The URL can be used to link to this page

Home My WebLink AboutOrdinance 2537 N.C.S. 06/01/20151 2 3 4 5 6 7 8 9 10 11 12 13 11111! EFFECTIVE DATE ORDINANCE NO. 2537 N.C.S. OF ORDINANCE July 1, 2015 Introduced by Seconded by Teresa Barrett Gabe Kearney AN ORDINANCE APPROPRIATING FUNDS FOR THE OPERATION OF THE CITY OF PETALUMA ENTERPRISE FUNDS FROM JULY 1, 2015 THROUGH JUNE 30, 2016 BE IT ORDAINED BY THE COUNCIL OF THE CITY OF PETALUMA AS FOLLOWS: 15 Section 1. There is hereby appropriated for the usual and ordinary expenses of the City 16 of Petaluma for the period of July 1, 2015 through June 30, 2016, the amounts set in the attached 17 Exhibit A, incorporated by herein reference, and distributed to the various funds as set out in said 18 exhibit and shall be expended and used in accordance therewith. 19 20 Section 2. Changes with relation to the above appropriations between each respective 21 department or fund may be made by resolution adopted by the City Council, The City 22 Manager may administratively make changes within the departmental appropriations as 23 approved, so long as the total amounts do not exceed, as a result of the change, the amounts 24 set forth in the approved appropriation. 25 26 Section 3. The City Council hereby finds and determines the amount of appropriations 27 provided hereby does not exceed the estimated revenue, other sources and available fund 28 balances in the amounts set in Exhibit A, which will be on file with the City Clerk for the fiscal year 29 ending June 30, 2016. 30 31 Section 4. All ordinance or parts of ordinances in conflict herewith are hereby repealed. 32 33 Section 5. The City Clerk is hereby directed to post /publish this ordinance or a synopsis of 34 this ordinance for the period and in the manner required by the City Charter, 35 Ordinance No. 2537 N.C.S. Page 1 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 INTRODUCED and ordered posted /published this 18th day of May, 2015 ADOPTED this ls' day of June, 2015 by the following vote: Ayes: Albertson, Barrett, Mayor Glass, Kearney, King, Vice Mayor Miller Noes: Healy Abstain: None Absent: None David Glass, Mayor ATTEST: APPROVED AS TO FOR h OLL-k- 2L Claire Cooper, City Clerk Eric W. Danly, City Aft Ordinance No. 2537 N.C.S. Page 2 Exhibit A CITY OF PETALUMA, CA PRELIMINARY FY 2015 -16 BUDGET APPROPRIATIONS BY DEPARTMENT AND FUND SPECIAL REVENUE FUNDS Community Development Block Grant Budgeted Appropriations Budgeted Transfers Out Total Budget GENERALFUND 316,967 - 316,967 General Fund Cost Center 1,088 1,367,053 1,368,141 City Council 120,305 - 120,305 City Attorney 879,885 - 879,885 City Clerk 264,256 - 264,256 City Manager 800,462 - 800,462 Economic Development 299,678 - 299,678 Finance 1,936,669 - 1,936,669 Human Resources 488,692 - 488,692 Non Departmental 1,161,449 - 1,161,449 Community Development 554,149 - 554,149 Fire 12,240,359 - 12,240,359 Recreation 1,644,283 - 1,644,283 Police 16,023,530 - 16,023,530 Public Works 3,678,109 - 3,678,109 TOTAL GENERAL FUND 40,092,914 1,367,053 41,459,967 SPECIAL REVENUE FUNDS Community Development Block Grant 324,458 28,130 352,588 Housing Successor Agency 316,967 - 316,967 Mobile Home Rent Program 3,000 - 3,000 Aquatic Facility Impact Fees 7 - 7 Commercial Linkage Fees 340,000 50,000 390,000 Community Facilities Impact Fees 29 - 29 Community Facilities Impact Fees - 08 12 - 12 Fire Suppression Impact Fees 8 120,000 120,008 Housing In -Lieu Fees 142,511 50,000 192,511 Library Facility Impact Fees 20 - 20 Parkland Acquistion Impact Fees -08 753 - 753 Parkland Development Impact Fees -08 5,286 574,452 579,738 Open Space Acquisition Impact Fees - 08 390 - 390 Quimby Act Dedication and In- Lieu -08 954 - 954 Law Enforcement Facility Impact Fees 30 - 30 Public Facilities Impact Fees 12 - 12 Public Facilities Impact Fees -08 11 - 11 City Facilities Development Impact Fee 5,505 - 5,505 S -tjrm Drainage Impact Fees 1,121 744,000 745,121 Storm Drainage Impact Fees - 08 416 - 416 Traffic Mitigation Impact Fees 96 1,105,567 1,105,663 Traffic Mitigation Impact Fees -08 55,943 1,793,433 1,849,376 Public Art Fees 143,537 - 143,537 Ordinance No. 2537 N.C.S. Page 3 ENTERPRISE FUNDS Airport Operations CITY OF PETALUMA, CA - 1,835,382 PRELIMINARY FY 2015 -16 BUDGET 1,354,515 APPROPRIATIONS BY DEPARTMENT AND FUND 1,354,515 Marina Budgeted Budgeted Total Public Transportation Appropriations Transfers Out Budget 3% Admin Impact Fees 22,876 - 22,876 Police Grants 567,000 - 567,000 Parks and Rec Grants - 336,000 336,000 Public Works Grants - 3,627,000 3,627,000 Gas Tax 34,569 1,873,262 1,907,831 Landscape Assessment Districts 316,459 - 316,459 Abandoned Vehicle Abatement 81,422 - 81,422 Asset Seizures 101,857 30,000 131,857 Street Maintenance Gas Tax 3,029,556 567,000 3,596,556 Transient Occupancy Tax 402,117 1,455,512 1;857,629 Haz Mat Fines 10,070 - 10,070 SLESF - 100,000 100,000 Donations 57,384 188,000 245,384 Prince Park Trust - 56,500 56,500 TOTAL SPECIAL REVENUE FUNDS 5,964,376 12,698,856 18,663,232 ENTERPRISE FUNDS Airport Operations 1,835,382 - 1,835,382 Community Development 1,354,515 - 1,354,515 Marina 313,589 - 313,589 Public Transportation 6,698,197 250,000 6,948,197 Y):iste Water Utility 20,412,543 8,639,000 29,051,543 Waste Water Rate Stabilization - - - Water Utility 14,218,533 6,776,000 20,994,533 Storm Utility 548,181 - 548,181 TOTAL ENTERPRISE FUNDS 45,380,940 15,665,000 61,045,940 INTERNAL SERVICE FUNDS Employee Benefits 1,076,625 - 1,076,625 General Services 224,023 - 224,023 Information Technology 1,802,161 - 1,802,161 Risk Management (Liability) 1,677,178 - 1,677,178 Vehicle and Equipment Replacement - - - Workers' Compensation 1,464,394 - 1,464,394 TOTAL INTERNAL SERVICE FUNDS 6,244,381 - 6,244,381 Ordinance No, 2537 N.C.S. Page 4 CITY OF PETALUMA, CA PRELIMINARY FY 2015 -16 BUDGET APPROPRIATIONS BY DEPARTMENT AND FUND GRAND TOTAL $ 131,873,779 $ 29,730,909 $ 161,604.688 a Ordinance No. 2537 N.C.S. Page 5 Budgeted Budgeted Appropriations Transfers Out Total Budget CAPITAL PROJECT FUNDS General Gov CIP 100,000 - 100,000 Fire CIP 120,000 - 120,000 Parks and Recreation CIP 968,000 - 968,000 Public Works /Surface Water CIP 11,237,000 - 11,237,000 Transit CIP 317,000 - 317,000 Waste Water /Recycled Water CIP 8,702,000 - 8,702,000 Water CIP 7,216,000 - 7,216,000 TOTAL CAPITAL PROJECT FUNDS 28,660,000 - 28,660,000 Successor Agency Debt 4,940,891 - 4,940,891 Successor Agency CIP - - - Successor Agency Admin 590,277 - 590,277 TOTAL SUCCESSOR AGENCY FUNDS 5,531,168 - 5,531,168 GRAND TOTAL $ 131,873,779 $ 29,730,909 $ 161,604.688 a Ordinance No. 2537 N.C.S. Page 5