwater Capital Fund <br />Stormwater Capital Fund Revenues: <br />613-000-0000-39200 Transfer In 600,000$ <br />Total Sewer Fund Revenues: <br />Stormwater Capital Fund Expenses <br />Capital Outlay <br />613-496-9500-45300 Improvements Other Than Bldgs 325,405 <br />Total Capital Outlay 325,405$ <br />Bonding <br />613-496-9500-46010 Bond Principal 225,000 <br />613-496-9500-46130 Bond Interest 34,338 <br />Total Bonding 259,338 <br />Total Stormwater Capital Fund Expenses 584,743 <br />29