S-1396 - 03/11/2014 - BUDGET - Ordinances ORDINANCE 2014-BU-EX-S-1396
AN ORDINANCE AUTHORIZING TRANSFERS
AMONG BUDGET LINE ITEMS
WHEREAS, the Village Manager has recommended certain transfers among budget line items in
the Annual Budget Ordinance passed for the fiscal year beginning January 1, 2013 and ending December
31, 2013, and certain transfers of sums of money in said Budget Ordinance from one object or purpose to
another object or purpose; and
WHEREAS, the Village President and Board of Trustees concur with and approve of the Village
Manager's recommendations.
NOW, THEREFORE, BE IT ORDAINED BY THE PRESIDENT AND BOARD OF TRUSTEES OF
THE VILLAGE OF OAK BROOK, DU PAGE AND COOK COUNTIES, ILLINOIS that the following
transfers are hereby authorized:
Section 1: The recitals above are hereby incorporated into and made a part of this ordinance.
Section 2: In the attached schedule, attached as "Exhibit A", the amounts shown in the column
titled "Transferred From" represent unexpended balances. The total of said amounts are hereby
transferred to the various items specified in the "Transferred To" column immediately opposite the items
specified in the "Transferred From"column.
Section 3: The General Corporate Fund budget is amended by increasing the amount in account
271-80200, "Transfer Out/In", by $726,000, account 634-76750 "Du-Comm", by $127,555, account 700-
51300 "Fire Pension", by $71,140, and account 711-76750 "Du-Comm", by $49,345, which increases
shall be funded by this Fund's fund balance.
Section 4: The Promenade TIF Fund budget is amended by increasing the amount in account
283-80700, "Debt Principal", by $10,100, which increase shall be funded by this Fund's fund balance.
Section 5: The Sports Core Fund budget is amended by increasing the amount in account 815-62000,
"Flowers", by $2,905, account 815-62450, "Copying & Printing" by $7,350, account 815-63200, "Food
cost" by $33,955, account 815-63250, "Beverage/Liquor cost" by $14,485, account 815-72600, "Rentals"
by $45,845, account 815-73600, "Promotional" by $11,585, account 815-76310, "Village Attorney" by
$8,465, account 815-76700, "Contract Services" by $44,625, and account 815-76900,
"Reception/Entertainment" by $3,190, which increases shall be funded by this Fund's fund balance.
Section 6: This ordinance shall be in full force and effect from and after its passage and approval
as required by law.
Section 7: All ordinances or parts thereof in conflict with the provisions of this ordinance be and
the same are hereby repealed to the extent of such conflict.
APPROVED THIS 11th day of March, 2014.
Gopal G. Lalmalani
Village President
Ordinance 2013-BU-EX1-S-1 396
Authorizing Transfers Among Budget
Line Items Page 2 of 2
PASSED THIS 11th day of March, 2014.
Ayes: Trustees Baar, Manzo Wolin Yusuf
Nays: None
Absent: Trustees Adler, Moy
ATTEST:
a
Charlotte K. Pruss
° Village Clerk
.> >
ti may'
Q O to O O O o LO 0 o O O LO
O LO r o r o LO O LO LO Lr) rn
LO N LO O M O N O CD 00 �' N
L
X N N N 00 N C� N 00 N
W O ce) N
E
Q
c
O
> N
a)
+' N Q
o != rn cn 0 a E
7 C N
cn N 'U w U to U U
a? o o w � m (n a) °� (D
c L) c ca a) o
� Q LL m �
m o 0 0
~ U E 06 D ca) U rn 0 a U v
> a°'i a) o M c
cu 0 0 cu aa) a)
o J a a U w O -j (L c D w
a a`)
n
Q E
a)
o :3 Z O O oOO 000 00 O O O
cn , M O O Ln 0 O M O Lf) O U') M O
i C M r (D O) IT O M N LO to O M Cl)
y CO O CO CO O 1- C0 0 N N V co r
O L - O r Ln fIr Il Ln CQ �i �i Ln
V N cV N N (0 O 0
ti
r r r r r
F m N M M M r N r M r r In r j) Cl) N N M Q N (7(n
r cu
O co 0 0
N m
r
M
a) p)N N
CO o
NO LO _O O_ LC) O O O L!')
N a LO N L() M r (p 00 � N
CL � CV N N O r r 00 (y
O N N to r r
0) E
_m Q
5
O
LL
m
0 (n a)
L w- a) a) U m a) Z cn c
(D 3 V N : U E a) L� O
0 cu N co C O a) U N O O
N N ... m O 2 o6
N
~ _ Co 0 .� rn 2 N E aa) c a)
co m c O c
(0 J c Z J y p m U) w a) U) U
N 7 0 n — C (n m O O
U. MM -
N M O - :3 CM L) 0) U) 0 r
�- O r r O O M
LC
-0 O
E
:3 O
Z V o O O O O O O O
C cm CO O M N O
_ M
Q N M M M M LO M _N
N
N co
Q C) LO LO 0 0000 OOOOLn LOO LCD
co LO O OOOO 0000ce) t- OM
M (0 O � O O O tl- O O O O ti Iq M
c 7 Ln M N O O tl O O �Y L � O N
X O LO r (0 N r
W E
Q
(D
o ff a) E a) c N
LL > a a) >, � a)
L � c N O N .Z �+ .V o N N
o N a) m .0 ` a) 0 m N Z CD c C:,m a)
N U N a) rn cm a) a m cn c o c c6 m N
c U a) L - iu °-E - rn W � m Tu
c`v Q I c N N c a) c rn o 3 N N
F- a) o a) a) io O '� O Y Q c a) a)
� c` U E EAU C: - CL a) s E E
aUi N m = N ` p) C N U c N N �'
> a) 5 > .ro caa) o = 035
o w F- O J LLOv) J a > wC) > LL LL
a
a a)
Q -0
a) E=
Z o O 0 o O O O 0 o O 0 o O O o Cl
N O O O M O co O M O LO 0 tl) r O O O
` M c0 O M O co � co r (0 0) M CO to 0 C)
Y r (0 1- (0 O O O (0 co Cl) (0 co (0 r 0 0
m U i t- Li) LO O t— i t,- f` � t-i LC LO Ln O N 4- r i r i 11 r i r 11 N N N O O U'- Q N M N N N N N N N ce) r C)cn co M to (0 (0 'It (0 r (0
cu
O co ° o
CON m
r
W p)N m
(0 fb a)
O LO to O O to LO LO U') U•) O O O
N 00 r U') O r (0 r M M O tl o r
co (o O V 00 IT U) (0 r CO U') LO t-
Ln c•i N O M I�i Ln V 00 00 (0 (0 N
O r O �- r
rn E
(V Q
O
LL
N
W N
E > a
N a) N
a) U O N O
F- c0 N U 0
U1 v a) U a) a)
N o
c U N N N Z v E
O a) a N N Q
co a) O O a) a)
c
1- } LL O (v > .0 a co
C
N O O N O O U N c O (6 c O O N O
` N c
m 0 Q a) O J a) i
1° °) E o 0 11 E _ a o 11 °) N C
0 a) E c a)cn
Sc M J a 0 O (NO aOao ( LLO (LH (MO a) a_ o
a)
Q
E
7
Z O O O O O O O 0 0 0 0 0 0
O Ln O_ O _O O O O O O O O O
7 N (00 O (0 0 0 - O M N_ M M N_
U ti t� Ln U? U) L(•) t9 � U•) LN LI? LC)
U r l(") r r r r r r r r r
N M M co Q M M
M U7 O O O O (0 '(0 (0 (0 (0 (0
Q o
x cr
X
w 0
E
Q
O j..
L 'C
U- c m
L
a. 0 U
� U
Q C
� N
C
f0 �
> N
O J
L
Q
Q
Q E
a)
N Z O
� c �
Y �--• O �
O p 0
m M Q M
Y c r M
O(0 (0 O O
~ N m
r
O M
(1) rn N N
m (D
N a+ O
L �
a :3 rn
O
rn E
m Q
L
O
LL
a)
0 F'
a� c
a�
U E
~ (0
CL
N
a)
f6
L
(D
.Q
E
7
Z o
O
c
� o
U
U M
Q O
+ • N LO LO O O O er M
L C
x C14 N O � O N M
W O c
E
Q
a= cu N
O I- N E E E
D
U- O O _O >
vN- O U v O a) O
C V Q a) a) Q
o U o E
I- Q C a) w a) U N
E E E E
O U O ++
> a) > >> O O O
>2
O O 00 W W (n
Q a)
Q �
Q
a) E 3
Z
` C V) MO OM OM N CO N �
Y r- O O O rl- CO O
LO LO LO 0)
O i 4- V [`
`O O U O .- r- �- O 6 O 11
O M M M M M
co
O07 O O
~ N m
a) O N m
O'a � —
N m a)
> r 00 00 O O O O O O 0) M
` N O O M
a O 04 N O r- 00 M �- `N M
rn E
N Q
O
a
U
C
O
U
Q (D O ()
a) U v U E
~ ~ W N 2 O C
06 U > E x
U) 0 0 2 E m cu
C Cl)N L
< U (n O U c LO +' U a)
N E 06 N C Q c c -' c O
(0 a) a) E 3 W ca 5 N 'C
a� W U 5 E a) ° a) c W r 0
LL. U E W W U E U N E N .d+ = O
c E
p >, r 3 r a) r N co r!
O r 7 co N r > N m > m O O = O
ti a ti W rl- Z 0) O 06 CO O CO 2 CL U.
a
`D O K
� U x
E I-
3
Z O O O O O o 0 0 = O o
d CD
U O � U?L?
r
Q O M N N N N O O
r- I- r- O O O) O O F- 2
r
� k \ 0 k / k / \ r-
x \ n � C C r � � � � 2
w E
« .
§ �
2 " ƒ m ®
kJ 2 @f U) CO U)
c S \/ k — « m @
@ « Et 22 �� .
�
§ .( n 75- / ƒ /
2 k k t f k c ( /
§ 20 ƒ a ƒ f k / k
k /
« E
/ \ / \ q R) R R R
� / \ \ 2 R 3 \ q / q
o U) o % 9 9 f % 19 9 ¥ m
k / / / kk k k kk m // /
$ % 04 §
Off / _
% % 2 2
0) @
/ m (D
7 m % S $ \ $ 2
2 cw o m o ¥ �
\ � LO U + N
/ § t co
<
>
LL
£ k
E . 0 c
E
a m /
o > / \ j /
� ® k 2 m
k § 2 2 ° a J 7
@ R S f @ / / / 2 7 0
/ ° k / § ® m /
g ± m E a
k � / k k § ° m / k M
LL o / 7 • m E ? ' ® §
& c
3 = 2 £ _
& • A ® # 6 LL
2 f % % k % f % k % ■
/ L
E
2 E ? E R 2 I \
? 2 o m n o # 7 LL
/ 7 f / 2 R /
< d 2 k / k / k /
Q 000Ln0000 o v) 0 L o 0 0
000m0000 v 00 OM co r` o
x C
Ln O O CO O O O O r Ln O Ln CO M O
X O M O (C) Ln d• r l6 Op M L6 I- N O
W O Nq- N r r r ti O CN �— N Ln
E
Q
N
C
N E
L a)
cn
() O
w ° ac)
LL ~
c CD
mo ai rnT) 3oy ° (Dc o Cl)
O U L U a) U p to L W Q a) L
C U
< cu M 6- — U a) U L j E E
E U a C) U if E E W
c uNiC) >� _ = v
2 U- w 2 3: U- J U) Z ti
O
L
Q L
Q W
Q S
O Z 0 0 0 0 0 0 0 0 O O O O O O
N o o O to o In o 0 0 0 0 o O O
` C O M 00 qq N N � O O C) r r O
Y Orr M t n O r O O O O O
O
LO r- � r- 1` r- r- O O LO r- O O
w OU i i i i i i i i i i i i LO
O L p r r r �- r r r r r r r C�J Cp r
L rp-. V Ln LO LO 0 LO Ln to LO LO r r r r N
m C r 2 Q co co co m co co co co It co 00 00 00 00
LV Lti O O
O L _N m
O c\
a) O N N
CO N
2 O O LO O O N O In O O LO
O C LO M CO O It 00 r N co 1,- 00
M Ln M N r W tL) O CO M O
O Iq M � CO O N N N
O �— r co
f0
Q
L
O
LL
C
cn O
E O O
N V O O Ch
p a L C
~ w co E c O
L
c C � — a) E
2 m
o +. E c (� a
U) v L�Lv E a a) 06 a) ( cn O : 06 c
U 7
Q a) a) a.O > Q U " p) c W a) U 0) Lo
O V E N Ln N CO E ) u- U :O a)
a W CL W p E Z N
°' LLu O LLo E m w
U w
�!
co .0 c V ' d m a) � w r '� N M in 2 C7 v C7 0 a 2 00 O CNO cn
� � c
E ly LL
: L L
Z 0 0 0 0 O r O O O O O O
.. 0 0 0 o O m () _O O O O O
O N LO It LO N O N N O
Q s r Cr'p Cr'� rte+ O ' ' N CO r•
LO LO LO to LO O CL r r r r
M co M M � F- N 00 00 00 0o co N
Q o 0 0 0 LO O O Lc) o LO LO LO
m Y m M rn o coo o ti V- Ln Ln
N N LO O O d O N N
x :3 M M � C6 L6 O L P- L Ln
X r- r t`
W p N E
Q
Y Y
a) a)a )
L` � U O0 OO 75 E
V N N CL
O C O V) C a) 0 N
C 0 N p a) �' c0 �' E
N Q 7 D7 V) O Y C Y
I- C 'N V) C cn
a) a) a)
(D ()
() E E a) E
0 0 Q Y 't co
cp cv
> 2Q 000 U) m0 WU W 0
O
Q N
a 0.
a)
a) E
Z O O O O O O 0 0 O O
V) O O Ln 0 0 0 0 0 O O
` C LA O N N LA M N N O
Y
V
) LI? O CP V O M L L
p
co
CO M Q NN N NN
r - co OO OO OO OO OO 00 CC) 00
O 0
O ` N m
H r
N LT N m
N CO N
O O O LO O LO O O O Lf) O O LO LO O LO LO LO
cn N M M N O LO [T O q O M 00 � � I- e- LO LO
2 C °) � N M N 00M -- Oo � Lf) NOVA O N N
CL O r H M O co O M N r- N M M CO O LO t- LO LA
p
0
cu E
Q
O
LL
a)
Cl)
C
> O
CD Y U
m cc C
a) o2S a) m c
C
L 0 0 � U) a)
N C C LL > Y L O N E
n o rn._ = 0 0 N a) 0 c g Y Q
C C m O C C
a '� U OAS E w ` a) _E N 0 °.
cNa U c a) m cn Y L0 - C) ° Li aa)) c0i C� Q= E
a) O co O Ln � Ln N U y "_ = W 0 m
o C ° O m U c
E 2 v� a c°) C� � � � 0 a) ° � 0 ots � �
c 0 c = �'
0 7 'C N O M U > r � N • V) C C N LL
> N N N N O N tB }' a) M N O M cu () N a) LL 'O a) a)
O z � mm Oo LL Oo co Y m 00 u) U 0 CD C7 m x
(D 0 LL i
E U N
Z 0 0 0 0 O LO_O O M O O O O O O O O i O
� C) N M O M O M N O LO N N c O
(U � r� co LnLQ19 LOC9 � 19 19 ~ R r;
Q N N N N N N N N M M M M M M M O O M O
00 00 00 co 00 00 00 0o 00 0o 00 M co O 00 1- cn r F-
< r A o 0 0
# « k 7 (1) co
ƒ § C6 . / $
& o
<
( / E
E
? / k
k o E /
k /
. � u %
k
p / w
k /
< [
k R 0
2 £ o q
J 19 19 $
/ § v CN
m 2 < � /
$ % ¥ §
Off % _
± D 2
0)C4 /
- CO (D
/ 7 f W) 0 0 0
/
o o to
\
0
@ <
/
LL
&
/
$ § 2
2 S / (D
/ < > k
S C
% LL w
/ � k
E c
/ LL �. ■
E 2 & & k
2 LL q @ 2 R §
\ & E / o
S 2 » 2 9 m 'm
< 0 � � w / 0