Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
5.b)i) Park Improvement Fund YTD Revenue and Expense
PARK CAPITAL IMPROVEMENTS (FUND 404) 2017 2018 2017 2018 Account Description Preliminary YTD Adopted Proposed FUND BALANCE Revenue $ 5,582 $ 550 $ 33,700 $ 215,700 198,356 Designated - Lilliskogen $ (21,407) $ (21,407) $ (18,907) Expenditures $ 3,768 $ - $ 34,700 $ 18,220 8,125 $ 12,287 Designated - Skating Rink $ - $ 550 Net Revenues (Expenditures) $ 1,814 $ 550 $ (1,000) $ 197,480 (91195) $ (12,558)1 $ 187,735 Balance January 1 $ (11,559) $ (9,745) $ (11,559) $ (9,745) Balance December 31 $ (9,745) $ (9,195) $ (12,559) $ 187,735 Advance from (to) Capital Improvement fund $ (3,000)T$ - 1 $ (6,000) $ (6,000) CASH BALANCE 12/31 L$ 16,255 1 $ 16,805 1 $ 10,4411 $ 207,735 Balance by sub -fund Undesignated $ (1,645) $ (1,645) $ (1,776) $ 198,356 Designated - Lilliskogen $ (21,407) $ (21,407) $ (18,907) $ (22,907) Designated - Wayne Erickson $ 13,307 $ 13,307 $ 8,125 $ 12,287 Designated - Skating Rink $ - $ 550 $ - $ - $ (9,745) $ (91195) $ (12,558)1 $ 187,735 Balance due to Capital Improvement Fund $ 26,000 $ 26,000 $ 23,000 $ 20,000 PARK CAPITAL IMPROVEMENTS (FUND 404) 2017 2018 2017 2018 Account Description Preliminary YTD Adopted Proposed REVENUE Charges for Services $ 211 $ - $ - $ - 34730 Ballfield Ad Revenue $ 1,950 $ - $ 2,700 $ 2,200 34780 Park Dedication Fees $ 3,000 $ - $ 6,000 $ 6,000 Total Charges for Services $ 4,950 $ - $ 8,700 $ 8,200 Other Income $ 8 $ - $ - $ - 36210 Interest Income $ 132 $ - 1,400 $ 1,400 36230 Donations $ 500 $ 550 $ 25,000 $ 7,500 36260 Sale of property $ 200,000 Total Other Income $ 632 $ 550 $ 25,000 $ 207,500 Total Park Capital Improvements Fund 404 $ 5,582 $ 550 $ 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 $ - $ - $ - Total Personal Services $ 599 $ - $ 1,400 $ 1,400 Materials & Supplies 210 Operating Contractual Services 381 Utilities $ - $ - $ $ 500 384 Refuse Disposal $ - $ - $ - $ 500 Total Contractual Services $ - $ - $ - $ 1,000 Canital Outiays $ 3,169 $ - $ 32,500 $ 15,000 520 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 $ 3,768 1 $ - 1 $ 34,700 1 $ 18,220 PARK CAPITAL IMPROVEMENTS (FUND 404) Account Description $ 2017 Preliminary $ 2018 YTD 31,000 2017 Adopted 13,500 2018 Proposed $ FUND DESIGNATIONS $ - $ (25,000) $ (15,000) Undesignated $ 3,500 $ - $ 6,000 $ (1,500) Balance 1/1 Revenue $ 132 $ - $ - $ 200,000 Expenditure $ - $ - $ - $ - Net $ 132 $ - $ - $ 200,000 Balance 1/1 $ (1,776) $ (1,644) $ (1,776) $ (1,644) Transfer Balance 12/31 1 $ (1,644) $ (1,644) $ (1,776)1 $ 198,356 Lilleskoeen Revenue $ 3,500 $ - $ 31,000 $ 13,500 Expenditure $ - $ - $ (25,000) $ (15,000) Net $ 3,500 $ - $ 6,000 $ (1,500) Balance 1/1 $ (24,907) $ (21,407) $ (24,907) $ (21,407) Transfer Balance 12/31 $ (21,407) $ (21,407) $ (18,907) $ (22,907) Wavne Erickson Revenue $ 1,950 $ - $ 2,700 $ 2,200 Expenditure $ (3,768) $ - $ (9,700) $ (3,220) Net $ (1,818) $ - $ (7,000) $ (1,020) Balance 1/1 $ 15,125 $ 13,307 $ 15,125 $ 13,307 Transfer Balance 12/31 $ 13,307 1 $ 13,307 1 $ 8,125 $ 12,287 Ice Skatine Revenue $ - $ 550 $ - $ - Expenditure $ - $ - $ - $ - Net $ - $ 550 $ - $ - Balance 1/1 $ - $ - $ - $ - Transfer Balance 12/31 $ - $ 550 1 $ - i $ - 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 $ -