|
<br />City of Arden Hills
<br />2008 Budget
<br />
<br />Function: Park and Recreation Denartment: Recreation
<br /> A ro riation Detail
<br />Account Actual Actual Budget Amended YTD Proposed Adopted
<br />No. Activitv FY 2005 FY 2006 FY 2007 FY 2007 913012007 FY 2008 FY 2008
<br /> Charaes for Services
<br />101-45120-34730 Summer Playground Fees 11,124 12,986 12.000 12,878 12,500
<br />101-45120-34740 Summer Trip Fees 511 2,104 75. 1,541 1,050
<br />101-45120-34781 Adult Programs - 73. 50' 70 5.0
<br />101-45120-34782 Youth Programs 41,125 42,781 40,500 39,587 42,500
<br />101-45120-34785 Adult Softball 15,730 12,735 16,000 14,079 15,000
<br />101-45120-34790 After School Programs 16,631 14,051 17,000. 9,979 16,000
<br />101-4512G-34791 Special Events Programs 2,935 3,427 2,000 1,659 2,000
<br /> Total Charges for Services 88,056 88,820 88,750 - 79,792 89,550 -
<br /> Total Operating Revenues 88,056 88,820 88,750 - 79.792 89,550 -
<br /> Other Financina Sources
<br />101-4-5120-39101 Sales of General Fixed Assets
<br />101-45120-39203 Transfer 28,335 36,000 39,000 39,000 ii~J4ffuW'~
<br /> Total Other Financing Sources 28.335 36,000 39,000 - 39,000 - -
<br /> Deparbnent Total . 116,391 . 124,820 . 127,750 . - . 118,792 . 89,550 . -
<br />Funding Source: General Fund
<br />
<br />51
<br />
<br />% Change
<br />07 vs 08
<br />
<br />4.17%
<br />40.00%
<br />0.00%
<br />4.94%
<br />-6.25%
<br />-5.88%
<br />0.00%
<br />
<br />0.90%
<br />
<br />0.90%
<br />
<br />nDIV/O!
<br />-100.00%
<br />
<br />-100.00%
<br />
<br />-29.90%
<br />
|