Loading...
D002400C I T Y O F S A I N T P A U L OFFICE OF THE MAYOR �pproved Copies to: ADMINISTRATIVE ORDER: - City Clerk (Original) BUDGET REVISION - Financial Services - Accounting - Requesting Dept. CURRENT APPROVED r1MENDED BUDGET CHANGES BUDGET ADIVIINISTRATIVE ORDER, Consistent with the authority granted to the Mayor in Section 10.07.4 of the City Charter and based on the request of the Department of Neighborhood, Housing and Property Improvement to amend the 2003 Budget of the General Fund, the Director of the Office of Financial Services is authorized to amend said budgeY: DEPARTNIENT & DIVISION: FUND , ACTIVITY AND OBJECT: Neighborhood, Housing and Property Improvement Property Code Enforcement GL 001- 00256-Oill Full time Permanent GL 001- 00256-0439 Fringe Benefits • GL 001- 00256-0283 Rental-Vehictes GL 001- 00256-0370 Computer Equipment Vacant Building Code Enforcement GL 001- 00257-011l Full time Permanent GL 001- 00257-0439 Fringe Benefits GL 001- 00257-0283 Rental-Vehicles GL 001- 00257-0299 Other Misc Services Summary Nuisance Abatement GL 001- 00258-0141 Overfime GL 001- 00258-0438 Fringe Benefits-Building Trades GL 001- 00258-0273 Grounds Maintenance � ��� rep red b ountant Date � l'����^'�� r � �-�� Requ ted by: Department Director Date 948,348 302,979 90,720 58,047 128,554 49,579 0 28,825 0 11,732 291,150 No: pb���aa Date: ryL / ,�-� � (24,953) 14,885 (14,742) (16,764) 5,154 3,043 14,742 11,685 700 1�171 5,079 923,395 317,864 75,978 41,283 133,708 52,622 14,742 40,510 700 12,903 296,229 1,909,934 0 1,909,934 � ��� L (/ Approved by: Director of Financial Se �es N � b� � �WWWWWWWWWWNNNNNNNNNNF�F�F�F�F'I-'I-'F-'F'F' • • nC N OlDW�101UliAWNF�OlOW�101N�PWNF'O100J�lO�Ut'PWNI-�O�OW�I T U1�PWNF' lY� rsi U] Y-Q. W � I O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N lTi lf� tP lP lTl N lP lP Vt lit Ui UI V� In ITI tn ln N ln Vl N lP lit ltt lIt lT1lP ltl lP lP lP Vi Ut lP mrnrnrnrnrnrnmmmmrnrnmmrnrnrnrnmrnrnmrnmmmrnrnmmmrnrn %- z M� � %- %- �F �F £ i �F F i X� %- %- M %� %� %� k 4 £ �F % �F �F %� �E �F k �F M k O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N N �OIOIOlO�00J6)QIQIQl�i�1016�U1NUlUlU1�P�PiP�P W W W NNNNNNNF� tO�IUiNF�01�P W NOl9(311P001N`PwNO\UiNF��1tPiP�Om�1�P W NF�Ip OC73 �AA�:oC]007JS;nl7H�C'=]'OR7'O�oHHOHHHHH�OR] y?�o��mmm�,oymt�xmcCmo�C��J�KKy�mmmmom �yC �zzzzax�a � c�m�c�dr�m.-����o�oxrrrrrmm [T7?��ZCHHHHro[�J• OroHmH�-+L]3CZZx[+]P7[+7d1d7d7[+7C�1HCn � 2t7[nbyT��C.'ti �x1m H[n�-+ HyyH xrororororo� � roG];v[nCCCCH [�1[=] � H OH`rnRJ�HH"ZHH xxxxxGlO � 7.1 tG [�7 ��OCW;v ZroG]x1?�zzL]r-� � 00000[�]H p C7 ���� x1 GHT�Y Y OHG�4� � zzZZZ x 3 Cl m N x1 N z H H� (] r-i i [+7 � C] C+7 b7 [�] t�] [�7 b7 Hm tt7[nooCb7�[+7roG]bN r-� mo:v � X oo � .ro CnCn ,broHq[7CC7ro CO 03Cnzti ro:vC1 c] ���� C]Cn COxHSt7SY3 tnCZ zC+7(nCnCOb7[=7(] b7 ro � H HU]Ci7SyHLl7�HqC+IO �H C+JGZGlU] C'�33C3 x1 m� [ [�YicCi�GZIm.'vH�^CH[OOZO O N �n tn r t-+ r �1�P NI-�OOF' N W F' Ol WIII NWUI WON IIIO�IO�P ltl lOOlO OLIINNON N�IOF`F�F�000 rnmtn oon>oo o Noo 000000 or0000000 F-`OOOOO ViO�PO0001p000000000000�10000000 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . N O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O �10 O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O � N OOOOOOOOO�PO00000000000000000000000 000000000rn000000000000000000000000 O O O O O O O O O O10 O O O O O O O O O O O O O O O O O O O O O O O Ot �l F� F� F� N N F� Oi iP iA N �t w �O F� ¢� N OlW NW�OW�1N W 10�1 Ol W �PN O�V1�10 OIIPN r�o NmHwwwm ui N� io �a w,pin�oHin wm�o�o� 1O00�1UtU101611O�lOWOlO001T10000�0'P�NIO�IUIOIlilO�lW6l • U1lOOt�0U1�10WOOtDO0000001001OlpONWWWOOWOWI-' 1000010�PNOO1000000000000�1UlON�PO�F'OOU1001�1 ii F� N NI-' i i i F� m f+ i i�P �c w N i F� � H w� r tn i N �IOIN t NI-`IOW�iW F� I�lOQ�OUtF�N�P i i OlW OF' WUI�I �POJVINOJO�WOJWO �P O�OlO00�AOW�PlT1�l0I IIIOOIWO�pN NlOO�1lI1�PF'ePUif-`OI-�OOOOUIOOOOlD�PO�NIOOIItOUIOW WF� NI�OI�O�P�lOW0101-`OOOOOOOIOOIOtOONW W W0001000W OJ0001061N0010�00000000000�]UION'POII-�OONOOIW F+� O F+ 00000 Y- ',�p N i NNNNN '�O (D cn r- �ntntn uitn •• r� m N rnmmmm ID # Ul ! k t t%� O GZ � O Y O O O O O z (D W O� �P W F' F' 111 Ci7 M �D rrwai-+ O�� �"* m mon�m ror m x� ?y �rot G ^t c ^ o� G �HH mZ [�7 K�OHH :nC7 ttl 2[��7 K m Z � �] H � i wiw oio N i N �I� Ji� �I� � I • O i O O i O I I I I O i O i. o�o p i O i wiw r r-� J i J �I� rn�m � � O I O W i W i i iii ��N �i� N I W m i m �I� I. O i O W i W m nmm r�n K�m o HO� � z�� z � � � 0 ° � wn�n> a i n O i r' O O ¢� � C+] O i � OO W� W� rn�roo �iC[n rn � m000m i R.Z . � r. . 1 I.Q F3 O � 00000 � (D O� O O O O O i rt � I 1 I [i] 1 I ] d d 1 1 GC� 1 I �.. � I 1 -� O I O O O O O i(D O o i . . . . . i K N � o000o i (D r-�o O I O O O O O i¢O N I i C] 7. � i b i d H N i Ul UI F� i m x �l i W�IiAN � �iC+7b7 io� �oio�n�nZO w�o�mom�COx O � O l0 F� Ul �A ���1 O OJ � OOJF�F`dl � F�f]O Ca CJ � � C��i x � � � ZO t� � w ruiN i yC � � ra�oin� � tv m N � �lO1N�P0 i PI H �l � F N l0 �O l0 i F' Z NIO�NWOl0iP1 G] � • I � l0 i 00 W Ul Ul i fl R'� N i ONIOI�N i (D ro W � N � ro r'b N °� � 't5 N � � � �R m Ct � � CT � � F� � K N O O � w ^ l, ro � N N � • • b n R C !T � � � N n N K C C m m ri rni w mi W i o� �i �� rni i i i i ai r �� rn� rn� ri �i J I �I wi �� oi �� W i I I Ul 1 �� ai �� m I I �I J I � � W N�����N�a�aaaaaa� nG N H �� JT��wNNO�WJ�N�wNN rtn lT O rs o Ql N Ffi U1 � � ¢ O J Fi �O � H Fil O �S H m H � z O � � � i N i N wiw �n � a �n �i� �. o�o o�o S " r o000000000000000o r- 0000000000000000o rro O N NN N N NN N NN N N N N NN N 'j O rt lltllt(nNllilPlPlP(ntPVtIItIPIIiN(Illtl •-F' � ����������������� (D F F % %- +F �F t F k� £ %- %� F % % �F % O (�} � 00000000000000000 O[i7 N W W W W W W W W W W W W W W W W N'"jy (n ��o�owmo�mm�amrnrntninNN tnb7 ro uitnam�mNOmo�omiv�oa�u� mv� � 0000ro[]67n�',C]ooroOro [n K5C a n�7n�7K�7x0003H3x'��7roS[�•7T�J' O�I � HHHCTIHHx3CT7�OCJHC+7Ci7U]C)R] K7 � nnc�zox�n xczn;vz��r �`�z" Ctl Ci7 b7 H i 2 H Ci7 � x1 y H x1 CJ � CnzroHH[7 i mmHV[a y �J[9n7 CG1[an2;� u�Crorot�7m �G CiOC�ro � 7Jbf] OCromH 'AG:ur �-++-3t^m�rroronr-i � [] 2HzmC O� i0'i]roC O O H�LJH(]HHCJOWCHCH �/ C{ Cf H3H tnmazo�+n�m�m � ta �z�C��ait7y3�ai�C�U �-+ t7 z � � � � o w� i r � tn � f] N � F� F' F' I-` F� m N F� i [�] io � ui�nrnomtvo oo��orn i trJ3 r � 00000mo �000ino � C m �a�000000000a0000000��y a � o00000000tn000000o i (p rni000000000�00000000icr O w m N � ro ,R7 N O 0 a '6 m a � m � � m n n 0 � � rS O N i i i Py i i � a d � i �P i i� C'd i N � i b. oio �a�00000000000000000i�po o �. . � ................. �nN � o rn i o000000000000000o i(p r-+o o�o rni00000000000000000ip.oN i i i �'G i i i t+7 i rn � W � [ 4� i �� r N� HNO vi � x i �t i r� w�aowmwN �PmN w i T�[+7b] � w� o O�1lPVtiO�1NOl�PtpWOJN�1 i n z0 O� O W� OOIOOI�lOW�1WNONOtO�tpOJUt i(Th]�7 �. �. �cox o i o � i o�ow�to��ninworn�ominwo i p�;vo O i O N i pNOV1N610F�F�ONNONlONO i i-�(]Q � d I 1 1 ``{� I 1 I [1] x I � I Q 1 FQ I I N I I N � N rP i F` I i i F' �l I-� W i i[0 y [�J) w i W �l i W Ul N tP �l i Ql W l0 �D �] �P � i W� QI H rP i�P Ol i t0 O O�l'P 1010 �l N W�P lP I--� W N�l i 1� 7 Ul i N O� i OWOOl�1lDW�10]Nl9NWWl00JV1 i A1 Cvl o I . . I . . . . . . . . . . . . . . . . . � � � o o� ONOW�1tO�1�PNNlOOIOIF'UtroO � n m O i p W � OOJO-�1NiAOF'i-+1pWNONtpNO �(D b � r- � i N w ro m � N V a � � � • C J • y w O � WWNNNNNNNNNNF�I�'rF�F�I-'F'F'F'F` [Y F'OlOW�101Vi�PWN1-�0100J�1Tll��PWNF'01OW�.1 _- - - - P1 _ �Y - . _ -_ — - - - - —� r r o000000000000000000000000 n O N N N N N N N N N N N N N N N N N N�N N N N N N� C�' c'r Uillill�lTtIPNU�U1IT1lTi(Il(PIIiNIPIItIIiUitntntnlnVilPlP F'" �' �1�t�1�1JJ�1�]J�1�1�1�1J�1�1JJ�1�t�1�t�1J�1 C (D t�F Y� �F %� # t£ f£%- M%- %� �F X� t f k f%%- rt M k V'� �-j o o O O O O O o o O O O O O O O O o 0 0 o O O O O (? W w W W W W W N N N N N N N N N N N N N N N N N N K V] IOWWWO\TNtOlOWW6�Ut(nlnln(P�P�PWWNNNF' 2S �P�1F�OmNIOtO�7�PWOlOO�U1WNOlNVI�POJF�0�0 � � oromno�000c7za�xozt7�t^7',royyyrom� �. a n7x00�]�HHT�[I][=]:oH[+7Cb70�.'17KK[JO[a[�] W �- �003�]ro��H2Z � x��G�t7r�-+rorot+mmeh (D � F+H,'C3tiL�J[+]b7bHHromr-im�-+G13z[�][�7[i]H[nm cr tQ C20mC c1:aa7:v bY:v�m cnH H ro?� �� N b7 � Z[�] i RiCC � y HzroHHHxG1[�O �t m'U� mm �� bJ � �o roL7.'bZ� O[n0�3 K Cro��Cro�3� ��?� y OL] ' [ z +] C[ C 7�roi-+yroron�-,tnt7C� H �-, L o� b7.b m zro�ror m�nymr�o o3�n�+�nn n C �-+�t7or�-+3n[nyxrcz z[J�ncmn[+7 yro (D C+7(]'"Z H�HOL�7 r b�""�CtJG�CnC H'�1 � �c'�nr �,my z �nrm �nrzz zr o0 m 7.7 Ln t2] m C Ul G]'t7 C�` b] [_] U] LZ .-C C z'=1 N r qm � Ol N�WNI� rt� N �� o W N N tn J fD O � (D W M �O Y- N 7,1 � b7 m d7 z m n7 H � � o000o r- ry NNNNN KO F'- U1 Vl Ul UI Ut •• V N �l �1 �1 �t �t m ** s t t oG1 O0000 oC+] F' i-` F' F' Y N'Z. rnawwr� u�tx1 F'I�WNF' �l� monz� cr Y y yxlt%tytC" �z �7HHC7 �CHO[7H Ht7 3C:vN e�n�'a�m G ° ��� d 2 � � L i i n i � p F' I F� � 61 i NNi [q �l i NN�PtnO� i O � OI�IOJF�UI i bJCJ W � N�110 �O (n � C Z N i N Ul iA W�P i�R O o i o0000 � (D h7 o i o000o i c*[7 m i i � � � C7 C7 � � G C'd i � � rr i o i o0000 � (D o i . . . . . 1 ri N O i 00000 t(p NO o i o000o i aot� i i �� I-� i F-` i C] H �1 � N i N i �1 �1 �1 i x i� t Ol F-� I rP I r b H UJ lp 1 F� �J N�l I(� 0 I-` � O l0 �P W 4-� i CT b7 7� �P i ONwNH i N C70 W i OI-��PNUI � F�L]O d i i {r. � � x � �� roo i i � i NN i f h1C tn � tn�nNtnm i d10Cn n F+ i O�NNNlO i $U [pH Ut � N�PtO�lt-` � �rz W i N�P O O� �l i P1 C+] L] �P � OF'WYF' � C1�R� 0> i OF'�ANIT� i (D ro w W N � ro r�V N 0 0 � ro N a � � � � N rt n O � (r Fi O � G r K N O i � i i i i N i i i Ul 1 � 1 N IP I�Q N i N i i-` F� W F� W N �D � l0 QJ i N i UIOF� F'NF�Q]CON F'ITiNF��PlJU1F�lf1 W O Ul i Ul Vl i eP i 000 UIONNOW mO0000U1N0 U1N0 �l ��l �l � O i OOOOOOOIIIONOW0000000000000 l0 � l0 . i . i . . . i . tn i lP i o O O o 0 0 0 0 otn O O o 0 0 0 o O O O o o O o o O i O wi wi000000000w000000000000000 oio i i i i i i � i � i � � i � i i � i i � i O i o i o O O O O o O o o O O O o o O o 0 o O O o o O o o O i O i . i . . . . . . . . . . . . . . . . . . . . . . . . . . i . oi oi0000000000000000000000000 oio oi oi0000000000000000000000000 oio i i i i i i N i i i l0 � Ol i �P F' lfl 1 N W I W i F' OJ F' �P F� N N �C � O� i O F' F� OJ F-` �l l-' O� N iA Ol � Ol QJ I Ol i W �P �P iA Ol'P W W Ol VI Ul N � N O i �I � OU101O0001NONNWO00000�1O00J000 I-' � 1-` �l i Ol � O�OF`OOlO00NO000000W'POO�1000 U1 i Ul 1-` i lp i pF'OOOONOOOOOOOOOONVi0010000 �A i�P i i i � � � �� �� � � � W � N i N I-� i i i i �a� rn r� i o �a w ri [v wi w O� � �P � Vl i I�F�F�N OW �l NN!-��PW � Ul NI-� O O i O N i N I OWO�PV10 F-i0�1� OOOOONQlO UlOUtO �P ��P W� �] t OU101O00W�lOONO000000NO00J000 N i N I . � . . . . . . . . . . . . . . . . . . . . . . . . . . I . F' � F't O�PO4�OOOOOWOOOOOOOOJN00�1000 1311 l31 W i Ol � OF-`00006>OOWOOOOOOONUlOOl0000 � � �P ro � �` N V W O � � � � • • • L NNF+F'F�F�F�F�F�I�F�'r F'O�OCO�lO\UI�PWNF�OlO F-' O O O O O O O O O O O O O H T� o000000000000 O (1 O N N N N N N N N N N N N N t'� C'� C* V�NIPIPIPU�U�NNUtII�UiU� {U F�� r 7' WQJmC06�Q�WWQ�WWWOJ F� C (D �F %� �F % �F %- +E k £ ! £ £ 1 r- t; o 0 o O o o O o 0 0 0 0 0 'ij C'� WNNNNNNNNNNNN G `G Vl iPIO�OW�IOINNNIP�PWF' S1� Ctl (D F��DTWWO\DTNWUtN�O o A. O. OH��L o lQ r- yx[�7Z0 � xG1b7L][Oro[7 F' N � O[�](]H romHmNr[�m R w zzx� za�m m� � K C � �r�� T� Y�� y x C CHjnG�S�,roH HQ � x'7 (D m LT]HCS�O Oz?7 < no�zrcz z�nmro m u�oC2�Yrt�=] m��� �� � � NII i � N II rn � �P i I-` N � �� � 1 � 1 � � � N n a i w i N 0� - F � tn F' il O i O� i OlfiO F-` F-' tn F-`O Oili O � �l � OOOU1�PUtUlU1N0�10 W II N i lf� � OOOOOtO00000O10 � II � � � • �onoi o�0000000000000 iono� oi0000000000000 n � � n � � II i � 11 i i n 1 1 ��� I I N �� I I �A II O i O I O O O O O O O O O O O O O � II • i • i • 0111 O i O i p O O O O O O O O O O O O 011l O� O� O O O O O O O O O O O O O �� I I N I I i i tn II Ol i �P i W N II lfi i iD � W N W N II O i m� O W O� tn F-+ F� ¢� II �O i �i i 1-� iA �l l0 F' N N II lTt i lT� i O N Ui W�A W tfl W II N i W i O,PN0101O0000WO,P II � � � I � Ol II O i l0 i O�1�AOm00000000 W II t0 i T i OOIPOF'00000000 II I I n � � If � � i F' II �� �� bl N l0 �nrni tni rw �a w toll l0 � o� moNro V-` wr�l N 11 ln i �l i t0 �l �P w ln ln lf� N I-' �i �P Ul Il O� ¢� i OVtO��PO00000N0101 . n . � . � . � n o i �o i owtnoo�00000000 OII lD � O� i OOVIOF-`00000000 N F` n G N W�l O�UI�PWNF' CT� .. F�- O O � O O jj N N (D In N �m p7 z a � �A M �O W Y m �� HH mm zz [�7 b7 K7 h] H H �� i 1 �p 1 W F+ w�rr w 0� �1 W 1 O W 6� i Ol N . i . . o�oo o�oo I-' 000000 F'- ry N N�N N N N 'C O F'- UINNUtUIUI •• F' (p Q> QJ W CD W W UI t Ftt! %� O(.Z 000000 ob7 F-'F'F'YYF` N'"/ m�cwwrr in[=] F�YWY�1F' W� CnOC]C]H'=7 mC �CT�[+7�C C ��roHC7C � �yyHm �CH0 :nt7 z[��] � [� �t7�m . [t] H Q Iv � �� � Ht zaK� � � � � �� � m O I �Q �Q 1 m i�a w io �o � H �o i o tn tn m� ttl [9 ���ooNOw;�z o i o00000 � (D H oi000000�c* O W � N � ro � N � � � N � � � � � N CT � � r* n O F� i � � � � � m � � � � C7 C7 � i � C] F N 1 1 t � `� � I 1 �.. (� � I 1 O� 00 O 1 pp0000 �(D O � . . . I . . . . . . 1 1l N O� O O O i O O O O O O�(D N O O� O O O� O O O O O O�¢ O N 1 I I 1 I I � [1] 1 F� I I r] H �P i N F� O� Uiln � ,p i uim � i Nw No i x tn i mm m i �t0 mio ��yttl O� W�1 W i F-�l0 l0 OJ �!l O tp i OJO l0 i OF-�F�O1901 �� L�x p i tDi� I-� i O\OUtOiCN � N C7Q N� NO I-� i pOJOONi-+ I F�(�]Q d i �� � x i � i ro0 i i i i i i � i i 7aC 1� � Ul�l i i�AI-'W WNF' � bJOU] r i �oN � i o�totnwN i N Ctlr-i �l � 01W O� OF'IOWON i h'N'"Z I-� ��l CO O� lP F' I-' F-` �0 W� P1 C+7 G] i . . . t . . . . . . i «�� O� O F� I� t O lO V10 �P N� (] R'� N i COO t� � ONOONI-� �(D ro � F+- � i O W ro � N � { v� V O R� � b � Green Sheet Green Sheet Green Sheet Green Sheet Green Sheet Green Sheet � � �4b Departmentlofficelcouncil: Date Initiated: H N��,,�,��,��� o,-�R-� Green Sheet NO: 3014338 ' Contact Person & Phone: Department Sent To Person InitiaUDate Lori Lee - � 0 ei d onsi er 266-8822 A55ign 1 eiehborhood Hovsin¢/Prooer Activilv Maoaeer or D� Must Be on Council qgenda by (Date): Number � 2 rh d v in o D artme Por Routing 3 nanaal Services Oftice Financial ervi Ob� 4 rk i er Total # of Signature Pages _(Clip All Locations for Signature) Action Requested: � Approvai to amend the 2003 General Fund budget witldn Neighborhood Housing and Properry Improvement (NHPn to cover yeaz-end variances. RecommendaGons: Approve (A) or Reject (R): Personal Service Contracts Must Mswer the Following Questions: Planning Commission 1. Has this person/firtn ever worked under a contract for this department? CIB Committee Yes No Civil Service Commission 2. Has this person/firtn ever been a city employee? Yes No � 3, Does this personffirm passess a skill not normally possessed by any current ciry employee? Yes No Explain all yes answers on separete sheet and attach to green sheet Initiating Problem, Issues, Opportunity (Who, What, When, Where, Why): . 2003 yeaz-end variances occurred behveen Uie different acrivities within NHPI. 'Fhis adminishative order reconciles actual 2003 spending to the budget. ' — AdvanWgeslfApproved: � This activity will be in accordance with the administrative level of control policy. Disadvantapes If Approved: . . None. DisadvanWges ff Not Approved: Tlus activity will reflect negative variances. �••�!./ ToWI Amount of Transaction: 56459 Cosf/Revenue Budgeted: APR Y 3 2004 Pundinp Source: Activity Number: 00256, 00257, 00258 ! Financial Information: � v ' , r C�ERK (Explain)