|
WORK CENTER BUDGET SUMMARY
<br />DIVISION: Parks and Planning WORK CENTER: Grounds Maintenance
<br />ANALYSIS:
<br />Services & Supplies
<br />Increase in water costs
<br />Increase in mowing contract
<br />Major Repair Project:*
<br />CYP Playground sand
<br />GLP Playground sand
<br />TOP Reseal & stripe basketball court
<br />WNP Replace damaged walkway
<br />BOP Replace damaged stairs at wedding bowl
<br />BOP Repair damaged concrete handicap ramp
<br />C area to field 3
<br />BOP Repair broken concrete walkway
<br />in front of large play area
<br />SIP Install fencing along basketball court
<br />TOP .logging track drainage (carryover)
<br />ESP Upgrade tennis courts (windscreen, nets,
<br />electrical outlet box & bulletin board)
<br />DWS Add batters box mats at PTP & BOP #3
<br />OMP Slurry coat parking lot & re -stripe
<br />CRD Soccer field refurbishment
<br />FIP Fields #1 & 2 outfield refurbishment
<br />WAP Baseball fence extension
<br />Capital Outlay
<br />Vertical Slicer/renovator: required for effective
<br />turf management on heavily used sports turf areas,
<br />relieving compaction while not hindering play. Low
<br />labor requirements
<br />1 ea. scooters to replace old Diahatsus
<br />3 ea. irrigation controllers
<br />3 ea. remote control, irrigation
<br />1 electronic survey equipment
<br />TOTAL
<br />$ 25,000
<br />26,000
<br />$ 3,700
<br />1,700
<br />2,000
<br />3,000
<br />3,500
<br />2,800
<br />800
<br />2,500
<br />4,000
<br />3,000
<br />4,500
<br />2,000
<br />3,000
<br />2,000
<br />3,000
<br />$ 41,500
<br />$ 11,000
<br />16,500
<br />2,200
<br />4,000
<br />3,300
<br />TOTAL $ 37,000
<br />The 2000-2001 Budget represents a 7.3 percent increase over the 1999-2000 Budget.
<br />. A glossary of the three letter codes is attached as Appendix A.
<br />wcs-p-g m
<br />50.
<br />vnvnv:::::..: :...... .:: :?'.v: ....:.....r-. .. :............ v.. .:n U::}..::::: ....}
<br />.:..-::.vrsv:n:.vv.h};h:C{::Kv.::}: .Y...-:.,-hi'.i:./.........::.
<br />:........ ............ .. ::
<br />-}i:-':..i:........:.:::.::::.'}h:....v:: *::.C... n....: w: v.:.iv.:C :•.,-:: {...?%Lh}Yx:Yi::Or
<br />uY,{...... .
<br />....:....... .......t.. r......... .z.....-nrvn.}:C•}:?.......: .:.::}:C:�:-Y:
<br />...::::: .......: •: .Y.{:+i...t:r...{..::•:^
<br />•.:�::: ri:�: `::n: ti..:::: ri� .....
<br />........v.....:..i'.'i:t:;k•::�::.::?'r5
<br />-.:.i:= :..: : -.J: r:.}.:}
<br />...::....
<br />.... :.}.t :•.{•r. :..{r..t
<br />..:: .::::..+.•. }, �.
<br />;vr:-}:•: v.:
<br />..:::.:1.::: .r•n4:::::.
<br />:..........
<br />{.:�;ry;r';..::r:G:ii ir:t.:ii:: _:::<•;
<br />O:}-v-tr.S .. .... ....... ......
<br />}.i::,vtr.:.
<br />•:.:{.}Y:-}�.
<br />i _
<br />::::Y:.}:•_:•:•}::::v��Cy}.?
<br />�i¢ �,{
<br />_
<br />ON...
<br />:,_$;L:r'r;:'i`::l.:rtio;:::�:a::
<br />}:....:s.}<:rY.:=4.'+:'%c��:i�: •h'� c`+:i3
<br />$1,124,423
<br />$1,184,794
<br />$1,404,924
<br />$1,237,391
<br />$ 1,493,997
<br />r'`n=<`<'u>`
<br />1,063,17
<br />1,326,750
<br />�`t�'1`:?`,•� �°'#r'ii <:;:::¢:>�a�n:i�
<br />14.585
<br />4,719
<br />24 00
<br />2.400
<br />37,000
<br />::r.{.�.nJ?}-Jsf):? i.>•i: f?S}rCt:�r }nil �:? 4:.v,.::Q� r:: iU}:Y:iy::}'n}•h•}j:r.::{;:i{ti:. r:.:.
<br />`:-`=`€:€"<!<rr`:
<br />$2 202 178
<br />$2,444,404
<br />$2,662,374
<br />$2,451,136
<br />$2,857,747
<br />ANALYSIS:
<br />Services & Supplies
<br />Increase in water costs
<br />Increase in mowing contract
<br />Major Repair Project:*
<br />CYP Playground sand
<br />GLP Playground sand
<br />TOP Reseal & stripe basketball court
<br />WNP Replace damaged walkway
<br />BOP Replace damaged stairs at wedding bowl
<br />BOP Repair damaged concrete handicap ramp
<br />C area to field 3
<br />BOP Repair broken concrete walkway
<br />in front of large play area
<br />SIP Install fencing along basketball court
<br />TOP .logging track drainage (carryover)
<br />ESP Upgrade tennis courts (windscreen, nets,
<br />electrical outlet box & bulletin board)
<br />DWS Add batters box mats at PTP & BOP #3
<br />OMP Slurry coat parking lot & re -stripe
<br />CRD Soccer field refurbishment
<br />FIP Fields #1 & 2 outfield refurbishment
<br />WAP Baseball fence extension
<br />Capital Outlay
<br />Vertical Slicer/renovator: required for effective
<br />turf management on heavily used sports turf areas,
<br />relieving compaction while not hindering play. Low
<br />labor requirements
<br />1 ea. scooters to replace old Diahatsus
<br />3 ea. irrigation controllers
<br />3 ea. remote control, irrigation
<br />1 electronic survey equipment
<br />TOTAL
<br />$ 25,000
<br />26,000
<br />$ 3,700
<br />1,700
<br />2,000
<br />3,000
<br />3,500
<br />2,800
<br />800
<br />2,500
<br />4,000
<br />3,000
<br />4,500
<br />2,000
<br />3,000
<br />2,000
<br />3,000
<br />$ 41,500
<br />$ 11,000
<br />16,500
<br />2,200
<br />4,000
<br />3,300
<br />TOTAL $ 37,000
<br />The 2000-2001 Budget represents a 7.3 percent increase over the 1999-2000 Budget.
<br />. A glossary of the three letter codes is attached as Appendix A.
<br />wcs-p-g m
<br />50.
<br />
|