AN ORDINANCE amending the 2011 Budget, including the 20112016 Capital Improvement Program (CIP); changing appropriations to various departments and budget control levels, and from various funds in the Budget; revising project descriptions; revising
project allocations for certain projects in the 2011-2016 CIP; making cash transfers between various city funds; creating new appropriations, amending ordinances 123442 and 123664; and ratifying and confirming certain prior acts; all by a 3/4 vote of
the City Council.
Section 1. In order to pay for necessary costs and expenses incurred or to be incurred in 2011, but for which insufficient appropriations were made due to causes that could not reasonably have been foreseen at the time the 2011 Budget was adopted,
appropriations for the following items in the 2011 Budget are increased from the funds shown, as follows:
Section 2. The following appropriations from the funds displayed are abandoned effective January 1, 2011, in the amounts shown or in such lesser amount as the Budget Director determines remained unexpended and unencumbered from each appropriation as of
that date:
Item |
Fund |
Department |
BCL Name |
Project Name |
Amount |
2.1 |
General Subfund (00100) |
Department of Parks and Recreation (DPR) |
Parks Infrastructure (00100-K72441) |
Center City Park Security (K732368) |
($28,844) |
2.2 |
Park and Recreation Fund (10200) |
Department of Parks and Recreation (DPR) |
Debt Service and Contract Obligation (10200-K72440) |
Aquarium Pier 59 Piling Replacement and Aquarium (K732283) |
($729,000) |
2.3 |
Park and Recreation Fund (10200) |
Department of Parks and Recreation (DPR) |
Debt Service and Contract Obligation (10200-K72440) |
Parks Maintenance Facility Acquisition Debt Serv (K73502) |
($79,000) |
2.4 |
Golf Subfund (10240) |
Department of Parks and Recreation (DPR) |
Golf Projects (10240-K72253) |
Golf Master Plan Implementation Debt Service (K732395) |
($189,119) |
2.5 |
Golf Subfund (10240) |
Department of Parks and Recreation (DPR) |
Golf Projects (10240-K72253) |
Interbay Golf Acquisition Debt Service (K732432) |
($406,000) |
2.6 |
2000 Parks Levy Fund (33850) |
Department of Parks and Recreation (DPR) |
2000 Parks Levy Green Spaces Acquisitions (33850-K723002) |
Thorton Creek Green Space (K733051) |
($1,253) |
2.7 |
2000 Parks Levy Fund (33850) |
Department of Parks and Recreation (DPR) |
2000 Parks Levy Trails and Boulevards (33850-K723006) |
Lake Washington Boulevard Trail Improvements (K733146) |
($150,000) |
2.8 |
2011 Multipurpose LTGO Bond Fund (35500) |
Department of Parks and Recreation (DPR) |
Golf Projects (35500-K72253) |
Golf Master Plan Implementation (K732391) |
($2,100,312) |
2.9 |
South Lake Union Park Fund (63721) |
Department of Parks and Recreation (DPR) |
Pro Parks Major Park Development (63721-K723004) |
Lake Union Park Development (formerly South Lake (K733134) |
($500,000) |
2.10 |
Cumulative Reserve Subfund Unrestricted Subaccount (00164) |
Department of Parks and Recreation (DPR) |
Docks/Piers/Floats/Seawalls/Shorelines (00164-K72447) |
Beach Restoration Program (K732303) |
($10,717) |
2.11 |
Cumulative Reserve Subfund Unrestricted Subaccount (00164) |
Department of Parks and Recreation (DPR) |
Parks Infrastructure (00164-K72441) |
Carkeek Park Pedestrian Bridge Repair (K732334) |
($4,346) |
2.12 |
Cumulative Reserve Subfund REET I Subaccount (00163) |
Department of Parks and Recreation (DPR) |
West Point Treatment-Mitigation BCL (00163-K72982) |
Discovery Park Capehart Acquisition (K731231) |
($150,000) |
2.13 |
Emergency Subfund (00185) |
Department of Parks and Recreation (DPR) |
Puget Park (00185-K72127) |
Puget Park Environmental Remediation (K73127) |
($1,833) |
2.14 |
Library Capital Subfund (10450) |
The Seattle Public Library (SPL) |
Broadview Library Expansion (10450-BLBRO1) |
Prop Sales-LFA Broadview Library (B5PRBO) |
($120,371) |
2.15 |
Library Capital Subfund (10450) |
The Seattle Public Library (SPL) |
Lake City Library Expansion/Ne (10450-BLLCY1) |
Prop Sales LFA Lake City (B5PLCY) |
($16,528) |
2.16 |
Library Capital Subfund (10450) |
The Seattle Public Library (SPL) |
Magnolia Library Renovation (10450-BLMAG) |
Prop Sales LFA Magnolia Lib (B5PMAG) |
($32,979) |
2.17 |
Library Capital Subfund (10450) |
The Seattle Public Library (SPL) |
Montlake Library Replacement (10450-BLMON1) |
Prop Sales LFA Montlake Lib (B5PMON) |
($2,300) |
2.18 |
Library Capital Subfund (10450) |
The Seattle Public Library (SPL) |
Storage and Transfer of Library Materials (10450-BLMOV1) |
Prop Sales LFA Moving Costs (B5PMOV) |
($1,024) |
2.19 |
Information Technology Fund (50410) |
Department of Information Technology (DOIT) |
Technology Infrastructure (D3300) |
Enterprise Computing_ 09BIP CIP (D301TR001) |
($340) |
2.20 |
Information Technology Fund (50410) |
Department of Information Technology (DOIT) |
Technology Infrastructure (D3300) |
Radio ReservesInfrastructure (D306TC001) |
($72,398) |
2.21 |
Information Technology Fund (50410) |
Department of Information Technology (DOIT) |
Technology Infrastructure (D3300) |
Radio Reserves Mobiles & Portable (D306TC002) |
($174,416) |
2.22 |
Information Technology Fund (50410) |
Department of Information Technology (DOIT) |
Technology Infrastructure (D3300) |
Radio Purch for Parks & SeaCt (D306TR001) |
($241,758) |
2.23 |
Information Technology Fund (50410) |
Department of Information Technology (DOIT) |
Technology Infrastructure (D3300) |
Com Shop 88 Mhz Reserves (D307TC001) |
($924,018) |
2.24 |
Municipal Jail Subfund (00139) |
Finance and Administrative Services (FAS) |
Municipal Jail (00139-A1PS3) |
Municipal Jail (A1PS301) |
($3,861,576) |
2.25 |
Cumulative Reserve Subfund REET I Subaccount (00163) |
Finance and Administrative Services (FAS) |
Fire Station Renovations (00163-A51542) |
Fire Station Renovations (A16247) |
($1) |
2.26 |
Cumulative Reserve Subfund REET I Subaccount (00163) |
Finance and Administrative Services (FAS) |
Emergency Generators (00163-A17068) |
Emergency Generators (A17068) |
($147) |
2.27 |
Cumulative Reserve Subfund REET I Subaccount (00163) |
Finance and Administrative Services (FAS) |
Joint Training Facility (00163-A1FL202) |
Joint Training Facility (A1FL202) |
($1) |
2.28 |
Cumulative Reserve Subfund REET I Subaccount (00163) |
Finance and Administrative Services (FAS) |
Public Safety Facilities Fire (00163-A1PS2) |
Fire Station Drainage Improvements (A1PS201) |
($1,000) |
2.29 |
Cumulative Reserve Subfund Unrestricted Subaccount (00164) |
Finance and Administrative Services (FAS) |
Emergency Generators (00164-A17068) |
Emergency Generators (A17068) |
($1,862) |
2.30 |
Cumulative Reserve Subfund Unrestricted Subaccount (00164) |
Finance and Administrative Services (FAS) |
Historic Bldg Earthquake (00164-A51546) |
Historic Building Earthquake Costs (A17069E) |
($7) |
2.31 |
2013 Multipurpose LTGO Bond Fund (35700) |
Finance and Administrative Services (FAS) |
Neighborhood Fire Stations (35700-A1FL1) |
Fire Station 6 (A1FL106) |
($3,500,000) |
2.32 |
2013 Multipurpose LTGO Bond Fund (35700) |
Finance and Administrative Services (FAS) |
Neighborhood Fire Stations (35700-A1FL1) |
Fire Station 14 (A1FL114) |
($5,000,000) |
2.33 |
2013 Multipurpose LTGO Bond Fund (35700) |
Finance and Administrative Services (FAS) |
Neighborhood Fire Stations (35700-A1FL1) |
Fire Station 25 (A1FL125) |
($575,000) |
2.34 |
2013 Multipurpose LTGO Bond Fund (35700) |
Finance and Administrative Services (FAS) |
Neighborhood Fire Stations (35700-A1FL1) |
Fire Station 27 (A1FL127) |
$(976,000) |
2.35 |
2013 Multipurpose LTGO Bond Fund (35700) |
Finance and Administrative Services (FAS) |
Neighborhood Fire Stations (35700-A1FL1) |
Fire Station 32 (A1FL132) |
($200,000) |
2.36 |
2003 LTGO Capital Project Fund (34800) |
Seattle Center (CEN) |
Utility Infrastructure (34800-S03P03) |
Steamline Repair Phase II (SJ09001) |
($2,144) |
2.37 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Major Maintenance/ Replacement (19001) |
Bike Spot Safety Improvements (TC322290) |
($59,000) |
2.38 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Major Maintenance/ Replacement (19001) |
Bridge Painting Program (TC324900) |
($274,000) |
2.39 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Major Maintenance/Replacement (19001) |
Hazard Mitigation Program Landslide Mitigation P (TC365510) |
($255,000) |
2.40 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Major Maintenance/Replacement (19001) |
Bike Master Plan Implementation (TC366760) |
($150,000) |
2.41 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Major Maintenance/Replacement (19001) |
Urban Trail and Bikeways Spot Improvements (TC366890) |
($97,000) |
2.42 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Major Projects (19002) |
Spokane St. Viaduct (TC364800) |
($42,729) |
2.43 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Major Projects (19002) |
Mercer Corridor Project (TC365500) |
($113,435) |
2.44 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Major Projects (19002) |
SR-520 Project (TC365880) |
($31,000) |
2.45 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Major Projects (19002) |
Alaskan Way Viaduct & Seawall Replacement (TC366050) |
($15,000) |
2.46 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Major Projects (19002) |
Magnolia Bridge Replacement Project (TC366060) |
($4,543) |
2.47 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Mobility-Capital (19003) |
Duwamish Bikeway (TC327010) |
($34,212) |
2.48 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Mobility-Capital (19003) |
Lake City Way NE Multimodal (TC365380) |
($30,000) |
2.49 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Mobility-Capital (19003) |
Chief Sealth Trail (TC365690) |
($75,830) |
2.50 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Mobility-Capital (19003) |
35th Ave. NE Street Improvements (TC365730) |
($5,685) |
2.51 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Mobility-Capital (19003) |
Mountains to Sound Greenway Trail (TC365750) |
($46,182) |
2.52 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Mobility-Capital (19003) |
Freight Spot Improvement Program (TC365850) |
($240,000) |
2.53 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Mobility-Capital (19003) |
S Henderson Street Improvements (TC366300) |
($10,180) |
2.54 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Mobility-Capital (19003) |
Greenwood Avenue N Street Improvements (TC366380) |
($335,000) |
2.55 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Mobility-Capital (19003) |
NE 100th Street Sidewalk Development (TC366570) |
($330) |
2.56 |
Transportation Operating Fund (10310) |
Seattle Department of Transportation (SDOT) |
Mobility-Capital (19003) |
Marked Crosswalk Project (TC366700) |
($500) |
2.57 |
Cumulative Reserve Subfund REET I Subaccount (00163) |
Seattle Department of Transportation (SDOT) |
Mobility-Capital (00163-19003) |
NE 100th Street Sidewalk Development (TC366570) |
($330) |
2.58 |
Cumulative Reserve Subfund REET I Subaccount (00163) |
Seattle Department of Transportation (SDOT) |
Mobility-Capital (19003) |
Marked Crosswalk Project (TC366700) |
($500) |
2.59 |
Cumulative Reserve Subfund REET II Subaccount (00161) |
Seattle Department of Transportation (SDOT) |
Major Maintenance/Replacement (00161-19001) |
Fremont Bridge Approaches and Electrical Major Maintenance (TC365790) |
($61,328) |
2.60 |
2008 Multipurpose LTGO Bond Fund (35200) |
Seattle Department of Transportation (SDOT) |
Major Projects (35200-19002) |
S Lander St. Grade Separation (TC366150) |
($11,408) |
Total |
|
($21,947,486) |
Section 3. The 2011-2016 Adopted Capital Improvement Program is amended as shown in Attachment A and Attachment B to this ordinance. Dollar amounts displayed in these attachments show adjustments, if any, made by other sections of this ordinance.
Section 4. Appropriations in the 2011 Adopted Budget and project allocations in the 2011-2016 Adopted Capital Improvement Program are modified as follows:
Section 5. Cash is hereby transferred as shown in the following table:
Section 6. The 2011 Adopted Budget is amended to reestablish the Education, Children, and Families budget control level to Attachment A of Ordinance 123442 as follows:
Section 7. Section 2 of Ordinance 123664 is amended as follows:
Section 8. The several provisions of this ordinance are declared to be separate and severable and the invalidity of any clause, sentence, paragraph, subdivision, section, or portion of this ordinance, or the invalidity of the application thereof to any
person or circumstance, shall not affect the validity of the remainder of this ordinance or the validity of its application to other persons or circumstances.
Section 9. Any acts consistent with the authority and after the passage and prior to the effective date of this ordinance are hereby ratified and confirmed.
Section 10. This ordinance shall take effect and be in force 30 days from and after its approval by the Mayor, but if not approved and returned by the Mayor within ten days after presentation, it shall take effect as provided by Seattle Municipal Code
Section 2.04.020.
Passed by a 3/4 vote of all of the members of the City Council the ____ day of ________________________, 2011, and signed by me in open session in authentication of its passage this _____ day of ___________________, 2011.
Thomas L. Taylor / TLT / John McCoy CBO 2011 Third Quarter Supplemental ORD September 26, 2011 Version #3