City of Irvine - Fiscal Year 2019-21 Proposed Budget

CONTRACTS

COMMUNITY SERVICES - Continued

Contract Number

FY 2019-20 Proposed

FY 2020-21 Proposed

FY 2021-22 Forecast

FY 2022-23 Forecast

FY 2023-24 Forecast

Contract Description

7193350002 CONTRACT INSTRUCTORS 7193350002 CONTRACT INSTRUCTORS 7193350002 CONTRACT INSTRUCTORS 7193350002 CONTRACT INSTRUCTORS 7193350002 CONTRACT INSTRUCTORS 7193350002 CONTRACT INSTRUCTORS 7193350002 CONTRACT INSTRUCTORS 7193350002 CONTRACT INSTRUCTORS 7193350002 CONTRACT INSTRUCTORS

15,052

15,052

15,804

15,804

16,595

961

961

1,009

1,009

1,059

76,860 48,038 48,038 16,013 16,013 12,200 57,645

76,860 48,038 48,038 16,013 16,013 12,200 57,645

80,703 50,439 50,439 16,813 16,813 12,810 60,527

80,703 50,439 50,439 16,813 16,813 12,810 60,527

84,738 52,961 52,961 17,654 17,654 13,451 63,554

7193350006 MAINTENANCE AND CLEANING SVCS 7193350002 CONTRACTOR INSTRUCTORS - INTERMEDIATE CY&F 7193350002 CONTRACTOR INSTRUCTORS - INTERMEDIATE ADULT

5,110

5,228

5,343

5,460

5,575

38,430

38,430

40,352

40,352

42,369

6,405

6,405

6,725

6,725

7,062

7193350002 CONTRACT INSTRUCTORS 7193350002 CONTRACT INSTRUCTORS 7193350002 CONTRACT INSTRUCTORS 7193350002 CONTRACT INSTRUCTORS

21,137 97,356

21,137 97,356

22,193 102,224

22,193 102,224

23,303 107,335 10,169

9,223

9,223

9,684

9,684

384

384

404

404

424

7193361001 GENERAL OPERATIONS, INSURANCE

12,500

12,788

12,800

13,000

13,250

ADMINISTRATION AND FISCAL SUPPORT SERVICES TO THE DEPARTMENT

7193361002 DEPARTMENT CITY ATTORNEY COSTS 7193361003 MAINTENANCE CONTRACT FOR DEPT PLOTTER

47,216

48,302

48,302

48,302

48,302

1,050

1,050

1,050

1,050

1,050

7193369019 OFFSITE NON-CONTRACT SERVICES

500

500

500

500

500

7193302001 INSIDE IRVINE PRINTING

224,000 16,500

229,976 16,920

234,300 16,960

238,515 17,020

242,600 17,125

7193361019 IUSD PRINTING

7193369001 PUBLIC RECOGNITION CONTRACTS; PLAQUE FABRICATION AND INSTALLATION 7203369001 COMMUNITY SERVICES FOR PARKS & DEPT WIDE INITATIVES 7193369019 FLORAL ARRANGEMENTS FOR MILITARY EVENTS 7193369002 GRAPHIC CONTRACT SUPPORT FOR MILITARY EVENTS 7193369017 MEMORIAL DAY RENTAL EQUIPMENT AND SERVICES (2) EVENTS 7193369018 VETERANS DAY RENTAL EQUIPMENT AND SERVICES 7193369003 CONTRACT RENTALS & SERVICES FOR WINTER WONDERLAND/TREE LIGHTING EVENT 7193369004 CIVIC CENTER HOLIDAY D?COR CONTRACTED SUPPLIERS & SERVICES 7193369005 SHUTTLE AND PARKING SERVICES FOR WINTER WONDERLAND/TREE LIGHTING 7193369006 CONTRACTED DECORATED TREE FOR LIGHTING CEREMONY AT CIVIC CENTER 7193369019 FLORAL ARRANGEMENTS FOR EVENTS. 7193369007 CONTRACTED RENTALS & SERVICES FOR DEDICATION AND COUNCIL REQUESTS 7193369008 MARKETING AND PROMOTIONAL MATERIALS, OUTREACH, GRAPHICS, AND PRODUCTION AND INSTALLATION OF BANNERS FOR GLOBAL VILLAGE 7193369019 BALLOONS FOR EVENTS

8,687

8,887

9,082

9,282

9,477

15,000

15,000

15,000

15,000

15,000

1,000 1,891

1,023 1,934

1,045 1,977

1,068 2,020

1,090 2,063

6,825

6,982

7,136

7,293

7,446

5,575

5,703

5,829

5,957

6,082

307

314

320

327

333

22,075

22,583

23,080

23,588

24,083

15,500

15,857

16,205

16,562

16,910

5,110

5,228

5,342

5,460

6,607

40,880

41,820

42,740

43,681

44,598

307

314

320

327

333

14,308

14,637

14,959

15,288

15,609

36,521

37,021

37,841

38,669

39,497

FY 2019-21 Proposed Budget

495

Made with FlippingBook Learn more on our blog