Resolution No. 2020-013 RESOLUTION NO. 2020-13
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF VERNON
APPROVING THE FISCAL YEAR 2020-2021 BUDGET
SECTION 1. Recitals.
A. On April 7, April 21, and May 5, 2020, staff presented the proposed budget to the
City Council.
B. The proposed budget maintains the proper balance between revenues and
expenditures, and establishes thoughtfully considered priorities.
C. Pursuant to Government Code Section 66002, the City Council held a public
hearing on the budget, which included the Capital Improvement Plan.
D. Approval of the budget is in the public interest.
NOW, THEREFORE. BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF
VERNON AS FOLLOWS:
SECTION 2. The City Council hereby finds and determines that the above
recitals are true and correct.
SECTION 3. The City Council hereby approves the budget as set forth in Exhibit
A, attached hereto and incorporated by reference, to anticipate the requirements for
fiscal year 2020-2021 for the different departments of the City of Vernon.
SECTION 4. The anticipated revenues for the fiscal year 2020-2021 are set forth
in Exhibit B, attached hereto and incorporated by reference.
SECTION 5. The City Council hereby finds and determines that certain items
provided for in individual department budgets are in the nature of community promotion
and education. and the City Council further finds and determines that the same are in the
best interests of the City. and necessary for the further development of the City and
constitute a reasonable expenditure of public funds.
Resolution No. 2020-13
Page 2 of 214
SECTION 6. The City Clerk shall certify the passage and adoption of this
resolution and enter it into the book of original resolutions.
APPROVED AND ADOPTED this 2nd day of June, 2020.
LETICIA LOPEZ, Mayor
ATTEST:
LISA POPE, City Cle
(seal)
APPROVED AS TO FORM:
AINOLD M. ALVARGLASM ,
Interim City Attorney
Cov-
O N
O O
N CO.,: > 0)
O Ey O C C
Z 0
M c O
O W j Q O
7 -- m p J O
o x >. C
ec• W o O 0O S C
. . a
c
00 m
2 = a
• O _ .d oa vi h ^ M
—
cv tS A
LE
rt $ §
g 2 222
o = g g P- 6 - mc.,
62
Y. a
d
3 ' 3
L O o a0 d
a
0 o c - _g O
U NP
Z C 4- - M e v
LLO °
�
rvu W c . h o «i d o: d ei ,o a
3 N N — rU 0 —
ego a � � a a � � � 4 �<Jgg Fi N V i R
>
_ °
.n
c u _
E °u o c .. g o ;;QQ
c u D a w Ot vi o
,4 ui ei ci ,ri
`o yo
r§ Pg4 egg § § " A E % § im § E E
m = i .r
Ag q gao: cihT vp N F. 0. gnR
O 2 53 . 0-
O 4 - - N - N ' - A -- C .a: ci dC
C
13
c
O
a
K
O •
O
mo
_
O o N = U
o _ c c 6E — O e O E i
o
O _ ° 4UC ' mO P t ° O O Q c IDw11111
co j O E . s § Os • eoE o °
C g °' m ° m § m = mg. -8gm g
4 ° ° o m
jifl
I
L ° ` > i 0o hIU1flui
U L E 5 E t.O O O ! L O L15 O > ,m n ° O O L o 0 ) . O O 'O- > .- 2 )1a,
~ Z
— c c O p a 0 a 2 a 2 O O 6 S O V c o O W
O 0 2
RESOLUTION NO. 2020-13
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF VERNON
APPROVING THE FISCAL YEAR 2020-2021 BUDGET
SECTION 1 . Recitals.
A. On April 7, April 21, and May 5, 2020, staff presented the proposed budget to the
City Council.
B. The proposed budget maintains the proper balance between revenues and
expenditures. and establishes thoughtfully considered priorities.
C. Pursuant to Government Code Section 66002, the City Council held a public
hearing on the budget, which included the Capital Improvement Plan.
D. Approval of the budget is in the public interest.
NOW. THEREFORE. BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF
VERNON AS FOLLOWS:
SECTION 2. The City Council hereby finds and determines that the above
recitals are true and correct.
SECTION 3. The City Council hereby approves the budget as set forth in Exhibit
A. attached hereto and incorporated by reference, to anticipate the requirements for
fiscal year 2020-2021 for the different departments of the City of Vernon.
SECTION 4. The anticipated revenues for the fiscal year 2020-2021 are set forth
in Exhibit B, attached hereto and incorporated by reference.
SECTION 5. The City Council hereby finds and determines that certain items
provided for in individual department budgets are in the nature of community promotion
and education. and the City Council further finds and determines that the same are in the
best interests of the City. and necessary for the further development of the City and
constitute a reasonable expenditure of public funds.
Resolution No. 2020-13
Page 2 of 214
SECTION 6. The City Clerk shall certify the passage and adoption of this
resolution and enter it into the book of original resolutions.
APPROVED AND ADOPTED this 2"d day of June. 2020.
LETICIA LOPEZ, Mayor
ATTEST:
LISA POPE, City Clerk
(seal)
APPROVED AS TO FORM:
ARNOLD M. ALVAREZ-GLASMAN,
Interim City Attorney
I CERTIFY THAT THE FOREGOING RESOLUTION NO. 2020-13 was passed and
adopted by the City Council of the City of Vernon at the regular meeting on June 2. 2020
by the following vote:
AYES: 5 Council Members: Davis, Gonzales, Menke, Ybarra, Lopez
NOES: 0
ABSENT: 0
ABSTAIN: 0
LISA POPE. City Clerk
(seal)
CO Y
N"'O
O
(NI(7� > u•
Z c O o
ri1-1
O 14 > G o
ox > mco V
a) Li-
CC W o = m
O m •
S .r C.
n .g — .v
•
L N
o v g 0 §
c M M
✓ .'fi.
c• a
- nn p
> i 3 n c� is M 1: 7 d
u ' - - R
a• ° -
oc• E '°
so •• LL - .6
~ a N A — n
V
O
W QQ 8 .p Q Q Q Q 8 gig R S
° 2 O 1'7 �"' R' Ed K N P {Q� qOq QOQ O sO GO O g�g '
• E c v — N — - — ad — el ni .6 d e: v c3 d
c °
u a O
t
o e C V —12: p8p $�
E u • a N o.
E Y 8 — ,ri ut N h
0
u 4 - - 01 - a = = m - s: o ci •S
c
e •
z
• a c
4 S 15 c
• • m mU
o t3 •
m
v
g 9. c o E
°
. c c _ o s. � i r8 _ c C; c • g _ • m C 0
a cpE o ,.' u
c mm ° m ,m o s c ° cc4 m $ •
• pELe ° E " oc ItII : i: i
uli
t' atyE ' S E : ° itao0ma8 5 '0 •3 > > g ` • ° • o cEE , 00 • • c v °° .rroBLu b cS n ` 00u ` 0 o ° F • Em• • • Y o c g ' Y. oa a a 2 U U a S V V a s W S
VI � f b U 0
0 2
Resolution No.2020-13
4 of 214
CITY OF VERNON
EXPENDITURE BUDGET
2020-2021
FY2021 FY2021 FY2021 FY2021 FY2021
SUPPLIES/ CAPITAL
DEPARTMENT SALARIES BENEFITS SERVICES OUTLAY TOTAL
CITY COUNCIL S 152,217 S 67.671 S 39.984 S •
S 259.872
CITY ADMINISTRATION 596,747 259,838 128,371 - 984,956
CITY ATTORNEY 309,480 170,989 653,500 - 1,133,969
CITY CLERK 348,548 155.152 92,500 - 596,200
FINANCE 1.310,506 602.019 1,194,835 - 3.107,360
HUMAN RESOURCES 645646 3.513.573 403.890 - 4563,109
COMMUNITY PROMOTION - - 500,000 - 500,000
COMMUNITY DEVELOPMENT - 500.000 - 500,000
INFORMATION TECHNOLOGY 701.848 309.639 1.425.474 1,040.000 3,476.961
SUB-TOTAL ADMIN 4,064,992 5,078,881 4,938,554 1,040,000 15,122,427
HEALTH/ENVIRONMENTALCTRL 769.208 380.367 341200 1.490.775
SUB•TOTAL HEALTH 769,208 380,367 341,200 - 1,490,775
POLICE 7.079.452 4.446,725 442 526 272.200 12,240.903
FIRE 4.310.568 2.818.869 10.319 773 1,780,160 19229.370
SUB-TOTAL SAFETY 11,390,020 7,266,694 10,762,2119 2,052,360 31,470,273
ADMIN-ENGR-PLANNING 1.832.047 919,931 1.660.180 1.730.003 6,142.158
BUILDING DEPARTMENT 592,942 278.025 738.250 - 1,609,217
PUBLIC WORKS 443.059 277.541 5.840 - 726,440
INDUSTRIAL DEVELOPMENT - - 51,480 - 51,480
CITY GARAGE 338,590 178,867 274,500 60.000 851.957
CITY WAREHOUSE 323,113 197223 10,950 95.000 626.286
CITY HOUSING 163.181 94.028 134.200 205.000 596,409
CITY BUILDINGS 395,950 191.492 876.970 1.150,000 2.614.412
SUB-TOTAL COMM SER 4,068,662 2,137,107 3,752,370 3,240,000 13,218,359
TOTAL GENERAL FUND S 20,313,102 $ 14,861,949 S 19,794,42J $ 6,332,360 $ 61,J01,834
TOTAL GENERAL FUND $ 20,313,102 $ 14,861,949 $ 19,794,423 $ 6,332,360 $ 61,301,834
RDA OBLIGATION RETIREMENT FUND - - 5.911.113 - 6,911,113
UTILITIES
WATER FUND
WATER OPERATIONS 1.525.769 734..384 6.681.614 7.376,685 16,318.452
RECYCLED WATER - - - -
SUB-TOTAL WATER 1,525.769 734,384 6,681,614 7,376,685 16,318,452
LIGHT&POWER
FIELD OPERATIONS 703.244 260.123 512,728 687.000 2.163,095
SYSTEM DISPATCH 1.907.683 713,185 825.214 65.000 3.511.082
STATION A - - 808.045 115,000 923,045
TRANS/DISTRIBUTION - - 8.127,432 - 8.127,432
BUILDING MAINTENANCE 62.884 44.192 298,000 235.000 640,076
CUSTOMER SERVICE 351,079 184,687 368.800 120,000 1.024,566
ADMINISTRATION 1,214,550 539.607 57.332,116 90,000 59.176.273
ELECTRICAL ENGINEERING 1,154.073 490,849 372,000 9,395.000 11,411,922
RESOURCE MANAGEMENT 685.441 277.248 133,028.656 - 133,991,345
ENERGY MANAGEMENT 39.220 15.005 715.000 - 769.225
SUB-TOTAL L&P 6 118 174 2.524.896 202.387.991 10,707,000 221,738,061
GAS 700 445 310.887 12.680.893 270,000 13,962,225
FIBER-OPTICS 72.238 35.413 324.186 300.000 731,837
TOTAL UTILITIES 8.416.626 3.605.580 222.074.683 18,653,685 252,750,574
GRAND TOTAL $ 28,729,728 $ 18,487,629 $ 247,780,219 $ 24,986,045 $ 319,963,621
EXHIBIT"A" Page 1 of 1
Resolution No 2020-13
5 of 214
CITY OF VERNON
ESTIMATED REVENUES
2020-2021
Object FY2021
GOVERNMENTAL FUND TYPES
GENERAL FUND
400110 SECURED PROPERTY TAX-CURRENT S 4,440,918
400210 PRIOR YEAR SECURED S (8,831)
400310 REAL PROPERTY TRANSFER TAX S 242,299
400311 BNSF S 624,792
400500 PROPERTY TAX-INTEREST & PENALTIES $ 7,728
400610 PROP"A" FUNDS $ 4,340
400630 PROP"C" FUNDS $ 3,600
400700 HOMEOWNERS' PROPERTY TAX EXEMPTION S 17,221
400820 PUBLIC SAFETY AUGMENTATION FUND S 1,877
400900 PARCEL TAXES -WAREHOUSE S 12,125,874
400950 PARCEL TAXES - SAFETY S 2,195,162
401000 UTILITY USERS TAX $ 11,016,000
401200 SALES AND USE TAX $ 8,250,000
401205 MEASURE W LOCAL RETURN (STORMWATER) $ 940,000
401206 MEASURE R LOCAL RETURN S 2,700
401207 MEASURE M LOCAL RETURN S 3,060
401208 ROAD MAINTENANCE AND REHAB - SB1 S 3,459
401209 TDA ARTICLE 3 $ 5,000
401600 ADMINISTRATIVE FEES - SB2557 $ (36,252)
401650 STATE FEE - SB1186 $ 1,100
407500 GAS TAX 2103 S 1,783
407510 GAS TAX 2105 $ 1,163
407600 GAS TAX 2106 S 5,487
407700 GAS TAX 2107 S 1,527
407800 GAS TAX 2107.5 $ 1,000
410100 BUSINESS LICENSES $ 4,768,500
410210 BUILDING PERMITS $ 769,650
410211 FIRE PERMIT FEES $ 22,500
410212 ALARM PERMITS S 11,690
410240 PUBLIC HEALTH PERMITS S 325,000
410250 HEALTH PERMIT LATE FEES S 3,000
410260 CUPA PERMIT FEES $ 600,000
410265 CUPA PERMIT LATE FEES $ 6,000
410270 FILMING PERMITS S 2,500
410271 SPECIAL EVENT PERMIT FEES S 600
410280 CONDITIONAL USE PERMITS $ 13,927
410290 ISSUANCE FEE S 19,000
410300 FRANCHISES AND AGREEMENTS $ 115,008
410310 SOLID WASTE FRANCHISE FEES $ 1,200,000
410320 SOLID WASTE FRANCHISE LATE FEES $ 5,000
410400 CLOSURE REVIEW FEES S 2,500
410410 PLAN CHECK REVIEW FEES S 20,000
410416 CUPA PLAN CHECK REVIEW FEES S 5,000
410420 CALARP REVIEW FEES S 5,000
410430 ANNUAL BUSINESS FIRE INSPECTION S 100,000
410460 ANNUAL BUSINESS FIRE RE-INSPECITON $ 1,500
EXHIBIT"B' Page 1 of 3
Resolution No 2020-13
6 of 214
CITY OF VERNON
ESTIMATED REVENUES
2020-2021
Object FY2021
410470 FIVE YEAR SPRINKLER SYSTEM TESTING $ 4,250
410480 FALSE ALARM FEES $ 27,500
410490 FIRE EXTINGUISHER TRAINING $ 200
420100 VEHICLE CODE FINES $ 60,000
420110 OTHER VEHICLE FINES $ 20,000
420130 VEHICLE INSPECTION FEE $ 4,000
420510 PARKING CITATIONS $ 30,000
420515 FRANCHISE TOWING FEES $ 15,000
420520 COMMUNITY SERVICES INCOME $ 37,000
420525 IMPOUNDED VEHICLE RELEASE FEES $ 3,000
420530 DUI VEHICLE RELEASE FEES $ 3,000
420535 REPOSSESSED VEHICLE RELEASE FEE $ 300
430110 INVESTMENT INCOME $ 86,700
431000 RENTS $ 528,920
440100 GRANT REVENUE $ 1,267,931
441010 COPS - SLESF FUNDS S 100,000
442001 MOTOR VEHICLE IN-LIEU TAX $ 8,670
450110 FIRE SERVICE $ 20,000
450120 ENGINEERING INSPECTION FEES $ 70,000
458000 GENERAL CITY ADMINISTRATIVE SERVICES S 3,738,862
459030 GROUP MEDICAL REVENUE S 228,257
461100 MISCELLANEOUS AND PENALTIES $ 53,988
461300 FREE SALES CERTIFICATE FEES $ 25,000
466000 P.O.S.T. REIMBURSEMENT S 1,000
466200 PLAN CHECK FEES $ 446,330
466220 GREEN BUILDING STANDARDS FEE $ 10,262
466230 ANNUAL FEE $ 1,000
466600 COPIES AND PUBLICATIONS S 18,425
466700 BACKFLOW CERTIFICATES $ 20,000
466900 MISCELLANEOUS $ 269,517
467000 STRIKE TEAM REIMBURSEMENT S 50,000
467100 EMS REIMBURSEMENT $ 100,000
468400 VARIANCES $ 6,597
469300 RESERVE APPLIED $ 440,825
499700 CREDIT FOR GARAGE WORK ORDERS $ 375,000
600910 OTHER INCOME $ 387,920
630055 LIGHT AND POWER IN-LIEU TAX S 4,995,000
TOTAL GENERAL FUND 61,301,834
FIDUCIARY FUND
022 RDA/SUCCESSOR AGENCY TAX INCREMENT $ 5,911,113
SUB-TOTAL FIDUCIARY FUND 5,911,113
TOTAL GOVERNMENTAL TYPE FUNDS 67,212,947
EXHIBIT"B" Page 2 of 3
Resolution No.2020-13
7of214
CITY OF VERNON
ESTIMATED REVENUES
2020-2021
Object FY2021
PROPRIETARY FUND TYPES
WATER DEPARTMENT
020 WATER -REVENUES $ 10,556,377
020 WATER - PROCEEDS FROM LONG-TERM DEBT $ 7,376,685
020 WATER -RESERVES APPLIED $ (1,614,610)
LIGHT AND POWER
055 LIGHT AND POWER-REVENUES $ 218,453,351
055 LIGHT AND POWER - PROCEEDS FROM LONG-TERM DEBT $ 9,395,000
055 LIGHT AND POWER-RESERVES APPLIED $ (6,110,291)
FIBER-OPTICS
057 FIBER-OPTICS- REVENUES $ 700,000
057 FIBER-OPTICS- RESERVES APPLIED $ 31,837
GAS UTILITY
056 GAS- REVENUES $ 14,133,775
056 GAS-RESERVES APPLIED $ (171,550)
SUB-TOTAL PROPRIETARY FUNDS 252,750,574
GRAND TOTAL ALL FUNDS $ 319,963,521
EXHIBIT"B" Page 3 of 3
Resolution No.2020-13
8 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1001 CITY COUNCIL
A B C C-A B-A C-B
FY2020 FY2020 FY-2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
EXPENSES:
SALARIES S 146.349 S - S 152.217 $ 5,868 $ (146,349) S 152.217
BENEFITS 61,579 - 67,671 6,092 (61,579) 67,671
SUPPLIES/SERVICES 39.984 - 39,984 - (39,984) 39,984
TOTAL EXPENSES $ 247,912 $ - $ 259,872 $ 11,960 $ (247,912) $ 259,872
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Councilmembers 4.0 S 117,079 S 121.773 S 4.694
Mayor 1.0 29.270 30.444 S 1.174
DEPARTMENT TOTALS 5.0 $ 146,349 $ 152,217 $ 5,868
Resolution No.2020-13
9 of 214
CITY OF VERNON
Fund 011 Department 1001 -General Fund City Council Department
Budget Detail
2020-2021
DEPARTMENT:
011.1001 CITY COUNCIL
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease) Comments
EXPENSES:
SALARIES
501010 Salaries-Regular 146,349 152,217 5,868 (146,349) 152,217
501012 Salaries-Premium - - - - -
146,349 - 152,217 5,868 (146.349) 152.217
BENEFITS
502020 Retirement 25,146 27,662 2,516 (25,146) 27,662
502030 Group Insurance Premiums 34,311 37,802 3,491 (34,311) 37,802
502060 Medicare 2,122 2.207 85 (2.122) 2.207
61,579 - 67.671 6,092 (61.579) 67.671
SUPPLIES/SERVICES
520000 Supplies 1,780 1,780 - (1,780) 1,780
596500 Travel 38,204 38,204 - (38,204) 38,204
596550 Memberships - - - - -
39,984 - 39,984 - (39,984) 39,984
TOTAL EXPENSES S 247,912 S $ 259,872 S 11,960 S (247,912) $ 259,872
2 of 3
Resolution No.2020-13
10 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1001 -CITY COUNCIL
2020-2021
Account No.520000-Supplies
FY2020 FY2021
Name Description Budget Budget
1 Photography Professional Photo Session(if a new Council member is elected at the April 2021 $ 500 $ 500
election,a professional photo of him/her will be needed for the hallway wall)
2 SILVA'S Business Cards(if any reorganizational changes occur as a result of the April 400 400
2021 election,new business cards may be needed)
3 STAPLES General Office/Desk Supplies 150 150
4 Huntington Park Rubber Stamp Company Desktop Name Plates(if any reorganizational changes occur as a result of the 30 30
April 2021 election.a new set of name plates may be needed for Council Office)
5 Vendor Name City of Vernon Palos 700 700
$ 1,780 1,780
Account No.596500-Travel
FY2020 FY2021
Name Description Budget Budget
1 League of Cities Conference/Seminar 12.389 12,389
2 CCCA Annual Legislative Orientation Tour Legislative Orientation Tour/Fall Seminar/Municipal Seminar 9,604 9,604
3 ICA Seminars/Meetings Winter Seminar/Summer Seminar 9.980 9,980
4 Miscellaneous Conference Attendance 5.000 5,000
5 Mileage Reimbursement 1.231 1,231
$ 38,204 $ 38 204
Account No.596550-Membership Dues
FY2020 FY2021
Name Description Budget Budget
Eco-Rapid Transit(Orangeline Development $
1 Authority) Annual Membership Dues
$ - $ -
3 of 3
Resolution No.2020-13
11 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1002 CITY ADMINISTRATION
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
EXPENSES:
SALARIES S 570.062 S - S 596.747 S 26.685 S (570.062) S 596.747
BENEFITS 311,100 - S 259.838 (51.262) (311,100) 259,838
SUPPLIES/SERVICES 78,871 - S 128.371 49.500 (78.871) 128.371
TOTAL EXPENSES $ 960,033 $ - $ 984,956 $ 24.923 $ (960,033) $ 984,956
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Proposed (Decrease)
Administrative Analyst 1.0 S 98.483 S 107.554 S 9.071
Administrative Assistant 0.5 22.558 23.463 905
Administrative Assistant. Senior 0 5 27.420 29.945 2.525
City Administrator 1.0 317.618 330.353 12.735
Deputy City Administrator 0.0 - - -
Executive Assistant to the City Administrator 1.0 98.483 103.932 5,449
Public Information Officer 0 0 - - -
Overtime 1.500 1.500 -
Payout(vacation and sick excess hours) 4.000 - (4.000)
DEPARTMENT TOTALS 4.0 $ 570,062 $ 596,747 $ 26,685
Resolution No.2020-13
12 of 214
CITY OF VERNON
Fund 011 Department 1002-General Fund- City Administrator Department
Budget Detail
2020-2021
DEPARTMENT:
011.1002 CITY ADMINISTRATION
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease) Comments
EXPENSES:
SALARIES
501010 Salaries-Regular $ 559,872 $ 588,625 $ 28,753 $ (559,872) $ 588,625
501012 Salaries-Premium 8.690 6,622 (2,068) (8,690) 6,622 Severance pay
501020 Salaries-0.T. 1,500 1.500 - (1,500) 1.500
570,062 - 596,747 26.685 (570.062) 596.747
BENEFITS
502020 Retirement 174,207 174,207 - (174,207) 174,207
502030 Group Insurance Premiums 128,627 76,978 (51,649) (128,627) 76,978
502060 Medicare 8,266 8,653 387 (8,266) 8,653
502070 Unemployment - - - - -
311.100 - 259.838 (51.262) (311.100) 259.838
SUPPLIES/SERVICES
520000 Supplies 8.932 3,932 (5,000) (8,932) 3,932
550000 Advertisement/Promotion 20,500 - (20,500) (20,500) -
570000 Vehicle Expense 8,400 8,400 - (8,400) 8,400
593200 Professional Services-Legal - - - - -
596200 Professional Services-Other - 75,000 75,000 - 75,000
596500 Travel 16,500 16,500 - (16,500) 16,500
596550 Memberships 22.439 22.439 - (22.439) 22,439
596600 Books&Publications - - - - -
596700 Training 2.100 2,100 - (2,100) 2,100
78,871 - 128,371 49.500 (78,871) 128,371
TOTAL EXPENSES $ 960,033 $ - $ 984,956 $ 24,923 $ (960,033) $ 984,956
2 of 5
Resolution No.2020-13
13 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1002 -CITY ADMINISTRATION
2020-2021
Account No. 501020-Overtime
Detailed FY2020 FY2021
Name Description Budget Budget
1 Executive Assistant to City Administrator Overtime 500 500
2 Sr Administrative Assistant Overtime 500 500
3 Administrative Analyst Overtime 500 500
S 1,500 $ 1,500
Account No.520000 -Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 Warehouse Bottled Water, Copy Paper, Coffee 945 945
2 Office Depot General office supplies 1,435 1.435
3 Huntington Park Rubber Stamp Name Plates 200 200
4 Fed Ex Mail 102 102
5 Community Outreach Event - -
Supplies/Various Vendors
6 Holiday Decor/Various Vendors City Hall Interior/Exterior 6,000 1.000
7 Vendor TBD Employee Polo Shirts 250 250
$ 8,932 $ 3,932
Account No.550000-
Advertisement/Promotion
Detailed FY2020 FY2021
Name Description Budget Budget
1 Vendor TBD Professional Printing 5,000 -
2 Eastern Group Publications Posting - -
3 Rio Hondo Rotary Christmas Fundraiser 500 -
4 Miscellaneous Sponsorship/Event 15 000 -
Attendance
$ 20,500 $ -
Account No.570000-Vehicle Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 City Admin General Use Vehicle Gas Usage 1.200 1,200
2 City Admin General Use Vehicle Garage Work Orders 3.000 3,000
3 City Administrator Vehicle Gas Usage 1.200 1,200
4 City Administrator Vehicle Garage Work Orders 3.000 3.000
S 8,400 S 8,400
3 of 5
Resolution No.2020-13
14 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1002 - CITY ADMINISTRATION
2020-2021
Account No.593200-Legal
Detailed FY2020 FY2021
Name Description Budget Budget
1 City Administrator Legal Reimbursement Allowance Per City - -
Administrator Employment Agreement
S - S -
Account No. 596200 -Professional
Services Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 Legislative/Regulatory Advocacy Firm Firm to consult on legislative matters/issues of - 75.000
importance to Vernon
$ - $ 75,000
Account No.596500-Travel
Detailed FY2020 FY2021
Type Description Budget Budget
1 Air. Hotel. Meals. Etc Various Seminars/Meetings 5.500 5.500
2 Miscellaneous Conference Attendance 10.000 10.000
3 Mileage Reimbursement 1.000 1.000
$ 16,500 $ 16,500
Account No. 596700-Training
Detailed FY2020 FY2021
Type Description Budget Budget
1 Fred Pryor Seminars Performance&Skill Development 600 600
2 Workshops/Conferences Skill Development 1.500 1.500
$ 2,100 $ 2,100
4 of 5
Resolution No.2020-13
15 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1002 - CITY ADMINISTRATION
2020-2021
Account No. 596550 -Membership Dues
Detailed FY2020 FY2021
Name Description Budget Budget
1 Gateway Cities Council of Governments Membership Dues 13.000 13.000
2 California Contract Cities Association Membership Dues 6.000 6.000
3 League of California Cities-L.A.County Membership Dues 1.000 1,000
Division
4 Independent Contract Cities Membership Dues 550 550
5 League of CA Cities Membership Dues 74 74
6 National League of Cities Membership Dues 300 300
7 Southern California Association of Membership Dues 115 115
Governments
8 ICMA Membership Dues 1.400 1.400
$ 22,439 $ 22,439
Account No.596600 -Books&
Publications
Detailed FY2020 FY2021
Name Description Budget Budget
$ - $ -
5 of 5
Resolution No.2020-13
16 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1003 CITY CLERK
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
EXPENSES:
SALARIES $ 363.910 $ - $ 348.548 $ (15,362) $ (363.910) S 348,548
BENEFITS 141,725 - 155.152 13,427 (141,725) 155.152
SUPPLIES/SERVICES 93 000 - 92.500 (500) (93.000) 92.500
TOTAL EXPENSES S 598,635 $ - $ 596.200 $ (2,435) $ (598,635) S 596,200
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Administrative Secretary 1.0 S 64.983 S 70.830 5 5.847
City Clerk 1.0 206.239 184.494 (21.745)
Deputy City Clerk 0.0 - - -
Records Management Assistant 1.0 88,188 91.724 3,536
Overtime 1,500 1.500 -
Payout(vacation and sick excess hours) 3.000 -
DEPARTMENT TOTALS 3.0 $ 363,910 $ 348,548 $ (12,362)
Resolution No.2020-13
17 of 214
CITY OF VERNON
Fund 011 Department 1003-General Fund City Clerk Department
Budget Detail
2020-2021
DEPARTMENT:
011.1003 CITY CLERK
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease) Comments
EXPENSES:
SALARIES
501010 Salaries-Regular $ 338,689 $ 326,419 $ (12,270) $ (338,689) $ 326,419
501012 Salaries-Premiums 23,721 20.629 (3.092) (23.721) 20,629
501020 Salaries-O.T. 1.500 1.500 - (1,500) 1.500
363.910 - 348.548 (15.362) (363.910) 348.548
BENEFITS
502020 Retirement 102.924 103.348 424 (102.924) 103,348
502030 Group Insurance Premium 33,524 46.750 13.226 (33,524) 46.750
502060 Medicare 5,277 5.054 (223) (5.277) 5.054
141.725 - 155.152 13.427 (141.725) 155,152
SUPPLIES/SERVICES
520000 Supplies 5.000 6.000 1.000 (5,000) 6.000
550000 Advertisement/Promotion 6,000 6.000 - (6.000) 6,000
593200 Professional Services-Legal 10,000 5,000 (5,000) (10,000) 5,000
596200 Professional Services-Other 32.000 35.800 3.600 (32.000) 35.600 Includes Record Management
Consultant
596300 Election Costs 25,000 25.000 - (25.000) 25.000
596550 Memberships 1.300 1.200 (100) (1,300) 1,200
596700 Training 13.700 13.700 - (13.700) 13.700
93.000 - 92.500 (500) (93.000) 92.500
TOTAL EXPENSES $ 598,635 $ - $ 596,200 $ (2,435) $ (598,635) $ 596,200
2of4
Reso en No 2:20-13
E of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1003 -CITY CLERK
2020-2021
Account No. 520000-Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 Huntington Park Rubber Stamp Name Plates 1,000 1.000
2 Office Depot/FedEx Office Supplies 4,000 4,000
3 Passport Supplies Photo paper,equipment 1.000
$ 5,000 $ 6,000
Account No. 550000-Advertisement/Promotion
Detailed FY2020 FY2021
Name Description Budget Budget
1 Los Angeles Wave Public Notifications 5,000 5.000
2 City Clerk Department Outreach Elections, Community,etc. 1,000 1.000
$ 6,000 $ 6,000
Account No. 593200-Professional Services -Legal
Detailed FY2020 FY2021
Name Description Budget Budget
1 Colantuono, Highsmith, &Whatley E e~ions 10.000 5.000
$ 10.000 5 5.000
Account No. 596200 -Professional Services -Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 Williams Records Management Document storage-City wide 18,000 18.000
2 American Legal Publishing Municipal Code codification updates 12,000 12.000
3 Vernon City Library Redevelop COVL Plan 1,000 1.000
4 Records Management Program Development Ongoing Records Management& 1,000 1.000
Annual Rec's Ret. Sched. Updates
5 Granicus Disclosure Docs-online Form 700 filing 3.600
software
$ 32,000 $ 35,600
3 of 4
Resolution No.2020-13
19 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1003 - CITY CLERK
2020-2021
Account No.596300 -Election Costs
Detailed FY2020 FY2021
Name Description Budget Budget
1 Los Angeles County Registrar Recorder County Clerk Election Consultant. Materials. 25.000 25.000
Supplies. &County Services
$ 25,000 $ 25.000
Account No. 596550 -Membership Dues
Detailed FY2020 FY2021
Name Description Budget Budget
1 IIMC Annual Membership Dues 500 500
2 ARMA Annual Membership Dues 300 300
3 National Notary Association Annual Membership Dues 100 -
4 CCAC Annual Membership Dues 400 400
$ 1,300 $ 1,200
Account No. 596700-Training
Detailed FY2020 FY2021
Name Description Budget Budget
1 TTC Training Registration Fees and Travel 1.500 1.500
2 Records Management Training(s) Registration Fees and Travel 500 500
3 League of CA Cities City Clerk's New Law Conference Registration Fees and Travel 2,500 2.500
4 CCAC Annual Conference Registration Fees and Travel 1,500 1,500
5 CCAC Association Meetings throughout CA Registration Fees and Travel 700 700
6 IIMC Annual Conference 2020 Registration Fees and Travel 2,500 2.500
7 ICMA Trainings and Conference Registration Fees and Travel 2.500 2.500
8 Other City Clerk Dept. Related Trainings Registration Fees and Travel 1.000 1.000
9 League of CA Cities Annual Conference Registration Fees and Travel 1.000 1.000
$ 13,700 $ 13,700
4 of 4
Resolution No.2020-13
20 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1004 FINANCE
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES $ 35,313,267 $ 37,240,975 $ 38,260,826 $ 2,947,559 S 1,927,708 $ 1,019,851
EXPENSES:
SALARIES S 1.334.418 S 1.316.070 S 1.310.506 S (23.912) S (18,348) S (5.564)
BENEFITS 562.287 519.721 602.019 39.732 (42,566) 82.298
SUPPLIES/SERVICES 1.458.294 1.449.661 1.194.835 (263,459) (8.633) (254.826)
TOTAL EXPENSES $ 3,354,999 $ 3,285,452 $ 3,107,360 $ (247,639) $ (69,547) $ (178,092)
FY2020 FY2021
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Account Clerk 2.0 S 108.567 S 115,576 S 7,009
Accountant.Senior 1.0 93.793 102.432 8.639
Assistant Buyer 1.0 74.990 81.758 6.768
Assistant Finance Director 1.0 194.990 158.906 (36,084)
Business and Account Supervisor 1.0 140.076 145.633 5.557
Business License Clerk 1.0 63,483 51.735 (11,748)
Buyer 1.0 90,827 94.409 3.582
Deputy City Treasurer 1.0 160.419 166.851 6.432
Director of Finance/City Treasurer 1.0 241.811 218.289 (23,522)
Payroll Specialist 1.0 74.990 77.937 2.947
Risk Management Assistant 1.0 63.472 69.180 5.708
Overtime 5.000 5.000 -
Payout(vacation and sick excess hours) 22,000 22.800 800
DEPARTMENT TOTALS 12.0 $ 1.334,418 - $ 1,310.506 $ (23,912)
•0 co
o
a) 0) N
N =E a)
p O oO a
N N E E w 5
Z O
U 0 0
tocp
O O co
> p V)
N
0 U) 0
C 2•
w CO
M M ' N CO h 0 0 0 0 ' 0 0 .— 0 0 h to ' ' — M 1- 0 11,
a) ) N n U) to M M O O a0 0 a) O N- 0 co N N U) n co O (O
y y N ,-• n ..- M 00 to to M ,- M U) 0 MO CO 0 CO O CO
CO (a m l0 Q I..:... C . .- to (x c7 M 0 0 a) c' m.— tri
v
U) co Q) M - n fn0 N coo N N
U m M
C O -
0 ' ' 0 Si 0 0 ' ' N ' O ' O ' ' ' O ' O ' ' to •- M O co
{
a) 0 N 0 0 0 A IN 0 M
co y
Q coN v v O .a P h 0 .- 00
COV V GI Of vN vim...
O C at .-
E
as MM ' NI co r- O o 00 ' 00 - 00 1- co ' ' O) ao v ' N
Q, O 0 n N U) U) M M 0 0 0 O) ON- O N N- N U) O) 4-
0) co cc Nz N .- coOO v U) .- 1- 1- MN — MO U) CO N CO
O Q (a 10 N v ' V (O .- M O O 0) h '0 0) a9
Va) tf co n N a) N co U u 0)
a)
M N
C C
A
C
O ' a) a) h 00 N O O ' 00 N o o lop ' ' (0 M M 0 (O
O) M O N N N- O O U) O O) 0 N- CO0 N N 0 N CD 494
t
n CO N N. N CO_O O N U) (O N CO CO U) 4- O 0 co M o b
'p co- N n n 4- CC) (D a0 Oi o ao a0 U) (O OU) O U) o U) O
Z C 0) -a .- U) co co aO M N U) V a) (0 co Is- a-
O N m 0 N o N I� n N V m N (•)
Z arre as a) V. U N ': O M R M T-
W I' p 0 IL CO
• C ....U. CDN
00
O a „so, o
> ' = N
I— '{t m U) CO ' a) t0 M o 0 0 (h o 0 0 0 - 0 0 No U) 0000
O) CON
« vU) v h a0 v 00 coOO 00 U) 0o U) N- I-. N- oOh
0 0 y 0 (O CO U) CO CO 0 0 CO 0 U) 0 U) U) O 0 U) O 0) 0000
U C CON RI V M CO 1` h (O '- o V U) O U) O U) co O 0) 10 O c. O v co
(O a .- O U) M O VIN er ,- O r'
C } CO N C. CD U) CO Q) CO 0) N N Cc/
cm O M N N- U) M N V P
E U. LL co
t
co to CO ' UO (OMo0000 ' 00 OO (NI in ' ' A NOco
0, vto .1 h ao 000 '0o0 00to00 toN t0 •vnO
N 0 t0 CO U) CO aO O O U) O U) O U) U) O O to O) N Co U) O 7
CI M 05 N- N. tO 4— o V U) O O U) (0 U) U) (O O) to M o m U) '
....
N 7 (O co .— O U) M O 00 CO N '0 N 4- 0 n a)
O co to t0 00 a) r) N ena- U. co N COm M o 1` U) M N el M e- tr
0
.0
C
3 o
LL c a)>
-o2 E(i ix
2 R x a) C a) 8
N aa)) N ~ W l0 L E
(Do y = N N d to u) > (0 in
t0
co co O c co C 0) N C O j 0
Z. } } yQCO W E 7 c
O C O C
C. y CU 0 0c
0 d C y a) U- y ca
_ ,0 2 m 2
a) a) a) a) a) a) C) y a) a) C c y Q N 7 Q y CO N a) N F••
co m m co co m a (` ' (J € a) __ x a 0 0 x a H Q n. O
HHHF- HF- = my J m C Uv o Q m .5 m
a V) C 0 0 co (Di- C N 1- _U E y o y
' ' m !�' mat E 3 m (-a a) 0
a) a) a) 0 y a) U. z, 0 - C C N a) a) u) 0 m O coN N
{V o. O. n 0. D cx Q _ a) E 'y a) J C a) y J m d W CO (a !!
O 0 0 0 0 0 0 ( -- (0 '0 7 c Es > a) C N a) (O C. (a (6 co
•• Z aaaaaaa5u) Qa < u_ C EO €L � S0) 02 u) u) u)
Z. 00 - O_ O O O O O O O N O O O o O O U) O_ O W _o N C.
W O O N o O O O .- O t- O O O O O u) O N
N N M U) I- a0 0 N a N M O O ' O) M O O W Vj O O O
ii W 7-
000000 000oN ao a) 0000
D0000000000 My U) (o a) (Oc7 N- a) � W000
0C Zvvvvvvvvvvvvvvvvvv e (O (OCD _1 2cou) Le)
W H
O 0 re O CO
co
0
M 4
N
O N C
N ~O a)
o
N N E
N E
O 0
Z U
c
0
7
0
C)
a)
cc
co to 1- CO N ' 0 0 ' 0 0 0 (n O o (o o 0 " CD N
o C) M V 0) CO N 0 0 0 (n 1- N O (O U) O N O)
N N • to CON V to to .- O .- O en NI (n COCO 0
CO m m (D (D v N (O O) CO C) O O) to - N 'C CO
C) d V co CO (U v N IA 1,-
0 U U N ....
C a)
- 0
O CD ' tD 1-- o ' O o ' O o ' ' ' O ' ' O ' ' M N-
o d CO CO to CD O o o O O M cr
N VI M ,- to C O 0 0 C) N CD to
Q m <n V N (O en to-M v CO D)
+' N tD
C CO U U
d c- O
E
_ ___
06 O O 1� N ' ' O ' ' O ' O to O o co O o ' O C)
Q. o C) co V V C) N O 0 (O n N 0 CO to O N C')
d y N 1` M M N. LU (O ,- O .-- V N to (O a (O
0 Q m O O O O) Cl O O) - e- N
ez
v N c') h a
` N C") (n co
67 0 U v N
U c d
C - 0
(C
C
Ll O 1- N an ' N 0 CD ' ' O o ' N O 0 - 0 0 ' LO O
CO (O 0 V O 0 0 0 CO (A 0 to 0 C., (D
N- N 0 0 .- N 0 - 0 'Cr (n CO (O to 0 CO C)
13 M C) cri N U) V (O co-U) CD - C) N N (D V N-
Z C _ CO O) .- O co LO V C) el C) 0
O _ N O CO (D CO
Z Li- 'C O • CO.'
,..,, U N
Ct 1a N N }
W N 0 C) LL m
C �+ N
U_ y a) O
N
O 0 -p O
} 7 N
1- M. m O N O) I- CO 0 0 0 ' 0 0 0 N- O) 0 ,I) 0 0 N
U O In' an (N V N (O CD 0 0 0 0 to to N- 0 'C C) C) (D tO
(.D 1- M 1- V (D N LO O O (n CD 0 N 0 N (D V'
N CO r N O D) o V V (D O N V O V N-- M O M-
e-
,,..,m N N M (0 - (n CT) CV
'I" N CDV N
C }
CN LL LL .- ci
C
(Q O CO C) N. ' co O o ' 0 0 0 N O) 0 M) 0 0 ' V C)
Cl. co Cr CO CD 0 0 0 0 LU to N- C) V 0 0 O) a)
y O t 0 O CO N CO N to 0 0 — LU CD O) N O v N O)
0 N M O O N V V O tD O v 0 1- N 1- M CO a
Q N V N- CO - (D O LC) V N- CD t1) LO
N- } 7 r) N O N V CI
pLL CON- M
13
7
L1
(C a) C)
C E >
a) .= O
E U =_
a) j., n U C
U ^ r C_ c m
-O (n O- O E U .c f'
a O 'J Q t- O co
_ , C a)
O N N 0 N N 7 C
) (' N U a) � O (A E O p
E E U U U c 0. N
7 7 7 N r E () > .>.. Z Z C) O O w (C
a) C) C) C) 7 >
22 C C) Icpx—cn c cn (n (n o a) m a
N d a N U (o a To m d 7 a H >,
y m )xC x a) m > m o 0 o O m a y 0 U V)
U m W U rn N O .(^ qS C) c c W
F- n J (n CC
C) T',
w .2 12 Q O m Q w t y �e a�Ni d d a�Ni •a) a 0 o (a
0 a)- N U j m N = y Cl)c no m o c 0 0 (>t, 0 oo E fl- E
Z a cit ctU E (ncL0Qmaaaa - 2mwOw m
W Z o 0 0 W o (no (nv00000000000o w
N CO CD V) O M 0 .- M 0 .- 0 0 0 0 0 (n 0 0 0 0 a
CL 0 0 O 0 0 CD CD CD C) N N N N to to CO N- N
N N N N N CO 0 0 0 0 N CO V Lo CD CO (D (O CD 0 CO X
1-- 1- 0 0 0 W o O N M M co O O O O O O O O O O Co W
Cr O LT, to (n to J to to LC) LO to (n (n to LO In N to LO (n (n N Co
Q w a Q
a Z a. I-
w w D 0
0 o CO N f-
Resolution No.2020-13
23 of 214
CITY OF VERNON
FUND 011-GENERAL FUND
DEPARTMENT 1004-FINANCE
2020-2021
Account No.503035-Insurance Premiums-Property/Crime
Detailed FY2020 FY2021
Name Description Budget Budget
1 Aon Insurance Services Excess Liability 227.817 273.381
2 Aon Insurance Services Public Official Errors&Omissions&Employment Practice Liability 158.388 190.066
3 Aon Insurance Services Excess Workers Compensation 142.764 171.317
4 Aon Insurance Services Employee Crime 3,808 4.570
5 Aon Insurance Services Commercial Property 298.711 -
6 Aon Insurance Services Residential Property 35,545 42.654
7 Aon Insurance Services Environmental Impairment Liability 16,893 20.272
8 Aon Insurance Services Cyber Liability 42.380 50.856
9 Aon Insurance Services Brokerage Fee 68.355 82.026
994,663 835.142
Account No.520000-Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 US Postal Service Postage 45.000 45,000
2 Staples and Other Office Supplies 6.000 6.000
3 Pospaper com Cash register receipt paper 200 200
4 Staples Office Supplies 1,500 1,500
5 Proforma Express Graphics Business forms(envelopes.checks..etc I 1,500 1.500
54,200 54.200
Account No.530015-Real Estate Taxes
Detailed FY2020 FY2021
Name Description Budget Budget
1 L.A.County Tax Collector Possessory Interest Tax(Austin Trucking Inc) 9.500 6.000
9,500 6.000
Account No.592010-Bank Service Fees
Detailed FY2020 FY2021
Name Description Budget Budget
1 East West Bank Account maintenance fees 45.000 100
2 OpenEdge Credit card processing fees - 46.000
45,000 46,100
Account No.593200-Professional Services-Legal
Detailed FY2020 FY2021
Name Description Budget Budget
1 Orrick Herrington F.Sutcliffe.LL° Legal Compliance Matters 5 CCC 5,000
5.000 5.000
Account No.594200-Professional Services-Administrative
Detailed FY2020 FY2021
Name Description Budget Budget
1 No anticipated expenditures this fiscal year 150
150
Resolution No.2020-13
24 of 214
CITY OF VERNON
FUND 011-GENERAL FUND
DEPARTMENT 1004-FINANCE
2020-2021
Account No.595200-Professional Services Technical
Detailed FY2020 FY2021
Name Description Budget Budget
1 Epic Land Solutions Infrastructure Asset Valuation Report 100,000 10.000
2 RFP Audit of City's annual financial report 111,200 150.000
3 Munis Services UUT Implementation(3-Year contract not to exceed 545.000) 11,250 15.000
4 TBD Legal and Tax Services 1.875 2.000
5 HDL Goren&Cone HDL Business License Database Archive 800 -
6 Aon Risk Solutions Workers compensation and general liability actuarial reports 5.950 6.000
7 Bank of New York Bond Trustee 2,482 2.482
8 Calpers GASB 68 report and census data file(misc.and safety) 6,000 6.000
9 HDL Coren&Cone Business License Outsourcing 30,000 -
10 Van lwaarden GASB 75-OPEB Actuarial reports 5.000 5.000
274,557 196,482
Account No.596200-Professional Services-Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 Munis Services Sales Taxes(3-Year contract not to exceed 522.500) 5,381 7,500
2 Munis Services Property Taxes(3-Year contract not to exceed 521.000) 44.273 7.000
3 Munis Services Property Taxes(setup feel - 5.000
4 Caine&Weiner Company Collection Agency fees 1.940 2.000
5 County of Los Angeles LAFCO Charges 7.935 8.900
6 Novex Global Inc 1.150 1 150
60,679 31.550
Account No.596500-Travel
Detailed FY2020 FY2021
Type Description Budget Budget
1 Conferences/Continuing Education Seminar/Training Travel/Mileage 6.400 7.200
2 Out-of-State travel Per diem airfare.and lodging. 1.500 2.100
7,900 9,300
Account No.596550-Membership Dues
Detailed FY2020 FY2021
Name Description Budget Budget
1 GFOA Professional Membership Dues 500 600
2 CSMFO Professional Membership Dues 500 600
3 Amencan Payroll Association Professional Membership Dues - 516
4 CAJPA California Association of Joint Powers Authorities 450 -
5 PARMA Public Agency Risk Management Association 150 150
6 League of California Cities Professional Membership Dues 75 75
7 Cal Municipal Treasurers Assoc Professional Membership Dues 310 310
8 Two Purchasing Assistants CAPPO&CMRTA Cues 260 260
2,245 2,511
Account No.596600•Books&Publications
Detailed FY2020 FY2021
Name Description Budget Budget
1 GFOA Accounting/Financial Statement Publications 250 500
2 GASB Accounting/Financial Statement Publications 250 300
3 Various Providers Department reference materials 250 250
4 Accounting and Payroll Reporting guides and regulations 250 1.500
1,000 2,550
Resolution No.2020-13
25 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1004-FINANCE
2020-2021
Account No.596700-Employee Development&Training
Detailed FY2020 FY2021
Type Description Budget Budget
1 Various Providers Continuing Professional Education 1.000 2.000
2 Risk Management Cert Continuing Professional Education 1.000 2.000
3 Various Providers Training material/courses estimated 1.000 2 000
4 Two Purchasing Assistants CAPPO&CMRTA 400 -
3,400 6,000
Account No.888200-Emergency Preparedness
Detailed FY2020 FY2021
Name Description Budget Budget
1 Agility Recovery OES - -
2 TBD FEMA/EOC Preparedness -
5ofo
Resolution No.2020-13
26 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1021 COMMUNITY PROMOTION
5 C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
EXPENSES:
SUPPLIES/SERVICES 174 500 S 100.000
VERNON COMMUNITY FUND S 325 500 S - S 400 000 S - S (500.000. S 500.000
TOTAL EXPENSES S 500,000 S - S 500.000 S - S (500,000) S 500,000
Resolution No.2020-13
27 of 214
CITY OF VERNON
Fund 011 Department 1021 -General Fund- Community Promotion Department
Budget Detail
2020-2021
DEPARTMENT:
011.1021 COMMUNITY PROMOTION
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease) Comments
EXPENSES:
550000 Advertiseneni/Promdicn $ - $ • $ - $ - $ -
596200 Prdessional Services Other 174.500 100.000 (74.500) (174,500) 100 000
790100 Opeatng Transfer Out - - - - -
797000 Good Neghbor Program 325.500 400 000 74.500 (325.500) 400.000
500.000 - 500 000 - _- 000) 500.000
TOTAL EXPENSES $ 500,000 $ - 5 500.000 5 - $ (500,000) 5 500,000
Resolution No.2020-13
28 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1021 -COMMUNITY PROMOTION
2020-2021
Account No. 550000-Advertisement/Promotion
Detailed FY2020 FY2021
Name Description Budget Budget
1 Vernon Promotion Miscellaneous community enrichment -
$ - $
Account No.596200-Professional Services Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 Vendor TBD Contract Services for administration of Good Neighbor 174.500 100.000
ProgramNernon Comm UNITY Fund Grant Committee
$ 174,500 $ 100,000
Account No.790100-Operating Transfer Out
Detailed FY2020 FY2021
Name Description Budget Budget
2 Community Development Fund Community Development -
$ - $
Account No.797000-Good Neighbor Program
Detailed FY2020 FY2021
Name Description Budget Budget
1 Vernon Community Fund VCF Grant Awards 325.500 400.000
$ 325,500 $ 400,000
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
022.1022 Successor Agency Fund
A B C C-A BA C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES 5.698,006 - 5.911,113 213.107 (5.698.006) 5.911,113
EXPENSES:
SUPPLIES/SERVICES 5 658 005 - 5.911.113 213.107 (5.698.006) 5.911.113
TOTAL EXPENSES 5,698.006 - 5.911.113 213,107 (5.698,006) 5,911,113
1 of 4
�v o Tr
o
c0N
o O m Q N It
N n - rn O
Z C c
.0 E c
c o 7p t0
o E V O
X 0
N O
U @ 3o c
ct
a
2
- o
a co (.)
' M ' ' ' ' M . . O O Cl cl t")
N yd O Oo V.
CO
m t6 d - . 0 to co.-
(� V V O) N CD
O1- to 0 0)
C O tri N PS CV.to Of
s
0 0 0 O O O O
N d O O O O O O O
to N
Q to to O pi to tri(0 00 00
CD 01
CO `1 (OD CO ONO (Vt O CD
C 0 115 se v U
C
CI
3
U.
>` HO 0 ' 0 , 0 0 00) O O
N
C Q (0 l0 _M M tc) O ch M
d 0 U V N N N r- N N
Q C g v
V
0
0 • ch ' ' ' • el • • . ' 0 0 c, cn e7
0 V - N m ems- O O _
O O to tO
Z r r U N 7 O O) N .- 0 0) O)
W (• O N LL m t!) to M N to to
t
N
LL N CO N mN 1 1 1 1 1 1 1 1
O 0 O O CO
0_ 3 N
C m m N m
U � LL
r
aco co 0 0 0 CO 0
m 0 0 0 O 0 0 0 0 O
Q N •
OD OD to Ili00 0 CC;t} CO L m O COOS ONO ,Cr 0) 0
N (0
N N N N to tp
0
13
C
3
N a)
C >
.0 to
01 n N C_
co oto 5 O) E
C 1— co J Q
N ( N to
co N
= CO u) 0 tU m
C C.) C a m O -I N N U U CO
N a 2 -0 to
U. u) j v) 11 U (0 txp a)LL N N O C
X X > c0 H LLu) cn CO O
C I— — coN HTi_i C co «C C C C O c
To
Q. co .0 N U LLI w Ill N o m a N
` N co o ._ N Om92 y y CD d tU .0 m
2 2 O 2 > C r') y co m > O O E G1
ffi a � aQs > j wacLEaa` a` c to
=) z
W 0 � 00000 ; wtnOC) OO 00 w
a.
2yN w000000w w -ION NM V pp S X
1- N = 0 0 0 0 a' U) a M co co co 0) (0 CO w
cat z "'{ [{ (D (Q J z a to to to In to 0 h J
0
US w 0 X 0
0 0 W I- w I-
Resolution No.2020-13
31 of 214
CITY OF VERNON
FUND 026 - SUCCESSOR AGENCY FUND
DEPARTMENT 1022 - REDEVELOPMENT
2020-2021
Account No. 592010 - Bank Service Fees
Detailed FY2020 FY2021
Name Description Budget Budget
1 Bank of New York Bank Fees - -
Account No. 592013 -Investment Fees
Detailed FY2020 FY2021
Name Description Budget Budget
1 BLX Group Continuing Disclosure Reporting - -
Account No. 530015 - Real Estate Taxes
Detailed FY2020 FY2021
Name Description Budget Budget
1 LA County Assessor's Office Property Tax - -
Account No. 593200 - Professional Services Legal
Detailed FY2020 FY2021
Name Description Budget Budget
1 Best. Best& Krieger Legal Fees - -
Account No. 594200 - Professional Services Administrative
Detailed FY2020 FY2021
Name Description Budget Budget
1 City of Vernon. Bank of New York. State allowed administrative cost to wind 125.000 250,000
BLX Group. and Best. Best & Krieger down RDA
125,000 250,000
3 of 4
Resolution No.2020-13
32 of 214
CITY OF VERNON
FUND 026 - SUCCESSOR AGENCY FUND
DEPARTMENT 1022 - REDEVELOPMENT
2020-2021
Account No. 760005 - Principal on Bonds
Detailed FY2020 FY2021
Name Description Budget Budget
1 2005 Series Principal 1,575.000 1,720.000
2 2011 Series Principal 1,250.000 1.385.000
2,825,000 3,105,000
Account No. 760010 - Interest on Bonds
Detailed FY2020 FY2021
Name Description Budget Budget
1 2005 Series Interest 1.704.381 1,617,888
2 2011 Series Interest 1.043,625 938.225
2,748,006 2,556,113
4 of 4
Resolution No.2020-13
33 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1023 INDUSTRIAL DEVELOPMENT
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
REVENUES S - S - S - S - S - S -
EXPENSES:
SALARIES - - - - - -
BENEFITS - - - - - -
SUPPLIES/SERVICES 51.230 - 51.480 250 (51.230) 51.480
TOTAL EXPENSES 5 51,230 $ - 5 51,480 5 250 $ (51,230) 5 51,480
CAPITAL:
EXPENDITURES S - S - S - S - S - S -
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Director of Industrial Development - S - S - $ -
Economic Development Manager - - - -
Senior Administrative Assistant - - - -
Overtime - - -
Payout(vacation and sick excess hours) - - -
DEPARTMENT TOTALS - $ - $ - 5 -
Resolution No.2020-13
34 of 214
CITY OF VERNON
Fund 011 Department 1023-General Fund Industrial Development Department
Budget Detail
2020-2021
DEPARTMENT:
011.1023 INDUSTRIAL DEVELOPMENT
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease) Comments
EXPENSES:
SUPPLIES/SERVICES
520000 Supplies $ 1,000 $ - $ 1,000 - (1,000) 1,000
550000 Advertisement/Promotion 35,000 - 35.000 - (35,000) 35,000
560000 Utilities - - - - - -
593200 Professional Services-Legal - - - - - -
596200 Professional Services-Other 4,800 - 4.800 - (4,800) 4.800
596500 Travel 5,000 - 5.000 - (5,000) 5,000
596550 Membership Dues 5,000 - 5.000 - (5,000) 5,000
596600 Books&Publications 430 - 680 250 (430) 680
51,230 - 51.480 250 (51,230) 51,480
TOTAL EXPENSES $ 51,230 $ - $ 51,480 S 250 $ (51,2) S 51,480
CAPITAL
900000 Capital Outlays $ - $ - $ - $ - $ - $ -
TOTAL CAPITAL $ - $ - S - $ - $ - $ -
Resolution No.2020-13
35 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1023 - INDUSTRIAL DEVELOPMENT
2020-2021
Account No. 520000 -Supplies
Detailed FY2020 FY2021
Name Description Budget_ Budget
1 Warehouse Copy Paper 400 400
2 Staples General Office Supplies 300 300
3 Huntington Park Rubber Stamp Name Plates 100 100
4 Fed Ex Mail 200 200
1,000 1,000
Account No. 550000 -Advertisement/Promotion
Detailed FY2020 FY2021
Name Description Budget Budget
1 Vernon Chamber Installation Luncheon/Economic Forecast/Golf 25.000 25.000
Tourney
2 LAEDC Eddy Awards 4,000 4,000
3 Miscellaneous Sponsorhip/Event 5.000 5.000
Attendance
4 TBD Banners/ Brochures/Promotional items 1.000 1,000
35,000 35,000
Account No. 596200- Professional Services -Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 Vernon Business & Industry Meeting Stipends 4.800 4.800
Commission
2 Professional Services Various Firms - -
4,800 4,800
Account No. 596500 -Travel
Detailed FY2020 FY2021
Name Description Budget Budget
1 Air, Hotel. Etc. Various Seminars/Meetings 5,000 5,000
5,000 5,000
3 of 4
Resolution No.2020-13
36 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1023 - INDUSTRIAL DEVELOPMENT
2020-2021
Account No. 596550 - Membership Dues
Detailed FY2020 FY2021
Name Description _ Budget Budget
1 The Greater Huntington Chamber of Membership Dues - -
Commerce
2 LAEDC Membership Dues 5.000 5.000
5,000 5,000
Account No. 596600 - Books & Publications
Detailed FY2020 FY2021
Name Description Budget _ Budget
1 Los Angeles Business Journal Annual Subscription 130 130
2 The Wallstreet Journal Annual Subscription - -
3 The Economist Annual Subscription - -
4 Los Angeles Times Annual Subscription 300 550
430 680
4 of 4
Resolution No.2020-13
37 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1024 CITY ATTORNEY
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
EXPENSES:
SALARIES $ 785,281 $ - $ 309,480 $ (475,801) $ (785,281) $ 309,480
BENEFITS 342.808 - 170,989 (171,819) (342,808) 170,989
SUPPLIES AND SERVICES 427,500 - 653,500 226,000 (427,500) 653,500
TOTAL EXPENSES S 1,555,589 $ - $ 1,133,969 $ (421,62T $ (1,555,5891 $ 1,133,969
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
City Attorney - $ 307,293 $ - $ (307,293)
Legal Administrative Analyst 1.0 93,793 102,432 8,639
Senior Deputy City Attorney 1.0 380,695 203,348 (177,347)
Overtime 500 500 -
Payout(excess vacation and sick hours) 3,000 3,200 200
DEPARTMENT TOTALS 2.0 $ 785,281 $ 309,480 $ (75,801)
Resolution No.2020-13
38 of 214
CITY OF VERNON
Fund 011 Department 1024-General Fund City Attorney Department
Budget Detail
2020-2021
DEPARTMENT:
011.1024 CITY ATTORNEY
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease) Comments
EXPENSES:
SALARIES
501010 Salaries-Regular $ 763.229 $ - $ 290.705 $ (472.524) $ (763,229) $ 290.705
501012 Salaries-Premiums 21.552 - 18.275 (3.277) (21.552) 18,275
501020 Salaries-O.T. 500 - 500 - (500) 500
785,281 - 309,480 (475,801) (785.281) 309.480
BENEFITS
502020 Retirement 264,504 - 134.443 (130,061) (264,504) 134,443
502030 Group Insurance Premiums 66.917 - 32.059 (34.858) (66,917) 32,059
502060 Medicare 11.387 - 4.487 (6,900) (11.387) 4,487
502070 Unemployment - - - - - -
342.808 - 170.989 (171.819) (342.808) 170,989
SUPPLIES/SERVICES
510000 Office Supplies 1,000 - 1.000 - (1,000) 1,000
520000 Supplies 2,500 - 1,500 (1,000) (2,500) 1,500
593200 Professional Services-Legal 400,000 - 638.000 238,000 (400,000) 638,000 Budget includes
contingencies
596200 Professional Services-Other 2.000 - 2.000 - (2,000) 2,000
596500 Travel 6,000 - 2.000 (4,000) (6,000) 2,000
596550 Memberships 3.000 - 1,000 (2.000) (3.000) 1,000
596600 Books 8 Publications 8,000 - 6.000 (2.000) (8,000) 6.000
596700 Training 5.000 - 2.000 (3.000) (5.000) 2,000
427.500 - 653.500 226.000 (427.500) 653,500
TOTAL EXPENSES $ 1,566,689 $ - $ 1,133,969 S 78,646 $(1,665,689) S 1,133,969
Resolution No.2020-13
39 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1024 - CITY ATTORNEY
2020-2021
Account No. 510000 -Office Expenses
Detailed FY2020 FY2021
Name Description Budget Budget
Fed Ex, UPS Shipping Services S 1.000 S 1.000
$ 1.000 S 1,000
Account No. 520000 -Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
Office Depot General Office Supplies $ 2,500 $ 1,500
S 2,500 $ 1,500
Account No. 593200 -Professional Services Lega'
Detailed FY2020 FY2021
Name Description Budget Budget
Interim City Attorney Contract Retainer&Additional Legal Work - 330,000
Burhenn & Gest Various Pending Legal Matters 5,000
Richards Watson & Gershon Various Pending Legal Matters 2.000
Office of Administrative Hearings ("OAH") Various Pending Legal Matters 1.000
Stream Kim Hicks Wrage&Alfaro, PC Various Pending Legal Matters 75,000
Rutan & Tucker, LLP Various Pending Legal Matters 125,000
Burke Williams& Sorensen. LLP Various Pending Legal Matters 100,000
$ 400,000 $ 638,000
Account No. 596200 -Professional Services -Othei
Detailed FY2020 FY2021
Name Description Budget Budget
Case Anywhere. LLC Other Professional Services $ 500 S -
Attorney Filing Services Other Professional Services 500 1,000
PACER Other Professional Services 500 500
Other- For Professional Contingencies Other Professional Services 500 500
$ 2,000 $ 2,000
Account No. 596500-Travel
3 of 4
Resolution No.2020-13
40 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1024 - CITY ATTORNEY
2020-2021
Detailed FY2020 FY2021
Type Description Budget Budget
Conferences and Meetings Legal Conferences S 6.000 $ 2.000
$ 6,000 $ 2,000
Account No. 596550 -Membership Dues
Detailed FY2020 FY2021
Name Description Budget Budget
California State Bar Attorneys Memberships 2.000 1.000
Los Angeles County Bar Association Attorneys Memberships 300 -
Various Legal Memberships Attorneys Memberships 700 -
$ 3,000 $ 1,000
Account No. 596600 - Books & Publications
Detailed FY2020 FY2021
Name Description Budget Budget
Thomson Reuters (WestLaw) Legal Subscriptions $ 5,000 $ 3,000
Daily Journal Legal Journal - 1,000
Various Legal Publications Legal Books and Publications 3.000 2.000
$ 8,000 $ 6,000
Account No. 596700 -Training
Detailed FY2020 FY2021
Type Description Budget Budget
League of California Cities Legal Conferences S 2,500 $ 1.000
City Attorneys Association of Los Angeles County Legal Conferences 2.500 1.000
$ 5,000 $ 2,000
4 of 4
Resolution No.2020-13
41 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1026 Human Resources
A B C C-A BA C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES $ 228,257 $ - $ 228,257 $ - $ (228,257) $ 228,257
EXPENSES:
SALARIES 620.442 - 645.646 25.204 (620.442) 645.646
BENEFITS 2.435.017 - 3.513.573 1.078.556 (2.435.017) 3.513,573
WORKERS COMP/LIABILITY 83.000 - 98.000 15.000 (83.000) 98.000
SUPPLIES/SERVICES 343 440 - 305.890 (37.550) (343 440) 305.890
TOTAL EXPENSES $ 3,481,899 $ - $ 4,563,109 $ 1,081,210 $ (3,481,899) $ 4,563,109
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Administrative Secretary 1.00 S 78.664 S 81.758 S 3.094
Director of Human Resources 1.00 214.976 223.596 8.620
Human Resources Analyst 1.00 107.369 111.615 4.246
Human Resources Analyst.Senior 1.00 147.005 152.839 5.834
Human Resources Assistant 1.00 52.228 57.038 4.810
Overtime 5.000 5.000 -
Payout(vacation and sick excess hours) 15.200 13.800 (1.400)
DEPARTMENT TOTALS 5.00 $ 620,442 $ 645,646 $ 25,204
0
0/ Q 7
C N c
N O O
N NN li
ct
1
c
o d
m
O 0 0
N C L N
m o E =R r
a U C e a
E c
tD am v
n c
0
F E m m
n t O x
a 7,z m
= c D
2 >.w 'E
co Too 2.0 W
d m 0
a
c Q °
N ' CI maga NmoC C- 0 8888 8 880 '45$
0 0) 6 O orh W
W W ei N ci 6 tmOO O O . D ONNN N C)0 q N 4^NO QO W r Q f Q0 NmU C ` N CO o Nc) at
C C
0
a)
E
If N Vl ~
R r ' w 0mW oQ8N 0N-IO�pOOffO N- 8S pO pQ 880000 pQ ON 8pQO 0)
O 0 cy N N r'4O 0mf CCN O OOOO OO1O N-mO O^Y)Of m
0 q 0 m O t`N 6 O N ci tD O to 0 ci ci Pi r OWo 1)
m ,li YN N v 7 v .
�oO)
7 -O
0 N M
U ' NOD a ,...a00
0 �p O O p p ' O O O O O 8
m N O IONN<O OD N 00 O 8 OD �000 Q O O
y O tO N M tOC-)f'- N 00 0 O N O0- 1- - 0 N
0 N 0 'O t Q N 0 N t0 66 tO n cc Q C) 00 r .-
A N N c) r n .- N.. N N C) CO
Z -O a m m 0 O
0 c _ U
Z 7 ICe- cO I
X LL I N
j 7i O N W N N
LL C O O A ' n W_ t0 W t`O N 0 1) 0 0 0 p 0 0 0 pp op O O
N �) N) QOOOB n 00 88OQ000 8t0 O 0
O O „Sr)0 N N 60. 6 t`t0 OC)t` Cl) OO 00 OON)0 c0 't)tO O Q'A Oco
} O 7 N N 0 O O 0 t- O N ci O ri O C) O OC c7 W )O O fO'n
M O O N N n N C
00 3 CN Q0 c .� n- vv .: Qs '4F ' m NN N CON O) N Y
i-
ON w m 4- 4- C) f
O
- N N p V) '
E
to N q
o m N m
o
a a 0
C VI M N . q
8 880p 88Nm00008880 m0ON NmmOa♦ 0cQco
7 N t9 C) 0
LL N m O r t`N O O O m c) 0 0 O Ci 0 N C r O f N O O V N 1).' NN rCI N 00 00 D fN N f QN C m 0O faL - - N
el
LL Co
N 44
U d 2
° m E E c n E E
m 4 ° o O a W
E S DU U ° m i w
E c m m `m E 0 p E 03 c
) °E a 0 v - IS ` S
C . ' ao oaa
2ai EE Nm QQ mm ° Ec Y
• Iy aN m ° C Li oc re J
° E g y H ..v a y p
a
caO � ° o. mccx 4)� � am �� c
o � c 00 3 ocClmg � =wW u� a ?p c~cm
O a� cc� mnm� m ac 8 Um� ; m ...2. -. E
0
¢ 322 111 m ° 0 0 o O 0....
0 0- m c°.B E °° c E 0 b w
r c U' OZ wow x6mma Uw0 Wt <a.a.I 0O). Wad V)
Z E p O_W COO NO V)0o O CO 'IOO' OO to W
W O W N 3-N000°) W Q ODOR W 8 8SS0088p8
= 11,81V W QUQ O o O p O U.N N N N N W Np 0 0 J 8 N N Nt01�OD W tp Wp�O X
Q." z 1- 0 O J 2 -.01O t0 Z 0 N 00 N IOO LO N100 a00 CI)'40 )N t°)O0 tO�I J
W"- > 4 X Cl) CO 3 y F
0
O o a f- W
F
Resolution No.2020-13
43 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1026 - HUMAN RESOURCES
2020-2021
Account No. 500245 -Assessment Fees
Detailed FY2020 FY2021
Name Description Budget Budget
1 Dept. of Industrial Relations Self-Insurer's Annual Report 30,000 40.000
$ 30,000 $ 40,000
Account No. 502080-Workers Comp-Claims Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 City of Vernon Self-Insured Medical/Indemnity Claims Expense - Future Medical 50.000 55.000
Costs
$ 50,000 $ 55,000
Account No. 502095 -Medical Expenditure -Workers Comp
Detailed FY2020 FY2021
Name Description Budget Budget
1 City of Vernon Self-Insured First Aid -Treat and Release claims 3.000 3,000
$ 3,000 $ 3,000
Account No. 502030 -Group Insurance Premiums
Detailed FY2020 FY2021
Name Description Budget Budget
1 Blue Shield/Met Life/MES Medical/DentalNision 80.672 79.589
Vision
2 City of Vernon Vision Plan Vision 1.076 -
3 Mutual Omaha Life Life 125 108
$ 81,873 $ 79,697
3 of 7
Resolution No.2020-13
44 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1026 - HUMAN RESOURCES
2020-2021
Account No. 502031 - Retiree/Cobra Group Insurance Premiums
Detailed FY2020 FY2021
Name Description Budget Budget
1 Anthem/MetLife Retiree Group Insurance Premiums 1.036,445 1.260.298
22 BS/MetLife/MES Vision COBRA Insurance Premiums 62.992 32.768
$1,099,437 $1,293,066
Account No. 520000 -Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 Various Per Procurement Annual Chamber of Commerce Posters, Forms, 42.000 15.000
Requirement General Office Supplies, Sympathy cards. and
Mailing.
$ 42,000 $ 15,000
ACCOUNT NO. 550000-Advertisement/Promotion
Detailed FY2020 FY2021
Name Description Budget Budget
1 Various Per Procurement Various Recruitment Ads 10,000 10.000
Requirement
$ 10,000 $ 10,000
Account No. 594200 - Professional Services -Administration
Detailed FY2020 FY2021
Name Description Budget Budget
1 Athens Workers Comp Administration Fee 65,000 75,000
2 IGOES & Company IGOE & Company (FSA Administration) 2,520 1,500
$ 67,520 $ 76,500
4 of 7
Resolution No.2020-13
45 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1026 - HUMAN RESOURCES
2020-2021
Account No. 596200 - Professional Services -Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 US Drug Test Centers Random Drug Testing Program and Policy 2.700 2,700
2 Liebert Cassidy Labor Relations Consortium 3.370 3.540
3 WRIB Applicant Testing Materials 1.900 2,500
4 Shaw HR Consulting Job Function Analysis 5.000 5,000
6 DF Design Graphic Design Services 1,800 1,800
5 Bickmore Actuarial Valuation 15.000 -
$ 29,770 $ 15,540
Account No. 596500 -Travel
Detailed FY2020 FY2021
Name Description Budget Budget
1 CALPELRA Conference Monterey (Nov. 16-20. 2020) 2.500 2,500
2 PARMA Conference Indian Wells (Feb. 2-5, 2021) 2,000 -
3 League of CA Cities Long Beach Convention Center (Oct. 7-9, 2020) -
4 LCW San Diego (Feb. 17-19. 2021) 1.000
5 Travel for Local Conferences and Trainings 300 300
$ 4.800 S 3,800
Account No. 596600 - Books and Publications
Detailed FY2020 FY2021
Name Description Budget Budget
1 Thompson Publishing Annual subscription for FMLA Manuals 500 -
2 Professional Memberships Memberships - SCPMA HR $50 ea.. or S25 ea., if 1.500 1.500
members of IPMA-HR. So Ca Labor Relations
Council $150/agency. CALPELRA S350 ea , IPMA-
HR 5397 for 1-3 Staff members.
$ 2,000 $ 1,500
5 of 7
Resolution No.2020-13
46 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1026 - HUMAN RESOURCES
2020-2021
Account No. 596700 - Employee Development&Training
Detailed FY2020 FY2021
Name Description Budget Budget
1 Various Professional Employee Training and Development. HR Staff 20.000 35.000
Organizations Trainings (SCPMA-HR. So. CA Labor Relations
Council. IPMA- HR. CALPELRA. PARMA. LCW
Conference and League of California Cities
Conference and HR Training Videos and Manuals
2 Coastal Dupont Safety Training Videos 2.600 2.600
Project# 169001 Wellness Program/Promotions 2.500 11.000
$ 25,100 $ 48,600
Account No. 596800 -Tuition/Education Reimbursement Program
Detailed FY2020 FY2021
Name Description Budget Budget
1 Employee Reimbursements Tuition/Education Reimbursement Program 40.000 40,000
Pursuant to MOU's
$ 40,000 $ 40,000
Account No. 596900 - Employee Recognition Program
Detailed FY2020 FY2021
Name Description Budget Budget
1 Miscellaneous Purchases Employee Recognition Program & Holiday Event 32.000 32.000
Including Annual Recognition
Awards
2 2020 Employee Appreciation 3,800 4,500
Luncheon
3 2020 Kickoff Day 1.500 1.500
4 2020 Halloween Event 3.350 3.350
5 2021 Opening Day Event 1.100 1.100
$ 41,750 $ 42,450
6 of 7
Resolution No.2020-13
47 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1026 - HUMAN RESOURCES
2020-2021
Account No. 596905- Recruitments
Detailed FY2020 FY2021
Name Description Budget Budget
1 Recruitments Recruitment expenses and related supplies 5.500 5.500
$ 5,500 $ 5,500
Account No. 597000 - Pre-Employment Physicals and Exams
Detailed FY2020 FY2021
Name Description Budget Budget
1 Concentra Pre-Employment Physicals and Exams 75.000 35.000
2 DOT Drug &Alcohol DOT Random Drug &Alcohol Testing 12.000
Compliance Random Testing -
Third Party Administrator
$ 75,000 $ 47,000
7 of 7
Resolution No 2020-13
48or214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1031 POLICE
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES $ 306,300 $ - $ 307,300 $ 1,000 $ (306,300) $ 307,300
EXPENSES:
SALARIES $ 6,765,061 $ - $ 7,079,452 $ 314,391 $ (6,765,061) $ 7,079,452
BENEFITS 4,440,220 - 4,446,725 6,505 (4,440,220) 4,446,725
SUPPLIES/SERVICES 469,426 - 442,526 (24,900) (464,426) 401,026
TOTAL EXPENSES $11,674,707 $ _ - $ 11,968,703 $ 295,996 $(11,669,707 $11,927,203
CAPITAL:
REVENUES $ - $ - $ - $ - $ - $ -
EXPENDITURES $ 120,200 $ - $ 272,200 $ 40,000 $ (120,200) $ 40,000
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Administrative Secretary 1.00 $ 77,989 $ 80,858 $ 2,869
Civilian Court Officer 1.00 76,780 79,834 3,054
Police Captain 1.00 232,063 239,888 7,825
Police Chief 1.00 275.370 286,372 11,002
Police Community Services Officer 0.50 24,870 27,761 2,891
Police Dispatcher 6.50 509,575 531,245 21,670
Police Dispatcher,Lead 1.00 92,054 95,721 3,667
Police Lieutenant 2.00 355,285 381,889 26,604
Police Officer 32.00 3.298,420 3,498,801 200,381
Police Records Manager 1.00 109,178 113,532 4,354
Police Records Technician 2.00 102,697 111,861 9,164
Police Records Technician,Lead 1.00 64,083 66,629 2,546
Police Sergeant 7.00 1,009,197 1,051,561 42,364
Overtime 363,000 350.000 (13.000)
On-Call 5,000 5,000 -
Payout(excess vacation and sick hours) 169,000 158,000 (11,000)
Shooting Pay 500 500 -
DEPARTMENT TOTALS 57.00 $ 6,765,061 $ 7,079,452 $ 314,391
A5 °
Ra m m E
n ¢ a
at `o a
80
o a 3 c
U/ 6 � c o
_ p o
5 8 0 6 G h .2 G
II
m uc HuI
Q ❑ a O .aioa c o Eo
c o a J .CEa u�;U u m aE 4 a cm b h a•(„)o LL S O C U ° O OU oLE o °um y O 3 a .oi oaa qoE o U .- - w o o a 3
00 - E a °�~ °u 'o` z yg c u
$t c v 1.' c U U a E ._22=�
o ao ;q§{ r .123 n a c O `° m m m O O O ,
� � " e c$o 'c Vq, i I E H
o QQ o oo YEY a i p a n „m p R_0 c C V N Y o p E ~. . . . . . 8
0 0$ O12 N o y gy h o Fill: •r g Q . ' f O O. 1 i Z
a �' 10 N e E •e J • c t Q g g to t o o V u U N
0 0 `o - n u : 1 o Q a o = 1 1 s is o$ y Q E LLL
to o O O •ay`o m E t€ • ••
2 3 iS < N o 3 N Y a o °U Z o o Y le S 3 o o
4 a r� E c Z u 9 E 9 E 4, o_ c c c
fl
222 22 oo n 22 58g ' N m2 3m. wm ano P
o
�pp 'Cmm g TI
M . . pbN G - S NN ♦A
U0 ^
4.
O 888 • 88ppp8 • 88 ��ppo q ^p S
. • O O O , O O 00 00 00 Cf , O O O • e0'1 1�Q� O , O N O N f V O N
tggdd—
gs
m
0.° =g
D
z .
C N 8 . -O� 8 q O
Z {0 W O o aYD tOv O . n n o a Nf O O iA
W m m G o °w &� of . Q^
> C _w Q + e
m
{L (9 m G U u
D!N C
• V O -❑
17N
p n
O ~
_ C 888 88OOOH88 p OOO h O
N O t p
P D O N ,O
m .pNON'.. go -.. SS N Sb Me;,,n O - O ^
L UN n N o
m LL"
G m
m
O p M N
o
D O n
C N
mg '
LL LL u
. N .
C N 9 ^ N o N Y
w m
M M N
L
1
0
J
O
O g j O
LL O � C
O t°i o w O To 4 O O i
U G o o g u • . u
E :1 1 W Na -Q E o U Y c o
£ ° ° $ isy E c 7 cc i 2 2
° o °LL m i °p E .°n
c LL LL m g L LL LL ? M u°i_ ' E E E L E m g E
N aT' Q LL 0 U 9 . LL Q J.g j A J N J Fi U
LL LL C . e0 1 O Y LL C O t a ,g a' S C S E 0 yO i O` a
E E$ f pf U M 3$ o o tt p a°E c�°mi a` O O tt a`O 0.
E o ° i.u c sg yc 0 o c $ o
a<o> E o O 2 o w a•'¢ t °N O y o 0 0 0 4 4 g ; o E o ;_ o ;
- o
E s r W ! E> • V O ° i U '" s a i i i w 9 o J'o °c o o +9 o o
aLLppp>S8>a•LL Ellip3u�r 28/1m 0f4 • • •• 0 n ¢ 5ppp�pppQpppnpapppac�p¢c�pppp
00000
Hl0 Op_p^_pN_ Y i i O fl H N opp♦Opp O_O_O_ t 0 N j U l O 0 O oO_o aO_ pO_0O_ H O N p H o O p N p N N O 8 O o N
..= O�NNN NNN NNN Y 3 f;V.... w K N N NNTi $J�1N LLM hN Uf N YEN YOf N N NN YOI
1g R♦♦ w q 5 nn� rz Wn 8 n8 n
8 j K w N 00 O N m0 000 000 N..nen n M
Z 0 /- a
O w
o ¢
RB y
R 2 g a
1
0
m
o O
Y �.
V
a Y
0
11 c c c 4
A
o a F
a c LL c
c co o .2 t
E inii t a
E i o
0 .1O j p O a c
J m V 2 < 2
a n
+ c
N 9
a Ea Q `
m to
o
c a • a
o o O o 0 5
o = o
013 , g « ° E
a
R 4 Y O O O V n R
L S 3 0 E 6 3 a
288 = 18 <R 4
O.D N P N M -N O N
m e Y P N N
O
N -O
E
✓ N N N
, O
CV CV
0 O Ys po N m,1,,g r-g N p gd O m
a =8 _.
D
C N y
Z 7 _ _ _ M
W• - Cl O O N ri N i0 O .s n V I N
> N
LL 0 d c ` e
LP N C b
O • =O -
,- 7 N
5 O m 8 8 8 8 p 8 M N p N
U . N § §p00 ,EEF,-ON w O 8
E -s OS,, Pi�iroi M-N Y �i�p N N
t V n 9 P N N
p W m -
d
a N N N
C
13 G �
mRe
LL > G
LL N N N
Cu N
2.6 ; *m m S N N N'-N b n N N
Y
LL m -
N N N
4
n o
2 E
o 4
O LLL
O -o
W
ii E r M<N
O o 0 0
m
m oa . !gzz
v E q i� m y -
a r 0 1 n g n o 0 o f
of co m o o o E t o r b of s o o t .= 'npp o
�_(n _ c
NN(/17<7>C� FL-iC88 1da - U' U' y Q 2
U W O O 1 8 8 O 8 SS1N 8 ; O O C WhNN1.1 :NNNNON 0F W WO< ZZ Z
8p8p
f g 0 0 2 0 0 2 2 0 02 2 0 0 82 0 0 W J W ry,$or' X
m O N- _I :Z.!C W
wil
' a
o o O2 U
Resolution No.2020-13
51 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1031 - POLICE
2020-2021
Account No. 520000 -Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 DOOLEY/SDPE Duty and training ammunition 15,000 15,000
2 STAPLES/OFFICE DEPOT Office supplies (including items obtained from the City 9,078 9,078
Warehouse)
3 VARIOUS VENDORS - Office and necessary field supplies 8,752 8.752
FOLLOWING PURCHASING
REQUIREMENT
4 VARIOUS VENDORS - Shooting range supplies (firearms parts. cleaning 5,100 5.100
FOLLOWING PURCHASING solvents. targets)
REQUIREMENT
5 PEGASUS/SILVA'S PRINTING Paper-based orders (business cards. envelopes. 2.550 2,550
citations)
6 VENDOR TBD Dry cleaning service for jail and locker room towels 1.020 1.020
$ 41,500 $ 41,500
Account No. 520010 -Supplies -IT
Detailed FY2020 FY2021
Name Description Budget Budget
1 VARIOUS VENDORS - APC Batteries. Live Scan Printer Toner. Digital Media - -
FOLLOWING PURCHASING
REQUIREMENT
$ - $
Account No. 520050 -Supplies -Community Outreach Consumables
Detailed FY2020 FY2021
Name Description Budget Budget
1 VARIOUS VENDORS - Food and beverages purchases for community 5.000 -
FOLLOWING PURCHASING outreach events including National Night Out. Coffee
REQUIREMENT with a Cop. Business Watch, DARE, Patrol
checkpoints and staff meetings
$ 5,000 $ -
4 of 8
Resolution No.2020-13
52 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1031 - POLICE
2020-2021
Account No. 540000 - Uniforms
Detailed FY2020 FY2021
Name Description Budget Budget
1 VARIOUS VENDORS - Uniforms for newly hired civilian and sworn staff. 9,200 9.200
FOLLOWING PURCHASING helmets, nametags. Sam Brown equipment for new
REQUIREMENT sworn personnel . rainwear, batons, handcuffs, badge
repair and replacement. patches. bulletproof vests.
radio holders. hazardous clothing. replacements for
uniforms damaged in the line of duty.
2 RESERVE OFFICER Uniform stipend for one (1) Reserve Police Officer 3.600 3.600
$ 15,000 $ 12,800
Account No. 550000 -Advertisement/Promotion
Detailed FY2020 FY2021
Name Description Budget Budget
1 VARIOUS VENDORS - Activities and products related to community outreach. 4.000 -
FOLLOWING PURCHASING recruitment materials and recognition awards
REQUIREMENT
DARE program materials 2.000 -
$ 6,000 $ -
Account No. 560000 - Utilities
Detailed FY2020 FY2021
Name Description Budget Budget
1 CITY FIBER OPTICS CHARGE Adjusted Charge assessed by the Fiber Optics 6.600 6.600
Department (includes Internet)
$ 6,600 $ 6,600
Account No. 570000 -Vehicle Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 CITY FUEL CHARGE BACK Vehicle fuel from the City of Vernon gas pumps 70.000 70,000
2 CITY GARAGE CHARGE BACK Vehicle maintenance provided by the City of Vernon, 86.000 86,000
including car washing services
3 CITY ISSUED P-CARDS P-Cards issued for gas purchases for City owned 4.000 4.000
vehicles
$ 160,000 $ 160,000
5 of 8
Resolution No.2020-13
53 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1031 - POLICE
2020-2021
Account No. 590000 -Repairs& Maintenance
Detailed FY2020 FY2021
Name Description Budget Budget
1 VARIOUS VENDORS - Repairs for typewriters. weapons. laser guns. patrol 3.000 3.000
FOLLOWING PURCHASING unit equipment. office furniture.jail equipment.
REQUIREMENT shooting range maintenance and miscellaneous
maintenance materials.
2 LIBERTY MANUFACTURING Shooting range maintenance 2.000 2.000
$ 5,000 $ 5,000
Account No. 594200 -Professional Services Administration
Detailed FY2020 FY2021
Name Description Budget Budget
1 HUNTINGTON PARK PD Outsourced Jail Booking Fees 65,000 75.000
2 ALL CITY MANAGEMENT Crossing Guard Services (Adding 3rd Intersection) 36.000 -
3 SO. EAST JUDICIAL DISTRICT Traffic Violation Ticket Processing Fees 11,000 16.000
4 DATA TICKET, INC Parking Citation Processing Service 5,000 5,000
5 BURRO CANYON Firearms Training Park Usage 300 600
6 BANDINI TRUCK TERMINAL Truck Weighing Service (Commercial Enforcement) 100 100
7 VENDOR TO BE DETERMINED Medical Waste Removal Service 1.020 1.020
$ 118,420 $ 97,720
Account No. 596200 -Professional Services Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 VARIOUS VENDORS - Background Investigator Services 20.000 20.000
FOLLOWING PURCHASING
REQUIREMENT
2 VARIOUS VENDORS - Independent Internal Affairs Investigation Services 10,000 10.000
FOLLOWING PURCHASING
REQUIREMENT
3 STACY MEDICAL CENTER Prisoner Pre-Booking Examinations 14.280 14.280
4 LEXIPOL Law enforcement policy manual update subscription 11.000 11.000
and training module subscription
$ 55,280 $ 55,280
6 of 8
Resolution No.2020-13
54 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1031 - POLICE
2020-2021
Account No. 596500 -Travel
Event FY2020 FY2021
Name Name Budget Budget
1 VARIOUS EMPLOYEES Transportation. meals. hotels and other expenses 25.000 30.000
MANDATED TRAINING AND associated with employee training
STAFF DEVELOPMENT
$ 25,000 $ 30,000
Account No. 596550 -Membership Dues
Detailed FY2020 FY2021
Name Description Budget Budget
1 CA.ANNUAL MEMBERSHIP DUES Various State Assoc. &Agencies 1.070 570
2 LA COUNTY ANNUAL DUES Various LA County Assoc. &Agencies 1.040 540
3 INTERNATIONAL ANNUAL DUES Various International Assoc. &Agencies 790 790
4 FEDERAL ANNUAL DUES Various Federal Assoc. &Agencies 100 100
5 AREA E DISASTER MGMT Yearly Membership Fee 1,656 1,656 _
$ 4,656 $ 3,656
Account No. 596600 -Books & Publications
Detailed FY2020 FY2021
Name Description Budget Budget
1 VARIOUS VENDORS - Current Editions: Various Directories, Legal 1,970 1,970
FOLLOWING PURCHASING Resources and/or Manuals
REQUIREMENT
$ 1,970 $ 1,970
7 of 8
Resolution No.2020-13
55 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1031 - POLICE
2020-2021
Account No. 596700 -Training
Detailed FY2020 FY2021
Name Description Budget Budget
1 VARIOUS MANDATED OFFICERS & DETECTIVES Advanced Rifle Course. 25.000 28.000
TRAINING Arrest & Control. Tactical Communications. Search
Warrants. Driver Training. Street Racing. Gang
FIT Testing
COMMUNICATIONS STAFF: Domestic
Violence/Sexual Assault for Dispatchers. Terrorism
Awareness. Critical Incident. Stress Management for
Dispatchers. CALNENA Conference.
Communications Training Officer Update. Customer
Service for the Public Safety Professional. Dispatch
Update Course. Tactical Dispatch Concepts.
Advanced Communications Training for Dispatchers,
Cultural Diversity. Assess Suicide Call. Crisis
Negotiations. Lifetime Fitness/Dispatch Wellness
ADMINISTRATIVE STAFF: Los Angeles County
Chiefs Conference. California Police Chiefs Seminar.
CAL LEEDS. FBI-LEEDA. Internal Affairs Update.
Emergency Management Courses. Suicide Bombing
Attacks Response. California Labor Relations.
Executive Development Course, Pitchess Motion
Review. Asset Forfeiture, Special Events
Management Seminar. Advanced Civilian
Management Seminar. CLEARS
$ 25,000 $ 28,000
Capital Expenditures
Detailed FY2020 FY2021
Name Description Budget Budget
1 Equipment -AUTO One (1) New Patrol Vehicle: Ford Explorer - 55.000
2 Equipment - NON-AUTO Emergency Equipment Package. In-Car Video - 30.000
Motorola Radio Lease-Second Payment 120.200 102.200
Three (3) Portable Radios APX8000 30,000
Bi-Directional Amplifier 55.000
$ 120,200 $ 272,200
8 of 8
Resolution No.2020-13
56 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1033 Fire
A B A. BA C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget(1/2 Yr) (Decrease) (Decrease) (Decrease)
TOTAL REVENUES S 393.250 5 810.150 5 339.575 S (53,675) 5 416,900 5 (470,575)
EXPENDITURES:
SALARIES 5 5.326.889 $ 9.775.688 S 4.310.568 5 (1,016.321) $ 4.448.799 $ (5.465.120)
BENEFITS 3.521.026 6.108.717 2.818.869 (702.157) 2.587.691 (3.289.848)
SUPPLIES/SERVICES 8.447,176 938.700 10.319,773 1.872,597 (7.508.476) 9.381,073
CAPITAL 365.800 330.000 1.780.160 1,414,360 (35.800) 1.450.160
TOTAL EXPENDITURES 5 17,660,891 S 17.153,105 $ 19,229,370 5 1,568,479 5 (507,786) S 2,076,265
Salaries Salaries Increase
EMPLOYEE TITLE FTE Proposed Proposed (Decrease)
Administrative Assistant.Senior 1.00 5 32.803 5 35.415 S 2.612
Assistant Fire Marshal 0.00 47,719 - (47.719)
Fire Administrative Analyst 1.00 50.474 54,527 4.053
Fire Battalion Chief 1.00 338.463 115.603 (222.860)
Fire Captain 12.00 1.124.692 961,681 (163,011)
Fire Chief 1.00 137.516 129.421 (8,095)
Fire Code Inspector 0.50 - 32.266 32.266
Fire Engineer 12.00 926.308 793.726 (132.582)
Firefighter 14.00 907.748 704 737 (203,011)
Firefighter/Paramedic 9.00 662.097 543.278 (118.819)
Firefighter/Paramedic Coordinator 1.00 63.724 61 914 (1,810)
Overtime 950.000 750 000 (200.000)
Payout(excess vacation and sick hours) 85.345 128,000 42.655
DEPARTMENT TOTALS 52.50 $ 5.326,889 $ 4,310,568 $ (1.016.321)
n
`o
N
N .:'
O O a`
Fl i' c0', EU
E.
s:::
[cr-
..
i..
O . 0 0 0 . , . 0 0 0 0 . O U) O O O O b rD V . 0 0 O N CD .0 • w . . 0 . 0 ' 0 0 0
O 0 O 0 U)0 0 0 0 N 0 0 0 0 n N O) O N N N V Ui 0 V 0 0 00 U 1
° b b <D O N U) N O b U)0 0 0 b ' CO 0 .- CD 10 .- V V aD Ul 0 0 0 b
C (901.
• N N O O N v O N . O V O W U) O Ui O)0 0 O O Oi N O O U)O)
0 N CU V O N W 0 0 n CCC 10`n-'N N O)
G C Q
t 0 N W
o. 00000 . . 000000000000 Mb0001 n m 0 -0U) • o • oo )n
0 • 0o000 U)U)bb 00000000 0 M U) OOO) n 00 U)0 O) N U) n 0 OON
Q 0 + 000.A0
N n N O n O N 0 00 O) M V O O n NAVVN rD N N W U) b b
✓ y O V N O Ui b n b t0 U)M O O CD Uf n V 0 O_ n CD 10 O CD N
m t = M M N b N a n m )`)COD Q NNnn"" b `.' bN
t_ C
ll m O : _ _ V N N
C Q
C N M N
ZlL o0000 . . 00000000000o w c) 000" NC)- . o • n Foie . 0 . o0 )n
_ 0 00000 00 U)v0 U) ON b 000 n Q) N OON b1DM 0 U) NON 0 OO N
O 0 0 U) .- 0 N U) .N_. 0 Uf N n 0 U) U) CD O N O O M b n N - N N b U) 000
Z• A a A 0 U v" O 0 CU Ui n n )'9 g N O O(D ..M ^ O N CD .- O M n
X O N Q i ` M v N M `G O tD U O . 10 4- 00 "" .-M v
0 W 0 Q N U c m _
O Of0 _
110
} p O O O 0p 0 0 O O O O U) O O O b n 0 0 C D O) M M V O . M ' 0 0 0 0 0 0
�„ F) N 00000 O b 0 0 0 0 O N O O O n b 0 0 0 U) M 4- O 0 (C0p 0 0 U) 0 0 U)
1- O m N U)O U) CD O U) N U) N O CO U) 000 b I-CD 0 0 U) CD n b V V a0 00 N O O M
r N, N N N O . V CU O N O O O) m 000 n/D N� O CO N O 0)A CD
V .. U O N 0 N N NO M CMD N 0'- CO M V V b N N .- V N U)0
C N 0 N V N N
0 }
E
LL 1,
O y N N
O. co00000 . ' 0 0 0 0 0 0 0 0 0 0 0 0 M b 0 0 0 D C D U) O) 0 . . n . 0 0 . 0 0 0 0 0
0 00000 0000000 Cn 0000 b O) O) O O CD CD M V CD 00 00000
O O 0 0 0 0 N O b U) O V O b 0 0.000 r. V O O CD 010 U) CD n U) O O N O O O
N 0 Ui N U) s-0 .- CD U) C U) .- O V O CD n 0 0 U) t-n CD b 0 Odd
r O GI V 0 N sr 00 sr0 b 0 0 n 00 0O V 0)0 CI
mN 0 N (- N w V U) '-nn CDCD .M N
c, } C bN ".Di V b
LL w
C n N N
U. O O O O O . . 0 0 0 0 0 0 0 0 0 0 0 0 O O O) O O O f O V o . CD O b . O O o O C D
00000 b b U)U7 0 b O b U) 0 0 0 b t0 N O 0 C0 CT 10 V 0 N N N N 0 U)0 0 n
O 00000 h h n N O N C O N N O U) U) N W O O O CD M C`N V N O N n .- U) N U) U) CD
N 0 n U) V O .- N N O .- O .- Ui N n 09 N V O O CO N O n 'O CD Ci CD C)) n N
Q N 9 N n ,- ,- N N A M M M V U)O N CO N n V .- N .- V
^
M CD N. CA M b U) N U)
• 9 M U) N M
LL M
p N 4,
a
C C _ O
c y 0 0 c
o o,.y_.. 0 i
c
yageEE = 0 c W C a0
0030. 42 C 0 y y E O :0
LL c(fl c C C ?LL 1211
0 3 0 CLo
o y 9 o 0 !a y ° ® g oyy m $ y W w 0 `o E o c
E it y 0 0 w g 0 M m C g D y 0 �y y /E 7 O .�. N m 2 0 y i
y a y C y y c 0 L 0 0 0 z . > t Q_ ' 7 E E c -ace) E 0 . .
y C 0 v c C) 7 y pp c0
LL C C $ O c 0.u' 0 LL a 7 O 8.C Q Y) e) F'C e m S.r a C E La
j ij c U g T E g u a �cc1c1 2 m m S c K a 0 c h X W 0 0 a E x 2
O a W— yy 0 — A 03.5.. Z c o 0 C o 0 U Q 0000 0 c e W-a u x y m '^ a 010
a C7 W— 0 0 0 x 0 0 L b F N 0 0 0 0 a U E E w C Q E C O 0
a p c- m a U 10} w 6 e U o 0 p CC c E E `�- 8 °c li`o o u 0
C U O O ! 0 c .a U-c U 0 .l. 0 0 0 0 .i O y b 7 0 a a t i=L a
m E nc c>m c m o ''S� 1° m m m m o '" o W y > > c a a o 0
LLCLU7QLL LLQLLwitE W aUwww2 N0(0 R'(:. 0 Q• OE (� O DQ 7> W
_N O O O O O O O O O O 0 0 0 0 0 0 O N N N 0 N M CD CD O) 0) W M 0 0 0 0 0 0 0 0
NNM V U)bn CD V 000000
;._+^ 0 0 0 0 V aa 0 0 0 N b Of O Cl) 0000 N N N N N N 0000000000
0 0 0 0 0 0
O O O O O O 0 0 O O CO CD CO n n O W N N N N N N M O O O O O O O O
U) U)CD U) CD b U) V z yj b O O O O N O O O O O O Ui O U) N N U) CO n O)
F . . . . . . . . . . .. va V vvvvv z w WbbbU) Hv))DbbbN W NNbN�UIbNN
W D R' LL J
en c,
N Q m CO M
yd1� W 0 W
O a'
0
co
a
a)
O N
O O
N oo
. U7
0
Z
O a)
7 U
o E
co E
0 o
CC 0
' O O r) 0 0 ' o M ' O . O N
m 00 N 00 0 n 0 (O CO
y N O N N O) N O N
co R A N V) O .- r) < .- O O t0
C 0 0 N 0 `-"CON VI f`
U U U 6t'. a a O
E C 0 O) O) - . N
t w
co
G o o o o o ' ' ' o ( o ' o 0
co
O co co h N N N N 7 W (0 n
N 0 0 0 n O m N (A N
_� Q m O N 0
`"N co N t0
LL m 2 o
c 0
C w
0
Z U. o 0 0 co ' o ' o r` ' o . . o o)
0 „, O) 0 00 ,- 0 0 0) (O al t,
(o r- N V) CO O) (0 (O N) M V
W Q G U u ""N (O CO O < co
(0
> 0 N _ o
U.
}1— � 8,N
M
0 0, -0 G ' ooroo0or ) o ' ' O o 7 N } S (0N CO ,-co m NNNCI N(0 0r` M
N O O O c 01 6 O co
V •
_ 0
C U 0 4.. CN) <N r) n N N
m LL 0•
00
E
t m N
CO
a 000 ' 0000 ' 0 ' ' O (0
5) 000 O (A 0 0 0 0 co
(3 N 0 O O 0 n N (() NO 0
O (O O N (0 O O O ea_
0 r) 0 O M M An
e. m N 0 C.', r N) N o) )
O r
U.
C •0
7
LL oo000o00 (0 ' 0 ' ' 0
0 0 0 0 (O O U) O f` 0 0 O)
O r-- N N N N r r-- N •• co a) co
N d O C) N O N (0 N U U) O
a co co
Q N L .- co N CO ^ Q co co coo
LL COm aD f`
N
0 0)
U U
a) C
_ C
E .
(o
• L r O
. UL_ d~ c I- O
C 2 o c O %
°) E 0 0 0 " Q Z
cc O u U a 0 0 o
c m Z 2 y O C C N
CO
C `0coco 0 .- > E E°0 i.
m o m .CL 1 a .§.2 v 2
c c t
op o o PD .5 u w w a 0O
_ 0 co 0 _ N 0
(0 Oct,l d m m E Y O (o W u To
co E `o `o m 0 co co co
a w a` a`H M mo w 000 co
O O o 0 0 0 0 0 0 0 0 0 Ce
W
O O O O 0 O O 0 0 0 0
0 N N Y)N (O N 0000
0 CO CO CO CO CO CO 0000 ~
0) 01 0) 0) 0 0) O) 0, V N(o O a
N N v)v) (n (n (n 0 J CO CO CO o) Z
F W
FD a a.
U W
Q
•
W w. ~O
0 0 F-
Resolution No.2020-13
59 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1033-FIRE
2020-2021
Account No.510000-Office Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 Office Depot.UPS.and FedEx Office Expense-Misc.office supplies $ 750 $ 500
$ 750 $ 500
Account No.520000-Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 Multiple Vendors-Bidding procedures to be followed Emergency Supplies&Services S 43.125 S 5.000
2 Multiple Vendors-Bidding procedures to be followed Non-Emergency Supplies&Services - 15.000
3 Life-Assist EMS Supplies - 17.500
4 Home Depot Building Hardware - 3.000
5 LB Johnson Building Hardware - 250
6 Jetro Hydration Supplies - 1.750
$ 43,125 $ 42,500
Account No.540000-Uniforms/PPE
Detailed FY2020 FY2021
Name Description Budget Budget
1 AIIStar Fire Equipment Station and PPE Boots S 18.500.00 $ 5.000.00
2 ECMS. Inc. Turnout Cleaning&Repair - 4.000
3 Firefighter Safety Station and PPE Boots - 2.000
4 Multiple Vendors-Bidding procedures to be followed Safety Equipment and Tools - 1.000
5 AIIStar Fire Equipment Station Uniforms - 3,000
6 Multiple Vendors-Bidding procedures to be followed Misc. - 5.000
$ 18,500 $ 20,000
Account No.550000-Advertisement&Promotion
Detailed FY2020 FY2021
Name Description Budget Budget
1 Multiple Vendors-Bidding procedures to be followed Fire Prevention&Supplies S 250 $ 250
$ 250 $ 250
Account No.560000-Utilities
Detailed FY2020 FY2021
Name Description Budget Budget
1 Electric Services.So.Cal.Gas Co.. Califomia Water Special Fire Protection Charge Fire Alarm S 39.500 S 50.000
Services.Maywood Mutual#3 System:
$ 39,500 $ 50.000
4 of 7
Resolution No.2020-13
60 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1033-FIRE
2020-2021
Account No.570000-Vehicle Expense
Detailed FY2020 FY2021
_ Name Description Budget Budget
1 Fire Apparatus Solutions Fire Apparatus Maintenance S 71,500 S 75,000
2 Interdepartmental City Cost Vehicle maintenance of Fire Department - 5.000
apparatus&vehicles
3 Dion&Sons and Merrimac Energy Group Fuel of Fire Department apparatus&vehicles - 20.000
4 UL. LLC Annual Ladder Inspection - 2.000
5 FailSafe Fire Ground Ladder Testing 3.000
$ 71,500 $ 105,000
Account No.590000-Repairs&Maintenance
Detailed FY2020 FY2021
Name Description Budget Budget
1 Air Exchange Plymovement Maintenance S 25 875 S 2.500
2 Compressed Air Specialty Air Monitor Maintenance @ Station#76&78 2.500
3 Dewey Pest Control Pesticide Services - 800
4 L.N.Curtis&Sons SCBA Maintenance Services/Fit Testing - 2.500
5 Reliable Ice Equipment Ice Machine Maintenance - 1.350
6 Calox. Inc. Oxygen Bottle Refilling Service - 1.000
7 SUEZ Mobile Water. Inc. Water Purification Maint.-St.#76.77.78.79 - -
8 Multiple Vendors-Bidding procedures to be followed Various Required Repairs and Maintenance - 4.000
9 South Coast A.Q.M.D Annual Operation Fees - 2.200
10 Exercise Equipment Exercise Machine Maintenance - 1,500
$ 25,875 $ 18,350
Account No.590110-Repairs&Maintenance IT
Detailed FY2020 FY2021
Name Description Budget Budget
1 Digital EMS e-Patient Care Report S 10.750.00 S -
2 PSTrax Turnout Maintenance Tracking Software - -
3 Emgergency Reporting Data Management Software - -
$ 10,750 $ -
Account No.594000-Emergency Management Services
Detailed FY2020 FY2021
Name Description Budget Budget
1 Bearcom Radio.TV.Electronic ID Maintenance S 11,000 $ 11.000
2 City of Glendale Dispatch Service 60,000 -
3 Multiple Vendors-Bidding procedures to be followed Various Professional Services Needed 5,000 5,000
4 Verizon MDC Broadband coverage 1.290 3.750
5 BearCom Maintenance of Civil Defense Generators& - 5.000
Sirens. Etc..Radio repair not covered by Maint.
Agreement
6 Foothill Communications Portable Radio Preventative Maint.& Repair - 6,000
7 Bearcom Portable Radio Batteries - 1.500
8 LA County Dispatch Service 290.000
9 WestNet First-In Alerting System by LA County 5.690 -
10 Motorola Remote Speaker Mics for LA County 6.520 -
$ 89,500 $ 322,2_50
5 of 7
Resolution No.2020-13
61 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1033-FIRE
2020-2021
Account No.595200-Professional Services Technical
Detailed FY2020 FY2021
Name Description Budget Budget
1 JSB Fire Protection LLC Fire system plan check services S 27.500 S 40.000
$ 27.500 S 40.000
Account No.596200-Professional Services-Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 Caine&Weiner Medical Transport Reimbursement S 1.500.00
2 Physio Control Technical Service Report 3.352
3 Richard Guess MD Paramedic Advisor 3.500
4 Whitman Enterprises Transport Billing Percentage 15.000
5 Empire Optical Prescription Safety Eyewear Program 1.000
6 Amerigas Propane Propane Storage Tanks Lease -
7 A-Throne Portable Restroom at Station 76 1.000
8 Multiple Vendors-Bidding procedures to be followed Haz Mat equipment mainUrepair.Calibration for 3.750
HM monitors
9 Lifecom RKI Eagle Monitor calibration 1.500
10 MJW Technical Services Calibration of Radiolgical Dosimeters 2.500
11 AP-Triton GEMT Contract Services 7.500
12 State of California OAF 17.000
13 LN Curtis&Sons SCBA Cylinder Valve Repair and Labor 8.000
14 LN Curtis&Sons SCBA Hydrostatic Testing 9.000
15 Los Angeles County Fire Personnel Contracted Services 16.100.000 7.450.000
16 Los Angeles County Fire Battalion Chief Services 10.000
17 Los Angeles County LAFCO Review 49.000
18 Los Angeles County Fire Equipment Conversion Cost 160.000
19 Los Angeles County Medical Equipment Conversion Cost 12.000
20 Los Angeles County Fitness Converstion Cost 21.000
21 Los Angeles County Communications Conversion Cost 81.170
22 Los Angeles County Personal Protective Equipment&Uniforms 375.000
Conversion Cost
23 Los Angeles County Apparatus and Vehicles Converstion Cost 449.313
25 Los Angeles County Training Converstion Cost 1.018.238
$ 16,100,000 $ 9.700.323
Account No.596500-Travel
Detailed FY2020 FY2021
Name Description Budget Budget
1 Bear Paw.League of Cities. FDIC Various Conferences and Seminars S 1.250 S 1.250
$ 1,250 $ 1.250
6 of 7
Resolution No.2020-13
62 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1033-FIRE
2020-2021
Account No.596550-Membership Dues
Detailed FY2020 FY2021
Name Description Budget Budget
1 NFPA.Calif.Fire Chief Assoc.&Various Membership&Dues S 2.700 S 1.500
2 LA Area Fire Chief Assoc.&Area E Fire Chief Membership&Dues - 1.300
3 International Assoc.of Fire Chiefs Membership&Dues - 300
4 Area E Disaster Management Los Angeles County(JPA)Dues - 3.500
$ 2,700 $ 6,600
Account No.596600-Books&Publications
Detailed FY2020 FY2021
Name Description Budget Budget
1 Various Vendors-Bidding procedures to be followed Misc. Books&Publications S 750 S 750
$ 750 $ 750
Account No.596700-Employee Development&Trainino
Detailed FY2020 FY2021
Name Description Budget Budget
1 Target Solutions Online Risk Management Training $ 16.500 S 3.000
2 Various Vendors EMT.CPR.Paramedic Certification - 5.000
3 Various Vendors External Training Courses 2.000
4 Various Vendors Haz Mat Training 2.000
$ 16.500 S 12.000
Account No.850000-Capital Equipment-Non Auto
Detailed FY2020 FY2021
Name Description Budget Budget
1 Pierce Manufacturing. Inc. Two(2) Fire Engines(Leased) S 159.000 S 737.352
2 Pierce Manufacturing. Inc. New Tractor Drawn Aerial(Lease$165k Yr) 165.000 1.042.808
3 Misc 41.800 -
$ 365.800 $ 1.780.160
Resolution No.2020-13
63 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1040 Public Works Administration
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES $ 14,609,528 $ - $ 14,959,528 $ 350,000 $ (14,609,528) $ 14,959,528
EXPENSES:
SALARIES $ 446.080 S - S 443.059 S (3 021) $ (446.080) S 443.059
BENEFITS 242.850 - 277,541 34.691 (242,850) 277,541
SUPPLIES/SERVICES 5.840 - 5,840 - (5.600) 5.600
TOTAL EXPENSES $ 694,770 $ - $ 726,440 $ 31,670 $ (694,530) $ 726,200
Increase
EMPLOYEE TITLE FTE Salaries Salaries (Decrease)
Administrative Analyst 1.00 S 96.213 S 84.271 S (11.942)
Administrative Assistant, Senior 2.00 120.982 114.212 (6.770)
Director of Public Works 1.00 221.884 239.576 17,692
Overtime 5.000 5.000 -
Payout(vacation and sick excess hours) 2.001 - (2.001)
Stand-by - -
DEPARTMENT TOTALS 4.00 $ 446,080 $ 443,059 $ (3,021)
0
e_ .
O N
N 6
O
N
o
z
c
0
5
O y
O 0
co C
CL E
E
o
o
0
V
T
to
L c
1,
-0I
U 0 0
4) )
to y
X
N to
N
c
O
0
Z s
EN Q N ' ' oo 8 o m O 0 0 tT 0 n Q - 0 0 0 0 0 O
0 N N � CO co O Q CO W N C ul OO O O CO.N Q 0 O ON COO 9 COD N
C. (� t0 ' Q to to O C) 0) C) Q to CQ) 0 O cc;n N to tO
d i m 10 m m Q Q N^ N r
O o 0 0
4. ^ N
C 2 0
O N N N N
CO
N Q N O 88 8 m O) 0 0 N O m O R 0 0 0 0 O
y O V N m m 8 Q C') N N CO 0 O CO {CD CO C O O CV CI 9 O O O C U;
to A Q t() tO O M 0) tD Q tO C) Q CD N v N v Q
C Q p 2 N N .4O N Q 01 Q lat.
0)
d tO CO m Q Q 10
E co 0 — N Q
D C 0 _
NN N V) N1 2> ' coo O O ^ m t� 99 O
rs
O dN O .4 t0 O tQ co to to to
z y t50) 0N Q
m m O O O N CO C)OU - U O �
Z 20 _
C O
x O O N ILI a ON
N N N N
dW t7 N Q N 0 Q 0 m 0)O O O O N- Q .- OOOOOOO O
0)N. t0 OO O N N O)N Q OQOOOOQ Q
O ? m N N- CO O Q C) t0 N a) 0 0 CO N Q O O N O N el m QO N O
0 LL' N N CO O M Q to V O O tD^ .- N-to co
F... CO N U N j t0 0) Q Q N N N.
V f6 U. CO IV N
U
C N N N on
0
O i/)
Na to
O CO N 0
LL LL
—
N N N N
C
O N Q N ' ' O O ' O co0) - O O N O m O O O O O O O O O
E CT I,. t0 O O N co 0 CO C) tO co tO Q p O O O Q Is
N.CO
Q C) N nC) OO Nt0Qm Q0NONC) .- to n
vi t0 O C) t•
0) tD Q o -t0 . Q ID.N N t!) Q
10 Q N - N N Q 9 0 N 9 Q 0) Q Q 0)
a >- = 0 m .- to Q Q N t0
O LL m - N Q
0
N M N N
0
C
C
7
LL
to
c
m
0
EN
O to
N
tV N J
0 C C y C c
tp J > tL N y J O
0 d C r JE
C d ix C t cp ct C O O y
O V t0 j" U % t) OC `g E a E O
.�
N J N coCn V C j y W ~ C C
E >.- = to `) ,11 to w
Q LL u S' E " z E) ¢�ci u m AI d d C 2i g v to now 0 E
to U E c a_ A `-• O a w nz > > o
` Z tp N 0 tC fC o t6 to 0 0 N O O J C 'O A O (°9
o C)Q Q 0 OOOM 0tn (n CO2 5(/) DQF mF
N S O N N N O D: O O O O W
u NOOO o tO
I. C) OoO � mTZ OOO 000 88pO � O
cal n ZZa OOO O Cc)- OQ CO0 tD0 D0 W U _ _ _ 0, N N NW� NOO C) to 0 0 Q)tD W0 0 0Ill J Q Q v. Q .4. .4 QQ Q > to w t00 o0 U0) FtO to to N o to 0 N t0 O.
W W
w
H O D C Cr LT J w
Q o z O J Z Q Z a J
a > 0C r a tan m coo a
W x W
0 o cc 4- w 0
O
Resolution No 2020-13
65 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1040 - PUBLIC WORKS ADMINISTRATION
2020-2021
Account No. 520000 -Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 OFFICE DEPOT BUSINESS Office Supplies S 800 S 800
SOLUTIONS
2 UPS Office Supplies 200 200
$ 1,000 $ 1,000
Account No. 540000 - Uniforms
Detailed FY2020 FY2021
Name Description Budget Budget
1 SPECIALTY APPAREL Departmental Uniform Shirts S 240 S 240
$ 240 $ 240
Account No. 550000 -Advertisement/ Promotion
Detailed FY2020 FY2021
Name Description Budget Budget
1 PROFESSIONAL PUBLICATIONS Publishing of notices, information material, and legal S 500 $ 500
documents
2 PLANET BIDS Web Based Publishings for Municipalities 500 500
$ 1,000 $ 1,000
Account No. 595200 -Professional Services -Technical
Detailed FY2020 FY2021
Name Description Budget Budget
S - S -
$ - $ -
Account No. 596200 -Professional Services Other
Detailed FY2020 FY2021
Name Description Budget Budget
S - S -
$ - $
3 of 4
Resolution No.2020-13
66 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1040 - PUBLIC WORKS ADMINISTRATION
2020-2021
Account No. 596500 -Travel
Detailed FY2020 FY2021
Type Description Budget Budget
1 VARIOUS Meetings and Conferences S 1.200 S 1.200
$ 1,200 $ 1,200
Account No. 596600 - Books & Publications
Detailed FY2020 FY2021
Name Description Budget Budget
1 CEQA Various Publications Updates S 300 S 300
$ 300 $ 300
Account No. 596700 -Training
Detailed FY2020 FY2021
Type Description Budget Budget
1 LEAGUE OF CALIFORNIA CITIES Annual Conference S 600 S 600
2 LEAGUE OF CALIFORNIA CITIES Public Works Officers Institute 1.500 1.500
$ 2,100 $ 2,100
4 of 4
Resolution No 2020-13
67 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1041 BUILDING REGULATIONS AND PLANNING
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES $ 1,466,000 $ - S 1.209.450 S (256,550) $ (1,466,000) $ 1,209,450
EXPENDITURES:
SALARIES $ 654.764 S - S 592.942 $ (61.822) $ (654.764) $ 592.942
BENEFITS 288,209 - 278.025 (10,184) (288,209) 278,025
SUPPLIES/SERVICES 273.250 - 738.250 465,000 (273,250) 738,250
CAPITAL 250.000 - - (250,000) (250,000) -
TOTAL EXPENDITURES $ 1,466,223 $ - $ 1,609.217 $ 142.994 $ (1,466,223) $ 1,609.217
Increase
EMPLOYEE TITLE FTE Salaries Salaries (Decrease)
Assistant Planner 1.00 $ 87.608 S 90.185 S 2,577
Building and Planning Manager - 139,934 - (139,934)
Building Inspector,Senior 1.00 127,005 130.765 3,760
Electrical Inspector,Senior 1.00 112,453 115.820 3,367
Permit Technician 2.00 68,811 125.152 56,341
Plumbing and Mechanical Inspector.Senior 1.00 113,953 117.320 3.367
Overtime 2,000 2.000 -
Payout(vacation and sick excess hours) 3,000 11.700 8.700
DEPARTMENT TOTALS 6.00 $ 654,764 $ 592,942 $ (61,822)
u) o
cn V C N
N C)
O E
o 4.6 E
N CO O
o 0
Z
c
O O O 1- CO O N f- 1` O CO O O N O) CO CO u7 O O O
co C) O LO N CO C`') CO O) O) (C) CO O O 'I' M CO O N O O O
o (D Q) CO N t!') LON CO O 0) O C''') O O V cfl
v) m ea d O) M 1� M O (0 C0 Q) 1- M N N M O N C() V N
V U o N N M N LU LC) — N
C °
—
69 69 64
++ O O 1- CO O N N- N- O O V O CT' (0 O V O) O O O
C a) O O O N CO co CO Q) O O N V O CO 1- co o) O O O O
V) N C31 CO N O u) O CD O N- CO CO V N O V' LC)
E Q, - O ,- O C) N M O (0 O (D O) C) N V ,- co 6) CO V N
i L N 1- N N- �'(D O) O `�CC) CO 0) CO
C Q
IZ
C)
' O n ' ' ' n nc) N. u) N r O CO V ' '
(n C) 6) (n L[) M N CO (f3 O) CO
,1 Vf Cn t!) CO O CO CO '7 CO
i ' 2 `) i0 v 0 CO-` O
U
C.) c y
C 0
y 69 (A
'a O O 1- co O N N- N- O CO0) O N CA CO CO CC) 0 0 0
C r•
_' O LI) N CO C) (D 0) 0) O CO LC) 0 V M CO O N O O O
Cl. N O "-- CO C3) V CO N LO LO V N (D O Q) O M CC) O O V u7
L) N
•
-a -o — (31 M R M O (D (0 C3) r- M N N M C0 CO M V N
C (0 '— (N M ' N (f) O 0C) N O N
= LL
69 69 EA
0 N CC
CC al W N m
W c) c) u_ t°
m a, CV EA 69 0
Il a) (1) O
O W CD N _ O O N- CO O N N- N- O CC V (D CO V O) CCC
MO O OONWCOCOMMO N V O O N- M C O CCC
} M N NO d N O) V CO N (C) u3 O O O N- CO CO N O (f3
C m Q N -p ,- O M 1: M O (D (O (D O M N V O 0 0 V N
U -0 LL m O N M V CC) CD CO O N
C 69 (A EA
CO
r
Cr
O
C
G) 0
E z
t Z
as Z
CL Q a)
CI) CL L1
a )
co
a V)
Z C) C C
0
O N E C N N O
MS Z coO a C) cu o > E o_ p
C 0 LL d u) m as
o
Q m 0LL j N H c C
J M Y '0 O CC M O N
co
O T C
a) ( O C L co co U ci) N V) O C N 0 co cn W
W LL C (o O C C 0) a) C) E co W N E
o r
- c o c m co ._ CC C '� °) -C U Q o
o .0 (o
0 0_:_ >
Z C) CO 0 Li CL 0 2 > ? v) (n a) W 0 W W D Q
►- 0 Z W N
Z O O O O O O O O W Q' C/) O N O (/) O O O N 0 0 0
W = (C) �- O O O N O O W N E-- N M (0 W O O O
m W O 0 0 CON
ND CON
ND (OD CO W _� LL 0 0 0 LL 0 0 0 J 0 0 0
F- c O '- (0 (0 0 CD (D Q 0 < O O O W O O ONNN a 0 OV in
O
ce p Z V V V V V V V V J Z J (.7 (n (C) Z LO u7 in Q. W U) CC)
Q f-- W Q W < W 0
W ,- > 00 X m
CI o W I- LU
« C
c M
a)
O N
cv O E
oE
N m O
o 0
z
a) d o o o Lo o o �
3 to o LU 0 0 (O O O N N
N mcDM y (n ,- N 4 a0 c0 (T
c a)
EA
4-, 0 ' 0 0 0 0 0 0 O O M
C a) d o O O to 0 0 (n O O N
a) N R to O o co O 0 N O O N
E Q O v (O N c0 ^ O O tri
to in 63
m U O N N N N '7t
C
a 0 69 '--
a)
0 ' 0 ' ' ' 0 O 0 tt
Nm
0 O O O O C)
1.▪..
Q@ y Lc) to 0 0 N
p ' d U CO o In co t 4
U V V N N e-
c ID
U_
0 ' 000000 " F-
= ,- yo ooto00tn
a N CU in O O co O O N N
C) N 'a V) N CO CO O
C
LL 0 n N. co
6
Li.
ZN , . . , , . . I
O C 0 0
O
Z al
r m
Ct C a) N (...4
8
W inO Li. O
N 1169.
L.L. a) WO
N 0 ' 000000 0 0 C)
O -p 0 Ow' O 0OLU00to 00 N
L) C N NO a) to O O coO O N 0 CD
C m Q N to (O N 4 CO n O O
Ls, to CID
U 13 LL CO N N N N
.3 69 r
CO 0
I Z
Tr I-
O
4-+ Cf
C W
a) ( a
E z o
t ZTo Z
cC z U Q
a J c
a) a mo W
o _1 t- w
z
Q
U CD a) c Z
13 Z U U 0 Q
C 0 a) -J
cv a
Li- a � � tns 0
J O (C io O- n Z
D x c c t o 0
al o u
0:5 co Cl)
re T.) a) cu Y ••C 0 a'
(0 a) O O (9 (1) p (C J
z > adF- 2cr1- in ~
.. 0 0
F- J_ Z
W 0 0 0 0 too 0 o J d
• m O (N�) tN (O (O (O (D
W
CC a 0 LOf) LU LU IOn (On 0Q Q
Q
Q. ,_ C 0
CI o F-
Resolution No.2020-13
70 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1041 - BUILDING REGULATIONS AND PLANNING
2020-2021
Account No. 520000 -Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 VARIOUS VENDORS FOLLOWING PROCUMENT Office Supplies S 200 S 200
POLICIES
2 UPS Office Supplies 1.500 1.500
3 OFFICE DEPOT BUSINESS SOLUTIONS Office Supplies 1,000 1,000
4 SILVA'S PRINTING NETWORK Office Supplies 600 600
5 PLANBAGS.COM Office Supplies 500 500
6 WAREHOUSE INVENTORY CONSUMPTION Office Supplies 200 200
$ 4,000 $ 4.000
Account No. 540000 -Uniforms
Detailed FY2020 FY2021
Name Description Budget Budget
1 SPECIALTY APPAREL Departmental Uniform Shirts $ 400 $ 400
$ 400 $ 400
Account No. 550000 -Advertisement/Promotion
Detailed FY2020 FY2021
Name Description Budget Budget
1 PROFESSIONAL PUBLICATIONS Publishing of required notices $ 2,500 S 2.500
$ 2,500 $ 2.500
Account No. 570000 -Vehicle Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 FUEL FROM CITY PUMPS Gas Usage S 3,000 $ 3.000
2 CITY GARAGE VEHICLE REPAIRS Garage Work Orders 2.400 2.400
3 XPRESS WASH, INC. Washing city vehicles 100 100
$ 5.500 $ 5,500
4 of 6
Resolution No.2020-13
71 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1041 - BUILDING REGULATIONS AND PLANNING
2020-2021
Account No. 593200 - Professional Services - Legal
Detailed FY2020 FY2021
Name Description Budget Budget
1 NONE BUDGETED THIS YEAR Legal services S - S -
$ - $
Account No. 595200 -Professional Services Technical
Detailed FY2020 FY2021
Name Description Budget Budget
1 REQUEST FOR PROPOSAL PENDING Natural Hazards Mitigation Plan S 25.000 S 25.000
2 CONSULTANT TBD On-Call Structural Plan Check& Inspection &CaSP 125.000 125,000
Services
3 DEPARTMENT OF CONSERVATION Strong Motion Instrumentation Plans&Seismic Haz. 15.000 15,000
Mapping
4 JAS PACIFIC CONSULTING On-Call Plan Check& Inspection Services - -
5 TBD Housing Elelment Update 25.000 40.000
6 TBD File Scanning 50.000 150.000
7 INTERWEST CONSULTING GROUP On-Call Plan Check and Inspection Services - -
8 TBD Code Enforcement - -
9 TBD West Side Specific Plan 350,000
10 CALIFORNIA BUILDING STANDARDS Revolving Fund 5.000 5,000
11 LOS ANGELES COUNTY ASSESSOR Maps 1,000 1,000
S 246.000 $ 711,000
Account No. 596500 -Travel
Detailed FY2020 FY2021
Name Description Budget Budget
1 CALBO WORKSHOP Mileage and parking for staff to attend workshop S 2.000 S 2.000
$ 2,000 $ 2,000
Account No. 596550 -Membership Dues
Detailed FY2020 FY2021
Name Description Budget Budget
1 CALBO Membership Dues S 250 S 250
2 IAPMO Membership Dues 155 155
3 IAEI Membership Dues 125 125
4 ICC Membership Dues 320 320
$ 850 $ 850
5 of 6
Resolution No.2020-13
72 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1041 - BUILDING REGULATIONS AND PLANNING
2020-2021
Account No. 596600 - Books& Publications
Detailed FY2020 FY2021
Name Description Budget Budget
1 VARIOUS VENDORS FOLLOWING PROCUMENT Code Books S 4.000 S 4.000
POLICIES
$ 4,000 $ 4,000
Account No. 596700 -Training
Detailed FY2020 FY2021
Name Description Budget Budget
1 CALBO Training S 4,000 $ 4,000
2 VARIOUS SERVICE PROVIDERS Required staff training/seminars 4,000 4,000
$ 8,000 $ 8,000
Capital Expenditures
Detailed FY2020 FY2021
Name _ Description Budget Budget
1 ELECTRONIC PLAN REIVEW AND PERMITTING Hardware. software. customization and migration S 250,000 S -
$ 250.000 $ -
6 of 6
73.3 '14
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1043 STREET OPERATIONS
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES $ 713,047 $ - $ 1,453,047 $ 740,000 $ (713,047) $ 1,453,047
EXPENSES:
SALARIES $ 1.909.563 S - S 1.832.047 S (77.516) S (1.909.563) S 1.832.047
BENEFITS 921.941 - 919.931 (2.010) (921,941) 919.931
SUPPLIES/SERVICES 2.326.780 - 1.660.180 (666.600) (2.326.780) 1.660.180
TOTAL EXPENSES $ 5,158,284 $ - $ 4,412,158 $ (746,126) $ (5,158,284) $ 4,412,158
CAPITAL:
REVENUES 2.694,531 - 1,197,931 (396,600) (1,594,531) 1,197,931
EXPENDITURES 3,680.000 - 1,730.000 (1,950,000) (3.680,000) 1,730.000
Increase
EMPLOYEE TITLE FTE Salaries Salaries (Decrease)
Assistant Engineer - S 82.017 S - S (82.017)
Engineering Aide 1.00 - 98.010 98.010
Project Engineer 3.00 366,529 386.033 19.504
Public Works Inspector 1.00 - 72,797 72.797
Public Works Superintendent 1.00 57.662 118.578 60.916
Stormwater and Special Project Analys 1.00 133.270 137.218 3.948
Street Maintenance Supervisor 1.00 121,038 124,619 3.581
Street Maintenance Worker 7.00 409.595 412.028 2.433
Street Maintenance Worker.Lead 1.00 96.318 104.932 8.614
Street Maintenance Worker,Senior 4.00 394.285 320.232 (74.053)
Warehouse Worker - 28.866 - (28.866)
Warehouse Worker.Senior - 149.927 - (149.927)
Overtime 50.000 50.000 -
Payout(vacation and sick excess hours) 16.056 3.600 (12.456)
Stand-by 4.000 4.000 -
DEPARTMENT TOTALS 20.00 $ 1,909.563 $ 1.832.047 $ (77,516)
co v
6 C.
c4 G
CV n
O
z
o M
5 c
'O 0) I
m E
cc E
0 o
O
aa))
a:
3
a)
Z
000000)0 CI C9 n n 0000000 ' 0 ' ' On 0)CO 0 C ON '
ccmr0on`Bvgn `'U) 00 oo gp o o rn� vt�8o `Sr�i `�i
m N QMOCV c7 ch ui.- N-to� .- �cn n 00 ,- na) Q t`O N O CD cD
A Q .- C)n � CO h N Ito Co C) CDN
. as c •n co O I co ,- co cn co
U O -'
C 0
69
CA 69
Q0'O0 ' 00cp0) O C)c9 n n 000p0000 ' O ' ' Oa.a of O O C) cn C.- CO '
C 0 c9 COD FO Q ul O CO CO CD tlN) O O co O O O O ON) O co N 0 CD co Q COCO
a) UU H Qco Nc9 Co to to - ,- OtnnOO n•C) nNO O) N .- n
E Q tp y ,_ v to `.. CO v O co N
d M P (N 0) CI If)
L' a7 u c)
a
t2 - p
a)
o I co 69
U)
C 0 QO QN ' CO CD N Q '
O G O 0 0 CCOO CCDD LC) N ,- �
N
ci N Q n n aD --
0 Q N. Q v "
t a a n
QC� U U
CJ
O —` 0
Y
a) to to co)
a)
Z +' 000000) 0 C)c') n n 00 CO 000 ' O ' ' O n 0) OOr - co u-)
O U) - Q OOOC8tn00OCOCONO0Q000 0 NQ 0) Q O 000C
M OOn QOn Qto00 000 0 0) 0 V. u700 C. C) u)
Z • NO V('�O cV C) (") LL7 .- OW N n 0 0 t` C) O n O cV O C`') cD
W = 4.)
NO U } ? n co n N t0') C (NO uo Lc" COO coo M N
N U. (D
LL ccya) O I-
CD N to CA (»
C 'D o,
-• (.j m Oin
C) . N `a
C') a) N N
} O
O Lt lL
y-
Cn CA co
C
0C) 0Q 8 8�0 0 C')M 1. 1. 0 0 CD 0 0 0 ' 0 ' ' 00.1 Pa) O el to 1. 0) '
E 0 '-' MCI ' I, co Q 0 n0 Q 1 CO Nn000000 0 ON) 0 c3N 0 LO CO Q CO
C,1.. Oc'9 NMC) tn��cn �� Of tnnOC nC') �NOO) Nan
CC Q N .- CI n lO OD
Q } 7 On1 �N �� C99 LC)N
O 69 VI 69
73
C m a
3 CO g
cl. 13. to (.)
.0
7 Vl
0 .Cs C a) U) 0
a' a) >LL N 0
E vC to E a) N
d y O C c9 co n n o C �
� c � ooc800 yt si m E a
N N dip llu�� 0 NNNNN Q z N ytL t0 0 y 7
b) ��Oyy yy C U
2 J J C xxxxxc9 N CO co as C6 y C CO C LL O j — a1 N F- C C
,Q?, y c6 y
co l(Op7 lfQp7 Q' C U N N N N N y .'�' m L a. O c y W
O -i -+ co N N f Of c0 co co a) a)_y 7 O N u_ l0 O CC M N N O
R. Q 0 E D ''r -o Q a0i a0i co0 co0 a0i m E c 0 (Cps m -y — a) CD a) CU C cu u)
gO O O N 2 p a0 C0 ca N . Ca ,7) ea O OCl Ca N E .N . L co CIS CO 03cap) "ciiO l0
w a. cr. cnnc2p2a: 1- ccnncococcoco NLL0w a' < z U)U)co a'U' 20
a.
o OCO) 000000 O o CD 000 Q.
N co 00 coo 0 gp 00 a7 ONN CD
09 CD cpT OD
W §tpNNNNN n nnn n 0000�CO COCON CO0 p0 j cn000 NNNNN
ZLJ OOOOOOOOOO� Ntn CD CD00 CO O CD CD OZ w000 F0000
z w QQQQQQQQQQQQQQQQQQQQQCDW a2tncntn Wtntntntn
r
cc Q Z -I Co a m
Q o w < Z
0 o d' 0 X
C7Q
O N
O 15
N N
0
Z
c N
D
C
o C)
0) -
C E
O
0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 CO 0 .- 0 • 0 0 ' O
M 0 0 0 CD ONO 0 0 0 0 0 0 0 Cb U) M O N) O O O 0
... O C'' CD U) CDC` 0 0 0 0 U) O U) 0 0 0 ,- 1- 0) 0 O) O 0 0 CD
U) N D) 05 Q M CD O N O Cn O N U) t- 0 0 N n O O O O O
CO m m O Q 0 U) .- CI) U) t- N CD Q U) O) 0 Q 0 C.,F. `l O) D) .- CD C 0 CO CD r
U u u Q —
C 0
C9 69 V)
0 0 0 0 0 0 0 0 0 0 0 0 O O O Q O 1- O O O 0 0 O
Q O 0 O CD O N 0 0 0 0 0 0 0 0 00 cc M O M O O O O O O
C O y 01 O 0 O C- O 0) 0 0 U) CD W 0 0 0 C` N CT) W U) O O CD O O
C) y N cc Q CD O N O N CD N Cn ,- 0 CD C» r CD Q CD O O O Q O-
E
Q fC N O -a- U7 O O Q v N N U) Q Q D) f- CO Q 0 0 CO`I Q) N N 0M CD 0 N M CO 0 Q CO
t CO U U v v �. �. �..� M
CC C d
n — O
a)
a v> F» U>
N _O o 0 0 0 O CO O 0 0 0 0 ' 0 0
C O O O O 0 N O O O O O O O
O coy 0 0 0 0 CD CD e- CD CD 0 0 0 0 0
r N CD 0 CD CD CD CD co- CD O O Q O
is N CC Cn — C7) CD e! Cr) C7) CO CD O 0 0
t.. a ` `) N ...M 0 v N N Q C7)
a) U u u
O C 0,
0
a7 U) U) F»
a)
Z .`J — o CD o 0 0 0 0 0 0 0 0 0 0 0 o CO ' 0 O ' CD O ' CD(t) CD CD CD CD CD N O CD O O CD pp C) CD 0) C90 C9 0 0 CD
0 N — .. O) O U) O C- O Ch O O CO O UA o 0 O CT O CO 0 O O O
Z -O as e- N d di tt) .o: D O N C7 C O U) . O N U) . 0 0 N n O h o O O O
C •"' O • O Q U) U) .- CT 0 .- N CO Q 007) .0) Q o C9Cl.) N 0 N C) t- t- CT .- .- CD ' O CO O N.
LL. C C)N C9 CH CA
OC 'D N
7
F- a) m
CD O in
U N m
• O U
C9 m N d
LL O
p LL
t--_ C9 U) 0
C 0 0 0 CD CD CD o 0 o CD 0 0 0 0 0 Q o O .- cocoa 0
E a) .o. 0 0 0 CD CDN O CD O CD CD CD CD CD CA CD M CD CD M CD CD CD CD CD O
O C7) CD U) CD N- CDO) CD CDU) CD U) 0 0 0 N N 0) C) CD U) O O O O O O
t' N 0
-
O ,- 0.- CA Q M CD O N O U) ' CD N U) — O CD CD C` O CD et CO O O O Q O
to O N 0 Q U) N U) Q 0 sq. C) r 0 Q CD C) CO
Q N j a) .- ,- N N � t- N C90 t- co CD CO CO O Q CO
CD LL CO ,- N u) .- N '- ,- M
o U) 69 64
e-
e-
O
C
LLcn
- U C
c La o
C C C
ToL U y
m U L_ L_ y Cy
C J NF- 0 0 m (Y 7
O N .6 N O LL
U N
p O tN co co v) C N COm m Ti.);OE c U U U U N O LL 3 Cn a o c e Z z Z a) a ' to LL co
C C co co co co C] -� j j .5 >. >T >T
c E EcT, L C co> C O m m m
.2 C C C C L d j > > O E 7 7
Z N N a) W O O O O N N O a) a o 0 p p
n Co o
OF W o o cu o m a) a) a) a) > & _ E C- m o Q m m c
Q)t > L Q O m m C Q a a
U o c a - y o 0 0 0 o m y o m v D O m m m
W > CnD ¢ » OCaaad1. 2mI- 0 O u) < Z00c00
w
P. W O O o 0 0 0 0 0 0 0 0 0 0 O 0 0 IL' 0 0 0 0 0
CO 000000C 000o U) CD CD Cn o o 000000
F O o 0 0 0 0 N N N N 0 U) CD N- W ,- F 0 0 0 O O
N O O O O O O Cl Cn (c�D ((DD co W O O Q U) 0 0 0
1.11
W N Q U) CD Q) CT O) O) OI Z 0 Q Q 5 co co O) O) CT
Z J U) U) )n )n )n U) )n )n )n v) u) u) )n )n W Z Q Q Z
W F C. M CL W M M W M M M
N 7 O W J > O O C. o 0 0
0 't CO M J Q Ct N Cl W N M
Q O Q F
W ,- 0
C] o )- 0
Resolut,on No 2020.13
7 6 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1043 -STREET OPERATIONS
2020-2021
Account No.520000-Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 CITY WAREHOUSE Inventory Consumption S 50.000 S 50,000
2 PACIFIC PRODUCTS&SERVICES Materials and Supplies 14.000 14,000
3 JCL BARRICADE COMPANY Materials and Supplies 7.800 7,800
4 HAWKINS TRAFFIC SAFETY SUPPLY Materials and Supplies 6.300 6.300
5 VULCAN MATERIALS COMPANY Materials and Supplies 5.300 5.300
6 HOME DEPOT CREDIT SERVICES Materials and Supplies 5.300 5.300
7 ZUMAR INDUSTRIES Materials and Supplies 3.000 3.000
8 VARIOUS VENDORS BASED ON Materials and Supplies 5.300 5.300
PROCUREMENT REQUIREMENT
9 CATALINA PACIFIC CONCRETE Materials and Supplies 3.000 3,000
10 HANSON AGGREGATES Materials and Supplies 2.000 2,000
11 A-THRONE COMPANY. INC. Materials and Supplies 2.000 2,000
12 GRAINGER COMPANY Materials and Supplies 2.000 2.000
13 CONTECH Materials and Supplies 2 000 2 000
$ 108.000 S 108.000
Account No.540000-Uniforms
Detailed FY2020 FY2021
Name Description Budget Budget
1 SPECIALTY APPAREL Uniforms S 4.500 S 4.500
S 4,500 5 4.500
Account No.550000-
Advertisement/Promotion
Detailed FY2020 FY2021
Name Description Budget Budget
1 PROFESSIONAL PUBLICATIONS Publishing of Notices S 750 $ 750
2 NPDES Stormwater Education 250 250
3 PLANET BIDS Web Based Publishings for Municipalities 2.000 2.000
S 3,000 $ 3,000
Account No.560000-Utilities
Detailed FY2020 FY2021
Name Description Budget Budget
1 VPU Interfund Utilities 5 41,000 S 41,000
2 THE GAS COMPANY Natural Gas Service 3.000 3,000
3 FIBER OPTICS Interfund Utilities 1.560 1,560
4 SOUTHERN CALIFORNIA EDISON Street and Traffic Signal Service 1.200 1.200
$ 46,760 S 46,760
Resolution No.2020-13
77 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1043-STREET OPERATIONS
2020-2021
Account No.570000-Vehicle Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 CITY GARAGE Work Orders S 110.000 S 110.000
2 CITY PROVIDED FUEL Gas Usage 39.700 39.700
3 XPRESS WASH. INC. Washing city vehicles 300 300
S 150.000 $ 150.000
Account No.590000-Repairs&
Maintenance
Detailed FY2020 FY2021
Name Description Budget Budget
1 WEBCO LB,LLC. Street Sweeping S 126,000 S 126.000
2 SIEMENS INDUSTRY Traffic Signal Repair&Maintenance 110.000 110.000
3 TBD Annual Street Striping 50.000 50.000
4 RON'S MAINTENANCE Catch Basin Cleaning 50.000 50.000
5 West Coast Arborist Tree Trimming 100.000 100.000
6 VARIOUS VENDORS BASED ON Estimated Other Repairs&Maintenance 9.000 9.000
PROCUREMENT REQUIREMENT
VARIOUS VENDORS BASED ON
7 Sewer Cleaning and Emergency Repairs 10.000 10.000
PROCUREMENT REQUIREMENT
8 CITY OF L.A DEPT.OF TRANSP. Traffic Signal Maintenance 8.000 8.000
9 TBD Sewer System Master Plan/Flow/Video Inspection 250.000
10 SURVEY MONUMENTS Surveys 2.000 2.000
11 COUNTY OF LOS ANGELES Traffic Signal Maintenance 5.000 5.000
12 VARIOUS VENDORS BASED ON Survey Equipment Maintenance 1.000 1.000
PROCUREMENT REQUIREMENT
13 VARIOUS VENDORS BASED ON Emergency Sewers&Public Works Repairs 100.000 100.000
PROCUREMENT REQUIREMENT
Public at Grade Crossing 25th Street DOT747602G
14 UNION PACIFIC RR CO (100%Reimbursable per agreement with Marquez 381.920 381.920
Produce)
$ 1,202,920 $ 952.920
Account No.593200-Professional
Services-Legal
Detailed FY2020 FY2021
Name Description Budget Budget
VARIOUS VENDORS BASED ON
1 Legal Services for NPDES Matters S 10.000 S 10.000
PROCUREMENT REQUIREMENT
$ 10.000 $ 10,000
Resolution No 2020-13
78 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1043 -STREET OPERATIONS
2020-2021
Account No.595200-Professional
Services Technical
Detailed FY2020 FY2021
Name Description Budget Budget
1 GATEWAY WATER Matching funds(50%)of Phase I for John Anson Ford S 57.000 S 57.000
MANAGEMENTAUTHORITY Park
2 GATEWAY WATER MANAGEMENT Watershed Management Program Plan 40.000 40.000
AUTHORITY Implementation Studies
3 COUNTY OF LOS ANGELES Public works road fund 15.000 15.000
4 VARIOUS CONSULTANTS BASED ON Estimated consulting services costs 4.000 125.000
PROCUREMENT REQUIREMENT
5 CROSSROADS Data entry for traffic incidents 1,000 1.000
6 VARIOUS CONSULTANTS BASED ON ADA evaluation and transition plan(Carry over to 20 200.000 200.000
PROCUREMENT REQUIREMENT 21)
VARIOUS CONSULTANTS BASED ON 7 Citywide traffic speed counts 5.000
PROCUREMENT REQUIREMENT
6 GATEWAY WATER MANAGEMENT Municipal NPDES Permit On-Call Services(ROWD) 10.000 10,000
AUTHORITY
9 GATEWAY CITIES COUNCIL OF GOV Atlantic Boulevard Master Plan 5.000 5,000
10 TBD Design and Construction Survey 15.000 5,000
11 TBD Construcion Management 15.000 15.000
12 TBD Speed Study Survey 5,000 -
$ 372,000 $ 473,000
Account No.596200-Professional
Services Other
Detailed FY2020 FY2021
Name Description Budget Budget
GATEWAY WATER MANAGEMENT
1 Coordinated Integrated Monitoring Plan S 60.000 S 60.000
AUTHORITY
2 GATEWAY CITIES 1710 EIR/EIS Report.TMDL Coordination Plan 15.000 15.000
3 EAGLE AERIAL SOLUTIONS Aerial photo prints 15,000 15.000
4 HAUL-AWAY RUBBISH CO..INC. Solid waste collection/hauling 25.000 25.000
5 UNITED PUMPING SERVICES.INC. Emergency Environmental Spill Cleanup Services 10.000 10.000
6 COALITION FOR PRACTICAL Professional services 5.000 5.000
REGULATION(NPDES)
7 SWRCB System permitting fees 7,000 7,000
8 VARIOUS CONSULTANTS BASED ON Bacteria TMDL monitoring 3.000 3.000
PROCUREMENT REQUIREMENT
9 VARIOUS CONSULTANTS BASED ON Metals TMDL monitoring 1.500 1.500
PROCUREMENT REQUIREMENT
10 VARIOUS CONSULTANTS BASED ON Harbor Toxics TMDL monitoring 1,000 1,000
PROCUREMENT REQUIREMENT
11 VARIOUS CONSULTANTS BASED ON Traffic Engineering Services 25.000 25.000
PROCUREMENT REQUIREMENT
12 TBD Contribution to legislation-zinc 3.000 3.000
13 SOUTH COAST A.Q.M.D. Emission®istration fees 1.000 1,000
14 VARIOUS CONSULTANTS BASED ON Grant Applications 10.000
PROCUREMENT REQUIREMENT
15 TBD Homeless Encampment Program 20.000 20.000
S 201.500 S 191.500
Resolut,on No.2020-13
79 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1043 -STREET OPERATIONS
2020-2021
Account No.596200-Professional
Services Other-Grant Funded 3043
Detailed FY2020 FY2021
Name Description Budget Budget
VARIOUS CONSULTANTS BASED ON 1 California High Speed Rail Project" S 300.000 S 150.000
PROCUREMENT REQUIREMENT
VARIOUS CONSULTANTS BASED ON 2 1-710 Study" 22.800
PROCUREMENT REQUIREMENT
VARIOUS CONSULTANTS BASED ON
3 Tree Boxes
PROCUREMENT REQUIREMENT
4 CalRecycle Used Tire Asphalt 13.000
VARIOUS CONSULTANTS BASED ON 5 SCAG Bus Route Feasibility Study"
PROCUREMENT REQUIREMENT
6 VARIOUS CONSULTANTS BASED ON LA River Active Transportation Access Plan" 210.800
PROCUREMENT REQUIREMENT
S 546.600 S 150.000
Account No.596500-Travel
Detailed FY2020 FY2021
Name Description Budget Budget
1 VARIOUS DEPARTMENT EMPLOYEES Staff training S 2.500 S 2 500
S 2.500 S 2.500
Account No.596550-Membership Dues
Detailed FY2020 FY2021
Name Description Budget Budget
1 CASQA Memberships S 500 S 500
2 VELOCITY EHS Annual Subscription 1.500 1.500
3 MUNICIPAL MANAGEMENT ASSOC. Memberships 500 500
4 GATEWAY WATER MANAGEMENT Annual Membership Dues 15.000 15.000
AUTHORITY
S 17,500 S 17,500
Account No.596600-Books&
Publications
Detailed FY2020 FY2021
Name Description Budget Budget
VARIOUS PROFESSIONAL
1 Publications S 1.000 S 1.000
PUBLICATIONS
S 1,000 S 1,000
Resolution No 2020-13
80 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1043-STREET OPERATIONS
2020-2021
Account No.596700-Training
Detailed FY2020 FY2021
Name Description Budget Budget
1 VARIOUS CONSULTANTS BASED ON Training(i e.confined space.trench shoring. S 20.000 S 20.000
PROCUREMENT REQUIREMENT pavement design,traffic control.stormwater,etc.)
$ 20.000 $ 20,000
Capital Expenditures
Detailed FY2020 FY2021
Name Description Budget Budget
1 Equipment 1 SUV for Superintendent S - S 40 000
2 Equipment 1 F-150 Dual Cab - -
3 Equipment 1 F-550 Dump Truck Low Body w/Bed 80,000 -
4 Equipment Second Grafitti Truck 250,000 -
5 Equipment 1 F-150 Dual Cab and Equipment - -
6 Equipment 1 Dual Axle Trailer - -
7 Equipment 1 Equipment Caterpillar Work Hammer - -
8 Equipment Bobcat Skid steer and accessories - -
9 Equipment 2 F-250 pickup trucks - 50,000
10 Equipment 1 CNG Street Sweeper - -
11 Equipment 1 Caterpillar 420 F2 Backhoe/Loader - -
12 Equipment 2 progammable message boards 30.000 -
13 Equipment Light tower 10.000 -
14 Equipment Replace sprayers for graffiti truck 6.000 -
15 Project Downey Road Resurfacing(LA River to Fruitland)-
- -
Phase I&II
16 Project Sierra Pine Avenue Paving 525.000 -
17 Project 53rd.54th.55th.57th.&Hampton Paving 450.000 -
18 Project Miscellaneous Grinding and paving - -
19 Project Sidewalk repairs and disabled accessibility ramps at 150.000
various City locations
20 ADA Implementation -
21 Project Miscellaneous Rubberized Slurry Seal 250.000 250.000
22 Project Catch Basin Inserts - -
23 Project Miscellaneous Citywide Crack Seal Repair - 250.000
24 Project LA River Flap Gates-Design 50.000 50,000
25 Project LA River Flap Gates-Construction - -
26 Project Sewer System Assesment and repairs 150.000 -
27 Project Sewer Manhole Repairs 25.000 25.000
28 Project Soto LID/Street Improvements(N/o Bandini to Limit) - -
29 Project Traffic Signal Improvements(Soto @ Vernon) 80,000
30 Project Traffic Signal Improvements(Soto @ Leonis) 80.000
31 Project Traffic Signal Improvements(Soto @ Fruitland) 80.000
32 Traffic Signal improvements
33 Equipment Signs Replacement Program-Section 6 35.000 -
34 Sign Shop equipment and materials 40,000
35 Equipment Warning Devices 25.000 25,000
Atlantic Blvd Bridge Widening over LA River-Design
36 Project' 1.000.000 1.000.000
and Right of Way
37 Project" California High Speed Rail Project*' 125.000 -
S 3,401,000 5_ 1.730,000
Resolution No.2020-13
81 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1046 CITY GARAGE
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES $ 375,000 $ - $ 375,000 $ - $ (375,000) $ 375,000
EXPENDITURES:
SALARIES $ 378,818 $ - $ 338,590 $ (40,228) $ (378,818) $ 338,590
BENEFITS 169,580 - 178,867 9,287 (169,580) 178,867
SUPPLIES/SERVICES 274,500 - 274,500 - (274,500) 274,500
CAPITAL 45,000 - 60.000 15,000 (45,000) 60,000
TOTAL EXPENDITURES $ 867,898 $ - $ 851,957 $ (15,941) $ (867,898) $ 851,957
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Fleet Supervisor 1.00 $ 111,342 $ 99,745 $ (11,597)
Mechanic 1.00 - 59,890 59,890
Mechanic,Senior 2.00 250,998 175,955 (75,043)
Public Works Superintendent - 5,766 - (5,766)
Overtime 3,000 3,000 -
Payout(vacation and sick excess hours) 7,712 - (7,712)
Stand-by - - -
DEPARTMENT TOTALS 4.00 $ 378,818 _ $ 338,590 $ (40,228)
U)
0
co ‘I. N,-
C) N
(V 46
O
N N
CO
O
Z
C y
O
D C)
O E
a� E
0. O
U
O O C) O O C co O f— O O O O O O O O O h-
a) O O O O) O) O O) O tf) U) O O O O O O O O O U)
CD 0CD CD OD (O CD U) C,.. N C) CO CD U) CD CD U) U) U) CD CDC)
CO CO R U) U) O (O M O O M C O O — (O V N V O O
U
d d I n CD N M CDf- 0 O N- O CO U)
U O M M M M y- .- N N COO
C C)
_ Q
U) U) U) U) U)
0 0 6) O) O CO (O '— Cl O O O O O O O O O O OD
a.+ O y 0 0 CO (- O — O CO m CO 0 000000 O O D)
c y y C) 0 O) co O O I- M V U) O U) O O v U) U) O O O
a) Q A ns U) U) M .— M CO N U) O) O .- (O V N V U) U) h
C m EN- 1� C Clt� (O 0 CO CD (O N- V V CD
E V M M Cl N CO
t C C)
n V) U) U) U) U)
Q CO O ' CO CO CO O N- ' ' ' ' ' O O
a) O O CD N CO OD CD CD cr
6) N U) N 0 CD a)
y y
Q) Q ms A U) U) O co- O) ..�or; U) U) U)
(G C.) E M ,z,. coN
L U U V �..
C6
0 � O
>, (n (n 64 () U)
O O 0 — O) O O V M O N 0 0 0 0 0 0 0 0 0 h
CD C) CT) O) OO) 0 n (D o000000 00 U)
Z -CS N O CD CD CT)
(O CD U) N- N 6) CO CD
U) CD CD U) U) U) O O 0)
O = U N p U U) O (O M O O M O O ,— (D Tr N V O O
Z f0 D.- O M f~) 0 N CO 0 CD n 0 co N (D (O CO
W al N LL CO
W iC Q (n U) U) (n 6
• y ., N o
(y C a) O O A
O C)N o u
• (' C CV m N C
F- ' m LL 0
U co U) U) U) U)
O O O) O) O co CO — COO 0000000 0 0 OD
0 O O co r O .- 0 co O) co O 00000 O C) CD
Q O a) O C) 0) COO O N- M •Q U) 0 U) 0 0 U) U) U) 0 0 CC
U) U) M M O N (f) 0') O -- 6 C N V U) U) h
E } O ,0M M M (D 0 O CD (O N Tr V QD
LL 07
CO
t U) U) U) U) U)
(6
Q.
a)
a y
a)
r D y
o O E
Y
C O E U
z y a) C y
LL a) (0 E 0_ c o� '
f� E U 0 C U a)
CO a) ~ (6 a) _ an
0 or a O C
W o , , , a> cE wyywoa ° C U)
CO (U cu aEi a u U a) E 0 2 2
CC 'o C C CO - 0 j a o V o Y c c
Q W m m m a) o a) 0_ 0 - CC an) 00 c_ 0 --
0 U CO CO CO U) O' (7 2 w CO > O CO F- Z o
F- } Z W 0 Z
Z F.. .. 0 W CC N 0 N O No 0 0 C 0 0 0 0 0 0 O W
W N O > ) W N F- N r) CD W O o 0 0 0 0 J O 0_
U W N W F- z 0 0 0 LL 0 0 0 C4 CV J 0 0 0 0 (OO (^O Q OD X
F- D a) Q < O 0 0 W o 0 0 0- N Tr N- O) O) O) ~ CO w
O: C z C J z J U) U) U) z U) U) U) 0_ U) U) U) U) U) U) 0 .J
< W < W < W 0 <
W > 0 X N CO U) U H
0 o O: F- W N-
Resolution No.2020-13
83 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1046 - CITY GARAGE
2020-2021
Account No.520000 -Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 NAPA AUTO PARTS auto parts/supplies $ 27,000 $ 27,000
2 LOPEZ& LOPEZ TIRE SERVICE auto parts/supplies 20,000 20,000
3 CAMINO REAL CHEVROLET auto parts/supplies 8,000 8.000
4 BATTERY SYSTEMS auto parts/supplies 15.000 15.000
5 DANIELS TIRE SERVICE auto parts/supplies 10,400 10,400
6 CALIFORNIA FRAME &AXLE auto parts/supplies 15,000 15.000
7 CENTRAL FORD auto parts/supplies 20,000 20,000
8 HAAKER EQUIPMENT COMPANY auto parts/supplies 10,000 10,000
9 GARVEY EQUIPMENT COMPANY auto parts/supplies 8,000 8,000
10 DAPPER TIRE COMPANY auto parts/supplies 11,500 11,500
11 SUPER FORD LINCOLN MERCURY auto parts/supplies - -
12 THE LIGHTHOUSE auto parts/supplies 10.000 10.000
13 DION & SONS, INC., auto parts/supplies 3.600 3.600
14 JERRY'S AUTO BODY, INC. auto parts/supplies 9,000 9.000
15 H & H WHOLESALE PARTS auto parts/supplies 5,000 5.000
16 MCMASTER CARR SUPPLY COMPANY auto parts/supplies 3,000 3.000
17 ALL OTHER SUPPLIERS auto parts/supplies 10,000 10,000
18 SPEEDO ELECTRIC COMPANY auto parts/supplies 10,700 10,700
19 WAREHOUSE INVENTORY CONSUMPTION auto parts/supplies 1,300 1,300
20 AFC HYDRAULIC SEALS& REPAIR auto parts/supplies 2,500 2,500
S 200,000 S 200.000
Account No. 540000 -Uniforms
Detailed FY2020 FY2021
Name Description Budget Budget
1 TBD Uniforms $ 1,500 $ 1,500
S 1.500 $ 1.500
Account No. 570000 -Vehicle Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 CITY GARAGE Work Orders S 4,500 $ 4,500
2 CITY FUEL PUMPS Gas Usage 1,250 1,250
3 HUNTINGTON PARK CAR WASH Washing city vehicles 250 250
$ 6.000 $ 6,000
3 of 5
Resolution No.2020-13
84 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1046 - CITY GARAGE
2020-2021
Account No. 590000 -Repairs & Maintenance
Detailed FY2020 FY2021
Name Description Budget Budget
1 AFC HYDRAULIC SEALS & REPAIR Repairs and maintenance S 3,200 S 3.200
2 CENTRAL FORD Repairs and maintenance 8,000 8,000
3 DIESEL EMISSIONS DIRECT Repairs and maintenance 8,400 8.400
4 HAAKER EQUIPMENT COMPANY Repairs and maintenance 10,000 10,000
5 CAMINO REAL CHEVROLET Repairs and maintenance 7,500 7,500
6 JERRY'S AUTO BODY INC Repairs and maintenance 5,400 5,400
7 INDEPENDENT BRAKE Repairs and maintenance - -
8 MORGAN COMPANY Repairs and maintenance 1,000 1,000
9 PACIFIC COMMERCIAL TRUCK BODY Repairs and maintenance 3,500 3.500
10 PREFERRED AERIAL& CRANE Repairs and maintenance 4,500 4,500
11 RVD EMISSIONS Repairs and maintenance 1,200 1,200
12 LYNN'S AUTO AIR, INC. Repairs and maintenance 2,300 2,300
13 ALL OTHER SUPPLIERS Repairs and maintenance 9,000 9,000
14 VENDOR TO BE DETERMINED BASED ON Street Sweeper maintenance - -
PURCHASING POLICY
$ 64.000 S 64,000
Account No. 596600 -Books & Publications
Detailed FY2020 FY2021
Name Description Budget Budget
1 VARIOUS PROFESSIONAL PUBLICATIONS Publications S 500 S 500
$ 500 $ 500
Account No. 596700 -Training
Detailed FY2020 FY2021
Name Description Budget Budget
1 DEPARTMENT PERSONNEL TRAINING Training S 2,500 S 2,500
$ 2,500 $ 2,500
4 of 5
Resolution No.2020-13
85 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1046 - CITY GARAGE
2020-2021
Capital
Detailed FY2020 FY2021
Name Description Budget Budget
1 Floor Non-slip floor $ 30,000 $ -
2 Scanner Module Update Module - 5.000
3 Fuel Pumps and Awning Replacing 30 year old pumps - -
4 Lighting New Lighting through out - -
5 Heaters Garage heater - 25.000
6 Fueling System Gas Boy System 15.000 -
7 Garage Doors Door Operators - 30.000
8 Service Truck 2500 Series w/boxes etc. - -
$ 45,000 $ 60,000
5 of 5
Resolution No.2020-13
86 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1047 CITY WAREHOUSE
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
EXPENDITURES:
SALARIES $ 157,490 $ - $ 323.113 $ 165,623 $ (157,490) $ 323,113
BENEFITS 82,921 - 197.223 114,302 (82,921) 197,223
SUPPLIES/SERVICES 10,950 - 10.950 - (10,950) 10,950
CAPITAL 70,000 - 95,000 25,000 (70,000) 95.000
TOTAL EXPENDITURES S 321,361 S $ 626,286 S 304,925 S (321.361) S 626.286
Increase
EMPLOYEE TITLE FTE Salaries Salaries (Decrease)
Facilities Maintenance Supervisor 0 10 S 9 945 S 10.243 298
Public Works Superintendent - 5.766 - (5,766)
Warehouse Worker 2.00 - 154.322 154,322
Warehouse Worker,Lead 1.00 95,205 98.010 2.805
Warehouse Worker,Senior 1.00 41,236 57.038 15.802
Overtime 2,500 2 500 -
Payout(vacation and sick excess hours) 2,838 1 000 (1.838)
Stand-by - - -
DEPARTMENT TOTALS 4.10 $ 157,490 $ 323,113 $ 165,623
)
M (N
Ors'
N p
O
N c0 N
O C
Z CJ
c E
o E
O
u) U
a)
co in o co in co U) co O O o 0 0 o O 0 CO
O y coo ,- o N CO N O O O O Un U) 0 0 co
N H C M U) r- O V CO N O O O N t- o) 00 N
CO t1) a) t` V N N O) O) Q) N r O C)) O) Na-
0 )6 U N CO T CO
C 6)
c 0
4-, EA EA EA 0 69
C
a)
E
t- M O O U) (N V 0 0 0 0 0 0 O O
y O 6) N CO N 0 0 0 0 U) U) O O CO
t' u) 0 N 1` U) V CO O N O) O O O N N O)v O C) CO
CO Q tp6 N-t 1- N F- CO N N N N v t� 0 66
a) (N N in CO V CO v v 1� N
m V U —
O co
a) EA EA En (r) EA
to
3 N ' COO N 111
O O CA
O CO CO N 0 U) 0 0 0 0 N
.0 "U N O U) CO "c: Q Q COO O 0)
LQ d N
et c CC) Cr;
L. U) � N N 0
Vo T- T- co O
� EA EA U) CO EA
O U _ co LC) O coU) co U) CC) 0 0 0 0 0 0 C) C) tO
= �' 0 0 0 (0 r coN O O O O U) In O O CO
Z
CZ ,- C CD CO CO U) - O V CO N 0 O C) N t- CT) 0 0 N
• � ) N 0 N N V N N CT) O) V 0) N ,- I"- O CO u
W ) N
Q O 0 u N coCO
• a+ N EA EA EA EA EA
LL L. d O
O C D O N
CD = N NM
O m m } O
~ W LL• EA EA (n U) EA
O
4- 1` M O O U) N 'cf 0 0 0 0 0 0 00 4-
4-, O . N O O) N CO N 000000 00 CO
= N N N In V CO 0 N CT) O O O N N- Q) 0 0 M
C Q N /3 t-- N N t� GO N N N N r- t� O 66
3 (N N ! C) V co ,- t- - N t
M
t LL CO EA EA EA En 64
R
a
CU
r C
✓ E
O cn
U) d C
d O
(0 7
L C
v
L W dNa c .
u) a) a > (o
O c u, a
a
o (I)
I a) m E c m O 0 E a) �s c 5 LU
Q o To WII a)co CZ CO 25 °
O a) a c La) o t° O F=
� � W U) U) U) W 02 In na > roF- Z Z
cn
o
Z } U) O N O u) 0 0 0 (n O o o 0 0 p W
F- a W N F- N M (O W 0 0 0 0 0 -I p a
W () 0 0 0 LL 0 0 0 J 0 0 0 M N- Q O X
1- I..- 0 Q O O O W O O D a N N M M F- c W
CC o Z J U) U) U) Z U) (n (n a U) U) U) U) U) a J
a - W a W 0 a a
a a u) m (1) 0 I-
W ; X
O o W I-
Resolution No.2020-13
88 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1047 - CITY WAREHOUSE
2020-2021
Account No. 520000 -Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 VARIOUS VENDORS BASED ON Supplies S 2.000 S 2.000
PROCUREMENT REQUIREMENT
$ 2,000 $ 2,000
Account No. 540000 - Uniforms
Detailed FY2020 FY2021
Name Description Budget Budget
1 TBD Uniforms S 1,000 S 1.000
$ 1,000 $ 1,000
Account No. 570000 -Vehicle
Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 CITY GARAGE Work Orders S 5.400 S 5.400
2 CITY FUEL PUMPS Gas Usage 1.500 1.500
3 HUNTINGTON PARK CAR WASH Washing city vehicles 100 100
$ 7,000 $ 7,000
Account No. 596600 - Books &
Publications
Detailed FY2020 FY2021
Name Description Budget Budget
1 VARIOUS PROFESSIONAL Publications $ 200 $ 200
PUBLICATIONS
$ 200 $ 200
3 of 4
Resolution No.2020-13
89 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1047 - CITY WAREHOUSE
2020-2021
Account No. 596700 -Training
Detailed FY2020 FY2021
Name Description Budget Budget
1 CITY DEPARTMENT PERSONNEL Training S 750 S 750
$ 750 $ 750
Capital Expenditures
Detailed FY2020 FY2021
Name Description Budget Budget
1 Cages Equipment S 50.000 S 75.000
2 Barcode Self Service System Equipment 20,000 20.000
$ 70,000 $ 95,000
4 of 4
Resolution No.2020-13
90 of 214
CITY OF VERNON
Budget Summary
2019-2020
DEPARTMENT:
011.1048 CITY HOUSING
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
REVENUES 291,020 - 291,020 - (291,020) 291,020
EXPENSES:
SALARIES S 177,657 $ - $ 163,181 $ (14,476) $ (177,657) $ 163,181
BENEFITS 93,979 - 94,028 49 (93,979) 94,028
SUPPLIES/SERVICES 134.200 - 134,200 - (134.200) 134.200
TOTAL EXPENSES $ 405,836 $ - $ 391 409 $ (14,427) $ (405,836) $ 391,409
CAPITAL $ 370,000 $ - $ 205,000 $ (165,000) $ (370,000) $ 205,000
Increase
EMPLOYEE TITLE FTE Salaries Salaries (Decrease)
Facilities Maintenance Supervisor 0.25 $ 24,862 $ 25,608 S 746
Facilities Maintenance Worker 1.50 98,887 105,045 6.158
Facilities Maintenance Worker,Lead 0.15 15,677 16,953 1,276
Facilities Maintenance Worker,Senior 0.15 13,666 14,075 409
Public Works Superintendent - 23,065 - (23,065)
Overtime 1,500 1,500 -
Payout(vacation and sick excess hours) - - -
Stand-by - - -
DEPARTMENT TOTALS 2.05 $ 177,657 $ 163,181 $ (14,476)
0
N
CO Q
O N
NI -O
O
N 0-
. O
O
Z
c
0
j to
O
m a)
a) E
X E
0
0
O y O o O o o a0 Q O ao 0 0 0 0 0 0 0 o a) . 0 0
NO N Q Q O a0 NWON 00000000 0 O O
N U)
a) @ U) to O_ M M U) Q .- C) O O O O a0 Q (O Q N Q O O
m d a) O Q N- a) 00 M N n N O N O O Q U) U)
O) Ol a) Q Q O) N - .- U) COCO CO O O
U , N N CON N
C 0
ma, N O N N C) O U) N N N r M . .
U) H U) U) O O U) (D O) Q U) Of 00000 .0O sr( N CO O O
Q 2 G O v O) 1- r ,- C N M I- N O N O O Q U) Oa
C O Q) 0 ____„„ Q Q O) N - U) M O f- r
d m U 6 N N .... Q
E o
f6 (O o ' (D M V o O) n o 0
a
a) y U co M d LO LO N 'Cr o 0 0
❑C) Q to N
,_ a 6 D o (D
C
C 0 O . v
y cd
0
7
0
I oo . O - oo ao � ((Cw o0000000 0) . 00
N O N '0' .70 CO N- N 00000000 O 00
N a) U) to O M M U) a- Q .- M O O 0 0 a0 Q (O Q N Q 00
U 0 N O Q r M 06 C.')N Q n N o N O O Q U7 U)
Z } N N LO U1 Q Q O1 Na- 410, 01 O O
U- m M N N
O C =
Z 7 fp O
LUOO
1- y. O u)
N CO
Cl... d O u
C Q)c- m N d
O a) -p p }
} 0 7 N W t0
I- t m
U 00
ct
a 0 0 ' ' 0 NOON U) Uo (O O) 00000000 (c Co
NO N N M O N NNNN 00000000 M co
r O .11 d U) U) O 0 U) (O C) Q U) Of O O O a0 Q o Q N aC o
•+ N O .- Q) t- CO N el f- N O N O O Q N co
C Q (4 - O O) (O N Q Q Of N .- U) M 01 O f•
d } C N N Q M
E Wm
L
ra
a
a)
a
L_
c) N 0 c O
O
a _
n O o
a
C 'al
c N � E c
7 a > N E a N o m �
Li_ � � Q U xd N y a)
E c m ca) c to a
aa)) c f. 0 , H co )- ac) a a) (a cum
a a 0 c N m y w o O
oACC aaa E CD CDC 2N N a�
Z (n ((), y O. O W= W C a 0 ` vy) N y0
c c O a7 N CO - O U O
Q) C N (a (4 ID G7 > 0 N 'O _ v N w _e CC
O a � 20W c0u) V) 0O2 ccw < D > a a` W (Jo
I- = 0000 = 2 F
Z
Z O C 0 W N o N_ O (n 0 0 O (n 0 U) O O 0 O O W 0 O
N M o O f` L (- W N H N M (O W O O O O O O a O O a
W (� Q O Q cD W 0 0 0 W O O J O O O O O O N X M O
W W a N N N 0 0 0 0 0 0 U) W J moo
F- (n Q O O o Z 0 0 0 a N M U) U) N O) M Q Q o f Z J Z J U) U) (n Z (n to U) a U7 U7 to to U) U) U) J
• O w D Q H Q
a > 1- a (ai) m (n r a I-
u) _ W 0 X 0 < 0
O 0 X F- W
Resolution No.2020-13
92 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1048 - CITY HOUSING
2019-2020
Account No. 520000 -Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 HOME DEPOT CREDIT SERVICES General Supplies 15.000 15,000
2 ALL OTHER SUPPLIERS Miscellaneous Supplies 10.250 10.250
3 CURRENT WHOLESALE CORP General Supplies 750 750
4 PLUMBING & INDUSTRIAL SUPPLY General Supplies 500 500
CORP
5 CITY WAREHOUSE Inventory Consumption 500 500
27,000 27,000
Account No. 530015 -Real Estate
Taxes
Detailed FY2020 FY2021
Name Description Budget Budget
1 LOS ANGELES COUNTY TAX 2 properties in Huntington Park - -
2 LOS ANGELES COUNTY TAX Possessory Interest Taxes 11.000 11.000
11,000 11,000
Account No. 550000
Advertisement/Promotion
Detailed FY2020 FY2021
Name Description Budget Budget
1 PROFESSIONAL PUBLICATIONS Quarterly rental notifications 1,000 1,000
2 PLANET BIDS Publishings for Municipalities 1,000 1.000
2,000 2.000
Account No. 560000 -Utilities
Detailed FY2020 FY2021
Name Description Budget Budget
1 UTILITIES - INTERNAL FUND Utilities 5,300 5,300
2 COUNTY SANITATION DISTRICTS Sewer Utilities 4.450 4,450
3 THE GAS COMPANY Utilities 900 900
4 SOUTHERN CALIFORNIA EDISON Utilities 150 150
10,800 10,800
3 of 5
Resolution No.2020-13
93 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1048 -CITY HOUSING
2019-2020
Account No. 570000-Vehicle
Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 CITY FUEL PUMPS Gas Usage 1,200 1.200
2 CITY GARAGE Garage Work Orders 1,200 1.200
2,400 2,400
Account No. 590000 - Repairs &
Maintenance
Detailed FY2020 FY2021
Name Description Budget Budget
1 DEWEY PEST CONTROL Maintenance 3.600 3.600
2 CITY WAREHOUSE Inventory Consumption 1,000 1,000
3 VARIOUS VENDORS PER CITY Repairs& Maintenance 46,000 46,000
PROCUREMENT REQUIREMENTS
50.600 50.600
Account No. 596200 - Professional
Services Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 STIPENDS FOR COMMISSIONERS Professional services 2.400 2.400
2 MARIPOSA LANDSCAPING Landscape Architectural Services 7.000 7,000
3 HAUL-AWAY RUBBISH Professional services 1,000 1,000
5 RUTAN &TUCKER Legal services 10,000 10,000
6 VARIOUS CONSULTANTS PER Building Condition Assessment 10,000 10,000
CITY PROCUREMENT
REQUIREMENTS
30,400 30.400
4 of 5
Resolution No 2020-13
94 of 214
CITY OF VERNON
FUND 011 - GENERAL FUND
DEPARTMENT 1048 - CITY HOUSING
2019-2020
Account No. 900000 -Capital
Expenditures
Detailed FY2020 FY2021
Name Description Budget Budget
1 Remodel Remodeling one home 150,000 100.000
PROJECT TO BE BID Concrete Work at Furlong 150,000
2 VARIOUS CONSULTANTS PER City Housing (Various Improvements) 50,000 50,000
CITY PROCUREMENT
REQUIREMENTS
TBD Paint stairs and balcony of 50th St. apartments 20.000
3 Pickup Truck 3/4 ton extended cab w/boxes and racks -
4 Water Softener Softener for the 50th street apartments 55.000
370,000 205,000
5 of 5
Resolution No.2020-13
95 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1049 CITY BUILDINGS
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
REVENUES: $ 238,400 $ - $ 238,400 S - S (238.400) S 238.400
EXPENSES:
SALARIES S 416.338 S - S 395.950 S (20,388) S (416.338) S 395.950
BENEFITS 192.360 - 191.492 (868) (192.360) 191.492
SUPPLIES/SERVICES 773.050 - 876.970 103.920 (773.050) 876.970
TOTAL EXPENSES $ 1,381,748 $ - $ 1,464,412 $ 82,664 $ (1,381,748) $ 1,464,412
CAPITAL 689.000 - 1,150,000 461.000 (689,000) 1,150,000
Increase
EMPLOYEE TITLE FTE Salaries Salaries (Decrease)
Facilities Maintenance Supervisor 0.65 S 64.642 $ 66.581 S 1.939
Facilities Maintenance Worker 1.50 98.887 105.045 6.158
Facilities Maintenance Worker. Lead 0.85 88.839 96.065 7,226
Facilities Maintenance Worker.Senio 0.85 77.441 79.759 2.318
Public Works Superintendent - 23.065 - (23,065)
Warehouse Worker.Senior - 12.371 - (12,371)
Overtime 15.000 15.000 -
Payout(vacation and sick excess hours) 2.593 - (2.593)
Stand-by 33.500 33.500 -
DEPARTMENT TOTALS 3.85 $ 416,338 S 395,950 $ (20,388)
Resolution No.2020-13
96 of 214
CITY OF VERNON
Fund 011 Department 1049-General Fund City Buildings Department
Budget Detail
20 20-20 21
DEPARTMENT:
011.1049 CITY BUILDINGS
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease) Comments
REVENUES:
431000 Rents 238,400 - 238.400 - (238,400) 238,400 Moved from 1004-
Union Ice&Austin
Trucking.
238.400 - 238.400 - (238.400) 238.400
EXPENSES:
SALARIES
501010 Salaries-Regular 328,224 - 310,758 (17,466) (328,224) 310,758
501012 Salaries-Premiums 73,114 - 70,192 (2,922) (73,114) 70,192
501020 Salaries-Overtime 15.000 - 15.000 - (15,000) 15,000
416.338 - 395,950 (20,388) (416.338) 395,950
BENEFITS
502020 Retirement 84,673 - 103.422 18,749 (84,673) 103,422
502030 Group Insurance Premiums 101,650 - 82,329 (19,321) (101,650) 82,329
502060 Medicare 6,037 - 5.741 (296) (6.037) 5,741
192.360 - 191.492 (868) (192,360) 191,492
SUPPLIES/SERVICES
520000 Supplies 134,500 - 134,500 - (134,500) 134,500
540000 Uniforms 1,500 - 1,500 - (1,500) 1,500
560000 Utilities 325,000 - 325,000 - (325,000) 325,000
570000 Vehicle Expense 19.000 - 19,000 - (19,000) 19,000
590000 Repair&Maintenance 270,750 - 374,670 103,920 (270,750) 374,670
596200 Professional Services-Other 20,000 - 20,000 - (20,000) 20,000
596600 Books&Publications 300 - 300 - (300) 300
596700 Training 2.000 - 2.000 - (2.000) 2,000
773,050 - 876,970 103,920 (773.050) 876,970
TOTAL EXPENSES 1,381,748 - 1,464,412 82,664 (1,381,748) 1,464,412
CAPITAL
900000 Capital Outlays 689.000 - 1.150,000 461.000 (689.000) 1,150.000
689,000 - 1,150,000 461,000�9,0000) 1,150,000
Resolution No.2020-13
97 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1049 - CITY BUILDINGS
2020-2021
Account No. 520000 -Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 CITY WAREHOUSE Inventory Consumption 25.000 25.000
2 ALL OTHER SUPPLIERS Supplies 29.800 29.800
3 QUENCH Supplies 10.000 10.000
4 HOME DEPOT Supplies 20.000 20,000
5 PLUMBING& INDUSTRIAL SUPPLY Supplies 13.000 13.000
6 CURRENT WHOLESALE ELECTRIC Supplies 16.000 16.000
7 AAA ELECTRIC MOTOR SALES Supplies 7.000 7.000
8 REFRIGERATION SUPPLIES DIST. Supplies 3.000 3.000
9 GRAINGER CO. Supplies 5.000 5.000
10 ICE MACHINE SALES&SERVICE CO. Supplies 3.000 3.000
11 ORANGE COAST PETROLEUM Supplies 1.500 1.500
12 L.B. JOHNSON HARD CO. Supplies 1.200 1.200
134,500 134,500
Account No. 540000 -Uniforms
Detailed FY2020 FY2021
Name Description Budget Budget
1 SPECIALTY APPAREL Uniforms 1.500 1.500
1.500 1,500
Account No.560000-Utilities
Detailed FY2020 FY2021
Name Description Budget Budget
1 VPU Interdepartmental Utilities 312.000 312.000
2 THE GAS COMPANY Utilities 13.000 13.000
325,000 325,000
Account No. 570000 -Vehicle Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 CITY GARAGE Garage Work Orders 14.500 14.500
2 CITY FUEL PUMPS Gas Usage 4.500 4.500
19,000 19,000
Resolution No.2020-13
98 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1049 - CITY BUILDINGS
2020-2021
Account No. 590000 -Repairs&
Maintenance
Detailed FY2020 FY2021
Name Description Budget Budget
1 PRIORITY Janitorial services 115.000 218.920
2 EMERGENCY REPAIRS Repairs and maintenance 45,000 45.000
3 MARIPOSA LANDSCAPING Grounds maintenance service 40.000 40.000
4 PROFESSIONAL HEATING&AIR Repairs and maintenance 35,000 35.000
5 ALL OTHER VENDORS Repairs and maintenance 9.000 9.000
6 FLEMING ENVIRONMENTAL INC.. Repairs and maintenance 10.000 10.000
7 SIMPLEX-GRINNELL Repairs and maintenance 6.000 6.000
8 FACILITIES PROTECTION SYSTEMS Repairs and maintenance 4.000 4.000
9 DEWEY PEST CONTROL Pest control 2.750 2.750
10 CHEM PRO LAB INC. Repairs and maintenance 1.000 1.000
11 THYSSENKRUPP ELEVATOR Repairs and maintenance 1.000 1.000
12 SCOTT CAMPBELL CO. Repairs and maintenance 1.000 1.000
13 WON DOOR CORPORATION Repairs and maintenance 1.000 1.000
270,750 374,670
Account No.596200 -Professional
Services Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 TO BE BID Other professional services as required 8.500 8.500
2 HAUL-AWAY RUBBISH CO. INC. Solid waste hauling 8.000 8.000
3 SOUTH COAST A.Q.M.D. Registration &emission fees 2.000 2.000
4 EXPRESS OIL CO. Removal of Used Oil, Fuel, Antifreeze&Waste 1.500 1.500
20,000 20.000
Account No. 596600 -Books &
Publications
Detailed FY2020 FY2021
Name Description Budget Budget
1 PROFESSIONAL PUBLICATIONS Publications and books 300 300
300 300
Account No.596700-Training
Detailed FY2020 FY2021
Name Description Budget Budget
1 CITY DEPARTMENT PERSONNEL Training 2.000 2.000
2,000 2,000
Resolution No.2020-13
99 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1049 - CITY BUILDINGS
2020-2021
Account No.900000 -Capital Outlay
Detailed FY2020 FY2021
Name Description Budget Budget
1 Project Fire St 76 single occupant restrooms - -
2 Project Fire St 76 B/C Dorm Rescue Window - -
3 Project Fire St 76 Concrete Floor - -
4 Project Fire St 76 Duct Cleaning - -
5 Project Fire St 76 Landscaping - -
6 Project Fire St 78 single occupant restrooms - -
7 Project Fire St 78 Panel Replacement/Extractor - -
8 Project Fire St 78 Captains bathroom - -
9 Project Fire St 79 Asphalt Replacement - -
10 Project Fire St 79 Fence Replacement - -
11 Project Fire St 79 Equipment Shed - -
12 Project Misc Fire Station Upgrades for Transfer $1.150.000
13 Conference Room 2 Remodel including new furniture -
14 Lobby. Hallway-Finanance/City Clerk Remodel including new furniture -
15 Public Works Office Remodel Conference Room/Furniture/Cubicles -
16 Public Works Yard Break Room Aircondirin replacement -
17 New EOC Small Garage in City Yard -
18 OE Clark Abatement /Repairs -
19 Project City Hall Energy Management System 150.000
20 Project PW Garage Restrooms 10.000
21 Project City Hall AC unit 175,000
22 Project City Hall-Switch Gear Replacement 80,000
23 Project PD Basement and 1st floor Carpet 60.000
24 Project City Hall-deck seal/repair parking structure 100.000 -
25 Project Ventilation System in Locker Room - -
26 Project City Hall Duct Cleaning - -
27 Project City Hall- East Roof General Maintenance - -
28 Project Warehouse Ventilation System - -
29 Project PW. Fire and Health -Recarpetting 74,000
30 Project New Boiler-City Hall East Wing - -
31 Project Repair City Yard Roof Offices and Garage - -
32 Project Roofing of 2323 Vernon(Petrelli) - -
33 Project City Hall Chiller - -
34 Equipment-Auto Small Street Sweeper 40,000 -
35 Equipment-Auto 1 F-150 Crew Cab w/Single Tool Box - -
36 Equipment-Auto 1 F-250 Utility Body w/Ladder Rack Oxford - -
White
689,000 1.150,000
Resolution No.2020-13
100 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
057.1057 FIBER OPTICS
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES $ 673,084 $ - $ 731,837 $ (283,220) $ (673,084) $ 700,000
EXPENSES:
SALARIES S 68,097 $ - $ 72,238 $ 87,889 $ (68,097) $ 72,238
BENEFITS 30,801 - 35,413 4,612 (30,801) 35.413
SUPPLIES/SERVICES 324,186 - 324,186 - (324,186) 324,186
TOTAL EXPENSES $ 423,084 $ - _$_ _ 431,837 $ 92,501 $ (423,0841 $ 431,837
CAPITAL 250,000 - 300,000 50,000 (250,000) 300,000
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Computer Aided Drafting Technician - $ 14,038 $ - $ (14,038)
Electric Engineering Technician 0.20 - 16,052 16,052
Utilities Engineering Manager 0.30 53,059 55,186 2,127
Overtime 1,000 1.000 -
Payout(vacation and sick excess hours) - - -
Stand-by - - -
DEPARTMENT TOTALS 0.50 $ 68,097 $ - $ 72,238 $ 4,141
C a: a a
'a-) o U
a) C o = r-
3 a 0 o C N o
C) a Q C o N
o a) C 0
N O C o 3 E a) a 3
O Q N O a) a) a 0 N
N 0 U co C') )J N
O O y •O L Q C N LL
c coN 0 m d __ "a-)Z CO E N O _a O
C C E .c C) a) a
o C ° E o a)
O y u = " 0 .7 d C a)
RI
o 2 G., o)m a o
IiiE ca C) N a
cu a
`m
ct E o a ° a D o ao)
E U f0 N O cC0 C C c(p T� a
V C O C a O N U O (0 P.
N N a C >. a a a) a) N C
O a c
4) a) co > a y C0
N C COca
Z O 0 p cC U 7 L O L
cu to N U c) c0 N y a) a) z^ C
N y C OU -C Y U Q) O a) a
E L C CO a) U co C a
a) LL OU O) C N co U ) > O co
• ` a O N ,C •-
a) = y V C C f' >, m a 0 U O)
f0 O E m N 0 (I) O N C a U C "
C O O C ' - -..E -- a) L U
- N Y Ca a O_ O CC a) N U o U O
coC C O O C O > Q ,2 W a Q H
Et U 3 n>C >
00000 O a0 0 CO a N N C') O O 0 0 0 0 0 0 0 0 '
CO y 0 00000 O C) O CO CO a .- O 0 000000 00
y y 00000 O N O N CO O O at O Cn 0 0 0 CC) cc') O O CC)
a) m t0 C6 O �') CC) 0 0 O N N N CD CC) CD CO) .- CC) — O) C) CC)
` d O CT) N CO 0 O N N N C) C')
O U u a N
N - C
U - c
'+
0.
O O O O O coN O C) N-
O M .- c- O O O O O O O O 0 0
O o C 0 0 O N O C) (A CT O CO O O O O O o 0 0 0 O O
i_ y d1 0 0 a C'O O O O O O N CD 0) CO 0 CC) O O O to O co uo
y Q c0 A CL) CD C) Q) O O_ M N. co O) O O CC) co C7) `.C) .'- O v
tri
- - t a a CC) N N CJ "CO ._. C) �-
m U CD N `-" (") CO .-
L.L C 0)
.D - o
Z C __ _
0 0 0 O 0 O N i- m O N
2• LL c.., d 0 O O O O O N N co CC) OO
CC 0
U +-' N O c) O N co a0 .- a CD
w Q O O Q O d a N co N 00 CO 6 .- C M a
CV
• O a+ N o U C
ll. d O
Cr) — o
O N- D N
}
- CO 000 CO CC0Co O N I"- CO 0 0 000000 00
000 c7 M c7 h o a . 0 0 000000 00
O ' N 00 Q7 O 0 0 0 0 W CO.. N O N C7 0 0 a O CC) O 0 O 0 CC) O O CD
O Cn CD O o ,- N N N . CC) u') CD O) .- CO .- Q) C') CC)
to U N 7 o-tr co N CO 0 C) CI c- c- N '- Cl CI C7
LL m
0 , ,
E N TA
0
m N O
cc
LL LL
O O c, a N- c,o O O CO O C- C) .- C- O O 0 0 O O O O co '
N y co O N O Cl CO CC) a O CO) O CO CD O 000000 00
O O a CO O .- O O O.0 N CD CO) CO O Cl) o 0 0 C[) CC) O O CC)
O C Coy a N CC) C) o O O M r .— CX) m 0 O CO CD CA CD •- O) C) to
O O N a CC) N .NCI CD 0 0 e- N- C) CO CO N—
C Li- m
7
U-
O
d is
135 U
CC C
- a) 7
-> is E
U O
a
L
-> a) ON N o O
a a)
8 8c? H .o 8 N N
N N
c co c aa) E ' °3 c d o aa) Z a) a
N > N > a) O) E •2E 2 n C N C• 0 7 V
C u)
N o an CC a O d N cn ~ w a) n m a m
F Q0Q0 Q v) x � CI) 'C N ma d L °a c Na
c0 a) CC CC N W C c0 F W O a) a) a) ,N O y 'N a) 'd
0.. Ti.:). CLL Z W a) a) N � ON LL U d 'a .GO y U -® OLY
x Y0 yo o m `mQ = oaW > C a as > La -
> Eo
9 CC .- m N a) Z To To CO J y co U Z CL 't > > co a a) a) o m a) o
Hw 5O c02 CC w v) U) (0Q d' w W W H Cr) V) 03 < > CYd Hem
w• m N O O 0 0 > O N O N 0 0 0 m co
N C) O O O O O O O O O O
E LL w co to CD CD 0 0 W Co N J Cl) N CO CO J CO r- O C) O O O O O Ct7 O
N N D 0 0 0 0 cocnce W_ c, O O Q I- co co Q W O O O O O O N C CO 0
O O O O O O) LL N N N CD O CD O O 0 CD CO Co
0 Z Ls, co CA co co co -I < O O O N O O O ~ J c, N N C) CC) f- C) O) co Q) CO)
ill a a a a a a < < CO totoO W CC) Cl) C[) O a_ CD Cn Cn CD CD Cn C() CC) CC) CD CD
a > I- J I- Z H LL
w C)) w 0 < w 0
O o Ce I- Cl) m Cl)
0
co a >, an
O N O
N 0 O
O C
C. csJ .o
O U
O — O
Z S
c c
o o
7 N 0.
IS C
N O CS
4) E c
E y
o c
O
Y
Q
c o 3
c
@ N To
n
ca
Ca 0
U
Cn O O
a o
2 m
C Q 0 o
C a) @ U
E
� � cO
t 0000 H 000
0 0 0 CO CO c•) 0 0 0
y CJ1 0 •- •- CO 0 0 0
CI- co )a Rr � v oho
C) ` d N CO N CO 0
0 0 U U CO a N CO
co c d
U — 0
Y
Q
O 0(O CO a 0 0 0
d O co c0 co 0 0
y U) 0 .- 0 0 0 0
(U < CO rt) t` - a C. O O O
.0 ` O —N N N C.) C[)
.— m U C.) co v 0
LI-ID — 0
Z C
O . —_
Z U. CO Cj O 0 0 0
Ce U N y U) CA 0 0
U l0
w Q 0 Cv Q ` ` C) LC) CC)
J O N 0 L, U
LL O
0 N 0
OQ N
7
~ Cam 0 CO CO CCOO 0 0 0
C.) N0O t` a O O O
0 } 7 CON V CO N N CO 0
O— LL m
C
CCv
C N ea
t co c.)A m N C)
Q } O
0 LL
0
C 0 0 0 CCO 0 0 0
11) N . O 0 0 0 0
CD Q N 'C N a C.ri 0 0 0
13 } = N N N CO CC)
C CL CO CO a N N
0
U-
C7)
C
C
H
oa (U
C co
E E w
o m U 0
j O ft 08
� odw U) co
0 Cu o 5
H a) W j a0
00 n. o U 7, H 3 co <
n� a CS- H
X Eaa Z `Lcoa
Z m W » W U Q
C11LL oco C O. 000
I- r O 0 Q W _J o o <
u) CD � QOOH
Q � u°)) � 0 < H000CC') 0
a. H H O. H
LU o 0 HH0
Resolution No.2020-13
103 of 214
CITY OF VERNON
FUND 057 - FIBER OPTICS
DEPARTMENT 1057 -FIBER OPTICS
SUPPLIES &SERVICES
2020-2021
Account No.500173-Transportation Services Telecommunication
Detailed FY2020 FY2021
Name Description Budget Budget
1 Level 3/Centurylink Transportation charges 75.000 75.000
2 Broadband Transportation charges 60.000 60.000
135,000 135,000
Account No.520000-Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 Home Depot Miscellaneous parts for construction 1.500 1.500
2 CSC Splice enclosures.patch panels 20.000 20.000
3 Graybar&CDW Fiber cables.patch cords 15.000 15.000
36,500 36,500
Account No.520010-Supplies -IT
Detailed FY2020 FY2021
Name Description Budget Budget
New network monitoring workstation-
1 To be bid-Procurement Process tablet 2.000 2.000
2 Fiber Mac Fiber Network Management Software 5.000 5,000
3 GIS Management 2.000 2.000
9.000 9,000
Account No.530030-Bad Debt Expenses
Detailed FY2020 FY2021
Name Description Budget Budget
1 As requried by Financial Audit Report Bad Debt Collection 1.000 1.000
1,000 1.000
Account No. 550000-Advertisement&Promotion
Detailed FY2020 FY2021
Name Description Budget Budget
Advertising and promotional materials
1 To be bid-Procurement Process such as flyers and mail inserts 5.000 5.000
5,000 5,000
4 of 7
Resolution No.2020-13
104 of 214
CITY OF VERNON
FUND 057 - FIBER OPTICS
DEPARTMENT 1057 -FIBER OPTICS
SUPPLIES & SERVICES
2020-2021
Account No.570000-Vehicle Expense
Detailed FY2020 FY2021
Name Description Budget Budget
e _44 Opera:ng Expenses 500 500
500 500
Account No.590000-Repairs&Maintenance
Detailed FY2020 FY2021
Name Description Budget Budget
1 City Hall&Fire Sta. UPS Systems repairs and maintenance 1.500 1.500
1,500 1,500
Account No.596200-Professional Services Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 NOC System Network Operations 115.000 125.000
2 Emergency Restorations and Maintenance Annual Maintenance Contract 35.000 40,000
3 ISP Consultant Services 5.000 10.000
5 FUJITSU ISP Server Farm Maintenance Services 5.000 10.000
160,000 185,000
Account No.596500-Travel
FY2020 FY2021
Name Location Budget Budget
1 City Employee Visiting Fujistsu central office in Texas 3.000 3.000
3,000 3.000
Account No.596550-Membership Dues
Detailed FY2020 FY2021
Name Description Budget Budget
1 Telecom Annual membership dues 50 500
2 American Registry of Internet Numbering(ARIN) Annual membership dues 5 000 5.000
5,500 5,500
5 of 7
Resolution No 2020-13
105 of 214
CITY OF VERNON
FUND 057 - FIBER OPTICS
DEPARTMENT 1057 - FIBER OPTICS
SUPPLIES &SERVICES
2020-2021
Account No.596600-Books&Publications
Detailed FY2020 FY2021
Name Description Budget Budget
1 ITU.McGraw Hill.etc Subscription Dues
Account No.596700-Training
Event FY2020 FY2021
Type Name Budget Budget
1 Network Training Fujitsu Network 3 000 3.000
2 ISP Training ISP Services 3.000 3.000
3 Compliance Regulatory 1.000 1.000
7,000 7,000
6 c`
Resolution No.2020-13
106 of 214
CITY OF VERNON
FUND 057-FIBER OPTICS
DEPARTMENT 1057-FIBER OPTICS
Capital
2020-2021
DEPARTMENT:
057.1057 FIBER OPTICS
Detailed FY2020 FY2021
Account No. Name Description Budget Budget
860000 Smannet Warranties on Software and Firmware purchased through Cisco 20.000 20.000
S 20,000 S 20,000
1 900000 Contract Services Customer Connection to Internet Via Fiber Optic Extensions 50,000 100.000
2 900000 CPE CPE for Customer Sites 20.000 40.000
3 900000 ISP ISP Cisco Core Switch Hardware Replacement 75.000 5.000
4 900000 Backbone Expansion Fiber Optic Backbone Expansions for City Use 100.000 100,000
5 900000 WAFI Network WIFI Deployment Network Elements 30.000 5.000
6 900000 Contract Services Internet Service Provider System Enhancement 5.000 30.000
S 280,000 S 280.000
Resolution No.2020-13
107 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1060 HEALTH
C C-A .,- C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES S 2.949,000 S 2,884 000 S 2.441.500 S (507.500) S (65.000) S (442,500)
SALARIES S 540 226 S 540 226 S 769 208 S 228 982 S (940) S 229.922
BENEFITS 255.017 255 017 380.367 125.350 - 125.350
SUPPLIES/SERVICES 612.094 486 180 341 200 (270.894) (125.914) (144.980)
CAPITAL 11 000 - - (11.000) (11.000) -
TOTAL EXPENDITURES S 1,418,337 S 1,281,423 S 1.490,775 S 72.437 S (137.854) S 210,292
Salaries Salaries Increase
EMPLOYEE TITLE FTE Proposed Proposed (Decrease)
Director of Health and Environmental Control 1.00 S 219 776 S 239 576 S 19 800
Environmental Health Intern(3) 0 30 9.000 9 000 -
Environmental Health Program Administrator 1.00 143,376 156.139 12,763
Environmental Health Specialist 3.00 110.235 245.781 135.546
Environmental Health Technician 2 00 54 839 115.712 60.873
Payout(vacation and sick excess hours) 2.000 00 2.000
Overtime 1 000 00 1.000
DEPARTMENT TOTALS 7.30 S 540.226 S 769,208 S 228.982
Resolution No.2020-13
108 of 214
CITY OF VERNON
Fund 011 Department 1060-General Fund Health Department
Budget Detail
2020-2021
DEPARTMENT:
011.1060 HEALTH
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease) Comments
REVENUES:
401205 Stormwater-Measure WSCWP S - S - $ 200.000 S 200.000 $ - 5 200,000 Remainder in Dept.1043
410100 Business License Fees 500.000 500.000 - (500,000) - (500.000)Moved to Finance Dept.
410240 Pudic Health Permit Fees 1.100,000 325.000 325.000 (775,000) (775,000) - Separated CUPA permits
410250 Pubic Health Permit Late Fees 12.000 - 3.000 (9.000) (12,000) 3.000
410260 CUPA Permit Fees - 775.000 600 000 600.000 775.000 (175.000)
410265 CUPA Permit Late Fees - - 6 000 6,000 - 6.000
410310 Solid Waste Franchise Fees 1,200,000 1,200.000 1.200.000 - - -
410320 Solid Waste Franchise Late Fees 12.000 - 5.000 (7.000) (12,000) 5,000
410400 CUPA Closure Review Fees 5.000 2.000 2 500 (2.500) (3.000) 500
410410 Health Plan Check Review Fees 100,000 20,000 20.000 (80.000) (80,000) -
410416 CUPA Plan Check Review Fees - 5,000 5.000 5,000 5,000 - Separated CUPA plan check
410420 CalARP Review Fees - 7,000 5.000 5,000 7,000 (2,000)
3060 440100 Grant Revenues 20,000 25,000 25.000 5,000 5,000 -
461100 Fines and Penalties - - - - -
461300 Free Sales Certificate Fees - 25.000 25.000 25,000 25.000 -
466700 Backflow Prevention Device Fees - - 20.000 20,000 - 20.000
466800 Donation Revenues -
- - -
466900 Miscellaneous Revenues - - - - . •
TOTAL REVENUES $ 2,949.000 $2,884,000 S 2,441,500 S (507.500) S (65.000) S (442.500)
SALARIES:
501010 Salanes-Regular S 527,626 S 527.686 5 755.108 5 227.482 $ 60 5 227.422
501012 Salaries-Premiums 11,600 11,600 13.100 1,500 - 1,500
501020 Salaries-0.T. 1,000 - 1.000 - (1,000) 1,000
540.226 539.286 769 208 228.982 (940) 229.922
BENEFITS:
502020 Retirement 148.519 148.519 224.135 75.616 - 75,616
502030 Insurance Premiums-Medical 92.665 92.665 139.078 46.413 46,413
502060 FICA Taxes 7,833 7.833 11 154 3.321 - 3,321
502070 Unemployment 6,000 6.000 6.000 - - -
502080 Claims Expenditure-Worker's Camp - - - - - -
255.017 255.017 380.367 125.350 - 125,350
SUPPLIES/SERVICES:
503035 Insurance Premiums-Property/Crime 44.680 44.680 - (44.680) - (44,680)
520000 Supplies 12.760 10.000 21.000 8.240 (2.760) 11,000
560000 Utilities 11.730 10,000 10.000 (1.730) (1,730) -
570000 Vehicle Expense 3.000 5.000 5.000 2.000 2,000 -
590000 Repairs&Maintenance 1.224 - 500 (724) (1,224) 500
595200 Professional Services-Technical 493.700 400,000 278.700 (215.000) (93,700) (121.300)
596500 Travel 20.000 5.000 10.000 (10,000) (15.000) 5.000
596550 Membership Dues 11.500 11,500 5.000 (6.500) - (6.500)
596600 Books d Publications 1,000 - 1.000 - (1.000) 1,000
596700 Employee Development&Training 12,500 - 10.000 (2.500) (12.500) 10.000
612.094 486.180 341.200 (270.894) (125.914) (144,980)
CAPITAL
900000 Capita:O, a, 11 C00 - - (11.000) (11.000) •
1':00 - - (11.000) (11.000) -
TOTAL EXPENDITURES S 1,418.337 S 1,280,483 S 1.490,776 S 72,437 $ (137,854) S 210,292
Resolution No.2020-13
109 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1060 - HEALTH
2020-2021
Account No. 503035 -Insurance Premiums
Detailed FY2020 FY2021
Name Description _ Budget Budget
1 AON Risk Insurance Services Commercial Property& Environmental Pollution 44.680 Site
44.680 -
Account No. 520000 -Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 Various Suppliers Per Procurement Department Supplies. Water Analysis. Printing. 12.760 10 000
Requirement Business Cards. Health Permit Forms. Stationery.
Office Supplies. Mailing Services and
Reproduction Services. Laboratory Fees. Office
Supplies. Laboratory Supplies. Field Supplies.
Hazardous Waste Fees.
2 To Be Determined Equipment - 11 000
12,760 21.000
Account No.560000 -Utilities
Detailed FY2020 FY2021
Name Description Budget Budget
1 City of Vernon lnterdepartment Utilities 11.730 11.730
11,730 11,730
Account No.570000 -Vehicle Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 City Fuel Pump and Repairs Vehicle Expenses. Vehicle Fuel. Maintenance and 3.000 5 000
Car Wash
2 Vehicle Replacement - -
3,000 5,000
3 of 6
Resolution No.2020-13
110 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1060 - HEALTH
2020-2021
Account No.590000 -Repairs&Maintenance
Detailed FY2020 FY2021
Name Description Budget Budget
1 Various Service Providers Per Computer Equipment Repair. Office Maintenance. 1.224 500
Procurement Requirement Servicing of Laboratory Equipment. Battery
Replacement
1,224 500
Account No.595200-Professional Services -Technical
Detailed FY2020 FY2021
Name Description Budget Budget
AristaTek. Inc. Software for HAZMAT and CBRNE Professionals - 3.500
DTSC Volunatry Clean Up Agreement - 100.000
Daily Journal Corporation RMP Publication Services - 1.200
GLACVCD Vector Control Services - 20.000
IEA Environmental Outreach and Education Services - 50.000
PIC Volunatry Clean Up Agreement Sub Contract - 30,000
SEAACA Animal Control Services - 24.000
Tetra Tech Voluntary Clean Up Agreement Sub Contract - 20.000
Syncta Backflow Device Testing Data Management - 10.000
Other Potential Matters - 20,000
- 278,700
Account No.596500-Travel
Detailed FY2020 FY2021
Name Description Budget Budget
1 Various Employees Trainings. Conferences. Meetings 20.000 10.000
20,000 10,000
4 of 6
Resolution No.2020-13
111 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1060 - HEALTH
2020-2021
Account No. 596550-Membership Dues
Detailed FY2020 FY2021
Name Description Budget Budget
1 Departmental Employees Various Memberships and Dues(SWANA.Air& 11.500 11.500
Waste. Recycling Market Dev.Zone. California
Product Stewardship Council. and Other)
11,500 11,500
Account No. 596600 -Books& Publications
Detailed FY2020 FY2021
Name Description Budget Budget
1 Various Professional Publications Professional Publications and Subscriptions 1.000 1.000
1,000 1,000
Account No. 596700-Training
Detailed FY2020 FY2021
Name Description Budget Budget
Departmental Employees Professional and Technical Training 12.500 10.000
12,500 10,000
Account No.440100-State Grant Funded Cal Recycle
Detailed FY2020 FY2021
Type Description Budget Budget
Household Hazardous Waste Grant Use Oil Grant Program 5.000 5.000
5,000 5,000
Account No.440100 -State Grant Funded Cal Recycle
Detailed FY2020 FY2021
Name Description Budget Budget
Local Enforcement Agency Grants Beverage Bottle Recycling 5.000 5.000
5,000 5,000
5 of 6
Resolution No.2020-13
112 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 1060 - HEALTH
2020-2021
Account No.440100-State Grant Funded Cal Recycle
Detailed FY2020 FY2021
Name Description Budget Budget
Local Enforcement Agency Grants Solid Waste Program 15.532 15.532
15,532 15,532
Account No.900000-Capital Outlay Regular
Detailed FY2020 FY2021
Name _ Description Budget Budget
1 To Be Determined Equipment 11,000 -
11,000 -
6 of 6
Resolution No 2020-13
113 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.1070 COMMUNITY DEVELOPMENT
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
EXPENSES:
SUPPLIES/SERVICES 500 000 S - S 500.000 S - S 5C0 000' S 500.000
TOTAL EXPENSES S 500.000 S - S 500.000 S - S (500,000) S 500.000
Resolution No.2020-13
114 of 214
CITY OF VERNON
Fund 011 Department 1070-General Fund-Community Development Department
Budget Detail
2020-2021
DEPARTMENT:
011.1070 COMMUNITY DEVELOPMENT
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease) Comments
EXPENSES:
SUPPUES/SERVICES
797000 Community Development S 350.000 5 - 5 217.081 S ,132.919) 5 (350.OM 5 217.081
550000 Advertisement/Promotion 50.000 - 93.400 43.400 150.000) 93.400
596200 Professional Services Other 100.000 - 189.5t9 89.519 (100.000) 189.519
500 000 - 500.000 - (500 000) 500.000
TOTAL EXPENSES S 500.000 $ - S S00.000 S - S 1500.000) S S00 000
Resolution No.2020-13
115 of 214
CITY OF VERNON
FUND 011-GENERAL FUND
DEPARTMENT 1070-COMMUNITY DEVELOPMENT
2020-2021
Account No.797000-Community Development
Detailed FY2020 FY2021
Name Description _ Budget Budget
I Community Development Projects Aligned with community interests $ 350.000 S -
2 Lease/Rent for Community Space(s) For hosting programs in City S 6.000
3 Vernon Elementary School Partnership Periodic donations S 2.000
4 Resident Programs Penodic donations/progams to promote wellness(e g S 5.000
home water filters.energy saving light bulbs,air
purifiers)
5 Promotional Opportunities Contract to increase promotional opportunities for the S 204.081
City
S 350.000 S 217.081
Account No.560000-Adveelsement/Promotion
Detailed FY2020 FY2021
Name Description Budget Budget
1 Vernon Community Outreach Coy hosted events for the community(e g.seasonal S 25.000 S 37,500
outreach,town hall meetings.business community
engagement)
2 VARIOUS VENDORS-FOLLOWING PURCHASING REQUIREMENT Food and beverages purchases for community S 8,000
outreach events including National Night Out.Coffee
with a Cop.Business Watch DARE Patrol
checkpoints and staff meetings Activities and products
related to community outreach recruitment materials
and recognition awards
3 Professional Pnnting/Marketing Materials Promotional Materials/Collateral S 2,000
4 Miscelaneous Sponsorship/Event Attendance S 15.000
5 Community Partner Sponsorships Miscellaneous sponsorships/support for organizations S 25.000 S 25.000
in Southeast region
6 Rio Hondo Rotary Partnership Holiday Fundraiser S 500
7 Pink Patch Project PO promotion/outreach for Breast Cancer Awareness S 6400
S 50.000 $ 93.400
Account No.996200-Professional Services Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 YMCA Contracted Services for the provision of S 100.000 S 153.519
social/educational programs in Vernon and YMCA
memberships for Vernon residents
2 ALL CITY MANAGEMENT Crossing Guard Services(Adding 3rd Intersection) S 36.000
100,000 $ 189.519
Resolution No.2020-13
116 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
020.1084 WATER
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
REVENUES $ 18,047,462 $ • $ 8,941,767 $ (9,105.695) S (18,047,462) $ 8.941.767
EXPENSES:
SALARIES $ 1.511,156 S - $ 1.525.769 5 14.613 $ (1.511.156) $ 1.525.769
BENEFITS 694.320 - 734.384 40.064 (694.320) 734.384
SUPPLIES:SERVICES 6.989.986 - 6.681,614 (308.372) (6.989.986) 6.681,614
TOTAL EXPENSES S 9,195,462 S - $ 8.941,767 $ (253,695) $ (9,195,462) $ 8.941,767
CAPITAL
REVENUES - 7.376,685 7,376,685 - 7,376,685
EXPENDITURES 8.852,000 - 7.376,685 (1,475,315) (8,852,000) 7,376,685
Increase
EMPLOYEE TITLE FTE Salaries Salaries (Decrease)
Assistant Civil Engineer-Public Utilities 2.00 S 176.301 5 192.363 $ 16.062
Electric Operations Supervisor 0.05 30,248 8.760 (21.488)
Electric Operator(5) 0.30 52.540 39,280 (13.260)
Meter Reader 1.00 65.183 71.030 5.847
Meter Reader.Lead 1.00 89.888 93.424 3.536
Utilities Dispatcher(5) 0.75 107.650 114,977 7.327
Utilities Dispatcher.Senior 0.15 - 18.706 18.706
Utilities Operations Manager 0.15 25.266 27.593 2.327
Water Foreman - 125.589 - (125.589)
Water Maintenance Worker 4.00 280.761 291,986 11.225
Water Maintenance Worker.Lead 1.00 - 80.258 80,258
Water Maintenance Worker.Senior 4.00 347,523 369.772 22.249
Water Superintendent 1.00 119.707 130.732 11.025
Overtime 63 000 63,000 -
Payout(vacation and sick excess hours) 12.500 8.888 (3.612)
Stand-by 15,000 15.000 -
DEPARTMENT TOTALS 15.40 $ 1,511,156 $ 1,525,769 $ 14,613
c -0
� a > @gym
O' N W O U N N
o
00 o j2' a rOp E
N h /0 V Q C a c
O
C m U 8
N O C p y
C 0
w U L N Lm f6 N Zili C
'N y ` O N '§ 3 o o
(0
D1 2 C Q y O05 . ) 'C O
m y -6 .6 Y) 7 N U%. •U 0) y W
C °' W m U E W O
588
m m Cpp m C O. W 64 m
.u u u UAL a' m C 73 @ y - Li_ C cc
On 0 0 0 0 ' ' ' ' o_ r N N O C W V V Q 00 V W W 0 0 0 a0 r
U d 1- 0 0 0 0 <D W W O W V N W O W OO V W M
y y S � O W O W W r W O O n V W ,- m NO v .� W N N N N
m R t6 U) W O O) (V C M W 1[f W N O Q_1 V) S QOi R O O MOW
(O` 2 N N - W M V W O W N UD W N c')
U V V N W U) N WM M .- U) V " N (D M _ (. ,_
0 0) co N .
p
I
... ' V 0 0 0 0 0 ' 0 ' W N MI.- 0CDI U)M N ' O 00 O U)0 O 0 O W
U U O)0000 U) 0 .- CO 0) N O N W N N- N 00 W N00000 W
W y y 0)0 O 0 U) 1` 0 N O 0 O O 0) V O) M(h 00. O W W 0 V O V V
O R U) O O
.- to -
Iwo. V O) W M .- do a O) O O) W 0 0 tD N_ do
E a i _ O t N (C N N M U) O (O W O W t0
✓ co V V to O) O M . U) v N GO N N v M
MC U v W J .N...�.
C)
OO M O O O O O ' O ' W U) W W ' M N ' M O O (0 CD 0 0 0 W 0)
d U O W 0 0 0 0 U) 0 NM 001, MN.- O O V < 0 0 C W V
y y 0 - 0 W O - n O co W U)O) co V ' N 0 n 0 W l'9 W N P N 0)N
C `Q W O 1� R O N U) N 1� ' U O O Uf N O) v W
N W M M 0 W o M I .- N .- V t0 W v N
M U ,- 0) 0)
Z =
O LL
Z L (C O r o 0 0 0 ' . or r n N O 0) W C C ' V 00 V W c0 0 0 0 W r
+-' N Or- 0000 W W W O W ,- C N W 00 W - O O C W M
• d y N O .-- O W O W UO n CO O O 1` C W •- M N- O C U) N
W (0 D O N N W O O N V M U) u7 W N C O U) W W O U) W
> > e.' N U N M N N (n M a WOWN U) U) N M M C V '- MOW
LL y O O } 3 N U) 0 N (0 T 0 v N N W M
N IL M 0) .- CO N
o V 13 O
CO = N
O .-. o ))
N A
0 CD
d CO N G
E LL lL
Cs
A
Q O O O O O ' O ' W N O) N O U D M N_ ' O 00 0,000000m
p
OW
o O) 0 0 0UO) r S N V O OS .- W V 0) M SS amomo... O V V
O O Q Un . O C N- 0)co-,-_ O) N 0) C O) (0 O O W N O) N
C N .- W N C N C WO W W V ,- O) W
N O ') M .— UO) 0) O M .- U) vN CO N� M
0 Q N N- W .- N
M LL m I-
LL
a
E
0
a 0
ao 8 i
m
CDY
ۥ _ 0 2 o 0
O _ O C
N
m m o 0 E E 0 m E c
> rn � J E k n n N m c c a 02
m m z E 8 E v y 0 o a c
ao �aocn $1)' T c 3 E o cum
0 a0i Uo , a aLL Q. wad 0a> �yx( x 10 6 w E n2
'coincC ' C y J �' C .� y
y E
2mcya> E Z 3m Ec1- y dopy 0 •W
y 0 N 0 0 U0 0 > m 10 sA t0 UD y U l6 W 7 7 m 8 C m m
a33i:U= oUa Ere mourn w EU vaa 3 (nmm¢ »w
O O O N O U) O O 0) ONO O 0000 > O 0 0 0 0 O O O O 0
O V .- _N N M S O_ _ O W N N M W W X - M V O M O O O O O
00 M M 0_ _0 0_ 0000 W
O 0000 O_ O) N N N N U) 000000000
j- 0000000
C')COW W UD W W pQ W Z p p p O O O O S O O N M V UN t0 S
W a N V V V V V V (D W V ; W Un Un Un U)N UD N N W N Un UD UD W UA .
E . W W W E LL
1- 4' a (oQ LL! a
a W Z J z -1 Z a
0
a w ' a W M v0)
W N W U )C
O O K I- W
co
a)
co V U
N coO_O
N C_' N
N 00 01 in
(o C
O ' O
Z C
C IS a) C O
O C 'O 0
m
E mD 8 0
w a)
d 0 O 2 Ca I. 0 O U)
ce 0 ca c c (a y t c
0,0 0 o -
y
O a) N O 0) 0 ` •d
t a a a) as a
O O
C C C C O Op CO C m
O a) O O a) ) a) a) O a)
O (y0 0 O g E 0 0 0 O
N co co ca N (a
a) L CCao mm F= m
00 00 C) 0 0 ' 0 .4. N- ' 0 Y) 0 ' ' (O 0
N
co 0 0 CC) 0 C- 0 0 CO (O c0 CO 0 CO CO
y co0 0) 1- 0 (f) 0 O N (O I- (o CO 0 0 (O
m (0 N ,- .- 1` C') .- .c0 - (0 (0 CO tD O
Ql A d N 1- .-- N Cr) CO V (- r CO •- 1�
0 O 0 N 0 (o 0) C) C) C) C)
♦.' 0 0 V O V 00 (f) O 0N ' O ' ' 0 0
0 0 N O (O O O M 0 00 (0 0 0 0
a) y y 0 0 V. tf) CO 0 0 N 0 0) V 0 0 0
0a R N V •- v c0 .-(O 1- t0 Cr, 0 (C) N- N
E Q ` d N V CO CO O 0) (n (0
t' (�' V "' V co 0) v N o0
CO C O (0 0) 00 co
0.
0)
CI
i 0 0 (0 ' CO ' ' (f) 0 N v) ' U) (O 0 ' ' (I) 0
•a) , 0) 0 0 N co co n 0) 00 CO 0
y (O 0) C7 N N N- C) (0 (o CO 0 CO C)
VS Q A t0 r` 1` N- (0 c') (0 (O 06 (()
` a N C) .- 0 v, nn C') e N.
U O O V v N (") elv 0) V
17 c O0
Z =
O lL
Z ,_ (a r, 00 0c000 ' 0 v n ' (n (n 0 ' ' (O (O
Q) 00 N0 1� 0 0 C) CD 0O 0o 0 co 00
re « a) N (n 0 f` N N o O N o h (0 (O 0 0 (O
w (C ❑ O 0 . Cl) .- .- I-- C) - 0 00 . CO-Cr; o co(D
> > N U N -0N r .- N 0) c0 V 1- I-- CO N.
LL 'Cr) O >- O N 0 0 0) C) el0 0
O Q)N U. CO (0 00 N r n
cf O
CO > N
E- O m
U « 0 0
N e0
CO m N 0
E LL o
t a
A
00 V 0 V 0 0 0 0 (o N ' 0 ' ' 0 0
O O O N O 0 0 0 C) 0 00 t0 0 0 0
❑ 0 O V (O C) o O N (O 0) V 0 0 0
O (O V .-N (O .-(O 1- (0 0) (c) (A t`•N
CO N d N V .- C) 00 00 0) 0) 00
O Q N 'p V Lc) 0) Lc" N 00
>- O (0 0) 00 0-
MS a CO
LL
a
x
w
rn u
E E m a2) a)
CO .c y 07 O C
0) 0 C ♦- a) 5.a
J I- C./ '� ' C
- O c
•C 2 COLL
0 0 0 y a) , Q Z y
a, a, a) CEE
(2 y O a l9 C t0 O O
2 2 2 a) m ° o, E a) ac) 00
a) a) a) O V a) 0 a) 0
CO Cr) CO ❑ > Q c a E E ' >.
cam w a� 0 a c aa) aa m
0 0 C Ly °L aU > § cr o- = =
,� '- a) ww00
a y y .0 y o O f0 a s m m m m
m a) > E -X n 2 _ ..
c a
0 0 o m y $ E a ac) ° o m m m m
as a1- 2CCw > O 0co 0000
0 000000 () 0) 0000
0 0000000E o CI CI (u0000
CO N N N (O 0 (0 1- N 00 w a' 0 0 0 0
CO 0 (O (O 0 CO (O (0 0) 0) 0 O O O O 0
i- 0)F wa) o) 0) mtnrn0) Z Cl) ‘I. 0 -. c (no0
Z v) (n (n (n (n (n (n (n (n w wo co F- co co 0) a)
Q
LAI X z z
Ceoao Q > MI07 Qacc0c Tr 0c0
Q O Q F w Co,) O F X o O 0 0
a I- a s a w
UJ 0
o 0 I- 0 0
Resolution No.2020-13
119 of 214
CITY OF VERNON
FUND 020-WATER FUND
DEPARTMENT 1084-WATER
2020-2021
Account No.600110-Pumped Water
Detailed FY2020 FY2021
Name Description Budget Budget
1 WATER REPLENISHMENT DISTRICT(WRD) Replenishment assessment 2.244.000 2.605.000
2 CENTRAL BASIN WATERMASTER-ADMIN BODY Watermaster Service 7.500 7.200
3 CENTRAL BASIN WATERMASTER-WATER RIGHTS PANEL Watermaster Service 7.500 7.500
2,259,000 2,619,700
Account No.500130-Purchased Water
Detailed FY2020 FY2021
Name Description Budget Budget
1 CENTRAL BASIN MUNICIPAL WATER DISTRICT(CBMWD)-POTABLE Water purchase 1,000.000 800.000
2 CENTRAL BASIN MUNICIPAL WATER DISTRICT(CBMWD)-RECYCLED Water purchase 500.000 515.000
3 CBMWD DISPUTED RECYCLED RATE INCREASE Escrow account 200.000 -
1,700,000 1,315,000
Account No.600140-Water Treatment
OPERATIONS
Detailed FY2020 FY2021
Name Description Budget Budget
1 SODIUM HYPOCHLORITE Water Treatment-Chlonne 35.700 36,414
2 CENTRAL BASIN WATER ASSOCIATION Lab testing/Title 22 18.360 -
3 ANALYTICAL LAB Water sampling Weekly 15.000 -
69,060 36,414
Account No.620000-Supelss
OPERATIONS
Detailed FY2020 FY2021
Name Description Budget Budget
1 CITY WAREHOUSE Inventory consumption 63.000 66.150
2 CATALINA PACIFIC CONCRETE Concrete 25,125 26,381
3 ROBERTSON CONRETE Concrete 5.250 5,513
4 VULCAN MATERIALS COMPANY Asphalt used in construction 21.000 22.050
5 HANSON AGGREGATE Gravel Sand and Rock 4.200 4.410
6 D'ANGELO COMPANY Water Parts and Hardware 10.500 11.025
7 HD SUPPLIES WATERWORKS Wate Parts and Hardware 4.725 4.961
8 HOME DEPOT CREDIT SERVICES Supplies used in daily operations and construction 8.400 8.820
9 LB JOHNSON HARDWARE Building Matenals and Hardware 5.250 5.513
10 WHITE CAP CONSTRUCTION Building Matenals and Hardware 4,200 4,410
11 PLUMBING AND INDUSTRIAL Plumbing Hareware and Supplies 13.650 14,333
12 McMASTER-CARR SUPPLIES CO Building Matenals Hardware and Electrical Supplies 3.150 3.308
13 CURRENT WHOLESALE ELECTRIC Electrical Supplies 15.750 16,538
14 WALTER'S WHOLWSALE ELECTRIC Electrical Supplies 2.100 2205
15 STAPES OFFICEMAX HOMEDEPOT ETC General Supplies 525 551
186,825 116,166
Account No.530030-Bad Debt Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 Required Budgeted Expense Bad Debt Expense-Per audited Financial Report 40.800 41.616
40,800 41,616
Resolution No.2020-13
120 of 214
CITY OF VERNON
FUND 020-WATER FUND
DEPARTMENT 1084-WATER
2020-2021
Account No.540000-Uniforms
Detailed FY2020 FY2021
Name Description Budget Budget
1 To he tnd i;m'orms 10 060 10.200
10.000 10.200
Account No.550000-Advertisement/Promotion
Detailed FY2020 FY2021
Name Description Budget Budget
1 CONSUMER CONFIDENCE REPORT CCR graphics,printing.and.mailing 2.000 600
2 PLANET BIDS Web-based bidding platform 3,000 3 1 CC
3 NEWSPAPER PUBLICATIONS Notices Inviting Bids 1,400
6,400 5.700
Account No.560000-Utilities
Detailed FY2020 FY2021
Name Description Budget Budget
1 L&P =- .s 1,300,000
2 FIBER OPTICS __ec .. 10.000
3 THE GAS COMPANY _. !es 2.000
.k312,000 1.338.240
Account No.570000•Vehicle Expense
OPERATIONS
Detailed FY2020 FY2021
Name Description Budget Budget
1 CITY GARAGE Garage Work Orders __ 76 5_C
2 CITY FUELING STATION Gas Usage 23900 24 373
3 Car Wash Services to be bid Washing city vehicles 500 510
99.400 101.388
Account No.590000-Repairs&Maintenance
OPERATIONS
Detailed FY2020 FY2021
Name Description Budget Budget
1 CRAIG WELDING Welding Services 3,150 3,308
2 DALES TRANSPORT Tricking Wash 525 551
3 ECONOMY RENTALS Equipment and Tools 788 827
4 UNITED RENTAL NORTHWEST Eqtment and Tools 525 551
5 ON-CALL MOTOR REPAIR Motor repar services 50,000 50,000
6 ON-CALL PUMP REPAIR&MAINT RFP TBD Pump repair services - -
7 PUMP CHECK Efficiency Testing 7.500 7,500
62,488 62.737
Account No.593200-Professional Services Legal
Detailed FY2020 FY2021
Name Description Budget Budget
1 UNFORESEEN LEGAL SERVICES Water Fund Specialized Legal Services 25.000 25 500
25,000 25.500
Resolution No.2020-13
121 of 214
CITY OF VERNON
FUND 020-WATER FUND
DEPARTMENT 1084-WATER
2020-2021
Account No.596200-ProRastaW Services-Technical
Detailed FY2020 FY2021
Name Description Budget Budget
1 3-Yr Contract with RCS Hydrological Services 125,000 125.000
2 3rd Party Verfication Meter etc 5.000 5 000
3 IGService Water Rate Study Update 14,000 -
4 Health Department Cross-Connection Survey-to be bid 'cc:CO
5 CENTRAL BASIN WATER ASSOCIATION Lab tesbng/Tite 22 25 977
6 ANALYTICAL LAB Water sampling Weekly `__C.
144 000 271.900
Account No.596200-Professional Services Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 SWRCB DIVISION OF DRINKING WATER Water system fees 5.100 7.500
2 SWRCB DEPARTMENT OF WATER RESOURCES System Permitting Fees 2 550 -
3 SCAOMD Emission 8 Registration Fees 2 142 2.200
4 UNDERGROUND SERVICE ALERT Dig alerts 1 530 2.000
5 BNSF RAILWAY COMPANY Rental lease 102 50
11,424 11.750
Account No.598500-Travel
Detailed FY2020 FY2021
Name Description Budget Budget
Mileage airfare food.parking.lodging 7.500 T=1-
1 City Employees -
7,500 7.52
Account No.696550•Membership Dues
Detailed FY2020 FY2021
Name Description Budget Budget
1 Southeast Water Coalition(Downey) Membership 5.100 10.000
2 Central Basin Water Association Membership 8 500 4,000
3 California Municipal Utilities Association Membership 1 581 1.613
4 AWWA California Nevada Section Membership 714 135
5 Gateway Management Authority(GWMA) Membership 459 7.500
6 American Water Works Association Membership 459 325
15,513 23,573
Account No.596800•Books&Publications
Detailed FY2020 FY2021
Name Description Budget Budget
1 PUBLICATIONS-AWWA NGWA Training manuals dvds and books 1.000 1.000
1,000 1,000
Accoud No.596700•Training
Detailed FY2020 FY2021
Name Description Budget Budget
1 AWWA.Fred Pryor,State Water Board Certifications and other water training Training Classes.Workshops.Seminars.Conferences.and 15.000 15,000
organizations Certrtcabons
15,000 15.000
Resolution No.2020-13
122 of 214
CITY OF VERNON
FUND 020-WATER FUND
DEPARTMENT 1084-WATER
2020-2021
Account No.896706-VPU Credit Program
Detailed FY2020 FY2021
Name Description Budget Budget
1 City of Vernon Measure R Credit 43i 235 -
437,235 -
Account No.699800.overhead Allocation
Detailed FY2020 FY2021
Name Description Budget Budget
1 City of Vernon Overhead Allocation 586.500 598.230
686,600 598,230
Account No.840000-Capital Equipment and Vehicles
OPERATIONS
Detailed FY2020 FY2021
Name Description Budget Budget
1 VEHICLE Light Utility Vefode Meter Readers 30.000 -
2 VEHICLE Construction Truck 120.000 -
3 VEHICLE Boom Truck 260.000 -
4 PAX MIXER Pax Muer for 10 min Gallon Reservoir 70 000 -
5 RCS UNIT Auto Chonnation 10 mil Gallon Reservoir 35.000 -
6 VEHICLE Dump Truck 80.000 -
7 VEHICLE Ford F-250 Utility Truck 60,000
8 VEHICLE Administration Vehicle •
595.000 60,000
Account No.900000-Capital Outlay
Detailed FY2020 FY2021
Name Description Budget Budget
1 PROJECT Well 11 Pump and Motor 145 657 -
2 PROJECT Emergency Generator on Well 11 - -
3 PROJECT Well 15 Rehabilitation - -
4 PROJECT Well 17 Rehabilitation 350.000 250,000
5 PROJECT Well 22 Drilling and Casing 2 050.000 -
6 PROJECT New Wells Drilling 8 Casing Construction Management 100.000 -
7 PROJECT New Wells Wellhead Engineenng 80,000 135.000
8 PROJECT Operations Analysis and MasterPian 142,000 131.685
9 PROJECT Reservoir condition assessments(6-1 MG) 14.900 -
10 PROJECT Upgrades for Reservor 1(automaton) 50.708 -
11 PROJECT PAX Mixers for Reservoir 1(10 MG) 76.258 -
12 PROJECT Automatic Chlorination for Reservoir 1(10 MGi 35.000 -
13 PROJECT Well 5 Destruction - 50,000
14 PROJECT Emergency Generator on Well 15 -
15 PROJECT Well 22 Wellhead Equipment - 1,800,000
16 PROJECT Emergency Generator on Well 22 - 300.000
17 PROJECT Elevated Tank Upgrades(automation) - 150,000
18 PROJECT Well 20 Rehabilitation - 500,000
19 PROJECT Emergency Generator on Well 20 •
300.000
20 PROJECT Reservoir Demolition at Well 20 - -
21 PROJECT PP1 PP2 PP3 Engineering Design 300.000
22 PROJECT Design 8 Construction Repairs for Reservoirs at PP3 - 1.000,000
23 PROJECT PP2 Reservoir Supply Redundancy - 100,000
24 PROJECT PP1 Pump and Motor Rehabilitation -
-
25 PROJECT Emergency Generator on Pumping Plant 1 - -
26 PROJECT PP3 Pump and Motor Rehabilitation -
27 PROJECT PP2 Pump and Motor Rehabilitation - -
28 PROJECT Design 8 Construction Repairs for Reservoirs at PP2 - -
29 PROJECT Loading Dock Demolition at OE Clark -
-
30 PROJECT Well 23 Drilling and Casing -
-
31 PROJECT Well 23 Wellhead Equipment - -
Resolution No.2020-13
123 of 214
CITY OF VERNON
FUND 020-WATER FUND
DEPARTMENT 1084-WATER
2020-2021
Account No-900000-Capital Outlay Confd from pfevious page
32 PROJECT Emergency Generator on We l 23 -
33 PROJECT AMI Program 100,000 100.000
34 PROJECT Electrical Upgrades 500 000 500.000
35 PROJECT SCADA 250.000 100.000
36 PROJECT Main Replacement Program - 1,000.000
37 PROJECT Packers/Exchange and Downey Rd Pipeline Extension -38 PROJECT Pump House 2 Refurbishment - -
39 PROJECT Fence Replacement PP2 8 Weil 19 - -
40 PROJECT On-Ca/lalt Pump repair services 600.000 600.000
4,494,623 7,316,685
Resolution No.2020-13
124 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
056.5600 GAS UTILITY
A B C C-A 8-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES S 14,638,216 S - S 13,962,226 S 52,650 S (6,664,125) S 6,287,216
EXPENSES:
SALARIES S 577.531 S • S 700.445 S 122.914 S (577.531) S 700.445
BENEFITS 242.417 - 310.887 68.470 (242.417) 310,887
SUPPLIES/SERVICES 12.693 267 - 12.680,893 568.066 (12.693.267) 12.680.893
TOTAL EXPENSES S 13.613.215 S - S 13,692,228 $ 769,460 S (13,513,216) S 13,692,226
CAPITAL 1.125.000 - 270.000 (855.000) (1.125.000) 270.000
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Gas Systems Specialist 3 00 S 253.284 S 365.997 S 112.713
Gas Systems Superintendent 1 00 168,440 175,194 6,754
Gas Systems Technician 1 00 105,107 109,254 4.147
Overtime 5.000 5,000 -
Payout(vazalian and sick excess hours) 700 - (700)
Staid-by 45.000 45,000 -
DEPARTMENT TOTALS 6.00 S 577,531 $ 700,446 $ 122,914
0
y O
d ti N
covt
3 a S
N
o
)
N ."0" 2 - e c
O CC0 m L. t
CV N E E E. a ?
- EL,-
Z
c )n L7 g 8a 6 � H
W.
N -N U ` Of
"+ O U -a LC Vi ` S 9 C
H EEEF a a 6J
y
0 da ccm - o >` ' CE 65
CC ¢ m O E . To
m E Co n g' s a co Ea E c N Oj
C)) O ct a8 02 v8ai 8gi w 2 0- crQ O
tD n O O N O iv 0 .0
m — . ...
r O Q O N O7 N O o O O QS>_ O O 0
n CD CD C) O Q 03,0 O N7
co co
"a m m01 mg COC ci CI 03 Nnu' S 00.— o a �a<rD.r `8 2 N NO .-
DUId n C) .-CO N tO n C) CO CO O) N Q
u V N N fD r
O
am co — ' NDr) COOn
O CC pS Q . Q.
wi
wig
w n 0 u O A r r 0 CO N Q f )(1
d Q �• N
a V
E a ` m f
N D v
Ca,- 0 v
O
a
C, __
O yy pQpQ pQ CO 88 8 S
N Q.O ' O? tD V.Q a) O) COr V. O O tO O 1 M V ' O O O
- 41 CC C) C)O CC N N N N N M.- CO 0 w CO tO r n C- C)C)
- m m O co n Q h N N Q N t0 N Q o - ""O O
w U u u
c 8
Z C
o LL - N C)2 O O ' C) N O N O K) O �7 w COO COO r Q) 0 N C�p cQ W Q
_ r tD w CO )) N CJ 0,0 N 0,9
) �/ g C) C� `b'
fO n)O 8 S n O K) N r r S -II-- CO tD O C] O
z T@ N p fO N O r N O Q�') O C)r 0 0 CD O n CO tO C) N O C9 )I)
ce ._ O) IN O CD Q O O O)n 0 .- Q 0 O N f0 CC) N CD
W . • n CO (� CO B COCO N n O.. OC CO n . .- C) 07 CO O) Q
• 5 - N U } Z N n N ^ n
LL 0 0 u. m
Cl) Q)N
O l0 10 O
I- U 7 N
U O
0
w O N
h N R
C m N w
O } O
E w w
t
CO
a
O CO Q§ § Y) C.) CO O r tl Q n Q 0 ' Cf C') CO O O
CDhNSo M �NN
3 N� rn
v mN 0 c i) CO n C N 000, 3 .-
O . co_ Q CO n U COQ C O n)n
QN?
O V C
= U. m
U.
N vN
CO d a U CO
L0 o a v d 22
CO V O C �0 -`A U �' rC D
y d 2 Pd O o m U A
a > a m L y '. as cr v o g))
yy LCC � g c Lp y On LL O U O �_a, „ d w F C) 'O 0 8,70 a 2 5U
Uo8 - S " 'a i 6 ' E m c -9 00 5 2 C Cl)
fi T 2 j a L n o c cc d 0 z a y 2 2 w R ti w 2 15
CIU �i caQuF yu w 00288a N0 w ^a S
8E A L D at
U c' F c C c E i r E m j I § C d ain 0i 7. A 2
c C CI d `y y _ ¢ E CC �) _ L n
N g f0 C � a Q a N L t-O "M w N N O Am N 10 N J C TC '- 61 C1 2
>- )t U z 2 0 0 0 Q a O- w w w w w a=LL 0 f- w z z 0 0 0 w m D z » > a a
pp y O N O a O O cC O LL W g O N O
J t') M Q Z 0 0 0 J O O O O Z U O f') g
p p z p N O 8 8 g g
N Q 0, 0000 pp- - > E EE Q o 0 0 o w aS c Nn nNt7 S§ )Dr gm
N 8 N N O p O O O _ _ p
Z Q 8 N 8 C u) 1 O ! Off)O O 7 u) t'J 4) )O N m 0 O O O 6 ,0)O rA N N ul to
J J w
f 0 w v Q Q Q Q O R OO O J v) m F v) d d
,- ,-
I- . Z u`°) u`D`) v`O) 4 K ID
O LL O J r`Di) ")
o w 0 < ~ w ~ a
C.
m W ~ Q Z C.
Da-
0 o a Cl) m w
co
0
cu
0 N c
N p c d
N N rd E
d
O CI =Z E
C m '"
ET
a:, E .1 Z
y
cot v a C n
to U m 4
C y 2 8 tv
y y) 0 C y
to 'i m 5
t0 CI $ U
6) t O
O V g II
tg
m a
8< 888a' m ' 8 8
CC C `^ 0 0 0 O N O O
y g F a ▪ —0 m tT r o
c(0.)
r0 l': .- O tocsi to NC N
m
U u
c a CC C 1G�oApp o N O • N N O O
A r N• coC)O coC) N N
C) Q 'Af0 y g `- -Q N C
E m N 7_. "- N 4.
CO
tv
O pp
0 8 ' 8 8 ' N o 0
_ ru rnyp_ o 0 0 0
A N g CO� N U'I 7
a, y ` N !� co co
y U t, t,
ca
C
o• ': R. 888CO
_ US N 8 8
cc r 8 N N c^ O O O tT O co-
c.
W _ 0 0 U N '0O CO IO N N
N >
J O w m
• Cl) C)CV
O to -0O
} 0 7 N
F . CO
0
to N A
0 m N tb
O LL O
E w
t
CO
a
0
CC CCOO ON N
as, O
N O're CC h
O - O C) N N
aN O CO )A
0 N
C U. CD7
01
CO C
h 'a
y d
y 5 y E Q
N
GVS V a
N
le 75 b b Laa a 1— c�
O
y}; GT
W C 3 w O 1.N w O
ask (
F aat- 2ccw> O W Cl) 0 J
d C8 8CCCC 88882 )-
. N N 1 N CD CO a I- a
O0 p o
z N N vC) 8 CSC))o �.)N fA W OO 0
wQ J a oo J
s0 a x c a
U
FO U
Resolution No.2020-13
127 of 214
CITY OF VERNON
FUND 056 - GAS
DEPARTMENT 5600 - GAS
SUPPLIES & SERVICES
2020-2021
Account No. 500230 -Generation Expense
Detailed FY2020 FY2021
Name Description Budget Budget
AQPv1D CA Air Resources Board Annual Fee 40.000 60.000
40,000 60,000
Account No. 520000 -Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 American Safety Services Safety Equipment for Street Application 3.000 5.000
2 Home Depot Necessary tools for warehouse 15.000 15 000
3 City Garage Various Supplies 1.000 1,000
Service and meter installation supplies, including concrete, regulators,
4 Various Supply Vendors valves, pipes 35.000 125,000
5 TBD Street Traffic Control Safety - 10,000
6 TBD Steel Plates/trench and shoring - 50.000
90.000 206,000
Account No. 540000-Uniforms
Detailed FY2020 FY2021
Name Description Budget Budget
1 to be bid Flame Resistant Uniform 3,500 -
2 to be bid Flame Resistant Rain Gear 3,133 -
3 Teamsters&Shoeteria Safety Toe Work Boot 750
7,383
4 of 8
Resolution No.2020-13
128 of 214
CITY OF VERNON
FUND 056 - GAS
DEPARTMENT 5600 - GAS
SUPPLIES & SERVICES
2020-2021
Account No. 560010 - Utilities IT
Detailed FY2020 FY2021
Name Description Budget Budget
1 AT&T Minimax units: #of customers x$20/mo x 12 mo/yr 6,000 6.000
2 Verizon Wireless Telecommunication Charges 1,529 1.529
3 AT&T CalNet2 Telecommunication Charges 4,409 4.409
4 COV IT Network Cabinet - 1.000
11,938 12,938
Account No. 570000-Vehicle Expense
Detailed FY2020 FY2021
Name Description Budget Budget
Vehicle gas usage&maintenance service Safety upgrades to vehicles
1 City Vehicle (light bar, fire ext.) 17.000 20.000
17,000 20,000
Account No. 590000 -Repair& Maintenance
Detailed FY2020 FY2021
Name Description Budget Budget
1 TBD Distribution Valve Project 15,000 15.000
2 Advanced Batteries Systems General Supplies 3,000 3.000
3 to be bid Reg Station SCADA upgrade 50,000 5.000
4 to be bid Gas pressure monitoring alarm maintenance 20,000 -
5 to be bid Railroad/Transmission Markers 15,000 -
6 To be bid if necessary Gas pressure monitoring alarm for Distribution and trans line Comple 15,000 -
7 To be bid if necessary General Building new Carpeting 15,000 20.000
8 TBD Painting Steel Service(CP)Farmer John 20,000 20.000
9 To be bid if necessary General Building new AC 15,000
10 Home Depot General Supplies - -
11 Craig Welding&Supplies General Supplies - -
168.000 63.000
Resolution No.2020-13
129 of 214
CITY OF VERNON
FUND 056 - GAS
DEPARTMENT 5600 - GAS
SUPPLIES & SERVICES
2020-2021
Account No. 593200 -Professional Services Legal
Detailed FY2020 FY2021
Name Description Budget Budget
1 Legal Gas Fund Legal Services 15 000 15.000
15,000 15.000
Account No. 595200-Professional Services Technical
Detailed FY2020 FY2021
Name Description Budget Budget
1 Corrpro Corrpro for Cathodic Protection Annual Survey& calibration for rectifier 15.000 5.000
2 To be bid Natural Gas Contruction & Repair Support(RFP Process) 150,000 300.000
3 To be bid GIS Service(license&device)for USA Dig Alert 10,000 10,000
4 Energy World Net 00 Platform 3.500 3.500
5 MCS New rectifiers for each regulator station 20.000 20.000
6 To be bid Financial Services& Business Development 50.000 150.000
7 Bob Tyner PHMSA Support and Expertise 20.000 30.000
8 To be bid Transmission Pipleline Assessment(in-Line Instruments/Pigging) - -
268,500 518,500
Account No. 596200 -Professional Services Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 TBD Janitoral Services 18,000 18.000
2 To be bid Cost of Service Study and Rate Design 140.000 65.040
Engineering services to produce Detailed Plans for Major System
3 TBD Modifications - 40.000
4 Dewey Pest Control Pest and Rodent 2,500 2.500
5 Security Network Inc. Security System Services OE Clark 1.000 1.000
6 Brad Bean or TBD System Modeling 15.000 15.000
176,500 141,540
Resolution No.2020-13
130 of 214
CITY OF VERNON
FUND 056 - GAS
DEPARTMENT 5600 - GAS
SUPPLIES & SERVICES
2020-2021
Account No. 596600 -Books & Publications
Detailed FY2020 FY2021
Name Description Budget Budget
1 TBD Public Awareness Publication-Newspaper Periodicals 5.000 5.000
2 To be bid Customer Outreach Promotional Materials 10.000 5.000
15,000 10,000
Account No. 596700-Training
Detailed FY2020 FY2021
Name Description Budget Budget
1 TBD Simulation Training Facility and Equipment 20,000 45.000
2 FLIR IR Camera Training 6.000 -
3 CAD Training 8,000 -
4 TBD Training/Certifications/Operator Qualification 55.000 60.000
5 Industry Conferences 5.000
89,000 110,000
Account No. 596706 -VPU Credit Program
Detailed FY2020 FY2021
Name Description Budget Budget
1 Measure R VPU Credit Program 401.006 401.006
401,006 401,006
Account No. 790100-Operating Transfer Out
Detailed FY2020 FY2021
Name Description Budget Budget
7 of 8
Resolution No.2020-13
131 of 214
CITY OF VERNON
FUND 056 - GAS
DEPARTMENT 5600 - GAS
CAPITAL
2020-2021
Account No. 900000 -Capital Outlays
Detailed FY2020 FY2021
Name Description Budget Budget
1 TBD Customer Connection Costs(Assumes 10 customers costing $26.000 each 260.000 240.000
to connect)
2 TBD Loop over 26th Street Bridge 600,000
3 TBD Alter transmission line for clock test/hydro test(if required)
4 TBD New Regulator Station (s/w)
5 TBD Crew Cab Full Size Construction Truck 125,000
6 TBD Regulator Stations Protective Ballard's (Bandini) 80,000
7 TBD Minimax Metering Instruments 60.000 30,000
1,125,000 270,000
Resolution No 2020-13
132 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
055.7100 CUSTOMER SERVICE
A B C C A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
REVENUES S 184.183.827 S - S 182.445.209 S (1.738,618) S 1184,183,827) S 182,445,209
EXPENSES:
SALARIES S 256.716 S - $ 351.079 S 94 363 S (256.716) S 351.079
BENEFITS 132.024 - 184.687 52.663 (132.024) 184.687
SUPPLIES/SERVICES 8.848.257 - 368.800 (8.479,457) (8.848,257) 353.860
TOTAL EXPENSES S 9,236,997 $ - $ 904,566 $ (1332,431) $ (9,236,997) $ 889,566
CAPITAL S 110.000 $ - $ 120.000 S 10.000 S (110.000) S 120.000
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Business 8 Account Supervisor 0.75 S 107.736 S 117.659 S 9.923
Utilities Customer Service Representative 2.00 142.980 145.127 2.147
Customer Service Representative.Senior 1.00 - 69.330 69,330
Overtime 2.000 2.000 -
Payout(vacation and sick excess tours) 4.000 16.963 12,963
Stand-by -
DEPARTMENT TOTALS 3.75 S 256.716 S 351.079 S 94,363
N
es sr
o`o N
N m
O-
z
c
0
i
c
o 0
o: E
E
0
U
00 V WOO ' N ' M Q) o O) 0) N ' N 000000 ' 0
m MOW * t,. WOO M 8n (ONO) CO 000000 0
OS N N V O) CO .- N t` C'') 0 0 000 WO 000000 CO
Me (0 OO (4 M co NON * O)OU) O O OU) o M
V0 2 Woo O O) (M() co a O N . M m M O) o (0 O O M Co)
, u � N- v-
C 0 V ^ v N M N
— 0
4,
r
C
47 0 N(OO V ' O) ' (` �P '7N (O WO 00000001�
p
N '7 1�
N (O M (O ee�� ((pp O N N O) N N 00000
C O 0 U) U)
m (O (A V N 00 ODD O O (OOf� nU) t` 0 000NOOONN
(p OO_ V o M c.5. . ., M v(O (Ov N WOO O) O1O0 (O (
O Q 0 0 U) OO) 0 ONO N .M.. U) v� M 0 WO 0 V
Q m O Q) O) N WD ClN N.. ..i �.
O V V•f * M `� V v WO WO
p C p h `-' c0
O —
O 1
•C h O) c0 m ' (+) ' " col
O) ' M M O) ' M O ' ' O O O O I�N
4) N o U) V N U) N. N (O U1 0 0 0 0 0 o o
O y 0 co U) n co CO N M 010M CO. 0 WOoON V
a) Q o co O) N V aa V .ell O) N N (O O M (O N N U) COQ)
` o ` (OIL) O (O m P) N O) N N U) .- m or-
O U V o N N M is V V
E co N v N — (0 (0
0
— p
Z N
p = _ o Wo V WOO_ ' N ' M O) (0 QpO) On ' t` o00000O ' o
Z U tN O) U) Wo Is 000 M ' 8 N 00, 0 00 0 O o o 8 8 0 o
..' V t- N — V O) W0 r-_N i N C O 000 (O 0000 O 0 co
m D m N N 1), 7OON M 17 U) N (ON O) O ([) 1 O0 O (f) o1) o
W C p CO UN9 OWoo CO O) (Mn 11)v ON < My M oWo * O OM CO
r+ Cl O � �
IL. LL ID0 W m V U) V N M csi
O a c)N
U o N O
0 0 u
e� m N dt
ts } O
LL
C LL
0
E U) U) O V ' O) ' M 1,i N 0 (O o V N ' V 0000000N n
t _ N (O M U) V (Q O N 0 N Q M O N N 0 0 O O Q Q 0 (O (O
O CO U) V N CD wr- 00 O (O c� h 1� (nh 0 0003Nc..) c.) ONN
a N �, OOvco M M (O M old (O (M N 6d O O (Ao (Oao
Q0 Q } ' U) O O) O O N 00 N M U) N U) M 0 CO CO U) V
0) O) N o M .- N — N N ,- ,- V (O
V V .— C' V o 0
U. m N co
U)
O
C
7
LA. 0.
E
O
0
(C N
U
U m 0 o F- F
W U (di (. m
W d N co E N C) c U E W
U a) (nEEo (o = ? n co U
5
N 7 C « O
W60)
W0v' < <C`f mE wad a0R w `° w aN
O yy X N o
W O C O O (0 re coo U C to m H C) U (0 W N W co .0 06 •- N N
W E c H 0 C) co y c V W_
� OoUUa �!VyVy¢� a) W C.cD CO C = m dj < ELL > a� =) f0O) > SDO.
ZN < M6W W F! v' Ow CV) V) Q x ELLU W W(nm5waF- F > m
W V U) > ONOU) 0000m to N
W ON (Or O O W N N (ONM (po N0000000 (O J
0 O O •- M000 a' W O O O f 0 0 0 0 4 W O M o .- O O O O Q
a' C Z O O O O O O M O) J K 0 0 0 F- LL 0 0 0 0 F- J 0 0 0 N (C)
O O O O o 0 0 0 Q U) U) U) W o 0 0 o O a N M 0 00) Oo) O) O) O) O
a n W (n (n (n (n (() o o- o Q J O (�
W W v v V v V V V (O O Q I- tZ F- ? (n (n (n (n (n (n 0 F-
p o m F- U) m Cl)
(1 o
o N O
0,N O 0))
O
0
z
C
0
N
o C
O
c E
E
0
U
cc o . 0
a> 0 (D 0 o
co0 VI O O
m asa) O O
0
V U U
C 0
— p
C
dE n o 0
r0
U N Q1 O O
vsQ f0 (C) (O O 0
Q U a) N
0 — O
a)
U•_
D O o
0 CI O O
a) 0 o 'Cl' O 0
U
COQ l0 l0 N O O
L 0 ` M
a) U U U M
E C 006
0
Z (n
0 7 — co O . O
Ts (D z V O 0
(0 O 0
Q' /0 O N N CD ° a O O
Ul C Q O U (N./ '0 0 r
as N } 0
LL LL o O LL 07
Li
>- N
0 o o w
O CV ft:
O C.)r m N d
N. } O
C
a)
E
_ N. 0 0
R o • a+ 0 0
Q c ° (c o 0
0 Q r n
N
1.0 LL CO T
U)
O
V
C
7
LL
N
co
w r
0_ 0
5 U
CC 0 0
w N C cocow N 7
re ct a0
w
O 5 To 0 1- Q= Q
O w as
w 0 a U o o O
x o o
CC 0 J 0 0 0
esr te' H a F
111 o O 0 0 -
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 7100-CUSTOMER SERVICE
SUPPLIES&SERVICES
2020-2021
Account No.520000-Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 Staples.Office Depot.etc. Office supplies and utility bills stock. 8.000 10,000
This would include all various types of Envelopes for utility billing
(Regular.Final.Special,Non-Window.Windows.Self-Address)Postage E.Ink
S 8.000 $ 10.000
Account No.530030-Bad Debt Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 Per Financial Audit Requirements Write-off on uncollectible accounts 100,000 100.000
This include Electnc.Water&Gas Services accounts that have unpaid their utility account
either by filing for Bankruptcy.skip town or unable to pay their bills
5 100,000 $ 100,000
Account No.560000-Utilities
Detailed FY2020 FY2021
Name Description Budget Budget
3 phones-Sprint/Nextel(Anthony,Victor&Cust Svc)@S20.00 per mo per line 560.00 x 12=57 800 800
Cellphone service budget transferred to IT Department 011.9019 $ 800 $ 800
Account No.590110-Repairs&Maintenance IT
Detailed FY2020 FY2021
Name Description Budget Budget
1 Pitney Bowes Maintenance Agreement for Pitney Bowes(Mailing Stuffer):Service fee Increase 4.200 15.000
Added 10%increase from last year since we haven't received new invoice yet
2 Advanced Utilities CIS Infinity Annual Support-cost of Sery increase 50.000 50.000
3 Itron Mv90xi Annual Support 20.000 20.000
4 Icon MVRS/FCS Annual Support 15.000 15 000
$ 89.200 5 100.000
Account No.595200-Professional Services Technical
Detailed FY2020 FY2021
Name Description Budget Budget
1 Itron Mv90w Maintenance&Support software for time of use programs(big consumers of power)Software n 20,000 5.000
Maint.&Support software for regular electnc.water&gas meters programs&handheld
2 Itron MVRS devices 20,000 20.000
3 Advanced Utilities Onlline billing CIS 110.000 110.000
4 Temporary Employment/Staff Temporary Staff/Maternity Leave(6 mos) 30.000
$ 180,000 $ 135,000
4 c'
Resolution No 2020-13
136 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 7100-CUSTOMER SERVICE
SUPPLIES&SERVICES
2020-2021
Account No.598500-Travel
FY2020 FY2021
Type Name Budget Budget
1 Training Travel lodging transportation.meals 5.000 8,000
$ 5,000 $ 8,000
Account No.596700-Training
FY2020 FY2021
Type Name Budget Budget
1 MV90 Software MV90 training software 3.000 5.000
2 MVRS Software MVRS training software 1.000 5.000
3 Customer Service Training registration.webinars.scppa training.APPA.Fred Pryor.vanous training 5.000 5,000
S 9,000 $ 15,000
Account No.596706-VPU Credit Program
FY2020 FY2021
Type Name Budget Budget
t eas;'. R VPU Credit Program 8.456.257
S 8,456,257 S -
5 of 7
Res^l sn\.^.2223.'..3
137 J2'4
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 7100-CUSTOMER SERVICE
REVENUES
2020-2021
Account No.441001-AB1890 Revenues
Detailed FY2020 FY2021
Name Description Budget Budget
1 AB 1890 Rev. AB 1890 Revenue Projection 5.256,265 S4.880.798
$ 5,256,265 $ 4,880,798
Account No.450010-Sale of Electricity
Detailed FY2020 FY2021
Name Description Budget Budget
1 Sales of Ecctdc,ty Sales of Electricity Revenue Projection 174.910.565 175.168.254
$ 174,910,565 $ 175,168,254
Account No.450012-Discount of Sales
Detailed FY2020 FY2021
Name Description Budget Budget
asocuot of Saes Defaulting to FY2014 Trend for the remaining charges (1,204,430) (3.912.188i
Which comprises of TOU-I 41%,Voltage Discount 52%,ED Discounts-6%Added Facilities $ (1,204,430J S (3,912,188)
less than 1%
Account No.450031-RPS Pass-Through
Detailed FY2020 FY2021
Name Description Budget Budget
1 Green House Gas Implementation Net Pass-through amount of RPS implementation and A832(GHG)implementation cost.
1.303.849 3.451.972
$ 1,303,849 $ 3,451,972
Account No.450016-Energy Cost Adjustment
Detailed FY2020 FY2021
Name Description Budget Budget
Energy Cost Adjustment(ECA) The Energy Cost Adjustment(ECA)is based on cost of fuel,gas used for generation at MGS
1 and embedded cost in purchased energy. 3,898,254 2,531,410
$ 3,898,254 $ 2,531,410
Account No.450301-Special Charges
Detailed FY2020 FY2021
Name Description Budget Budget
Special Charges Defaulting to FY2014 Trend for the remaining charges-Rev.from computerized Late&
1 Notice of Call Fees 103,863 103.863
$ 103,863 $ 103,863
Account No.600910-Other Income
Detailed FY2020 FY2021
Name Description Budget Budget
1 Other Income Defaulting to FY2014 Trend for the remaining charges-Consist of Ch.11 or 7.collections. 221,101 221.101
$ 221,101 $ 221,101
of 7
Resolution No.2020-13
138 of 214
CITY OF VERNON
FUND 055 - LIGHT & POWER
DEPARTMENT 7100 - CUSTOMER SERVICE
CAPITAL
2020-2021
Account No. 860000 -IT Equipment&Software
Detailed FY2020 FY2021
Name Description Budget Budget
Metering software needs to be updated-Software needs to be
1 Mv90 Software updated to a newer versionKey accts - -
Actively looking into new billing system City-wide with COV
2 New Billing Sys. Finance 100.000 110,000
3 Dell Utility Billing Server Upgrade 10.000 10,000
$ 110,000 $ 120,000
7 of 7
Resolution No.2020-13
139 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
055.7200 ENERGY MANAGEMENT
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Incr
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES $ (48,410) S S S 46,410 $ 46,410 $
EXPENSES:
SALARIES $ 35.912 $ - $ 39.220 $ 3,308 $ (35.912) $ 39.220
BENEFITS 13.624 - 15.005 1.381 (13,624) 15.005
SUPPLIES/SERVICES 1,100.000 - 715,000 (385,000) (1,100.000) 715.000
TOTAL EXPENSES $ 1,149,538 $ - $ 789,225 $ (380,311) $ (1,149,536) $ 789,225
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Business S Account Supervisor 0.25 $ 35.912 $ 39.220 $ 3.308
Overtime - - -
Payout(vacation and sick excess hours) - - -
Stand-by - - -
DEPARTMENT TOTALS 0.25 $ 35,912 S 39,220 $ 3,308
C) V'
O N
NO O
N O
V
O ,- y
Z C
c 0
o E
o E
o 0
a U
CL
' ' co N O N 0) 0) to O O ' ' O O to
Na) 0, CO Cy) N CD O O O O O N
a) N co to N (D CO to O O O O O N
C CO, a) M O co — N - V- O O '- (O
C cu
u V u CO N n
t C 0
c6
a
a) CO f` 1.0 N V 6) a- v ' O ' ' 0 0 CD
d o a1 Q) N CO to (D O O O N
y 0)
< IV (0 O (o O U) to O N M O O O O
al V N (..." v O c) O V
E m U d
CI) C 0 ....
C)
cC
C O 0 (O N O coCO O ' ' ' 0 0
to to O co V CO O O O
N N V f-- to co M co O O O C')
Q m (D co N C) - to O tf) O
>' d d V V - O Co co
Z C) v u U a c
O a) = c 0
Z C cv _
Q' W ill N
W ' ' co I- O I� a) a) to 0 0 ' ' O o to
N CO CO Na- - (D O O O O O N
CD O( I; (D to N (D 00 Lc) O O O O O N
O C3) N a . co csi O co 'cri 1- N . .-- O O ,- co
a -0 0 U (V '0 CD N I,-
H LL m
CO
U
0
0
N
O
ti N
N CO)
C m N m
a) r o
E LL w
W
c6
a 0 0 I,- to N V a) a- V ' O ' ' O O to
C.) N CO .- O .- N N O O O ()
Q O ca to- 0) O) a) N 00 to (D Oci O O to
oi
N C V N CO �O N - O O O V
to Q N -6 O
LL m
C (y
3
LL
a)
To
-
a
0 ca cc
N E
N
EZ wO`
o
w )) E o a n
c > t w
Q o d o a c a. a c >c
U)
Z u O x N o d °' W
CC n a W � � � CI) N , mom x
>- `m m i re - a Q U U 0_ > m � U) N
0 o m (u < m � U w > o m
cc (n V) U) J a LL Z w cn a` H C/O) d J z
z w O N a o 0 o w W a w
w W N N o o 0 0 0 m U) a 0-
2 o j M W O o < H 0 CD CD < W 0 0 0 0 o V) W
Q. O Z O - U) to LL (o (t) to F J O N to N I�D C0 J J
Q � W < 0 W 0 0Crna(0) CC)) aa)) < <
w t� w v Q I- Z I-W j (n to to to to 0I- I-
0
CI o Ce Cl) 03 V) N I-
Resolution No.2020-13
141 of 214
CITY OF VERNON
FUND 055 -LIGHT & POWER
DEPARTMENT 7200 -ENERGY MANAGEMENT
SUPPLIES &SERVICES
2020-2021
Account No.520000-Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 Various Customer Marketing Outeach Supplies - 15 000
$ - $ 15,000
Account No.596200-Professional Services Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 Energy Audits Vendor for Energy audits-Supports Public Benefits Programs- 100.000 100 CCC
Res.#7511 Assembly Bill(AB1890)
Requires COV to offer energy audits free of charge per request by customer
Having most interest for the fiscal year
$ 100,000 $ 100.000
Account No.596500-Travel
FY2020 FY2021
Type Name Budget Budget
$ - $
Account No.596701 -Solar/Photovoltaic Rebate
Detailed FY2020 FY2021
Name Description Budget Budget
$ - $
Account No.596702-Public Benefit Program Rebate
Detailed FY2020 FY2021
Name Description Budget Budget
1 Customer Incentives This offers customers rebates for replacement 1.000.000 600 000
for lighting.motors&energy efficient equipment
This program is very popular with customers
and the demand is very high
This supports COV Public Benefits Programs
AB1890 Res.#7511-Will be adding EV Charger program
$ 1,000,000 $ 600,000
Resolution No.2020-13
142 of 214
CITY OF VERNON
FUND 055 - LIGHT & POWER
DEPARTMENT 7200 - ENERGY MANAGEMENT
REVENUES
2020-2021
Account No.450035 -Solar Rebate
Detailed FY2020 FY2021
Name Description Budget Budget
Solar Rebate Solar Rebate 357KW X 1.98W/60 months
357,000 watts X 1.95 W=9696,150/60 months $ (46,410) $ (46,410)
Resolution No.2020-13
143 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
055.8000 FIELD OPERATIONS
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
EXPENSES:
SALARIES S 692.033 S - $ 703.244 S 11,211 S (692.033) S 703.244
BENEFITS 245.899 - 260.123 14,224 (245.899) 260.123
SUPPLIESISERVICES 510.228 - 512,728 2 500 (510.228) 512,728
TOTAL EXPENSES S 1,448,160 S - $ 1,476.095 5 27.935 $ (1,448,160) $ 1,476,095
CAPITAL 536,000 - 687.000 151.000 (536,000) 687.000
Salaries Salaries Increase
EMPLOYEE TITLE FTE Proposed Proposed (Decrease)
Electric Operations Supervisor 0.95 S 160.018 $ 166.434 S 6.416
Electrical Test Technician.Senior 1.00 132.177 137,469 5.292
Metering Technician 1.00 121.407 126.207 4,800
Metering Technician,Senior 1.00 151.031 157,079 6.048
Overtime 31.200 31.200 -
Payout(vacation and sick excess hours) 35.200 23.855 (11.345)
Utilities System Operation Premium(USOP) 1.000 1.000 -
Stand-by 60.000 60.000 -
DEPARTMENT TOTALS 3.95 $ 692,033 $ 703,244 $ 11,211
U)
0
N
N @ U) ID
Co' N o6 W UU) W @ c
N O c 0 c
No d co C N o
@ C U) a) W @
O ,- @ c E
Z > y .% o c o
c 0 d E E c @
0
d > d @
j N
O O
cn N d LL O. W p -.
D
N L N CC o
0 U N@
to jr- E > 2E al
a, 2 ac E W as aL
E
E Tod 'aT o
() _ d C tD rn`'
d C U
@ O A @ Oa C
16 a C R
). vcn, U a y O rn 0 d
7 c d
a m DO c o .� m
a y o rn a) > c V y
C 0 .c 0 W m O d .c S
c@ A t0 c 0 r 7 V1 `O.
.O U CA15 _y @ rn C 2 C C @ O
E • ° �€ Eo m cy dm o'm
mmco o- c0)Q0' Ua .rn oc —Oyc E .
0
0 y a�i o rn rn`m 'Ern rn u _ �.y 0 0
C 0) E o.0 'c N @
C Om E9 do .c tU)) cO ad
0 C X O N 0 (` N a) 0 @ j a) d
E O a)< 02 2 1- 5 20 0. in u, CC E
t(6 ((]CON 0 Y 0 r Q N C)S O6)S S S 0 0 0 co on
T O S
O. m 4) Q N N )�.—'— '- M 0 M 0 0 0 0 C) O N CD CD
Q) y a) 0)M C) M(0 O O O CCO O O O O N 0 N C.
Q mU m
@ ` 0 en M 0 N h.e-CD N I-1- U).-N N N(0 7 0 et CD CD
Nee
C
m
O EO
w
2
m O M OM N M�rn "'O 1�00 0 00 ' O OF- O ' O O
.1. CD C C)M N O CI0) el C) COO CDO O O O 0 N 0 0 0
0 n CD N CDN M O CO M O C)O O O 0 0 0) N O O
.a ry) 0 N N) N Q O(O O 0 0 0 CD 0 O N O aO ;(CD (O
Z m M S CO ��� v 7_) I 0: )_.
Q @N CO
OLL _ 47 � U
Z a « _CO
W13,..
LL C O 0
> O« N , , el ,O 0. 01 N 11 O S pp v3C 1� N N co. N D)
yJm N a) N
0
, - N NN.
Q ' ,- N
Vo Im
0 E00
Do
..
c
m N N O M M 1�M O N 0 0 0 O O m N 0
E 0 rn O� (()NC)N M O rn000 00 S N 0) O S
1 (O v N N (')O C)O O O O O O (e O O O
Oy 4f OO M C) M(O O C O'- 0 0 0 O O O N coN N
M el Cr)0 N N e-(O ,-e— 0 e—N 0) N CO ? N
CO S Op
0. 0 N 0 (o n N N U) Y (D
Q u.m
b
U)
o
C
U. 0 0
M N 0
} O
LL LL
00)< S CM) N pp R(l 0)CI M S T S S S O O S N CD 0 0
O O N O (OM0 CO MO M O 0 0 0 0 (O N 0 0
N yN ):C) N Y O 0) O O O O O O (: O aD (O D7
M 0) CO r Q ,- 1.0 N 0) N CD M pp M M
Q N c, (!) CO N N 0 O (O (O
(L m
@
O `)
t
2 rO a)
N ( `
U
N A > 0 @ c c.2 W f0
Z .E 'E y m d y 0 ep va
rn W r 2 c W m 5 c T
Q� moo_ O ta m r ,aag 2 c w y d
W aid co N E c r u) (0 d € m 0)(0 (+C H c CI) C a 0
c"c .cw d H ao d dZ'm 'm O) d'c W O o= J
0 m m @ E '- (0 U a'- ==t O. 0. RI. J r w a Q
m @ @ N > 0 c - a) U) d @ F
1-.:c) DC) (ng =LLZ (n> »>� s0 r� as i �0 a
O N O Q O O O W W 7 W Q
W LL Cl)0 O O O) 0 0 0CD CO N O. U
J y N N N J (0 O O O O_O O O_O 0 J X ILI Op O J
I-O EE E. S S F 1 S S S I_ J S S So SS QOQ S N ^ 4 J Q O S r
alOD O w O a N v w(0 1-- 3 co CO CD(o) O Q r m S O
y� F z r n. ,00 0(000 t0(O (O(O r r 1mrn r
O o U m N Or U
Resolution No.2020-13
145 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 8000-FIELD OPERATIONS
SUPPLIES&SERVICES
2020-2021
Account No.520000-Supplies
Welled FY2020 FY2021
Name Description Budget Budget
1 City Warehouse Supplies Jandonal Supplies-Poor sex.toffee.napkin,het paper.soap,ect 1,061 1 061
2 Staples.Office Depot Misc department and o1Rce suppies(timing birders.dividers.writing utensils.notepads.etc 1 9.270 9 270
S 10,331 S 10,331
Account No.640000-Uniforms
Detailed FY2020 FY2021
Name Description Budget Budget
1 Metering Group-Employee Uniforms-To be bid Flame Restistant Protective Gear.Safety Boots and Vernon Public Utilities Standard Issue 5 000 8.000
2 Substation Group-Employee Uniforms-To be bid Flame Restistant Protective Gear,Safety Boots and Vernon Public Utilities Standard Issue 4 000 2.000
3 Electric Ops Supervisor-Employee Uniforms-To be bid Flame Restistant Protective Gear,Safety Boots and Vernon Public Utilities Standard Issue 2 000 1,000
(Increase per person to comply with Eng Arc Flash Hazard
Potential Study)
11,000 11,000
Account No.600000•Utilities
Detailed FY2020 FY2021
Name Description Budget Budget
1 Tnlliant Time of Use ITOU)meter connection charges 22 660 22 660
2 Interdepartmental Billing Fiber Optics 28 737 28 737
S 51,397 S 51,397
Account No.660000-Utilities IT
Detailed FY2020 FY2021
Name Description Budget Budget
1 Verizon W'eess Telecommunication Charges 10 OCC 10 000
S 10.000 $ 10,000
Account No.670000-Vehicle Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 Cdy Garage Substation.Metenng&Supervisory Vehicle Maintenance.Fuel&Equipment 20.000 --_--
20,000 20.000
Account No.590000-Repairs&Maintenance
Detailed FY2020 FY2021
Name Description Budget Budget
Technical calibration,technical analysis. Substation and Metering equipment calibration.certification and analysis including TTR.
1 certification and safety gear suppliers DGA,High Voltage PPE 30,000 30,000
2 Technical Safety Vendors Safety Items Replacement and Repair.High Voltage Certification 20,000 20,000
3 Competitive Bid Substation Equipment Vendors Replacement/Contingency Substation Maintenance Parts 110,000 110,000
4 Competitive Bid Test Equipment Vendors Substation Test Equipment Purchase or Rental 25.000 25,000
5 Competitive Bid Metenng Equipment Vendors Replacement/Contigency Metering Maintenance Parts 50,000 50,000
6 Weidmann Dissolved Gas Analysis(DGA)and oil quality test for 30 transformers 15.000 15.000
7 Battery Bank Battery Replacement Maintenance of Vernon.Leonis,Ybarra Substation 40,000 40,000
290,000 290,000
3of5
Resolution No.2020-13
146 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 8000-FIELD OPERATIONS
SUPPLIES&SERVICES
2020.2021
Account No.590010-Repairs&Maintenance IT
Detailed FY2020 FY2021
Name Description Budget Budget
1 Applied Metering Yearly Rig Certification 5.000 5.000
2 Vendor Support Substaticn/Metenng Systems Support 13.000 13.000
3 Stancill Stencil Recording Maintenance 2.000 2.000
S 20,000 S 20,000
Account No.596200-Professional Services Other
Event FY2020 FY2021
Type Name Budget Budget
1 To Be Bid DER Consulting 25.000 20 CCC
2 To Be Bid Smart Meter Consulting 15.000 20 OOC
3 ESCI OSHA safety consultant 20.000 20 00C
S 60,000 S 60,000
Account No.596700-Training
Event FY2020 FY2021
Type Name Budget Budget
1 Sweitzer Engineenng Laboratory.Infrared Certification Substation Technicians 15 000 10,000
3 EUSERC.Distributed Generation&Solar.AMI.DER Metering Technicians 15 000 15.000
3 Hazwoper.OSHA Safety.Utilities Operabons Trainee Development Electric Operations Supervisor&Staff 7 500 15 000
S 37,500 S 40,000
40'5
Resolution No.2020-13
147 of 214
CITY OF VERNON
FUND 055 - LIGHT & POWER
DEPARTMENT 8000 - FIELD OPERATIONS
CAPITAL
2020-2021
Account No.900000-Capital Outlays
Detailed FY2020 FY2021
Description Budget Budget
Time of Use Revenue Meter Upgade 2G to 4G(security issues&no future support for
2G.ability to disconnect single phase meters remotely and can transmit gas&water
1 meter signal for remote reads) 150.000 200.000
2 Spare 66kV circuit breaker parts-Must have spare parts in case of failure. 20.000 100.000
Spare Capacitors and fuses-Experienced capacitor issues due to failure and avian
3 interruptions 10.000 25.000
4 Substation Vehicle 50.000 -
Substation Yard Replacement Lights-Safety issues and weather breaking down
5 fasteners - -
6 SF6 Gas Leak Detection IR Camera(to proactively detect leaks(Aliso Canyon)
7 Substation Replacement Vehicle(L1012 is 18 years old&PD surplus) - -
Substation grounding improvements&rock replacement(Safety per ground grid
8 study) - -
9 AED 6.000 12.000
Replace deteriorating chain link fence Soto Yard South.Leonis Sub North and South
10 plus entry gate.Ybarra Sub 100.000 100.000
11 Switchgear/motors/electrical components at well sites 200.000 250.000
$ 536,000 $ 687,000
Resolution No.2020-13
148 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
055.8100 SYSTEM DISPATCH
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
EXPENSES:
SALARIES $ 1.888,740 S - $ 1,907,683 S 18.943 $ (1,888.740) S 1,907,683
BENEFITS 695,700 - 713,185 17,485 (695,700) 713,185
SUPPLIES/SERVICES 797,803 - 825,214 27.411 (797.803) 825.214
TOTAL EXPENSES $ 3.382.243 $ - $ 3,446,082 $ 63,839 $ (3,382,243) $ 3,446,082
CAPITAL 340,000 - 65.000 (275.000) (340.000) 65 000
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Electric Operations Supervisor - S 123,679 S - S (123.679)
Electric Operator(5) 3.70 557,282 450.124 (107,158)
Utilities Dispatcher(5) 4.25 610,015 651.537 41,522
Utilities Dispatcher,Senior 0.85 - 106.001 106,001
Utilities Operations Manager 0.85 143,174 156.360 13,186
Utilities Operations Trainee(3) 2.00 69.990 149.833 79,843
Overtime 250.000 250.000 -
Payout(vacation and sick excess hours) 38,100 27.828 (10.272)
Utilities System Operation Premium(USOP 5%P+ 1,000 1.000 -
Stand-by 95,500 115.000 19.500
DEPARTMENT TOTALS 11.65 $ 1.888,740 $ 1,907,683 $ 18.943
0a
CC N N O N N
co ,a- ( C m N
N m cc) Lo
p' ND CO ai (Lj N 'V
aq a) o >,.w
O O N )1 (n co N L 0)
N
a) o E
Nsr a o y N > O O
U > 0 D a -O c 0
o r > o m a N 7 t
Z 7 U L d N CO O d a)
Co O o 3 .c = N
c g
E c C o Co ti CO a)
7 O N E („ N LL C)(0 O N O)f0
O C O) Ta(p y O.O , .O ` :0 N O V N CO C
t E O 1- a) 0 N Ol c7i 0 D CO y U -00
E O >. O O '� c 7 C C C > 3O .z2
U a 03>•N p C C a) C N N C 0) Co CO
T a O N C O C O -O N
a ryUHry m c� 2 n C a, - C m ,6
co N ^ O C tj a) a 0 O- Ew ~ 4 y
C y a) a W cc O N a E Ts co
Y c O)N 0 O '7 2 01 I' C)
N W N
_ a]
CD
= N c -o E D a -o 4) Ca W a N 7 a
c 7 E a) a) a '0
t c N >;r N > Q O ) N 0) y
CO -00 ci C N T T C L N s- NTo
_ _ a) c
O N 2 C LL O-a) O' p 0 > Q C N V C
'C 10 0 @ C C) N N a) a) 7 C N 2,
D > c .r o 2 a' D a a W Q (n F- V) o
.„i CD N 0 CO (O 0) U) 0) (O 0 O ' N ' 0 0 0 0 ' 0
= N O CO 0 CO 0 CD CO N C) N - V 0 a0 0 0 0
y y u) 0 0 O O t0 (O - N 0' 1,- N n CO 0 0 0 CO
CO m a7 CO N (O O I� R N. M N Ca N. O N )O M
i Co O 0) 4') O )[) M Ni N N N )[) CO N
(..) V (ij C L- N C) 'q N N.
CO co -
m
t n M 0 O (O CO 1.0 0 (n 0 CO ' N ' 0 0 O O ' O
CC V O .f CO N CO O N CD N V O a0 0 0 O
✓ y ° V N 0 N. N 0 M 1. N 0 r N N.
0) 0 O O 00
(0 Q L a) (n 07 O W O a0 n U N O R 1, O N CO r
Q. �) M O co co co co N CO CO CU O
y m () J Q.N--. .N-. CO V N (O V,
Q C O
E
w CO CO M 0 Q 0 - O ' ' ' E....) ' ' o ' '
CO sr sr co .- 1. O 0) O
O > - N A O .- 0 hO N( O O
N Q `
W O N v CO
Z d N V N N.
CC 'O U u c)
iii C0 0 co> LL
1L C) 0
Q a -O 0 a0N 0 M 0O) LO CA (n 0 CO ' N ' 00 CD ' 0
co CD 0 07 O CO O C CO N V o (O 0 0 0
Fr J N (n 0 .0aJ O (n l0 N O) I-- N N. CO O O O CO
( CaN Co N 0 0 N. 7 1. M N O) N. (5 N (n (O
() 0 U N'6 0 0) N 0
a N N N. N N N (O CO N
O }
CO
LL m
Y
C
' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' ' •' ' '
0 Ca
CO N CO
d mNa)
LL LL
N
U,
O
'0 N. M 0 O 0 CO N 0 CO (O 0 CO ' N ' 0 0 O 0 • 0
C O xl. 0 V CO N CD 0 N. CO NI V O O 0 0 0
N 0 1 O N N O N N N 0) 0 O O CO
N � N M m 0 M O O O CO N. (O N O V N. O N l0 N.
LL Q N 'O ? 0 N COCO
Q N N (00 N N N N (O M N CD
• 7
a CO
O
Ta -C
U r
H FO
a) a)
N 8 O N N
E E C8C 88
Co 7 7 y a) N a) 2 2
S'E E N C c C N N
XCA N H `) C f0 .�. a) CO CO N
F a' d 0 a N ~ H COX 2 C C o.
.0
Q y a) X N y N ' W CC 2"5 .4 .4
C C to ~ m co n a O U (0 R a) aN) .)
0 W = g Q H n a r C a a > E
`a CO a) Co CC N C 0 {L V 7 7 C a) 2 2 N a)
yJ co co to a _ LL W >v) 0) 3 » > aNa a` a` 1- 2
z re
ZC0 N (ONQ N ('O) ((00W W
W} o O 0 (n o0Om cn
a m m 0 O O -) m 0 0 0 J (n 0 0 0 0 0 0 0 0 0 0 O 0 0
I-p W (O (q ,O < I-(O 0 0 Q W_ O O 0 O o N 0 0 0 (n
GG O O O O O O O O N N 0 0
/7y - ~ LL ~ J 0 0 0 O O O 0 0 0 (O CO (O CD
aCO J O W O 0. N N co co N. CO CO O) 0) CC CO CC
in F Z I- 0. 0 to to LLD (O 0 U) (O (O u') (O (O (O
al to 0 U) m N
0
\\ -
§/ kk)
) ,- \k '
) a.
k\ -)
E 22 E \) E -• -
o
ca
Uo�• \\
co
iil
a0 CO )
5f\ E
( k
d -0 t 2 e
{ m § §\
$ Geco o - } \ CD CO
CO o.
C a \
f a
7 /
k (De \
. co ! K —
a ca ®
E
zt � � S
2 £= ¥ § § 2 N \ - -
w _ 4) e u ." �
> = N C a
j CD //� � \/ 4)N
00 u0 §§ � G ■ co co
ca
� mCO
{
2 . . . , .
CO m )/
k
CO N
«LL § §co � 0)* CO CO
� m CO,
X § E
k 5 \\f X
q § To
2I 0- § 0CcoL 0a_
§& _1 > u
kk ) -(00 '.
A. U) � I.- & Sae
o■ w u
Resolution No.2020-13
151 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 8100-SYSTEM DISPATCH
SUPPLIES&SERVICES
2020-2021
Account No.520000-Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 Staples,Office Max Misc department and office supplies(training binders,dividers.writing utensils,notepads, 7.426 7.426
pocket.calculators.electncal tags.PUD forms.time stamps and other miscellaneous items -of this nature - -
2 City Warehouse Home Depot Janitorial Supplies-floor wax coffee napkins talet paper.soap.etc 8.497 8 487
LB Johnson.City Warehouse.
3 McMaster Carr Control Room Supplies used 24 firs per day 365 days per year 6.365 6 365
S 22.278 $ 22.279
Account No.520010-Supplies IT
Detailed FY2020 FY2021
Name Description Budget Budget
1 Fry's Electronic Miscellaneous computer items(Fry's Electric)Connectors:cables:electncal components Turbines. 20.095 1=.95•5
scada cards.Scada RTU connectors:PLC connectors:batteries:low voltage are,low voltage -
adaptors laptop batteries for field pc,radio components for electrical radio system.monitors -
turbine crt's.specialized ink or printers for turbines and scada;security camera accessories -
$ 20,085 $ 19 995
Account No.540000-Uniforms
Detailed FY2020 FY2021
Name Description Budget Budget
1 Competitive Bid uniform suppliers Flame Resistant Uniforms VPU Standard Issue.PPE 21.630 21 630
2 IBEW&Shoeteria Safety Toe Boot 3.090 3 090
Additional personell including Utilities Dispatcher,Electric Operator and Electric Operations Supervisor
S 24,720 $ 24t720..
Account No.560000-Utilities
Detailed FY2020 FY2021
Description Budget Budget
AT&T,Spnnt,Verizon Control Center Communication Services 2'2 8 2'.218
$ 21.218 $ 21.218
Account No.670000-Vehicle Expenses
Detailed FY2020 FY2021
Vehicle Description Budget Budget
1 Electric Operations Fleet Service.Pals.Equipment&Fuel 57.742 57.742
Safety equipment reassignment and new branding $ 57,742 $ 57,742
Account No.590110-Repairs&Maintenance IT
Detailed FY2020 FY2021
Description Budget Budget
1 Slancil Solutions Stencil Recording Mantenance 2.060 2 06C
$ 2,060 $ 2,060
Resolution No.2020-13
152 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 8100-SYSTEM DISPATCH
SUPPLIES&SERVICES
2020-2021
Account No.690020-Station Maintenance
Detailed FY2020 FY2021
Description Budget Budget
1 Home Depot.Auto Supply Dealers Replacement tools and supplies for standby truck,flashlight,safety equipment.gloves 20,085 20.085
2 Equipment Manufacturers.Eagle Maintenance Certification and Calibration of equipment 10.815 10.815
S 30,900 S 30,800
Account No.595200-Professional Services Technical
Detailed FY2020 FY2021
Name Description Budget Budget
1 To be bid 3rd party assessment of regulatory compliance&technical issues 25.000 25.000
S 25,000 S 25.000
Account No.596200-Professional Services Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 Security Services TBD Professional Secunty Services(assessment.plan.monitonngtreporting) 485.000 500,000
2 A-throne Restroan Rental for Station A Soto Yard Security Guards 12.000 15,000
S 497,000 S 515,000
Account No.596550-Memberships
Detailed FY2020 FY2021
Name Description Budget Budget
1 APPA Industry Annual Dues&Safety/Subscriptions 1.800 1.800
S 1,800 S 1,600
Account No.696700-Training
Event FY2020 FY2021
Type Name Budget Budget
Technics Operational&Safety TrainingSCADA Simulator Software Computer Hardware&
TEEX,Anders.H201<now.APPA EUCI. Associate Engineenng&Networking&Training Facility
1 SCPPA.COV.OSHA.ESCI.Northwest for high voltage electric staff Including logistics involved with rotating shift coverage and staffing 95.000 104.500
S 95 000 S 104,500
Resolution No.2020-13
153 of 214
CITY OF VERNON
FUND 055-LIGHT& POWER
DEPARTMENT 8100 -SYSTEM DISPATCH
CAPITAL
2016-2017
DEPARTMENT:
055.8100 SYSTEM DISPATCH
Detailed FY2020 FY2021
Name Description Budget Budget
Spill&Traffic control response trailer materials(barricades,
1 TBD stop sign) 25,000 30,000
2 TBD Electric Operator Vehicle Crew Truck - -
3 TBD Ergonomic Control Center Console Replacement 250,000 -
4 To be bid Remoting Racking System 65,000 35,000
$ 340,000 $ 65,000
Resolution No.2020-13
154 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
055.8200 GENERATION STATION A
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
EXPENSES:
SALARIES $ - $ - $ - $ - $ - $ -
BENEFITS - - - - -
SUPPLIES/SERVICES 635.045 - 808.045 173,000 (635,045) 808.045
TOTAL EXPENSES $ 635,045 $ - $ 808,045 $ 173,000 $ (635,045) $ 808,045
CAPITAL 60.000 - 115.000 55,000 (60,000) 115.000
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Account Clerk,Senior - $ - $ - $ -
Assistant General Manager of Public Utilities - - - -
Electric Operations Supervisor - - - -
Electrical Test Technician,Senior - - - -
Overtime _ _ -
Payout(vacation and sick excess hours) - - -
Utilities System Operation Premium(USOP) - - -
Stand-by - - -
DEPARTMENT TOTALS - S - S - $ -
cm) v
O N
OO
N t0
. Ce)
O r'
Z
C
O o M
n ;
C $ T i-). m V m C U 'C O g y T r yC a
3 J W 4 m N 4 Of e m m 2 9 CCl
c gmm gi. c m • m3 E c?' C
cE 2 • c O U.
c a c ~ m e O al
61mo
"d > 10 UO • C v
- 0 9c 44 h
I 3 0 V W o ,. L m t0) `C N C y
U $ a ui C� c c� � a C 8 c E E
= E C 'SR $ C 13 0 C O c a _
s _,- -- ;_o _,
8 pop g `c° � 8 E c m n d e �.F73 8 d ycg c>
N b N 3 Cc a
a O w cc)00 do ~wQ EO¢Dc m7, 5n Ha
• • 0 0 0 0 0 0 0 00
_ m • a o c.,o an 0 m0 0 vi
C a `. co N ao
O 0 `u
E =a
r
M
C . . . r . 0 . 00 0 0
• s0 0 00 0 0 0
Q •m = `• o N om mm 0
c
O c a
.0
o 0 0 0 0 0 0 0
C • y) o 0 00 o 0 o O
N
Q N A O.
Q N O n N) C) It)
` ` N C. ^ N
.M U U u
O C = O
Z 0) .0
W C, O 0Oo o pO 0 O C O O O
• N - -
,.. 0 N Y1 0 0 0 0 0 O O
0 LL a'"
O N V O N O^o 9 co -
ci
— _Im N LL
U
0 . . . . .
0 o m
N N a
CO_ m N 0
C LL LL
a)
E
f0 , 0 srO O c, Q Q c) O
.. -
c,, . .10. 0 0.0.
c, c. 0 0
0 Q N a (0 - N N t0 )D ,c, ,c,
U) LL CO
O
C
C
7 a.
E
0
U
a
DI ler, •
.c
C 0 O
Q E 3 8 „
z d m °J) c
g • � }c E w
F 2~ C # NE.
m 4) U ,:
co m E O 2 O _
Z " c •W y €H i-w<8 o m w O
O C.�a ., n?��q .0 w C� 2n a. V ` m W_ .,7 To J
3 8 , n dl 1 LL E G__ L u e J f" m ,
CL
w w co W v=) d U
i-O W O N tV Q 1-N l7 tD C7 Q W e 8p pQQ p0 p O O O Q W we Q
a.0 a 0 0 0 F LL N N N N~ O O O O 0 t0 ~ J Q O ~
Q ; QOOOO w0000O o NQ)ONCC0( 0 < )-o O
a J�) N o r YZ1'O 0(O U)F` �0 0.00 H �- E C) r
0 o (Qn W N 0F 0
Resolution No.2020-13
156 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 8200-GENERATION STATION A
SUPPLIES&SERVICES
2020.2021
Account No.500230-Generation Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 AQMD AQMD PERMITS 5 FEES 11.000 15.000
2 Regulatory Enveonmental Compliance PERMIT 5 FEES 11.000 11.000
3 Jacobs Environmental Reporting.Compliance Consutng 30.000 50.000
4 CARS Cal(orna Air Resources Board for managing A632 programs 11.000 11 000
5 LAC Sanitation Waste Water Charge Station A 4.500 4.500
S 67.500 S 91,500
Account No.520000-Supplies
Detailed FY2020 FY2021
Name Description Budget Budget_
1 Office depot,staples,etc Misc department and office supplies(printer paper binders d rders writing utensils 1 545 1.545
S 1,545 S 1,545
Account No.540000-Unitorms
Detailed FY2020 FY2021
Name Description Budget Budget
S S -
Account No.560010-UW Wa 17
Detailed FY2020 FY2021
Name Description Budget Budget
1 Vestal Wireless Utility Meters(Tn6ant Lines) 16.000 20.000
S 16,000 S 20,000
Account No.670000-Vehicle Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 Plant Truck - -
s s
Account No.590000-Repairs 8 Maintenance
Detailed FY2020 FY2021
Name Description Budget Budget
1 TBD Station Repairs(Plant&Aux Equipment. 25.000 100 000
S 25,000 S 100,000
Account No.596200-Professional Services Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 Northwest Turbine Maintenance.Controls 5 Automation Work 225.000 225.000
2 DC Systems Service Contract Mechanical(Hgonzales)&Blackstart 65.000 75.000
3 To Be Bid Hgonzales On-call Repair Contract 150.000 225.000
4 Cahbratiorvmetenng Services (HGonzales Gas Skid Meter) 5.000 5,000
5 Blanket Au Conddiomng Services l-$Gonzales Air Conditioner Service Contract 5.000 5.000
6 TBD(Redhawk)Blanket Fee Suppression HGonzales Fire System Sennce Contract 5,000 10.000
7 Black Start Project Black Stan Test Load Bank&Other Seances&Equipment 70,000 50.000
S 525.000 S 595,000
Resolution No.2020-13
157 of 214
CITY OF VERNON
FUND 055 - LIGHT & POWER
DEPARTMENT 8200 - GENERATION STATION A
CAPITAL
2020-2021
Account No. 900000 -Capital Outlays
Detailed FY2020 FY2021
Name Description Budget Budget
Turbine replacement parts for as needed basis Parts Very
Scarce & ship from Aberdeen Scotland or Rolls Wood
Group Houston or other units
& need TCSD replacement cards per turbine controls
1 TBD upgrade 60.000 115.000
$ 60,000 $ 115,000
Resolution No.2020-13
158 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
055.8300 ELECTRICAL TRANSMISSION &DISTRIBUTION
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES 950,000 - 950,000 - (950,000) 950,000
EXPENSES:
SUPPLIES/SERVICES 7.182.204 8127.432 945.228 (7.182.204) 8.127.432
TOTAL EXPENSES 7,182.204 - 8,127,432 945,228 (7,182,204) 8,127,432
CAPITAL - - - - -
Y N -
O co Tr 3 o _ E O
N . U >
ccc; 0 O a
NO O a) a)a) C O_'O .0 00 0
NCO E C a) O E = al
0 E o U cu '3 0 rn c
Z O 7 c) a) To a) 0.)-0 co a)
U _ c a _ c a) 0 a)
CO >s N U U C C
a) c .
p a) U 0 c N Li
(U a - >. Q 0 - (a 0
a)
CC 0 0 0 0 0 0 N 0 ' N N '
a) d 0 0 0 0 '0' 0 a) 0 CO M
N Ill
CO 0 co) .- O a) c) V Tr
03 A O cf. O 0 N- O a 0 r- r
` d � 0 0) NCO Cr) N N N
U.• t U 00 0) 03 -
C c d n co co-
C) - C]
E
cis c) 0 0 0 0 0 v 0 ' v v '
C2 c, y Oo 0 oTroco 0 0 0
O N y co o 0 M 0 N- O N N
Q Q M MO O O O n N n O N N
C) it) 0 IA N N (O CO 00
a) _
C CO U
O C N h 1- h
i+ - o
.i ' ' o c0 O ' CO 03 ' '
- O N 0 N N
�_ d d O N 0 N N
N
Q Q M A C'7 N 0 LC) it
a) co) V a)
o5 U U U a) a) a)
c c a)
O — 0
N
to
O O cc 0 0 N O ' N N
E 0 0 00 V o a) O co c')
N _ 0 0 c. co) '- c) a) go V V
d O O O O N- O a) O f- n
Z c N c) . Lr)- c) if) N COCD N N
O
(L6 _ U (NI CO a) 0)
Z 1"' y W Ca I- 00 ao
W Ct u p O
. N
L ate+ Q]
L O $ $ I '
C) Cs N -
O tl)
W N N CO
- COm N d
O C LL O
c LL
LL
a
05
0 0 0 0 0 0 V 0 ' V V '
0 0 0 0 'Cr 0 CO CD 0 0
O �, 0 0 0 M '- 0 N- O N N
O N a) O0 O ca NO ^ O
N (.0O - CO a)M Q N 'B N.- CO Q) C. -
CO LL CO
r
C Z
m 0
E H N
t D c
co CO O
C2 CT c
a) H co
O 0
in 0 C
0 a)
C 0 0 0
U a)
u)
U. N c u
Ca C U (n
ci)E .T_cc) Ill
Z a) U N a) a) U u)
Q a 0 c c (I) > >.
2 O U
fa
co
H -a a) W 0 (n C N 7
Q a)Cr) N a) u) a) - N CI(n CY
U CO .v - d U m W 2 J
cocn () a... )o 0 c F a Q
va - m > 7-- O) Cl. O@ a E (0 1—
IL: U a o Z cc cn » ec a H a z U a
wa
►Z -I Cf) > (A CO d U
M W W O 0 W V) 0 0 0 0 0 0 J X O J
I-. O = (") 0 a' W 0 0 0 0 0 0 Q W J 0 Q
re O Z n O -IJ 0 0 0 0 N N- H J < O H
Q 00 W O� co < a ON CO O^ a) a) a) O Q ~ O O
CL • > vv H CI_ u) Lc) uDv) u) )r) H H am I-
LO
0o HH U I- 0
Resolution No.2020-13
160 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 8300-ELECTRICALTRANSMISSION&DISTRIBUTION
SUPPLIES&SERVICES
2020-2021
Account No.520000-Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
Out Staples,Arrowhead.
1 Burlington.Orkin,COW City Yard daly supplies and serr,;.es 10.300 10.300
2 Otgaert.Tablet,Platform Underground Service Alen 10,000 10 000
S 20,300 S 20.300
Account No.560000-Utilities
Detailed FY2020 FY2021
Name Description Budget Budget
1 Phone service for Petrelli Building Fax for Dig Alen Service 7 140 7 140
S 7.140 S 7.140
Account No.570000-Vehicle Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 City Yard.Fueling Stations Vehicle Fuel 77 CC: 80.000
S 77.000 S 80.000
Account No.590000-Repair&Maintenance
Detailed FY2020 FY2021
Name Description Budget Budget
1 Perron Maintenance and repairs for various field equpment(2 Troubleman crews) 642.524 727.272
2 Petrels ONrOFF Orders repairs for service drops.customer panels.field equipment for electric service 642 524 727.272
3 Percent Maintenance mechanic for leased truck service 642.524 727.272
4 Petrelli Inspections.GO 095 and 128 inspection Underground vaults and customer facilities 642.524 727.272
5 Petrelli Yearly labor for Warehouse.restocking equipment outlay and Eden Support 642 524 727,272
6 Petrelli Yearly On call hours for Petrelli crews(Stand-by pay)for emergency call outs. 642.524 727.272
7 Petrelli General Manager.Foreman.admin support teams for venous projects and supervision 642.524 727,272
8 Petrelli (2)Secretary for yearly support for billing purchasing invoicing.and work order management 642.524 727.272
9 Petrelli General crew for repairs to facilities substation equipment.offices and General services 642.524 727.272
10 Lifecom Lifecom Service and calibration for test set boot meter infer red scope and misc equip 642.524 727.272
11 Wetdmann Weidmann Eiectncal technology.Transformer repairs to small KVA transformers. 642.524 727.272
S 7,067,764 S 7,999,992
Account No.596200-Professional Services-Others
Detailed FY2020 FY2021
Name Description Budget Budget
1 Environmental Disposal Oil&Hazardous waste removal 10.000 2=
S 10.000 S 20,000
Resolution No.2020-13
161 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 8300-ELECTRICALTRANSMISSION&DISTRIBUTION
REVENUES
2020-2021
Account No.450330-Damaged Property
Detailed FY2020 FY2021
Description Budget Budget
1 Reimbursement for electric system infrastructure damages caused by third parties. 150.000 150.000
Including car-hit-pole damages. $ 150,000 $ 150,000
Account No.461900-District Service Change or Miscellaneous
Detailed FY2020 FY2021
Description Budget Budget
1 Reimbursement for capital work performed for line extensions requested by customers. 800.000 800.000
This includes billable construction requests for pole relocations for new drive-ways or street widening.
S 800.000 $800.000
Resolution No.2020-13
162 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
055.8400 BUILDING MAINTENANCE
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
EXPENSES:
SALARIES S - S - $ 62.884 - - $ 62,884
BENEFITS - - 44.192 14.910 (225,000) 44,192
SUPPLIES/SERVICES 283.090 - 298.000 14.910 (283,090) 298,000
TOTAL EXPENSES 283,090 - 405,076 14,910 (283,090) 298,000
CAPITAL 255.000 - 235,000 (20.000) (255.000) 235.000
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Utility Maintenance Worker 1.00 S - S 62.884 S 62.884
Overtime - - -
Payout (vacation and sick excess hours) - - -
Stand-by - - -
DEPARTMENT TOTALS 1.00 $ - $ 62,884 $ 62,884
m
M m- N
N.�.. To
m N O O
c`lC
O O U a)
N C) .c a
(0 O O O o
z 7 U C N
O
C r mr c '>
O C N O acr
)
7 O Ti
O c m O O
N o 0 a) y N
cc E >, E o o
E �° ! c)
C c-N coi o r)
U a) a•
C _c a c c
m m C U a)
) O m C U
C a•a) 2
a) O m N
2)'s 02
o
co O o C.)C
U a) C •- C)
co T
d O E 7 (d '
E •C O N a)
c m
t
l6 m m U) — O)' ' 0 <f N N 000000 0 00
O CO N 000000 0 00
Q' N ° CO W N O O ,- 000000 0 00
o m m m N N Ov v �Nh Oo ) U1
m i co cc N V' N CO 0) 0)01 M el
DV c m N N N N N
U o
C
CO
O ' 0 0 0 0 O 00
43 H U) O O) O O Q) 0) 0 0
0 0000 0 00
C a m m v 0) 1n ( C (6.15
43 CO V N�N N.r NN
2 - c
C
C a, m ( i (00 UO) N N ON) ' 00 O ' 00 O 0 SS
O O
Q = y R ao (0 N O O) O 0) OM 0) 00
Z ,,_ Q V m 000 coN '- N N M O) ,- -- N N
U c)
W• a▪ p 0 Ca
C �+ )
LL Z 00
N a ' ' (0 7 N N 000000 coO O
O LL MI 0 « 00 00 U) N O 000000 0 00
a) CO CO N O M . 000000 0 00
} d N 0 N N O) N NI-
,- NI N I- 1f) 0 C) 0) U) U)
~ J CO U N j (0 (0N N O N N Nmm
N
U , LL CO
0
0
CO O U)
C CO N a)
u_ V
LL O
U.
CD
Q. 1111 1111 10 . 0000 0 00
0 0 .. 0 0 0 0 0 0 0 0
N
O 0) U) C') CO 0 U)
N Q } 3 N N N NN
a O LL m
m
C
7
LL
m
U a)
L_
a) p
c) w
U
Z E E m - W
Za) a) U
Z 0 mF- aci ow � m
Z n O x X g CO W y
a) . v) w0 om w 0
a a) a`�i N E c F m W m E a) co N To
V, .c 'C .0 W_ 2 2 Q H 7 it U a�O c) 'm a) W J
Z co m m a d V W > 7 c a) m t- a m H
c cn <nCO 1- Aj e _ LIz recn » cca_ a z va
W N O N N N N M COO m W CO W 0
FNM W m 000 J '" N N N J Cl) 0 0 0 0 0 J X 0 J
a N W_ 0 0 o Q H o 0 o Q W o 0 0 0 o Q W J o Q
Q pp W �. u7 U1 U) F' LT co 1() ((7 F- J 0 0 0 0 N ~ J a OO H
J O W 0 aN � nrn0) 0 Q o0
c. a I- z I- a101010U) U) l- H 0 oI-
0o W CO CO CO I- 0
Resolution No.2020-13
164 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 8400-BUILDING MAINTENANCE
SUPPLIES&SERVICES
2020-2021
Account No.520000-Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
Home Depot.Staples.
Office Max.City
1 Warehouse Janitorial Supplies-floor wax.coffee.napkins.toilet paper.soap.etc 4.000 4.000
Misc department and office supplies(craning binders.dividers.writing utensils.notepads,
etc )
$ 4,000 $ 4,000
Account No.540000-Uniforms
Detailed FY2020 FY2021
Name Description Budget Budget
Uniform Supplier/PPE PPE/FR Gear/Safety BootsNPU Standard Issue 2 000
$ - $ 2.000
Account No.570000-Vehicle Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 Forklift/Cart Forklift Fuel and Service L182 I Electnc Can Service L411 3 090 3.500
2 Vehicle Expense Vehicle Fuel and Maintenance - 3.500
$ 3.090 $ 7.000
Account No.590000-Repair&Maintenance
Detailed FY2020 FY2021
Name Description Budget Budget
1 To be bid Facilities maintenance items (UPS Routine Maintenance included) 50.000 50,000
Plant Safety Equipment Replacement;Mantenance items
2 To be bid (Based on Starr Loss Prevention&Risk Assessment recommendation) 50,000 50,000
te Elevator Major Overhaul 100,000 100.000
CeD Bay Door Motor and Repair 25 000 25.000
$ 225,000 $ 225,000
Account No.596200-Professional Services Other
Detailed FY2020 FY2021
Name _ Description Budget Budget
1 Western Allied Budding Air Conditioner Service Contract 10,000 15,000
2 Thyssen Elevator Maintenance Service Contract 5,000 7,000
3 KoneCrane Crane Maintenance Service Contract 5,000 7,000
4 Competitive Bid Trash Removal Service Contract 10,000 10,000
5 Competitive Bid Janitorial Service(Common Area Services) 11,000 11,000
6 Competitive Bid Backftow Device Testing 500 500
7 Dewey Pest Control Pest and Rodent 4,500 5.500
8 Advanced Electronics Electronic Door Lock Service Contract 5.000 4.000
$ 51,000 $ 60,000
3 of 4
Resolution No.2020-13
165 of 214
CITY OF VERNON
FUND 055 - LIGHT & POWER
DEPARTMENT 8400 - BUILDING MAINTENANCE
CAPITAL
2020-2021
Account No. 900000 -Capital Outlays
Detailed FY2020 FY2021
Name Description Budget Budget
1 To be bid Replace Cracked Windows &Tint South Facing @ Station A& Leonis - -
2 To be bid Engine Room Air Banks&Associated Piping 25 000 25.000
3 To be bid Install Bollard System to protect VS LS Sub from TC &Sabotage - -
4 To be bid Elevator Replacement - 50,000
5 To be bid Roofing. Air Conditioning and Safety Improvements including OE Clark 100.000 100,000
Upgrade Remodel Restroom facility from 1930's Station A
6 To be bid 50.000 25.000
Dept Emergency Operations Center/Backup Control Room
7 COV IT - 5.000
8 To be bid Electrical Backup Control Room (ACC Switch)(Lenois Substation) 80.000 30,000
$ 255,000 $ 235,000
Resolution No.2020-13
166 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
055.9000 ADMINISTRATION
A S C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES 5 28.517.808 5 - $ (5.060.291) $ (15,418,288) $ (10,357,997) 5 (5,060.291)
EXPENSES:
SALARIES $ 1.017.052 S - S 1.214.550 $ 197.498 $ (1,017.052) $ 1.214.550
BENEFITS 441.981 - 539.607 97,626 (441.981) 539.607
SUPPLIES/SERVICES 58.450.677 - 57.332.116 (1.118,562) (58.450.677) 57.332.116
TOTAL EXPENSES $ 59,909,710 $ - 5 59.086.273 $ (823,438) $ (59,909,710) $ 59,086,273
CAPITAL 360.000 - 90.000 (270.000) (360.000) 90.000
Salaries Salaries Increase
EMPLOYEE TITLE FTE Proposed Proposed (Decrease)
Account Clerk,Senior 2.00 $ 134,973 S 129,834 $ (5,139)
Administrative Analyst 1.00 98,483 102,433 3,950
Assistant General Manager of Public Utilities 1.00 225 725 246.515 20,790
General Manager of Public Utilities 1 00 253,662 304,440 50,778
Utilities Compliance Administrator 2 00 291,009 317.811 26,802
Utilities Compliance Analyst 1.00 - 102.432 102,432
Overtime 2.000 2,000 -
Payout(vacation and sick excess hours) 11.200 9.085 (2,115)
Stand-by - -
DEPARTMENT TOTALS 8.00 $ 1,017.052 5 1.214.550 S 197.498
1 of 12
N
N C
m
t >. p E .N N
O N V. j x Q LL E U
hID
H
c 2Jcn�. .p C x o
c 0 .O - C C G/ `p J d f7 si
E �> > > r9 @ 3 a p Q = v z
O E R R LL V N >."o » ? p " m t
N U C C m 1 C n M m a y C C p O '... F- o N
I
NHUH
O O IOU
I
W W CI 0 c O
10 0 XOO O 71 N n
Z p O O >-
15
CO CO N m N coWW a N " poc E m @ M M CO c = 2 .- Tvi vi
0 0 U) F- 2 m owl-F- 0 O N (Y Q Q H J F- F-
' ' ' 0 0 " .- o O O O - V) - N O n O O ' ' 00 .- W 0 0 '
W 0 0 O) W 0)O N o O O 0 woo O O N O O 0
p p N 00 N 0 0 0 0) 0 c') W t0 0 N O 0 00 W NO 0
VI N O do; O o o N O W N n W N N O )0 6,6 o V O o
m p d o O to O W N N (0)') CO .- 0 0 N)1) 0 0 O 5 ,- N
al
O U U 60 ,_ C
C Q
' N ' O O ' ' n r Y) O N C) 0)N- 5- O N O 0) ' O O ea O
0) 00 0) 7 0 0 0) 0) C') Q W O (00 t- O O N 00 0
p N 0) 0 0 0) Q l0 0 0 0 .-h 0) 0 1- 0 0) 00 W NO 0
1- 0 0 1- Oat-sin: W O N O O N O 0 W 0 O O
U Q ` p O V)o O h CO t') WV O P) V) N v W
c7 o 0 W 0 N O C)
c mc x o g
R O
G
U
O W W N) V) ' W N _O tV0 W 0 0 . 0 ' ' O O
C p p N N O 0 O 0)N O W 0 U0 0 0. 0
O a s W W Cv) m ONN m 0 '- C) 0 0
Q p d V d N
O U o o
N =0
C
E
• Q 00 O 0p 0 .- N 5- N- 0 N O O ' 0 0 W O 0
O 0 0 O) W O N WV .- 0 0 WOO 00 N 00 0
Z -0 (0 N 00 N Q O O V) ono W o N O 0 00 W NO 0
Cr C al N O O O 0 C) W N d W )0 N co N N O K) O)1) W
^ O O
wLLN Q : NO O coO CO N N N W "
C') N 0 NN0
C C) ..- N C ,- N
O
>
U. D 0, O } 7 v
O)N LL m
• d• 'p O
>- 7 N
F_ O m V)
0)
' o N
d N )a
�� CO N co
A LL LL
o.
O
O 0
0)
).) ' ' ' n ' O o ' N 1` N O N 0) Y) N- O N O )0 ' ' O O - W O cp .C) 0) 0 0 0) y o o N 0) t') O W O 00 N- O O N 00 0
0 00 0' O t0 0 0 0 .- 1�_ C) O 1,- O O) 00 CO N O 0
C 0 n O O IsO v. N h u0 V () O O )0 O '/1 W < O O
C .. 0 )0 0 N W 0 W O R (') N)0 N W C
0
f') 0 P) O) O N - Q C') C) O
Q N o C) •- O 7
w7
m
o
Ci
a
Z L
....2.
O
❑
> D 0
O y > c
U0
n ¢ - c 2 C ,
6)N > u U
O O C N y C C C
p 71 p J (0 = 0 > aJ �' al C))
m a) F o .ra C C m E g g N N d a, CC
m e r ti E F- ff a 0 d 0
m w
N F-
17,
c C) yn UN O N a a N C - 0) U 0 In -
C a 'a >
W o8 M
O ` 2 y ' U) N
F a a7N 2Q)) W A 6n5CCwd F N T1.n.a Op la
T F ` 2 E L > ` � �
' ] T w >.U W > , 1m = -fy
ZZX0 OC- UON wow [Cs1 z . oo�
C) 03a > j > (xcr
in r 0 0 0 t0 O O o O w O N 0 Q 0 0 0 w 5 N coo )1) 0 0 O O O O 0 0
Z N N o 0 0 - - N- 0 7 N 4) N 0 (0 W r) O 0 o 0 0 - 0 0
H- O O 0) 0 5- 0) .- 5- 5- Z O O O J O O 0 J x- O coon 0000 0 00 0 .-
O 0 W 0) 0 0 0 O 0 N N N W C) O O O 0 0 0 0 O O O O O
Z )0 )0 cD t0 0 0 T w . 0 . ‹
0 0 0 Q 00 NC) t') N) )') O )0 W W 1� 0) 0)
Q w C C C ? W t0 W f0 W W N N W O N N N W O N )n 000 00 ,00 )0 V) V) U) )0
C ww I- F- I- W
Q �' W 0 .
. . Q Q 2 a
a • > N N O Q W
h
W W 0 0
0 o X H 0 0 N
Lri N
co5O a E C co
N
. aq U QN
w
Cf
C 8 d Nas C co▪ 7.Hy L J
' N OdF-� -a, 6. a va pmwZ a C$
NI au. -c2 E 6 < v, 61 o J
N D a 0 .E- U
CO a B� '5UQ ' 0
CO eV 0(-9y yc E 02 caaQ H g E
o '- 3 a
Z
ca ' ., u ca m ? a)g Uo 1U Sa8 8 8 (n 1 c
cc m m a 0 3x uaa JU yw Nw a. o m m C
oO) G N Z N U {„)U t) U
7 E c C> J J m O d .. cc E a aJ Uz., t
O U3 2' a
~~
o
O O q y �uocN aa LIJ- ~ wa oa.0 ( Z ?) 0 a_
N
a _w, amcU colVp .) � 0N° � ,
CC . Uc Ua~ E -a ` ac
> E d O mEU TO M UwO Q ca- c I oJ Li
' G Q ai_'a1 `u $ O a a Q rn mm
Zo qY0qwO0a1 tav2 'Ciii
• C
ri '5 -0OU uL CE D G a= a d ^mN Nt
' LY > 0 a - ' uQcao Ti)
fo2 m lL S J Y C 2 rL(n a w' Z O(n O 2 >0 Z U)H Q N N > m• U
O O O O O O O O 0 N O CO ' (D C) ' O O
O O O O O 0 'C) N 0 C) 0 0) N O O
• y 0 O O O O co. 0) 0 CD 0 ? N 0 0
V) 0 O - O O 'C) C (- N O O O CC N (C O O
m m q (O C) O 7 Q) N N CD N CO C N 0 Ca CO O) 0
U m u CO. 0 ri co' is rn
C 0 N (n (D
O O O O O O p O O O (CI • n o O O
O O O O O O C) N 0 (A O N N O O
O y 0 O 0 0 0 CO O) O 0 0 O C) CD IN 0 0
C N q O - O O O R - N: O O) (A n: O C) O O
O Q ` m C) O co C) 0 (D N Y) N C) 00 CO (D
E m' U U CO CO. 0 m Q O OF G V C) N CO O cr.
N
a
C)
O O O O (O ' O - O V ' N co O O
O O O O ((f O co 0 N (O Cl 0 0
O m C' 0 O O e- 0 Y) O CD V) O O O N „ O O (A (n O _
N cO
co-
N O O
co a q m Q O O co n Nn N CO v N
C..) Cu e-- n V-
N
0
C_
E
Z L
O < 0 0 0 0 0 0 O O O N 0 N ' CD C) 0 0
O 0 O O O O N N 0 C) 0 O
O O
Z -0 q O O O O O O C) 0 CD 0 C _ N 0 O
Ce - .C..) N O O O n N N O O O c0 Ni (O 0 0
WQN O C) O L7 (C CO(D N CO N N C) Q) C)
w U O _- C) O
y O
wC) a O 7
N v) CO
O a Cn C U.CO
> MI>. 7 N
F- O• m
U o
m
E.
O Cl 0
E mt $ m
CO u LL
O.
d
0
N
O O O 0 O O O p 0 O 0 N ' N 0 CD 0
O 0 0 0 O O 0 C) N O (D O N IN O O
-CS 0 O 0 0 0 (C C Q) 0 0 O C) (O N. O O
COC) O (C pm Nj O N• m 0 CD N Co 0 co 00 (D
U. O CO (D 0 CO Q O C) C) C)
Q N- - C) (A C) m Q)
• 7 N . (n 1C
U. CO
C.
w
n' V
C
u E GCl
Ca .0 c L" (/)
J 1- O (a
C A J %
h
c C o' c O
N N 5 W O E X -Y.
N V un
8
(n Cn Cr) a ,- 't Q I a- @� °8 ›
(a o q a J a T a 8 F- w C
0 0 0 • a' a c o)N o. O
E ') V) N
C m °; C 8T a. c 19 J w w .a a
q > O O '0-
, N N E c) O a CO H
m a a a` r • m w c9 m m O a m )= U a
H O C) O O O O O O O O (A 0 0 M ~ 0 O a
2 O O O O N O O O O O N O O O U
Cr.- O O N N N (A Y) 0 N c0 O O ,- J Z O O -IN N C) U) co lD (p co O O O O O
w 0 O Ct co O C) C) C) Cn CD (O C) a w co O a
F a O (A U) to to to (!) (A M (A (A N N n I- X co C) I-
0
al _a
C-
C- a
wo 0cc
0 r U
Resolution No.2020-13
169 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 9000-ADMINISTRATION
SUPPLIES&SERVICES
2020-2021
Account No.520000-Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 Office depot,Staples.Homedepot, General office supplies and supplies 10.000 10.000
etc
2 Fedex,etc Delivery services 1,000 1.000
3 To be bid Annual Preliminary Notice 2,987 2.987
4 To be bid Ink refills,regular&custom rubber stamps 300 300
5 To be bid MRE Small Meals for Emergency 3,000 3,000
6 To be bid MRE Full Meals for Emergency 2,000 2.000
7 Office depot,home depot,etc Emergency supplies,including water and first aid materials 1,000 2.000
8 Silva Printing Business Cards 500 1.000
$ 20,787 $ 22,287
Account No.520010-Supplies IT
Detailed FY2020 FY2021
Name Description Budget Budget
1 IT Softv,are and Hardware Miscellaneous IT Purchases 50.000 50.000
$ 50.000 $ 50,000
Account No.530010-In-Lieu Taxes
Detailed FY2020 FY2021
Description Budget Budget
3%of Retail sales paid as franchise tax to General Fund,excluding in-lieu tax which is
1 Franchise Taxes accounted for in the rates(formula includes 2.91%of Sale of Electricity[Retail Sales]) 4,925.975 4.995.000
$ 4,925,975 $ 4,995,000
Account No.503035-Insurance Premiums(Property)
Detailed FY2020 FY2021
Description Budget Budget
Procer'y Insurance 335.000 335.200
$ 335.000 $ 335,000
Account No.530015-Real Estate Taxes
Detailed FY2020 FY2021
Name Description Budget Budget
1 Property Taxes Placed into capital per Finance-Kern County - -
$ - $
Account No.540000-Uniforms
Detailed FY2020 FY2021
Name Description Budget Budget
1 To be bld Office Staff Uniforms 10.000 10.000
$ 10.000 $ 10,000
4 of12
Resolution No.2020-13
170 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 9000-ADMINISTRATION
SUPPLIES&SERVICES
2020-2021
Account No.550000-Advertisement&Promotions
Detailed FY2020 FY2021
Name Description Budget Budget
1 To be bid Braiding and promoting APPA RP3 Diamond Award 50,000 20.000
2 To be bid Marketing materials:legislative/community outreach 2,000 2,000
3 To be bid Website 20,000 -
4 Various Job Recruitment 3,000 3.000
5 Vernon Facility Tours SCPPA,Governmental Affairs,Compliance,Historical 10,000 10.000
$ 85,000 $ 35,000
Account No.560000-Utilities
Detailed FY2020 FY2021
Name Description Budget Budget
1 Annual Street Light Electrical Expense 448,821 448.821
$ 448.821 $ 448,821
Account No.560000-Utilities IT
Detailed FY2020 FY2021
Name Description Budget Budget
1 Verizon Wireless Telecommunication Charges 7.244 7,244
2 AT&T CaINet2 Telecommunication Charges 4,152 4.152
3 AT&T Wireless Telecommunication Charges 2.812 2.812
$ 14,208 $ 14,208
Account No.570000-Vehicle Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 City Vehicles City Hall Pod Vehicles Repair,Maintenance,&Fuel 10.000 10.000
$ 10,000 $ 10.000
Account No.590000-Repair&Maintenance
Detailed FY2020 FY2021
Name Description Budget Budget
1 To be bld Misc Repairs&Maintenance 1.000 20,000
$ 1,000 $ 20,000
Account No.590110-Repair&Maintenance IT
Detailed FY2020 FY2021
Name Description Budget Budget
$ - $
5 of 12
Resolution No.2020-13
171 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 9000-ADMINISTRATION
SUPPLIES&SERVICES
2020-2021
Account No.592013-Investment Fess
Detailed FY2020 FY2021
Name Description Budget Budget
1 Morgan Stanley Escrow&Custody Potential Escrow Services 1,000 LOCO
Escrow,Grant Thorton,LLP
2 PFM Potential Investment Management Services 100,000 100.000
$ 101,000 $ 101.000
Account No.592010-Bank Service Fees
Detailed FY2020 FY2021
Name Description Budget Budget
1 THE BANK OF NEW YORK Admin and wire processing fees. 30,000 30.000
MELLON,TRUST COMPANY
$ 30,000 $ 30.000
Account No.593200-Professional Service Legal
Detailed FY2020 FY2021
Name Description Budget Budget
1 Spiegel&McDiarmid,LLP Professional legal services 40,000 -
2 Legal Services Professional legal services 50,000 50.000
3 Kahn Soares&Conway,LLP Professional legal services -
4 Lewis Brisbois Bisgaard Professional legal services 50,000 -
5 Orrick,Herrington&Sutcliffe Professional legal services 50,000
6 Special Counsel Litigation Matters -
$ 190,000 $ 50.000
Account No.595200-Professional Service Technical
Detailed FY2020 FY2021
Name Description Budget Budget
1 PFM Investment Management and general financial advisory services fees 25,000
2 BLX Group LLC L&P Financial Audits 15,000 -
2 Macias Gini&O'Connell L&P Financial Audits 20,000 40,000
3 Standard&Poor' Risk Assement Module 20,000 -
4 BLX Group LLC Financial Advisory Services 200,000 200,000
5 Morgan Lewis Legal Counsel Asset Acquisition Services 1,550,000 1.500.000
6 To be bid Gas Compliance Services 150,000
$ 1,830,000 $ 1,890,000
6 of 12
Resolution No.2020-13
172 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 9000-ADMINISTRATION
SUPPLIES&SERVICES
2020-2021
Account No.596200-Professional Service Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 TBD Consulting Services for strategic and business plan development 130,000 -
2 Jacobs Consultant services for regulatory and environmental compliance matters. 1,000,000 380.000
3 SCPPA Palo Verde Project 40,000 40.000
4 RMG Consulting services to perform credit review of specific trading counterparties 15,000 15.000
5 Santa Fe Building Maintenance Janitorial Services 25,000 25.000
6 Everbridge Customer Notification Safey Mobile App 5,000 5,000
7 To be bid Third Party Compliance Consultant/verifier 10.000 10.000
8 HPI Seminar Human Performance Improvement Expert - 5.000
9 Interns Internship Opportunities - -
10 To be bid Security Services all facilities - 200,000
11 To be bid Compliance Management Software&Process Documentation 100,000 100.000
12 To be bid Legislative Support/Research/Technical Writing 25,000 25.000
13 TBD Technical Generation Expertise&Jawbone/Litigation Matters 250,000 200,000
14 TBD Enterprise Risk Management Program and Mitigation Plan 50.000
$ 1,600,000 $ 1,055,000
Account No.596500-Travel
Event FY2020 FY2021
Type Name Budget Budget
1 APPA APPA 10,000 10,000
2 CMUA CMUA 5,000 5.000
3 League of Cities League of Cities 1,000 1.000
5 SCAQMD SCAQMD 1,000 1.000
4 CEC CEC 2,000 2.000
5 COTP COTP 1,000 1.000
6 OSHA OSHA 2,000 2.000
7 SCPPA SCPPA 5,000 5.000
8 CUEA CUEA 3,000 3,000
9 CPUC CPUC 3,000 3.000
10 Performance(Fixed Pryor) Performance(Fixed Pryor) 1,600 1.600
11 Human Performance Human Performance 10,000 10.000
12 Regulatory Compliance Regulatory Compliance 10.000 10.000
$ 54,600 $ 54,600
Account No.596550-Memberships
Detailed FY2020 FY2021
Name Description Budget Budget
1 CMUA California Municipal Utilities Association-Membership Dues plus 5%annual increases 66,544 70.000
2 RMG RMG Financial Consulting,Inc.Annual Membership dues 750 750
3 APPA APPA Annual Dues 37,000 37,000
4 CUEA Annual Invoice(Mutual Aid) 800 800
5 TBD Regulatory standards&aging infrastructure&Woridlow 22,000 22,000
6 AWWA Membership 1,000 1.000
7 BizFed Legislative Resource 5,000 6,000
8 APPA Deed Program-Research and Development 8,900 8.900
9 ACWA Water legislative and regulatory issues 15,000 15,000
10 Planet Bids Competitive Bidding Platform 5,000 5.000
11 Western Energy Institute Shared membership through SCPPA 615 700
$ 162,609 $ 167,150
7 of 12
Resolution No.2020-13
173 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 9000-ADMINISTRATION
SUPPLIES&SERVICES
2020-2021
Account No.596600-Books&Publications
Detailed FY2020 FY2021
Name Description Budget Budget
1 Incisivemedia Incisivemedia 1,000 1.000
2 News Data Corporation News Data Corporation 2,500 2.500
3 Eastern Group Publications RFP and Competitive Bid advertisement 2,500 2.500
4 The Economist The Economist 250 250
5 The Wall Street Journal The Wall Street Journal 250 250
6 Thomson Reuters/Barclays Thomson Reuters/Barclays 500 500
7 AWWA Reference.Procedure.Industry Standard 5.000 5.000
8 IEEE/ANSI Standards Purchase of Standards 1.000 1.000
9 APPA and other industry pubticiation Industry Publications 11.000 11.000
10 Capito(Track Legislative Tracking Service 2.500 2.500
11 California Energy Markets Publication Subscription-News 1.420 1,420
S 27,920 $ 27,920
Account No.596700-Employee Development&Training
Detailed FY2020 FY2021
Name Description Budget Budget
1 NERCWECC NERMECC Compliance Program 10,000 -
2 Fred Pryor Performance(Fred Pryor) 10,000 10.000
3 PMP Project Management Professional IPMP1 20.000 -
4 SCPPA SCPPA Training 30,000 20.000
5 APPA/AWWA Industry Training 12.000 20.000
6 NERC NERC Workshop - -
7 Industry Training Organization Regulatory Standards and Cyber Secunty 10.000 10,000
8 Osha.State and Federal Agencies Certifications,safety training 50.000 10.000
9 Enterprise Risk Management training 5.000 5,000
10 Internal Training&Development training 7.000 5.000
$ 154.000 S 80,000
Account No.599800-General City Administrative Service Exp
Detailed FY2020 FY2021
Name Description Budget Budget
1 City of Vernon Overhead Allocation 3 079.051 3,140.632
5 3,079,051 $ 3,140,632
Account No.760005-Principal on Bonds
Detailed FY2020 FY2021
Name Description Budget Budget
1 All Bonds Principal Repayment 25.815.000 S 29.520.000
$ 25,815,000 $ 29.520,000
8of12
Resolution No.2020-13
174 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 9000-ADMINISTRATION
SUPPLIES&SERVICES
2020-2021
Account No.760010-Interest on Bonds
Detailed FY2020 FY2021
Name Description Budget Budget
1 All Bonds Interest Payments 19,497.322 $ 15.208.498
$ 19,497,322 $ 15,208,493
Account No.790100-Operating Transfer Out
Detailed FY2020 FY2021
Description Budget Budget
Reimbursement transfer for General Government Services(Excludes Legal Services),
Risk Management Services,Fire Services,Police Services,Public Work Services,Health
1 Transfer Services.
$ - $
9 of 12
Resolution No.2020-13
175 of 214
CITY OF VERNON
FUND 055 - LIGHT & POWER
DEPARTMENT 9000 -ADMINISTRATION
REVENUES
2020-2021
Account No.610110-Investment Income
Detailed FY2020 FY2021
Name Description Budget Budget
1 Various Income on various VG&E cash balances 1 000 000 1.000.000
2 No Swap interest payments -
$ 1,000,000 $ 1.000.000
Account No.600910 -Other Income
Detailed FY2020 FY2021
Name Description Budget Budget
1 TBD Sell of NOX credit 50 000 50 000
$ 50,000 $ 50,000
Account No. 610170-Unrealized Gain(Loss)on Investments
Detailed FY2020 FY2021
Name Description Budget Budget
1 Various Income on various -
$ - $
Account No.450027-Natural Gas Sales-Prepaid/COV Retail
Detailed FY2020 FY2021
Name Description Budget Budget
1 Revenues from 056 5600.500167-moved to 9200 -
$ - $
Account No.450028-Natural Gas Sales-Prepaid/SMUD Wholesale
Detailed FY2020 FY2021
Name Description Budget Budget
1 Revenues from 056.5600.500168-moved to 9200 -
$ - $
10 of 12
Resolution No.2020-13
176 of 214
CITY OF VERNON
FUND 055 - LIGHT& POWER
DEPARTMENT 9000 -ADMINISTRATION
REVENUES
2020-2021
Account No.466900-Miscellaneous Revenue
Detailed FY2020 FY2021
Name Description Budget Budget
1 Various Miscellaneous revenue 3.500 3.500
$ 3,500 $ 3,500
Account No.690100-Operating Transfer In
Detailed FY2020 FY2021
Name Description Budget Budget
1 Gas Dept. Transfer-in from Gas Fund-from 056.5600.790100 _ -
$ - $
11 of 12
Resolution No.2020-13
177 of 214
CITY OF VERNON
FUND 055 - LIGHT & POWER
DEPARTMENT 9000 -ADMINISTRATION
CAPITAL
2020-2021
DEPARTMENT:
055.9000 ADMINISTRATION
Detailed FY2020 FY2021
Name Description Budget Budget
1 TBD Maintenance Service to all MET towers - -
Consultant-additional S250.000 to be paid out of Public
2 Jawbone Property R&D Benefits for R&D 250.000 -
Strategic Planning Consulting
3 Services Project Management 10.000 -
4 Simon Wind Meteorological Studies 35.000 35.000
5 Wireless Innovation Modem minutes to all MET towers 25.000 15.000
6 Property Taxes Kern County Wind Farm Property 40.000 40,000
$ 360,000 $ 90,000
12 of 12
Resolution No.2020-13
178 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
011.9019 INFORMATION TECHNOLOGY
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
EXPENDITURES:
SALARIES $ 607,879 $ - $ 701,848 $ 93,969 $ (607,879) $ 701,848
BENEFITS 236,904 - 309,639 72,735 (236,904) 309,639
SUPPLIES/SERVICES 1,261,225 - 1.425,475 164,250 (1,261,225) 1,425,475
CAPITAL 312,000 - 1,040,000 728,000 (312,000) 1,040,000
TOTAL EXPENDITURES $ 2,418,008 $ - $ 3,476,961 $ 1,058,954 $(2,418,008) $ 32476,961
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Information Technology Analyst 1.00 $ 89,327 $ 92,909 S 3,582
Information Technology Analyst,Senior 2.00 234,270 249,310 15,040
Information Technology Manager 1.00 176,862 183,954 7,092
Information Technology Technician 1.00 - 69,330 69,330
Programmer/Analyst - - - -
Administrative Assistant,Senior 0.50 27,420 29,945 2,525
Overtime 30,000 30,000 -
Payout(vacation and sick excess hours) 10,000 6,400 (3,600)
Stand-by 40,000 40,000 -
DEPARTMENT TOTALS 5.50 $ 607,879 $ 701,848 $ 93,969
Resolution No.2020-13
179 of 214
CITY OF VERNON
Fund 011 Department 9019-General Fund Information Technology Department
Budget Detail
2020-2021
DEPARTMENT:
011.9019 INFORMATION TECHNOLOGY
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease) Comments
SALARIES
501010 Salaries-Regular 504,048 - 604,816 100,768 (504,048) 604,816
501012 Salaries-Premium 73,831 - 67,032 (6,799) (73,831) 67,032
501020 Salaries-O.T. 30.000 - 30,000 - (30,000) 30,000
607,879 - 701,848 93,969 (607,879) 701,848
BENEFITS
502020 Retirement 151,168 - 187,185 36,017 (151,168) 187,185
502030 Group Insurance Premiums 76,922 - 112,277 35,355 (76,922) 112,277
502060 Medicare 8,814 - 10,177 1.363 (8.814) 10,177
236,904 - 309.639 72.735 (236.904) 309.639
SUPPLIES/SERVICES:
520000 Supplies 3,000 - 3,000 - (3,000) 3,000
520010 Supplies-IT 159,000 - 159.000 - (159,000) 159,000
560010 Utilities-IT 188,159 - 188,159 - (188,159) 188,159
570000 Vehicle Expense 3,500 - 3,500 - (3,500) 3,500
590110 Repair&Maintenance-IT 770,566 - 839,816 69,250 (770,566) 839,816 Emergency
services provided
595200 Professional Services-Technical - - - - - -
595210 Professional Services-IT 100,000 - 195,000 95,000 (100,000) 195,000 Contingencies
budgeted
596500 Travel 13,500 - 13,500 - (13,500) 13,500
596600 Books&Publications 2,000 - 2,000 - (2,000) 2,000
596700 Training 21,500 - 21.500 - (21.500) 21,500
1,261,225 - 1,425.475 164.250 (1,281.225) 1.425.475
CAPITAL
860000 IT Equipment&Software 312,000 - 1,040.000 728.000 (312.000) 1,040.000
312,000 - 1,040,000 728.000 (312.000) 1,040,000
TOTAL EXPENDITURES $ 2,418,008 S $ 3,476,961 $ 1,058,954 $ (2,418,008) $3,476,961
Resolution No 2020.13
180 01214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 9019-INFORMATION TECHNOLOGY
2020-2021
Account No.520000-Supplies
FY2020 FY2021
Description Budget Budget
Sponsoring Department Name Office Supplies S 3.e $ 3.000
S 3.000 S _ 3.000
Account No.520010-Supplies IT FY2019 FY2020
Description Budget Budget
Sponsoring Department Name S Toners,printer maintenance kits, S
1 IT(9019) General Data
other printing supplies
Miscellaneous software(Adobe, 30.000 30.000
2 IT(9019) Insight Visio,FileMaker Pro)
Monitors 10.000 10.000
3 IT(9019) DellScanners 15.000 15.000
4 IT(9019) Canon VMWare Licenses 15 000 15,000
5 IT(9019) VMWareComputer Replacements 15.000 15.000
6 IT(9019) DelllBackup tapes(100x413) 10.000 10.000
7
I7(9019) CDW Printers replacement 10.000 10.000
8 IT(9019) HP Networking equipment(routers, 10,000 10.000
9 IT(9019) CDW
switches,cables,connectors,etc)
UPS replacements 2,500 2.500
11 IT7(9019)10
1 CDW Mitel-Business phones accessories 5.� 5.000
(9019) Mitel
&replacement parts
CDW Cell phones accessories(chargers,
4.000 4.000
12 IT(9019) cases,adapters,phone parts
replacements)
CDW Computer/Monitors/Scanner for
13 City Attomey(1005) City Attorney
Hard Drives Replacements 2.500 2.500
14 11(901 1031) CDW10.000 10.000
CDW Hard Drives Replacements 10 000
15 IT(9019) Mitel IP Phone Licences 10.000
16 IT(9019) CfOSSP0lnl 10,000 10.000
Mitel IP Phones
17 11(9019) TBD S 159,000 $ 159,000
Account No.560010-Utilities IT
FY2019 FY2020
Sponsoring Department
Description Budget Budget
Name 1.296 $ 1.296
1 1 1(9 19)1004) VenzonWireless Telecommunication Charges 5 Telecomminication Line Additions 10 000 10,000
2 9) VenzonWireless Telecommunication Charges 2,229 2.229
3 HR(1026) VenzonWireless Telecommunication Charges 3.587 3.587
4 17( Attomey(1005) VenzonWireless Telecommunication Charges 6.420 6.420
5 C5(1 4) VenzonWireless Telecommunication Charges 19.037 19.037
6 CS((1033 VenzonWireless Telecommunication Charges 22.614 22.614
7 Heattho ) VenzonWireless Telecommunication Charges 3.560 3.560
8 Ci y Admin(1002)
VenzonWireless Telecommunication Charges 5 527 5.527
9 P City in(1002) VenzonWireless Telecommunication Charges 8.909 8.909
101 Police(1031) VenzonWireless Police Patrol Car Modems 10.022 10.022
11 IT(901(1031) VenzonWireless ss 7.200 7.200
Iron Mountain Iron Mountain(backup tapes
12 IT(9019) remote storage services)
Telecommunication Charges 229 229
13 IT(9019)1004) AT&T CalNet3 Telecommunication Charges 14.391 14.391
14 CS(1 9) AT&T CalNet3 Telecommunication Charges 229 229
15 Cre(103) AT&T CalNet3 Telecommunication Charges 30.672 30.672
16 Heal (10 AT&T CalNet3 Telecommunication Charges 249 249
17 Heach(1031) AT&T CalNet3 Telecommunication Charges 11,864 11,864
18AT&T Police(1031) AT&T CalNet3 Telecommunication Charges 2.458 2,458
19 Police(1031) Spnnt Telecommunication Charges 420 420
20
Police(1031) Web hosting.secunty certificates for 650 650
21 IT((90 019) GoDaoDaddy coin City web sites&SSL vpn appliance
Telecommunication Charges 596 596
22 CityClerk(1003) VenzonWireless
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 9019-INFORMATION TECHNOLOGY
2020-2021
Account No.560010-Utilities IT Continued from previous page
23 IT(9019) AT Conference Phone Conferencing Service _ 2 002
24 IT(9019) AT&T CalNet3 Backup Internet Line _ ' _.. 24 C2012
25 Fire(1033) VenzonWrteless-Venzon BroadBand for 10!pads For New IPADS
26 Fire(1033) VenzonWireless-New BroadBand VenzonWireless-New BroadBand - -
$ 188.159 $ 188.159
Account No.570000-Vehicle Expense
FY2019 FY2020
Sponsoring Department Name Description Budget Budget
1 IT(9019) Vehicle Repair Repairs S 2.500 S 2 500
2 IT(9019) Fuel+Community Services IT Vehicle Expenses 1.000 1 000
$ 3,500 $ 3.500
Account No.590110-Repairs&Maintenance IT
FY2019 FY2020
Sponsoring Department Name Description Budget Budget
1 17(9019) Tyler Technologies EDEN System support $ 90,000 $ 90.000
2 IT(9019) Microsoft Enterprise Agreement Microsoft Licenses $ 75.000 $ 75.000
3 Police(1031) TriTech(formerly VisionAIR) Public Safety Suite(CAD.RMS. 66,000 66.000
FBR)
4 17(9019) ECS Imaging Laserfiche system support 47.000 47,000
5 17(9019) Crosspoint Mitel-business phone system 22.000 22,000
support by Crosspoint
6 17(9019) GIS System Support Nobel Systems 21.000 21,000
7 IT(9019) Everbridge Notofcations Notifications Services 18.000 18,000
8 Health(1060) Accela Software EnvisionConnect(annual contract. 20.000 20,000
fiscal year)
9 17(9019) Xerox Financial Services.LLC Managed Print Services 121.000 121,000
10 17(9019) Universal Laser Printers repair&maintenance for all - -
City printers/faxes
11 IT(9019) CalTech Copiers repairs - -
12 IT(9019) HP•Dell Hardware support for all City servers 15.000 15.000
13 Police(1031) GeoSpatial Technologies,Inc GST CnmeMap 6.000 6.000
14 17(9019) Zscaler Web Secutiry 17.000 17,000
15 Police(1031) West Government Services CLEAR Website Access for 9.300 9,300
Detectives
16 IT(9019) Lucity Lucity Work Orders System Support 15.000 15,000
17 Police(1031) Stancil Corporation Digital Recorders and Reproducers 2.000 2.000
18 IT(9019) HP VMWare Support for 2 servers 10.000 10.000
19 IT(9019) McAfee MXLogic maintenance fee(spam 5.116 5.116
filtering for City email)
20 IT(9019) Symantec Symantec Backup Exec(backup 10.000 10.000
software support)
21 Police(1031) Advanced Electronics Card/Door Access and Closed Circuit 6,000 6.000
TV(Civil Defense)
22 CS(1040) AutoCAD AutoCAD Annual Support 5.500 5.500
23 17(9019) TrendMicro vShield Anti-Virus 5,500 5,500
24 Fire(1033) Angel City Data FileMaker Pro System Support 10,000 10,000
25 IT(9019) Sonicwall SonicWall firewalls(Pro+TZ 190 for 3.000 3,000
SCADA),content filtering.SSL VPN
support
26 IT(9019) Ventas Veritas Enterprise Vault support 5.000 5.000
(City's email archiving system)
27 IT(9019) TrendMicro TrendMicro End Point(antivirus 4,500 4,500
support&upgrades)
28 LP-CustServ(7100) Iron MVRS annual support
29 Police(1031) Webiplex Electronic Subpoena Management 4,100 4,100
Software'
30 Police(1031) Network Innovation Associates EOC Satellite Service(Civil Defense) 3,600 3,600
31 Police(1031) Insight Public Sector Symantec Mail/Spam Security 3.600 3.600
32 LP-CustServ(7100) Pitney Bowes Mailing Machine Support
33 Police(1031) Insight Public Sector Symantec Backup Exec 5.000 5.000
Resolution No 2020-13
182 of 214
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 9019-INFORMATION TECHNOLOGY
2020-2021
Account No.590110-Repairs&Maintenance IT Continued from previous page
34 Police(1031) NetMotion Wireless Mobility XE Server and 29 Device 2,000 2.000
Licenses
35 IT(9019) Cybernetics SANNIRuaI Tapes Devices 10,000 10.000
36 Police(1031) Power Design UPS and Ferrups/Radio Towers(> 2,000 2.000
Civil Defense)
37 IT(9019) Quantum Backup tape library support 1.500 1.500
38 IT(9019) Vmware Vmware View Support 2.000 2,000
39 IT(9019) Onepoint Human Factor Time Management System Support 2,600 2.600
40 Police(1031) Kronos TeleStaff System Support 7,500 7.500
41 Fire(1033) Kronos TeleStaff System Support 8,500 8.500
42 Police(1031) Hewlett-Packard PDNAS Network Support 1,200 1,200
43 IT(9019) Zoho Corp Asset Manager Software Support 1,000 1.000
44 Police(1031) MDE,Inc. ADORE Training Software 2,500 2.500
Maintenance/Upgrades
45 IT(9019) ScriptLogic Privileged Authority Support 750 750
46 Police(1031) Managed Video Support Panasonic Arbitrators(Motorcycle 600 600
Videocameras)
47 Police(1031) Training Innovations.Inc. TMS(Training)Software Support 800 800
48 IT(9019) CDW Cable Management for Server Room 500 500
49 IT(9019) Exclaimer Mail Utilities Suite-Email Disclaimer 200 200
50 Police(1031) Versatile Information Prod.Inc Puma Software Maintenance 3,500 3.500
51 IT(9019) SLA Corp ESChat Maintenance - -
52 IT(9019) Zoho Corp Desktop Central 2.000 2.000
53 IT(9019) Canon Ecopy Software Maintenance 4,000 4.000
54 IT(9019) TBA Cyber Security Audit 20.000 20,000
55 Police(1031) 2fa Dual Authentication Security 700 700
56 Police(1031) Oversized Machines Plotter Repair 1.500 1.500
57 HR(1026) NeoGOV GovJob.com/App 25,000 25.000
Tracking/Onboarding/Emp Eval
Module/Biddle
58 IT(9019) TrendMicro Appliance Security Appliance 16.000 16.000
59 IT(9019) Kronos Work Force Ready 14,000 14,000
60 IT(9019) Knowbe4 Cyber Security Awareness Training 5.000 5.000
61 IT(9019) Disaster Rev Services Disaster Recovery Services 5,000 5.000
62 Police(1031) TriTech(formerly VisionAJR) IQ Analytics 5.000 5.000
63 CS(1040) PlanetBids Bidding Software 7.000
64 Police(1031) BearCom Door System 10.000
65 Health(1060) Snappi Health Mobile App 5,000
66 CityClerk(1003) GovQA PRAApplication 5.000
67 CS(1040) Parcel Data Parcel Data File 2,000
68 Police(1031) CrimeMap(Motorola) CrimeMap(Motorola) 750
69 City Clerk(1003) Granicus Agenda Mangement 19,000
70 HR(1026) Neogov Text Feature 500
71 Police(1031) TBD Computer Upgrade for Police Units 20,000
$ 770,566 $ 839,816
Account No.565210-Professional Services IT
FY2019 FY2020
Sponsoring Department Name Description Budget Budget
1 IT(9019) Eden!Laserfiche/Utility BillingNmware/Microsoft Report Services System Customizations 80,000 80.000
2 IT(9019) SecureWorks Managed Security Services 20.000 20,000
3 City Clerk(1003) TBD Website Redesign - 70,000
4 IT(9019) GIS Integration with City Hall 25.000
Systems(Lucity,Etap,Milsoft)
$ 100,000 $ 195,000
Account No.596500-Travel
FY2019 FY2020
Sponsoring Department Name Description Budget Budget
1 IT(9019) EDEN User Conference Travel Expenses $ 6.000 S 6.000
2 IT(9019) Mitel Training Travel Expenses - -
3 IT(9019) Tritech Conference Travel Expenses 1.500 1,500
4 17(9019) Advanced Utility Conference Travel Expenses 1,500 1,500
CITY OF VERNON
FUND 011 -GENERAL FUND
DEPARTMENT 9019-INFORMATION TECHNOLOGY
2020-2021
Account No.596500-Travel Continued from previous page
IT i_ I.tj.. .......-. Travel Expenses -.-.-
a _ __ Travel Expenses
5 13,500 $ 13.500
Account No.596600-Books&Publications
FY2019 FY2020
Sponsoring Department Name Description Budget Budget
11(9019) TBD IT related books and training S 2.000 S 2.000
materials
$ 2,000 S 2.000
Account No.596700-Training
FY2019 FY2020
Sponsoring Department Name Description Budget Budget
1 IT(9019) ?BD Technical Training S 19 000 S 19.000
2 IT(9019) S Technical Training S 2 500 $ 2.500
S 21.500 $ 21,500
Account No.860000-IT Equipment&Software
FY2019 FY2020
Sponsoring Department Name Description Budget Budget
1 17(9019) $ 287.000 S 1,040,000
Re>cl.c:co No 2320-13
13.1 c1214
CITY OF VERNON
Light and Power
Account No.860000-IT Equipment&Software
2020-2021
Account No.860000-Capital Outlays
Equipment Detailed Vendor FY2020 FY2021
Software Sponsoring Department Vendor Description Type Budget Budget
Software IT(9019) Insight Microsoft Enterpnse Agreement(3 years) Market - -
Equipment IT(9019) Dell Servers Market - -
Software Finance(1004) Tyler Technologies Eden Utility Billing System Sole Source - -
Software HR(1026) TBD Scantron Software Market - -
Software Health(1060) TBD Field Laptops Market 17.000 -
Software CS(1040) Lucity Lucity GIS Integration Sole Source - -
Software Fire(1033) Angel City Updating Fire Inspection Software Sole Source 10.000 -
Equipment Fire(1033) TBD 4 iPads for Fire Market - -
Software Fire(1033) TBD PSTrax Software Market - -
Software Fire(1033) TBD Video Software for Fire Market - -
Equipment Fire(1033) TBD Rugg MDCs Market - -
Equipment City Clerk(1003) TBD Worm Appliance for Document Compliance Market 30.000 -
Equipment Fire(1033) TBD 15 Tough Books and Docks Market 100.000 -
Software Polece(1031) TBD Informs NIBRS Software for Compliance Market 130.000 130.000
Software Health(1060) TBD New Health Permitting System Market - -
Software CS-BwldRegulations(1041)Energov Hardware software,customization and migration Market - 900.000
Software HR(1026) TBD New ScanTron System Market 10 000
287.000 1.040.000
Resolution No.2020-13
185 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
055.9100 ENGINEERING
A B C C-A B-A C-B
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES $ 1.350.000 5 • $ 1.350.000 S • S (1,350.000) $ 1.350,000
EXPENSES:
SALARIES $ 1,114,091 $ - $ 1.154.073 $ 39,982 $ (1,114,091) $ 1,154,073
BENEFITS 439,050 - 490.849 51,799 (439,050) 490,849
SUPPLIES/SERVICES 344,000 - 372.000 28.000 (344.000) 372.000
TOTAL EXPENSES $ 1.897,141 $ - $ 2,016,922 $ 119,781 $ (1,897.141) 5 2,016,922
CAPITAL 9,675,000 - 9.395.000 (280.000) (9.675.000) 9.395.000
Bo^d Proceeds 9.395.000
Salaries Salaries Increase
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Administrative Assistant,Senior 1.00 $ 66,657 S 69,330 $ 2,673
Associate Electrical Engineer 1.50 288,338 187,160 (101.178)
Cciputer Aided Drafting Technician - 56,152 - (56,152)
Electric Engineering Technician 0.80 - 64.207 64,207
Electrical Engineer 3.00 321,237 464.834 143,597
Utilities Engineering Manager 0.70 123,803 128.767 4.964
Utilities Project Coordnator 1.00 145,704 151,539 5.835
Overtime 8,000 8.000 -
Payout(vacation and sick excess hours) 43,500 19.536 (23,964)
Standby 60 700 60.700 -
DEPARTMENT TOTALS 8.00 S 1.114.091 S 1.154.073 S 39,982
co
o .c cTo `o
CO H 7 a N
r CO CO O T (D
Q N a) U N
N O) 2) L a _
0 m m C N ). (C
N CD .0 .0 0 V) U C
oCO 0 U a) d 0
z CO CO a) x
Ca) a) a) n
c to _• = coo U E m
= oco 03 no C o
LL LL Ca CC o C)
CO 0 ate) a) O �c o ate) C a
cc V — com � co C N
Q Q a a N U c L
> a) C > a) CO U
.c .c 'a, O C) CA 17 0
_
= U M a O C a
m m `-0 O c 7
W > W >, C L u) co
a) U a) -0 0 U D U) CO E
m E m a�oi 8.)05 o 3 0 3 a
5
a a CC Q < D o LL Ow
O O O CO U) o M N- CO V C) O ' o O O ' O 000
U D O O O M C) O n U) U) C) 7 O O O O O O O O
CO 4 o 0 O Nt U) O O r C) r` aO O o L!) O U) 000
m ` 0 U) O L (Oci o- M•) O O U) N IC) U) C CO N O L(f) U) N N
() U U M O C O r C) r r V �- r r N r r
C) CO - r r
C
a) O O O o — 0 - N-C) v- 0 O ' 0 0 0 ' 0 000
C 00 00 0 )!) O C) M U) U) U) 0 000 0 000
CA 00 O U) 0 0 CON ,- 0 0 O M O U) 000
< m m O O O U) O CO 7M ) U C) cc; Lci �` r` UN NC . oC0 0 U) I-- M CO C r c--) v -
LLI U Mo ) Cr) r r (yvU . +
C N
U
.`
w
L) CO t0 N O C) O M ' O ' ' '
d C) O Co 0 co N C) O O 0 0 0 0
0
N O O a) U) co U) r� 0 CO 0
Z W Q ct U CC U) N C') M U) 0 r M CO
Q U 0 U
Z 7 • ❑
CL Li- d N
> a 0 O
Cjf - N 00 O cow) O M I.- N C C) O ' O O O ' O 000
ll J 0 p O o o M M O r` U) U) C') C o 0 0 0 0 0 0 0
MN
O co V U) O O r 0 N- CO O O U) O U) 0 op
• ' p N V O O O (Cr- a0 V N (D O N N O U) U) N N
O ' U) O N M O U) N U r C) r r N- U)
m N Ld N CO O O r r
O M
CO -a-
N
H r r
LL CO
C
d
cot arc)
N m
a m N C)
a)
W
u,
Ln
O
73 00 o O O r N- C) CC O O ' 0 0 0 ' o 000
C 00 O U) CC O O CO U) U) U) O 000 0 000
7 O 00 o U) U) O O (D N r 0 O O U) o U) O O O
LL N 0 O O O U) O CO (D UJ 0 C) CO I) N rn U) N N
U) O 0 r CO COr COr elr r
Q N 0 CO 0 M O N r 'Cr N
U. CO r r
To
U 7)
2 0
3 U a) N
c
CO co) CO a)
C m U
m
i C > O m 7 0 N a) C C> cc m o f E ti c . a)
a) C . a) a) H C)) a .� CO
ix o a as 0 ca a.2 o C
O '` < 0 co w W C'a 0 Ln
a Z C V) E c co V) v) a) a E rn Cu E.' 'ts a)
W o m LLI ' v)
W c c a)) u) m m w Q H V a a o .24 m m r-' > E
W 'p o Cl.) W o m m K d m 0 w D D ... o aa) aa) 2 (C 0
f; ? -) U a Z u) (n (n n a CLL Z c, ') V) DD > aa CL
Z Z W O N O Q 0 0 W
co CO
• w
W O CD CO O O O J V) N V) 0000000 000
I- o m O N O cc _w O 0 O000
O < H o 0 0 < W o 0 0 0 0 r 000
• O Z O aMi J 2 ul Lr' I- LT- (n (o (o 1- J O O O O O O O (ND U) UJ
a °) jvM (0 Q g 0 w 0 0_ NNa0r- a) a) C) a) rn
(ti
1- I- Z I- 0. (oU) U) U) U) U) CS) U) U) U)
0 o CC F- U)) m VV))
co
`o
co V 0)
o N
N O o w
N co 0
O .0
Z 0
El
c 4 a
o
c
E U
N C a •O
U c _n
2 m
co a
3 co
0
`o a
co a)
w
a a
o _2
c0 U
0 0 0 N ' 0 0
m y 0 0 0 ON) 00 0
w
m m it, a0- a) a)V t U 0) O (`') c7
Ca C m N 0) 0)
C Q
a))a 000 - . 00
m y 0 0 0 — O 0
V i
W coCO CO
m Qi of
ca c m
t)
'L
w
V
d co m ca 0 co o 0
Z .0 C.)a m Nco co
N N
Q C — 0 m
2 C ,� r C Q
cc U. a) N
W d 0 o
U. no 4.,) CII 0 0 0 N 0 0 0
U. J C 0 o 0 o a) 0 0 0
O ) -0 p N - Nn N I (0 u'i tf)
>. 0 3 N U Na `r0) O M c01 c01
CO LL m N a) 0i Oi
0 0)
w
C
a)
CO N l6
0) m N 0
U.
N
0
C 0 0 0 a- 0 0
3 OU. csi m N In'Cr N to In
Q N a cam•) CC1 CO CO
>. m a- Oi0)
2
co
w 3
g W
To o co CO
U > j a ti. ea T
IC re C O C CO
N
0 dCO
N £ Q
ca
2 65 o)m w d — m
W J
w O •� J N iii m � W nQ
CD
Z m ~ a N co (am LUp~
W Z Cl) QW. m U
• W O O J X 2 O 0 J
H o O o Q W J W J O O Q
CO CO ~ J H W < 0 O
a °)• a) a) I- Q. acorni-
O o I-0 Ca) U
Resolution No.2020-13
188 of 214
CITY OF VERNON
FUND 055- LIGHT & POWER
DEPARTMENT 9100 -ELECTRICAL ENGINEERING
SUPPLIES&SERVICES
2020-2021
Account No.520000-Supplies
Detailed FY2020 FY2021
Name Description Budget Budget
1 Staples Business Solutions General offices supplies 2,000 2,000
2 Duron Business Forms Perforated laser sheets forms 1,000 1,000
3 Graybar General Supplies 2,000 2,000
4 Home Depot General Supplies 3,000 3,000
5 ARC General Supplies 3,000 3,000
6 Royal Wholesale General Supplies 2,000 2,000
7 Walters Technology General Supplies 3,000 3,000
8 Current Wholesale General Supplies 2,000 2,000
$ 18,000 $ 18,000
Account No.540000-Uniforms
Detailed FY2020 FY2021
Name Description Budget Budget
1 Shoeteria Steel toe shoes and boots for engineers 1,050 2,000
2 PPE FR Gear for Field Inspection 5,000 10,000
$ 6,050 $ 12,000
Account No.560000-Utilities
Detailed FY2020 FY2021
Name Description Budget Budget
1 Engineering Division use of City utilities 500 500
$ 500 $ 500
Account No.570000-Vehicle Expense
Detailed FY2020 FY2021
Name Description Budget Budget
1 City Vehicles Engineering Pool and Utilities Engineering Manager Vehicle 7,000 10,000
Maintenance and Fuel $ 7,000 $ 10,000
4 of 8
Resolution No.2020-13
189 of 214
CITY OF VERNON
FUND 055 - LIGHT & POWER
DEPARTMENT 9100 - ELECTRICAL ENGINEERING
SUPPLIES & SERVICES
2020-2021
Account No.590110-Repair&Maintenance IT
Detailed FY2020 FY2021
Name Description Budget Budget
1 Survalent Technology SCADA annual maintenance service 50.000 50.000
2 Digital Map Products CITY GIS map data services 75.000 75.000
3 Operation Technology ETAP upgrade&maintenance services 15.000 15.000
4 Xerox Xerox Corporation maintenance services 10.000 10.000
5 Milsoft Milsoft firmware maintenance 1.000 5,000
6 ETAP ETAP Support 25.000 25.000
7 CAISO Rig Maint/Support Rig 20.000
8 AutoCAD AutoCAD Annual Support 5.500 5.500
9 GIS-Updates. note pads Updates to GIS and purchase of field note pads 50.000 50,000
$ 231,500 $ 255,500
Account No.596200-Professional Services Other
Detailed FY2020 FY2021
Name Description Budget Budget
1 SCJP Southern California Joint Pole services 15 000 15.000
$ 15,000 $ 15,000
Account No.596500-Travel
Event FY2020 FY2021
Type Name Budget Budget
1 City Employee Various travel expenses related to utility meetings 12.000 12 000
EUSERC. G.O.95. IEEE.Joint Pole Committee
$ 12,000 $ 12,000
Account No.596550-Memberships
Detailed FY2020 FY2021
Name Description Budget Budget
IEEE. EUSERC. GO 95.
1 P.E.. etc. Membership dues 2.000 2.000
$ 2,000 $ 2,000
5 of 8
Resolution No.2020-13
190 of 214
CITY OF VERNON
FUND 055 - LIGHT & POWER
DEPARTMENT 9100 - ELECTRICAL ENGINEERING
SUPPLIES & SERVICES
2020-2021
Account No.596600-Books&Publications
Detailed FY2020 FY2021
Name Description Budget Budget
ANSI, IEEE and Technical
1 Specs. Engineering and technical articles and standards 2,000 2.000
$ 2,000 $ 2,000
Account No. 596700-Training
Event FY2020 FY2021
Type Name Budget Budget
1 SCPPA,Fred Pryor,SCADA,e City Employee training: Engineering,SCADA, 45.000 45.000
Safety,system protection,and employee development
$ 45,000 $ 45,000
6 of 8
Resolution No.2020-13
191 of 214
CITY OF VERNON
FUND 055 - LIGHT & POWER
DEPARTMENT 9100 - ELECTRICAL ENGINEERING
REVENUES
2020-2021
Account No.464000-Joint Pole Revenue
Detailed FY2020 FY2021
Name Description Budget Budget
1 Joint Pole Association Fees collected for attachments made to Vernon owned poles by 350.000 350,000
AU. LADWP. SCE and other communication companies
2 Lease Agreements Pole Attachment Lease Agreements -
$ 350,000 $ 350,000
7o`8
Resolution No.2020-13
192 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 9100-ELECTRICAL ENGINEERING
CAPITAL
2020-2021
Account No.900000•Capital Outlays
FY2020 FY2021
Name Budget Budget
1 Engineenng Support Contract Svcs(Leans Transformer bark Replacement; 150.000 150.000
2 Leonis Substation Transformer Upgrades
Bank No 3 Conversion -
Bank No 4 Replacement - 750.000
Bank No 5 Replacement 1.300.000 750.000
Bank M 2 Replacement 1.000.000 -
Bank No 1 Replacement - 1.500.000
3 Engineering Support Contract Services(Vernon Aux Bank 1t6 8 7) 300 000 -
4 Vernon 66/7KV Bank 12 Replacement/Oil Contanment 50 000 -
5 Vernon Substation Improvements.Aux 687 Replacement UPS 1 8 2 50 000 1.100.000
6 Vernon Substation Relay replacement and Arc Flash Improvements 200.000 100.000
7 Relay replacement and Arc Flash Improvements at Ybarra Substation 100.000 20 000
8 Engineering Support Contract Services (New West substation) 200.000 -
9 Construction of a new West Side Substation
10 Construction of a new BNSF Substation - -
11 7 to 16 KV Voltage Conversion 1.500.000 500 000
12 54th Street 7KV rebuilt/Soto Street UG Improvements 700.000 -
13 Hi Voltage Cable Replacement•Vernon Substation Getaways 500.000 750 000
14 New electric system extensions and new customer connections 400.000 600.000
15 Department portion of 16 KV Consumer Substation Upgrades/R P.E 100.000 100.000
16 Street paving fa Public Works due to V8G underground construction in the public right-of-way. 150.000 150 000
17 Distribution Capacitor Banks and Controls/Smart Gnd/Reclosers 300.000 200.000
18 Underground Distnbution Switch Replacement 100.000 100.000
19 SCADA and Communications System Network Management 100.000 500.000
20 Dist System Improvements related to Frontage Improvements 200.000 200.000
21 Street Lighting-HPS Conversion to L E 0 200.000 200.000
22 Equipment purchases(transformers switches) 500.000 500 000
23 Water Department Projects well sites and pumping stations 250.000 250.000
24 Detenated Wood Pole Replacement 800.000 800.000
25 Leonis Substation Relay replacement and improvements 100.000 100.000
26 Leonis Substation Augmentation of 66 KV Relays 25.000 25.000
27 Vernon Substation Sync Check System 200.000 25 000
28 Vernon Substation and Ybarra Substation Digital Fault Recorders 200 000 25 000
TOTAL 9.675.000 9.395.000
Resolution No.2020-13
193 of 214
CITY OF VERNON
Budget Summary
2020-2021
DEPARTMENT:
055.9200 RESOURCE PLANNING
FY2020 FY2020 FY2021 Increase Increase Increase
Budget Forecast Budget (Decrease) (Decrease) (Decrease)
TOTAL REVENUES S 33.719.362 S - S 32.658.143 S (1.061,219) S (33.719.362) S 32.658.143
EXPENSES:
SALARIES S 1050.237 S - S 685.441 S (364.796) S (1.050.237) S 685,441
BENEFITS 408.596 - 277.248 (131.348) (408.596) 277,248
SUPPLIES/SERVICES 131.495.816 - 133 028 658 1 532 840 (131.495.816) 133.028,656
TOTAL EXPENSES S 132,954,649 S S 133.991.345 S 1.036.696 5 (132.954.649) S 133,991,345
CAPITAL - - - -
Salaries Salaries kruease
EMPLOYEE TITLE FTE Budget Budget (Decrease)
Associate Resource Scheduler 1 00 S 240 914 5 132232 S (108,682)
Intergrated Resource Manager - 257.972 - (257.972)
Pnnopal Resource Scheduler l Trader 2 00 307.259 349,779 42.520
Resource Planner - 125.692 - (125.692)
Settlement Analyst(0000j 1.00 - 102.432 102.432
Oserbme 8.500 8.500 -
Payout(location and sick excess hours) 39.900 22,496 (17,402)
Stand-by 70.000 70.000 -
DEPARTMENT TOTALS 4.00 S 1.050 237 $ 685,441 S (364.796)
E E m w m2.D `o ° a
2$ J,02 i`A14. 2 O `o
O . d U cc .con c C 0 3 E y m t c Q p g'-- m L 2 _ N
c,1O tp G U S E 2 d y c li) L C >,m to r.Ql '5 d S
O O U q D y` v ° y C 5 C) C_°L C.7 5 m y 0 L 73
N Obi Ki. O1 0 y m q m v F c D p O p c y N LO A
Z A ; yl O § = m C�C C .L T . 6 tb L N q
c n o m " 5 m§ ° m 1 1 ° m E- -®D y 5 c E
o c ' 1FF0 " E L c c m = m m °t.m '^? 4 °o -
ti c •• m d a c c L c E ?go. o m g L o m m 0 E m E y c
o V CD C d c c- m m 0 O E c a c -t 'c° W E cc
CC oc
u. oLL " m °F =L cc ° mD an LmLee=2C4-- c° a`$ o _
g m 2 S & I I o w y c°) m,?E m c° H m c S 8 o N D S
m 50 tC9> m2 H ,,mm cmi me °._ m , Sc om =° m °�
02 08's : m Ecorm-E 3omna � p � yvy ° 2 E
moo E i cc CEs. m 2az mm; m- d OLC
a U�t� ° m� ~ >aC° go
� UUEyn$ mca pUUU' CC'✓ C 8
T, C O) O g - t y i} m m q ` E.
.0-
m m d m D C a0 m
6 C ,, g m LL m f m L U c._, c E m O 'm y 5 m m 8i�C m m
t m m m U O y j L C m m CD- a m L m VI W L an d W C !(yupp } d
H H : n r i F. - t-m y V G y L, L L C D > LL CC
M ' M m ' e0 co • m O M m N O - M t0 CO CO
CO m N n M N O ^ .- N O Q m N M Q
0 . CO to O O O O m CI 0 Q O N m N
y y NW do °! O m m n m N Q eh O)
m q '' Q CO Q O) to C) O to CVQ m n eT n
` 2 co10 co co co .- LLY to , - m .- N
c-, V U Q n 0 ,6 ri .- Cl
C M
O
C
o
Q ' m th ' to•A • r O N tp O r M N m t0
IQ O) . 0 Q n m O n A Q pp M O)n N T
00 0 m 0 N n ‘.0O M M t0 N .-.0.-,0
a y y n m n m n M O Ot 0 e0 m 0 m m to m
:!-
to.-c Qf m m m m A N N y tll M t0 O m O m , m N M N
Q q ` On O N N M N O M N CI CO M '--^VI
7 m
Z O m 1--
O N - a
Z Q' R
'LLIa y N
C N M ' M O) ' m M CC O C) _m to Q M m C) CO
7 CO CD Y) n M N 0 Q N S Q CO N M Q
I.L. LL O 0 t0 m 0 O O O O m M Y)Q O N O) N
O Q)N N m . . m O eo O) n 0, Q t")O)n
d O e•e u Q m Q O) to M O to N Q co C. O) n
r t0 m M M co to - m - tV
r m ClN U N D Q Ir 06 ,6 mi-
T a3 M
✓ O LL
O
N
co
C
tl
E o m
t N q
A m o u
a r
O LL °
Q LL
0
0
• m N i.e. n O b O n M t0. .
CD p1 f m O tD O) Q O M O)n N eT
C CO O O N n m O C M M U N n t0 N t0
7 h m n id,... C) O 0) to CC m 0 m mU m
IL t°V - e7 N N CI m W 0 10 .N .-0
Q O 4 .- ♦ t m Q O O n S 0 N or W C) m - m N c,'u to
1,d C
_ O m
L>
,, - 0 ? C)
q K S
11
a ep u,
> q O N C
p E 2
O cg
to ypa a z
y C y UU ° dNNag. ycY E
Z C co CU co co E , 0 H i
2 z"m m m m6 a 'D CC a 0Q 2rppp y a
IJ d y gn ya oq8mr ` 3 m .2W E - 1-
w O C C C i b- „ „ , & = ; a LT.wvU � CuiD U) CZZz ¢ ) ) hN t .
Ow
Z 0 N O OOOm
ONN O 00QNpW /. - N Q m > N QOSoSSSO O ) 0 0cc w o 001-" " -�o ONt Nt a0
ZW LU
Q W W Q Q Q Q Q Q Q Q Q t0 J f- W E
a • > /a- a-J z
00 C I- h m
m Ct d U E d d ) 0 d W 6> w C 15
m N e To a -c m 3 m u, m 'c o f E ; N m m n a r)
co 7 f3a c pg rnca°~ �a � -y c " �5 d �� CE Z'L c o
co N m m c 0 Y c d LO 10 y d N a E E d rJ' _ g` i0 p a V - d d a
O m N dj. 9 m SEa� •HtflL
an d Ti a.E N m W a L • m mo m `. HtIiIil
tC o a d b t E N c v 4 d m• u : L
N m.` ,m }yt' N Cj d' adi d`F- c 8'_ i n 2 S a d E m g J `C m %v an d ,}�.
C C O m C t`t o O 6 o` u E m E m L '8 V O. o, ° 'o m N a N 2 °' `0 E. c c O $
0. A C 13 m u) OI 2 tE 8 z to L t9 C O� g m L E 6Ei & E L ),m `)"4 I_R.C L O _. T U v
N = m � mogfL t.0§2EaE °o1 4.- 0m �V0 2�' d �' c--.=° cm5 '0
c w ,,r g Cw _ L L„O o � o t .Z,o�-j . = �' 8-m Q 0 'poi -Lm. m t 3 g E I
E. G d E d C a P E t _ m _ t0 '0 N N- d o , T d d 2 d= C
mo
c ."c' m3 Vomm'' ccoc .EdymTou moa20o=' omaao
m O 2 m v � � u' d d oe .o� tNa �c6�c m t m c v_t - c 3 o dorm$t
u n to p u 8 t tE m- u E.4o.a -F
o l n; o v fir .S_ o a `°. g m S . .. Cog n L3 o `w _. -0_ y}�' Cg m `ta c t'
�U V`a t0 B S C CE o N d p L yIs -8 d P. ^� d 0) 0 E O g C N G N d T C cmgar C
5 ?, E y N- N t0 d j J . O -m > E Ug e, C 1.). d d N z -q r tOt `d r r s t -t..
d d E m d m E ' 3 ; g, U C a 3? ,,• ::Cy,' W d G V d a d A gi § d$d A
0 o o'z 6.a> .- ` `Ji o o V 8 P d a a a, 8 E I' o v . 8, z, u8i c€ 2. a a 2 3 g
•
CI N I
O 0
d 0co 0 to
N N N O r
a? m
d d to O N
U u as t0
C O N N
_ _ p
C
C, pp
t O O O
cod n •0) O
C) m t0 to ,,atC to
0 Q d CC CO t0
m U
coU d N N
C c O
C
C
R a co 0. CO 0 Er", g
G „ 02.
o, tq
N T .0 0
Q A O N N atN
Z o U U Q N N N N
0
O to
Z w m r
N co orf- .
C
LL a- O C CO. r-
W.O a. IT
N (NO O co d to O N
mN U N'0 v O 0} ci N CV
V c
O
N
0)
C
OC
E O N
t CV 0
al Oa
C)
N d
Q } O
0LL LL
0
10
N
O
N tO co O
C M CVO
0 pco C O 0
o
LL N 0 00 CO t0 N
Q O C ,. o CO 0,
LL m N CV i'''0 &.
Z C C
2 w Li-
ra
4 z
I, m
J am V sa
o. ,2 m
w9 a
u z ¢)
W or
ro W 0 uur p') t00
v. w2 co 0 O O0 O
ata. on O.cc g t0 0N N
W N 0
0 O co
re
' 15
N o
r015
N r o r coU N
mer
p N C6 Wj E L 9L V N y O U O O E 8 2 3 N C Hp
N NZ)
W_ E 6U) W C U aN' NT'�m 0 E E L 3 8 g € y:5:,1�c a c = 'S
a Z r,�y .c W W Q ai0i c w= E t 0 0 c w E ; W a o
W E =° J m v W m +ti is_ 3�, J N w
O - N N J V O m L L E. O t 0-m= m m C V V) N
s° $E c N L 4 A m m . = cg , o E w E %v E n c 0 U
m a c-.--.O `� o mfi NN E ° �iW� o�v gppo_ d Q. v
a) - 'C') . E N I'= Q�'a SSWr y0y ^ t1 71 yo C N Q a N y t ,ap O g. W
w L Q J W N J L C W WUW >m fog • Ci ° l0 C N o „,
N
5 f0 N -E W ^ J E C g L b 8 W C W
3 cCv o°g' i t c L E a E �' m 2. r a£ c . . - W a
E o§V s8 y L y.E r N v L V 2 c'S 3' ` “=7e- o W �_
O 6 06 O o d O
N ` C 2 O d o W N % J� W o _ s 6
o N OLDL . fo Q y
C vNc _ CCTC , '5 VO ! W , 6 O dCd C?C ` 7 O Lt
e c 00.
Jcag gL cE ,) 00-2 off$ n8NE n0- n m,C) C) 0 CO W^W O O W OW ' O .
a, co to r N N o 0 0 C ow O
0 0 C) CO CO W W^N O^ ow. O
0 0 O) O C ,O W ^r C^O) 0 0 0
m C d N cn
0 co r CO e- 0))) C)
o V U C W r ^
C O C
C
0
C W C W W O)m O O O W . W ' O '
R r r 0W 0 O oo ,O Ca
0 o C 'V O) re C)r ^ C O C co
a.O0 0 o ^ O W t0<r Y^_o d d
Q 4 O 0 aND. n A r (On — In
CaV U t7 r to "- Z.
O) c OW eZ.
0
lQ
07 L., ^ - O r W N 0 ^ 0 . . O '
0 o 0 co W C C O C)N 0 O 0
` 0 0 C NC,OO) ^ O r C) C) O O
Z O U " o ^
O w _ -` o
z w W
w a ; o
w C 0 N _ O 0 co 0^ W O O W 88 W ' 0
O 0 0 T 0 W Ia m^-N 0 ^ O OOV m O
LL LL
rry O C
n 0^r C ^O
O O OO a L CC W' CN C . N
U ).= C a co
n a^m v_Uc LLm
0
N
C
'V
r O
N W
R co 0. .
O
Q. ›.- .6
d LL LL
o
N
h
O
W
C W W 00.00 . .. . I
N .-C V to a C.NCOC-00
er O N WCC^ A O
r^
QN C O tt r A W
D
J C o
._co
C
To
U_
0 c
R LUU
W. 0 I- d F
W C`� 8 C
O G L a )h E N 0 U
(� 0 U N
Z m LL u t m W E d
2 C� - 2 0 o El- c c u)0)
1 m E'oc EC tf2 mm
N C mm88
O LL V O y N e0 a6 'N -N
U m C a V n G J '2 34 °°
W q
j 6 1- 0 do C9wam z 5m m as
N oN
OwO p
e Q 0 .I'm
coo ra OO QQ N_
O O O p O O p Q O �
N a W 0 O 000000 NN NNQO)
a ,I;
w,I)
Co
N
O
v -. co
O N
Np O g, O E)
N m 4 6
• co
Z S u u
v g
c
o � C N m
_ O N
T N_ y
J , ■ 0 2 p g
w O 0- • a
o Ca m 5
✓ c c g
.E a." m
d m
co tD O C 0 , 0 u) ,
tD O)O O O to a
C) 0 tD O'O O 0 t0 co.
M• A t N O)N N co co to
a? ` m M O C)
o U M ri
p
C
C)
ro i0 OO pQ 0 ' t^0 C ,
f6 d ¢ O)O 8 0) CD t0
a N '' 0 O)N N O) to v
o a N A V 0) N
Q a. ` d Q 0)
U N
O) d r)
C - O v ,-
C
C
05
y C 0
U0 0 N t0
a, N m tT to co el
co
Z o U u m
Q N S O
Z CC tC
CC10
Cj NLLI pD C.
0)C N O O)OO tCn e
U LL O O tD 0>O O 0? tD M
O a O N N
N M O)N N 0 0 I-
N T
✓ mN N O C)
r -I U O M ri
> aDI
O LL U
0
N
T
C
OC
E O h
t N C
A m o u
a }
C) LL ll
O
IA
1.0
CTs 2 00•0• a F. CD
O M O)N N O K) O
LL N o c tD
Q o - o v m
N 9
N
G
O E
N A
U OC $�
•
d 6 a U
z Tog- laI n
5 - tiu
a " .
w d E N � .2- V3 ° a
CC O t0 0 �f 2 0 a = r
j a )- fm wm o - a
N C) W C U
W
W Q C Q
a
N to W co W n F X L11 -I C_ F
Q O) N YO)h t0o) N 0 tO 0 Q < I-
a 5 a
0 o 0r 0
Resolution No.2020-13
198 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 9200-RESOURCE PLANNING
SUPPLIES&SERVICES
2020-2021
Account No.500150-Energy
Detailed FY2020 FY2021
Name Description Budget Budget
1 MGS MGS Energy Payment(PPTA) $3.742.917 53.356.115
2 Palo Verde Palo Verde variable cost component 879.445 918.810
3 Hoover Hoover Energy Cost-CES Credit 334.360 250,891
4 MGS Heat Rate Bonus MGS Heat Rate Bonus 300.000 360.000
5 WSPP FIRM ENERGY PURCHASES
6 WSPP Purchase Market Purchase/Balance of Load 19,077.412 17,071,904
7 WSPP Purchase Market Purchase/Variable 8 CAISO ISO MISC Charges 2.520,168 2.604.979
$26,854,302 24.562.699
Account No.500154-Renewable Energy Credit
Detailed FY2020 FY2021
Description Amount Budget
1 WSPP Purchase Renewable Energy credit
2 Renewable Contracts'V.SPP Purchase Renewable Energy less CAISO Credits 6.811.206 9,040,612
6,811,206 9,040,612
Account No.500160•Natural Gas Expense
Detailed FY2020 FY2021
Name Description Amount Budget
1 Malburg Generating Station.Gas Retail Gas purchases for MGS and H Gonzales Turbine.Gas Retail s:::< :2: 18 391 048
2 Retail Gas Gas purchases for Gas Retail 8 427 093 7.846.559
28,668,116 26,237,607
Account No.500162-Biomethane Fuel
Detailed FY2020 FY2021
Description Amount Amount
1 Element Markets/Clean Energy Biomethane Fuel (2 500.0001
(2,500,000) -
Account No.500163-Greenhouse Gas Cost
Detailed FY2020 FY2021
Description Amount Budget
1 MGS/Imported Energy Greenhouse Gas Cost 3.990.418 4.269.393
3,990,418 4,269,393
6 of 12
Resolution No.2020-13
199 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 9200-RESOURCE PLANNING
SUPPLIES&SERVICES
2020-2021
Account No.500170-Transmission Firm
Detailed FY2020 FY2021
Name Description Amount Budget
1 CAISO Transmission Access Charge 13.885.932 13,885.932
2 SCE MeadLaguna Sell 1.798.742 1.516.320
3 SCE vctonaae.Lu9o.vernon 759.132 641.520
4 SCE Lagunabea Interconnection 296.028 296.028
5 LADWP AeelantotoMidpontWlugo 262440 265.064
SCE Added Facbees Charge(MGS RTU In-Gas)-Intercanecaon 10.200
6 Cal-PX Cat 0e vend-up east 12.400 515.128 64
17.014,674 16,630.193
Account No.500180-Capacity
Detailed FY2020 FY2021
Name Description Amount Budget
1 MGS MGS Capacity Payment(PPTA) 43.158.720 44.331.537
2 Hoover Hoover Capacity Cost-CES Credit 334.360 369.122
3 Hoover
4 Hoover Hoover-Uprating Credit Payment-CFD -
5 Palo Verde Palo Verde Capacity(minimum cost) 3.227.898 3.084.000
6 SCPPA SCPPA-Protect stabilization Fund 100.000 100.000
46,820.978 47.884.660
Account No.500190-Ancillary Services
Detailed FY2020 FY2021
Description Amount Budget
1 CAISO Spinning Reserve non-spinning reserve regulation up.regulation down.
replacement reserve 758.298 745.878
758,298 745,878
Account No.500210-Grid Management Charges
Detailed FY2020 FY2021
Name Description Amount Budget
1 CAISO CAISO GRID MANAGEMENT CHARGE 746.389 806.826
746,389 806.826
Account No.500240-Ferc Filing Charges
Detailed FY2020 FY2021
Name Description Amount Budget
1 CAISO ISO- FERC FEES
2 CAISO ISO• NERC/WECC FEES 74 763 141 821
74,763 141,821
7 of 12
Resolution No.2020-13
200 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 9200-RESOURCE PLANNING
SUPPLIES&SERVICES
2020-2021
Account No.500260-Dispatching Inter
Detailed FY2020 FY2021
Name Description Amount Budget
1 D',*IP Scheduling 8 Dispatching Fee-DVJP and SCE Interconnections _ 17.100 7.108
17,100 7.108
Account No.520000-Supplies
Detailed FY2020 FY2021
Name Description Amount Budget
Department Supplies and Services 4.410 4 200
General purchases from staples for pens.pecils.binders paper Gips.
writing pads,markers.etc
4,410 4,200
Account No.550000-Advertisement&Promotion
Detailed FY2020 FY2021
Name Description Amount Budget
1 Vernon Sun Newspaper or Other Advertisement(Rates.TRBAA.etc 1 1.000 1.000
1,000 1.000
Account No.560010-Utilities IT
Detailed FY2020 FY2021
Name Description Amount Budget
1 AT&T One Net Telecommunication Charges 5.000
2 AT&T Business Telecommunication Charges 5 000
10.000
Account No.550022-Natural Gas Transportation Cost •
Detailed FY2020 FY2021
Name Description Amount Budget
1 SoCal Gas Company Gas Transportation.MGS.and Gas Transportation,H.Gonzales Units.Ret 1.605,468 1 949 148
1.605.468 1,949,148
Account No.593200-Legal
Detailed FY2020 FY2021
Name Description Amount Budget
1 Specialized Legal Services Legal Services 150.000 350.000
150.000 350.000
8 of 12
Resolution No.2020-13
201 of 214
CITY OF VERNON
FUND 055•LIGHT&POWER
DEPARTMENT 9200-RESOURCE PLANNING
SUPPLIES&SERVICES
2020-2021
Account No.590000-Repair&Maintenance
Detailed FY2020 FY2021
Description Amount Budget
1 City at Vcn,^c City allocated cost 10.848 10.848
10,848 10,848
Account No.590110-Repair&Maintenance IT
Detailed FY2020 FY2021
Description Amount Budget
1 Stanc! Stancil Recording Maintenance(Moved to 055.9200.596200) -
2 Setleccre Settlecore Service Software(Moved to 055.9200.596200) - -
Account No.595200-Professional Services Technical
Detailed FY2020 FY2021
Name Description Amount Budget
1 To be bid Cost of Service and Rate Design
2 To be bid IRP Services
Account No.596200-Professional Services Other
Detailed FY2020 FY2021
Name Description Amount Budget
1 ICE ICE 15.300 15.453
2 Bloomberg Bloomberg(Resource 8 Finance terminal) 24.972 25.726
3 NGI NGI 8.000 8.160
4 Open Access Open Access Technology 9.862 10.137
5 Settlecore Settlement service software 122.500 126,710
6 Stancil recording device service 4.800 4.896
7 to be bid IRP Valuation Software 100.000
8 SCPPA Charges Various SCPPA Service 158.416 161.584
443,850 352,666
Account No.596500-Travel
Event FY2020 FY2021
Type Name Amount Budget
1 CEC/CAISO/SCPPA CEC Workshops.ISO.SCPPA,CMUA.Hoover 9.996 9,996
9,996 9,996
9 of 12
Resolution No.2020-13
202 of 214
CITY OF VERNON
FUND 055-LIGHT&POWER
DEPARTMENT 9200-RESOURCE PLANNING
SUPPLIES&SERVICES
2020-2021
Account No.596550-Membership Dues
Detailed FY2020 FY2021
Name Description Amount Budget
Va❑o.,s Membership Dues 2.000 2.000
2,000 2,000
Account No.596600-Books 8 Publications
Detailed FY2020 FY2021
Name Description Amount Budget
1 NGI Service.technical books Books and Publications 2.004 2.004
2.004 2,004
Account No.596700-Training
Detailed FY2020 FY2021
Type Description Amount Budget
1 CAISO/SCPPA Training(Gas and Power Trading.ISO Market design) 9.996 9 996
9.996 9.996
10 of 12
Resolution No.2020-13
203 of 214
CITY OF VERNON
FUND 055-LIGHT& POWER
DEPARTMENT 9200-RESOURCE PLANNING
REVENUES
2020-2021
Account No.450011 -Sale of Electricity Wholesale
Detailed FY2020 FY2021
Name Description Budget Budget
1 Resource Adequacy Capac Wholesale sales of excess local resource adequacy capacity 1,020,000 3,000,000
Ancllary Services Wholesale sales 1,720,237 1.245,011
Congestion Revenues Congestion Revenue Right(CRR Settlements) 397,457 596.572
3,137,694 4,841,583
Account No.450031-RPS Pass-Through
Detailed FY2020 FY2021
Description Budget Budget
CAISO Revenues for renewable energy scheduled into the CAISO grid - -
Account No.450340-Transmission Revenue
Detailed FY2020 FY2021
Description Budget Budget
1 CAISO Transmission Revenue Requirement 2,593,667 S3.139.029
2,593,667 3,139,029
Account No.450030-ARB Allocated Allowance
Detailed FY2020 FY2021
Description Budget Budget
1 Air Resource Board ARB from the sale of freely allocated allowances 5.997.775 S6.358.033
5,997,775 6,358,033
Account No.500162 Biomethane Option Agreement Settlement
Element Markets/Clean Er Biomethane option agreement settlement 1,500,000 1,500,000
11 of 12
Resolution No.2020-13
204 of 214
CITY OF VERNON
FUND 055-LIGHT& POWER
DEPARTMENT 9200- RESOURCE PLANNING
REVENUES
2020-2021
Account No.450022-Transportation Revenue-COV Retail
Detailed FY2020 FY2021
Description Budget Budget
COV Gas Retail Transportation Revenue-COV Retail 426,888 582.863
426,888 582,863
Account No.450026-Natural Gas Sales-COV Retail
Detailed FY2020 FY2021
Description Budget Budget
COV Gas Retail Natural Gas Sales-COV Retail 8,427,093 7.846.559
8,427,093 7,846,559
Account No.450027-Natural Gas Sales-Prepaid/COV Retail
Detailed FY2020 FY2021
Description Budget Budget
COV Gas Retail Natural Gas Sales -Prepaid/COV Retail
Account No.450028-Prepaid/SMUD Wholesale
Detailed FY2020 FY2021
Description Budget Budget
SMUD Prepaid/SMUD Wholesale 11.636.245 8.390.076
11,636,245 8.390,076
12 of 12
Resolution No.2020-13
205 of 214
Exhibit B
CITY OF VERNON
GENERAL FUND FY 2020-21
BUDGET SUMMARY
19-20 20-21 Difference %change
Revenue 62,462,694 60,611,009 (1,851,685) -2.96%
Other(grants) - 250,000 250,000
Total Available Resources 62,462,694 60,861,009 (1,601,685)
Expenditures 59,613,142 61,301,834 1,688,692 2.83%
Revenues in excess(under) 2,849,552 (440,825) (3,290,377)
REVENUE
19-20 20-21 Difference %change
Property Taxes 4,743,626 5,289,751 546,125 11.51%
Parcel Taxes 13,971,036 14,321,034 349,998 2.51%
Sales and Use 7,854,000 8,250,000 396,000 5.04%
Utility Users Tax 12,000,000 11,016,000 (984,000) -8.20%
Business License Tax 6,000,000 4,768,500 (1,231,500) -20.53%
Other Taxes 115,008 115,008 - 0.00%
License and Permits 2,322,627 1,831,367 (491,260) -21.15%
Other Government Revenue 4,349,250 3,706,820 (642,430) -14.77%
Charges for Service 1,286,499 1,348,724 62,225 4.84%
Fines&Forfeitures 200,038 199,788 (250) -0.12%
Investment Income 85,000 86,700 1,700 2.00%
Other Revenue 944,084 943,455 (629) -0.07%
In-lieu Tax 4,925,975 4,995,000 69,025 1.40%
Overhead allocation 3,665,551 3,738,862 73,311 2.00%
Federal/State Assistance - 250,000 250,000 0.00%
Reserve Applied (2,849,552) 440,825 3,290,377 -115.47%
Total Revenue 59,613,142 61,301,834 1,688,692 2.83%
EXPENDITURES
19-20 20-21 Difference %change
Salaries&Benefits 35,485,257 35,175,051 (310,206) -0.87%
Maintenance and Operations 18,214,885 19,794,423 1,579,538 8.67%
Capital Projects&Equipment 5,913,000 6,332,360 419,360 7.09%
Total Expenditures 59,613,142 61,301,834 1,688,692 2.83%
SALARIES&BENEFITS
19-20 20-21 Difference %change
Salaries 21,201,227 20,313,102 (888,125) -4.19%
PERS 8,181,829 7,964,965 (216,864) -2.65%
Fringe 6,102,201 6,896,984 794,783 13.02%
Total Salaries&Benefits 35,485,257 35,175,051 (310,206) -0.87%
Resolution No.2020-13
206 of 214
CITY OF VERNON
WATER FUND FY 2020-21
BUDGET SUMMARY
19-20 20-21 Difference %change
Revenue 10,073,244 17,933,062 7,859,818 78.03%
Transfers In - - -
Total Available Resources 10,073,244 17,933,062 7,859,818
Expenditures 18,047,462 16,318,452 (1,729,010) -9.58%
Revenues in excess(under) (7,974,218) 1,614,610 9,588,828
REVENUE
19-20 20-21 Difference %change
Charges for Service 8,573,244 10,556,377 1,983,133 23.13%
Proceeds from Long-Term Debt 1,500,000 7,376,685 5,876,685 391.78%
Reserves Applied - (1,614,610) (1,614,610) 0.00%
Total Revenue 10,073,244 16,318,452 6,245,208 62.00%
EXPENDITURES
19-20 20-21 Difference %change
Salaries&Benefits 2,205,476 2,260,153 54,677 2.48%
Maintenance and Operations 7,589,986 6,681,614 (908,372) -11.97%
Capital Projects& Equipment 8,252,000 7,376,685 (875,315) -10.61%
Total Expenditures 18,047,462 16,318,452 (1,729,010) -9.58%
SALARIES&BENEFITS
19-20 20-21 Difference %change
Salaries 1,511,156 1,525,769 14,613 0.97%
PERS 429,985 455,416 25,431 5.91%
Fringe 264,335 278,968 14,633 5.54%
Total Salaries&Benefits 2,205,476 2,260,153 54,677 2.48%
Resolution No.2020-13
207 of 214
CITY OF VERNON
ELECTRIC FUND FY 2020-21
BUDGET SUMMARY
19-20 20-21 Difference %change
Revenue 222,206,778 227,848,352 5,641,574 2.54%
Transfers In - - -
Total Available Resources 222,206,778 227,848,352 5,641,574
Expenditures 231,514,77E 221,738,061 (9,776,714) -4.22%
Revenues in excess(under) (9,307,997) 6,110,291 15,418,288
REVENUE
19-20 20-21 Difference %change
Charges for Service 221,206,778 217,453,352 (3,753,426) -1.70%
Proceeds from Long-Term Debt - 9,395,000 9,395,000 0.00%
Investment Income 1,000,000 1,000,000 - 0.00%
Reserves Applied - (6,110,291) (6,110,291) 0.00%
Total Revenue 222,206,778 221,738,061 (468,717) -0.21%
EXPENDITURES
19-20 20-21 Difference %change
Salaries & Benefits 8,431,654 8,643,070 211,416 2.51%
Maintenance and Operations 212,147,121 202,387,991 (9,759,130) -4.60%
Capital Projects & Equipment 10,936,000 10,707,000 (229,000) -2.09%
Total Expenditures 231,514,775 221,738,061 (9,776,714) -4.22%
SALARIES&BENEFITS
19-20 20-21 Difference %change
Salaries 6,054,781 6,118,174 63,393 1.05%
PERS 1,513,418 1,606,601 93,183 6.16%
Fringe 863,455 918,295 54,840 6.35%
Total Salaries&Benefits 8,431,654 8,643,070 211,416 2.51%
Resolution No.2020-13
208 of 214
CITY OF VERNON
GAS FUND FY 2020-21
BUDGET SUMMARY
19-20 20-21 Difference %change
Revenue 14,081,125 14,133,775 52,650 0.37%
Transfers In - - -
Total Available Resources 14,081,125 14.133,775 52,650
Expenditures 14,638,215 13,962,225 (675,990) -4.62%
Revenues in excess (under) (557,090) 171,550 728,640
REVENUE
19-20 20-21 Difference %change
Charges for Service 14,081,125 14,133,775 52,650 0.37%
Reserves Applied - (171,550) (171,550) 0.00%
Total Revenue 14,081,125 13,962,225 (118,900) -0.84%
EXPENDITURES
19-20 20-21 Difference %change
Salaries& Benefits 819,948 1,011,332 191,384 23.34%
Maintenance and Operations 12,693,267 12.680,893 (12,375) -0.10%
Capital Projects& Equipment 1,125,000 270,000 (855,000) -76.00%
Total Expenditures 14,638,215 13,962,225 (675,991) -4.62%
SALARIES&BENEFITS
19-20 20-21 Difference %change
Salaries 577,531 700,445 122,914 21.28%
PERS 150,697 193,455 42,758 28.37%
Fringe 91,720 117,432 25,712 28.03%
Total Salaries&Benefits 819,948 1,011,332 191,384 23.34%
Resolution No.2020-13
209 of 214
CITY OF VERNON
FIBER OPTIC FUND FY 2020-21
BUDGET SUMMARY
19-20 20-21 Difference %change
Revenue 983,220 700,000 (283,220) -28.81%
Transfers In - - -
Total Available Resources 983,220 700,000 (283,220)
Expenditures 673,084 731,837 58,753 8.73%
Revenues in excess(under) 310,136 (31,837) (341,973)
REVENUE
19-20 20-21 Difference %change
Charges for Service 983,220 700,000 (283,220) -28.81%
Reserves Applied - 31,837 31,837 0.00%
Total Revenue 983,220 731,837 (251,383) -25.57%
EXPENDITURES
19-20 20-21 Difference %change
Salaries& Benefits 98,898 107,651 8,753 8.85%
Maintenance and Operations 324,186 324,186 - 0.00%
Capital Projects& Equipment 250,000 300,000 50,000 20.00%
Total Expenditures 673,084 731,837 58,753 8.73%
SALARIES&BENEFITS
19-20 20-21 Difference %change
Salaries 68,097 72,238 4,141 6.08%
PERS 19,203 22,354 3,151 16.41%
Fringe 11,598 13,059 1,461 12.60%
Total Salaries&Benefits 98,898 107,651 8,753 8.85%
P.
No
L)
o M o U
Z C. C
O
O
C T
• > 8O
¢ O U O
Z 2J
U $
C
m> c
r e
O
C . CCi
opp 8.p mm8 _ .4 888 8�
0 •
<o0 t'J p..1.®p.-tpp�(NV,a n a�c'. O<.,pp,.OS 8OO qO" .o .0 .00 YOO,N n
3 0 �N PO� P P< h a./f,+f NOn P p�p N vPf n N e
N m
Qp y�p ,
a p R N . , . O fO N P R O mO .O
T _ 8CO c'1 ri R Epp t'� .o e�i — vi co e. <
`^ p O• aa0 N N ..O .0 - ',,c,,p amp a
C„°, — Np M O�N aD O o v t`�ap t. v
N < fV aD
N —N
D
bl . E 8 Elm 2 22
av o QQ -
a a—
c
a n • • • ' ' Np N ut ./) ' O N . O O
o a p )
O-O .7 e+) .O N N m '0 NO o.O
N i, C .0 n Q, Nf n P
c o 3u. N N r'fch� C' h� v,e
0 p 1� ao H1 .. '- gal
O O
N 0 p Nn n
O N. 1. N v) 0,N
oNC16
12 R 0 u0 ^ nf\ULL NP —
Z:,T Y < M ZO — -
ZE0 0 8 C0'8 r r q WI Nj m U M. . fO0.a O. o.1 N N
O 8 ` � R Odp O Q0'
PPyj 2-
R v< .n N— `O W Ma—N _O V ^ u• c
dLL
,130 U m N N — N
0 —
C
P ' 0 n 8N 8 N
p 8
§% 8 N '.O < OC Yn888
aN P,QQQ- ? P d 02NN '0' `• ? N NON
N p N n p
< f yO p Ep N2 2 "1O nP h
N c� O P- - N— n 4 — 1\ 0— C'N 'c n O. <thap
61 < N — .O
IT;U -
Co.
.. T — 06 c
u
c uc a
a s vS -
• 0.
V 2 Q w) yj a7 N vi
O 8.p 8 pQ 8pp 8
O N p A S 8 R n<4 8 O P n O O ' , l? a0 O ao m D7 m
el
o Q-- N ao— -
a <M4
O
C
Cp
0 O
yn 4 u 73 j
Sif V V o M ^.o> E °
c c = v G c e 0 p
S > > c c 9 p . ° o >,
m
c
Epilic = toE2 ? 10 o maim o ` Egg = o oga $ o
°> $c-80'.1- c o c a v . Y" rri o 0 0 = = c 5- e
o
6p ;; i ,L� o c �M t` E E 2 t ��s z nu m z� 3 “' z
a�.n-JiL SSUO aOa_a_ 0_ 2UUE zUU ci EO Ewoc
0 0 2 W
CITY OF VERNON
EXPENDITURE BUDGET
2020.2021
FY2021 FY2021 FY2021 FY2021 FY2021
SUPPLIES/ CAPITAL
DEPARTMENT SALARIES BENEFITS SERVICES OUTLAY TOTAL
CITY COUNCIL S 152.217 S 67,671 S 39,984 S - S 259.872
CITY ADMINISTRATION 596.747 259.838 128,371 - 984.956
CITY ATTORNEY 309.480 170.989 853.500 - 1.133.969
CITY CLERK 348.548 155,152 92.500 - 596200
FINANCE 1.310.506 602.019 1.194,835 - 3.107,360
HUMAN RESOURCES 645.646 3.513.573 403.890 - 4 563,109
COMMUNITY PROMOTION - - 500,030 - 500,000
COMMUNITY DEVELOPMENT - 500.000 - 500.000
INFORMATION TECHNOLOGY 701.848 309.639 1.425.474 1.040.000 3.476.961
SUB-TOTAL ADMIN 4,064,992 5,078,881 4,938,664 1,040,000 15,122,427
HEALTH/ENVIRONMENTAL CTRL 769.208 380.367 341.200 - 1.490.775
SUB-TOTAL HEALTH 769,208 380,367 341,200 - 1,490,775
POLICE 7.079.452 4,446.725 442.526 272,200 12.240.903
FIRE 4.310.568 2.818.869 10.319.773 1.780.160 19.229.370
SUB-TOTAL SAFETY 11,390,020 7,255,594 10,762,299 2,062,360 31,470,273
ADMIN-ENGR-PLANNING 1.832.047 919 931 1.660,180 1,730.000 6.142.158
BUILDING DEPARTMENT 592.942 278.025 738.250 - 1.609.217
PUBLIC WORKS 443.059 277.541 5,840 - 726.440
INDUSTRIAL DEVELOPMENT - - 51,480 - 51.480
CITY GARAGE 338.590 178.867 274.500 60.000 851.957
CITY WAREHOUSE 323 113 197.223 10,950 95.000 626286
CITY HOUSING 163.181 94.028 134.200 205.000 596.409
CITY BUILDINGS 395,950 191.492 876.970 1.150.000 2.614.412
SUB-TOTAL COMM SER 4,088,882 2,137,107 3,762,370 3,240,000 13,218,359
TOTAL GENERAL FUND S 20,313,102 S 14,861,949 S 19,794,423 S 6,332,360 $ 61,301,834
TOTAL GENERAL FUND S 20,313,102 S 14,851,949 $ 19,794,423 S 6,332,360 $ 61,301,834
RDA OBLIGATION RETIREMENT FUND -
- 5.911.113 - 5,911,113
UTILITIES
WATER FUND
WATER OPERATIONS 1.525.769 734.384 6.681,614 7.376.685 16.318.452
RECYCLED WATER - - - - -
SUB-TOTAL WATER 1,525.769 734.384 6.681.614 7.376.685 16,318,462
LIGHT 8 POWER
FIELD OPERATIONS 703.244 260.123 512.728 687.000 2.163.095
SYSTEM DISPATCH 1.907.683 713.185 825,214 85.000 3.511.082
STATION A - - 808,045 115.000 923.045
TRANS/DISTRIBUTION - - 8,127,432 8.127.432
BUILDING MAINTENANCE 62.884 44 192 298.000 235.000 640.076
CUSTOMER SERVICE 351.079 184 687 368.800 120.000 1.024.566
ADMINISTRATION 1.214.550 539.607 57.332.116 90.000 59.176.273
ELECTRICAL ENGINEERING 1.154.073 490.849 372.000 9.395.000 11.411.922
RESOURCE MANAGEMENT 685,441 277.248 133.028.656 - 133.991.345
ENERGY MANAGEMENT 39.220 15.005 715.000 - 769.225
SUB-TOTAL L&P 6.118.174 2.524.896 202.387.991 10,707,000 221,738,061
GAS 700.445 310.887 12.680,893 270,000 13,962,225
FIBER-OPTICS 72.238 35.413 324.186 300.000 731,837
TOTAL UTILITIES 8,416,626 3.605.580 222.074.683 18.653.685 252,750,574
GRAND TOTAL S 28,729,728 S 18,467,529 S 247,780,219 S 24,986,048 S 319,963,521
EXHIBIT"A" Page 7 of 10
Resolution No.2020-13
212 of 214
CITY OF VERNON
ESTIMATED REVENUES
2020-2021
Object FY2021
GOVERNMENTAL FUND TYPES
GENERAL FUND
400110 SECURED PROPERTY TAX-CURRENT $ 4,440,918
400210 PRIOR YEAR SECURED $ (8,831)
400310 REAL PROPERTY TRANSFER TAX $ 242,299
400311 BNSF $ 624,792
400500 PROPERTY TAX-INTEREST&PENALTIES $ 7,728
400610 PROP"A"FUNDS $ 4,340
400630 PROP"C"FUNDS $ 3,600
400700 HOMEOWNERS' PROPERTY TAX EXEMPTION $ 17,221
400820 PUBLIC SAFETY AUGMENTATION FUND $ 1,877
400900 PARCEL TAXES-WAREHOUSE $ 12,125,874
400950 PARCEL TAXES-SAFETY $ 2,195,162
401000 UTILITY USERS TAX $ 11,016,000
401200 SALES AND USE TAX $ 8,250,000
401205 MEASURE W LOCAL RETURN (STORMWATER) $ 940,000
401206 MEASURE R LOCAL RETURN $ 2,700
401207 MEASURE M LOCAL RETURN $ 3,060
401208 ROAD MAINTENANCE AND REHAB-SB1 $ 3,459
401209 TDA ARTICLE 3 $ 5,000
401600 ADMINISTRATIVE FEES-SB2557 $ (36,252)
401650 STATE FEE-SB1186 $ 1,100
407500 GAS TAX 2103 $ 1,783
407510 GAS TAX 2105 $ 1,163
407600 GAS TAX 2106 $ 5,487
407700 GAS TAX 2107 $ 1,527
407800 GAS TAX 2107.5 $ 1,000
410100 BUSINESS LICENSES $ 4,768,500
410210 BUILDING PERMITS $ 769,650
410211 FIRE PERMIT FEES $ 22,500
410212 ALARM PERMITS $ 11,690
410240 PUBLIC HEALTH PERMITS $ 325,000
410250 HEALTH PERMIT LATE FEES $ 3,000
410260 CUPA PERMIT FEES $ 600,000
410265 CUPA PERMIT LATE FEES $ 6,000
410270 FILMING PERMITS $ 2,500
410271 SPECIAL EVENT PERMIT FEES $ 600
410280 CONDITIONAL USE PERMITS $ 13,927
410290 ISSUANCE FEE $ 19,000
410300 FRANCHISES AND AGREEMENTS $ 115,008
410310 SOLID WASTE FRANCHISE FEES $ 1,200,000
410320 SOLID WASTE FRANCHISE LATE FEES $ 5,000
410400 CLOSURE REVIEW FEES $ 2,500
410410 PLAN CHECK REVIEW FEES $ 20,000
410416 CUPA PLAN CHECK REVIEW FEES $ 5,000
410420 CALARP REVIEW FEES $ 5,000
410430 ANNUAL BUSINESS FIRE INSPECTION $ 100,000
410460 ANNUAL BUSINESS FIRE RE-INSPECITON $ 1,500
EXHIBIT"B" Page 8 of 10
Resolution No 2020-13
213 of 214
CITY OF VERNON
ESTIMATED REVENUES
2020-2021
Object FY2021
410470 FIVE YEAR SPRINKLER SYSTEM TESTING $ 4,250
410480 FALSE ALARM FEES $ 27,500
410490 FIRE EXTINGUISHER TRAINING $ 200
420100 VEHICLE CODE FINES $ 60,000
420110 OTHER VEHICLE FINES $ 20,000
420130 VEHICLE INSPECTION FEE $ 4,000
420510 PARKING CITATIONS $ 30,000
420515 FRANCHISE TOWING FEES $ 15,000
420520 COMMUNITY SERVICES INCOME $ 37,000
420525 IMPOUNDED VEHICLE RELEASE FEES $ 3,000
420530 DUI VEHICLE RELEASE FEES $ 3,000
420535 REPOSSESSED VEHICLE RELEASE FEE S 300
430110 INVESTMENT INCOME $ 86,700
431000 RENTS S 528,920
440100 GRANT REVENUE S 1,267,931
441010 COPS- SLESF FUNDS S 100,000
442001 MOTOR VEHICLE IN-LIEU TAX $ 8,670
450110 FIRE SERVICE $ 20,000
450120 ENGINEERING INSPECTION FEES $ 70,000
458000 GENERAL CITY ADMINISTRATIVE SERVICES $ 3,738,862
459030 GROUP MEDICAL REVENUE $ 228,257
461100 MISCELLANEOUS AND PENALTIES $ 53,988
461300 FREE SALES CERTIFICATE FEES $ 25,000
466000 P.O.S.T. REIMBURSEMENT $ 1,000
466200 PLAN CHECK FEES $ 446,330
466220 GREEN BUILDING STANDARDS FEE $ 10,262
466230 ANNUAL FEE $ 1,000
466600 COPIES AND PUBLICATIONS $ 18,425
466700 BACKFLOW CERTIFICATES S 20,000
466900 MISCELLANEOUS $ 269,517
467000 STRIKE TEAM REIMBURSEMENT S 50,000
467100 EMS REIMBURSEMENT S 100,000
468400 VARIANCES $ 6,597
469300 RESERVE APPLIED S 440,825
499700 CREDIT FOR GARAGE WORK ORDERS S 375,000
600910 OTHER INCOME S 387,920
630055 LIGHT AND POWER IN-LIEU TAX S 4,995,000
TOTAL GENERAL FUND 61,301,834
FIDUCIARY FUND
022 RDA/SUCCESSOR AGENCY TAX INCREMENT $ 5,911,113
SUB-TOTAL FIDUCIARY FUND 5,911,113
TOTAL GOVERNMENTAL TYPE FUNDS 67,212,947
EXHIBIT"B" Page 9 of 10
Resolution No 2020-13
214 of 214
CITY OF VERNON
ESTIMATED REVENUES
2020-2021
Object FY2021
PROPRIETARY FUND TYPES
WATER DEPARTMENT
020 WATER-REVENUES $ 10,556,377
020 WATER- PROCEEDS FROM LONG-TERM DEBT $ 7,376,685
020 WATER- RESERVES APPLIED $ (1,614,610)
LIGHT AND POWER
055 LIGHT AND POWER-REVENUES $ 218,453,351
055 LIGHT AND POWER- PROCEEDS FROM LONG-TERM DEBT $ 9,395,000
055 LIGHT AND POWER- RESERVES APPLIED $ (6,110,291)
FIBER-OPTICS
057 FIBER-OPTICS-REVENUES $ 700,000
057 FIBER-OPTICS-RESERVES APPLIED $ 31,837
GAS UTILITY
056 GAS- REVENUES $ 14,133,775
056 GAS-RESERVES APPLIED $ (171,550)
SUB-TOTAL PROPRIETARY FUNDS 252,750,574
GRAND TOTAL ALL FUNDS $ 319,963,521
EXHIBIT"B" Page 10 of 10
TRANSMITTAL COMMUNICATION
of 11
Cr.(
,ti° , .
OFFICE OF THE CITY CLERK
4305 Santa Fe Avenue,Vernon,California 90058
Telephone(323)583-8811
June 24, 2020
County of Los Angeles
Office of Auditor/Controller
Hall of Administration
500 West Temple Street
Los Angeles, CA 90012
Re: Resolution No. 2020-13 - A Resolution of the City Council of the City of Vernon
Approving a Budget for the Fiscal Year 2020-2021
To Whom It May Concern:
Transmitted herewith is a copy of Resolution No. 2020-13 that was approved by City Council on
June 2, 2020.
If you have any questions regarding this matter, please call Scott Williams at (323) 583-8811 ext.
849.
Very tru ours,
6lt `r
b rah R. Juarez
Records Management Assi ant
Enclosure
c: Carlos Fandino
Scott Williams
Resolution No. 2020-13
Exclusively Irufustriaf
STAFF REPORT
City Council Agenda Item Report
Agenda item No. COV-193-2020
Submitted by: Scott Williams
Submitting Department: City Administration
Meeting Date: June 2. 2020
SUBJECT
Citywide Budget and Appropriations Limit (GANN) for Fiscal Year 2020/2021
Recommendation:
A) Adopt Resolution No. 2020-13 approving the Citywide budget for Fiscal Year 2020-2021 : and
B) Adopt Resolution No. 2020-14 establishing the City's Appropriation Limit for the Fiscal Year
2020-2021 .
Background:
At the City Council meetings of April 7, April 21, and May 5, 2020, staff presented the proposed Fiscal
Year (FY) 2020-2021 Citywide Budget. including a budget overview encapsulating the City's overall
financial position, identifying challenges (e.g. the City's structural deficit), and articulating relevant
strategies to address budgetary issues facing Vernon in the short and long term. The presentations
included information on the City's fiscal policy, budget process, historical budget comparisons (Citywide
and fund specific), and adjustments made in light of the economic effects of the COVID-19 pandemic.
During the April 7, 2020 Council meeting, departments were initially advised to maintain expenditures at
the previous fiscal year's levels. General fund revenues were reduced to account for the decrease in
expected utility users tax. sales and use tax. business license tax. and building permit fees due to the
decrease in economic activity as a result of the current state of emergency.
On April 21 , 2020, the Council received a presentation which included the addition of funds for the
Westside Development project: adjusting the parcel tax revenues for the CPI increase: and increasing
sales and use tax revenues to take into account the effects of the newly approved sales tax measure. At
the Council's request, during the May 5, 2020 budget presentation, the budget was revised to include
decreasing capital outlays in General Fund and Vernon Public Utilities, decreasing Vernon Public Utility
supplies and services, including the proceeds from the bond offering. and reducing expected utility
revenues.
As staff continues Citywide succession planning efforts and maintains its commitment to maximizing
organizational efficiencies, some positions have been unfunded due to departmental reorganization and
outsourcing. The City remains focused on delivering exceptional. professional. quality services to
businesses and residents and, therefore, will continually evolve by implementing adjustments to staffing
throughout the City to ensure service standards are met. An overall net decrease of approximately
S710,791 due to staffing modifications has been incorporated into the Salaries/Benefits Expenditures in
the FY2020/2021 Budget.
In order to maintain the health and safety of employees and visitors to City Hall, the City has budgeted for
additional janitorial services to continuously clean and sanitize the premises. The increase has been
incorporated into the budget for an additional $103,920 in Supplies/Services Expenditures. Adjustments
to the City Attorney Department's budget, including the contract for interim City Attorney services will
increase Supplies/Services Expenditures by$226,000. However, coupled with the reduction in costs
associated to personnel, City Attorney's departmental budget decreased by$484,791 overall. There
were two minor changes to General Fund Supplies/Services Expenditures to consolidate costs across
departments, which reduced the Supplies/Services Expenditure budget by$49.180.
The difference in the total monetary impact from the time of the Budget Workshop in May to present
equates to an overall decrease in City expenditures in the amount of approximately$385.370.
Resolution No. 2020-13 approves the Citywide FY2020-2021 Budget (Attachment 1).
California voters approved an initiative on November 6, 1979 that added Article XIIIB to the State
Constitution. which placed limits on the amount of revenue that can be appropriated by all entities of
government. This State Appropriation Limit is often referred to as the Gann Limit, after Paul Gann. the
author of the measure placing the limit in the State constitution. In accordance with that legislation. the
governing body of each government jurisdiction must, by resolution. establish its annual Appropriation
Limit for the coming year at a regularly scheduled meeting or noticed special meeting (Attachment 2).
The original Article XIIIB (Proposition 4) and its implementing legislation. Chapter 1205/80. was modified
in June 1990 by Proposition 111 and SB 88 (Chapter 60/90). As a result of Proposition 111. the City is
required to choose between two annual inflation factors: (1) the growth in California per capita income;
or (2) the growth in non-residential assessed valuation due to new construction within the City; and two
population factors: (1) the growth in City: or (2) County population.
The City calculated its appropriation limit based on the non-residential assessed valuation due to new
construction as its annual inflation factor and the County's population growth as its annual population
growth factors for Fiscal Year 2017-2018. 2018-2019. 2019-2020. and 2020-2021 (Attachment 3).
Over the last ten (10) years. and including 2020-2021, the City's appropriations subject to the
Appropriation Limit have remained well below the Appropriation Limit. Given the size of this gap, it is
unlikely that the City will exceed the Appropriation Limit in the upcoming years without significant
changes to the City's tax structure.
Notice of public hearing for consideration of the Fiscal Year 2020/2021 Proposed Citywide Budget and
Governmental Appropriation Limit (GANN) published in The Wave on May 18, 2020 (Attachment 4).
Fiscal Impact:
The Fiscal Year 2020-2021 Budget includes $319,963,521 in revenues and expenditures. The
2020-2021 Governmental Appropriation Limit is $1 ,562,357,724, which is well under the limitations
imposed pursuant to GANN.
Attachments:
1. Resolution No. 2020-13 Budget
2. Resolution No. 2020-14 GANN
3. GANN Calculation
4. Public Hearing Notice
OF VE
°"` -N do 4305 Santa Fe Avenue
Cityof Vernon .`' � ;" Vernon,CA 90058
(323) 583-8811
et,j1 recr IT OJ
NOTICE OF CITY COUNCIL PUBLIC HEARING
The City Council of the City of Vernon will conduct a public hearing,which you may attend,at Vernon City Hall,City
Council Chamber, 4305 Santa Fe Avenue, Vernon, CA 90058, on Tuesday, June 2, 2020, at 9:00 a.m. (or as soon
thereafter as the matter can be heard),to:
Consider Adoption of Fiscal Year 2020/2021 Proposed City Wide Budget and Governmental Appropriation Limit
(Gann Limits)
All relevant documents will be available for public review on the City's website once the agenda for the meeting is posted
or from the City Clerk at CityClerk@ci.vernon.ca.us or 323-583-8811,ext.546.
Please send your comments or questions to:
Scott Williams,Finance Director
City of Vernon
4305 Santa Fe Avenue,Vernon,CA 90058
(323)583-8811 Ext. 849 Email:silliams@ci.vernon.ca.us
PROPOSED CEQA FINDING:Staff will recommend that the Vernon City Council determine that the adoption of the
Fiscal Year 2020/2021 Proposed City Wide Budget and the adoption of the FY 2020/2021 Gann Governmental
Appropriation Limit will not have a significant effect on the environment and that each are exempt from the California
Environmental Quality Act(CEQA). Adoption of the budget and/or the appropriation limit is aligned with the creation
of a government funding mechanism or other government fiscal activity that does not involve any commitment to any
specific project which may result in a potentially significant physical impact on the environment and is therefore not a
"project"as defined under Section 15378(b)(4). Further,even if adoption of either were considered a"project,"it would
be exempt from CEQA review in accordance with Section 15061(bX3), the general rule that CEQA only applies to
projects that may have a significant effect on the environment.
If you challenge the adoption/approval of the Fiscal Year 2020/2021 Proposed City Wide Budget and/or the Gann
Governmental Appropriation Limit or any provision thereof in court,you may be limited to raising only those issues you
or someone else raised at the hearing described in this notice or in written correspondence delivered to the City of Vernon
at,or prior to,the meeting.
In compliance with the Americans with Disabilities Act (ADA), if you need special assistance to participate in the
meeting,please contact the Office of the City Clerk at(323)583-8811 ext.546.
The hearing may be continued, adjourned,or cancelled and rescheduled to a stated time and place without further
notice of a public hearing. �
Dated:May 14,2020 a 1 /9619C-
Lisa Pope,City Clerk
Publish:May 18,2020