RESOLUTION NO. 25-____
A RESOLUTION OF THE CITY COUNCIL OF THE CITY OF MENIFEE, CALIFORNIA, AMENDING THE FISCAL YEAR 2024/25 OPERATING BUDGET
WHEREAS, the City of Menifee, California, adopted a budget for Fiscal Year 2023/24 and Fiscal Year 2024/25 with Resolution 23-1341 on June 21st, 2023; and WHEREAS, from time to time the City of Menifee receives unanticipated revenues, experiences unanticipated expenditures, and/or identifies alternative funding sources; and WHEREAS, it is in the best interest of the citizens of the City of Menifee to allocate budget resources to continue the operations of the City of Menifee; and WHEREAS, the City Council of the City of Menifee needs to amend the FY2024/25 budget as follows:
AMENDMENTS TO ADOPTED BUDGET:
Grant Fund 2301 Adopted FY 2024/25 Revenue Budget: $0.00
1. Record Appropriation(s):
CITY COUNCIL
MEETING DESCRIPTION ACCOUNT # AMOUNT
June 5, 2024 Mid-Cycle Budget Adjustments Various $633,759.00 July 1, 2024 FY2023/2024 Carryovers Various 7,234,726.44 July 17, 2024
Grant: National Opiate Litigation
Settlement
2301-00-XNC-XNCL-
000-00000-441000 38,384.38
July 17, 2024 Grant: Cannabis Tax Fund
2301-00-XNC-XNCL-
000-00000-441002 277,195.05
August 7, 2024
CalRecycle Cycle 16: Rubberized
Pavement Grant Program CIP 24-
21 (Menifee Resurfacing Project)
2301-00-XNC-XNCL-
000-00000-441002 92,500.00
September 18,
2024 Grant: Clean Air Day Microgrant
2301-28-XNC-XNCL-
000-00000-441004 500.00
October 2, 2024
Grant: Economic Development
Administration CEDS Grant
2301-00-XNC-XNCL-
000-00000-441000 40,000.00
October 2, 2024
Grant: BSCC Byrne State Crisis
Intervention Program
2301-00-XNC-XNCL-
000-00000-441002 112,512.00
November 6, 2024 Grant: OTS STEP
2301-28-XNC-XNCL-
000-00000-441002 216,000.00
November 6, 2024 Grant: COPS Microgrant
2301-28-XNC-XNCL-
000-00000-441000 51,949.00
November 6, 2024
Grant: Alcoholic Beverage Control
OTS
2301-28-XNC-XNCL-
000-00000-441002 32,100.00
November 6, 2024 Grant: PLHA Program
2301-28-XNC-XNCL-
000-00000-441002 646,059.00
January 15, 2025
Grant: DOE Equipment Rebate
Voucher
2301-28-XNC-XNCL-
000-00000-441000 146,570.00
February 5, 2025
Grant: ARPA funds appropriated
at Mid-year FY24/25
2301-28-XNC-XNCL-
000-00000-441000 80,000.00
February 19, 2025
Grant: NRPA Gender Equity in
Youth Sports
2301-28-XNC-XNCL-
000-17035-441005 20,000.00
March 5, 2025
Grant: LTCAP for CIP 13-04
(Bradley Rd Bridge)
2301-28-XNC-XNCL-
000-17039-441002 4,200,000.00
March 5, 2025
Grant: CPFCDS Program for CIP
13-04 (Bradley Rd Bridge)
2301-28-XNC-XNCL-
000-17038-441000 5,000,000.00
Amending the Fiscal Year 2024/25 Grant Fund Budget
National Recreation and Park Association Million Coaches Challenge Grant 2 4
9 8
1 0
Amended Grant Fund 2301 FY 2024/25 Revenue Budget: $23,034,754.87 Grant Fund 2301 Adopted FY 2024/25 Expenditure Budget: $0.00
2. Record Appropriation(s):
April 2, 2025
Grant: CPFCDS Program for CIP
20-05 (Garbani Road/I-215
Interchange)
2301-28-XNC-XNCL-
000-17038-441000 2,200,000.00
April 2, 2025
Grant: CalTrans ATP Cycle 6 for
CIP 24-04 (Romoland ATP)
2301-28-XNC-XNCL-
000-17003-441002 527,000.00
April 2, 2025
Grant: CalTrans ATP Cycle 6 for
CIP 24-15 (Harvest Valley ATP)
2301-28-XNC-XNCL-
000-17003-441002 1,483,000.00
April 16, 2025
Grant: NRPA Million Coaches
Challenge
2301-28-XNC-XNCL-
000-17041-441005 2,500.00
TOTAL: $23,034,754.87
CITY COUNCIL
MEETING DESCRIPTION ACCOUNT # AMOUNT
June 5, 2024 Mid-Cycle Budget Adjustments Various $595,472.00 July 1, 2024 FY2023/2024 Carryovers Various 7,133,090.20 July 17, 2024
Grant: National Opiate Litigation
Settlement
2301-51-MPD-PDAM-
000-00000-658165 38,384.38
July 17, 2024 Grant: Cannabis Tax Fund
2301-51-MPD-PDAM-
000-00000-658211 277,195.05
August 7, 2024
CalRecycle Cycle 16: Rubberized
Pavement Grant Program CIP 24-
21 (Menifee Resurfacing Project)
2301-55-PWD-CIPS-
000-00000-658011 92,500.00
September 18,
2024 Grant: Clean Air Day Microgrant
2301-53-CSD-SWES-
000-00000-652844 500.00
October 2, 2024
Grant: Economic Development
Administration CEDS Grant
2301-50-ECD-XNCL-
000-00000-652832 40,000.00
October 2, 2024
Grant: BSCC Byrne State Crisis
Intervention Program
2301-51-MPD-PDAM-
000-00000-658174 112,512.00
November 6, 2024 Grant: OTS STEP
2301-51-MPD-PDAM-
000-00000-652426 216,000.00
November 6, 2024 Grant: COPS Microgrant
2301-51-MPD-PDAM-
000-00000-652429 51,949.00
November 6, 2024
Grant: Alcoholic Beverage Control
OTS
2301-51-MPD-PDAM-
000-00000-652428 32,100.00
November 6, 2024 Grant: PLHA Program
2301-52-CDD-PLNG-
000-00000-652843 646,059.00
January 15, 2025
Grant: DOE Equipment Rebate
Voucher
2301-55-PWD-CIPS-
000-00000-660010 146,570.00
2301-53-CSD-RECR-
000-17035-651011
…17035-651410
…17035-651500
…17035-652054
February 19, 2025
Grant: NRPA Gender Equity in
Youth Sports …17035-652800 20,000.00
March 5, 2025
Grant: LTCAP for CIP 13-04
(Bradley Rd Bridge)
2301-55-PWD-CIPS-
000-17039-760000 4,200,000.00
Amending the Fiscal Year 2024/25 Grant Fund Budget
National Recreation and Park Association Million Coaches Challenge Grant 3 4
9 8
1 0
Amended Grant Fund 2301 FY 2024/25 Expenditure Budget: $22,814,831.63
3. Record Transfer of Funds:
FROM ACCOUNT # TO ACCOUNT # AMOUNT
TOTAL:
NOW, THEREFORE, THE CITY COUNCIL OF THE CITY OF MENIFEE DOES HEREBY RESOLVE AS FOLLOWS:
The annual budget for the Grant Fund 2301 for the City of Menifee for FY2024/25 is hereby increased and amended to reflect unanticipated revenues and expenditures as follows:
Revenues:
Grant: NRPA Million Coaches Challenge $2,500.00
Amended Grant Fund 2301 FY2024/25 Budget $23,034,754.87
Expenditures:
Grant: NRPA Million Coaches Challenge $2,500.00 $0 Amended Grant Fund 2301 FY2024/25 Budget $22,814,831.63 March 5, 2025
Grant: CPFCDS Program for CIP
13-04 (Bradley Rd Bridge)
2301-55-PWD-CIPS-
000-17038-760000 5,000,000.00
April 2, 2025
Grant: CPFCDS Program for CIP
20-05 (Garbani Road/I-215
Interchange)
2301-55-PWD-CIPS-
000-17038-760000 2,200,000.00
April 2, 2025
Grant: CalTrans ATP Cycle 6 for
CIP 24-04 (Romoland ATP)
2301-55-PWD-CIPS-
000-17003-760020 527,000.00
April 2, 2025
Grant: CalTrans ATP Cycle 6 for
CIP 24-15 (Harvest Valley ATP)
2301-55-PWD-CIPS-
000-17003-760020 1,483,000.00
2301-53-CSD-RECR-
000-17041-651011
…17041-651410
…17041-651500
…17041-652054
April 16, 2025
Grant: NRPA Million Coaches
Challenge …17041-652800 2,500.00
TOTAL: $22,814,831.63
Amending the Fiscal Year 2024/25 Grant Fund Budget
National Recreation and Park Association Million Coaches Challenge Grant 4 4
9 8
1 0
PASSED, APPROVED AND ADOPTED this 16st day of April, 2025. _____________________________
Ricky Estrada, Mayor
ATTEST: APPROVED AS TO FORM:
____________________________ ____________________________ Stephanie Roseen, City Clerk Jeffrey T. Melching, City Attorney