|
City of Lake Elmo
<br />2026 Draft Budgets
<br />August 19, 2025
<br />2023 2024 2025 2026 2026 Change from
<br />Account Number Description Actual Actual Budget Budget Requests Revised
<br />Change from
<br />Requested
<br />Prior Year
<br />Budget 2026 Notes
<br />9000 Transfers
<br />Transfers
<br />101-900-9000-47201 Transfer to Project Fund 16,902 - - 0%
<br />101-900-9000-47250 Transfer to Vehicle Replacement Fund 250,000 167,328 - - moved to a separate levy in 2025
<br />Total Transfers 266,902$ 167,328$ -$ -$ -$ -$
<br />9000 Total Transfers 266,902$ 167,328$ -$ -$ -$ -$
<br />9001 Contingency Reserve
<br />Contingency Reserve
<br />Reserve - - 35,000 36,653 - (36,653) -100.00%balancing line / surplus in order to maintain fund balance ratio.
<br />Total Contingency Reserve - - 35,000 36,653 - (36,653) -100.00%
<br />9001 Total Contingency Reserve -$ -$ 35,000 36,653 - (36,653) -100.00%
<br />General Fund Expenditure Summary 2023 Actual 2024 Actual 2025 Budget 2026 Requested 2026 Revised
<br /> Diff from 26
<br />Requested
<br />Change from
<br />2025 Budget
<br />1110 Mayor & Council 56,842$ 46,144$ 73,328$ 67,168$ 67,168$ -$ -8.40%
<br />1320 Administration 506,102$ 573,559$ 777,578$ 834,616$ 818,862$ (15,754)$ 5.31%
<br />1410 Elections 6,881$ 21,116$ 8,315$ 44,691$ 44,691$ -$ 437.48%
<br />1450 Communications 50,812$ -$ -$ -$ -$ -$ #DIV/0!
<br />1520 Finance 174,557$ 256,644$ 377,044$ 470,680$ 431,597$ (39,084)$ 14.47%
<br />1910 Planning & Zoning 217,156$ 436,588$ 633,844$ 779,020$ 778,189$ (831)$ 22.77%
<br />1930 Engineering Services 32,855$ 37,200$ 35,000$ 53,970$ 53,970$ -$ 54.20%
<br />1940 City Hall 36,687$ -$ -$ -$ -$ -$ #DIV/0!
<br />2100 Police 1,048,618$ 1,290,554$ 1,396,730$ 1,435,423$ 1,435,423$ -$ 2.77%
<br />2150 Prosecution 36,949$ 50,540$ 50,000$ 52,983$ 52,983$ -$ 5.97%
<br />2220 Fire 1,387,730$ 1,514,880$ 1,559,191$ 1,891,666$ 1,865,860$ (25,805)$ 19.67%
<br />2400 Building Inspection 677,312$ 776,397$ 1,084,080$ 1,131,350$ 1,126,610$ (4,740)$ 3.92%
<br />2500 Emergency Communications 4,311$ 4,500$ 4,500$ 5,035$ 5,035$ -$ 11.89%
<br />2700 Animal Control 19,172$ 23,998$ 14,500$ 22,000$ 22,000$ -$ 51.72%
<br />3100 Streets 1,450,333$ 1,800,311$ 1,215,818$ 1,201,085$ 1,190,210$ (10,875)$ -2.11%
<br />5200 Parks & Recreation 412,051$ 496,013$ 687,513$ 950,815$ 949,782$ (1,033)$ 38.15%
<br />9000 Transfers 266,902$ 167,328$ -$ -$ -$ -$ 0.00%
<br />9001 Contingency Reserve -$ -$ 35,000$ 36,653$ -$ (36,653)$ -100.00%
<br />6,385,270$ 7,495,770$ 7,952,441$ 8,977,154$ 8,842,380$ (134,774)$ 11.19%
<br />1,024,713$ (134,774)$ -1.50%
<br />Total General Fund Expenditures:6,385,270$ 7,495,770$ 7,952,441$ 8,977,154$ 8,842,380$ (134,774)$ 11.19%
<br />0%
<br />Total Gen Fund Revs. Over/(Under) Expenditures: 1,310,791$ 1,269,909$ (626)$ 0$ (270,089)$ (270,090)$
<br />Surplus Deficit
<br />17
|