Record No: CB 120705    Version: Council Bill No: CB 120705
Type: Ordinance (Ord) Status: Passed
Current Controlling Legislative Body City Clerk
On agenda: 11/21/2023
Ordinance No: Ord 126932
Title: 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.
Sponsors: Teresa Mosqueda
Attachments: 1. Att A – CIP Project Addition – Revive I-5 Project Support
Supporting documents: 1. Summary and Fiscal Note v2, 2. Summary and Fiscal Note v1, 3. Summary Att A – 2023 Year End Supplemental Ordinance Summary Detail Table v2, 4. Summary Att A – 2023 Year End Supplemental Ordinance Summary Detail Table v1, 5. Amendment 1 to CB 120705, 6. Amendment 2 to CB 120705, 7. Amendment 3 to CB 120705, 8. Amendment 4 to CB 120705, 9. Amendment 5 to CB 120705, 10. Amendment 6 to CB 120705, 11. Amendment 7 to CB 120705, 12. Amendment 8 to CB 120705, 13. Signed Ordinance 126932, 14. Affidavit of Publication

CITY OF SEATTLE

ORDINANCE __________________

COUNCIL BILL __________________

title

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.

body

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 Finance and Administrative Services

Coronavirus Local Fiscal Recovery Fund (14000)

Facilities Services (14000-BO-FA-FACILITY)

 ($146,372)

1.2

Finance General

General Fund (00100)

General Purpose (00100-BO-FG-2QD00)

 ($2,481,751)

1.3

Finance General

General Fund (00100)

General Purpose (00100-BO-FG-2QD00)

 ($320,419)

 

 

 

Appropriation to Special Funds (00100-BO-FG-2QA00)

 ($1,327,214)

1.4

Human Services Department

Coronavirus Local Fiscal Recovery Fund (14000)

Supporting Affordability and Livability (14000-BO-HS-H1000)

($3,344,457)

 

 

 

Preparing Youth for Success (14000-BO-HS-H2000)

 ($53,460)

 

 

 

Promoting Public Health (14000-BO-HS-H7000)

($120,376)

1.5

Human Services Department

General Fund (00100)

Preparing Youth for Success (00100-BO-HS-H2000)

 ($34,184)

 

 

 

Supporting Affordability and Livability (00100-BO-HS-H1000)

 ($34,183)

 

 

Human Services Fund (16200)

Promoting Healthy Aging (16200-BO-HS-H6000)

 ($29,300)

1.6

Seattle City Light

Light Fund (41000)

Utility Operations O&M (41000-BO-CL-UTILOPS)

 ($500,000)

1.7

Seattle Department of Transportation

School Safety Traffic and Pedestrian Improvement Fund (18500)

Mobility Operations (18500-BO-TR-17003)

 ($250,000)

1.8

Seattle Department of Transportation

Transportation Fund (13000)

General Expense (13000-BO-TR-18002)

($190,212)

1.9

Seattle Department of Transportation

Transportation Fund (13000)

Mobility Operations (13000-BO-TR-17003)

 ($1,421,221)

1.10

Seattle Parks and Recreation

Coronavirus Local Fiscal Recovery Fund (14000)

Leadership and Administration (14000-BO-PR-20000)

($121,305)

1.11

Seattle Parks and Recreation

General Fund (00100)

Leadership and Administration (00100-BO-PR-20000)

($1,000,000)

1.12

Seattle Parks and Recreation

Seattle Park District Fund (19710)

Leadership and Administration (19710-BO-PR-20000)

($700,000)

1.13

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

($192,376)

 

 

 

Leadership and Administration (00100-BO-SP-P1600)

($42,572)

 

 

 

Special Operations (00100-BO-SP-P3400)

($11,667)

1.14

Executive (Office of Emergency Management)

General Fund (00100)

Office of Emergency Management (00100-BO-EP-10000)

($5,471)

1.15

Executive (Office of Emergency Management)

General Fund (00100)

Office of Emergency Management (00100-BO-EP-10000)

($111,111)

1.16

Executive (Office of Sustainability and Environment)

General Fund (00100)

Office of Sustainability and Environment (00100-BO-SE-X1000)

 ($595,357)

1.17

Finance General

Payroll Expense Tax (14500)

Appropriation to Special Funds (14500-BO-FG-2QA00)

 ($4,674,491)

1.18

Finance General

General Fund (00100)

Appropriation to Special Funds (00100-BO-FG-2QA00)

($191,000)

1.19

Executive (Office of Planning and Community Development)

Payroll Expense Tax (14500)

Equitable Development Initiative (14500-BO-PC-X2P40)

($250,000)

1.20

Seattle Police Department

General Fund (00100)

Office of Police Accountability (00100-BO-SP-P1300)

($50,000)

1.21

Human Services Department

General Fund (00100)

Addressing Homelessness (00100-BO-HS-H3000)

($1,000,000)

1.22

Seattle Department of Transportation  

Transportation Fund (13000)  

General Expense (13000-BO-TR-18002)  

($526,000) 

1.23

Executive (Office of the Mayor)

General Fund (00100)

Office of the Mayor (00100-BO-MA-X1A00)

($50,000)

1.24 

Finance General

General Fund (00100)

General Purpose (00100-BO-FG-2QD00)

($50,000)

1.25

Executive (Office of the Mayor)

General Fund (00100)

Office of the Mayor (00100-BO-MA-X1A00)

($150,000)

Total

($19,974,499)

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)

 $2,000,000

2.2

Department of Finance and Administrative Services

Fleet Capital Fund (50321)

Fleet Capital Program (50321-BO-FA-FLEETCAP)

 $13,845,000

2.3

Department of Finance and Administrative Services

Fleet Capital Fund (50321)

Fleet Capital Program (50321-BO-FA-FLEETCAP)

 $18,606,000

2.4

Department of Finance and Administrative Services

Finance and Administrative Services Fund (50300)

Leadership and Administration (50300-BO-FA-BUDCENTR)

 $400,000

2.5

Department of Finance and Administrative Services

Wheelchair Accessible Fund (12100)

Wheelchair Accessible Services (12100-BO-FA-WHLCHR)

 $350,000

2.6

Finance General

General Fund (00100)

Appropriation to Special Funds (00100-BO-FG-2QA00)

 $1,500,000

2.7

Finance General

Coronavirus Local Fiscal Recovery Fund (14000)

Appropriation to Special Funds (14000-BO-FG-2QA00)

 $146,372

2.8

Finance General

Coronavirus Local Fiscal Recovery Fund (14000)

Appropriation to Special Funds (14000-BO-FG-2QA00)

 $3,518,293

2.9

Finance General

Coronavirus Local Fiscal Recovery Fund (14000)

Appropriation to Special Funds (14000-BO-FG-2QA00)

 $121,305

2.10

Human Services Department

Human Services Fund (16200)

Supporting Affordability and Livability (16200-BO-HS-H1000)

 $2,334,107

2.11

Executive (Office of Arts and Culture)

Arts and Culture Fund (12400)

Leadership and Administration (12400-BO-AR-VA150)

 $75,196

 

 

Municipal Arts Fund (12010)

Leadership and Administration (12010-BO-AR-VA150)

 $8,129

2.12

Executive (Office of Arts and Culture)

Arts and Culture Fund (12400)

Leadership and Administration (12400-BO-AR-VA150)

 $116,800

2.13

Executive (Office of Housing)

Low Income Housing Fund (16400)

Multifamily Housing (16400-BO-HU-3000)

 $53,840,755 

2.14

Executive (Office of Planning and Community Development)

Short-Term Rental Tax Fund (12200)

Equitable Development Initiative (12200-BO-PC-X2P40)

 $820,000

2.15

Seattle Center

General Fund (00100)

Campus (00100-BO-SC-60000)

 $15,828

 

 

 

Leadership and Administration (00100-BO-SC-69000)

 $2,709

2.16

Seattle Center

General Fund (00100)

McCaw Hall (00100-BO-SC-65000)

 $41,613

2.17

Seattle City Light

Light Fund (41000)

Power Supply O&M (41000-BO-CL-PWRSUPPLY)

$150,000,000

2.18

Seattle City Light

Light Fund (41000)

Taxes (41000-BO-CL-TAXES)

 $10,464,270

2.19

Seattle Department of Transportation

REET II Capital Fund (30020)

General Expense (30020-BO-TR-18002)

 $446

 

 

Transportation Fund (13000)

General Expense (13000-BO-TR-18002)

 $3,151

2.20

Seattle Department of Transportation

Transportation Benefit District Fund (19900)

Maintenance Operations (19900-BO-TR-17005)

 $1,300,000

2.21

Seattle Department of Transportation

Transportation Benefit District Fund (19900)

General Expense (19900-BO-TR-18002)

 $5,526,000

2.22

Seattle Department of Transportation

Transportation Fund (13000)

Leadership and Administration (13000-BO-TR-18001)

 $13,000,000

2.23

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $388,648

 

 

 

Leadership and Administration (00100-BO-FD-F1000)

 $449,537

2.24

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $1,250,639

2.25

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $1,138,092

2.26

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $1,720,000

2.27

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $502,254

2.28

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $170,000

 

 

 

Leadership and Administration (00100-BO-FD-F1000)

 $225,000

2.29

Seattle Information Technology Department

Information Technology Fund (50410)

Technology Infrastructure (50410-BO-IT-D0300)

 $1,235,000

2.30

Seattle Police Department

General Fund (00100)

Leadership and Administration (00100-BO-SP-P1600)

 $52,575

2.31

Seattle Police Department

General Fund (00100)

West Precinct (00100-BO-SP-P6100)

 $460,072

2.32

Seattle Police Department

General Fund (00100)

Special Operations (00100-BO-SP-P3400)

 $391,464

2.33

Seattle Public Utilities

General Fund (00100)

Utility Service and Operations (00100-BO-SU-N200B)

 $100,000

2.34

Seattle Public Utilities

General Fund (00100)

Utility Service and Operations (00100-BO-SU-N200B)

 $536,532

2.35

Executive (Office of the Mayor)

General Fund (00100)

Office of the Mayor (00100-BO-MA-X1A00)

 $100,000

2.36

Executive (Office of the Mayor)

General Fund (00100)

Office of the Mayor (00100-BO-MA-X1A00)

 $14,938

2.37

Executive (Office for Civil Rights)

General Fund (00100)

Civil Rights (00100-BO-CR-X1R00)

 $34,039

2.38

Seattle Information Technology Department

Information Technology Fund (50410)

Applications (50410-BO-IT-D0600)

 $1,951,459

2.39

Finance General

General Fund (00100)

Appropriation to Special Funds (00100-BO-FG-2QA00)

 $8,500,000

2.40 

Executive (Office of Inspector General for Public Safety)

General Fund (00100)

Office of Inspector General for Public Safety (00100-BO-IG-1000)

  $50,000  

2.41

Department of Finance and Administrative Services

UTGO Bond Interest and Redemption Fund (20140)

Debt Issuance Cost - UTGO (20140-BO-FA-DEBTISS-U)

$210,000

Total

$297,526,225

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

Finance and Administrative Services Fund (50300)

Facilities Services (50300-BO-FA-FACILITY)

 $359,000

3.2

Department of Finance and Administrative Services

Finance and Administrative Services Fund (50300)

Fleet Services (50300-BO-FA-FLEETS)

 $2,859,000

3.3

Department of Finance and Administrative Services

Finance and Administrative Services Fund (50300)

Fleet Services (50300-BO-FA-FLEETS)

 $1,729,000

3.4

Department of Finance and Administrative Services

Finance and Administrative Services Fund (50300)

Facilities Services (50300-BO-FA-FACILITY)

 $700,000

3.5

Human Services Department

Human Services Fund (16200)

Promoting Healthy Aging (16200-BO-HS-H6000)

 $2,948,384

 

 

 

Supporting Affordability and Livability (16200-BO-HS-H1000)

 $144,529

 

 

 

Leadership and Administration (16200-BO-HS-H5000)

 $204,854

3.6

Human Services Department

Opioid Settlement Proceed Fund (14510)

Promoting Public Health (14510-BO-HS-H7000)

 $476,249

3.7

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $738,523

3.8

Seattle Information Technology Department

Information Technology Fund (50410)

Technology Infrastructure (50410-BO-IT-D0300)

 $650,000

3.9

Seattle Information Technology Department

Information Technology Fund (50410)

Technology Infrastructure (50410-BO-IT-D0300)

 $800,000

3.10

Seattle Information Technology Department

Information Technology Fund (50410)

Technology Infrastructure (50410-BO-IT-D0300)

 $180,000

3.11

Seattle Information Technology Department

Information Technology Fund (50410)

Frontline Services and Workplace (50410-BO-IT-D0400)

 $3,382,533

3.12

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $3,500

3.13

Seattle Police Department

General Fund (00100)

Special Operations (00100-BO-SP-P3400)

 $1,768,072

3.14

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $10,527

3.15

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $61,346

3.16

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $93,244

3.17

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $30,377

3.18

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $14,357

3.19

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $73,708

3.20

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $21,834

3.21

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $135,645

3.22

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

$5,355

3.23

Seattle Police Department

General Fund (00100)

Special Operations (00100-BO-SP-P3400)

 $660,000

3.24

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $99,157

3.25

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $2,270,000

3.26

Seattle Public Utilities

Drainage and Wastewater Fund (44010)

Utility Service and Operations (44010-BO-SU-N200B)

 $1,551,000

3.27

Executive (Office of Emergency Management)

General Fund (00100)

Office of Emergency Management (00100-BO-EP-10000)

 $10,604

3.28

Department of Finance and Administrative Services

Finance and Administrative Services Fund (50300)

Fleet Services (50300-BO-FA-FLEETS)

 $448,000

Total

$22,428,798

For items 3.24 and 3.25, 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

Seattle Department of Transportation

General Fund (00100)

General Expense (00100-BO-TR-18002)

 ($750,000)

 

 

Transportation Fund (13000)

General Expense (13000-BO-TR-18002)

 $750,000

4.2

Seattle Department of Transportation

Transportation Fund (13000)

Maintenance Operations (13000-BO-TR-17005)

 $5,000,000

 

 

 

General Expense (13000-BO-TR-18002)

 ($5,000,000)

4.3

Department of Finance and Administrative Services

Judgment/Claims Fund (00126)

Judgment & Claims Litigation (00126-BO-FA-JR000)

 ($1,200,000)

 

 

 

Judgment & Claims Claims (00126-BO-FA-CJ000)

 $1,200,000

4.4

Executive (Office of Economic Development)

Payroll Expense Tax (14500)

Leadership and Administration (14500-BO-ED-ADMIN)

 $175,000

 

 

 

Business Services (14500-BO-ED-X1D00)

 ($175,000)

4.5

Executive (Office of Housing)

Office of Housing Fund (16600)

Leadership and Administration (16600-BO-HU-1000)

 ($275,000)

 

 

 

Homeownership & Sustainability (16600-BO-HU-2000)

 $275,000

4.6

Seattle City Light

Light Fund (41000)

Leadership and Administration (41000-BO-CL-ADMIN)

 ($911,700)

 

 

 

Customer Care (41000-BO-CL-CUSTCARE)

 $911,700

Total

$0

Section 5.  The Revive I-5 Project Support (MC-TR-C124) project in the Seattle Department of Transportation is 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

REET I Capital Fund (30010)

General Government Facilities - General (30010-BC-FA-GOVTFAC)

Waterfront Operations and Tribal Interpretive Center - Debt Service (MC-FA-OWMAINTDS)

 ($731,286)

 

 

 

Neighborhood Fire Stations (30010-BC-FA-NBHFIRE)

Fire Station Improvement Debt Service (MC-FA-FSDEBTSV)

 ($947,602)

6.2

Department of Finance and Administrative Services

REET I Capital Fund (30010)

ADA Improvements (30010-BC-FA-ADAIMPR)

ADA Improvements - FAS (MC-FA-ADAIMPFAS)

 ($493,000)

 

 

 

Public Safety Facilities Fire (30010-BC-FA-PSFACFIRE)

Fire Station 5 (MC-FA-FS5)

 ($2,000,000)

6.3

Department of Finance and Administrative Services

2023 Multipurpose LTGO Bond Fund (37100)

Information Technology (37100-BC-FA-A1IT)

Human Capital Management System (MC-FA-HCMSYS)

 ($8,184,657)

 

 

 

Public Safety Facilities Fire (37100-BC-FA-PSFACFIRE)

Fire Station 31 Replacement (MC-FA-FS31)

 ($15,000,000)

6.4

Seattle Department of Transportation

Transportation Fund (13000)

Major Maintenance/Replacement (13000-BC-TR-19001)

Water Structures (MC-TR-C111)

 ($823,051)

6.5

Seattle Department of Transportation

School Safety Traffic and Pedestrian Improvement Fund (18500)

Mobility-Capital (18500-BC-TR-19003)

Pedestrian Master Plan - New Sidewalks (MC-TR-C058)

 ($2,409,000)

 

 

 

 

Pedestrian Master Plan - School Safety (MC-TR-C059)

 ($3,100,000)

 

 

 

 

SDOT ADA Program (MC-TR-C057)

 ($500,000)

 

 

 

Major Maintenance/Replacement (18500-BC-TR-19001)

Bike Master Plan - Urban Trails and Bikeways (MC-TR-C060)

 ($220,000)

6.6

Seattle Department of Transportation

REET II Capital Fund (30020)

Major Maintenance/Replacement (30020-BC-TR-19001)

Bridge Painting Program (MC-TR-C007)

 ($1,807,288)

 

 

 

Mobility-Capital (30020-BC-TR-19003)

NE 43rd Street Improvements (MC-TR-C074)

 ($45,500)

 

 

 

 

Northgate Bike and Pedestrian Improvements (MC-TR-C055)

 ($39,315)

 

 

 

 

Route 44 Transit-Plus Multimodal Corridor (MC-TR-C078)

 ($398,902)

 

 

 

 

Highland Park Intersection Improvements (MC-TR-C100)

 ($545,741)

6.7

Seattle Department of Transportation

Transportation Fund (13000)

Mobility-Capital (13000-BC-TR-19003)

Pedestrian Master Plan - School Safety (MC-TR-C059)

 ($728,987)

6.8

Seattle Department of Transportation

REET I Capital Fund (30010)

Major Maintenance/Replacement (30010-BC-TR-19001)

Seawall Maintenance (MC-TR-C098)

 ($655,400)

 

 

REET II Capital Fund (30020)

Major Maintenance/Replacement (30020-BC-TR-19001)

Seawall Maintenance (MC-TR-C098)

 ($344,600)

 

 

Transportation Fund (13000)

Central Waterfront (13000-BC-TR-16000)

Waterfront Transportation Infrastructure Maintenance (MC-TR-C109)

 ($250,000)

6.9

Seattle Department of Transportation

Transportation Fund (13000)

Mobility-Capital (13000-BC-TR-19003)

Bike Master Plan - Protected Bike Lanes (MC-TR-C062)

 ($900,000)

6.10

Seattle Department of Transportation

Transportation Fund (13000)

Major Maintenance/Replacement (13000-BC-TR-19001)

Arterial Asphalt & Concrete Program Phase II (MC-TR-C033)

 ($4,206,369)

6.11

Seattle Department of Transportation

General Fund (00100)

Mobility-Capital (00100-BC-TR-19003)

Bike Master Plan - Protected Bike Lanes (MC-TR-C062)

 ($300,000)

 

 

 

 

Vision Zero (MC-TR-C064)

 ($200,000)

 

 

 

 

Neighborhood Traffic Control Program (MC-TR-C019)

($43,069)

 

 

 

 

Freight Spot Improvement Program (MC-TR-C047)

 ($78,029)

 

 

 

 

Market to MOHAI (MC-TR-C095)

 ($4,000)

6.12

Seattle Department of Transportation

Move Seattle Levy Fund (10398)

Mobility-Capital (10398-BC-TR-19003)

Madison BRT - RapidRide G Line (MC-TR-C051)

 ($4,475,917)

 

 

 

 

Bike Master Plan - Protected Bike Lanes (MC-TR-C062)

 ($3,000,000)

 

 

 

 

Pedestrian Master Plan - Crossing Improvements (MC-TR-C061)

 ($1,500,000)

 

 

 

 

Northgate Bridge and Cycle Track (MC-TR-C030)

 ($2,265,947)

 

 

 

 

Route 40 Transit-Plus Multimodal Corridor (MC-TR-C079)

 ($2,751,777)

 

 

 

Major Maintenance/Replacement (10398-BC-TR-19001)

Bridge Seismic - Phase III (MC-TR-C008)

 ($16,800,000)

 

 

Transportation Fund (13000)

Major Maintenance/Replacement (13000-BC-TR-19001)

Bridge Seismic - Phase III (MC-TR-C008)

 ($3,250,000)

 

 

 

 

Bridge Painting Program (MC-TR-C007)

 ($8,150,465)

 

 

 

 

Structures Major Maintenance (MC-TR-C112)

 ($5,180,695)

 

 

 

 

West Seattle Bridge Immediate Response (MC-TR-C110)

 ($4,681,500)

 

 

 

Major Projects (13000-BC-TR-19002)

SR-520 Project (MC-TR-C087)

 ($1,515,985)

 

 

 

Mobility-Capital (13000-BC-TR-19003)

Madison BRT - RapidRide G Line (MC-TR-C051)

 ($4,651,845)

 

 

 

 

Bike Master Plan - Protected Bike Lanes (MC-TR-C062)

 ($1,500,000)

 

 

 

 

Heavy Haul Network Program - East Marginal Way (MC-TR-C090)

 ($26,200,000)

 

 

 

 

Center City Streetcar Connector (MC-TR-C040)

 ($21,651,829)

 

 

 

 

RapidRide J Line (MC-TR-C013)

 ($39,533,089)

 

 

 

 

Route 40 Transit-Plus Multimodal Corridor (MC-TR-C079)

 ($9,868,028)

 

 

 

 

Sound Transit 3 (MC-TR-C088)

 ($2,000,000)

 

 

Transportation Benefit District Fund (19900)

Mobility-Capital (19900-BC-TR-19003)

Bike Master Plan - Protected Bike Lanes (MC-TR-C062)

 ($2,000,000)

6.13

Seattle Department of Transportation

Transportation Benefit District Fund (19900)

Mobility-Capital (19900-BC-TR-19003)

NE 45th St Bridge I-5 Crossing Improvements (MC-TR-C122)

 ($1,400,000)

 

 

 

Major Maintenance/Replacement (19900-BC-TR-19001)

Structures Major Maintenance (MC-TR-C112)

 ($261,000)

6.14

Seattle Parks and Recreation

Park And Recreation Fund (10200)

Fix It First (10200-BC-PR-40000)

Major Maintenance and Asset Management (MC-PR-41001)

 ($568,000)

6.15

Seattle Parks and Recreation

Park And Recreation Fund (10200)

Fix It First (10200-BC-PR-40000)

Utility Conservation Program (MC-PR-41010)

 ($250,000)

6.16

Seattle Parks and Recreation

Park And Recreation Fund (10200)

Fix It First (10200-BC-PR-40000)

Major Maintenance and Asset Management (MC-PR-41001)

 ($100,254)

6.17

Seattle Parks and Recreation

REET I Capital Fund (30010)

Fix It First (30010-BC-PR-40000)

Lake City Community Center Redevelopment (MC-PR-41040)

 ($3,000,000)

 

 

 

 

Carkeek Park Bridge Replacement Project (MC-PR-41075)

 ($3,000,000)

 

 

REET II Capital Fund (30020)

Fix It First (30020-BC-PR-40000)

Major Maintenance and Asset Management (MC-PR-41001)

 ($2,000,000)

 

 

 

 

Community Center Rehabilitation & Development (MC-PR-41002)

 ($3,000,000)

 

 

 

 

Lake City Community Center Redevelopment (MC-PR-41040)

 ($2,500,000)

6.18

Seattle Parks and Recreation

REET I Capital Fund (30010)

Debt and Special Funding (30010-BC-PR-30000)

Rainier Beach CC Debt Service (MC-PR-31008)

 ($7,986)

 

 

 

 

Aquarium Expansion - Debt Service (MC-PR-31009)

($163,225)

6.19

Seattle Parks and Recreation

Park And Recreation Fund (10200)

Debt and Special Funding (10200-BC-PR-30000)

Aquarium Expansion - Debt Service (MC-PR-31009)

 ($831,966)

Total

 

($223,015,304)

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 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

Seattle Department of Transportation

Transportation Fund (13000)

Mobility-Capital (13000-BC-TR-19003)

Revive I-5 Project Support (MC-TR-C124)

 $550,000

7.2

Seattle Department of Transportation

School Safety Traffic and Pedestrian Improvement Fund (18500)

Mobility-Capital (18500-BC-TR-19003)

SPU Drainage Partnership - Broadview Pedestrian Improvements (MC-TR-C036)

 $615,000

7.3

Seattle Department of Transportation

Transportation Fund (13000)

Mobility-Capital (13000-BC-TR-19003)

Freight Spot Improvement Program (MC-TR-C047)

 $37,500

7.4

Seattle Parks and Recreation

King County Parks Levy Fund (36000)

Fix It First (36000-BC-PR-40000)

Major Maintenance and Asset Management (MC-PR-41001)

 $1,000,000

7.5

Seattle Parks and Recreation

General Fund (00100)

Building For The Future (00100-BC-PR-20000)

Yesler Crescent Improvements (MC-PR-21012)

 $1,000,000

Total

 

$3,202,500

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 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 Department of Transportation

Transportation Fund (13000)

Mobility-Capital (13000-BC-TR-19003)

RapidRide J Line (MC-TR-C013)

 $1,753,000

8.2

Seattle Department of Transportation

Transportation Fund (13000)

Mobility-Capital (13000-BC-TR-19003)

Georgetown to South Park Trail (MC-TR-C096)

 $1,523,000

8.3

Seattle Department of Transportation

Transportation Fund (13000)

Mobility-Capital (13000-BC-TR-19003)

Pedestrian Master Plan - New Sidewalks (MC-TR-C058)

 $583,006

8.4

Seattle Department of Transportation

Transportation Fund (13000)

Mobility-Capital (13000-BC-TR-19003)

Pedestrian Master Plan - School Safety (MC-TR-C059)

 $190,687

 

 

 

 

SDOT ADA Program (MC-TR-C057)

 $107,932

 

 

 

 

Neighborhood Traffic Control Program (MC-TR-C019)

 $18,000

 

 

 

 

SPU Drainage Partnership - Broadview Pedestrian Improvements (MC-TR-C036)

 $93,977

 

 

 

 

Neighborhood Large Projects (MC-TR-C018)

 $110,000

 

 

 

 

Bike Master Plan - Greenways (MC-TR-C063)

 $163,153

8.5

Seattle Department of Transportation

Transportation Fund (13000)

Major Maintenance/Replacement (13000-BC-TR-19001)

Bridge Seismic - Phase III (MC-TR-C008)

 $1,662,503

8.6

Seattle Department of Transportation

Transportation Fund (13000)

Major Maintenance/Replacement (13000-BC-TR-19001)

Urban Forestry Capital Establishment (MC-TR-C050)

 $25,889

8.7

Seattle Department of Transportation

Transportation Fund (13000)

Mobility-Capital (13000-BC-TR-19003)

Urban Design Capital Projects (MC-TR-C120)

 $1,421,221

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)

 $1,200,000

Total

 

$8,852,368

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

2023 Multipurpose LTGO Bond Fund (37100)

General Government Facilities - General (37100-BC-FA-GOVTFAC)

Waterfront Operations and Tribal Interpretive Center (MC-FA-OWMAINT)

 $13,000,000

 

 

2023 LTGO Taxable Bond Fund (37110)

General Government Facilities - General (37110-BC-FA-GOVTFAC)

Waterfront Operations and Tribal Interpretive Center (MC-FA-OWMAINT)

 ($13,000,000)

9.2

Department of Finance and Administrative Services

REET I Capital Fund (30010)

General Government Facilities - General (30010-BC-FA-GOVTFAC)

ADA Improvements - Citywide (MC-FA-ADAIMPCTY)

 ($500,000)

 

 

 

ADA Improvements (30010-BC-FA-ADAIMPR)

ADA Improvements - FAS (MC-FA-ADAIMPFAS)

 $500,000

9.3

Seattle City Light

Light Fund (41000)

Transmission and Distribution - CIP (41000-BC-CL-Y)

Transmission Inter-Agency (MC-CL-YT7105)

 ($500,000)

 

 

 

 

Denny Substation - Network (MC-CL-YN8404)

 ($1,000,000)

 

 

 

 

Transmission Reliability (MC-CL-YT7104)

 ($500,000)

 

 

 

 

Broad Street Substation - Network (MC-CL-YN8203)

 $3,000,000

 

 

 

 

Overhead Equipment Replacements (MC-CL-YR8351)

 ($1,000,000)

9.4

Seattle City Light

Light Fund (41000)

Transmission and Distribution - CIP (41000-BC-CL-Y)

Underground 26kV Conversion (MC-CL-YR8362)

 ($1,000,000)

 

 

 

 

Overhead Customer Driven Capacity Additions (MC-CL-YR8355)

 $1,000,000

9.5

Seattle City Light

Light Fund (41000)

Customer Focused - CIP (41000-BC-CL-Z)

Network Additions and Services: Broad Street Substation (MC-CL-ZS8363)

 ($2,000,000)

 

 

 

 

Small Overhead and Underground Services (MC-CL-ZS8367)

 $2,000,000

9.6

Seattle City Light

Light Fund (41000)

Customer Focused - CIP (41000-BC-CL-Z)

Large Overhead and Underground Services (MC-CL-ZS8365)

 ($1,000,000)

 

 

 

 

Major Emergency (MC-CL-ZS8380)

 $2,000,000

 

 

 

 

Network Additions and Services - Denny (MC-CL-ZS8405)

 ($1,000,000)

9.7

Seattle City Light

Light Fund (41000)

Transmission and Distribution - CIP (41000-BC-CL-Y)

Substation Capacity Additions (MC-CL-YS7751)

 ($500,000)

 

 

 

 

Relaying Improvements (MC-CL-YS7753)

 $500,000

9.8

Seattle City Light

Light Fund (41000)

Power Supply - CIP (41000-BC-CL-X)

Boundary Powerhouse - Unit 52 Generator Rebuild (MC-CL-XB6535)

 ($3,100,000)

 

 

 

 

Boundary Powerhouse - Unit 51 Generator Rebuild (MC-CL-XB6351)

 $3,100,000

9.9

Seattle City Light

Light Fund (41000)

Power Supply - CIP (41000-BC-CL-X)

Boundary Powerhouse - Unit 52 Generator Rebuild (MC-CL-XB6535)

 ($4,300,000)

 

 

 

 

Boundary Powerhouse - Unit 54 Generator Rebuild (MC-CL-XB6353)

 $4,300,000

9.10

Seattle City Light

Light Fund (41000)

Power Supply - CIP (41000-BC-CL-X)

Landis and Gyr RTU Modernization Boundary, Cedar Falls and Skagit (MC-CL-XB6565)

 $500,000

 

 

 

 

Cedar Falls/South Fork Tolt - Minor Improvements Program (MC-CL-XC6406)

 ($500,000)

9.11

Seattle City Light

Light Fund (41000)

Power Supply - CIP (41000-BC-CL-X)

Boundary Powerhouse Generator Step-up Transformer Replacement (MC-CL-XB6493)

 ($500,000)

 

 

 

 

Cedar Falls Powerhouse - Unit 5/6 Generator Protective Relay (MC-CL-XC6450)

 $1,200,000

 

 

 

 

Boundary Facility - Minor Improvements Program (MC-CL-XB6401)

 ($700,000)

9.12

Seattle City Light

Light Fund (41000)

Power Supply - CIP (41000-BC-CL-X)

Cedar Falls Substation & Bank 6 Replacement (MC-CL-XC6573)

 $4,000,000

 

 

 

 

Boundary Powerhouse Generator Step-up Transformer Replacement (MC-CL-XB6493)

 ($4,000,000)

9.13

Seattle City Light

Light Fund (41000)

Power Supply - CIP (41000-BC-CL-X)

Skagit - Boat Facility Improvements (MC-CL-XS6540)

 $1,000,000

 

 

 

 

Gorge Crane Rehabilitation (MC-CL-XS6639)

 ($1,000,000)

9.14

Seattle City Light

Light Fund (41000)

Customer Focused - CIP (41000-BC-CL-Z)

Overhead and Underground Relocations (MC-CL-ZT8369)

 ($4,000,000)

 

 

 

Power Supply - CIP (41000-BC-CL-X)

Ross - Exciters 41-44 (MC-CL-XS6564)

 ($1,400,000)

 

 

 

 

Boundary Station Service Transformer Replacement (MC-CL-XB6627)

 ($2,200,000)

 

 

 

 

Skagit Facility - Minor Improvements Program (MC-CL-XS6405)

 $9,200,000

 

 

 

Transmission and Distribution - CIP (41000-BC-CL-Y)

University of Washington Capacity Additions (MC-CL-YR8466)

 ($1,600,000)

9.15

Seattle City Light

Light Fund (41000)

Transmission and Distribution - CIP (41000-BC-CL-Y)

Enterprise Software Solution Replacement Strategy (MC-CL-YD9969)

 ($1,200,000)

 

 

 

 

LRDS Editor Upgrade (MC-CL-YD9977)

 $1,200,000

9.16

Seattle City Light

Light Fund (41000)

Customer Focused - CIP (41000-BC-CL-Z)

Network Additions and Services: First Hill, Massachusetts, Union & University (MC-CL-ZS8364)

 ($500,000)

 

 

 

 

Transportation Streetlights (MC-CL-ZL8377)

 ($500,000)

 

 

 

 

Streetlights: Arterial, Residential and Floodlights (MC-CL-ZL8378)

 $3,000,000

 

 

 

Transmission and Distribution - CIP (41000-BC-CL-Y)

Pole Attachments (MC-CL-YR8452)

 ($2,000,000)

9.17

Seattle City Light

Light Fund (41000)

Power Supply - CIP (41000-BC-CL-X)

Building Envelope Upgrades (MC-CL-XF9072)

 $300,000

 

 

 

 

Safety Modifications (MC-CL-XF9006)

 ($600,000)

 

 

 

 

Service Center Facility Improvements (MC-CL-XF9107)

 $450,000

 

 

 

 

Substation Comprehensive Improvements (MC-CL-XF9161)

 ($1,000,000)

 

 

 

 

Facilities Improvements (MC-CL-XF9103)

 $1,493,000

 

 

 

 

Miscellaneous Building Improvements (MC-CL-XF9007)

 $200,000

 

 

 

 

Seismic Mitigation (MC-CL-XF9134)

 ($843,000)

9.18

Seattle City Light

Light Fund (41000)

Transmission and Distribution - CIP (41000-BC-CL-Y)

Enterprise Software Solution Replacement Strategy (MC-CL-YD9969)

 ($4,500,000)

 

 

 

 

Enterprise Geographic Information System (MC-CL-YD9957)

 ($1,500,000)

 

 

 

Conservation & Environmental - CIP (41000-BC-CL-W)

New Technology (MC-CL-ZF9980)

 $6,000,000

9.19

Seattle City Light

Light Fund (41000)

Transmission and Distribution - CIP (41000-BC-CL-Y)

Enterprise Software Solution Replacement Strategy (MC-CL-YD9969)

 ($700,000)

 

 

 

 

RCOS Power Plant Controller Replacement (MC-CL-YD9948)

 $700,000

9.20

Seattle City Light

Light Fund (41000)

Power Supply - CIP (41000-BC-CL-X)

Substation Comprehensive Improvements (MC-CL-XF9161)

 ($1,000,000)

 

 

 

Transmission and Distribution - CIP (41000-BC-CL-Y)

Security Improvements (MC-CL-YD9202)

 $1,000,000

9.21

Seattle Department of Transportation 

2021 West Seattle Bridge Repair LTGO Bond Fund (36810)

Major Maintenance/Replacement (36810-BC-TR-19001)

Bridge Rehabilitation and Replacement (MC-TR-C045)

 ($1,339,375)

 

 

 

 

Bridge Rehabilitation and Replacement Phase II (MC-TR-C039)

 $1,339,375

9.22

Seattle Department of Transportation

Move Seattle Levy Fund (10398)

Mobility-Capital (10398-BC-TR-19003)

Pedestrian Master Plan - New Sidewalks (MC-TR-C058)

 ($183,276)

 

 

 

Major Maintenance/Replacement (10398-BC-TR-19001)

Urban Forestry Capital Establishment (MC-TR-C050)

 $183,276

9.23

Seattle Department of Transportation

REET I Capital Fund (30010)

Major Maintenance/Replacement (30010-BC-TR-19001)

Structures Major Maintenance (MC-TR-C112)

 $500,000

 

 

Transportation Fund (13000)

Major Maintenance/Replacement (13000-BC-TR-19001)

Structures Major Maintenance (MC-TR-C112)

 ($500,000)

9.24

Seattle Public Utilities

Drainage and Wastewater Fund (44010)

Combined Sewer Overflows (44010-BC-SU-C360B)

Ship Canal Water Quality Project (MC-SU-C3614)

 ($2,500,000)

 

 

 

Flooding, Sewer Backup & Landslide (44010-BC-SU-C380B)

South Park Stormwater Program (MC-SU-C3806)

 $2,500,000

9.25

Seattle Public Utilities

Water Fund (43000)

Distribution (43000-BC-SU-C110B)

Water Infrastructure-Hydrant Replace/Relocate (MC-SU-C1110)

 $2,000,000

 

 

 

Shared Cost Projects (43000-BC-SU-C410B)

Move Seattle (MC-SU-C4119)

 ($2,000,000)

9.26

Seattle Public Utilities

Water Fund (43000)

Shared Cost Projects (43000-BC-SU-C410B)

Heavy Equipment Purchases (MC-SU-C4116)

 $1,500,000

 

 

 

 

Move Seattle (MC-SU-C4119)

 ($1,500,000)

9.27

Seattle Public Utilities

Water Fund (43000)

Transmission (43000-BC-SU-C120B)

Transmission Pipelines Rehab (MC-SU-C1207)

 ($1,000,000)

 

 

 

 

Cathodic Protection (MC-SU-C1208)

 $1,000,000

9.28

Seattle Public Utilities

Water Fund (43000)

Distribution (43000-BC-SU-C110B)

Water Infrastructure-New Taps (MC-SU-C1113)

 $2,700,000

 

 

 

Shared Cost Projects (43000-BC-SU-C410B)

Move Seattle (MC-SU-C4119)

 ($2,700,000)

9.29 

Seattle Department of Transportation 

General Fund (00100)  

Major Maintenance/Replacement (00100-BC-TR-19001)  

Structures Major Maintenance (MC-TR-C112)  

 $200,000   

 

 

Seattle Transportation Benefit District Fund (19900)  

Major Maintenance/Replacement (19900-BC-TR-19001)  

Structures Major Maintenance (MC-TR-C112)  

 ($200,000)  

9.30 

Seattle Department of Transportation 

General Fund (00100)   

Mobility-Capital (00100-BC-TR-19003)  

NE 45th St Bridge I-5 Crossing Improvements (MC-TR-C122)  

 $100,000   

 

 

Seattle Transportation Benefit District Fund (19900)  

Mobility-Capital (19900-BC-TR-19003)  

NE 45th St Bridge I-5 Crossing Improvements (MC-TR-C122)  

 ($100,000)  

9.31 

Seattle Department of Transportation     

General Fund (00100)   

Mobility-Capital (00100-BC-TR-19003)  

Pedestrian Master Plan - School Safety (MC-TR-C059) 

 $280,000   

 

 

School Safety Traffic and Pedestrian Improvement Fund (18500) 

Mobility-Capital (18500-BC-TR-19003)  

Pedestrian Master Plan - School Safety (MC-TR-C059) 

 ($280,000)  

Total

 

$0

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 10. The following positions are created in the following departments:

Item

Department

Position Title

Position Status

Number

10.1

Human Services Department

Grants&Contracts Spec,Sr (@ 99050 - 034)

Full-Time

1.0

 

 

Plng&Dev Spec,Sr (@ 96679 - 030)

Full-Time

1.0

 

 

Social Svcs Aide (@ 97488 - 004)

Full-Time

2.0

10.2

Executive (Office of Sustainability and Environment)

StratAdvsr2,General Govt (@ 09386 - 140)

Full-Time

1.0

 

 

Plng&Dev Spec, Sr (@ 96679 - 030)

Full-Time

1.0

 

 

Fin Anlyst,Sr (@ 96323 - 030)

Full-Time

1.0

Total

7.0

The Director of the Human Services Department is authorized to fill these positions subject to Seattle Municipal Code Title 4, the City’s Personnel Rules, and applicable employment laws. 

Section 11. The 2023 Adopted Budget is amended with the creation of a new Debt Issuance Cost - UTGO budget control level as follows:

Item

Fund

Department

Budget Summary Level/Code

Budget Summary Level Purpose

11.1

UTGO Bond Interest and Redemption Fund (20140)

Department of Finance and Administrative Services

Debt Issuance Cost - UTGO (FAS-BO-FA-DEBTISS-U)

The purpose of the Debt Issuance Cost - UTGO Budget Summary Level is to pay debt issuance costs related to Multipurpose Unlimited Tax General Obligation (UTGO) Debt Issuance.

Section 12. Any act consistent with the authority of this ordinance taken after its passage and prior to its effective date is ratified and confirmed.

 

Section 13. This ordinance shall take effect and be in force 30 days 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 1.04.020.

Passed by the City Council the ________ day of _________________________, 2023, and signed by me in open session in authentication of its passage this ________ day of _________________________, 2023.

____________________________________

President ____________ of the City Council

                     Approved /                     returned unsigned /                     vetoed this _____ day of _________________, 2023.

____________________________________

Bruce A. Harrell, Mayor

Filed by me this ________ day of _________________________, 2023.

____________________________________

Scheereen Dedman, City Clerk

(Seal)

 

 

Attachments:

Attachment A - CIP Project Addition - Revive I-5 Project Support