HomeMy WebLinkAboutItem VIII-A-4CITY OF :~
WASHINGTON
AGENDA BILL APPROVAL FORM
A.qenda Subiect Date:
Budget Amendment November 13, 2003
Department: Attachments: Budget Impact:
Finance Ordinance No. 5800 and Exhibit A
Administrative Recommendation:
City Council introduce and adopt Ordinance No. 5800.
Background Summary:
Ordinance No. 5800 amends the 2003 Budget, which was originally adopted on Ordinance No. 5702, and
has been amended by Ordinance No. 5738 and No. 5762. This current ordinance requests additional
revenue and appropriation authority in some funds, as detailed in Schedule A.
N1201-1
A3.17
Reviewed by Council & Committees: Reviewed by Departments & Divisions:
[] Arts Col~ission COUNCIL COMMITTEES:
[] Airport [] Human Resources
[] Hearing Examiner [] Finance [] Building [] M&O
[] Human Services [] Municipal Serv. [] Cemetery [] Mayor
[] Library Board [] Planning & CD [] Finance [] Parks
[] Park Board [] Public Werks [] Fire [] Planning
[] Planning Col~. [] Other [] Legal [] Police
[] Public Works
Action:
Committee Approval: DYes DNo
Council Approval: DYes DNo Call for Public Hearing / /
Referred to Until / /
Tabled Until / /
Councilmember: Poe Staff: Coleman
Meeting Date: November 17, 2003 Item Number: VIII.A.4
AUBURN * THAN YOU IMAGINED
ORDINANCE NO. 5800
2002,
and
AN ORDINANCE OF THE CITY COUNCIL OF THE CITY OF
AUBURN, WASHINGTON, AMENDING ORDINANCE NO. 5702, THE
2003 BUDGET ORDINANCE, AS AMENDED BY ORDINANCE NO.
5738 AND ORDINANCE NO. 5762, AND AUTHORIZING THE
MAYOR TO ACCEPT SCHEDULE "A" WHICH RELATES TO THE
CITY OF AUBURN 2003 BUDGET FOR ADDITIONAL
APPROPRIATIONS IN VARIOUS FUNDS PURSUANT TO RCW
35A.33.120, AND SETTING FORTH FINDINGS
WHEREAS, the Auburn City Council at its regular meeting of December 2,
adopted Ordinance No. 5702 which adopted the City of Auburn 200:3 budget;
WHEREAS, the City of Auburn Council at its regular meeting of March 3,
2003 adopted Ordinance No. 5738 as well as Ordinance No. 5762 adopted June 16,
2003, both of which amended Ordinance No. 5702, and
WHEREAS, the City of Auburn deems it necessary to appropriate additional
funds to the various funds of the 2003 budget;
WHEREAS, this Ordinance has been approved by one more than thE; majority
of all councilpersons in accordance with RCW 35A.33.120.
NOW THERFORE, THE CITY COUNCIL OF THE CITY OF AUBURN,
WASHINGTON DO ORDAIN AS FOLLOWS:
Section 1. Amendment of the 2003 Budget. The 2003 Budget o'f the City
of Auburn is amended pursuant to Chapter 35A.33 RCW, to reflect the revenues and
expenditures as shown on Exhibit "A" attached hereto and incorporated herein by
Ordinance No. 5800
Page I of 3
November 3, 2003
reference. The Mayor of the City of Auburn, Washington is hereby authorized to
utilize revenue and expenditure amounts shown on Schedule "A". A copy of said
Schedule "A" is on file with the City Clerk and available for public inspection.
Section 2. Severability. If any provision of this
application thereof to any person or circumstance is held
Ordinance or the
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:
PASSED:
APPROVED:
PETER B. LEWIS
MAYOR
Ordinance No. 5800
Page 2 of 3
November 3, 2003
ATTEST:
Danielle E. Daskam
City Clerk
APPROVED AS TO FORM:
Daniel B. Heid
City Attorney
PUBLISHED:
Ordinance No. 5800
Page 3 of 3
November 3, 2003
ACCOUNT # I DESCRIPTION
CITY OF AUBURN
2003 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment #3 Ordinance 5800
CURRENT REQUESTED REVISED BUDGET
BUDGET AMENDMENT BUDGET ADJUST.
GENERAL FUND Q01:
Revenues:
Interlocal Grants
64,400 64,400 128,800
Contributions
Operating Transfer In
Change In Revenues
Expenditure;:
Planning:
Small Tool & Equipment
Professional Services
Fire:
Small Tools & Equipment
Machinery & Equipment
Parks:
Small tools & Equipment
8,300
375,000 1,764,400
t,837,t00
5,630 6,000
40,000 50,000
8,300
2.139,400
11,630
90,000
35,010 10,000 45,010
5,200 18,300 23,500
62,320 64,400 126,720
Professional Services
Ren~ and Leases
Non Depa~mental:
Operating Transfer Out
159,000 (5,200) 153,800
22,000 5,200 27,200
608,905 1,814,400 2,423,305
1~837,100
Youth Softball/Baseball Field grants from King Co.
$50K ( Ord 5737) & Little League of Auburn $14,325
(Res 3624)
Red Robin Fund raiser contribution for Fire dept
Thermal Imaging cameras
Transfer In from Fund -249 LID Guarantee fund
Public Notice Sigrts
Legal services for Amphlthealra & Professional Svcs
for Permit Strean'~linlng
Increase Budget fcr Radios
$10K for Fire Equipment & $8.3K for Thermal Imaging
cameras-donations from Red Robin Fund raiser
Youth Softball/Baseball Field grant from King Co. $50K
(Ord 5737) & Little League of Auburn $14,325
Transfer budget to Increase Rentals & Leases
Transfer from Professional Services
Transfer out to Fund- 328 Capital Improvements
Projects & $50K for Commercial Retail Fund
TOTAL EXPENDITURE ADJUSTMENTS
Designated Ending Fund Balance
Undesignated ending fund balance
1,963,100
4,967,600 4,967,600
3,794,092 (126,000) 3,668,092
t,963,100
E:lShare~.Legal~ Ord580OA.XLS\(2003 BA3A}
11/13/2003
ACCOUNT # ! DESCRIPTION
CITY OF AUBURN
2003 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment #3 Ordinance 5800
CURRENT REQUESTED REVISED BUDGET
BUDGET AMENDMENT BUDGET ADJUST.
MITIGATION FEE~} FI)ND t24
EXPENDITURES
Operating Transfer Out
Ending Fund Balance
241,000 (100,000) 141,000
1,090,618 100,000 1,190,618
Reduce Mitigation Transfers out to fund 102
Adjust Ending Fund Balance
LID GUARANTEE FUND 249
EXPENDITURES
Operating Transfer Out
Ending Fund Balance
10,000 1,764,400 1,774,400
1,825,839 (1,764,400) 81,439
Transfer out to General Fund
Adjust Ending F~ld Balance
CAPITAL PROJECTS FI)ND 326
REVENUES
Operating Transfer In
EXPENDITURES
Operating Transfer Out
Ending Working Capital
WATER FUND 430
REVENUES
Beginning Working Capital
EXPENDITURES
Ending Working Capital
STORM FUNp 432
REVENUES
Beginning Working Capital
EXPENDITURES
Ending Working Capital
SOLID WASTE FUND 434
EXPENDITURES
Professional Services
Ending Working Capital
300,000 1,764,400 2,064,400
1,764,400
350,000 100,000 450,000
9,197,690 1,664,400 10,862,090
1,764,400
5,402,400 61,777 5,464,177
61,777
5,160,597 61,777 5,222,374
61,777
4,496,806 (86,031) 4,410,775
(88,o311
3,454,931 (86,o31) 3,368,900
(66.o31~
7,209,844 25,000 7,234,844
3,088,019 (25,000) 3,063,019
Transfer in from General Fund
Increase REET2 Transfers out to fund 102
Adjust Ending Wc.rklng Capital
Adjust Est Beginning Working Capital to Actual
Adjust Ending Wo,rking Capital
Adjust Est Beginning Working Capital to Actual
Adjust Ending Working Capital
Increase in charge,; for disposal of waste from decant
facility.
Adjust ending working capital
E:~Share~Legal~ Ord5800A.XLS\{2003 BA3A}
11/13/2003
ACCOUNT # I DESCRIPTION
AIRPORT FUND 435
REVENUES
Beginning Working Capital
EXPENDITURES
Ending Working Capital
GOLF COURSE FUND 437
EXPENDITURES
Construction Projects
Ending Working Capital
CITY OF AUBURN
2003 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment #3 Ordinance 5800
CURRENT REQUESTED REVISED BUDGET
BUDGET AMENDMENT BUDGET ADJUST.
180,825 (23,573) 157,252
(23,573)
173,535 (23,573) 149,962
(23,573)
170,000 50,000 220,000
193,705 (50,000) 143,705
Adjust Est Beginning Working Capital to Actual
Adjust Ending Working Capital
Increase Golf Course budget to complete Projects on
holes #17 and #1 !
Adjust ending working capital
COMMERCIAL RETAIL FUND 4;~
REVENUES
Operating Transfer In
EXPENDITURES
Utilities
Repairs & Maintenance
Ending Working Capital
EQUIPMENT RENTAL FUN~) 5~0
REVENUES
Beginning Working Capital
EXPENDITURES
Ending Working Capital
50,000 50,000
50,000
30,000
31,000 61,000
18,500 18,500
500 500
50,000
3,500,863 170,925 3,671,788
170,925
3,154,033 170,925 3,324,958
170,925
Transfer In from General Fund
Increase Utilities Budget
Increase Repairs ,and Maintenance
Increase Micellanous budget
Adjust Est Beginning Working Capital to Actual
Adjust Ending Wcrklng Capital
E:~Share~Legal~ Ord580OA.XLS~{2003 BA3A}
11/13/2003