Loading...
HomeMy WebLinkAboutMN-B&A-2000-06-28 BUDGET AND ADMINISTRATION COMMITTEE JUNE 28, 2000 7 :30 P.M. COMMON COUNCIL CHAMBERS AGENDA Statements from the Public Amendments to Tonight' s Agenda A. Common Council B. Chamberlain 1 . Report on Tax Foreclosures - Discussion 2 . Report on Collection of Traffic Tickets 3 . Request Authorization to Update Safe Deposit Box Lease - Resolution (revised 6/26/2000) C. Fire Department/Controller 1 . Request Approval of MOU to Extend City/Town Fire Contract - Resolution 2 . Request to Amend Capital Project #211 - Possible Resolution D. Planning Department/City Attorney 1 . Time Warner - AOL Transfer - Possible discussion/Possible resolution E. DPW 1 . Request to Increase Authorization for Giles Street Bridge Project - Discussion/Resolution F. G.I.A.C. 1 . Request for Funds for Police Overtime for GIAC' s Summer Basketball League - Possible Resolution G. Youth Bureau 1 . Request to Amend 2000 Youth Development Budget - Resolution 2 . Request to Amend 2000 Youth Development Budget - Resolution (resolutions to be handed out at the meeting) BUDGET AND ADMINISTRATION COMMITTEE JUNE 28,2000 PAGE 2 H. Reports 1 . Approval of January and February, 2000 minutes 2 . Sidewalk Committee - Joan Spielholz 3 . 2 Hr. Free Parking - Pat Vaughan 4 . Mayor' s Report 5 . Discuss possible times for Community Service Grants review 6 . Council Members' Announcements 7 . Next Month' s Meeting: July 26, 2000 o�tT CITY OF ITHACA V_{ �'••:�� 108 East Green Street Ithaca, New York 14850-5690 ��,,•+•••, •,.•� OFFICE OF THE CHAMBERLAIN �PoiGIf�O Telephone: 607/274-6580 Fax: 607/272-7348 r F. To: Budget and Administrat o ommitt f Common Council From: Debra Parsons Re: Safe Deposit Boxes Date: June 26, 2000 We currently utilize two safe deposit boxes at Tompkins County Trust Company for off-site storage of various items,such as Munis back-up tapes. I need to update the list of individuals who are authorized to access the boxes,and need Council approval to do so. Resolved,that Debra Parsons,as City Chamberlain,is authorized to enter into contracts to lease safe deposit boxes in the name of the City of Ithaca at Tompkins County Trust Company,and be it further Resolved,that Dominick Cafferillo,Steven Thayer,Debra Parsons,and Joyce Day are authorized to access safe deposit boxes so leased at Tompkins County Trust Company. "An Equal Opportunity Employer with a commitment to workforce diversification." ILS! I CITY OF ITHACA Girt 318 North Albany Street Ithaca, New York 14850 ���.,�.... +''AGREATER ITHACA ACTIVITIES CENTER APo� O Telephone: 607/272-3622 Fax: 607/272-0250 TO: Budget and Administration Committee Members FROM: Michael Thomas, Deputy Director, GIAC DATE: June 26, 2000 RE: Request for Funds We are requesting that approximately $4,000 be transferred from unrestricted contingency into the Ithaca Police Department overtime account. The funds will be used to cover the cost of IPD officers on duty at the summer basketball league games. The Greater Ithaca Activities Center coordinates the annual summer basketball leagues. The leagues games are a very popular community event, with large numbers of spectators in attendance. This year the Adult League will have 10 teams. The Teen League will have approximately 9 teams. The Adult league will occur every Tuesday and Thursday evening starting on June 22nd. Games will be played at 6pm, 7pm and Bpm. The teen league will occur every Monday, Wednesday and Friday starting on July 7'I`. Games will be played at 5:30 pm, 6:30 pm and 7:30 pm. Although the leagues are a very positive event, there are some spectators who are not respectful of the games, staff and facilities. Last year the assignment of IPD officers to the games greatly reduced the risk of violence, substance abuse and littering. Additionally, the presence of the officers has promoted positive relationships between community members and officers. It is also nice to be able to continue the collaborative efforts between the IPD and GIAC. We sincerely hope you will approve our request for overtime funds for the IPD. The officer's presence is essential to the safety and well being of all. Thank you in advance for your support. "An Equal Opportunity Employer with a commitment to workforce diversification." za WHEREAS, the Greater Ithaca Activities Center, coordinates the City of Ithaca Summer Basketball Leagues, and, WHEREAS, the leagues are very popular community events, which draw large numbers of spectators, and WHEREAS, there is a need to ensure the safety of staff, participants, and spectators, and, WHEREAS, the Ithaca Police Department is committed to having officers assigned to the league games, and WHEREAS, an additional $4,000 is needed to cover the cost of the officers dedicated presence at the games, THEREFORE be it; RESOLVED, that Common Council hereby authorizes an amount not to exceed $4,000. be transferred from Account A1990 — unrestricted contingency To Account A3120 — 5125 for the purpose of covering the overtime for officers assigned to the games. r E - 1 DPW - Request to Increase Authorization for Giles Street Bridge Project WHEREAS, Common Council, at its special meeting of March 17, 1999, approved the Giles Street Bridge Project in the amount of $857, 000, and r; WHEREAS, the project was eligible for funding under Title 23 U.S. Code as administered by the Federal Highway Administration, that allows for the apportionment of the project costs to be borne at the ratio of 80% Federal funds, 15% State funds and 5% City funds, and WHEREAS, the Giles Street Bridge Project has been bid and DOT approved at a total cost of $1, 080, 000, and WHEREAS, the City' s total cost of said project after Federal and ; State reimbursement shall be approximately $54, 000; now, therefore, be it RESOLVED, That Common Council hereby amends Capital Project #265 Giles Street Bridge Rehabilitation by an amount not to exceed $223 , 000 for a total project authorization of $1, 080, 000, and be it further RESOLVED, That this project be undertaken with the understanding that the final cost to the City will be approximately five percent (5%) of the final approved project cost not to exceed $54 , 000 in monies and in-kind services as managed by the Superintendent of Public Works and monitored by the City Controller, and be it further RESOLVED, That said funds needed for the amendment shall be derived from the issuance of Serial Bonds, with pay-down of bonds as necessary from the reimbursement of said Federal and State funds, and be it further RESOLVED, That the Mayor be authorized to sign all necessary agreements with the New York State Department of Transportation to secure Federal Aid and Marchiselli Aid on behalf of the City of Ithaca, and the Superintendent be authorized to sign all necessary construction documents, contracts, certifications and reimbursement requests. I\ CITY OF ITHACA DEPARTMENT OF PUBLIC WORKS MEMO To : William J. Gray,P.E. Superintendent of Public Works Steven Thayer,Assistant Controller From : Hernando Gil,Bridge Systems Engineer Ref: Giles Street Bridge over,Six Mile Creek,Capital Project#265 Update Costs Here is the updated estimate of costs of the above mentioned project.It is our post bid budget. Engineering $ 204,900 Construction $ 783,324 Construction Inspection $ 90,617 Total Project EstimatediCost $ 1,078;841 Please arrange to have Common Council update their resolution of march 17,1999 which authorized this capital project at$857,000.We have our bids for the project and we are ready to enter in to the construction contracts.The capital project should be authorized at$1,080,000:The final cost to the City after State and Federal reimbursement will be approximately 5 % of the total cost, about $54,000. Ithaca,NY June 22, 2000 Common Council March 17, 1999 2. 6 Giles Street Bridge Project By Alderperson Blumenthal: Seconded by Alderperson Vaughan WHEREAS, a project for the rehabilitation of the GILES STREET BRIDGE B. I .N. 2210470, P. I .N. 375248, T.I.P. 94-10 for $857, 000 ("the Project" ) is eligible for funding under Title 23 U.S. Code as administered by the Federal Highway Administration ("FHWA" ) , as amended, that calls for the apportionment of the costs such program to be borne at the ration of 80% Federal funds and 20% non-federal funds, and WHEREAS, the City of Ithaca desires to advance the Project by making a commitment of 100% of the non-federal share of the costs of Scoping, Design (Phases I-VI) , Construction, and Construction Inspection, and WHEREAS, the Board of Public Works is responsible for the operation and maintenance of city streets and bridges as well as city capital construction as charged by the City Charter, and WHEREAS, Common Council authorized Capital Project 265 in 1993 for C reconstruction of •the Giles Street Bridge which must be re- 4 authorized in order to undertake the project and to provide the `� state and federal government proof that the City is authorized to front the monies required to start the project, up to the full project authorization, to cover the cost of change orders and any authorized scope change required to complete the project; now, therefore, be it RESOLVED, That the Common Council re-authorizes Capital Project 265 in the amount of $857, 000 as requested by the Board of Public Works, and, be it further RESOLVED, That in the event the full federal and non-federal share costs of the project exceeds the amount appropriated above, Common Council of the City of Ithaca shall convene as soon as possible to appropriate said excess amount immediately upon the notification by the NYSDOT thereof, and, be it further RESOLVED, That the Mayor be authorized to sign all I necessary Agreements with NYSDOT to secure Federal Aid and Marchiselli Aid on behalf of the City of Ithaca and the Superintendent by authorized to sign all necessary construction documents, contracts, certifications l and reimbursement requests, and, be it further (� RESOLVED, That this project be undertaken with the understanding that the final cost to the City will be roughly five percent (50) of the final approved project cost, in monies and in-kind services as managed by the Superintendent and monitored by the City Controller, and, be it further RESOLVED, That a certified copy of this resolution be filed with the New York State Commissioner of Transportation by attaching it to any necessary Agreement in connection with the Project, and, be it further RESOLVED, That this resolution shall take effect immediately. Carried Unanimously STATE OF NEW YORK COUNTY OF TOMPKINS SS: CITY OF ITHACA I, Julie Conley Holcomb, City Clerk of the City of Ithaca, do hereby certify that the foregoing resolution is a true and exact copy of a resolution duly adopted by the Common Council of said City of Ithaca ( at a special meeting held on the 17th day of March, 1999, and that the same is a complete copy of the whole of such resolution. IN WITNESS WHEREOF, I have hereunto set my hand and the Corporate .Seal of the City of Ithaca, this 28th day of March, 2000. Julie Conley Holcomb, CMC City Clerk City of Ithaca, New York -t° ITy CITY OF ITHACA Gt' 108 East Green Street Ithaca, New York 14850-5690 OFFICE OF THE CITY ENGINEER Telephone: 607/274-6530 Fax: 607/274-6587 S April 27, 2000 Mr. Peter Bartolotta Regional Representative Planning&Program Management Group, Region 3 New York State Department of Transportation 333 East Washington Street Syracuse,N.Y. 13202 RE: City Planning 2000-2004. Dear Mr. Bartolotta: C- Enclosed please find a chart comparing the projects already approved and the value vs.the up date real value of each project. Fallowing our previous conversation on March 21,2000,held with Mr.Alvert S.Vettter,P.E. and Ms. Janis M. Gross, we are proposing to delay East State Street Project(Mitchell Street to City line), in order to obtain the total founding for the proposed projects. Could you review it and give me your comments. I will appreciate very much your help in this matter. If you have any questions or require any additional information please call me at(607)274-6536 or by e-mail at : hernandog_@main.ci.ithaca.ny.us. Sincerely g H AN DO Br' ge Systei' Engineer cc: William J. Gray,P.E. Superintendent of Public Works, City of Ithaca. Poul A Yonge,Planning&Program Management Group An Equal Opportunity Employer with a commitment to workforce diversification." «� CITY OF ITHACA COMPARATION OF CASH FLOW Department of Public Works TIP PROJECTION vs. CITY PROJECTION TABLE#3 T.I.P PLANNING Year 2000 Year 2001 Year 2002 Year 2003 Year 2004 Cost Approved for D.O.T. Giles St $ 1,035,000 Linn St. $ 945,000 Sterwar Av. $ 493,000 N.Cayuga St. $ 625,000 Thurston Ave. $ 938,000 E.State St. $ 1,389,000 $ 6,761,895 CASH FLOW $8078,700 $ 3,707,500 $ 69,800 $ 769,000 $ - $ - $ - $ - $ - $ 6,761,895 RUNNING YEARLY TOTAL $ 4,586,200 $ 5,42$,000 CITY PLANNING Cost of the Projecl Year 2000 Year 2001 Year 2002 Year 2003 Year 2004 Giles St $ 1,088,411 Linn St. $ 963,484 Sterwar Av. $ 1,057,000 N.Cayuga St. $ 1,055,000 Thurston Ave. $ 1,209,000 Q E.State St. $ 1,389,000 CASH FLOW $499,900 $ 1,721,995 $ 417,000 $ 1,715,000 $ 36,000 $ 983,000 $95,000 $ 100,000 $ 500,000 $ 694,000 RUNNING YEARLY TOTAL $ 2,221,895 $ 4,353,895 $ 5,372,895 $ 5,567,895 $ 6,761,895 ------------ MAY ' 2 2000 CXCELSIOP STATE OF NEW YORK By DEPARTMENT OF TRANSPORTATION 333 EAST WASHINGTON STREET SYRACUSE, N.Y. 13202 JON P. EDINGER,P.E. JOSEPH H. BOARDMAN REGIONAL DIRECTOR COMMISSIONER May 1, 2000 Mr. Hernando Gil Bridge System Engineer City of Ithaca 108 East Green Street Ithaca, New York 14850-5690 Dear Mr. Gil: ?X RE: CAPITAL PROJECTS 2000-2004 Regarding your letter of April 27, 2000 concerning the City's capital program and the balancing of funds, we have reviewed your request to delay the East State Street(Mitchell to City Line)project until after April 1st, 2004 and have found it to be acceptable. Please provide us with the updated amounts and dates for each of the bridge projects you would like the offset transferred to as soon-as possible. This will allow us time to update our program to fit your time frame and financial need. We appreciate your willingness to work within the Region's fiscal constraints and look forward to working with you in the,successful completion of these bridge projects. If you have any questions or concerns,please contact Peter Bartolotta at(315)428-4409. .; Very truly yours, of ALBERT S. VETTER, P.E. Regional Planning&Program Manager By;- Jalis M. Gross Ak-sociate Transportation Analyst Encl. BOARD OF PUBLIC WORKS COMMITTEE OF THE WHOLE May 3, 2000 NOTES r. PRESENT: Commissioners Beach, Gutenberger, Jenkins, Korherr, Leonardo, Vargas-Mendez (arrived at 5:00), Mayor Cohen, Superintendent Gray and Assistant Superintendents Fabbroni and Ferrel. Mayor Cohen chaired the meeting. Additions: Request for city to abandon right-of-way for parking at Sciencenter. There were no deletions from the agenda. 1. Discussion of"No Right Turn" Sign on Spencer Road at Stone Ouarry Road. Supt. Gray told the board that a request was received to remove the"No Right Turn" on Spencer Road at Stone Quarry Road. He explained that people turn around in the driveway at 338 Spencer Road so that they can avoid the regulation. Comm. Beach stated that he often sees people ignore the sign or turn around in driveways. He suggested that information such as accident reports and number of tickets issued from IPD be reviewed. Alderperson Hershey indicated that he understood why the sign was placed but is in favor of removing it. Mayor Cohen noted that the public is trying to observe the law to avoid the diverters but are forced to god out of their way because of obstacles-like this. Asst. Supt. Ferrel reminded the board that for years, there was an unwritten understanding that motorists would turn right from the left lane while using extreme caution. The consensus of the board was to remove the sign. A resolution will be presented at the next regular meeting. 2. Discussion of Placement of Trash Barrels on West State Street. Discussion followed concerning the placement of trash barrels on West State Street. The merchants are asking that additional barrels be placed for public use. Staff explained that there is not enough manpower to deal with additional barrels and that staff is being reduced. Another problem is household waste being dumped in the public barrels. Mayor Cohen suggested locking the barrels and that crews could carry the keys for access. Supt. Gray stated that locks would involve more manpower and time. Comm. Beach noted that West State Street has always been an eyesore and that an extra effort should be made. Supt. Gray suggested that merchants in the area sponsor a trash barrel. Discussion followed concerning responsibilities of sponsoring merchants and that they could possibly remove and tag the garbage for crews to remove. 3.. Discussion on State and Federal Funds for Bridge Projects. Supt. Gray explained that he and Bridge Systems Engineer Hernando Gil recently met with NYSDOT concerning funding for upcoming projects. He told the board that there are two projects out to bid this summer and two for next summer. There are two projects, which are under-funded that the state says we must fund. He noted that the East State Street project could be delayed and the funds could be used. He told the board that if they were comfortable with this decision, they would proceed in this manner. Page- 1 CITY OF ITHACA COMPARATION OF CASH FLOW Department of Public Works TIP PROJECTION vs. CITY PROJECTION TABLE 3 T.I.P PLANNING Year 2000 Year 2001 Year 2002 Year 2003 Year 2004 Cost Approved for D.O.T. Giles St $ 1,035,000 Linn St. $ 945,000 Sterwar Av. $ 493,000 N.Cayuga St. $ 625,000 Thurston Ave. $ 938,000 E.State St. $ 1,389,000 $ 6,761,895 CASH FLOW $878,700 $ 3,707,500 $ 69,800 $ 769,000 $ - $ - $ - $ - $ - $ 6,761,895 RUNNING YEARLY TOTAL $ 4,586,200 $ 5,425,000 CITY PLANNING 4 Cost of the Projecl Year 2000 Year 2001 Year 2002 Year 2003 Year 2004 Giles St $ 1,088,411 Linn St. $ 963,484 Sterwar Av. $ 11057,000 N.Cayuga St. $ 1,056,000 Thurston Ave. $ 1,209,060 E.State St. $ 1,389,000 CASH FLOW $499,900 $ 1,721,995 $ 417,000 $ 1,715,000 $ 36,000 $ 983,000 $95,000 $ 100,000 $ 500,000 $ 694,000 RUNNING YEARLY TOTAL $ 2,221,895 $ 4,353,895 $ 5,372,895 $ 5,567,895 $ 6,761,895 CITY OF ITHACA N. 108 East Green Street Ithaca, New York 14850-5690 OFFICE OF THE CITY ENGINEER �RAt�O Telephone: 607274-6530 Fax: 607274-6587 J J >: x May 11, 2000 Janis M. Gross. Associate Transportation Analyst. New York State Department of Transportation 333 East Washington Street Syracuse,N.Y. 13202 RE: CAPITAL PROJECTS 2000 - 2004 Dear Ms. Gross: As you requested,enclosed please find a table showing the updated amounts and dates for each of the projects we would like the offset transferred to. { ; 1 The total amount to be transferred is$ 1,351,188 If you have any questions or require any additional information please call me at(607)274-6536 or e-mail at : hernandoena main.cidthaca.n Sincerely gRN GIL System Engineer cc: William J. Gray,P.E. Superintendent of Public Works, City of Ithaca. Mr. Albert S. Vettter,P.E,Regional Planning&Program Manager,NYSDOT. Fernando de Aragon,Director, Ithaca-Tompkins County Transportation Council Peter Bartolotta, Regional Representative,Region 3,NYSDOT,Region 3. 0.1 Paul A. Yonge,Project Manager, Region 3, NYSDOT,Region 3. An Equal Opportunity Employer with a commitment to workforce diversification." co PROJECT'S OFFSET UPDATED COSTS city of in a wyoxmcmd ENGINEERING CONSTRUCTION CONTRUCTION INSPECTION TOTAL P.I.N. BRIDGE PROJECTS UPDATED APPROVED OFFSET UPDATED APPROVED OFFSET UPDATED APPROVED OFFSET PROJECT APPROVED OFFSET DOT I DOT I DOT DOT 355248 Giles St/Six Mile Creek $ 204,900 $ 195,000 $ 9,900 $ 792,894 $ 750,000 $ 42,894 $ 90,617 $ 90,000 $ 617 $ 1,088,411 $ 1,035,000 $ 53,411 375236 Linn St/Cascadilla Creek $ 196,000 $ 195,000 $ - $ 689,793 $ 660,000 $ 39,793 $ 79,484 $ 98,000 $ (18,516) $ 984,277 $ 943,000 $ 21,277 355283 Stewart Av/Cascadilla Creek $ 233,500 $ 143,000 $ 90,500 $ 744,000 $ 310,000 $ 434,000 $ 90,000 $ 40,000 $ 50,000 $ 1,057,000 $ 493,000 $ 574,500 375305 N.Cayuga St/Fall Creek- $ 214,000 $ 98,000 $ 116,000 $ 751,000 $ 481,000 $ 270,000 $ 90,000 $ 48,000 $ 44,000 $ 1,209,000 $ 625,000 $ 430,000 375322 Thurston Av/Fall Creek $ 226,000 $ 169,000 $ 57,000 $ 893,000 $ 678,000 $ 215,000 $ 91,000 $ 91,000 $ - $ 1,210,000 $ 938,000 $ 272,000 TOTAL $ 273,400 $ 1,001,687 $ 76,101 $5,528,688 $4,034,000 $1,351,188 ENGINEERING CONSTRUCTION CONTRUCTION INSPECTION P.I.N. BRIDGE PROJECTS UPDATED SCHEDULE Starts Ends Starts Ends Starts Ends 355248 Giles St/Six Mlle Creek November-98 4-► June-00 July-00 4 to December-00 July-00 4 0 December-00 375236 Linn St/Cascadilla Creek November-98 t ► July-00 August-00 4 0 December-00 August-00 4 0 December-00 355283 Stewart Av/Cascadilla Creak October-98 4 0 April-01 May-01 4 10 October-01 May-01 4 0 October-01 375305 N.Cayuga St/Fall Creek May-00 4 10 June-01 July-01 4 111 October-01 July-01 1-11, October-01 375322 Thurston Av/Fall Creek November-00 4 10 April-02 May-02 4 Io September-02 May-02 4 01 September-02 CITY OF ITHACA G~` 1 James L. Gibbs Drive Ithaca, New York 14850 tW.. go � c�,P''•.... fs`� YOUTH BUREAU Telephone: 607/273-8364 Fax: 607/273/2817 To: Budget and Administration Committee From: Allen Green Youth Development Coordinator Re: Youth Development Budget Amendments Date: June 13,2000 1)We have been advised by Newfield,that we will be receiving$1593.00 in funding for a new summer Outing Program.This funding will enable our Outing Program to offer additional services to Newfield teens during the summer of 2000. We would like to amend the 2000 Youth Development budget and approved equipment list as follows: Increase anticipated revenue: Newfield Central School District Account# A 2350-1221 Outing Program $1593.00 Increase expenses: Outing Program Account# A 7310-225-1221 Equipment/Canoe $1299.00 Account# A 7310460-1221 Program Supplies $294.00 "An Equal Opportunity Employer with a commitment to workforce diversification." ��� 2)We have been advised by the Ithaca City School District that we will be receiving $2200.00 in additional revenue in order to support and expand the work that we've been doing in partnership with BJM(Beverly J. Martin)Elementary School.This funding originates from a federal`Twenty First Century Grant—A Bridge Across Cultures." The project involves the development of community learning centers at three schools: Enfield Elementary School,BJM and Dewitt Middle School.This additional funding will enable us to provide a Summer Science Program at BJM during the summer of 2000. We would like to amend the 2000 Youth Development budget as follows: Increase anticipated revenue: Ithaca City School District Account# A 3820-1203 Special Projects $2200.00 Increase expenses: Special Projects Account# A 7310-120-1203 Part Time Seasonal $1800.00 Account# A 7310460-1203 Program Supplies $265.00 Thank you. G - 1 Youth Bureau - Request to Amend Youth Development Budget WHEREAS, the Ithaca Youth Bureau has been notified by the Town of Newfield that the Youth Bureau will be receiving $1, 593 in funding for a new Summer Outing Program, and WHEREAS, the additional funding will allow the Youth Bureau' s Outing Program to offer additional services to Newfield teens during the summer of 2000; now, therefore, be it RESOLVED, That Common Council hereby amends the 2000 Youth Development Authorized budget, for the additional funding from the Town of Newfield, to expand the Outing Program as follows : Increase Revenue Account : A7310-2350-1221 Youth Services $1, 593 . 00 Increase Appropriation Accounts : A7310-5225-1221 Equipment Outing Program $1, 299 . 00 A7310-5460-1221 Program Supplies Outing 294 . 00 G - 2 Youth Bureau - Request to Amend Youth Development Budget WHEREAS, the Ithaca Youth Bureau has been notified by the Ithaca City School District that the Youth Bureau will be receiving $2, 200 in funding to support and expand the work with the Beverly J. Martin (BJM) Elementary School, and WHEREAS, the funds, which are derived from a Federal Twenty First Century Grant, will enable the Youth Bureau to provide a Summer Science Program at BJM during the Summer of 2000; now, therefore, be it RESOLVED, That Common Council hereby amends the 2000 Youth Development Authorized budget, for the additional funding from the Ithaca City School District to provide a Summer Science Program at BJM, as follows : Increase Revenue Account : A7310-3820-1203 State Aid Youth $2 , 200 Increase Appropriation Account : A7310-5120-1203 P/T $1, 800 A7310-5460-1203 Program Supplies 265 A7310-9030-1203 Social Security/Medicare 135