Loading...
HomeMy WebLinkAbout2010-09-21 Public hearingw~ NOTICE OF PUBLIC HEARING AMENDMENT OF CURRENT CITY BUDGET Form 653.C1 The City Council of Iowa City in JOHNSON County, Iowa will meet at 410 E. Washington St., City Hall at 7:00 P. M. on September 2l, 2010 (hour) (Date) ,for the purpose of amending the current budget of the city for the fiscal year ending June 30, 2011 (year) by changing estimates of revenue and expenditure appropriations in the following programs for the reasons given. Additional detail is available at the city clerk's office showing revenues and expenditures by fund type and by activity. Total Budget as certified or last amended Current Amendment Total Budget after Current Amendment Revenues & Other Financing Sources Taxes Levied on Property 1 47,788,54; 0 47,788,547 Less: Uncollectted Property Taxes-Levy Year 2 0 0 0 Net Current Property Taxes 3 47,788,547 0 47,788,547 Delinquent Property Taxes 4 0 0 0 TIF Revenues 5 840,114 0 840,114 Other City Taxes 6 10,264,413 0 10,264,413 Licenses & Permits 7 1,335,333 0 1,335,333 Use of Money and Property 8 2,186,957 0 2,186,957 Intergovernmental 9 37,636,313 76,305,273 113,941,586 Charges for Services 10 39,621,066 0 39,621,066 Special Assessments 11 0 0 0 Miscellaneous 12 3,784,929 1,018,652 4,803,581 Other Financing Sources 13 61,946,877 57,078,883 119,025,760 o a evenues an er ources Expenditures & Other Financino Uses Public Safety 15 20 148,793 261,585 20,410,378 Public Works 16 13,578,768 106,845 13,685,613 Health and Social Services 17 0 0 0 Culture and Recreation 18 11,981,201 213,683 12,194,884 Community and Economic Development 19 4,795,653 30,736,570 35,532,223 General Government 20 8,350,547 8,778 8,359,325 Debt Service 21 14,045,403 0 14,045,403 Capital Projects 22 17,291,840 51,735,658 69,027,498 o a overnmen c ivi ies xpen itures Business Type /Enterprises 24 73,908,734 54,495,050 128,403,784 o a ov c rvi ies usiness xpen itures 164,100,939 137,558,169 301,659,108 Transfers Out 26 50,975,877 44,105,838 95,081,715 Total Expenditures/Transfers Out 27 215,076,816 181,664,007 396,740,823 Excess Revenues & OtherSources Over (Under) Expenditures/Transfers Out for Fiscal Year 28 -9,672,261 -47,261,199 -56,933,466 Continuing Appropriation 29 0 N/A 0 Beginning Fund Balance July 1 30 157,987,267 157,987,267 315,974,535 Ending Fund Balance June 30 31 148,315,000 110,726,068 259,041,069 Explanation of increases or decreases in revenue estimates, appropriations, or available cash Amend for flood recovery and mitigation grant actively, UniverCi[y program, 2010 General Obligation bond sale and proceeds, 2001 & 2002 Sewer Revenue Bond Refunding & debt service revisions, UI 28E agreement for library services, Southeast Side Police Substation capital improvements and operating costs, and elimination of Deer Control budget (FY11 only). Amend for capital projects, purchase orders and operating costs authorized in FY2010, scheduled for completion in FY2011. There will be no increase in tax levies to be paid in the current fiscal year named above. Any increase in expenditures set out above will be met from the increased non-property tax revenues and cash balances not budgeted or considered in this current budget. This will provide for a balanced budget. Marian K. Karr City Clerk r ,~~!..:.®~,,~ CITY OF IC3WA CITY DATE: September 14, 2010 TO: Dale Helling, Interim City Manager City Council FROM: Leigh Lewis, Management Analyst /Finance RE: FY2011 Budget Amendment Included on the agenda this week is a resolution for amending the FY2011 budget. This amendment includes sizable adjustments which carry forward remaining FY2010 budget authority for flood recovery and mitigation programs, the five-year Capital Improvement Program (CIP) and authorization for issuance of the Series 2010 General Obligation Bonds. This amendment reduces the projected fund balances for June 30, 2011, by $47.3 million (line 28, column B), due to utilization of cash on hand to finance capital projects and a July 1, 2010, sewer revenue bond refunding. Sources include $15.7 million from the Enterprise Funds, $7.6 million from FY2010 Local Option Sales Tax revenue and $23.4 million in bond proceeds. Amendments to Revenue and Other Financing Sources (line 14, column B) net to $134.4 million for all funds. Of this amount, $126.0 million was budgeted in FY2010 and is now anticipated in FY2011. New (supplemental) amendments involve the UniverCity Program ($8.7 million from grants, short-term loans and sale of property) and reduced funding requirements for sewer debt service (savings of $400,000). Expenditures and Transfers Out (line 27, column B) are proposed to increase by $181.6 million, with $155.6 million in budget authority carried forward from FY2010. New appropriations include $8.8 million for UniverCity Program land acquisition and loan repayment, and $17.0 million in sewer bond refundings. Page 2 of this memo is a copy of the City Budget Amendment and Certification Resolution. Page 3 provides additional information on specific amendments. Pages 4-6 are required by the state and provide greater detail on individual categories as presented in the resolution. Additional information on individual amendments is available upon request. If you have any questions, please contact Finance Director Kevin O'Malley at 356-5053 or me at 356-5052. Page 1 of 6 SUMAMBYJE.REP Printed: 09.13.10 11:51:39 Page: 1 Iowa City General Ledger System Amendments by Type and Journal Entry Number For The Period 07.01.10 to 09.02.10 Total Jrnl # Notes Date Total Revenues Expenditures Amendment Type: C Carry Forward 008619 Amend for Flood Recovery and Mitigation Grant proceeds 08.01.10 24,499,752.00 23,145,911.00 and program expenditures. 008632 Carryover budget appropriations for purchase orders 07.01.10 318,474.00 open at June 30, 2010. 008633 Carryover budget appropriations for 2010 GO Bond 07.01.10 7,500,000.00 100,000.00 issuance and proceeds. Mult. Carryover budget appropriations for operating costs 08.20.10 5,480,129.00 1,167,750.00 scheduled for completion in FY2011. Mult. Carryover FY2010 CIP budget authority. 08.24.10 88,475,776.00 130,885,202.00 TOTAL for Type: C Carry Forward Amendment Type: S Supplemental 008618 Amend for the UniverCity Program receipts and expenditures, net of FY2010 activity. Funding includes bank loan proceeds, IJOBS grant funding, UI downpayment assistance and final sale proceeds. Note: In-house staff time represents City's contribution. 008620 Amend for Library/University 28E Agreement providing for sections of the Children's Literature collection from the Department of Education to be housed at the ICPL. ______________ ______________ 125,955,657.00 155,617,337.00 07 .01 .10 8,725,130.00 8,840,942. 00 08 .05 .10 35,000.00 31,078. 00 008621 Amend for SE Side Police Substation capital 08.09.10 86,535.00 140,301. 00 improvements & operating costs. 008638 Eliminate budget authority, based on Council decision 08.10.10 -55,000. 00 to forego hiring of deer control specialist for FY2011. 008651 Amend for training, uniform and equipment expenses 08.12.10 66,162. 00 associated with six (6) new officers. Costs were presented at time of budget proposal but not entered in financial system. 008672 ITS cha rgebacks for new computer for Senior Center. 08.16.10 917. 00 008739 Amend for refunding of Sewer Revenue Bonds, Series 09.02.10 -399,514.00 17,022,270. 00 2001 and 2002. Proceeds from the 2010 Refunding issue were received in FY2010. TOTAL for Type: 5 Supplemental ______________ 8,447,151.00 ---- - -- ____________ 26,046,670. ----------- __ 00 -- GRAND TOTAL ---- - --- 134,402,808.00 - 181,664,007. 00 Page 3 of 6 r N J_ Q W N W = ~ W Z L NN ~ I.I. ~ N W LL ~ `W` r U W ~ Q ~ W ~ 0 ~' W WN 1.1. O F- U n V O n ~ O ~f O4 N 0 O 0 0 rn N aD N O O M ~ M M n li') rn a0 0 (D rn (D V (D O Y1 CO O M O O K r O rn M 0 CD CD a' (O O O O O (P N tD O OJ 0 t0 0 0 lD 0 O 0 O 0 W n ~ ~ W N ~ ~ n O 1`- rn O V M rn V' rn 0 0 u] ~ N (O ~ 1.0 ~ n O M O ~ N N ~ O n M F Q W aD CO O O d' N N O V n A M N O N 7 (O ~f1 M ~1 W <t M CD M O E OJ ~ n rn rn GD ~- n 1~- O i.N j to O M N V M N p M O OD N ~ ~ N ~ ~- N ~ O N O N N O n O W ~ h n OD W W I'~ OO n N O M ~ I N N V n u1 rn O O M rn M M OD M M N M M n N ~ a n tp ~ ( M ~ a rn F O' ~„~ V V' Ct7 V' rn rn N M r N N i ' W I W I r (D co M co n o O ~o ~ N n N au O m ~ rn M V co O o N m ' O ro M co M w M co M co a. O O fO O tD ~ N fO n O 1 O rn M M M O Q fA V rn O M n OI a ~ n N O O M n O N R O aD O W O W O O F W- DD O a0 (p c0 W O N n '- rn M D M N M n tO n n rn rn rn M ~~ M rn ~ O M M n M M M M N a O a h- 0 N 0 0 o Oo ~`! Z W Z ,~ g 2 W a 0 o O o D o O v N n M v> Ono c~ I~ o N R n N n N o O n N u~ y J~ N n ~ n M a0 O O W to N n rn O rn O O O rn O n N Q U ~,,, W N N N N ~ O OO OD ~ N O a 7~ v N O M M M O N Op U ~ a I u) u; ~n u~ v~ i~ o o In o 0 0 n n n n ~ co ~ ~ m r OO O O O M W N N O i O ~ i ~ M au W 00 rn F U ~ O N O N N N ~ O W DO M W ~ O W N i ~{ ~ O O O O V J W O M M ~ M a~ W H fn ~ n n n n n M O O n M N N O O O tD N [O ~ aD M N O O O O O O N V N V O O O O N V M r ~ rn O rn r O rn M W N O O O (O CO 10 O ~ (D H J W ui ~ ui .- N O ID ~ W (O ~ n n dD M to n N DD 7 n O M O M N O M W M [D N ~ O N O OD W ~ Q= {p ~p M n O N V' M n r ~ (b ~ 00 W W O rn rn of v~ v N ri M M of ao .- ~ a> rn ~ ~ N C O O> a0 O M ~ O l0 O ~ W O V M O m O m M rn V1 rn to M ~- O O N n N rn O O N OD M M rn O ~ Of M n rn N M O~ c0 i (O rn M W O W M n rn n rn O O n rn N N J Q ~ V' ~ ~Y ~ u7 N (O ? M N O N ~ O N M M O rn aD R O M rn n (fl n O N .~ M W O O n OD n W n W lfl ~ rn Q' ~„~ V' N n ao (O M ~ O O w n ~ M W n (O O n N W U O O n O> r N M R ~ ~ V V M Z .... N N O W m .- N M R ~f1 fD n W rn O r~ ~ ~- N M ~ to tp p, ^ p. Op, t., Q~ y. O N N N N M N V N N N O N n N OD N rn O N M M N M M M ~ M N M fp ~ n M O M rn M 0 ~ ~ N ~ M V rn C 33 W N [ n R ~ _ N °~ M m ? a a 7 d } ~ ~ = `~ q 0 N v t o N E c cro J h U ~I G a `w ~ ~ ^ N C w ~ " v -. OIM Z E X 4 b w d N ~ C C U 11 d c 0 U Z N X ~- H T ~ d c d ~ w ~ Y G ~~ d U _ ~' g w o w ~ C M M d d G c .. ~ Z V y p pi d ~ O! p j LL D N W z ~ k a .~ ~ ~ ~ ~ ~ ~ ~ ~ U a V wV = . O a N ~ ~ X y n I ~ ~ ~' ~ d . E 'v ~~ ro D E d Z d ~h °~ t/1 0 y 0) ~ V ~ W N Q C '° M S a Q ~- Q V d ~ H T E ~ X Y ~ X N y, X; ul d a O U ~ O a' a 7 r. c E .d ~ ~O ~ N '~ N >. .~. rn d L a d OI C .S J N ~ O J d a ~ .f0. .a C LL a i„i V !~ N Q `-' O d ~ . -. U N d O. d D d iii ~N, d O) N ~' d F i X G ~ N « ' .« a M . ~ Y N d ~ ~ N w d Ol N E N ~ ~ t ._ = U `m = d E N d d O lL F O J d ~ N U N r p O O 4. _ O O d d d R~ U 3 d N d E F- d _ A Oi d d C C E~ N ~ (~ .d. C C ~ N LL ~' ~ ~' _ R C I J .d.. op N U V i N ~ ~ 'U N ~ Q ~ O ~ R ( d ~ W ~ ~ ~ c . ~ ~ ~ ~ ~ ~ 3 = o o ~ 06 o E ~ ~ '° m m o '- ~ ~ ~ L' C~ j Z ~ ~ adi cy a a°~ m J E d a v _ > ~ d Z J N d J d ~' f- C~ _ J OCl ' d ~ J O y d ~ j~ ~ U ~ - O H ,C '_ 7 ~ ~ _ i... .10. .- .. ~ v1 d C ' LL O Q C N C~ l ' . . C ~ ~ y yy d yy ~ O d~ N W o vi w ~ U ~ y Q: ~' L' E .` E 'n d d ~ N w O d V ~ L O ~ d d d ~ ~ ._ y O EL -p O. 41 € d ~ N = L Q - U 0 U 0 ~ d X J C N «. ~ ~ ~ N O N U` O ~ O S « U ~ d d d d IL 0 d' ^ ' U J fn N l0 ~ (n W lO U' d d Q f0 J O 2 ~ N FU O S O (n « U ~ ~ ~ ~ X y n` a` 7 V1 F i Z 0 ~ U _ J ? C U ~ ~ U ~.. Page 4 of 6 '~ OOOOMOOOON W N OOI~ O OOOtoM 00000000 NOOONOfD 7 ~ I~ M CO Oi N 1~ O O H O o0 ~ W V M O aC o W ~ ~ 6'i '- .- M W M I~ .- N N to Cp t.C) M to W (D oC ~ ~ I^- N W (D O O M Q1 O d' V' tt) M ~ ~t O M N V F Q f~- V' N M ~ ~A O N 7 to tC) ~ o~ 1~ ~~ O W a0 O; 2 ~ ~ I`~ f~ W i~ M V' V' ~f'1 O d' N O) CO cD N O M a0 e- m Foy O (D N M OM ~ ~I~NM N O y N v W W Q' F W ~, ~~ a O a r o 0 o a ~ 2 W w Q r ~ W N a J J ~ Q Q U W a ~ c7 _ ~ cai a .r N = W W L. ~ U_ ~ d m>~i ~ '- Wp W " N Z ~ }. W N o 0 0 0 a U W LL JW a~ Q ~ Hwww ~ °w a y O CQ ~ M M N O I~ O O V r O O C •~ VO' V W Mf~.~- ~ .M-m LL N J? to to M 01 O V' N O ~ W V WO N~ V ~°nov ~ a ~ W W wa~~. M ~ i W ~ N ~ U ~ O M O O tt t0 N O N O O f~ (O '7 I~ M O O N ~- W N ~ a0 .- ~7 M O CO J W O) .- h 07 N ~ t~ ~O M ~O OO CO o~ .~ r W ap (O M d' ~ O M M V O M N V' Q7 I~ ~ N ~ N ~ ~ 4 f~ ~ O o0 aO Q~ W U n r W ~ ~ N O N (D N O M 00~ Z V O (D O (D N N N M N W N ~- N M I l0 CO f~ W O O '- N M I lf7 (D I~ W O O N M~ N 4~ W W O N M~~ (O f~ Op m ~ N N N N N N N N N N M M M (`') M M M M M v W W Z V O F" -° y > ~_ ~~ ~ fn ~ .y W o o ~ Q c W °~ Y ~ ~ W `m ~ a~i d' .Y ~ '~ ~ N ~ a~i o ~ ~ ~ o U Q o ~ aNi 0 3~ ~, ~, ,~ .~ Q N c o~ cn W af0i o a`°i r H N E E ~ °~ -o ~ m W to N V 2 •o ~ m •f0 N Q' L o ~ M lZ a J c m o~ m !- J c1$ m c a`~ c fi 'c .N- N cg' m c o m N N c ~ `y v ~`'~ m a> c - d w m m a~ K„ ti,. `o ,~ c •>_ °_ ~ ~ c y W y m c c ti a ~ = E `° a~i aUi m o iA ~ ~ ayi a~ m .S m `=- `= 3 a~ otf y a` •m ~ °' cv a~ ~ ~' m 1° c w Z~y d~ ~° E ~7 n~ ~ ~ a rn m .S °> rn'c _o •~ 2 0 5 m~ r ~ ~~~ U~ ~ LL O U C m t) C N O ~ J 01 O E W N L J m y~ '= f6 J J N c o Q c c U ~ 00 N J Q a ~. c a~ ~ Z' •c ~ J € W ~ o U a~ ~ ~° a s rn ~ U~ m U rn a~ Q~ p~~ Q o= Fa- = U~ io y~ U Q rn c= ~ H y c.. ~ r~ L Z'o w E a> E F- w ~ ~ oo~~~~Ea~O m'~aoi`~oLaoin£°~O W `~ i,ia~'E~'U U 14y~uEEa~O ~ a~w~iiQm~QO~ ~ainHin=inQC~O~ ~Ud2~U0~ ~~~~UUO~ Page 5 of 6 U O V. O U N W Q a W J W 2 U N N W 0 Z W a x W W cQc LG r N W W O O OJ N N M N V O N 01 r r tt7 M N O O V N h OJ d' N O O V Cp ~_ O N r 01 OD h (O O O 6) 6) O] O d' W O M H r O to r M N Q .- O O M O N f~ V' f0 l!7 h 01 N N In M m M O (O O r r ~ O~ 6~ N M O V O V' O d' M O V r 0 h CO ~O l0 to W h O h h N W _ .. .. .- N (O m V V' h (D O ui ' h h N ~ ~A ~ ~ W M Q? h W M ~[1 r M h O> t~ ~(1 M O O O r O~ r W O V' Q ~ u7 <9 CO O h N dD O~ W M M M ~ OD (O ~ r V (L) O~ ~ M r M N ~ M C O - N O O N OJ . O t`- N V r .. h (p ~7 h (O O> _ M r tD M O~ V W r .. ~ O t!) O tf) f~- _ tD C' v F r O M tC! M M '- N W V O O h N (D N rD O~ (h ~ y N W W h V ~ ~ N T h 01 O W V V O O V } O7 O N V' <O O h f0 a0 f0 N O fD W 47 r 00 00 h N h 01 N (n N h O ~ ~ W p W M pp f~ ap M 10 r r M h 01 h N M O M O N 00 N CO (O W w _ ~ ~ O f0 h l() V' h t0 V h f0 O M N M 0 V N <t l0 M to M O O ~ „ a ( 0 N O a H 0 0 0 0 0 0 0 Z w ~_ w a y 0o O v_ co O v w m v ~ v N rn N rn N v J I ., Q h h h 0 ~ a ~ U d ~ o 0 D 0 (4 (4 N i N f o O~ O v a O ( M O M O M O O M O W V ~n V ~n ~ u~ ~T ~n F U o 0 0 0 W ~ LL. ~ ~ v v Q W y y O M h N h- m r r h O O r` r- O r r- a ~ ~ o O ~ a U) 60J i O W Z W N M O F=a> y ~ y Q w N h ~ 00 tC) ~ O ~ f0 f~ O (O h. e- O O M N M ~ In N M M h N O ~ h N V' M .N- N f•, O Q h O GL1 ' V V h h M M - W W Q p N CO M W M N r N r . tt) S W M M y ~ O O N M OD V N W r 01 M O h h h 0 N O N M O r O fD N (O M h V O V N M O M O fp O r r 00 N N t0 ~ h V C' N N h J r OD h i~ O O ? ~ h 10 f~- fD m OJ O ~ h 'C h N h ~ ... Y1 O M to N CO U OD O l0 r 'Q (O W R M r' M OD u7 Q> V' V' V V ~ w U N M r h 0 Z "' ~ u 7 N N f. W y m .~ W M O v v N v M v I v 1f1 v f0 v h v W ~ O v O in v~ N u~ M u~ V v~ LL7 ~ (D u~ h In N v~ W ~n O m io N co M fo C m U7 co (O m h rv O m O fo O h ~ N r~ M h V h ~O h (O h h h W n F: ~ Z LL W N ~ ~ ~JJ d ~+ v y W Z -. ~ °~ ~ ~ N ~ w `r m W m ~ v~ y W a~ H m m y ~ ~ F" ~ 4 ~ W N ~ x W N U ~ a f- U ~ H ti N m N ~ U W W •o .o ~ ~~ , Q~ N ' o ~ 5 ~ d a v d _ H ~ Z O c U O c O E J j+ i m o. a Q Q Z ~ ~ ~ rn Q m rn W ~ ~- ;o Q ~ M v ~ a o o w w a X w h °' ~v D m 3 a o J1° c ~ E m ~ •- F- + Q G) ~ L ~ L U ~ Q c « ,, W U W o c 0 ~ '~`- a Q c o OC ~ R o Q ~ ~-° E f~ m ~ U N U a Q ~ + ~ C ~ W a~ i d ~ ~ ~ a ~ Q a yy p ~ ~ 3 O °~ ~ ~ ~ 0 ~ o Q y F- ! W ~' Z c '- LL ~ _ 7 a0 E a~ "? W ~ > o LL - c v c N a> ^ ~ W Z' F- °tS ~ w w y J Q U F- y ~ w c m ~ w c a Z ~ ~= E O- N O) C } rn M W U ~ U m 0 V 'r d U E' G ~ Z ~ ~ ' ~ a T F I_ LL y C J H a ` N LL _ j l0 Z N O N ~ » c C O U W a ~ ~ otS C7 - _ N a23 rn N C (7 y N Q ` r~ N y V) d ~ C ~ ~ O _ ~ F- w N m W a Q F W Z rp F W C a ~ w W ~ (~ CC N Q ~ O N otS y C ~ 0 ~ 7 rn N U N U' y, N ~ .C c F' > C O ~- ~ V 0. ~, ~' ~' ~ C Y 7 d o c Q U G) .'~ y ~ F m F- J C O c C U (0 °~ p ~ J O N y Z 4S - ~ J (7 ~ 0 - - ~, Q ~' ~ Q f6 ~ N N ` m 7 E J d (~ ~= E ~' c U ¢ ~ "_ ~ o in m m U ~ J d ~ ~ i = ~ .. ~ c 3 m 'c 'Q ~ Q y ~ Q x O E (~ O c .- rn . C c a~ m W O O Y :.. . m S J a~ O Q ~ O N ~ Q N ~ O .O rn c N N E a~ m d C w ~ ~ C A ~ O p O O R L ~ ~ t0 N N Ol J ~,+ C L_ F- ~ A ~ y N N W l0 (7 _n Q A R H R U O S ~ (n L O C W C W Q ~ ~ O U W S d O ~ U W U M- O J O N C W L V N LL D W F- Q ~_ N W W Page 6 of 6 -~{. NOTICE OF PUBLIC HEARING ON PLANS, SPECIFICATIONS, FORM OF CONTRACT AND ESTIMATED COST FOR THE TERRY TRUEBLOOD RECREATION AREA - PHASE 2 IMPROVEMENTS PROJECT IN THE CITY OF IOWA CITY, IOWA TO ALL TAXPAYERS OF THE CITY OF IOWA CITY, IOWA, AND TO OTHER INTERESTED PERSONS: Public notice is hereby given that the City Council of the City of Iowa City, Iowa, will conduct a public hearing on plans, specifications, form of contract and estimated cost for the construction of the Terry Trueblood Recreation Area - Phase 2 Improvements Project in said city at 7:00 p.m. on the 21st day of September, 2010, said meeting to be held in the Emma J. Harvat Hall in the City Hall, 410 E. Washington Street in said city, or if said meeting is cancelled, at the next meeting of the City Council thereafter as posted by the City Clerk. Said plans, specifications, form of contract and estimated cost are now on file in the office of the City Clerk in the City Hall in Iowa City, Iowa, and may be inspected by any interested persons. Any interested persons may appear at said meeting of the City Council for the purpose of making objections to and comments concerning said plans, specifications, contract or the cost of making said improvement. This notice is given by order of the City Council of the City of Iowa City, Iowa and as provided by law. MARIAN K. KARR, CITY CLERK