|
|
Record No:
|
CB 119430
Version:
|
Council Bill No:
|
CB 119430
|
|
Type:
|
Ordinance (Ord)
|
Status:
|
Passed
|
|
Title:
|
AN ORDINANCE amending Ordinance 125493, which amended the 2018 Budget (Ordinance 125475), including the 2018-2023 Capital Improvement Program (CIP); changing appropriations to various departments and budget control levels, and from various funds in the Budget; adding new projects; revising project allocations for certain projects in the 2018-2023 CIP; creating exempt positions; lifting a proviso; and ratifying and confirming certain prior acts; all by a 3/4 vote of the City Council.
|
CITY OF SEATTLE
ORDINANCE __________________
COUNCIL BILL __________________
title
AN ORDINANCE amending Ordinance 125493, which amended the 2018 Budget (Ordinance 125475), including the 2018-2023 Capital Improvement Program (CIP); changing appropriations to various departments and budget control levels, and from various funds in the Budget; adding new projects; revising project allocations for certain projects in the 2018-2023 CIP; creating exempt positions; lifting a proviso; and ratifying and confirming certain prior acts; all by a 3/4 vote of the City Council.
body
BE IT ORDAINED BY THE CITY OF SEATTLE AS FOLLOWS:
Section 1. In order to pay for necessary costs and expenses incurred or to be incurred in 2018, but for which insufficient appropriations were made due to causes that could not reasonably have been foreseen at the time of making the 2018 Budget, appropriations for the following items in the 2018 Budget are increased from the funds shown, as follows:
|
Item |
Department |
Fund |
Budget Summary Level/ BCL Code |
Amount |
|
1.1 |
Seattle Center (CEN) |
Seattle Center McCaw Hall Fund (11430) |
McCaw Hall (11430-BO-SC-65000) |
$570,000 |
|
1.2 |
Seattle Center (CEN) |
Seattle Center Fund (11410) |
Campus (11410-BO-SC-60000) |
$10,000 |
|
1.3 |
Department of Neighborhoods (DON) |
General Fund (00100) |
Neighborhood Matching Fund (00100-BO-DN-I3400) |
$527,000 |
|
1.4 |
Ethics and Elections Commission (ETH) |
Election Vouchers Fund (12300) |
Election Vouchers (12300-BO-ET-VT123) |
$300,000 |
|
1.5 |
Seattle Information Technology Department (ITD) |
Information Technology Fund (50410) |
Engineering and Operations (50410-BO-IT-D3000) |
$1,550,000 |
|
1.6 |
Seattle Information Technology Department (ITD) |
Information Technology Fund (50410) |
Engineering and Operations (50410-BO-IT-D3000) |
$48,000 |
|
1.7 |
Seattle Information Technology Department (ITD) |
Information Technology Fund (50410) |
Engineering and Operations (50410-BO-IT-D3000) |
$301,000 |
|
1.8 |
Seattle Information Technology Department (ITD) |
Information Technology Fund (50410) |
Engineering and Operations (50410-BO-IT-D3000) |
$970,000 |
|
1.9 |
Seattle Information Technology Department (ITD) |
Information Technology Fund (50410) |
IT Initiatives (50410-BO-IT-D9000) |
$300,000 |
|
1.10 |
Seattle Information Technology Department (ITD) |
Information Technology Fund (50410) |
IT Initiatives (50410-BO-IT-D9000) |
$120,000 |
|
1.11 |
Law Department (LAW) |
General Fund (00100) |
Civil (00100-BO-LW-J1300) |
$634,000 |
|
1.12 |
Executive/Office of Economic Development (OED) |
General Fund (00100) |
Leadership and Administration (00100-BO-ED-ADMIN) |
$21,000 |
|
1.13 |
Employees’ Retirement System (RET) |
Employees’ Retirement Fund (61030) |
Employee Benefit Management (61030-BO-RE-R1E00) |
$4,757,491 |
|
1.14 |
Employees’ Retirement System (RET) |
Employees’ Retirement Fund (61030) |
Employee Benefit Management (61030-BO-RE-R1E00) |
$1,024,916 |
|
1.15 |
Employees’ Retirement System (RET) |
Employees’ Retirement Fund (61030) |
Employee Benefit Management (61030-BO-RE-R1E00) |
$793,065 |
|
1.16 |
Seattle Department of Human Resources (SDHR) |
General Fund (00100) |
HR Services (00100-BO-HR-N6000) |
$35,000 |
|
1.17 |
Seattle Department of Human Resources (SDHR) |
Health Care Fund (10112) |
Health Care Services (10112-BO-HR-HEALTH) |
$13,000,000 |
|
1.18 |
Seattle Department of Human Resources (SDHR) |
Unemployment Insurance Fund (10111) |
Unemployment Services (10111-BO-HR-UNEMP) |
$700,000 |
|
1.19 |
Seattle Department of Human Resources (SDHR) |
General Fund (00100) |
HR Services (00100-BO-HR-N6000) |
$165,000 |
|
1.20 |
Seattle Public Library (SPL) |
Library Fund (10410) |
Library Program and Services (10410-BO-PL-B4PUB) |
$44,750 |
|
1.21 |
Seattle Public Library (SPL) |
2012 Library Levy Fund (18100) |
Library Program and Services (18100-BO-PL-B4PUB) |
$4,827,960 |
|
1.22 |
Seattle Public Utilities (SPU) |
Solid Waste Fund (45010) |
General Expense (45010-BO-SU-N000B) |
$489,644 |
|
1.23 |
Seattle Department of Human Resources (SDHR) |
General Fund (00100) |
HR Services (00100-BO-HR-N6000) |
$214,000 |
|
1.24 |
Seattle Department of Transportation (SDOT) |
Transportation Fund (13000) |
Mobility-Operations (BO-TR-17003) |
$1,444,872 |
|
1.25 |
Finance General |
General Fund (00100) |
Appropriation to Special Funds (00100-BO-FG-2QA00) |
$3,861,000 |
|
1.26 |
Police Relief and Pension Fund (PPEN) |
Police Relief and Pension Fund (61060) |
Police Relief and Pension (61060-BO-PP-RP604) |
$3,600,000 |
|
Total |
$40,308,698 |
Section 2. In order to pay for necessary costs and expenses incurred or to be incurred in 2018, but for which insufficient appropriations were made due to causes that could not reasonably have been foreseen at the time of making the 2018 Budget, appropriations for the following items in the 2018 Budget, which are backed by new revenues, are increased from the funds shown, as follows:
|
Item |
Department |
Fund |
Budget Summary Level/ BCL Code |
Amount |
|
2.1 |
Seattle Center (CEN) |
Seattle Center Fund (11410) |
Campus (11410-BO-SC-60000) |
$74,000 |
|
2.2 |
Seattle Center (CEN) |
Seattle Center Fund (11410) |
Campus (11410-BO-SC-60000) |
$100,000 |
|
2.3 |
Law Department (LAW) |
General Fund (00100) |
Civil (00100-BO-LW-J1300) |
$200,000 |
|
2.4 |
Seattle Police Department (SPD) |
General Fund (00100) |
Special Operations (00100-BO-SP-P3400) |
$75,000 |
|
2.5 |
Seattle Police Department (SPD) |
General Fund (00100) |
Patrol Operations (00100-BO-SP-P1800) |
$33,644 |
|
2.6 |
Seattle Police Department (SPD) |
General Fund (00100) |
Chief of Police (00100-BO-SP-P1000) |
$4,500 |
|
Total |
$487,144 |
Section 3. In order to pay for necessary costs and expenses incurred or to be incurred in 2018, but for which insufficient appropriations were made due to causes that could not reasonably have been foreseen at the time of making the 2018 Budget, appropriations for the following items in the 2018 Budget are increased from the funds shown, as follows:
|
Item |
Department |
Fund |
Budget Summary Level/ BCL Code |
Amount |
|
3.1 |
Human Services Department (HSD) |
General Fund (00100) |
Addressing Homelessness (BO-HS-H3000) |
$50,000 |
|
3.2 |
Human Services Department (HSD) |
General Fund (00100) |
Promoting Healthy Aging (00100-BO-HS-H6000) |
$50,000 |
|
Total |
$100,000 |
Unspent funds so appropriated shall carry forward to subsequent fiscal years until they are exhausted or abandoned by ordinance.
Section 4. The Duwamish Waterway Park Improvements project (MC-PR-21014) as described in Attachment A to this ordinance, the DSM Tracking & Reporting System project (MC-CL-WF9928) as described in Attachment B, the Best Management Practice Program (MC-SU-C3313) as described in Attachment C, the Windermere Combined Sewer Overflow Storage project (MC-SU-C3605) as described in Attachment D, the S Genesee Combined Sewer Overflow project (MC-SU-C3608) as described in Attachment E, the Thornton Confluence Improvement project (MC-SU-C3811) as described in Attachment F, the Mercer Corridor Project West Phase (MC-SU-C4133) as described in Attachment G, the Reservoir Covering - West Seattle project (MC-SU-C1409) as described in Attachment H, and the Morse Lake Pump Plant project (MC-SU-C1508) as described in Attachment I are established in the 2018-2023 Adopted Capital Improvement Program.
Section 5. 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 2018 Budget was adopted, the appropriations and project allocations for the following items in the 2018 Budget are increased from the funds shown, as follows:
|
Item |
Department |
Fund |
Budget Summary Level/ BCL Code |
BCL Appropriation Change |
CIP Project Name |
Allocation (in $000’s) |
|
5.1 |
Seattle Center (CEN) |
Seattle Center Fund (11410) |
Building and Campus Improvements (11410-BC-SC-S03P01) |
$220,000 |
Public Gathering Space Improvements (MC-SC-S9902) |
(($0)) $220 |
|
5.2 |
Department of Parks and Recreation (DPR) |
Park and Recreation Fund (10200) |
Debt and Special Funding (10200-BC-PR-30000) |
$175,000 |
Gas Works Park - Remediation (MC-PR-31007) |
(($0)) $175 |
|
5.3 |
Finance & Administrative Services (FAS) |
Finance and Administrative Services Fund (50300) |
FAS Project Delivery Services (50300-BC-FA-FASPDS) |
$2,000,000 |
Customer Improvement Tenant Improvement Program (MC-FA-FASPDS) |
(($3,500)) $5,500 |
|
5.4 |
Seattle City Light (SCL) |
Light Fund (41000) |
Transmission and Distribution - CIP (41000-BC-CL-Y) |
$1,380,000 |
Broad Street Substation - Network (MC-CL-YN8203) |
(($2,523)) $3,904 |
|
5.5 |
Seattle City Light (SCL) |
Light Fund (41000) |
Transmission and Distribution - CIP (41000-BC-CL-Y) |
$500,000 |
Underground System Capacity Additions (MC-CL-YR8361) |
(($4,278)) $4,778 |
|
5.6 |
Seattle City Light (SCL) |
Light Fund (41000) |
Customer Focused - CIP (41000-BC-CL-Z) |
$1,333,000 |
Medium Overhead and Underground Services (MC-CL-ZS8366) |
(($14,388)) $15,721 |
|
5.7 |
Seattle City Light (SCL) |
Light Fund (41000) |
Customer Focused - CIP (41000-BC-CL-Z) |
$2,650,000 |
Network Additions and Services: Broad Street Substation (MC-CL-ZS8363) |
(($10,201)) $12,851 |
|
5.8 |
Seattle City Light (SCL) |
Light Fund (41000) |
Customer Focused - CIP (41000-BC-CL-Z) |
$1,500,000 |
Network Additions and Svcs: First Hill, Mass, Union & Univer (MC-CL-ZS8364) |
(($3,279)) $4,779 |
|
5.9 |
Seattle Department of Transportation (SDOT) |
Transportation Fund (13000) |
Major Projects (13000-BC-TR-19002) |
$2,650,000 |
SR-520 Project (MC-TR-C087) |
(($2,779)) $5,429 |
|
5.10 |
Seattle Department of Transportation (SDOT) |
Transportation Fund (13000) |
Mobility-Capital (13000-BC-TR-19003) |
$501,550 |
Bike Master Plan - Protected Bike Lanes (MC-TR-C062) |
(($8,085)) $8,587 |
|
5.11 |
Seattle Public Utilities (SPU) |
Solid Waste Fund (45010) |
New Facilities (45010-BC-SU-C230B) |
$3,280,980 |
North Transfer Station Rebuild (MC-SU-C2306) |
(($20)) $3,301 |
|
5.12 |
Seattle Information Technology Department (ITD) |
Information Technology Fund (50410) |
Capital Improvement Projects (50410-BC-IT-C7000) |
$400,000 |
Applications Development - General Fund (MC-IT-C6300) |
(($1,852)) $2,252 |
|
Total |
$16,590,530 |
|
(($50,905)) $67,497 |
Section 6. Contingent upon the execution of the grant or other funding agreement authorized in Section 1 of the ordinance introduced as Council Bill 119425, and in order to pay for necessary costs and expenses for which insufficient appropriations were made due to causes that could not reasonably have been foreseen at the time the 2018 Budget was adopted, the appropriations for the following items in the 2018 Budget are increased as follows:
|
Item |
Department |
Fund |
Budget Summary Level/ BCL Code |
Amount |
|
6.1 |
Department of Parks and Recreation (DPR) |
Park and Recreation Fund (10200) |
Fix It First (10200-BC-PR-40000) |
$150,000 |
|
6.2 |
Department of Parks and Recreation (DPR) |
Park and Recreation Fund (10200) |
Fix It First (10200-BC-PR-40000) |
$35,000 |
|
6.3 |
Department of Parks and Recreation (DPR) |
Park and Recreation Fund (10200) |
Building For The Future (10200-BC-PR-20000) |
$950,000 |
|
6.4 |
Human Services Department (HSD) |
Human Services Fund (16200) |
Promoting Healthy Aging (16200-BO-HS-H6000) |
$15,000 |
|
6.5 |
Law Department (LAW) |
General Fund (00100) |
Criminal (00100-BO-LW-J1500) |
$152,337 |
|
6.6 |
Executive/Office of Economic Development (OED) |
General Fund (00100) |
Business Services (00100-BO-ED-X1D00) |
$4,298 |
|
6.7 |
Executive/Office of Economic Development (OED) |
General Fund (00100) |
Business Services (00100-BO-ED-X1D00) |
$100,000 |
|
6.8 |
Executive/Office of Economic Development (OED) |
General Fund (00100) |
Business Services (00100-BO-ED-X1D00) |
$18,500 |
|
6.9 |
Executive/Office of Economic Development (OED) |
General Fund (00100) |
Business Services (00100-BO-ED-X1D00) |
$244,350 |
|
6.10 |
Executive/Office of Housing (OH) |
Low-Income Housing Fund (16400) |
Homeownership & Sustainability (16400-BO-HU-2000) |
$240,000 |
|
6.11 |
Executive/Office of Sustainability and Environment (OSE) |
General Fund (00100) |
Office of Sustainability and Environment (00100-BO-SE-X1000) |
$7,500 |
|
6.12 |
Executive/Office of Sustainability and Environment (OSE) |
General Fund (00100) |
Office of Sustainability and Environment (00100-BO-SE-X1000) |
$5,000 |
|
6.13 |
Seattle City Light (SCL) |
Light Fund (41000) |
Power Supply & Environ Affairs (41000-BC-CL-X) |
$750,000 |
|
6.14 |
Seattle Fire Department (SFD) |
General Fund (00100) |
Operations (00100-BO-FD-F3000) |
$1,565,859 |
|
6.15 |
Seattle Fire Department (SFD) |
General Fund (00100) |
Operations (00100-BO-FD-F3000) |
$476,613 |
|
6.16 |
Seattle Fire Department (SFD) |
General Fund (00100) |
Operations (00100-BO-FD-F3000) |
$418,728 |
|
6.17 |
Seattle Fire Department (SFD) |
General Fund (00100) |
Operations (00100-BO-FD-F3000) |
$650,000 |
|
6.18 |
Seattle Fire Department (SFD) |
General Fund (00100) |
Operations (00100-BO-FD-F3000) |
$29,092 |
|
6.19 |
Seattle Fire Department (SFD) |
General Fund (00100) |
Operations (00100-BO-FD-F3000) |
$122,460 |
|
6.20 |
Seattle Fire Department (SFD) |
General Fund (00100) |
Operations (00100-BO-FD-F3000) |
$29,900 |
|
6.21 |
Seattle Fire Department (SFD) |
General Fund (00100) |
Operations (00100-BO-FD-F3000) |
$15,184 |
|
6.22 |
Seattle Fire Department (SFD) |
General Fund (00100) |
Operations (00100-BO-FD-F3000) |
$50,000 |
|
6.23 |
Seattle Fire Department (SFD) |
General Fund (00100) |
Operations (00100-BO-FD-F3000) |
$35,000 |
|
6.24 |
Seattle Fire Department (SFD) |
General Fund (00100) |
Operations (00100-BO-FD-F3000) |
$445,000 |
|
6.25 |
Seattle Fire Department (SFD) |
General Fund (00100) |
Operations (00100-BO-FD-F3000) |
$467,000 |
|
6.26 |
Seattle Police Department (SPD) |
General Fund (00100) |
Chief of Police (00100-BO-SP-P1000) |
$400,487 |
|
6.27 |
Seattle Police Department (SPD) |
General Fund (00100) |
Chief of Police (00100-BO-SP-P1000) |
$370,250 |
|
6.28 |
Seattle Police Department (SPD) |
General Fund (00100) |
Chief of Police (00100-BO-SP-P1000) |
$485,504 |
|
6.29 |
Seattle Police Department (SPD) |
General Fund (00100) |
Special Operations (00100-BO-SP-P3400) |
$600,000 |
|
6.30 |
Seattle Police Department (SPD) |
General Fund (00100) |
Chief of Police (00100-BO-SP-P1000) |
$1,563,907 |
|
6.31 |
Seattle Police Department (SPD) |
General Fund (00100) |
Chief of Police (00100-BO-SP-P1000) |
$900,000 |
|
6.32 |
Seattle Police Department (SPD) |
General Fund (00100) |
Chief of Police (00100-BO-SP-P1000) |
$44,200 |
|
6.33 |
Seattle Police Department (SPD) |
General Fund (00100) |
Chief of Police (00100-BO-SP-P1000) |
$60,000 |
|
6.34 |
Seattle Police Department (SPD) |
General Fund (00100) |
Special Victims (00100-BO-SP-P7900) |
$2,500 |
|
6.35 |
Seattle Police Department (SPD) |
General Fund (00100) |
Narcotics Investigations (00100-BO-SP-P7700) |
$43,179 |
|
6.36 |
Seattle Police Department (SPD) |
General Fund (00100) |
Violent Crimes (00100-BO-SP-P7100) |
$136,546 |
|
6.37 |
Seattle Police Department (SPD) |
General Fund (00100) |
Narcotics Investigations (00100-BO-SP-P7700) |
$128,756 |
|
6.38 |
Seattle Police Department (SPD) |
General Fund (00100) |
Criminal Investigations (00100-BO-SP-P7000) |
$90,085 |
|
6.39 |
Seattle Police Department (SPD) |
General Fund (00100) |
Criminal Investigations (00100-BO-SP-P7000) |
$27,747 |
|
6.40 |
Seattle Police Department (SPD) |
General Fund (00100) |
Violent Crimes (00100-BO-SP-P7100) |
$31,232 |
|
6.41 |
Seattle Police Department (SPD) |
General Fund (00100) |
Special Investigations (00100-BO-SP-P7800) |
$28,494 |
|
6.42 |
Seattle Police Department (SPD) |
General Fund (00100) |
Violent Crimes (00100-BO-SP-P7100) |
$22,177 |
|
6.43 |
Seattle Police Department (SPD) |
General Fund (00100) |
Criminal Investigations (00100-BO-SP-P7000) |
$25,275 |
|
6.44 |
Seattle Police Department (SPD) |
General Fund (00100) |
Violent Crimes (00100-BO-SP-P7100) |
$18,042 |
|
6.45 |
Seattle Public Utilities (SPU) |
Drainage and Wastewater Fund (44010) |
Leadership and Administration (44010-BO-SU-N100B) |
$100,000 |
|
Total |
$12,055,202 |
Unspent funds so appropriated shall carry forward to subsequent fiscal years until they are exhausted or abandoned by ordinance.
Section 7. The appropriations for the following items in the 2018 Budget are modified, as follows:
|
Item |
Department |
Fund |
Budget Summary Level/ BCL Code |
Additional Budget Appropriation |
|
7.1 |
Finance & Administrative Services (FAS) |
Judgment/ Claims Fund (00126) |
Police Action Expenses (00126-BO-FA-JR020) |
$500,000 |
|
|
|
|
Litigation Expenses (00126-BO-FA-JR000) |
($500,000) |
|
7.2 |
Seattle Information Technology Department (ITD) |
Information Technology Fund (50410) |
Engineering and Operations (50410-BO-IT-D3000) |
$325,339 |
|
|
|
|
Leadership and Administration (50410-BO-IT-D1000) |
($325,339) |
|
7.3 |
Seattle Information Technology Department (ITD) |
Information Technology Fund (50410) |
Applications Services (50410-BO-IT-D6000) |
$335,294 |
|
|
|
|
IT Initiatives (50410-BO-IT-D9000) |
($335,294) |
|
7.4 |
Executive/Office of Sustainability and Environment (OSE) |
General Fund (00100) |
Office of Sustainability and Environment (00100-BO-SE-X1000) |
($269,017) |
|
|
Executive/Office of the Mayor (MO) |
|
Office of the Mayor (00100-BO-MA-X1A00) |
$269,017 |
|
7.5 |
Executive/Immigrant and Refugee Affairs (OIRA) |
General Fund (00100) |
Office of Immigrant and Refugee Affairs (00100-BO-IA-X1N00) |
$45,000 |
|
|
Seattle Police Department (SPD) |
General Fund (00100) |
Chief of Police (00100-BO-SP-P1000) |
($45,000) |
|
7.6 |
Seattle Police Department (SPD) |
General Fund (00100) |
Chief of Police (00100-BO-SP-P1000) |
($412,000) |
|
|
Seattle Department of Human Resources (SDHR) |
General Fund (00100) |
HR Services (00100-BO-HR-N6000) |
$412,000 |
|
7.7 |
Executive/City Budget Office (CBO) |
General Fund (00100) |
City Budget Office (00100-BO-CB-CZ000) |
$40,000 |
|
|
Department of Neighborhoods (DON) |
General Fund (00100) |
Leadership and Administration (00100-BO-DN-I3100) |
$8,981 |
|
|
Department of Neighborhoods (DON) |
General Fund (00100) |
Neighborhood Matching Fund (00100-BO-DN-I3400) |
$16,538 |
|
|
Department of Parks and Recreation (DPR) |
General Fund (00100) |
Leadership and Administration (00100-BO-PR-20000) |
$115,000 |
|
|
Executive/Office of Economic Development (OED) |
General Fund (00100) |
Business Services (00100-BO-ED-X1D00) |
$9,900 |
|
|
Executive/Immigrant and Refugee Affairs (OIRA) |
General Fund (00100) |
Office of Immigrant and Refugee Affairs (00100-BO-IA-X1N00) |
$38,092 |
|
|
Executive/Office for Civil Rights (OCR) |
General Fund (00100) |
Civil Rights (00100-BO-CR-X1R00) |
$39,120 |
|
|
Seattle Department of Human Resources (SDHR) |
General Fund (00100) |
HR Services (00100-BO-HR-N6000) |
$20,000 |
|
|
Seattle Fire Department (SFD) |
General Fund (00100) |
Operations (00100-BO-FD-F3000) |
$1,003,000 |
|
|
Finance General (FG) |
General Fund (00100) |
Reserves (00100-BO-FG-2QD00) |
($1,290,631) |
|
Net Change |
$0 |
Section 8. The appropriations for the following items in the 2018 Budget are modified, as follows:
|
Item |
Department |
Fund |
Budget Summary Level/ BCL Code |
Additional Budget Appropriation |
|
8.1 |
Executive/ Office of Housing (OH) |
2018 Taxable LTGO Bond Fund (36510) |
Multifamily Housing (36510-BO-HU-3000) |
$29,000,000 |
|
|
|
2018 Multipurpose LTGO Bond Fund (36500) |
Multifamily Housing (36500-BO-HU-3000) |
($29,000,000) |
|
|
|
2018 Multipurpose LTGO Bond Fund (36500) |
Homeownership & Sustainability (36500-BO-HU-2000) |
$29,000,000 |
|
|
|
2018 Taxable LTGO Bond Fund (36510) |
Homeownership & Sustainability (36510-BO-HU-2000) |
($29,000,000) |
|
8.2 |
Seattle Public Utilities (SPU) |
General Fund (00100) |
Utility Service and Operations (00100-BO-SU-N200B) |
$253,921 |
|
|
|
Drainage and Wastewater Fund (44010) |
Utility Service and Operations (44010-BO-SU-N200B) |
($253,921) |
|
Net Change |
$0 |
Section 9. Appropriations in the 2018 Adopted Budget and project allocations in the 2018-2023 Adopted Capital Improvement Program, as adjusted by subsequent ordinance, are further modified as follows:
|
Item |
Department |
Fund |
Budget Summary Level/ BCL Code |
BCL Appropriation Change |
CIP Project Name/ Project ID |
Allocation (in $000’s) |
|
9.1 |
Seattle City Light (SCL) |
City Light Fund (41000) |
Financial Services - CIP (41000-BC-CL-W) |
$1,219,000 |
DSM Tracking & Reporting System (MC-CL-WF9928) |
(($0)) $1,219 |
|
|
|
|
Customer Service, Communication & Regulatory (41000-BO-CL-C) |
($1,219,000) |
CDC COMMCL - (Project 2250) (CDC) (MO-CL-CDC) |
(($54,428)) $53,209 |
|
Total |
$0 |
|
(($54,428)) $54,428 |
|
9.2 |
Seattle City Light (SCL) |
City Light Fund (41000) |
Power Supply & Environmental Affairs - CIP (41000-BC-CL-X) |
$0 |
Powerhouse - Unit 54 Generator Rebuild (MC-CL-XB6353) |
(($3,034)) $4,034 |
|
|
|
|
|
|
Boundary Powerhouse - Unit 51 Generator Rebuild (MC-CL-XB6351) |
(($13,986)) $12,986 |
|
Total |
|
|
|
$0 |
|
(($17,020)) $17,020 |
|
9.3 |
Seattle City Light (SCL) |
City Light Fund (41000) |
Power Supply & Environmental Affairs - CIP (41000-BC-CL-X) |
$0 |
Diablo Powerhouse - Rebuild Generator Unit 31 (MC-CL-XS6422) |
(($6,398)) $7,398 |
|
|
|
|
|
|
Bdary Lvl 6 Deck Stabilization (MC-CL-XB6604) |
(($1,500)) $2,000 |
|
|
|
|
|
|
Skagit Facilities Plan (MC-CL-XS6520) |
(($2,760)) $1,260 |
|
Total |
|
|
|
$0 |
|
(($10,658)) $10,658 |
|
9.4 |
Seattle City Light (SCL) |
City Light Fund (41000) |
Power Supply & Environmental Affairs - CIP (41000-BC-CL-X) |
|
Boundary Crane Improvements (MC-CL-XB6620) |
(($5,072)) $5,572 |
|
|
|
|
|
|
Boundary - Access Road Stability Improvements (MC-CL-XB6615) |
(($544)) $44 |
|
Total |
$0 |
|
(($5,616)) $5,616 |
|
9.5 |
Seattle City Light (SCL) |
City Light Fund (41000) |
Power Supply & Environmental Affairs - CIP (41000-BC-CL-X) |
$0 |
Facilities Regulatory Compliance (MC-CL-XF9151) |
(($577)) $677 |
|
|
|
|
|
|
Miscellaneous Building Improvements (MC-CL-XF9007) |
(($3,066)) $2,966 |
|
Total |
$0 |
|
(($3,643)) $3,643 |
|
9.6 |
City Light Fund (41000) |
Seattle City Light (SCL) |
Transmission and Distribution - CIP (41000-BC-CL-Y) |
$0 |
Broad Street Substation - Network (MC-CL-YN8203) |
(($3,904)) $7,124 |
|
|
|
|
|
|
Network Maintenance Hole and Vault Rebuild (MC-CL-YN8130) |
(($2,980)) $1,680 |
|
|
|
|
|
|
Transmission Reliability (MC-CL-YT7104) |
(($4,169)) $2,249 |
|
Total |
$0 |
|
(($11,053)) $11,053 |
|
9.7 |
City Light Fund (41000) |
Seattle City Light (SCL) |
Transmission and Distribution - CIP (41000-BC-CL-Y) |
$2,000,000 |
Underground System Capacity Additions (MC-CL-YR8361) |
(($4,778)) $6,278 |
|
|
|
|
|
|
Overhead System Capacity Additions (MC-CL-YR8356) |
(($2,798)) $3,798 |
|
|
|
|
|
|
Overhead Customer Driven Capacity Additions (MC-CL-YR8355) |
(($4,336)) $2,936 |
|
|
|
|
|
|
Vista Switch Automation (MC-CL-YR8483) |
(($401)) $1 |
|
|
|
|
|
|
Overhead Equipment Replacements (MC-CL-YR8351) |
(($12,498)) $10,598 |
|
|
|
|
|
|
Overhead 26kV Conversion (MC-CL-YR8358) |
(($1,014)) $214 |
|
|
|
|
Customer Focused (41000-BC-CL-Z) |
($2,000,000) |
Medium Overhead and Underground Services (MC-CL-ZS8366) |
(($15,721)) $17,721 |
|
Total |
$0 |
|
(($41,546)) $41,546 |
|
9.8 |
City Light Fund (41000) |
Seattle City Light (SCL) |
Customer Focused (41000-BC-CL-Z) |
$2,650,000 |
Network Additions and Services: Broad Street Substation (MC-CL-ZS8363) |
(($12,851)) $15,501 |
|
|
|
|
Transmission and Distribution - CIP (41000-BC-CL-Y) |
($2,650,000) |
Substation Plant Improvements (MC-CL-YS7750) |
(($2,143)) $1,843 |
|
|
|
|
|
|
Substation Capacity Additions (MC-CL-YS7751) |
(($2,103)) $1,803 |
|
|
|
|
|
|
Relaying Improvements (MC-CL-YS7753) |
(($4,636)) $3,586 |
|
|
|
|
|
|
Substation Breaker Replacements and Reliability Additions (MC-CL-YS7779) |
(($5,178)) $4,178 |
|
Total |
$0 |
|
(($26,911)) $26,911 |
|
9.9 |
City Light Fund (41000) |
Seattle City Light (SCL) |
Customer Focused (41000-BC-CL-Z) |
$500,000 |
Network Additions and Svcs: First Hill, Mass, Union & Univer (MC-CL-ZS8364) |
(($4,779)) $6,279 |
|
|
|
|
|
|
Major Emergency (MC-CL-ZS8380) |
(($264)) $1,264 |
|
|
|
|
|
|
Center City Connector Streetcar (MC-CL-ZT8470) |
(($6,160)) $4,160 |
|
|
|
|
Transmission and Distribution - CIP (41000-BC-CL-Y) |
($500,000) |
Transmission Inter-Agency (MC-CL-YT7105) |
(($665)) $165 |
|
Total |
$0 |
|
(($11,868)) $11,868 |
|
9.10 |
City Light Fund (41000) |
Seattle City Light (SCL) |
Transmission and Distribution - CIP (41000-BC-CL-Y) |
$5,400,000 |
Denny Substation Development (MC-CL-YS7757) |
(($35,202)) $36,602 |
|
|
|
|
|
|
Denny Substation - Network (MC-CL-YN8404) |
(($24,774)) $28,774 |
|
|
|
|
Customer Focused - CIP (41000-BC-CL-Z) |
($5,400,000) |
Transportation Streetlights (MC-CL-ZL8377) |
(($5,101)) $4,101 |
|
|
|
|
|
|
Sound Transit Northlink - City Light (MC-CL-ZT8427) |
(($2,470)) $770 |
|
|
|
|
|
|
First Hill Connector Streetcar (MC-CL-ZT8442) |
(($1,064)) $64 |
|
|
|
|
|
|
Streetlight LED Conversion Program (MC-CL-ZL8441) |
(($7,814)) $6,114 |
|
Total |
$0 |
|
(($5,178)) $4,178 |
|
9.11 |
Seattle Public Utilities (SPU) |
Water Fund (43000) |
Watershed Stewardship (43000-BC-SU-C130B) |
$50,000 |
Environmental Stewardship (MC-SU-C1301) |
(($76)) $126 |
|
|
|
|
Water Quality & Treatment (43000-BC-SU-C140B) |
$10,000 |
West Seattle Reservoir Seismic (MC-SU-C1409) |
(($0)) $10 |
|
|
|
|
Water Resources (43000-BC-SU-C150B) |
($911,000) |
Dam Safety (MC-SU-C1506) |
(($818)) $1,268 |
|
|
|
|
|
|
Water Supply Flexibility Prog (MC-SU-C1507) |
(($200)) $690 |
|
|
|
|
|
|
Morse Lake Pump Plant (MC-SU-C1508) |
(($0)) $50 |
|
|
|
|
|
|
Hatchery Works (MC-SU-C1511) |
(($5,280)) $3,379 |
|
|
|
|
Shared Cost Projects (43000-BC-SU-C410B) |
$851,000 |
Regional Facility - Other (MC-SU-C4107) |
(($8,062)) $8,912 |
|
|
|
|
|
|
Mercer Corridor Proj W Phase (MC-SU-C4133) |
(($0)) $1 |
|
Total |
$0 |
|
(($14,436)) $14,436 |
|
9.12 |
Seattle Public Utilities (SPU) |
Drainage and Wastewater Fund (44010) |
Protection of Beneficial Uses (44010-BC-SU-C333B) |
$5,000 |
BMP Implementation (MC-SU-C3313) |
(($0)) $5 |
|
|
|
|
Combined Sewer Overflows (44010-BC-SU-C360B) |
$445,000 |
Long Term Control Plan (MC-SU-C3604) |
(($1,000)) $1,400 |
|
|
|
|
|
|
Windermere CSO Storage (MC-SU-C3605) |
(($0)) $20 |
|
|
|
|
|
|
S Genesee CSO (MC-SU-C3608) |
(($0)) $25 |
|
|
|
|
Rehabilitation (44010-BC-SU-C370B) |
$500,000 |
Outfall Rehabilitation Program (MC-SU-C3708) |
(($1,397)) $1,897 |
|
|
|
|
Flooding, Sewer Backup & Landslide (44010-BC-SU-C380B) |
$2,550,000 |
Localized Flood Control Program (MC-SU-C3802) |
(($2,270)) $4,770 |
|
|
|
|
|
|
Thornton Confluence Improvement (MC-SU-C3811) |
(($0)) $50 |
|
|
|
|
Shared Cost Projects (44010-BC-SU-C410B) |
($3,500,000) |
Alaskan Way Viaduct & Seawall Replacement (MC-SU-C4102) |
(($3,286)) $10,286 |
|
|
|
|
|
|
Move Seattle - DWF (MC-SU-C4119) |
(($17,360)) $6,855 |
|
|
|
|
|
|
Mercer Corridor Proj W Phase (MC-SU-C4133) |
(($0)) $5 |
|
Total |
$0 |
|
(($25,313)) $25,313 |
|
9.13 |
Seattle Department of Transportation (SDOT) |
| |