|
Fund: 700 Department: 4825 Water Production
<br />Account Description 2020 2021 2022 2023 Description
<br />1600 Supplies, operating 550 550 550 550 Computer supplies
<br />800 800 800 800 Testing reagents
<br />4,125 4,125 4,125 - Sulfur dioxide: 25 150# cylinders @ $1.10 per pound
<br />10,400 10,400 10,400 15,000 Chlorine: 8 - 1 ton cylinders @ .65 per pound
<br />10,350 10,350 10,350 7,000 Chlorine: 75 - 150 # cylinders @ $.92 per pound
<br />7,400 7,400 7,400 7,400 Hydrofluosilic acid: 20,000 pounds @ $0.37
<br />3,300 3,300 3,300 3,300 Chlorine neutralizer
<br />850 850 850 850 Sand separator
<br />37,775 37,775 37,775 34,900
<br />2400 Uniforms 235 235 235 235 Uniforms 3.6% of $4,500 and clothing .4 FTE x $175 per contract
<br />235 235 235 235
<br />2410 Mats & towels 144 144 144 144 Share of floor mats & shop towels (3.6% of $4,000)
<br />144 144 144 144
<br />3030 Other professional services 2,000 2,000 2,000 2,700 Bacteria tests (15*$15*12 months)(+$200 Health Dept Rule)
<br />800 800 800 800 Computer maintenance
<br />5,500 5,500 5,500 5,500 DNR water permit fee (ann. surcharge)(14 - $3826, 15 - $4462, 16 - $4532)
<br />1,120 1,120 1,120 1,120 Full scan tests - 4 @ $280
<br />600 600 600 600 Minimum contamination level (MCL) tests
<br />1,000 1,000 1,000 1,000 Radon tests
<br />800 800 800 800 Random sample tests
<br />1,425 1,425 1,425 1,425 MCES discharge permits (3*$475)
<br />300 300 300 300 MNDPS - EPCRA program ($100/WTP)
<br />5,000 5,000 5,000 5,000 Water Supply Plan
<br />18,545 18,545 18,545 19,245
<br />3210 Electricity 128,000 128,000 128,000 128,000 Electricity for wells, tower & reservoir
<br />128,000 128,000 128,000 128,000
<br />184,699 184,699 184,699 182,524
<br />4,254,833 5,009,083 3,556,668 2,951,704
<br />217.64%17.73%-29.00%-17.01%
<br />50
|