ADOPTED - MARCH 11, 2003

Agenda Item No. 14



Introduced by the Finance Committee of the:



INGHAM COUNTY BOARD OF COMMISSIONERS



RESOLUTION AUTHORIZING PROPOSED AMENDMENTS TO THE 2003 BUDGET



RESOLUTION #03-55



WHEREAS, the Board of Commissioners has been advised of unanticipated decreases in revenues and increases in expenditures associated with the 2003 Ingham County Budget, which require adjustments to the budget totaling $2.8 million, or 4.1% of the county's General Fund Budget; and



WHEREAS, Resolution #03-29 directed the Controller to work with county offices, departments, courts and others receiving county appropriations and agencies, to develop proposed adjustments to the budget addressing the unanticipated revenue decreases and expenditure increases; and



WHEREAS, the County Controller has worked with offices, departments, courts, and others receiving county appropriations to identify short term expenditure reductions and/or revenue increases for the 2003 general fund budget totaling $2,799,877; and



WHEREAS, with the cooperation of these offices, departments, courts, and others receiving county appropriations, adjustments totaling $2,799,877 have been identified; and

WHEREAS, these reductions are comprised of salary attrition, reductions to operating expenses, deferment of capital improvement items, fee increases, increased revenue projections, and use of contingency, resulting in a net reduction to the general fund of $1,069,380, and do not include significant reductions to current services or any employee layoffs.



THEREFORE BE IT RESOLVED, that the County Controller is authorized to amend the 2003 Ingham County Budget as detailed in the following attachment.



BE IT FURTHER RESOLVED, that should revenue enhancements or expenditure reductions later be identified as unattainable, the Controller is authorized to work with departments to implement alternative revenue enhancements or expenditure reductions within their individual budgets which will achieve the same net savings.



BE IT FURTHER RESOLVED, that in departments that were unable to achieve their 4% reduction target without implementing involuntary layoffs or reducing services, a hiring freeze shall be imposed, whereby positions will not be filled unless approved by the respective liaison committee, or until the 4% reduction target is met.



BE IT FURTHER RESOLVED, if actual jail medical costs are lower than projected, the Controller is authorized to transfer any available funds to the 2003 contingency account.



BE IT FURTHER RESOLVED, that the Controller shall monitor implementation of the Governor's January, 2003 Executive Order, and shall provide any additional recommendations for adjusting the budget which are deemed necessary to maintain a balanced budget.





ADOPTED - MARCH 11, 2003

Agenda Item No. 14



RESOLUTION #03-55



BE IT FURTHER RESOLVED, that the Board of Commissioners commends the offices, departments, courts, and others receiving county appropriations for their cooperation in identifying these difficult but necessary adjustments.



FINANCE: Yeas: Grebner, Swope, Hertel, Thomas, Minter

Nays: None Absent: Dedden Approved 3/5/03

















































































GENERAL FUND REVENUES



2003 Budget - 2/1/03 Proposed Changes 2003 Proposed Budget
Tax Revenues
County Property Tax 37,492,141 37,492,141
Property Tax Adjustments (150,000) (150,000)
Delinquent Real Property Tax 12,000 12,000
Unpaid Personally Property Tax 25,000 25,000
PILT/IFT/CFT 469,000 469,000
Trailer Fee Tax 20,000 20,000
Intergovernmental Transfers
Single Business Tax 895,139 895,139
State Revenue Sharing 5,391,257 (209,171) 5,182,086
Convention/Tourism Tax - Liquor 1,384,489 1,384,489
Health and Safety Fund 230,000 230,000
Use of Fund Balance 963,609 (963,609) 0
Department Generated Revenue
Animal Control 346,315 346,315
Circuit Court - Family Division 441,824 441,824
Circuit Court - Friend of the Court 958,183 958,183
Circuit Crt - General Trial 1,553,828 1,553,828
Cooperative Extension 35,497 35,497
County Clerk 301,788 18,100 319,888
District Court 1,990,616 48,500 2,039,116
Drain Commissioner/Drain Tax 335,485 335,485
Economic Development 74,669 74,669
Elections 40,000 40,000
Emergency Operations 42,000 42,000
Equalization /Tax Services 30,800 30,800
Probate Court 250,932 2,000 252,932
Prosecuting Attorney 670,042 60,000 730,042
Purchasing 46,858 46,858
Register of Deeds 2,034,807 251,800 2,286,607
Remonumentation Grant 80,338 80,338
Sheriff 5,569,630 (277,000) 5,292,630
Treasurer 5,868,725 5,868,725
Tri-County Regional Planning 36,186 36,186
Veteran Affairs 139,788 139,788
Total General Fund Revenues 67,580,946 (1,069,380) 66,511,566


GENERAL FUND EXPENDITURES



2003 Budget - 2/1/03 Proposed Changes 2003 Proposed Budget
Board of Commissioners 493,605 (19,755) 473,850
Circuit Crt - General Jurisdiction 6,191,410 (215,000) 5,976,410
District Court 1,637,302 (17,000) 1,620,302
Circuit Court - Friend of the Court 1,298,735 (40,000) 1,258,735
Jury Board 1,208 1,208
Probate Court 1,228,428 (33,872) 1,194,556
Circuit Court - Family Division 6,720,931 (259,427) 6,461,504
Jury Selection 62,617 (2,500) 60,117
Elections 180,752 (6,500) 174,252
Financial Services 612,189 (13,700) 598,489
County Attorney 373,623 373,623
County Clerk 677,455 (9,772) 667,683
Controller 800,101 (32,004) 768,097
Equalization/Tax Services 610,103 (24,404) 585,699
Human Resources 695,385 (20,800) 674,585
Prosecuting Attorney 5,189,827 (69,818) 5,120,009
Purchasing 242,380 (9,695) 232,685
Facilities 1,409,045 1,409,045
Register of Deeds 677,337 (15,331) 662,006
Remonumentation Grant 80,338 80,338
Treasurer 576,039 576,039
Drain Commissioner 821,469 (6,000) 815,469
Economic Development 152,871 152,871
Community Agencies 199,371 199,371
Women's Commission 2,000 2,000
Environmental Affairs Comm 500 500
FOC Advisory Committee 2,000 2,000
Historical Commission 500 500
Tri-County Regional Planning 60,310 60,310
Jail Maintenance 205,120 205,120
Sheriff 18,323,929 393,474 18,717,403
Community Corrections 93,991 (3,760) 90,231
Animal Control 1,157,895 (30,933) 1,126,962
Emergency Operations 155,541 (4,614) 150,927
Board of Public Works 1,000 (40) 960
Drain Tax at Large 117,000 117,000
Health Department 7,690,809 (78,738) 7,612,071
Medical Examiner 231,531 231,531
Substance Abuse 696,379 696,379
Community Mental Health 1,755,402 1,755,402
Family Independence Agency 917,195 (1,907) 915,288
Tri-County Aging 66,890 66,890
Veterans Affairs 326,201 (5,250) 320,951
Cooperative Extension 651,764 (24,375) 627,389
Parks and Recreation 1,777,625 (71,105) 1,706,520
Contingency Reserves 553,414 (47,170) 506,244
Capital Area Rail Council 2,350 2,350
Capital Improvements 1,859,079 (91,384) 1,767,695
MIS Chargebacks (All Depts.) 0 (78,000) (78,000)
Employee Benefits (All Depts.) 0 (230,000) (230,000)
Total General Fund Expenditures 67,580,946 (1,069,380) 66,511,566

OTHER FUNDS TO BE ADJUSTED



Fund


Description
2003 Budget - 02/01/03 Proposed Changes 2003 Proposed Budget
208 Parks 1,927,425 (43,694) 1,883,731
215 Friend of the Court 4,522,826 0 4,522,826
221 Health 29,179,996 (179,444) 29,000,552
266 Anti-Drug Abuse Grant 443,357 60,000 503,357
267 Community Corrections 1,603,211 (3,760) 1,599,451
292 Child Care - Family Division 6,926,264 (301,606) 6,624,658
245 Public Improvements 216,300 (64,503) 151,797
290 Social Welfare (FIA) 2,002,082 (1,907) 2,000,175
595 Inmate Stores 352,581 75,000 427,581
631 Building Authority Operating 4,523,903 (70,000) 4,453,903
636 MIS 2,702,407 (80,500) 2,621,907
664 Machinery & Equipment Revolving 377,237 (26,881) 350,356
681 Employee Benefit 13,953,336 (230,000) 13,723,336