|
Fund: 100 Department: 4360 Parks (continued)
<br />Account Description 2008 2009 2010 2011 Description
<br />3100 Telephone 1,200 1,200 1,200 1,200 Cellular phones
<br />100 100 - - Replace telephones in park buildings
<br />2,000 2,200 300 300 Security at Silver View (phones removed from park buildings)
<br />3,300 3,500 1,500 1,500
<br />3200 Water & wastewater 6,000 7,500 7,500 6,000 Parkland irrigation & park bathrooms
<br />6,000 7,500 7,500 6,000
<br />3210 Electricity 5,150 6,469 6,500 6,500 Est. 5 park buildings, park sec. lighting, court & field lighting & misc.
<br />5,150 6,469 6,500 6,500
<br />3220 Natural gas 3,195 4,978 5,000 5,000 Heating cost for Random, Hillview, Groveland, & Lambert Park bldgs.
<br />3,195 4,978 5,000 5,000
<br />3610 Memberships 400 - - - MN Recreation & Park Assoc
<br />65 65 65 65 Minnesota Safety Council
<br />85 - - - St of Minn, CPV Program
<br />550 65 65 65
<br />3630 Training & conferences 40 40 40 40 Chemical applicator license
<br />250 250 75 75 Computer classes
<br />500 500 - - Tuition reimbursement
<br />200 200 200 200 Confined space training
<br />120 120 120 120 Hearing tests
<br />370 370 370 370 Low voltage/power limited training
<br />60 60 60 60 Maintenance EXPO
<br />110 110 110 110 MPRA & loss control workshops
<br />200 200 - - Minn Toro Industries school
<br />200 200 200 200 Pesticide application class
<br />20 20 20 20 Pesticide license renewal
<br />100 100 100 100 State low voltage electrical licenses (2)
<br />450 450 450 450 Sewer, Water & traffic certificates
<br />- - - 100 Tree inspector license
<br />60 60 60 - Work zone traffic control
<br />2,680 2,680 1,805 1,845
<br />3900 Grants & subsidies 10,608 10,608 10,608 10,608 Lakeside Park share of operating costs
<br />10,608 10,608 10,608 10,608
<br />4010 Rental, equipment 200 200 200 200 Tools and equipment
<br />200 200 200 200
<br />4030 Portable restrooms 7,500 6,300 6,300 6,150 For May thru Oct, plus special events such as
<br /> tournaments, & extra cleanings and insurance
<br />7,500 6,300 6,300 6,150
<br />4800 Bonding & insurance 14,500 14,000 12,000 12,000 Insurance policy premiums
<br />2,500 3,000 3,000 3,000 Allowance for insurance policy deductibles
<br />17,000 17,000 15,000 15,000
<br />5110 Repairs, bldgs & grounds 720 720 500 1,000 Windows & doors
<br />515 515 500 1,000 Replace locks
<br />515 515 500 500 Light bulbs
<br />515 515 500 1,500 Repairs to furnaces, plumbing, phones, electrical, etc
<br />2,265 2,265 2,000 4,000
<br />7030 Capital, equipment - - - - Mower replacement (vehicle & equip. fund)
<br />- - - 24,000 Chipper
<br />- 32,000 - 36,000 Replace #404 F250 (postponed from to 2009)
<br />- - - 6,000 Plow for unit #428
<br />- 32,000 - 66,000
<br />7050 Capital, construction 4,000 - - - Mounument signs for 1/2 of parks (1st half started in 07)
<br />- - - - Resurface Silverview Basketball Court
<br />4,000 - - -
<br />107,582 138,574 100,333 164,013
<br />-20.56%28.81%-27.60%63.47%
<br />27
|