Laserfiche WebLink
CITY OF MOUNDS VIEW DEPARTMENTAL BUDGET DETAIL - 1995 EXPENDITURES <br /> ???-4375 GOLF COURSE ENTERPRISE FUND GOLF COURSE OPERATIONS <br /> 1992 1993 1994 1994 DEPARTMENT TEAM COUNCIL <br /> ITEM DESCRIPTION ACTUAL ACTUAL BUDGETED ESTIMATED REQUESTS REQUESTS APPROVES <br /> PERSONNEL SERVICES <br /> 010 SALARIES, REGULAR $0 $0 $0 $0 $41,600 $41,600 $0 <br /> 011 OVERTIME, REGULAR $0 $0 $0 $0 $0 $0 $0 <br /> 020 SALARIES, TEMP + PART $0 $0 $0 $0 $21,000 $21,000 $0 <br /> 030 PENSIONS $0 $0 $0 $0 $6,652 $6,652 $0 <br /> 040 GROUP INSURANCE $0 $0 $0 $0 $3,960 $3,960 $0 <br /> 050 WORKERS COMPENSATION $0 $0 $0 $0 $2,611 $2,611 $0 <br /> TOTAL PERSONNEL SERVICES $0 $0 $0 $0 $75,823 $75,823 $0 <br /> MATERIALS + SUPPLIES <br /> 121 SUPPLIES, BLDGS & GRND $0 $0 $0 $0 $6,000 $6,000 $0 <br /> 122 SUPPLIES, VEHICLE $0 $0 $0 $0 $2,000 $2,000 $0 <br /> 123 SUPPLIES, EQUIPMENT $0 $0 $0 $0 $1,000 $1,000 $0 <br /> 160 SUPPLIES, OPERATING $0 $0 $0 $0 $0 $0 $0 <br /> 170 MOTOR FUELS & LUBRICAN $0 $0 $0 $0 $3,500 $3,500 $0 <br /> 240 UNIFORMS + CLOTHING $0 $0 $0 $0 $360 $360 $0 <br /> TOTAL MATERIALS + SUPPLIES $0 $0 $0 $0 $12,860 $12,860 $0 <br /> CONTRACTUAL SERVICES <br /> 303 OTHER PROF SERVICE $0 $0 $0 $0 $0 $0 $0 <br /> 310 TELEPHONE $0 $0 $0 $0 $0 $0 $0 <br /> 321 ELECTRICITY $0 $0 $0 $0 $0 $0 $0 <br /> 322 NATURAL GAS $0 $0 $0 $0 $0 $0 $0 <br /> 354 DEBRIS REMOVAL $0 $0 $0 $0 $0 $0 $0 <br /> 356 SATELLITES $0 $0 $0 $0 $558 $558 $0 <br /> 361 MEMBERSHIPS $0 $0 $0 $0 $640 $640 $0 <br /> 362 CONFERENCES $0 $0 $0 $0 $500 $500 $0 <br /> 363 TRAINING $0 $0 $0 $0 $360 $360 $0 <br /> 390 GRANTS + SUBSIDIES $0 $0 $0 $0 $0 $0 $0 <br /> 401 RENTAL, EQUIPMENT $0 $0 $0 $0 $500 $500 $0 <br /> 511 REPAIR, BLDG + GROUNDS $0 $0 $0 $0 $0 $0 $0 <br /> 513 REPAIRS, EQUIPMENT $0 $0 $0 $0 $0 $0 $0 <br /> TOTAL CONTRACTUAL SERVICES $0 $0 $0 $0 $2,558 $2,558 $0 <br /> CAPITAL OUTLAY <br /> 702 BUILDINGS & STRUCTURES $0 $0 $0 $0 $0 $0 $0 <br /> 703 EQUIPMENT $0 $0 $0 $0 $1,000 $5,000 $0 <br /> 704 VEHICLES $0 $0 $0 $0 $0 $0 $0 <br /> 705 CONSTRUCTION $0 $0 $0 $0 $0 $0 $0 <br /> TOTAL CAPITAL OUTLAY $0 $0 $0 $0 $1,000 $5,000 $0 <br /> TOTAL GOLF COURSE OPERATION $0 $0 $0 $0 $92,241 $96,241 $0 <br />