HomeMy WebLinkAboutResolution No. 93-C012PROP A
CONFORM BUDGET
.DEMAND
6626
$(10,000)
TO ACTUAL NEED
RESPONSE
WATER
CONFORM BUDGET
WATER
8803
$(5,000)
TO ACTUAL NEED
WATER
CONFORM BUDGET
WATER
8897
$5,000
TO ACTUAL NEED
GENERAL
CONFORM BUDGET
PLANNING
7140
$1,500
TO ACTUAL NEED .
CENTRAL
CONFORM BUDGET
COMPUTER
6415
$(200)
SERVICES
TO ACTUAL NEED .
SERVICES.
CENTRAL
CONFORM BUDGET
COMPUTER
7140
$1,700
SERVICES
TO ACTUAL NEED
SERVICES
NET EFFECT
LIGHT
MEETINGS &CONFERENCES
LIGHT
6235
$8,900
NET EFFECT
$8,800
GENERAL
PREVIOUSLY APPROVED ITEM
ADMINISTRATION
6175
- $3,000
HEALTH INSURANCE
GENERAL
PREVIOUSLY APPROVED ITEM
ADMINISTRATION
6215
$(400)
REIMBURSEABLE
GENERAL
PREVIOUSLY APPROVED ITEM
BUILDING
8175
$2,376
HEALTH INSURANCE
REGULATION
GENERAL
PREVIOUSLY APPROVED ITEM
BUILDING
6215
$2,000'.
REIMBURSEABLE
REGULATION
GENERAL
PREVIOUSLY APPROVED ITEM
BUILDING
6175
$1,416
1. HEALTH INSURANCE
MAINTENANCE
GENERAL
PREVIOUSLY APPROVED ITEM
BUILDING
6215
$2,600
REIMBURSEABLE
MAINTENANCE
GENERAL
PREVIOUSLY APPROVED ITEM
BUSINESS LICENSE
6175
$252
HEALTH INSURANCE
GENERAL
PREVIOUSLY APPROVED ITEM
CITY TREASURER
6175
$80-
HEALTH INSURANCE
GENERAL
PREVIOUSLY APPROVED ITEM
CITY COUNCIL
6175
$300 ,
HEALTH INSURANCE
GENERAL
PREVIOUSLY APPROVED ITEM
CITY CLERK
6175:
$1',020
HEALTH INSURANCE
GENERAL
PREVIOUSLY APPROVED ITEM
CITY CLERK
6215
$1,300
REIMBURSEABLE
GENERAL
PREVIOUSLY APPROVED ITEM
COMMUNITY
8175
$4,500 .
HEALTH INSURANCE
IMPROVEMENT
GENERAL
PREVIOUSLY APPROVED ITEM
COMMUNITY
6215
$2,800.
REIMBURSEABLE
IMPROVEMENT
GENERAL
PREVIOUSLY APPROVED ITEM
COMPUTER ..
6175
$708
HEALTH INSURANCE
SERVICES,
GENERAL
PREVIOUSLY APPROVED ITEM
EMERGENCY
6175,
.$252
HEALTH INSURANCE
SERVICES
GENERAL
PREVIOUSLY APPROVED ITEM
LIBRARY
6215
$3,000,
REIMBURSEABLE
GENERAL
PREVIOUSLY APPROVED ITEM
. LIBRARY
6175 '
$3,190
HEALTH INSURANCE
GENERAL
PREVIOUSLY APPROVED ITEM
PARK'.
6175
$3,238
HEALTH INSURANCE
MAINTENANCE
GENERAL
PREVIOUSLY APPROVED ITEM
PARK
6215
$3,300
REIMBURSEABLE
MANTENANCE
GENERAL
PREVIOUSLY APPROVED ITEM
PLANNING
8175
$1,713
HEALTH INSURANCE
GENERAL
PREVIOUSLY APPROVED ITEM
PLANNING
6215
x(900) _
REIMBURSEABLE
GENERAL
PREVIOUSLY APPROVED ITEM
POLICE.
6066
$1,850
UNIFORM ALLOWANCE
GENERAL
PREVIOUSLY APPROVED ITEM
POLICE
6215
$48,720
REIMBURSEABLE
GENERAL
PREVIOUSLY APPROVED ITEM
POLICE
8175
$49,320
HEALTH INSURANCE
GENERAL
PREVIOUSLY APPROVED ITEM
RECREATION
6215
$(565)
REIMBURSEABLE
GENERAL
PREVIOUSLY APPROVED ITEM
RECREATION
6175
$2,835
HEALTH INSURANCE
GENERAL
PREVIOUSLY APPROVED ITEM
STREET
6175
$6294
HEALTH INSURANCE
MAINTENANCE
GENERAL
'PREVIOUSLY APPROVED ITEM
STREET
oils.
$4,005
REIMBURSEABLE
MAINTENANCE
GENERAL
PREVIOUSLY APPROVED ITEM
EMPLOYEE
8095
$(148,182)
SALARY SAVINGS
BENEFIT'S
WATER.
PREVIOUSLY APPROVED ITEM
WATER
8175
$252
HEALTH INSURANCE
WATER
PREVIOUSLY APPROVED ITEM
EMPLOYEE
6095
$(252)
SALARY SAVINGS
BENEFITS
LIGHT
PREVIOUSLY APPROVED ITEM
LIGHT
6175
$564-
HEALTHINSURANCE
LIGHT
PREVIOUSLY APPROVED ITEM
EMPLOYEE
6095
-$(584)
SALARY SAVINGS
BENEFITS
CONSUMER
PREVIOUSLY APPROVED ITEM
BUILDING
6215
$1,300
SERVICES
REIMBURSEABLE
MAINTENANCE
CONSUMER
PREVIOUSLY APPROVED ITEM
CONSUMER
8175
$2,100
SERVICES
HEALTH INSURANCE
SERVICES
CONSUMER
PREVIOUSLY APPROVED ITEM
BUILDING
8175
$708
SERVICES
HEALTH INSURANCE
MAINTENANCE '
CONSUMER
PREVIOUSLYAPPROVED ITEM
EMPLOYEE
6095
$(4,108)
SERVICES
SALARY SAVINGS
BENEFITSS
CENTRAL
PREVIOUSLY APPROVED ITEM
COMPUTER
6175
$252
SERVICES.
HEALTH INSURANCE
SERVICES
CENTRAL
PREVIOUSLY APPROVED ITEM
PURCHASING
8175 ..
$252
SERVICES
HEALTH INSURANCE
CENTRAL
PREVIOUSLY APPROVED ITEM
EMPLOYEE
8095
$(504)
SERVICES
SALARY SAVINGS
BENEFITS
NET EFFECT
$0
CENTRAL
PREVIOUSLY APPROVED ITEM
COMPUTER
8415 '"
$50,000 .
SERVICES
- SOFTWARE SUPPORT
SERVICES
CENTRAL
PREVIOUSLY APPROVED ITEM
COMPUTER
6003
5(10,000)
SERVICES
SALARIES .
SERVICES ,
CENTRAL
PREVIOUSLY APPROVED ITEM
COMPUTER
8101
$(500)
SERVICES
PERS-EMPLOYEE
SERVICES
CENTRAL
PREVIOUSLY APPROVED ITEM
COMPUTER
6105
$(500)
SERVICES'
PERS-EMPLOYER'
SERVICES
CENTRAL -
PREVIOUSLY APPROVED ITEM
COMPUTER
61 5
$(1,500)
SERVICES'
HEALTH INSURANCE
SERVICES
NET EFFECT
$37,600
0 0
APPROPRIATIONS - CAPITAL PROJECTS
INlEAS
FUND
COMIMMUSDIVISION
PRO`07,,
msQtwW
CIP
CLERICAL CORRECTION, MOVE
COMMUNITY
554300
$119,000
ITEM TO SEPARATE PROJECT
DEVELOPMENT
CIP
CLERICAL CORRECTION, MOVE
COMMUNITY
554203
$(119,000)
ITEM TO SEPARATE PROJECT
DEVELOPMENT
CIP
CARRYOVER CAPITAL PROJECTS
COMMUNITY
554204
$140,000
3RD STREET, LEMON AVE,
DEVELOPMENT
VIRGINIA, & BAYLESS
CIP
CLERICAL CORRECTION, MOVE
COMMUNITY
555200
$(185,500)
ITEM TO SEPARATE PROJECT
DEVELOPMENT
CIP
CONFORM BUDGET TO NEED
COMPUTER
750907
$10,000
PC NETWORKING
SERVICES
CIP
CONFORM BUDGET TO NEED
COMPUTER
750905
$10,000
SOFTWARE MODIFICATIONS
SERVICES
CIP
CARRYOVER CAPITAL PROJECTS
COMPUTER
750901
$75,000
MINICOMPUTER PURCHASES
SERVICES
CIP
CARRYOVER CAPITAL PROJECTS
COMPUTER
750902
$20,000
PC PURCHASES
SERVICES
CIP
CARRYOVER CAPITAL PROJECTS
CONSUMER
556101
$13,800
METER READERS TRUCK
SERVICES
CIP
CLERICAL CORRECTION, MOVE
CONSUMER
556208
$16,000
ITEM TO SEPARATE PROJECT
SERVICES
CIP
CARRYOVER CAPITAL PROJECTS
CONSUMER
750903
$4,200
ITRON UPGRADE
SERVICES
CIP
CARRYOVER CAPITAL PROJECTS
LIGHT
758801
$14,000
LIGHT RETROFIT - POLICE
CIP
CARRYOVER CAPITAL PROJECTS
LIGHT
756602
$14,000
LIGHT RETROFIT - LIBRARY
CIP
CARRYOVER CAPITAL PROJECTS
LIGHT
705301
$28,000
SUBSTATION UPGRADE
CIP
CARRYOVER CAPITAL PROJECTS
PUBLIC WORKS
758200
$20,000
HAZ MAT DISPOSAL
CIP
CARRYOVER CAPITAL PROJECTS
PUBLIC WORKS
504400
$5,000
PARK REMODEL
CIP
CARRYOVER CAPITAL PROJECTS
PUBLIC WORKS
504500
$18,000
MEMORIAL PARK FENCE
CIP
PREVIOUSLY APPROVED ITEM
PUBLIC WORKS
558202
$(15,000)
THREE 3/4 TON PICKUPS
CIP
PREVIOUSLY APPROVED ITEM
PUBLIC WORKS
556201
$(18,000)
TREE BOOM TRUCK
CIP
CARRYOVER CAPITAL PROJECTS
PUBLIC WORKS
750200
$8,000
BARNES HOUSE
CIP
CARRYOVER CAPITAL PROJECTS
PUBLIC WORKS
555800
$4,000
TDA/SB821 PED FACILITIES
CIP
PREVIOUSLY APPROVED ITEM
PUBLIC WORKS
556203
$37,500
DUMP TRUCK
CIP
PREVIOUSLY APPROVED ITEM
PUBLIC WORKS
556201
$100,000
TREE BOOM TRUCK
CIP
PREVIOUSLY APPROVED ITEM
PUBLIC WORKS
556203
$(15,000)
DUMP TRUCK
CIP
PREVIOUSLY APPROVED ITEM
PUBLIC WORKS
556202
$60,000
THREE 3/4 TON PICKUPS
INTERFUND TRANSFERS - REVENUE & APPROPRIATIONS
1 M�
FUND
COMMENTS
=7310N
OEJECT
{DECREASE]
CIP
CARRYOVER CAPITAL PROJECTS
SEWER
556104
$75,000
CIP
WATER TRUCK
VARIOUS
3640
$159,000
CIP
PREVIOUSLY APPROVED ITEM
SEWER
556205
$200,000
SERVICES
STREET SWEEPERS
SERVICES
CIP
PREVIOUSLY APPROVED ITEM
SEWER
556205
$(48,000)
STREET SWEEPERS
SERVICES
CIP
CARRYOVER CAPITAL PROJECTS
WATER
703802
$2,000
SERVICES
TRANSMISSION MAINS
SERVICES
CIP
NET EFFECT
CONSUMER
3640
$693,000
INTERFUND TRANSFERS - REVENUE & APPROPRIATIONS
1 M�
FUND
COMMENTS
=7310N
OEJECT
{DECREASE]
GENERAL
TO CAPITAL IMPROVEMENT
VARIOUS
3650
$159,000
CIP
FROM GENERAL
VARIOUS
3640
$159,000
CENTRAL
TO CAPITAL IMPROVEMENT
COMPUTER
3850
$115,000
SERVICES
SERVICES
CIP
FROM CENTRAL SERVICES
COMPUTER
3640
$115,000
SERVICES
CONSUMER
TO CAPITAL IMPROVEMENT
CONSUMER
3650
$34,000
SERVICES
SERVICES
CIP
FROM CONSUMER SERVICES
CONSUMER
3640
$34,000
SERVICES
LIGHT
TO CAPITAL IMPROVEMENT
LIGHT
3650
$56,000
CIP
FROM LIGHT
LIGHT
3640
$56,000
SEWER
TO CAPITAL IMPROVEMENT
SEWER
3650
$227,000
CIP
FROM SEWER
SEWER
3640
$227,000
WATER
TO CAPITAL IMPROVEMENT
WATER
3650
$2,000
CIP
FROM WATER
WATER
3640
$2,000
NET EFFECT
$591,000
APPROPRIATIONS - DEBT SERVICE
ilvCl EME
FUND COMMENTS DMS/ON OBJECT (DECREASE]
TOTAL NET EFFECT FOR ALL TRANSACTIONS = $632,400
0 0
NOW, THEREFORE, BE IT RESOLVED, that the City Council of the City of
Azusa does hereby approve the foregoing Budget amendments and orders the same to be
recorded in the City's books of account and henceforth to be a part of said Budget as if adopted
with the original thereof.
ADOPTED and APPROVED this 1st day of February , 19q.
I HEREBY CERTIFY that the foregoing resolution was duly adopted by the City
Council of the City of Azusa at a regular meeting thereof held on the 1st day of
February 19 3 by the following vote of the Council:
AYES: COUNCILMEMBERS: DANGLEIS, MADRID, NARANJO; i'ALEXANDER,
MOSES
NOES: COUNCILMEMBERS: NONE
ABSENT: COUNCILMEMBERS:
CLERK