HomeMy WebLinkAboutord1994-034W L4TCOM COUNTY COUNCIL AGENDA BILL
NO. 94 -261
CLEARANCES
Initial
Date
Date Received in Council Offi e:
A enda date
Assigned to:
'ginator. Executive
vivision Head:
L_
U11Y 0 41994
WHATGOM COUNTY
COUNCIL
5/10/94
Fi -'ouncil Introduction
5/24/94
Finance / Council
Dept. Head:
Prosecutor..
3
Purchasing/Budget:
Executive:
SUBJECT-
1994 Supplemental Budget Request
ATTACHMENTS:
Ordinance
Backup paperwork
SUMMARY STATEMENT
#4
Please complete sections of box as appropriate & explain the item below
Related County contract #:
Should Clerk schedule a hearing? NO X YES Requested date:
Amount budgeted for this item /project: S
Is it or will it be within budget? YES NO Please explain below
Budget line item number(s): ,
Supplemental Budget Ordinance No. 4 adds appropriation to the following budgets:
1. The supplemental request for the Administrative Services Department and Auditor's Office in the Current Expense fund transfers $97,273 (1994 appropriation)
from the Auditor's Office to Administrative Services as well as appropriates $120,668 from Current Expense fund balance for the final step in reorganization of the
Finance Division of the Administrative Services Department. Asecond supplemental request for the Administrative Services Department appropriates $29 ,585 from
Current Expense fund balance to restore OSO FIE employee - Purchasing Manager.
The two supplemental requests for the Planning and Development Services Department in the Current Expense fund appropriate $10,000 from new grant
revenue for consulting services relating to the preparation of the Comprehensive Land Use Plan EIS and $25,000 from new grant revenue for wetland planning
assistance.
3. The supplemental request for the Juvenile Department in the Current Expense fund appropriates $7,607 from fund balance for salary and wages owed to
an employee that was on Worker's Compensation in 1993 and was compensated at 80% in error.
4. The supplemental .requests for non - departmental in the Current Expense fund appropriates: 1) $25,000 from fund balance for support of detoxication and
alcohol protective custody programs in the Substance Abuse program, 2) $9,400 from fund balance for the interlocal agreement between the City of Bellingham, the
City of Lynden, PUDNo.1, and Whatcom County (Nooksack Water User's Steering Committee), and 3) $456 from fund balance for the Council of Government Cascadia
Corridor Task Force contribution.
5. The supplemental request for the Combined Treatment Services fund appropriates $6;797 from a private citizen gift for mental health wrap around services.
6. The supplemental request for the Transportation Services Department in the Road fund appropriates $10,000 from Council of Government grant revenue
for rural transportation planning.
7. The supplemental request for the Law Library fund appropriates $28,497 from: 1) Law Library fund balance, 2) Current Expense fund transfer in (already
budgeted in the current expense fund), and 3) miscellaneous rental revenue for additional operating expenditures.
8. The supplemental request for the Health fund appropriates $3,400 and $4,275 from new state Department of Health grant revenue for WIC capacity building
and for tuberculosis program needs and $1 ,500 from Collaboration for Children contract child care fees for consulting services from a public health nurse.
9. The supplemental request for the Solid Waste fund appropriates $32,262 from fund balance to restore OSO FIE employee - Solid Waste Manager.
ORIGINATOR'S RECOMMENDED ACTION.•
Pass
COMMITTEE ACTION TAKEN.•
"NUNCIiL, ACTION TAKEN.
5/10194: Council Introduction
5/24/94: Council adopted the ordinance, with amendments, 6 -1 Brenner opposed
I elated File Numbers: Ordinance or Resolution Number (this item only): 94 -034
,1
Amended Per Council 5/24/94
SPONSORED BY: Consent
PROPOSED BY: Executive
INTRODUCTION DATE: 5110194
ORDINANCE NO. 94 -034
AMENDMENT NO. 4 TO THE 1994 BUDGET
WHEREAS, the 1994 budget was approved February 8, 1994; and, .
WHEREAS, changing circumstances require modifications to the approved 1994
budget; and,
WHEREAS, those modifications have been assembled here for deliberation by the
Whatcom County Council.
NOW, THEREFORE, BE IT ORDAINED by the Whatcom County Council that the
1994 Whatcom County budget ordinance 94 -009 is hereby amended by adding the following
amounts to the departments included therein:
Current Expense Fund:
Auditor (97,273)
Administrative Services 247,526
Planning & Development Svcs 35,000
Juvenile 7,607
Non - Departmental 9,856
Total Current Expense 202,716
Other Funds:
Combined Treatment Services Fund 6,797
Road Fund
10,000
Law Library Fund
28,497
Health Fund
9,175
Solid Waste Fund
32,262
Total Other Funds
86,731
Total Supplemental
289,447
BE IT FURTHER ORDAINED that the 1994 budget ordinance 94 -009,
exhibit C, is amended to reflect the additional authorized positions as set forth in
Attachment A to this ordinance.
ADOPTED this 24th day of May ' 1994.
WHATCOM COUNTY COUNCIL
ATTEST: WHATCOM COUNTY.,VASHINGTON
Council Clerk
APPROVED as to form:
Civil Deputy Pr e utor
iert A. Imhof,
Approved
Shirley Van Zahten,
Date: Sow
ATTACHMENT A
To ordinance titled: Amendment No. 4 to the 1994 Budget
The 1994 budget ordinance 94 -009, exhibit C, is amended to reflect the additional
authorized positions as set forth below:
Department
Requesting FTE:
Additional Authorized Positions:
FTE
Amendment
Auditor
Accountant I (1)
(1.0) FTE
Auditor
Accountant I (1)
(1.0) FTE
Auditor
Account Clerk II (1)
(1.0) FI-E
Auditor
Chief Deputy Auditor (1)
{-$}
Admin Svcs Dept
Accountant I (2)
1.0 FTE
Admin Svcs Dept
Accountant I (2)
1.0 FTE
Admin Svcs Dept
Accountant III (2)
1.0 FTE
Admin Svcs Dept
Accounting Supervisor (2) (4)
1.0 FTE
Admin Svcs Dept
Accountant II (Systems /Training)
1.0 FTE
Admin. Svcs Dept
Administrative Assistant
1.0 FTE
Admin Svcs Dept
Purchasing Manager
0.50 FTE
Solid Waste
Solid Waste Manager
0.50 FTE
Total FTE employee added:
+4.00 FTE
Employees
NOTE: 1) This amendment to Exhibit C of Ordinance 94 -009 transfers 4 FTE employees
(1) from the Auditor's Department to the Administrative Services Department (2).
The Field Auditor (3) is a new, full -time position in the Auditor's Department. It provides
the second internal auditor identified as being needed by the Auditor. 1994 funding for the
Field Auditor (3) comes from Jan -June vacancy savings in the Chief Accountant position.
Funding for the Accounting Supervisor (4) and the other transferred positions (2) in the
Administrative Services Department comes from Auditor's 1994 budget appropriation
transferred to the Administrative Services Department.
WHATCOM COUNTY
Summary of the Supplemental Budget Ordinance No. 4
Department/
Description
Amount
Source of
Fund
Finance Reorg
Administrative
Funds
CURRENT EXPENSE FUND
Auditor
Finance Reorg
Administrative
Services
Finance Reorg
Administrative
Restoration
Services
- Purchasing Mgr
Planning & Development
Services
Professional Services
Juvenile Salary & Wages
Non - Departmental Nooksack Water
Non - Departmental COG /Cascadia
TOTAL CURRENT EXPENSE
(97,273) Budget Reduction
247,526 Auditor Budget Reduction
CE Fund Balance
29,585 CE Fund Balance
35,000
7,607
9,400
456
$202,716
OTHER FUNDS
COMBINED TREATMENT SERVICES FUND
Mental Health Svcs 6,797
ROAD FUND Rural Trans Planning
LAW LIBRARY FUND
Operating Expenses
HEALTH FUND WIC /TB /Prof Svcs
SOLID WASTE FUND
Restoration
- Solid Waste Mgr
TOTAL OTHER FUNDS
TOTAL SUPPLEMENTAL
10,000
28,497
9,175
32,262
$86,731
289 447
New Grant Revenue
CE Fund Balance
CE Fund Balance
CE Fund Balance
Private Gift
New Grant Revenue
LL Fund Balance
CE Transfer In /Mist Revs
New Grant Revenue
SW Fund Balance
WHATCOM COUN'T'Y
BUDGET MODIFICATION REQUEST
Department: Administrative Services
Requested By: Tom SutbeM, Acting Director
The following budget modification is requested:
X Budget Transfer *
X Budget Supplemental **
SOURCE: (Accounts to transfer from or funding source for supplemental)
001.2910.1000 C.E. Fund Balance $ 120,668
ACCOUNTS TO INCREASE:
Auditor /Accountin
520.6110 Regular Salaries and Wages
< $ 70,560 >
520.6120 Extra Help
< 1,706 >
520.6210 Retirement
< 6.652 >
520.6230 Social Security
< 5,909 >
520.6255 Other H &W Benefits
< 11,203 >
520.6259 Worker's Comp - Interfund
<942>
520.6269 Unemployment - Interfund
<301>
Subtotal Auditor's Transfer
< $ 97,273 >
Administrative Services /Administration
1390.6110 Regular Salaries and Wages
$ 15,510
1390.6210 Retirement
1,241
1390.6230 Social Security
1,187
1390.6249 Medical Insurance - interfund
2,070
1390.6259 Worker's Comp - Interfund
260
1390.6269 Unemployment- Interfund
78
Subtotal Cost Center 1390
$ 20,569 .
Administrative Services/Finance
1500.6110 Regular Salaries and Wages
$ 80,849
1500.6120 Extra Help
3,000
1500.6140 Overtime
2,400
1500.6210 Retirement
6,660
1500.6230 Social Security
6,599
1500.6245 Medical Insurance
6,072
1500.6249 Medical Insurance - Interfund
1,638
1500.6255 Other H &W Benefits
2,095
1500.6259 Worker's Comp- Interfund
1,300
1500.6269 Unemployment - Interfund
432
1500.6320 Office & Operating Supplies
2,000
1500.6329 Office & Operating Supplies
2,867
1500.6510 Small Tools & Equipment
1,500
1500.6520 Software
3,600
1500.6630 Professional Services
8,000
1500.6659 Building Maintenance Fees
9,060
Administrative Services%Finance (Cont.)
1500.6719 Postage - Interfund
$ 3,500
1500.6720 Telephone
1,400
1500.6780 Employee Travel - Training
6,000-
1500.6810 Advertising
500
1500.6869 Equipment Rental - Interfund
2,400
1500.6949 Insurance Prem - Interfund
1,000
1500.7060 Repairs and Maintenance
500
1500.7110 Registration /Tuition
4,000
1500.7410 Equipment Capital Outlays
40,000
Subtotal cost center 1500
$197,372
TOTAL SUPPLEMENTAL REQUEST
$120,668
PURPOSE OF TRANSFER OR SUPPLEMENTAL: (If more room is necessary attach
additional sheet.)
Financial services reorganization into Administrative Services Department. (See attached
memo to County Executive)
Capital Equipment Breakout:
6- microcomputers /emulation /software @ $3,200 ea. $ 19,200
1 -high volume copier. 9,000
1 -laser printer w print spool 2,800
1- conference table w chairs 2,500
1 -fax machine 2,500
Misc. furnishings /chairs /file cabinets /printer 4,000
TOTAL CAPITAL OUTLAY REQUEST $ 40,000
Authorized
Department
Executive's
Date Posted: By:
te: S- Z '9y
* Transfers affecting objects 10, 20, or 60 must be authorized by the County Executive. Transfers affecting other objects do not
need Executive office approval.
Supplemental requests, if approved by the Executive, will be forwarded to the County Council for authorization.
10/91
i
WHATCOM COUNTY
ADMINISTRATIVE SERVICES DE"�'77"'
Whatcom County Courthouse
311 Grand Avenue
Bellingham, WA 98225
(206) 676 -6871
Y,
MEMO TO: Shirley Van Zanten, County Executive
FROM: Thomas D. Sutbe�Acting Director
DATE: April 29, 1994
SUBJECT: Supplemental Budget Request for'Finance Division Reorganization
The final step in reorganizing the Administrative Services Department involves development
of the Finance Division. This requires transfer of certain employees from various cost
centers and the addition of one position for the accounting section and one position for
administrative /secretarial support for the Director and the division managers. The following
represents an explanation of how we are attempting to put this division together.
During 1993, the County Auditor's office included eight positions to support the ongoing
accounting responsibilities and one position was added to begin the internal audit function.
The internal audit function was not brought on -line during 1993. These eight positions, not
including the new internal audit function, supported the accounting /bookkeeping needs of
the Auditor, special districts and the county's departments and agencies. The Auditor's
accounting staff was not supporting centralized grant accounting, fixed asset accounting, or
enterprise /proprietary fund full accrual accounting. Most of the county's recent state audits
have included findings relative to insufficient grant and fixed asset accounting support.
Also during 1993, the Public Works Accounting section included seven positions to support
the internal accounting needs of the various public works divisions. Most all of the other
departments and agencies have accountant /bookkeeping support at varying levels, depending
on the complexity of the funds involved and the skills of the .personnel assigned. Many
responsibilities have changed and are currently changing with the implementation of the new
J.D. Edwards financial software.
This reorganization proposal for the Administrative Services Department has received the
support of the Financial Management Committee. Fixed asset and grants accounting issues
are not being currently dealt with in this recommendation. I assume the County will
eventually want to support centralized fixed asset and grant accounting, but we are not
recommending taking on that project at this time. Attached is a draft of the proposed
organizational structure for Administrative Services.
The Auditor's office.cut 1.5 positions in the accounting section for 1994. That left 6.5 FTE's
for the accounting responsibilities. We are proposing that 3 Auditor's positions currently
filled, be transferred to Administrative Services, and that the fourth FTE, the vacant Chief
Accountant position, be split ,July 1st, adding 1/2 'FTE to Administrative Services for an
Accounting Supervisor's position and 1/2 FTE to the Auditor's office for a second internal
auditor, with each position to result in a full FTE in 1995. This leaves the Auditor with 2.5
FTE's for . special districts and internal accounting /bookkeeping /payroll support and
provides 2 FTE's for the internal audit responsibility.
In order for Administrative Services to continue to provide the payroll services,
Transportation Services will continue to loan the Department the payroll position through
the end of 1994. At that time, Administrative Services will have to finance the position.
Transportation Services also will be loaning two additional positions for. internal accounting
support. These positions will bring accounting responsibility for Building Maintenance,
Planning and Development Services and Solid Waste with them. Again, these two positions
will require self funding in Administrative Services for the 1995 budget.
In addition to the transferred positions identified above, the Financial Management
Committee has determined a need to add a new Systems Accountant position which will be
used for J.D. Edwards financial systems maintenance, .training, management reporting and
backup assistance for other accounting functions. We believe this position is crucial for
adequate maintenance and support of the new financial system, which is much more
complex than the software it replaced.
Finally, along with this request for consolidating the financial services, I am requesting an
additional FTE as. Administrative Assistant. to the Department. This new Department
includes about 53 FTE's, apparently in four different locations, and will be managing nearly
$7 million in expenditures.. Currently, there are only 2 positions providing
secretarial /administrative assistance. I need assistance in communications with not only the
department, but also the entire county employee and official base, let alone the media. I
believe this proposed position is critical for the Department's success. There is no
comparable Department to my knowledge, with so little administrative /secretarial support.
In conclusion, this request adds only two positions, equivalent to one FTE for 1994 in
Administrative Services. We intend to recommend consolidation of funds under our control
for 1995 and move all employees of Administrative Services to an internal services fund.
The staff on loan from Transportation Services. will then be consolidated into the
Administrative Services budget and we will have to develop a county -wide reimbursement
system to finance the Department's activities.
Thank you for the opportunity to explain this supplemental budget request. I look forward
to our discussions with the Council Finance Committee regarding the same.
1
�- �l►11NzsTRAT���� S ��V���S
O EPAR --mEwr
- T7 f Jao t -Tv,a
E = Fromm �= rE��«`�•cve
AA
— �� roe« A t.A,
N
cr,e�cy�
z - ►s -qq
C -pc,
7�ST'TF
WHATCOM COUNTY
BUDGET MODIFICATION REQUEST
Department: Administrative Services Department
Requested By: Tom Sutberry, Acting Director
The following budget modification is requested:
_Budget Transfer *
X Budget Supplemental **
SOURCE: (Accounts to transfer from or funding source for supplemental)
001.2910.1000 Current Expense Fund Balance 4$29,585
ACCOUNTS TO INCREASE:
2800.6110
Regular Salaries and Wages
$24,120
2800.6210
Retirement
1,930
2800.6230
Social Security
1,081
2800.6249
Medical Insurance- Interfund
1,638
2800.6255
Other H &W Benefits
435
2800.6259
Workers Compensation - Interfund
260
2800.6269
Unemployment Ins.- Interfund
121
Total Purchasing
$29,585
PURPOSE OF TRANSFER OR SUPPLEMENTAL: (If more room is necessary attach
additional sheet.)
See attached memo.
Authorized
Department
Executive's
Date Posted
Transfers affecting objects 10, 20, or 60 must be authorized by the County Executive. Transfers affecting other objects do not
need Executive office approval
* Supplemental requests, if approved by the Executive, will be forwarded to the County Council for authorization.
WHATCOM COUN'T'Y
ADMINISTRATIVE SERVICES DEPARTMENT
Whatcom County Courthouse
311 Grand Avenue
Bellingham, WA 98225
(206) 676 -6871
MEMO TO: Shirley Van Zanten, County Executive
FROM: Thomas D. Sutberry, Acting Director
DATE: May 2, 1994
SUBJECT: Continuation of Purchasing Manager's Position
a
vxSa;a �!'G
This is to request your favorable consideration of Administrative Service's request to add
.5FT'E to the 1994 budget to restore the purchasing manager position through the end of
1994 and to make it a permanent position. If no action is taken, the position will terminate
on June 30, 1994.
It has become necessary to restore the purchasing manager position so that the purchasing
function will continue to operate satisfactorily. The termination was planned during the
budget process while trying to organize a new Administrative Services Department and
centralize accounting. Budget cuts were required. It was thought that the finance manager,
a new position proposed to come on line July 1, could assume the duties of purchasing
manager. As we approach the time for transition, it appears that managing the accounting
function will consume the attention of the finance manager, who will not have time to be
able to manage the purchasing function.
The county needs the purchasing manager position to fulfill the requirements of Chapter
3.08 of the Whatcom County Code, as set forth in WCC 3.08.030(B), mandating the
authorities and functions of the purchasing system. If the purchasing manager position is
restored, the system will continue to operate satisfactorily. If the position is allowed to
terminate, purchasing productivity and control will deteriorate. There will no longer be one
person skilled in purchasing matters acting as a central point for coordination of county
purchases of goods and services. There will no longer be an individual specifically
responsible to serve as a check and balance for all departments to make sure public monies
are spent in the best manner possible, protecting elected officials from scandal caused by
employee misbehavior or theft, unwise relationships with entrenched vendors, splitting
orders to circumvent bid limits, or poorly conceived or incomplete bid specifications.
Restoring the Purchasing Manager Position
Page 2
County policy since 1967 has been to centralize purchasing as much as practical, for best
operating efficiency and maximum dollar savings. If the purchasing manager position is
allowed to terminate, that longstanding policy will be reversed. Purchasing services to
departments and agencies will deteriorate. The purchasing function for all departments will
tend to decentralize, with buying decisions being made primarily at the department level.
Department managers will spend more time purchasing. Some will tend over time to get
what they want from the vendor with whom they are familiar, to the exclusion of other
purchasing considerations. Duplication of effort and haphazard purchasing practices will
increase. There will be less consolidation of orders, less quantity discounts, less prompt
payment discounts, less standardization of equipment, and less use of state purchasing
contracts. More money will be spent for the same quantity of goods and services purchased.
Although it may be hard to prove, restoring the purchasing manager position will likely save
more money than it will cost. In equipping -the county morgue in 1993, for example, the
purchasing manager saved $40,000 off the original quote from the department. Making the
most of available competition routinely saves large amounts of money.
The purchasing manager position is also needed to manage the formal bid and proposal
process for all departments, to review and approve specifications, to write requests for
proposals, and to prepare invitations to bid and recommendations for award.
Also, under the provisions of WCC 1.10, the purchasing manager plays a central role in the
management of county owned personal property, supervising the inventory, controlling and
redistributing surplus equipment, and coordinating disposal, auction, and sale.
If the position is restored, the purchasing manager will be able to provide needed assistance
in facilities management, including taking an active role in planning and implementing how
to provide access to programs which is required by the Americans with Disabilities Act.
In summary, it is important for efficient and cost effective county operations that the
purchasing manager position be restored. To allow the position to terminate would be
detrimental to sound government, and would cause this government to revert back to
policies and procedures that were abandoned twenty years ago.
WHATCOM COUNTY
BUDGET MODIFICATION REOUEST
Department: Planning and Development Services
Requested By: Dan Tgylorl Planning Manager
The following budget modification is requested:
_Budget Transfer
X Budget Supplemental **
SOURCE: (Accounts to transfer from or funding source for supplemental)
2545 PLAN AND DEV SVCS * New Cost Center SEPA - GMA ($ 10,000 )
.4334 State Grants
.0424 DCD - SEPA and GMA
ACCOUNTS TO INCREASE:
2545 -6630 GMA - Professional Services
$ 10,000
PURPOSE OF TRANSFER OR SUPPLEMENTAL: (If more room is necessary attach
additional sheet.)
The Department of Community Development is awarding a $10,000 grant to Whatcom
County for integration of SEPA and Growth Management Act requirements. The grant
will be applied towards completion of an Environmental Impact Statement (EIS) on
Whatcom County's Comprehensive Land Use Plan.
On 2/8/94 Council authorized the Executive to request grant funds from DCD for
completion of the EIS. DCD is preparing the grant contract for signature.
On 4/12/94 Council authorized the Executive to enter into a professional services contract
with Henigar & Ray, Inc. for consulting services relating to the preparation of the
Comprehensive Land Use Plan EIS. The contract is approved and is being signed.
Authorized By:
Department Head:(/ Date:
Executive's Office: Date:
LIZ
Date Posted: By:
* Transfers affecting objects 10, 20, or 60 must be authorized by the County Executive. Transfers affecting other objects do
not need Executive office approval.
Supplemental requests, if approved by the Executive, will be forwarded to the County Council for authorization.
1[17011
WHATCOM COUNT'
BUDGET MODIFICATION REQUEST
Department: Planning and Development Services
Requested By: Dan Taylor, Planning Manager
The following budget modification is requested:
_Budget Transfer *
X Budget Supplemental **
SOURCE: (Accounts to transfer from or funding source for supplemental)
2550 PLAN AND DEV SVCS DOE - Wetlands ( $25,000 )
.4334 State Grants
.0311 Wetland Integration Strategy
ACCOUNTS TO INCREASE:
2550 -6630 GMA - Professional Services $25,000
PURPOSE OF TRANSFER OR SUPPLEMENTAL: (If more room is necessary attach
additional sheet.)
The Department of Ecology is awarding a $25,000 grant to Whatcom County for a
Wetland Integration Strategy for Whatcom County. The grant will be applied towards
developing an integrated environmental resource management program that will balance
long -term natural resource protection with the County's growth requirements.
On 6/15/93, Council passed Resolution #93 -036 supporting an application for a Wetlands
Planning Assistance Grant. A contract has been prepared and has gone forward in the
April 20 packet for Council approval at the April 26 meeting.
The consultant has not yet been selected.
Authorized By:
Department Head:-/ I Date:_ —1J1 I C)�
Executive's Office: Date: /1;7
Date Posted: By:
LIZ
* Transfers affecting objects 10, 20, or 60 must be authorized by the County Executive. Transfers affecting other objects do
not need Executive office approval.
** Supplemental requests, if approved by the Executive, will be forwarded to the County Council for authorization.
10/91
WHATCOM COUN'T'Y
BUDGET MODIFICATION REQUEST
Department: Juvenile - Current Expense Fund
Requested By: Gary Wood
The following budget modification is requested:
_Budget Transfer *
XBudget Supplemental **
SOURCE: (Accounts to transfer from or funding source for supplemental)
1.2910.1000 Current Expense Fund Balance 7
ACCOUNTS TO INCREASE:
1970 Juvenile Court - Res. Care
6110.
Salary & Wages
6549.00
6210
Retirement
524.00
6230
Social Security
501.00
6269
Unemployment
33.00
7,607.00
PURPOSE OF TRANSFER OR. SUPPLEMENTAL: (If more room is necessary attach
additional sheet.)
See Attached Documentation.
Author' Y
Depart
m
Executi
Date Po
zed By:
ent Head: Date: .7 ll'
ve's Office: �� Date: S 31 jy
sted: By:
* Transfers affecting objects 10, 20, or 60 must be authorized by the County Executive. Transfers affecting other objects do not
need Executive office approval.
** Supplemental requests, if approved by the Executive, will be forwarded to the County Council for authorization.
10/91
4, o/� ee 5 �7� W
PERSONNEL DEPARTMENT
An Equal Oppolyunity Employer
316 Lollic. Slreel
Bellinbhaul, WA 98225
TO: Gary Wood ,( j
FROM: Larry Mans ' 1
O ry
t
DATE: March 17, 1994
SUBJECT: Joyce Lundberg L & I Payments
RM'ErMD
\ MAR 2 2 1994
J vei?e Prow' cn Dew.
NOTE: Worksheet not included w /suppler
Enclosed you will find a copy of Karen Howard's worksheet listing all payments issued to
Joyce Lundberg relative to her L & I claim. As I understand, Teamsters Local 231's
grievance and Joyce Lundberg's concern is that she was not paid the difference in the
amount of gross salary and L & I benefits similar to other employees who were affected by
the Whatcom County Courthouse construction.
Therefore, it would be advisable to calculate the difference between the two amounts. I
would appreciate reviewing the calculations prior to submittal to Tom Sutberry. .
LM /pl
cc: Local 231 file
Karen Howard
3.17r.
Personnel (206) 676 -6802 Safely /Self In.urance (206) 676 -7729 C'ounly Residents (206) 399 -1310 T-A\ ( ?oo) 739 - ?5 ?1
WHATCOM COUNTY SUPERIOR COURT
JUVENILE PROBATION DEPARTMENT
County Courthouse - 311 Grand Avenue
Bellingham, Washington 98225 -4080
GERALD K. WOOD
Juvenile Court Administrator
y
Judges Superior Court Commissioners
Steven J. Mura Frank A. Morrow
David A. Nichols Charles R. Snyder
Michael F Moynihan
April 28, 1994
Linda Irvin r,' f ; (� E � [7 IJ
Program Analyst ! �:% ��
Courthouse
Bellingham, Wash. 98225 APR 29 1994
Re: Joyce Lundberg SFflRILEY VANI - ANTEN
.Additional Compensation 001 ;_ , :k,
�:�;,1NF> EX"E"'UTIVE
Dear Linda:
I'm writing you because Tom Sutberry /in a casual conversation
about the issuest'requested I direct the correspondence directly to
you. You and I briefly discussed this approximately a week ago.
Briefly, we need to compensate Joyce Lundberg for those months
that she was incorrectly paid at the 80% while she was on Workers'
Compensation. The wherefores and explanation for this error are
accurately described in a memo to me from Trish Chomyn dated March
81 1994. The adjusted amount due Joyce Lundberg is $6,548.94, for
which I have no budgeted amount in calendar year sufficient to
address this amount. There is no question Joyce is due this
compensation.
I request your guidance as to how this shall be compensated.
I personally believe it should be paid out of the self insurance
fund. If that is not to be considered and I'm to absorb this in my
1994 budget, I request a supplemental budget appropriation. If you
have any other solution, please advise..
Enclosed is correspondence to me from Trish Chomyn and Linda
Graves that reflects our calculations and our attempts to resolve
this issue.
Please advise as to your recommended course of action.
Ve y ru urs,
GERALD K. WOOD
Juvenile Court Administrator
GKW:edv
Enclosures
Phone (206) 676 -6780 County Residents (?OM 398 -111n FAX 190M 678 -7797
MEMO TO: Gary Wood
FROM: Linda Grave
DATE: March 31, 1994
SUBJECT: JOYCE LUNDBERG / TIME LOSS CLAIM #2T736725
In response to your request for the balance of wages owed to
Joyce Lundberg, I offer the following. The figures I refer to
were provided by Karen Howard, Benefits Coordinator and from
Trish Chomyn, our payroll accountant.
Total actual wages due to Joyce Lundberg: $30,124.00
Less amount paid by Juvenile 1993 budget: <845.16>
Actual total amount owed: 29,278.84
Less amount paid by L &I Time Loss for 1993: <22,729.90>
ADJUSTED AMOUNT DUE JOYCE LUNDBERG: $6,548.94
I read Trish's memo to you, dated March 8, 1994, and while I
cannot speak to her assessment of the situation prior to my
coming on board, I can confirm her view of our meeting with Gail
Kelley. It was my understanding from Trish that she was advised
by Wendy Wefer- Clinton to continue with the current method of
payment until something could be figured out as to how to handle
this problem. I said, "no way!" We know there is an error here
and we're going to.correct it now. (I'm confident I was echoing
Trish's sentiments, as well.)
Let me know if you need anything further with regard to
this.
WHATCOM COUNTY
BUDGET MODIFICATION REQUEST
Department:. Non - Departmental - Current Expense Fund 001
Requested By: Linda Irvin
The following budget modification is requested:
_Budget Transfer *
X Budget Supplemental **
SOURCE: (Accounts to transfer from or funding source for supplemental)
1.2910.1000
Current Expense Fund Balance
ACCOUNTS TO INCREASE:
4470 Nooksack Water
6630 Professional Services
9,400.00
9,400.00
PURPOSE OF TRANSFER OR SUPPLEMENTAL: (If more room is necessary attach
additional sheet.)
This supplemental appropriates $9,400.00 for Task Order No. 1 and No. 2 as set forth in
the ( Nooksack Water Users' Steering- Committee) Interlocal Agreement Between the City
of Bellingham, City of Lynden, PUD No. 1 and Whatcom County.
See attached documentation.
Authorized By:
Department
Executive's
Mate Posted: BY:
te:
te:
* Transfers affecting objects 10, 20, or 60 must be authorized by the County Executive. Transfers affecting other objects do not
need Executive office approval.
** Supplemental requests, if approved by the Executive, will be forwarded to the County Council for authorization.
10/91
Whatcom County Executive Office
311 Grand Avenue
Bellingham, Washington 98225
SCAN 769 -6717 or 676 -6717
FAX 676 -6775
MEMO TO: Whatcom County Council
FROM: Shirley Van Zanten, County Executive
DATE: May 2, 1994
}
g ..
Shirley Van Zanten
County Executive
SUBJECT: Authorization for Task Order No. 1 and No. 2 of the Interlocal
Agreement Between the City of Bellingham, City of Lynden, PUD No.
1 and Whatcom County
At the Council meeting of February 22, 1994, the Council authorized the above - referenced
Interlocal Agreement formalizing Whatcom County's participation on the Nooksack Water
Users' Steering Committee.
Although the Council packet for the February 22 meeting included copies of Task Order
No. 1 and No. 2 to the Interlocal Agreement, it is unclear whether the Council authorized
signing those Task Orders and their - accompanying financial participation.
Whatcom County's cost share for Task Order No. 1 is estimated to be $7,100, and for Task
Order No. 2, assuming ten months of work in 1994, is estimated to be $2,300 for a combined
total of $9,400.
I request the Council to pass a motion authorizing Whatcom County's participation in Task
Orders No. 1 and No. 2 and payment of the attendant financial obligations. A supplemental
budget is being prepared to cover this expenditure.
SZ /pal
cc: PUD No. 1 /Tom Anderson
. File
INTERLOCAL AGREEMENT BETWEEN
CITY OF LYNDEN, PUD NO. 1,
CITY OF BELLINGHAM,
AND.WHATCOM COUNTY
WHEREAS, Bellingham, Lynden, Whatcom County and the PUD
have a common interest in protecting their water rights in
the Nooksack Basin, and
WHEREAS, these entities desire to work cooperatively
with all parties concerned to resolve water allocation
issues in the Nooksack Basin, and
WHEREAS, these entities desire to work cooperatively on
certain aspects of the legal research, physical data
collection and research required to resolve the water
allocation issues, and desire to document their cooperative
efforts in this regard by entering into a formal contract,
and
WHEREAS, RCW 39.34 permits governmental agencies to
contract with each other for such purposes,
NOW, THEREFORE, BE IT RESOLVED that.the City of
Bellingham, City of Lynden, PUD No. 1 and Whatcom County
agree to form a Nooksack Basin water steering committee
(NBWSC) with one member from each organization.
1. Purpose. The purpose of this steering committee
will be to analyze potential cooperative projects related to
resolving issues and problems associated with water rights
and allocation of surface and ground waters in the Nooksack
Basin and decide on an equitable cost sharing mechanism for
each such project agreed to.
2. Task Orders. All cooperative projects agreed to
will be described in a task order approved by each
participant and-attached to this document as an appendix.
Each task order will specify the methodology of cost
sharing, the scope of work to be accomplished, the not to
exceed budget, the time frame and the lead agency. The lead
agency will handle billings and provide all parties with
results and output of the task. The commitment to
participate in and pay a share of the costs for each task
will be signified by the interested participants signing-the
specific task order.
3. Term. This agreement shall commence as of March
1, 1994, and continue indefinitely until cancelled by group
consensus.
a. A participant may drop out of this agreement
by giving thirty days written notice to the
other parties, subject to satisfaction of all
financial obligations.
b. Any participant in this agreement may
terminate their participation upon failure of
one or more of the other parties to comply
with the provisions of this agreement after
giving the defaulting party(s) thirty days
written notice of the non - performance and the
subsequent failure of the parties to perform
in accordance with the terms herein.
4. Payments. Payments for any task order will be the
responsibility of the lead agency, which in turn shall have
the right to reimbursement from the other participants
depending on the subsequent cost sharing agreements relative
to each task. The lead agency is responsible for keeping
records on each task it is doing and those records should
include a monthly statement of costs and activities.
5. Contact Persons Responsible for the Administration
of this Agreement.
City of
City of
PUD
Whatcom
Or such
hereinafter
Lynden
Bellingham
County .'
person(s)
in writing.
04a< 6" R-V "
Tom Anderson
as each participant may indicate
6. Relationship of the Parties. The parties agree
that they are each independent entities operating pursuant
to the terms and conditions of this Agreement. No agent,
employee, servant or representative of any party shall be
deemed to be-an employee, agent, servant or representative
of any other party for any purpose. Each party will be
solely and entirely responsible for its acts and for the
acts of its agents, employees, and servants during the term
of this Agreement.
7. Indemnification. Each party; as an indemnitor,
agrees to protect, defend, hold harmless and indemnify each
other party from and against all claims, suits and actions
arising from the intentional or negligent acts or omissions
of such indemnitor, its agents or employees in the
performance of this Agreement.
8. Non - discrimination in Employment and Client
Services. The parties hereby mutually agree that in the
performance of this Agreement, no person shall be
discriminated against on the grounds of race, creed, color,
national origin, sex, marital status, age, religion, or on
the presence of any sensory, mental or physical handicap.
no party shall discriminate against any employee or
applicant for employment for the above reasons; PROVIDED,
2
the prohibition against discrimination in employment because
of handicap shall not apply if the particular disability
prevents the proper performance of the work involved.
9. Extent of Agreement. This Agreement contains all
of the terms and conditions agreed upon by the parties. The
parties agree that there are no other understandings, oral
or otherwise, regarding the subject matter of this
Agreement.
10. Modification. No changes or modifications of this
Agreement shall be valid or binding upon either party to
this Agreement unless such changes or modifications be in
writing and executed by all parties.
11. Venue Stipulation. This Agreement has been and
shall be construed as having been made and delivered within
the State of Washington and it is mutually understood and
agreed by the parties hereto that this Agreement shall be
governed by the laws of Washington, both as to
interpretation and performance. Any action in law, suit in
equity, or judicial proceeding for the enforcement of this
Agreement, or any of the provisions contained therein, shall
be instituted and maintained only in the Whatcom County
Superior Court, Bellingham, Washington.
12. Dispute Resolution. All disputes arising out of
this Agreement between the parties shall be resolved in
accordance with the Whatcom County mandatory arbitration_
rules in effect as of the date of said dispute.
13. Filing of Agreement. Notwithstanding any
provision herein to the contrary and in compliance with RCW
39.34.0401 this Agreement and any modification thereof .shall
not be effective until a copy hereof is filed with each City
Clerk, the Whatcom County Auditor and the Washington
Secretary of State, PROVIDED, that any delay in effecting
compliance with this section shall not affect the stated
term, expiration or renewal dates hereof.
14. Form of Execution. This Agreement may be executed
in multiple counterparts.
3
IN WITNESS WHEREOF, the parties hereto have executed this
agreement effective the date and year first above written.
WHATCOM COUNTY
3f .
Shirley Van Z nten Cy q�l
County Executive
ATTES
Cler of h.e Council
APPROVED AS TO FORM:
11andall J.-Wttts, Chief Civil
Deputy Prose uting Attorney
ATTEST:
Secretary
Subscribed and sworn to me this gfday ofQ/G+. 199.
Notary Public in and for the State of
Washington, residing at !=A51
My commission expires
PUBLIC UTILITY DISTRICT NO. 1
OF WHATCOM COUNTY
President
CITY OF LYNDEN
Mayor
CITY OF BELLINGHAM
Mayor
4
APPENDIX A
Task Order No. 1.
Legal background research, the tribal issues in Whatcom
County.
a. Lead Agency. The PUD will act as, lead agency
for this particular task order.
b. Scope of Work. The following three items are
the intended scope of work for this task
order which will be accomplished in six
months:
1) Law Library and State Records. These facts
are available in the state law library, state
archives or state agency records. These data
include all court decisions, administrative
decisions and agency records pertaining to
the Lummi and Nooksack Tribes. Such data
will provide legal background on the Tribes
and may include data regarding the Nooksack
River, anadramous fish, prior claims and
other significant information. The data
retrieval can be accomplished by.a young
attorney with good research skills.
Estimate: 100 hrs. @ $75 /hr = $7,500.00
2) Boldt Decision Materials. The ever expanding
case (U.S. v. Washington) originally decided
by District Court Judge George Boldt has
taken on a life of its own. It has been the
subject of repeated hearings and sub -
proceedings in which the Lummi and Nooksack
Tribes have participated. The significance
of the submissions made by-the Tribes (and
their expert's testimony and exhibits) on the
subject of fish, usual and accustomed
grounds, culture, religion, and the like must
be discovered and carefully reviewed.
Obviously such data has relevance to the
present claims advanced by the Tribes.
Again, the data retrieval can be done by a
research attorney after being given some.
directions.'
Estimate: 50 hrs. @ $75 /hr. _ $3,750.00.
5
3) Federal Records. Unfortunately, not all
relevant data is available in Washington
State. The record of proceedings (which
includes Indian and expert testimony and
exhibits) before the Indian Claims Commission
and the Court of Claims are only available in
Washington D.C. The annual Commissioner of
Indian Affairs reports for the 19th and early
20th centuries are available either at
Interior or the Library of Congress. Indian
Agency reports regarding the Nooksack and the
Lummi are available at National Archives.
Because of the potential significance of
these materials, the litigation attorney
should be involved in the initial review and
selection process. Assistance can be
provided by a professional research service
in Washington D.C. and by a younger research
attorney. These data proved to be of great
significance in the Kalispel case.
Estimate: 40 hrs. @ $150 /hr. _ $ 6,000.00
40 hrs..@ $ 75 hr. _ $ 3,000.00
Travel & lodging = $ 3,000.00
Copy expense = $ 1.000.00
TOTAL $24,250.00
These estimates cover time and expenses for
research only. They do not include necessary
costs of seeking assistance from an archival
specialist in Washington D.C.
C. Cost Share. The following participants have
agreed to share the cost of this task order
equally: City of Bellingham, City of Lynden,
PUD.No. 1, Whatcom County, Ag Preservation
Committee.
d. PUD No. l,'as lead agency,.will sign a separate
agreement with the AG Preservation Committee for
the collection of their share of the costs.
R
Task Order Number.2
Legal services for Tom Mortimer for steering committee
meetings.
a. Lead agency
The PUD will act as lead agency for this task.
inlerbc
b. Scope of Work
Research, preparation, travel and me6tng time.
Attendance at steering committee meetings is
expected to occur once.a month, time will be
approximately to hours per month.
Fee schedule, $115 hour.
c. Cost Share. The following participants have
agreed to share the cost of this task order
equally: City of Bellingham, City of Lynden,
PUD No. 1, Whatcom County, Ag Preservation
Committee:
d. PUD #1, as lead agency, will sign a separate
agreement with the AG Preservation Committee for
the collection of their share of the costs.
9/
WHATCOM COUNTY
BUDGET MODIFICATION REQUEST
Department: Non - Departmental
Requested By: Linda Irvin
The following budget modification is requested:
_Budget Transfer * X Budget Supplemental **
SOURCE: (Accounts to transfer from or funding source for supplemental)
1.2910.1000 Current Expense Fund Balance < 456.00
ACCOUNTS TO INCREASE:
4450 Planning /Com Dev COG
7210 Intergovernmental Professional Services 456.00
PURPOSE OF TRANSFER OR SUPPLEMENTAL: (If more room is necessary attach
additional sheet.)
This supplemental appropriates $456.00 from Current Expense fund balance for the
County's contribution to Council of Governments for the Cascadia Corridor Task Force.
See attached documentation.
Authorized By:
Department Hf
Executive's Off
Date Posted:
By:
ate: 5 l
* Transfers affecting objects 10, 20, or 60 must be authorized by the County Executive. Transfers affecting other objects do not
need Executive office approval.
** Supplemental requests, if approved by the Executive, will be forwarded to the County Council for authorization.
10/91
vW
WHATCOM COUNTY
COUNCIL OF GOVERNMENTS
WCCOG
MEMO
TO:
All Jurisdictions
FROM:
Mark Challender
DATE:
April 27, 1994
RE:
Cascadia Corridor Budget Request
The Cascadia Corridor Task Force, after several months of work and heated negotiation has
determined that the Whatcom County jurisdictions fair share for funding should be $965. Below
is a table listing the amounts that each of you are currently paying to the Whatcom County
Council of Governments for dues.
I have calculated the percent of that contribution and distributed it to the $965 for a pro -rata
share. Prior to actually being invoiced for this amount I will need to receive a state auditor's
opinion on the ability of the Whatcom County Council of Governments to contribute to the
Cascadia Corridor Task Force, a public policy organization with an IRS tax emempt status from
section 501(C)(3).
B'ham/COG DUES
Blaine /COG Dues
Everson /COG Dues
Femdale /COG Dues.
Lynden/COG Dues
Nooksack/COG Dues
SUmas/COG Dues
Whatcom Co. /COG Dues
Percentage of contribution to COG
18,308.40
943.8
556.05
2,118.60
2,138.40
222.75
276.87
21,932.13
Pro -rata share of Cascadia
Bellingham
39.30
379.41
Blaine
2.02
19.49
Everson
1.20
11.58
Ferndale
4.56
44.00
Lynden
4.60
44.39
Nooksack
0.48
4.63
Sumas
0.60
5.79
Whatcom County
47.17
455.35
2011 Young Street • Bellingham, WA 98225 -4043
(206) 676 -6974 • SCAN 738 -6974 • TDD 1- 800 - 833 -6388 • FAX (206) 738 -7302
WHATCOM COUNTY
BUDGET MODIFICATION REQUEST
DEPARTMENT: COMBINED TREATMENT SERVICES
REQUESTED BY: MARCIA GUNNING
The following budget modification is requested:
Budget Transfer* XX_Budget Supplemental **
SOURCE: (Accounts to transfer from or funding source for supplemental)
10401 4346.5506 Gift - Private Citizen
ACCOUNTS TO INCREASE:
$ 6,797.0
` 111
10401 6630.900 Professional Services: Mental Health Wrap Around $6,797.00
PURPOSE OF TRANSFER OR SUPPLEMENTAL: (if more room is necessary
attach additional sheet.)
Per February 11, 1994 letter from Nellie Roos (attached) she wishes to present Whatcom
County Department of Combined Treatment Services with a gift totaling $14,893 to be used
for Mental Health Wrap Around Services. One -half of this gift for calendar year 1994
and one -half for calendar year 1995.
Authorized By:
Department Head - -- Date:_
A/
G
Executive's Offi'e: Date: 3
Date Posted:
By:
* Transfers affecting objects 10, 20, or 60 must be approved by the County Executive. Transfers affecting other objects do not need
Executive Office approval.
** Supplemental requests, if approved by the Executive, will be forwarded to the County Council for authorization.
\worlddc\bWgel\sup1.94
NELLIE ROOS
3604 CEDARVILLE ROAD
BELLINGHAM, WA 98226
February 11 , 1994
Marcia Gunning, Mental Health Coordinator
Whatcom County Combined Treatment Services
North Sound Regional Support Network
1000 North Forest Street, Suite 101
Bellingham, WA 98225 -5530
Dear Ms. Gunning:
This letter was prepared for me in order to document my wishes regarding the $14,893.00
that I am donating to Whatcom County Combined Treatment Services. It is my intention that
this money be used to support the current consumer Wrap- Around program, as described in
the Whatcom County Combined Treatment Policy for Wrap- Around Fund utilization.
The goal of the Wrap Around Fund is to prevent hospitalizations and to encourage consumer
independence, provide clinically appropriate services not otherwise funded, stabilize
consumers until better plans or services can be provided, and /or encourage and support
continuation of family ties in order to support consumer stability.. The Wrap- Around Fund is
accessed through the Area Resource Coordinator. The fund is focused on consumers who
are eligible for enrollment or pre - enrollment in the North Sound Regional Support Network, but
can be available to pay for services and /or items which will allow consumers to be diverted
from enrollment. The Whatcom County Wrap - around Fund is net intended, nor shall it be
used to pay for services that already are provided through other pubiic!y funded systems.
I have also authorized that a maximum of $1,300.00 (from the above $141,893-3.00) be utilized
for the purchase of a computer for the Area Resource Coordinator's office. This computer will
be used solely for supporting mental health services through the County Combined Treatment
Services office. The computer will be Ccunty property.
Signed:
Neilie .=coos
tness
y` U
T, 111
ate
-A, 1r OCNA T N._34
WHATCOM COUNTY
BUDGET MODIFICATION REQUEST
Department: Transportation Services - Road Fund
Requested By: Ed Henken, County Engineer, and Dan Taylor, Planning Manager
The following budget modification is requested:
_Budget Transfer *
X Budget Supplemental **
SOURCE: (Accounts to transfer from or funding source for supplemental)
108010 Road Fund -- General Revenue ($ 10,000 )
.4338 Intergovernmental Services Revenue
.9500 Council of Governments/Road Construction
and Engineering Services
ACCOUNTS TO INCREASE:
10852.6630.543410 Professional Services
$ 10,000
PURPOSE OF TRANSFER OR SUPPLEMENTAL: (If more room is necessary attach
additional sheet.)
The Whatcom County Council of Governments is providing $10,000 to Whatcom County
to augment the rural transportation planning effort to provide additional model runs to
test potential network and land use assumptions. These runs will aid both the County's
transportation planning and regional transportation planning requirement by the Growth
Management Act. Contract administration will be through the Planning Division and
contract payments will be made directly from the Road Fund.
A contract with the Council of Governments has been prepared and has gone forward for
Council approval at the April 26 meeting to authorize signature by the Executive.
Council is also being requested to authorize the Executive to sign the professional services
contract with JHK Transportation Consultants at the April 26 meeting.
Authorized By:
Department Head
Executive's Office
Date Posted:
s• Date• z(o
: )a Oil Date: S 31111
Transfers affecting objects 10, 20, or 60 must be authorized by the County Executive. Transfers affecting other objects do
not need Executive office approval.
Supplemental requests, if approved by the Executive, will be forwarded to the County Council for authorization.
10/91
w �� �
BUDGET MODIFICAT O COUNTY UEST ` a
Department: Law Library 111 APR 1 1994
Requested By: Beula Horak _...fr�w 7A1'JF -N
cour�rY Ex�oUT�v�
The following budget modification is requested:
_Budget Transfer *
x Budget Supplemental **
SOURCE: (Accounts to transfer from or funding source for supplemental)
111.2910.1000 Law Library Beg Fund Balance 2,000
111.8301.4530 Operating Tnsfr In - Cur Ex 6 2973
P g P ��
111.4362.4190 Miscellaneous Rentals 4200
<$ 28,497 5
ACCOUNTS TO INCREASE:
111.6340 Boolcs & Publications 239497
111.7420 Computer Equipment 51000
Total $28,497
PURPOSE OF TRANSFER OR SUPPLEMENTAL: (If more roovi is necessary attach
additional sheet..)
Authorized By:
Department.
Executive's
Date Posted
See Attached Sheet
* Trmisfers affecting objects 10, 20, or 60 must be authorized by the County Executive. Transfers affecting other objects do
not need Executive office approves.
** supplemental requests, if approved by the Executive, will be forwarded to the County Council for authorization.
WHATCOM COUNTY LAW LIBRARY
1994 Budget Supplemental Request
Attachment. Reasons to Support the Request
A. What circumstances created or caused the need for the budget modification.
This supplemental request for the Law Library appropriates $6,297 from an
operating transfer in from Current Expense to purchase books and publications (the
operating transfer out in Current Expense is already budgeted) This is simply a technical
correction needed due to a budgeting error.
This supplemental request also appropriates $22,200 from Law Library fund balance
to pay for 1993 overdue bills and to purchase a computer.
.$23,497 appropriated in Books & Publications will cover the cost of the 1993 bills
and added publications expenses unpaid because of a Law Librarian position vacancy from
October 1993 - February 1994.
$5,000 appropriated in Computer Equipment will purchase a computer system for
library patron use. Funds for a computer were approved but not expended in 1993 due to
the absence of a Librarian. This one time purchase will facilitate the retrieval of legal
information in a faster and more cost effective format.
Computer Equipment costs (as quoted from Whatcom County Information Services):
Computer
$1600
Monitor
320
Printer
310
Modem & Telephone line
200
Software
470
CD ROM Reader
2100
Total
$5000
B. How will the affected service or program benefit from the budget change?
By purchasing the computer and related software, a savings of approximately
$5,000 will be realized as a result of canceled hardcopy subscriptions. CD -ROM and
telecommunication systems facilitate efficient legal research and save. valuable library shelf
space. Once the Library has the equipment., it will be possible to purchase future materials
in electronic format.
C. What service or program impacts will occur if the change is not approved.
If this supplemental budget is not approved, 1994 bills will not be paid and more
subscriptions will be canceled: Materials not available anywhere else in Whatcom County
will no longer be available here. The Law Library provides an essential service to the
Judges, Courts, Isar, and the public of Whatcom County.
D. What. specific funding source will be used?
Funding source will be the Law Library fund.
Whatcom County Executive Office
311 Grand Avenue
Bellingham, WA 98225
SCAN 769 -6717 or 676 -6717
FAX676 -6775
MEMO TO: Shirley Van Zanten, County Executive
FROM: Linda Irvin, Program Analyst
DATE: April 25, 1994
SUBJECT: Law Library Fund Budget Modification Request
"Source" Revenues
Shirley Van Zanten
County Executive
The following information should clarify what revenue "sources" will be utilized to support
an additional $28,497 appropriation in the Law Library fund budget. .
1) OPERATING TRANSFER IN - CURRENT EXPENSE $6,297
According to RCW 27.24.050, Whatcom County is required to provide space for the Law
Library. Consequently a transfer from the Current Expense fund to the Law Library fund
for the amount of building maintenance fees is budgeted annually. Building maintenance
fees for the Law Library in 1994 are $15,576.
The final 1994 budget for the Current Expense fund appropriated $15,576 as an operating
transfer out to the Law Library fund. The final 1994 budget for the Law Library fund,
however, appropriated $9,279 as an operating transfer in from the Current Expense fund.
To correct this budgeting error, the Law Library fund budget modification request
appropriates an additional $6,297 as an operating transfer in from the Current Expense fund
to make up the difference.
2) LAW LIBRARY BEGINNING FUND BALANCE $22,000
The Law Library fund budget modification request also proposes to appropriate $22,000
from beginning fund balance.. According to preliminary figures from the Auditor's Office,
the Law Library fund had $22,231 in lapsed appropriation at year -end 1993 (see attached
report).
3) MISCELLANEOUS REVENUES $200.00
The Law Library is expecting an additional $200.00 from Whatcom Community College.
Based on popularity of the Legal Research class, the College has added additional classes
to their schedule and has requested additional rental time of Law Library facilities.
cc Budget File
33410
WHATCOM COUNTY
49
WDITOR
Budget Status Report
02/03/94
)26
By Fund
12206200
For
the Twelve
Months Endin4 December 31, 1993
Current
Y -T -D
Approved Budget
L-otdl.
Amount
Description
Month
Expense
Budget Changes
Budget
Available
L11 Law Library Fund -
6719
Postage - Interfund
,
Postage - Interfund
6.15
29
29
22
6719
Postage - Interfund
6.15
29
29
22
6720
Telephone
Telephone
497.37
(497)
6720
Telephone
497.37
-(497)
6760
Miscellaneous Communication
Miscellaneous Communica
876
876
876
6760
Miscel.l.aneous Communication
876
876
876
6780
Travel -Educ /Training
TraveL- Educ /Training
125
125
125
6780
Travel.- Educ /Training
125
125
125
7159
Administrative Cost ALLocati
Administrative Cost ALL
431.50
863.00
863
863
7159
Administrative Cost ALLocati
431.50
863.00
863
863
7420
Computer - Capital. Out Lays
Computer - Capital. Out Lay
3,400
3,000
3,000
7420
Computer - Capita{ Outlays
31000
31000
3,000
----
L11 Law Library Fund
- - - - --
431.50
-- - - - - -- - - -- - - - ---
40,395.10
-....- - -- -- - - - - -- -- -- -- _
62,627
----------- --
62,627
----- - - - - --
22,231
WHATCOM COUNTY
BUDGET MODIFICATION REQUEST
Department: HEALTH
Requested By: Frank James, M.D.
The following budget modification is requested:
_Budget Transfer *
XX Budget Supplemental **
SOURCE: (Accounts to transfer from or funding source for supplemental)
15308.4333.105701 Consolidated Contract / WIC �$3400�
ACCOUNTS TO INCREASE.
15308. WIC
7410 Computer laser printer $1900
6329 Supplies $ 400.
6120 Extra Help $1100
PURPOSE OF TRANSFER OR SUPPLEMENTAL: (If more room is necessary attach
additional sheet.)
WIC Capacity building funds will provide for a computer printer on the first floor of the
State Street office and eliminate the need to go upstairs to obtain copies.
Additional waiting room and educational supplies will be purchased. The extra. help dollars
will be used to cover leave time.
Authorized By:
Department Head:
Executive's Office:
Date Posted:
AV
* Transfers affecting salaries, benefits, or capital accounts (6100, 6200, 7300 and 7400) must be authorized by the County
Executive. Transfers affecting other objects do not need Executive office approval.
$* Supplemental requests, if approved by the Executive, will be forwarded to the County Council for authorization.
2/94
t��rta 1':194 13:4,
20S-5036-3890
EFT OF HLTH PGHS G)IC
STATE OF WASHINGTON
DEPARTMENT OF HEALTH
COMMUNITY AND FAMILY HEALTH
Olrmpie, Washlp$ ton 98504 -7880
To: Kelli Molasld
Whateom County Health, Department
WIC program
From: Suganya Sookalingam
Fax: 206 - 676 -6729
Date: March 14, 1994
We have some funds that we are distributing to all WIC agencies. The funds are based
on the new caseload. This translates to:
1700 x $2.00 — S3,400.00
The allocation for the new caseload of 100 adds up to 58,167 at $98.00 prorated for 10
months.
The breakdown by time - period is as follows:
Jan -Jun - $5,784
Jul -Sep = $2,892
Oct -De4 = $2,891
Please let me know under what categories you would like this funds placed. I wiU amend
your contract as soon as I receive your information.
PAGE 02
*NoFfE 4/.22/94
THIS SUPPLEMENTAL BUDGET REQUEST IS FOR THE NEW FUNDS TOTALING
$3400.
THE $816.7.. FOR NEW CASELOAD WAS INCLUDED IN THE HEALTH DEPARTMENT
BASE BUDGET REQUEST.
J. DAHL
�L
..,..... ._...-.......-.. �.._.......-..... ................,.- ....�....... ....._.., .._...a,••,.. - ................- .- ....- ,... -. ,......v ,..�.v....,�;r.., .... ...�.... .....,,.nr ,_ __ �Ya+18rsnrw.w++ae`M•4A:q."� AfYtµY y,.6:>y1.vt F:w.. ..
WIC 4 Year Plan to fii,.-ease Caseload to 2000
Date
New
Caseload •
Total
Caseload •
New
Revenue
For Year
New Fee
Revenue
Total
Revenue
Increase
Clerk
FTE's
Salary Cost
Increase
Certifier.
FTE's
Salary Cost
Increase
RD FTE's
Salary Cost
Total
Cost
Difference
Revenue-
Salary
Oct 92
75
1400
1781
1.170
2951
.2
898
.1
469
.2'
1570
2937
' +14
Jan 93
100
1500
9500
3250
12750
.2
3593
.2
4092
.1
3193
10878
+1872
July 93
100
1600
4750
1625
6375
.2
1797
.2
2046
.1
1597
5440
+935.
Jan 94
100
1700
* *1500
* *3250
12750
.'2
*3593
.2
*4092
.2
*63216
14071
-1321
July 94
100
1800
_ . * *4750
* *1625
6375
.2
*1797
.2 •
*2046
.1
*1597
5440
+935
Jan 95
100
1900
* *9500
* *3250
12750
.2
*3593
.2
*4092
.1
*3193
10878
+1872
July 95
100
2000
* *4750
* *1625
6375
.2
1797
.2
2046
.1
1597
5440
+935
* Salaries not yet negotiated, calculated at 1993 rate.
k* State reimbursement rate not established. Calculated at current rate:
'Iliis,plan does not include benefit costs as it is impossible to predict how these small increments in FTE's will be filled. Excess revenue in Column 13 will be used toward this
- xpense.
WHATCOM COUNTY
BUDGET MODIFICATION REQUEST
Department: HEALTH
Requested By: Frank Tames, M.D.
The following budget modification is requested:
_Budget Transfer *
XX Budget Supplemental **
SOURCE: (Accounts to transfer from or funding source for supplemental)
15311.4334.0492 Consolidated Contract /Public Health Services <$4,275>
Tuberculosis Control
ACCOUNTS TO INCREASE:
15311. Tuberculosis
6120 Extra Help (Public Health Nurse) $3,425
6320 Supplies $ 200
6510 Tools and Equipment $ 500
6790 Travel $ 150
PURPOSE OF TRANSFER OR SUPPLEMENTAL: (If more room is necessary attach
additional sheet.)
The Health Services Act of 1993 includes funding for "Urgent Public Health Needs" in local
health jurisdictions. Tuberculosis is a priority health need in our community. One activity
identified as critical is consultation and technical assistance for health care providers in
order to assure up- to-date quality care in our community. This project will provide
tuberculosis training and technical assistance to nursing homes and. private physicians office
staff in tuberculosis screening, as well as general tuberculosis consultation and training.
Authorized By:
Department Head:
Executive's Office
?- / �
Date Posted: By:
* Transfers affecting salaries, benefits, or capital accounts (6100, 6200, 7300 and 7400) must be authorized by the County
Executive. Transfers affecting other objects do not need Executive office approval.
** Supplemental requests, if approved by the Executive, will be forwarded to the County Council for authorization.
2/94
04/22/1994 16:01 206- 586-3890 APT OF HLTH.PCHS WIC PAGE 01
STATE OF WASHINGTON
DEPARTMENT OF sHEALTH
Qiyr�pi rM n s04
MEMO: Jars Dahl, RN. MA, Nursing Director
Whatcom County Health Dep
FROM: Chris Jones, lViwager i
Consolidated Contract
SUBJECT: FUNDS FOR 'T'B PROGRAM
This m Xrin confirms that during the next ten working days your Consolidated Contract
will be amended to add $4,275 for a project to reduce the incidence of Tuberculosis in
Whatcom County.
If you have any questions, please call me at 753 -6063.
"40-, a
WHATCOM COUNTY
BUDGET MODIFICATION REQUEST
Department: HEALTH
Requested By: Frank James, M.D.
The following budget modification is requested:
_Budget Transfer *
XX Budget Supplemental **
SOURCE: (Accounts to transfer from or funding source for supplemental)
15305.4346.2396 Maternal/Infant Other Fees /Child Care < $1500>
ACCOUNTS TO INCREASE:
15305. Maternal/Infant
6630 Professional Services (Public Health Nurse) $1500
PURPOSE OF TRANSFER OR SUPPLEMENTAL: (If more room is necessary attach
additional sheet.)
Consultation to Child Care providers is an important population -based public health service
to protect the health and safety of children and promote positive, nurturing child care
environments. Expertise in Child Care consultation is no longer available in our agency due
to the resignation of a public health nurse who has been nationally recognized for her work
in Child Care. This short term proposal will allow us to contract for the expertise to
continue current programs and provide the training needed to develop the expertise within
our agency. (A contract for service through May 1995 will be included in our 1995 budget
request.)
Authorized By:
Department Head:
Executive's
u,�
Date Posted: By:
J53 i 2y
* Transfers affecting salaries, benefits, or capital accounts (6100, 6200, 7300 and 7400) must be authorized by the County
Executive. Transfers affecting other objects do not need Executive office approval.
** Supplemental requests, if approved by the Executive, will be forwarded to the County Council for authorization.
2/94
PROPOSAL FOR CONTRACT FOR CHILD CARE CONSULTATION SERVICES
Scope of work: 1) Consultation and training activities for Child
Care Team will be provided 2 -4 hours /month
2) Consultation visits will be provided to child
care programs 6 -8 hours /month
(see attached schedule)
3) Attend 1 2 -hour Collaboration for Children
Consultant Pool meeting /month
Duration: This contract will be in effect September 1994
through May 1995.
Fees: The consultant will be paid at the rate of $25.00
per hour.
Schedule of visits:
September. January
Opportunity Care Opportunity Care
Kids " World Donna's Dolls
Donna's Dolls YMCA
YMCA Head Start
October February
Donna's Dolls Kids' World
YMCA Donna's Dolls
Head Start YMCA
Head Start
November March
Jeanne Esser Jeanne Esser
Loving Space Loving Space
Donna's Dolls Donna's Dolls
YMCA YMCA
Head Start Head Start
December April
YMCA Donna's Dolls
Donna's Dolls YMCA
Head Start Head Start
May
Donna's Dolls
YMCA
Head Start
TEMP 3/21/94
PROPOSED BUDGET FOR CHILD CARE CONSULTATION SERVICES
September 1, 1994 - December 1, 1994
REVENUE
4 visits /month @ $50 $ 200
(Collaboration for Children)
2 visits /month @ $25 $ 50
(Contracts with Centers)
3 hrs /month @ $25 $ 75
(Head Start Contract)
2 hrs /month @ $25 $ 50
(Collaboration for Children
Consultant Meeting)
Total /Month $ 375
TOTAL FOR 4 MONTH PROJECT $1500
EXPENDITURES
15 hrs /month PHN @ $25 /hr $ 375
TOTAL FOR 4 MONTH PROJECT $1500
*Consultation for January-May 1995 (revenue and expenses) will be included in the 1995
budget request.
ollaboration
for
hildren
Whatcom County Health Department
Contractual Services
for
Health Consultation
Collaboration For Children
Amount of total Day-ment is not to exceed: $10.425M
Whatcom County Health Department
Collaboration For Children Projec Manager
Th pportunity Council Executive Director
A community planning project for comprehensive early childhood care and education in Whatcom County
Lead Agency: Phone:
The Opportunity Council 734 -5121 ext. 223
314 E. Holly St 384 -1470 ex[. 223
Bellingham, Wa 98225 Fax (206) 676 -2142
HEALTH CONSULTATION SERVICES
COLLABORATION FOR CHILDREN
Health consultation will be provided by public health nurses
from the Whatcom County Health Department to twenty child care
providers participating in the Collaboration for Children project,
January 1994 - June 1995 (excluding June, July, August). The
following activities and schedule are proposed.
+� "UPDATE YOUR CHILD'S SAFETY" - This afternoon of a combined
immunization clinic (at a centrally- located child care
center) and car seat inspection will be offered to ten of
the programs in May and ten in June. Many childhood
illnesses and auto crashes cannot be predicted, and they are
the two greatest causes of death and illness for children.
This activity, then, could be viewed as an, "immunization"
against the risks of illness, injury, and death.
Prior to the "Update" day, a public health nurse will review
immunization records, inform parents of which immunizations
are needed, and publicize the upcoming event. For "Update"
day, parents of children in the participating programs will
be invited to one of the child care centers to "protect
their children from auto injury and illness. " Public health
nurses will be available to give the needed immunizations
and to check car seats to be sure they are installed'
properly and in good repair to protect from injury. This
activity will provide an easy opportunity for parents to
take care of two of the most effective health promotion
efforts for children. It also will make immunization review
and update easy for providers and will assure them that car
seats parents provide for their use are safe.
Large Group Activity /Presentation - A second activity or
presentation for two large groups of providers will be
planned for 1995. The topic or focus of this activity
will be determined in consultation with the participating
child care providers.
* On -Site Health Consultation - a public health nurse will be
I assigned to each of the twenty participating programs to
make three on -site visits throughout 1994/95 (one visit
every 6 -7 months) . Prior to the first visit, the nurse will
send an introductory letter as well as a survey for the
provider to return indicating concerns or topics she /he
would like the health consultant to address. For programs
with more than one staff member, the consultant will offer
the option of presenting desired information during a staff
inservice.
* Telephone Consultation will be available throughout the
length of the project.
=94 .2018143
BUDGET
January 1, 1994 - June 30, 1995
"Update for Safety" X 2
6 public health nurses /site
3 hours /site (includes travel
and set -up time) X 2 sites 36 hours
Cost per hour X $50.00
$1800.00
Group Activity /Presentation X 2
scheduled for 1995 36 hours
X $50.00
$1800.00
On -site consultation to.
20 child care providers
@ 2 hours (includes travel
and prep. time) X 3 visits 120 hours
Cost per hour X $50.00
6000. 00
Phone consultation to
20 child.care providers
@ 1 hour
Cost per hour
Supplies (handouts, records, etc.)
Consultant.Pool.meetings - 3 meetings
@1 hour X 3 nurses
Cost per hour
TOTAL
. 20 hours
X $25.00
500.00
$100.00
9 hours
X $25. 00
$225.00
510425.00
WHATCOM COUNTY HEALTH DEPARTMENT
Community Health Center - 509 Girard Street
P.O. Box 935
Bellingham, Washington 98227 -0935
SCAN 738 -2167 FAX 676 -7646
FRANK E. JAMES, M.D.
Health Officer
MEMO
TO: Shirley VanZanten, County. Executive
FROM: Frank James, M.D. , Health .Officer
DATE: April 21, 1994
RE: May Supplemental Budget Request
El? ` V �'r
APR.2 2 1994
31111i
WHATCOM COUNTY
BUDGET MODIFICATION REQUEST
WEIVEB
APR 2
Department: Planning and Development Services - Solid Waste Fund 401
Buildings & Codes Admin.
Requested By: Nate Brown
The following budget modification is requested:
_Budget Transfer *
X Budget Supplemental **
SOURCE: (Accounts to transfer from or funding source for supplemental)
401.2910.1000
Solid Waste Fund Balance
ACCOUNTS TO INCREASE:
401101
Solid Waste Operations
6110
Salary & Wages (0.50 FTE)
25,392
6210
Retirement
2,032
6230
Social Security
-1,942
6245
Medical Insurance
1,638
6255
Other H &W Benefits
351
6259
Worker's Comp - Interfund
6269
Unemployment- Interfund
127
32,262
(32,262)
780
PURPOSE OF TRANSFER OR SUPPLEMENTAL: (If more room is necessary attach
additional sheet.)
To provide continued Solid Waste program direction at a level required by the
diversity and complexity of. Solid Waste issues.. The Solid Waste program requires a
minimum level of staffing of much greater than one FTE. (See attached work program).
Authorized By:
Department Head
Executive's Office
Date Posted: By:
Aq
5/31
't Transfers affecting objects 10, 20, or 60 must be authorized by the County Executive. Transfers affecting other objects do
not need Executive office approval.
ntnt Supplemental requests, if approved by the Executive, will be forwarded to the County Council for authorization.
10/91
SOLID WASTE DIVISION
1994 PROGRAM AND ACTIVITY WORK PLAN
Activities
1. Comprehensive Solid Waste Management Plan
2. Comprehensive Hazardous Plan
Status
1. Work to update the County's 1990 Comprehensive Solid Waste Plan began in 1992 with the goal of completing a draft
document before July 1993. With the dedicated assistance of the SWAC Comp Plan Subcommittee, a draft plan, prepared
by consultant Epicenter Associates, was ready for review in late 1992. Questions primarily related to MSW composting,
Bellingham Recomp contract, and the Flow Control Ordinance delayed further progress. After re- drafting, the Plan began
SWAC Subcommittee review in October 1993 and still is ongoing.
2. The Hazardous Waste Plan was adopted in 1991 and was amended in late 1993 with the State required addition of a Used
Motor Oil Amendment. Department of Ecology approved the amendment in December 1993.
1994 Tasks
1. Comprehensive Solid Waste Management Plan
Routine /On -going
> Schedule CSWMP for annual review and revisions by staff and SWAC
> Interpret and enforce Plan's objectives and recommendations in reviewing new and existing solid waste programs,
facilities, and policies
S ecial
> Complete Update of CSWMP including: SWAC, public, Executive Committee, Ecology, and WUTC reviews; SEPA
requirements; and Council adoption (Nov. 1994)
2. Comprehensive Hazardous Waste Plan
Routine /On -going
> Schedule CHWP for annual review and revisions by staff and SWAC
> Interpret and enforce Plan's objectives and recommendations in reviewing moderate risk waste programs, facilities, and
policies
Activities
1. Cedarville Landfill
2. Y -Road Landfill
3. Point Roberts Landfill
4. Old Landfill Facilities
Status
1. Phase II closure improvements were completed in Fall 1993 at the Cedarville Landfill; more than $100,000 below Engineers
estimation. Phase I closure work was done in 1991. This completes all closure work at County owned landfill facilities.
The work included a synthetic cover system, a gas control system, and drainage improvements. The facility is now under
a minimum 20 -year post closure maintenance period which carries approximately $160,000 of annual expenses such as
leachate treatment, groundwater and gas monitoring, and cover and drainage maintenance. The County issued.an RFP in
1993 for a gas recovery system. Two responses were received and negotiations are underway. In 1993 the State of
Washington placed new permit requirements on landfills having stormwater discharges.
Solid waste
1994 Rork Plan
Page 2
2. Final closure improvements were completed at the Y -Road Landfill in 1991. The post closure period is underway.
Final closure improvements were completed at the Point Roberts Landfill in late 1991. The post closure period is underway.
4: There are at least eight old landfills beside the above mentioned ones which have attachment to Whatcom County by
ownership or operation.
1994 Tasks
1. Cedarville Landfill
Routine /On -Qoine
> Coordinate groundwater monitoring programs (quarterly)
> Coordinate landfill gas monitoring program (semi - annual)
> Oversee leachate hauling and treatment operations
> Conduct site. inspections (weekly)
> Coordinate maintenance work as necessary
Special
> Implement gas recovery project to convert landfill gas into electricity (Dec. 1994)
> Prepare stormwater prevention plan and secure new discharge permit (Sept 1994)
> Conduct bid process (RFP) for 1995 groundwater monitoring services, including agreement (Dec. 1994)
> Prepare Groundwater Sampling Plan required by Health Dept. (completed Feb. 1994)
2. Y Road Landfill
Routine /On -Qoinz
> Conduct periodic site inspection
> Coordinate maintenance work as necessary
Special
> "Prepare stormwater prevention plan and secure new discharge permit (Sept. 1994)
3.. Point Roberts Landfill
Routine /0n -eoin2
> Conduct periodic site inspection'
> Coordinate maintenance work as necessary
4. Old Landfill Facilities
Routine /On -eoin2
> Conduct periodic site inspection
> Coordinate maintenance work as necessary
Activity
Waste Transfer and Recycling Facility Operation
Status
The Point Roberts Waste transfer facility replaced the landfill in 1986 and is equipped with containers to receive mixed waste,
construction/demolition waste, and scrap metal. Also the on -site burning of woody vegetation ceased in 1993 and the material
is now stock -piled and chipped. Efforts have been made for converting to a private operation without success.
Solid waste
1994 Work Plan
Page 3
1994 Tasks
Routine /On- .jzoine
• Manage the $150,000 transfer operation including personnel, equipment, service contracts, planning, and customer relations
• Explore and implement, if feasible, new -recycling opportunities at the facility
Speci
• Solicit for proposals for a private operation (Nov. 1994)
• Conduct a bid process for waste hauling services if privatization fails
• Begin accepting refrigerators for CFC removal
<'R�gste<Redzictignaxrd::Re „::,R ;:
Note: This Program has received two prestigious honors in 1993. In May, the state Department of Ecology selected Whatcom
County for its Best Large Government Program Award. Later in October, the National Recycling Coalition, North America's trade
association, voted Whatcom County with its Most Innovative Local Market Development Award.
Activities
1. Education and Promotion
2_ Business Technical Assistance and Market Development
3. Source - Separated Organics Composting and Processing
4. Special Waste Reduction and Recycling Projects
Status
1. The WR/R Education and Promotion program is contracted to Environmental Resource Services as a result of a request for
proposal process. This program provides a variety of informational outlets to households and businesses on how to reduce
wastes prior -to production and to recycle generated wastes. The program serves as an information clearinghouse and a base
for a comprehensive strategy of outreach throughout the County. This well- seasoned program is the cornerstone for the
County's other waste reduction and recycling endeavors.
The Curbside Recycling Promotion program is contracted to Sound Resource Management Group as a result of a request
for proposal process. This program provides information to curbside customers on preparation techniques, materials
available to recycle, and general background on why to participate and encouraging customers to do so. Delays in the
implementation of parts of this program are attributable to revisions in program revenues and a pending change in the basic
makeup of curbside materials.
2. The Business Technical Assistance and Market Development program is segmented in the three arrows of the recycling
mobius logo. The' first arrow represents collection of recyclables and is provided by the Commercial Waste Evaluation
program. The Second Arrow Project develops economic development opportunities within the County for waste resources.
The Third Arrow Project provides procurement assistance for businesses interested in completing the recycling loop. All
three segments are contracted and are the result of separate request for proposal processes.
The Commercial Waste Evaluation program, contracted to Environmental Resource Services, has conducted over 600
evaluations. The program has resulted in significant reductions in generated waste and a basis for clients to the private sector
recycling collection industry. Evaluations include a meeting with the business manager, examination of disposal records and
generated wastes, and a customized list of recommendations for the business to voluntarily implement.
The Second Arrow Project is contracted to Next Step Association and has analyzed over 50 manufacturing opportunities-
These possibilities have been short- listed to 15 projects which are in varying stages of development. Glass and mixed scrap
paper are two priority materials. It is expected that changes in glass collection and marketing as a result of this project will
save County ratepayers approximately $150,000 per year. Additional savings will result for ratepayers and businesses as
these 15 projects continue to completion. It is also expected local job development and cash retention will occur.
Solid waste
1994 Work Plan
Page 4
The Third Arrow Project is also contracted to Next Step Association. Four procurement events over the last year has
provided quality information to over 500 of the most influential procurement individuals in their field. These events included .
automotive, construction, printing and design, and janitorial products. In addition, over 120 businesses and 40 governments
have had face -to -face discussions about changing procurement behaviors to add recycled products.
3. The Solid Waste Division's approach to source - separated composting and processing is multi- faceted. High priority waste
reduction activities include the Master Composter/Recycler volunteer training program, home compost bin distribution for
yard and food wastes, and worm bin distribution to schools and non - profits for food wastes. Commercial source- separated
yard debris collection and composting is in its startup phase. The Solid Waste Division is also investigating a pilot project
for the collection and processing of an expanded source - separated mix of organics that may include yard, food, and soiled
paper materials. In conjunction with the Second Arrow Project and in response to the pending burning restrictions, work
will continue in developing alternatives to burning wood and landclearing debris.
The Master Composter/Recycler program is provided through an inter -departmental arrangement with WSU- Cooperative
Extension. Two -to -three training classes are held each year and graduates volunteer for a variety of community education
and promotion projects revolving around home composting. A major curriculum revision has occurred this year to
accommodate the interest of an expanded "waste reduction and recycling" focus. Precycling and household hazardous waste
education will be part of the first -year training.
,Over 2100 home compost bins were distributed in 1993. This program has received high anecdotal remarks from the public.
A followup survey was distributed in early 1994 to derive more accurate waste diversion information as a result of this
program. A followup program will be designed from the survey results. Approximately 200 worm bins (acquired at no cost
through an Ecology assistance program) have been distributed to schools and non - profits. In combination with the County's
education and promotion program and the Master Composters, a special instructional session accompanies the bin. Resultant
worm castings give a high quality soil conditioner for school projects.
As a result of a series of SWAC meetings in 1993, a request for proposal was issued for commercial composting of yard
and woody debris. Private sector interest has been limited to a small yard waste curbside collection program in Lynden,
Nooksack, Everson, and Sumac and the drop site and processing operation at Recomp. It is expected a larger collection
program will be initiated for the greater Bellingham area by Sanitary Service Company in late springlearly summer. The
Bellingham Community Compost site for yard and woody debris has been phased out and will convert to a transfer station
with materials diverted to Recomp for composting. The funding for the conversion and operation of the transfer station is
arranged through an interlocal agreement with the City of Bellingham and the County. Use of the Lakeway and Woburn
site will be free to the public. Drop off at Recomp or use of the yard debris curbside system is provided for a fee.
In cooperation with a possible 20 -30 companies, governments, and organizations, the Solid Waste Division is exploring the
options associated with a pilot collection and processing program for organics. Funding interest has been shown by Proctor
& Gamble, American Forest and Paper Association, and Schaeffer Containers. The intent of the project is to identify cost-
efficient collection and processing strategies to further increase the diversion of organic wastes from residential and
commercial sources. Different rate and collection methods may also be pursued.
Wood and landclearing debris alternatives will be provided through the siting and operation of private- sector processing and
marketing facilities.
4. Additional activities that support the Waste Reduction and Recycling Program include: Local Innovation Projects (LIP service
contracts); assistance to further promote reusable material exchange facilities and programs; and a variety of administrative
support functions.
LIP Service is a small -scale technical and funding assistance program to work with community individuals and organizations
to explore creative ideas in waste reduction and market development of recyclable materials. After two years of study and
site investigations, 1993 proved to be successful for reusable material exchange facilities. Re Store, a 6000 square foot
collection and retail center opened in July at Kellogg and Guide Meridian, is ahead of business plan projections for cash flow..
As word -of -mouth traveled throughout the state, Re Store has been'a magnet of interest from other counties interested in
similar operations. As a direct or indirect result of a request for proposals in November 1992, County Construction
Recyclers has enhanced its collection and processing of construction and demolition debris and conditional use permits have
been issued to two private- sector retail operations that will collect and sell materials from CCR.
SaUd Waste
1994 Work Plan
Page S
Administrative activities include compiling and disseminating information, coordinating and sharing Program functions with
other jurisdictional recycling coordinators and state agencies such as Ecology and the Clean Washington Center, providing
community presentations on request, and overseeing private - sector recycling operations.
1994 Tasks
1. Education and Promotion
Routine /On -noinz
> Coordinate education consultant work scope and provide ongoing direction and approval of work products including:
hotline operation, media releases and announcements, Waste Watcher column, public presentations, school classroom
activities, brochures and publications, displays and events, information centers, Children Museum displays, precycle
shopper program, Waste Wise Business awards, and holiday waste awareness program
> Coordinate curbside promotion consultant work scope and provide ongoing direction and approval of work products
including: residential, multi - family, and commercial curbside promotion strategies such as advertising, direct mail
newsletters and flyers, media releases, and canvassing
2. Business Technical Assistance and Market Development
Routine /On -going
> Coordinate waste evaluation consultant work scope and provide ongoing direction and approval of work products
including: on -site evaluation services, evaluation follow -up, special projects, and program promotion
> Coordinate manufacturing of recycled materials consultant work scope and provide ongoing direction and approval of
work products including: local market development research; developing target list of clients; implement technical
assistance to targeted clients with aid in recyclable supply information, siting, pre - processing and manufacturing options,
and financing
> Coordinate buy - recycled consultant work scope and provide ongoing direction and approval of work products including:
develop and implement programs to a target list of recycled goods, promotion events, and business and government
clients; maintain product databases; and assist clients in procurement policy development
Special
> Emphasis will be placed on completing plans for both glass and fly ash utilization, setting up strategies for mixed scrap
paper, construction and demolition materials, and organics (as stated under "Organics ") and pursuing the concept of
enterprise zones for recyclable material manufacturing
> Completing key government procurement policies and strengthening the construction, print, and paper material task forces
3. Organics
Routine /On - ,eoinQ
> Coordinate Master Composter/Recycler program and provide ongoing direction and approval for work products
including: training session development, promotion, and implementation, Master Composter/Recycler volunteer
activities, coordination with home compost and worm bin distribution programs
> Oversee the distribution of remaining home compost and worm bins
> Coordinate Second Arrow activities to include technical assistance to prospective wood, landclearing, yard, food and
other speciality source separated materials processing and marketing facilities
Special
> -Investigate replacement sites for the Lakeway and Woburn Compost Demonstration Area and coordinate the move if
found necessary; monitor and adjust Master Composter/Recycler program curriculum as it changes throughout the year
> Complete survey of home compost bin users and research variations in the distribution program to better address
household needs including anaerobic yard and food digesters
> Assist the Health Department and the SWAC Compost Regulation Development Subcommittee in the promulgation of
compost product quality regulations and standards
> Assist collection companies in yard waste curbside program design and promotion .
> Monitor the conversion of the Lakeway and Woburn yard and woody debris transfer station and assist .when appropriate
> Facilitate the development of compost processing facilities and local compost markets as collected volumes increase
> Organize a working group of interested companies, governments, and organizations to pursue the feasibility of a pilot
collection and processing program for an expanded list source- separated organics; investigate cost - efficient rate,
collection, and compost marketing options
SdGd Waste
1994 Work Plan
Page 6
4. Special Waste Reduction and Recycling Projects
Routine /On -point
> Coordinate 5 -15 LIP Service consultant work scopes and provide ongoing direction and approval of work products;
provide technical assistance to contracted and non -contracted applications
> Coordinate reusable material exchange consultant work scopes and provide ongoing direction and approval of work
products as refinements to this program are developed
> Continue research and information dissemination, community presentations, agency coordination, and oversight of
private - sector recycling operations
Special
> Study and implement alternatives to current recyclable collection, processing, and marketing activities to provide the most
cost -efficient and convenient system to the ratepayers
> Investigate County- promoted or -owned intermediate recycling processing facilities to provide material feedstock with
high specifications to local manufacturing. Processing facilities would be privately operated through a _request for
proposal process.
aerate R1s . W r
FF rogram: °:Io e;:;; > >::: >:::- < >:::.:::<
Activities
1. Household Hazardous Waste Education and Promotion
2. Commercial Technical Assistance
3. Disposal of Toxics Program
4. Special Wastes
Status
1. The Household Hazardous Waste Education and Promotion program is contracted to Environmental Resource Services as
a result of a request for proposal process. This program provides a variety of informational outlets to households on how,
in this order, to prevent or reduce hazardous wastes and to properly recycle or dispose of wastes that are generated. Main
educational vehicles include media releases and advertising, presentations to community groups and schools, display tables,
and information distribution such as brochures and flyers.
2. Through an inter - department arrangement with the Health Department, a small quantity technical assistance program started
in mid 1993. The program is designed to encourage small businesses to reduce and properly manage hazardous substance
through voluntary inspections and evaluations together with dissemination of waste reduction, recycling, and disposal
information. A survey team was formed to gather information into a database from businesses five targeted categories.
Surveys were completed in the Blaine, Lynden, and Femdale areas. The Bellingham area is scheduled for 1994.
In -depth technical assistance audits are available upon request. Several audits were conducted in late 1993 an& the promotion
efforts will increase future participation. Various information brochures were prepared and distributed to several hundred
targeted businesses in 1993.
3. The Disposal of Toxics program is a joint County and City of Bellingham function which provides a means for households
and small quantity generators to dispose of small amounts of hazardous waste. The City is responsible for the DOT
operation which began in the mid- 1980's. Currently, household hazardous waste is accepted at no charge and businesses
with small quantities are charged an at -cost handling fee. Besides the DOT facility, four used motor oil and anti -freeze drop -
off stations have been built in 1992 and 1993 at strategic locations at Lynden, Birch Bay, Deming and Bellingham. The DOT
facility experienced a substantial customer use and waste volume increase in 1993 partly in response to the enhanced
awareness derived from the education and 'promotion efforts. The facility was identified in both city and County to be
temporary in nature with the recommendation to site a new one. The siting project started in the fall of 1993 with the City
taking the lead responsibility for performing the work. A consultant was selected and is nearly finished with the siting
process. The next steps will concentrate on the permit process%of the selected site and followed with property acquisition.
.After design and bidding, construction is expected to start and finish in 1995.
Solid Wasre
1994 Work Plan
Page 7
4. Laws and regulations focus'attention on certain hazardous substances requiring implementation of speciai'oa ad'irg ;*r�;�isicns.
.Last year the requirements to remove refrigerants from refrigeration and air condition equipment before dispcs =: ?!:.s u
an issue and resulted in significant Division involvement. More work will occur in refrigerant removal in 199-.
efforts for diverting batteries and used oil filters from the disposal stream will occur. Future attention will be Lia eced to
medical wastes generated in doctors, dentists, and veterinaries' offices and clinics.
1994 Tasks
1. Household Hazardous Waste Education and Promotion
Routine /On -eoine
> Coordinate consultant work scope and provide ongoing direction and approval of work products including: community
education, classroom and group presentations, media releases and announcements, point -of- purchase information, point-
of-disposal information, store displays, brochures and publications, hotline services
Ssoecial
> Oversee distribution and educational outreach associated with non -toxic household cleaning kits
2. Commercial Technical Assistance
Routine /On -going
> Coordinate with the Health Department in completing the database of businesses generating moderate risk waste
> Monitor the information derived from the database and on -site technical assistance visits for future program purposes
> Develop programs which will improve the way businesses handle their moderate risk waste
3. Disposal of Toxics Program
Routine /On -Qoin2
> Coordinate the operations of the DOT facility and used motor oil stations with the City of Bellingham to provide the best
and most effective program
> Monitor the program's effectiveness to determine the need for any modifications
Special
> Work with the City to complete the siting, permitting, land acquisition, and design engineering processes for the new
DOT facility (Dec. 1994)
4. Special Wastes
Routine /On -Qoin2
> Monitor to insure adequate provisions are available for refrigerant removal and coordinate new opportunities if necessary
Special
> Explore options for improved handling medical waste from doctors, dentists, and veterinaries (Dec. 1994)
> Evaluate battery recovery program to determine means to improve recovery rates (Dec. 1994)
.:...................
Adret
o"
Activities
1. Funding/Budget
2. Contracts and Agreements
3. Universal Collection District
4. Flow Control Ordinance
5. Coordination
6. SWAC Support
7. Research and Information Outreach
8. Policy
9. General
Solid Waste
1994 Work Plan
Page 8
Status
1. The 1994 -95 Coordinated Prevention Grant (CPG) request providing $635,000 of grant monies over the biennium period
was approved by Ecology in January 1994. A portion of these monies is a subcategory of old Referendum 39 unspent
monies available for Counties to use before 1997. Also there is an expectation that Ecology will invite local government
agencies to submit requests for the unspent 1992 -93 CPG grant monies later this year unless the legislature moves the monies
into the General Fund.
The 1994 Solid Waste Fund budget was reviewed and accepted by the Executive Committee and finally approved intact by
the County Council in February 1994. The 1995 budget process will begin in July.
The Division is currently overseeing 12 major professional and service contracts with 2 or 3 others expected during the year.
These include groundwater and landfill gas. monitoring, leachate hauling, Point Roberts waste hauling, waste reduction and
recycling education, technical assistance, and promotion, manufacturing and marketing of recycled materials, hazardous waste
education, Comprehensive Plan assistance, and Disposal Agreement assistance. During the course of the year, a variety of
mini contracts will be entered into to assist implementation of the Solid Waste Program. Going into 1994, the County was
involved in 8 interagency and private agreements relating to solid waste management. These involve Bellingham services,
drop box leases, leachate treatment, Master Composters, and hazardous waste technical assistance. At least 3 other
agreements are anticipated to be executed in 1994. Additionally, there is oversight on the interlocal agreements with the
seven Whatcom County cities.
3. The Universal Waste Collection and Recycling District was established in 1991 mandating collection service, with provisions
for exemptions, for all households and businesses in unincorporated Whatcom County. The number of households and
businesses is approximately 28,000. To date about 75 % compliance has been achieved, which includes processing over 4000
exemptions. The completion of the district database and its maintenance requires resources not presently available in the
1994 budget, but some work will be undertaken this year to increase compliance..
4. The Flow Control Ordinance, adopted in June 1991, directed the Solid Waste Manager to negotiate disposal agreements with
Recomp and County Construction Recyclers. The focus was to negotiate the Recomp agreement first. Initial delay resulted
in interim agreements being executed in December, 1991 with both disposal operators to collect the disposal surcharge needed
to finance the Solid Waste Fund. Continuing delays have resulted from Recomp's bankruptcy and the subsequent transfer
of ownership and the city of Bellingham's option to extend its disposal contract with Recomp. A time schedule has been
prepared outlining tasks necessary to submit the proposed Recomp Disposal Agreement to the County Council in May 1994.
Negotiations with the CCR agreement will foIIow afterward.
Issues with the Flow Control Ordinance regarding waste handling priorities and cost containment have surfaced and a review
for revisions is likely to occur.
5. The Division is responsible for overall coordination of the solid waste management system involving planning, program
implementation, and enforcement with all other County departments, local, state and federal agencies, and private entities.
Coordination areas will. include comprehensive planning, the waste collection, processing, and disposal systems including
their related rates, recyclable material marketing and procurement, permits, regulations, litter control, and information
reporting.
6. Division provides technical support to the Solid Waste Advisory Committee and various subcommittees formed to assist with
major projects.
7. The research area includes evaluation exercises to determine the effectiveness and necessity of various program elements
and information gathering to help establish new activities and policies. Information outreach is accomplished by two semi-
annual newsletters containing a variety of solid waste features and distributed to all County households. Media releases and
interagency networking are other means.
8. Issues arise within the area of solid waste each year in which the Division is involved in the review and or development of
policies and rules for consideration. Last year, the Division was involved in the burn ban question and adopting recycled
content procurement policies for several government agencies.
Solid Waste
1994 Work Plan
Page. 9
This year's scheduled work includes revising solid waste elements of the County's Title 20 Zoning Ordinance, development
of an ordinance required by state law for uncovered /unsecured loads of wastes brought to disposal sites, and illegal dumping
enforcement.
9. Supervision, public relations, training, departmental coordination, and office maintenance are some of the functions under
general administration.
1994 Tasks
1. Funding/Budget
Routine /On -goin z
• Oversee revenue and expense items of the adopted budget
• Prepare annual Solid Waste Fund budget
• Administer the 1994 -95 biennium CPG to insure compliance
Special
> Prepare grant application for special grant solicitation for remaining 1992 -93 CPG monies
2. Contracts and Agreements
Routine /On -min.¢
• Administer 12 professional and service contracts
• Administer numerous mini professional and service contracts /agreements
• Administer 8 interagency and private agreements
> Coordinate 7 Interlocal Agreements within Whatcom County cities
• Evaluate effectiveness of certain professional contracts
Special
• Submit Disposal Agreement with Recomp (May 1994)
> Submit Disposal Agreement with CCR (September 1994)
• Re- negotiate leachate disposal agreements with CCR and Olivine, if necessary (June 1994)
• Conduct RFP process for 2 or 3 waste reduction and recycling service agreements (if necessary)
Universal Collection District
Routine /On -going
• Maintain the collection district database by updating waste- hauler customer information adding new households,
processing new exemption applications, making changes related to ownership and exemption status, and filing.
• Perform administrative tasks related to database information such as handling infractions, requests for information, and
overall coordination with waste haulers, regulating agencies, and general public.
Special
> Work to complete as much of the remainder of the database as resources allow. This includes notifying non -complying
households and businesses to subscribe to waste collection or apply for an exemption, responding to inquiries, processing
exemption applications, and inputing new waste hauler subscribers (Dec. 1994).
4. Flow Control Ordinance
Routine /On -.coin z
> Monitor and enforce the Ordinance requirements, including proper disposal of County waste, review of proposed solid
. waste facilities for exemption applicability, and review of proposed disposal sites for designation consideration
> Administer Recomp Disposal Agreement
> Administer County Construction Recyclers Disposal Agreement
Special
• Negotiate Recomp Disposal Agreement (May 1994)
• Negotiate County Construction Recyclers Disposal Agreement (Oct. 1994)
Sblfzi Warn
1994 work Plan
Page 10
5_ Coordination
Routine /On -going
> Coordinate with Building and Codes to provide solid waste related responses to development permits
> Coordinate with Parks Department for Birch Bay summer waste collection program and use of Point Robert drop box
facility
> Coordinate litter and illegal dumping complaints with various County and State agencies
> Provide technical assistance to office recycling program
> Coordinate and provide support to the Executive Committee
> Work with City officials to coordinate overall solid waste management system
> Network with neighboring counties to cooperate in solid waste projects whenever feasible and share information
> Participate in State- forums and regional meetings regarding solid waste issues
> Coordinate with the Department of Ecology for a variety of solid waste management issues, the Northwest Air Pollution
Authority for air emission concerns, Washington Utilities and Transportation Commission for disposal rate issues, and
Clean Washington Center for recycling manufacturing and marketing issues
> Coordinate with in -county waste haulers, disposal operations, recycle processors, and industry waste generators to
maintain solid waste management system
> Coordinate with Health Department on local regulation issues affecting the solid waste management system.
Special
> Coordinate involved agencies to review existing litter and illegal dumping complaint responses and enforcement actions
to determine what measures are needed for better control.
6. SWAC Support
Routine/On -Qoin e
> Schedule meetings, coordinate agenda, gather and prepare information on various solid waste issues, be a knowledge
source at meetings, and prepare meeting minutes
7. Research and Information Outreach
Routine/On -QOinQ
> Prepare and distribute, to all County households, the Solid Solutions newsletter semi- annually
> Conduct annual weight studies on the waste and recyclables put out for collection
> Assemble the waste data reported by waste collectors, processors, and disposal operators
> Work with media to broadcast information on various solid waste topics and issues
> Research available information related to developing new programs
> Evaluate existing programs and activities by using techniques such as conducting surveys, interpreting reportable
information, or in -depth assessments. Survey of the compost bin program in now underway.
S ecial
> Work. with Recomp to conduct a waste composition study (Dec 1994)
> Conduct a pilot study to weigh waste at the curbside for future consideration of garbage -by- weight collection rates
(Dec. 1994)
8. Policy
Routine/On- Qointe
>• Review the need for policy creation or change related to solid waste issues
> Develop drafts of various solid waste related policies, laws, and regulations as required
Special
> Work with Planning Department to revise certain solid waste facility elements in the Title 20 Zoning Ordinance
(Dec. 1994)
> Develop ordinance for dealing with uncovered/unsecured loads of waste brought to transfer and disposal sites
(April 1994)
> Develop litter and illegal dumping control ordinance as determined from a task force evaluation
> Begin developing solid waste disposal contingency arrangements with existing disposal sites as insurance against
emergency occurrences
Solid Waste
1994 Work Plan
Page 11
9. General
Routine /On -eoine
> Provide supervision of Division function and personnel, including office operations, performance objectives, program
priorities, and training
> Participate in departmental staff meetings
> Attend and give reports at County Council meetings
> Respond to miscellaneous telephone and personal contacts
> Prepare written correspondence to various entities and individuals related to the broad area of solid and hazardous waste
management
> Maintain knowledge of current news and information on managing solid waste by reading trade publications and
networking with other counties and cities
> Be informed and provide recommendation on federal and state legislative actions relating to solid and hazardous waste
issues
> Attend various civic and community meetings as a resource on solid waste issues
Special
> Coordinate a Washington Chapter of Solid Waste Associations of North America quarterly meeting in Bellingham (Oct
1994)
%SWMATMwR"LM.%
SOLID WASTE DIVISION
1994 PROGRAM AND ACTIVITY TIME BUDGET
Program/Task Solid Waste Manager WR/R Coordinator
1. Solid Waste Management Plan
Routine /On -goin p IS S
(30 in future years) (80 in future years)
Special SO 160
2. Hazardous Waste Plan
Rourine /On -going 30 S
subtotal: 1 95 170
1. Cedarvffle Landfill
Routine /On -going
100
Special
140
2. Y Road Landfill
80
Rourine /On -going
S
Special
20
3. Pt. Roberts Landfill
Routine /On -going
IS
4. Old Landfill Facilities
Special
Routine /On -going
S
3. Organics
subtotal: 285 -0-
1. Transfer Facility Operation
Routine /On -going 80 20
Special SO _
subtotal:- 130 20
1. Education and Promotion
Routine /On- ,going
S
80
2. Business Technical Assistance
and Market Development
Routine /On -going
10
180
Special
IS
180
3. Organics
Routine /On -going
S
100
Special
30
140
4. Special WR/R Projects
Routine /On -going
S
120
Special
is
180
. _
subtotal: 85
980
<` ?:.: . O
70
Special
5
1. Household Hazardous Waste
Educational Promotion
80
Routine /On- .going
5
Special
2. Commercial Technical Assistance
40.140
Routine /On- goinr,
20
3. Disposal of Toaocs
Routine /On -going
25
Special
80
4. Special Wastes
Routine /On- .goin.g
I S
Special
IS
■ kotaL.
160
1. Funding/Budget
Routine /On -going
70
Special
5
2. Contracts and Agreements
Routine /On- .going
80
Special
180
3. Universal Collection District
Routine /On -going
40.140
Special
20-ISO
4. Flow Control Ordinance
Routine /On -going
60
S� cral
Included in l/2)
5. Coordination
Routine /On -going
200
Special
20
6. SWAC Support
Routine /On-goine
120
7. Research and Information Outreach
Routine /On -going
20
Special
IS
8. Policy
Routine /On-going
40
Special
SO
9. General
Routine /On -going
440
Special
40
subtotal:
1400 -1630
30
10
10
50
100
20
100
100
110
20
120
60
40
40
160
860