HomeMy WebLinkAboutITEM VIII-A-8~*
CITY OF
AUB~R~
WASHINGTON
AGENDA BILL APPROVAL FORM
Agenda Subject: Date:
Ordinance No. 6144 December 17, 2007
Department: Attachments: Budget Impact:
Finance Ordinance No. 6144 and Schedule
,~A„
Administrative Recommendation:
City Council to introduce and adopt Ordinance No. 6144
Background Summary:
Ordinance No. 6144 the 2007-2008 Biennial Budget, which was originally adopted on Ordinance No.
6066. This current Ordinance No. 6144 is for additional appropriations in various funds.
F3.21
Reviewed by Council & Committees: Reviewed by Departments & Divisions:
^ Arts Commission COUNCIL COMMITTEES: ^ Building ^ M&O
^ Airport ®Finance ^ Cemetery ^ Mayor
^ Hearing Examiner ®Municipal Serv. ®Finance ^ Parks
^ Human Services ^ Planning & CD ^ Fire ^ Planning
^ Park Board ^Public Works ^ Legal ^ Police
^ Planning Comm. ^ Other ^Public Works ^ Human Resources
^ Information Services
Action:
Committee Approval: ^Yes ^No
Council Approval: ^Yes ^No Call for Public Hearing _/_/_
Referred to Until _/_/_
Tabled Until _/_/_
Councilmember: Backus Staff: Coleman
Meetin Date: December 17, 2007 Item Number: VIII.A.8
~j~$[j~ * MORE THAN YC}ll IMAGINED
ORDINANCE 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:
PASSED:
APPROVED:
PETER B. LEWIS, MAYOR
ATTEST:
Danielle E. Daskam
City Clerk
APPl:2'b~dED~LO FORM:
~ni~l B. Hei
City Attorney
PUBLISHED:
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 O6 Winter Storm-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 Transfer In 1,017,000 31,220 3 1,048,220 Transfer In from Fund 125 -Goss fund
CHANGE IN REVENUE 128,420 128,420 ,
EXPENDITURES;
Police
Minor Equipment 16,900 2,900 2 19,800 Increase budget far 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 69,000 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 & 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 close
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 fn - 10,902 5 Transfer In from Fund 249-close out fund
606 6 Transfer In from Fund 261-close out fund
50,374 7 Transfer In from Fund 270-close out fund
8,628 8 70,510 Transfer In from Fund 272-close 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
FUND 270 LID #341 & #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 #345
REVENUES
Beginning Fund Balance - 8,628 g 828 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 Veterans' Memorial Building
64,500
FUND 328 CAPITAL IMPROVEMENT PROJECTS
EXPENDITURES
Operating Transfer Out-REET1 190,000 64,500 9 254,500 Transfer REET1 to Fund 321 for Veterans'
Memorial Building
Construction Projects 288,300 61,000 349,300 Traffic Safety Imprv/Luminaire Repair
CP0637 per Agenda Bill approval 3/9/07 and
Agenda Bill approval 8/8/07
Ending Fund Balance 6,835,999 (125,500) 6,710,499 Adjust Ending Fund Balance
FUND 431 SEWER
REVENUES
Miscellaneous Revenue - 220,200 220,200 Increase for DOR credit from prior years
taxes
220,200
EXPENSES
Miscellaneous 866,200 196,600 1,062,800 Increase Excise & Utility Taxes
Ending Working Capital 8,929,325 23,600 8,952,925 Adjust Ending Working Capital
220, 200
FUND 432 STORM DRAINAGE
EXPENSES
Miscellaneous 301,600 71,000 372,600 Increase Excise & Utility Taxes
Ending Working Capital 5,462,261 (71,000) 5,391,261 Adjust Ending Working Capital
2
ACCOUNT # I DESCRIPTION
FUND 434 SOLID WASTE
REVENUES
Billing
Household Hazardous waste
EXPENSES
Professional Services
Communication
Professional Services
Intergovernmental Services
Ending Working Capital
FUND 437 GOLF COURSE
REVENUES
Interest Income-Tax Exempt Bond
Interest Income-Taxable Bond
Operating Transfer In
EXPENSES
Construction Projects
Construction Projects-Taxable Bond
Ending Working Capital
FUND5011NSURANCE
REVENUES
Judgments & Settlements
EXPENSES
Miscellaneous Expenses
Ending Working Capital
Total Revenue
Total Expenditures/Expenses
CITY OF AUBURN
2007 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment #10 Ordinance 6144
CURRENT REQUESTED
BUDGET AMENDMENT
REVISED BUDGET
BUDGET ADJUST.
8,850,700 100,000 6,950,700 Increase Revenue
297,000 6,700 303,700 Increase Revenue
106, 700
23,100 34,300 57,400 Increase for Consulting Services, Bankcard
services, Accounlemps and Utility billing
services
9,500
7,000
16,500 .
Increase Postage expenses
8,400,000 100,000 8,500,000 Increase for RST and Allied payments
297,000 6,700 303,700 Increase localhazardous waste charges
2,285,031 (41,300) 2,243,731 Adjust Ending Working Capital
106,700
- 53,100 53,100 Budget for Tax exempt bond interest
- 57,200 57,200 BudgelforTaxable bond interest
54,000 600,000 4 654,000 Transfer In from General' Fund
710,300
300,000 114,500 414,500 Increase REET funds not rebudgeted as ,
Carry forward
1,619,500 241,300 Inuease Project expenses-Interestrevenue
68,000 1,928,800 Increase to Actual Bond Proceeds
107,131 286,500 393,631 Adjust Estimated Ending Working Capital
710,300
100,000 100,000 David Allen Davis settlement from WCIA
100,000
- 200,000 200,000 Settlement agreement with David Allen
Davis per Res # 4262 on 11 /5/07
2,674,617 (100,000) 2,574,617 Adjust Estimated Ending Working Capital
100, 000
1,486,240
1,486,240
3