HomeMy WebLinkAboutR93-047 supplemental budgetCommissione llowinC1 `�'�t moved adoption
of e fog Reso� lution:
BOARD OF COUNTY COMMISSIONERS
COUNTY OF EAGLE, STATE OF COLORADO
RESOLUTION NO. 93 -
RESOLUTION ADOPTING A SUPPLEMENTARY BUDGET AND APPROPRIATION
OF UNANTICIPATED REVENUES FOR FISCAL YEAR 1993, AND AUTHOR-
IZING THE TRANSFER OF BUDGETED AND APPROPRIATED MONEYS BETWEEN
VARIOUS SPENDING AGENCIES
WHEREAS, the County has received certain unanticipated
revenues, hereinafter described; and
WHEREAS, said revenues were not anticipated at the time of the
adoption of the 1993 budget and /or such revenues were not assured
at the time of the adoption of the 1993 budget and therefore were
not appropriated; and
WHEREAS, in view of the needs of the various offices, depart-
ments, boards, commissions, and other spending agencies, it is also
necessary to transfer certain previously budgeted and appropriated
moneys; and
WHEREAS, the Board has the authority to expend such unantici-
pated or unassured revenues by enacting a supplementary budget and
appropriation, and to transfer budgeted and appropriated revenues
from one county fund to another county fund, pursuant to C.R.S.
29- 1- 111.5, and C.R.S. 29- 1- 111.6; and
WHEREAS, this Resolution, as proposed, has been published in
full one time in a newspaper having general circulation within the
territorial limits of the County of Eagle, State of Colorado.
NOW, THEREFORE, BE IT RESOLVED BY THE BOARD OF COUNTY
COMMISSIONERS OF THE COUNTY OF EAGLE, STATE OF COLORADO:
THAT, the Board hereby authorize a supplementary budget and
appropriation of unanticipated revenues as described in Exhibit A
attached hereto and incorporated herein by this reference.
THAT, the Board hereby authorize transfers between spending
agencies as set forth in Exhibit B and Exhibit C attached hereto
and incorporated herein by this reference.
THAT, the Treasurer of the County of Eagle is hereby requested
and directed to take all action necessary to effectuate the intent
of this Resolution.
3
THAT, the Eagle County Manager is hereby requested and
directed to immediately transmit an original or certified copy of
this Resolution to the affected spending agencies and the officer
or employee of the County of Eagle whose duty it is to draw
warrants or orders for the payment of money.
THAT, the Eagle County Manager is hereby further requested and
directed to file an original or certified copy of this Resolution
with the Division of Local Governments in the Department of Local
Affairs.
THAT, this resolution is necessary for the public health,
safety and welfare of the citizens of Eagle County, Colorado.
MOVED, READ AND ADOPTED by the Board of County Commissioners
of the County of Eagle, State of Colorado, at its regular meeting
held the 3,?d day of , 1993.
COUNTY OF EAGLE, STATE OF
COLORADO, By and Through Its
ATTEST: BOARD OF COUNTY COMMISSIONERS
n�z �t /e s
TI.COh o' eK � �� "M BY
erk to t e Board!`" Georg A. Gates, Chairman
County Commissi'31sis
nnette Phillips,
mmissioner
Commissione
going resol
follows:
Commissioner Gates
Commissioner Phillips °
Commissioner Johnson
This Resolution passed by (3-D
County Commissioners of the County of Eagle,
#92 -50
-2-
vote of the Board of
State of Colorado.
C�I�
APPROPRIATION CHANGE
REQUEST
------- - - - - -- ACCOUNT NUMBbAS
d FUND /AGENCY --- ---- -- -----
AS OF .; +0/93
REQUEST
SOURCE OF FUNDS
USE OF FUNDS
AMOUNT PURPOSE
SUPPLRMENTALS, UNANTICIPATED REVENUE--------------------------------- ----- -------- ----- -- --- ----- - -- ---- -- ------
A93009
06- 6800 -7401
06 -01- 2500 -9 -9440 -000
$40,000 UNANTICIPATED EXPENSE
CAP EXPEND FUND /TRANSFER IN
CAP EXPEND FUND /PURCHASING
COPIER REPLACEMENT
A93010
16- 6800 -7401
16- 03- 1700 -9- 9100 -000
$200,000 UNANTICIPATED EXPENSE
AIRPORT FUND /TRANSFER IN
AIRPORT FUND /AIRPORT
AIRPORT LAND PURCHASE
A93011
01- 6133 -3453
01 -04- 3300 -1- 1120 -000
1460 UNANTICIPATED REVENUR
GENERAL FUND /VIC GRANT
GENERAL FUND/VIC
VAGES, TEMPORARY
A93011
01 -6133 -3453
01 -04- 3300 -1- 1130 -000
17,371 UNANTICIPATED REVENUE
GENERAL FUND /WIC GRANT
GENERAL FUND/VIC
RAGES, PARTTIMR
A93011
01- 6133 -3453
01 -04- 3300 -1 -1440 -000
1599 UNANTICIPATED REVENUE
GENERAL FORMIC GRANT
GENERAL FUNDIVIC.
FICA WES
A93011
01- 6133 -3453
01 -04- 3300 -3- 3590 -000
11,635 UNANTICIPATED REVENUE
GENERAL FORMIC GRANT
GENERAL FUND /NIC
CONTRACT INTERPRETER
A93012
16- 6600 -3111
16- 03- 1700 -9- 9100 -000
1512,219 UNANTICIPATED REVENUE
AIRPORT FUND /FAA, GRANT
AIRPORT FUND /AIRPORT
FAA PROJECT
A93012
16- 6600 -3111
16- 03- 1700 4- 9330 -000
1638,808 UNANTICIPATED REVENUE
AIRPORT FUND /FAA GRANT
AIRPORT FUND/AIRPORT
FAA PROJECT
A93014
12- 6800 -7401
12 -01- 0100 -9- 9410 -000
11,405 UNANTICIPATED EXPENSE
CAP IMPROVE FUND /TRANSFER IN
CAP IMPROVE FUND /ASSESSOR
FILING SYSTEM PROJECT
C�I�
APPROPRIATION CHANGE REQUEST
------- - - - - -- ACCOUNT NUMBnmS A FUND /AGENCY - - - - --
REQUEST SOURCE OF FUNDS USE OF FUNDS
TRANSFERS
A93008 11 -08- 4200 -7 -7502 -000 02- 6800 -7411
OFFSITB IMP FUND /TRANSFER OUT ROAD A BRIDGE FND /TRANSFER IN
A93009 01 -08- 4200 -7 -7506 -000 06- 6800 -7401
GENERAL FUND / TRAMSFERS OUT CAP B%PEND FUND /TRANSFBR IN
A93010 01 -08- 4200 -7 -7516 -000 : 16 -6800 -7401
GENERAL FUND /TRANSFERS OUT AIRPORT FUND /TRANSFBR IN
A93013 Oi Oi 1100 -i 1100 000
GENERAL FUND /COUNTY MANAGER
A93013 01 -01- 1100 -1 -1434 -000
GENERAL FUND /COUNTY MANAGER
A93013 01 -01- 1100 -1- 1440 -000
GENERAL FUND /COUNTY MANAGER
A93013 01 -01- 1100 -1- 1450 -000
GENERAL FUND /COUNTY MANAGER
A93013 08 -01 1100 1 1460 000
RETIREMENT FUND /COUNTY NOR
A93014 01 -01- 0100 -2- 2290 -000
GENERAL FUND /ASSESSOR
A93014 O1 -08- 4200 -7 -7512 -000
GENERAL FUND /TRANSFER OUT
01 -Oi- 1000 -I- 1100 -000
GENERAL FUND /COUNTY ATTORNEY
01 -01- 1000 -1- 1434 -000
GENERAL FUND /COUNTY ATTORNEY
01 -01- 1000 -1- 1440 -000
GENERAL FUND /COUNTY ATTORNEY
01 -01- 1000 -1 -1450 -000
GENERAL FUND /COUNTY ATTORNEY
08 -01- 1000 -1- 1460 -000
RETIREMENT FUND /COUNTY ATTORNEY
Oi -OB- 4200 -7 -7512 -000
GENERAL FUND /TRANSFBR OUT
12 -6800 -7401
CAP IMPROVE FUND /TRANSFBR IN
■
AS OF "A/93
AMOUNT PURPOSE
$5,400 PRIOR DEVELOPER CONTRIBUTIONS
TRAVIS CHEBE PROJECT DONE
$40,000 UNANTICIPATED E%PBNSB
COPIER REPLACEMENT
$200,000 UNANTICIPATED B%PENSB
AIRPORT LAND PURCHASE
$5,949 INTERAGENCY TRANSFER
WAGES, REGULAR
$32 INTBRAGBNCY TRANSFER
LTD
$369 INTERAGENCY TRANSFER
FICA TAXES
$86 INTBRAGBNCY TRANSFER
MRDICARB TA %BS
$238 INTBRAGBNCY TRANSFER
RETIREMENT
$1,405 INTBRFUND TRANSFER
FILING SYSTEM
$1,405 INTBRFUND TRANSFER
FILING SYSTEM PROJECT
APPROPRIATION CHINOS REQUEST
1
------- - - - - -- ACCOUNT MUKBBzS A FUND/AGENCY ---- --- -- ----- AS OF "IT C
REQUEST SOURCE OF FUNDS USE OF FUNDS AMOUNT PURPOSE
SUPPLSMBNTALS, FUND BALANCE----------------------------------------------------
--- --------------- ------- --- ---- -- (1 of 3)
A93006 01 FUND BALANCE
GENERAL FUND
A93006 01 FUND BALANCE
GENERAL FUND
03006 01 FUND BALANCE
GENERAL FUND
A93006 01 FUND BALANCE
GENERAL FUND
A93006 01 FUND BALANCE
GENERAL FUND
A93006 01 FUND BALANCE
GENERAL FUND
A93006 01 FUND BALANCE
GENERAL FUND
A93006 02 FUND BALANCE
ROAD I BRIDGE FUND
A93006 02 FUND BALANCE
ROAD A BRIDGE FUND
A93006 19 FUND BALANCE
LOCAL IMPROVE DIST FUND
A93006 19 FUND BALANCE
LOCAL IMPROVE DIST FUND
A93006 06 FUND BALANCE
CAP EXPEND FUND
A93006 06 FUND BALANCE
CAP EXPEND FUND
A93006 06 FUND BALANCE
CAP EXPEND FUND
A93006 06 FUND BALANCE
CAP EXPEND FUND
A93006 12 FUND BALANCE
CAPITAL IMPROVE FUND
A93006 12 FUND BALANCE
CAPITAL IMPROVE FUND
A93006 12 FUND BALANCE
CAPITAL IMPROVE FUND
A93006 12 FUND BALANCE
CAPITAL IMPROVE FUND
01 -01- 0100 -3- 3220 -000
GENERAL FUND /ASSRSOR
01 -01- 1000 -3- 3590 -000
GENERAL FUND/ATTORNBY
D1 -01- 2800 -2 -2130 -000
GENERAL FUND /COMMUNITY DEV.
01 -01- 2800 -3- 3590 -000
GENERAL FUND /COMMUNITY DRY.
Oi -02- 2900 -3 -3550 -000
GENERAL FUND /COMMUNITY DBV.
Oi -04- 3000 -3- 3590 -656
GENERAL FUND /CONNUMITY BEV.
01 -04- 3000 -7 -7200 -000
GENERAL FUND /COMMUNITY DRY.
0E -03- 5100 -9- 9320 -000
R A B FUND/NEW CONSTRUCTION
02 -D3- 5100 -9- 9313 -516
R I B FUND /NEW CONSTRUCTION
19 -06- 1600 -6- 6119 -000
LID FUND /BOND PAYMENTS
19 -06- 1600 -6- 6150 -000
LID FUND /BOND PAYMENTS
06 -01- 0200 -9- 9400 -000
CAP EXPEND FUND /COUNTY CLERK
06 -01- 0200 -9- 9410 -000
CAP EXPEND FUND /COUNTY CLERK
06 -02- 1800 -9- 9420 -000
CAP EXPEND FUND /ANIMAL CONTROL
06 -01- 2000 -9- 9420 -000
CAP EXPEND FUND/INFO. SERVICES
12 -01- 2000 -9 -9420 -175
CAP IMPROVE FUND /INFO SERVICES
12 -03- 2700 -9- 9410 -997
CAP IMPROVE FUND /BLDG A GEED
12- 03- 2700 -9- 9210 -000
CAP IMPROVE FUND /BLDG A GRND
12- 03- 2700 -9- 9210 -000
CAP IMPROVE FUND /BLDG A GRND
$690 CARRY FORWARD
MICROFICHE SERVICES
$335 CARRY FORWARD
FILE CABINET
$543 CARRY FORWARD
LAND USE REGS, PRINTING
$27,972 CARRY FORWARD
LAND USE RIGS, UPDATE
$8,188 CARRY FORWARD
COTTONWOOD PLAN CHECK COST
$74,919 CARRY FORWARD
SAGLE RIVER PROJECT
$3,380 CARRY FORWARD
MILK CREEK PROJECT
$92,000 CARRY FORWARD
EDWARDS BRIDGE PROJECT
$16,000 CARRY FORWARD
ROAD CONSTRUCTION PROJECTS
$10,600 CARRY FORWARD
INTEREST
$32,000 CARRY FORWARD
PRINCIPAL
$8,500 CARRY FORWARD
COPIER A FAXS
$1,000 CARRY FORWARD
CABINETS
$5,250 CARRY FORWARD
PROFESSIONAL COMPUTER
$5,300 CARRY FORWARD
PROFESSIONAL COMPUTER
$159,243 CARRY FORWARD
PRIME REPLACEMENT PROJECT
$17,460 CARRY FORWARD
FURNITURE
$20,000 CARRY FORWARD
COURT ROUSE FACE LIFT PROJECT
$24,315 CARRY FORWARD
JUSTICE CENTER BOILER PROJECT
APPROPRIATION CHANGE REQUEST
------- - - - - -- ACCOUNT HUMbca3 A FUND/AGENCY ------ ----- - -- AS OF .;30193
REQUEST SOURCE OF FUNDS USE OF FUNDS AMOUNT PURPOSE
SOPPLEMEHPALS, FUND BALANCE -------------------------------------------------------------------------------------- (2 of 3)
193006
01 FUND
BALANCE
01 -01- 2310 -3- 3590 -000
$655 CARRY.FORWARD
GENERAL
FUND
GENERAL FUND /EMERG MEDICAL
UNEXPENDED GRANT FUNDS
A93007
01 FUND
BALANCE
01 -01- 2700 -3 -3590 -000
;43,000 UNANTICIPATED EXPENSE
GENERAL
FUND
GENERAL FUND /BLDG A GERD
FAIRGROUNDS PLANNING
A93007
01 FUND
BALANCE
01 -01- 2700 -3- 3590 -000
$20,000 UNANTICIPATED EXPENSE
GENERAL
FUND
GENERAL FUND /BLDG L GERD
ADA PLANNING
A93007
01 FUND
BALANCE
01 -07- 3400 -7 -7200 -000
$21,900 UNANTICIPATED EXPENSE
GENERAL
FUND
GENERAL FUND /GRINTS
UPPER VALLEY BUS PURCHASES
A93007
01 FUND
BALANCE
01- 07- 3400 -7 -7200 -340
$27,500 UNANTICIPATED EXPENSE
GENERAL
FUND
GENERAL FUND /GRINTS
R1FTA SUPPORT
193008
it FUND
BALANCE
11 -08- 4200 -7- 7502 -000
$5,400 PRIOR DEVELOPER CONTRIBUTIONS
OFFSITE
ROAD IMPROVE FUND
OFFSITR IMP FUND /TRANSFER OUT
TRAVIS CREEK PROJECT DONE
A93009
01 FUND
BALANCE
01 -08- 4200 -7 -7506 -000
$40,000 UNANTICIPATED EXPENSE
GENERAL
FUND
GENERAL FUND /TRANSFERS OUT
COPIER REPLACEMENT
A93010
01 FUND
BALANCE
01 -08- 4200 -7- 7516 -000
$200,000 UNANTICIPATED EXPENSE
GENERAL
FUND
GENERAL FUND /TRANSFERS OUT
AIRPORT LAND PURCHASE
A93011
08 FUND
BALANCE
08 -04- 3300 -1 -1460 -000
$232 UNANTICIPATED EXPENSE
RETIREMENT FUND
RETIREMENT FUND/WIC
GRANT CHANGE
&93012
16 FUND
BALANCE
16- 03- 1700 -9- 9100 -000
$46,008 CARRY FORWARD
AIRPORT
FUND
AIRPORT FUND/AIRPORT
FAA PROJECT HATCH
A93015
01 FUND
BALANCE
01 -01- 0200 -1- 1100 -000
$6,003 UNANTICIPATED EXPENSE
GENERAL
FUND
GENERAL FUND /CLERK & RECORDER
WAGES, RL JEBEL STAFF CHANGE
A93015
01 FUND
BALANCE
01 -01- 0200 -1- 1430 -000
$2,379 UNANTICIPATED EXPENSE
GENERAL
FUND
GENERAL FUND /CLERK A RECORDER
HEALTH, EL JEBEL STAFF CHANGE
193015
01 FUND
BALANCE
01 -01- 0200 -1 -1432 -000
$69 UNANTICIPATED EXPENSE
GENERAL
FUND
GENERAL FUND /CLERK & RECORDER
LIFE, EL JEBEL STAFF CHANGE
A93015
01 FUND
BALANCE
01 -01- 0200 -1 -1434 -000
$32 UNANTICIPATED EXPENSE
GENERAL
FUND
GENERAL FUND /CLBRX & RECORDER
ADLD, BL JEBEL STAFF CHANGE
A93015
01 FUND
BALANCE
01 -01- 0200 -1- 1440 -000
$372 UNANTICIPATED EXPENSE
GENERAL
FUND
GENERAL FUND /CLERK & RECORDER
FICA, RL JEBEL STAFF CHANGE
A93015
01 FUND
BALANCE
01 -01- 0200 -1- 1450 -000
$87 UNANTICIPATED EXPENSE
GENERAL
FUND
GENERAL FUND /CLERK A RECORDER
MRDCARE, EL JEBEL STAFF CHANGE
A93015
01 FUND
BALANCE
01 -01- 2800- 1-1100 -000
$3,001 UNANTICIPATED EXPANSE
GENERAL
FUND
GENERAL FUND /CORMUMITY DRY.
WAGES, EL JEBEL STAFF CHANGE
A93015
01 FUND
BALANCE
01 -01- 2800 -1- 1430 -000
$1,190 UNANTICIPATED EXPENSE
GENERAL
FUND
GENERAL FUND /COHHUNITY DRY.
HEALTH, EL JEBEL STAFF CHANGE
A93015
01 FUND
BALANCE
01- 01- 2800 -1- 1432 -000
$35 UNANTICIPATED EXPENSE
GENERAL
FUND
GENERAL FUND /COHHUNITY DEV,
LIFE, EL JEBEL STAFF CHANGE
APPROPRIATION CHARGE REQUEST
------- - - - - -- ACCOUNT HUMbbad A FUND /AGENCY - -- -- -- --- ---- AS OF ..,A/93
REQUEST SOURCE OF FUNDS USE OF FUNDS AMOUNT PURPOSE
SUPPLEMBNTALS, FUND BALANCE------------------------------------------------------- ---------- ---- --- ------- - - -----
193015
01 FUND
BALANCE
01 -01- 2800 -1 -1434 -000
$16 UNANTICIPATED BIPRMSE
GENERAL
FUND
GENERAL FUND /COMMUNITY DEV.
ADAD, RL JEBEL STAFF CHANGE
193015
01 FUND
BALANCE
01 -01- 2800 -1- 1440 -000
$186 UNANTICIPATED EIPRNSB
GENERAL
FUND
GENERAL FUND / COMMUNITY DRY.
FICA, EL JEBEL STAFF CHANGE
A93015
O1 FUND
BALANCE
01 -01- 2800 -1 -1450 -000
$44 UNANTICIPATED EXPENSE
GENERAL
FUND
GENERAL FUND / COMMUNITY DBV.
NEDCARE, EL JEBEL STAFF CHANGE
A93015
01 FUND
BALANCE
01 -02- 2900 -1- 1430 -000
$1,669 UNANTICIPATED RIPENSE
GENERAL
FUND
GENERAL FUND / COMMUNITY DRV.
HEALTH, SL JEBEL STAFF CHARGE
193015
01 FUND
BALANCE
01 -02- 2900 -1- 1432 -000
$35 UNANTICIPATED RIPENSS
GENERAL
FUND
GENERAL FUND /COMMUNITY DEV.
LIFE, SL JEBEL STAFF CHANGE
A93015
01 FUND
BALANCE
01 -02- 2900 -1- 1434 -000
$16 UNANTICIPATED RIPENER
GENERAL
FUND
GENERAL FUND / COMMUNITY DEV.
ADAD, SL JEBEL STAFF CHANGE
A93015
01 FUND
BALANCE
01 -02- 2900 -1 -1450 -000
$22 UNANTICIPATED RIPRNSR
GBNBRAL
FUND
GBNBRAL FUND / COMMUNITY DEV.
REDCARE, EL JEBEL STAFF CHANGE
uHIBIT
(3 of 3)