Record No: CB 120221    Version: Council Bill No: CB 120221
Type: Ordinance (Ord) Status: Passed
Current Controlling Legislative Body City Clerk
On agenda: 11/22/2021
Ordinance No: Ord 126470
Title: AN ORDINANCE amending Ordinance 126237, which adopted the 2021 Budget, including the 2021-2026 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 2021-2026 CIP; creating positions; modifying positions; abrogating 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 - IT Infrastructure (MC-PL-B3100), 2. Att B - Major Capital Equipment (MC-PL-B3200), 3. Att C - Non-Arterial Street Resurfacing and Restoration (MC-TR-C041)
Supporting documents: 1. Summary and Fiscal Note, 2. Summary Att A - 2021 Year-End Supplemental Ordinance Summary Detail Table, 3. Amendment 1 (added 11/29/21), 4. Signed Ordinance 126470, 5. Affidavit of Publication

CITY OF SEATTLE

ORDINANCE __________________

COUNCIL BILL __________________

title

AN ORDINANCE amending Ordinance 126237, which adopted the 2021 Budget, including the 2021-2026 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 2021-2026 CIP; creating positions; modifying positions; abrogating 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 2021 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

General Fund (00100)

Jail Services (00100-BO-FA-JAILSVCS)

 ($1,100,000)

1.2

Department of Finance and Administrative Services

General Fund (00100)

Indigent Defense Services (00100-BO-FA-INDGTDEF)

 ($1,500,000)

1.3

Department of Finance and Administrative Services

Coronavirus Local Fiscal Recovery Fund (14000)

Facilities Services (14000-BO-FA-FACILITY)

 ($1,270,000)

1.4

Finance General

General Fund (00100)

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

 ($1,500,000)

1.5

Finance General

General Fund (00100)

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

 ($1,600,000)

1.6

Finance General

REET I Capital Fund (30010)

Appropriation to Special Funds (30010-BO-FG-2QA00)

 ($23,258)

1.7

Finance General

General Fund (00100)

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

 ($400,000)

1.8

Human Services Department

General Fund (00100)

Addressing Homelessness (00100-BO-HS-H3000)

 ($8,000,000)

1.9

Human Services Department

General Fund (00100)

Addressing Homelessness (00100-BO-HS-H3000)

 ($2,297,433)

1.10

Executive (Office of Planning and Community Development)

General Fund (00100)

Planning and Community Development (00100-BO-PC-X2P00)

 ($30,000)

1.11

Seattle Department of Transportation

Move Seattle Levy Fund (10398)

General Expense (10398-BO-TR-18002)

 ($170,000)

1.12

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 ($12,548)

1.13

Executive (Office of Economic Development)

Coronavirus Local Fiscal Recovery Fund (14000)

Business Services (14000-BO-ED-X1D00)

 ($900,000)

1.14

Seattle Public Utilities

General Fund (00100)

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

 ($74,593)

 

 

Solid Waste Fund (45010)

Utility Service and Operations (45010-BO-SU-N200B)

 ($116,452)

 

 

Water Fund (43000)

Leadership and Administration (43000-BO-SU-N100B)

 ($20,000)

 

 

 

Utility Service and Operations (43000-BO-SU-N200B)

 ($97,087)

 

 

Drainage and Wastewater Fund (44010)

Leadership and Administration (44010-BO-SU-N100B)

 ($10,000)

 

 

 

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

 ($1,399,270)

1.15

Department of Education and Early Learning

General Fund (00100)

Early Learning (00100-BO-EE-IL100)

 ($100,908)

1.16

Department of Finance and Administrative Services

General Fund (00100)

City Finance (00100-BO-FA-CITYFINAN)

 ($400,000)

1.17

Finance General

General Fund (00100)

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

 ($2,000,000)

1.18

Finance General

General Fund (00100)

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

 ($2,000,000)

1.19

Finance General

General Fund (00100)

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

 ($4,442,532)

1.20

Finance General

General Fund (00100)

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

 ($184,300)

1.21

Executive (Office of Immigrant and Refugee Affairs)

General Fund (00100)

Office of Immigrant and Refugee Affairs (00100-BO-IA-X1N00)

 ($414,000)

1.22

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 ($257,774)

1.23

Seattle Police Department

General Fund (00100)

Chief of Police (00100-BO-SP-P1000)

 ($104,200)

 

 

 

Criminal Investigations (00100-BO-SP-P7000)

 ($151,963)

 

 

 

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

 ($35,022)

 

 

 

Special Operations (00100-BO-SP-P3400)

 ($67,480)

1.24

Human Services Department

General Fund (00100)

Supporting Safe Communities (00100-BO-HS-H4000)

($3,000,000)

1.25

Finance General

General Fund (00100)

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

($700,000)

1.26

Finance General

General Fund (00100)

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

($557,468)

1.27

Human Services Department

Human Services Fund (16200)

Addressing Homelessness (16200-BO-HS-H3000)

($1,125,000)

1.28

Human Services Department

Coronavirus Local Fiscal Recovery Fund (14000)

Addressing Homelessness (14000-BO-HS-H3000)

($4,400,000)

1.29

Seattle Department of Transportation

Transportation Fund (13000)

General Expense (13000-BO-TR-18002)

($4,791,024)

Total

($45,252,312)

Section 2. In order to pay for necessary costs and expenses incurred or to be incurred in 2021, but for which insufficient appropriations were made due to causes that could not reasonably have been foreseen at the time of making the 2021 Budget, appropriations for the following items in the 2021 Budget are increased from the funds shown, as follows:

Item

Department

Fund

Budget Summary Level/BCL Code

Amount

2.1

Department of Education and Early Learning

General Fund (00100)

Early Learning (00100-BO-EE-IL100)

 $4,800

2.2

Department of Finance and Administrative Services

General Fund (00100)

Regulatory Compliance and Consumer Protection (00100-BO-FA-RCCP)

 $19,200

2.3

Department of Finance and Administrative Services

Fleet Capital Fund (50321)

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

 $4,871,577

2.4

Department of Finance and Administrative Services

Fleet Capital Fund (50321)

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

 $4,820,618

2.5

Department of Finance and Administrative Services

Finance and Administrative Services Fund (50300)

City Finance (50300-BO-FA-CITYFINAN)

 $75,000

2.6

Department of Finance and Administrative Services

Judgment/Claims Fund (00126)

Judgment & Claims General Liability (00126-BO-FA-CJ010)

 $3,500,000

2.7

Department of Neighborhoods

General Fund (00100)

Leadership and Administration (00100-BO-DN-I3100)

 $33,600

2.8

Finance General

General Fund (00100)

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

 $1,900,000

2.9

Finance General

General Fund (00100)

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

 $2,441,000

2.10

Finance General

Coronavirus Local Fiscal Recovery Fund (14000)

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

 $26,670,000

2.11

Finance General

General Fund (00100)

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

 $177,600

2.12

Finance General

General Fund (00100)

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

 $770,000

2.13

Human Services Department

General Fund (00100)

Promoting Healthy Aging (00100-BO-HS-H6000)

 $384,000

2.14

Executive (Office of Housing)

General Fund (00100)

Multifamily Housing (00100-BO-HU-3000)

 $8,000,000

2.15

Executive (Office of Housing)

Office of Housing Fund (16600)

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

 $52,364

2.16

Executive (Office of Housing)

Office of Housing Fund (16600)

Multifamily Housing (16600-BO-HU-3000)

 $46,178

2.17

Executive (Office of Immigrant and Refugee Affairs)

General Fund (00100)

Office of Immigrant and Refugee Affairs (00100-BO-IA-X1N00)

 $26,300

2.18

Executive (Office of Sustainability and Environment)

General Fund (00100)

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

 $4,800

2.19

Seattle Department of Transportation

General Fund (00100)

Mobility Operations (00100-BO-TR-17003)

 $4,800

 

 

 

ROW Management (00100-BO-TR-17004)

 $4,800

2.20

Seattle Fire Department

General Fund (00100)

Fire Prevention (00100-BO-FD-F5000)

 $194,906

2.21

Seattle Fire Department

General Fund (00100)

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

 $4,800

2.22

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $1,405,933

 

 

 

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

 $53,031

 

 

 

Fire Prevention (00100-BO-FD-F5000)

 $56,376

2.23

Seattle Information Technology Department

Information Technology Fund (50410)

Applications (50410-BO-IT-D0100)

 $41,400

2.24

Seattle Parks and Recreation

General Fund (00100)

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

 $81,600

2.25

Seattle Parks and Recreation

Park And Recreation Fund (10200)

Parks and Facilities Maintenance and Repairs (10200-BO-PR-10000)

 $222,614

2.26

Seattle Police Department

General Fund (00100)

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

 $38,400

2.27

Seattle Public Library

Library Fund (10410)

The Seattle Public Library (10410-BO-SPL)

 $168,000

2.28

Law Department

General Fund (00100)

Leadership and Administration (00100-BO-LW-J1100)

 $143,877

2.29

Seattle Municipal Court

General Fund (00100)

Administration (00100-BO-MC-3000)

 $72,000

2.30

Executive (Office of Economic Development)

General Fund (00100)

Business Services (00100-BO-ED-X1D00)

 $9,600

2.31

Executive (Office of Economic Development)

General Fund (00100)

Business Services (00100-BO-ED-X1D00)

 $900,000

2.32

Seattle Department of Human Resources

General Fund (00100)

Leadership and Administration (00100-BO-HR-N5000)

 $420,017

2.33

Seattle Public Utilities

General Fund (00100)

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

 $14,582

 

 

Solid Waste Fund (45010)

Utility Service and Operations (45010-BO-SU-N200B)

 $47,617

 

 

Water Fund (43000)

Leadership and Administration (43000-BO-SU-N100B)

 $20,000

 

 

 

Utility Service and Operations (43000-BO-SU-N200B)

 $11,406

 

 

Drainage and Wastewater Fund (44010)

Leadership and Administration (44010-BO-SU-N100B)

 $249,306

 

 

 

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

 $554,862

2.34

Seattle Public Utilities

Drainage and Wastewater Fund (44010)

General Expense (44010-BO-SU-N000B)

 $50,777,230

2.35

Seattle Public Utilities

Water Fund (43000)

General Expense (43000-BO-SU-N000B)

 $80,174,473

2.36

Executive (Office of Labor Standards)

Office of Labor Standards Fund (00190)

Office of Labor Standards (00190-BO-LS-1000)

 $9,600

2.37

Executive (Office for Civil Rights)

General Fund (00100)

Civil Rights (00100-BO-CR-X1R00)

 $48,000

2.38

Finance General

General Fund (00100)

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

 $1,500,000

2.39

Law Department

General Fund (00100)

Criminal (00100-BO-LW-J1500)

 $148,000

2.40

Department of Education and Early Learning

General Fund (00100)

Leadership and Administration (00100-BO-EE-IL700)

 $83,900

2.41

Department of Education and Early Learning

General Fund (00100)

Leadership and Administration (00100-BO-EE-IL700)

 $250,000

2.42

Department of Finance and Administrative Services

General Fund (00100)

Seattle Animal Shelter (00100-BO-FA-SAS)

 $251,800

2.43

Department of Finance and Administrative Services

General Fund (00100)

City Finance (00100-BO-FA-CITYFINAN)

 $1,000,000

2.44

Department of Finance and Administrative Services

Judgment/Claims Fund (00126)

Judgment & Claims Police Action (00126-BO-FA-JR020)

 $5,000,000

2.45

Department of Neighborhoods

General Fund (00100)

Leadership and Administration (00100-BO-DN-I3100)

 $49,100

2.46

Finance General

General Fund (00100)

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

 $50,000

2.47

Finance General

General Fund (00100)

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

 $550,000

2.48

Human Services Department

Human Services Fund (16200)

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

 $110,897

 

 

 

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

 $211,593

2.49

Human Services Department

General Fund (00100)

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

 $414,000

2.50

Human Services Department

General Fund (00100)

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

 $26,900

 

 

 

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

 $4,800

 

 

 

Addressing Homelessness (00100-BO-HS-H3000)

 $10,200

 

 

 

Promoting Healthy Aging (00100-BO-HS-H6000)

 $120,300

 

 

 

Supporting Safe Communities (00100-BO-HS-H4000)

 $8,700

 

 

 

Leadership and Administration (00100-BO-HS-H5000)

 $45,000

2.51

Human Services Department

General Fund (00100)

Promoting Public Health (00100-BO-HS-H7000)

 $250,000

2.52

Human Services Department

General Fund (00100)

Leadership and Administration (00100-BO-HS-H5000)

 $1,045,000

2.53

Executive (Office of Arts and Culture)

Arts and Culture Fund (12400)

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

 $30,500

2.54

Executive (Office of Arts and Culture)

Arts and Culture Fund (12400)

Arts and Cultural Programs (12400-BO-AR-VA160)

 $46,800

2.55

Executive (Office of Housing)

Office of Housing Fund (16600)

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

 $38,900

2.56

Executive (Office of Immigrant and Refugee Affairs)

General Fund (00100)

Office of Immigrant and Refugee Affairs (00100-BO-IA-X1N00)

 $9,000

2.57

Executive (Office of Immigrant and Refugee Affairs)

General Fund (00100)

Office of Immigrant and Refugee Affairs (00100-BO-IA-X1N00)

 $30,521

2.58

Executive (Office of Immigrant and Refugee Affairs)

General Fund (00100)

Office of Immigrant and Refugee Affairs (00100-BO-IA-X1N00)

 $32,000

2.59

Executive (Office of Planning and Community Development)

General Fund (00100)

Planning and Community Development (00100-BO-PC-X2P00)

 $30,800

2.60

Executive (Office of Sustainability and Environment)

General Fund (00100)

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

 $22,500

2.61

Executive (Office of the City Auditor)

General Fund (00100)

Office of the City Auditor (00100-BO-AD-VG000)

 $9,800

2.62

Seattle Center

Seattle Center Fund (11410)

Campus (11410-BO-SC-60000)

 $70,700

2.63

Seattle Department of Transportation

General Fund (00100)

Mobility Operations (00100-BO-TR-17003)

 $458,100

2.64

Seattle Department of Transportation

General Fund (00100)

Mobility Operations (00100-BO-TR-17003)

 $1,300,000

2.65

Seattle Department of Transportation

Transportation Fund (13000)

Maintenance Operations (13000-BO-TR-17005)

 $3,650,000

2.66

Seattle Department of Transportation

Move Seattle Levy Fund (10398)

Mobility Operations (10398-BO-TR-17003)

 $500,000

2.67

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $164,129

2.68

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $332,710

 

 

 

Fire Prevention (00100-BO-FD-F5000)

 $50,000

2.69

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $806,958

2.70

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $2,205,574

2.71

Seattle Information Technology Department

Information Technology Fund (50410)

Leadership and Administration (50410-BO-IT-D0100)

 $472,300

2.72

Seattle Parks and Recreation

General Fund (00100)

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

 $182,900

2.73

Seattle Police Department

General Fund (00100)

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

 $88,900

2.74

Seattle Police Department

General Fund (00100)

Patrol Operations (00100-BO-SP-P1800)

 $1,765,681

2.75

Seattle Public Library

Library Fund (10410)

The Seattle Public Library (10410-BO-SPL)

 $202,700

2.76

Law Department

General Fund (00100)

Leadership and Administration (00100-BO-LW-J1100)

 $157,200

2.77

Seattle Municipal Court

General Fund (00100)

Administration (00100-BO-MC-3000)

 $48,300

 

 

 

Court Operations (00100-BO-MC-2000)

 $63,300

 

 

 

Court Compliance (00100-BO-MC-4000)

 $36,200

2.78

Executive (Office of Economic Development)

General Fund (00100)

Leadership and Administration (00100-BO-ED-ADMIN)

 $28,500

2.79

Executive (Office of Economic Development)

General Fund (00100)

Business Services (00100-BO-ED-X1D00)

 $2,250,000

2.80

Seattle Department of Human Resources

General Fund (00100)

Leadership and Administration (00100-BO-HR-N5000)

 $80,400

2.81

Executive (City Budget Office)

General Fund (00100)

City Budget Office (00100-BO-CB-CZ000)

 $30,000

2.82

Executive (City Budget Office)

General Fund (00100)

City Budget Office (00100-BO-CB-CZ000)

 $235,000

2.83

Executive (Office of Intergovernmental Relations)

General Fund (00100)

Office of Intergovernmental Relations (00100-BO-IR-X1G00)

 $6,000

2.84

Executive (Office of Intergovernmental Relations)

General Fund (00100)

Office of Intergovernmental Relations (00100-BO-IR-X1G00)

 $39,520

2.85

Executive (Office of the Mayor)

General Fund (00100)

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

 $17,100

2.86

Executive (Office of the Mayor)

General Fund (00100)

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

 $45,000

2.87

Executive (Office of the Mayor)

General Fund (00100)

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

 $50,000

2.88

Executive (Office of the Mayor)

General Fund (00100)

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

 $160,000

2.89

Executive (Office of Emergency Management)

General Fund (00100)

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

 $6,000

2.90

Executive (Office of Labor Standards)

Office of Labor Standards Fund (00190)

Office of Labor Standards (00190-BO-LS-1000)

 $19,400

2.91

Civil Service Commissions

General Fund (00100)

Civil Service Commissions (00100-BO-VC-V1CIV)

 $1,800

2.92

Civil Service Commissions

General Fund (00100)

Civil Service Commissions (00100-BO-VC-V1CIV)

 $120,000

2.93

Community Police Commission

General Fund (00100)

Office of the Community Police Commission (00100-BO-CP-X1P00)

 $2,100

2.94

Employees' Retirement System

Employees' Retirement Fund (61030)

Employee Benefit Management (61030-BO-RE-R1E00)

 $21,500

2.95

Employees' Retirement System

Employees' Retirement Fund (61030)

Employee Benefit Management (61030-BO-RE-R1E00)

 $68,622

2.96

Ethics and Elections Commission

General Fund (00100)

Ethics and Elections (00100-BO-ET-V1T00)

 $4,000

2.97

Ethics and Elections Commission

General Fund (00100)

Ethics and Elections (00100-BO-ET-V1T00)

 $106,188

2.98

Legislative Department

General Fund (00100)

Legislative Department (00100-BO-LG-G1000)

 $80,600

2.99

Legislative Department

General Fund (00100)

Legislative Department (00100-BO-LG-G1000)

 $65,149

2.100

Executive (Office for Civil Rights)

General Fund (00100)

Civil Rights (00100-BO-CR-X1R00)

 $23,700

2.101

Office of Hearing Examiner

General Fund (00100)

Office of the Hearing Examiner (00100-BO-HX-V1X00)

 $2,000

2.102

Office of Inspector General for Public Safety

General Fund (00100)

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

 $10,500

2.103

Executive (Office of the Employee Ombud)

General Fund (00100)

Office of Employee Ombud (00100-BO-EM-V10MB)

 $2,000

2.104

Police Relief and Pension

Police Relief & Pension Fund (61060)

Police Relief and Pension (61060-BO-PP-RP604)

 $2,000

Total

$216,940,009

For items 2.6 and 2.8, any unspent funds so appropriated shall carry forward to subsequent fiscal years until they are exhausted or abandoned by ordinance.

Section 3. In order to pay for necessary costs and expenses incurred or to be incurred in 2021, but for which insufficient appropriations were made due to causes that could not reasonably have been foreseen at the time of making the 2021 Budget, appropriations for the following items in the 2021 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)

 $445,228

3.2

Seattle Information Technology Department

Information Technology Fund (50410)

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

 $16,163

3.3

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $76,862

3.4

Human Services Department

Human Services Fund (16200)

Addressing Homelessness (16200-BO-HS-H3000)

 $660,000

3.5

Seattle Department of Transportation

Transportation Fund (13000)

Mobility Operations (13000-BO-TR-17003)

 $65,000

3.6

Seattle Department of Transportation

Transportation Fund (13000)

Mobility Operations (13000-BO-TR-17003)

 $1,000,000

3.7

Seattle Department of Transportation

Transportation Fund (13000)

ROW Management (13000-BO-TR-17004)

 $750,000

3.8

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $413,566

3.9

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $20,000

3.10

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $21,152

3.11

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $1,660,532

3.12

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $839,468

3.13

Seattle Information Technology Department

Information Technology Fund (50410)

Technology Infrastructure (50410-BO-IT-D0300)

 $1,693,800

3.14

Seattle Information Technology Department

Information Technology Fund (50410)

Technology Infrastructure (50410-BO-IT-D0300)

 $467,100

3.15

Seattle Information Technology Department

Information Technology Fund (50410)

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

 $3,248,300

3.16

Seattle Information Technology Department

Information Technology Fund (50410)

Technology Infrastructure (50410-BO-IT-D0300)

 $181,000

3.17

Seattle Information Technology Department

Information Technology Fund (50410)

Applications (50410-BO-IT-D0600)

 $340,000

3.18

Seattle Information Technology Department

Information Technology Fund (50410)

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

 $50,000

3.19

Seattle Parks and Recreation

Park And Recreation Fund (10200)

Golf Programs (10200-BO-PR-60000)

 $1,500,000

3.20

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $21,105

3.21

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $59,081

3.22

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $34,815

3.23

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $80,292

3.24

Seattle Police Department

General Fund (00100)

Special Operations (00100-BO-SP-P3400)

 $175,903

3.25

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $4,897

3.26

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $10,512

3.27

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $25,631

3.28

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $46,580

3.29

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

$45,154

Total

$13,952,141

Section 4. Contingent upon the execution of the grant or other funding agreement authorized in Section 1 of the ordinance introduced as Council Bill 120220, the appropriations for the following items in the 2021 Budget are increased from the funds shown, as follows:

Item

Department

Fund

Budget Summary Level/BCL Code

Amount

4.1

Department of Education and Early Learning

General Fund (00100)

Early Learning (00100-BO-EE-IL100)

 $505,496

4.2

Human Services Department

Human Services Fund (16200)

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

 $291,422

4.3

Human Services Department

Human Services Fund (16200)

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

 $104,955

4.4

Human Services Department

Human Services Fund (16200)

Addressing Homelessness (16200-BO-HS-H3000)

 $1,960,000

4.5

Executive (Office of Immigrant and Refugee Affairs)

General Fund (00100)

Office of Immigrant and Refugee Affairs (00100-BO-IA-X1N00)

 $670,000

4.6

Executive (Office of Immigrant and Refugee Affairs)

General Fund (00100)

Office of Immigrant and Refugee Affairs (00100-BO-IA-X1N00)

 $55,000

4.7

Seattle Public Library

Library Fund (10410)

The Seattle Public Library (10410-BO-SPL)

 $17,500

 

 

 

The Seattle Public Library (10410-BO-SPL)

 $175,000

4.8

Seattle Public Library

Library Fund (10410)

The Seattle Public Library (10410-BO-SPL)

 $15,000

4.9

Human Services Department

Human Services Fund (16200)

Supporting Safe Communities (16200-BO-HS-H4000)

 $1,000,000

4.10

Human Services Department

Human Services Fund (16200)

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

 $1,735,333

 

 

Human Services Fund (16200)

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

 $132,232

4.11

Executive (Office of Arts and Culture)

Arts and Culture Fund (12400)

Arts and Cultural Programs (12400-BO-AR-VA160)

 $30,000

4.12

Seattle Center

Seattle Center McCaw Hall Fund (11430)

McCaw Hall (11430-BO-SC-65000)

 $1,075,884

4.13

Seattle Department of Transportation

Transportation Fund (13000)

Mobility Operations (13000-BO-TR-17003)

 $137,402

4.14

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $15,000

4.15

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $100,000

4.16

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $25,439

4.17

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $23,400

4.18

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $342,500

4.19

Seattle Fire Department

General Fund (00100)

Operations (00100-BO-FD-F3000)

 $750,000

4.20

Seattle Police Department

General Fund (00100)

Special Operations (00100-BO-SP-P3400)

 $950,000

4.21

Seattle Police Department

General Fund (00100)

Special Operations (00100-BO-SP-P3400)

 $405,000

4.22

Seattle Police Department

General Fund (00100)

Chief of Police (00100-BO-SP-P1000)

 $124,762

4.23

Seattle Police Department

General Fund (00100)

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

 $771,127

4.24

Seattle Police Department

General Fund (00100)

Special Operations (00100-BO-SP-P3400)

 $18,000

4.25

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $854,000

4.26

Seattle Police Department

General Fund (00100)

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

 $50,000

4.27

Seattle Police Department

General Fund (00100)

Special Operations (00100-BO-SP-P3400)

 $20,900

4.28

Seattle Police Department

General Fund (00100)

Criminal Investigations (00100-BO-SP-P7000)

 $100,000

4.29

Seattle Police Department

General Fund (00100)

Chief of Police (00100-BO-SP-P1000)

 $247,000

4.30

Seattle Police Department

General Fund (00100)

Special Operations (00100-BO-SP-P3400)

 $500,000

4.31

Law Department

General Fund (00100)

Criminal (00100-BO-LW-J1500)

 $178,718

4.32

Executive (Office of Economic Development)

General Fund (00100)

Business Services (00100-BO-ED-X1D00)

 $35,000

4.33

Executive (Office of Emergency Management)

General Fund (00100)

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

 $414,323

4.34

Executive (Office of Emergency Management)

General Fund (00100)

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

 $141,320

Total

$13,971,713

Unspent funds so appropriated shall carry forward to subsequent fiscal years until they are exhausted or abandoned by ordinance.

Section 5. The appropriations for the following items in the 2021 Adopted Budget are modified, as follows:

Item

Department

Fund

Budget Summary Level/BCL Code

Amount

5.1

Human Services Department

General Fund (00100)

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

 ($4,188,437)

 

 

 

Supporting Safe Communities (00100-BO-HS-H4000)

 $4,188,437

5.2

Human Services Department

Human Services Fund (16200)

Addressing Homelessness (16200-BO-HS-H3000)

 ($400,000)

 

 

Coronavirus Local Fiscal Recovery Fund (14000)

Addressing Homelessness (14000-BO-HS-H3000)

 $400,000

5.3

Department of Finance and Administrative Services

Finance and Administrative Services Fund (50300)

Facilities Services (50300-BO-FA-FACILITY)

 ($234,213)

 

 

Finance and Administrative Services Fund (50300)

City Finance (50300-BO-FA-CITYFINAN)

 $234,213

5.4

Executive (Office of Planning and Community Development)

General Fund (00100)

Equitable Development Initiative (00100-BO-PC-X2P40)

 ($1,400,000)

 

 

Short-Term Rental Tax Fund (12200)

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

 $1,400,000

5.5

Seattle Department of Transportation

Move Seattle Levy Fund (10398)

Bridges & Structures (10398-BO-TR-17001)

 ($363,521)

 

 

Transportation Fund (13000)

Bridges & Structures (13000-BO-TR-17001)

 $363,521

5.6

Human Services Department

Human Services Fund (16200)

Addressing Homelessness (16200-BO-HS-H3000)

 $338,741

 

 

 

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

 ($338,741)

5.7

Human Services Department

General Fund (00100)

Addressing Homelessness (00100-BO-HS-H3000)

 ($87,560)

 

 

 

Leadership and Administration (00100-BO-HS-H5000)

 $87,560

5.8

Department of Education and Early Learning

General Fund (00100)

K-12 Programs (00100-BO-EE-IL200)

 ($215,000)

 

 

 

Leadership and Administration (00100-BO-EE-IL700)

 $215,000

5.9

Department of Finance and Administrative Services

Finance and Administrative Services Fund (50300)

Facilities Services (50300-BO-FA-FACILITY)

 ($3,000,000)

 

 

 

Office of Constituent Services (50300-BO-FA-OCS)

 $3,000,000

5.10

Executive (Office of Arts and Culture)

General Fund (00100)

Arts and Cultural Programs (00100-BO-AR-VA160)

 $2,000,000

 

 

Arts and Culture Fund (12400)

Arts and Cultural Programs (12400-BO-AR-VA160)

 ($2,000,000)

5.11

Seattle City Light

Light Fund (41000)

Debt Services (41000-BO-CL-D)

 ($10,000,000)

 

 

 

Long Term Purchased Power (41000-BO-CL-L)

 ($20,000,000)

 

 

 

Short Term Purchased Power (41000-BO-CL-S)

 $30,000,000

5.12

Seattle Department of Transportation

Coronavirus Local Fiscal Recovery Fund (14000)

Mobility Operations (14000-BO-TR-17003)

 $625,000

 

 

 

ROW Management (14000-BO-TR-17004)

 ($625,000)

5.13

Seattle Public Utilities

General Fund (00100)

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

 ($150,000)

 

 

 

General Expense (00100-BO-SU-N000B)

 $150,000

5.14

Seattle Public Utilities

General Fund (00100)

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

 ($100,000)

 

 

 

Leadership and Administration (00100-BO-SU-N100B)

 $100,000

5.15

Human Services Department

General Fund (00100)

Addressing Homelessness (00100-BO-HS-H3000)

 ($500,000)

 

 

 

Leadership and Administration (00100-BO-HS-H5000)

 $500,000

5.16

Department of Finance and Administrative Services

Judgment/Claims Fund (00126)

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

 ($3,000,000)

 

 

 

Judgment & Claims Police Action (00126-BO-FA-JR020)

 $3,000,000

5.17

Human Services Department

General Fund (00100)

Supporting Safe Communities (00100-BO-HS-H4000)

 ($455,000)

 

 

 

Leadership and Administration (00100-BO-HS-H5000)

 $455,000

Net Change

$0

Section 6. The IT Infrastructure (MC-PL-B3100), Major Capital Equipment (MC-PL-B3200), and corrected Non-Arterial Street Resurfacing and Restoration (MC-TR-C041) projects, as respectively described in Attachments A, B, and C to this ordinance, are established in the 2021-2026 Adopted Capital Improvement Program. The Smith Cove Park Development (MC-PR-21005) project, as described in Attachment D to this ordinance, is established in the 2021-2026 Adopted Capital Improvement Program and incorporates the adjustment from item 7.34 of this ordinance.

Section 7. Appropriations in the 2021 Adopted Budget and project allocations in the 2021-2026 Adopted Capital Improvement Program are reduced as follows:

Item

Department

Fund

Budget Summary Level/BCL Code

CIP Project  Appropriation Change

CIP Project Name

7.1

Department of Finance and Administrative Services

REET I Capital Fund (30010)

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

 ($106,233)

Seattle Municipal Tower Facility Upgrades (MC-FA-SMTUPG)

7.2

Department of Finance and Administrative Services

Finance and Administrative Services Fund (50300)

Public Safety Facilities Fire (50300-BC-FA-PSFACFIRE)

 ($1,892,533)

Fire Station 5 Relocation (MC-FA-FS5RELO)

7.3

Department of Finance and Administrative Services

2015 Multipurpose LTGO Bond Fund (36200)

Information Technology (36200-BC-FA-A1IT)

 ($15,886)

Electronic Records Management System (MC-FA-EMALARCH)

7.4

Department of Finance and Administrative Services

Finance and Administrative Services Fund (50300)

Information Technology (50300-BC-FA-A1IT)

 ($2,689,275)

Summit Re-Implementation (MC-FA-A1IT01)

 

 

2017 Multipurpose LTGO Bond Fund (36400)

Information Technology (36400-BC-FA-A1IT)

 ($3,279,359)

Summit Re-Implementation (MC-FA-A1IT01)

 

 

2018 Multipurpose LTGO Bond Fund (36500)

Information Technology (36500-BC-FA-A1IT)

 ($40,078)

Summit Re-Implementation (MC-FA-A1IT01)

7.5

Department of Finance and Administrative Services

Municipal Civic Center Fund (34200)

General Government Facilities - General (34200-BC-FA-GOVTFAC)

 ($629,317)

Civic Square (MC-FA-GFCIVSQ)

7.6

Department of Finance and Administrative Services

REET I Capital Fund (30010)

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

 ($184,834)

Fire Facilities South Lake Union (MC-FA-PSFSSLU)

7.7

Department of Finance and Administrative Services

REET I Capital Fund (30010)

Public Safety Facilities Police (30010-BC-FA-PSFACPOL)

 ($125,595)

Seattle Police Facilities (MC-FA-PFACNPCT)

7.8

Department of Finance and Administrative Services

REET II Capital Fund (30020)

General Government Facilities - General (30020-BC-FA-GOVTFAC)

 ($605)

FAS Shelter Facilities (MC-FA-SHELTRFAC)

7.9

Department of Finance and Administrative Services

2020 Multipurpose LTGO Bond Fund (36700)

Information Technology (36700-BC-FA-A1IT)

 ($1,470,000)

FAS Information Technology System Initiatives (MC-FA-ITSYSINIT)

7.10

Department of Finance and Administrative Services

REET I Capital Fund (30010)

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

 ($71,161)

Fire Station 32 (MC-FA-FFERPFS32)

 

 

2018 Multipurpose LTGO Bond Fund (36500)

Neighborhood Fire Stations (36500-BC-FA-NBHFIRE)

 ($750,000)

Fire Station 32 (MC-FA-FFERPFS32)

7.11

Department of Finance and Administrative Services

REET I Capital Fund (30010)

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

 ($2,674)

Seattle Municipal Courts  (MC-FA-MUNICOURT)

7.12

Department of Finance and Administrative Services

REET I Capital Fund (30010)

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

 ($4,252)

FFERP FIRE STATION 22 (MC-FA-FFERPFS22)

 

 

2017 Multipurpose LTGO Bond Fund (36400)

Neighborhood Fire Stations (36400-BC-FA-NBHFIRE)

 ($738)

FFERP FIRE STATION 22 (MC-FA-FFERPFS22)

 

 

2003 Fire Facilities Levy Fund (34440)

Neighborhood Fire Stations (34440-BC-FA-NBHFIRE)

 ($8,106)

FFERP FIRE STATION 22 (MC-FA-FFERPFS22)

7.13

Department of Finance and Administrative Services

Finance and Administrative Services Fund (50300)

Asset Preservation - Schedule 2 Facilities (50300-BC-FA-APSCH2FAC)

 ($500,000)

Haller Lake Improvements (MC-FA-HALLERSW)

 

 

REET I Capital Fund (30010)

Asset Preservation - Schedule 2 Facilities (30010-BC-FA-APSCH2FAC)

 ($82,546)

Haller Lake Improvements (MC-FA-HALLERSW)

7.14

Department of Finance and Administrative Services

REET I Capital Fund (30010)

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

 ($21,556)

Seattle City Hall HVAC Improvements (MC-FA-CTYHLHVAC)

7.15

Department of Finance and Administrative Services

Finance and Administrative Services Fund (50300)

General Government Facilities - General (50300-BC-FA-GOVTFAC)

 ($20,280)

Navigation Center  (MC-FA-PRLWARNVC)

7.16

Department of Finance and Administrative Services

REET I Capital Fund (30010)

FAS Oversight-External Projects (30010-BC-FA-EXTPROJ)

 ($213,000)

Energy Efficiency for Municipal Buildings (MC-FA-ENEFFMBLD)

7.17

Department of Finance and Administrative Services

REET I Capital Fund (30010)

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

 ($114,221)

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

7.18

Seattle Center

2011 Multipurpose LTGO Bond Fund (35500)

Building and Campus Improvements (35500-BC-SC-S03P01)

($281)

Municipal Energy Efficiency Program (MC-SC-S1003)

7.19

Seattle Department of Transportation

General Fund (00100)

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

 ($955,370)

Thomas Street Redesigned (MC-TR-C105)

 

 

 

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

($200,000)

Neighborhood Traffic Control Program (MC-TR-C019)

 

 

 

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

 ($500,000)

West Marginal Way Safe Street and Accessibility Improvements (MC-TR-C103)

 

 

 

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

 ($222,890)

Non-Arterial Street Resurfacing and Restoration (MC-TR-C041)

 

 

Move Seattle Levy Fund (10398)

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

($1,934,777)

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

 

 

 

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

($1,417,741)

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

 

 

 

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

($3,445,353)

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

 

 

 

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

($657,702)

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

 

 

 

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

($6,850,361)

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

 

 

 

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

($1,623,200)

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

 

 

 

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

($355,913)

SDOT ADA Program (MC-TR-C057)

 

 

 

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

($969,698)

Bridge Rehabilitation and Replacement (MC-TR-C045)

 

 

 

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

($9,861,872)

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

 

 

 

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

($353,530)

Sidewalk Safety Repair (MC-TR-C025)

 

 

 

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

($8,099,889)

SPU Drainage Partnership - South Park (MC-TR-C054)

 

 

 

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

($404,290)

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

 

 

REET I Capital Fund (30010)

Mobility-Capital (30010-BC-TR-19003)

($427,000)

Thomas Street Redesigned (MC-TR-C105)

 

 

 

Mobility-Capital (30010-BC-TR-19003)

($4,289,130)

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

 

 

REET II Capital Fund (30020)

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

($8,709,176)

Bridge Painting Program (MC-TR-C007)

 

 

 

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

($337,033)

Hazard Mitigation Program - Areaways (MC-TR-C035)

 

 

 

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

($560,000)

Structures Major Maintenance (MC-TR-C112)

 

 

 

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

 ($300,000)

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

 

 

 

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

 ($19,800)

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

 

 

 

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

 ($162,891)

Neighborhood Traffic Control Program (MC-TR-C019)

 

 

 

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

 ($713,000)

SDOT ADA Program (MC-TR-C057)

 

 

Transportation Fund (13000)

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

 ($39,007)

Seawall Maintenance (MC-TR-C098)

 

 

 

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

 ($548,009)

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

 

 

 

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

 ($4,152,322)

Water Structures (MC-TR-C111)

 

 

 

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

 ($508,433)

Non-Arterial Street Resurfacing and Restoration (MC-TR-C041)

 

 

 

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

 ($4,251,221)

Accela Permitting System (MC-TR-C001)

 

 

 

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

 ($5,426)

Bridge Painting Program (MC-TR-C007)

 

 

 

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

 ($1,357,258)

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

 

 

 

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

 ($999,996)

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

 

 

 

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

 ($1,261,229)

Thomas Street Redesigned (MC-TR-C105)

 

 

 

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

 ($77,556)

Neighborhood Traffic Control Program (MC-TR-C019)

 

 

 

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

 ($172,324)

Shoreline Street End Program (MC-TR-C011)

 

 

2018 Multipurpose LTGO Bond Fund (36500)

Major Maintenance/Replacement (36500-BC-TR-19001)

 ($157,440)

Northlake Retaining Wall (MC-TR-C102)

 

 

2021 West Seattle Bridge Repair LTGO Bond Fund (36810)

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

 ($2,000,000)

Northlake Retaining Wall (MC-TR-C102)

 

 

 

Mobility-Capital (36810-BC-TR-19003)

 ($978,875)

Highland Park Intersection Improvements (MC-TR-C100)

 

 

School Safety Traffic and Pedestrian Improvement Fund (18500)

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

 ($274,546)

SDOT ADA Program (MC-TR-C057)

 

 

Transportation Benefit District Fund (19900)

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

 ($128,248)

Non-Arterial Street Resurfacing and Restoration (MC-TR-C041)

 

 

 

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

 ($3,289,551)

23rd Avenue Corridor Improvements (MC-TR-C037)

 

 

 

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

 ($43,703)

Ballard to Downtown High Capacity Transit and Ship Canal Crossing Project (MC-TR-C080)

7.20

Seattle Department of Transportation

Transportation Fund (13000)

Major Projects (13000-BC-TR-19002)

 ($2,883,033)

Alaskan Way Viaduct Replacement (MC-TR-C066)

7.21

Seattle Department of Transportation

Transportation Fund (13000)

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

 ($254,540)

Sound Transit North Link (MC-TR-C027)

7.22

Seattle Department of Transportation

REET II Capital Fund (30020)

General Expense (30020-BO-TR-18002)

 ($1,756,172)

Debt Service - REET II (MO-TR-D006)

7.23

Seattle Department of Transportation

Transportation Fund (13000)

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

 ($873,453)

Center City Gateway and South Michigan Street Intelligent Transportation Systems (ITS) (MC-TR-C012)

7.24

Seattle Information Technology Department

Information Technology Fund (50410)

Capital Improvement Projects (50410-BC-IT-C0700)

 ($2,257,213)

Human Resources Information System Replacement Project (MC-IT-C6303)

7.25

Seattle Information Technology Department

Information Technology Fund (50410)

Capital Improvement Projects (50410-BC-IT-C0700)

 ($10,800)

Applications Development - Public Safety (MC-IT-C6307)

7.26

Seattle Parks and Recreation

REET I Capital Fund (30010)

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

 ($3,579)

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

 

 

 

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

 ($206,525)

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

 

 

 

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

 ($25,263)

Parks Maintenance Facility Acquisition - Debt Service (MC-PR-31006)

7.27

Seattle Public Utilities

Solid Waste Fund (45010)

New Facilities (45010-BC-SU-C230B)

($5,072,102)

South Recycling Center (MC-SU-C2302)

 

 

 

New Facilities (45010-BC-SU-C230B)

($5,361,952)

South Park Development (MC-SU-C2304)

 

 

 

Rehabilitation & Heavy Equipment (45010-BC-SU-C240B)

($44,851)

Midway Landfill (MC-SU-C2403)

 

 

 

Shared Cost Projects (45010-BC-SU-C410B)

($861,460)

Heavy Equipment Purchases (MC-SU-C4116)

 

 

 

Shared Cost Projects (45010-BC-SU-C410B)

($118,089)

1% for Arts (MC-SU-C4118)

 

 

Water Fund (43000)

Distribution (43000-BC-SU-C110B)

($113,740)

Water Infrastructure-Service Renewal (MC-SU-C1109)

 

 

 

Distribution (43000-BC-SU-C110B)

($1,798,092)

Distribution System Improvements (MC-SU-C1128)

 

 

 

Distribution (43000-BC-SU-C110B)

($7,415,493)

Watermain Rehabilitation (MC-SU-C1129)

 

 

 

Distribution (43000-BC-SU-C110B)

($702,639)

Tank Improvements (MC-SU-C1134)

 

 

 

Distribution (43000-BC-SU-C110B)

($750,000)

Distribution System Seismic Improvements (MC-SU-C1139)

 

 

 

Transmission (43000-BC-SU-C120B)

($33,000)

Water System Dewatering (MC-SU-C1205)

 

 

 

Transmission (43000-BC-SU-C120B)

($6,652,852)

Transmission Pipelines Rehab (MC-SU-C1207)

 

 

 

Transmission (43000-BC-SU-C120B)

($3,062,260)

Cathodic Protection (MC-SU-C1208)

 

 

 

Transmission (43000-BC-SU-C120B)

($250,000)

Transmission System Seismic Improvements (MC-SU-C1210)

 

 

 

Watershed Stewardship (43000-BC-SU-C130B)

 ($400,093)

Cedar Bridges (MC-SU-C1307)

 

 

 

Water Quality & Treatment (43000-BC-SU-C140B)

($156,133)

Treatment Facility/Water Quality Improvements (MC-SU-C1413)

 

 

 

Water Quality & Treatment (43000-BC-SU-C140B)

($8,460,625)

Reservoir Covering-Lake Forest (MC-SU-C1418)

 

 

 

Water Quality & Treatment (43000-BC-SU-C140B)

($21,990)

Reservoir Covering-Bitter Lake (MC-SU-C1419)

 

 

 

Water Resources (43000-BC-SU-C150B)

($3,849,286)

Dam Safety (MC-SU-C1506)

 

 

 

Water Resources (43000-BC-SU-C150B)

($1,358,243)

Hatchery Works (MC-SU-C1511)

 

 

 

Habitat Conservation Program (43000-BC-SU-C160B)

 ($566,038)

Watershed Road Improvements/Decommissioning (MC-SU-C1601)

 

 

 

Habitat Conservation Program (43000-BC-SU-C160B)

($300,243)

Stream & Riparian Restoration (MC-SU-C1602)

 

 

 

Habitat Conservation Program (43000-BC-SU-C160B)

($9,647)

Upland Reserve Forest Restore (MC-SU-C1603)

 

 

 

Habitat Conservation Program (43000-BC-SU-C160B)

($154,359)

Ballard Locks Improvements (MC-SU-C1606)

 

 

 

Habitat Conservation Program (43000-BC-SU-C160B)

($40,171)

Instream Flow Management Studies (MC-SU-C1608)

 

 

 

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

($120,080)

1% for Arts (MC-SU-C4118)

 

 

 

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

($13,230,948)

Move Seattle (MC-SU-C4119)

 

 

Drainage and Wastewater Fund (44010)

Protection of Beneficial Uses (44010-BC-SU-C333B)

 ($800,000)

Creek Culvert Replacement Program (MC-SU-C3314)

 

 

 

Protection of Beneficial Uses (44010-BC-SU-C333B)

 ($13,574,734)

GSI for Protection of Beneficial Uses (MC-SU-C3316)

 

 

 

Sediments (44010-BC-SU-C350B)

 ($305,311)

Sediment Remediation (MC-SU-C3503)

 

 

 

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

($16,158)

Long Term Control Plan (MC-SU-C3604)

 

 

 

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

($1,681,750)

Future CSO Projects (MC-SU-C3612)

 

 

 

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

($27,850,453)

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

 

 

 

Rehabilitation (44010-BC-SU-C370B)

($1,608,437)

Pump Station & Force Main Improvements (MC-SU-C3703)

 

 

 

Rehabilitation (44010-BC-SU-C370B)

($10,119,678)

Pipe Renewal Program (MC-SU-C3710)

 

 

 

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

 ($679,957)

Drainage Capacity Program (MC-SU-C3802)

 

 

 

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

 ($7,710,462)

Sanitary Sewer Overflow Capacity (MC-SU-C3804)

 

 

 

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

 ($11,619,707)

South Park Stormwater Program (MC-SU-C3806)

 

 

 

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

($2,857,020)

Broadview Long-Term Plan (MC-SU-C3812)

 

 

 

Shared Cost Projects (44010-BC-SU-C410B)

 ($2,726,717)

Heavy Equipment Purchases (MC-SU-C4116)

 

 

 

Shared Cost Projects (44010-BC-SU-C410B)

 ($554,033)

1% for Arts (MC-SU-C4118)

 

 

 

Shared Cost Projects (44010-BC-SU-C410B)

 ($13,668,541)

Move Seattle (MC-SU-C4119)

 

 

 

Shared Cost Projects (44010-BC-SU-C410B)

 ($39,436)

Streetcar Related Projects (MC-SU-C4130)

7.28

Seattle Center

Seattle Center Fund (11410)

Monorail Rehabilitation (11410-BC-SC-S9403)

 ($176,508)

Monorail Improvements (MC-SC-S9403)

7.29

Seattle Department of Transportation

Transportation Fund (13000)

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

 ($5,996,910)

RapidRide Roosevelt (MC-TR-C013)

7.30

Seattle Department of Transportation

Transportation Fund (13000)

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

 ($1,115,300)

Route 48 Transit-Plus Multimodal Corridor (MC-TR-C107)

7.31

Seattle Information Technology Department

Information Technology Fund (50410)

Capital Improvement Projects (50410-BC-IT-C0700)

 ($4,904,943)

Applications Development - Public Safety (MC-IT-C6307)

7.32

Seattle Parks and Recreation

Park And Recreation Fund (10200)

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

 ($80,337)

Parks Upgrade Program (MC-PR-41029)

Total

($263,099,645)

 

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 126237.

Section 8. 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 2021 Budget was adopted, appropriations in the 2021 Adopted Budget and project allocations in the 2021-2026 Adopted Capital Improvement Program are increased as follows:

Item

Department

Fund

Budget Summary Level/BCL Code

CIP Project  Appropriation Change

CIP Project Name

8.1

Department of Finance and Administrative Services

REET I Capital Fund (30010)

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

 $713,071

Fire Station 5 (MC-FA-FS5)

8.2

Seattle Department of Transportation

Move Seattle Levy Fund (10398)

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

 $5,015,000

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

8.3

Seattle Parks and Recreation

REET I Capital Fund (30010)

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

 $213,000

Municipal Energy Efficiency Program - Parks (MC-PR-41030)

8.4

Department of Finance and Administrative Services

General Fund (00100)

Information Technology (00100-BC-FA-A1IT)

 $400,000

SLIM Replacement (MC-FA-SLIMREPL)

8.5

Department of Finance and Administrative Services

General Fund (00100)

Asset Preservation - Schedule 1 Facilities (00100-BC-FA-APSCH1FAC)

 $75,000

Asset Preservation - Schedule 1 Facilities (MC-FA-APSCH1FAC)

8.6

Seattle Department of Transportation

Transportation Fund (13000)

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

 $490,337

Center City Gateway and South Michigan Street Intelligent Transportation Systems (ITS) (MC-TR-C012)

8.7

Seattle Department of Transportation

Transportation Fund (13000)

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

 $1,000,000

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

8.8

Seattle Parks and Recreation

2008 Parks Levy Fund (33860)

2008 Parks Levy (33860-BC-PR-10000)

 $1,300,000

Neighborhood Parks & Playgrounds- 2008 Parks Levy (MC-PR-16001)

8.9

Seattle Parks and Recreation

King County Parks Levy Fund (36000)

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

 $540,000

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

8.10

Seattle Parks and Recreation

Park Mitigation & Remediation (33130)

SR520 Mitigation (33130-BC-PR-60000)

 $150,000

Arboretum Waterfront Trail Renovation (MC-PR-61003)

8.11

Seattle Parks and Recreation

Park And Recreation Fund (10200)

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

 $90,000

Seward Park Forest Restoration (MC-PR-41013)

8.12

Seattle Department of Transportation

REET II Capital Fund (30020)

General Expense (30020-BO-TR- 18002)

$4,791,024

Debt Service - REET II (MC-TR-D006)

Total

$14,777,432

 

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 126237.

Section 9. Appropriations in the 2021 Adopted Budget and project allocations in the 2021-2026 Adopted Capital Improvement Program, which are backed by revenues, are modified as follows:

Item

Department

Fund

Budget Summary Level/BCL Code

CIP Project  Appropriation Change

CIP Project Name

9.1

Seattle Department of Transportation

Transportation Fund (13000)

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

 $1,820,000

Center City Gateway and South Michigan Street Intelligent Transportation Systems (ITS) (MC-TR-C012)

9.2

Seattle Department of Transportation

Transportation Fund (13000)

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

 $2,556,714

Delridge Way SW - RapidRide H Line (MC-TR-C042)

9.3

Seattle Department of Transportation

Transportation Fund (13000)

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

 $3,109,000

Freight Spot Improvement Program (MC-TR-C047)

9.4

Seattle City Light

Light Fund (41000)

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

 $2,000,000

Medium Overhead and Underground Services (MC-CL-ZS8366)

9.5

Seattle Department of Transportation

Move Seattle Levy Fund (10398)

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

 $2,000,000

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

 

 

Transportation Fund (13000)

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

 $2,445,854

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

9.6

Seattle Department of Transportation

Move Seattle Levy Fund (10398)

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

 $200,000

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

 

 

Transportation Fund (13000)

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

 $900,000

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

9.7

Seattle Department of Transportation

Transportation Fund (13000)

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

 $2,311,577

Delridge Way SW - RapidRide H Line (MC-TR-C042)

9.8

Seattle Information Technology Department

Information Technology Fund (50410)

Capital Improvement Projects (50410-BC-IT-C0700)

 $500,000

Applications Development - Public Safety (MC-IT-C6307)

9.9

Seattle Information Technology Department

Information Technology Fund (50410)

Capital Improvement Projects (50410-BC-IT-C0700)

 $600,000

Citywide Contract Management System (MC-IT-C6311)

9.10

Seattle Parks and Recreation

Park And Recreation Fund (10200)

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

 $461,700

Beach Restoration Program (MC-PR-41006)

9.11

Seattle Parks and Recreation

Park And Recreation Fund (10200)

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

 $2,946,248

Burke-Gilman Playground Park Renovation (MC-PR-41073)

Total

$21,851,093

 

Allocation modifications for the Seattle Department of Transportation and Seattle City Light in this section shall operate for the purposes of increasing or decreasing the base for the limit imposed by subsection 4(c) of Ordinance 126237.

Section 10. Contingent upon the execution of the grant or other funding agreement authorized in Section 1 of the ordinance introduced as Council Bill 120220, the appropriations for the following items in the 2021 Budget are increased from the funds shown, as follows:

Item

Department

Fund

Budget Summary Level/BCL Code

CIP Project  Appropriation Change

CIP Project Name

10.1

Seattle Department of Transportation

Transportation Fund (13000)

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

 $1,800,000

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

10.2

Seattle Department of Transportation

Transportation Fund (13000)

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

 $3,000,000

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

10.3

Seattle Department of Transportation

Transportation Fund (13000)

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

 $23,250,600

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

10.4

Seattle Department of Transportation

Transportation Fund (13000)

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

 $1,000,000

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

10.5

Seattle Department of Transportation

Transportation Fund (13000)

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

 $3,184,000

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

10.6

Seattle Department of Transportation

Transportation Fund (13000)

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

 $620,000

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

10.7

Seattle Department of Transportation

Transportation Fund (13000)

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

 $5,000,000

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

10.8

Seattle Department of Transportation

Transportation Fund (13000)

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

 $3,000,000

RapidRide Roosevelt (MC-TR-C013)

10.9

Seattle Department of Transportation

Transportation Fund (13000)

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

 $2,400,000

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

10.10

Seattle Department of Transportation

Transportation Fund (13000)

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

 $1,800,000

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

10.11

Seattle Department of Transportation

Transportation Fund (13000)

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

 $900,000

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

10.12

Seattle Department of Transportation

Transportation Fund (13000)

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

 $3,000,000

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

10.13

Seattle Parks and Recreation

Park And Recreation Fund (10200)

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

 $100,000

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

10.14

Seattle Parks and Recreation

Park And Recreation Fund (10200)

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

 $277,300

Boat Moorage Restoration (MC-PR-41021)

10.15

Seattle Parks and Recreation

Park And Recreation Fund (10200)

2008 Parks Levy (10200-BC-PR-10000)

 $242,500

Northwest Native Canoe Center Development (MC-PR-15010)

10.16

Seattle Parks and Recreation

Park And Recreation Fund (10200)

2008 Parks Levy (10200-BC-PR-10000)

 $966,280

Northwest Native Canoe Center Development (MC-PR-15010)

10.17

Seattle Parks and Recreation

Park And Recreation Fund (10200)

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

 $350,000

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

10.18

Seattle Parks and Recreation

Park And Recreation Fund (10200)

Building For The Future (10200-BC-PR-20000)

 $200,000

South Park Campus Improvements (MC-PR-21013)

10.19

Seattle Parks and Recreation

Park And Recreation Fund (10200)

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

 $200,000

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

Total

$51,290,680

 

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 126237.

Section 11. Appropriations in the 2021 Adopted Budget and project allocations in the 2021-2026 Adopted Capital Improvement Program are modified as follows:

Item

Department

Fund

Budget Summary Level/BCL Code

CIP Project  Appropriation Change

CIP Project Name

11.1

Seattle Department of Transportation

REET II Capital Fund (30020)

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

 ($200,000)

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

 

 

 

 

 $200,000

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

11.2

Seattle Department of Transportation

Move Seattle Levy Fund (10398)

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

 $15,021,510

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

 

 

 

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

 $6,978,490

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

 

 

2021 Multipurpose LTGO Bond Fund (36800)

Major Maintenance/Replacement (36800-BC-TR-19001)

 ($6,978,490)

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

 

 

 

Mobility-Capital (36800-BC-TR-19003)

 ($15,021,510)

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

11.3

Seattle Department of Transportation

Move Seattle Levy Fund (10398)

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

 $9,150,000

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

 

 

 

 

 ($2,750,000)

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

 

 

 

 

 ($4,500,000)

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

 

 

 

 

 ($1,900,000)

Arterial Major Maintenance (MC-TR-C071)

11.4

Seattle Department of Transportation

Move Seattle Levy Fund (10398)

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

 $363,521

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

 

 

Transportation Fund (13000)

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

 ($363,521)

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

11.5

Seattle Public Library

2019 Library Levy Fund (18200)

The Seattle Public Library (18200-BO-SPL)

 ($34,000)

Library Major Maintenance (MC-PL-B3011)

 

 

 

 

 $34,000

Major Capital Equipment (MC-PL-B3200)

 

 

Library Fund (10410)

The Seattle Public Library (18200-BO-SPL)

 ($1,700,000)

Library Major Maintenance (MC-PL-B3011)

 

 

 

 

 $1,700,000

Major Capital Equipment (MC-PL-B3200)

 

 

2012 Library Levy Fund (18100)

The Seattle Public Library (18200-BO-SPL)

 ($466,000)

Library Major Maintenance (MC-PL-B3011)

 

 

 

 

 $466,000

Major Capital Equipment (MC-PL-B3200)

11.6

Seattle Public Library

2019 Library Levy Fund (18200)

The Seattle Public Library (18200-BO-SPL)

 ($2,000,000)

Library Major Maintenance (MC-PL-B3011)

 

 

 

 

 $2,000,000

IT Infrastructure (MC-PL-B3100)

11.7

Seattle Public Utilities

Solid Waste Fund (45010)

New Facilities (45010-BC-SU-C230B)

 ($3,500,000)

South Recycling Center (MC-SU-C2302)

 

 

 

Rehabilitation & Heavy Equipment (45010-BC-SU-C240B)

 $3,500,000

Midway Landfill (MC-SU-C2403)

11.8

Seattle Public Utilities

Drainage and Wastewater Fund (44010)

Technology (44010-BC-SU-C510B)

 $1,276,893

Customer Contact & Billing (MC-SU-C5402)

 

 

 

 

 ($1,276,893)

Asset Information Management (MC-SU-C5407)

11.9

Seattle Public Utilities

Solid Waste Fund (45010)

Technology (45010-BC-SU-C510B)

 $122,688

Customer Contact & Billing (MC-SU-C5402)

 

 

 

 

 ($122,688)

Asset Information Management (MC-SU-C5407)

11.10

Seattle Public Utilities

Water Fund (43000)

Distribution (43000-BC-SU-C110B)

 $551,275

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

 

 

 

 

 ($551,275)

Watermain Rehabilitation (MC-SU-C1129)

11.11

Seattle Public Utilities

Water Fund (43000)

Distribution (43000-BC-SU-C110B)

 $621,333

Water Infrastructure-Water Main Extensions (MC-SU-C1111)

 

 

 

 

 ($621,333)

Watermain Rehabilitation (MC-SU-C1129)

11.12

Seattle Public Utilities

Water Fund (43000)

Distribution (43000-BC-SU-C110B)

 $1,522,610

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

 

 

 

Transmission (43000-BC-SU-C120B)

 ($1,522,610)

Transmission Pipelines Rehab (MC-SU-C1207)

11.13

Seattle Public Utilities

Water Fund (43000)

Transmission (43000-BC-SU-C120B)

 ($448,701)

Transmission Pipelines Rehab (MC-SU-C1207)

 

 

 

Watershed Stewardship (43000-BC-SU-C130B)

 $448,701

Tolt Bridges (MC-SU-C1308)

11.14

Seattle Public Utilities

Water Fund (43000)

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

 ($854,022)

Move Seattle - WF (MC-SU-C4119-WF)

 

 

 

 

 $854,022

Other Major Transportation Projects - WF (MC-SU-C4123-WF)

11.15

Seattle Public Utilities

Drainage and Wastewater Fund (44010)

Rehabilitation (44010-BC-SU-C370B)

 ($500,000)

Pipe Renewal Program (MC-SU-C3710)

 

 

 

 

 $500,000

Drainage Facilities Rehabilitation (MC-SU-C3711)

11.16

Seattle Public Utilities

Solid Waste Fund (45010)

Technology (45010-BC-SU-C510B)

 $259,233

Customer Contact & Billing (MC-SU-C5402)

 

 

 

 

 ($259,233)

Project Delivery & Performance (MC-SU-C5405)

 

 

Water Fund (43000)

Technology (43000-BC-SU-C510B)

 $683,728

Customer Contact & Billing (MC-SU-C5402)

 

 

 

 

 ($683,728)

Project Delivery & Performance (MC-SU-C5405)

 

 

Drainage and Wastewater Fund (44010)

Technology (44010-BC-SU-C510B)

 $830,019

Customer Contact & Billing (MC-SU-C5402)

 

 

 

 

 ($830,019)

Project Delivery & Performance (MC-SU-C5405)

11.17

Seattle Public Utilities

Water Fund (43000)

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

 ($750,000)

Move Seattle - WF (MC-SU-C4119-WF)

 

 

 

 

 $750,000

Regional Facility - Other - WF (MC-SU-C4107-WF)

11.18

Department of Finance and Administrative Services

REET I Capital Fund (30010)

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

 ($700,000)

Fire Station 5 (MC-FA-FS5)

 

 

 

 

 $700,000

Fire Facilities South Lake Union (MC-FA-PSFSSLU)

11.19

Seattle City Light

Light Fund (41000)

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

 $2,600,000

New Customer Information System (MC-CL-ZC9937)

 

 

 

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

 ($2,600,000)

Mobile Workforce Implementation (MC-CL-YR8429)

11.20

Seattle City Light

Light Fund (41000)

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

 $1,000,000

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

 

 

 

 

 ($1,000,000)

Streetlight LED Conversion Program (MC-CL-ZL8441)

11.21

Seattle City Light

Light Fund (41000)

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

 $560,000

Denny Substation Tenant Improvements (MC-CL-XF9235)

 

 

 

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

 ($560,000)

Transmission Tower Refurbishment (MC-CL-YT7130)

11.22

Seattle City Light

Light Fund (41000)

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

 ($1,139,000)

Building Envelope Upgrades (MC-CL-XF9072)

 

 

 

 

 ($479,000)

Miscellaneous Building Improvements (MC-CL-XF9007)

 

 

 

 

 ($2,519,000)

Safety Modifications (MC-CL-XF9006)

 

 

 

 

 ($1,363,000)

Seismic Mitigation (MC-CL-XF9134)

 

 

 

 

 ($190,000)

Environmental Safeguarding and Remediation of Facilities (MC-CL-XF9152)

 

 

 

 

 ($10,000)

Facilities Infrastructure Improvements (MC-CL-XF9156)

 

 

 

 

($405,000)

North and South Service Center Improvements (MC-CL-XF9107)

 

 

 

 

 ($325,000)

NSC Expansion (MC-CL-XF9220)

 

 

 

 

 $7,180,000

Office Furniture and Equipment Purchase (MC-CL-XF9103)

 

 

 

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

 ($750,000)

Security Improvements (MC-CL-YD9202)

11.23

Seattle City Light

Light Fund (41000)

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

 ($1,000,000)

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

 

 

 

 

 $1,300,000

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

 

 

 

 

 ($100,000)

Boundary DC Panel Upgrade (MC-CL-XB6628)

 

 

 

 

 ($200,000)

Boundary Sump Pump Drive Replacement (MC-CL-XB6633)

11.24

Seattle City Light

Light Fund (41000)

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

 ($1,000,000)

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

 

 

 

 

 $1,150,000

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

 

 

 

 

 ($150,000)

Boundary Facilities Master Plan (MC-CL-XB6642)

11.25

Seattle City Light

Light Fund (41000)

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

 $940,000

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

 

 

 

 

 ($300,000)

Boundary Control Room Alarm System Replacement (MC-CL-XB6637)

 

 

 

 

 ($540,000)

Newhalem - Generator 20/Support Facility Rebuild (MC-CL-XS6479)

 

 

 

 

 ($100,000)

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

11.26

Seattle City Light

Light Fund (41000)

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

 ($300,000)

Ross Dam - AC/DC Distribution System Upgrade (MC-CL-XS6373)

 

 

 

 

 ($300,000)

Skagit Facility Conservation (MC-CL-XS6515)

 

 

 

 

 ($200,000)

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

 

 

 

 

 ($200,000)

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

 

 

 

 

 $1,000,000

Ross - Governors (MC-CL-XS6562)

11.27

Seattle City Light

Light Fund (41000)

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

 ($200,000)

Cedar Falls Rehabilitation (MC-CL-XC6625)

 

 

 

 

 $600,000

Cedar Falls Powerhouse - Penstock Stabilization (MC-CL-XC6358)

 

 

 

 

 ($400,000)

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

11.28

Seattle City Light

Light Fund (41000)

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

 $100,000

Meter Additions (MC-CL-ZS8054)

 

 

 

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

 ($100,000)

Special Work Equipment - Tech Metering (MC-CL-YN8485)

11.29

Seattle City Light

Light Fund (41000)

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

 ($2,356,000)

Boundary - Licensing Mitigation (MC-CL-XB6987)

 

 

 

 

 $2,356,000

Skagit - Relicensing (MC-CL-XS6986)

11.30

Seattle City Light

Light Fund (41000)

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

 ($500,000)

Overhead Outage Replacements (MC-CL-ZS8350)

 

 

 

 

 ($2,000,000)

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

 

 

 

 

 $2,500,000

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

11.31

Seattle City Light

Light Fund (41000)

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

 ($4,000,000)

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

 

 

 

 

 $3,000,000

Medium Overhead and Underground Services (MC-CL-ZS8366)

 

 

 

 

 $1,000,000

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

11.32

Seattle City Light

Light Fund (41000)

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

 ($3,000,000)

Overhead and Underground Relocations (MC-CL-ZT8369)

 

 

 

 

 $3,000,000

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

11.33

Seattle City Light

Light Fund (41000)

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

 $1,200,000

Transmission & Generation Radio Systems (MC-CL-YD9108)

 

 

 

 

 ($600,000)

Communications Improvements (MC-CL-YD9009)

 

 

 

 

 ($600,000)

Distribution Area Communications Networks (MC-CL-YD9307)

11.34

Seattle City Light

Light Fund (41000)

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

 ($1,000,000)

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

 

 

 

 

 $4,000,000

Major Emergency (MC-CL-ZS8380)

 

 

 

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

 ($1,000,000)

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

 

 

 

 

 ($1,000,000)

Substation Capacity Additions (MC-CL-YS7751)

 

 

 

 

 ($500,000)

Substation Automation (MC-CL-YS8424)

 

 

 

 

 ($500,000)

Transmission Reliability (MC-CL-YT7104)

11.35

Seattle City Light

Light Fund (41000)

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

 ($2,000,000)

Underground 26kV Conversion (MC-CL-YR8362)

 

 

 

 

 $3,000,000

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

 

 

 

 

 ($1,000,000)

Overhead 26kV Conversion (MC-CL-YR8358)

11.36

Seattle City Light

Light Fund (41000)

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

 ($1,500,000)

Massachusetts Street Substation - Networks (MC-CL-YN8202)

 

 

 

 

 ($500,000)

First Hill - Network (MC-CL-YN8301)

 

 

 

 

 $1,000,000

Underground Customer Driven Capacity Additions (MC-CL-YR8360)

 

 

 

 

 $1,000,000

Underground System Capacity Additions (MC-CL-YR8361)

11.37

Seattle City Light

Light Fund (41000)

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

 ($500,000)

Denny Substation - Network (MC-CL-YN8404)

 

 

 

 

 $500,000

University Substation - Network (MC-CL-YN8464)

11.38

Seattle City Light

Light Fund (41000)

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

 $300,000

Creston-Nelson to Intergate East Feeder Installation (MC-CL-ZO8430)

 

 

 

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

 ($300,000)

Substation Plant Improvements (MC-CL-YS7750)

11.39

Seattle City Light

Light Fund (41000)

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

 ($5,000,000)

Substation Breaker Replacements and Reliability Additions (MC-CL-YS7779)

 

 

 

 

 $7,000,000

Overhead Equipment Replacements (MC-CL-YR8351)

 

 

 

 

 ($2,000,000)

Substation Equipment Improvements (MC-CL-YS7752)

11.40

Seattle Department of Transportation

Transportation Fund (13000)

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

 $900,000

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

 

 

 

 

 ($900,000)

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

11.41

Seattle Public Utilities

Water Fund (43000)

Distribution (43000-BC-SU-C110B)

 $500,000

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

 

 

 

 

 ($500,000)

Watermain Rehabilitation (MC-SU-C1129)

11.42

Seattle Public Utilities

Drainage and Wastewater Fund (44010)

Protection of Beneficial Uses (44010-BC-SU-C333B)

 ($1,000,000)

GSI for Protection of Beneficial Uses (MC-SU-C3316)

 

 

 

 

 $1,000,000

Beneficial Uses Program (MC-SU-C3317)

11.43

Seattle Public Utilities

Solid Waste Fund (45010)

New Facilities (45010-BC-SU-C230B)

 ($500,000)

South Recycling Center (MC-SU-C2302)

 

 

 

 

 $500,000

Miscellaneous Station Improvement (MC-SU-C2303)

Net Change

$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 126237.

Section 12. The following positions are created in the following departments:

Item

Department

Position Title

Position Status

Number

12.1

Department of Education and Early Learning

StratAdvsr1,Exempt (@ 09370 - 140)

Full-time

1.0

12.2

Human Services Department

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

Full-time

1.0

12.3

Executive (Office of Economic Development)

Com Dev Spec (@ 22014 - 030)

Full-time

2.0

 

 

Grants&Contracts Spec (@ 99049 - 030)

Full-time

2.0

12.4

Executive (Office of Housing)

Manager1,General Govt (@ 09325 - 140)

Full-time

1.0

12.5

Executive (Office of Housing)

Plng&Dev Spec II (@ 96678 - 034)

Full-time

1.0

12.6

Seattle Municipal Court

Prob Counslr I (@ 04450 - 045)

Full-time

4.0

 

 

Prob Counslr-Asg Pers Recog (@ 04440 - 045)

Full-time

1.0

 

 

Prob Counslr-Asg Pers Recog (@ 04440 - 045)

Part-time

0.5

12.7

Seattle Public Utilities

StratAdvsr1,Utils (@ 09405 - 140)

Full-time

1.0

12.8

Seattle Information Technology Department

Info Technol Prof B-BU (@ 09467 - 158)

Full-time

6.0

12.9

Seattle Information Technology Department

Info Technol Prof B-BU (@ 09467 - 158)

Full-time

3.0

12.10

Seattle Information Technology Department

Info Technol Prof B-BU (@ 09467 - 158)

Full-time

2.0

12.11

Ethics and Elections Commission

StratAdvsr1,Exempt (@ 09370 - 140)

Full-time

1.0

12.12

Employees' Retirement System

Personnel Spec,Sr (@ 21556 - 030)

Full-time

1.0

 

 

Retirement Spec (@ 40009 - 004)

Full-time

1.0

12.13

Seattle Police Department

Plng&Dev Spec I (@ 96677 - 034)

Part-time

0.5

Total

29.0

The Directors of the relevant departments are authorized to fill these positions subject to Seattle Municipal Code Title 4, the City’s Personnel Rules, and applicable employment laws.

Section 13. The following positions are abrogated:

Item

Department

Position Title

Position Status

Number

13.1

Seattle Municipal Court

Com Svc Rep (@ 18200 - 004)

Full-time

(1.0)

 

 

Prob Counslr I (@ 04450 - 045)

Full-time

(1.0)

 

 

Prob Counslr II (@ 04460 - 045)

Full-time

(3.0)

13.2

Department of Education and Early Learning

Admin Staff Asst (@ 10013 - 030)

Full-time

(1.0)

Total

(6.0)

Section 14. Any act consistent with the authority of this ordinance taken after its passage and prior to its effective date is ratified and confirmed.

Section 15. 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 a 3/4 vote of all the members of the City Council the ________ day of _________________________, 2021, and signed by me in open session in authentication of its passage this _____ day of _________________________, 2021.

____________________________________

President ____________ of the City Council

Approved / returned unsigned / vetoed this ________ day of __________________, 2021.

____________________________________

Jenny A. Durkan, Mayor

Filed by me this ________ day of _________________________, 2021.

____________________________________

Monica Martinez Simmons, City Clerk

(Seal)

Attachments:

Attachment A - IT Infrastructure (MC-PL-B3100)

Attachment B - Major Capital Equipment (MC-PL-B3200)

Attachment C - Non-Arterial Street Resurfacing and Restoration (MC-TR-C041)