HomeMy WebLinkAbout11/01/2016 12 2016 Budget Amendment and Appropriations �•
i f -,Arillib
rTh
\
.--:, r • j
BUSINESS OF THE CITY COUNCIL
YAKIMA, WASHINGTON
AGENDA STATEMENT
Item No. 12.
For Meeting of: November 1, 2016
ITEM TITLE: First reading of an ordinance amending the 2016 budget and
making appropriations from Unappropriated Fund Balances within
various Funds for expenditure during 2016 (no action required;
second reading on November 15, 2016)
SUBMITTED BY: Cindy Epperson, Director of Finance & Budget
SUMMARY EXPLANATION:
During development of the 2017 preliminary budget, which requires analysis of 2016 budget
trends and estimates, we noted several instances where additional appropriation is warranted so
funds remain within budget at the end of 2016. In some cases there is additional revenue to
support the additional expenditures, either in program revenues or grants. In those cases that are
not supported by additional revenue, the fund balance is adequate to absorb the increase.
The change to the City's medical plan and related premium increase in midyear 2016 required
numerous small adjustments to various service units in the General Fund and other funds. The
appropriation to the General Fund is offset by revenue in excess of original budget for sales of
two Tiger Mart properties - -we anticipated $400,000, and received over $680,000. The details for
all appropriations are in the schedule attached to this item.
We are asking for appropriation for the following purposes:
r T T
'General Fund Midyear medical adjustment — funded by $ 270,816
property sales
Parks and Recreation Fund Midyear medical adjustment 13,806;
Snow event, midyear medical, update of ,
Streets and Traffic Fund comprehensive plan, equipment and power 318,191
costs
Cemetery Midyear medical adjustment + 1,170
:Emergency Fund Midyear medical adjustment 10,778
1 + -
Police Grants Fund Emphasis patrols higher than planned, grant 32,000
revenue funds expenditures
Capital Improvement Fund Utility account management system change 30,000
order
;Snow removal equipment and construction
Airport Capital Fund change order to Alpha Taxiway, mostly funded 2,160,000
by grant revenues
Stormwater Operating Fund ;Midyear medical adjustment 12,271
;Refuse Fund Midyear medical adjustment 6,568
h + +
■Wastewater Op Fund ;Midyear medical adjustment 48,892
'Water Operating Fund Midyear medical adjustment, transfer funds to 445,652
Water Capital Fund
Irrigation Operating Fund Midyear medical adjustment, transfer funds to 27,347
Irrigation Capital Fund
T T
Public Works Administration Midyear medical adjustment 6,506
The attached appropriation adds these items to the 2016 budget, which increases the total City
expenditure budget by $3,383,997, while the revenue budget is increasing by $2,451,816, with a
net use of reserves Citywide of $479,181 (excluding $453,000 transfers to Capital Funds). The
unusual snow in early 2016 represents $237,500. The midyear medical adjustments not offset by
revenue represents most of the balance. These appropriations are not in addition to the year end
estimates that have been presented to Council in various study sessions. In other words, the
ending fund balance estimates presented in the Preliminary Budget already include
these expenditures. This appropriation serves to amend the budget to cover the expenditures
presented that were unforeseen at the time the 2016 Budget was prepared.
ITEM BUDGETED: NA
STRATEGIC PRIORITY: Public Trust and Accountability
APPROVED FOR
SUBMITTAL: City Manager
STAFF RECOMMENDATION:
Read Ordinance by title only at the November 3, 2016 meeting. Pass Ordinance after second
reading at the November 15, 2016 meeting.
BOARD /COMMITTEE RECOMMENDATION:
ATTACHMENTS:
Description Upload Date Type
❑ Appropriation Ordinance 2016 10/25/2016 Coker Memo
❑ Schedule Detailing Appropriation Ordinance 10/25/2016 Coker Memo
ORDINANCE NO. 2016 -
AN ORDINANCE amending the 2016 budget for the City of Yakima; and
making appropriations from Unappropriated Fund Balances
within various funds for expenditure during 2016 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 2016
in various amounts and for the purposes mentioned in the attached Schedule, and
WHEREAS, at the time of the adoption of the 2016 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 2016, 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 and approved this day of
, 2016
KATHY COFFEY, MAYOR
ATTEST:
CITY CLERK
First Reading:
Publication Date:
Effective Date:
Cepperson 10/25/2016
City of Yakima
2016 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
GENERAL FUND
001 1432510 Records $ 2,170 Mid year medical adjustment
001 1522510 Prosecution 6,468
001 1552510 Municipal Court 4,285
001 1622510 Personnel Administratio 1,264
001 1662510 Police Civil Service 3,220
001 2162510 Comprehensive Plannin 4,632
001 2192510 Planning Administration 1,004
001 2232510 Animal Control 1,399
001 2292510 Code Administration 14,525
001 2512510 Economic Development 1,073
001 3052510 Detentn - Care /Gust Pri 10,848
001 3122510 Investigations 4,280
001 3132510 Preventative Patrol 95,558
001 3142510 Police Support Services 18,061
001 3172510 Police Special Operatioi 3,575
001 3182510 Law & Justice Facility M 1,682
001 3192510 Police Administration 1,171
001 3222510 Fire Suppression & EM: 68,576
001 3512510 Information Tech Servic 10,688
001 3522510 Electronic Tech Service 1,800
001 6122510 Finance 1,178
001 6512510 Utility Meter Specialists 2,123
001 6522510 Utility Customer Service 10,336
001 6532510 Parking Tickets 900
Total Expenditures $ 270,816
Revenue
001 8959502 270,816 Sale of Tiger Mart property
Total Revenues 270,816
Net Use of Fund Balance -
PARKS AND RECREATION
131 5412510 13,806 Mid year medical adjustment
Total Expenditures 13,806
Net Use of Fund Balance 13,806
STREETS & TRAFFIC ENG FUND
141 4121200 30,000 January Snow event -- Overtime
141 4124100 110,000 January Snow event -- Professional Services
141 4164891 65,000 January Snow event -- Vehicle Maintenance
141 4164892 15,000 January Snow event -- Vehicle Maintenance
141 4132510 15,691 Medical - mid year adjustment
141 4344800 17,500 Outside emergency repair to equipment
141 4324701 40,000 Pacific Power & Light
141 4444100 25,000 Professional Service -Comp plan update
Total Expenditures 318,191
Net Use of Fund Balance 318,191
CEMETERY
144 5182510 Cemetery 1,170 Mid year medical adjustment
Total Expenditures 1,170
Net Use of Fund Balance 1,170
EMERGENCY SERVICES
tl 10/25/2016 Page 1 of 3
City of Yakima
2016 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
150 3222510 10,778 Mid year medical adjustment
Total Expenditures 10,778
Net Use of Fund Balance 10,778
POLICE GRANTS
152 3091200 32,000 Taskforse and Emphasis Overtime
Total Expenditures 32,000
Revenue
152 8953108 24,000 Justice Assistance Grant - Emphasis Patrols
152 8954221 8,000 Taskforce
Total Revenue 32,000
Net Use of Fund Balance -
CAPITAL IMPROVEMENT FUND
392 6526450 30,000 Account Management system change order
Total Expenditures 30,000
Net Use of Fund Balance 30,000
AIRPORT CAPITAL
422 2916450 1,600,000 Snow removal equipment
422 2916512 560,000 Alpha Taxiway Construction Services Agreement amendment
Total Expenditures 2,160,000
Revenue
422 8953138 1,600,000 Airport Improvement Grant
422 8953445 20,000 State Grant
422 8954431 15,000 PFC Revenue
422 8953137 514,000 Airport Improvement Grant
Total Revenue 2,149,000
Net Use of Fund Balance 11,000
STORMWATER OPERATIONS
441 7462510 Stormwater Ops 12,271 Mid year medical adjustment
Total Expenditures 12,271
Net Use of Fund Balance 12,271
REFUSE
471 4722510 6,568 Mid year medical adjustment
Total Expenditures 6,568
Net Use of Fund Balance 6,568
WASTEWATER OPERATIONS
473 7312510 48,892 Mid year medical adjustment
Total Expenditures 48,892
Net Use of Fund Balance 48,892
WATER OPERATIONS
474 7642510 15,652 Mid year medical adjustment
474 7720055 430,000 Transfer to Capital Fund
Total Expenditures 445,652
Net Use of Fund Balance 445,652
tl 10/25/2016 Page 2 of 3
City of Yakima
2016 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
IRRIGATION
475 7822510 4,347 Mid year medical adjustment
475 7820055 23,000 Transfer to Capital Fund
Total Expenditures 27,347
Net Use of Fund Balance 27,347
PUBLIC WORKS ADMINISTRATION
560 4912510 6,506 Mid year medical adjustment
Total Expenditures 6,506
Net Use of Fund Balance 6,506
tl 10/25/2016 Page 3 of 3