The URL can be used to link to this page

Home My WebLink About6144ORDINANCE NO. 6 1 4 4 AN ORDINANCE OF THE CITY COUNCIL OF THE CITY OF AUBURN, WASHINGTON, AMENDING ORDINANCE NO. 6066, THE 2007-2008 BIENNIAL BUDGET ORDINANCE AS AMENDED BY ORDINANCE NO. 6086, ORDINANCE NO. 6092, ORDINANCE NO. 6103, ORDINANCE NO. 6119, ORDINANCE NO. 6124, ORDINANCE NO. 6127, ORDINANCE NO. 6128, ORDINANCE NO. 6132 AND ORDINANCE NO. 6133 AUTHORIZING AMENDMENT TO THE CITY OF AUBURN 2007-2008 BUDGET AS SET FORTH IN SCHEDULE "A" WHEREAS, the Auburn City Council at its regular meeting of December 4, 2006, adopted Ordinance No. 6066 which adopted the City of Auburn 2007-2008 Biennial budget; and WHEREAS, the Auburn City Council at its regular meeting of March 19, 2007 adopted Ordinance No. 6086 which amended Ordinance No. 6066 which adopted the City of Auburn 2007 - 2008 Biennial budget; and WHEREAS, the Auburn City Council at its regular meeting of April 16, 2007 adopted Ordinance No. 6092 which amended Ordinance No. 6086, and WHEREAS, the Auburn City Council at its regular meeting of July 2, 2007 adopted Ordinance No. 6103 which amended Ordinance No.6092, and WHEREAS; the Auburn City Council at its regular meeting of September 4, 2007 adopted Ordinance No. 6119 which amended Ordinance No 6103, and WHEREAS the Auburn City Council at its regular meeting of September 17, 2007 adopted Ordinance No. 6124 which amended Ordinance No. 6119, and WHEREAS the Auburn City Council at its regular meeting of November 5, 2007 adopted Ordinance No. 6127 which amended Ordinance No. 6124, and Ordinance No. 6144 December 12, 2007 Page 1 of 3 WHEREAS the Auburn City Council at its regular meeting of December 3, 2007 adopted Ordinance No. 6128 which amended Ordinance No. 6127, and WHEREAS the Auburn City Council at its regular meeting of December 3, 2007 adopted Ordinance No. 6132 which amended Ordinance No. 6128, and WHEREAS the Auburn City Council at its regular meeting of December 3, 2007 adopted Ordinance No. 6133 which amended Ordinance No. 6132, and WHEREAS, the City of Auburn deems it necessary to appropriate additional funds to the various funds of the 2007 budget; and WHEREAS, this Ordinance has been approved by one more than the majority of all councilpersons in accordance with RCW 35A.34.200. NOW THEREFORE, THE CITY COUNCIL OF THE CITY OF AUBURN, WASHINGTON DO ORDAIN AS FOLLOWS: Section 1. Amendment of the 2007-2008 Biennial Budget. The 2007- 2008 Biennial Budget of the City of Auburn is amended pursuant to Chapter 35A.34 RCW, to reflect the revenues and expenditures as shown on Schedule "A" attached hereto and incorporated herein by reference. The Mayor of the City of Auburn, Washington is hereby authorized to utilize revenue and expenditure amounts shown on said Schedule "A". A copy of said Schedule "A" is on file with the City Clerk and available for public inspection. Included as part of this budget amendment is the deletion of the following funds which are hereby closed: Fund 125 Parks and Recreation Special Project Fund, Fund 246 LID 346, Fund 261 LID 337, Fund 270 LID 341 and 348, and Fund 272 LID 345. Ordinance No. 6144 December 12, 2007 Page 2 of 3 Section 2. Severability. If any provision of this Ordinance or the application thereof to any person or circumstance is held to be invalid, the remainder of such code, ordinance or regulation or the application thereof to other person or circumstance shall not be affected. Section 3. Implementation. The Mayor is hereby authorized to implement such administrative procedures as may be necessary to carry out the directives of this legislation. Section 4. Effective Date. This Ordinance shall take effect and be in force five (5) days from and after its passage, approval and publication as provided by law. INTRODUCED: DEC 1 ~ 2007 PASSED: DEC 1 '1 2007 ROVED: DEC ~ 7 2007 ~ - - --,.~ __._~ ATTEST: f~ .~~ Dani Ile E. Daskam City Clerk APP6t'b?0'ED/~SO FORM: /1 ~n~l B. Hem City Attorney PUBLISHED: ~ z - z ~ - zc~c`-7 LEWIS, MAYOR Ordinance No. 6144 December 12, 2007 Page 3 of 3 CITY OF AUBURN 2007 BUDGET AMENDMENT "SCHEDULE A" Budget Amendment #10 Ordinance 6144 CURRENT REQUESTED REVISED BUDGET ACCOUNT#/DESCRIPTION BUDGET AMENDMENT BUDGET ADJUST. GENERAL FUND 001: Federal FEMA Grant - 68,600 1 68,600 FEMA Grant for Dec 06 Winter Stonn-Res 4252 on 10/15/07 Interlocal Grants 20,000 28,600 2 48,600 KC office of Emerg. Mgmnt. CERT grant per Res# 4232 on 8/29/07 Operating Transferln 1,017,000 31,220 3 1,048,220 Transferlnfrom Fund 125-Gose fund CHANGE IN REVENUE 128,420 128,420 , EXPENDITURES: Police Minor Equipment 16,900 2,900 2 19,800 Increase budget for CERT program -KC grant funded Res# 4232 on 8/29/07 Professional Services 45,400 12,500 2 57,900 Increase budget for CERT program -KC grant funded Res# 4232 on 8/29/07 Miscellaneous Charges 66,200 13,200 2 79,400 Increase budget for CERT program -KC grant funded Res# 4232 on 8/29/07 Parks Operating Supplies 223,500 8,800 1 232,300 Storm related expenses FEMA grant reimbursed -Res 4252 on 10/15/07 Professional Services 78,500 10,500 1 89,000 Storm related expenses FEMA grant reimbursed -Res 4252 on 10/15/07 Non Departmental Operating Transfer Out 12,315,400 600,000 4 12,915,400 Transfer Out to Golf Course CHANGE IN EXPENDITURES 647,900 647,900 Designated Ending Fund Balance 355,400 - 355,400 Undesignated Ending fund balance 6,700,428 (519,480) 6,180,948 FUND 125 PARKS 8 REC SPECIAL PROJECTS REVENUES Contributions & Donations 15,100 15,100 Budget revenues 15,100 EXPENDITURES Miscellaneous 36,154 (11,862) 24,292 Reduce Expenditures Transfer Out 31,220 3 31,220 Close out fund 125 -transfer to General Fund Undesignated Fund Balance 4,258 (4,258) - Adjust Ending Fund Balance 15,100 FUND 246 LID #346 REVENUES Beginning Fund Balance - 10,902 10,902 Budget Beginning Fund Balance to Gose LID fund 246 10, 902 EXPENDITURES Transfer Out - 10,902 5 10,902 Close out fund 246 -transfer to LID Guarantee Fund 249 10,902 FUND 249 LID GUARANTEE REVENUES Operating Transfer In - 10,902 5 Transfer In from Fund 249-close out fund 606 6 Transfer In from Fund 261-Gose out fund 50,374 7 Transfer In from Fund 270-close out fund 8,628 8 70,510 Transfer In from Fund 272-Gose out fund 70,510 EXPENDITURES Ending Fund Balance 43,503 70,510 114,013 Adjust Ending Fund Balance 70,510 1 CITY OF AUBURN 2007 BUDGET AMENDMENT "SCHEDULE A" Budget Amendment #10 Ordinance 6144 CURRENT REQUESTED REVISED BUDGET ACCOUNT#/DESCRIPTION BUDGET AMENDMENT BUDGET ADJUST. FUND 261 LID #337 REVENUES Beginning Fund Balance - 606 606 Budget Beginning Fund Balance to close LID fund 261 606 EXPENDITURES Transfer Out - 606 6 606 Close out fund 261 -transfer to LID Guarantee Fund 249 606 FUND 270 LID #341 8 #348 REVENUES Beginning Fund Balance - 50,374 7 50,374 Budget Beginning Fund Balance to close LID fund 270 50,374 EXPENDITURES Transfer Out - 50,374 50,374 Close out fund 270 -transfer to LID Guarantee Fund 249 50, 374 FUND 272 LID #346 REVENUES Beginning Fund Balance - 8,628 8,628 Budget Beginning Fund Balance to close LID fund 272 8,628 EXPENDITURES Transfer Out - 8,628 8 8,628 Close out fund 272 -transfer to LID Guarantee Fund 249 8,628 FUND 321 PARK CONSTRUCTION REVENUES Operating Transfer In 500,000 64,500 9 564,500 Transfer In REET1 from Fund 328 for Veterans' Memorial Building 64,500 EXPENDITURES Construction Projects 2,654,400 64,500 9 2,718,900 64, 500 FUND 328 CAPITAL IMPROVEMENT PROJECTS EXPENDITURES Operating Transfer Out-REET1 190,000 64,500 9 254,500 Construction Projects 288,300 61,000 349,300 Ending Fund Balance 6,835,999 (125,500) 6,710,499 FUND 431 SEWER REVENUES Miscellaneous Revenue EXPENSES Miscellaneous Ending Working Capital FUND 432 STORM DRAINAGE EXPENSES Miscellaneous Ending Working Capital - 220,200 220,200 220,200 866,200 196,600 1,062,800 8,929,325 23,600 8,952,925 220, 200 301,600 71,000 372,600 5,462,261 (71,000) 5,391,261 Veterans' Memorial Building Transfer REET1 to Fund 321 for Veterans' Memorial Building Traffic Safety Imprv/Luminaire Repair CP0637 per Agenda Bill approval 3/9/07 and Agenda Bill approval 8/8/07 Adjust Ending Fund Balance Increase for DOR credit from prior years taxes Increase Excise & Utility Taxes Adjust Ending Working Capital Increase Excise & Utility Taxes Adjust Ending Working Capital 2 CITY OF AUBURN 2007 BUDGET AMENDME NT "SCHEDULE A" Budget Amendment #10 Ordinance 6144 CURRENT REQUESTED REVISED BUDGET ACCOUNT#/DESCRIPTION BUDGET AMENDMENT BUDGET ADJUST. FUND 434 SOLID WASTE REVENUES Billing 8,850,700 100,000 8,950,700 Increase Revenue Household Hazardous waste 297,000 6,700 303,700 Increase Revenue 106, 700 EXPENSES Professional Services 23,100 34,300 57,400 Increase for Consulting Services, Bankcard services, Accountemps and Utility billing services. Communication 9,500 7,000 16,500 Increase Postage expenses Professional Services 8,400,000 100,000 8,500,000 Increase for RST and Allied payments Intergovernmental Services 297,000 6,700 303,700 Increase local hazardous waste charges Ending Working Capital 2,285,031 (41,300) 2,243,731 Adjust Ending Working Capital 106,700 FUND 437 GOLF COURSE REVENUES Interestlncome-Tax Exempt Bond - 53,100 53,100 Budget for Tax exempt bond interest Interest Income-Taxable Bond - 57,200 57,200 Budget for Taxable bond interest Operating Transfer In 54,000 600,000 4 654,000 Transfer In from General Fund 710,300 EXPENSES Construction Projects 300,000 114,500 414,500 Increase REET funds not rebudgeted as , Carry forward Construction Projects-Taxable Bond 1,619,500 241,300 Increase Project expenses-Interest revenue 68,000 1,928,800 Increase to Actual Bond Proceeds Ending Working Capital 107,131 286,500 393,631 Adjust Estimated Ending Working Capital 710,300 FUND 501 INSURANCE REVENUES Judgments & Settlements 100,000 100,000 David Allen Davis settlement from WCIA 100, 000 EXPENSES Miscellaneous Expenses - 200,000 200,000 Settlement agreement with David Allen Davis per Res # 4262 on 11/5/07 Ending Working Capital 2,674,617 (100,000) 2,574,617 Adjust Estimated Ending Working Capital 100, 000 Total Revenue 1,486,240 Total Expenditures/Expenses 1,486,240 3