Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
5.b)i) General Fund Parks Revenue and Expenditures
GENERAL FUND 101 2016 2017 2017 1 2018 Account Description Actual Preliminary Adopted Proposed PARKS & RECREATION (45000) REVENUE Taxes 31000 Washington Cty. Tax Settlement $ 48,879 $ 51,800 $ 51,800 $ 60,200 Total Property Taxes $ 48,879 $ 51,800 $ 51,800 $ 60,200 Charges for Services 34301 Damage Repairs $ 1,445 $ 185 $ - 34750 Facilities Rental $ 803 $ 321 $ 600 $ 600 34790 Recreation Programs $ 9,093 $ 7,432 $ 7,500 $ 7,500 Total Charges for Services $ 11,341 $ 7,938 $ 8,100 $ 8,100 Other Income 36230 Donations $ 1,691 $ 1,045 $ 1,000 $ 1,000 36250 Misc. Refunds $ 85 $ 298 $ - $ - Total Other Income $ 1,776 $ 1,343 $ 1,000 $ 1,000 Total Parks & Recreation Revenue $ 61,996 $ 61,082 $ 60,900 $ 69,300 EXPENDITURES Personnel Services 101 Regular Wages & Salaries $ 6,236 $ 21,480 $ 9,300 $ 17,800 104 Temp Employee Wages $ 11,008 $ 9,464 $ 12,600 $ 11,500 121 PERA Coord. Employer Contribution $ 469 $ 1,587 $ 1,600 $ 1,900 122 FICA Employer Contribution $ 1,028 $ 1,810 $ 1,400 $ 1,600 126 MEDICARE Employer Contribution $ 234 $ 456 $ 300 $ 400 141 Unemployment Compensation $ 631 $ - $ 2,000 $ 1,000 151 Workers Comp Insurance Premium $ 845 $ 1,001 $ 1,000 $ 1,100 Total Personnel Services $ 20,451 $ 35,798 $ 28,200 $ 35,300 Materials & Supplies 200 Office Supplies $ - $ - $ 100 $ 100 203 Printed Forms & Papers $ 342 $ 344 $ 400 $ 400 210 Operating Supplies $ 1,533 $ 803 $ 1,000 $ 1,400 212 Fuel $ 887 $ 708 $ 1,200 $ 1,200 221 Equipment Parts $ 393 $ 560 $ 1,000 $ 1,500 223 Building Repair & Supplies $ 3,213 $ 2,653 $ 2,000 $ 2,500 240 Small Tools & Minor Equipment $ 437 $ 128 $ 500 $ 500 Total Materials & Supplies $ 6,805 $ 5,196 $ 6,200 $ 7,600 Contractual Services 313 Committee & Commission Reimburs $ 1,200 $ 960 $ 1,200 $ 1,200 319 Other Services $ 8,427 $ 5,892 $ 7,000 $ 7,400 322 Postage $ 200 $ 65 $ 300 $ 300 340 Advertising $ 150 $ 150 $ 300 $ 300 353 Sales Tax $ - $ 23 $ - $ - 361 Liability/Property Insurance $ 5,411 $ 5,357 $ 5,800 $ 6,000 381 Utilities $ 3,197 $ 3,502 $ 4,000 $ 3,500 GENERAL FUND 101 2016 2017 2017 2018 Account Description Actual Preliminary Adopted Proposed 384 Refuse Disposal $ 2,614 $ 2,466 $ 2,800 $ 2,300 385 Sewer Utility $ 1,659 $ 1,476 $ 1,600 $ 1,000 401 Bldg Maintenance $ 614 $ 38 $ 1,000 $ 1,200 404 Machinery & Equipment Repair $ 577 $ 675 $ 500 $ 500 406 Grounds Care $ 602 $ 296 $ - $ 700 438 Misc Contractual $ - $ 227 $ 1,000 $ 1,000 439 Refunds Issued $ 50 $ - 440 Events $ 1,050 $ 346 $ 1,000 $ 1,000 490 Donations Total Contractual Services $ 25,752 $ 21,473 $ 26,500 $ 26,400 Total Park & Recreation Expenditures $ 53,008 $ 62,467 $ 60,900 $ 69,300