Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
5.b)i) Park Capital Fund YTD Comparison
PARK CAPITAL IMPROVEMENTS (FUND 404) 2016 2017 2017 2018 Account Description Actual Projected Adopted Proposed FUND BALANCE Revenue $ 8,253 $ 5,450 $ 33,700 $ 215,700 (24,907) $ (21,407) $ (18,907) $ (22,907) Designated - Wayne Erickson $ 15,125 Expenditures $ - $ 3,768 $ 34,700 $ 18,220 (9,877) $ (12,558) $ 187,603 Net Revenues (Expenditures) $ 8,253 $ 1,682 $ (1,000) $ 197,480 Balance January 1 $ (19,812) $ (11,559) $ (11,559) $ (9,877) Balance December 31 $ (11,559) $ (9,877) $ (12,559) $ 187,603 Advance from (to) Capital Improvement fund 1 $ (6,000) $ (3,000) $ (6,000) $ (6,000) CASH BALANCE 12/31 $ 17,4411 $ 16,123 1 $ 10,4411 $ 207,603 Balance by sub -fund Undesignated $ (1,777) $ (1,777) $ (1,776) $ 198,224 Designated - Lilliskogen $ (24,907) $ (21,407) $ (18,907) $ (22,907) Designated - Wayne Erickson $ 15,125 $ 13,307 $ 8,125 $ 12,287 $ (11,559) $ (9,877) $ (12,558) $ 187,603 Balance due to Capital Improvement Fund $ 29,000 $ 26,000 $ 23,000 $ 20,000 PARK CAPITAL IMPROVEMENTS (FUND 404) 2016 2017 2017 2018 Account Description Actual Projected Adopted Proposed REVENUE Charges for Services $ - $ 211 $ - $ - 34730 Ballfield Ad Revenue $ 2,100 $ 1,950 $ 2,700 $ 2,200 34780 Park Dedication Fees $ 6,000 $ 3,000 $ 6,000 $ 6,000 Total Charges for Services $ 8,100 $ 4,950 $ 8,700 $ 8,200 Other Income $ - $ 8 - $ 500 $ - 36210 Interest Income $ 61 599 1 $ 1,400 $ 1,400 36230 Donations $ 93 $ 500 $ 25,000 $ 7,500 36260 Sale of property $ 200,000 Total Other Income $ 153 $ 500 $ 25,000 $ 207,500 Total Park Capital Improvements Fund 404 $ 8,253 $ 5,450 $ 33,700 $ 215,700 EXPENDITURES Personal Services 101 Regular Wages & Salaries $ - $ 211 $ - $ - 104 Temp Employee Wages $ - $ 311 $ 1,200 $ 1,200 121 PERA Coord. Employer Contribution $ - $ 38 $ 100 $ 100 122 FICA Employer Contribution $ - $ 32 $ 100 $ 100 126 Medicare $ - $ 8 - $ 500 $ - Total Personal Services $ - i $ 599 1 $ 1,400 $ 1,400 Materials & Supplies 210 Operating Supplies & Equipment $ - $ - $ 800 $ 820 Total Materials & Supplies $ - $ - $ 800 $ 820 Contractual Services 381 Utilities $ - $ - $ - $ 500 384 Refuse Disposal $ - $ - $ - $ 500 Total Contractual Services $ - $ - $ - $ 1,000 Canital Outlays 520 Capital Improvements to Bldgs $ - $ - $ 25,000 $ 15,000 530 Capital Improvements other than Bldg $ - $ 3,169 $ 7,500 $ - 540 Heavy Machinery Capital Total Capital Outlays $ - $ 3,169 $ 32,500 $ 15,000 Total Dept. Fund 404 $ - 1 $ 3,768 1 $ 34,700 1 $ 18,220 PARK CAPITAL IMPROVEMENTS (FUND 404) 2016 2017 2017 2018 Account Description Actual Projected Adopted Proposed FUND DESIGNATIONS Revenue $ 61 $ - $ - 1 $ 200,000 Expenditure $ - $ - $ - $ - Net $ 61 $ - $ - $ 200,000 Balance 1/1 $ (1,837) $ (1,776) $ (1,776) $ (1,776) Transfer $ (1,500) Balance 1/1 $ (31,000) Balance 12/31 $ (1,776) $ (1,776) $ (11776) $ 198,224 Lilleskoeen Revenue $ 6,093 $ 3,500 $ 31,000 $ 13,500 Expenditure $ - $ - $ (25,000) $ (15,000) Net $ 6,093 $ 3,500 $ 6,000 $ (1,500) Balance 1/1 $ (31,000) $ (24,907) $ (24,907) $ (21,407) Transfer Balance 12/31 $ 15,125 1 $ 13,307 1 Balance 12/31 $ (24,907) $ (21,407) $ (18,907) $ (22,907) Wavne Erickson Revenue $ 2,100 $ 1,950 $ 2,700 $ 2,200 Expenditure $ - $ (3,768) $ (9,700) $ (3,220) Net $ 2,100 $ (1,818) $ (7,000) $ (1,020) Balance 1/1 $ 13,025 $ 15,125 $ 15,125 $ 13,307 Transfer Balance 12/31 $ 15,125 1 $ 13,307 1 $ 8,125 1 $ 12,287 IMPROVEMENTS BY LOCATION Lilleskogen - to be 100% funded through grants & donations Picnic shelter $ - $ - $ 25,000 $ 15,000 Other improvements $ - $ - $ - $ - $ - $ - $ 25,000 $ 15,000 Wayne Erickson - to be funded through advertising revenues Bleacher/ Concession improvements $ - $ 3,169 $ 7,500 $ - Playground replacement $ - $ - $ - $ - $ - $ 3,169 $ 7,500 $ -