(1) Carryover of 2017-18 Incomplete Projects
(a) Rolled-Forward Funds for Street Upgrades
The FY 2017-18 Revised Budget for the Infrastructure Repair & Replacement Fund included $2,900,000 for Street Pavement Improvements that was not spent prior to the end of FY 2017-18. Budget Amendment No. 1 proposes to increase FY 2018-19
operating appropriations by $2,900,000 to complete various concrete street replacement projects.
A Budget Amendment is required due to the timing of the expenditures only. There is no additional financial impact.
(b) Rolled-Forward Funds in the Information Technology Replacement Fund
The FY 2017-18 Revised Budget for the Information Technology (IT) Replacement Fund included $1,255,168 for replacement equipment that was not purchased by the close of the fiscal year. Budget Amendment No. 1 proposes to increase FY 2018-19 appropriations by $1,255,168 in the IT Replacement Fund to purchase previously approved equipment.
A Budget Amendment is required due to the timing of the expenditures only. There is no additional financial impact.
(c) Rolled-Forward Funds in the Hotel/Motel Tax Fund for Heritage Tourism
Program
The FY 2017-18 Revised Budget for the Hotel/Motel Tax Fund included $205,000 for the Heritage Tourism Program to promote Downtown Garland as a visitor destination with additional wayfinding and gateway signage. A new funding strategy for Downtown was developed to optimally align funding sources, including the Downtown TIF Fund and the Hotel/Motel Tax Fund, to appropriate needs within Downtown. Advancement of the Heritage Tourism Program was pending approval of the strategy as well as the Financing and Project Plan for TIF #1, which includes Downtown Garland. Proposals for the use of these funds will be taken to Council for direction and approval. Budget Amendment No. 1 proposes to increase FY 2018-19 operating appropriations by $205,000 in the Hotel/Motel Tax Fund.
A Budget Amendment is required due to the timing of the expenditures only. There is no additional financial impact.
(d) Rolled-Forward Funds in the Equipment Replacement Fund
The FY 2017-18 Revised Budget for the Equipment Replacement Fund included $368,000 to replace seven pieces of equipment that did not get purchased by the end of the year. The previously approved equipment includes one truck for the Health Department, one van for the Parks, Recreation & Cultural Arts Department, one utility trailer for Garland Power & Light, one truck for Wastewater Utility, one truck for Environmental Waste Services, one vehicle for Stormwater Management Utility, and one van for Facilities Management. Budget Amendment No. 1 proposes to increase the FY 2018-19 operating appropriations by $368,000 to purchase the previously approved equipment.
A budget amendment is required due to the timing of the expenditures only. There is no additional financial impact.
(e) Rolled-Forward Funds in the SafeLight Fund
The FY 2017-18 Revised Budget for the SafeLight Fund included $197,000 for the completion of traffic safety programs led by the Transportation Department. Programs include stop bar and crosswalk resurfacing, supplemental crossing guard signage, replacement of flashing crosswalks, florescent school signs and other signs, and a safety audit. Budget Amendment No. 1 proposes to increase the FY 2018-19 operating appropriations by $197,000 to complete these programs.
A budget amendment is required due to the timing of the expenditures only. There is no additional financial impact.
(2) Rolled-Forward Encumbrances from Fiscal Year 2017-18
When an order is placed for goods or services, a Purchase Order is issued that encumbers the budgeted funds. This has the effect of reserving the funds for future payment of the items covered in the Purchase Order. Every year on September 30, when the fiscal year ends, there are open Purchase Orders related to goods or services that have been ordered but not yet received. Accordingly, the funds reserved for these open Purchase Orders are still in the year-end fund balances since the transactions are not yet completed.
Because the purchase of these open items was authorized by Council in the previous fiscal year (2017-18), the City’s practice has been to roll these encumbrances forward into the current fiscal year (2018-19). This has the effect of increasing the current year’s appropriation by the amount of the open Purchase Orders or encumbrances. The funding to cover the expenditures is available in the fund balance since payment was not made before the close of the fiscal year.
The projected fund balance for the current fiscal year is unaffected by the “roll forward” because it was assumed in the 2018-19 Adopted Budget that the expenditures would be completed in the prior year. The presence of the funds in the fund balance is above and beyond what the Budget assumes for the 2018-19 year-end balance.
Budget Amendment No. 1 proposes that encumbrances totaling $12,565,434 be rolled forward to 2018-19. Of the total rollover amount, $1,075,205 is related to the General Fund. Attachment A provides a detailed listing by fund of individual outstanding encumbrances over $25,000.
A Budget Amendment is required due to the timing of the expenditures only. There is no additional financial impact.
(3) Expenditures Not Anticipated in the 2018-19 Adopted Budget
(a) Transportation Equipment
SafeLight Fund requests approval of $110,000 to purchase an additional thermoplastic markings machine and traffic sign printer. The thermoplastic markings machine is requested in response to the Street Department’s increase in asphalt overlays, which has greatly increased the amount of yellow thermoplastic markings. The traffic sign printer is a large printer and associated equipment to allow the City to print virtually any sign color or type, enabling the in-house fabrication of signs that have been typically fabricated by third parties. These signs will meet the quality and longevity of Transportation’s newer standard traffic regulatory and warning signs.
Budget Amendment No. 1 proposes to increase the SafeLight Fund’s FY 2018-19 capital appropriations by $110,000 to purchase the traffic safety equipment for the Transportation Department. Funding for the new signage will come from fund balance reserves in the SafeLight Fund.
(b) Rifle Replacement Program
Narcotic Seizure Fund requests approval of an additional $22,500 to purchase rifle replacements for the Police Patrol Division. The replacement of Patrol rifles was discussed with City Council by Chief Bates during the budget presentations held in August 2018 regarding the use and expenditure of Narcotic Seizure Funds. At that time, Council approved $5,000 for this purpose. Since the budget discussions last fall, additional Narcotic Seizure funds have been awarded by State and/or Federal courts. The Patrol Division is requesting to replace 25 rifles that are beginning to experience mechanical failures. This is the first of a two to three-year process to replace 140 Patrol rifles.
Budget Amendment No. 1 proposes to increase the Narcotic Seizure Fund’s FY 2018-19 operating appropriation by $22,500 to purchase rifle replacements for the Police Patrol Division. Funding for the program will come from fund balance reserves in the Narcotic Seizure Fund.
(c) Recycling Partnership Contract – FCC Environmental Services
City Council, at the December 4, 2018, Regular Meeting, authorized the City Manager to execute an amendment to the Single Stream Recyclable Materials Transport, Processing and Marketing Agreement between the City of Garland and Fomento de Construcciones y Contratas, Inc. (FCC). Due to decreased recyclables commodity values and increased operational costs, our current Agreement with FCC has been amended to include $138,000 to pay costs for transporting recyclable materials. FCC transports recyclables from the City’s Recyclable Drop-Off Center to their Materials Recovery Facility in Dallas, Texas, where the materials are processed and sold.
Budget Amendment No. 1 proposes to increase the Environmental Waste Services Fund’s FY 2018-19 operating appropriations by $138,000 to pay for transportation fees. Funding for this request will come from excess fund balance reserves.
(d) Erosion Control Expenses – Hinton Landfill
Environmental Waste Services - Disposal requests approval of an additional $22,000 needed for expenses related to acquisition of rock material used for erosion control at the Hinton Landfill caused by the site receiving 23 inches of rainfall during the months of October through December 2018. The rock material was needed to perform necessary repairs to the main access road and construction of a wet weather disposal working area for customers to offload their solid waste.
Additionally, Environmental Waste Services - Disposal requests approval of $5,700 needed to repair erosion of gullies and intermediate soil cover areas caused by the rainfall during the same period. At times, the front-line bulldozer and backup bulldozer were inoperable due to major mechanical repairs.
Budget Amendment No. 1 proposes to increase the General Fund’s FY 2018-19 operating appropriations by $27,700 to pay for the material needed to perform necessary repairs. Funding for this request will come from excess fund balance reserves.
(e) Water Rate Study
City Council approved, at its January 14, 2019, Work Session, a staff request to engage an outside consulting firm to update the City’s water and wastewater retail cost of service calculations. This project is intended to determine the allocable costs associated with providing water and wastewater services to the City’s various customer classes and, where needed, recommend adjustments to retail service rates that more closely align those rates with achieving the City’s service goals and objectives.
Budget Amendment No. 1 proposes to increase the Water Utility Fund’s FY 2018-19 operating appropriation by $65,000 to hire a firm to perform the study. Funding for this request will come from excess fund balance reserves.
|