HomeMy WebLinkAboutordinance.council.033-08ORDINANCE NO. ~_~
(Series of 2008)
AN ORDINANCE APPROPRIATING AN INCREASE IN THE ASSET
MANAGEMENT PLAN FUND EXPENDITURES OF $243,330, AN INCREASE
IN THE GENERAL FUND OF $222,330, A REDUCTION IN THE HOUSING
DEVELOPMENT FUND OF ($50,000), AN INCREASE IN THE DEBT SERVICE
FUND OF $313,890, AN INCREASE IN THE WATER FUND OF $25,000, AN
INCREASE IN THE ELECTRIC FUND OF $162,670, AN INCREASE IN THE
HYDROELECTRIC FACILITY FUND OF $130,000, AN INCREASE IN THE
PARHING AND TRANSPORTATION FUND OF $411,260, AN INCREASE IN
THE TRUSCOTT HOUSING FUND OF $123,000, AN INCREASE IN THE
HEALTH INSURANCE INTERNAL SERVICE FUND OF $1,039,890, AN
INCREASE IN THE CITY EMPLOYEE HOUSING FUND OF $110,500 AND AN
INCREASE IN THE HOUSING AUTHORITY FUND OF $117,250.
WHEREAS, by virtue of Section 9.12 of the Home Rule Charter, the City Council may
make supplemental appropriations; and
WHEREAS, the City Manager has certified that the City has unappropriated current year
revenues and/or unappropriated prior year fund balance available for appropriations in
the following funds: ASSET MANAGEMENT PLAN FUND, GENERAL FUND,
HOUSING DEVELOPMENT FUND, DEBT SERVICE FUND, WATER FUND,
ELECTRIC FUND, HYDROELECTRIC FACILITY FUND, PARKING AND
TRANSPORTATION FUND, TRUSCOTT FUND, HEALTH INSURANCE
INTERNAL SERVICE FUND, CITY EMPLOYEE HOUSING FUND AND THE
HOUSING AUTHORITY FUND.
WHEREAS, the City Council is advised that certain expenditures, revenue and transfers
must be approved.
NOW, THEREFORE, BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY
OF ASPEN, COLORADO:
Section 1
Upon the City Manager's certification that there are current year revenues and/or prior
year fund balances available for appropriation in the: ASSET MANAGEMENT PLAN
FUND, GENERAL FUND, HOUSING DEVELOPMENT FUND, DEBT SERVICE
FUND, WATER FUND, ELECTRIC FUND, HYDROELECTRIC FACILITY FUND,
PARKING AND TRANSPORTATION FUND, TRUSCOTT FUND, HEALTH
INSURANCE INTERNAL SERVICE FUND, CITY EMPLOYEE HOUSING FUND
AND THE HOUSING AUTHORITY FUND: the City Council hereby makes
supplemental appropriations as itemized in the Attachment A.
Section 2
If any section, subdivision, sentence, clause, phrase, or portion of this ordinance is for
any reason invalid or unconstitutional by any court or competent jurisdiction, such
portion shall be deemed a separate, distinct and independent provision and such holding
shall not affect the validity of the remaining portion thereof.
INTRODUCED, READ, APPROVED AND ORDERED PUBLISHED AND/OR
POSTED ON FIRST READING on the 14th day of October, 2008.
ATTEST:
FINALLY ADOPTED AFTER PUBLIC HEARING on the 27th of October, 2008.
ATTEST:
~ o! / /~~~
Kathryn S. Ko , Ci Clerk 'chael C. Ireland, ay
Approved as to Form:
r~ ~~D~
o cester, City Attorney
Attachment A
Total City o f Aspen 2008 Appropriations by Fund
Fund Name 2008 Amended
Expenditure Budget
as of November 10th
2008
Supplemental # 2 2008 Amended
Expenditure Budget as
of November 10th
General Government Funds _
Asset Management Plan $8,870,280 ~-$243;330 $9,113,610
General Fund 528.782.410 _ X222.330 $29.004.740
Subtotal General Gov't Funds: $37,652,690 $465,660 $38,118,350
Special Revenue Funds
Parks and Open Space $9,627,400 $0 $9,627,400
Wheeler Opera House $4,967,410 $0 $4,967,410
Lodging Tax Fund $1,330,360 $0 _ $1,330,360
Parking Improvement Fund $1,745,120 $0 $1,745,120
Housing Developmenf $17,721,690 ($50,000) $17,671,690
Early Childhood Educ. Initiative -
AVCF
$347,950
$0
$347,950
Kids First/Yellow Brick $1,878,350 $0 $1,878,350
Storm water Fund _
5815.900 $Q 5815.900
Subtotal Special Rev. Funds: $38,434,180 ($50,000) $38,384,180
Debt Service Funds
Debt Service Fund $4.044.480 $313.890 $4.358.370
Subtotal Debt Service Funds: $4,044,480 $313,890 $4,358,370
Parks Capital Improvement Fund
Parks Capital Improvement Fund $4.991.370 ~Q 54.991.370
Subtotal Parks Cap. Imp. Fund: $4,991,370 $0 $4,991,370
Enterprise Funds
Water Utility $10,098,410 $25,000 $10,123,410
Electric Utility $8,148,170 $162,670 $8,310,840
Hydroelectric Facility $4,361,250 $130,000 $4,491,250
Parking /Transportation Fund $5,706,120 $411,260 $6,117,380
Municipal Golf Course $1,318,320 $0 $1,318,320
Truscott Housing $6,043,920 $123,000 $6,166,920
Marolt Housing 51.191.360 ~ $Q 51.191.360
Subtotal Enterprise Funds: $36,867,550 $851,930 $37,719,480
Internal Service Funds
Health Ins. Internal Service Fund $3,662,430 $1,039,890 $4,702,320
City Employee Housing Fund 51.043.890 511D.500 51.154.390
Subtotal, Internal Service Funds: $4,706,320 $1,150,390 $5,856,710
Trust & Agency Funds
Housing Authority $1,085,680 $117,250 $1;202,930
Smuggler Mountain Fund 576:680 ~Q 576.680
Subtotal Trust 8~ Agency Funds: $1,162,360 $117,250 $1,279,610
ALL FUNDS: $127,858,950 $2,849,120 $130,708,070
Less Interfund Transfers $26,725,008 $1,200,770 $27,925,778
EQUALS NET ALL FUNDS
APPROPRIATIONS:
$101,133,942
$1,648,350
$102,782,292
Attachment B
20D8 Supplemental # 2
Requests -Detail __
Department/Fund Total One Time Onnoina Justification
City Council ~
The community picnic was moved to the golf course. This added
Community Picnic
Subtotal
_ _ $11.DOQ
$11,000 $11,000. Staff is requesting $11,000 in ongoing budget authority.
__ __.___
_
Total Supplemental $11,0001
Human Resources
Employee Payout $7,580 . Per city policy -employee payout
PRIMA Institute This is a training seminar regarding safety systems. The cost is
Training 51.680 going to be reimbursed 100%through CIRSA.
Subtotal $9,260
Total Supplemental $9,260
Com Dev -Planning I
I
On June 9th, the Council approved additional funding for the
AACP. Staff is requesting formal appropriations of $24,667. See
AACP $24,670 attached memo for additional details.
As part of an infonnatiori gathering effort prior to the revision of
the Aspen Area Community Plan (AACP), the City of Aspen is
seeking a report on the History of the Aspen Area Economy. The
underlying intent of this report is to educate the public with regard
to the unique economy in the Aspen Area, the underlying drivers
of that economy with regard to sources of capital and related
demographic trends and projections for the future. Council
Economic White Paper - approved the expenditure on July 8th, 2008. Staff is requesting
AACP $60,000 the formal appropriations of this funding.
HP -Documentary $12,000 HP documentary contract addendum
Lift One Neighborhood The Lift One Neighborhood Master Plan is progressing forward.
Master Ptan 5125.D00 See memo for additional details.
Subtotal $221,670
Total Supplemental $221,670
I
Police
On June 25th, 2008 a police vehicle sustained substantial
damage as the result of a traffic collision. The driver of the other
vehicle was found at fault. Repairs to the police vehicle totaled
$11,968.77. This request is for a reimbursement of $3929.60 to
Vehicle Repair Costs - be appropriated back into the police budget to cover repair costs.
CIRSA Reimbursement 53.930 This request is 100% offset by a reimbursement from CIRSA
Subtotal $3,930
Total Supplemental $3,930
GIS
State Grant for the implementation of a GIS emergency laptop.
Emergency laptop $1.;zQD This request is 100% offset by the state grant.
Subtotal $1,500
Total Supplemental $1,500
Attachment B
2008 Supplemental # 2 ~
Requests -Detail
- ~ ---
_____
i --- -- -.. _ _ -- --_ --- -
RecreationlARC/lce
Garden
The Gymnastics program is so successful this year that it will
exceed contractual obligations to the coach by $20,000. This
additional contractual pay will be offset by revenues in excess of
Gymnastics Program $20,000 j the $20,000 expended.
The ARC will need $15,000 in additional funding for the purchase
of merchandise for sale at the ARC. The additional expenses will
be offset by revenues in excess of $15,000. The merchandise
includes swimsuits, goggles, play toys, towel rental, etc. at the
ARC Merchandise $15,000 ARC front desk.
While the mechanical retro-fit seems to be reducing the utility
consumption at the ARC, increases in utility costs have risen to a
point which cannot be absorbed. That and the fact that the
mechanical retro-fit which was supposed to be completed in 2007
is not yet complete and operation at 100% costs will outweigh the
Utilities $88,250 provided funding substantially.
Employee Payout $39 000 Per City Policy -employee payout
Subtotal $162,250
Total Supplemental
_ $162,250
~
Asset Management ~ ~ ~
During 2007 budget deliberations staff utility estimations were
conservative, and actual have come in much higher due to
Utilities and Fuel Costs $43.000 general cost increases and higher fuel costs.
Subtotal $43,0_00
Total Supplemental
$43,000 _
Total General Fund $452,610 $441,610 $11,000
Attachment B
2008 Supplemental # 2 ~ ~
Requests -Detail -
L __
Water
This request is for the relocation of the Global Warming staff from
the Asie office space to city owned office space. The expense
Global Warming
Relocation of Office will be shared 50/50 with the Water and Electric Funds. The
Electric Fund will transfer in $12,500 in 2008 to offset 50% of
Space 525.000 this expense.
Subtotal _ $2b,000
Total Supplemental $25,000 __
Electric
Contract award to Red Oak Consulting for a Tiered Electric Rate
Study. The goal of this study is to provide an inverted block rate
system for the electric utility that will encourage energy
conservation and additional revenue sources to pay for expanded
Tiered Electric Rate customer efficiency programs and community renewable energy
Study $35.400 projects.
Subtotal $35,400
Total Supplemental .$35,400
Renewable Energy i , i~
Hydro Electric Bonds This a request for the formal appropriations of the Hydro Electric
issuance cost 5130,000 Bonds issuance costs.
Subtotal $130,000
Total Supplemental $130,000
Parking /
Transportation
Council requested a Transportation Development Plan (TDP) be
done for the local Aspen transit system to evaluate its
performance and to plan for the future. This plan may be used by
Transportation a citizens advisory group to make recommendations to Council.
Development Plan $60,000 See memo for details.
City Council approved on July 28th 2008. These will be put in the
Pay and Display Meters $242,630 Residential area to act as day pass dispenser.
City Council approved on July 28th, 2008. New signage to reflect
Signs _ $10,000 new ordinance
City Council approved on July 28th, 2008. License Plate
Recognition system to better enforce residential timed zones.
LPR System 598,630 This will be used to eliminate the car shuffle .
Subtotal $411,260
Total Supplemental $411,260
Truscott
Truscott has budgeted $180,000 for the roof replacement and
$6,000 for heat tape at Truscott in the 2008 capital plan. Atter'the
bids closed, the lowest bidder came in at $219,477. The cost of
materials has gone up significantly since the project was first out
into the AMP plan in 2006. Truscott management is requesting
Truscott 100 Building additional budget authority of $34,000 to fund the full costs of roof
Roof Replacement $34,000 replacement project.
Truscott has made a number of unexpected repairs to the
Truscott Plumbing plumbing systems in the 100 and 400 buildings. Truscott is
Repairs $15,000 requesting $15,000 to cover these unanticipated expenses.
Attachment B
2008 Supplemental # 2
~
~
Requests -Detail _ - - - -- ----- --~ -----~ --
i
The 500-700 buildings at Truscott are continuing to settle causing
significant damage to the elevator mechanical room and cement
walkways. To shore up these buildings and stop the settling,
cement must be pumped under the existing walks and
foundations. Council approved the contract on 9123/08 in a
Truscott Elevator and
Cement Repairs
$7,000 ~ Council work session. This is the request for formal
appropriations of these funds.
Subtotal __ $123,000
Total Supplemental
$123,000 _________ __
City Employee ~
Housing
During the winter of 2007/2008 heavy snows inflicted significant
damage to a number of roofs on City owned buildings. See
Roof Repairs $110.500 attached memo for additional details.
Subtotal _ $110,500
Total Supplemental $110,500
Housing Authority ~ ~ ~
Informal approval was received from City Council and BOCC on
June 3, 2008. Information is being tallied to update and create a
methodology for the payment-in-lieu fee as stipulated in the
Aspen/Pitkin County Housing Guidelines. The survey is being
Survey to update PIL partially paid for by the Community Development Department to
and AACP $22,250 update the Aspen Area Community Plan.
Additional legal fees for An aggressive enforcement program is bringing positive results
enforcement _ $95.000 regarding violations of deed restrictions.
Subtotal $117,250
Total Supplemental $117,250
Asset Management
During the winter of 2007/2008 heavy snows inflicted significant
City Hall and Red Brick damage to a number of roofs on City owned buildings. See
Roof Repairs $85,250 Attached Memo for additional details
Council identified pedestrian improvements along Aspen's Main
Street an on of the ten Best Year Yet goals. See attached memo
for additional details. This request is 100% funded by the
Main Street Streetscape 5158.DSD pedestrian amenity fees collected in the past years.
Subtotal $243,330
Total Supplemental $243,330
One Time Ongoing
Total Supplemental -
All Funds $1,648,350 $1,637,350 $11,000
Attachment C
City Of Aspen ~ - --- --- ---- - --- ----_ _~
2008 Technical 1 Accounting -Adju -
-- ----- -
stments
Denartment/Fund
General Fund Technical Adjustment Descrip ion Amount
Reduction in the AMP transfer due to changes in the AMP
001.95.' project composition. _ - ($169,000) -
Reduction in Transfer to the Intemal Health Insurance Fund -
This amount of funding is not needed in 2008 due to an excess
001.95. in cash reserves in the Internal health Insurance Fund. _ ($61,280)
Subtotal, General Fund i ($230,280)
Housing Development Fund _
Reduction in the Transfer to Parks for the Truscott Commons
Landscaping Project. The third year of the three year transfer is
150.95.' not needed to complete this project. _ ($50,000)
Subtotal, Parks Fund ($50,000)
Debt Service Fund
Consolidation of the Debt Service Funds at the end of 2004
created a fund balance in the 250 Debt Service Fund. This
accounting adjustment distributes the fund balance back to the
contributing Funds. The distribution is as follows: $18,590 to the ,
General Fund, $269,460 to the Parks Fund, and $25,840 to the
250.95." Truscott Fund. See attachment Dfor details. $313,890
Subtotal, Debt Service Fund $313,890
Electric Fund
Transfer to fund 1 /2 of the Global Warming move from Asie
431.95.43501.95421 office space to the Yellow Brick Office Space. $12,500
This is not a request for an increase in the UB services
expenditure; the request allows for a more transparent method
of budgeting for the UB service in the Electric Fund. Also this
request allows for more accurate long range planning in the
431.95.' Water and Electric Fund. See memo for additional details. $114,770
Subtotal, Debt Service Fund $127,270
Internal Health Insurance Fund
A fund balance has built up in the Intemal Health Insurance
Fund that exceeds the stop loss liability of the City of Aspen.
This accounting transaction distributes the accumulated fund
balance back to the contributing Funds and still leaves an
$800,000 fund balance in the Intemal health Insurance Fund.
501.95.' See the attachment D for details. $1,039,890
Subtotal, Parks Fund $1,039,890
Total Technical Adjustment All Funds: $1,200,770 $1,200,770
Attachment D
GTY OF ASPEN ____ _
_ __ ___ _
2008 Interfund Transfer ____
Transfer n Purpose of Interfund Transfer
000 -Asset Management
Wheeler Opera House _ $186,470 1998 Street Improvements 10 Yr IF Loan
_
Wheeler Opera House $85,000 Red Brick West End Project 10 yr IF Loan_
__
Employee Housing Fund _ $111,049 Housing Construction Project
Kids First Fund $181,690 1998 Street Improvements 10 Yr IF Loan
Debt Service Fund $93.240 Transfer to Debt Service Fund
Subtotal, Transfers From Asset Management Fun $657,449
001 -General Fund
Parks and Open Space Fund: $85,240 Annual Partial Subsidy of Food Tax Refund
AMP Fund
$1,067,840 Transfer to fund budgeted AMP Capital
improvement projects.
Housing Development Fund $125,000 Re-class Revenue Recorded in the GF in 07
City Employee Housing Fund $529,260 Transfer -Employee Housing Fund
Water Utility Fund $72,640 1/3 of Global Warming Program
Electric Fund $7,500 Transfer -Energy Star Homes Program
Housing Development Fund $580,000 Transfer - Zupancis Property Re-purchase
Transportation Fund $142,244 Operations Subsidy
Subtotal, Transfers from General Fund: $2,614,720
100 -Parks and Open Space Fund
Parks and Open Space Capital Fund
$2,617,570 Transfer to fund budgeted 340 Capital
improvement projects.
General Fund $13,860 Transfer to fund Manger's Savings
Debt Service Fund $847,650 Parks 2005 Open Space Bonds
Debt Service Fund
$856,110 Parks Portion, 2001 Sales Tax Revenue
Bonds
Golf Fund
$75,000 2005 Parks and Open Space Revenue
Bonds -refunding 1999 bonds
Debt Service Fund
$951,290 2005 Parks and Open Space Revenue
Bonds -refunding 1999 bonds
General Fund
$706,250 Overhead Payment -General Government
Support of Fund Operations
City Employee Housing Fund $214.960 Transfer -Employee Housing Fund
Subtotal, Transfers from Parks and Open Space
Fund:
$6,282,690
120 -Wheeler Opera House Fund
City Employee Housing Fund $74,910 Transfer -Employee Housing Fund
General Fund $2,190 Transfer to fund Manger's Savings
Employee Housing Fund $305,422 Housing Construction Project
General Fund
$251.950 Overhead Payment -General Government
Support of Fund Operations
Subtotal, Wheeler Opera House: $634,472
140 -Parking Garage Fund
Debt Service Fund
$698,750 2004 Certificate of Participation (Refunded,
Originally issued in 1989 to construct Rio
Grande Parking Garage
General Fund $6,360 Transfer to fund Manger's Savings
Attachment D
CITY OF AS_ PEN __ ___
2008 Interfund Transfer
Tyr .mss
Amount of Transfe
Purpose of Interfund Transfer
City Employee Housing Fund
General Fund
_ $21,990
$185,120 _
Transfer- Employee Housing Fund
i
Overhead Payment -General Government
Support of Fund Operations
Subtotal, Parking Garage Fund: $912,220 ~
150 -Housing Development Fund_
Truscott Housing Fund _ $749,620 Truscott I, 2001 Housing Bonds Subsidy
Truscott Housing Fund _ $312,630 Truscott I, 2003 Housing Bonds Subsidy
Truscott Housing Fund _ _ _ $3,922,190 Truscott I, 2001 B Housing Bonds -Called
Housing Office Operations Fund
$184,150 APCHA Housing Office, Operations Subsidy
(50% of total Subsidy, split with Pitkin
County
General Fund
$522.730 Overhead Payment -General Government
Support of Fund Operations
Subtotal, Housing Development Fund: $5,691,320
151 -Early Childhood Education Initiative
Kids First Fund
$20.310 Payment to Kids First Fund for
Administration Services
Subtotal, Earl Childhood Fund: $20,310
152 -Day Care (Kids First /Yellow Brick) Fund
City Employee Housing Fund $30,940 Transfer -Employee Housing Fund
General Fund $4,550 Transfer to fund Manger's Savings
General Fund
$66.680 Overhead Payment -General Government
Support of Fund Operations
Subtotal, Kids First Fund: $102,170
160 -Storm water Fund
General Fund
$60,000 Overhead Payment -General Government
Support of Fund Operations
250 -Debt Service Fund
General Fund $18,590 Distribution of fund balance
Parks Fund $269,460 Distribution of fund balance
Truscott Housing Fund $25.840 Distribution of fund balance
Subtotal, Debt Service Fund: $313,890
340 -Parks and Open Space Capital Fund
Employee Housing Fund $136,785 Housing Construction Project
General Fund
$32.720 Overhead Payment -General Govemment
Support of Fund Operations
Subtotal, Parks and Open Space: $169,505
421 -Water Utility Fund
General Fund
$1,000,000 Retum on Investment Payment, General
Fund Sale of Land to Water Utility for
Operations Facilities
General Fund $15,350 Transfer to fund Manger's Savings
Hydroelectric Fund
$877,800 Fund Capital Projects moved from the Water
Fund to the Hydroelectric Fund
City Employee Housing Fund $40,720 Transfer- Employee Housing Fund
Parks and Open Space Fund $150,000, Water usage Conservation Programs
Attachment D
CITY OF ASPEN ___
2008 Interfund Transfer
Transfer r n Purpose of Interfund Transfer
Employee Housing Fund _ $469,483 Housing Construction Project
General Fund
$649.560i Overhead Payment -General Government
Support of Fund Operations
_ _
Subtotal, Water Utility Fund: ~ $3,202,913
431 -Electric Utility Fund
General Fund $408,990 Franchise Fee Transfer to General Fund
General Fund $1,010 Transfer to fund Manger's Savings
General Fund
$330,360 Overhead Payment -General Government
Support of Fund Operations
City Employee Housing Fund $18,730 Transfer -Employee Housing Fund
Hydroelectric Fund
$240,000 Fund Capital Projects moved from the Water
Fund to the Hydroelectric Fund
Hydroelectric Fund
$414,100 Purchase of Hydroelectric power from City-
owned Generating Facility
Hydroelectric Fund
$76,000 Purchase of Hydroelectric power from City-
owned Generating Facility
General Fund $72,640 1/3 of Global Warming Program
Water Utility Fund
$12,500 1/2 funding of the Global Warming office
move
Water Utility Fund
$280.000 Electric Utility portion of Utility Billing
Services
Subtotal, Electric Utility Fund: $1,854,330
444 -Hydroelectric Fund
General Fund
$11.990 Overhead Payment -General Govemment
Support of Fund Operations
Subtotal, Hydroelectric Fund: $11,990
450 -Transportation Fund
General Fund
$453,050 Overhead Payment -General Government
Support of Fund Operations
General Fund ~ $1,280 Transfer to fund Manger's Savings
General Fund $150,000 Use Tax Administration
City Employee Housing Fund $40,720 Transfer -Employee Housing Fund
Parks and Open Space Fund
$354.330 Contribution for Mall Rubey Park Mall
Maintenance
Subtotal, Transportation Fund: $999,380
471 -Golf Course Fund
City Employee Housing Fund $18,730 Transfer -Employee Housing Fund
General Fund
$115.720 Overhead Payment -General Government
Support of Fund Operations
Subtotal, Golf Course Fund: $134,450
491 - Truscott Rental Housing Fund
General Fund
$23,540 Overhead Payment -General Government
Support of Fund Operations
City Employee Housing Fund $30,940 Transfer -Employee Housing Fund
-
Housing Operations Fund
$47.520 Overhead Payment -Housing Operations
Support of Fund Operations
Subtotal, Truscott Housin Fund: $102,000
Attachment D
CITY OF ASPEN _ __ ___
2008 Intertund Transfer
Transfer __ _ ____
Amount of Transfe
Purpose of Interfund Transfer
_
492 -Marolt Ranch Seasonal Housing Fund
General Fund
- -- - ---
City Employee Housing Fund _ _ _ ____ __ __
$18,620
_ _ _$21,990
Overhead Payment -General Govemment
Support of Fund Operations
Transfer- Employee Housing Fund
-
Housing Operations Fund
$61.400 -
Overhead Payment -Housing Operations
Support of Fund Operations
Subtotal, Marolt Ranch Fund: $102,010
501 -Internal Health Insurance Fund
General Fund ____ _ __ $609,660 Distribution of fund balance
Parks Fund _ ___ _ $104,330 Distribution of fund balance
Wheeler Opera House _ _
$45,930 Distribution of fund balance
Parking Garage Fund _
$8,880 Distribution of fund balance
Housing Development Fund $15,950 Distribution of fund balance
Early Childhood Fund $2,670 Distribution of fund balance
.Kids First Fund $10,000 Distribution of fund balance
Water Utility Fund $90;460 Distribution of fund balance
Electric Fund $17,080 Distribution of fund balance
Parking /Transportation Fund $64,180 Distribution of fund balance
Golf Fund $20,520 Distribution of fund balance
Truscott Housing Fund $7,200 Distribution of fund balance
Marolt Housing Fund $9,390 Distribution of fund balance
Housing Administration Fund $32,570 Distribution of fund balance
Smuggler Housing Fund $1.,070 Distribution of fund balance
Subtotal, Intemal Health Ins. Fund: $1,039,890
620 -Housing Office Operations Fund
General Fund:
$100.690 Overhead Payment -General Government
Support of Fund Operations
Subtotal, Housing Operations Fund: $100,690
Smuggler Housing Fund
General Fund
$8,010 Overhead Payment -General Govemment
Support of Fund Operations
Housing Operations Fund $~,62D Housing Overhead
Subtotal, Smuggler Fund $10,630
501 -City Employee Health Insurance Fund
Health Care Internal Service Budget
$2,908,750 Insurance Fund -Health Insurance
Premiums
2008 TOTAL INTERFUND TRANSFERS $27,925,778