12-14-2020-R - Laserfiche WebLink

Home Browse Search

CITY OF ARDEN HILLS, MINNESOTA Function: Public Works 602 Activity: Sanitary Sewer 49490 Activity Scope Objectives Issues Budget Commentary 2018 2019 2020 2021 Budget Summary ACTUAL ACTUAL BUDGET BUDGET Personnel Services 330,237$ 395,204$ 435,970$ 455,670$ Commodities 16,196 14,738 13,200 16,500 Contractual Services 1,296,054 1,213,149 1,323,880 1,345,280 Capital Outlay - - 124,390 785,000 Other Charges 138,549 138,291 162,750 166,650 Total 1,781,036$ 1,761,381$ 2,060,190$ 2,769,100$ Percent Change (-1.1%) 17.0% 34.4% Full-Time Equivalent positions 3.52 4.05 4.11 4.05 Expenditures by Classification The 2021 operating budget is an increase of 2.5% from the previous year’s adopted budget with an overall increase of 34.4% with capital outlay and debt service. Capital outlay costs for 2021 are related to lift station rehabilitation, sewer lining and the sewer portion of future street improvements. An operating transfer ($126,000) has also been budgeted to the Equipment, Building, and Replacement Fund. 2021 BUDGET Fund # : Activity # : The Sanitary Sewer Utility Fund is a self-sustaining fund, or enterprise fund of the City. The maintenance of the sanitary sewer lines and lift stations are the responsibility of the Public Works Department. The maintenance program involves inspections, flushing and cleaning of sewer lines and routine maintenance of the lift stations. Wastewater flows into the Metropolitan Council’s system to be treated. 1. Work to eliminate inflow and infiltration from the sanitary sewer system. 2. Maintain the sanitary sewer so as to provide dependable service for the users. 1. Ground water inflow and infiltration problems. 2. Aging system. 16% 49% 28%6% Personnel Services Commodities Contractual Services Capital Outlay Other Charges 59