HomeMy WebLinkAboutResolution No. 95-C40i 0
RESOLUTION NO. 95—C40
A RESOLUTION OF THE CITY COUNCIL OF
THE CITY OF AZUSA APPROVING APPROPRIATION
AMENDMENTS FOR FISCAL YEAR 1994-95
PURSUANT TO SECTION 2 - 450 OF
THE AZUSA MUNICIPAL CODE
WHEREAS, on July 5, 1994 the City Council of the City of Azusa passed Resolution
No. 94-C97 adopting the Budget and approving the appropriations for the City of Azusa for the
fiscal year commencing July 1, 1994 and ending June 30, 1995; and
WHEREAS, Section 2-450 of the Azusa Municipal Code provides for the
amendment of said Budget, when required for the operation of the City and recommended by the
City Administrator; and
WHEREAS, certain appropriation amendments are, in fact, required as detailed below:
ESTIMATED REVENUES
INCREASE
FUNDING COMMENTS DIVISION OBJECT PROJECT (DECREASE)
General Move Literacy Grant to Grant Fad
4540 904400 ($81,429)
Grants Move Literacy Grant from Gen Fad 4540 904400 81,429
AQMD American Lung Assoc. T shirt sales 4899 600
Net Effect 600
APPROPRIATIONS - OPERATIONS & MAINTENANCE
INC E
FUNDING COMMENTS 42 #VISION OBJECT PROJECT (DECREASE)
General
Tuition reimbursement
City Council
6215
$5,000
General
Council training sessions
City Council
6220
1,100
General
Temporary services
Administration
6009
1,300
General
Outside services
Comm Promotns
6493
(900)
General
Reprographics
Comm Promotns'
6542
(400)
General
Community promotions
Comm Promoms
6630
(6,100)
General
Dues & subscriptions
City Clerk
6230
50
General
Approp. reducta/legal fees
City Clerk
6301
(7,000)
General
Approp. reducm/codification
City Clerk
6330
(2,352)
General
Reprographics allcn.
City Clerk
6542
(50)
General
Regular salaries
Human Resources
6003
(2,000)
General
Pert-tim salaries
Human Resources
6006
2,000
General
Mileage reimbursement
Human Resources
6240
80
General
Oral board costs
Human Resources
6635
500
General
Office furniture
Human Resources
7150
(580)
General
Approp reducto/contract svc.
Finance
6499
(16,225)
General
Approp reductn/ofc supplies
Finance
6530
(2,000)
General
Approp reducta/spl studies
Finance
6340
(12,000)
General
Move Literacy Grant to Grant Fad
Library
6003
904400
(35,904)
General
Move Literacy Grant to Grant Fad
Library
6101
904400
(2,269)
General
Move Literacy Grant to Grant Fad
Library
6105
904400
(2,157)
General
Move Literacy Grant to Grant Fad
Library
6125
904400
(520)
General
Move Literacy Grant to Grant Fad
Library
6140
904400
(181)
General
Move Literacy Grant to Grant Fad
Library
6155
904400
(359)
General
Move Literacy Grant to Grant Fad
Library
6160
904400
(701)
General
Move Literacy Grant to Grant Fad
Library
6165
904400
(12)
General
Move Literacy Grant to Grant Fad
Library
6175
904400
(9,120)
General
Move Literacy Grant to Grant Fad
Library
6235
904400
(525)
General
Move Literacy Grant to Grant Fad
Library
6503
904400
(81750)
General
Move Literacy Grant to Grant Fad
Library
6515
904400
(500)
Page t
0 •
RESOLUTION NO. 95-C40 (continued)
FUNDING COMMENTS DVaSIt31*i OBJECT
General
Move Literacy Grant to Grant Fad
Library
6530
904400
(5,072)
General
Move Literacy Grant to Grant Fad
Library
6539
904400
(1,750)
General
Move Literacy Grant to Grant Mod
Library
6542
904400
(500)
General
Move Literacy Grant to Grant Fad
Library
6601
904400
(1,500)
General
Move Literacy Grant to Grant Fnd
Library
7025
904400
(4,609)
General
Move Literacy Grant to Grant Fad
Library
7150
904400
(7,000)
General
Approp. reductn/salaries
Library
6003
Head Start Nutritionist svc.
(15,795)
General
Approp. reductn/salaries
Library
6496
7140
(5,000)
General
Approp. reducta/salaries
Library
6530
AQMD Program expenses for HVAC
(4,000)
General
Approp. reductn/salaries
Library
6539
(11000)
General
Approp. reductn/salaries
Library
6915
(1,500)
General
Increase in Bre assessment fee
Contract Svc.
6401
27,029
General
Approp. reducto/uniforms
Comm. Svc.
6201
(870)
General
Approp. reductn/tuition reimb.
Comm. Svc.
6215
(200)
General
Approp. reductn/training schools
Comm. Svc.
6220
(70)
General
Approp. reductn/m0eage reimb.
Comm. Svc.
6240
(200)
General
Approp. reducm/medical svc.
Comm. Svc.
6350
(1,200)
General
Approp. reductn/class Instructa
Comm. Svc.
6440
(2,000)
General
Approp. reductn/oMciation
Comm. Svc.
6445
(1,754)
General
Approp. reducln/postage
Comm. Svc.
6518
(250)
General
Approp. reductn/reprographics
Comm. Svc.
6542
(1,000)
General
Approp. reductn/othr supplies
Comm. Svc.
6599
(650)
General
Approp. reductn/program exp.
Comm. Svc.
6625
(15,000)
General
Approp. reductn/equip. maint
Comm. Svc.
6835
(102)
General
Approp. reductn/ofc. equip. maint.
Comm. Svc.
6845
(1,618)
General
Approp. reductn/natural gas
Comm. Svc.
6910
(580)
General
Approp, redactn/phone exp.
Comm. Svc.
6915
(1,837)
General
Approp. reductn/equipment
Comm. Svc.
7140
(2,390)
General
Approp. reductn/janitorial svc.
Sr. Prog.
6430
(210)
General
Approp. reducbr/landscape main[.
Sr. Prog.
6805
(310)
General
Approp. reductn/utilities
Sr. Prog.
6905
(800)
General
Approp. reductn/natural gas
Sr. Prog.
6910
(350)
General
Approp. reductn/phone exp
Sr. Prog.
6915
(600)
General
Palm tree trimming
Park Maint.
6493
6,916
General
Professional svc.
St. Maint.
6405
(6,916)
Subtotal (153,263)
Sr. Nutritn Approp. reductn/janitorial svc.
Sr. Prog.
6430
(390)
Sr. Notrito Approp. reductn/landscape maint.
Sr. Prog.
6805
(700)
Sr. Nutrito Approp. reductn/utilities
Sr. Prog.
6905
(1,480)
Sr. Nutrkn Approp. reductn/natural gas
Sr. Prog.
6910
(650)
Sr. Nutrim Approp. reductn/phone exp
Sr. Prog.
6915
(1,120)
Subtotal (4,340)
Head Start Cafeteria benefits
Head Start
6175
(16,400)
Head Start Training schools
Head Start
6220
860
Head Start Parent training
Head Start
6223
7,650
Head Start Meeting & conferences
Head Start
6235
1,000
Head Start Babysitting
Head Start
6299
310
Head Start Auditing
Head Start
6315
420
Head Start Program consultants
Head Start
6345
(2,010)
Head Start Dental services
Head Start
6353
2,400
Head Start Psychological svc.
Head Start
6358
(2,050)
Head Start Small equipment
Head Start
6569
800
Head Start Nutritionist svc.
Head Start
6660
(6,400)
Head Start Equipment
Head Start
7140
13,420
Subtotal
0
AQMD Program expenses for HVAC
Consumer Svc
6625
(3,200)
Page 2
0 •
RESOLUTION NO. 95—C40 (continued)
tNAs�
FUNDING COMMENTS DIVISION OWECT PROJECT (DECREASE)
Grants
Move Literacy Grant from Gen Fad
Library
6003
904400
35,904
Grants
Move Literacy Grant from Gen Fad
Library
6101
904400
2,269
Grants
Move Literacy Grant from Gen Fad
Library
6105
904400
2,157
Grants
Move Literacy Grant from Gen Fad
Library
6125
904400
520
Grants
Move Literacy Grant from Gen Fad
Library
6140
904400
181
Grants
Move Literacy Grant from Gen Fad
Library
6155
904400
359
Grants
Move Literacy Grant from Gen Fad
Library
6160
904400
701
Grants
Move Literacy Grant from Gen Fad
Library
6165
904400
12
Grants
Move Literacy Grant from Gen Fad
Library
6175
904400
9,120
Grants
Move Literacy Grant from Gen Fad
Library
6235
904400
525
Grants
Move Literacy Grant from Gen Fad
Library
6503
904400
8,750
Grants
Move Literacy Grant from Gen Fnd
Library
6515
904400
500
Grants
Move Literacy Grant from Gen Fad
Library
6530
904400
5,072
Grants
Move Literacy Grant from Gen Fad
Library
6539
904400
1,750
Grants
Move Literacy Grant from Gen Fad
Library
6542
904400
500
Grants
Move Literacy Grant from Gen Fad
Library
6601
904400
1,500
Grants
Move Literacy Grant from Gen Fad
Library
7025
904400
4,609
Grants
Move Literacy Grant from Gen Fad
Library
7150
904400
7,000
Subtotal 81,429
Cons. Svc.
Office supplies
City Cons. Svc.
6530
6,000
Cons. Svc.
Office furniture
City Cons. Svc.
6572
4,500
Cons. Svc.
Computer supplies
City Cons. Svc.
6527
(4,500)
Cons. Svc.
Printing services
City Cons. Svc.
6539
(6,000)
Cons. Svc.
Outside services
City Cons. Svc.
8723
(12,500)
Subtotal (12,500)
Water
Dues & subscriptions
Water Opus.
6230
1,500
Water
Purification equipment
Water Opus.
8564
(10,000)
Water
Telemetry equipment
Water Opus.
8565
(4,000)
Water
Distribution mains
Water Opus.
8566
(1,000)
Water
New water services
Water Opus.
8569
(8,500)
Water
Water make-up
Water Opus.
8655
6,500
Water
Water test equip.
Water Opns.
8658
5,500
Water
Well structure maint.
Water Opus.
8692
1,500
Water
Water services maint.
Water Opus.
8696
8,500
Subtotal 0
Light
Tuition reimbursement
Light Opus.
6215
(51000)
Light
Meeetiogs & conferences
Light Opus.
6235
(6,500)
Light
Electric meters
Light Opus.
8170
5,000
Light
Shop tools
Light Opus.
8194
1,500
Subtotal
(5,000)
AVW
Building maintenance
AVW Opus.
6815
2,500
AVW
Telemetry equip. maint.
AVW Opus.
8699
10,000
Subtotal
12,500
Self Ins.
Casualty premiums
General Ins.
6701
5,000
Self Ins.
Fidelity bonds
General Ins.
6715
(5,000)
Subtotal
0
Net Effect
($84,374)
APPROPRIATIONS - CAPITAL PROJECTS
INCREASE
FUNDING COMMENTS DIVISION AMECT, PROJECT (DECREASE)
Net Effect $0
Page 3
0 0
RESOLUTION NO. 95—C40 (continued)
INCREASE
FUNDING COMMITS
DIVISION (nRECP OjEq(t#1ECR s>43
Net Effect $0
APPROPRIATIONS - DEBT SERVICE
INCREASE
FUNDING COMMENTS DIVISION OWECT; PROJECT (DECREASE)
Net Effect $o
AGGREGATE EFFECT $319,067
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 3rd dayof APRIL .1995.
I HEREBY CERTIFY that the foregoing resolution was duly adopted by the City Council
of the City Azusa at a regular meeting thereof held on the 3rd day of APRIL 1995
by the following vote of the Council:
AYES: COUNCILMEMBERS: HARDISON, MADRID, NARANJO, BEEBEIVZLLEXANDER
NOES: COUNCILMEMBERS: NONE
ABSENT: COUNCILMEMBERS: NONE
Page 4