HomeMy WebLinkAbout2025-4612 - Ordinance - 08/28/2025ORDINANCE NO.2025-4612
AN ORDINANCE ADOPTING A BUDGET FOR THE 2025-2026 FISCAL YEAR AND
AUTHORIZING EXPENDITURES AS THEREIN PROVIDED.
WHEREAS, a proposed budget for the fiscal year October 1, 2025 to September 30, 2026,
was prepared and presented to the City Council and a public hearing held thereon as prescribed
by law and the Charter of the City of College Station, Texas, notice of said hearing having first
been duly given; and
WHEREAS, the City Council has reviewed and amended the proposed budget and changes
as approved by the City Council have been identified and their effect included in the budget;
now therefore,
BE IT ORDAINED BY THE CITY COUNCIL OF THE CITY OF COLLEGE
STATION, TEXAS:
PART 1: That the proposed budget as amended by the City Council of the City of
College Station, which is made a part hereof to the same extent as if set forth at
length herein, is hereby adopted and approved, a copy of which is on file in the
Office of the City Secretary in College Station, Texas.
PART 2: That authorization is hereby granted for the expenditure of the same under the
respective items contained in said budget with the approved fiscal and budgetary
policy statements of the City.
PART 3: The governing body, the City Council, has authorized the City Manager, through
the budget ordinance, to assign fund balance. Assignments, unlike commitments,
are not permanent and a formal action is not required for the removal of an
assignment. Finally, assignments may not result in a deficit in Unassigned Fund
Balance. Assikned Fund Balance includes amounts that are constrained by the
government's intent to be used for specific purposes but are neither restricted nor
committed.
PART 4: That the City Manager and his authorized and designated employees, at his
discretion, be, and are hereby authorized to approve and execute contracts and
documents authorizing the payment of funds and to expend public funds for
expenditures that are $100,000 or less; to exercise, approve and execute all
contract renewal options for approved contracts, subject to and contingent upon
appropriation of sufficient budgeted funds by the City, to approve and execute
change orders authorizing the expenditure of funds pursuant to the TEXAS
LOCAL GOVERNMENT CODE or as provided in the original contract
document or in accordance with the applicable Finance administrative procedure.
The intent of this section is to provide the ability to conduct daily affairs of the
City which involve numerous decisions of a routine nature.
Ordinance No. 2025-4612
Budget Ordinance FY 25-26
Page 2 of 6
PART 5: That the City Manager and his authorized and designated employees, at his
discretion, be, and are hereby, authorized to provide for transfers of any
unexpended or unencumbered appropriation balance within each of the various
departments and within any other fund of the City.
PART 6: That the City Council hereby approves the funding and the purchases that are
made pursuant to interlocal agreements as provided by CHAPTER 271,
SUBCHAPTERS (D) AND (F) of the TEXAS LOCAL GOVERNMENT CODE
in this budget and authorizes the City Manager and his authorized and designated
employees, at his discretion, to approve and execute contracts and documents
authorizing the payment of funds, and to expend public funds that have been
expressly designated, approved, and appropriated in this budget for new and
replacement equipment as set out in the 2025-26 Fiscal Year Fleet and Equipment
Replacement Funds and Technology Related Hardware and Software as described
in Attachment "A" to this Ordinance.
PART 7: That this ordinance shall become effective immediately after passage and approval.
PASSED AND APPROVED THIS 28th DAY OF AUGUST 2025.
ATTEST:
City Secretary
APPROVED:
4a
!�
City Attorney
APP EP`„ �
Mayor
Ordinance No. 2025-4612
Budget Ordinance FY 25-26 Page 3 of 6
ATTACHMENT A
2025-26 FISCAL YEAR FLEET AND EQUIPMENT REPLACEMENT FUNDS
Iw'it-T•7d444 9:14, F:T414 LTA 140 k 946"10
..
Description
CAPITAL IMPROVEMENT PROJECTS
2015
CHEVY2500 RC 2WD
80,000
CAPITAL IMPROVEMENT PROJECTS
2015
CHEVY 2500 RC 2WD
8D,000
ELECTRIC
2D14
CHEVY 1500 CC 2WD
65,000
PUBLIC WORKS STREETS
202D
KUBOTA ZERO TURN
25,000
PUBLIC WORKS STREETS
2D16
CHEVY2500 RC 2WD
80,000
PUBLIC WORKS STREETS
2D17
CAT MILLING MACHINE
8DD,000
PUBLIC WORKS STREETS
2014
CAT 303.5E EXCAVATOR
1 DD,000
PUBLIC WORKS STREETS
2DD5
TRAILER KING
170,000
PUBLIC WORKS STREETS
2015
CHEVY2500 RC 2WD
80,000
!PUBLIC WORKS TRAFFIC
2D16
F550 BUCKET TRUCK
300,000
PUBLIC WORKS TRAFFIC
2018
CHEVY 25DD CC 2WD UTILITY
86000
PUBLIC WORKS LANDSCAPE
2015
CHEVY 2500 RC 2WD
8D,000
POLICE
2016
CH EVY TAH O E
100,000
POLICE
2017
CH EVY TAH OE
1 DD,000
POLICE
2 D22
CH EVY TAH O E
1 DD,000
POLICE
2022
CH EVY TAH OE
1 DD,000
POLICE
2 D22
CH EVY TRH OE
1 DD,000
POLICE
2014
CHEVY 1500 CC 2WD
70,000
POLICE
2D15
CHEVY 1500 CC 2WD
70,000
POLICE
2017
CHEVY 1500 CC 2W❑
70,000
POLICE
2D19
CHEVY 1500 CC 2WD
7D,000
POLICE
2019
CHEVY 1500 CC 2WD
70,000
POLICE
2019
FORD EXPLORER XLT
70,000
FIRE
2019
F550 AMBULANCE
450,000
FIRE
2015
CHEVY 3500 AMBULANCE
450,000
CODE ENFORCEMENT
2019
CHEVY 1500 CC 2WD
65,000
PLANNING & DEVELOPMENT
2016
CHEVY 1500 CC 2WD
65,000
NING & DEVELOPMENT
2017
CHEVY 1500 CC 2WD
65,000
EFLAN
CODE ENFORCEMENT
2014
CHEVY 1500 CC 2WD
65,000
CODE ENFORCEMENT
2014
CHEVY 1500 CC 2WD
65,000
CODE ENFORCEMENT
2014
CHEVY 1500 CC 2WD
65,000
COMMUNITY DEVELOPMENT
2011
CHEVY 1500 CC 2WD
70,000
SOLID WASTE
2013
CHEVY2500 RC 2WD
8D,000
SOLID WASTE
2021
AUTOCAR SL
5DD,000
SOLID WASTE
2D22
AUTOCAR FEL
500,000
PARKS AND RECREATION
2015
CHEVY 2500 CC 2WD
65,000
PARKS AND RECREATION
2D14
JOHN DEERE 3038E
54,000
PARKS AND RECREATION
2014
JOHN DEERE 5055E
80,000
PARKS AND RECREATION
2D14
JOHN DEERE 3038E
54,000
PARKS AND RECREATION
2016
TORO SANDPRO 3D4D
20,000
PARKS AND RECREATION
2016
BOBCAT SKID STEER LOADER
15D,000
PARKS AND RECREATION
2018
TORO WORKMAN MDX UTV
30,000
PAR KSANDRECREATION
2D2D
TORO ZMASTER ZERO TURN
25,000
PARKS AND RECREATION
2020
TORO ZMASTER ZERO TURN
25,000
ELECTRIC
2017
CHEVY 3500 CC 4WD UTILTIY
160,000
ELECTRIC
2015
CH EVY TAH OE
8 D,000
ELECTRIC
2D14
CHEVY 1500 CC 2WD
BD,aaa
ELECTRIC
2014
CHEVY 1500 CC 2WD
80,000
ELECTRIC
2D15
CHEVY 25DO CC 2WD UTILITY
95,000
ELECTRIC
2016
F550 BUCKET TRUCK
300,000
ELECTRIC
2016
F550 BUCKET TRUCK
300,000
WATER
2019
CHEVY 35DO CC 4WD UTILTIY
13D,000
WATER
2017
CHEVY 1500 CC 2WD
65,000
Ordinance No. 2025-4612
Budget Ordinance FY 25-26
FY26 FLEET REPLACEMENT LIST
Page 4 of 6
WATER
2011
KUBOTA UTV
25,000
WATER
201 B
CHEW 3500 CC 4WD UTILTIY
130,000
WASTEWATER
2013
CHEVY 1500 CC 2WD
65,000
WASTEWATER
2013
CHEVY 1500 CC 2WD
70,000
WASTEWATER
2018
CHEVY 1500 CC 2WD
65,000
WASTEWATER
2013
CHEVY 1500 CC 2WD
70,000
WASTEWATER
2013
BOBCAT MINI EXC
100,000
WASTEWATER
2015
CHEVY2500 CC 2WD
80,000
WASTEWATER
2013
CHEVY 1500 CC 2WD
70,000
I WASTEWATER
2016
CHEVY 2500 CC 2WD
80,000
WASTEWATER
2013
JOHN DEERE BACKHOE 31DSK
25C 000
I WASTEWATER
2012
AUTOCAR SLINGER
380,000
WASTEWATER
2014
FREIGHLINER DUMP 12-14 YIDS
200,000
$
8,678,000
Ordinance No. 2025-4612
Budget Ordinance FY 25-26 Page 5 of 6
ATTACHMENT "A"
2025-26 FISCAL YEAR TECHNOLOGY RELATED HARDWARE AND SOFTWARE
Po temtialTechnolor.y Purchases inado rhrougbL a rarietT of Coaperatire Fwmhasia; Interlocal e - -.. - -: as pratided bti-
Chapter 271, Subchtprers (D) amd(F) of the Temis Laval Goverumeot Cods,
ITJI i
Scheduled Rep lacementRepair Adtlidou,
Repavai+eat Galen
ReplweScanmers
F11nter rep[;Keovaot Paa11,-
PC Replacement Farts {Video Cards, Hid Drove &Memory}
RepLav� Public Safety Mobile Data Term mis
Replace single am-u
Sersw rep Lartparb
Secs-er O5 rap __ _ _ a tale
5QL Std
RJEPLOMXmiLT}Sbatterylmvits
F.AmaAdditiomal Drop Software
Lich es tm[ not limited to New & Upgrade m4ow of Adobe
Acrobat, RmpL? aka, Photo'ihap Ilumalm. Piemiez Audmo4
Proieet, Vma, Varodiomm A=C-?C. CrTmai Curd Drffw
Czm4mber Network 1Vfa nL and Equipmym R ep�wea
hfotorala Radio RepairReplacea nt
Telephome Repair.RepLacement
Fiber rue expamsiom
Subtotal - Scheduled Replacement
Semii,e Lerel Adlju>tments
Rnbnl
Hos' Sen'ers , 2)
enal hnagery
Subtotal - Service Level -'adjustments
Umsc6duledReplacements:Aj idioms
F.St�i =E, Adtlitiomal C a. r _ekgx
mt id=fied speaSraLV m budget mdudm btd not hmrted to:
Umitornenvwk card m=dedwa=tf. addedmemon
Z:ib StaadardDEskrt Soltaame
nm uh fled sperAc dly m budget lnckdes b= not limited tu:
Miaeaafit Office . Iremd NfiQ and 11hwur client aooea liceme;
Novel] ZmWad s aad aura s bsmptwas
ZAm .s aa' '. A Desbtop Satt=M
Iucbdes trat w limited to New & Upgrade vErm G of Adobe
AaciukPage-Vhker, +sbmp�oaim. Premier 4udihm Pmject
%rum Vqudio.n& AmCAD, Cn3ta1, Comelan, Cgmm
F.i Additi0mal Frml2sTktbEn
E--4mxnBd ConTuter nse p art
imdudes: hard dri4sr, nawa k cards. nmuk cables
F.gnxn-e Mooit i4'-,rades
includes: hnrerthm amdud
F.o�nxnB.l AdditicmA Scm nee
EobnxftBd AddibomA Laptap,7-ourbboAs
Fobm Netwcxk Upgrades
F.-jbnxhiotorala Radio Repaur'ReplaceTh--nt
Sub -Iota) Umcheduled Replacemenc.kdditions
Pbc�ne System ainreoance
Cisfla Smav Net h�CJE
Estimated Asg.
Quantiry Unit Cost Projected Io4011
200 2.200 440,000
13,000
3,OW
5,000
5 6,000 30,000
3 15.000 45,000
10,000
40,000
S 8,5U0 68,00Q
109.40�
3 5,000
40,000
37,000
20,000
225,000
1,1'�Ilr m
200,117
108,000
lfi_-500
470,617
75 1,800 135,000
30,000
20,000
12,000
16,000
12,500
20 800 16,000
65 1,800 117,000
20,000
10,000
382 00
68,000
Ordinance No. 2025-4612
Budget Ordinance FY 25-26
Page 6 of 6
Pa4matialTechudog- Purchases made rhrauglx a variety of Cooperati-re Purcha sing Interlocad o - - .. -.::, as prodded br-
Chapter '_?l, SubeIapters (D) and (F) of the Texas Lac al -Gox-ernment CCo&.
Estiruated Aug,
FMI%I Quantity- Unit Cost PM*ted Iotal
Subtotal- Phone SystemM-kintenance 68.004
Netnork Sofm-are -Do Muster License greemmt -
My v,DftEnvuprise AgrBemena
455,000
Added M365 addmaual horn es and ser-tiees
51,000
SOLUW &
15,000
Rubnk
130,606
VM r; E s-upput tb,,.o
187,OW
Vow Suppart
_ 1,499 2,48
City A' arksPr�LCM a
110,250
Faster hiMEbManCe:
1&,000
CT4.'P Cis
w00
UBED Platters
17,300
Subtotal - Network SGftn-are on MLA
L039,154
P{' Hard are and Software NL :. . - -- -Sul, ',to':
HP PrintEpTlatter NLmintmmce
1,500
AubDC 1D
17,000
Adobe Cl-eatl%-e SUAe
15,000
Adobe Pisa
10,000
hlmiecast
93,000
Firea311hfamtenanm
97,000
Aruba lhbmtananra
7,000
Iia He]pDeak systEm
51,000
Sim pumess Coutral System-
32,000
Subtotal - PC Software Udntenance
323,a00
Mf Hardhrare and Softssare M. nienane e
Hardaare Main* ame: (2 paamr ?'s) -
Puou7 SoR are Subscriptiw and Support _ !?,000 -
Subtatal - IBNf Hardware and 5-of ,-are Mi mcenance -
-Grand Iatal 3.404.A71