Discussion and possible action to approve, by Order, the following budget amendment (line item transfers) within grant funds. [Requested by Isidro "Chilo" Alaniz, District Attorney; Fund 2748]
|
Acct. Number |
Acct. Name |
Adopted |
Request |
Current |
End Bal. |
From: |
2748-2260-001-422000 |
FICA County Share |
$15,453 |
$6,007 |
$15,453 |
$9,446 |
|
2748-2260-001-423000 |
Retirement County Share |
$29,333 |
$7,639 |
$29,333 |
$21,694 |
|
2748-2260-001-425000 |
Unemployment Tax |
$1,172 |
$325 |
$1,172 |
$847 |
|
2748-2260-001-426000 |
Worker Compensation |
$101 |
$29 |
$101 |
$72 |
|
2748-2280-001-410000 |
Payroll Cost |
$76,000 |
$65,393 |
$76,000 |
$10,607 |
|
2748-2280-001-421000 |
Health & Life Insurance |
$9,594 |
$9,594 |
$9,594 |
$-0- |
|
2748-2280-001-422000 |
FICA County Share |
$5,814 |
$5,814 |
$5,814 |
$-0- |
|
2748-2280-001-423000 |
Retirement County Share |
$10,427 |
$10,427 |
$10,427 |
$-0- |
|
2748-2280-001-425000 |
Unemployment Tax |
$441 |
$441 |
$441 |
$-0- |
|
2748-2280-001-426000 |
Worker Compensation |
$38 |
$38 |
$38 |
$-0- |
|
|
|
|
$105,707 |
|
|
To: |
2748-2310-001-410000 |
Payroll Cost |
$38,000 |
$13,421 |
$31,139 |
$44,560 |
|
2748-2310-001-421000 |
Health & Life Insurance |
$9,594 |
$3,322 |
$9,594 |
$12,916 |
|
2748-2310-001-422000 |
FICA County Share |
$3,536 |
$1,027 |
$3,011 |
$4,038 |
|
2748-2310-001-423000 |
Retirement County Share |
$6,305 |
$1,851 |
$5,369 |
$7,220 |
|
2748-2310-001-425000 |
Unemployment Tax |
$268 |
$79 |
$228 |
$307 |
|
2748-2310-001-426000 |
Worker Compensation |
$23 |
$8 |
$19 |
$27 |
|
2748-2250-001-410000 |
Payroll Cost |
$42,000 |
$14,533 |
$34,732 |
$49,265 |
|
2748-2250-001-421000 |
Health & Life Insurance |
$9,594 |
$3,322 |
$7,919 |
$11,241 |
|
2748-2250-001-422000 |
FICA County Share |
$3,909 |
$1,112 |
$3,360 |
$4,472 |
|
2748-2250-001-423000 |
Retirement County Share |
$6,975 |
$1,984 |
$5,984 |
$7,968 |
|
2748-2250-001-425000 |
Unemployment Tax |
$296 |
$85 |
$254 |
$339 |
|
2748-2250-001-426000 |
Worker Compensation |
$26 |
$9 |
$22 |
$31 |
|
2748-2260-001-413000-020 |
Overtime - District Attorney Intake |
$56,000 |
$64,954 |
$56,000 |
$120,954 |
|
|
|
|
$105,707 |
|
|
Issue: The current budget within the above line items reflects a 1-year budget cycle. The line item transfer will adjust the budget for these line items to reflect a 2-year grant budget cycle.
Solution: Request a line item transfer.
Result: The accounts will have sufficient funds to cover expenditures for a 2-year grant budget cycle. |