HomeMy WebLinkAboutITEM VIII-A-1CITYOF`.*
T TBvn ? ?l V T AGENDA BILL APPROVAL FORM
,° V
WASHINGTON
Agenda Subject: Date:
Ordinance No. 6180 June 2, 2008
Department: Attachments: Budget Impact:
Finance Ordinance No. 6180 and Schedule
„A„
Administrative Recommendation:
City Council introduce and adopt Ordinance No. 6180.
Background Summary:
Ordinance No. 6180 amends Ordinance No. 6179, which amends Ordinance No. 6168, which amends
Ordinance No. 6164, which amends Ordinance No. 6145 which amends Ordinance No. 6144, which
amends Ordinance No. 6133, which amends Ordinance No. 6132, which amends Ordinance No. 6128,
which amends Ordinance No. 6127, which amends Ordinance No. 6124, which amends Ordinance No.
6119, which amends Ordinance No. 6103, which amends Ordinance No. 6092, which amends Ordinance
No. 6086, which amends the 2007-2008 Biennial Budget, which was originally adopted on Ordinance No.
6066. This current Ordinance No. 6180 is for additional appropriations in the various funds.
N0616-1
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 Unlil
Councilmember: Backus Staff: Coleman
Meeting Date: June 16, 2008 Item Number: VIII.A.1
AUBURN* MORE THAN YOU IMAGINED
ORDINANCE NO. 6 1 8 0
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 NOS. 6086, 6092, 6103, 6119,
6124, 6127, 6128, 6132, 6133, 6144, 6145, 6164, 6168, AND
ORDINANCE NO. 6179 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. 6180
June 2, 2008
Page 1 of 4
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 Auburn City Council at its regular meeting of December 17,
2007 adopted Ordinance No. 6144 which amended Ordinance No. 6133, and
WHEREAS the Auburn City Council at its regular meeting of December 17,
2007 adopted Ordinance No. 6145 which amended Ordinance No. 6144, and
WHEREAS the Auburn City Council at its regular meeting of February 19,
2008 adopted Ordinance No. 6164 which amended Ordinance No. 6145, and
WHEREAS the Auburn City Council at its regular meeting of March 17, 2008
adopted Ordinance No. 6168 which amended Ordinance No. 6164, and
WHEREAS the Auburn City Council at its regular meeting of June 2, 2008
adopted Ordinance No. 6179 which amended Ordinance No. 6168, and
WHEREAS, the City of Auburn deems it necessary to appropriate additional
funds to the various funds of the 2008 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:
Ordinance No. 6180
June 2, 2008
Page 2 of 4
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.
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
Ordinance No. 6180
June 2, 2008
Page 3 of 4
ATTEST:
Danielle E. Daskam
City Clerk
APPROVED AS TO FORM:
Q,? &--,x 4,
aniel B. Heid
City Attorney
PUBLISHED:
Ordinance No. 6180
June 2, 2008
Page 4 of 4
CITY OF AUBURN
2008 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment #15 Ordinance 6180
CURRENT REQUESTED REVISED BUDGET
ACCOUNT#I DESCRIPTION BUDGET AMENDMENT BUDGET ADJUST.
GENERAL FUND 001:
REVENUE:
Designated Beginning Fund Balance 572,300 (422,575) 149,725 Adjust to Actual Beginning Fund Balance
Undesignated Beginning Fund Balance 11.040.228 3,272,767 14,312,995 Adjust to Actual Beginning Fund Balance
CHANGE IN REVENUE 2,850,192 2,850,192
EXPENDITURES,
Non Departmental
Operating Transfer Out 2,649,132 2,000,000 1 4,649,132 Transfer Out to Capital Improvement Projects
Fund 328
CHANGE IN EXPENDITURES 2,000,000 2,000,000
Designated Ending Fund Balance 425,900 (276,175) 149,726 Adjust Ending Fund Balance
Undesignated Ending fund balance 3,087,078 1,126,367 4,213,445 Adjust Ending Fund Balance
FUND 102 ARTERIAL STREET
REVENUES
Beginning Fund Balance 456,831 384,631 841,462 Adjust to actual Fund Balance
384,631
EXPENDITURES
Ending Fund Balance 815,831 384,631 1,200,462 Adjust Ending Fund Balance
FUND 103 LOCAL STREET
REVENUES
Beginning Fund Balance 41,520 399,921 441,441 Adjust to actual Fund Balance
399,921
EXPENDITURES
Ending Fund Balance 41,520 399,921 441,441 Adjust Ending Fund Balance
399,921
FUND 104 HOTELIMOTEL TAX
REVENUES
Beginning Fund Balance 31,717 55,677 87,394 Adjust to actual Fund Balance
55,677
EXPENDITURES
Ending Fund Balance 19,717 55,677 75,394 Adjust Ending Fund Balance
55,677
FUND 117 DRUG FORFEITURE
REVENUES
Beginning Fund Balance 497,745 72,962 570,707 Adjust to actual Fund Balance
EXPENDITURES
Ending Fund Balance 513,245 72,962 586,207 Adjust Ending Fund Balance
L\LEGAL\0RD\0rd6180A.XLS 6/12120089:13 AM
CITY OF AUBURN
2008 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment 415 Ordinance 6180
CURRENT REQUESTED REVISED BUDGET
ACCOUNT 41 DESCRIPTION BUDGET AMENDMENT BUDGET ADJUST.
FUND 118 JUSTICE ASSISTANCE GRANT
REVENUES
Beginning Fund Balance 6,295 5,966 12,261 Adjust to actual Fund Balance
5,966
EXPENDITURES
Ending Fund Balance 6,295 5,966 12,261
5,966
FUND 119 COMMUNITY DEVELOPMENT BLOCK GRANT
REVENUES
Beginning Fund Balance 10,231 1D,231
10,231
EXPENDITURES
Ending Fund Balance 10,231 10,231
10,231
FUND 120 RECREATIONAL TRAILS
REVENUES
Beginning Fund Balance 30,624 970 31,594
970
EXPENDITURES
Ending Fund Balance 36,524 970 37,494
970
FUND 121 BUSINESS IMPROVEMENT AREA
REVENUES
Beginning Fund Balance 101 46,457 46,558
EXPENDITURES
Ending Fund Balance
FUND 122 CUMULATIVE RESERVE
REVENUES
Beginning Fund Balance
101 46,457 46,558
46,457
5,812,187 150,781 5,962, 968
150,781
EXPENDITURES
Ending Fund Balance
FUND 124 MITIGATION FEES
REVENUES
Designated Fund Balance
Undesignated Fund Balance
EXPENDITURES
Designated Ending Fund Balance
Undesignated Ending Fund Balance
5,103, 987 150,781 5,254,768
150,781
2,443,129 2,516,949 4,960,078
468,166 (308,199) 159,967
2,208,750
1,905,329 2,516,949 4,422,278
538,166 (308,199) 229,967
Adjust Ending Fund Balance
Adjust to actual Fund Balance
Adjust Ending Fund Balance
Adjust to actual Fund Balance
Atljust Entling Fund Balance
Adjust to actual Fund Balance
Adjust Ending Fund Balance
Adjust to actual Fund Balance
Adjust Ending Fund Balance
Adjust to actual Fund Balance
Adjust to actual Fund Balance
Adjust Ending Fund Balance
Adjust Ending Fund Balance
L:ILEGALIO RD\0rd6180A.XLS 6112/20089:13 AM
CITY OF AUBURN
2008 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment #16 Ordinance 6180
CURRENT REQUESTED REVISED BUDGET
ACCOUNT#/DESCRIPTION BUDGET AMENDMENT BUDGET ADJUST.
FUND 2291998 GO LIBRARY BOND DEBT
REVENUES
Beginning Fund Balance 37,656 (1,846) 35,810
(1,846)
EXPENDITURES
Ending Fund Balance 49,356 (1,846) 47,510
FUND 249 LID GUARANTEE
REVENUES
Beginning Fund Balance 106,420 8,603 115,023
8,603
EXPENDITURES
Ending Fund Balance 53,020 8,603 61,623
8,603
FUND 321 PARK CONSTRUCTION
REVENUES
Beginning Fund Balance 243,371 (55,392) 187,979
(55,392)
EXPENDITURES
Ending Fund Balance 124,771 (55,392) 69,379
(55,392)
FUND 328 CAPITAL IMPROVEMENT PROJECTS
REVENUES
Beginning Fund Balance 7,380,103 2,305,249 9,685,352
Operating Transfer In 839,732 2,000,000 1 2,839,732
4,305,249
EXPENDITURES
Land - 400,000 400,000
Other Improvements - 36,200 36,200
Ending Fund Balance 4,925,435 3,869,049 8,794,484
FUND 430 WATER
REVENUES
Beginning Fund Balance
EXPENDITURES
Ending Fund Balance
FUND 431 SEWER
REVENUES
Beginning Fund Balance
EXPENDITURES
Ending Fund Balance
10,549,466 (79,200) 10,470,266
(79,200)
3,784,966 (79,200) 3,705,766
(79,200)
8,929,325 5,513,867 14,443,192
5,513,867
1,961,425 5,513,867 7,475,292
5,513,867
Adjust to actual Fund Balance
Adjust Ending Fund Balance
Adjust to actual Fund Balance
Adjust Ending Fund Balance
Adjust to actual Fund Balance
Adjust Ending Fund Balance
Adjust to actual Fund Balance
Transfer In from General Fund
Property Purchase
Carry forward Public Art project at Golf
Course
Adjust Ending Fund Balance
Adjust to actual Working Capital
Adjust Est. Ending Working Capital
Adjust to actual Working Capital
Adjust Est. Ending Working Capital
L: ILEGAL10RD10rd6180A.XLS 6112120089:13 AM
CITY OF AUBURN
2008 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment N15 Ordinance 6180
CURRENT REQUESTED REVISED BUDGET
ACCOUNT N/ DESCRIPTION BUDGET AMENDMENT BUDGET ADJUST.
FUND 432 STORM DRAINAGE
REVENUES
Beginning Fund Balance 5,503,161 1,891,386 7,394,547
1,891,386
EXPENDITURES
Ending Fund Balance
FUND 434 SOLID WASTE
REVENUES
Beginning Fund Balance
EXPENDITURES
Ending Fund Balance
FUND 435 AIRPORT
REVENUES
Beginning Fund Balance
EXPENDITURES
Ending Fund Balance
FUND 436 CEMETERY
REVENUES
Beginning Fund Balance
EXPENDITURES
Ending Fund Balance
FUND 437 GOLF
REVENUES
Beginning Fund Balance
EXPENDITURES
Ending Fund Balance
2,146,761 1,891,386 4,038,147
2,417,168 618,017 3,035,185
618,017
1,945,468 618,017 2,563,485
618,017
542,337 309,050 851,387
470,837 309,050 779,887
309,050
518,657 158,407 677,064
331,657 158,407 490,064
158,407
467,856 94,894 562,750
94,894
97,406 94,894 192,300
Adjust to actual Working Capital
Adjust Est. Ending Working Capital
Adjust to actual Working Capital
Adjust Est. Ending Working Capital
Adjust to actual Working Capital
Adjust Est Ending Working Capital
Adjust to actual Working Capital
Adjust Est Ending Working Capital
Adjust to actual Working Capital
Adjust Est. Ending Working Capital
L:\LEGAL\ORD\Ord6180A.XLS 6/12/20089:13 AM
CITY OF AUBURN
2008 BUDGET AMENDMENT "SCHEDULE A"
Budget Amendment #15 Ordinance 6180
CURRENT REQUESTED
ACCOUNT #/DESCRIPTION BUDGET AMENDMENT
EVISED
BUDGET
UDGET
ADJUST.
FUND 438 COMMERCIAL RETAIL
REVENUES
Beginning Fund Balance 339,732 641,424 981,156 Adjust to actual Working Capital
641,424
EXPENDITURES
Ending Fund Balance 641,424 641,424 Adjust Est. Ending Working Capital
641,424
FUND 501 INSURANCE
REVENUES
Beginning Fund Balance 2,555,799 159,719 2,715,518 Adjust to actual Working Capital
159,719
EXPENDITURES
Ending Fund Balance 2,489,799 159,719 2,649,518 Adjust Est. Ending Working Capital
159,719
FUND 618 INFORMATION SERVICES
REVENUES
Beginning Fund Balance 2,109,954 584,956 2,694,910 Adjust to actual Working Capital
584,956
EXPENDITURES
Ending Fund Balance 1,617,054 584,956 2,202,010 Adjust Est. Ending Working Capital
584,956
FUND 650 EQUIPMENT RENTAL
REVENUES
Beginning Fund Balance 4,262,473 1,149,763 5,412,256 Adjust to actual Working Capital
1,149,783
EXPENDITURES
Ending Fund Balance 3,617,073 1,149,783 4,766,856 Adjust Est. Ending Working Capital
1,149,783
FUND 611 FIRE RELIEF AND PENSION
REVENUES
Beginning Fund Balance 2,532,764 366,204 2,898,968 Adjust to actual Fund Balance
EXPENDITURES
Ending Fund Balance 2,546,764 366,204 2,912,968 Adjust Ending Fund Balance
FUND 701 CEMETERY ENDOWED CARE
REVENUES
Beginning Reserved Fund Balance 1,212,093 107,274 1,319,367 Adjust to actual Fund Balance
Beginning Unreserved Fund Balance 282,332 (111,349) 170,983 Adjust to actual Fund Balance
(4,075)
EXPENDITURES
Designated Ending Fund Balance 1,267,093 107,274 1,374,367 Adjust Ending Fund Balance
Undesignated Ending Fund Balance 276,632 (111,349) 165,483 Adjust Ending Fund Balance
Total Revenue 21,847,584
Total ExpenditureslExpenses 21,847,584
LVLEGAL\0RD10rd6180A.XLS 6/12120089:13 AM