HomeMy WebLinkAboutRP Agenda: 11/13/2019 - PacketCITY OF ARCADIA
Recreation and Parks Commission
Regular Meeting Agenda
Wednesday, November 13, 2019, 6:00pm
Location: Recreation Conference Room, 375 Campus Drive, Arcadia
Pursuant to the Americans with Disabilities Act, persons with a disability who require a disability related modification or accommodation in order to
participate in a meeting, including auxiliary aids or services, may request such modification or accommodation from the Recreation and Community
Services at 626.574.5113. Notification 48 hours prior to the meeting will enable the City to make reasonable arrangements to assure accessibility
to the meeting.
alm
E.i€:626-574-5455) fMt'taaM, 48 �h A13� fJti�3i2,^�f}�v` •L;11 1'�.Y,'g3�#t#�E L�1 IIIg iJ 1JA�i.X-
Pursuant to the City of Arcadia's Language Access services Policy, limited -English proficient speakers who require translation services in order to
participate in a meeting may request the use of a volunteer or professional translator by contacting the City Clerk's Office at (626) 574-5455 at least
72 hours prior to the meeting.
3�Pr�z P iAi Aa1Rdr�E ioAe7JA�1#€�i ��� AeiQ�iX A75�ii2�f$ (Ei_�i :626-574-5455), 11
72/J1RtlMtL'M*.
CALL TO ORDER
PLEDGE OF ALLEGIANCE
ROLL CALL:
Lyn Tom, Chairperson
Randy Fowler, Vice -Chairperson
Raymond Cheung, Commission Member
Peter Chu, Commission Member
Steve Swinney, Commission Member
SUPPLEMENTAL INFORMATION FROM STAFF REGARDING AGENDA ITEMS
PUBLIC COMMENTS (5 minute time limit per person)
Any individual wishing to speak before the Recreation and Parks Commission is limited to five (5) minutes
per person, unless waived by the Recreation and Parks Commission. Under the Brown Act, the Recreation
and Parks Commission is prohibited from discussing or taking action on any item not listed on the posted
agenda. The matter may automatically be referred to staff for appropriate response or action or may be
placed on the agenda of a future meeting.
REPORTS FROM RECREATION AND PARKS COMMISSIONERS
Any writings or documents provided to a majority of the Recreation and Parks Commission regarding any item on this agenda will be made
available for public inspection at the Recreation and Community services Department, 375 Campus Drive, Arcadia, CA 91007 during normal
business hours.
REPORT FROM CITY COUNCIL MEMBER LIAISON
2. CONSENT CALENDAR
All matters listed under the Consent Calendar are considered to be routine and can be acted on by one
roll call vote. There will be no separate discussion of these items unless members of the Commission,
staff, or the public request that a specific item be removed from the Consent Calendar for separate
discussion and action.
a. Regular Meeting Minutes of September 11, 2019
Recommended action: Approve
3. REGULAR ITEMS
a. Report of Public Works Services Department
I. Project Updates
b. Report of Director of Recreation and Community Services
I. Department Monthly Report
II. Financial Statements
ADJOURNMENT
The Recreation and Parks Commission will adjourn this meeting to December 11, 2019, at 6:OOpm in the
Recreation and Community Services Department Conference Room, 375 Campus Drive, Arcadia.
RECREATION AND PARKS COMMISSION
REGULAR MEETING MINUTES
Wednesday, September 11, 2019
RECREATION AND PARKS COMMISSION REGULAR MEETING
CALL TO ORDER — Chairperson Lyn Tom called the meeting to order at 6:05pm in the Arcadia
Recreation Conference Room.
PLEDGE OF ALLEGIANCE — Commissioner Cheung
ROLL CALL OF COM
PRESENT: Raymond Cheung, Peter Chu, Randy Fowler, and Lyn Tom
EXCUSED: Steve Swinney
A motion was made by Commissioner Cheung, seconded by Commissioner Fowler and
unanimously carried on roll call vote to excuse Commissioner Swinney.
SUPPLEMENTAL INFORMATION FROM STAFF REGARDING AGENDA ITEMS
1. PUBLIC COMMENTS
Stacey Rudzik, a resident of Arcadia attended the meeting to express her concerns about the
Eisenhower dog park. Stacey said she has been attending the dog park for seven years and has
noticed the dog park deteriorate in the last few years. Stacey said she would like to see the dog
park get a nice, prestige, and beautiful look as advertised on the City's website. Stacey expressed
her concerns for the need of fencing, lighting, water, more grass, trees, and shade. She wants to
see the park restored the way it once was. Stacey mentioned she reached out to the project
manager in April and has not received a response back.
John Frederick, a resident of Arcadia attended the meeting to express his concerns about the dog
park not being maintained in a very long time. Mr. Frederick passed his phone around the table
to show everyone how the park is advertised on the City's website, however, the dog park looked
nothing like the picture and now that the renovation has begun, he wanted to stop by and talk
about his concerns. Frederick said grass is one of the main functions of the dog park and it very
important to him to see more grass once the project is completed, he would also like to see more
trees, and have the picnic benches replaced.
REPORTS FROM RECREATION AND PARKS COMMISSIONERS
Commissioner Chu said he drives by Eisenhower Park every day and is glad the project is moving
along. Commissioner Chu asked if there have been any concerns with construction in the
neighborhood. Director of Recreation and Community Services (DRCS) Sara Somogyi stated
there have not been any complaints.
Commissioner Cheung said he is excited to see Arcadia residents being so involved in the
community. Commissioner Cheung commended City staff for being responsive to the public at
each Council Meetings. Commissioner Cheung is happy that the City compromised with the
residents and encouraged the Recreation Commission to continue doing their part in community
outreach. Commissioner Cheung asked about the playground equipment and what happens to it.
DRCS Somogyi responded there are child safety laws that will not allow the recycling of
playground equipment for the safety of children.
Vice -Chairperson Fowler stated he was part of the last Recreation and Parks Master Plan
planning. A project of this size requires a lot of planning and outreach to the public. Vice -
Chairperson Fowler stated City Council Members did a poor job with communicating with their
constituents about the Eisenhower Park renovation. Vice -Chairperson said the Department of
Recreation and Community Services did a tremendous job with community outreach and if people
were not informed of the park renovation, it should not be a reflection on the Recreation and
Community Services Department. Vice -Chairperson Fowler said City Council failed to do their
job.
Chairperson Tom stated the City is doing a great job and is very supportive of everyone.
Chairperson Tom said she feels Arcadia residents will be very happy once the Eisenhower Park
project is completed. The park will look great!
REPORT FROM CITY COUNCIL MEMBER LIAISON — None
2. CONSENT CALENDAR
a. Approve the Regular Meeting Minutes of August 14, 2019
It was moved by Commissioner Fowler, seconded by Commissioner Cheung and
unanimously carried on roll call vote to approve Consent Calendar Item 2.a.
AYES:
Cheung, Chu, Fowler, and Tom
NOES:
None
ABSENT:
Swinney
ABSTAIN:
None
3. REGULAR ITEMS
a. Report from Public Works Services Department
I. Project Updates
Deputy Public Works Services Director (DPWSD) Paul Cranmer reported at the City
Council Meeting on September 3, 2019, residents requested to have more turf area at
the Eisenhower Memorial Dog Park. Residents liked the fact the park will have
decomposed granite throughout. Residents also requested lighting for the whole park
including the dog park. The dog park will get new picnic tables with coverings. DPWSD
Cranmer reported the Public Works Services Department mailed over 300 flyers
regarding the Eisenhower Memorial Park renovation meeting where only six people
showed up. The next park renovation will be Newcastle Park.
DPWSD Cranmer reported the grading part of the Eisenhower Park project is currently
taking place. Toward the end of the week they will be working on the slope percentage
and grading for the new basketball court. The planting project at the Community Center
will take place during the week of September 16. DPWSD Cranmer reported staff will
be working on the Camino Grove School basketball courts for public use. The City will
work on bids, cost, and insurance for the project and could possibly be done by the
end of 2019.
b. Report of Director of Recreation and Community Services
Department Monthly Report
DRCS Somogyi reported on the Senior Services Division. The Bridge Club meets
every Wednesday at the Community Center with 187 participants in August. Senior
classes had close to 4,000 participants registered in various classes. The gift shop
made over $1,100 in August. The Annual Craft Fair will be held on Saturday, October
26 at the Community Center from 9am to 2pm. DRCS Somogyi mentioned the
quarterly BUZZ Brochure has a new format and is now in full color. Mahjong continues
to be popular with Mayor Verlato attending and playing with participants once a month.
The senior nutrition program is provided every day with over 1,600 meals served in
August. The Evening of Music event had 160 participants.
DRCS Somogyi reported on the Recreation Division. Summer Fun 'N Play had 238
participants registered at Baldwin Stocker and 250 at Camino Grove. Sports Camp
had 480 participants registered. The End of Summer Carnival took place on August 7
at Wilderness Park where campers enjoyed music, games, a snack bar, Top Dog hot
dog cart, a jumper, and raffle prizes. Finally, Concerts and Movies in the Park came to
an end on August 8 with over 8,000 people attending this summer.
II. Financial Statements
DRCS Somogyi referenced the first month of the fiscal year July 2019 Financial
Statement. Total expenditures through July 2019 are $291,304 that is 8.8 % of the
budgeted amount for this fiscal year. The total fiscal year revenue as of July 2019 is
$298,325 that is 23.67% of the budgeted amount. DRCS Somogyi referenced the July
2019 Park & Recreation Facilities Fund, with an account balance of $298,325.
ADJOURNMENT
Chairperson Tom adjourned the meeting at 7:20pm to October 9, 2019 in the Recreation
Conference Room located at 375 Campus Drive, Arcadia.
an
Lyn Tom
Chairperson
Sara Somogyi
Secretary
DATE: November 13, 2019
STAFF REPORT
Recreation and Community Services Department
TO: Honorable Chairperson and Members of the Recreation and Parks Commission
FROM: Sara Somogyi, Director of Recreation and Community Services �Z5
SUBJECT: PROGRAMS & ACTIVITIES — October 2019
SENIOR SERVICES DIVISION
Arcadia Senior Services play an integral part in the well-being of the senior community. The multitude of
programs, services, and activities offered supports the healthy and independent lifestyle of the participants.
A brief description with program attendance is listed below.
PROGRAM
DESCRIPTION
ATTENDANCE
Coffee and pastries are available in the lobby of the Community
Breakfast
Center. Patrons can enjoy an early morning snack to start their
170
day while socializing with friends.
Free blood pressure checks are available the second Tuesday of
Blood Pressure
the month from 10-11:15am. This service is provided in
26
collaboration with Arcadia Methodist Hospital.
Each week, seniors gather to play bridge. Bridge is a leisure card
Bridge
game providing friendly competition, socialization, and cognitive
207
stimulation.
Exercise plays a vital role in a seniors health and wellness. Class
offerings include aerobics, line dancing, strength training, yoga,
Classes
and zumba. These courses contribute to bone density
4,748
improvement, increased muscle strength, flexibility, the reduction
of stress, and improved cardio.
Coffee with the
Seniors have the opportunity to listen and chat with the Mayor
41
Mayor
about City issues and topics of personal interest.
Drop-in
Participants watch television, play cards, dominoes, listen to
445
Programs
guitar, sing along, and enjoy free Wi-Fi.
The gift shop provides a venue for senior crafters to sell their
230 Visitors
Gift Shop
creations and allows the community to purchase one -of -a -kind
Monthly Revenue
items ata great price.
$953
Every Wednesday, James Iranfar plays guitar in the lobby area
60
Guitar &Singing
attracting many seniors to sit down and sing along.
This program assists seniors and their families with issues that
Information &
affect their quality of life by providing information and referral that
385
Referral Intakes
address their daily living concerns.
HICAP (Health Insurance Counseling and Medicare Program)
HICAP
provides peer counseling on Medicare, Medi -Cal, and other
3
benefit issues.
A group gathers every Friday in the lobby to knit, crochet, and
14
Knit & Crochet
socialize with each other.
Mahjong is a game of Chinese origin usually played by four
Mahjong
people with 144 tiles that are drawn and discarded until a player
146
secures a winning hand. Mahjong meets every Friday at 1 pm.
This activity provides an important social element for senior
Monday Dances
participants. There is a good ratio of male and female dancers to
174
allow this event to continue to be popular with attendees.
Notary
The Notary service is a free program offered every Tuesday. It is
6
Service
limited to 30 minutes or three documents to be notarized.
There are three pool tables available Monday through Friday from
Pool Room
7:30am-4:30pm.
147
A nutritious meal is provided Monday -Friday for senior citizens
1,610
Senior Nutrition
who are on a fixed income. For many seniors, this is the only hot
Average/Day 70
Program
meal they have on a daily basis.
Table Tennis is available Monday -Friday, from 10:30am-3:30pm.
Table Tennis
Seniors have the opportunity to drop in and play to gain exercise
142
and socialization.
Monthly senior bus passes are issued at the Community Center
Monthly
and provide a hassle -free way for residents to purchase their
30
Bus Passes
transportation passes for city commuting. Seniors can buy
monthly asses for $5.
Every Thursday at 10:30am, seniors join a staff member for a
Walk & Talk
short, leisure walk around the Community Center and
28
surrounding areas.
New movie releases or classic movies are shown on a theater
290
Weekly Movie
size screen every Wednesday.
AverageNVeek 58
This is a drop-in exercise program based on movement and
Yuan Chi Dance
balance. The program is offered every Tuesday from 1-3pm at
71
the Community Center.
Support services include registering members for trips, signing up
Meeting: 90
Arcadia
new members, and handling the club's correspondence. A
Passes Sold: 131
Travelers Club
monthly club meeting is held at the Community Center to discuss
Passengers: 99
Total: 320
future trips and provide a social gathering.
Three senior clubs meet regularly at the Assistance League of
Men's: 49
Arcadia. These include the Men's Club, Friendship Club, and the
Friendship: 131
Senior Clubs
Golden Age Club.
GA: 126
Total: 306
Taste
Every month, a City Council Member introduces seniors to a
The
restaurant in Arcadia each month. Participants had lunch at
30
Town
Paco's Mexican Restaurant on October 2.
Senior
Every month, a non-profit agency presents on senior topics.
3
Seminars
October seminar topic was on How to Register Online.
Volunteens provide assistance for seniors with electronic devices
such as cell phones, tablets, e -readers, and computers. This
15
Tech Talk
program provides educational opportunities for the seniors and
also bridges the gap between seniors and teens.
The Lions Sight program is offered in conjunction with the Arcadia
Lions Sight
Lions Club. The program offers low-income seniors with free
3
Program
vision care. Prospective clients are screened by senior services
staff that make the necessary arrangements for the service.
Highlights
Bunco
On October 5, 39 people participated in a spooky themed Bunco. Everyone enjoyed food, snacks, and
raffle prized. There were 39 people in attendance.
Senior Day Camp
On October 18, seniors experienced food, entertainment, and the culture of Guatemala at the Annual
Cultural Day Camp. Participants enjoyed activities, crafts, a short hike, a guest speaker, and delicious
Guatemalan food. There were 60 people in attendance.
Boo Bash
The Annual Boo Bash took place on Thursday, October 31. Participants enjoyed food, games, a costume
contest, and raffle prizes. There were 100 people in attendance.
RECREATION SERVICES DIVISION
The Recreation Services Division is responsible for providing programs and activities which meet the
recreational needs of the community. A diverse selection of programs is offered for youth, adults, and
families to provide the opportunity for positive recreation experiences and to promote health and wellness.
A brief description and attendance totals for the programs and services are listed below.
PROGRAM
On October 5, 39 people participated in a spooky themed Bunco.
39
Bunco
Everyone enjoyed food, snacks, and raffle prized.
October
After School
On October 18, seniors experienced food, entertainment, and the
BS 964
Senior Day
culture of Guatemala at the Annual Cultural Day Camp.
60
Camp
Participants enjoyed activities, crafts, a short hike, a guest
HO 1,450
speaker, and delicious Guatemalan food.
HA 1,675
The Annual Boo Bash took place on Thursday, October 31.
HR 1,225
Boo Bash
Participants enjoyed food, games, a costume contest, and raffle
100
prizes.
Total 6,916
TOTAL
Cumulative of programs, services, and special events
9,849
Volunteers
Total number of volunteers that worked this month
34
Volunteer
Total number of volunteer hours reported this month
377
Hours
crafts, and tournaments.
Connection
Total number of monthly newsletters distributed this month
1,700
Highlights
Bunco
On October 5, 39 people participated in a spooky themed Bunco. Everyone enjoyed food, snacks, and
raffle prized. There were 39 people in attendance.
Senior Day Camp
On October 18, seniors experienced food, entertainment, and the culture of Guatemala at the Annual
Cultural Day Camp. Participants enjoyed activities, crafts, a short hike, a guest speaker, and delicious
Guatemalan food. There were 60 people in attendance.
Boo Bash
The Annual Boo Bash took place on Thursday, October 31. Participants enjoyed food, games, a costume
contest, and raffle prizes. There were 100 people in attendance.
RECREATION SERVICES DIVISION
The Recreation Services Division is responsible for providing programs and activities which meet the
recreational needs of the community. A diverse selection of programs is offered for youth, adults, and
families to provide the opportunity for positive recreation experiences and to promote health and wellness.
A brief description and attendance totals for the programs and services are listed below.
PROGRAM
DESCRIPTION
ATTENDANCE
The School Year Playground Program runs Monday through Friday
October
After School
at all six AUSD Elementary Schools. The program is offered
BS 964
Elementary
Monday- Friday, from the end of the school day - 4:30pm, excluding
CG 833
Program
AUSD observed Holidays. Participants can enjoy organized
HO 1,450
recreation activities including: board games, outdoor activities, crafts
HA 1,675
and sports leagues. This is a free, drop-in program open to students
HR 1,225
in grades K-5. Participants are required to attend the program for a
LW 769
minimum of one hour, at least three days each week.
Total 6,916
Re -Zone is available to middle school students Monday - Thursday
Rezone
from 2:30-4:30pm. The program takes place at the Arcadia Public
92
Library's Imagination Theater. Participants can enjoy sports, games,
crafts, and tournaments.
Highlights:
Halloween Hauntina
The Recreation & Community Services Department and Downtown Arcadia collaborated to host a joint
Halloween Event on Thursday, October 31 from 3-6pm. 1,000 children of all ages trick or treated at the
local businesses through the Downtown Area and ended their evening with carnival games, parade,
vendors, and raffle prizes.
The Volunteen Program provides teenagers ages 14 to 18 with
Volunteen
valuable volunteer experiences which will help prepare them for
63
Program
college and future jobs. During the month of September Volunteens
assisted with the Father Daughter Dance and Tech Talk.
The Girls Volleyball program began practices in the month of
Girl's
September. Games will be held each Friday at the Dana Gym.
416
Volleyball
There are currently three divisions.
Adult
In September, Adult Basketball teams participated in 59 games at
Basketball
the Dana Middle School Gym. There is currently a Friday and
1,416
League
Sunday League offered.
The Recreation & Community Services Department and Downtown
Arcadia collaborated to host a joint Halloween Event on Thursday,
Halloween
October 31 from 3-6pm. 1,000 children of all ages trick or treated at
1,000
Haunting
the local businesses through the Downtown Area and ended their
evening with carnival games, parade, vendors, and raffle prizes.
Active adult classes being offered in the winter session include
Dana Gym
Zumba, yoga, belly dancing, youth basketball skills academy,
913
Classes
badminton and volleyball.
Classes offered to the community provide the opportunity to learn
Community
for all ages. Classes that are offered include dance, exercise, art,
1,692
Center Classes
music and more.
This joint use facility is another site that is used to offer more classes
FKLMEC
to the community. Classes that are offered at this location include
431
Classes
guzhang, belly dancing, sewing and strength training.
Off -Site
Other classes that are offered at off-site locations including multiple
Classes
tennis courts, Par 3 Golf Course, art and music studios.
1,624
Merit Badge
Merit Badge Classes are offered to Scouts to earn badges that help
Classes
them to reach goals of being an Eagle Scout.
94
Wilderness
Wilderness Park drop in public use on weekdays. The park is
Park Public
operating weekdays from 8:30am-4:30pm.
408
Use
Wilderness
Wilderness Park has camping on the weekends for non-profit
260
Park Rentals
groups.
Community
The Community Center is rented by non-profit groups on the
Center Rentals
weekends for the community.
1,190
TOTAL
Cumulative of programs, services, and special events.
16,515
Volunteers
Total number of volunteer hours reported this month
Hours
103
The Buzz
Total number of quarterly Buzz brochures distributed this season.
19,000
Brochure
Highlights:
Halloween Hauntina
The Recreation & Community Services Department and Downtown Arcadia collaborated to host a joint
Halloween Event on Thursday, October 31 from 3-6pm. 1,000 children of all ages trick or treated at the
local businesses through the Downtown Area and ended their evening with carnival games, parade,
vendors, and raffle prizes.
WILDERNESS PARK
Wilderness Park is operating under the summer hours of 8:30am-7pm. Weekend use of the park is by
reservation only.
Public Use on Weekdays (non -reservation):
Week
Attendance
October 1-5, 2019
81
October 6-12, 2019
63
October 13-19, 2019
143
October 20-26, 2019
79
October 27-31, 2019
42
October 25-27, 2019
408
Weekend Reservations:
Date of Reservation:
Type of Reservation: Attendance
Fee
October 4-6, 2019
Large Group (Overnight Use) 100
$200
October 18-20, 2019
Large Group (Overnight Use) 65
$200
October 19, 2019
Small Group (Day Use) 15
$20
October 25-27, 2019
Large Group (Overnight Use) 80
$100
October 12, 2019 — Mammal Study
TOTAL: 260
$520
Merit Badge Classes:
Date and Title of Class
Participants x Price of Class
Total Fees
October 5, 2019 — Emergency Preparedness
14 x $20
$280
October 5, 2019 — Camping
12 x $20
$240
October 5, 2019 — Family Life
7 X $20
$140
October 12, 2019 — Citizenship in the Community
24 x $20
$480
October 12, 2019 — Mammal Study
4 x $20
$80
October 19, 2019 — Citizenship in the World
4 x $20
$80
October 26, 2019 — Communications
17 x $20
$340
October 26, 2019 — First Aid
12 x $20
$240
TOTAL:
94
$1,880
Community Center Rentals:
Date
Type of Event
Attendance
Fee
October 5, 2019
Seek Education Seminar
120
$500
October 6, 2019
Bahai Assembly Arcadia Annual Meeting
80
$600
October 11, 2019
BAPS Swaminarayan Sanstha Service
50
$190
October 18, 2019
St. Monica's Academy Family Dance
230
$650
October 19, 2019
APD Foundation Dinner
230
$650
October 20, 2019
Shih Chien University Alumni Dinner/Dance
250
$800
October 27, 2019
Joint Chinese University Alum Association
230
$650
TOTAL:
1,190
$4,040
Normal % Expended
Personnel Services: 25.00%
Supplies & Services: 25.00%
RECREATION DEPARTMENT FINANCIAL STATEMENT
September 2019
5501
Administration
$
694,300
$
170,703
24.6%
5502
Community Center
$
323,500
$
63,604
19.7%
5503
Dana Gym
$
264,100
$
89,647
33.9%
5504
Fee & Charge
$
477,700
$
139,134
29.1%
5505
Nature
$
114,500
$
29,440
25.7%
5506
Recreation/Fields
$
107,200
$
18,351
17.1%
5507
Senior Citizens
$
580,500
$
129,567
22.3%
5508
Camp
$
228,500
$
93,165
40.7%
5510
Youth Programs
$
440,900
$
113,499
25.7%
5520
Museum Education Center
$ 72,500
$ 16,910
23.3%
Total Report
$3,303,700
$
864,020
26.2%
ACCOUNT
BUDGET
REVENUE
PERCENTAGE
5502
Community Center Rentals
$
39,100
$
11,714
30.0%
5503
Dana Gym
$
195,800
$
108,284
55.3%
5504
Fee & Charge Classes/
Activities
$
453,700
$
188,917
41.6%
5505
Nature
$
28,400
$
10,132
35.7%
5506
Recreation/Fields
$
50,000
$
6,621
13.2%
5507
Senior Citizen Classes/
Activities
$
184,800
$
79,743
43.2%
5508
Day and Sports Camps
$
199,400
$
139,613
70.0%
5510
Youth Programs
$
65,000
$
29,342
45.1%
5520
Museum Education Center
$
45.700
$ 13,687
30.0%
Total Report $1,261,900 $ 588,052 46.6%
Park & Recreational Facilities Fund
FY18-19 FY19-20 FY19-20
Actual YTD as of 9/30/19 Budget
Beginning Fund Balance 10,905,784 11,841,628 11,841,628
Estimated Revenue:
Dwelling Unit Fees
593,808
193,107
625,000
Interest Earnings
395,942
0
114,800
Total Revenues
989,750
193,107
739,800
Estimated Funds Available
11,895,534
12,034,735
12,581,428
Proposed Expenditures:
General Fund Overhead
25,800
7,650
30,600
Capital Projects
28,106
0
6,210,000
Total Expenditures
53,906
7,650
6,240,600
Ending Fund Balance 11,841,628 12,027,085 6,340,828