The URL can be used to link to this page

Home My WebLink About2015-032 Budget Amendment and Appropriations for Miscellaneous ExpensesAN ORDINANCE ORDINANCE NO. 2015-032 amending the 2015 budget for the City of Yakima; and making appropriations from Unappropriated Fund Balances within various funds for expenditure during 2015 for various purposes described in the attached Schedule. WHEREAS, the various funds indicated on the attached Schedule I contain Unappropriated Fund Balances available for appropriation and expenditures during 2015 in various amounts and for the purposes mentioned in the attached Schedule, and WHEREAS, at the time of the adoption of the 2015 budget it could not reasonably have been foreseen that the appropriation provided for by this ordinance would be required; and the City Council declares that an emergency exists of the type contemplated by RCW 35.33.091 and that it is in the best interests of the City to make the appropriation herein provided, now, therefore, BE IT ORDAINED BY THE CITY OF YAKIMA: Section 1. Appropriations are hereby made, for expenditure during 2015, from Unappropriated Fund Balances in the various Funds to the various accounts and in the various amounts, and for the various specific purposes, all as specified in the Schedule attached hereto and incorporated herein. Section 2. This ordinance is one making an appropriation and shall take effect immediately upon its passage, approval and publication as provided by law and by the City Charter. PASSED BY THE CITY COUNCIL, signed andapproved this 17th day of November, 2015/42 Yds 41/4 ATTEST: MICAH CAWLE r, MAYOR ACTI • First Reading: Novemb r 3��2015 Publication Date: November 20, 2015 Effective Date: November 20, 2015 i=% City of Yakima 2015 Appropriation Schedule SCHEDULE I Appropriate out of unappropriated fund balances of the various funds and in the various amounts and for the purposes as described: ACCOUNT AMOUNT FUND TOT. DESCRIPTION PARKS & RECREATION FUND 131 519.1120 Total Expenditures Parks and Recreation -Revenue 131 895.4710 Total Revenues Net Use of Fund Balance ARTERIAL STREET FUND 142 712.6530 142 712.6530 Total Expenditures Streets -Revenue 142 895.3302 143 895.3302 Total Revenues Net Use of Fund Balance $20,000 Temporary salaries -After school/Beyond the Bell Program $20,000 $20,000 Beyond the Bell program fees $20, 000 $609,000 $885,000 $563,000 $885,000 CONVENTION CENTER OPERATING FUND 170 278.4701 $10,850 Total Expenditures Net Use of Fund Balance CAPITOL THEATRE OPERATING FUND 171 271.4510 $10,000 Total Expenditures Capitol Theatre -Revenue 171 895.1304 $10,000 Total Revenues Net Use of Fund Balance $0 Grants received in 2015 West Valley Middle School Vicinity Traffic Safety Improvements North 1st Street Phase 2 $1,494,000 Grant for School Traffic Safety Improvements Grant for North 1st Street Phase 2 $1,448,000 $46,000 Grants matched by Gas Tax $10,850 $10,850 $10,000 $10,000 $0 Additional Electricity -Hot Summer Pacific Power -Electricity Mid -Year lease adjustment -Capitol Theatre offices Outside Rentals Additional Hotel/Motel Tax PARKS CAPITAL FUND Soccer Park Acquisition and Development-SOZO project 331 543.6100 $2,723,000 Land 331 543.6300 $2,277,000 Improvements Other than Buildings Total Expenditures $5,000,000 Parks Capital -Revenue 331 895.9101 $5,000,000 General Obligation Bond Proceeds Total Revenues $5,000,000 Net Use of Fund Balance $0 cje 10/19/2015 Page 1 of 2 City of Yakima 2015 Appropriation Schedule SCHEDULE I Appropriate out of unappropriated fund balances of the various funds and in the various amounts and for the purposes as described: ACCOUNT AMOUNT FUND TOT. DESCRIPTION ENVIRONMENTAL FUND 555 561.4812 Total Expenditures Environmental -Revenue 555 895.3445 Total Revenues Net Use of Fund Balance WASTEWATER OPERATING FUND 473 737.0055 Total Expenditures Wastewater -Revenue 473 895.7901 473 895.2211 473 895.2212 473 895.4318 Total Revenues Net Use of Fund Balance CBD CAPITAL FUND 321 702.6511 Total Expenditures CBD -Revenue 321 895.0050 321 895.6710 Total Revenues Net Use of Fund Balance REET 2 CAPITAL FUND 343 716.6500 343 716.0055 Total Expenditures REET 2 -Revenue 343 895.6110 Total Revenues Net Use of Fund Balance City-wide Total Expenditures City-wide Total Revenues Net Use of Fund Balance $550,000 $550,000 Grant -funded additional clean-up of Tiger Mart sites Repair & Maintenance Contractors -Tiger Oil Site $550,000 Dept of Ecology Grant -Tiger Mart remediation $550,000 $0 Additional Transfer to Wastewater Facility Capital Fund -tied to additional revenue $1,000,000 Transfer Out to Other Funds $1,000,000 $500,000 $100,000 $100,000 $300,000 $1,000,000 $0 Wastewater Connection Charges Wastewater Pre-treatment Charges Wastewater Discharge Permits Wastewater -Strong Waste Revenue Housekeeping --Move Downtown Plaza budget to appropriate fund (to CBD Capital From REET 2 ) $800,000 Downtown Plaza -Engineering pre -Design $800,000 $400,000 $400,000 ($800,000) $400,000 $800,000 $0 ($400,000) Transfer in from REET 2 Fund Downtown Plaza Donations Downtown Plaza -Engineering pre -Design Transfer to CBD Fund for Downtown Plaza Design ($400,000) Downtown Plaza Donations ($400, 000) $0 $8,484,850 $8,428,000 $56,850 cje 10/19/2015 Page 2 of 2 nun 11,1:1141r10 BUSINESS OF THE CITY COUNCIL YAKIMA, WASHINGTON AGENDA STATEMENT Item No. S.L. For Meeting of: November 17, 2015 ITEM TITLE: Second reading of an ordinance amending the 2015 budget and making appropriations from Unappropriated Fund Balances within various Funds for expenditure during 2015 (First reading on November 3, 2015) SUBMITTED BY: Cindy Epperson, Director of Finance & Budget SUMMARY EXPLANATION: During our development of the 2016 preliminary budget, which requires analysis of 2015 budget trends and estimates, we noted several instances where additional appropriation is warranted so funds remain within budget at the end of 2015. In most cases there is additional revenue to support the additional expenditures, either in program revenues or grants. In the few cases that are not supported by additional revenue, the fund balance is adequate to absorb the increase. General Fund is estimated to come in below budget because of cost containment measures instituted because utility tax revenues are not meeting estimates. Therefore, we are not proposing additional appropriations in General Fund. We are asking for appropriation Parks & Recreation Fund Arterial Street Fund Arterial Street Fund Convention Center Ops Fund Capitol Theatre Ops Fund Parks Capital Fund Environmental Fund Wastewater Op. Fund for the following purposes: Beyond the Bell after school program (supported by fee revenue) West Valley Middle School vicinity Traffic Safety Improvements (92% grant funded) North 1st Street Phase 2 (100% grant funded) Electricity bill -Hot Summer --Use of Fund balance Mid -year lease adjustment for CTC offices --funded by additional Hotel/Motel Tax Soccer Park Acquisition and Development-SOZO project --funded by General Obligation Bonds Additional Clean-up of Tiger Mart sites -funded 100% by Dept. of Ecology Grant Additional Transfer to WW Facility Capital Fund - supported by additional revenue from rates/charges $20,000 $609,000 $885,000 $10,850 $10,000 $5,000,000 $550,000 $1,000,000 In addition, the Downtown Plaza project should have been added to the Central Business District Capital Fund, but was erroneously included in the REET 2 Fund because REET 2 was the City's match of a community donation to complete the preliminary design. Because we are prohibited by law to move budget between funds, we are submitting a housekeeping appropriation that moves the entire project to the CBD capital fund. The attached appropriation adds these items to the 2015 budget, which increases the total City expenditure budget by $8,484,850, while the revenue budget is increasing by $8,428,000, with a net use of reserves Citywide of only $56,850 ($46,000 of Gas Tax in the Arterial Street Fund and $10,850 in the Convention Center Operating Fund). Resolution: Ordinance: X Other (Specify): Schedule I Contract: Contract Term: Start Date: End Date: Item Budgeted: NA Amount: Funding Source/Fiscal Impact: Strategic Priority: Public Trust and Accountability Insurance Required? No Mail to: Phone: APPROVED FOR SUBMITTAL: RECOMMENDATION: City Manager Pass Ordinance after second reading at the November 17, 2015 meeting. ATTACHMENTS: Description D Aplprcrlprn<aniio n Ordiirn<airnce D ScIIneddlledenaiilliiirx)Aplpircl it Upload Date 10/19/2015 10/19/2015 Type Ordiirntarnce Ordiirntarnce