|
Fund: 700 Department: 4823 Water Infrastructure & Equipment Maintenance
<br />Account Description 2020 2021 2022 2023 Description
<br />1210 Supplies, Bldgs & grounds 100 100 100 100 Mops, buckets, brooms
<br />500 500 500 500 Light tubes & ballasts
<br />200 200 200 200 Paper products
<br />200 200 200 200 Paint, thinner, & brushes
<br />750 750 750 1,000 Black dirt & sod/seed, landscaping materials
<br />500 500 500 500 Misc. cleaners for well houses & % of shop
<br />500 500 500 500 Irrigation parts
<br />2,750 2,750 2,750 3,000
<br />1220 Supplies, vehicles 300 300 300 300 Air, oil, fuel, & transmission filters
<br />100 100 100 100 Fluids
<br />400 400 400 400 Batteries and tires
<br />50 50 50 50 Paint sealant
<br />150 150 150 150 Tune ups
<br />500 500 500 1,000 Misc repairs
<br />1,500 1,500 1,500 2,000
<br />1230 Supplies, equipment < $5000 100 100 100 100 Tune ups
<br />100 100 100 100 Grounds maintenance equipment
<br />100 100 100 100 Blades, suction hoses, filter screens
<br />175 175 175 175 Hydraulic fluid: 35 gallons @ $4.80 / gallon
<br />200 200 200 200 Solvents & cleaning fluids
<br />200 200 200 200 Air compressor & dehumidifier parts
<br />1,500 1,500 1,500 1,500 Chemical equipment parts (fluoride pumps)
<br />250 250 250 250 Air, oil, fuel, & trans filters (emergency generator)
<br />2,625 2,625 2,625 2,625
<br />1240 Supplies, streets 4,500 4,500 4,500 5,000 Asphalt/concrete/sod/seed for patching minor street, curb, driveway repairs.
<br />4,500 4,500 4,500 5,000
<br />1250 Supplies, utilities 2,500 2,500 5,000 5,000 Paint & sandblasting materials for hydrants
<br />500 500 500 500 Copper, steel & PVC pipe
<br />1,500 1,500 1,250 1,250 Valve box risers, main repair clamps
<br />1,000 1,000 750 750 Hydrant markers
<br />- - - - De-chlorinator
<br />3,450 3,450 3,000 3,000 Hydrant parts (hydrant pump $450 - 2017)
<br />5,000 5,000 3,450 3,450 Meter supplies, etc. (move from account 1600)
<br />13,950 13,950 13,950 13,950
<br />1260 Supplies, traffic control 200 200 200 200 Traffic cones / safety vests
<br />200 200 200 200
<br />1600 Supplies, operating 500 500 500 500 Propane, acetylene & oxygen supplies
<br />400 400 400 400 Gloves, masks, & rags
<br />1,850 1,850 1,850 2,850 Film, first aid supplies, & batteries (add hearing protection)
<br />2,500 2,500 2,500 3,000 Location flags & paint (moved from account 1250)
<br />250 250 250 250 Cleaning supplies
<br />1,500 1,500 1,500 1,500 Additional & replacement hand tools
<br />7,000 7,000 7,000 8,500
<br />1700 Motor fuels & lubs 620 580 1,568 2,138 Diesel fuel - 475 gallons @ $4.50
<br />450 450 450 450 Oil
<br />3,380 2,990 3,575 4,875 Unleaded fuel: 1,300 gallons @ $3.75
<br />4,450 4,020 5,593 7,463
<br />2400 Uniforms 1,100 1,100 1,100 1,100 Uniforms 15.5% of $4,500 and clothing 1.7 FTE x $175 per contract
<br />1,100 1,100 1,100 1,100
<br />2410 Mats & towels 620 620 620 620 Share of floor mats & shop towels (15.5% of $4,000)
<br />620 620 620 620
<br />3030 Other professional services 180 180 400 700 Backflow prevention testing
<br />3,500 3,500 3,500 4,500 Water system leak survey (every 2 years)(not done in 2019)
<br />- - - 20,000 Consultant well head protection phase II
<br />850 850 850 2,500 Annual inspections heating units in all water buildings
<br />1,496 1,496 1,496 2,500 Annual inspection generator units
<br />- - - 450 Copier maintenance agreement (Split with 730)
<br />500 500 500 700 Broadleaf control
<br />1,000 6,000 6,000 6,000 Asset management software
<br />250 250 250 450 Fire sprinkler inspections/testing
<br />200 200 200 200 Fire extinguisher inspection/service (10 @ $20)
<br />750 750 750 1,500 Gopher State One-call locates
<br />2,750 2,750 2,750 2,750 Safety Data Service (1/3 Sewer, 1/3 Storm Water)
<br />3,000 3,000 3,000 3,500 ArcView/GIS base map and engineering consulting (Split with 730)
<br />14,476 19,476 19,696 45,750
<br />3100 Communications - telephone 400 400 400 600 Service & repair
<br />1,954 1,954 1,954 1,954 Cellular phone service (20.06% of $9,200)
<br />631 1,440 1,440 1,440 Data cards for SCADA (4)(75%)(40.01 per card) balance in Sewer
<br />90 90 90 90 800 MHz license fee (33%)(5 radios @ $4.48 per month)
<br />3,075 3,884 3,884 4,084
<br />3200 Water and wastewater charges 7,200 7,200 7,200 7,200
<br />7,200 7,200 7,200 7,200
<br />46
|