Laserfiche WebLink
Levies for Parks <br />... �....,� ................ <br />cv . I i <br />[un[ <br />2073 <br />2014 <br />2015 <br />Beginning Fund Balance <br />$ <br />366,765 I $ <br />243,446 $ <br />244,714 $ <br />242,251 I $ <br />310,527 <br />REVENUES: <br />Propeq Tax Lev <br />$ <br />39,337 $ <br />41,268 $ <br />37,537 $ <br />108,276 $ <br />106,578 <br />Less: Market Value Homestead Credit <br />$ <br />(2,575 <br />Less: Sinking Fund MVHG <br />$ <br />12,921) <br />Hanifl Foundation Grant <br />$ <br />EXPENDITURES: <br />100,000 <br />Heritage Ponds Playground Equipment <br />$ <br />57,210 <br />Rice Lake Pie ground E ui ment <br />$ <br />69,950) <br />Unallocated Improvements <br />$ <br />(4n nnrn $ <br />11 <br />lAn,000 $ <br />(40,10001 $ <br />40,000 $ <br />(40,000) <br />Ending Fund Balance <br />$ <br />243,446 1 $ <br />244,714 1$ <br />242,2511 $ <br />310,527 I $ <br />477,105 <br />If the Parks, Recreation and Open Space Commission budgets for a maximum of $40,000 <br />in park, trail and open space development projects each year, the Special Park Fund will <br />grow for future projects. <br />The Property Tax Levy value that is shown has been adjusted for bond payments (used <br />for the purchase of Irish Avenue Park and construction of the Hanifl Shelter) and the <br />Parks Planner position. <br />There may be revenues from park dedication funds as well, but because they are <br />dependent on residential development and therefore are not included in the 2012 budget. <br />