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 />408 Street Maintenance Fund <br />Street Maintenance Fund Revenues: <br />408-000-0000-34080 Current Ad Valorem Taxes 600,000 600,000 $0 0 <br />408-430-3100-33418 MSA - Maintenance - $0 260,869 from Jack's MSA spreadsheet. <br />408-000-0000-36210 Interest Earnings - - $247 6,000 <br />Total Street Maintenance Fund Revenues:600,000$ 600,000$ 266,869$ <br />Street Maintenance Fund Expenses: <br />Charges and Services <br />408-430-3100-43030 Engineering Services 50,000 50,000 $78,740 50,000 <br />408-430-3100-43040 Legal Services - $0 <br />408-430-3100-43150 Contract Services 500,000 500,000 $403,082 500,000 <br />408-430-3100-43510 Legal Publishing - $672 <br />Total Charges and Services 550,000$ 550,000$ 482,493$ 550,000$ <br />Total Street Maintenance Fund Expenses:550,000$ 550,000$ <br />32