Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
6. Park Projects
PARK CAPITAL IMPROVEMENTS (FUND 404) Wojtowicz Ice Rink Pleasure rink addition Door locks/cameras Cycling fixtures Skate park ramps Zamboni $10,000 $ 4,142 $ 3,328 $ 21,000 $ 45,000 € $ 38,470 € $ 45,000 $ $ Undesignated Community Ctr playground Path from t -ball field to community bQ, $ 2,776 € Clearing and trails at nature parks (Bone Lake, Big Marine School site, E Orwell Court) € $ Settlers monument improvements Doors for pavilion and water source a' $ 15,000 `• Lions Park sign/stain $ 5,000 $ Wind in the Pines sign $ 3,000 Lions Park shelter i $ Area D&D Amphitheatre 4,500 35,000 $ 17,776: $ 8,000 ':, $ 134,000 i $ - i $ 8,000 $ 35,000 Total Project Expenditures $ 87,146 $ 71,500 $ 137,500 $ 115,000 $ 23,000 $ 85,000 2019 2020 2021 2022 2023 2024 IMPROVEMENTS BY LOCATION Account Description Budget I Proposed Proposed I Proposed Proposed I Proposed Wojtowicz Ice Rink Pleasure rink addition Door locks/cameras Cycling fixtures Skate park ramps Zamboni $10,000 $ 4,142 $ 3,328 $ 21,000 $ 45,000 € $ 38,470 € $ 45,000 $ $ Undesignated Community Ctr playground Path from t -ball field to community bQ, $ 2,776 € Clearing and trails at nature parks (Bone Lake, Big Marine School site, E Orwell Court) € $ Settlers monument improvements Doors for pavilion and water source a' $ 15,000 `• Lions Park sign/stain $ 5,000 $ Wind in the Pines sign $ 3,000 Lions Park shelter i $ Area D&D Amphitheatre 4,500 35,000 $ 17,776: $ 8,000 ':, $ 134,000 i $ - i $ 8,000 $ 35,000 Total Project Expenditures $ 87,146 $ 71,500 $ 137,500 $ 115,000 $ 23,000 $ 85,000 IMPROVEMENTS BY LOCATION Lilleskogen - to be 100% funded through grants & donations Parking lot Picnic shelter $ 15,000 = € $ 30,000 Woodland plantings and fencing j entrance signs $ 5,000 Park benches Culvert drainage ditch E. side f $ 10,000 i Lilleskogen - wetland restoration $ 3,500E $ 3,500 $ r.._ 3,500: i Other Improvements $ 10,000 Story boards $ 20,900 $ 18,500 $ 3,500 $ 40,000: $ $ - Wayne Erickson - to be funded through advertising revenues Bleacher/ Concession improvements! $ 10,000 ` $ 1 15,000 Playground replacement $ 75,000 fences/weed mats/backstop 26,000. Ballfield lighting $ 24,000. 3 j $ 10,000 1 $ 75,000 $ 15,0001 $ 50,000 i Wojtowicz Ice Rink Pleasure rink addition Door locks/cameras Cycling fixtures Skate park ramps Zamboni $10,000 $ 4,142 $ 3,328 $ 21,000 $ 45,000 € $ 38,470 € $ 45,000 $ $ Undesignated Community Ctr playground Path from t -ball field to community bQ, $ 2,776 € Clearing and trails at nature parks (Bone Lake, Big Marine School site, E Orwell Court) € $ Settlers monument improvements Doors for pavilion and water source a' $ 15,000 `• Lions Park sign/stain $ 5,000 $ Wind in the Pines sign $ 3,000 Lions Park shelter i $ Area D&D Amphitheatre 4,500 35,000 $ 17,776: $ 8,000 ':, $ 134,000 i $ - i $ 8,000 $ 35,000 Total Project Expenditures $ 87,146 $ 71,500 $ 137,500 $ 115,000 $ 23,000 $ 85,000 Account ated Revenue Expendit Net Balance Lilleskogen PARK CAPITAL IMPROVEMENTS (FUND 404) 2019 2020 2021 2022 2023 2024 Description Budget Proposed IProposed Proposed Proposed Proposed FUND DESIGNATIONS $ 140,000: $ $ $ - $ $ - $ (117,776)€ $ (8,000): $ (134,000); $ - $ (8,000): $ (35,oa $ 22,224 $ (8,000). $ (134,000): $ - $ (8,000)1 $ (35,00 Revenue 3 $ 44,720 € $ 6,000: $ 6,000 1 $ 6,000: $ 6,000 1 $ 6,000 Expenditure $ (20,900)_ $ (18,500); $ (3,500): $ (40,000); $ - j $ Net j $ 23,820: $ (12,500): $ 2,500 it $ (34,000) $ 6,000 $ 6,000 Balance 1/1 $ (8,688); $ (12,688): $ (25,188)1 $ (22,688)' $ (56,688)1 $ (50,688) Transfer Balance 12/31 ( $ 15,132 $ (25,188); $ (22,688); $ (56,688)1 $ (50,688){ $ (44,688) Wayne Erickson Revenue $ 1,600: $ 1,600: $ 1,600 € $ 1,600 $ 1,600 $ 1,600 Expenditure $ 37,350 : $ (3,620): $ (3,720): $ (78,720)3 $ (17,340)T,$ (52,410) Net $ 38,950 $ (2,020): $ (2,120); $ (77,120)1, $ (15,740), $ (50,810) Balance 1/1 $ 13,545: $ 52,495: $ 50,475 $ 48,355 ` $ (28,765)1, $ (44,505) Transfer s Balance 12/31 48,355: $ (28,765); $ (44,505): $ (95,315) Wojtowicz Ice Rink Revenue j $ 4,500: $ $ - $ $ - $ Expenditure $ (38,470); $ (45,000): $ - $ $ $ Net $ (33,970): $ (45,000)1 $ - $ $ $ - Balance 1/1 $ 550: $ 550 ° $ (44,450): $ (44,450) $ (44,450): $ (44,450) Transfer i Balance 12/31 ? $ (33,420): $ (44,450): $ (44,450): $ (44,450): $ (44,450): $ (44,450) PARK CAPITAL IMPROVEMENTS (FUND 404) 2019 2020 2021 2022 2023 2024 Account Description Budget I Proposed Proposed I Proposed Proposed I Proposed 33640 Other Grants $ FUND BALANCE $ $ Total Other Financing Sources $ Total Intergovernmental Aid $ 43,220 j $ $ $ $ $ Charges for Services Revenue $ 190,820 1 $ 7,600 $ 11,100 $ 47,600 $ 7,600 $ 7,600 1,600 i $ 1,600 $ 1,600 34780 Park Dedication Fees $ 6,000 1 $ 6,000 $ 6,000 $ 6,000E $ 6,000 $ 6,000 Expenditures $ 139,796 $ 75,120 $ 141,220 $ 118,720 $ 25,340 $ 87,410 36210 Interest Income $ Net Revenues (Expenditures) $ 51,024 F $ (67,520)1 $ (130,120); $ (71,120)! $ (17,740)1 $ (79,810): 36260 Sale of property0 $ i $ - I $ I Total Other Income Balance January 1 $ 104,615 $ 88,935 $ 21,415; $ (108,705) $ (179,825): $ (179,825): Balance December 31 $ 155,639 21,415 (108,705)1 (179,825) (197,565): (259,635): Advance from (to) Capital Improvement fund $ (6,000)i $ (6,000): $ (2,000) 1 $ $ CASH BALANCE 12/31 $ 163,638 $ 23,414 $ (108,706): $ (179,826)1 $ (197,566) $ (277,376}1 Balance due to Capital Improvement Fund $ 8,000 $ 2,000 REVENUE Intergovernmental Revenues 33640 Other Grants $ 43,220 $ $ $ Total Other Financing Sources $ Total Intergovernmental Aid $ 43,220 j $ $ $ $ $ Charges for Services Total Park Capital Improvements Fund 404 34730 Ballfield Ad Revenue $ 1,600 1, 6 �00 $ 1,600 r $ 1,600 i $ 1,600 $ 1,600 34780 Park Dedication Fees $ 6,000 1 $ 6,000 $ 6,000 $ 6,000E $ 6,000 $ 6,000 Total Charges for Services $ 7,600 $ 7,600 $ 7,600 '!$ 7,600 $ 7,600 $ 7,600 Other Income 36210 Interest Income $ 36230 Donations $ 3,500 $ 40,000 $ 36260 Sale of property0 $ E $ 140,00 $ - I $ - Total Other Income $ 140,000 $ $ 3,500 40,000 $ $ Other Financing Sources 39200 Interfund Operating Transfer $ $ $ $ Total Other Financing Sources $ $ $ $ Total Park Capital Improvements Fund 404 $ 190,820 $ 7,600 J 11,100 $ 47,600 $ 7,600 $ 7,600