HomeMy WebLinkAboutResolution No. 97-C032AOOLUTION NO. 97-C32 ra •
A RESOLUTION OF THE CITY COUNCIL OF
THE CITY OF AZUSA APPROVING APPROPRIATION
AMENDMENTS FOR FISCAL YEAR 1996-97
PURSUANT TO SECTION 2 - 450 OF
THE AZUSA MUNICIPAL CODE
WHEREAS, on July 1, 1996 the City Council of the City of Azusa passed Resolution
No. 96-C92 adopting the Budget and approving the appropriations for the City of Azusa for the
fiscal year commencing July I, 1996 and ending June 30, 1997; 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
Headstart Federal Goverment Allocation for emergency supplies 4535 351850 $5,496
Net Effect
APPROPRIATIONS - OPERATIONS & MAINTENANCE
5,496
General
Special Supplies
City Council
6563
(250)
General
Chair for Mayor's office
City Council
6572
250
General
Dues for League of Calif Cities
Promotions
6230
1,000
General
Community Program Support approp moved to league dues
Promotions
6630
(1,000)
General
Tuition Reimb/No participating employees
Human Res.
6215
(475)
General
Early payment discount/WRIB testing service
Human Res.
6399
(800)
General
Toner for printers/Upgrade to Citywide software standards
Human Res.
6527
935
General
Office Supplies
Human Res.
6530
300
General
Employee fingerprinting costs
Human Res.
6545
500
General
Unused Special Supplies
Human Res.
6563
(460)
General
Vacation Pay -Off /Toscano, Hernandez
City Clerk
6075
7,655
General
Small Tools/Video repair tool kit
Library
6569
302
General
Office Equipment/Move approp to non -capitalized equip account,,
Library
7150
(302)
General
Special Supplies/Supplies approp to be used for hazmat permit
Sr. Prog
6563
340
General
Telephone expense
ISr. Prog
6915
630
General
Telephone Allocation/Reclass direct charged costs
Sr. Prog
6917
(1,800)
General
Legal Fees/lower than expected costs
Comm Imp
6301
(3,600)
General
Administrative hearing officer costs
Comm Imp
6499
3,600
Fund Total
6,825
Sr. Prog
Telephone Expense
Sr. Prog
6915
1,170
Headstart
Staff Mileage/Home visits
Headstart
6220
500
Headstart
Parent Mileage/Training classes
Headstart
6223
860
Headstart
Audit Services
Headstart
6315
250
Headstart
Program Consultants/No program changes this year
Headstart
6345
(10,000)
Headstart
Dental Services
Headstart
6353
5,000
Headstart
Books
Headstart
6503
560
Headstart
Films
Headstart
6515
140
Headstart
Component Supplies
Headstart
6562
225
Headstart
Classroom supplies
Headstart
6563
3,000
Hendstart
Medical and Dental Supplies
Headstart
6564
600
Headstart
Emergency supplies
Headstart
6569 351850
5,496
Headstart
Building Security System
Headstart
6615
8o0
Headstart
Food Svc Contract/Over-estimated meal costs
Headstart
6655
(2,335)
Headstart
Maintenance of office furniture & fixtures
Headstart
6845
400
Fund Total
5,496
Cons Svc
Employee Awards/Cost was over-estimated
Cons Svc
6210
(5,250)
Cons Svc
Billing supplies
Cons Svc
6539
5,000
Cons Svc
Equip Repair/Reclass from Outside Service
Cons Svc
6835
2,500
Cons Svc
Outside Svc/Acct correction/reclass to Equip Repair account
Cons Svc
8723
(2,250)
Fund Total
0
RESOLUTION NO. 97-C32• (continued) •
Water
Uniforms & Laundry/Increased rental rates
Water Opus
6201
1,000
Water
Dues & Subscriptions/Employee recertifications
Water Opus
6230
1,000
Water
Planned preventive maintenance to reservoir structure
Water Opus
8691
5,000
Water
Maint/Well Struct & Equip/Emergency repairs not required
Water Opns
8692
(7,000)
Fund Total
0
Light
Uniforms & Laundry/Increased rental rates
Light Opus
6201
5,000
Light
Poles, Towers & Fixtures/Minor construction not needed
Light Opus
8164
(2,500)
Light
O -H Conductors & Devices/Unnecessary minor construction
Light Opus
8165
(2,000)
Light
Maint/U-G Lines/Unrealized emergency repairs
Light Opus
8294
(2,500)
Light
Small supplies necessary for distribution system maintenance
Light Opus
8298
2,000
Fund Total
0
AVWC
Bldg Maint & Repairs/Reclass to capitalized account
AVW Opus
6815
(10,000)
AVWC
Capitalized improvements to old warehouse at Gladstone Yard
AVW Opus
7125
10,000
AVWC
Extra cost to improve Well 410
AVW Opus
8561
40,000
AVWC
Power/Purch/Pumping- Over-estimated cost
AVW Opus
8659
(40,000)
AVWC
Additional maintenance to booster station equipment
AVW Opns
8693
4,500
AVWC
Maint/Trans & Dist Mains/Fewer than expected repairs
AVW Opus
8694
(4,500)
Fund Total
0
Internal Svc
Reprographic Supplies
Internal Svc
6536
1,000
Internal Svc
Equipment Repairs/No expensive equipment repairs needed
Internal Svc
6835
(1,000)
Internal Svc
Computer Supplies/Inventory was adequate for balance of year
Transit Admn
6527
AT0180 (500)
Internal Svc
Office Supplies/Supplies for new facility
Transit Admn
6530
AT0180 1,500
Internal Svc
Equip Repair & Maint/New equip replaces old at new facility
Transit Admn
6835
AT0180 (1,000)
Fund Total
0
Net Effect 13,491
APPROPRIATIONS - CAPITAL PROJECTS
Net Effect
APPROPRIATIONS - DEBT SERVICE
Net Effect
AGGREGATE EFFECT $113,843
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 7th dayof April 11997.
I HEREBY CERTIFY
of the City Azusa at a regular meeting thereof held on the
by the following vote of the Council:
that the foregoing resolution was duly adopted by the City Council
7th dayofAA rte, 1997
AYES: COUNCILMEMBERS: HARDISON, STANFORD, ROCHA, BEEBE, MADRID
NOES: COUNCILMEMBERS: NONE