|
CITY OF ST. ANTHONY VILLAGE
<br />2026 BUDGET
<br />OVERALL LEVY
<br />*2025 OVERALL PRELIMINARY LEVY
<br />2025 $ Change 2026 % Change
<br />General Fund 6,336,888$ 735,647$ 7,272,535$ 11.61% includes SAV portion of PD capital expenses
<br />HRA Fund 209,414 - 209,414 0.00%
<br />CIP Fund 428,200 (169,184) 259,016 -39.51% moved PD capital costs to Police fund
<br />Debt Service Funds 1,458,695 382,258 1,840,953
<br />Infrastructure Fund 1,103,486 (382,258) 721,228
<br />Building Improvement Fund 115,500 5,000 120,500 4.33%
<br />Park Improvement Fund 30,000 10,000 40,000 33.33%
<br />Total 9,682,183$ 581,463$ 10,463,646$ 6.01%
<br />Add 1 FT Firefighter/Paramedic
<br />Includes phase in of 1 of 6 fire fighters/paramedics 125,285$ 10,588,931$
<br />associated POC recruitment reduction (29,000)$ 10,559,931$ 9.07%
<br />Add 2 FT Firefighter/Paramedics
<br />Includes phase in of 2 of 6 fire fighters/paramedics 250,570$ 10,714,216$ 10.66%
<br />Add 3 FT Firefighter/Paramedics
<br />Includes phase in of 3 of 6 fire fighters/paramedics 375,855$ 10,839,501$ 11.95%
<br />SAFD has applied for SAFR grant to reduce budget impact if awarded
<br />
<br />*Factors included in Preliminary Levy estimate:
<br />2) Health Insurance premiums increased an average of 6.7 %
<br />4.) PFML (Paid Family Medical Leave) begins 2026 .88% of general fund wage impact is $46,996 can share up to 50/50 with EE to reduce to $23,498
<br />5) Includes planned transition to Little Canada for buliding inspection services
<br />6) Reflects $921 increase in Local Government Aid
<br />7) 2026 charges for police services not included in General Fund
<br />8) Includes same level of excess TIF collections.
<br />9) Liquor transfer to General Fund remains at $300,000
<br />10) HRA Levy remains at same level as 2025.
<br />11) Debt service levy at a zero levy increase.
<br />12) Building, Infrastructure, Park improvement annual levy increases are consistent with Long Term Capital plans. Police Capital costs included in net police costs
<br />Please note that for the every $98,622 in General Fund incremental spending, equals a 1% overall levy increase.
<br />HRA, Capital
<br />and Debt
<br />Levy
<br />Impacts
<br />General
<br />Fund Cost
<br />Drivers
<br />1) Includes Union contract agreement of 3% increase, also applied as general COLA
<br />3) 2024 included used of fund balance from 2023 Public Safety Aid of $200,751 - 2.07% levy impact/offset by use of general fund balance $200,000
<br />General
<br />Fund
<br />Revenue
<br />Impacts
<br />0.00% combined debt & infrastructure 0% increase
|