Laserfiche WebLink
CITY OF MOUNDS VIEW DEPARTMENTAL BUDGET DETAIL - 1995 EXPENDITURES <br /> ???-4375 GOLF COURSE ENTERPRISE CLUBHOUSE 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 $0 $0 $0 <br /> 011 OVERTIME, REGULAR $0 $0 $0 $0 $0 $0 $0 <br /> 020 SALARIES, TEMP + PART $0 $0 $0 $0 $38,855 $38,855 $0 <br /> 030 PENSIONS $0 $0 $0 $0 $3,546 $3,546 $0 <br /> 040 GROUP INSURANCE $0 $0 $0 $0 $0 $0 $0 <br /> 050 WORKERS COMPENSATION $0 $0 $0 $0 $152 $12 $0 <br /> TOTAL PERSONNEL SERVICES $0 $0 $0 $0 $42,553 $42,413 $0 <br /> MATERIALS + SUPPLIES <br /> 121 SUPPLIES, BLDGS & GRND $0 $0 $0 $0 $17,000 $17,000 $0 <br /> 122 SUPPLIES, VEHICLE $0 $0 $0 $0 $0 $0 $0 <br /> 123 SUPPLIES, EQUIPMENT $0 $0 $0 $0 $0 $0 $0 <br /> 160 SUPPLIES, OPERATING $0 $0 $0 $0 $6,000 $6,000 $0 <br /> 170 MOTOR FUELS & LUBRICAN $0 $0 $0 $0 $0 $0 $0 <br /> 240 UNIFORMS + CLOTHING $0 $0 $0 $0 $415 $415 $0 <br /> TOTAL MATERIALS + SUPPLIES $0 $0 $0 $0 $23,415 $23,415 $0 <br /> CONTRACTUAL SERVICES <br /> ??? WATER & SEWER SERVICE $0 $0 $0 $0 $1,150 $1,150 $0 <br /> 303 LICENSE/CERTIFICATE $0 $0 $0 $0 $7,750 $7,750 $0 <br /> 310 TELEPHONE $0 $0 $0 $0 $4,000 $4,000 $0 <br /> 321 ELECTRICITY $0 $0 $0 $0 $3,000 $3,000 $0 <br /> 322 NATURAL GAS $0 $0 $0 $0 $2,000 $2,000 $0 <br /> 342 ADVERTISING $0 $0 $0 $0 $2,000 $2,000 $0 <br /> 354 DEBRIS REMOVAL $0 $0 $0 $0 $1,500 $1,500 $0 <br /> 356 SATELLITES $0 $0 $0 $0 $0 $0 $0 <br /> 361 MEMBERSHIPS $0 $0 $0 $0 $0 $0 $0 <br /> 362 CONFERENCES $0 $0 $0 $0 $0 $0 $0 <br /> 363 TRAINING $0 $0 $0 $0 $0 $0 $0 <br /> 390 GRANTS + SUBSIDIES $0 $0 $0 $0 $0 $0 $0 <br /> 401 RENTAL, EQUIPMENT $0 $0 $0 $0 $0 $0 $0 <br /> 511 REPAIR, BLDG + GROUNDS $0 $0 $0 $0 $400 $400 $0 <br /> 513 REPAIRS, EQUIPMENT $0 $0 $0 $0 $0 $0 $0 <br /> TOTAL CONTRACTUAL SERVICES $0 $0 $0 $0 $21,800 $21,800 $0 <br /> CAPITAL OUTLAY <br /> 702 BUILDINGS & STRUCTURES $0 $0 $0 $0 $0 $0 $0 <br /> 703 EQUIPMENT $0 $0 $0 $0 $0 $30,000 $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 $0 $30,000 $0 <br /> TOTAL CLUBHOUSE OPERATIONS $0 $0 $0 $0 $87,768 $117,628 $0 <br />