HomeMy WebLinkAbout4236 Ordinance ORDINANCE NO. Lf 7-3 irs
An Ordinance amending the 2015 Capital Improvement Projects (CIP) Budget,by
providing a Budget Supplement decreasing,in total,the City's Capital Expenditure
Appropriations by$9,390,020.
WHEREAS, staff has identified the need to make certain revisions to the 2015 Capital
Improvement Budget originally adopted through Ordinance No. 4188 on December 15, 2014;
and
WHEREAS, during the year, staff has determined that certain capital improvement
expenditures have become necessary and that others are to be deferred, a need exists requiring a
supplement to provide for such changes in expenditure authority; and,
WHEREAS, a public hearing has been held subsequent to due notice, and the City Council
has after consideration, deemed the proposed Supplement to the 2015 Capital Improvements
Projects Budget necessary and appropriate; NOW, THEREFORE,
THE CITY COUNCIL OF THE CITY OF PASCO, WASHINGTON DO ORDAIN AS
FOLLOWS:
Section 1: The following capital improvement projects are hereby authorized and budgets
amended as detailed below:
CIP Budget Increase New CIP Budget
Project Title 2015 (Decrease) Project 2015
General Projects(2014 Continued)
Police Training Building 70,000 70,000
Fire Station 81 Mobile Home 50,000 50,000
Fire station Alerting Devices 45,000 45,000
Fire Alerting Systems 260,816 24,184 - 285,000
Muni Courthouse 3,874,566 - 3,874,566
Police Station 5,739,000 1,008,429 - 6,747,429
Financial System- HR& Payroll 196,548 - 196,548
Financial System- Financials 235,999 - 235,999
Financial System-Utility & Proj Acctg 292,687 - 292,687
Total General Projects (2014) 10,599,616 1,032,613 165,000 "11,797,229
Park&Facilities(2014 Continued) -
Animal Shelter Facility 203,000 - - 203,000
30 Acre Park NW Quad 950,000 - 950,000
Three Rivers Park 455,000 - 455,000
Memorial Shelter&ADA Path 100,000 - 100,000
Richardson Pool Demolition 165,000 (3,062) - 161,938
Total Park&Facilities (2014) 1,873,000 (3,062) - r 1,869,938
Park&Facilities(New 2015) -
Railroad Underpass Trail 40,000 (5,000) - 35,000
Total Park&Facilities(2015) 40,000 (5,000) - ' 35,000
E &I Develop(2014 Continued) -
Farm Share-Valve/Meter/SCADA 2014 Replac 107,760 - - 107,760
Total E &I Projects(2014) 107,760 - - . 107,760
E&I Develop(2015 New) -
Broadmoor Master Planning - 165,000 165,000
Farm Circle 7- Swing Arm 125,000 - 125,000
Total E&I Development Construction(201: 125,000 - 165,000 ' 290,000
Street Construction(2014 Continued) -
Roads -
Road 68 Improvements(Phase II) 1,700,000 260,008 - 1,960,008
Powerline Road 1,190,907 - 1,190,907
Argent Road (Road 44 to 20th Ave) 635,838 195,374 - 831,212
Oregon Ave(SR397) - Phase 1 2,582,400 (1,754,000) - 828,400
Oregon Ave(SR397) - Phase 2 192,560 118,000 - 310,560
Oregon Ave(SR397) - Entrance(Ph 2 Intersect' 106,617 86,000 - 192,617
Lewis Street Demolish- Phase 1 597,333 174,000 - 771,333
Dual RT SB Road 68 858,275 (195,000) - 663,275
Road 68-Triple Right 400,000 (295,000) - 105,000
20th Ave Access Management 600,000 215,000 - 815,000
2014 Alley Hard Surfacing (Chip Sealing) 110,000 105,600 - 215,600
Sylvester Neighborhood - ParkSt(5th) 100,000 - 100,000
Sicvals -
Interconnect Road 68 Signals 242,794 133,524 - 376,318
Traffic Signal Controller Upgrade 2,456,711 (1,915,000) - 541,711
Bus Pre-Exemption @ CBC/Argent 45,563 (45,563) - -
Ramps & Under/Over Passes -
Downtown Circulation (Lewis St One Way Coupl 215,600 213,000 - 428,600
Lewis St Overpass 6,017,726 - 6,017,726
Total Street Construction(2014) 18,052,324 (2,704,057) - '15,348,267
Street Construction(New 2015) -
Roads -
Wrigley Drive Extension 10,000 10,000
Chapel Hill Extension- Street 60,000 60,000
2015 Alley Hard Surfacing (Chip Sealing) 135,600 135,600
Sic,vals -
Road 68&Court St Signal 250,000 (250,000) -
Total StreetConstruction(2015) 445,600 (250,000)" - " 195,600
Water Construction(2014 Continued) -
Columbia Water Supply Project 6,509,550 (1,690,000) - 4,819,550
East Side Booster Station Upgrade(BS 2.1) 862,600 (352,600) - 510,000 ,
Butterfield WTP 24 In. Valve Replace 260,000 (245,716) 14,284
Butterfield WTP- South Basin Drain By-Pass 70,000 70,000
Butterfield WTP-Intake Screens 1,013,150 465,927 1,479,077
Distribution-Extensions -
Wernett Pipeline 600,000 (575,000), 25,000
WTR Line Ext- County Rd 100/Dent Rd 372,500 372,500
2014 Annual Water Line Ext 210,467 - 210,467
Water Line Extension- PWRF 60,000 - 60,000
Total Water Construction(2014) 9,958,267 (2,397,389) - r 7,560,878
Water Construction(New 2015) -
Plants, Meters, &Pump Stations -
Water Master Plan 100,000 100,000
Butterfield WTP Sludge drying bed 100,000 100,000
Oregon Avenue Water line 100,000 100,000
3" Poly Water Main Loop 200,000 200,000
Comprehensive Water System Plan 80,000 80,000
West Side Water Treatment Plant Filters 1,350,000 (1,350,000) -
Distribution-Extensions -
2015 Annual Water Line Upsize Match 100,000 100,000
Water Line Ext- Chapel Hill Blvd. 18,000 (18,000) -
Distribution-Replacement -
2015 Water Line Replacement 19,000 19,000
Total Water Construction(2015) 1,487,000 (1,368,000) 580,000 r 699,000
Irrigation Construction(2014 Continued) -
Well House - Linda Loviisa 59,900 - 59,900
2013 Well House - First Place 144 - 144
Total Irrigation Construction(2014) 60,044 - - ' 60,044
Irrigation Construction(New 2015) -
Well House Additions Road 52 65,000 (55,000) 10,000
Freshwater Mussels Study 25,000 25,000
Irrigation Line Ext- Chapel Hill 10,000 10,000
Total Irrig Construction(2015) 75,000 (55,000) 25,000 ' 45,000
Sewer Construction(2014 Continued) -
Plant and Lift Stations -
2013 WWTP Imp- Screw Press 500,000 - 500,000
WWTP- Primary Clarifier No. 3 2,541,508 80,255 - 2,621,763
Collections- Extensions -
30" Main (NW Area) 5,135,000 (4,813,000) 322,000
Collections-Replacements -
2014 Annual Sewer Line Re-lining Program 389,929 (206,937) 182,992
West Pasco Trunk Sewer Repair 1,315,000 (443) 1,314,557
Total Sewer Construction(2014) 9,881,437 (4,940,125) - ' 4,941,312
Sewer Construction(New 2015)
Plant and Lift Stations
Plant Roof Railing 125,000 125,000
Caustic Soda Improvements 270,000 270,000
Maitland Lift Station- Purchase/Install 4th Pump 75,000 75,000
Turbo Compressor inlet suction retrofit 25,000 25,000
Dystol Panel 70,000 70,000
Lift Station- Pearl Street 23,000 (23,000) �
Collections-Extensions -
2015 Annual Sewer Line Extension 100,000 200,000 300,000
Chapel Hill Blvd. Extension -Sewer 350,000 (350,000) -
Collections-Replacements
2015 Annual Sewer Line Re-lining Program 110,000 110,000
Total Sewer Construction(2015) 708,000 (173,000) 440,000 , 975,000
PWRF Construction(2014 Continued) -
Phase 3- BOD Anaerobic Pond (8 MG) 1,647,950 - 1,647,950
Phase 5 EQ Basin Rebuild - 4,000 4,000
Phase EQ Plant Expansion - 4,000 4,000
PWRF Master Plan - 40,000 40,000
Phase 3- BOD- Screw Press 255,000 - 255,000
Phase 6-Valve/Meter/SCADA 2014 Replace 100,817 - 100,817
Total PWRF Construction(2014) 2,003,767 - 48,000 ' 2,051,767
Stormwater Construction(2014 Continued) -
Storm RetroFit($100K of$170K) 100,000 50,000 - 150,000
Total Stormwater Construction(2014) 100,000 50,000 - ' 150,000
Stormwater Construction(New 2015) -
Chapel Hill Blvd Extend- Stormwater 10,000 10,000
Total Stormwater Construction(2015) 10,000 - - ' 10,000
TOTAL CIP BUDGET 55,526,815 (10,813,020) 1,423,000 46,136,795
Section 2: This Ordinance shall take effect five(5) days after passage and publication
by law.
Adopted by the City Council of the City of Pasco, on this 17th day of August, 2015.
'/ MattWatkins, Mayor
ATTES : APPROVED AS TO FORM:
141 ..e.- filL ' ,, _ k„...,....971-17 1----------)'ko----
y
ie.bie Clark, City Clerk Leland B. Kerr,City Attorney