HomeMy WebLinkAboutbocc.res.109.2020A RESOLUTION OF THE BOARD OF COUNTY COMMISSIONERS
("BOCC") OF PITKIN COUNTY, COLORADO, PROVIDING
SUPPLEMENTAL APPROPRIATIONS TO THE 2020 BUDGET
AND AMENDING THE 2020 BUDGET (4TH QUARTER)
RESOLUTION NO. _109 , 2020
RECITALS:
1) Pursuant to Section 2.8.3 (Actions) of the Pitkin County Home Rule Charter ("HRC") official action by
formal resolution shall be required for all actions of the Board not requiring ordinance power on matters of
significant importance affecting citizens; and
2) Pitkin County desires to amend its 2020 budget and approve supplemental budget appropriations from the
funds set forth in this Resolution in order to fund unanticipated but necessary operating expenditures and
capital outlay; and
3) Unanticipated revenues were received in 2020 that were not appropriated; and
4) Unappropriated fund balances (reserves and prior year savings) are available and adequate to cover the
new appropriations; and
5) Upon due and proper notice, published in accordance with the law, said supplemental budget was open for
inspection by the public at a designated place, a public hearing was held on December 16, 2020 and interested
citizens were given an opportunity to file or register any objections to said supplemental budget; and
6) The BOCC finds that it is in the best interests of the citizens of Pitkin County to approve this Resolution.
NOW, THEREFORE, BE IT RESOLVED by the Board of County Commissioners of Pitkin County, Colorado that
it hereby adopts a resolution providing supplemental appropriations to the 2020 budget and amending the 2020
budget as shown below and authorizes the Chair to sign the Resolution and, upon the satisfaction of the County
Attorney as to form, execute any other associated documents necessary to complete this matter.
GENERAL FUND
Economic Development Grant
Contribution to COVID Communications
NWCCOG EDA CARES Act Grant
FUND BALANCE CODING:
Unassigned General Fund Total
Net Increase/(Decrease) in Fund Balance
2020
Budget
Revenue
Expenditure
Revised
Change
Change
Budget
30,000
30,000 30,000
30,000
30,000 30,000
30,000 30,000
HEALTHY RIVERS & STREAMS FUND
Robinson Diversion Modification Project
2020
Budget
Robinson Ditch Professional Services 400,000
FUND BALANCE CODING:
Healthy Rivers & Streams Fund Total
Net Increase/(Decrease) in Fund Balance
HUMAN SERVICES FUND
Access and Functional Needs Grant
Direct Client Benefits
Aspen Community Foundation Grant
Supplemental Nutrition Program (SNAP)
SNAP Direct Client Benefits
SNAP Intergovernmental Revenue
ESG CV2 Grant (Emergency Shelter)
2020
Budget
2020
Budget
500,000
500,000
2020
Budget
Revenue
Expenditure
Revised
Change
Change
Budget
426,216 826,216
426,216
426,216
(426,216)
Revenue
Expenditure
Revised
Change
Change
_ Budget
30,000
30,000 30,000
- 30,000
30,000
30,000
Revenue
Expenditure
Revised
Change
Change
Budget
425,000
425,000
425,000 425,000
925,000
925,000
Revenue
Expenditure
Revised
Change
Change
Budget
Emergency Shelter 177,700 177,700
Street Outreach - - 174,936 174,936
Rapid Rehousing - 138,864 138,864
HMIS - - 33,500 33,500
Administration - 35,000 35,000
ESG CV2 Grant - 500,000 - 500,000
Colorado Health Foundation 60,000 - 60,000
FUND BALANCE CODING:
Human Services Fund Total
Net Increase/(Decrease) in Fund Balance
560,000 560,000
1,015,000 1,015,000
PUBLIC HEALTH FUND
Protect Our Neighbors Grants
Professional Services Planning
Professional Services Infrastructure
Translation
Printing and Binding
Community Outreach
Materials and Supplies
Federal Grant Planning
Federal Grant Infrastructure
FUND BALANCE CODING:
Public Health Fund Total
Net Increase/(Decrease) in Fund Balance
2020
Budget
REDSTONE RANCH ACRES GID
Redstone Ranch Road Grading
Repair & Maintenance
FUND BALANCE CODING:
Redston Ranch Acres GID Fund Total
Net Increase/(Decrease) in Fund Balance
2020
Budget
AMBULANCE DISTRICT FUND
Ambulance Service
Payment to Aspen Valley Hospital
FUND BALANCE CODING:
Open Space and Trails Fund Total
Net Increase/(Decrease) in Fund Balance
1,000
2020
Budget
473,760
Revenue
Expenditure
Revised
Change
Change
Budget
50,000
150,000
50,000 50,000
37,875 37,875
120 120
5,000 5,000
50,000
25,014
- 50,000
- 150,000
200,000 168,009
200,000 168,009
31,991
Revenue
Expenditure
Revised
Change
Change
_ Budget
3,550
3,550
3,550
(3,550)
4,550
Revenue
Expenditure
Revised
Change
Change
Budget
152,464 626,224
152,464
152,464
(152,464)
MULTI -FUND APPROPRIATIONS
Deed -Restricted Housing Program
Capital Housing Purchase
Housing Fund Transfer from General Fund
General Fund Transfer to Housing Fund
CARES Act Funding (GF and Ambulance)
2020
Budget
350,000
2020
Budget
GF Payments to Other Governments -Round
GF Payments to Other Governments -Round
COVID Testing / Emergency Response
Ambulance Payments to Other Governments
Ambulance Off -Road UTV
Ambulance PPE
Ambulance Capital Equipment
GF CARES Act Revenue -Round 1
GF CARES Act Revenue -Round 2
Ambulance Cares Act Revenue
Debt Service and New Bond Issuance
Sales Tax Bond Principal Payment
Sales Tax Bond Interest Payment
Sales Tax Debt Issuance Costs
Sales Tax Refunded Bonds
Open Space Debt Issuance Costs
Sales Tax Refunding Bonds
Sales Tax Bond Premiums
Open Space GO Debt Issuance
Open Space Bond Premiums
Overhead Cost Adjustments
Public Health Overhead
Conservation Trust Fund Overhead
Debt Service Fund Overhead
Public Safety Radio Fund Overhead
337,500
373,586
750,000
2020
Budget
2,073,574
1,483,630
2020
Budget
142,605
1,529
78,922
Revenue
Expenditure
Revised
Change
Change
Budget
450,000
450,000 800,000
- 450,000
- 450,000 450,000
450,000 900,000
Revenue
Expenditure
Revised
Change
Change
Budget
685,881
1,597,427
- 500,000
- 66,150
- 40,000
- 64,000
- 43,000
1,524,180
3,549,837
147,000
5,221,017 2,996,458
685,881
1,934,927
873,586
66,150
40,000
64,000
43,000
1,524,180
4,299,837
147,000
Revenue
Expenditure
Revised
Change
Change
Budget
(370,000)
(142,410)
128,710
5,700,036
229,000
4,455,000
743,390
20,000,000
4,750,323
29,948,713 5,545,336
1,703,574
1,341,220
128,710
5,700,036
229,000
4,455,000
743,390
20,000,000
4,750,323
Revenue
Expenditure
Revised
Change
Change
Budget
69,390 211,995
819 819
3,411 4,940
11,142 90,064
84,762
Public Safety Radio Fund Support
Ruedi DTR Equipment
Local Government Revenue
Radio Transfer from General Fund
General Fund Transfer to Radio Fund
FUND BALANCE CODING:
Unassigned General Fund Total
Housing Fund Total
Ambulance District Fund Total
Debt Service Fund Total
Open Space and Trails Fund Total
Public Health Fund Total
Conservation Trust Fund Total
Public Safety Radio Fund Total
Net Increase/(Decrease) in Fund Balance
2020
Budget
TOTAL FOR RESOLUTION
190,000
85,000
UNASSIGNED GENERAL FUND TOTAL
HEALTHY RIVERS AND STREAMS FUND TOTAL
HUMAN SERVICES FUND TOTAL
PUBLIC HEALTH FUND TOTAL
REDSTONE RANCH ACRES GID FUND TOTAL
AMBULANCE DISTRICT FUND TOTAL
HOUSING FUND TOTAL
DEBT SERVICE FUND TOTAL
OPEN SPACE AND TRAILS FUND TOTAL
CONSERVATION TRUST FUND TOTAL
PUBLIC SAFETY RADIO FUND TOTAL
147,000
450,000
5,198,390
24,750,323
Revenue
Expenditure
Revised
Change
Change
Budget
(85,000)
175,000
35,000
225,000
175,000
175,000 175,000
90,000
5,074,017
450,000
147,000
5,198,390
24,750,323
90,000
210,000
3,408,308
450,000
213,150
5,319,747
229,000
69,390
819
46,142
25,973,174
Revenue
Change
Expenditure
Change
5,104,017 3,438,308
426,216
1,015,000 1,015,000
200,000 237,399
3,550
365,614
450,000
5,319,747
229,000
819
90,000 46,142
36,954,730 11,531,795
TOTAL NET INCREASE/(DECREASE) ALL FUND BALANCES
25,422,935
INTRODUCED AND FIRST READ ON THE 2ND DAY OF DECEMBER, 2020 AND SET FOR SECOND
READING AND PUBLIC HEARING ON THE 16TH DAY OF DECEMBER, 2020.
NOTICE OF PUBLIC HEARING AND TITLE AND SHORT SUMMARY OF THE RESOLUTION PUBLISHED IN
THE ASPEN TIMES WEEKLY ON THE 3rd DAY OF December , 2020.
NOTICE OF PUBLIC HEARING AND THE FULL TEXT OF THE RESOLUTION POSTED ON THE OFFICIAL
PITKIN COUNTY WEBSITE (www.pitkincounty.com) ON THE _3rd DAY OF December
2020.
ADOPTED AFTER FINAL READING AND PUBLIC HEARING ON THE 16TH DAY OF DECEMBER, 2020.
PUBLISHED BY TITLE AND SHORT SUMMARY, AFTER ADOPTION, IN THE ASPEN TIMES WEEKLY ON
THE _24th DAY OF December , 2020.
POSTED BY TITLE AND SHORT SUMMARY ON THE OFFICIAL PITKIN COUNTY WEBSITE
(www.pitkincounty.com) ON THE _17th DAY OF _December , 2020.
ATTEST: BOARD OF COUNTY COMMISSIONERS
jt,A. tt,l (t, jbin,t,S
Jeanette Jones
Deputy County Clerk
S4-even F. CL41d.
Steven F. Child, Chair
Dec-17-2020
DATE:
MANAGER APPROVAL:
Ptulis
Phylis Mattice for Jon Peacock, County Manager