FY2024 Budget Adjustment

City of El Mirage — Regular Meeting (2023-07-11)

View PDF Item 4 Meeting page

Extracted text (via pymupdf) 2527 characters
ACTIVITY
PROJECT ACTIVITY TITLE
DEPT
FROM ACCOUNT
ACCOUNT NAME
AMOUNT
TO ACCOUNT
ACCOUNT NAME
AMOUNT
62416
Grant Funded Mobile Lift Trailer
HURF
Needs budget authority in capital line
149-5-1591-990
OTHER FINANCING USES
($75,000) 147-5-3581-617 CAPITAL EQUIPMENT PURCHASE
$75,000
62428
Police Vehicle for K9 Officer
Police
Missed in budget and needs budget authority
149-5-1591-990
OTHER FINANCING USES
($107,000) 111-5-2111-650 VEHICLES
$107,000
62402
PW
Needs budget authority in capital line
149-5-1591-990
OTHER FINANCING USES
($75,000) 149-5-2511-650 VEHICLES
$75,000
62109
Admin
149-5-1591-990
OTHER FINANCING USES
($12,500) 111-5-1415-656 BUILDINGS AND IMPROVEMENTS
$12,500 
62201
REPLACEMENT APPARATUS -FIRE ENGINE
Fire
CDBG amount less than budgeted and remainder 
148-5-1591-650
VEHICLE
($230,000) 111-5-2511-650 VEHICLES
$230,000 
62201
REPLACEMENT APPARATUS -FIRE ENGINE
Fire
Part of the above transaction
62213
HURF
149-5-1591-990
OTHER FINANCING USES
($45,500) 131-5-3581-658 LAND IMPROVEMENTS
$45,500 
62336
HURF
149-5-1591-990
OTHER FINANCING USES
($139,500) 131-5-3581-658 LAND IMPROVEMENTS
$139,500 
62331
COUNCIL CHAMBERS A/V ENHANCEMENTS
IT
111-5-1511-656
BUILDINGS AND IMPROVEMENTS
($40,000) 149-5-1591-990 OTHER FINANCING USES
$40,000 
62213
HURF
149-5-1591-990
OTHER FINANCING USES
($130,000) 131-5-3581-658 LAND IMPROVEMENTS
$130,000 
62316
INNFLUENT LINE REPLACEMENT AT WRF
WW
Missed in budget and needs budget authority
149-5-1591-990
OTHER FINANCING USES
($450,000) 541-5-7585-670 SEWER COLLECTION SYSTEM
$450,000 
N/A
Emergency Preemption Triggers
Police
149-5-1591-990
OTHER FINANCING USES
($7,000) 111-5-2111-418 SPECIAL PROJECTS
$7,000 
N/A
Speed Trailers
Police
149-5-1591-990
OTHER FINANCING USES
($28,000) 111-5-2111-237 EQUIPMENT/FURNITURE PURCHASE
$28,000 
Total
($1,339,500)
Total
$1,339,500
Grant Funded Antique Fire Engine 
Restoration
SENIOR CENTER REMODEL/IMPROVEMENTS 
(ADDITION)
Carryforward not inlcuded in budget needs budget 
authority
ROADWAY DRAINAGE IMPROVEMENTS AT 
1ST AVENUE
Removed from potential ARPA funding and not 
included in HURF budget
DRAINAGE IMPROVEMENTS 125TH AVE &  
DESERT COVE RD
Removed from potential ARPA funding and not 
included in HURF budget
Item identified and budgeted in ARPA, so General 
Fund portion can be removed
ROADWAY DRAINAGE IMPROVEMENTS AT 
1ST AVENUE
Removed from potential ARPA funding and not 
included in HURF budget
Carryforward not inlcuded in budget needs budget 
authority
Carryforward not included in budget needs budget 
authority