|
CITY OF SEATTLE
ORDINANCE __________________
COUNCIL BILL __________________
AN ORDINANCE amending Ordinance 126725, which adopted the 2023 Budget, including the 2023-2028 Capital Improvement Program (CIP); changing appropriations to various departments and budget control levels, and from various funds in the Budget; revising
project allocations for certain projects in the 2023-2028 CIP; creating CIP Projects; creating positions; and ratifying and confirming certain prior acts; all by a 3/4 vote of the City Council.
BE IT ORDAINED BY THE CITY OF SEATTLE AS FOLLOWS:
Section 1. The appropriations for the following items in the 2023 Adopted Budget are reduced from the funds shown below:
Item |
Department |
Fund |
Budget Summary Level/BCL Code |
Amount |
1.1 |
Department of Education and Early Learning |
General Fund (00100) |
K-12 Programs (00100-BO-EE-IL200) |
($60,000) |
1.2 |
Department of Finance and Administrative Services |
General Fund (00100) |
Information Technology (00100-BC-FA-A1IT) |
($1,470,875) |
1.3 |
Department of Finance and Administrative Services |
Finance and Administrative Services Fund (50300) |
Leadership and Administration (50300-BO-FA-BUDCENTR) |
($264,259) |
|
|
|
City Services (50300-BO-FA-CITYSVCS) |
($599) |
|
|
|
City Purchasing and Contracting Services (50300-BO-FA-CPCS) |
($40,506) |
|
|
|
Office of Constituent Services (50300-BO-FA-OCS) |
($63,220) |
|
|
General Fund (00100) |
City Finance (00100-BO-FA-CITYFINAN) |
($109,286) |
|
|
|
Seattle Animal Shelter (00100-BO-FA-SAS) |
($9,391) |
1.4 |
Finance General |
General Fund (00100) |
General Purpose (00100-BO-FG-2QD00) |
($1,588,531) |
1.5 |
Finance General |
General Fund (00100) |
General Purpose (00100-BO-FG-2QD00) |
($405,587) |
1.6 |
Finance General |
Payroll Expense Tax (14500) |
Appropriation to Special Funds (14500-BO-FG-2QA00) |
($200,000) |
1.7 |
Human Services Department |
Human Services Fund (16200) |
Promoting Healthy Aging (16200-BO-HS-H6000) |
($1,805,034) |
|
|
|
Leadership and Administration (16200-BO-HS-H5000) |
($111,227) |
1.8 |
Executive (Office of Arts and Culture) |
Arts and Culture Fund (12400) |
Arts and Cultural Programs (12400-BO-AR-VA160) |
($428,700) |
1.9 |
Executive (Office of Arts and Culture) |
General Fund (00100) |
Cultural Space (00100-BO-AR-VA170) |
($3,200,000) |
1.10 |
Executive (Office of Immigrant and Refugee Affairs) |
General Fund (00100) |
Office of Immigrant and Refugee Affairs (00100-BO-IA-X1N00) |
($600) |
1.11 |
Executive (Office of Immigrant and Refugee Affairs) |
General Fund (00100) |
Office of Immigrant and Refugee Affairs (00100-BO-IA-X1N00) |
($1,000) |
1.12 |
Executive (Office of Immigrant and Refugee Affairs) |
General Fund (00100) |
Office of Immigrant and Refugee Affairs (00100-BO-IA-X1N00) |
($12,737) |
1.13 |
Office of the City Auditor |
General Fund (00100) |
Office of the City Auditor (00100-BO-AD-VG000) |
($208,433) |
1.14 |
Seattle Department of Transportation |
General Fund (00100) |
Mobility Operations (00100-BO-TR-17003) |
($250,000) |
1.15 |
Seattle Public Library |
Library Fund (10410) |
The Seattle Public Library (10410-BO-SPL) |
($29,986) |
1.16 |
Finance General |
Payroll Expense Tax (14500) |
Appropriation to Special Funds (14500-BO-FG-2QA00) |
($33,996,509) |
1.17 |
Human Services Department |
General Fund (00100) |
Addressing Homelessness (00100-BO-HS-H3000) |
($1,000,000) |
1.18 |
Finance General |
General Fund (00100) |
General Purpose (00100-BO-FG-2QD00) |
($200,000) |
1.19 |
Finance General |
General Fund (00100) |
General Purpose (00100-BO-FG-2QD00) |
($49,000) |
Total |
($45,505,480) |
Section 2. In order to pay for necessary costs and expenses incurred or to be incurred in 2023, but for which insufficient appropriations were made due to causes that could not reasonably have been foreseen at the time of making the 2023 Budget,
appropriations for the following items in the 2023 Budget are increased from the funds shown, as follows:
Item |
Department |
Fund |
Budget Summary Level/BCL Code |
Amount |
2.1 |
Department of Finance and Administrative Services |
Finance and Administrative Services Fund (50300) |
Facilities Services (50300-BO-FA-FACILITY) |
$359,760 |
|
|
|
City Finance (50300-BO-FA-CITYFINAN) |
$20,961 |
|
|
|
Fleet Services (50300-BO-FA-FLEETS) |
$10,902 |
|
|
General Fund (00100) |
Leadership and Administration (00100-BO-FA-BUDCENTR) |
$360,314 |
|
|
FileLocal Agency Fund (67600) |
FileLocal Agency (67600-BO-FA-FILELOC) |
$33,815 |
|
|
Wheelchair Accessible Fund (12100) |
Wheelchair Accessible Services (12100-BO-FA-WHLCHR) |
$137,726 |
2.2 |
Finance General |
General Fund (00100) |
Appropriation to Special Funds (00100-BO-FG-2QA00) |
$1,500,000 |
2.3 |
Finance General |
General Fund (00100) |
Appropriation to Special Funds (00100-BO-FG-2QA00) |
$225,000 |
2.4 |
Finance General |
General Fund (00100) |
Appropriation to Special Funds (00100-BO-FG-2QA00) |
$14,000,000 |
2.5 |
Executive (Office of Planning and Community Development) |
General Fund (00100) |
Equitable Development Initiative (00100-BO-PC-X2P40) |
$3,200,000 |
2.6 |
Seattle Department of Construction and Inspections |
Construction and Inspections (48100) |
Permit Services (48100-BO-CI-U2300) |
$86,706 |
|
|
|
Land Use Services (48100-BO-CI-U2200) |
$75,293 |
|
|
|
Inspections (48100-BO-CI-U23A0) |
$94,136 |
|
|
|
Compliance (48100-BO-CI-U2400) |
$37,421 |
|
|
|
Government Policy, Safety & Support (48100-BO-CI-U2600) |
$8,554 |
2.7 |
Seattle Department of Construction and Inspections |
Construction and Inspections (48100) |
Land Use Services (48100-BO-CI-U2200) |
$32,000 |
|
|
|
Process Improvements & Technology (48100-BO-CI-U2800) |
$230,000 |
2.8 |
Seattle Department of Construction and Inspections |
Construction and Inspections (48100) |
Process Improvements & Technology (48100-BO-CI-U2800) |
$352,915 |
2.9 |
Seattle Department of Construction and Inspections |
Construction and Inspections (48100) |
Process Improvements & Technology (48100-BO-CI-U2800) |
$80,696 |
2.10 |
Seattle Department of Transportation |
Transportation Fund (13000) |
Mobility Operations (13000-BO-TR-17003) |
$558,572 |
2.11 |
Seattle Department of Transportation |
Waterfront LID #6751 (35040) |
Waterfront and Civic Projects (35040-BO-TR-16000) |
$10,126,568 |
2.12 |
Seattle Information Technology Department |
Information Technology Fund (50410) |
Frontline Services and Workplace (50410-BO-IT-D0400) |
$56,494 |
2.13 |
Seattle Information Technology Department |
Information Technology Fund (50410) |
Frontline Services and Workplace (50410-BO-IT-D0400) |
$217,000 |
2.14 |
Seattle Information Technology Department |
Information Technology Fund (50410) |
Frontline Services and Workplace (50410-BO-IT-D0400) |
$107,000 |
2.15 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Golf Programs (10200-BO-PR-60000) |
$243,750 |
2.16 |
Executive (Office of Economic Development) |
General Fund (00100) |
Business Services (00100-BO-ED-X1D00) |
$1,700,000 |
2.17 |
Executive (Office of Economic Development) |
General Fund (00100) |
Leadership and Administration (00100-BO-ED-ADMIN) |
$500,000 |
2.18 |
Seattle Public Utilities |
Solid Waste Fund (45010) |
General Expense (45010-BO-SU-N000B) |
$3,303,219 |
2.19 |
Executive (Office of Labor Standards) |
Office of Labor Standards Fund (00190) |
Office of Labor Standards (00190-BO-LS-1000) |
$10,650 |
2.20 |
Executive (Office of Labor Standards) |
Office of Labor Standards Fund (00190) |
Office of Labor Standards (00190-BO-LS-1000) |
$25,650 |
2.21 |
Ethics and Elections Commission |
Election Vouchers Fund (12300) |
Election Vouchers (12300-BO-ET-VT123) |
$730,000 |
2.22 |
Legislative Department |
General Fund (00100) |
Legislative Department (00100-BO-LG-G1000) |
$20,000 |
2.23 |
Office of Inspector General for Public Safety |
General Fund (00100) |
Office of Inspector General for Public Safety (00100-BO-IG-1000) |
$405,587 |
2.24 |
Community Safety and Communications Center |
General Fund (00100) |
Community Safety and Communications Center (00100-BO-CS-10000) |
$1,461,965 |
2.25 |
Community Safety and Communications Center |
General Fund (00100) |
Community Safety and Communications Center (00100-BO-CS-10000) |
$1,588,531 |
2.26 |
Community Safety and Communications Center |
General Fund (00100) |
Community Safety and Communications Center (00100-BO-CS-10000) |
$1,101,840 |
2.27 |
Firefighter's Pension |
Fireman's Pension Fund (61040) |
Firefighters Pension (61040-BO-FP-R2F01) |
$1,101,938 |
2.28 |
Seattle Center |
General Fund (00100) |
Campus (00100-BO-SC-60000) |
$55,895 |
2.29 |
Department of Finance and Administrative Services |
Judgment/Claims Fund (00126) |
Judgment & Claims Litigation (00126-BO-FA-JR000) |
$14,000,000 |
2.30 |
Seattle Department of Construction and Inspections |
General Fund (00100) |
Government Policy, Safety & Support (00100-BO-CI-U2600) |
$50,000 |
2.31 |
Executive (Office of Arts and Culture) |
Arts and Culture Fund (12400) |
Cultural Space (12400-BO-AR-VA170) |
$950,000 |
2.32 |
Human Services Department |
General Fund (00100) |
Promoting Public Health (00100-BO-HS-H7000) |
$1,000,000 |
2.33 |
Human Services Department |
General Fund (00100) |
Supporting Safe Communities (00100-BO-HS-H4000) |
$200,000 |
2.34 |
Office of the Inspector General for Public Safety |
General Fund (00100) |
Office of Inspector General for Public Safety (00100-OIG-BO-IG-1000) |
$49,000 |
2.35 |
Seattle Department of Transportation |
General Fund (00100) |
Mobility Operations (BO-TR-17003) |
$500,000 |
Total |
$60,909,858 |
Section 3. In order to pay for necessary costs and expenses incurred or to be incurred in 2023, but for which insufficient appropriations were made due to causes that could not reasonably have been foreseen at the time of making the 2023 Budget,
appropriations for the following items in the 2023 Budget, which are backed by revenues, are increased from the funds shown, as follows:
Item |
Department |
Fund |
Budget Summary Level/BCL Code |
Amount |
3.1 |
Department of Finance and Administrative Services |
Judgment/Claims Fund (00126) |
Judgment & Claims Claims (00126-BO-FA-CJ000) |
$5,000,000 |
3.2 |
Department of Finance and Administrative Services |
Finance and Administrative Services Fund (50300) |
Facilities Services (50300-BO-FA-FACILITY) |
$50,000 |
3.3 |
Human Services Department |
Human Services Fund (16200) |
Promoting Healthy Aging (16200-BO-HS-H6000) |
$53,305 |
|
|
|
Supporting Affordability and Livability (16200-BO-HS-H1000) |
$1,337,382 |
|
|
|
Leadership and Administration (16200-BO-HS-H5000) |
$3,453 |
3.4 |
Human Services Department |
Human Services Fund (16200) |
Promoting Healthy Aging (16200-BO-HS-H6000) |
$1,544,192 |
|
|
|
Leadership and Administration (16200-BO-HS-H5000) |
$56,081 |
3.5 |
Seattle Center |
Seattle Center Fund (11410) |
Campus (11410-BO-SC-60000) |
$150,000 |
3.6 |
Seattle Center |
Seattle Center Fund (11410) |
Campus (11410-BO-SC-60000) |
$240,000 |
3.7 |
Seattle Center |
Seattle Center Fund (11410) |
Campus (11410-BO-SC-60000) |
$150,000 |
3.8 |
Seattle Information Technology Department |
Information Technology Fund (50410) |
Applications (50410-BO-IT-D0600) |
$262,000 |
3.9 |
Seattle Information Technology Department |
Information Technology Fund (50410) |
Applications (50410-BO-IT-D0600) |
$318,632 |
3.10 |
Seattle Information Technology Department |
Information Technology Fund (50410) |
Applications (50410-BO-IT-D0600) |
$540,000 |
3.11 |
Seattle Information Technology Department |
Information Technology Fund (50410) |
Applications (50410-BO-IT-D0600) |
$80,696 |
3.12 |
Seattle Information Technology Department |
Information Technology Fund (50410) |
Applications (50410-BO-IT-D0600) |
$1,461,965 |
3.13 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Recreation Facility Programs (10200-BO-PR-50000) |
$104,922 |
3.14 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Recreation Facility Programs (10200-BO-PR-50000) |
$35,000 |
3.15 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Recreation Facility Programs (10200-BO-PR-50000) |
$80,176 |
3.16 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Recreation Facility Programs (10200-BO-PR-50000) |
$30,000 |
3.17 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Recreation Facility Programs (10200-BO-PR-50000) |
$30,500 |
3.18 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Recreation Facility Programs (10200-BO-PR-50000) |
$30,500 |
3.19 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Recreation Facility Programs (10200-BO-PR-50000) |
$98,692 |
3.20 |
Seattle Police Department |
General Fund (00100) |
Criminal Investigations (00100-BO-SP-P7000) |
$12,782 |
3.21 |
Seattle Police Department |
General Fund (00100) |
Leadership and Administration (00100-BO-SP-P1600) |
$25,325 |
3.22 |
Seattle Police Department |
General Fund (00100) |
Chief of Police (00100-BO-SP-P1000) |
$255,695 |
3.23 |
Seattle Police Department |
General Fund (00100) |
Special Operations (00100-BO-SP-P3400) |
$525,000 |
Total |
$12,476,298 |
For items 3.3, 3.4, and 3.21, unspent funds so appropriated shall carry forward to subsequent fiscal years until they are exhausted or abandoned by ordinance.
Section 4. The appropriations for the following items in the 2023 Adopted Budget are modified, as follows:
Item |
Department |
Fund |
Budget Summary Level/BCL Code |
Amount |
4.1 |
Executive (Office of Planning and Community Development) |
General Fund (00100) |
Planning and Community Development (00100-BO-PC-X2P00) |
($330,664) |
|
|
|
Equitable Development Initiative (00100-BO-PC-X2P40) |
$330,664 |
4.2 |
Human Services Department |
Payroll Expense Tax (14500) |
Supporting Affordability and Livability (14500-BO-HS-H1000) |
$200,000 |
|
|
|
Leadership and Administration (14500-BO-HS-H5000) |
($200,000) |
4.3 |
Human Services Department |
General Fund (00100) |
Addressing Homelessness (00100-BO-HS-H3000) |
($529,923) |
|
|
|
Supporting Safe Communities (00100-BO-HS-H4000) |
$529,923 |
4.4 |
Executive (Office of Economic Development) |
General Fund (00100) |
Business Services (00100-BO-ED-X1D00) |
($700,000) |
|
|
|
Leadership and Administration (00100-BO-ED-ADMIN) |
$700,000 |
4.5 |
Executive (Office of Economic Development) |
Payroll Expense Tax (14500) |
Leadership and Administration (14500-BO-ED-ADMIN) |
$332,658 |
|
|
|
Business Services (14500-BO-ED-X1D00) |
($332,658) |
4.6 |
Executive (Office of Economic Development) |
Payroll Expense Tax (14500) |
Leadership and Administration (14500-BO-ED-ADMIN) |
$41,560 |
|
|
|
Business Services (14500-BO-ED-X1D00) |
($41,560) |
4.7 |
Executive (Office of Economic Development) |
General Fund (00100) |
Business Services (00100-BO-ED-X1D00) |
$169,995 |
|
|
|
Leadership and Administration (00100-BO-ED-ADMIN) |
($169,995) |
4.8 |
Executive (Office of Economic Development) |
Payroll Expense Tax (14500) |
Leadership and Administration (14500-BO-ED-ADMIN) |
($233,644) |
|
|
|
Business Services (14500-BO-ED-X1D00) |
$233,644 |
4.9 |
Executive (Office of Emergency Management) |
General Fund (00100) |
Office of Emergency Management (00100-BO-EP-10000) |
$50,000 |
|
Seattle Police Department |
General Fund (00100) |
Special Operations (00100-BO-SP-P3400) |
($30,000) |
|
Seattle Police Department |
General Fund (00100) |
Special Operations (00100-BO-SP-P3400) |
($50,000) |
|
Seattle Fire Department |
General Fund (00100) |
Operations (00100-BO-FD-F3000) |
$30,000 |
4.10 |
Executive (Office of Economic Development) |
Payroll Expense Tax (14500) |
Leadership and Administration (14500-BO-ED-ADMIN) |
$200,000 |
|
Department of Finance and Administrative Services |
Finance and Administrative Services Fund (50300) |
City Purchasing and Contracting Services (50300-BO-FA-CPCS) |
($200,000) |
4.11 |
Seattle Information Technology Department |
Information Technology Fund (50410) |
Frontline Services and Workplace (50410-BO-IT-D0400) |
$225,000 |
|
Seattle Information Technology Department |
General Fund (00100) |
Frontline Services and Workplace (00100-BO-IT-D0400) |
($225,000) |
4.12 |
Seattle Police Department |
School Safety Traffic and Pedestrian Improvement Fund (18500) |
School Zone Camera Program (18500-BO-SP-P9000) |
($500,000) |
|
Seattle Department of Transportation |
School Safety Traffic and Pedestrian Improvement Fund (18500) |
Mobility Operations (18500-BO-TR-17003) |
$500,000 |
Total |
$0 |
Section 5. The Arboretum North Entry Mitigation (MC-PR-61004) project in the Seattle Parks and Recreation Department, NE 130th St/NE 125th Corridor Improvements (MC-TR-C123) project, and Safe Streets and Roads for All (MC-TR-C125)
project in the Seattle Department of Transportation, and Facility Projects Planning (MC-FA-FACPRJPLN) in the Department of Finance and Administrative Services are established in the 2023-2028 Adopted Capital Improvement Program, as described in
Attachment A to this ordinance.
Section 6. Appropriations in the 2023 Adopted Budget and project allocations in the 2023-2028 Adopted Capital Improvement Program are reduced as follows:
Item |
Department |
Fund |
Budget Summary Level/BCL Code |
CIP Project Name/ID |
CIP Project Appropriation Change |
6.1 |
Department of Finance and Administrative Services |
General Fund (00100) |
FAS Oversight-External Projects (00100-BC-FA-EXTPROJ) |
Energy Efficiency for Municipal Buildings (MC-FA-ENEFFMBLD) |
($80,000) |
6.2 |
Department of Finance and Administrative Services |
Finance and Administrative Services Fund (50300) |
General Government Facilities - General (50300-BC-FA-GOVTFAC) |
Drive Clean Seattle Fleet Electric Vehicle Infrastructure (MC-FA-DRVCLNFLT) |
($7,535) |
6.3 |
Department of Finance and Administrative Services |
2015 Multipurpose LTGO Bond Fund (36200) |
Neighborhood Fire Stations (36200-BC-FA-NBHFIRE) |
FFERP Fire Station 26 (MC-FA-FFERPFS26) |
($664) |
|
|
|
|
FFERP FIRE STATION 29 (MC-FA-FFERPFS29) |
($52) |
6.4 |
Department of Finance and Administrative Services |
2018 Multipurpose LTGO Bond Fund (36500) |
Neighborhood Fire Stations (36500-BC-FA-NBHFIRE) |
Fire Station 32 (MC-FA-FFERPFS32) |
($890) |
6.5 |
Seattle City Light |
Light Fund (41000) |
Customer Focused - CIP (41000-BC-CL-Z) |
Document Management System (MC-CL-ZF9962) |
($969,486) |
|
|
|
|
Overhead and Underground Relocations (MC-CL-ZT8369) |
($13,158) |
|
|
|
|
Large Overhead and Underground Services (MC-CL-ZS8365) |
($424,863) |
|
|
|
|
CenTrio Electrification (MC-CL-ZS8510) |
($700,000) |
|
|
|
|
Maritime Transportation Electrification (MC-CL-ZS8520) |
($669,212) |
|
|
|
|
Network Additions and Services: Broad Street Substation (MC-CL-ZS8363) |
($2,481,943) |
|
|
|
|
Overhead Outage Replacements (MC-CL-ZS8350) |
($957,185) |
|
|
|
|
Small Overhead and Underground Services (MC-CL-ZS8367) |
($772,887) |
|
|
|
|
Medium Overhead and Underground Services (MC-CL-ZS8366) |
($1,656,819) |
|
|
|
|
Network Additions and Services: First Hill, Massachusetts, Union & University (MC-CL-ZS8364) |
($2,076,350) |
|
|
|
|
New Customer Information System (MC-CL-ZC9937) |
($406,485) |
|
|
|
|
IT Infrastructure (MC-CL-ZF9915) |
($94,540) |
|
|
|
|
Transportation Streetlights (MC-CL-ZL8377) |
($1,039,448) |
|
|
|
|
Streetlight LED Conversion Program (MC-CL-ZL8441) |
($730,073) |
|
|
|
|
Seattle Waterfront Streetlight Installation (MC-CL-ZL8481) |
($4,973,995) |
|
|
|
|
Creston-Nelson to Intergate East Feeder Installation (MC-CL-ZO8430) |
($404,378) |
|
|
|
|
Meter Additions (MC-CL-ZS8054) |
($1,965,777) |
|
|
|
|
Network Additions and Services - Denny (MC-CL-ZS8405) |
($1,272,252) |
|
|
|
|
Alaskan Way Viaduct and Seawall Replacement - Utility Relocations (MC-CL-ZT8307) |
($16,098,963) |
|
|
|
|
ST Northlink - City Light (MC-CL-ZT8427) |
($153,892) |
|
|
|
|
State Route 520 Bridge Relocations (MC-CL-ZT8435) |
($6,771,515) |
|
|
|
|
Sound Transit 3 - City Light (MC-CL-ZT8467) |
($1,080,784) |
|
|
|
|
Center City Connector Streetcar City Light (MC-CL-ZT8470) |
($157,275) |
|
|
|
|
Sound Transit Lynnwood - City Light (MC-CL-ZT8471) |
($1,709,236) |
|
|
|
Power Supply - CIP (41000-BC-CL-X) |
Building Envelope Upgrades (MC-CL-XF9072) |
($8,187) |
|
|
|
|
Safety Modifications (MC-CL-XF9006) |
($1,270,889) |
|
|
|
|
Skagit Facility Conservation (MC-CL-XS6515) |
($10,560) |
|
|
|
|
Environmental Safeguarding and Remediation of Facilities (MC-CL-XF9152) |
($72,329) |
|
|
|
|
Special Work Equipment - Generation Plant (MC-CL-XP6102) |
($869,408) |
|
|
|
|
Skagit - Sewer System Rehabilitation (MC-CL-XS6232) |
($11,399) |
|
|
|
|
Skagit - Boat Facility Improvements (MC-CL-XS6540) |
($604,545) |
|
|
|
|
Service Center Facility Improvements (MC-CL-XF9107) |
($3,254,584) |
|
|
|
|
Western Energy Imbalance Market (MC-CL-XP9976) |
($12,045) |
|
|
|
|
Cedar Falls Substation & Bank 6 Replacement (MC-CL-XC6573) |
($1,581,064) |
|
|
|
|
Ross - Governors (MC-CL-XS6562) |
($316,211) |
|
|
|
|
Ross - Exciters 41-44 (MC-CL-XS6564) |
($123,406) |
|
|
|
|
Boundary - Level 6 Deck Stabilization (MC-CL-XB6604) |
($1,198) |
|
|
|
|
Boundary Control Room Alarm System Replacement (MC-CL-XB6637) |
($33,675) |
|
|
|
|
Boundary - DC Battery System & Charge Modernization (MC-CL-XB6566) |
($565) |
|
|
|
|
Boundary Facilities Master Plan (MC-CL-XB6642) |
($46,421) |
|
|
|
|
Ross Dam - AC/DC Distribution System Upgrade (MC-CL-XS6373) |
($510,280) |
|
|
|
|
Newhalem - Generator 20/Support Facility Rebuild (MC-CL-XS6479) |
($196) |
|
|
|
|
Diablo Facility - Lines Protection Upgrades (MC-CL-XS6483) |
($311) |
|
|
|
|
Skagit Facilities Plan (MC-CL-XS6520) |
($305,752) |
|
|
|
|
Skagit Facilities Plan Phase 2 (MC-CL-XS6521) |
($7,904) |
|
|
|
|
Landis and Gyr RTU Modernization Boundary, Cedar Falls and Skagit (MC-CL-XB6565) |
($308,818) |
|
|
|
|
Cedar Falls/South Fork Tolt - Minor Improvements Program (MC-CL-XC6406) |
($48,358) |
|
|
|
|
Cedar Falls Rehabilitation (MC-CL-XC6625) |
($341) |
|
|
|
|
Boundary Station Service Transformer Replacement (MC-CL-XB6627) |
($325,146) |
|
|
|
|
Hydro Project Spill Containment (MC-CL-XP6530) |
($89,706) |
|
|
|
|
Boundary Powerhouse Generator Step-up Transformer Replacement (MC-CL-XB6493) |
($2,432,493) |
|
|
|
|
Boundary Powerhouse - Unit 52 Generator Rebuild (MC-CL-XB6535) |
($2,972,314) |
|
|
|
|
Dam Safety Part 12 Improvements (MC-CL-XB6626) |
($350,169) |
|
|
|
|
Boundary DC Panel Upgrade (MC-CL-XB6628) |
($15,136) |
|
|
|
|
Boundary Sump Pump Drive Replacement (MC-CL-XB6633) |
($120,766) |
|
|
|
|
Boundary - Licensing Mitigation (MC-CL-XB6987) |
($5,698,252) |
|
|
|
|
Cedar Falls Powerhouse - Unit 5/6 Generator Protective Relay (MC-CL-XC6450) |
($752,571) |
|
|
|
|
Tolt Relicensing (MC-CL-XC6985) |
($461,619) |
|
|
|
|
Facilities Regulatory Compliance (MC-CL-XF9151) |
($200,000) |
|
|
|
|
Workplace and Process Improvement (MC-CL-XF9159) |
($265,634) |
|
|
|
|
Substation Comprehensive Improvements (MC-CL-XF9161) |
($771,807) |
|
|
|
|
BO Lead and Asbestos (MC-CL-XF9231) |
($155,083) |
|
|
|
|
Georgetown Steamplant Access Road (MC-CL-XF9233) |
($99,722) |
|
|
|
|
Electric Vehicle Infrastructure (MC-CL-XF9237) |
($815,457) |
|
|
|
|
Solar Microgrid for Resilience (MC-CL-XF9238) |
($836,272) |
|
|
|
|
Transportation Electrification (MC-CL-XF9239) |
($7,870,903) |
|
|
|
|
SMT AutoLab (MC-CL-XP6600) |
($113,844) |
|
|
|
|
Endangered Species Act Mitigation (MC-CL-XP6990) |
($288,233) |
|
|
|
|
Diablo Powerhouse - Rebuild Generator Unit 31 (MC-CL-XS6422) |
($242) |
|
|
|
|
Skagit - Babcock Creek Crossing (MC-CL-XS6514) |
($657) |
|
|
|
|
Facilities Improvements (MC-CL-XF9103) |
($116,020) |
|
|
|
Transmission and Distribution - CIP (41000-BC-CL-Y) |
Special Work Equipment - Other Plant (MC-CL-YD9102) |
($190,636) |
|
|
|
|
Security Improvements (MC-CL-YD9202) |
($1,245,126) |
|
|
|
|
Underground 26kV Conversion (MC-CL-YR8362) |
($485,627) |
|
|
|
|
Distribution Automation (MC-CL-YR8425) |
($2,803,145) |
|
|
|
|
Underground Equipment Replacements (MC-CL-YR8353) |
($382,958) |
|
|
|
|
Pole Attachments (MC-CL-YR8452) |
($796,944) |
|
|
|
|
PCB Tracking and Condition Assessment Project (MC-CL-YR9974) |
($300,000) |
|
|
|
|
Replace Breakers BPA Covington and Maple Valley Substations (MC-CL-YS7121) |
($11,423) |
|
|
|
|
Substations Demand Driven Improvements (MC-CL-YS7755) |
($5,478) |
|
|
|
|
Substations Oil Containment (MC-CL-YS7783) |
($98,436) |
|
|
|
|
Transmission Capacity (MC-CL-YT7011) |
($24,488) |
|
|
|
|
Transmission Inter-Agency (MC-CL-YT7105) |
($563,430) |
|
|
|
|
Transmission Tower Refurbishment (MC-CL-YT7130) |
($1,645,073) |
|
|
|
|
Denny Substation Transmission Lines (MC-CL-YT7125) |
($5,209,718) |
|
|
|
|
Vegetation Management Compliance System (MC-CL-YD9978) |
($527,118) |
|
|
|
|
Mobile Workforce Implementation (MC-CL-YR8429) |
($529,043) |
|
|
|
|
Enterprise Software Solution Replacement Strategy (MC-CL-YD9969) |
($9,889,057) |
|
|
|
|
Overhead System Capacity Additions (MC-CL-YR8356) |
($2,329,372) |
|
|
|
|
Substation Plant Improvements (MC-CL-YS7750) |
($624,542) |
|
|
|
|
Interbay Substation - Development (MC-CL-YS7756) |
($97,557) |
|
|
|
|
Transmission Reliability (MC-CL-YT7104) |
($180,389) |
|
|
|
|
University Substation - Network (MC-CL-YN8464) |
($295,217) |
|
|
|
|
Underground Customer Driven Capacity Additions (MC-CL-YR8360) |
($1,299,949) |
|
|
|
|
Substation Capacity Additions (MC-CL-YS7751) |
($134,107) |
|
|
|
|
Relaying Improvements (MC-CL-YS7753) |
($205,569) |
|
|
|
|
Substation Automation (MC-CL-YS8424) |
($622,452) |
|
|
|
|
Communications Improvements (MC-CL-YD9009) |
($612,355) |
|
|
|
|
Transmission & Generation Radio Systems (MC-CL-YD9108) |
($979,871) |
|
|
|
|
Stormwater Compliance (MC-CL-YD9236) |
($154,924) |
|
|
|
|
Distribution Area Communications Networks (MC-CL-YD9307) |
($1,527,450) |
|
|
|
|
Grid Modernization (MC-CL-YD9510) |
($443,946) |
|
|
|
|
Utility Next (MC-CL-YD9520) |
($1,000,000) |
|
|
|
|
RCOS Power Plant Controller Replacement (MC-CL-YD9948) |
($296,908) |
|
|
|
|
Enterprise Geographic Information System (MC-CL-YD9957) |
($1,622,261) |
|
|
|
|
LRDS Editor Upgrade (MC-CL-YD9977) |
($308,507) |
|
|
|
|
Network Maintenance Hole and Vault Rebuild (MC-CL-YN8130) |
($348,953) |
|
|
|
|
Union Street Substation Networks (MC-CL-YN8201) |
($317,652) |
|
|
|
|
Dallas Ave. 26 kV Crossing (MC-CL-YR8322) |
($158,172) |
|
|
|
|
Overhead 26kV Conversion (MC-CL-YR8358) |
($1,353,249) |
|
|
|
|
University of Washington Capacity Additions (MC-CL-YR8466) |
($480,941) |
|
|
|
|
Transmission Line Inductor Installation (MC-CL-YT8461) |
($442,839) |
|
|
|
Conservation & Environmental - CIP (41000-BC-CL-W) |
Environmental Claims (MC-CL-WC3133) |
($3,541,130) |
6.6 |
Seattle Department of Transportation |
Transportation Fund (13000) |
Major Projects (13000-BC-TR-19002) |
Mercer Corridor Project West Phase (MC-TR-C017) |
($3,758) |
|
|
|
Mobility-Capital (13000-BC-TR-19003) |
NE 43rd Street Improvements (MC-TR-C074) |
($392,559) |
|
|
|
|
Pay Stations (MC-TR-C024) |
($736) |
|
|
|
|
King Street Station Tenant Improvements (MC-TR-C049) |
($2,888) |
|
|
|
|
Northgate Bike and Pedestrian Improvements (MC-TR-C055) |
($56,422) |
|
|
Unrestricted Cumulative Reserve Fund (00164) |
Major Projects (00164-BC-TR-19002) |
Mercer Corridor Project West Phase (MC-TR-C017) |
($37) |
|
|
2019 Multipurpose LTGO Bond Fund (36600) |
Major Projects (36600-BC-TR-19002) |
Elliott Bay Seawall Project (MC-TR-C014) |
($1) |
|
|
2016 Multipurpose LTGO Bond Fund (36300) |
Mobility-Capital (36300-BC-TR-19003) |
Pay Stations (MC-TR-C024) |
($2,143) |
|
|
2018 Multipurpose LTGO Bond Fund (36500) |
Mobility-Capital (36500-BC-TR-19003) |
Pay Stations (MC-TR-C024) |
($158) |
6.7 |
Seattle Department of Transportation |
Transportation Fund (13000) |
Major Maintenance/Replacement (13000-BC-TR-19001) |
Arterial Asphalt & Concrete Program Phase II (MC-TR-C033) |
($369,154) |
6.8 |
Seattle Department of Transportation |
General Fund (00100) |
Mobility-Capital (00100-BC-TR-19003) |
Center City Streetcar Connector (MC-TR-C040) |
($2,345,683) |
6.9 |
Seattle Department of Transportation |
2023 Multipurpose LTGO Bond Fund (37100) |
Central Waterfront (37100-BC-TR-16000) |
Overlook Walk and East-West Connections Project (MC-TR-C073) |
($3,000,000) |
|
|
|
|
Alaskan Way Main Corridor (MC-TR-C072) |
($712,999) |
6.10 |
Seattle Information Technology Department |
Information Technology Fund (50410) |
Capital Improvement Projects (50410-BC-IT-C0700) |
Applications Development- SDOT (MC-IT-C6306) |
($768,413) |
6.11 |
Seattle Information Technology Department |
Information Technology Fund (50410) |
Capital Improvement Projects (50410-BC-IT-C0700) |
Citywide Contract Management System (MC-IT-C6311) |
($4,143) |
6.12 |
Seattle Information Technology Department |
Information Technology Fund (50410) |
Capital Improvement Projects (50410-BC-IT-C0700) |
Data and Telephone Infrastructure (MC-IT-C3500) |
($1,693,147) |
6.13 |
Seattle Public Library |
2019 Library Levy Fund (18200) |
Capital Improvements (18200-BC-SPL) |
Library Major Maintenance (MC-PL-B3011) |
($473,801) |
6.14 |
Seattle Public Library |
General Fund (00100) |
Capital Improvements (00100-BC-SPL) |
Library Major Maintenance (MC-PL-B3011) |
($1,742,730) |
6.15 |
Seattle Public Utilities |
Solid Waste Fund (45010) |
New Facilities (45010-BC-SU-C230B) |
South Recycling Center (MC-SU-C2302) |
($707,868) |
|
|
|
|
Miscellaneous Station Improvement (MC-SU-C2303) |
($4,124,773) |
|
|
|
|
South Park Development (MC-SU-C2304) |
($521,853) |
|
|
|
|
North Transfer Station Rebuild (MC-SU-C2306) |
($3,084) |
|
|
|
Rehabilitation & Heavy Equipment (45010-BC-SU-C240B) |
Midway Landfill (MC-SU-C2403) |
($2,134,817) |
|
|
|
|
Kent Highlands (MC-SU-C2402) |
($87,401) |
|
|
|
|
SW Comprehensive Plan Update (MC-SU-C2407) |
($193,553) |
|
|
|
Shared Cost Projects (45010-BC-SU-C410B) |
Operational Facility - Construction (MC-SU-C4106) |
($661,356) |
|
|
|
|
Security Improvements (MC-SU-C4113) |
($210,684) |
|
|
|
|
Heavy Equipment Purchases (MC-SU-C4116) |
($1,859,916) |
|
|
|
|
1% for Arts (MC-SU-C4118) |
($185,744) |
|
|
|
Technology (45010-BC-SU-C510B) |
Customer Contact & Billing (MC-SU-C5402) |
($109,892) |
|
|
|
|
Enterprise Information Management (MC-SU-C5403) |
($39,475) |
|
|
|
|
Science & System Performance (MC-SU-C5406) |
($277,500) |
|
|
|
|
Asset Information Management (MC-SU-C5407) |
($91,725) |
|
|
|
|
IT Infrastructure (MC-SU-C5404) |
($251,126) |
|
|
|
|
Project Delivery & Performance (MC-SU-C5405) |
($446,839) |
|
|
Water Fund (43000) |
Distribution (43000-BC-SU-C110B) |
Distribution System Improvements (MC-SU-C1128) |
($958,135) |
|
|
|
|
Watermain Rehabilitation (MC-SU-C1129) |
($7,729,366) |
|
|
|
|
Tank Improvements (MC-SU-C1134) |
($1,423,953) |
|
|
|
|
Distribution Infrastructure (MC-SU-C1138) |
($138,565) |
|
|
|
|
Distribution System Seismic Improvements (MC-SU-C1139) |
($850,000) |
|
|
|
|
Water Infrastructure-Water Main Extensions (MC-SU-C1111) |
($80,767) |
|
|
|
|
Multiple Utility Relocation (MC-SU-C1133) |
($1,500,000) |
|
|
|
|
Pump Station Improvements (MC-SU-C1135) |
($217,807) |
|
|
|
|
Distribution System In-Line Gate Valve (MC-SU-C1136) |
($455,610) |
|
|
|
|
Chamber Upgrades-Distribution (MC-SU-C1137) |
($65,358) |
|
|
|
Transmission (43000-BC-SU-C120B) |
Transmission Pipelines Rehab (MC-SU-C1207) |
($500,633) |
|
|
|
|
Cathodic Protection (MC-SU-C1208) |
($1,207,739) |
|
|
|
|
Transmission System Seismic Improvements (MC-SU-C1210) |
($613,444) |
|
|
|
|
Water System Dewatering (MC-SU-C1205) |
($172,573) |
|
|
|
|
Purveyor Meters Replace-SPU (MC-SU-C1206) |
($39,086) |
|
|
|
|
Replace Air Valve Chambers (MC-SU-C1209) |
($381,761) |
|
|
|
Watershed Stewardship (43000-BC-SU-C130B) |
Environmental Stewardship (MC-SU-C1301) |
($428,234) |
|
|
|
|
Cedar Bridges (MC-SU-C1307) |
($725,807) |
|
|
|
Water Quality & Treatment (43000-BC-SU-C140B) |
Reservoir Covering-Lake Forest (MC-SU-C1418) |
($866,921) |
|
|
|
|
Reservoir Covering-Bitter Lake (MC-SU-C1419) |
($463,214) |
|
|
|
|
Treatment Facility/Water Quality Improvements (MC-SU-C1413) |
($1,345,090) |
|
|
|
Water Resources (43000-BC-SU-C150B) |
Regional Water Conservation (MC-SU-C1504) |
($883,736) |
|
|
|
|
Seattle Direct Water Conservation (MC-SU-C1505) |
($787,751) |
|
|
|
|
Dam Safety (MC-SU-C1506) |
($1,990,118) |
|
|
|
|
Hatchery Works (MC-SU-C1511) |
($497,788) |
|
|
|
|
Water Supply Flexibility Program (MC-SU-C1507) |
($282,536) |
|
|
|
Habitat Conservation Program (43000-BC-SU-C160B) |
Watershed Road Improvements/Decommissioning (MC-SU-C1601) |
($680,079) |
|
|
|
|
Upland Reserve Forest Restore (MC-SU-C1603) |
($80,226) |
|
|
|
|
Ballard Locks Improvements (MC-SU-C1606) |
($165,000) |
|
|
|
|
Downstream Fish Habitat (MC-SU-C1607) |
($961,792) |
|
|
|
|
Instream Flow Management Studies (MC-SU-C1608) |
($52,353) |
|
|
|
Shared Cost Projects (43000-BC-SU-C410B) |
Meter Replacement (MC-SU-C4101) |
($339,569) |
|
|
|
|
Alaskan Way Viaduct & Seawall Replacement Program (MC-SU-C4102) |
($303,114) |
|
|
|
|
Operational Facility - Construction (MC-SU-C4106) |
($5,422,014) |
|
|
|
|
Integrated Control Monitoring Program (MC-SU-C4108) |
($797,081) |
|
|
|
|
Security Improvements (MC-SU-C4113) |
($608,327) |
|
|
|
|
Heavy Equipment Purchases (MC-SU-C4116) |
($2,068,224) |
|
|
|
|
1% for Arts (MC-SU-C4118) |
($98,227) |
|
|
|
|
Other Major Transportation Projects (MC-SU-C4123) |
($451,622) |
|
|
|
|
Regional Facility - Other (MC-SU-C4107) |
($1,150,471) |
|
|
|
Technology (43000-BC-SU-C510B) |
Customer Contact & Billing (MC-SU-C5402) |
($109,093) |
|
|
|
|
Enterprise Information Management (MC-SU-C5403) |
($642,435) |
|
|
|
|
Science & System Performance (MC-SU-C5406) |
($235,442) |
|
|
|
|
Asset Information Management (MC-SU-C5407) |
($2,011,884) |
|
|
|
|
IT Infrastructure (MC-SU-C5404) |
($701,634) |
|
|
|
|
Project Delivery & Performance (MC-SU-C5405) |
($1,178,221) |
|
|
|
Combined Sewer Overflows (43000-BC-SU-C360B) |
Ship Canal Water Quality Project (MC-SU-C3614) |
($4) |
|
|
Drainage and Wastewater Fund (44010) |
Protection of Beneficial Uses (44010-BC-SU-C333B) |
GSI for Protection of Beneficial Uses (MC-SU-C3316) |
($7,198,770) |
|
|
|
|
Beneficial Uses Program (MC-SU-C3317) |
($524,893) |
|
|
|
|
Creek Culvert Replacement Program (MC-SU-C3314) |
($803,268) |
|
|
|
Combined Sewer Overflows (44010-BC-SU-C360B) |
Green Stormwater Infrastructure Program (MC-SU-C3610) |
($169,679) |
|
|
|
|
CSO Facility Retrofit (MC-SU-C3611) |
($414,792) |
|
|
|
|
Future CSO Projects (MC-SU-C3612) |
($1,835,972) |
|
|
|
|
Ship Canal Water Quality Project (MC-SU-C3614) |
($21,009,609) |
|
|
|
|
S Henderson CSO Storage (MC-SU-C3609) |
($375) |
|
|
|
Rehabilitation (44010-BC-SU-C370B) |
Pump Station & Force Main Improvements (MC-SU-C3703) |
($3,160,838) |
|
|
|
|
Outfall Rehabilitation Program (MC-SU-C3708) |
($475,442) |
|
|
|
|
Pipe Renewal Program (MC-SU-C3710) |
($2,790,906) |
|
|
|
|
Drainage Facilities Rehabilitation (MC-SU-C3711) |
($1,329,474) |
|
|
|
Flooding, Sewer Backup & Landslide (44010-BC-SU-C380B) |
Drainage Capacity Program (MC-SU-C3802) |
($1,648,403) |
|
|
|
|
Sanitary Sewer Overflow Capacity (MC-SU-C3804) |
($331,152) |
|
|
|
|
Broadview Long-Term Plan (MC-SU-C3812) |
($1,030,315) |
|
|
|
Shared Cost Projects (44010-BC-SU-C410B) |
Meter Replacement (MC-SU-C4101) |
($614,766) |
|
|
|
|
Alaskan Way Viaduct & Seawall Replacement Program (MC-SU-C4102) |
($108,360) |
|
|
|
|
Operational Facility - Construction (MC-SU-C4106) |
($4,192,574) |
|
|
|
|
Integrated Control Monitoring Program (MC-SU-C4108) |
($195,751) |
|
|
|
|
Security Improvements (MC-SU-C4113) |
($530,186) |
|
|
|
|
Heavy Equipment Purchases (MC-SU-C4116) |
($546,935) |
|
|
|
|
1% for Arts (MC-SU-C4118) |
($354,577) |
|
|
|
|
Move Seattle (MC-SU-C4119) |
($178,305) |
|
|
|
|
Other Major Transportation Projects (MC-SU-C4123) |
($857,568) |
|
|
|
|
Streetcar Related Projects (MC-SU-C4130) |
($145,463) |
|
|
|
Technology (44010-BC-SU-C510B) |
Customer Contact & Billing (MC-SU-C5402) |
($168,110) |
|
|
|
|
Enterprise Information Management (MC-SU-C5403) |
($1,514,193) |
|
|
|
|
Science & System Performance (MC-SU-C5406) |
($164,838) |
|
|
|
|
Asset Information Management (MC-SU-C5407) |
($62,977) |
|
|
|
|
IT Infrastructure (MC-SU-C5404) |
($632,455) |
|
|
|
|
Project Delivery & Performance (MC-SU-C5405) |
($1,519,909) |
|
|
|
Sediments (44010-BC-SU-C350B) |
Sediment Remediation (MC-SU-C3503) |
($2,037,017) |
Total |
|
($248,593,213) |
Allocation modifications for the Seattle Department of Transportation, Seattle City Light, and Seattle Public Utilities in this section shall operate for the purposes of increasing or decreasing the base for the limit imposed by subsection 4(c) of
Ordinance 126725.
Section 7. To pay for necessary capital costs and expenses incurred or to be incurred, but for which insufficient appropriations were made due to causes that could not reasonably have been foreseen at the time the 2023 Budget was adopted, appropriations
in the 2023 Adopted Budget and project allocations in the 2023-2028 Adopted Capital Improvement Program are increased as follows:
Item |
Department |
Fund |
Budget Summary Level/BCL Code |
CIP Project Name/ID |
CIP Project Appropriation Change |
7.1 |
Department of Finance and Administrative Services |
General Fund (00100) |
Information Technology (00100-BC-FA-A1IT) |
FAS Information Technology System Initiatives (MC-FA-ITSYSINIT) |
$1,470,875 |
7.2 |
Department of Finance and Administrative Services |
REET I Capital Fund (30010) |
Preliminary Engineering (30010-BC-FA-PRELIMENG) |
Facility Projects Planning (MC-FA-FACPRJPLN) |
$629,207 |
7.3 |
Department of Finance and Administrative Services |
Finance and Administrative Services Fund (50300) |
FAS Project Delivery Services (50300-BC-FA-FASPDS) |
Customer Requested Tenant Improvement Program (MC-FA-FASPDS) |
$14,401,086 |
7.4 |
Seattle Department of Transportation |
Move Seattle Levy Fund (10398) |
Major Maintenance/Replacement (10398-BC-TR-19001) |
Sidewalk Safety Repair (MC-TR-C025) |
$2,000,000 |
7.5 |
Seattle Department of Transportation |
Move Seattle Levy Fund (10398) |
Major Maintenance/Replacement (10398-BC-TR-19001) |
Arterial Asphalt & Concrete Program Phase II (MC-TR-C033) |
$4,977,763 |
7.7 |
Seattle Information Technology Department |
Information Technology Fund (50410) |
Capital Improvement Projects (50410-BC-IT-C0700) |
800 MHz Radio Network Program (MC-IT-C3550) |
$1,700,000 |
7.8 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Debt and Special Funding (10200-BC-PR-30000) |
Golf - Capital Improvements (MC-PR-31005) |
$1,893,250 |
7.9 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Building For The Future (10200-BC-PR-20000) |
Park Land Acquisition and Leverage Fund (MC-PR-21001) |
$246,614 |
7.10 |
Seattle Parks and Recreation |
REET I Capital Fund (30010) |
Fix It First (30010-BC-PR-40000) |
Municipal Energy Efficiency Program - Parks (MC-PR-41030) |
$135,000 |
7.11 |
Seattle Parks and Recreation |
Park Mitigation & Remediation (33130) |
SR520 Mitigation (33130-BC-PR-60000) |
Arboretum North Entry Mitigation (MC-PR-61004) |
$3,000,000 |
7.12 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Fix It First (10200-BC-PR-40000) |
Woodland Park Zoo Night Exhibit Renovation (MC-PR-41046) |
$947,792 |
7.13 |
Seattle Public Utilities |
Water Fund (43000) |
Distribution (43000-BC-SU-C110B) |
Water Infrastructure-New Hydrants (MC-SU-C1112) |
$45,078 |
|
|
|
|
Water Infrastructure-New Taps (MC-SU-C1113) |
$1,011,056 |
|
|
|
|
Water Infrastructure-Hydrant Replace/Relocate (MC-SU-C1110) |
$759,995 |
|
|
|
Habitat Conservation Program (43000-BC-SU-C160B) |
Stream & Riparian Restoration (MC-SU-C1602) |
$38,120 |
|
|
|
Shared Cost Projects (43000-BC-SU-C410B) |
Move Seattle (MC-SU-C4119) |
$2,075,524 |
|
|
|
|
Streetcar Related Projects (MC-SU-C4130) |
$1,595 |
|
|
Drainage and Wastewater Fund (44010) |
Shared Cost Projects (44010-BC-SU-C410B) |
Regional Facility - Other (MC-SU-C4107) |
$3,839 |
7.14 |
Seattle Parks and Recreation |
2012 Multipurpose LTGO Bond Fund (35600) |
Fix It First (35600-BC-PR-40000) |
Major Maintenance and Asset Management (MC-PR-41001) |
$87,266 |
|
|
2014 Multipurpose LTGO Bond Fund (36100) |
Fix It First (36100-BC-PR-40000) |
Major Maintenance and Asset Management (MC-PR-41001) |
$75,587 |
|
|
2015 Multipurpose LTGO Bond Fund (36200) |
Fix It First (36200-BC-PR-40000) |
Major Maintenance and Asset Management (MC-PR-41001) |
$462,760 |
Total |
|
$35,962,407 |
Allocation modifications for the Seattle Department of Transportation and Seattle Public Utilities in this section shall operate for the purposes of increasing or decreasing the base for the limit imposed by subsection 4(c) of Ordinance 126725.
Section 8. Appropriations in the 2023 Adopted Budget and project allocations in the 2023-2028 Adopted Capital Improvement Program, which are backed by revenues, are modified as follows:
Item |
Department |
Fund |
Budget Summary Level/BCL Code |
CIP Project Name/ID |
CIP Project Appropriation Change |
8.1 |
Seattle Center |
Seattle Center Fund (11410) |
Building and Campus Improvements (11410-BC-SC-S03P01) |
Seattle Center Long Range Investment Plan (MC-SC-S0703) |
$267,973 |
8.2 |
Seattle Department of Transportation |
Transportation Fund (13000) |
Mobility-Capital (13000-BC-TR-19003) |
Madison BRT - RapidRide G Line (MC-TR-C051) |
$250,000 |
8.3 |
Seattle Department of Transportation |
Transportation Fund (13000) |
Mobility-Capital (13000-BC-TR-19003) |
NE 130th St/NE 125th Corridor Improvements (MC-TR-C123) |
$378,626 |
8.4 |
Seattle Department of Transportation |
Transportation Fund (13000) |
Mobility-Capital (13000-BC-TR-19003) |
Heavy Haul Network Program - East Marginal Way (MC-TR-C090) |
$3,000,000 |
8.5 |
Seattle Department of Transportation |
Transportation Fund (13000) |
Major Maintenance/Replacement (13000-BC-TR-19001) |
Bridge Rehabilitation and Replacement (MC-TR-C045) |
$824,114 |
8.6 |
Seattle Department of Transportation |
Transportation Fund (13000) |
Central Waterfront (13000-BC-TR-16000) |
Overlook Walk and East-West Connections Project (MC-TR-C073) |
$186,740 |
8.7 |
Seattle Department of Transportation |
Transportation Fund (13000) |
Mobility-Capital (13000-BC-TR-19003) |
RapidRide J Line (MC-TR-C013) |
$5,053,684 |
8.8 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Fix It First (10200-BC-PR-40000) |
Major Maintenance and Asset Management (MC-PR-41001) |
$202,528 |
8.9 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Building For The Future (10200-BC-PR-20000) |
Parks Central Waterfront Piers Rehabilitation (MC-PR-21007) |
$150,000 |
8.10 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
2008 Parks Levy (10200-BC-PR-10000) |
Northwest Native Canoe Center Development (MC-PR-15010) |
$1,960,000 |
8.11 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Fix It First (10200-BC-PR-40000) |
Beach Restoration Program (MC-PR-41006) |
$307,245 |
8.12 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Fix It First (10200-BC-PR-40000) |
Urban Forestry - Green Seattle Partnership (MC-PR-41012) |
$125,000 |
8.13 |
Seattle Parks and Recreation |
Park And Recreation Fund (10200) |
Fix It First (10200-BC-PR-40000) |
Major Maintenance and Asset Management (MC-PR-41001) |
$182,400 |
Total |
|
$12,888,310 |
Allocation modifications for the Seattle Department of Transportation in this section shall operate for the purposes of increasing or decreasing the base for the limit imposed by subsection 4(c) of Ordinance 126725.
Section 9. Appropriations in the 2023 Adopted Budget and project allocations in the 2023-2028 Adopted Capital Improvement Program are modified as follows:
Item |
Department |
Fund |
Budget Summary Level/BCL Code |
CIP Project Name/ID |
CIP Project Appropriation Change |
9.1 |
Department of Finance and Administrative Services |
REET I Capital Fund (30010) |
Asset Preservation - Schedule 1 Facilities (30010-BC-FA-APSCH1FAC) |
Seattle Municipal Tower Chiller Plant Replacement (MC-FA-SMTCHLRPL) |
$571,856 |
|
|
|
General Government Facilities - General (30010-BC-FA-GOVTFAC) |
Fire Stations Ventilation Upgrades (MC-FA-SFDVENT) |
($571,856) |
|
|
2003 Fire Facilities Levy Fund (34440) |
General Government Facilities - General (34440-BC-FA-GOVTFAC) |
Fire Stations Ventilation Upgrades (MC-FA-SFDVENT) |
($7,247) |
|
|
|
Public Safety Facilities Fire (34440-BC-FA-PSFACFIRE) |
Fire Station 31 Replacement (MC-FA-FS31) |
$7,247 |
9.2 |
Department of Finance and Administrative Services |
Finance and Administrative Services Fund (50300) |
FAS Project Delivery Services (50300-BC-FA-FASPDS) |
Customer Requested Tenant Improvement Program (MC-FA-FASPDS) |
$2,693,352 |
|
|
|
General Government Facilities - General (50300-BC-FA-GOVTFAC) |
Customer Requested Tenant Improvement Program (MC-FA-CREQTIMP) |
($2,693,352) |
9.3 |
Department of Finance and Administrative Services |
2016 Multipurpose LTGO Bond Fund (36300) |
General Government Facilities - General (36300-BC-FA-GOVTFAC) |
Seattle Municipal Tower IDF Infrastructure Upgrades (MC-FA-SMTIDFINF) |
($17,034) |
|
|
|
Public Safety Facilities Fire (36300-BC-FA-PSFACFIRE) |
Fire Station 31 Replacement (MC-FA-FS31) |
$692,236 |
|
|
|
Publ Safety Facilities Police (36300-BC-FA-PSFACPOL) |
North Precinct (MC-FA-SPDNPRCT) |
($675,202) |
|
|
2018 Multipurpose LTGO Bond Fund (36500) |
Neighborhood Fire Stations (36500-BC-FA-NBHFIRE) |
Fire Station 32 (MC-FA-FFERPFS32) |
($247,687) |
|
|
|
Public Safety Facilities Fire (36500-BC-FA-PSFACFIRE) |
Fire Station 31 Replacement (MC-FA-FS31) |
$247,687 |
9.4 |
Department of Finance and Administrative Services |
REET I Capital Fund (30010) |
Publ Safety Facilities Police (30010-BC-FA-PSFACPOL) |
North Precinct (MC-FA-SPDNPRCT) |
($59,814) |
|
|
|
Asset Preservation - Schedule 2 Facilities (30010-BC-FA-APSCH2FAC) |
Asset Preservation - Schedule 2 Facilities (MC-FA-APSCH2FAC) |
$59,814 |
9.5 |
Seattle City Light |
Light Fund (41000) |
Transmission and Distribution - CIP (41000-BC-CL-Y) |
Denny Substation - Network (MC-CL-YN8404) |
($1,000,000) |
|
|
|
|
Network Hazeltine Upgrade (MC-CL-YN8129) |
$1,000,000 |
9.6 |
Seattle City Light |
Light Fund (41000) |
Transmission and Distribution - CIP (41000-BC-CL-Y) |
Denny Substation - Network (MC-CL-YN8404) |
($2,000,000) |
|
|
|
|
Broad Street Substation - Network (MC-CL-YN8203) |
$2,000,000 |
9.7 |
Seattle City Light |
Light Fund (41000) |
Transmission and Distribution - CIP (41000-BC-CL-Y) |
Denny Substation - Network (MC-CL-YN8404) |
($1,000,000) |
|
|
|
|
University Substation - Network (MC-CL-YN8464) |
$1,000,000 |
9.8 |
Seattle City Light |
Light Fund (41000) |
Customer Focused - CIP (41000-BC-CL-Z) |
Underground Outage Replacements (MC-CL-ZS8352) |
$4,000,000 |
|
|
|
Transmission and Distribution - CIP (41000-BC-CL-Y) |
Overhead Equipment Replacements (MC-CL-YR8351) |
($4,000,000) |
9.9 |
Seattle City Light |
Light Fund (41000) |
Customer Focused - CIP (41000-BC-CL-Z) |
Small Overhead and Underground Services (MC-CL-ZS8367) |
$1,000,000 |
|
|
|
Transmission and Distribution - CIP (41000-BC-CL-Y) |
Overhead Equipment Replacements (MC-CL-YR8351) |
($1,000,000) |
|