2017-12-21 City Council - Full Agenda-2027o Agenda
Edmonds City Council
snl. ,nyo COUNCIL CHAMBERS
250 5TH AVE NORTH, EDMONDS, WA 98020
DECEMBER 21, 2017, 5:00 PM
CALL TO ORDER/ROLL CALL
ACTION ITEM
1. Motion to Adopt Ordinance No. 4094, Amending 2018 Budget Ordinance No. 4089, Adding
$72,000 for 2018 Federal Lobbyist Services and $200,000 for Potential Open Space Acquisition in
2018 (10 min)
ADJOURN
Edmonds City Council Agenda
December 21, 2017
Page 1
2.1
City Council Agenda Item
Meeting Date: 12/21/2017
Motion to Adopt Ordinance No. 4094, Amending 2018 Budget Ordinance No. 4089, Adding $72,000 for
2018 Federal Lobbyist Services and $200,000 for Potential Open Space Acquisition in 2018
Staff Lead: Scott James, Finance Director
Department: Administrative Services
Preparer: Scott Passey
Background/History
N/A
Staff Recommendation
N/A
Narrative
Discussion and potential action on a motion to adopt Ordinance No. 4094, amending 2018 Budget
Ordinance No. 4089, adding $72,000 for 2018 Federal Lobbyist services and $200,000 for potential Open
Space acquisition in 2018.
Attachments:
12.21.17 2018 Budget Amendment
2018 Budget Amendment Ordinance
Packet Pg. 2
2.1.a
''? c i 8 91,
Council Motion: Move to approve Ordinance No.
XXXX, amending 2018 Budget Ordinance No.
4089, adding $72,000 for 2018 Federal Lobbyist
services and $200,000 for potential open space
purchase during 2018.
Packet Pg. 3
2.1.b
ORDINANCE NO.
AN ORDINANCE OF THE CITY OF EDMONDS, WASHINGTON,
AMENDING ORDINANCE NO. 4089 AS A RESULT OF UNANTICIPATED
TRANSFERS AND EXPENDITURES OF VARIOUS FUNDS, AND FIXING A
TIME WHEN THE SAME SHALL BECOME EFFECTIVE.
WHEREAS, previous actions taken by the City Council require Interfund
Transfers and increases in appropriations; and
WHEREAS, state law requires an ordinance be adopted whenever money is
transferred from one fund to another; and
WHEREAS, the City Council has reviewed the amended budget appropriations
and information which was made available; and approves the appropriation of local, state, and
federal funds and the increase or decrease from previously approved programs within the 2018
Budget; and
THEREFORE,
WHEREAS, the applications of funds have been identified;
THE CITY COUNCIL OF THE CITY OF EDMONDS, WASHINGTON, DO
ORDAIN AS FOLLOWS:
Section 1. Section 1. of Ordinance No. 4089 adopting the final budget for the
fiscal year 2018 is hereby amended to reflect the changes shown in Exhibits A, B, C, D, E, and F
adopted herein by reference.
Section 2. Effective Date. This ordinance, being an exercise of a power
specifically delegated to the City legislative body, is not subject to referendum, and shall take
I
Packet Pg. 4
2.1.b
effect five (5) days after passage and publication of an approved summary thereof consisting of
the title.
ATTEST/AUTHENTICATE:
CITY CLERK, SCOTT PASSEY
APPROVED AS TO FORM:
OFFICE OF THE CITY ATTORNEY:
APPROVED AS TO FORM:
OFFICE OF THE CITY ATTORNEY:
M.
JEFF TARADAY
FILED WITH THE CITY CLERK:
PASSED BY THE CITY COUNCIL:
PUBLISHED:
EFFECTIVE DATE:
ORDINANCE NO.
APPROVED:
MAYOR, DAVE EARLING
2
Packet Pg. 5
2.1.b
SUMMARY OF ORDINANCE NO.
of the City of Edmonds, Washington
On the day of , 2017, the City Council of the City of Edmonds,
passed Ordinance No. A summary of the content of said ordinance, consisting
of the title, provides as follows:
AN ORDINANCE OF THE CITY OF EDMONDS, WASHINGTON9 AMENDING
ORDINANCE NO. 4089 AS A RESULT OF UNANTICIPATED TRANSFERS AND
EXPENDITURES OF VARIOUS FUNDS, AND FIXING A TIME WHEN THE SAME
SHALL BECOME EFFECTIVE.
The full text of this Ordinance will be mailed upon request.
DATED this day of , 2017.
CITY CLERK, SCOTT PASSEY
3
Packet Pg. 6
EXHIBIT "A": Budget Amendment Summary (December 2017)
FUND
NO.
FUND
DESCRIPTION
2018
BEGINNING
FUND BALANCE
REVENUE
EXPENDITURES
2018
ENDING
FUND BALANCE
001
GENERAL FUND
7,289,030
38,783,555
43,358,131
2,714,454
009
LEOFF-MEDICAL INS. RESERVE
651,630
285,650
294,270
643,010
011
RISK MANAGEMENT RESERVE FUND
881,320
19,180
-
900,500
012
CONTINGENCY RESERVE FUND
5,430,360
64,750
49,584
5,445,526
014
HISTORIC PRESERVATION GIFT FUND
7,410
5,170
5,400
7,180
104
DRUG ENFORCEMENT FUND
111,460
130,560
103,252
138,768
111
STREET FUND
751,270
1,784,270
1,856,507
679,033
112
COMBINED STREET CONST/IMPROVE
949,515
2,942,656
2,823,041
1,069,130
117
MUNICIPAL ARTS ACQUIS. FUND
502,340
146,200
182,480
466,060
118
MEMORIAL STREET TREE
18,480
400
-
18,880
120
HOTEL/MOTEL TAX REVENUE FUND
82,000
87,960
90,550
79,410
121
EMPLOYEE PARKING PERMIT FUND
62,380
25,640
26,880
61,140
122
YOUTH SCHOLARSHIP FUND
14,910
850
1,000
14,760
123
TOURISM PROMOTIONAL FUND/ARTS
58,610
30,520
29,700
59,430
125
PARK ACQ/IMPROVEMENT
1,563,180
1,446,880
2,432,040
578,020
126
SPECIAL CAPITAL FUND
1,255,130
1,448,300
1,734,535
968,895
127
GIFTS CATALOG FUND
261,230
53,810
45,900
269,140
130
CEMETERY MAINTENANCE/IMPROV
209,430
180,170
197,514
192,086
136
PARKS TRUST FUND
156,800
3,150
-
159,950
137
CEMETERY MAINTENANCE TRUST FD
941,518
33,360
-
974,878
138
SISTER CITY COMMISSION
6,080
10,170
10,500
5,750
211
LID FUND CONTROL
16,210
14,400
16,450
14,160
231
2012 LTGO DEBT SERVICE FUND
-
708,700
708,700
-
332
PARKS CONSTRUCTION
1,888,380
1,494,534
1,982,160
1,400,754
421
WATER
15,517,339
9,660,690
12,270,201
12,907,828
422
STORM
9,346,309
5,317,996
6,562,877
8,101,428
423
SEWER/TREATMENT PLANT
39,419,136
11,566,980
13,066,764
37,919,352
424
BOND RESERVE FUND
842,990
1,991,530
1,991,520
843,000
511
EQUIPMENT RENTAL FUND
8,236,930
1,624,640
1,662,265
8,199,305
512
Technology Rental Fund
57,300
1,268,390
1,191,113
134,577
617
FIREMEN'S PENSION FUND
222,880
69,690
75,218
217,352
Totals
96,751,5571
81,200,751
92,768,552
85,183,756
a+
Q
Packet Pg. 7
EXHIBIT "B": Budget Amendments by Revenue (December 2017)
FUND
NO.
FUND
DESCRIPTION
ORD. NO.
4089
1/1/2018
ORD. NO.
1/1/2018
2018
Amended
Budget
001
General Fund
$ 38,783,555
$
$ 38,783,555
009
Leoff-Medical Ins. Reserve
285,650
285,650
011
Risk Management Reserve Fund
19,180
19,180
012
Contingency Reserve Fund
64,750
64,750
014
Historic Preservation Gift Fund
5,170
5,170
104
Drug Enforcement Fund
130,560
130,560
111
Street Fund
1,784,270
1,784,270
112
Combined Street Const/Improve
2,942,656
2,942,656
117
Municipal Arts Acquis. Fund
146,200
146,200
118
Memorial Street Tree
400
400
120
Hotel/Motel Tax Revenue Fund
87,960
87,960
121
Employee Parking Permit Fund
25,640
25,640
122
Youth Scholarship Fund
850
850
123
Tourism Promotional Fund/Arts
30,520
30,520
125
ParkAcq/Improvement
1,446,880
1,446,880
126
Special Capital Fund
1,448,300
1,448,300
127
Gifts Catalog Fund
53,810
53,810
130
Cemetery Maintenance/Improv
180,170
180,170
136
Parks Trust Fund
3,150
3,150
137
Cemetery Maintenance Trust I'd
33,360
33,360
138
Sister City Commission
10,170
10,170
211
Lid Fund Control
14,400
14,400
231
2012 LTGO Debt Service fund
708,700
708,700
332
Parks Construction
1,494,534
1,494,534
421
Water
9,660,690
9,660,690
422
Storm
5,317,996
5,317,996
423
Sewer / Treatment Plant
11,566,980
11,566,980
424
Bond Reserve Fund
1,991,530
1,991,530
511
Equipment Rental Fund
1,624,640
1,624,640
512
Technology Rental Fund
1,268,390
1,268,390
617
Firemen's Pension Fund
69,690
69,690
Totals
$ 81,200,751
1$
$ 81,200,751
a+
Q
Packet Pg. 8
EXHIBIT "C": Budget Amendments by Expenditure (December 2017)
FUND
NO.
FUND
DESCRIPTION
ORD. NO.
4089
1/1/2018
ORD. NO.
0
1/1/2018
2018
Amended
Budget
001
General Fund
$ 43,086,131
$ 272,000
$ 43,358,131
009
Leoff-Medical Ins. Reserve
294,270
-
294,270
011
Risk Management Reserve Fund
-
-
012
Contingency Reserve Fund
49,584
49,584
014
Historic Preservation Gift Fund
5,400
5,400
104
Drug Enforcement Fund
103,252
103,252
111
Street Fund
1,856,507
1,856,507
112
Combined Street Const/Improve
2,823,041
2,823,041
117
Municipal Arts Acquis. Fund
182,480
182,480
120
Hotel/Motel Tax Revenue Fund
90,550
90,550
121
Employee Parking Permit Fund
26,880
26,880
122
Youth Scholarship Fund
1,000
1,000
123
Tourism Promotional Fund/Arts
29,700
29,700
125
Park Acq/Improvement
2,432,040
2,432,040
126
Special Capital Fund
1,734,535
1,734,535
127
Gifts Catalog Fund
45,900
45,900
130
Cemetery Maintenance/Improv
197,514
197,514
136
Parks Trust Fund
-
-
137
Cemetery Maintenance Trust I'd
-
-
138
Sister City Commission
10,500
10,500
211
Lid Fund Control
16,450
16,450
231
2012LTGO Debt Service Fund
708,700
708,700
332
Parks Construction
1,982,160
1,982,160
421
Water
12,270,201
12,270,201
422
Storm
6,562,877
6,562,877
423
Sewer / Treatment Plant
13,066,764
13,066,764
424
Bond Reserve Fund
1,991,520
1,991,520
511
Equipment Rental Fund
1,662,265
1,662,265
512
Technology Rental Fund
1,191,113
1,191,113
617
Firemen" Pension Fund
75,218
75,218
Totals
$ 92,496,552
1 $ 272,000
1 $ 92,768,552
a+
Q
Packet Pg. 9
EXHIBIT "D": Budget Amendment Summary (December 2017)
Change in
Beginning Fund
Change in Ending
Fund Number
Balance
Revenue
Expense
Fund Balance
001
272,000
(272,000)
Total Change
272,000
1 (272,000)
d
a�
7
m
U
0
0
N
a)
t
i3I
C
C
a)
E
R
Iq
O
O
O
Z
a)
v
c
lC
c
:a
L
0
Q
0
Q
O
i
0
C0
G
V
L
0
E
E
Q
a)
m
co
r
O
N
a+
C
a)
E
t
V
R
a+
a+
Q
Packet Pg. 10
EXHIBIT "E": New Items for Council to Consider (December 2017)
Budget Amendment for: 1 2018 Budget
Item Description:
Establish budget for purchase of open space during 2018.
Department:
Parks & Recreation
Fund
Name:
GENERAL
Division:
Title:
Purchase of Open Space
Preparer:
Scott James
Department Account Number:
001.000.39.594.76.61.00
Budget Amendment Type? New Item For Council To Consider
If previously discussed, date(s) of discussion:
What is the nature of the expenditure? I One -Time
Is the Expenditure Operating or Capital? I Capital
Fill In Item Description[s]
Budget
2017
2018
2019
2020
2021
001. 000. 39.594.76.61. 00
0
200,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Sub -Total
$0
$200,000
$0
$0
$0
$0
Total Expenses $200,000 $0 $0 $0 $0
Revenue and Ending Cash
Comments
2017
2018
2019
2020
2021
Ending Cash: Decrease Increase
001. 000. 39.508. 00. 00. 00
200,000
0
0
0
0
Ending Cash: Decrease Increase
0
0
0
0
0
Grants/Contributions
0
0
0
0
0
General Fund Subsidy
0
0
0
0
0
New Revenue
0
0
0
0
0
Other
0
0
0
0
0
Total Revenue and Ending Cash
$200,000
$0
$0
$0
$0
M
a+
Q
Packet Pg. 11
EXHIBIT "F": Previously Discussed by Council (December 2017)
Budget Amendment for: 1 2018 Budget
Item Description: Contract with Washington, DC federal lobbyist/strategist services to provide
assistance to the City as we seek federal -level funding for design and construction
of the Edmonds Street Waterfront Connector as well as helping seek funds for
other transportation priorities, such as Highway 99.
Department: Community Services & Economic Development
Division: Fund
GENERAL
Title: Federal Lobbyist Name:
Preparer: Patrick Doherty
Department Account Number: 001.000.61.511.70.41.00
Budget Amendment Type? I Previously Discussed By Council
If previously discussed, date(s) of discussion: During 2018 Budget Development
What is the nature of the expenditure? I One -Time
Is the Expenditure Operating or Capital? I Operating
Fill In Item Description [s]
Baseline
Budget
2017
2018
2019
2020
2021
001. 000. 61.511. 70.41. 00
0
72,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Sub -Total
$0
$72,000
$0
$0
$0
$0
O
.r
c
Total Expenses $72,000 $0 $0 $0 $0
E
Revenue and Ending Cash
Comments
2017
2018
2019
2020
2021
Ending Cash: Decrease Increase
001. 000. 39.508. 00. 00. 00
72,000
0
0
0
0
Ending Cash: Decrease Increase
0
0
0
0
0
Grants/Contributions
0
0
0
0
0
General Fund Subsidy
0
0
0
0
0
New Revenue
0
0
0
0
0
Other
0
0
0
0
0
Total Revenue and Ending Cash
$72,000
$0
$0
$0
$0
p]
c
m
E
t
U
a
r
r
Q
Packet Pg. 12