Press Alt + R to read the document text or Alt + P to download or print.
This document contains no pages.
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