No preview available
HomeMy WebLinkAbout3350 Adopting 2025 Supplemental Budget AppropriationsOrdinance 3350 Page 1 of 1 ORDINANCE NO.3350 AN ORDINANCE OF THE CITY OF PORT TOWNSEND, WASHINGTON, ADOPTING 2025 SUPPLEMENTAL BUDGET APPROPRIATIONS WHEREAS, for some capital projects, funds appropriated in 2024 were not spent either due to project delays or project changes; and, WHEREAS, staff recommends "carrying -over" those funds not spent in 2024, and appropriating them to the same projects in 2025; and, WHEREAS, new or unforeseen projects were not identified at the time of compiling the 2025 budget; and, WHEREAS, staff recommends appropriating funds for the new and unforeseen projects as identified for 2025; and, WHEREAS, the City Council reviewed the supplemental budget on May 19, 2025, and considered the matter further on June 2, 2025; NOW, THEREFORE, the City Council of the City of Port Townsend, Washington, do ordain as follows: Section 1. The supplemental budget for the City of Port Townsend, Washington, for the fiscal year 2025, is adopted as set forth in the document entitled "City of Port Townsend 2025 Supplemental #1 Detail", making revenue and expenditure revisions. Section 2. This Ordinance shall take effect upon its passage, approval, and publication in the form and manner provided by law. ADOPTED by the City Council of the City of Port Townsend, Washington, by a vote of the majority of the City Council plus one, at a regUla • business meeting thereof;; held this 2nd day of June 2025. ZaV_ix4:­ _. _,--------- Mayor Attest: lys a dAlLICS (" ty Clerk N N o Q a Q „ O c fti1 p N 00. O O N p C N a) Ln Lm Q ',. o a) Q C C U nC 'u u N N d O Y ` aJ O L aJ c E- O C o a 'u w n On n 2 u o a d o u J a Q C Lon ro 3 aJ � al OD o > c a N O- u p n N — Z C u b0 C al E aJ C a N Q NO }' (D LL ' X 7aj u aJ +�+ C a0 Y Ln M O O m n f0 O E m J o 0 y '�'' C N Ln V � \ O U U m al fO C > lV.l 7 ` Q E o2i N E m a _ ) n —_ U m CL aJ m Q @ aii Ql E C Y N u O O m ++ a al Q O x w O V c o o 0 O v w a v in v c m E o LL 2 .� N Y v Q n + n m -oO YO j C � =+ aj C On — O c) O 6 O N c Y fL Lr) d C 'c N C N U 7\ C Y Y fa Q `1 7 u u N n— n u X 7 N NO 3 o v a v 3 N u\ p Q v z �° c c n u ° a Z 2 O O N — N '~ N — — ° a ra N a] n] O V D_ t LL U N C N C In U In N In In U N U N a t 3 N aJ c o a c Lncl a a3 c 3 a 7 L O fa E O 7 x N la al w= u vJ to �n w F� O ar '� LE O O U u N LL LEN O T fa U LA- U U Z O u Z J '� N �n 10 own 0Nn C V u C c al Y > '> E N c V' 4 m )n a a a , In m c c v a 0 o > 0 u+ C o v eorn •F,"" 0 aJ aJ d L -0 O 1u0 a E u 0 �.. c c c c c c o 0 7 7 7 7 7 7 LL LL LL LL LL N LL� f0 !a fa 12 fa ` fa — s (V cu aj a 4 aj a ate+ U (D (D (D l7 w C7 F E C w '' �a ar rlIH o � Ln o rnYm CL E M00VlD p OL aH C Ln O M O I, a a N C y [1N CL 0) lO m to -i m 7 m N w c-I w w cn 7 P"8 E 'O Ln a) 7 a m -O O U. CL C 00 v) Z LL ' 0 0 O O lO O O 00 Ol gyry Ai 4) C C C C C W� O al CN l7 llc W O O O N .--i 0 7 N aJ N i E +� W N G a CL m IA CO Lm Q O N w Ln O n LOO a) Rr N y� ^ N N C � O1 00 00zT m Ln � V ^ m C) m U-) -4 o LO N N dti CO M (n C a0 a Ch aJ O 'i aJ 3 to O 1p a aJ 7 C � CO � a) U N u H O E J a = ob w aJ LL C a c C t 7 Ln 00 0 00 n C J O O E O Y a c C_ E LL N O O O2 O O a u LL 3 Y N o 0 N U U a O u U U U ` lj c m is 06 06 66 .0 0 O Ln U �0 aJ C t t t T F, O a a In a<< a`J a ro )n N 3 3 3 3 f6 O al N aJ aJ a H� S x� o_ N Z Z Z Z IV 0 N N L L L C = u C C C ve 0 o as "C w w .. 9 0 5 fl v 'v o ° o a c c Co a.. m m aJ aJ CL u u u u "^' m m Y. Y dat M a n n n O O y u 0 u CL E E E E O O O U N G G 0 o a E m m ai aJ a m a Q; Q -u a a a n M 7 7 7 7 c t` CL a) a N lw C as N L L L L a) aJ aJ a) aJ aJ aJ �E al O O O O H F CC O' [G [C CC OC K CL. 2 w Z Z Z Z CL O 00 aU O 0o a O O O m 0 Ln -1 O In lD LM CL W 0 0 0 O N d'+X C O N -1 O O O a 0 00 � I- N Ln � m O N 00 0 0 3 C C Ln O O O a 0� C a lD m m qdq N " C 1O I� O r-1 LL O -4 O O O h M O P aA lD T n M i c-1 Ln ' N l0 c-1 n i+''.. lD N N N N N Q7 Q C LM in a+ W H C W O cc ap m O o0 V O O O M Q Ln lD O O O O Cp. O N N O N E O O O V O pp I� O M 24 O1 O O O O C O Q C: O O Ll C C C V C Q rj co 0�o rl 'E N O O O O O -4 0 O H O 00 O a 0 lD 1, n Ln -1 0 0� 00 0 l0 V ",qy t0 � N N N Ln D1 � � l0 al m to �' N O C lO Il 975' `~ Q w V Cm E In Ln N W E l0 N c-I 7 0 O CL v y c p c:,O Coo:'u O Op O O O Vl p 0 e n s O O r O M O ^ n N OD N n a R u 9Y1 t m C O U awl Ol u N *+ 'i H C m a) a) N 7 O '^ E c O \ C U C m c LL 7 7 7 7 7 7 7 7 QI O O O O O O O O y N a c v c c E CO 3 a) o f >> aJ a w n c o u\ a _ -- w - w N— w c c c c c c c c y N to .__ N f`p J �p !0 m N N CS io r0 °� an .n H u 7 aJI O CL CL 00 7 V LL O O '� 7 `t Q v " b0 On 00 w no w to M1fi � a) `J C .� caj C on fa v N ✓ > V a a: o° C7 m m CL s o°1c ub lu a) aJ a) aA' of aJ 7�q. a CL CL CL CL m a CL 0 O 00 0 0 0# _. v Q) w w N C C C C O O O O O C O lj0 0 Io 14 N av In V) O O ❑ ❑ Ln O m O m m a a a al al N > > al Ul u u y � � V N N 0 m O 0 N 0 N N 0a O N N w L O 0 o c a > > o 00 a al � a a 8 m o E E ° O d al ha H3pY, C O > o tl�D ❑ 1 d L ❑ w F Q Z Z C d M M _ al u C , a u c < Y = n = O «' C LL N ate.., v0f u u 0�0to Y O E ❑ ❑ C C O 'o m m m C. m to n c H c LL E E E l LL y D u Q o Ln c c Via, al al al " u G > > C _0 al -M 3' rti. to m m in Q Q c 3>> E E E Cpi� a Y o ~O tL 1] C m E Y mC7 w r O O O D O z z z 6U U w m m D_ m C (U m m m 3 m 3 N i'� E — o O o O v7 at O 0 C C ,O MZt u7 O y,py. O ql! CL O O 0 O .�-I a Q Ca~-. 0 O o al al M fV O LA O^ Ln O c-I E m '� N ti G co v vOi Z jq a., vl V ooO O O O OO Omyy O OO OpO O O O v o 0 0 o vi w o+ m a r, « o o 0 0 •, �. O O O O V7 m V O N r, day 7J c o c 0 C D a m 0 0 0 0 0 K .--I N O Vl M Vl N e-I cr r-I ++ O Vl E rl c-I N V N 4 p y •. 0 O n a4 U CIA Vl O Y d D m Ln a � co VI o Ln O a a O a" '., O O co N N Vl M 4yyx O V7 o �" e M O lD lD y a C V1 ch O O N a m ~ N m o t�M Q N. O a a Q r C G C }' N a v C 7 LL m m 0 ti C i u W a al Li. o N N E a+ c 3 aci m _ ` v Z GW C FC E m t` al a N al al al C. ,C N VI m L a 00.. Ll v C CL O. O al"' Y ' Ln O O 12a , LL m O_ > al al u u M r p ._ Y al a.°l:. a m m m v aCLI V N ra O uN CL O K w rcn e d 3 3 J 3 a Ln c c n LA Ln LL o F ~ m N ❑ ❑ V m E '^ Ln o O Y a a Ho m n ,n al Ql m � o u u N a 3 m (u o m m cc w N 3 Lo C a))Oo N m N N V a C C C C C O L O O c L u O O O O C a N N+-'++ y. 't—+ '� C r> N .E a o a o 0 0 aj - O O O v 'u c LL D_ LL D- v — y w w N C O aa, c5(1 oD o0 LL L al al c+ 7 LW tlk w D a O + > m m v u a a a a v m c E E D m pD m m `o m m `o m m m M m a as oa o- `o `o 0 0 `o 0 0 >`o o m o D? E LL O- LL LL LL LL LL LL LL LL LL Q LL a7 m o o m �rq� u Z Z u Q u m m m m m m c m (,1 U U '.. U U U U U Q U K y C O m a a a N O H E + o ocu u o u = m m C oc in •.`.a c c C �+ in O O fir. 0 0 in v v v LL c c a V c c t`o O O '' `O a, ajm m U Ua w u to '...0 •u O O la) N N Imp Q cc m m m m . _ a s D. a :° 'm a oG o2l C 10 Y u a' u u t c °= c - c o m a a a a o c o c m m c c Q v a 2 a,- a E O w u w c c c c c (7 l7 w w .Y D_ LD l7 y LL LL a w m m m ca r r u-) w a m a a a 7 ol N «% O 01 Ol Il Lnw o 0 N JD 0 o rl 4D O rf`. N O N V7 O V1 01 a H 0LD '%n Vl M 1D O O r� Ol J O Lr rM' Lr 07 c-1 VI Lr c-I cy Lr l0 w C i N t^O N N M M m 1�D c^-I .m-I r,N a0 7 M LL 0 M C ` 7 J Op w ul O m N t w 0 0 0 O V LL 7 O Vl O O I, 00 N 00 O CC' 0) V O 7 O N m 0 l0 000 NIT 0 0 I� N in N N ° '" -4 a 14 a o 0 0�6 w CO m �g m M 0 N C C 0 0 u u al al c c C C O O U u O N o o 0 O O N L L al O O d -0O L .c 2 tD r c al a m u Z Z 0 0 re'0 0 E L u m V V7 y O O u O '^ T C ad Y O a u > D c vz° Ul m c o m m s O m o •O ID ,, Ol O O C O N O N fn 4A m to o0 r-1 M r, V N N N m rti l00 v�-I ti N Ln Ln O 141 to O O N a o0 O„ O •N $"3 2 C C it t t t m a0 Q a Q Q N a1 c Ln Vl o Ln C N ti ti N N . > T c �. ro T ra is al aJ Z+ ., a m m m r m m m Y m 3 D Da 2L D it 1 E 3 m m m m Q a Q a rco rca E >, Cm„' U U U U m m m m a a a a p p;N a al al o' ##o.� a a a a a a a a v M') C ; `1 p GW1 al al W a) O O O O al aJ aJ c u u i,.. In in Ln E c c c c E E E E L.? ��� c c o c m m m m z p-- `l A r4 W CAW m m m m m m D_ D_ D_ D_ 3 a{yyy ox � T N NN M m m V7 VI Vl VI W::, ca^o F_.. ;- r.... � N N N 2 22 2 2 2 w oo g v g o1O+ o 0 v to 3 a m ,Q 00 Co c No m 3 N m U 0 C -0 •u c E L° m N m n E v m ` > 0 ° u o n , a `o N L Ln > U ,n O O` > a) v C ' a N d n E E Ln w + c m rn m a 0 n m 3 a o v o v a a a v u ++ _ O OCD = N C O O N E; m o v m N c m v a a c v v Z m Ln 3 c -D do W p c m -0 - o w w o ar o o c" 0 ar c v c m + u O LL 4 > a ar 2 do > m _ + _ us o E 73 c m d> v a m Y + a`) > y a� v>> > � m 3 o E 3 0 :U o ti o0 o ad a do o a .a', Ln c v E c m c 03J C E + 7 N N ,-i L al O lOi LL O W u W C CO C f0 U w d CO ao a! \ ',, a) ` U v m V. C "O -p u 0 ro m ai U m v E C7 m v �+ a c m m- m m c u o J Ci 3 n u m m 2 v 3 r u r`o m w o u 3 3. 3 3 n a a 0 a o u E c u u u m c m E of o CL n ms E c N>^ a y`o_ a CCC ai - rn- w `0 0 E t m m d E vi oN o7J u m cu m m o E ` w 7 c GG°1 a u �'a CL '- 7 l7 0\ ai J ai m m E> m a w E m in m m s Q - G U ab J '.. VI 4- a O U Ln Vl F w U VI W m J U W U N U a U U W W W N IA 44 YI YI m m `I ',, L V L `) N y� V AiY Y Y Y C C C C C C C C p 0 aO + C W N Gl p b NC N c a Wtl,, 7 .. 3 °c 7 C 7 0., 7 0 .� CO to 0 ca CL c O. CL N,go 0 0 � W v gyp. aca m nca ocn �' m o o m Ym m M c O C4 O O V C m ,^ d PyM C d d d d 7 ai ^' a�i v LL 7. a�i a v m Q c ai m m m v v -W O a O O O O E c Z Z Z 'A Z w. " 2 Z Z E v a v v m ai w m a, C m m v m E N N t v N N N v fir o 0 o s O_ E w v ar aa) v v v d v w v w w v C o CL >i O 3 01 = of L' CC E w K aC w K cc = of w w vl m of rn p„ o o a o sa.. o 0 o v, N � o ,1 E o o rn o 0o Ch m to 00 o N oo � m v g o o cc n O n o o r m N r o ax o 00 o a o 00 o v vi v un a u .• N o n ' ao o ,� , o v oo T o rn o O in LD o o.4 A o o� d� ao ti cl m H c a Cn 1,0 �o ri r o o of Lf m c ni v" Ui W t L o� m N L' rri ttf p o c11 in a ' m N Ln 56g , 00 w N m O m ID Ln t-il N m� m N 0 0 O LL m m a aka C 7 I N M a-i e-1 N c-I .--� C M N 3 ,--1 N ;\ to ,--� N ,--� m w h�a LA- CI1' C ri +hU . 1-1 h^w LL +qy'. a .� u N al 3 lf1 l0. LL iA+M: j 2M''. C -O C a! a 3 c E LL LL o z 0 E LL -0 i+ L m m , Oi O O a0 a 0 O 0 0 0 O Mn 01 H O ,--� O ;8 O a0 O o0 m m o0 o; N c a i+ 0 0 Ln O N ` 0 0 0 O m w O 3 0 a0 0 0 0 00 U O q V O ul W C N Ll O L a o0 O O u1 C C ,--� M y 0 'al Off E C C 0 W C 0 O a 0 00 rl Wm W O O V M Ln O c a+ ON cm-1 .NN w� LO N m %D Ln N +0 O a) � r, N m� O 000 �. ; rn '�-1 m E 0C O ti co m to «, .-i � � �, 00 3 3 m 3 3 d +. � O N Ln O M N N N tka m a 0 00 O O O In O O O m O O O N tMy l� O 0 0 O 0 0 0 ^ o^ n o o 0 o a o 0 0 o o v o a o C L' oc C O o C lD c-1 Ol N a V1 N 1-1 O m N "� Ln V1 N o m 'n i `n co rM M � m � m Ctk N v o. v LL tL m c' z fA Sc LL a e 0 v C o u \ \ 7 VCL C,U Cc) al C m ar 0C 7 c O c v E a U. E 3 ~ .^ 0 0 0 0 v C E ',.. C Y 3 LL C a a L al U U ua N as C U U d E �+ C Y d a W U m C 3 H N E C C E E o f E C c c 0 U d .S m n w- E cr w '', E V ai c c c c as `o o as ` m ~ aJ G m ra 't ,t H F H« N f4 N _ m a+ d m m. o d m ,t I-- N > m r`o r` A a+ E H H H F .d m N >0. u m !7a CJ o d b0 0a m c c °,� O C 'f"^ �' C w � Z' a0 m. d 00 w a0 L'W� C E c c c E. € u m C a�� Y w � Ui E E 3 on .o 'a' � a � 'c 3'. � m n LA OLn - o `� `� ar w LE % % O a r O L O m dp O m CC a�' rQ�y CO O cc .... O., OYi" W �+"# C JO Ln O u1 Nco It F 0 ch o e: m LA fV + O w O(b N c o. m O m N a a 0 3 0 m m Ca o m c O. to �' 3 Ln 0 Ln m N X 3 ? m O O W u w N u N n J u C O tl0 i O O C C C al O 3 C m J Q J C C C N O E m In O � OCY p 0 O M m m m m m m m m m m 0 O `per .0 o_ 3 3 3 3 3 3 3 3 3 3 a Q ar a o �j x Ln ai c Nc `o o `o `o o `o o `o `o o E '-' o m u 3 v a) v (LiLL - LL - - - - - - LL -D '-„r - S m C In In t U ' Z ' L a a c v v v > c > mql m m m m m l7 m p ami �n m= 3 v °u u„� u u u u u u u u O u u° u g � 5 � 10 N VOl 10 N W m m �, L T N W W L `J C C C Y N U U ,Y C C C C — '^ m m m m a d ar w 7 7 a c 0 -0 m m m t m ,,. m a m J On m m W a' M 9 9-0 O 3 +O+ M M O W `..� OJ G7 C7 d C 7 u Y V O V 0� Y Y o_ a Y LL O O O — O c 0 3 0 Vn LA Ln Ln O a >> Z> Q a >>> a > m Q Q C a 0 0 0 l7 up w w 0 � O '" v m a�i ai m m v v v Q 7 m ci aj� a) 3 LL v O O O O in in V) n n^ �' s LL z cc oc F a l7 v o Go, o ► aJ o c al ;4 �+-,, O l0 CO F� o l0 00 V 10 O0 m o lDD w N Ln o O lD m o Oy 7 N o 1wi E •N 0 d _ O p O ti 0) m O Ol N O 00 n 3 0 .--� 41 p N L O� LL 10 M In ' LL r-1 o r y C p� !'.. m F •N O n v a o0 00' 01 N M m M V 0~ 7 K 0. V 0 m N y. d O R Q m a O Y Y tab n N fn R?9 "-i M al In .--I N 41 to M O N lD .-I l0 al .ti N ''�'+n. VI y w + wr ca m m N 1 n v O lJ ry O o 00 m L rl N ?�tq E v "' ^ m w a LA LL vy o a m ~ 17 E a ; u J A Z a7 LL f O 11, N M O 4 u1 W Ol 0 LD 01 O 4t7 a0 vl 0 o t0 1O ry o O Ln m o cN-I o N O O y O O O O T N O O 0 H m 0 S M O V O 0 0 rc m^M pa +:7' M � O M1AS N ry V N M M O �"� O c-I 111 "-j Li � 0 per'.. �..� c-I "I fm'7 n•1 .--I m N N ryj rl 'IA ram^ ^ v '+ am 14 r+,N 0. Y [m ai tA as 3 m Lm N O O O o 0 10 0 0 C7� -j O 0 0 0 O p ul O O In O op N 0 0 0 0 0 0 4 O O 00 ° O C C C O ry C N a O O d O O Oi O l0 00 rr7 O CS r-I Oi 0 0 O O w d .� V O tV r�' m cfY .^-I N u•I a cecpp .� "rn o N Q m O,. vLO CL ° m N m ^ N v a a ECL E6 Cc IL a,[ r E q 4 3 a O LL OL �: — cu aJ .� m C U. C c m a a a a 0) 'O u v d v 5 AiY U1, O ai p o V U c U u m u 7 3 3 3 ac ac a0 m c o o o o� as a`) a v a 3 a` cn to in E E u v E m m m ar aAn LL H E v v N n n a Ln 3 3 3 c O O O c w w E E Y O a O a Q L', y O' lL LL OZI QS u 'I., c cu Pm J J J 7 4& 0000 w w w w a+ O Q C E D. O �^ Y u o° c n a v as o o m 3 "� l7 �, u c0 H z� d e = E 3a a, ` m �0 o '- w� 3 m °c w w c a as � o LL .�.. 0 U N u u m aa, a 3 f6 �� c c m m m m o a s as ca u a C R,m•P •'` � w�� � I C,7 O. O.. .. ar c