|
Fund: 100 Department: 4472 Snow & Ice Control
<br />Account
<br />Description
<br />2018
<br />2019
<br />2020
<br />2021
<br />Description
<br />1230
<br />Supplies, equipment < $5000
<br />500
<br />4,500
<br />-
<br />400
<br />2,000
<br />500
<br />-
<br />-
<br />400
<br />2,000
<br />500
<br />5,000
<br />-
<br />400
<br />2,000
<br />500
<br />5,000
<br />-
<br />400
<br />1 2,000
<br />Filters
<br />Skidsteer broom
<br />Snow blower for skid steer
<br />Chloride Tank
<br />Cutting edges, plow shoes
<br />7,400
<br />2,900
<br />7,900
<br />7,900
<br />1600
<br />Supplies, operating
<br />800
<br />2,250
<br />28,125
<br />800
<br />2,250
<br />28,125
<br />800
<br />2,250
<br />28,125
<br />800
<br />2,250
<br />28,125
<br />Welding supplies, steel stock, sod for boulevards, etc.
<br />Liquid Mg Chloride: 1,500 gallons @ $1.50 per gallon.
<br />Salt: 375 tons @ $75 per ton.
<br />31,175
<br />31,175
<br />31,175
<br />31,175
<br />1700
<br />Motor fuels & lubricants
<br />180
<br />3,000
<br />180
<br />3,100
<br />180
<br />3,250
<br />180
<br />2,900
<br />Engine oil: 30 gallons @ $6.00 per gallon.
<br />Diesel fuel: 1,000 gallons @ $2.90 per gallon.
<br />3,180
<br />3,280
<br />3,430
<br />3,080
<br />2400
<br />Uniforms & clothing
<br />370
<br />158
<br />370
<br />158
<br />300
<br />158
<br />300
<br />158
<br />Uniforms (8.2% of $4,500)
<br />Clothes & boots allowance (.9@$175)
<br />528
<br />528
<br />458
<br />458
<br />2410
<br />Mats & towels
<br />328
<br />328
<br />328
<br />328
<br />Cost share of mats & towels (8.2% of $4,000)
<br />328
<br />328
<br />328
<br />328
<br />3030
<br />Other professional services
<br />1,375
<br />1,450
<br />1,450
<br />1,450
<br />Weather service reports
<br />1,375
<br />1,450
<br />1,450
<br />1,450
<br />3100
<br />Telephone
<br />579
<br />600
<br />579
<br />600
<br />579
<br />750
<br />579
<br />750
<br />Cellphone (6.3% of $7,500)($9,200)
<br />GPS data cards
<br />1,179
<br />1,179
<br />1,329
<br />1,329
<br />3610
<br />Memberships
<br />70
<br />-
<br />Minnesota Safety Council
<br />70
<br />-
<br />-
<br />-
<br />3630
<br />Training
<br />85
<br />200
<br />85
<br />200
<br />85
<br />200
<br />85
<br />200
<br />Hearing tests/RTN training (1.1(d$XX)
<br />Defensive Driving class (2 staff)
<br />285
<br />285
<br />285
<br />285
<br />5130
<br />Repairs, equipment
<br />2,500
<br />5,500
<br />6,000
<br />6,000
<br />Plow, blower, salt spreader repairs, paint plow assemblies
<br />2,500
<br />1 5,500
<br />6,000
<br />6,000
<br />48,020 46,625 52,355 52,005
<br />-3.71% -2.91% 12.29% -0.67%
<br />10 yr avg 10 yr avg
<br />45,108.20 45,705.40
<br />W
<br />
|