2007.08.14 CC Committee Meetings Agenda PacketAGENDA
City Council Committee Meetings
Council Chambers, Public Safety Complex
250 5th Avenue North, Edmonds
August 14, 2007
6:00 p.m.
The City Council Committee meetings are work sessions for the City Council and staff only. The meetings are open to the
public but are not public hearings.
The Finance Committee will meet in the Jury Meeting Room located in the Council Chambers.
1. Finance Committee
A. AM-1123 2007 Second Quarter Budget Report
(10 Min)
B. AM-1124 2007 Second Quarter Budget Amendment
(10 Min)
C. AM-1122 Constitutionally Protected Events Ordinance
(5 Min)
2• Community/Development Services Committee
Meeting cancelled.
3. Public Safety Committee
Meeting cancelled.
Packet Page 1 of 54
AM-1123 LA.
2007 Second Quarter Budget Report
City Council Committee Meetings
Date: 08/14/2007
Submitted By: Kathleen Junglov, Administrative Services Time: 10 Minutes
Department: Administrative Services Type: Information
Committee: Finance
Information
Subject Title
2007 Second Quarter Budget Report
Recommendation from Mayor and Staff
For information only, no action required.
Previous Council Action
None.
Narrative
This item transmits the 2007 Second Quarter Budget Report.
Fiscal Impact
Attachments
Link: Budget Report
Form Routing/Status
Route Seq
Inbox
Approved By
Date
Status
1
Admin Services
Dan Clements
08/09/2007 11:53 AM
APRV
2
City Clerk
Sandy Chase
08/09/2007 01:48 PM
APRV
3
Mayor
Gary Haakenson 08/09/2007 02:05 PM
APRV
4
Final Approval
Sandy Chase
08/09/2007 02:07 PM
APRV
Form Started By: Kathleen
Started On: 08/09/2007 09:30
Junglov
AM
Final Approval Date: 08/09/2007
Packet Page 2 of 54
CITY OF EDMONDS
JUNE 30, 2007 BUDGET REPORT
TABLE OF CONTENTS
(July 30, 2007)
Overview
Summary ..........................2
Parks Construction ..........17
Revenues ..........................2
Combined Utility .............18
Expenditures ....................2
Equipment Rental ............. 19
On the Horizon ................3
Expenditure Detail by Department
Major Revenue Projections ........
4
City Council .....................20
Mayor...............................20
General Fund Revenue Detail ...
7
Human Resources ............20
Municipal Court ...............21
Expenditure Summary
Economic Development ... 21
Status by Fund .................12
City Clerk ......................... 21
Status by Department .......
12
Administrative Services ...22
City Attorney ...................22
Expenditure Detail by Fund
Non -Departmental ............ 22
General Fund ...................13
Police Department ............ 23
Street Fund.......................14
Fire Department ...............24
Street Construction ..........14
Community Services ........ 24
Multi-Modal.....................14
Development Services .....25
Building Maintenance ......
15
Parks & Recreation ..........25
Municipal Arts .................15
Public Works .................... 26
Hotel/Motel......................15
Facilities ...........................26
Employee Parking ............
15
Storm Drainage ................27
Tourism Promotion ..........
16
Water................................28
Park Improve (REST 2).......16
Sewer................................29
Park Capital (REST 1) .......16
Treatment Plant................30
Gifts Catalog ....................17
Cemetery Maintenance ....17
Capital Improvement Project Status 31
L:\Productiondb\CCOUNCIL\0003_1123_2007 Q2 Report.doc
Packet Page 3 of 54
JUNE 30, 2007 BUDGET REPORT
CITY OF EDMONDS
2007 SECOND QUARTER BUDGET REPORT
This report will provide preliminary information regarding the City of Edmonds' financial operations
for the quarter ending June 30, 2007. Information for July has been included when available.
Revenue Variances
Sales tax revenue for the first half of the year was $2.6 million or 50% of budget. Our forecasting
model which includes July 2007 receipts, and takes into account the seasonality of collections, is
forecasting sales tax for the year to come in $122,000 over budget.
Sales tax receipts through July 2007 exceed sales tax receipts through the same period in 2006 by
about $100,000. Our top three performers contribute to this increase as follows: receipts from Motor
Vehicle and Parts Dealers are up $53,000, receipts from Food Services/Drinking Places are up
$19,000, and receipts from Construction of Buildings decreased by $36,000. Even though sales tax
from construction appears to be slowing, the good news is that other segments of our sales tax base are
improving.
Due to the cold winter, Natural Gas Utility and Electric Utility taxes are at 81.7% and 60.7%
respectively of budget. Again, at this time our forecasting model is predicting that the Natural Gas
Utility tax will exceed budget by $178,000, and the Electric Utility tax will come in $33,000 over
budget.
Our forecasting model for telephone utility tax receipts is predicting that telephone utility taxes are
going to come in substantially under budget. Finance is researching this as monthly receipts are
bouncing between $50,000 and $150,000.
Building permit fees, zoning and subdivision fees, along with plan check fees are at 66.9%, 65.2%, and
88.4% of budget. Input from our Development Services Department is that they expect construction
related receipts to continue to exceed budget estimates.
Adult Probation Services receipts are 24.2% of budget estimates. The Court has indicated that this is
the result of shifting probation services from third degree driving with a suspended license to those
convicted of more serious crimes. It appears the budget estimate for these services may have been too
optimistic.
Real Estate Excise Tax (REET) receipts for the seven month period ending July 31 were $839,000. At
this time our forecasting model is pointing towards REET receipts for the year of $1.5 million. This
forecast is trending down from the high of $1.78 million forecasted at the end of March.
Departmental and Fund Variances
It may appear that some funds and or departments' expenditures are running ahead of budget. There
are two primary reasons for this: 1.) Many annual expenditures are made at the first of the year for
example, annual maintenance contracts and insurance premiums which will skew results; and 2.) There
is activity relating to the bond issue that occurred in February/March, specifically in the Utility fund,
Page 2
Packet Page 4 of 54
JUNE 30, 2007 BUDGET REPORT
that was not budgeted. An amendment accompanies this report on the Finance committee agenda.
On the Horizon
The City finished 2006 in a stronger position than anticipated; however, Finance still remains cautious
about the City's financial future. Major items on the horizon are:
• Labor negotiations with all of the City's bargaining units
• Discussion of legislation at the State level that would enhance public safety benefits
• Continued development the City's Broadband initiative
• Review of business practices to reduce General Fund expenditures by $500,000 by 2009
- July, 2007
Page 3
Packet Page 5 of 54
JUNE 30, 2007 BUDGET REPORT
REAL ESTATE EXCISE TAX
2007 BUDGET 1,400,000
Monthly Forecast $1
92,044
1 70,739
1 91,068
1 113,778
1 115,445
1 130,597
1 168,167
1 130,267
1 148,643
1 140,212
1 105,070
1 93,970
Cumulative Forecast $1
92,044
1 162,783
1 253,851
1 367,630
1 483,075
1 613,672
1 781,839
1 912,106
1 1,060,748
1 1,200,960
1 1,306,030
1 1,400,000
Actual Collected $1
103,851
1 97,636
1 121,587
1 116,516
1 80,661
1 180,433
1 137,954
Cumulative Collection $1
103,851
1 201,487
1 323,074
1 439,590
1 520,252
1 700,684
1 838,638
YEAR END FORECASTI 1,579,578 1,732,865 1,781,767 1,674,039 1,507,742 1,598,506 1,501,707
Projected YE Variaucel
179,578
1 332,865
1 381,767
1 274,039
1 107,742
1 198,506
1 101,707
Budget Variance %1
12.83%1
23.78%1
27.27%1
19.57%1
7.70%1
14.18%
7.26%
2007 CUMULATIVE COLLECTIONS
1,500,000
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
. .
1,250,000
1,000,000
750,000
500,000
250,000
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
--*'-Actual -Budget
SALES AND USE TAX
2007 BUDGET 5,346,267
Monthly Forecast $1
430,995
1 530,552
1 387,673
1 360,020
1 467,343
1 410,680
1 432,422
490,903
444,645
456,722
496,036
438,275
Cumulative Forecast $1
430,995
1 961,547
1 1,349,220
1 1,709,239
1 2,176,582
1 2,587,263
1 3,019,685
3,510,588
3,955,233
4,411,956
4,907,992
5,346,267
Actual Collected $1
417,105
1 556,132
1 361,112
1 407,876
1 484,916
1 428,837
1 432,932
Cumulative Collection $1
417,105
1 973,237
1 1,334,349
1 1,742,225
1 2,227,141
1 2,655,978
1 3,088,910
YEAR END FORECASTI 5,173,969 1 5,411,264 1 5,287,342 1 5,449,441 1 5,470,452 1 5,488,258 1 5,468,827
Projected YE Variance
(172,298)1
64,997
1 (58,925)l
103,174
1 124,185
1 141,991
1 122,560
Budget Variance %
-3.22%1
1.22%
-1.10%1
1.93%1
2.32%1
2.66%1
2.29%
2007 CUMULATIVE COLLECTIONS
6,000,000
5,000,000
4,000 000
3,000,000
2,000,000
1,000,000 : _ . . - - - - - - - - - - - - - - - -
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
+Actual -Budget
Page 4
Packet Page 6 of 54
JUNE 30, 2007 BUDGET REPORT
GAS UTILITY TAX
2007 BUDGET 762,700
Monthly Forecast $1
103,296
1 107,054
1 98,645
1 84,126
1 66,316
1 44,731
1 35,266
25,962
1 24,216
1 30,413
1 47,365
1 95,310
Cumulative Forecast $1
103,296
1 210,350
1 308,995
1 393,121
1 459,437
1 504,168
1 539,434
1 565,396
1
1 589,612
1 620,025
1 667,390
1 762,700
Actual Collected $1
123,405
1 146,567
1 112,487
1 100,835
1 80,144
1 59,834
1 41,915
Cumulative Collection $1
123,405
1 269,972
1 382,459
1 483,293
1 563,438
1 623,272
1 665,187
YEAR END FORECASTI 911,178 1 978,878 1 944,031 1 937,645 1 935,349 1 942,879 1 940,501
Projected YE Variancel
148,478
1 216,178
1 181,331
1 174,945
1 172,649
1 180,179
1 177,801
Budget Variance %1
19.47%1
28.34%1
23.77%1
22.94%1
22.64%1
23.62%1
23.31%
800,000
600,000
400,000
200,000
2007 BUDGET 1,367,500
2007 CUMULATIVE COLLECTIONS
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
Actual -Budget
TELEPHONE UTILITY TAX
Monthly Forecast $1
106,982
1 90,152
1 135,244
1 116,877
1 113,116
1 112,046
1 117,442
1 113,428
1 114,140
1 107,997
1 109,637
1 130,438
Cumulative Forecast $1
106,992
1 197,135
1 332,379
1 449,256
1 562,372
1 674,417
1 791,860
1 905,288
1 1,019,428
1 1,127.425
1 1237.062
1 1,367,500
Actual Collected $1
63,588
1 120,817
1 140,0011
54,929
1 160,817
1 53,852
1 159,448
Cumulative Collection $1
63,588
1 184,405
1 324,407
1 379,335
1 540,152
1 594,004
1 753,452
YEAR END FORECASTI 812,816 1 1,279,1991 1,334,699 1,154,6671 1,313,4701 1,204,4481 1,301,172
Projected YE Variance
(554,684)
(88,301)
(32,801)
(212,833)
(54,030)
(163,052)
(66,328)
Budget Variance %1
40.56%
-6.46%
-2.40%
-15.56%
-3.95%
-11.92%
-4.85%
2007 CUMULATIVE COLLECTIONS
1,500,000
1,250,000
1,000,000
750,000
500,000
250,000
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
1-4--Actual -Budget
Page 5
Packet Page 7 of 54
JUNE 30, 2007 BUDGET REPORT
ELECTRIC UTILITY TAX
2007 BUDGET 1,385,000
Monthly Fomcast $1
141,595
1 157,988
1 135,243
1 150,629
1 126,664
1 107,768
1 95,960
92,711
86,805
90,064
97,644
101,929
Cumulative Forecast $1
141,595
1 299,583
1 434,826
1 585,455
1 712,119
1 819,887
1 915,847
1 1,008,558
1 1,095,363
1 1,185,427
1 1,283,071
1 1,385,000
Actual Collected $1
121,717
1 191,261
1 141,619
1 148,822
1 121,283
1 115,855
1 97,060
Cumulative Collection $1
121,717
1 312,978
1 454,596
1 603,419
1 724,701
1 840,556
1 937,617
YEAR END FORECASTJ 1,190,565 1,446,924 1,447,973 1,427,496 1,409,471 1,419,915 1,417,921
Projected YE Variance
(194,435)1
61,924
1 62,973
1 42,496
1 24,471
1 34,915
1 32,921
Budget Variance %
-14.04%1
4.47%1
4.55%1
3.07%1
1.77%1
2.52%1
2.38%
2007 CUMULATIVE COLLECTIONS
1,500,000
1,250,000
1,000,000
750,000
soo,000•.•.•.•.•.•.•.•.•.•.•.•.•.•....:
... .
250,000
JAN FEB MAR APR MAY JUN JUL AUG SEP OCT NOV DEC
+Actual -Budget
Page 6
Packet Page 8 of 54
JUNE 30, 2007 BUDGET REPORT
GENERAL FUND REVENUES
6/30/2007
Title
Budget
Revenues
Balance
% Received
BEGINNING FUND BALANCE
3,551,329
4,278,250
(726,921)
120.5%
REAL PERSONAL / PROPERTY TAX
8,873,000
4,644,173
4,228,827
52.3%
EMS PROPERTY TAX
2,400,000
1,255,369
1,144,631
52.3%
VOTED PROPERTY TAX
787,348
413,074
374,274
52.5%
LOCAL RETAIL SALES/USE TAX
5,346,267
2,655,972
2,690,295
49.7%
NATURAL GAS USE TAX
15,750
9,422
6,328
59.8%
1/10 SALES TAX LOCAL CRIM JUST
590,760
321,275
269,485
54.4%
GAS UTILITY TAX
762,700
623,272
139,428
81.7%
TELEPHONE UTILITY TAX
1,367,500
594,004
773,496
43.4%
ELECTRIC UTILITY TAX
1,385,000
840,556
544,444
60.7%
SOLID WASTE UTILITY TAX
260,000
126,474
133,526
48.6%
WATER UTILITY TAX
197,300
93,300
104,000
47.3%
SEWER UTILITY TAX
275,000
129,426
145,574
47.1%
STORMWATER UTILITY TAX
104,500
55,182
49,318
52.8%
LEASEHOLD EXCISE TAX
178,500
120,091
58,409
67.3%
PULLTABS TAX
54,500
24,177
30,323
44.4%
AMUSEMENT GAMES
500
252
248
50.4%
PENALTIES ON GAMBLING TAXES
500
0
500
0.0%
TOTAL TAXES
22,599,125
11,906,018
10,693,107
52.68%
FIRE PERMITS -SPECIAL USE
5,000
4,410
590
88.2%
PROF AND OCCUPATION LICENSE
1,000
330
670
33.0%
AMUSEMENTS
5,000
6,425
(1,425)
128.5%
BUS. LICENCE PERMIT PENALTY
1,800
1,543
258
85.7%
GENERAL BUSINESS LICENSE
56,000
47,945
8,056
85.6%
FRANCHISE AGREEMENTS
536,490
279,530
256,960
52.1%
OLY VIEW WATER DIST FRANCHISE
115,500
57,104
58,396
49.4%
DEV SERV PERMIT SURCHARGE
21,000
11,400
9,600
54.3%
NON RESIDENT BUS LICENSE
22,000
13,175
8,825
59.9%
RIGHT OF WAY FRANCHISE FEE
2,000
5,000
(3,000)
250.0%
BUILDING STRUCTURE PERMITS
650,000
434,608
215,393
66.9%
ANIMAL LICENSES
15,000
5,094
9,906
34.0%
STREET AND CURB PERMIT
105,370
7,990
97,380
7.6%
OTHER/NON-BUS/LIC/PERMIT
5,000
3,312
1,689
66.2%
TOTAL LICENSES AND PERMITS
1,541,160
877,864
663,296
56.96%
Page 7
Packet Page 9 of 54
JUNE 30, 2007 BUDGET REPORT
GENERAL FUND REVENUES
6/30/2007
Title
Budget
Revenues
Balance
% Received
US Dept of Justice Grant
2,000
0
2,000
0.0%
WA ASSOC OF SHERRIFFS TRAFFIC GRANT
1,500
0
1,500
0.0%
WTSC-CLICK IT OR TICKET
0
0
0
-
WTSC-DUI TRAFFIC SAFETY
0
2,302
(2,302)
-
WTSC-HIGHWAY SAFETY
0
14,897
(14,897)
-
Federal WA State Traffic Comm Grant
8,000
0
8,000
0.0%
WSP-DRUG RECOGNITION EXPERT OT
0
265
(265)
-
WA STATE TRAFFIC COMM GRANT
2,000
2,829
(829)
141.4%
WSDOT GCA4234
40,000
39,432
568
98.6%
WA STATE TRAUMA GRANT
1,290
0
1,290
0.0%
WA ST DEPT OF HEALTH GRANT
0
1,439
(1,439)
-
PUD PRIVILEDGE TAX
185,000
0
185,000
0.0%
JUDICIAL SALARY CONTRIBUTION -STATE
5,600
3,886
1,714
69.4%
MVET/SPECIAL DISTRIBUTION
7,236
3,860
3,376
53.3%
CRIMINAL JUSTICE - SPECIAL PROGRAMS
30,445
15,161
15,284
49.8%
DUI - CITIES
8,794
5,593
3,201
63.6%
LIQUOR EXCISE TAX
171,053
90,913
80,140
53.1%
LIQUOR BOARD PROFITS
298,041
161,824
136,217
54.3%
SHARED COURT COSTS
5,000
2,000
3,000
40.0%
POLICE FBI CONTRACTS
6,100
6,108
(8)
100.1%
FIRE PROTECTION - WOODWAY
318,438
159,219
159,219
50.0%
FIRE PROTECTION - DISTRICT #1
221,763
221,763
0
100.0%
CAMPUS SAFETY-EDM. SCH. DIST.
39,875
19,137
20,738
48.0%
WOODWAY - LAW PROTECTION
6,500
2,176
4,324
33.5%
CITY OF MTLK TERR-ANIMAL CONTR
31,000
15,374
15,626
49.6%
SNOCOM/DIRECTOR SERVICES
142,000
60,450
81,550
42.6%
OTHER BEACH RANGER SUBSIDY
1,000
0
1,000
0.0%
SNO-ISLE
54,000
31,572
22,428
58.5%
TOTAL INTERGOVERNMENTAL REVENUE
1,586,635
860,200
726,435
54.22%
Page 8
Packet Page 10 of 54
JUNE 30, 2007 BUDGET REPORT
GENERAL FUND REVENUES
6/30/2007
Title Budget Revenues Balance % Received
RECORD/LEGAL INSTRUMTS
1,500
1,129
371
75.3%
COURT RECORD SERVICES
400
735
(335)
183.7%
COURT -OTHER CERT/CC FEE
0
3
(3)
-
SALE MAPS & BOOKS
1,000
1,427
(427)
142.7%
MUNIC.-DIST. COURT CURR EXPEN
0
123
(123)
-
PHOTOCOPIES
0
3,718
(3,718)
-
POLICE DISCLOSURE REQUESTS
0
3,810
(3,810)
-
ASSESSMENT SEARCH
0
20
(20)
-
BIRD FEST MERCHANDISE -WHOLESALE
0
79
(79)
-
PASSPORTS AND NATURALIZATION FEES
30,000
26,010
3,990
86.7%
POLICE SERVICES SPECIAL EVENTS
30,600
0
30,600
0.0%
ADULT PROBATION SERVICE CHARGE
150,000
36,286
113,714
24.2%
ELECTRONIC MONITORING
33,000
9,460
23,540
28.7%
ELECTRONIC MONITOR DUI
8,000
2,820
5,180
35.3%
BOOKING FEES
4,000
3,396
604
84.9%
FIRE CONSTRUCTION INSPECTION FEES
14,000
7,750
6,250
55.4%
EMERGENCY SERVICE FEES
0
5,524
(5,524)
-
EMERGENCY SERVICE FEES-HAZMAT
500
0
500
0.0%
DUI EMERGENCY AID
0
29
(29)
-
POLICE - FINGERPRINTING
500
200
300
40.0%
CRIM CONV FEES CT
2,100
2,686
(586)
127.9%
CRIM CONV FEES CN
1,600
1,437
163
89.8%
POLICE TRAINING CLASSES
250
915
(665)
366.0%
ENGINEERING FEES AND CHARGES
121,170
61,981
59,189
51.2%
STORM DRAINAGE FEES
900
0
900
0.0%
AMIMAL CONTROL SHELTER
7,500
4,392
3,108
58.6%
ZONING/SUBDIVISION FEE
110,000
71,672
38,328
65.2%
FIRE PLAN CHECK FEES
9,000
5,710
3,290
63.4%
PLAN CHECKING FEES
400,000
353,474
46,526
88.4%
PLANNING 1% INSPECTION FEE
0
1,660
(1,660)
-
CERT/PHOTO/RECORD SEARCH FEE
12,000
0
12,000
0.0%
S.E.P.A. REVIEW
13,000
6,300
6,700
48.5%
SHORELINE PERMIT
500
0
500
0.0%
CRITICAL AREA STUDY
20,000
13,365
6,635
66.8%
SWIM POOL ENTRANCE FEES
63,000
24,144
38,856
38.3%
LOCKER FEES
1,000
0
1,000
0.0%
SWIM CLASS FEES
56,000
34,381
21,619
61.4%
PROGRAM FEES
695,250
451,119
244,131
64.9%
TAXABLE RECREATION ACTIVITIES
0
2,506
(2,506)
-
BIRD FEST REGISTRATION FEES
0
565
(565)
-
INTERFUND REIMB. CONTRACT SVCS
1,178,888
554,398
624,490
47.0%
TOTAL CHARGES FOR SERVICES
2,965,658
1,693,226
1,272,432
57.09%
Page 9
Packet Page 11 of 54
JUNE 30, 2007 BUDGET REPORT
GENERAL FUND REVENUES
6/30/2007
Title Budget Revenues Balance % Received
PROOF OF VEHICLE INS PENALTY
4,400
1,754
2,646
39.9%
TRAFFIC INFRACTION PENALTIES
44,000
30,612
13,388
69.6%
BC TRAFFIC INFRACTION
190,000
65,982
124,018
34.7%
NON -TRAFFIC INFRACTION PENALTIES
1,600
9,145
(7,545)
571.6%
OTHER INFRACTIONS '04
0
456
(456)
-
PARKING INFRACTION PENALTIES
50,000
15,967
34,033
31.9%
PR - HANDICAPPED
3,000
2,285
715
76.2%
PARKING INFRACTION LC
300
130
170
43.3%
DWI PENALTIES
4,500
2,725
1,775
60.6%
OTHER CRIMINAL TRAF MISDEM PEN
2,500
641
1,859
25.6%
CRIMINAL TRAFFIC MISDEMEANOR 8/03
10,000
13,591
(3,591)
135.9%
OTHER NON-TRAF MISDEMEANOR PEN
1,000
3,788
(2,788)
378.8%
OTHER NON TRAFFIC MISD. 8/03
8,000
4,035
3,965
50.4%
COURT DV PENALTY ASSMT
0
962
(962)
-
CRIMINAL COSTS-RECOUPMENTS
120,000
67,639
52,361
56.4%
JURY DEMAND COST
0
316
(316)
-
PUBLIC DEFENSE RECOUPMENT
20,000
14,617
5,383
73.1%
COURT INTERPRETER COST
1,000
623
377
62.3%
MISC FINES AND PENALTIES
20,000
12,067
7,933
60.3%
TOTAL FINES AND FORFEITURES
480,300
247,336
232,964
51.50%
INVESTMENT INTEREST
170,000
141,163
28,837
83.0%
INTEREST ON COUNTY TAXES
25,000
23,970
1,030
95.9%
INTEREST - COURT COLLECTIONS
2,000
1,670
330
83.5%
PARKING
4,000
1,650
2,350
41.3%
SPACE & FACILITIES RENTALS
125,700
47,945
77,755
38.1%
GYM & WEIGHTROOM FEES
13,200
6,560
6,640
49.7%
BRACKETT ROOM RENTAL
0
150
(150)
-
LEASES LONG-TERM
124,410
75,568
48,842
60.7%
VENDING MACHINE CONCESSION
2,400
411
1,989
17.1%
OTHER RENTS & USE CHARGES
14,000
10,660
3,340
76.1 %
DONATION / CONTRIBUTION
0
50
(50)
-
PARKS DONATIONS
6,990
20,815
(13,825)
297.8%
POLICE CONT FROM PRIVATE SOURCES
5,000
39,202
(34,202)
784.0%
BIRDFEST CONTRIBUTION
2,000
2,859
(859)
143.0%
CONTRIBUTIONS - HISTORIC PRESERVATION
1,000
0
1,000
0.0%
SALE OF JUNK/SALVAGE
500
0
500
0.0%
SALES OF UNCLAIM PROPERTY
5,000
604
4,396
12.1%
CONFISCATED AND FORFEITED PROPERTY
1,500
3,521
(2,021)
234.7%
OTHER JUDGEMENT/SETTLEMENT
0
900
(900)
-
CASHIER OVERAGE/SHORTAGE
0
(28)
28
-
OTHER MISC REVENUES
10,000
950
9,050
9.5%
NSF FEES - PARKS
0
30
(30)
-
NSF FEES - MUNI CT
200
241
(41)
120.4%
NSF FEES - POLICE
0
30
(30)
PLANNING SIGNAGE REVENUE
6,000
(150)
6,150
-2.5%
TOTAL MISCELLANEOUS REVENUE
518,900
378,769
140,131
72.99%
Page 10
Packet Page 12 of 54
JUNE 30, 2007 BUDGET REPORT
GENERAL FUND REVENUES
6/30/2007
Title Budget Revenues Balance % Received
PROCEEDS FROM LONG TERM DEBT 174,000 640,819 (466,819) 368.3%
TRANSFER FROM FUND 121 19,475 8,500 10,975 43.6%
TOTAL TRANSFERS 193,475 649,319 (455,844) 335.61%
TOTAL GENERAL FUND REVENUE 33,436,582 20,890,982 12,545,600 62.48%
Page 11
Packet Page 13 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE SUMMARIES
BUDGET SUMMARY BY FUND
#
Title
Appropriation
06/30/07
Expenditures
Balance
% Used
All Funds
70,916,421
29,113,638
41,802,783
41.1%
001
General Fund
32,118,393
15,891,908
16,226,485
49.5%
111
Street Fund
1,340,217
595,173
745,044
44.4%
112
Street Const./Imprv.
2,246,699
235,648
2,011,051
10.5%
113
Multimodal Transportation
625,000
0
625,000
0.0%
116
Building Maintenance
1,142,460
139,506
1,002,954
12.2%
117
Municipal Arts Acquisition Fund
103,250
7,409
95,841
7.2%
120
Hotel/Motel Tax Fund
66,625
14,255
52,370
21.4%
121
Employee Parking Permit Fund
18,000
8,500
9,500
47.2%
123
Tourism Promotional Fund/Arts
21,800
6,164
15,636
28.3%
125
Real Estate Excise Tax 2
4,508,200
540,092
3,968,108
12.0%
126
Park Acquisition (BEET 1)
880,661
129,823
750,838
14.7%
127
Gifts Catalog Fund
12,866
8,287
4,579
64.4%
130
Cemetery Maintenance
180,559
62,963
117,596
34.9%
132
Park Construction Fund
420,000
235,008
184,992
56.0%
411
Combined Utility Operation
13,632,875
7,260,959
6,371,916
53.3%
511
Equipment Rental Fund
2,640,299
982,791
1,657,508
37.2%
BUDGET SUMMARY BY DEPARTMENT
06/30/07
#
Title
Budget
Expenditures
Balance
% Used
110
City Council
294,605
123,521
171,084
41.9%
210
Office of Mayor
226,008
108,062
117,946
47.8%
220
Human Resources
232,365
119,359
113,006
51.4%
230
Municipal Court
663,011
317,663
345,348
47.9%
240
Economic Development
163,476
28,675
134,801
17.5%
250
City Clerk
523,626
246,761
276,865
47.1%
310
Administrative Services
1,233,460
644,695
588,765
52.3%
360
City Attorney
448,300
187,033
261,267
41.7%
390
Non -Departmental Expenses
4,170,671
2,476,343
1,694,328
59.4%
410
Police Services
9,199,652
4,574,616
4,625,036
49.7%
510
Fire Services
7,028,170
3,420,407
3,607,763
48.7%
610
Community Services
328,359
159,826
168,533
48.7%
620
Development Services
3,035,559
1,377,258
1,658,301
45.4%
640
Parks & Recreation
2,983,846
1,343,452
1,640,394
45.0%
650
Public Works
269,212
148,710
120,502
55.2%
651
Facilities Maintenance
1,318,073
615,534
702,539
46.7%
652
Storm Drainage
1,828,068
2,554,143
(726,075)
139.7%
654
Water
4,354,337
1,760,039
2,594,298
40.4%
655
Sewer
3,485,514
1,489,997
1,995,517
42.7%
656
Treatment Plant
3,964,956
1,456,780
2,508,176
36.7%
Page 12
Packet Page 14 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY FUND
001 GENERAL FUND
#
Title
Appropriation
06/30/07
Expenditures
Balance
% Used
110
SALARIES AND WAGES
15,608,073
7,529,837
8,078,236
48.2%
120
OVERTIME
673,888
517,633
156,255
76.8%
150
HOLIDAY BUY BACK
335,835
1,910
333,925
0.6%
230
BENEFITS
5,225,425
2,356,670
2,868,755
45.1%
240
UNIFORMS
120,940
54,786
66,154
45.3%
250
PROTECTIVE CLOTHING
17,290
10,710
6,580
61.9%
310
SUPPLIES
502,560
202,892
299,668
40.4%
320
FUEL CONSUMED
1,700
374
1,326
22.0%
350
SMALL EQUIPMENT
256,194
222,073
34,121
86.7%
410
PROFESSIONAL SERVICES
1,628,589
674,433
954,156
41.4%
420
COMMUNICATIONS
240,312
92,880
147,432
38.6%
430
TRAVEL
80,580
19,498
61,082
24.2%
440
ADVERTISING
45,290
18,228
27,062
40.2%
450
RENTAL/LEASE
139,240
63,791
75,449
45.8%
460
INSURANCE
426,000
426,715
(715)
100.2%
470
UTILITIES
452,750
186,692
266,058
41.2%
480
REPAIRS & MAINTENANCE
195,580
115,221
80,359
58.9%
490
MISCELLANEOUS
400,277
117,644
282,633
29.4%
510
INTERGOVTL SERVICES
1,812,052
1,007,004
805,048
55.6%
530
EXCISE TAXES
5,000
1,091
3,909
21.8%
550
INTERFUND TRANSFER
1,511,529
735,765
775,765
48.7%
630
OTHER IMPROVEMENTS
3,000
0
3,000
0.0%
640
MACHINERY/EQUIPMENT
47,818
67,267
(19,449)
140.7%
650
CONSTRUCTION PROJECTS
0
6,618
(6,618)
-
710
BOND PRINCIPAL
812,330
626,108
186,222
77.1%
750
BOND PRINCIPAL
60,304
60,304
0
100.0%
790
BOND PRINCIPAL
20,235
10,118
10,117
50.0%
810
INTEREST ON ST DEBT
8,679
0
8,679
0.0%
830
INTEREST ON LT DEBT
471,631
236,995
234,636
50.3%
840
DEBT ISSUE COSTS
0
11,420
(11,420)
-
890
FISCAL AGENT FEES
1,500
898
602
59.9%
910
INTERFUND SERVICES
0
343
(343)
-
920
INTERFUND FUEL
32,731
25,552
7,179
78.1%
930
INTERFUND SUPPLIES
40,184
21,725
18,459
54.1%
950
INTERFUND RENTAL
849,246
425,169
424,077
50.1%
980
INTERFUND REPAIRS
91,631
43,543
48,088
47.5%
TOTAL
GENERAL FUND
32,118,393
15,891,908
16,226,485
49.5%
Page 13
Packet Page 15 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY FUND
111 STREET FUND
06/30/07
#
Title
Appropriation
Expenditures
Balance
% Used
110
SALARIES AND WAGES
427,663
216,518
211,145
50.6%
120
OVERTIME
9,789
5,874
3,915
60.0%
230
BENEFITS
163,496
79,129
84,367
48.4%
240
UNIFORMS
7,100
4,808
2,292
67.7%
310
SUPPLIES
155,900
51,679
104,221
33.1%
350
SMALL EQUIPMENT
1,200
0
1,200
0.0%
410
PROFESSIONAL SERVICES
36,000
2,429
33,571
6.7%
420
COMMUNICATIONS
4,000
1,062
2,938
26.5%
430
TRAVEL
3,380
268
3,112
7.9%
450
RENTAL/LEASE
2,500
150
2,350
6.0%
460
INSURANCE
33,536
33,688
(152)
100.5%
470
UTILITIES
254,250
106,780
147,470
42.0%
480
REPAIRS & MAINTENANCE
19,300
2,396
16,904
12.4%
490
MISCELLANEOUS
12,660
2,193
10,467
17.3%
510
INTERGOVTL SERVICES
16,000
4,951
11,049
30.9%
710
BOND PRINCIPAL
29,319
0
29,319
0.0%
830
BOND INTEREST
10,608
5,857
4,751
55.2%
840
DEBT ISSUE COSTS
0
613
(613)
-
890
FISCAL AGENT FEES
0
21
(21)
-
950
INTERFUND RENTAL
153,516
76,758
76,758
50.0%
TOTAL STREET FUND 1,340,217 595,173 745,044 44.4%
112 STREET CONST/IMPRV FD
06/30/07
#
Title
Appropriation
Expenditures
Balance
% Used
410
PROFESSIONAL SERVICES
20,000
0
20,000
0.0%
550
INTERFUND TRANSFER
0
0
0
-
650
CONSTRUCTION PROJECTS
2,181,000
191,447
1,989,553
8.8%
790
LOAN PRINCIPAL
38,143
38,143
(0)
100.0%
830
LOAN INTEREST
3,251
3,906
(655)
120.1%
950
INTERFUND RENTAL
4,305
2,153
2,152
50.0%
TOTAL
STREET CONST/IMPRV FD
2,246,699
235,648
2,011,051
10.5%
113 MULTIMODAL TRANS FD
06/30/07
# Title Appropriation Expenditures Balance % Used
410 PROFESSIONAL SERVICES 625,000 0 625,000 0.0%
TOTAL MULTIMODAL TRANS FD 625,000 0 625,000 0.0%
Page 14
Packet Page 16 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY FUND
116 BUILDING MAINT FUND
06/30/07
#
Title
Appropriation
Expenditures
Balance
% Used
310
SUPPLIES
25,000
32
24,968
0.1%
410
PROFESSIONAL SERVICES
15,000
12,756
2,244
85.0%
480
REPAIRS & MAINTENANCE
100,000
2,742
97,258
2.7%
550
INTERFUND TRANSFER
0
25
(25)
-
650
CONSTRUCTION PROJECTS
1,002,460
115,832
886,628
11.6%
840
DEBT ISSUE COSTS
0
8,118
(8,118)
-
TOTAL BUILDING MAINT FUND 1,142,460 139,506 1,002,954 12.2%
117
MUNI ARTS ACQ FUND
06/30/07
#
Title
Appropriation
Expenditures
Balance
% Used
310
SUPPLIES
3,200
174
3,026
5.4%
350
SMALL EQUIPMENT
600
0
600
0.0%
410
PROFESSIONAL SERVICES
82,200
2,780
79,420
3.4%
440
ADVERTISING
4,000
4,100
(100)
102.5%
450
RENTAL/LEASE
1,000
0
1,000
0.0%
480
REPAIRS & MAINTENANCE
300
0
300
0.0%
490
MISCELLANEOUS
8,950
355
8,595
4.0%
550
INTERFUND TRANSFER
3,000
0
3,000
0.0%
TOTAL MUNI ARTS ACQ FUND 103,250 7,409 95,841 7.2%
120 HOTEL/MOTEL TAX FUND
06/30/07
#
Title
Appropriation
Expenditures
Balance % Used
410
PROFESSIONAL SERVICES
47,190
3,514
43,676 7.4%
440
ADVERTISING
0
3,382
(3,382) -
490
MISCELLANEOUS
0
0
0 -
550
INTERFUND TRANSFER
19,435
7,360
12,075 37.9%
TOTAL
HOTEL/MOTEL TAX FUND
66,625
14,255
52,370
21.4%
121
EMPLOYEE PKG PERMIT FD
06/30/07
#
Title
Appropriation
Expenditures
Balance
% Used
310
SUPPLIES
1,000
0
1,000
0.0%
550
INTERFUND TRANSFER
17,000
8,500
8,500
50.0%
TOTAL
EMPLOYEE PKG PERMIT FD
18,000
8,500
9,500
47.2%
Page 15
Packet Page 17 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY FUND
123 TOURISM PROMOTIONAL
06/30/07
#
Title
Appropriation
Expenditures
Balance
% Used
310
SUPPLIES
300
0
300
0.0%
410
PROFESSIONAL SERVICES
10,500
3,650
6,850
34.8%
440
ADVERTISING
2,500
404
2,096
16.2%
490
MISCELLANEOUS
8,500
2,110
6,390
24.8%
TOTAL
TOURISM PROMOTIONAL
21,800
6,164
15,636
28.3%
125 REAL ESTATE EXCISE TAX 2
06/30/07
#
Title
Appropriation
Expenditures
Balance
% Used
310
SUPPLIES
0
526
(526)
-
410
PROFESSIONAL SERVICES
0
1,960
(1,960)
-
550
INTERFUND TRANSFER
886,200
239,134
647,066
27.0%
650
CONSTRUCTION PROJECTS
3,622,000
298,472
3,323,528
8.2%
TOTAL
REAL ESTATE EXCISE TAX 2
4,508,200
540,092
3,968,108
12.0%
126
PARKS ACQUISITION (REET 1)
06/30/07
#
Title
Appropriation
Expenditures
Balance
% Used
410
PROFESSIONAL SERVICES
0
0
0
-
490
MISCELLANOUS
0
304
(304)
550
INTERFUND TRANSFER
68,911
19,456
49,455
28.2%
610
LAND
210,000
0
210,000
0.0%
710
BOND PRINCIPAL
395,108
0
395,108
0.0%
830
BOND INTEREST
205,442
105,968
99,474
51.6%
840
DEBT ISSUE COSTS
0
3,569
(3,569)
890
FISCAL AGENT FEES
1,200
527
673
43.9%
TOTAL
PARKS ACQUISITION (BEET 1)
880,661
129,823
750,838
14.7%
Page 16
Packet Page 18 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY FUND
127
GIFTS CATALOG
06/30/07
#
Title
Appropriation
Expenditures
Balance
% Used
310
SUPPLIES
9,366
8,287
1,079
88.5%
410
PROFESSIONAL SERVICES
3,000
0
3,000
0.0%
490
MISCELLANEOUS
500
0
500
0.0%
TOTAL
GIFTS CATALOG
12,866
8,287
4,579
64.4%
130
CEMETERY MAINTENANCE
06/30/07
#
Title
Appropriation
Expenditures
Balance
% Used
110
SALARIES AND WAGES
58,111
29,207
28,904
50.3%
120
OVERTIME
2,050
1,295
755
63.2%
230
BENEFITS
24,953
11,703
13,250
46.9%
240
UNIFORMS
1,000
0
1,000
0.0%
310
SUPPLIES
7,000
2,123
4,877
30.3%
340
RESALE ITEMS
20,000
7,520
12,480
37.6%
410
PROFESSIONAL SERVICES
1,000
0
1,000
0.0%
420
COMMUNICATIONS
1,200
548
652
45.7%
430
TRAVEL
1,000
0
1,000
0.0%
440
ADVERTISING
3,000
117
2,883
3.9%
470
UTILITIES
3,700
1,937
1,763
52.4%
480
REPAIRS & MAINTENANCE
500
183
317
36.5%
490
MISCELLANEOUS
1,000
240
761
24.0%
550
INTERFUND TRANSFER
0
0
0
-
640
MACHINERY/EQUIPMENT
16,000
0
16,000
0.0%
650
CONSTRUCTION PROJECTS
0
0
0
-
790
INTERFUND PRINCIPAL
15,000
4,020
10,980
26.8%
820
INTERFUND INTEREST
13,903
0
13,903
0.0%
910
INTERFUND SERVICES
3,000
0
3,000
0.0%
950
INTERFUND RENTAL
8,142
4,071
4,071
50.0%
TOTAL
CEMETERY MAINTENANCE
180,559
62,963
117,596
34.9%
132
PARK CONSTRUCTION FUND
06/30/07
#
Title
Appropriation
Expenditures
Balance
% Used
650
CONSTRUCTION PROJECTS
420,000
235,008
184,992
56.0%
TOTAL
PARK CONSTRUCTION FUND
420,000
235,008
184,992
56.0%
Page 17
Packet Page 19 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY FUND
411
COMBINED UTILITY
06/30/07
#
Title
Appropriation
Expenditures
Balance
% Used
110
SALARIES AND WAGES
2,503,226
1,221,916
1,281,310
48.8%
120
OVERTIME
92,100
40,287
51,813
43.7%
230
BENEFITS
887,599
418,987
468,612
47.2%
240
UNIFORMS
27,350
14,611
12,739
53.4%
310
SUPPLIES
578,930
226,811
352,119
39.2%
320
FUEL CONSUMED
83,200
29,173
54,027
35.1%
340
RESALE ITEMS
1,540,000
464,900
1,075,100
30.2%
350
SMALL EQUIPMENT
27,650
11,973
15,677
43.3%
410
PROFESSIONAL SERVICES
205,440
62,546
142,894
30.4%
420
COMMUNICATIONS
54,956
28,530
26,426
51.9%
430
TRAVEL
14,370
4,192
10,178
29.2%
440
ADVERTISING
2,120
0
2,120
0.0%
450
RENTAL/LEASE
22,320
10,278
12,042
46.0%
460
INSURANCE
312,080
312,817
(737)
100.2%
470
UTILITIES
935,850
248,080
687,770
26.5%
480
REPAIRS & MAINTENANCE
103,192
31,917
71,275
30.9%
490
MISCELLANEOUS
475,660
234,399
241,261
49.3%
510
INTERGOVTL SERVICES
307,050
127,736
179,314
41.6%
540
EXCISE TAXES
579,290
277,907
301,383
48.0%
550
INTERFUND TRANSFER
1,655,000
2,452,914
(797,914)
148.2%
620
BUILDINGS
20,000
0
20,000
0.0%
640
MACHINERY/EQUIPMENT
61,925
7,205
54,720
11.6%
710
GO BOND PRINCIPAL
29,319
0
29,319
0.0%
720
REVENUE BOND PRINCIPAL
1,160,839
0
1,160,839
0.0%
780
INTERGOV'T LOAN PRINCIPAL
85,005
83,833
1,172
98.6%
790
OTHER LOAN PRINCIPAL
13,491
6,745
6,746
50.0%
830
BOND INTEREST
213,925
125,082
88,843
58.5%
840
DEBT ISSUE COSTS
0
32,325
(32,325)
-
890
FISCAL AGENT FEES
0
292
(292)
-
910
INTERFUND SERVICES
1,178,889
555,204
623,685
47.1%
950
INTERFUND RENTAL
460,599
230,300
230,300
50.0%
980
INTERFUND REPAIRS
1,500
0
1,500
0.0%
TOTAL
COMBINED UTILITY
13,632,875
7,260,959
6,371,916
53.3%
Page 18
Packet Page 20 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY FUND
511 EQUIP RENTAL/REPAIR FUND
#
Title
Appropriation
06/30/07
Expenditures
Balance
% Used
110
SALARIES AND WAGES
257,389
124,301
133,088
48.3%
120
OVERTIME
2,000
31
1,969
1.5%
230
BENEFITS
99,669
47,870
51,799
48.0%
240
UNIFORMS
2,000
674
1,326
33.7%
310
SUPPLIES
170,000
71,828
98,172
42.3%
320
FUEL CONSUMED
219,000
146,590
72,410
66.9%
350
SMALL EQUIPMENT
48,000
9,392
38,608
19.6%
410
PROFESSIONAL SERVICES
800
417
383
52.1%
420
COMMUNICATIONS
4,000
1,109
2,891
27.7%
430
TRAVEL
3,540
0
3,540
0.0%
440
ADVERTISING
500
0
500
0.0%
450
RENTAL/LEASE
95,840
24,836
71,004
25.9%
460
INSURANCE
28,491
30,165
(1,674)
105.9%
470
UTILITIES
14,000
7,404
6,596
52.9%
480
REPAIRS & MAINTENANCE
40,000
24,455
15,545
61.1%
490
MISCELLANEOUS
5,000
3,865
1,135
77.3%
510
INTERGOVTL SERVICES
4,000
1,906
2,094
47.7%
640
MACHINERY/EQUIPMENT
1,623,418
484,744
1,138,674
29.9%
810
INTEREST ON CAPITAL LEASES
1,243
0
1,243
0.0%
910
INTERFUND SERVICES
15,000
0
15,000
0.0%
950
INTERFUND RENTAL
6,409
3,204
3,205
50.0%
TOTAL
EQUIP RENTAL/REPAIR FUND
2,640,299
982,791
1,657,508
37.2%
Page 19
Packet Page 21 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY DEPARTMENT
110
CITY COUNCIL
06/30/07
#
Title
Budget Expenditures
Balance
% Used
110
SALARIES AND WAGES
110,170
51,442
58,728
46.7%
120
OVERTIME
5,590
1,962
3,628
35.1%
230
BENEFITS
80,295
36,493
43,802
45.4%
310
SUPPLIES
1,000
532
468
53.2%
350
SMALL EQUIPMENT
0
0
0
-
410
PROFESSIONAL SERVICES
63,000
28,252
34,748
44.8%
430
TRAVEL
4,100
3,877
223
94.6%
480
REPAIRS & MAINTENANCE
1,500
0
1,500
0.0%
490
MISCELLANEOUS
28,950
963
27,987
3.3%
TOTAL
CITY COUNCIL
294,605
123,521
171,084
41.9%
210
OFFICE OF MAYOR
06/30/07
#
Title
Budget
Expenditures
Balance
% Used
110
SALARIES AND WAGES
170,438
81,999
88,439
48.1%
230
BENEFITS
44,470
21,224
23,246
47.7%
310
SUPPLIES
3,000
835
2,166
27.8%
350
SMALL EQUIPMENT
100
122
(22)
122.4%
410
PROFESSIONAL SERVICES
1,000
641
359
64.1%
420
COMMUNICATIONS
1,400
784
616
56.0%
430
TRAVEL
1,500
557
943
37.1%
450
RENTAL/LEASE
1,500
891
609
59.4%
480
REPAIRS & MAINTENANCE
100
86
14
85.7%
490
MISCELLANEOUS
2,500
924
1,576
37.0%
TOTAL
OFFICE OF MAYOR
226,008
108,062
117,946
47.8%
220
HUMAN RESOURCES
06/30/07
#
Title
Budget
Expenditures
Balance
% Used
110
SALARIES AND WAGES
139,571
68,325
71,246
49.0%
230
BENEFITS
43,123
24,149
18,974
56.0%
310
SUPPLIES
2,850
1,559
1,291
54.7%
350
SMALL EQUIPMENT
350
122
228
35.0%
410
PROFESSIONAL SERVICES
24,500
8,531
15,969
34.8%
430
TRAVEL
500
424
76
84.9%
440
ADVERTISING
5,000
4,902
98
98.0%
450
RENTAL/LEASE
1,320
826
495
62.5%
480
REPAIRS & MAINTENANCE
3,971
3,953
18
99.6%
490
MISCELLANEOUS
11,180
6,567
4,613
58.7%
TOTAL
HUMAN RESOURCES
232,365
119,359
113,006
51.4%
Page 20
Packet Page 22 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY DEPARTMENT
230 MUNICIPAL COURT
06/30/07
#
Title
Budget
Expenditures
Balance
% Used
110
SALARIES AND WAGES
423,863
212,359
211,504
50.1%
120
OVERTIME
2,000
365
1,635
18.3%
230
BENEFITS
132,330
68,675
63,655
51.9%
310
SUPPLIES
15,000
5,912
9,088
39.4%
350
SMALL EQUIPMENT
8,878
0
8,878
0.0%
410
PROFESSIONAL SERVICES
55,000
20,081
34,919
36.5%
420
COMMUNICATIONS
0
0
0
-
430
TRAVEL
3,000
1,833
1,167
61.1%
450
RENTAL/LEASE
2,400
800
1,600
33.4%
480
REPAIRS & MAINTENANCE
640
884
(244)
138.2%
490
MISCELLANEOUS
4,900
2,037
2,863
41.6%
510
INTERGOVERNMENTAL SERVICES
15,000
4,715
10,285
31.4%
TOTAL MUNICIPAL COURT 663,011 317,663 345,348 47.9%
240 ECONOMIC DEVELOPMENT
06/30/07
#
Title
Budget
Expenditures
Balance
% Used
110
SALARIES AND WAGES
103,000
0
103,000
0.0%
230
BENEFITS
21,006
0
21,006
0.0%
310
SUPPLIES
2,500
163
2,337
6.5%
350
SMALL EQUIPMENT
800
0
800
0.0%
410
PROFESSIONAL SERVICES
19,000
17,827
1,173
93.8%
420
COMMUNICATIONS
0
2,700
(2,700)
-
430
TRAVEL
4,470
0
4,470
0.0%
440
ADVERTISING
7,700
120
7,580
1.6%
450
RENTAL/LEASE
0
616
(616)
-
490
MISCELLANEOUS
5,000
7,249
(2,249)
145.0%
TOTAL ECONOMIC DEVELOPMENT 163,476 28,675 134,801 17.5%
250 CITY CLERK
06/30/07
#
Title
Budget
Expenditures
Balance
% Used
110
SALARIES AND WAGES
285,901
140,595
145,306
49.2%
120
OVERTIME
410
105
305
25.7%
230
BENEFITS
87,260
41,145
46,115
47.2%
310
SUPPLIES
16,260
7,958
8,302
48.9%
410
PROFESSIONAL SERVICES
17,250
5,605
11,645
32.5%
420
COMMUNICATIONS
59,050
25,058
33,993
42.4%
430
TRAVEL
2,080
682
1,398
32.8%
440
ADVERTISING
20,420
8,942
11,478
43.8%
450
RENTAL/LEASE
23,810
10,799
13,011
45.4%
480
REPAIRS & MAINTENANCE
6,685
4,064
2,621
60.8%
490
MISCELLANEOUS
4,500
1,808
2,692
40.2%
TOTAL
CITY CLERK
523,626
246,761
276,865
47.1%
Page 21
Packet Page 23 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY DEPARTMENT
310 ADMINISTRATIVE SERVICES
06/30/07
#
Title
Budget
Expenditures
Balance
% Used
110
SALARIES AND WAGES
763,395
400,479
362,916
52.5%
120
OVERTIME
6,100
1,654
4,446
27.1%
230
BENEFITS
211,187
98,329
112,858
46.6%
310
SUPPLIES
16,050
8,962
7,088
55.8%
350
SMALL EQUIPMENT
108,000
64,822
43,178
60.0%
410
PROFESSIONAL SERVICES
15,000
13,246
1,754
88.3%
420
COMMUNICATIONS
27,200
11,770
15,430
43.3%
430
TRAVEL
4,450
11
4,439
0.2%
440
ADVERTISING
0
0
0
-
450
RENTAL/LEASE
9,200
4,317
4,883
46.9%
480
REPAIRS & MAINTENANCE
49,878
35,478
14,400
71.1%
490
MISCELLANEOUS
23,000
5,627
17,373
24.5%
TOTAL ADMINISTRATIVE SERVICES 1,233,460 644,695 588,765 52.3%
360
CITY ATTORNEY
06/30/07
#
Title
Budget Expenditures
Balance
% Used
410
PROFESSIONAL SERVICES
445,300 187,033
258,267
42.0%
490
MISCELLANEOUS
3,000 0
3,000
0.0%
TOTAL
CITY ATTORNEY
448,300 187,033
261,267
41.7%
390
NON -DEPARTMENTAL
06/30/07
#
Title
Budget
Expenditures
Balance
% Used
110
SALARIES AND WAGES
120,000
57,624
62,376
48.0%
230
BENEFITS
198,600
54,875
143,725
27.6%
410
PROFESSIONAL SERVICES
182,405
88,421
93,984
48.5%
420
COMMUNICATIONS
45,000
13,673
31,327
30.4%
430
TRAVEL
0
0
0
-
450
RENTAL/LEASE
3,600
2,100
1,500
58.3%
460
INSURANCE
426,000
426,715
(715)
100.2%
480
REPAIRS & MAINTENANCE
0
2,407
(2,407)
-
490
MISCELLANEOUS
142,419
32,804
109,615
23.0%
510
INTERGOVTL SERVICES
220,994
152,304
68,690
68.9%
540
EXCISE TAXES
5,000
1,091
3,909
21.8%
550
INTERFUND TRANSFER
1,451,974
698,487
753,487
48.1%
700
BOND PRINCIPAL
901,548
686,412
215,136
76.1%
800
BOND INTEREST
471,631
247,113
224,518
52.4%
840
DEBT ISSUE COSTS
0
11,420
(11,420)
-
890
FISCAL AGENT FEES
1,500
898
602
59.9%
TOTAL NON -DEPARTMENTAL 4,170,671 2,476,343 1,694,328 59.4%
Page 22
Packet Page 24 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY DEPARTMENT
410
POLICE
06/30/07
#
Title
Budget
Expenditures
Balance
% Used
110
SALARIES AND WAGES
4,755,722
2,277,902
2,477,820
47.9%
120
OVERTIME
220,840
262,217
(41,377)
118.7%
150
HOLIDAY BUYBACK
169,517
0
169,517
0.0%
230
BENEFITS
1,634,250
753,300
880,950
46.1%
240
UNIFORMS
57,790
30,733
27,057
53.2%
310
SUPPLIES
84,425
27,867
56,558
33.0%
320
FUEL CONSUMED
0
115
(115)
-
350
SMALL EQUIPMENT
93,389
123,496
(30,107)
132.2%
410
PROFESSIONAL SERVICES
127,353
28,793
98,560
22.6%
420
COMMUNICATIONS
21,700
9,438
12,262
43.5%
430
TRAVEL
28,520
5,926
22,594
20.8%
440
ADVERTISING
2,500
37
2,463
1.5%
450
RENTAL/LEASE
12,000
7,094
4,906
59.1%
480
REPAIRS & MAINTENANCE
27,094
10,676
16,418
39.4%
490
MISCELLANEOUS
43,299
21,678
21,621
50.1%
510
INTERGOVTL SERVICES
1,295,612
677,157
618,455
52.3%
550
INTERFUND TRANSFER
26,555
13,278
13,278
50.0%
640
MACHINERY & EQUIPMENT
0
23,987
(23,987)
-
910
INTERFUND SERVICES
0
343
(343)
-
920
INTERFUND FUEL
0
1,261
(1,261)
-
950
INTERFUND RENTAL
598,086
299,152
298,934
50.0%
980
INTERFUND REPAIRS
1,000
166
834
16.6%
TOTAL
POLICE
9,199,652
4,574,616
4,625,036
49.7%
Page 23
Packet Page 25 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY DEPARTMENT
510
FIRE
06/30/07
#
Title
Budget
Expenditures
Balance
% Used
110
SALARIES AND WAGES
4,115,001
2,038,028
2,076,973
49.5%
120
OVERTIME
396,438
235,412
161,026
59.4%
150
HOLIDAY BUYBACK
166,318
1,910
164,408
1.1%
230
BENEFITS
1,455,800
660,789
795,011
45.4%
240
UNIFORMS
48,480
21,285
27,195
43.9%
250
PROTECTIVE CLOTHING
17,290
10,710
6,580
61.9%
310
SUPPLIES
102,643
35,156
67,487
34.3%
350
SMALL EQUIPMENT
17,500
11,111
6,389
63.5%
410
PROFESSIONAL SERVICES
80,549
21,851
58,698
27.1%
420
COMMUNICATIONS
36,242
10,902
25,340
30.1%
430
TRAVEL
19,590
4,762
14,828
24.3%
450
RENTAL/LEASE
1,800
1,155
645
64.2%
480
REPAIRS & MAINTENANCE
17,640
10,261
7,379
58.2%
490
MISCELLANEOUS
37,124
17,506
19,618
47.2%
510
INTERGOVTL SERVICES
213,196
166,372
46,824
78.0%
550
INTERFUND TRANSFER
33,000
24,000
9,000
72.7%
640
MACHINERY & EQUIPMENT
29,000
20,859
8,141
71.9%
920
INTERFUND FUEL
32,731
24,291
8,440
74.2%
930
INTERFUND SUPPLIES
40,184
21,725
18,459
54.1%
950
INTERFUND RENTAL
77,013
38,943
38,070
50.6%
980
INTERFUND REPAIRS
90,631
43,377
47,254
47.9%
TOTAL
FIRE
7,028,170
3,420,407
3,607,763
48.7%
610
COMMUNITY SERVICES
06/30/07
#
Title
Budget
Expenditures
Balance
% Used
110
SALARIES AND WAGES
187,120
93,046
94,074
49.7%
120
OVERTIME
1,600
261
1,339
16.3%
230
BENEFITS
43,800
20,945
22,855
47.8%
310
SUPPLIES
3,000
431
2,569
14.4%
350
SMALL EQUIPMENT
500
245
255
48.9%
410
PROFESSIONAL SERVICES
82,000
41,515
40,485
50.6%
420
COMMUNICATIONS
690
0
690
0.0%
430
TRAVEL
2,000
46
1,954
2.3%
440
ADVERTISING
2,060
0
2,060
0.0%
450
RENTAL/LEASE
1,320
826
494
62.5%
480
REPAIRS & MAINTENANCE
500
107
393
21.4%
490
MISCELLANEOUS
2,000
1,519
481
75.9%
950
INTERFUND RENTAL
1,769
885
884
50.0%
TOTAL
COMMUNITY SERVICES
328,359
159,826
168,533
48.7%
Page 24
Packet Page 26 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY DEPARTMENT
620 DEVELOPMENT SERVICES
#
Title
Budget
06/30/07
Expenditures
Balance
% Used
110
SALARIES AND WAGES
1,952,885
927,648
1,025,237
47.5%
120
OVERTIME
28,135
9,190
18,945
32.7%
230
BENEFITS
563,737
246,596
317,141
43.7%
240
UNIFORMS
2,130
36
2,094
1.7%
310
SUPPLIES
30,700
12,978
17,722
42.3%
350
SMALL EQUIPMENT
2,020
1,262
758
62.5%
410
PROFESSIONAL SERVICES
286,422
111,232
175,190
38.8%
420
COMMUNICATIONS
13,900
3,677
10,223
26.5%
430
TRAVEL
6,570
448
6,122
6.8%
440
ADVERTISING
3,910
1,978
1,932
50.6%
450
RENTAL/LEASE
27,590
9,158
18,432
33.2%
480
REPAIRS & MAINTENANCE
15,496
9,525
5,971
61.5%
490
MISCELLANEOUS
52,775
5,875
46,900
11.1%
640
MACHINERY & EQUIPMENT
18,818
22,421
(3,603)
119.1%
950
INTERFUND RENTAL
30,471
15,235
15,236
50.0%
TOTAL
DEVELOPMENT SERVICES
3,035,559
1,377,258
1,658,301
45.4%
640
PARKS & RECREATION
06/30/07
#
Title
Budget
Expenditures
Balance
% Used
110
SALARIES AND WAGES
1,738,352
802,043
936,309
46.1%
120
OVERTIME
4,075
3,702
373
90.9%
230
BENEFITS
457,458
211,024
246,434
46.1%
240
UNIFORMS
6,540
1,619
4,921
24.8%
310
SUPPLIES
120,932
55,999
64,933
46.3%
350
SMALL EQUIPMENT
20,627
16,396
4,231
79.5%
410
PROFESSIONAL SERVICES
229,810
92,683
137,127
40.3%
420
COMMUNICATIONS
20,700
9,105
11,595
44.0%
430
TRAVEL
2,840
716
2,124
25.2%
440
ADVERTISING
3,700
2,249
1,451
60.8%
450
RENTAL/LEASE
50,250
23,020
27,230
45.8%
470
UTILITIES
105,750
39,545
66,205
37.4%
480
REPAIRS & MAINTENANCE
19,976
17,408
2,568
87.1%
490
MISCELLANEOUS
34,650
10,974
23,676
31.7%
910
INTERGOVTL SERVICES
64,250
5,000
59,250
7.8%
950
INTERFUND RENTAL
103,936
51,968
51,968
50.0%
TOTAL
PARKS & RECREATION
2,983,846
1,343,452
1,640,394
45.0%
Page 25
Packet Page 27 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY DEPARTMENT
650
PUBLIC WORKS
06/30/07
#
Title
Budget
Expenditures
Balance
% Used
110
SALARIES AND WAGES
200,052
107,712
92,340
53.8%
120
OVERTIME
200
0
200
0.0%
230
BENEFITS
48,512
30,520
17,992
62.9%
310
SUPPLIES
5,200
2,818
2,382
54.2%
350
SMALL EQUIPMENT
0
544
(544)
-
410
PROFESSIONAL SERVICES
0
38
(38)
-
420
COMMUNICATIONS
480
132
348
27.6%
430
TRAVEL
960
41
919
4.3%
450
RENTAL/LEASE
4,450
1,898
2,552
42.6%
470
UTILITIES
2,500
1,193
1,307
47.7%
480
REPAIRS & MAINTENANCE
2,100
1,502
598
71.5%
490
MISCELLANEOUS
2,200
1,033
1,167
47.0%
950
INTERFUND RENTAL
2,558
1,279
1,279
50.0%
TOTAL
PUBLIC WORKS
269,212
148,710
120,502
55.2%
651
FACILITIES MAINTENANCE
06/30/07
#
Title
Budget
Expenditures
Balance
% Used
110
SALARIES AND WAGES
542,603
270,634
271,969
49.9%
120
OVERTIME
8,500
2,763
5,737
32.5%
230
BENEFITS
203,597
88,612
114,985
43.5%
240
UNIFORMS
6,000
1,114
4,886
18.6%
310
SUPPLIES
99,000
41,715
57,285
42.1%
320
FUEL CONSUMED
1,700
259
1,441
15.3%
350
SMALL EQUIPMENT
4,030
3,953
77
98.1%
410
PROFESSIONAL SERVICES
0
8,687
(8,687)
-
420
COMMUNICATIONS
13,950
5,640
8,310
40.4%
430
TRAVEL
0
175
(175)
-
450
RENTAL/LEASE
0
303
(303)
-
470
UTILITIES
344,500
145,954
198,546
42.4%
480
REPAIRS & MAINTENANCE
50,000
19,421
30,579
38.8%
490
MISCELLANEOUS
2,780
1,394
1,386
50.1%
510
INTERGOVTL SERVICES
3,000
588
2,413
19.6%
630
OTHER IMPROVEMENTS
3,000
0
3,000
0.0%
650
CONSTRUCTION PROJECTS
0
6,618
(6,618)
-
950
INTERFUND RENTAL
35,413
17,707
17,706
50.0%
TOTAL
FACILITIES MAINTENANCE
1,318,073
615,534
702,539
46.7%
Page 26
Packet Page 28 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY DEPARTMENT
652 STORM DRAINAGE UTILITY
#
Title
Budget
06/30/07
Expenditures
Balance
% Used
110
SALARIES AND WAGES
427,045
201,855
225,190
47.3%
120
OVERTIME
5,080
0
5,080
0.0%
230
BENEFITS
156,364
71,378
84,986
45.6%
240
UNIFORMS
6,300
3,821
2,479
60.6%
310
SUPPLIES
49,500
12,443
37,057
25.1%
350
SMALL EQUIPMENT
2,800
3,193
(393)
114.0%
410
PROFESSIONAL SERVICES
17,500
14,707
2,793
84.0%
420
COMMUNICATIONS
3,000
636
2,364
21.2%
430
TRAVEL
3,330
210
3,120
6.3%
450
RENTAL/LEASE
4,000
2,987
1,013
74.7%
460
INSURANCE
33,796
33,688
108
99.7%
470
UTILITIES
4,500
4,534
(34)
100.8%
480
REPAIRS & MAINTENANCE
4,362
6,172
(1,810)
141.5%
490
MISCELLANEOUS
63,540
46,491
17,049
73.2%
510
INTERGOVTL SERVICES
14,070
3,697
10,373
26.3%
540
EXCISE TAXES
104,500
55,182
49,318
52.8%
550
INTERFUND TRANSFER
225,000
1,727,414
(1,502,414)
767.7%
620
BUILDINGS
0
0
0
640
MACHINERY/EQUIPMENT
1,925
0
1,925
0.0%
710
BOND PRINCIPAL
96,250
30,281
65,969
31.5%
830
BOND INTEREST
40,720
36,352
4,368
89.3%
840
DEBT ISSUE COSTS
0
15,014
(15,014)
-
890
FISCAL AGENT FEES
0
61
(61)
-
910
INTERFUND SERVICES
380,475
192,023
188,452
50.5%
950
INTERFUND RENTAL
184,011
92,005
92,006
50.0%
TOTAL
STORM DRAINAGE UTILITY
1,828,068
2,554,143
(726,075)
139.7%
Page 27
Packet Page 29 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY DEPARTMENT
654 WATER UTILITY
#
Title
Budget
06/30/07
Expenditures
Balance
% Used
110
SALARIES AND WAGES
628,573
313,902
314,671
49.9%
120
OVERTIME
24,180
7,315
16,865
30.3%
230
BENEFITS
210,344
103,125
107,219
49.0%
240
UNIFORMS
6,880
2,439
4,441
35.5%
310
SUPPLIES
111,580
37,751
73,829
33.8%
340
RESALE ITEMS
1,540,000
464,900
1,075,100
30.2%
350
SMALL EQUIPMENT
4,000
294
3,706
7.3%
410
PROFESSIONAL SERVICES
81,480
23,763
57,717
29.2%
420
COMMUNICATIONS
39,068
12,459
26,609
31.9%
430
TRAVEL
4,850
145
4,705
3.0%
440
ADVERTISING
560
0
560
0.0%
450
RENTAL/LEASE
11,370
4,168
7,202
36.7%
460
INSURANCE
77,540
77,803
(263)
100.3%
470
UTILITIES
28,000
11,860
16,140
42.4%
480
REPAIRS & MAINTENANCE
21,662
9,992
11,670
46.1%
490
MISCELLANEOUS
196,990
103,114
93,876
52.3%
510
INTERGOVTL SERVICES
41,140
27,088
14,052
65.8%
540
EXCISE TAXES
201,790
93,300
108,490
46.2%
550
INTERFUND TRANSFER
400,000
200,000
200,000
50.0%
620
BUILDINGS
20,000
0
20,000
0.0%
710
BOND PRINCIPAL
166,665
6,629
160,036
4.0%
830
BOND INTEREST
69,891
35,530
34,361
50.8%
840
DEBT ISSUE COSTS
0
8,682
(8,682)
-
890
FISCAL AGENT FEES
0
82
(82)
-
910
INTERFUND SERVICES
355,266
159,443
195,823
44.9%
950
INTERFUND RENTAL
112,508
56,254
56,254
50.0%
980
INTERFUND REPAIRS
0
0
0
-
TOTAL
WATER UTILITY
4,354,337
1,760,039
2,594,298
40.4%
Page 28
Packet Page 30 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY DEPARTMENT
655
SEWER
06/30/07
#
Title
Budget
Expenditures
Balance
% Used
110
SALARIES AND WAGES
362,141
182,146
179,995
50.3%
120
OVERTIME
17,330
5,353
11,977
30.9%
230
BENEFITS
143,745
69,285
74,460
48.2%
240
UNIFORMS
5,170
2,303
2,867
44.5%
310
SUPPLIES
49,970
25,909
24,061
51.8%
340
FUEL CONSUMED
0
334
(334)
-
350
SMALL EQUIPMENT
4,000
294
3,706
7.3%
410
PROFESSIONAL SERVICES
48,960
6,873
42,087
14.0%
420
COMMUNICATIONS
4,888
10,868
(5,980)
222.3%
430
TRAVEL
2,490
2,261
229
90.8%
440
ADVERTISING
560
0
560
0.0%
450
RENTAL/LEASE
1,870
917
953
49.1%
460
INSURANCE
117,533
117,908
(375)
100.3%
470
UTILITIES
461,110
19,136
441,974
4.1%
480
REPAIRS & MAINTENANCE
18,042
8,004
10,038
44.4%
490
MISCELLANEOUS
127,330
44,391
82,939
34.9%
510
INTERGOVTL SERVICES
182,640
63,447
119,193
34.7%
540
EXCISE TAXES
273,000
129,426
143,574
47.4%
550
INTERFUND TRANSFER
1,030,000
525,500
504,500
51.0%
640
MACHINERY/EQUIPMENT
60,000
0
60,000
0.0%
780
BOND PRINCIPAL
111,245
50,667
60,578
45.5%
830
BOND INTEREST
36,113
20,540
15,573
56.9%
840
DEBT ISSUE COSTS
0
8,629
(8,629)
-
910
INTERFUND SERVICES
269,892
117,813
152,079
43.7%
950
INTERFUND RENTAL
155,985
77,993
77,992
50.0%
980
INTERFUND REPAIRS
1,500
0
1,500
0.0%
TOTAL
SEWER
3,485,514
1,489,997
1,995,517
42.7%
Page 29
Packet Page 31 of 54
JUNE 30, 2007 BUDGET REPORT
EXPENDITURE DETAIL BY DEPARTMENT
#
Title
Budget
06/30/07
Expenditures
Balance
% Used
110
SALARIES AND WAGES
1,085,467
524,012
561,455
48.3%
120
OVERTIME
45,510
27,619
17,891
60.7%
230
BENEFITS
377,146
175,199
201,947
46.5%
240
UNIFORMS
9,000
6,048
2,952
67.2%
310
SUPPLIES
367,880
150,707
217,173
41.0%
320
FUEL CONSUMED
83,200
28,839
54,361
34.7%
350
SMALL EQUIPMENT
5,150
8,192
(3,042)
159.1%
410
PROFESSIONAL SERVICES
57,500
17,204
40,296
29.9%
420
COMMUNICATIONS
8,000
4,566
3,434
57.1%
430
TRAVEL
3,700
1,576
2,124
42.6%
440
ADVERTISING
1,000
0
1,000
0.0%
450
RENTAL/LEASE
5,080
2,206
2,874
43.4%
460
INSURANCE
83,211
83,418
(207)
100.2%
470
UTILITIES
442,240
212,550
229,690
48.1%
480
REPAIRS & MAINTENANCE
59,126
7,749
51,377
13.1%
490
MISCELLANEOUS
87,800
40,404
47,396
46.0%
510
INTERGOVTL SERVICES
69,200
33,505
35,695
48.4%
550
INTERFUND TRANSFER
0
0
0
640
MACHINERY/EQUIPMENT
11,700
7,205
4,495
61.6%
650
CONSTRUCTION PROJECTS
0
0
0
-
710
BOND PRINCIPAL
914,494
2,050
912,444
0.2%
830
BOND INTEREST
67,201
33,610
33,591
50.0%
890
FISCAL AGENT FEES
0
149
(149)
-
910
INTERFUND SERVICES
173,256
85,926
87,330
49.6%
950
INTERFUND RENTAL
8,095
4,048
4,047
50.0%
TOTAL
TREATMENT PLANT
3,964,956
1,456,780
2,508,176
36.7%
Page 30
Packet Page 32 of 54
JUNE 30, 2007 BUDGET REPORT
CAPITAL IMPROVEMENT PROJECT STATUS
CAPITAL IMPROVEMENTS PROGRAM - 2007-2008
Fund
REET 2
2007
2007
No.
Eligible
Budget
Actual
Comments
TRANSPORTATION PROJECTS
112
X
100th Ave Right of Way Stabilization
1,000,000
328
Construction contract awarded. Work to
begin in July.
112
220th St Improvements
100,000
88,881
Construction completed in 2006. Closing
out contract. Final payments made in
2007.
112
X
Downtown Parking Improvements
60,000
0
No action yet in 2007.
112
X
92nd Ave/234th St Intersection Improvement
0
83,542
Construction started in 2006, completed in
2007.
112
X
Nonmotorized Trans- Caspers/9th/Puget Drive Walkway
380,000
0
Consultant contract awarded. Design in
progress.
112
X
Nonmotorized Trans- 96th Ave W Ped Im r
0
15,411
Construction completed in 2005. Closing
out contract. Final payments made in
2007.
112
X
Nonmotorized Trans- Interurban Trail
125,000
0
Design and ROW acquisition in progress.
112
X
Nonmotorized Trans- School Zone Improvements -
Citywide
10,000
0
No action yet in 2007.
112
X
Nonmotorized Trans- Walkways & Bikeways Citywide
15,000
0
Some walkway/ADA ramp work included
in 2007 street overlay contract.
Construction contract awarded. Work in
progress.
112
X
2006 Citywide Street Overlay
0
1,330
Construction completed in 2006. Closing
out contract. Final payments in 2007.
112
X
Overlay -Utility Streets
320,000
0
Construction contract awarded. Work in
progress.
112
X
Signals/Citywide
5,000
0
1 No action yet in 2007.
112
X
Stabilization Projects Citywide
50,000
0
Consultant Selected.
112
X
I Street Improvements Citywide
15,000
0
Misc street impr work included in 2007
street overlay contract. Construction
contract awarded. Work in progress.
112
X
Traffic Calming
10,000
0
No action yet in 2007.
112
Transportation Plan
5,000
0
No action yet in 2007.
112
X
Street Lighting on Main between 5th and 6th
75,000
0
Project put on hold by Council due to cost.
112
X
196th ST SW/88th Ave W Intersection Impr
0
4,107
Consultant task order issued. Evaluation
in progress.
2,170,000
193,599
REET 2 - TRANSPORTATION
125
X
Nonmotorized Trans - ADA Curb Ramp Improvements
20,000
0
ADA ramp work included in 2007 street
overlay contract. Construction contract
awarded. Work in progress.
125
X
Nonmotorized Trans - Pedestrian Lighting Citywide
5,000
0
No action yet in 2007.
125
X
Overlays - Citywide
550,000
1,794
Construction contract awarded. Work in
1 progress.
125
X
Transfer to 112 for 100th Ave W Road Stabilization
500,200"
Construction contract awarded. Work to
begin in July. Finance to transfer funds.
125
X
Transfor to 112 for Cas ers/9th/Pu et Drive Walkway
190,000'
Consultant contract awarded. Design in
progress. Finance to transfer funds.
TOTAL REET 2 - TRANSPORTATION
575,000
1,794
Page 31
Packet Page 33 of 54
JUNE 30, 2007 BUDGET REPORT
CAPITAL IMPROVEMENT PROJECT STATUS
CAPITAL IMPROVEMENTS PROGRAM - 2007-2008
Fund
REET 2
Proposed
Actual
No.
Eligible
2007
2007
Comments
BUILDINGS MAINTENANCE
116
ADA Improvements- City Wide
5,000
25
1 % for Arts. Not yet billed for
improvement.
116
Anderson Center Seismic Retrofit FEMA Grant
838,460
81,736
Seismic Project nearly at construction
phase
116
City Hall Entrance Doors
18,000
0
Investigating needs and solutions.
116
Fire Station #20 HVAC
30,000
0
Part of ESCO Phase II
116
Meadowdale Clubhouse Roof
16,000
0
Deferred. Looking at gutter replacement.
116
Park and Facilities Maintenance Bldg Renovation Study
15,000
0
Will begin Fall 2007.
116
Senior Center Remodel Kitchen CDBG Funding)
90,000
0
SCSC working with equipment consultant.
116
Senior Center Vestibule/Front Ent CDBG Funding)
130,000
11,659
Completed engineering investigation
phase.
116
Public Works Fiber Optic Installation
0
32
Supplies charges for installation.
116
City Hall Glass Replacement
0
443
Should be reimbursed by insurance.
116
Bond Discount & Debt Issue Costs
0
8,118
116
Fire Station #17 Kitchen Hood
0
1,683
Project originally scheduled in 2006.
116
Senior Center Elevator Replacement
0
6,885
2006 Project retaina a released.
116
ESCO Phase I Project
0
25,269
Phase I retaina a paid from 2006 project
116
Senior Center Roofing Project
0
1,081
2006 Project retaina a released.
116
Log Cabin Exterior Preservation
0
616
Excess charges not covered by Fund 120
116
Senior Center Fire Alarm
0
1,959
2006 Project retaina a released.
TOTAL BUILDING MAINTENANCE
1,142,460
139,506
Page 32
Packet Page 34 of 54
JUNE 30, 2007 BUDGET REPORT
CAPITAL IMPROVEMENT PROJECT STATUS
CAPITAL IMPROVEMENTS PROGRAM - 2007-2008
Fund
REET 2
2007
2007
No.
Eligible
Budget
Actual
Comments
REET 2- PARKS IMPROVEMENT
125
X
75th/76th Street Walkway
945,000
68,472
Design in progress.
125
X
162nd Street Park
300,000
2,952
1 Design in progress.
125
X
Anderson Center Field / Court/Plaza
5,000
125
X
City Park Improvements
60,000
125
X
Civic Center Complex Improvements
50,000
4,020
drainage improvements
125
X
Fishing Pier/Olympic Beach/Parking Lot
20,000
10,496
final pier survey, interpretive panels
125
X
Maplewood Park Playground
40,000
125
X
Mathay Ballinger Playfield
60,000
125
X
Old Woodway Elementary
1,000,000
47,579
Demolition contract awarded and
demolition in progress. Park design
consultant contract awarded and design
in progress
125
X
Senior Center & 144 RR Waterfront Walkway
140,000
125
X
Underwater Park Improvements
2,000
125
X
Yost Park/Pool Improvement
25,000
8,299
bridge and pool repair
BEAUTIFICATION
125
X
Beautification Citywide
20,000
10,273
design
CITY-WIDE PARK IMPROVEMENTS
125
X
Citywide Park Improvements / misc smallprojects-
145,000
40,338
bench re -coats, park sidewalk repair
125
X
I Misc Paving
10,000
Paving Mathay Ballinger sport court
included in 2007 overlay contract.
Construction contract awarded.
125
X
Sorts Fields Upgrade/Playground Partnership
25,000
SPECIALIZED PARK DEVELOPMENT
125
X
Aquatic Recreation Complex
$10 - $15 Million General Obligation
Bond Issue
TRAIL DEVELOPMENT
125
X
Interurban Trail Development
40,000
2,874
Design and ROW acquisition in
progress.
125
X
Misc. Unpaved Trail / Bike Path/Improvements
10,000
PLANNING
125
X
4th Ave Arts Corridor Design
25,000
Matching rant applied for
125
X
Comp Plan
40,000
13,853
Study underway
125
X
Cultural Arts Center
15,000
125
X
Edmonds Marsh Environmental Plan
30,000
125
X
Yost Pool Feasibility Study
40,000
TOTAL REET 2 - PARKS IMPROVEMENT
3,047,000
209,156
PARKS ACQUISITION
126
Misc. Open sace/Land
200,000
126
1
Tideland Acquisitions
10,000
TOTAL PARKS ACQUISITION FUND
210,000
0
PARKS CONSTRUCTION FUND
132
X
164th Street Walkway
270,000
11,508
Construction contract awarded. Work in
progress
132
X
Dayton Street Plaza
50,000
Park design in progress
132
X
Skateboard Park
100,000
317,222
Construction complete. Closing out
contract.
TOTAL PARKS CONSTRUCTION FUND
420,000
328,730
Page 33
Packet Page 35 of 54
JUNE 30, 2007 BUDGET REPORT
CAPITAL IMPROVEMENT PROJECT STATUS
CAPITAL IMPROVEMENTS PROGRAM - 2007-2008
Fund
REET 2
2007
2007
No.
Eligible
Budget
Actual
Comments
WATER SYSTEM IMPROVEMENTS 412.100
412
2005 Replacement Program
800,000
881,627
Construction in progress.
412
2006 Replacement Program
1,100,000
incl below
Design in progress with 2007 program.
412
2007 Replacement Program
555,000
9,484
Design in progress.
412
220th St Waterline Relocation/Upgrade
0
2,511
Contruction completed in 2006. Closing out contract. Final
payments made in 2007.
412
Chlorine Residual Analyzers
15,000
0
Public Works in-house design in progress.
412
Citywide Improvements
25,000
0
No action yet in 2007.
412
Five Corners Pump Station Improvements
400,500
8,410
Design in progress. 85 % complete.
412
Reservoir Security
90,000
incl above
Design in progress in conjunction with Five Comers project.
Design 85 % complete.
412
Seismic Improvements
150,000
incl above
Design in progress. Work to be in conjunction with Five
Corners Pump Station Improvements.
412
PRV Replacement
100,000
0
To be included in 2006/2007 watermain replacement project
design.
412
Transfer (112)*
115,000*
57,500
SUB -TOTAL
3,235,000
959,532
*Not included in sub -total or total
DRAINAGE SYSTEM PROJECTS 412.200
412
93rd Ave West/ 96th Ave W
760,000
8,434
Completed design for segment on 95th between 228th and
SR104. Construction planned to begin in September.
412
2007 City Wide Drainage Replacement/ Extension
50,000
4,988
Two projects constructed. One project work order recently
submitted to PW. One project being designed. Several in
planning stage.
412
2006 Citywide Storm Improvements
0
50,582
Construction started in 2006, completed in 2007.
412
L. Ballinger Monitoring
10,000
32
Volunteer monitoring.
412
Lake Ballinger Lake Level & Outlet Study
40,000
184
Consultant contract awarded.
412
Meadowdale
70,000
5,958
Lorian Woods improvements design 90 % complete. Working
on easement. Construction planned for late summer/early fall
2007.
412
Meadowdale Beach Rd Drainage Impr
0
4,259
Construction completed in 2006. Closing out contract.
412
Northstream 30" Storm Repair/ Improvements
575,000
23,224
Design in progress.
412
Public Involvement (Student Project)
1,000
0
Earth Day project.
412
Shoreline Regulation Revisions, Monitoring & Education
30,000
0
No action in 2007. Planning on public education brochure
mailout for late summer/early fall.
412
Southwest Edmonds Basin Study, Projects
75,000
8,158
1) Humber Lane overflow project design complete. Work order
submitted to PW. Planned for fall construction. 2) Old
Woodway infiltration system design 90 % complete.
Construction to be done in conjunction with park development.
412
Friar Tuck Lane Drainage Impr
0
2,124
Construction contract awarded. Work to begin in July/August.
This project is part of SW Edmonds Basin study projects.
412
220th Street SW Improvements
0
5,092
Contruction completed in 2006. Closing out contract. Final
payments made in 2007.
412
Edmonds Marsh Channel Improvements
50,000
0
Plan to begin study in fall.
412
Vehicle Wash Station
100,000
0
Design in progress.
412
74th PI W/Mead Bch Road Drainage Impr
0
10,977
Construction contract awarded. Work substantially complete.
412
242nd St SW Storm Impr, Phase II
0
17,811
Construction completed in 2006. Closing out contract. Final
payments in 2007
412
Glen -Daley Alley Drainage Improvements
0
3,513
Construction completed in 2006. Closing out contract. Final
payments in 2007
412
Dayton Street Storm Outfall Repair
0
213
Construction completed in 2005. Closing out contract. Final
payments in 2007
412
Willow Creek Storm Outfall Repair
0
4,396
Construction completed in 2005. Closing out contract. Final
payments in 2007
412
2006 Street Overlay
0
1,450
157th St Storm Impr and Glen -Daley Alley Drainage Impr
pavement. Completed in 2006. Closing out contract.
412
Transfer (112)*
50,000*
25,000
SUB -TOTAL
1,761,000
176, 395
*Not included in sub -total or total
Page 34
Packet Page 36 of 54
.TUNE 30, 2007 BUDGET REPORT
CAPITAL IMPROVEMENT PROJECT STATUS
CAPITAL IMPROVEMENTS PROGRAM - 2007-2008
Fund
REET 2
2007
2007
No.
Eligible
Budget
Actual
Comments
SEWER SYSTEM PROJECTS 412.300
412
Citywide Sewer Improvements
10,000
0
No action yet in 2007.
412
Lift Station #13
500,000
9,870
Design in progress, 90% complete. Working on easement
issue. Construction planned to began fall 2007.
412
Lift Station #2
500,000
incl above
Design in progress with lift sta 13. Working on easement
issue.
412
Lift Station #7 & 8 Integration
1,000,000
62,700
Design in progress (95 % ). Advertise for bids, 3rd qtr 2007.
412
Lift Station #4
90,000
0
Consultant selection planned in fall 2007.
412
Lift Station #9
100,000
0
Consultant selection planned in fall 2007.
412
Telemetry Upgrade all Lift Stations
175,000
62,796
Project is 100 % Complete.
412
West Dayton Street Sewer
300,000
0
Design in progress (95%) with lift sta 7 & 8. Advertise for bids,
3rd qtr 2007.
412
220th St SW Sewer Improvements
0
279
Contruction completed in 2006. Closing out contract. Final
payments made in 2007.
412
Transfer (112)*
25,000*
12,500
Finance to transfer funds.
SUB -TOTAL
2,675, 000
148,145
*Not included in sub -total or total
TOTAL FUND 412
1 7,671,0001
1,284,072
CAPITAL IMPROVEMENTS PROGRAM - 2007-2008
Fund
2007
2007
No.
Budget
Actual
Comments
TREATMENT PLANT PROJECTS
414
General
25,000
5,840
Conduit installation completed,
Meter C
414
Mechanical Equipment Replacement
50,000
0
414
Screenings system evaluation
400,000
332,480
Project is almost complete
414
Concrete repairs
30,000
0
Will be a 3rd quarter expense
414
Odor Control Study
100,000
8,270
Study almost complete
414
Electrical Improvements Project
178,000
20,720
Design is almost complete.
414
Clarifier repair
178,000
0
414
Process control improvement
9,040
The work has been slightly
expanded.
414
Incinerator improvement
49,110
Project completed
TOTAL TREATMENT PLANT PROJECTS
961,000
425,460
Page 35
Packet Page 37 of 54
AM-1124
2007 Second Quarter Budget Amendment
City Council Committee Meetings
Date: 08/14/2007
Submitted By: Debra Sharp, Administrative Services
Department: Administrative Services
Committee: Finance
Information
Subject Title
2007 Second Quarter Budget Amendment
Recommendation from Mayor and Staff
Forward ordinance to full council for approval
Previous Council Action
Narrative
Time: 10 Minutes
Type: Action
LB.
In governmental budgeting, expenditures may take place up to the amount appropriated in the
current budget. Financial activity impacting appropriation levels are brought before the Edmonds
City Council on a quarterly basis in the form of a budget amendment ordinance.
The second quarter 2007 budget amendment contains a total of 13 proposed adjustments, seven of
which have previously been before Council including the 2007 Bond Issue. There are six new
items for Council to consider. The first item is a transfer from the non -departmental retirement
reserve to the appropriate departments for vacation and sick leave payouts due to retirements and
resignations. The next three items are increases in General Fund expenditures for police overtime,
police benefits and ALS supplies. The expenditure increases are offset by grant revenue received
from the State ofWashington. The final two items are contributions to revenue. The first is a
General Fund donation which is for web software for the Discovery Program and the second
donation is recorded in the Parks Capital Fund for the skateboard park.
Overall, General Fund requests total $809,848 of which $581,644 will be funded by donations,
grant revenue, bond proceeds and interfund transfers. The net impact to the General Fund's ending
cash is a decrease of $228,204.
Non -General Fund requests total $3,729,985 all of which will be funded either by private
donations, interfund transfers or bond proceeds. The net impact to Non -General Fund ending cash
is an increase of $518,669.
Fiscal Impact.
Attachments
Link: 2007 2nd Qtr Budget Amendment
Form Routing/Status
Packet Page 38 of 54
Route Seq Inbox Approved By Date
Status
City Clerk Sandy Chase 08/09/2007 10:13 AM APRV
Mayor Gary Haakenson 08/09/2007 10:30 AM APRV
Final Approval Sandy Chase 08/09/2007 11:46 AM APRV
Form Started By: Debra
Sharp
Final Approval Date: 08/09/2007
Started On: 08/09/2007 09:41
AM
Packet Page 39 of 54
ORDINANCE NO.
AN ORDINANCE OF THE CITY OF EDMONDS, WASHINGTON,
AMENDING ORDINANCE NO. 3613 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 2007
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. 3613 adopting the final budget for the
fiscal year 2007 is hereby amended to reflect the changes shown in "Exhibit A" 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
L:\PRODUCTIONDB\CCOLJNCIL\0005-1124 2007 SECOND AMENDING ORDINANCE.DOC
Packet Page 40 of 54
effect five (5) days after passage and publication of an approved summary thereof consisting of
the title.
APPROVED:
MAYOR, GARY HAAKENSON
ATTEST/AUTHENTICATE:
CITY CLERK, SANDRA S. CHASE
APPROVED AS TO FORM:
OFFICE OF THE CITY ATTORNEY:
APPROVED AS TO FORM:
OFFICE OF THE CITY ATTORNEY:
M.
W. SCOTT SNYDER, CITY ATTORNEY
FILED WITH THE CITY CLERK:
PASSED BY THE CITY COUNCIL:
PUBLISHED:
EFFECTIVE DATE:
ORDINANCE NO.
Packet Page 41 of 54
SUMMARY OF ORDINANCE NO.
of the City of Edmonds, Washington
On the day of , 2007, 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
ORDINANCE NO. 3613 AS A RESULT
EXPENDITURES OF VARIOUS FUNDS,
SHALL BECOME EFFECTIVE.
EDMONDS, WASHINGTON, AMENDING
OF UNANTICIPATED TRANSFERS AND
AND FIXING A TIME WHEN THE SAME
The full text of this Ordinance will be mailed upon request.
DATED this day of 92007.
CITY CLERK, SANDRA S. CHASE
3
Packet Page 42 of 54
EXHIBIT"A:" BUDGET SUMMARY BY FUND
FUND
NO.
FUND
DESCRIPTION
2007
BEGINNING
CASH
REVENUE
EXPENDITURES
2007
ENDING
CASH
001
GENERAL FUND
3,551,328
30,466,897
32,928,241
1,089,984
006
EMERGENCY/FINANCIAL RESERVE
1,927,600
0
0
1,927,600
009
LEOFF-MEDICAL INS. RESERVE
338,670
476,095
497,250
317,515
104
DRUG ENFORCEMENT FUND
46,260
61,883
89,213
18,930
III
STREET FUND
101,683
1,273,029
1,343,834
30,878
112
COMBINED STREET CONST/IMPROVE
793,490
2,136,696
2,246,699
683,487
113
MULTIMODAL TRANSPORTATION FD.
0
625,000
625,000
0
116
BUILDING MAINTENANCE
247,138
1,760,725
1,729,510
278,353
117
MUNICIPAL ARTS ACQUIS. FUND
204,625
65,930
103,250
167,305
118
MEMORIAL STREET TREE
15,847
600
0
16,447
120
HOTEL/MOTEL TAX REVENUE FUND
55,268
63,625
66,625
52,268
121
EMPLOYEE PARKING PERMIT FUND
71,574
18,600
18,000
72,174
122
YOUTH SCHOLARSHIP FUND
8,303
2,740
3,200
7,843
123
TOURISM PROMOTIONAL FUND/ARTS
26,941
17,035
21,800
22,176
125
PARK ACQ/IMPROVEMENT
4,996,514
1,517,500
4,508,200
2,005,814
126
SPECIAL CAPITAL FUND
198,648
1,470,000
901,715
766,933
127
GIFTS CATALOG FUND
148,875
16,260
12,866
152,269
129
SPECIAL PROJECTS FUND
11,000
316,000
327,000
0
130
CEMETERY MAINTENANCE/IMPROV
160,240
261,214
180,559
240,895
131
FIRE DONATIONS
13,778
6,838
0
20,616
132
PARKS CONSTRUCTION
0
435,000
420,000
15,000
211
LID FUND CONTROL
1,766
351,000
345,300
7,466
213
LID GUARANTY FUND
41,529
2,000
0
43,529
234
LTGO BOND DEBT SERVICE FUND
0
415,710
415,710
0
411
COMBINED UTILITY OPERATION
4,787,026
13,534,776
14,525,653
3,796,149
412
COMBINED UTILITY CONST/IMPROVE
2,666,800
8,095,805
7,861,000
2,901,605
414
CAPITAL IMPROVEMENTS RESERVE
1,121,321
2,989,675
3,433,915
677,081
511
EQUIPMENT RENTAL FUND
3,739,375
2,209,566
2,718,714
3,230,227
601
PARKS TRUST FUND
124,908
4,000
0
128,908
610
CEMETERY MAINTENANCE TRUST FD
323,949
60,126
0
384,075
617
FIREMEN'S PENSION FUND
283,727
100,368
113,000
271,095
621
SPECIAL LIBRARY
0
0
0
0
623
SISTER CITY COMMISSION
14,937
21,200
20,000
16,137
Totals
26,023,120
68,775,893
75,456,254
19,342,759
Packet Page 43 of 54
EXHIBIT "B": BUDGET AMENDMENTS BY EXPENDITURE
FUND
NO.
FUND
DESCRIPTION
ORD. NO.
3613
11/21/2006
ORD. NO.
3637
4/17/2007
ORD. NO.
ORD. NO.
2007
Amended
Budget
001
GENERAL FUND
32,026,798
91,595
809,848
0
32,928,241
006
EMERGENCY/FINANCIAL RESERVE
0
0
0
0
0
009
LEOFF-MEDICAL INS. RESERVE
497,250
0
0
0
497,250
104
DRUG ENFORCEMENT FUND
89,213
0
0
0
89,213
III
STREET FUND
1,340,217
0
3,617
0
1,343,834
112
COMBINED STREET CONST/IMPROVE
2,215,699
31,000
0
0
2,246,699
113
MULTIMODAL TRANSPORTATION FD.
625,000
0
0
0
625,000
116
BUILDING MAINTENANCE
1,142,460
0
587,050
0
1,729,510
117
MUNICIPAL ARTS ACQUIS. FUND
103,250
0
0
0
103,250
118
MEMORIAL STREET TREE
0
0
0
0
0
120
HOTEL/MOTEL TAX REVENUE FUND
63,625
3,000
0
0
66,625
121
EMPLOYEE PARKING PERMIT FUND
18,000
0
0
0
18,000
122
YOUTH SCHOLARSHIP FUND
3,200
0
0
0
3,200
123
TOURISM PROMOTIONAL FUND/ARTS
21,800
0
0
0
21,800
125
PARK ACQ/IMPROVEMENT
4,508,200
0
0
0
4,508,200
126
SPECIAL CAPITAL FUND
880,661
0
21,054
0
901,715
127
GIFTS CATALOG FUND
4,866
8,000
0
0
12,866
129
SPECIAL PROJECTS FUND
316,000
11,000
0
0
327,000
130
CEMETERY MAINTENANCE/IMPROV
180,559
0
0
0
180,559
131
FIRE DONATIONS
0
0
0
0
0
132
PARKS CONSTRUCTION FUND
420,000
0
0
0
420,000
211
LID FUND CONTROL
345,300
0
0
0
345,300
213
LID GUARANTY FUND
0
0
0
0
0
234
LTGO BOND DEBT SERVICE FUND
415,710
0
0
0
415,710
411
COMBINED UTILITY OPERATION
13,528,375
104,500
892,778
0
14,525,653
412
COMBINED UTILITY CONST/IMPROVE
7,861,000
0
0
0
7,861,000
414
CAPITAL IMPROVEMENTS RESERVE
1,286,844
0
2,147,071
0
3,433,915
511
EQUIPMENT RENTAL FUND
2,610,299
30,000
78,415
0
2,718,714
601
PARKS TRUST FUND
0
0
0
0
0
610
CEMETERY MAINTENANCE TRUST FD
0
0
0
0
0
617
FIREMEN'S PENSION FUND
113,000
0
0
0
113,000
621
SPECIAL LIBRARY
0
0
0
0
0
623
SISTER CITY COMMISSION
20,000
0
0
0
20,000
Totals
70,637,326
279,095
4,539,833
0
75,456,254
Packet Page 44 of 54
EXHIBIT "C": BUDGET AMENDMENT DETAIL
Department
Category
Debit
Credit
Description
Items Previously Before
Council
Police
Foundation Donation
39,202
Funds received from the Police Foundation
Police
Interfund Transfer
39,202
for a new K-9 patrol vehicle
Internal Service Fund
Interfund Transfer
39,202
Internal Service Fund
Equipment
39,202
Purchase of the new K-9 vehicle
Information Services
Equipment
38,000
Increase equipment line - purchase back-up
Ending Fund Balance
Ending Fund Balance
38,000
network servers.
Information Services
Equipment
56,200
Increase equipment line - purchase fiber
optic switching, routing & cabling
Ending Fund Balance
Ending Fund Balance
56,200
equipment
Police/Fire Department
Grant Revenue
9,000
Police/Fire Department
Ending Fund Balance
8,000
Police/Fire Department
Interfund Transfer
1,000
Police/Fire Department
Interfund Transfer
1,000
Additional funds received from Snohomish
Police/Fire Department
Ending Fund Balance
1,000
County for the fire boat
Police
Interfund Transfer
39,213
Police
Small Equipment
39,213
Equipment Rental
Interfund Transfer
39,213
Police computer replacement funds
Equipment Rental
Ending Fund Balance
39,213
transferred from equiment fund to GF
Non -Departmental
Proceeds of other LTD
174,000
Remove ST financing
Non -Departmental
2006 HVAC Interest
25,581
Remove ST financing
Non -Departmental
2007 LTGO Principal
34,716
Remove ST financing
Non -Departmental
2007 LTGO Interest
8,679
Remove ST financing
Non -Departmental
Ending Fund Balance
105,024
Remove ST financing
Non -Departmental
GO Bond Proceeds
640,819
Record Bond Proceeds
Non -Departmental
2006 HVAC Principal
626,108
Record Bond Proceeds
Non -Departmental
Debt Issue Costs
14,711
Record Bond Proceeds
Non -Departmental
2007 LTGO Principal
22,542
Record Debt Service Payments
Non -Departmental
2007 LTGO Interest
24,263
Record Debt Service Payments
Non -Departmental
Ending Fund Balance
46,805
Record Debt Service Payments
Street Fund
2007 LTGO Principal
1,742
Record Debt Service Payments
Street Fund
2007 LTGO Interest
1,875
Record Debt Service Payments
Street Fund
Ending Fund Balance
3,617
Record Debt Service Payments
Facilities Maintenance
2007 LTGO HVAC
587,050
Record Bond Proceeds
Facilities Maintenance
Construction
578,931
Record Bond Proceeds
Facilities Maintenance
Debt Issue Costs
8,119
Record Bond Proceeds
REET 1
2007 LTGO Principal
10,140
Record Debt Service Payments
REET 1
2007 LTGO Interest
10,914
Record Debt Service Payments
REET 1
Ending Fund Balance
21,054
Record Debt Service Payments
Utility Fund
Debt Issue Costs
26,243
Record Bond Proceeds
Utility Fund
Debt Issue Costs
4,233
Record Bond Proceeds
Utility Fund
Debt Issue Costs
4,233
Record Bond Proceeds
Utility Fund
GO Bond Proceeds
799,709
Record Bond Proceeds
Utility Fund
Interfund Transfer
765,000
Record Bond Proceeds
Utility Fund
2007 LTGO Principal
42,718
Record Debt Service Payments
Utility Fund
2007 LTGO Interest
45,979
Record Debt Service Payments
Utility Fund
2007 LTGO Principal
1,170
Record Debt Service Payments
Utility Fund
2007 LTGO Interest
1,259
Record Debt Service Payments
Utility Fund
2007 LTGO Principal
936
Record Debt Service Payments
Utility Fund
2007 LTGO Interest
1,007
Record Debt Service Payments
Utility Fund
Ending Fund Balance
93,069
Record Debt Service Payments
Utility Fund
Interfund Transfer
765,000
Record Proceed Transfer
Utility Fund
Ending Fund Balance
765,000
Record Proceed Transfer
6
Packet Page 45 of 54
Utility Fund
GO Bond Proceeds
2,041,693
Record Bond Proceeds
Utility Fund
Construction
1,322,093
Record Bond Proceeds
Utility Fund
Debt Issue Costs
19,600
Record Bond Proceeds
Utility Fund
Bond Principal
700,000
Record Bond Proceeds
Utility Fund
2007 LTGO Principal
50,752
Record Debt Service Payments
Utility Fund
2007 LTGO Interest
54,626
Record Debt Service Payments
Utility Fund
Ending Fund Balance
105,378
Record Debt Service Payments
New Items for Council to Consider
Information Services
Salaries
19,000
Police
Salaries
8,800
Parks and Recreation
Salaries
15,500
Public Works
Salaries
6,000
Fire
Salaries
20,700
Salary payouts for retirements and
Police
Salaries
19,500
resignations transferred from non -
Police
Salaries
37,000
departmental to the various departments.
Non -Departmental
Benefits
120,000
The excess costs reduce ending fund
Ending Fund Balance
Ending Fund Balance
6,500
balance.
Police
Grant Revenue
7,046
Police
Patrol Overtime
3,059
Police
Patrol Benefits
417
Police
Traffic Overtime
3,137
Increase in overtime and benefits due to
Police
Traffic Benefits
433
WTSC Speeding Emphasis Grant
Police
Grant Revenue
2,600
Police
Patrol Overtime
829
Police
Patrol Benefits
113
Police
Traffic Overtime
1,459
Increase in overtime and benefits due to
Police
Traffic Benefits
199
WTSC Seatbelt Enforcement Grant
Fire
Grant Revenue
1,439
Received grant money from Dept of Health
Fire
Supplies
1,439
to purchase ALS supplies.
Parks and Recreation
Donations
1,325
Hubbard Family Foundation Grant -
Parks and Recreation
Supplies
1,325
software for the Discovery Program
Parks and Recreation
Donations
15,000
Edmonds Police Foundation Donation -
Parks and Recreation
Ending Fund Balance
15,000
Skateboard Park
Packet Page 46 of 54
AM-1122
Constitutionally Protected Events Application Ordinance
City Council Committee Meetings
Date: 08/14/2007
Submitted By: Dan Clements, Administrative Services Time: 5 Minutes
Department: Administrative Services Type: Action
Committee: Finance
Information
Subject Title
Constitutionally Protected Events Ordinance
Recommendation from Mayor and Staff
Approve Ordinance
Previous Council Action
None
Narrative
During the annual Washington Cities' Insurance Agency audit of the City's insurance and risk
management programs, it was noted that Edmonds did not have a formal policy for processing
fourteenth amendment event applications. This ordinance establishes a procedure for these
applications.
Link: Events Procedure
Fiscal Impact
A f to.-h m an+e
Form Routing/Status
Route Seq Inbox Approved By Date Status
1 City Clerk Sandy Chase 08/08/2007 02:56 PM APRV
2 Mayor Gary Haakenson 08/08/2007 04:04 PM APRV
3 Final Approval Sandy Chase 08/08/2007 04:33 PM APRV
Form Started By: Dan Started On: 08/08/2007 02:42
Clements PM
Final Approval Date: 08/08/2007
1.C.
Packet Page 47 of 54
ORDINANCE NO.
AN ORDINANCE OF THE CITY OF EDMONDS,
WASHINGTON, CREATING A NEW CHAPTER 4.98
CONSTITUTIONALLY PROTECTED EVENTS TO
ESTABLISH CRITERIA FOR APPROVING, CONDITIONING,
AND DENYING PERMITS FOR EVENTS THAT ARE
CONSTITUTIONALLY PROTECTED INTENDED
PRIMARILY FOR THE COMMUNICATION OR EXPRESSION
OF IDEAS, PROVIDING FOR SEVERABILITY, AND FIXING
A TIME WHEN THE SAME SHALL BECOME EFFECTIVE.
WHEREAS, certain events that attract a large number of people, whether on
public or private property, impact both vehicular and pedestrian traffic causing congestion on
public streets, rights -of -ways, and other public facilities; and
WHEREAS, certain events that attract a large number of people, whether on
public or private property, impact the need for City -provided emergency services, such as police,
fire or medical aid; and
WHEREAS, sometimes said events are constitutionally protected although certain
regulation and guideline by the City are permitted; and
WHEREAS, the City Council deems it appropriate to establish criteria for
permitting such events, while recognizing our right to organize and participate in constitutionally
protected events, NOW, THEREFORE,
THE CITY COUNCIL OF THE CITY OF EDMONDS, WASHINGTON, DO
ORDAIN AS FOLLOWS:
Section 1. A new Chapter 4.98 ECC Constitutionally Protected Events. is hereby
adopted in Title 4 ECC Licenses. to read as follows:
Chapter 4.98
{BFP665879.DOC;2/00006.900030/} - I -
Packet Page 48 of 54
CONSTITUTIONALLY PROTECTED EVENTS
Sections:
4.98.010
Definitions.
4.98.020
Permit Required.
4.98.030
Grounds For Denial Of Application.
4.98.040
Permit Conditions - Appeal.
4.98.050
Revocation Of Permits.
4.98.060
Violation — Penalty.
4.98.070
Savings Clause.
4.98.010 Definitions.
A. "Constitutionally Protected Events" include any event, such as political or religious
activity, intended primarily for the communication or expression of ideas that is to be
conducted on public property or on a public rights -of -way; and, also, any such event held
on private property which would have a direct significant impact on traffic congestion; or
traffic flow to and from the event over public streets or rights -of -ways; or which would
significantly impact public streets or rights -of -way near the event; or which would
significantly impact the need for City -provided emergency services, such as police, fire
or medical aid.
B. "Use" shall mean to construct, erect, or maintain in, on, over or under any street, right-of-
way, park or other public place, any building, structure, sign, equipment or scaffolding, to
deface any public right-of-way by painting, spraying or writing on the surface thereof, or
to otherwise occupy in such a manner as to obstruct the normal public use of any public
street, right-of-way, park or other public place within the City, including a use related to
special events.
4.98.020 Permit Required.
A. A permit from the City is required for any Constitutionally Protected Events as defined in
this Chapter. Such permit shall be in lieu of any other city permit, including but not
limited to parade, street use and park use permits as they may be required by ordinance.
B. Contents of application: The applicant must file the application in writing on a form
supplied by the City to the license officer, setting forth:
1. Contact information of the applicant, including but not limited to name, telephone
number and address;
2. the date, time, and expected duration of the event;
3. The probable number of participants;
4. The place or route of the event, including a map and written narrative of the
proposed route;
5. A description of all public ways proposed to be blocked;
{BFP665879.DOC;2/00006.900030/1 - 2 -
Packet Page 49 of 54
6. A description of the measures to be taken to protect participants and the general
public from injury, including traffic control and crowd control, emergency
medical services, fire and life safety services and emergency communication
systems;
7. A description of the measures to be taken to insure cleanup of any litter or
damage resulting from the event;
8. The number and location of portable sanitation facilities, if any;
9. A certification that the applicant will be financially responsible for any cost to the
City resulting from breach of any condition of the permit;
10. A certification that the applicant will not sponsor or encourage any commercial
activity unrelated to First Amendment rights during the event;
11. A description of the types and number of vehicles to be used in the special event;
12. Insurance and surety bond information, if any;
13. Any other additional information required to ensure public health, safety and
welfare.
C. A Constitutionally Protected Event permit is not required for the following:
1. Parades, athletic events or other special events that occur
exclusively on City property and are sponsored or conducted in full
or in part by the City.
2. Funeral and wedding processions.
3. Groups required by law to be so assembled.
4. Gatherings of 30 or fewer people in a City park, unless merchandise or services
are offered for sale or trade.
6. Other similar events and activities which do not directly affect or use City
services of property.
D. Any person desiring to obtain a Constitutionally Protected Event permit shall apply for
such a permit by filing an application with the City at least sixty (60) days prior to the
date on which the event is to occur.
E. Waiver of Application Deadline: Upon a showing of good cause or at the discretion of
the City, the City shall consider an application that is filed after the filing deadline if
there is sufficient time to process and investigate the application and obtain police and
other City services for the event. Good cause can be demonstrated by the applicant
showing that the circumstance that gave rise to the permit application did not reasonably
allow the participants to file within the time prescribed.
4.98.030 Grounds For Denial Of Application.
A. The City may deny an application for a Constitutionally Protected Event permit if:
1. The applicant provides information that is false, misleading, or nonexistent in any
material detail; the applicant fails to complete the application or to supply other
required information of documents; or the applicant declares or shows an
{BFP665879.DOC;2/00006.900030/1 - 3 -
Packet Page 50 of 54
unwillingness or inability to comply with the reasonable terms or conditions
contained in the proposed permit;
2. The proposed event would conflict with another proximate event, interfere with
construction or maintenance work in the immediate vicinity, or unreasonably
infringe upon the rights of abutting property; or
3. The proposed event would unreasonably disrupt the orderly or safe circulation of
traffic as would present an unreasonable risk of injury or damage to the public.
4. The proposed event would engage in, advocate, or encourage illegal activities that
threaten and endanger public health, safety and welfare.
B. In the event subsection 2 or 3, above applies, the City shall offer the applicant the
opportunity to submit an alternative date or place for the proposed event before denying
the application.
4.98.040 Permit Conditions - Appeal.
A. The City may condition the issuance of a Constitutionally Protected Event permit by
imposing reasonable requirements concerning the time, place and manner of the event,
and such requirements as are necessary to protect the safety and rights of persons and
property, and the control of traffic. The following conditions apply to all Constitutionally
Protected Event permits:
1. Alteration of the time, place and manner of the event proposed on the event
application.
2. Conditions concerning the area of assembly and disbanding of an event occurring
along a route.
3. Conditions concerning accommodation of pedestrians or vehicular traffic,
including restricting the event to only a portion of the street or rights -of -way.
4. Conditions concerning cleanup and restoration of areas used for the permitted
event upon conclusion.
5. Compliance with any other applicable federal, state or local law or regulation.
B. The applicant shall have the right to appeal the denial of a permit or a permit condition.
A written Notice of Appeal shall be filed within three (3) business days after receipt or
personal delivery of a notice of denial or permit conditions from the City. Receipt of
notice of denial or permit conditions shall be presumed three days after the same is
mailed with USPS postage prepaid and certified. The written Notice of Appeal shall set
forth the specific grounds for the appeal and attach any relevant documents for
consideration. The Hearing Examiner shall hear the appeal on the record provided from
the designated City official and upon public comment given at the scheduled hearing
before the Examiner. The hearing shall be scheduled for the earliest possible hearing
date after receipt of a timely and proper Notice of Appeal. The decision of the Hearing
Examiner shall be final.
4.98.050 Revocation Of Permits.
{BFP665879.DOC;2/00006.900030/} -4-
Packet Page 51 of 54
A. Any permit issued under this ordinance may be summarily revoked by the City at any
time when, by reason of disaster, public calamity, riot or other emergency or exigent
circumstances, the City determines the safety of the public or property requires such
immediate revocation. The City may also summarily revoke any permit issued pursuant
to this ordinance if the City finds that the permit has been issued based upon false
information or when the permittee exceeds the scope of the permit or fails to comply with
any condition of the permit.
B. Notice of such action revoking a permit shall be delivered in writing to the permittee by
personal service or certified mail at the address specified by the permittee in the
application. To the extent that written notice by personal service or certified mail is not
likely to achieve timely actual notice, any other reasonable form of notification intended
to achieve the same shall suffice.
4.98.060 Violation —Penalty.
A. It shall be unlawful for any person to sponsor or conduct an event requiring a
Constitutionally Protected Event permit pursuant to this ordinance unless a valid permit
has been issued and remains in effect for the event. It is unlawful for any person to
participate in such an event with the knowledge that the sponsor of the event has not been
issued a required, valid permit or with knowledge that a once valid permit has expired or
been revoked.
B. The Constitutionally Protected Event permit authorizes the permittee/sponsor to conduct
only such an event as is described in the permit, and in accordance with the terms and
conditions of the permit. It is unlawful for the permittee/sponsor to willfully violate the
terms and conditions of the permit, or for any event participant with knowledge thereof to
willfully violate the terms and conditions of the permit or to continue with the event if the
permit is revoked or expired.
C. Any person or organization violating the provisions of this chapter shall be guilty of a
misdemeanor, and upon conviction thereof, shall be subject to a penalty of a fine of not
more than five hundred dollars or by imprisonment of not more than ninety days, or both
such fine and imprisonment.
4.98.070 Savings Clause.
If any section, sentence, clause, phrase, part or portion of this ordinance is for any reason held to
be invalid or unconstitutional by any court of competent jurisdiction, such decision shall not
affect the validity of the remaining portions of this ordinance.
Section 2. Severability. If any section, sentence, clause or phrase of this
ordinance should be held to be invalid or unconstitutional by a court of competent jurisdiction,
{BFP665879.DOC;2/00006.900030/} - 5 -
Packet Page 52 of 54
such invalidity or unconstitutionality shall not affect the validity or constitutionality of any other
section, sentence, clause or phrase of this ordinance.
Section 3. Effective Date. This ordinance, being an exercise of a power specifi-
cally delegated to the City legislative body, is an administrative and legislative act not subject to
referendum, and shall take effect five (5) days after passage and publication of an approved
summary thereof consisting of the title.
ATTEST/AUTHENTICATED:
CITY CLERK, SANDRA S. CHASE
APPROVED AS TO FORM:
OFFICE OF THE CITY ATTORNEY:
IM
W. Scott Snyder
APPROVED:
MAYOR GARY HAAKENSON
{BFP665879.DOC;2/00006.900030/} - 6 -
Packet Page 53 of 54
SUMMARY OF ORDINANCE NO.
of the City of Edmonds, Washington
On the day of , 2007, 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,
WASHINGTON, CREATING A NEW CHAPTER 4.98
CONSTITUTIONALLY PROTECTED EVENTS TO
ESTABLISH CRITERIA FOR APPROVING, CONDITIONING,
AND DENYING PERMITS FOR EVENTS THAT ARE
CONSTITUTIONALLY PROTECTED INTENDED
PRIMARILY FOR THE COMMUNICATION OR EXPRESSION
OF IDEAS, PROVIDING FOR SEVERABILITY, 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 12007.
CITY CLERK, SANDRA S. CHASE
{BFP665879.DOC;2/00006.900030/}
-7-
Packet Page 54 of 54