|
Fund: 100 Department: 4360
<br />Parks (continued)
<br />Account Description
<br />2018
<br />2019
<br />2020
<br />2021 Description
<br />3100
<br />Telephone
<br />1,206
<br />1,206
<br />1,206
<br />1,206
<br />Cellular phones (13. 1 % of $9,200)
<br />850
<br />850
<br />850
<br />850
<br />GPS units for mowers (split with dept 4472)
<br />2,056
<br />2,056
<br />2,056
<br />2,056
<br />3200
<br />Water & wastewater
<br />6,500
<br />6,500
<br />6,500
<br />6,500
<br />Parkland irrigation & park bathrooms
<br />6,500
<br />6,500
<br />6,500
<br />6,500
<br />3210
<br />Electricity
<br />10,000
<br />10,000
<br />12,000
<br />12,000
<br />Est. 5 park buildings, park sec. lighting, court & field lighting & splash pad
<br />10,000
<br />10,000
<br />12,000
<br />12,000
<br />3220
<br />Natural gas
<br />4,800
<br />4,800
<br />4,800
<br />4,800
<br />Heating cost for Random, Hillview, Groveland, & Lambert Park bldgs.
<br />4,800
<br />4,800
<br />4,800
<br />4,800
<br />3610
<br />Memberships
<br />40
<br />-
<br />-
<br />-
<br />Minnesota Safety Council
<br />50
<br />50
<br />50
<br />50
<br />Playground inspector license
<br />90
<br />50
<br />50
<br />50
<br />3630
<br />Training & conferences
<br />75
<br />75
<br />75
<br />75
<br />Computer classes
<br />100
<br />100
<br />100
<br />100
<br />Hearing tests/RTN training (2@$50)
<br />60
<br />60
<br />60
<br />60
<br />Maintenance EXPO
<br />110
<br />110
<br />110
<br />110
<br />Loss control workshops
<br />750
<br />1,600
<br />1,600
<br />1,600
<br />Playground inspection training (Certified Playground Safety Inspector CPSI)
<br />375
<br />375
<br />375
<br />375
<br />Equipment training (18.2% of $2,050)
<br />200
<br />200
<br />200
<br />200
<br />Pesticide application class (every 2 years)
<br />1,670
<br />2,520
<br />2,520
<br />2,520
<br />3900
<br />Grants & subsidies
<br />11,500
<br />11,500
<br />11,500
<br />11,500
<br />Lakeside Park share of operating costs
<br />11,500
<br />11,500
<br />11,500
<br />11,500
<br />4010
<br />Rental, equipment
<br />2,000
<br />2,000
<br />2,000
<br />2,000
<br />Tools and equipment (sod cutter, chipper, concrete mixer, etc...)
<br />2,000
<br />2,000
<br />2,000
<br />2,000
<br />4030
<br />Portable restrooms
<br />5,000
<br />5,000
<br />5,500
<br />5,500
<br />For May thru Oct, plus special events such as
<br />tournaments, & extra cleanings and insurance
<br />5,000
<br />5,000
<br />5,500
<br />5,500
<br />4800
<br />Bonding & insurance
<br />11,000
<br />11,000
<br />11,000
<br />11,000
<br />Insurance policy premiums
<br />4,000
<br />4,000
<br />4,000
<br />4,000
<br />Allowance for insurance policy deductibles
<br />15,000
<br />15,000
<br />15,000
<br />15,000
<br />5110
<br />Repairs, bldgs & grounds
<br />750
<br />750
<br />750
<br />750
<br />Windows, doors, & lock repairs
<br />1,000
<br />1,000
<br />1,000
<br />1,000
<br />Building exterior repairs
<br />1,500
<br />1,500
<br />1,500
<br />1,500
<br />Irrigation system repairs
<br />1,000
<br />1,000
<br />1,000
<br />750
<br />Field light repairs
<br />2,500
<br />2,500
<br />2,500
<br />3,000
<br />Repairs to playground equipment
<br />2,500
<br />2,500
<br />1,500
<br />1,250
<br />Repairs to furnaces, plumbing, phones, electrical, etc
<br />1,440
<br />1,440
<br />HVAC preventive maintenance agreement (4 park buildings)
<br />9,250
<br />9,250
<br />9,690
<br />9,690
<br />122,714 125,434 129,459 128,274
<br />-12.81% 2.22% 3.21% -0.92%
<br />10 yr avg 10 yr avg
<br />115,597 118,510
<br />
|