HomeMy WebLinkAboutRP Agenda: 12/08/2021CITY OF ARCADIA
Recreation and Parks Commission
Regular Meeting Agenda
- 7
Avyv„ S,
Wednesday, December 8, 2021, 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.
WE (AMMM) ;M
F,it : 626-574-5455) o 48 r1�Hfpi��#'�` L11(��or#�� ° biTllfliltlH�i(
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.
#1 piz1( A IE r��1 fT i1k*AT iAWL)J irl#MV91i* T WEZ,-10V g75rfi-1�id9)J,a TO& (fit 626-574-5455), i�p�#�T�
Lrr 1i �6� IJ-=�4ij 72 q%Hff fig*o
CALL TO ORDER
PLEDGE OF ALLEGIANCE
ROLL CALL:
Peter Chu, Chairperson
Valerie Cheung, Vice -Chairperson
Randy Fowler, Commission Member
Steve Swinney, Commission Member
Karen Yu, Commission Member
SUPPLEMENTAL INFORMATION FROM STAFF REGARDING AGENDA ITEMS
1. 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
REPORT FROM CITY COUNCIL MEMBER LIAISON
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.
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 8, 2021
Recommended action: Approve
b. Regular Meeting Minutes of October 13, 2021
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. Monthly Reports
II. Financial Statements
ADJOURNMENT
The Recreation and Parks Commission will adjourn this meeting to January 12, 2022, 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 8, 2021
RECREATION AND PARKS COMMISSION REGULAR MEETING
CALL TO ORDER — Chairperson Chu called the meeting to order at 6:00pm in the Recreation
Conference Room.
PLEDGE OF ALLEGIANCE — Vice -Chairperson Cheung
ROLL CALL OF COMMISSIONERS
PRESENT: Cheung, Chu, Fowler, and Yu
EXCUSED: Swinney
A motion was made by Vice -Chairperson Cheung, seconded by Chairperson Chu, and
unanimously carried on roll call vote to excuse Commissioner Swinney.
SUPPLEMENTAL INFORMATION FROM STAFF REGARDING AGENDA ITEMS
1. PUBLIC COMMENTS - None
REPORTS FROM RECREATION AND PARKS COMMISSIONERS
Commissioner Fowler reported he was approached about additional fields for soccer practice in
the City of Arcadia. Commissioner Fowler said in his past history with AYSO, there were
approximately 2,500 soccer participants. Currently there are approximately 900. Commissioner
Fowler said it was nice to have a gathering for Toni McKiernan's retirement, and happy it was well
attended.
Vice -Chairperson Cheung reported the Homeless Community Forum held on August 7, 2021 was
very informative with plenty of discussions, and many passionate people. The forum was attended
in person and by Zoom. City Department Heads and City Council members were present. Vice -
Chairperson Cheung said she also attended Toni McKiernan's retirement party and had a nice
time.
Commissioner Yu reported her neighbors are concerned about the safety of the neighborhood.
Assistant Director of Recreation and Community Services (ADRCS) Candice Cheung informed
Commissioner Yu the City has five districts with an Area Commander covering a specific district.
ADRCS Cheung said she would show Commissioner Yu how to access the information on the
City's website after the meeting.
Chairperson Chu mentioned he drives by Eisenhower Park often and noticed there are fewer
people at the park or not out as late as they used to be. Commissioner Fowler said it is possibly
due to the heat. Chairperson Chu said he has noticed many more people at the mall where it is
nice and cool.
REPORT FROM CITY COUNCIL MEMBER LIAISON - None
2. CONSENT CALENDAR
a. Approve Meeting Minutes of July 14, 2021
Recommended Action: Approve
It was moved by Commissioner Fowler, seconded by Vice -Chairperson Cheung and unanimously
carried on roll call vote to approve Consent Calendar Item 2.a.
AYES:
Chu, Cheung, Fowler
NOES:
None
ABSENT
Swinney
ABSTAIN:
Yu
3. REGULAR ITEMS
a. Report from Public Works Services Department
Project Updates
Department of Public Works Street Superintendent (DPWSS) Dave Thompson reported a portion
of "No Camping, No Fires" public signs have been placed at First and Huntington in Downtown
Arcadia. Signs will also be placed at public facilities such as Eisenhower Park, City Hall, City
Parks, Gilb Museum of Arcadia Heritage, Arcadia Library, Recreation and Community Services
Department, the Highlands (because of the high fire dangers). DPWSS Thompson reported the
Public Works Services Department is currently working on the Request for Proposal (RFP) for the
Newcastle Park Project and looking to go out to bid in October 2021.
b. Report of Director of Recreation and Community Services
Assistant Director of Recreation and Community Services (ADRCS) Candice Cheung reported
the Community Forum on homelessness was held on August 7, from 9am to 5:30pm. Department
heads presented on various topics related to homelessness and were available to answer
questions from the public. ADRCS Cheung reported the staff will present all the information to the
City Council for direction at the meeting on September 21, 2021. ADRCS Cheung reported on
Covid-19 youth sports protocols. On August 30, the County of Los Angeles Department of Public
Health published an updated Youth Sports Protocol effective September 1, 2021. Previously, Los
Angeles County required routine testing for all athletes and staff participating in moderate or high -
risk organized youth sports, however the new updated protocol states testing is not required for
children under the age of 12 who are playing outdoor sports and a weekly negative test result is
required for all participants who are not fully vaccinated, for youth over the age of 12, coaches
and volunteers.
Monthly Reports
ADRCS Cheung reported the Community Center began serving the Senior Lunch Program on
July 6, with modifications and limited lunches available. Lunch is sold on a first -come, first -served
basis and has been selling out almost every day. ADRCS Cheung reported the main ballroom in
the Community Center is closed for major renovation on the partition walls. Partitions will have
new fabric reinstalled to each pane and scheduled to be completed by the end of September.
On September 22, Walk & Talk program will take a walk to the new Le Meridian Hotel for a tour
of the facility. ADRCS Cheung reported the Fun `N Play, Summer Day Camp, and Summer
Sports Camp were full to capacity with a very long waitlist. ADRCS Cheung reported the first
Summer Concert and Movie was held on August 5, with the band Cold Duck who played for 965
guests. The City also celebrated National Night Out and the City of Arcadia's 118 birthday. On
August 12, the popular band The Answer played for 980 guests.
ADRCS Cheung reported she and Sara Somogyi, Director of Recreation and Community
Services met with the new Parks Foundation. They are working on obtaining their 501(c)(3) in
order to raise funds for the Recreation and Community Services Department. Once their
paperwork is in order, they will officially be a non-profit organization and will be able to begin
fundraising.
Financial Statements - None
ADJOURNMENT
Chairperson Chu adjourned the meeting at 6:28pm to October 13, 2021, at 6:OOpm in the
Recreation and Community Services Department Conference Room, 375 Campus Drive, Arcadia.
0
Peter Chu
Chairperson
Sara Somogyi
Secretary
RECREATION AND PARKS COMMISSION
REGULAR MEETING MINUTES
WEDNESDAY, OCTOBER 13, 2021
RECREATION AND PARKS COMMISSION REGULAR MEETING
CALL TO ORDER — Chairperson Chu called the meeting to order at 6:02pm in the Recreation
Conference Room.
PLEDGE OF ALLEGIANCE — Commissioner Swinney
ROLL CALL OF COMMISSIONERS
PRESENT: Chu, Swinney, and Fowler
EXCUSED: Cheung and Yu
A motion was made by Commissioner Fowler, seconded by Commissioner Swinney, and
unanimously carried on roll call vote to excuse Vice -Chairperson Cheung and Commissioner Yu.
SUPPLEMENTAL INFORMATION FROM STAFF REGARDING AGENDA ITEMS
1. PUBLIC COMMENTS - None
REPORTS FROM RECREATION AND PARKS COMMISSIONERS
Commissioner Fowler reported on the positive impact the City's No Camping Ordinance has made
in the short time it has been in effect. Noticeably in the Arcadia County Park, tents are coming
down. Although this particular facility is the County of Los Angele's jurisdiction, the impact on the
City is encouraging.
Chairperson Chu reported he is looking forward to the Winter season in Arcadia. He is excited to
see the residents in the community out and about for the holidays.
Commissioner Swinney - No report.
REPORT FROM CITY COUNCIL MEMBER LIAISON
Mayor Tay reported there will be a virtual meeting on Tuesday, October 19, 2021 regarding the
Downtown Alley Improvement Project. Interested parties can contact Linda Hui at 626.574.5435
for more information.
Mayor Tay reported there will be a community workshop on the City's re -districting process on
Wednesday, November 10, 2021 at 6pm in the City Council Chambers. Every 10 years districts
are re -assessed after the census is complete. This is the first of two meetings for the community
to learn more about the re -districting process and ask questions. Commissioner Fowler followed
up with a question asking if the City was considering changing the policy from having districts, to
going back to the general election format. Mayor Tay responded no, not at this time.
2. CONSENT CALENDAR
a. Approve Meeting Minutes of September 8, 2021
Recommended Action: Tabled to next meeting. Insufficient quorum for approval.
3. REGULAR ITEMS
a. Report from Public Works Services Department
Project Updates
Public Works Services Department Street Superintendent (PWSDSS) Dave Thompson gave a
detailed report on the timeline for the Newcastle Park renovation project. The formal request for
proposals are due by October 18, 2020. This will be followed by an on -site, pre -proposal, non -
mandatory meeting on November 2, 2021. The deadline to submit questions will be November
8, 2021. Proposals are due November 16, 2021. Interviews to follow on December 2, 2021. The
Arcadia City Council is expected to award the contract in January 2022. Construction is scheduled
to start February 2022, with completion in approximately one year in February 2023.
b. Report of Director of Recreation and Community Services
Director of Recreation and Community Services (DRCS) Sara Somogyi began her report by
introducing the new City liaison for the Recreation and Parks Commission, Karen Collins. DRCS
Somogyi went on to announce and congratulate Director of Public Works Services (DPWS) Tom
Tait on his retirement as well as Deputy Director Public Works Services Department Paul
Cramner's appointment as the new Director of Public Works Services Department.
Monthly Reports
DRCS Somogyi reported the Community Center recently reopened the gift shop with modified
procedures and protocols. The Community Center pool room continues to be popular with a
steady flow of players daily. DRCS Somogyi reported the success of the virtual senior seminars
however, with in -person seminars coming back, seniors have expressed an interest in keeping
the virtual aspect as an option. Staff is currently working on a hybrid format to accommodate
those who prefer to stay home. On September 16, the Garfield Medical Center gave an
informative seminar on senior safety, distributed safety items and provided information on the
upcoming flu shot clinic at their facility. DRCS Somogyi also mentioned the Arcadia Travelers
group is back in action with their senior trips taking place once again. Trips are under modified
protocols as well, but active seniors are taking full advantage of being out and about.
DRCS Somogyi reported the ongoing popularity of the Merit Badge classes for the scouting
community. She also stated Wilderness Park visitors have increased, largely due to the park
being open to the public on weekends with reservations no longer being required. DRCS
Somogyi stated the Community Center is still running under specific safety protocols with
modified criteria in place. Classes and programs are set at lower capacity with other factors in
place such as walk up displays in lieu of sit down programming for special events.
DRCS Somogyi discussed Arcadia City Council's recommendation to address homelessness.
With the City Councils approval these are the following five areas to be addressed with a timeline
of six months to complete. Starting with identifying those at risk of becoming homeless and focus
on prevention and diversion programs. Implement the anti -camping ordinance and report back
how enforcement is going. Conduct a true census of the homeless population within the City.
Investigate and report on options related to working with different organizations other than the
Los Angeles Homeless Service Authority (LAHSA). Lastly, research the outcomes experienced
in other cities that have implemented tiny shelters. DRCS Somogyi is working with different
departments in the City to accomplish these recommendations and report back to the City
Council in the six-month time frame.
Financial Statements
DRCS Somogyi reported the financials for the department are still lower than average due to the
programs and facility not operating at full capacity. Smaller class sizes, lower capacity for events,
Community Center rentals not taking place, as well as the protocols and factors which allow us
ease back into programs. The Department continues to provide programs that are safe and
meaningful with the quality service participants have come to know and appreciate. DRCS
Somogyi reported the Parks and Recreation Facility Fund is at $7.5 million, with the Newcastle
renovation project budgeted at $4 million. DRCS Somogyi stated upcoming bids for the
Newcastle Park renovation project may come in higher due to issues with the supply chain and
the rising cost of building materials. If this occurs, adjustments may have to be made to the
project itself or the funding for the project, this will be addressed as needed.
ADJOURNMENT
It was moved by Commissioner Fowler, seconded by Commissioner Swinney and unanimously
carried to cancel the November 10, 2021 meeting. Chairperson Chu adjourned the meeting at
6:41 pm to December 8, 2021, at 6:OOpm in the Recreation and Community Services Department
Conference Room, 375 Campus Drive, Arcadia.
By:
Peter Chu
Chairperson
Sara Somogyi
Secretary
T�
locornor��<d
{uyu<i 1. 1901
STAFF REPORT
Recreation and Community Services Department
DATE: December 8, 2021
TO: Honorable Chairperson and Members of the Recreation and Parks Commission
FROM: Sara Somogyi, Director of Recreation and Community Services %
SUBJECT: PROGRAMS & ACTIVITIES — November 2021
SENIOR SERVICES DIVISION
Arcadia Senior Services play an integral part in the wellness 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
Gift
The gift shop provides a venue for senior crafters to sell their
137 Visitors
Shop
creations and allows the community to purchase one -of -a -kind
Monthly Revenue
items at a great price.
$643
Information &
This program assists seniors and their families with issues that
Referral Intakes
affect their quality of life by providing information and referral that
14
address their daily living concerns.
Pool Room
Three pool tables are available Monday through Friday from
384
7:30am-4:30pm.
A nutritious meal is provided Monday -Friday for senior citizens.
Senior Nutrition
For many seniors, this is the only hot meal they have on a daily
952
Program
basis. On Thursdays, Elkjon Combo plays delightful music for the
Average/Day 56
seniors during their lunch time.
Exercise plays a vital role in health and wellness. Classes
Classes
include line dance, cardio plus, and Zumba. These courses
1,870
contribute to bone density improvement, increased muscle
strength, flexibility, the reduction of stress, and improved cardio.
Table
Table Tennis is available Monday -Friday, from 10:30am-3:30pm.
Tennis
Seniors have the opportunity to drop in and play to gain exercise
37
and socialization.
Every Wednesday at 10am, seniors join a staff member for a
Walk & Talk
short, leisurely walk around the Community Center and
11
surrounding areas.
On Fridays, Seniors can come and play Mahjong in person once
Mahjong
again. All Mahjong equipment is included for seniors to check
42
out at the front desk. Mahjong is played every Friday from
1-3pm.
Monthly
Monthly bus passes can be mailed to seniors to provide a way
Bus Passes
for seniors to purchase their pass. The monthly bus pass is $5
23
per month.
Weekly
Movie
Movies are shown on a theater size screen every Wednesday.
24
Average/Week 12
Notary
Notary services are limited to three signatures or thirty minutes
Services
Per appointment every 2"d and 4th Tuesday of each month by
12
ap ointment.
Every Wednesday, from 9am to 1 pm, Matthew Castillo from
Veteran Peer Access Network is available at the Community
Veteran Peer
Center to assist Veterans and family members to various
Access Network
services such as mental health treatment, substance abuse
3
support, temporary and permanent housing, and more. Matthew
Castillo is a representative for LA County Supervisory District 5.
Support services include registering members for trips, signing
Meeting: 55
Arcadia
up new members, and handling the club's correspondence. A
Passes Sold: 56
Travelers Club
monthly club meeting is held at the Community Center to discuss
Passengers: 97
future trips and provide a social gathering.
Total: 208
Monday
The Senior Monday Dance is back every 1 st 3rd and 51h Monday
Dance
from 1:30 to 3:30pm. Dancers can enjoy live music and
209
refreshments.
Free
Methodist Hospital held a Free Flu Shot Clinic at the Arcadia
Flu Shot Clinic
Community Center on November 9. There were 25 people
25
registered.
A Veterans Day Lunch was held at the Community Center on
Veterans
November 10, to honor those who served in the military. Every
Luncheon
Veteran received a lawn sign provided by the City and a gift box
105
provided by Operation Gratitude.
A virtual presentation was held on Tuesday, November 16, with
Virtual
Dietitian, Victoria Pacheco. Victoria talked about ways to lower
Health Lecture
cholesterol and healthy eating options. Victoria also
70
demonstrated how to prepare a healthy butternutsquash soup.
On November 24, 120 seniors attended the Thanksgiving Feast.
Thanksgiving
The event included a traditional Thanksgiving meal, raffle prizes,
Feast
and a craft everyone enjoyed making. Every year, meals are
120
served by the Arcadia Fire Department.
TOTAL
Cumulative of programs, services, and special events.
4,246
Connection
Total number of monthly newsletters distributed this month.
700
NOVEMBER HIGHLIGHT
VETERANS DAY RECOGNITION
A Veterans Day Lunch was held at the Community Center on November 10, to honor those who served
in the military. The event included lunch, a walk down memory lane, followed by a tour of the Gilb Museum
of Arcadia Heritage. Veterans were able to register their names in the new military kiosk. Every Veteran
received a lawn sign provided by the City and a gift box provided by Operation Gratitude.
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
There are 31 Adult Basketball teams participating in the Fall season
Adult Basketball
at the Dana Middle School Gym. There is currently a Friday and
1,116
Sunday League offered.
November
The After School Playground Program is a free drop -in program for
BS 402
youth in grades K-5. The program operates Monday through Friday
CG 378
After School
from school dismissal to 4:30pm through May 24, 2022. Six
HA 348
Program
elementary school playgrounds provide a variety of activities
HO 381
including board games, crafts, and outdoor games to keep
HR 386
participants safely engaged and entertained.
LW 385
Total 2,280
Fall Camp is a safe, supervised, kid -friendly program held at Dana
Fall Camp
Gym from November 22-24, 2021, kids ages 5-12 enjoyed fun
121
activities, including crafts, board games, movies, and snacks.
Merit Badge
Merit Badge Classes are virtually offered to Scouts to earn badges
Classes
that help them to reach goals of being an Eagle Scout.
71
The Volunteen Program provides teenagers ages 14-18 with
Volunteen
valuable volunteer experiences which will help prepare them for
24 Volunteens
Program
college and future jobs. During the month of November Volunteens
128 hours
assisted with the After School Program, Fall Camp, and Tech Talk.
Wilderness Park
Wilderness Park is now open for public use Monday through Sunday
Public Use
without reservations for small groups.
365
Wilderness Park
Wilderness Park has Camping on the weekends for non-profit
Rentals
groups.
70
Community
The Arcadia Community Center offers a wide range of classes for
Center Classes
all ages. Classes offered at this location include Zumba, gymnastics,
647
sewing, and chess.
This interdepartmental joint use facility is used to offer more classes
MEC Classes
to the community. Classes offered at this location include guzheng,
224
karate, and belly dancing
Dana Gym
This AUSD joint use facility is used to offer more classes to the
Classes
community. Classes offered at this location include Total Body
412
Workout, volleyball, and badminton.
Off -Site & Virtual
Other classes that are offered at off -site locations or virtually
Classes
including multiple tennis courts, art classes, and music classes.
1,457
TOTAL
6,787
WILDERNESS PARK
Wilderness Park is open for public use Monday through Sunday from 8:30am to 4:30pm. The Park is
available for walk in use, for small group use and non-profit organizations on the weekends.
MERIT BADGE CLASSES
DATE
CLASS NAME
PARTICIPANTS
X PRICE OF CLASS
TOTAL
FEES
November 6, 2021
Cooking
15x$20
$300
November 6, 2021
Citizenship in the Community
15x$20
$300
November 6, 2021
Mamal Study
11x$20
$220
November 20, 2021
Citizenship in the World
15x$20
$300
November 20, 2021
Communications
15x$20
$300
Total
$1,420
WEEKEND RESERVATIONS
DATE
RESERVATION
ATTENDANCE
TOTAL
FEES
November 9-11, 2021
Overnight
70
$300
Total
$300
WALK IN - PUBLIC USE
DATE
ATTENDANCE
November 7-13, 2021
119
November 14-20, 2021
58
November 21-27, 2021
138
November 28-30, 2021
50
TOTAL 365
November Highlight
Fall Camp
Fall Camp took place November 22-24, 2021 with 121 children participating. Children enjoyed
fun activities including board games, holiday crafts, movies, and snacks.
Normal % Expended
Personnel Related: 31.2%
Supplies & Services: 33.33%
RECREATION DEPARTMENT FINANCIAL STATEMENT
October 2021
ACCOUNT
BUDGET
EXPENDITURES
PERCENTAGE
5501
Administration
$
727,800
$
298,707
41.04 %
5502
Community Center
$
305,700
$
80,888
26.46 %
5503
Dana Gym
$
213,600
$
77,095
36.09 %
5504
Fee & Charge
$
423,800
$
188,577
44.50 %
5505
Nature
$
148,300
$
48,998
33.04 %
5506
Recreation/Fields
$
116,200
$
32,811
28.24 %
5507
Senior Citizens
$
471,100
$
145,909
30.97 %
5508
Camp
$
226,900
$
68,499
30.19 %
5510
Youth Programs
$
462,800
$
99,193
21.43 %
5520
Museum Education Center
$ 48,000
$ 17,672
36.82 %
Total Report
$3,144,200
$1,058,354
33.66 %
ACCOUNT
BUDGET
REVENUE
PERCENTAGE
5502
Community Center Rentals
$
34,100
$
912
2.67 %
5503
Dana Gym
$
147,200
$
80,026
54.37 %
5504
Fee & Charge Classes/
Activities
$
371,400
$
236,284
63.62 %
5505
Nature
$
66,700
$
15,687
23.52 %
5506
Recreation/Fields
$
61,000
$
9,396
15.04 %
5507
Senior Citizen Classes/
Activities
$
127,000
$
26,984
21.25 %
5508
Day and Sports Camps
$
190,500
$
96,226
50.51 %
5510
Youth Programs
$
71,900
$
17,165
23.87 %
5520
Museum Education Center
$ 19,000
$ 10,030
52.79 %
Total Report
$1,088,800
$
492,711
45.25 %
Park and Recreation Facilities Fund
Beginning Fund Balance
Estimated Revenue:
Dwelling Unit Fees
Grant Revenues
Interest Earnings
Total Revenues
Estimated Funds Available
Proposed Expenditures:
General Fund Overhead
Capital Projects
Total Expenditures
Ending Fund Balance
FY20-21 FY21-22 FY21-22
Actual Actual as of 7/31/21 Budget
6,200,900
7,452,000 7,452,000
622,346
248,988
1,200,000
837,750
0
0
69,401
0
71,500
1,529,497
248,988
1,271,500
7,730,397
7,700,988
8,723,500
31,300
10,633
31,900
247,079
7,950
4,081,000
278,379
7,950
4,112,900
7,452,018 7,693,038 4,610,600
Net Change in Fund Balance 1,251,118 241,038