|
Fund: 245 Storm Water Revenues
<br />Account Description 2007 2008 2009 2010 Description
<br />3610 Interest revenue 31,875 34,000 34,000 25,000 Estimated interest earnings at 2.50%.
<br />31,875 34,000 34,000 25,000
<br />3730 Utility sales 196,760 202,662 225,669 268,046 Estimated surface water charges.
<br />196,760 202,662 225,669 268,046
<br />3972 Transfers - Vehicle & equip Fd 40,000 40,000 40,000 40,000 Transfer for capital equipment purchases
<br />40,000 40,000 40,000 40,000
<br />Fund: 245 Department: 4415 System Maintenance
<br />1230 Supplies, equipment 200 400 200 500 Miscellaneous equipment (laser level)
<br />5,000 1,000 1,000 1,000 Hoses & nozzles
<br />5,200 1,400 1,200 1,500
<br />1240 Supplies, streets 2,000 600 600 600 Bituminous mix
<br />2,000 600 600 600
<br />1600 Supplies, operating 400 300 300 300 Cement mix
<br />2,600 1,200 1,200 1,200 Concrete adjustment rings
<br />200 200 200 200 CD's, DVD's, software upgrade for camera van
<br />2,200 800 800 800 Catch basin castings
<br />5,400 2,500 2,500 2,500
<br />1700 Motor fuels 1,860 1,860 2,550 2,250 600 gallons diesel fuel @ $3.75 / gallon for Vactor
<br />1,860 1,860 2,550 2,250
<br />2100 Books/Periodicals - 500 500 150 Storm water books/periodicals
<br />- 500 500 150
<br />2400 Uniforms 1,140 1,140 1,188 1,188 Uniforms 0.95 FTE @ $1,250 (inlcudes jackets/boots per contract)
<br />1,140 1,140 1,188 1,188
<br />2410 Mats & towels 800 800 800 800 Share of floor mats & shop towels
<br />800 800 800 800
<br />3030 Other professional services 1,600 1,600 1,600 1,600 GIS data input
<br />6,000 6,000 6,000 5,000 Consulting engineers
<br />- - - 5,000 Arcview/GIS base map consulting (Sewer 10,000 & Water 10,000)
<br />- - - 10,000 FEMA Study
<br />7,000 7,000 - - Map development and plan updates & reviews
<br />15,000 - - - Feasibility report - wetland Arden Ave and TH 10 or other area
<br />- 5,000 - - Rain Garden program
<br />29,600 19,600 7,600 21,600
<br />3100 Communications 480 1,200 1,200 1,200 Cell Phone
<br />480 1,200 1,200 1,200
<br />3610 Memberships 85 85 85 - CPV Program
<br />- - - 113 APWA/MN
<br />- 690 690 690 Minnesota Cities Storm Water Coalition
<br />- 65 65 65 MN Safety Council
<br />85 840 840 868
<br />3630 Training 200 200 200 200 Seminars & training sessions
<br />700 700 700 700 Publice Education Fund
<br />150 150 150 150 Trench safety seminar
<br />150 150 150 150 Competent person training
<br />500 500 500 500 Computer / Database training
<br />1,700 1,700 1,700 1,700
<br />4800 Insurance 2,163 1,900 1,900 1,900 Share of property/liability insurance
<br />2,163 1,900 1,900 1,900
<br />5150 Repairs, utilities 50,000 70,000 70,000 50,000 Repair storm sewer and drainage issues throughout the city
<br />10,000 10,000 10,000 10,000 minor system repair/rehabilitation
<br />60,000 80,000 80,000 60,000
<br />7050 Construction - 230,000 - - Spring Creek Regional Sedimantation Pond Project
<br />- - 40,000 - Storm water system upgrades in conjunction with major roadway program
<br />- - - 48,000 Storm water projects, Subwatershed SC-1, SC-3, EW-4
<br />- - 315,000 - Storm water projects, Subwatershed AA-2, AA-6, EW-4
<br />- 230,000 355,000 48,000
<br />7950 Depreciation 15,000 35,000 35,000 35,000 Estimated depreciation
<br />15,000 35,000 35,000 35,000
<br />9900 Transfer out - - - 40,000 Storm water system upgrades in conjunction with major roadway program
<br />- - - 40,000
<br />125,428 379,040 492,578 219,256
<br />12/03/2009 10:26 AM111
|