HomeMy WebLinkAbout6.f. Budget AmendmentsAGENDA ITEM: Budget Amendments
AGENDA SECTION:
Consent
PREPARED BY: Jeff May, Finance Director
AGENti
ATTACHMENTS: Council Memo, Resolution, Donation
Worksheets
APPROVED BY:
RECOMMENDED ACTION: Motion to adopt A RESOLUTION APPROVING THE
AMENDMENT OF CERTAIN 2006 BUDGET ITEMS for the General Fund and the Street
CIP Fund as outlined in the attached memo
ROSEMOUNT
CITY COUNCIL
City Council Meeting Date' April 4, 2006
EXECUTIVE SUMMARY
ISSUE
Amend the General Fund budget to reflect donations expended during the 1" quarter of 2006 and to
amend the Street CIP Fund budget for the AUAR for the CR 42 /Akron Avenue area the Council
approved on February 7
BACKGROUND
This item is on the agenda for Council to formally amend the 2006 General Fund budget by resolution for
donation items that Council had previously authorized covering expenditures made during the first quarter
of 2006.
Also, we are requesting that the budget be formally amended to approve the action that the Council took
at the February 7r meeting to conduct the AUAR for the CR 42 /Akron Avenue area. This action will
allow the budget to accurately reflect how the study will be paid for.
Rather than bringing a resolution before the Council each time there is a need to spend money from
donations previously received, we have developed procedures that allow us to have you authorize the
expenditure and amend the budgets at the time the expenditure is made and then periodically bring to you
a resolution that formally amends the budgets for a number of these donanon expendinires. The attached
memo and donation worksheets support the figures given in the resoluuon.
SUMMARY
Recommend the above motion to approve the budget amendments for the 1 quarter of 2006.
4 ROSEMOUNT
MINNESOTA
M E M O R A N D U M
To: Mayor Droste
Council Members Baxter, DeBettignles, Shoe Corrigan Sterner
From: Jeff May, Finance Director
Date: March 24, 2006
Subject: Budget Amendments
This is a request to amend both the revenue and expenditure budgets for the General Fund for
expenditures of donations previously received. There is also a request to amend the Street CIP
Fund for the AUAR for the CR 42 /Akron Avenue Area that the Council approved on February 7
of this year. This memo is to show the lore by line detail of the actual changes to be made to the
budgets, of which the totals are summarized in the Resolution before you.
Detail for Revenues:
Detail for Expenditures
Total Expenditures
GENERAL FUND STREET CIP FUND DETAIL
101 36230.00 (Donations) 8,860.88
203 36260 00 (Other Revenue- Developer Contributions) 67,000.00
203 36265.00 (Use of Reserve Funds) 31,921.00
Total Revenues 107,781 88
101 42110 -01 -208 01 (Miscellaneous Supplies -D A R E.)
101- 42110 -01- 208.02 (Miscellaneous Supplies Equipment)
101 45100 -01- 439.00 (Other Miscellaneous Charges)
203 49003 -01- 431.00 (Other Professional Services)
709.32
7,037.84
1,113 72
98,921.00
107,781.88
CITY OF ROSEMOUNT
DAKOTA COUNTY, MINNESOTA
RESOLUTION 2006
A RESOLUTION APPROVING THE AMENDMENT OF
CERTAIN 2006 BUDGET ITEMS
WHEREAS, the City Council recognizes the need to amend certain items from the 2006
General Fund Operating Budget, the totals which are as follows:
(1) General operating revenues, the total which reflects an increase of $8,860.88;
(2) General operating expenditures, the total which reflects an increase of
$8,860.88;
WHEREAS, the City Council recognizes the need to amend certain items from the 2006
Street CIP Fund Budget, the totals which are as follows:
(1) Street CIP revenues, the total which reflects an increase of $98,921.00;
(2) Street CIP expenditures, the total which reflects an increase of
$98,921 00;
NOW, THEREFORE, BE IT RESOLVED, that the City Council of the City of Rosemount
hereby approves the amendment of the above listed budget items for the 2006 General
Fund Operating Budget and the 2006 Street CIP Budget.
ADOPTED this 4th day of April, 2006.
ATTEST;
James D. Verbrugge, Deputy City Clerk
William H Droste, Mayor
Motion by: Seconded by:
Voted in favor:
Voted Against:
Members Absent:
RECEIPT OF DONATION
Donation Received On
Amount Received:
Purpose of Donation:
Account for Donation:
(Must be Liability Assigned for Each Individual Department)
Amount to be Spent: 3 0 7
DONATION REVENUE WORKSHEET
EXPENDITURE OF DONATION
To be Spent from Account #:101- 42110 -01- 208.0)
(Must be Expenditure Corresponding to Individual Department)
Purpose of Expenditure: ,kio 09e-pc owrf1;c i S c t (J A K
AMENDMENT OF BUDGETS
Amend Donation Revenue Account #101 36230.00: 1
Amend Expenditure Account #101 42110 01 20 .01: 3 P// �7
(The T-ko Dollar Amounts Must be the Same)
GENERAL JOURNAL ENTRY TO ADJUST DONATION LIABILITY
Debit: jO\— 31 )onation Liability N 1
Credit:101- 36230.00
1
Journal entry to reduce deferred donation revenue account and increase donation
revenue account to actual per City Council action on ,17; -ttr4r y 0 cb
AGENDA ITEM: Expenditure from Donation Account
D.A R E. Account
AGENDA SECTION:
Consent
PREPARED BY: Gary Kalstabakken, Chief of Police
{,z
1 t:E` AGgND`A�NO.,s
ATTACHMENTS: Worksheet v
APPROVEDyBzY he/
RECOMMENDED ACTION: Motion to approve an expenditure of $334.87 From the
DA R.E. Account.
ACTION:
City Council Meeting Date. May 3, 2005
BACKGROUND
The D.A.R E. Fund was set up to accept donations that are used to purchase classroom and
instructional supplies for the D.A.R.E. program
SUMMARY
CITY OF ROSEMOUNT
EXECUTIVE SUMMARY FOR ACTION
Council is asked to approve the expenditure of funds from the D.A.R.E account to pay for
supplies for the D A.R.E program this school year. These supplies will be used at the three
schools in which D A.R.E. Is taught; Rosemount Elementary, Shannon Park Elementary and
Saint Joseph's. Supplies in the amount of $384.87, including workbooks and Daren the bons
for classroom use, are needed to start the program.
There are sufficient donated funds within the account to cover all the expenses incurred.
Amount to be Spent t q
DONATION REVENUE WORKSHEET
RECEIPT OF DONATION
Donation Received On
Amount Received:
Purpose of Donation:
Account for Donation:
(Must be Liability Assigned for Each Individual Department)
EXPENDITURE OF DONATION
To be Spent from Account 101 42110 -01- 208.0
3,94-
(Must be Expenditure Corresponding to Individual Department) �J
Purpose of Expenditure: C (Cs coo k fe l e
AMENDMENT OF BUDGETS
Th? y *c
Amend Donation Revenue Account #101 36230.00:
Amend Expenditure Account #101- 42110 -01- 208.04:
(The Two Dollar Amounts Must be the Same)
GENERAL JOURNAL ENTRY TO ADJUST DONATION LIABILITY
Debit: to 2• a-D a (Donation Liability $3.2 `r S
Credit:101 -36230 00 tLs
Journal entry to reduce deferred donation revenue account and increase donation
revenue account to actual per City Council action on: J G I
AGENDA ITEM: Expenditure of Funds from Donation
Account DARE
AGENDA SECTION:
Consent
PREPARED BY: Gary Kalstabakken, Chief of Police r`\
AGENDA iii
It 0 Fr
ATTACHMENTS: Worksheet
APPROVED BY: Ct,' 67
RECOMMENDED ACTION: Motion to approve the expenditure of $324.45 from the DARE
Fund for the purchase of classroom supplies for the 2006 classes
4' ROSEMOUNT
CITY COUNCIL
City Council Meeting: March 21, 2006
EXECUTIVE SUMMARY
BACKGROUD
The DARE Fund was set up to accept donations designated for the Police Department's DARE program.
SUMMARY
Council is asked to approve the expenditure of $324.45 from the DARE Fund for the purchase of
classroom supplies for the 2006 DARE classes. Donations specifically designated for the support of the
DARE program have been received and there are sufficient funds in the donation account to cover these
expenses.
Amount to be Spent.
Debit: t o l aaaaa
Credit:101- 36230.00
DONATION REVENUE WORKSHEET
RECEIPT OF DONATION
Donation Received On:
Amount Received:
Purpose of Donation
Account for Donation:
(Must be Liability Assigned for Each Individual Department)
EXPENDITURE OF DONATION
1d3l,
To be Spent from Account 10121 1 0- 01- 208.Ca -a31
(Must be Expenditure Corresponding to Individual Department)
Purpose of Expenditure: 1-�-0aL.‘ A o c
AMENDMENT OF BUDGETS
Amend Donation Revenue Account #101 36230.00:
Amend Expenditure Account #101- 42110 -01- 208.01
(The Two Dollar Amounts Must be the Same)
�U�1•�
GENERAL JOURNAL ENTRY TO ADJUST DONATION LIABILITY
(Donation Liability $1 -1
y
Journal entry to reduce deferred donation revenue account and increase donation
revenue account to actual per City Council action on. 1 C 2. 1 D. c a
AGENDA ITEM: Approve Expenditure of Funds From the
Police Equipment Fund
AGENDA SECTION:
Consent
PREPARED BY: Gary Kalstabakken, Chief of Police 9
AGEN' s `t
x
ATTACHMENTS: Worksheet
APPROVED BY: 0
RECOMMENDED ACTION: Motion to authorize expenditure of funds in the amount of
$7037 84 from the Police Equipment Fund for the purpose of purchasing body armor for
police officers.
ROSF VIOU T
CITY COUNCIL
City Council Meeting. March 21, 2006
EXECUTIVE SUMMARY
Council is asked to approve the expenditure of funds from the Pohce Equipment Fund for the purpose of
purchasing replacement body armor for police officers. Body armor is replaced on a set schedule which is
consistent with the manufacturer's warranty penod and the approved replacement schedule of both the
state and federal governments' reimbursement programs.
The Equipment Fund does have sufficient funds to cover this expense when the reimbursement amounts
are included. The fund will show a negative balance until the reimbursement amount is received and
deposited in the account to off -set the requested expenditure.
RECEIPT OF DONATION
Donation Received on
Amount Received.
Receipt for Donation:
Purpose of Donation.
Account for Donation: 101- 22223.00
(Must be Liability assigned for each individual Department.)
Amount to be Spent:
To be Spent from Acct
Purpose of Expenditure:
Amend Donation Revenue Acct #101 36230.00.
Amend Expenditure Acct #101 45100 -01- 439.00
(The two- dollar amounts should be the same.)
DONATION REVENUE WORKSHEET
Jan 2006
N/A
EXPENDITURE OF DONATION
$672 12
101 45100 -01 -439 00
(Must be Expenditure corresponding to individual Department.)
AMENDMENT OF BUDGETS
Debit: 101- 22223.00 (Donation Liability $672.12
Credit: 101- 36230.00 $672.12
Baseball Association 191, Rosemount VFW 9433
Egg Hunt National Entertainment Tech
Egg Hunt National Entertainment Tech
$672.12
$672.12
GENERAL JOURNAL ENTRY TO ADJUST DONATION LIABILITY
Journal entry to reduce deferred donation revenue and increase donation revenue to actual per Council
action on February 7, 2006
2
AGENDA ITEM: Expenditure Approval from the Donation
Account Parks Recreation Dept.
AGENDA SECTION:
Consent
PREPARED BY: Dan Schultz, Parks Recreation Director
AGENT ES
ATTACHMENTS: Donation Revenue Worksheet
APPROVED BY:a
RECOMMENDED ACTION: Motion to approve the donation expenditure of $672.12 for the
Egg Hunt program as detailed on the attached donation revenue worksheet.
EXPENDITURE
AMOUNT
USE /ITEM PURCHASED
DONATION
FROM
$672.12
National Entertainment Tech Egg Hunt
Baseball Assoc. 191,
Rosemount VFW
4 ROSEMOUNT
CITY COUNCIL
City Council Regular Meeting: February 7, 2006
SUMMARY
EXECUTIVE SUMMARY
Please consider the expenditure of funds from the Donation Account for the above it m.
RECEIPT OF DONATION
DONATION REVENUE WORKSHEET
Donation Received on: Various
Amount Received Various
Receipt for Donation. N/A
Purpose of Donation:
Account #for Donation 101 -22223 00
(Must be Liability assigned for each individual Department
Amount to be Spent
To be Spent from Acct
Vets Memorial
EXPENDITURE OF DONATION
$157.04
101- 45100 -01- 439.00
(Must be Expenditure corresponding to individual Department.)
Purpose of Expenditure. Vets Memorial
Amend Donation Revenue Acct #101 36230.00
Amend Expenditure Acct #101 45100 -01 -439 00
(The two- dollar amounts should be the same
AMENDMENT OF BUDGETS
Debit 101 -22223 00 (Donation Liability $157 04
Credit: 101 -36230 00 $157 04
$157.04
$157 04
6 GJGENERAL JOURNAL ENTRY TO ADJUST DONATION LIABILITY
Journal entry to reduce deferred donation revenue and increase donation revenue to actual per Council
action on February L 2006
3
EXPENDITURE
AMOUNT
USE /ITEM PURCHASED
DONATION
FROM
$34.56
Winter Fest Sam's Club Supplies
McDivot's Sports
Pub Eatery
$250.00
Winter Fest Rosemount Express Acct Reimbursement
for Sled Dog Rides
McDwot's Sports
Pub Eater
$157.04
Veterans' Memomd. Ken Talbert Flags Flag Poles
Various
$441.60
TOTAL
AGENDA ITEM: Expenditure Approval from the Donation
Account Parks Recreation Dept.
AGENDA SECTION:
Consent
PREPARED BY: Dan Schultz, Parks Recreation Director
AGE
ATTACHMENTS: Donation Revenue Worksheet
APPROVED BY:
RECOMMENDED ACTION: Motion to approve the donation expenditure of $1 7 04 from
the Veterans' Memorial account and $284 56 for the Winter Fest program as detailed on
the attached donation revenue worksheets.
4 ROSEMOUN T
SUMMARY
CITY COUNCIL
City Council Regular Meeting February 21, 2006
EXECUTIVE SUMMARY
Please consider the expenditure of funds from the Donation Account for the above items.
RECEIPT OF DONATION
Donation Received on.
Amount Received
Receipt for Donation.
Purpose of Donation.
DONATION REVENUE WORKSHEET
Jan. 2005
3500
N/A
WinterFest
Account for Donation' 101 -22223 00
(Must be Liability assigned for each individual Department.)
Amount to be Spent:
To be Spent from Acct
EXPENDITURE OF DONATION
$284 56
101 45100 -01- 439.00
(Must be Expenditure corresponding to individual Department
Purpose of Expenditure'
Amend Donation Revenue Acct #101 -36230 00:
Amend Expenditure Acct #101 45100 -01 -439 00
(The two dollar amounts should be the same
WinterFest
AMENDMENT OF BUDGETS
GENERAL JOURNAL ENTRY TO ADJUST DONATION LIABILITY
Debit: 101 -22223 00 (Donation Liability $284 56
Credit: 101 -36230 00 $284.56
$284 56
$284 56
Journal entry to reduce deferred donation revenue and increase donation revenue to actual per Council
action on February a\ 2006
EXPENDITURE
AMOUNT
USE /ITEM PURCHASED
DONATION
FROM
$34.56
Winter Fest Sam's Club Supphes
McDivot's Sports
Pub Eatery
$250.00
Winter Fest Rosemount Express Acct Reimbursement
for Sled Dog Rides
MCDtvot's Sports
Pub Eater
$157.04
Veterans' Memorial Ken Talbert Flags Flag Poles
Vanous
$441.60
TOTAL
AGENDA ITEM: Expenditure Approval from the Donation
Account Parks Recreation Dept.
AGENDA SECTION:
Consent
PREPARED BY: Dan Schultz, Parks Recreation Director
AGE e tf'_.;
ATTACHMENTS: Donation Revenue Worksheet
APPROVED BY:
RECOMMENDED ACTION: Motion to approve the donation expenditure of $1 7 04 from
the Veterans' Memorial account and $284 56 for the Winter Fest program as detailed on
the attached donation revenue worksheets.
ROSFMOUN T
CITY COUNCIL
City Council Regular Meeting February 21, 2006
SUMMARY
EXECUTIVE SUMMARY
Please consider the expenditure of funds from the Donation Account for the above items
AGENDA ITEM: Authorize Preparation of Alternative
Urban Areawide Review (AUAR) for
42 /Akron Area
AGENDA SECTION:
Consent
PREPARED BY: Kim Lindquist, Community Development
Director
AG �}��7..
ITEM,/
ATTACHMENTS: WSB Letter for Scope of Services, Map
APPROVED BY:
RECOMMENDED ACTION: 1) Motion to Authorize the Preparation of an Alternative
Urban Areawide Review (AUAR) for the 42 /Akron Area; and 2) Motion to Authorize the
Mayor and Clerk to Enter into Contracts with Landowners for Payment of the Cost of the
AUAR Provided such Agreement Requires Payment of at Least 50% of the Cost in
Advance, with the Obligation to Pay the Remainder Secured by Cash Deposit, Letter of
Credit, Payment Bond or Other Security Approved by the City Attorney and City
Administrator.
4ROSEMOUN
BACKGROUND:
CITY COUNCIL
City Council Meeting: February 7, 2006
EXECUTIVE SUMMARY
6 iio
ISSUE:
With the pending Met Council approval of the City's Comprehensive Guide Plan amendment to expand
the Municipal Urban Service Area (MUSA) and re -guide the land area north of CSAH 42 along Akron
Avenue, it is anticipated that several of the property owners will come forth with development proposals.
In anticipation of these development proposals, Staff has initiated discussions with the larger land
owner /developers within the area highlighted on the attached exhibit regarding the environmental review
process.
Based on the size of the individual land holdings, the majonty of the development proposals will require a
mandatoy Environmental Assessment Worksheet (EAW) and several will be close to the threshold for a
mandatory Environmental Impact Statement (EIS). As an alternative to the preparation of muluple
individual EAW's or EIS', the Environmental Quality Board (EQB) allows for the preparation of an
AUAR The advantages of preparing an AUAR for a larger project area are.
One comprehensive review is completed for multiple development areas versus individual EAW
EIS with each development proposal.
The AUAR will outline rnittgauve measures to impacts identified for the proposed development
area.
The AUAR allows for the environmental review to be completed earher in the development
process than an EAW or EIS.
The preparation of an AUAR is more cost effective than mulnple EAW's.
The attached letter from Andi Moffatt with WSB outlines the environmental review options, scope of
services to prepare the AUAR, esmnated fee and schedule. As the cost of environmental reviews is the
responsibility of the property owner /developer, Staff has met with several of the larger
landowner /developers to discuss the merits of prepanng an AUAR and depositing monies with the City to
contnbute towards the cost of the AUAR
Based on the estimated fee of $98,921 and the study area of 1,475 aces, the estimated per acre tate fot the
ALTAR is $67 /acre. The initial participating landowner /developers comprise 995 acres of the study area
and will therefore fund approximately $67,000 of the estunated cost The remainuig cost is proposed to be
up fronted by the City with landowner /developer reimbursement when the propertv develops Funding
for the City portion of the upfront cost is proposed to be from the Street CIP Reserve Fund.
Several of the landowner /developers have inquired about making an initial cash deposit (50 with the
remainder collected by the City as costs are incurred To address this request, a motion is presented for
Council consideration that authorizes the execution of an agreement between the City and developer
should a developer choose to not deposit the full amount upfront. The intended agreement would require
adequate secunties on the part of the developer to ensure payment to the City for the full parucipatory-
cost of the AUAR.
SUMMARY:
Staff recommends Council adoption of the motions as presented.
2