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

7193369012 CONTRACTED RENTALS, SERVICES & PERFORMERS FOR SUMMER CONCERTS (5)

53,000

54,166

55,358

56,576

57,764

7193369013 PACIFIC SYMPHONY PERFORMANCE

50,000

50,000

50,000

50,000

50,000

7193369014 PACIFIC SYMPHONY RENTAL ITEMS, SHUTTLES & PARKING

8,176

8,364

8,548

8,736

8,920

7193369019 EVENT INSURANCE IS REQUIRED

1,533

1,568

1,603

1,638

1,672

7193369015 BANNERS - INSTALLATION & REMOVAL MILITARY + 3 CAMPAIGNS 7193369016 REPRINTING OF ONE CAMPAIGN PER YEAR BANNER

25,754

26,347

26,926

27,519

28,097

24,528

25,092

25,644

26,208

26,759

GENERAL FUND SUBTOTAL:

5,856,900

5,994,275

6,166,680

6,272,789

6,453,478

SPECIAL FUND

7193344029 FITNESS CENTER INSTALLATION, REPAIR AND MAINTENANCE 7193344016 SENIOR OUTREACH FINANCIAL EDUCATION IN ACCORDANCE WITH SENIOR STRATEGIC PLAN 7193344011 TRANSLATION SERVICES IN ACCORDANCE WITH THE SENIOR STRATEGIC PLAN 7193344012 CLINICAL CONSULTANT AND RISK MANAGEMENT 7193344018 IN HOME SERVICES GRANT AND SPECIAL NEEDS 7193344019 EMERGENCY RESPONSE PROGRAM THROUGH SENIOR SPECIAL NEEDS PROGRAM IN ACCORDANCE WITH THE SENIOR FOUNDATION AGREEMENT 7193344025 LAKESVIEW BILLIARD ROOM MAINTENANCE 7203344002 TECHNOLOGY CLASSES IN ACCORDANCE WITH SENIOR STRATEGIC PLAN 7193399003 CLEANING SERVICES: RUGS, TOWELS AND MORE 7193344002 CONSULTANT FOR ADMINISTRATIVE SUPPORT - GRANTS 7193344002 CONSULTANT FOR ADMINISTRATIVE SUPPORT - GRANTS 7193344018 IN HOME SERVICES GRANT AND SPECIAL NEEDS 7193344002 CONSULTANT FOR ADMINISTRATIVE SUPPORT - GRANTS 7193344018 IN HOME SERVICES GRANT AND SPECIAL NEEDS 7193344002 CONSULTANT FOR ADMINISTRATIVE SUPPORT - GRANTS 7193344018 IN HOME SERVICES GRANT AND SPECIAL NEEDS 7193344002 CONSULTANT FOR ADMINISTRATIVE SUPPORT - GRANTS 7193344015 NUTRITION PROGRAM FOOD CONSULTATION, DIETICIAN 7193399003 CLEANING SERVICES: RUGS, TOWELS AND MORE 7193344015 NUTRITION PROGRAM FOOD CONSULTATION, DIETICIAN 7193344002 CONSULTANT FOR ADMINISTRATIVE SUPPORT - GRANTS 7193344017 NUTRITION TRANSPORTATION GRANT AND SENIOR STRATEGIC PLAN 7193344002 CONSULTANT FOR ADMINISTRATIVE SUPPORT - GRANTS 7193344010 SENIOR STRATEGIC PLAN SERVICES 7203344003 MEALS ON WHEELS DELIVERY

600

600

600

600

600

1,100

1,100

1,100

1,100

1,100

1,000

1,000

1,000

1,000

1,000

6,500 1,500 5,000 5,000

6,500 1,500 5,000 5,000

6,000 1,500 5,000 5,000

6,000 1,500 5,000 5,000

6,000 1,500 5,000 5,000

10,000

10,000

10,000

10,000

10,000

- -

2,000

-

-

-

10,000

10,000

10,000

10,000

1,000 2,000

1,000 2,100

500

500

500

2,100

2,100

2,100

1,000

1,050

1,050

1,050

1,050

8,450

8,450

8,450

8,450

8,450

250

262

262

262

262

2,113 1,250

2,113 1,312

2,113 1,312

2,113 1,312

2,113 1,312

10,562

10,562

10,562

10,562

10,562

6,600

6,930

6,930

6,930

6,930

10,000

10,000

10,000

10,000

10,000

1,144 2,000

1,144 2,000

1,144 2,000

1,144 2,000

1,144 2,000

2,353

2,470

2,470

2,470

2,470

1,260

1,260

1,260

1,260

1,260

6,600

6,930

6,930

6,930

6,930

496

FY 2019-21 Proposed Budget

Made with FlippingBook Learn more on our blog