|
CAPITAL OUTLAY FUND
<br />DEPARTMENT RESOURCE SUMMARY
<br />PARKS, REC. & COMMUNITY SERVICES
<br />-ACTNfTIBB
<br />ACTUAL.-
<br />/+PPfTEP
<br />PREiPDb'l=if
<br />FY'16 17
<br />FY-17 1$FY^18:19'
<br />FY18@0
<br />...
<br />REVENUES
<br />50001 Prior Year Carry Forward
<br />p
<br />0
<br />531,340
<br />0
<br />53332 Baseball Surcharge
<br />6,212
<br />7,144
<br />5,000
<br />5,000
<br />57000 Expense Reimbursement
<br />0
<br />18,492
<br />0
<br />0
<br />57363 Cell Tower Lease Agreement
<br />547,629
<br />564,701
<br />613.620
<br />613,600
<br />TOTAL REVENUES
<br />553,841
<br />590,338
<br />1,149,960
<br />618,600
<br />EXPENDITURES
<br />05113263 PARK IMPROVEMENTS
<br />477,810
<br />354,089
<br />1,149,960
<br />3,445,230
<br />TOTAL EXPENDITURES
<br />477,810
<br />354,089
<br />1,149,960
<br />3,445,230
<br />-+1PTUAL
<br />_ 7SGiVAL
<br />APQkk
<br />"8K4Pp5eR
<br />._...'
<br />L._. F,4Y 17'�B_;
<br />,FY99?I9
<br />.: FY,'L926o__`.
<br />62000 CONTRACTUALS
<br />21,628
<br />128,664
<br />150,000
<br />586,290
<br />63000 COMMODITIES
<br />10,788
<br />38.957
<br />150,000
<br />160,000
<br />65000 FIXED CHARGES
<br />17,636
<br />4,017
<br />0
<br />0
<br />66000 CAPITAL
<br />427,758
<br />182,451
<br />531,340
<br />2,408,940
<br />69000 MISCELLANEOUS
<br />0
<br />0
<br />318,620
<br />300,000
<br />TOTAL
<br />477,810
<br />354,089
<br />1,149,960
<br />3,445,230
<br />2-46
<br />
|