|
GENERAL FUND
<br />EXPENDITURE SUMMARY
<br />5$,508,013 $9,727,079 $8,757,020 $10,912,317
<br />37.
<br />r..tj�..::....:::.:.r:.....:'.+iiP:..::::J:..:.......
<br />......:....:................... y.:v.vnw::.v{:}:L.:L}:^ :};. .:.vn.rvJ.v:{.} ..:i..u.....;
<br />}: ;!:,{{i•:{.}:tr}:. ........... :::•.:.:.rtr:•:yJ?:.0 tib; }K
<br />}:.}:CC{{.':.::.. .....}^: �X::;r 1C4.vnxn.n- vvn rar: w:-:� .........:.tr..:. r:�v........c. ... • �..�����:�':t�';{:S}'�'.?;;?,j::.:..._..�..
<br />:~h.:'�:. �v..
<br />...:..... 4::v%:r.
<br />... .... ... ....................h..t.. J.t r.... r....u.v+. v. .... .........: .r.:rv. .r..,r.... ........r.v....w..,.,...: ...v:: .u.nv ..........:...... .:.. J........... ...... ...
<br />r.v:.r:.r:..:4.:r::}.rf;}}.r:;•n:•x:.............. ..............:..}.u... r.......rY..J.t-:.:vvv,...:J.:.....S.t{::.: q.... v. ... .: .....v..n:::.......J.:•:.vrw:.:}.:�.:^:.::v.......,.r.......-s-.::.v::::.: �.
<br />...... . .n.... ... .r .. .. ....... .......4.t r..ru n.. .......:. ...... ..... L .... .... r.. r.. {.nV. .........: .:................................ }}i:i.::.: }:.::.::
<br />J.{.}.•r.v. u r..r}....... n. r�}.4.t4nhut:+iv .. }. }.. r.
<br />�:.::.d....... ,. }.:....r .... .............0 :v: }.i•: r :'{Q•.:•.vs.. :::.r::: ::v.v.v:::::.r.�-.v:::.v::uv::.:r::.r-:.+.�.{{..{:..:r.r}::.
<br />tV:+;{try+.: C•:4v..........:i.:L::L.:L.:.uv;•.onv:. r.v.w: �:: .: .... r4.4}.v: v:: -. ru ... ....: �.. ... }:.:•..+rvv-r: :i-: -: ..}::v}}}Y..}:':
<br />v�4J.4f.•:Jn :. �:{.}nv rn..,vr...u.rc�rrJ.vv.:{w:•.,v-.r��.v:=�..........uvnr.::.{{. :i:v.4.:r. .........w
<br />........t t:;•n•:+i{.}:.....}�. ................4. n:r::{.}:•:,}:•:{Ln }:L': }:ii��i .... J... J.. n�i--n ..... .: rrv.s 4::r:. tv: r}:• J.w::: r.:✓•}:{•:h:tr}:: �.r.:�:nr::?::::nv:::::.v.:v.:v::. �:.:::r}:v:}:?}:
<br />L.}:{.}::::.. .... :::•- {nVr ............ .:. .. .. f.. ..... n:.r.. .......... .:.. ....r....u.rr. }...., ..... ..... .:.....t Jnv. v:� ..:.u..: ..
<br />..:......... }...... .. 4" r. ... hJ...0 .. .....:...a..:. .. �::v�-: �x: v....... ....v}}........: :. }Cn}: �'v ti::. �:�}:C;r•}'.: nr::.r.:r::........
<br />.0-: �.� ...rrv.r.. .. ..... .. .. .. ..... r. .r....4.S.r �. ....{::. s..n...v............4:r4:s}'".i:�..........v.: '........ .:
<br />rn ........v. v.nr. ..,. :. n...... ....tr..v:. .r .:... ...... ....t.Y................... .}. a.. u ....... n.u: vr.r}.::•:
<br />.......... r.;....:t:..u:... s s .... ....:.}J. -.:,:::. -a:v: ntrr.C.v.. ..:.. ........?.. } ........ .::.:..:.... ... r.n....s:.v.:v:.... ............::::.v.............
<br />4 .. r . .. ... .. ..... .. .. ........ r..M... ::7. .. ... }..... .. :... . . .. .. }.4: rr.S r.... .. .. ...:u.. ..... ... . .............. ......v.
<br />J..v. r}, :.:-: v:::.v:-:vw..-�{:{.:}:.4.rn .... �}�.}{;?:;}:;:;:{tr}};�.:::vn::.v:......;,
<br />v..r yr n. .. .r .. ... .. .:.... 1•. JJ. }.: J . .. .... ........:. a s.. .. ..{v
<br />:..v.v :+::.:... ..v.:v .... r.... r.. r.......... A.. J.t...s.. . v .............. n{. ..: r r .
<br />:.V..... 4..s:i :{v:::. h.IX.:.J.tvr r: :: ��.:r: ]:.v.v:..r: -:::.... r�rv.uv}:.v vv r-�:::�.{'{.}:•}s;C•'i.; .{-:.J...:....v. .. ........
<br />•: "F.:::.:::.: �:.v.: ..::.....:..}•'c};i::..>:s}?:-}:i::ri:'{:v,:'i.ri:r:ir:ir{.}:.:.i:Gri��-}i.:...... .:w:::Y.r�nv: .nv:: ...u. :�': :.vr..}J.v: v: 3.v-... ..: .
<br />............
<br />-
<br />� _ _
<br />..�jl��`:<;.':-.>,::'
<br />rv.:..... ..
<br />n:.....-:: -:.: _.:vr:.u-.v.::::::r:: i?i?}:
<br />_.:r::::::. -:::..::-.t:.::::.
<br />i}': w.r:; :.: rv-.:r':::.v: :..
<br />-....{ .. tvr
<br />..: r.v:.v:.J:.v:.•v; ..... ....
<br />_
<br />....:.:.:::} •}:Yi:i:::ii4 :::ri::.:f:j'.'vF: ': ':.,{`.-::. ;s: ,:: 3.{:...%::::.:�o.{`ri: f..}}}iii}fi4n}
<br />4'i'iE.r2'� , t�'t ;�p�,'�'�`f't :rc:`•:;`:i'':�+'c
<br />Administration
<br />$287,413
<br />$351,344
<br />$302,603
<br />$513,134
<br />Finance
<br />307,694
<br />364,623
<br />326,399
<br />376,243
<br />Data Processing
<br />116,198
<br />170,200
<br />139,127
<br />160,200
<br />Personnel
<br />197,604
<br />223,645
<br />225,766
<br />272,363
<br />Risk Management
<br />77,846
<br />201,216
<br />182,775
<br />302,911
<br />MRCA
<br />104,013
<br />122,551
<br />114,090
<br />135,876
<br />Park Place
<br />82,243
<br />132,698
<br />82,976
<br />132,033
<br />Subtotal -Administration
<br />$1,173,011
<br />$1,566,277
<br />$1,373,736
<br />$1,892,760
<br />Administration
<br />$301,256
<br />$320,307
<br />$304,130
<br />$347,597
<br />Planning & Development
<br />88,847
<br />175,663
<br />135,581
<br />110,389
<br />Grounds Maintenance
<br />2,444,404
<br />2,662,374
<br />2,451,136
<br />2,857,747
<br />Building Maintenance
<br />654,050
<br />713,584
<br />626,000
<br />681,556
<br />Fleet Maintenance
<br />203,009
<br />210,651
<br />183,972
<br />315,103
<br />COSCA
<br />499,044
<br />514,623
<br />444,128
<br />600,509
<br />Subtotal - Parks and Planning
<br />$4,190,610
<br />$4,597,202
<br />$4,144,947
<br />$4,912,901
<br />Administration
<br />$202,040
<br />$230,036
<br />$119,135
<br />$211,944
<br />Centers Management
<br />326,370
<br />292,835
<br />247,462
<br />373,866
<br />Borchard Center Activities
<br />301,960
<br />343,583
<br />360,315
<br />374,075
<br />Conejo Center Activities
<br />318,720
<br />365,787
<br />357,536
<br />427,049
<br />Thousand Oaks Center Activities
<br />352,265
<br />365,375
<br />351,002
<br />393,259
<br />Dos Vientos Activities
<br />NIA
<br />NIA
<br />NIA
<br />230,451
<br />Special Activities Management
<br />237,912
<br />264,692
<br />274,087
<br />310,879
<br />Cultural Activities
<br />157,589
<br />175,601
<br />176,959
<br />186,440
<br />Sports
<br />343,474
<br />399,115
<br />347,805
<br />400,562
<br />Aquatics
<br />115,327
<br />146,672
<br />142,002
<br />156,079
<br />Outdoor Activities
<br />100,841
<br />140,696
<br />123,365
<br />144,371
<br />Goebel Senior Adult Center
<br />208,632
<br />236,416
<br />215,773
<br />246,845
<br />RSVP
<br />95,820
<br />101,612
<br />97,117
<br />106,953
<br />Teen Center Activities
<br />192,989
<br />254,059
<br />206,678
<br />277,246
<br />Youth Outreach
<br />95,885
<br />113,809
<br />103,634
<br />124,229
<br />Therapeutic Program
<br />94,568
<br />133,312
<br />115,467
<br />142,408
<br />Subtotal- Recreation
<br />$3,144,392
<br />$3,563,600
<br />$3,238,337
<br />$4,106,655
<br />5$,508,013 $9,727,079 $8,757,020 $10,912,317
<br />37.
<br />
|