HomeMy WebLinkAboutOrdinance 22935-09-2017 Ordinance No. 22935-09-2017
AN ORDINANCE REALLOCATING $591,213.00 IN EXISTING UNSPENT
APPROPRIATIONS IN THE STATE ASSET FORFEITURE FUND AND INCREASING
ESTIMATED RECEIPTS AND APPROPRIATIONS IN THAT FUND IN THE AMOUNT OF
$198,787.00 FROM AVAILABLE RECEIVED FORFEITURES FOR THE PURPOSE OF
MAKING A TRANSFER TO THE GENERAL FUND FOR ELIGIBLE POLICE OVERTIME
EXPENSES TO COVER A SHORTFALL; PROVIDING FOR A SEVERABILITY CLAUSE;
MAKING THIS ORDINANCE CUMULATIVE OF PRIOR ORDINANCES; REPEALING ALL
ORDINANCES IN CONFLICT HEREWITH; AND PROVIDING AN EFFECTIVE DATE
BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY OF FORT WORTH, TEXAS:
SECTION 1.
That the operating budget of Fort Worth for Fiscal Year 2016-2017, as enacted by Ordinance 22393-09-2016,
as amended, is hereby further amended to reallocate $591,213.00 in current-year unspent appropriations in
the State Asset Forfeiture Fund for a transfer to the General Fund for eligible police overtime expenses to
cover a shortfall.
SECTION 2.
That in addition to those amounts allocated to the various City departments for Fiscal Year 2016-2017 in the
Budget of the City Manager, there shall also be increased receipts and appropriations in the State Asset
Forfeiture Fund in the amount of$198,787.00 from available received forfeitures, for the purpose of making a
transfer to the General Fund for funding eligible police overtime expenses to cover a shortfall.
SECTION 3.
That should any portion, section or part of a section of this ordinance be declared invalid, inoperative or void
for any reason by a court of competent jurisdiction, such decision, opinion or judgment shall in no way impair
the remaining portions, sections, or parts of sections of this ordinance, which said remaining provisions shall
be and remain in full force and effect.
SECTION 4.
That this ordinance shall be cumulative of Ordinance No. 22393-09-2016 and all other ordinances and
appropriations amending the same except in those instances where the provisions of this ordinance are in
direct conflict with such other ordinances and appropriations, in which instance said conflicting provisions of
said prior ordinances and appropriations are hereby expressly repealed.
SECTION 5.
This ordinance shall take effect upon adoption.
APPROVED AS TO FORM AND LEGALITY: CITY SECRETARY
1
D i C. McElr Senior Assistant City Attorney Mary J. Kayser
ADOPTED AND EFFECTIVE: September 26, 2017
City of Fort Worth, Texas
Mayor and Council Communication
C ACTION: Approved on 9/26/2017 - Ordinance Nos. 22930-09-2017, 22931-09-
2017, 22932-09-2017, 22933-09-2017, 22934-09-2017, 22935-09-2017, 22936-09-2017, 22937-
09-2017, 22938-09-2017, 22939-09-2017, & 22940-09-2014
DATE: Tuesday, September 26, 2017 REFERENCE NO.: G-19118
LOG NAME: 03FY2017 WINDUP
SUBJECT:
Adopt Ordinances Enacting Fiscal Year 2017 Year End Budget Adjustments by Reallocating Resources,
Operating Surpluses, and Available Current-Year Revenues and Fund Balance to Offset Projected
Shortfalls and Authorize All Associated Transfers (ALL COUNCIL DISTRICTS)
RECOMMENDATION:
It is recommended that the City Council:
1. Adopt the attached ordinance making Fiscal Year 2017 year-end adjustments to address projected
departmental operational shortfalls.
a. Reducing the Economic Development Department budgets in the General Fund by $1,750,000 due to
projected savings from 380 Agreement Payments to offset projected departmental shortfalls in other
General Fund departments.
b. Increasing the following General Fund Department budgets by $1,750,000 to address projected shortfalls
due to salary and vacancy adjustments and contractual costs:
1)City Attorney Department by$50,000.00
2)City Manager's Office by$145,000.00
3) Financial Management Services by$100,000.00
4)Human Resources Department by$285,106.00
5)Library Department by$362,011.00.00
6)Neighborhood Services Department by$60,000.00.00
7)Planning& Development Department by$421,000.00
8)Property Management Department by$326,883.00
2. Adopt the attached ordinance reallocating $445,000 in Fiscal Year 2017 unspent appropriations in the
Treasury Asset Forfeiture Fund for a transfer to the General Fund for eligible Police overtime expenses to
cover a shortfall.
3. Adopt the attached ordinance reallocating $49,600 in Fiscal Year 2017 unspent appropriations in the
Justice Asset Forfeiture Fund and increasing estimated receipts and appropriations in that Fund by
$1,525,400 from available forfeitures and fund balance for a transfer to the General Fund for eligible Police
overtime expenses to cover a shortfall.
4. Adopt the attached ordinance reallocating $591,213 in Fiscal Year 2017 unspent appropriations in the
State Asset Forfeiture Fund and increasing estimated receipts and appropriations in that Fund by $198,787
from available forfeitures for a transfer to the General Fund for eligible Police overtime expenses to cover a
shortfall.
5. Adopt the attached ordinance increasing estimated receipts and appropriations in the General Fund in
Lognatne: 03FY2017 WINDUP Page 1 of 6
the amount of$2,810,000 from transferred forfeiture funds for eligible Police overtime expenses to cover a
shortfall.
6. Adopt the attached ordinance increasing estimated receipts and appropriations in the General Fund in an
amount equal to the lesser of$550,000 or the actual year-end negative fund balance in the Municipal Golf
Fund, from current-year available sales tax revenues, to address the delayed opening of Rockwood Golf
Course.
7 Adopt the attached appropriation ordinance increasing estimated receipts and appropriations in the
Municipal Golf Fund in an amount equal to the lesser of$550,000 or the actual year-end negative balance
in the Fund.
8. Adopt the attached ordinance increasing estimated receipts and appropriations in the Solid Waste Fund
in the amount of$1,700,000 from current-year available container hauling fees, landfill lease revenue, and
recycling waste revenue to address the projected departmental operational shortfalls.
9. Adopt the attached ordinance increasing estimated receipts and appropriations in the Fleet Service Fund
in the amount of$1,000,000, from current-year available charges for services, to address increased outside
repair costs.
10. Adopt the attached ordinance increasing estimated receipts and appropriations in the Municipal Parking
Fund in the amount of$200,000, from current-year available parking revenues, to address increased
contractual services costs related to parking services.
11. Adopt the attached ordinance increasing estimated receipts and appropriations in the Retiree Health
Care Trust Fund in an amount equal to the lesser of$3,000,000 or the actual shortfall for the year, from net
position, to cover higher than anticipated retiree health claims.
12. Authorizing all necessary transfers to effect the appropriations identified above.
DISCUSSION:
The purpose of this Mayor and Council Communication (M&C) is:
1. To take actions within the General Fund associated with finishing Fiscal Year 2017 by adjusting fundinc
among General Fund departments; providing funds to the Municipal Golf Fund to cover the anticipatec
negative year-end fund balance associated with the delayed opening of the Rockwood Golf Course; tc
identify actions necessary and to resolve the Police Department's General Fund projected deficit by
appropriating additional asset forfeiture funds;
2. To appropriate increased current-year revenue in the Solid Waste, Fleet Service, and Parking Funds to
cover associated expenditures; and
3. To appropriate funds for increased costs associated with Retiree Healthcare.
The City's annual operating budget is formally enacted into law by City Council action adopting an
appropriation ordinance that establishes spending limits for each department' s and fund' s operation. In the
past, Staff has waited until the completion of the Comprehensive Annual Financial Report (CAFR) to effect
the settlement of General Fund departments. The current practice is to manage this process during the
current fiscal year and allocate net savings to meet one-time needs or to address items that have arisen
during the fiscal year.
General Fund
Logname: 03FY2017 WINDUP Page 2 of 6
The City Manager is authorized by the budget ordinance to move certain monies from Non-Departmental to
other departments, as needed, under delegated authority. The Non-Departmental budget in the General
Fund includes allocations based on the Fund's overall annual budgeted need for electric utility contingency
cost, separation leave costs for General Fund employees, contractual costs, election costs and tuition
reimbursement costs; that allocation can be distributed to individual departments as they have specific
expenses in these areas. For FYI 7, the City Manager made allocations and transfers totaling $8,311,372 tc
various departments to cover separation leave ($7,809,772), vacancy rate adjustments ($20,228), race and
diversity study ($200,000), election costs ($141,372), and minor contractual items ($140,000).
Reallocating a Portion of Operating Surplus to Offset Department Shortfalls
In aggregate, the General Fund is expected to receive $600,000.00 more in revenue than expenses at the
end of FY2017.
Based on the most recent forecast, unless funds are reallocated, some departments are projected to have
deficits at the end of the fiscal year due to vacancy and salary changes, higher expenses due to higher
workload, or contractual obligations. In addition, Economic Development is anticipated to have $1,750,000
in savings primarily from lower than anticipated 380 Agreement payments.
To address the forecasted General Fund departmental deficits, adoption of the first attached ordinance will
reallocate available budget from Economic Development's anticipated savings to the General Fund
departments to cover needed expenditures, and adoption of the ordinances associated with
recommendations 2-5 will reallocate asset forfeiture funds to cover a Police shortfall in the General Fund
associated with overtime that is described in more detail below.
All of the changes related to the General Fund (including a transfer out to Golf that is described below) are
outlined in the following chart.
Revised Budget
After Non-
Departmental
Delegated
Revised Authority for
Original Budget with Separation Leave
Budget Supplement and Contracted FY2017 Additional
Dept/Fund _1 Ordinance Appropriations Services 1 Forecast Appropriations lReasons
City Attorney _ $ 6,326,798 $ 6,377,715r $ 6,377,715 $6,427,715 $ 50,000 alary Adjustments
City Auditor _ $ 1,804,1151 $ 1,804,1151 1,804,1151 $ 1,804,415 1 $-
Offce anager's $ 7 932,913 $ 8,054_,027 $ 8,354,027 $ 8,499,027 $ 145,000�acancy
dj st nts
Pity Secretary-1 $ 1,322,1671 $ 1,648,2781 —$ 1,789,6501 $ 1,789,650.1 $-1
Code $ 19,983 542 $ 19,983,542 $-
Compliance $ 19,983,542 $ 19,983,542
Vg'
er380
Economic reementDevelopment $ 17,974,825 $ 17,980,825 $ 17,980,825 $ 16,230,825 $(1,750,000) yments
Financial acancy
Management 1 $ 1,122,156 $ 11,122,156 11,322,1561$ 11,422,156 $ 100,000 dj st ents
Fire Department $ 138,966,4691$ 138,966,4691 $ 142, $
146,469 142,146,469 $ -
Human
Resources 1 $ 4,376,467 $ 4,376,467 $ 4,403,361 $4,688,467 $ 285,106 ension Consultant
Library Vacancy
Department $ 19,125,037 $ 19,125,037 $ 19,224,0261$ 19,586,037 $ 362,011 dj st ents
Municipal Court_ $ 17,268,127 $ 17,268,127 $ 17,549,127 $ 17,549,127 $ -(+— _
Neighborhood acancy
Logname: 03FY2017 WINDUP Page 3 of 6
,Services 1 $ 8,974,7441 $ 9,014,7441 $ 9,054,7441 $ 9,114,7441 $ 60,000 djustments
Non-
Departmental $ 50,816,439 $ 49,525,2471,213,875 $41,763,875 $ 550,000 ransferto Golf
Park and _
Recreation $ 43,847,073 $ 43,847,073 $ 44,175,0731$44,175,073 $ -
Budgemance and $ 5,662,328 $ 6,155,378 $ 6,155,378 $6,155,378 $ -
Planning &
Develop ent $ 13,530,411 $ 13,617,701 $ 13,617,701 $ 14,038,701 $421,000 o tsr Workload &
Police $226,302,4141$226,821,2580 $ 230,471,258$233,281,2581 $2,810,000 Overtime
rejntralancystments&
Property ized
Management $ 10,915,692 $ 24,415,692 $ 24,480,809 $24,807,692 $ 326,883tract Costs
rann & $ 32,753,154 $ 32,753,1541$ 32,753,1541
$ -PblcWorks $ 32,753,154
550,000 transfer
o Golf&$2.81 M
General Fund ransfers from asset
Total $639,004,871 $652,857,0051 $652,857,005 656,217,005 $3,360,000 orfeiture
Included in the proposed reallocation above are funds to address a Police Department estimated General
Fund deficit of$2,810,000 associated with overtime. Because overtime is an eligible expenditure of
forfeiture funds, the Department intends to utilize those funds to address this deficit. This M&C reallocates
existing unspent appropriations and appropriates additional available forfeiture funds and fund balance for
transfers to the General Fund as follows:
. Reallocation of$445,000 from current-year unspent appropriations in the Treasury Asset Forfeiture
Fund for a transfer to the General Fund - The forecasted fund balance is $30,000 at the end of
FY2017.
. Reallocation of$49,600 from current-year unspent appropriations in the Justice Asset Forfeiture
Fund and additional appropriation of$1,525,400 of available forfeiture funds and fund balance for a
transfer to the General Fund -The fund has $396,287 of current-year received forfeitures to
appropriate and the balance of$1,129,113 will come from fund balance, leaving a forecasted fund
balance of$66,000 at the end of FY2017.
. Reallocation of$591,213 from current-year unspent appropriations in the State Asset Forfeiture Fund
and additional appropriation of$198,787 of available forfeiture funds for a transfer to the General
Fund -The fund has $198,787 of current-year received forfeitures to appropriate, leaving a
forecasted fund balance of$250,000 at the end of FY2017.
Adoption of the ordinance associated with the fifth recommendation appropriates the $2,810,000 of
transfers from forfeiture funds in the Police Department portion of the General Fund in FY2017.
Municipal Golf Fund
Following the recent forecast, the Municipal Golf Fund is on pace to end FY17 with a negative fund balance
as a result of the planned delayed opening of Rockwood Golf Course. This M&C seeks authorization to
appropriate a portion of the current year's higher-than-budgeted sales tax revenues for a transfer from the
General Fund to the Municipal Golf Fund in an amount equal to the lesser of$550,000 or the final year-end
negative fund balance in the Municipal Golf Fund.
Logname: 03FY2017 WINDUP Page 4 of 6
The budgeted operational subsidy to Municipal Golf for FY2017 is $615,000. With this transfer the subsidy
for Municipal Golf for FY2017 will be up to $1,165,000.The appropriation ordinances associated with
recommendations 6 and 7 effect the transfer from the General Fund to the Municipal Golf Fund.
Solid Waste Fund
The Solid Waste Fund is projected to expend $1,700,000 more than budgeted for contractual service
related to solid waste pick-up that was insufficiently budgeted for in FY2017. There is offsetting current-year
revenue from container hauling fees, landfill lease and recycling waste revenues to offset the shortfall.
Eguipment and Fleet Service Fund
The Fleet Service Fund is projected to have a shortfall of$1,000,000 as the Outside Repair& Maintenance
expenses have been higher than budgeted. These additional expenses are passed through and charged to
the departments resulting in increased revenues that offset this shortfall.
Municipal Parking Fund
The Municipal Parking Fund is projected to expend $200,000 more than budget for costs related to
contractual parking services. There is offsetting revenue from current-year parking revenue, which resulted
from higher than anticipated parking activities, to offset this shortfall.
Retiree Healthcare Trust Fund
The Retiree Healthcare Trust Fund is forecasted to have $3,000,000 in additional expenditures over budget
related to retiree healthcare costs. Approval of the ordinance associated with recommendation 11 will
appropriate net position in this fund to cover the overage with the expectation that plan changes will contain
retiree healthcare costs.
This M&C does not request approval of a contract with a business entity.
FISCAL INFORMATION / CERTIFICATION:
The Director of Finance certifies that upon the approval of the above recommendations and adoption of the
attached ordinance, funds will be available in the current operating budgets, as appropriated, of the
General Fund, Treasury Asset Forfeiture Fund, Justice Asset Forfeiture Fund, State Asset Forfeiture Fund,
Municipal Golf Fund, Solid Waste Fund, Fleet Service Fund, Municipal Parking Fund, and Retiree Health
Care Fund. The net position appropriation within the Retiree Health Care Fund will be from non-liquid trust
assets, requiring an inter-fund loan to be provided from the General Fund. This loan will be administered
under the Financial Management Policy Statements.
FUND IDENTIFIERS (FIDs):
TO
Fund Department ccoun Project Program ctivity Budget Reference # moun
ID ID Year Chartfield 2
FROM
Fund Department ccoun Project Program ctivity Budget Reference # moun
ID ID Year Chartfield 2
CERTIFICATIONS:
Submitted for City Manager's Office by: Susan Alanis (8180)
Logname: 03FY2017 WINDUP Page 5 of 6
Ori-ginating Department Head: Lynda Johnson (6222)
Brady Kirk (8520)
Additional Information Contact: Terry Hanson (7934)
Logname: 03FY2017 WINDUP Page 6 of 6