11.1. PRSR HANDOUTS 09-13-2017 City of Elk River
Park Improvement Fund
updated 9/11/2017
Budget YTD YTD
2016F 2016 2017E 2018E 2019E 2020E 2021E 2022E
Revenues
Other Revenue
Interest Income 1,503 6,425 1,691 1,549 - - - -
Youth Baseball Association-Dugouts 15,000 11,540 11,540 11,540 11,540 -
Youth Football-Oak Knoll Lights 12,000 7,416 7,416 7,416 7,416
Lacrosse-Oak Knoll Lights 12,000 7,416 7,416 7,416 7,416
Grants - - _ - _ - _
Misc.(Hillside/Woodlands) 6,500 706 - - -
Land Lease 12,375 6,000 - - -
Transfer In-Liquor Fund 290,000 265,617 228,016 235,000 235,000 235,000 235,000 235000
Transfer In-Excess Fund Balance 120,000 - - -
Donations 10,000 10,200 23,700 - - - - -
Total Revenue 308,003 295,323 394,407 272,089 261,372 261,372 261,372 249,832
Expenditures
Picnic tables/benches - - 9,000 V - - - - -
Trail Repairs&Connections 220,000 53,830 V 174,832 - 250,000 - 250,000 -
Orono Park Improvements 20,000 7,515 V - - - - - -
Park Property Lines 10,000 11,546 V 2,675 V - - - - -
Parks Master Plan Update - 2,973 v 2,230 V - - - - -
Upgrade irrigation to smart systems 10,000 - - - - - - -
Barrington Playground Replacement 87,890 V ..
Athletic field improvements-dugouts 80,000 1,085 v 141,162 - - - - -
Athletic field improvements 100,000 12,681 V 80,837 V - - - - -
Deerfield Playground Replacement - - - 80,000 - - - -
Skate Park Design 17,500 8,500 V 11,625 V - - - - -
Hillside Park Improvements 30,000 - 54,974 v 65,000 - - - -
Houlton restoration (FMR match) 10,000 10,000 V 10,000 V 10,000 10,000 10,000 - -
Houlton Building Demo 43,959 V - - -
Houlton Parking Lot48,136 V - - - - - -
Rivers Edge-Plaza Improvements 20,000 - 21,952 V - - - - -
Woodland Trails/Forest Mgmt.Master plan 23,000 18,500 V - - - - - -
Woodland Trails Grant Match 25,000 - - 25,000 - - - -
Playground hoop replacement 9,000 4,470 V . - - - - -
Trott Brook tennis court resurface 14,000 - 12,600 V - - - - -
Orono Park Master Plan - - 8,000 - - - - -
Dugout Arcitectural Services - - 10,000 - - - - -
DAAC Infield Reconstruction - - - 60,000 - - -
DAAC Scoreboards - - - 40,000 - - - -
DAAC Irrigation - - 81,750 - - - - -
DAAC Well - - 38,250 - - - - -
DAAC Fence Replacement - - - 200,000 - - -
Oak Knoll Lights - - - 125,000 - - - -
Lions Basketball Court Replacement - - - 75,000 - - - -
Lions Park Center Parking Lot - - - 125,000 - - - -
Lions Park Bitumunous Trails - - - 203,280 - - - -
YAC Well Inspection(Soccer#1) - - - 7,000 - - - -
YAC Well Inspection(Fields 1-4) - - - 7,000 - - - -
Country Crossing Bitumunous Trails(.2 miles) - - - 36,960 - - - -
Sport Court Resurfacing - - - - 18,000 - - -
Lions Park Playground - - - - - 200,000 - -
Sport Court Resurfacing - - - - - - 9,000 -
Oak Knoll Well Inspection - - - - - - 7,000 -
YAC Well Inspection((Fields 5-6) - - - - - - 7,000 -
Trott Brook Tennis Court Replacement - - - - - - - 150000
Deerfield Basketball Court - - - - - - - 25000
Deerfield Parking Lot - - - - - - - 20000
Oak Knoll Parking Lot - - - - - - - 153000
Misc.park maintenance - 6,382 - - - - - -
Total Expenditures 588,500 229,577 747,777 1,059,240 278,000 210,000 273,000 348,000
Revenues less Expenditures (280,497) 65,746 353,369) 77777 ----7 §7 51,372 (11,628) (98,168)
Cash Balance-Beginning 365,056 365,056 430,802 77,433 (709,719) (726,347) • (674,975) (686,603)
Cash Balance-Ending 84,559 430,802 77,433 (709,719) (726,347) (674,975) (686,603) (784,771)
)18 Recommended Projects 345,000
2018 Available Funds 349,521
o a 3 z A
j A
ar
Dc O Ed 9. v' 8 rXg is
.T Y d _ G edi O. E o
0 2
;, a m v y¢< 3 d u v 5. 3
s a u 3 2 4 ..,. 4 '.1 d .... x Y
3 0 : ';. ;- y F - y
x w
d b'O A 4'4 N S �.Ol r 4 0 Z T b » 4 4 » d b 4 9 4 0 0 4 d b si
T N 0 4 4 O 4 N N A -
Y ,�yd su a�RA' S' ' S' o^s am o Te 0^ ?; °; . o o °1 °� � " opQ el:o w m m m_ a
�� C 3 3 S� ° tea¢ c T�, c c.4,x 'i ' c.�t �,°cT w < c *° ' - �3 'E' ^ < R-c - s ^w , w
a 1 a e E a i * _- c a i . 'm a m vyi c m , c w N 'o c Y - o o d Y g. c ,d• a p�,�0 '� m Y d o Sc c m d A o T c
VpR� pyo c A , r.1P -v g.IT O l ^R s s o . 3 E d 3 - d di:Ci g.Z , Y_ ' N J O r, E R_N� & Z ; b Y C W d =W u�i i A W N F� 3 j C y
81.
12.
' 3 t-F ry 3 W R R.m at.. O A.a V i 9 1 5 .7.1 .,75_1, 0 w Z ) .�-q! a n 2 G b0 Y " ,^ O d(�V lC 5' a......—
O ;b"F W a F
C ',.°pppA F iC 0 3 C es O C i� wdi
r°8.o1. *O N r S V r ', t as °@-_ W d 6 d m Y N ffi1 =l m o � =, :i �.. O
WO1+
g' W
gg
wV'a a
pp
N N W
W00 3 c ppNyWON N;
bsZ
N 'lppptOl1N ' pp TNN� SNpWp0QO 0 VbN88YNJ � M COOOSNp. ..R-,98NOOOO, T ,4TNWN . ON NN N NOA O A
. 000
0 .1' 2
3~ �O1 pAbpN N0O .1,-,Its) NVV1 yCiyOVOOJV88g § N . N ?O NToOOo 0 N NOO vJ 8 Soo O O
,13
o 0 O QSN UO 00+b4iAN ! oS 0 � 00 � NONGNw~ o8 SOOC,'.8 §§0pp § vSNVNN V Ob � 9 'C00 NN O
• �N1,,+6O X.
-NS 0cD
Ny N CU
§ N AO 3N Wp0 CD
W N
3
75
OAn V NO NN 0O § w`0N' mOON g $ CO Na NO ly
.0
•
13
C MW OO r+
O CDO O eAqN V Q
.13-
S 0 NB CYo OWYn Y
4.
'p O NV,.NNNOO o A-
0000 S S S m
N »YS ` Opo C CD- 1-§ NwN NO w
Y.
o
o
•
t O c.
OS NNNSNJN WI
W O § � wo8 S SN §p NOWv — pSO ON NA O0 NNN A O pN O O Tp
r.
O E
O S o N
NN
8O A
O
r.g 1:',
S
O .', , § 0 N
N v N
C 4,i
^
o AAS
0
N u I'',
v
m m
0 m x m m o
T d < O F S N N 2 i i f » E g :
» y v m. n N 1 m — 5- 3 Gl. m g ❑ry',3@ 0 Q 2, ;,'-
-
jr
� m m.. » s .� a J To a ry Y. a o� m • 3
o',' n :y - x : i,,'
v. a m F d F : g w Fm x a ;- '• m
a
3
x x Y m
m .
D) a W W O O1 a a'2 a 01 N N N N r a 0) b a b a 0) T a R OI a m m a Z e a Z a a d » x T d W a co -. ® m d S a¢g .ss
c< a � 33 $w � � � � SS � ? J•J•J•.H � a �'°' c �, < � d< c R .Z � c'.c ,TIMEW p < i m ®'an s 5 ^' .T c
W. 0 0 o O , P 3 m J `m Z_a N w a l i a a n' 'r C ; I-C g m »C ? V,N.JS•..ui n c ? ^ o m 6 C 0 0'0 '" : g m'a %2 a g l.. g - g g 3.d
'o a c d a c o o ® .
,� 6 m m O' ry d O S y a d d A
g , !- ' S S 'O = g ' O i W N r.)s —i g — J = ' J O N O s ! s g t ' —' ° —a F F
m N n a on« G1 a nc 6N �01 � N nFa n n J m .n%211.9i tina � »��'
" e � � � � � ' 0° Nms b = -� �: a Om 8 " 8 ma 0 � o �p m.� ,ado�m
w a N m -1 g 51 :,-3 ?-
n ''''' .,7 '',
-i
i. J = �c c � a s ' m c c � �q c � �m �a N <
F5 j 0 ;T : 8 g F T N : S P 01S A A.. G —
at Y, 1 m S N .t7'7.3.- W m. g d n a g p S — O
3 5 T w c- m v= 3 3 'c -a
3 �_ �. -1g
ac 3 i m 3 m :.
N o p,
�D A _^A A N A N A N m = J H
N 2 ;T". 4'1
nn
.:
ppNtlp� � t0 �{p+ . ppN pµ•4�
V$,J
r
V N ANN V
moUy '4: .ON ON N'' '' '' Np1 '''YO' N 2OpOl 020N2 a .pNNUWOiO �{!1 0 -0oi., WSSOO0O O OJW711
ONJNppA Ny. JiN0tlilOWOTIn OO8 oSNOOO mC
3L ONLZ/ �W AOAVA OD 0VSlWN . Wtn ��4$UN
NyS1P ,o,
o ,i § ONNW N agggg000 0
N O N N g't O V 0 O.O N: m
N w
Of W O, .' W
O O O O O
O 0 8 "'8 b
S N
O O ^^�,,
-I
CD
O
NWN ppO NV NO N N
ON N MS
YiSSNW O N3S
W
CD
mw w N0,- 3
O '.S S N ( f
S 8 0 0 A A^,
O W
S
W
O
O N
O O O W 0)i ,1:
O
01
42
t §
S S �
N .
8 S o
V
3
O O CD
O
S N
Pii
bi
V,N N
NN' O O O O 8
O b
�S O S ■Y
n
cCDWto
OO
SS
00
+ N (A_
FesNNO S VSS N Y)S 0 NA F.§.S
S N
o
8
a
O t a
W m C_
N
N y{��
N V
W
501 O
D W
8
p N
in;
N V,
y $o
S S
m
0
W
V
N
OOW
W
W
NN
O
N
2
N
O
O NN
O
S
O N
pN
� V
d a N
§ O pp
S W
N
O NN
S A
O
8t
O 1
T
N
N
N N
A AAO