HomeMy WebLinkAboutResolution No. 5393Resolution Number 5393
A RESOLUTION ADOPTING A SUPPLEMENTAL BUDGET;
MAKING APPROPRIATIONS FOR THE CITY OF EUGENE
FOR THE BIENNIUM BEGINNING JULY l, 2023,
AND ENDING JUNE 30, 2025.
The City Council of the City of Eugene finds that Adopting the Supplemental Budget and Making
Appropriations is necessary under ORS 294.471.
NOW THEREFORE,
BE IT RESOLVED BY THE CITY COUNCIL OF THE CITY OF EUGENE , A Municipal Corporation
of the State of Oregon, as follows:
Section 1.
That the Supplemental Budget for the City of Eugene, Oregon, for the biennial budget
beginning July 1, 2023 , and ending June 30, 2025, as set forth in attached Exhibit A is
hereby adopted .
Section 2.
The supp lemental amounts for the biennium beginning July 1, 2023, and ending June
30 , 2025, and for the purposes shown in attached Exhib it A are hereby appropriated.
Section 3.
That this Supplemental Budget is prepared in accordance with ORS 294.471(1), which
authorizes the formu lation of a supp lemental budget resulting from "An occurrence or
condition that is not ascertained when preparing the original budget or a previous
supplemental budget for the current year or current budget period and that requires a
change in financial planning." This Supplemental Budget was published in accordance
with ORS 294.471(3).
Section 4.
This resolution complies with ORS 294.471(4), and does not authorize an increase in
the levy of property taxes above the amount in the Adopted Budget publication .
The foregoing resolution adopted this 1 th day of December, 2023.
Department Operating
Central Services
EXHIBIT A
GENERAL FUND
Fire and Emergency Medical Services
Library, Recreation and Cultural Services
Planning and Development
Police
Public Works
Total Department Operating
Non-Departmental
lnterfund Transfers
* Reserves
Total Non-Departmental
TOTAL GENERAL FUND
Non-Departmental
SPECIAL ASSESSMENT MANAGEMENT FUND
* Balance Available
Total Non-Departmental
TOTALSPEC~LASSESSMENTMANAGEMENTFUND
LIBRARY LOCAL OPTION LEVY FUND
Department Operating
Library, Recreation and Cultural Services
Total Department Operating
Non-Departmental
* Reserves
* Balance Available
Total Non-Departmental
TOTAL LIBRARY LOCAL OPTION LEVY FUND
Amounts
in dollars
3,055,402
4,030,758
1,977,772
15,202,649
3,781,710
706,700
28,754,991
3,000,000
(1,695,686)
1,304,314
30,059,305
31,887
31,887
31,887
(100,000)
(100,000)
100,000
255,387
355,387
255,387
PARKS AND REC LOCAL OPTION LEVY
Department Operating
Police
Total Department Operating
Non-Departmental
* Balance Available
Total Non-Departmental
TOTAL PARKS AND REC LOCAL OPTION LEVY
PUBLIC SAFETY COMMUNICATIONS FUND
Department Operating
Police
Total Department Operating
Non-Departmental
* Reserves
* Balance Available
Special Payments
Total Non-Departmental
TOTAL PUBLIC SAFETY COMMUNICATIONS FUND
Department Operating
Public Works
Total Department Operating
Non-Departmental
* Balance Available
Total Non-Departmental
TOTAL ROAD FUND
ROAD FUND
TELECOM REGISTRATION/LICENSING FUND
Department Operating
Central Services
Total Department Operating
Non-Departmental
* Balance Available
Total Non-Departmental
TOTAL TELECOM REGISTRATION/LICENSING FUND
(576)
(576)
149,235
149,235
148,659
(958,918)
(958,918)
(152,000)
(90,869)
1,472,601
1,229,732
270,814
1,129,103
1,129,103
1,004,037
1,004,037
2,133,140
1,287,381
1,287,381
841,529
841,529
2,128,910
Department Operating
Central Services
COMMUNITY SAFETY FUND
Fire and Emergency Medical Services
Planning and Development
Police
Total Department Operating
Non-Departmental
* Balance Available
Total Non-Departmental
TOTAL COMMUNITY SAFETY FUND
HOUSING PROGRAMS AND CONSTRUCTION FUND
Department Operating
Planning and Development
Total Department Operating
Non-Departmental
* Balance Available
Special Payments
Total Non-Departmental
TOTAL HOUSING PROGRAMS AND CONTSTRUCTION FUND
SOLID WASTE/RECYCLING FUND
Department Operating
Planning and Development
Total Department Operating
Non-Departmental
* Balance Available
Total Non-Departmental
TOTAL SOLID WASTE/RECYCLING FUND
COMMUNITY DEVELOPMENT FUND
Department Operating
Planning and Development
Total Department Operating
Non-Departmental
* Balance Available
Special Payments
Total Non-Departmental
(386,469)
(42,141)
90,397
(1,177,717)
(1,515,930)
1,674,994
1,674,994
159,064
72,474
72,474
145,432
2,366,976
2,512,408
2,584,882
(44,101)
(44,101)
222,998
222,998
178,897
(690,607)
(690,607)
147,150
(89,674)
57,476
TOTAL COMMUNITY DEVELOPMENT FUND
LIBRARY, PARKS AND RECREATION SPECIAL REVENUE FUND
Capital Projects
Capital Projects
Total Capital Projects
Non-Departmental
* Reserves
* Balance Available
Total Non-Departmental
TOTAL LIBRARY, PARKS AND REC. SPECIAL REVENUE FUND
GENERAL OBLIGATION DEBT SERVICE FUND
Non-Departmental
Debt Service
Total Non-Departmental
TOTAL GENERAL OBLIGATION DEBT SERVICE FUND
MISCELLANEOUS DEBT SERVICE FUND
Non-Departmental
* Balance Available
Total Non-Departmental
TOTAL MISCELLANEOUS DEBT SERVICE FUND
SPECIAL ASSESSMENT BOND DEBT SERVICE FUND
Non-Departmental
Debt Service
* Reserves
Total Non-Departmental
TOTAL SPECIAL ASSESSMENT BOND DEBT SERVICE FUND
(633,131)
276,541
276,541
141,989
(531,487)
(389,498)
(112,957)
156,254
156,254
156,254
852
852
852
(1,018)
8,257
7,239
7,239
Capital Projects
Capital Projects
Total Capital Projects
Non-Departmental
GENERAL CAPITAL PROJECTS FUND
* Balance Available
Total Non-Departmental
TOTAL GENERAL CAPITAL PROJECTS FUND
SYSTEMS DEVELOPMENT CAPITAL PROJECTS FUND
Department Operating
Planning and Development
Public Works
Total Department Operating
Capital Projects
Capital Projects
Total Capital Projects
Non-Departmental
* Balance Available
Total Non-Departmental
TOTAL SYSTEMS DEVELOPMENT CAP. PROJECTS FUND
TRANSPORTATION CAPITAL PROJECTS FUND
Capital Projects
Capital Projects
Total Capital Projects
Non-Departmental
* Balance Available
Total Non-Departmental
TOTAL TRANSPORTATION CAPITAL PROJECTS FUND
SPECIAL ASSESSMENTS CAPITAL PROJECTS FUND
Non-Departmental
* Balance Available
Total Non-Departmental
TOTAL SPECIAL ASSESSMENTS CAP. PROJECTS FUND
(8,105,664)
(8,105,664)
(7,294,165)
(7,294,165)
(15,399,829)
(41)
(6,181)
(6,222)
1,663,612
1,663,612
(4,033,405)
(4,033,405)
(2,376,015)
(301,554)
(301,554)
(1,632,336)
(1,632,336)
(1,933,890)
3,314
3,314
3,314
MUNICIPAL AIRPORT FUND
Department Operating
Fire and Emergency Medical Services
Police
Public Works
Total Department Operating
Capital Projects
Capital Projects
Total Capital Projects
Non-Departmental
* Reserves
* Balance Available
Total Non-Departmental
TOTAL MUNICIPAL AIRPORT FUND
PARKING SERVICES FUND
Department Operating
Planning and Development
Total Department Operating
Capital Projects
Capital Projects
Total Capital Projects
Non-Departmental
lnterfund Transfers
* Reserves
* Balance Available
Total Non-Departmental
TOTAL PARKING SERVICES FUND
Department Operating
Public Works
Total Department Operating
Capital Projects
Capital Projects
Total Capital Projects
Non-Departmental
* Balance Available
Special Payments
Total Non-Departmental
WASTEWATER UTILITY FUND
1,351,610
(1,152)
1,728,000
3,078,458
5,900,673
5,900,673
(5,929,866)
(12,133,628)
(18,063,494)
(9,084,363)
237,217
237,217
375,126
375,126
(300,000)
(400,000)
236,498
(463,502)
148,841
459,849
459,849
(710,664)
(710,664)
839,930
1,071,600
1,911,530
TOTAL WASTEWATER UTILITY FUND
Department Operating
Public Works
Total Department Operating
Capital Projects
Capital Projects
Total Capital Projects
Non-Departmental
* Balance Available
Total Non-Departmental
STORMWATER UTILITY FUND
TOTAL STORMWATER UTILITY FUND
AMBULANCE TRANSPORT FUND
Department Operating
Fire and Emergency Medical Services
Total Department Operating
Non-Departmental
* Balance Available
Total Non-Departmental
TOTAL AMBULANCE TRANSPORT FUND
Department Operating
Public Works
Total Department Operating
Non-Departmental
* Reserves
* Balance Available
Total Non-Departmental
TOTAL FLEET SERVICES FUND
FLEET SERVICES FUND
1,660,715
264,820
264,820
(377,415)
(377,415)
(280,027)
(280,027)
(392,622)
(1,904)
(1,904)
(424,377)
(424,377)
(426,281)
(712,663)
(712,663)
84,090
(216,277)
(132,187)
(844,850)
INFORMATION SYSTEMS AND SERVICES FUND
Department Operating
Central Services
Total Department Operating
Non-Departmental
* Reserves
* Balance Available
Total Non-Departmental
TOTAL INFORMATION SYSTEMS AND SERVICES FUND
FACILITIES SERVICES FUND
Department Operating
Planning and Development
Total Department Operating
Non-Departmental
* Balance Available
Total Non-Departmental
TOTAL FACILITIES SERVICES FUND
Non-Departmental
* Reserves
* Balance Available
Total Non-Departmental
RISK AND BENEFITS FUND
TOTAL RISK AND BENEFITS FUND
Department Operating
Public Works
Total Department Operating
Non-Departmental
* Balance Available
Total Non-Departmental
PROFESSIONAL SERVICES FUND
TOTAL PROFESSIONAL SERVICES FUND
TOTAL REQUIREMENTS -ALL FUNDS
51,525
51,525
60,480
(349,211)
(288,731)
(237,206)
(37,139)
(37,139)
(137,136)
(137,136)
(174,275)
593,210
748,561
1,341,771
1,341,771
(44,671)
(44,671)
688,188
688,188
643,517
10,298,029
* Reserves and Balance Available are not appropriated for spending and are shown for informational
purposes only.