|
GENERALFUND
<br />DEPARTMENT RESOURCE SUMMARY
<br />PARKS, RECREATION, & COMMUNITY SERVICES
<br />ACTUAL
<br />ACTUAL
<br />ADOPTED
<br />PROPOSED
<br />ACTIVITIES
<br />FY 22-23
<br />FY 23-24
<br />FY 24-25
<br />FY 25-26
<br />EXPENDITURES
<br />01113017 PRCSA-SERVICE ENHANCEMENT
<br />1,493,958
<br />2,555,444
<br />3,853,670
<br />1,871,940
<br />01113200 PRCSA- ADMINISTRATION
<br />1,012,415
<br />1,105,918
<br />1,198,850
<br />1,336,870
<br />01113220 PRCSA-ZOO
<br />2,596,553
<br />3,106,355
<br />3,380,110
<br />3,569,710
<br />01113230 PRCSA - RECREATION & COMM. SVC
<br />7,616,809
<br />8,807,532
<br />7,651,330
<br />8,470,940
<br />TOTAL EXPENDITURES
<br />12,719,734
<br />15,575,249
<br />16,083,960
<br />15,249,460
<br />ACTUAL
<br />ACTUAL
<br />ADOPTED
<br />PROPOSED
<br />OPERATING EXPENSES
<br />FY 22-23
<br />FY 23-24
<br />FY 24-25
<br />FY 25-26
<br />61000 SALARIES & BENEFITS
<br />6,897,954
<br />8,153,841
<br />8,791,050
<br />9,133,410
<br />62000 CONTRACTUALS
<br />3,831,592
<br />4,332,403
<br />3,667,390
<br />3,332,370
<br />63000 COMMODITIES
<br />809,371
<br />963,031
<br />1,044,980
<br />830,540
<br />65000 FIXED CHARGES
<br />987,160
<br />1,023,866
<br />927,300
<br />1,856,540
<br />66000 CAPITAL
<br />186,898
<br />1,095,349
<br />1,641,600
<br />96,600
<br />67000 DEBT SERVICE
<br />6,759
<br />6,759
<br />11,640
<br />0
<br />TOTAL
<br />12,719,734
<br />15,575,249
<br />16,083,960
<br />15,249,460
<br />145 TABLE OF CONTENTS
<br />
|