06. Special Revenue Funds - ParksSPECIAL REVENUE FUNDS
Page
Fund
Dept
PARKS
27
2210
430
Parks in Lieu
$
18,348
28
2215
Revenue and Fund Summary
29-30
2215
436
Parks
$
981,576
31
2215
440
Athletic Complex
$
372,637
32
2215
431
Recreation/Sports
$
174131
33
2215
448
Youth Camps
$
273:519
34
2215
445
Aquatics Facility
$
299,860
35-36
2600
Forestry/Developer's Trees
$
746,499
$
2,866,570
PARKS IN LIEU
FUND: 2210-436-46043 0
PROJECTED REVENUE AND FUND SUMMARY
BEGINNING CASH
CASH
REVENUES
346080 Stillwood Farms
371010 Interest Eamings
Total Revenue
Total Available
Transfer to Trails - 93 N Bike/Ped Path
Park Improvements
ENDING CASH
Cash Carry over
estimated
proposed
ACTUAL
BUDGET
ACTUAL
BUDGET
FY16/17
FY17/18
FY17/18
FY18/19
$1,402
$1,416
$1,416
$18,348
$0
$0
$16,792
$0
$14
$16
$140
$0
$14
$16
$16,932
$0
$1,416
$1,432
$18,348
$18,348
$0
$0
$0
$1,432
$0
$0
$0
$18,348
$0
$1,432
$0
$18,348
$1,416
$0
$18,348
$0
PROGRAM DESCRIPTION
The "Parks in Lieu" program mission is to utilize and direct funds received from developers towards contributing to the development and
improvement of city parks and trails.
27
PARKS
ACCOUNT # 2215-436
PURPOSE OF THIS DEPARTMENT:
The purpose of the Kalispell Parks Department is to actively encourage, provide, promote and protect
quality leisure opportunities, facilities and environments that are essential for the enhancement of the lives
of our citizens.
DEPARTMENT PERSONNEL: (5.55 FTE) Parks shares personnel costs of Parks and Recreation
Director, Parks Superintendent, Parks Foreman, Administrative Specialist and four Parks Caretakers.
GOALS OF THIS DEPARTMENT:
To maintain 292 acres of parks and open spaces, according to our Parks Master Plan, while implementing
beautification programs, by addressing identified deferred maintenance in the parks system.
INTENDED OUTCOMES FROM BUDGET EXPENDITURES:
This fiscal year, the Parks Department is again addressing deferred maintenance projects by replacing
aging playground equipment at Woodland Park, repainting the camp center building, and contracting out a
portion of weed spraying. New improvements will be made by creating a nature trail through newly
acquired Knife River property at Lawrence Park. This budget also supports equipment replacement of a
service truck and purchase of a spray tank. A new litem in this budget reflects Flathead County's new
garbage assesment put on city parks.
PARKS DEPARTMENT
FUND: 2215-43 6-46043 0
PROJECTED REVENUE AND FUND SUMMARY
estimated
proposed
ACTUAL
BUDGET
ACTUAL
BUDGET
FY16/17
FY17/18
FY17/18
FY18/19
BEGINNING CASH:
10100
CASH: operations
$597,222
$738,327
$738,327
$730,294
10107
Cash designated for Capital Equipment
$49,905
$40,917
$40,917
$26,917
$647,127
$779,244
$779,244
$757,211
REVENUE:
311100
Real Estate Taxes
$957,209
$999,000
$990,000
$1,000,000
311200
Personal Property/Entitlement
$37,671
$40,000
$40,000
$40,000
312000
Penalty & Interest
$1,341
$2,000
$1,500
$2,000
381060
Operating transfer- Health Insurance/Bandshell(18)
$91,000
$101,467
$101,467
$91,000
Subtotal Revenue from Taxes
$1,087,221
$1,142,467
$1,132,967
$1,133,000
346050
Parks Usage Fees
$21,229
$21,500
$21,000
$21,500
365015
Kidsports Maintenance
$25,163
$20,000
$20,000
$20,000
346056
Kidsports usage
$1,973
$2,000
$3,500
$2,500
346059
Picnic in the Park
$25,893
$25,000
$25,000
$27,000
346051
Recreation Fees
$13,321
$11,188
$13,500
$17,216
346053
Scholarships (donation)
$2,759
$2,500
$2,500
$3,000
346052
Sports Programs
$46,020
$43,594
$45,000
$52,022
365010
Donations/Grants(fy16)/Reimb&DogPark(fy17)
$39,004
$11,500
$10,000
$0
346054
Community After School Programs
$68,266
$70,000
$70,000
$70,000
346057
Youth Camps
$146,133
$143,147
$140,000
$147,302
346030
Pool
$123,784
$127,000
$127,000
$127,000
346040
Concessions
$32,875
$34,000
$34,000
$34,000
Subtotal Recreation & Pool
$546,420
$511,429
$511,500
$521,540
371010
Investments
$3,498
$3,000
$4,000
$4,000
346055
Ice Rink Utilities Reimbursement
$20,846
$22,500
$20,000
$22,500
381050
Inception of loan
$129,987
$64,000
$64,000
$100,000
Total
$1,787,972
$1,743,396
$1,732,467
$1,781,040
Total Resources Available
$2,435,099
$2,522,640
$2,511,711
$2,538,251
EXPENDITURES:
All Departments
ENDING CASH:
Cash Designated for Capital
Cash Carry Over
$1,655,855 $1,980,807 $1,754,500 $2,101,723
$40,917 $6,917 $26,917 $1,917
$738,327 $534,916 $730,294 $434,611
28
PARKS DEPARTMENT
FUND: 2215-43 6-46043 0
EXPENDITURE DETAIL
proposed
ACTUAL
ACTUAL
BUDGET
BUDGET
FY15/16
FY16/17
FY17/18
FY18/19
Personal Services: FTE's
5.55
5.55
5.55
5.55
110
Salaries and payroll costs
$307,861
$311,383
$322,778
$324,341
III
Salaries - seasonal
$46,429
$58,751
$71,610
$73,950
121
Overtime: Call outs
$98
$0
$500
$300
153
Health Insurance
$57,374
$60,908
$61,917
$67,983
155
Retirement
$25,999
$26,545
$27,476
$27,932
Subtotal
$437,761
$457,587
$484,282
$494,506
Maintenance & Operations:
210
Office Supplies, equip./computers
$399
$860
$1,800
$1,800
215
Equipment - not capital
$0
$0
$8,000
$7,000
224
Janitorial Supplies (All Parks)
$4,397
$4,845
$6,000
$6,000
229
Other Supplies (fertilizer, weed spray, seed, paint)
$2,584
$3,022
$4,000
$10,000
231
Gas
$11,124
$15,468
$14,000
$15,500
241
Tools / Small Equipment /Safety equip
$2,062
$1,619
$2,500
$3,500
320
Printing (Info brochures), advertising (legal notices)
$159
$169
$400
$400
341
Electricity
$14,786
$14,000
$16,000
$14,000
343
Ice Rink Utilities (Reimbursed -see revenue)
$21,901
$20,918
$22,500
$20,000
344
Natural Gas
$1,625
$1,955
$2,500
$2,500
345
Telephone, Communications & Social Media Archive
$2,430
$2,571
$3,600
$3,600
351
Sports Court and Band Shell Rehabilitations/ court lines
$0
$0
$14,467
$9,000
354
Contract Services/Tennis Agreement
$0
$0
$2,000
$2,000
355
Contract Services - Trail Maint LP MCC, weed control
$5,024
$4,920
$8,200
$30,000
356
Consultants - Preliminary design Hwy 93 trail
$0
$0
$30,000
$30,000
357
Active Communities Expense
$0
$0
$2,680
$2,680
358
FVCC Tennis Interlocal Agreement
$0
$0
$7,000
$7,000
362
Equipment / Building Maintenance
$3,480
$3,699
$30,000
$40,000
364
Landscape Materials, Perrenials & Rose Garden
$3,969
$5,444
$6,000
$6,000
367
Vandalism Repairs
$2,774
$46,867
$4,000
$4,000
373
Dues & Training
$6,283
$5,255
$8,000
$8,000
388
Medical services: Drug Testing
$260
$151
$400
$400
395
Equipment Rental
$0
$301
$700
$1,400
420
Metal /Wood Products -Fencing, picnic tables
$905
$2,821
$5,500
$5,000
440
Irrigation Supplies
$6,231
$6,847
$9,000
$9,500
452
Gravel, top soil, sand & compost
$776
$569
$1,700
$1,500
con't
29
PARKS DEPARTMENT
FUND: 2215 -43 6-46043 0
EXPENDITURE DETAIL - con't.
Maintenance & Operations Continued:
521 Central Garage Transfer
545 County Landfill
610 Principal /Board of Investments -mower/flatbed/restroom remodel
620 Interest Board of Investments - mower
Subtotal
Capital Outlay:
941 Equipment - Spray unit and new used truck (FY 18/19)
930 Park Improvements - Ph. 11 & III Lawrence Pk
931 Park Improvements - Thompson Playground
932 Park Improvements - Northridge Irrigation
933 Park Improvements - Dog Park
920 Building Improvements - Woodland Park playground
Subtotal
ACTUAL
BUDGETFY15/16
MproposedACTUAL
FY16/17
FY17118
$39,673
$43,857
$40,634
$44,867
$0
$0
$0
$5,773
$10,450
$9,112
$41,602
$48,649
$327
$327
$4,280
$7,001
$141,619
$195,597
$297,463
$347,070
$0
$90,673
$64,000
$40,000
$40,500
$0
$0
$0
$0
$0
$29,000
$0
$0
$0
$20,000
$0
$0
$0
$50,000
$0
$0
$39,314
$0
$100,000
$40,500
$129,987
$163,000
$140,000
Total $619,880 $783,171
FY 2019 BUDGET HIGHLIGHTS
Line Item Detail: Parks Department
941 Truck-$20,000
941 Sprayer - $20,000
920 Woodland Park Playground - $100,000
$944,745 $981,576
30
ATHLETIC COMPLEX
ACCOUNT # 2215-436
PURPOSE OF THIS DEPARTMENT:
The Kalispell Youth Athletic Complex is a public/private partnership that was created between the City of
Kalispell and the current youth athletic programs at the site. This site is composed of 30 athletic fields;
hosting baseball, softball, football, soccer, cross country and lacrosse.
DEPARTMENT PERSONNEL: (2.15 FTE) KYAC shares personnel costs of Parks Superintendent,
Parks Foreman and 2 Parks Caretakers.
GOALS OF THIS DEPARTMENT:
Maintain 138 acres of sports fields, 3 parks (pocket, Spring Prairie, Memorial), and green spaces in a
maintenance mode that supports the agreement between KYAC and the City.
INTENDED OUTCOMES FROM BUDGET EXPENDITURES:
The KYAC budget focuses on meeting the requirements of the 5 sports organizations, while maintaining
the fields to promote safety and participation. With the completion of the additional fields on the north end
of the complex the FY19 budget includes an increase in fertilizer and irrigation cost. Two pieces of capital
equipment are included this year; a new 16' mower and a slit seeder. A new line item in this budget reflects
Flathead County's new garbage assesment put on city parks. Kalispell parks and Recrecreation will
continue working with Kidsports to improve the facilities under the terms of the Memorandum of
Understanding.
ATHLETIC COMPLEX
FUND; 2215-436-460440
EXPENDITURE DETAIL
Personal Services: FTE's
110
Salaries and payroll costs
III
Seasonal Salaries
121
Overtime
153
Health Insurance
155
Retirement
Subtotal
Maintenance & Operations:
221 Safety Equipment (ear plugs, masks, glasses etc)
229 Other Supplies (fertilizer, weed spray, seed, paint)
231 Gas
241 Consumable Tools (weedeaters)
341 Electricity
345 Telephone & Communications
354 Contract Services - pump & pest management
355 Contract Services - well, pump, pressure tank
362 Equipment Maintenance
364 Landscape, Flowers & gardens
367 Vandalism Repairs
373 Dues & Training
388 Medical services: Drug Testing
395 Rental Equipment
420 Metal /Wood Products/Fencing
440 Irrigation
452 Gravel/Sand
521 Central Garage Transfer
545 County Landfill
610/620 Debt Service - Mower
Subtotal
Capital Outlay:
940 Equipment - mower & slit seeder
Total
proposed
ACTUAL
ACTUAL
BUDGET
BUDGET
FY15/16
FY16/17
FY17/18
FY18/19
1.15 1.95 1.95 2.15
$46,885
$68,342
$90,559
$106,149
$50,144
$40,882
$41,904
$41,904
$0
$0
$0
$300
$9,787
$16,436
$28,403
$31,767
$5,897
$7,498
$6,975
$9,714
$112,713
$133,158
$167,841
$189,835
$25
$26
$350
$350
$13,834
$15,446
$15,500
$20,500
$7,126
$5,215
$9,500
$8,500
$1,111
$1,399
$5,000
$4,200
$8,735
$7,368
$8,500
$9,500
$147
$146
$175
$240
$920
$30
$1,000
$1,000
$0
$42,274
$50,000
$15,000
$514
$434
$600
$800
$390
$548
$600
$600
$0
$318
$500
$500
$567
$401
$500
$600
$0
$0
$200
$200
$0
$0
$150
$150
$0
$0
$5,300
$1,500
$2,292
$3,918
$4,500
$6,000
$216
$32
$1,000
$1,200
$0
$0
$1,097
$1,562
$0
$0
$0
$3,400
$14,868
$0
$0
$0
$50,745
$77,555
$ I04,472
$75,802
$0
$23,988
$5,000
$107,000
$163,458
$234,701
$277,313
$372,637
31
RECREATION/SPORTS
ACCOUNT # 2215-436
PURPOSE OF THIS DEPARTMENT:
The purpose of the Recreation Department is to provide affordable recreational and sports programs to
encourage educational opportunities and promote healthy life styles.
DEPARTMENT PERSONNEL: (1.6 FTE) Recreation shares personnel costs of the Parks and
Recreation Director, Recreation Superintendent, Recreation Programmer, and Office Admin.
GOALS OF THIS DEPARTMENT:
1. Provide free community & family events such as: Outdoor Movies, Picnic in the Park, Art Walk, Santa's
Calling, and Shakespeare in the Park.
2. Provide year round affordable sports activities for pre -adolescent youth, to introduce the basics of the
sport, assist with learning skills, while promoting physical activity in a fun non-competitive atmosphere.
3. Provide year round community oriented recreational and special event opportunities, encompassing a
diverse and wide range of interests.
4. Develop new recreation and sports programming based on current trends and customer requests.
INTENDED OUTCOMES FROM BUDGET EXPENDITURES:
The Recreation FY 19 budget focuses on maintaining and developing recreational programming and youth
sports such as: Picnic in the Park, Paws to play Splash Bash, Valentine's Dance, Art Walk, Santa's Calling,
Little Dribblers and Squirts Basketball, Runnin' Rascals Football, and Indoor and Outdoor Soccer.
This year we are introducing over 20 new programs including; adult art, fitness, and sports programs,
community/family outdoor recreation and special events, and new youth recreation summer camps. We
will also continue strengthen our partnerships to provide more sports camps throughout the year. This year
we will start evaluating the affordability and compatibility of online registration with our programs.
RECREATION/SPORTS & SPECIAL EVENTS
FUND: 2215-43 6-460431
MUM W_r_r11c- all DO I"
Personal Services: FTE's
110
Salaries and payroll costs
III
Seasonal Salaries
153
Health Insurance
155
Retirement
Subtotal
Maintenance & Operations:
229 Other Supplies
231 Gas
320 Printing & Advertising
345 Telephone, Communications & Social Media Archive
353 On Line Registration/Credit Card Fees
354 Contract Services
357 Music Franchise Fees
373 Dues & Training
Subtotal
Total
proposed
ACTUAL
ACTUAL
BUDGET
BUDGET
FY15/16
FY16/17
FY17/18
FY18/19
1.6 1.6 1.6 1.6
$55,623
$79,547
$83,239
$8t,541
$10,925
$6,440
$8,389
$9,133
$10,502
$20,214
$19,973
$21,601
$4,250
$6,114
$6,943
$7,005
$81,300
$112,315
$118,544
$119,281
$7,212
$7,348
$9,070
$11,110
$487
$590
$720
$780
$10,269
$10,746
$11,265
$12,265
$100
$739
$640
$668
$0
$0
$7,499
$5,458
$18,693
$20,485
$21,060
$22,205
$1,020
$1,042
$1,100
$1,150
$975
$509
$1,000
$1,214
$38,756 $41,459 $52,354 $54,850
$120,056 $153,774 $170,898 $174,131
9a
YOUTH CAMPS
ACCOUNT # 2215-436
PURPOSE OF THIS DEPARTMENT:
The purpose of the Youth programs is to offer children a quality experience in a safe, supervised, active
environment when school is not in session.
DEPARTMENT PERSONNEL: (1.5 FTE) Youth Camps shares personnel costs (with Recreation/Sports
budget) of the Recreation Superintendent, Recreation Programmer, and Office Admin.
GOALS OF THIS DEPARTMENT:
1. To provide affordable out of school programs for parents.
2. To provide an enriching and positive atmosphere.
3. To provide appropriate activities that develop cognitive, social, physical and emotional outcomes.
4. To continue to partner with School District #5 to provide healthy snacks and/or meals to meet
participants nutritional needs.
INTENDED OUTCOMES FROM BUDGET EXPENDITURES:
The Youth Camp FYI budget focuses on meeting the federally and state mandated daycare standards for
adult to child ratio to ensure safety and quality staffing, while providing a variety of stimulating field trips and
physical and cultural activities to promote emotional and physical growth of our participants. FY19 will see
two new camps this year (Outdoor Adventure and Nature Camps). We will also expand last year's sold out
Zombie Camp to accommodate community demand.
YOUTH CAMPS
FUND: 2215-436-460448
Personal Services:
EXPENDITURE DETAIL
FTE's
110 Salaries and payroll costs
III Salaries -seasonal
121 Overtime
153 Health Insurance
155 Retirement
Subtotal
Maintenance & Operations:
224 Janitorial supplies (Daycamp facility)
229 Other Supplies
231 Gas
320 Printing & Advertising
345 Telephone, Communications & Social Media Archive
353 On Line Registration Fees
354 Contract Services
355 After School program expenses
356 Bank Fees/Credit Card Charges
357 Out of School Times Program Grant
373 Dues & Training
Subtotal
Total
proposed
ACTUAL
ACTUAL
BUDGET
BUDGET
FY15/16
FY16/17
FY17/18
FY18/19
1.5
1.5
1.5
1.5
$37,654
$70,696
$74,110
$72,174
$138,289
$110,426
$139,101
$142,248
$197
$0
$300
$150
$11,644
$19,058
$18,797
$20,771
$2,828
$5,429
$6,622
$6,584
$190,612
$205,609
$238,931
$241,927
$244
$247
$400
$450
$1,652
$1,145
$3,730
$4,520
$129
$266
$500
$355
$42
$0
$270
$345
$390
$1,080
$1,000
$1,040
$4,000
$11,906
$9,001
$11,380
$12,870
$336
$1,554
$1,200
$1,200
$3,756
$3,685
$6,080
$6,000
$20,000
$0
$0
$0
$844
$591
$1,000
$812
$39,299
$17,569
$25,560
$31,592
$229,91 l
$223,178
$264,491
$273,519
33
AQUATICS FACILITY
ACCOUNT # 2215-437
PURPOSE OF THIS DEPARTMENT:
The purpose of the aquatics facility is to provide our community a safe, affordable waterpark for skill
developing programs, exercise and family fun filled special events for all ages.
DEPARTMENT PERSONNEL: Seasonal Labor
GOALS OF THIS DEPARTMENT:
1. To provide affordable aquatic recreational opportunities for our community.
2. To provide safe and fun aquatic programs.
3. Offer a healthy lifestyle alternative.
INTENDED OUTCOMES FROM BUDGET EXPENDITURES:
To support and benefit the general operation and ensure safe activities at the aquatic facility for FY19,
while addressing necessary building and amenity repairs and improvements.
FYI budgeted funds will address necessary equipment upgrades. We will also enlarge a gate to allow
maintenance vehicles access.
AQUATICS FACILITY
FUND: 2215-43 7-460445
EXPENDITURE DETAIL
Personal Services:
Ill Seasonal Salaries
121 Overtime
155 Retirement
Subtotal
Maintenance & Operations:
210 Office Supplies/printing/equip
224 Janitorial Supplies, safety equipment
226 Chlorine & Chemicals
228 Concession stand
229 Other Supplies, consumable tools,
341 Electricity
344 Natural Gas
345 Security Cameras / Telephones/Intemet
354 Licenses & Fees
356 Bank Fees/CC Charges
362 Equipment/Building Maintenance
380 Training Materials
Subtotal
Total Pool Budget
proposed
ACTUAL
ACTUAL
BUDGET
BUDGET
FY15/16
FY16/17
FY17/18
FY18/19
$159,692
$166,082
$179,308
$182,210
$35
$187
$500
$400
$1,243
$1,274
$1,500
$1,500
$160,970
$167,543
$181,308
$184,110
$535
$239
$500
$500
$1,818
$2,211
$2,700
$2,500
$23,159
$27,105
$27,000
$27,500
$17,022
$18,326
$21,000
$21,000
$1,793
$2,831
$4,500
$4,500
$8,388
$7,675
$9,500
$9,500
$17,900
$15,988
$25,000
$25,000
$1,525
$1,697
$1,620
$1,800
$897
$590
$1,300
$1,300
$0
$1,172
$1,632
$3,000
$31,986
$13,605
$45,500
$17,350
$2,313
$2,049
$1,800
$1,800
$107,338
$93,488
$142,052
$115,750
$268,308
$261,031
$323,360
$299,860
FY 2019 BUDGET HIGHLIGHTS
362 Replace Lap Pool Boiler $11,850.00
Misc building upgrades/maintenance - $5,000
Enlarge gate to allow vehicle access $500
34
FORESTRY
ACCOUNT # 2600-436
PURPOSE OF THIS DEPARTMENT:
The purpose of Kalispell's Urban Forestry is to administer, maintain, protect and expand the City's urban
landscape on public properties for Kalispell's residents and businesses so that economic, environmental,
safety and aesthetic benefits are maximized.
DEPARTMENT PERSONNEL: (1) Arborist, (1 additional purposed FTE) Forestry shares personnel
costs of Parks and Recreation Director, Parks Superintendent, Administrative Specialist, Assessment
Coordinator and 5 Park Caretakers.
GOALS OF THIS DEPARTMENT:
Our first goal is to maintain over 9,944 trees in public right-of-ways by providing pruning, planting and
removal tree services. Forestry will also provide education on the importance and benefits of trees in the
community through events such as Arbor Day and Tree Cycle. Staff will continue inventorying trees not
yet inventoried, as well as updating current tree inventory as work is completed. Finally; to increase
partnerships that benefit urban forestry.
INTENDED OUTCOMES FROM BUDGET EXPENDITURES:
The 2019 Urban Forestry budget will focus on high priority trees and deferred maintenance pruning
utilizing contracted services and in-house crews. Budget includes the purchase of a used pickup truck to be
used by the Arborist, and hiring a ground person to help establish a year round program.
FORESTRY
FUND: 2600-436-460433; 460435
PROJECTED REVENUE AND FUND SUMMARY
2600 FORESTRY OPERATIONS
BEGINNING CASH
10100
CASH
REVENUES
334121
Arbor Day Grant/ forestry charges
334125
Forestry Program Dev
363010
Assessments
363040
P. & 1. on Assessments
364030
Misc Revenue/Insurance Reimb
365010
Arbor day Sponsors/Other Misc.
383010
General fund transfer
381050
Inception Lease (chipper)
371010
Investment Earnings
estimated
proposed
ACTUAL
BUDGET
ACTUAL
BUDGET
FY16/17
FY17/18
FY17/18
FY18/19
$149,086 $166,794 $166,794 $305,244
$2,408
$750
$750
$750
$18,500
$19,500
$14,500
$0
$209,128
$550,000
$580,000
$580,000
$506
$250
$500
$500
$6,700
$0
$1,500
$0
$2,750
$2,200
$3,200
$3,200
$0
$200,000
$200,000
$100,000
$0
$40,000
$40,000
$0
$2,225
$1,500
$3,000
$2,500
Total Revenue from operations
$242,217
$814,200
$843,450
$686,950
Total Available
$391,303
$980,994
$1,010,244
$992,194
EXPENDITURES
Urban Forestry operations
$224,509
$746,369
$705,000
$644,291
ENDING CASH
CASH
$166,794
$234,625
$305,244
$347,903
2601 DEVELOPER'S TREES
BEGINNING CASH
10100 CASH
$101,449
$94,774
$94,774
$102,208
REVENUES
346080 Developer charges
$2,100
$0
$11,104
$0
Total available
$103,549
$94,774
$105,878
$102,208
EXPENDITURES
Contract Services - Trees & 5% admin
$8,775
$94,774
$3,670
$102,208
ENDING CASH
Cash carry over
$94,774
$0
$102,208
$0
35
FORESTRY
FUND: 2600-436-460433; 460435
EXPENDITURE DETAIL
Forestry:
460433 Personal Services:
110 Salaries and payroll costs
III Seasonal
121 Overtime
153 Health Insurance
155 Retirement
Subtotal
Maintenance & Operations:
229 Office supplies /Other Supplies
231 Gas
241 Tools / Small Equipment /Safety equip
345 Telephone, Communications
354 Contract Services
357 FORESTRY Grant
358 Dutch Elm/EAB Disease
362 Equipment Maintenance/equip rental
364 Trees
373 Dues & Training
510 Liability & Property Insurance
522 Administrative Transfer
528 Information Technology Transfer
521 Central Garage Transfer
610/620 Principal & Interest (stumper & chiptrucks)
Subtotal
Capital Outlay:
940 Used chip truck-fyl&Chipper-fy17 & 18
Total Forestry
2601 Developer's Trees:
460435
354 Contract Services
Total Developer's Trees
FTE's
ACTUAL
FY15/16
ACTUAL
FY16/17
BUDGET
FY17/18
proposed
BUDGET
FY18/19
1.80
2.00
3.00
3.80
$94,887
$100,691
$161,069
$187,275
$7,489
$11,536
$29,856
$29,856
$0
$0
$1,000
$1,000
$18,993
$21,661
$42,075
$56,796
$7,594
$7,636
$14,088
$16,510
$128,963
$141,524
$248,087
$291,436
$185
$41
$600
$600
$523
$1,402
$2,500
$6,000
$393
$3,196
$3,249
$5,000
$0
$0
$0
$660
$44,845
$26,020
$356,560
$256,560
$6,120
$9,899
$19,500
$0
$5,142
$3,500
$5,000
$5,000
$605
$336
$2,500
$4,000
$3,900
$4,834
$8,000
$8,000
$937
$1,830
$3,500
$4,000
$1,307
$628
$1,138
$1,300
$8,625
$8,271
$12,197
$10,380
$4,188
$4,171
$4,171
$4,780
$7,325
$7,368
$8,167
$8,125
$8,533
$11,489
$16,200
$18,450
$92,628
$82,985
$443,282
$332,855
$34,679
$0
$55,000
$20,000
$256,270
$224,509
$746,369
$644,291
$1,983 $8,775 $94,774 $102,208
$1,983 $8,775 $94,774 $102,208
36