Page 16 - CityofBlueMoundFY26AdoptedBudget
P. 16

900-900-6710-00  Expense Active   Gross Wages                                               164530
            900-900-6720-00  Expense Inactive Holiday Wages                                                  0
            900-900-6730-00  Expense Active   Overtime Wages                                             15675
            900-900-6740-00  Expense Inactive Vacation Wages                                                 0
            900-900-6750-00  Expense Inactive PTO Wages                                                      0
            900-900-6810-00  Expense Active   Permit & License Fees                                       3100
            900-900-6820-00  Expense Active   Postage                                                      300
            900-900-6825-00  Expense Active   Printing                                                       0
            900-900-6850-00  Expense Active   Professional Gear & Equipment (Expense)                        0
            900-900-6877-00  Expense Active   Sewer Line Maintenance & Repairs                           25000
            900-900-6878-00  Expense Active   Sewer Line Testing                                           200
            900-900-6879-00  Expense Active   Water Line Maintenance & Repair                            30000
            900-900-6881-00  Expense Active   Building Repair & Maintenance                               2100
            900-900-6883-00  Expense Active   Equipment Repair & Maintenance                              4000
            900-900-6884-00  Expense Active   Infrastructure Repairs & Maintenance                           0
            900-900-6885-00  Expense Inactive Parks Repair & Maintenance                                     0
            900-900-6886-00  Expense Inactive Signage                                                        0
            900-900-6887-00  Expense Inactive Street Repair & Maintenance                                    0
            900-900-6888-00  Expense Active   Vehicle Repair & Maintenance                                5440
            900-900-6889-00  Expense Active   Well Site Maintenance                                      41300
            900-900-6910-00  Expense Active   Security Expense                                               0
            900-900-6920-00  Expense Active   Small Tools & Equipment                                     1000
            900-900-6960-00  Expense Active   Telephone                                                   1776
            900-900-6970-00  Expense Inactive Travel                                                         0
            900-900-6992-00  Expense Active   Electric                                                   44000
            900-900-7010-00  Expense Inactive Waste Removal                                                  0
            900-900-7020-00  Expense Inactive Website - Design & Fees                                        0
            900-900-7030-00  Expense Active   Wholesale Wastewater                                      213000
            900-900-7099-00  Expense Inactive COVID Expenses (Expense)                                       0
            900-900-8999-00  Expense Active   Financial and Operations Software                              0
            900-900-9100-01  Expense Inactive Capital Reserve Savings                                        0
            900-900-9100-03  Expense Inactive Jetter                                                         0
            900-900-9100-08  Expense Active   Vehicles - Water Dept                                          0
            900-900-9110-00  Expense Active   Water Debt Service Reserves                                    0
            900-900-9200-00  Expense Inactive Bond Series Annual Service Fee                                 0
            900-900-9250-00  Expense Active   Principal                                                      0
            900-900-9251-00  Expense Active   Interest                                                       0
            900-900-9500-00  Expense Active   Depreciation Expens (Other Expense)                            0
            900-900-9650-00  Expense Active   Compensated Absences Adjustment                                0
            900-900-9820-00  Expense Active   Transfer to Debt Service                                  526270
            900-900-9850-00  Expense Active   Transfer to General Fund                                   59408
            900-900-9870-00  Expense Active   Transfer to Capital Projects                                   1
            900-915-6110-00  Expense Active   Computer & Software Expenses                                 300
            900-915-6139-00  Expense Active   Contract Services - IT                                         0
            900-915-6150-00  Expense Active   Contract Services - Other                                   9000
            900-915-6170-00  Expense Active   Credit Card Fees                                           40000
            900-915-6180-00  Expense Active   Dues & Subscriptions                                         150
   11   12   13   14   15   16   17   18   19   20   21