Loading...
Ordinance 3985ORDINANCE NO.3985 AN ORDINANCE OF THE CITY OF EDMONDS, WASHINGTON, ADOPTING THE BUDGET FOR FISCAL YEAR COMMENCING JANUARY 1, 2015; ADOPTING AMENDMENTS TO THE CAPITAL FACILITIES PLAN ELEMENT OF THE COMPREHENSIVE PLAN; AND FIXING A TIME WHEN THE SAME SHALL BECOME EFFECTIVE. WHEREAS, on or before the first business day in the third month prior to the beginning of the fiscal year of 2015, the Finance Director submitted to the Mayor the estimates of revenues and expenditures for the next fiscal year as required by law; and, WHEREAS, the Mayor reviewed the estimates and made such revisions and/or additions as deemed advisable and prior to sixty days before January 1, 2015, filed the said revised preliminary budget with the City Clerk together with a budget message, as recommendation for the final budget; and WHEREAS, the City Clerk provided sufficient copies of such preliminary budget and budget message to meet the reasonable demands of taxpayers therefore and published and posted notice of filing and the availability of said preliminary budget together with the date of a public hearing for the purpose of fixing a final budget, all as required by the law; and WHEREAS, the City Council scheduled hearings on the preliminary budget for the purpose of providing information regarding estimates and programs; and WHEREAS, the City Council did meet on November 3, 2014 which was on or before the first Monday of the month next preceding the beginning of the ensuing fiscal year, for 2015 Budget Ordinance Page 1 the purpose of fixing a final budget at which hearing all taxpayers were heard who appeared for or against any part of said budget; and WHEREAS, following the conclusion of said hearing the City Council made such adoptions and changes as it deemed necessary and proper; WHEREAS, on September 23, 2014, City Council reviewed the proposed 2015- 2020 Capital Facilities Plan and Capital Improvement Program; and WHEREAS, the Capital Facilities Plan was presented and a Public Hearing was held before the Planning Board on September 24, 2014; and WHEREAS, on October 28, 2014, the proposed 2015-2020 Capital Facilities Plan and Capital Improvement Program were presented to the Council for review and discussion; and WHEREAS, on November 3, 2014, a Public Hearing on the Capital Facilities Plan Element Update for 2015-2020 to the City's Comprehensive Plan and Capital Improvement Program was held; and WHEREAS, on November 18, 2014, City Council discussed the Capital Facilities Plan Element Update for 2015-2020 to the City's Comprehensive Plan and Capital Improvement Program; and WHEREAS, on November 25, 2014, City Council discussed the Capital Facilities Plan Element Update for 2015-2020 to the City's Comprehensive Plan and Capital Improvement Program; and WHEREAS, the City Council expressly finds that, consistent with RCW 36.70A.130, the adoption of these amendments to the Capital Facilities Plan concurrently with the adoption of the City's 2015 budget meets one of the permissible exceptions to the general 2015 Budget Ordinance Page 2 rule requiring concurrent review of all amendments to the City's Comprehensive Plan, NOW, THEREFORE; THE CITY COUNCIL OF THE CITY OF EDMONDS, WASHINGTON, DO ORDAIN AS FOLLOWS: Section 1. Attached hereto and identified as Exhibit A, in summary form, are the totals of estimated revenues and appropriations for each separate fund and the aggregate totals for all such funds combined, and by this reference said Exhibit A is incorporated herein as if set forth in full and the same is hereby adopted in full. The Finance Director is authorized to update year-end fund balances in the final budget document as projected prior to printing the final budget document. Section 2. A complete copy of the final budget for 2015, as adopted, together with a copy of this adopting ordinance shall be transmitted by the City Clerk to the Division of Municipal Corporations of the Office of the State Auditor and to the Association of Washington Cities. Section 3. The Capital Facilities Plan element of the Edmonds Comprehensive Plan is hereby amended to read as set forth in Exhibit B, which is attached hereto and incorporated herein by this reference as if fully set forth herein. Section 4. This ordinance is a legislative act delegated by statute to the City Council of the City of Edmonds, is not subject to referendum and shall take effect five (5) days after passage and publication of an approved summary thereof consisting of the title. APPROVED: OR, DAVID O. EARLING ATTEST/AUTHENTICATE: 2015 Budget Ordinance Page 3 C, "� A CITY CLERK, S SEY APPROVED AS TO FORM: OFFICE OF THE CITY ATTORNEY: BY CITY ATTORNEY, JEFFREY TARADAY FILED WITH THE CITY CLERK: December 12, 2014 PASSED BY THE CITY COUNCIL: December 16, 2014 PUBLISHED: December 21, 2014 EFFECTIVE DATE: December 26, 2014 ORDINANCE NO. 3985 2015 Budget Ordinance Page 4 SUMMARY OF ORDINANCE NO.3985 of the City of Edmonds, Washington On the 161h day of December, 2014, the City Council of the City of Edmonds, passed Ordinance No. 3985. A summary of the content of said ordinance, consisting of the title, provides as follows: AN ORDINANCE OF THE CITY OF EDMONDS, WASHINGTON, ADOPTING THE BUDGET FOR FISCAL YEAR COMMENCING JANUARY 1, 2015; ADOPTING AMENDMENTS TO THE CAPITAL FACILITIES PLAN ELEMENT OF THE COMPREHENSIVE PLAN; AND FIXING A TIME WHEN THE SAME SHALL BECOME EFFECTIVE. The full text of this Ordinance will be mailed upon request. DATED this 17th day of December, 2014. CITY CLERK, SC SEY 2015 Budget Ordinance Page 5 EXHIBIT "A" 2015 BUDGET SUMMARY BY FUND Fund No. Fund Description Revenue Expenditure Difference (Rev - Exp) 001 General Fund $ 36,806,017 $ 38,585,504 $ (1,779,487) 009 LEOFF Medical Insurance Reserve Subfund $ 276,200 $ 361,825 $ (85,625) 011 Risk Management Reserve Subfund $ 1,180 $ - $ 1,180 012 Contingency Reserve Subfund $ 19,800 $ 800,000 $ (780,200) 014 Historic Preservation Gift Fund $ 7,500 $ 7,900 $ (400) 016 Building Maintenance Subfund $ 356,600 $ 380,000 $ (23,400) 104 Drug Enforcement Fund $ 43,000 $ 76,033 $ (33,033) 111 Street Fund $ 1,729,030 $ 1,703,419 $ 25,611 112 Street Construction Fund $ 7,458,211 $ 7,501,107 $ (42,896) 117 Municipal Arts Acquisition Fund $ 78,859 $ 134,275 $ (55,416) 118 Memorial Tree Fund $ 61 $ - $ 61 120 Hotel/Motel Tax Fund $ 67,675 $ 70,000 $ (2,325) 121 Employee Parking Permit Fund $ 20,564 $ 26,871 $ (6,307) 122 Youth Scholarship Fund $ 1,240 $ 3,000 $ (1,760) 123 Tourism Promotional Arts Fund $ 22,900 $ 21,500 $ 1,400 125 REET 2 $ 904,000 $ 2,361,000 $ (1,457,000) 126 Special Capital/Parks Acquisition $ 902,000 $ 471,400 $ 430,600 127 Gifts Catalog Fund $ 46,478 $ 43,795 $ 2,683 129 Special Projects Fund $ - $ - $ - 130 Ce mete ry Ma i nte n a nce/I m p. Fund $ 164,500 $ 171,784 $ (7,284) 132 Parks Construction Fund $ 4,998,765 $ 5,362,900 $ (364,135) 136 Parks Trust Fund $ 533 $ - $ 533 137 CemeteryMaintenance Fund $ 11,970 $ - $ 11,970 138 Sister City Commission Fund $ 10,212 $ 10,400 $ (188) 139 Transportation Benefit District Fund $ 650,000 $ 650,000 $ - 211 LID Control Fund $ 22,600 $ 28,567 $ (5,967) 213 LID GuarantyFund $ 28,627 $ $ 28,627 231 2012 LTGO Debt Service Fund $ 667,693 $ 667,693 $ - 232 2014 Debt Service Fund $ 925,310 $ 925,310 421 Water UtilityFund $ 7,581,442 $ 9,738,039 $ (2,156,597) 422 Water UtilityFund $ 3,681,407 $ 6,607,641 $ (2,926,234) 423 Water UtilityFund $ 9,833,310 $ 14,235,422 $ (4,402,112) 424 Water UtilityFund $ 844,416 $ 845,416 $ (1,000) 511 EquipmentRentaI Fund $ 1,502,567 $ 1,667,801 $ (165,234) 617 Firemen's Pension Fund $ 65,350 $ 77,629 $ (12,279) Totals $ 79,730,017 $ 93,536,231 $ (13,806,214) l* Amount represents a contribution of (use of) fund balance 2015 Budget Ordinance Page 6 CITY OF EDMONDS CAPITAL FACILITIES PLAN 2015-2020 1 2 CFP GENERAL 3 4 $0 Public Vote Unknown Conceptual $0 G.O. Bonds $0 $0 Total $5-$23 M $0 Community Unknown Conceptual $0 Partnerships $0 REET $0 Total $5 M $0 Capital Campaign Unknown Conceptual $0 G.O. Bonds $0 $0 Total $5 M $0 Public Vote RCO Land Acquisitio Conceptual $2,100,000 REET 1 / Grants $1,000,000 $100,000 $1,000,000 $4,000,000 G.O. Bonds $2,000,000 $2,000,000 $6,100,000 Total $3,000,000 $100,000 $3,000,000 Unknown $0 Library / Unknown Conceptual $0 City G.O. Bonds $0 $0 Total Unknown $0 Capital Campaign Unknown Conceptual $1,330,000 REET 2 $0 $40,000 $440,000 $400,000 $450,000 $1,000,000 School District $500,000 $500,000 $5,800,000 Foundation $2,500,000 $1,750,000 $1,550,000 $2,750,000 Grants $750,000 $1,000,000 $1,000,000 $10,880,000 Total $3,750,000 $40,000 $3,690,000 $400,000 $3,000,000 10-12M $0 Public Vote Unknown Conceptual $0 G.O. Bonds $0 $0 Total $3 - $4M $0 Public Vote / Grants Unknown Conceptual $0 G.O. Bonds $0 Private Partnership $0 Total $1 - 2M EIS $0 Federal (Unsecured) US DOT Completed $0 State Funds $0 Total Unknown Unknown Conceptual $0 Grants $0 Total Unknown Conceptual $0 Grants $0 Total $0 $300,000 Total CFP $16,980,000 Annual CFP Totals $6,750,000 $140,000 $6,690,000 $400,000 $3,000,000 $0 Downtown Public Restroom Locate, construct, and maintain a public restroom downtown. Parks & Facilities Maintenance & Operations Building Edmonds / Sno-Isle Library Expand building for additional programs (Sno-Isle Capital Facilities Plan). Public Market (Downtown Waterfront)Acquire and develop property for a year round public market. Community Park / Athletic Complex - Old Woodway High School In cooperation with ESD#15 develop a community park and athletic complex. Edmonds Crossing WSDOT Ferry / Mutimodal Facility Relocate ferry terminal to Marina Beach. Replace / Renovate deteriorating building in City Park. Senior Center Grounds Replace and expand deteriorating building on the waterfront. Edmonds School District (City has lease until 2021). Replace / Renovate (Currently subleased on Civic Playfield until 2021). Boys & Girls Club Building Civic Playfield Acquisition and/or development 2021-20252020201920182017 Art Center / Art Museum 20162015Revenue Source (2015-2020) Total Cost Current Project Phase Grant Opportunity PurposeProject Name Aquatic Facility Meet citizen needs for an Aquatics Center (Feasibility study complete August 2009). Establish a new center for the Art's Community. 5 6 PROJECT NAME: Aquatic Facility ESTIMATED PROJECT COST: $5,000,000 – $23,000,000 PROJECT DESCRIPTION: Implement recommendations of the Aquatics Feasibility Study completed in 2009. Six scenarios were presented and the plan recommended by the consultants was a year round indoor pool with an outdoor recreational opportunity in the summer. The project is dependent upon a public vote. PROJECT BENEFIT/ RATIONALE: The current Yost Pool, built in 1972, is nearing the end of its life expectancy. The comprehensive study done in 2009 assessed the needs and wants of Edmonds citizens in regard to its aquatic future as well as the mechanical condition of the current pool. SCHEDULE: 2014-2025 COST BREAKDOWN PROJECT COST 2014 2015 2016 2017 2018 2019 2020-2025 Planning/Study Eng. & Admin. Construction 1% for Art TOTAL $5m - $23m * all or part of this Project may qualify for 1% for the Arts 7 PROJECT NAME: Art Center / Art Museum ESTIMATED PROJECT COST: $5,000,000 PROJECT DESCRIPTION: A new Art Center/Museum facility will provide and promote Cultural / Arts facilities for the City of Edmonds. The need for visual and performing arts facilities is a high priority stated in the adopted updated Community Cultural Arts Plan 2001 and in the 2008 update process. PROJECT BENEFIT/ RATIONALE: The City of Edmonds desires to secure and provide for public Cultural Arts facilities in the community. The emphasis on the arts as a high priority creates the need to determine feasibility for and potentially construct new visual arts related facilities. SCHEDULE: 2014-2025 COST BREAKDOWN PROJECT COST 2014 2015 2016 2017 2018 2019 2020-2025 Planning/Study Eng. & Admin. Construction 1% for Art TOTAL $5,000,000 * all or part of this Project may qualify for 1% for the Arts 8 PROJECT NAME: Boys & Girls Club Building ESTIMATED PROJECT COST: $5,000,000 PROJECT DESCRIPTION: Build new Boys & Girls Club facility to accommodate the growing and changing needs of this important club. PROJECT BENEFIT/ RATIONALE: The current Boys & Girls Club was constructed as a field house by the Edmonds School District decades ago and is in need of major renovation or replacement. It is inadequate in terms of ADA accessibility and does not meet the needs of a modern club. SCHEDULE: 2014-2025 COST BREAKDOWN PROJECT COST 2014 2015 2016 2017 2018 2019 2020-2025 Planning/Study Eng. & Admin. Construction 1% for Art TOTAL $5,000,000 * all or part of this Project may qualify for 1% for the Arts 9 PROJECT NAME: Civic Playfield Acquisition and/or Development ESTIMATED PROJECT COST: $6.1M 6th Street N. and Edmonds Street, Edmonds City limits, Snohomish County 8.1 acres / property owned and leased from Edmonds School District until 2021; Community Park/Zoned Public PROJECT DESCRIPTION: Acquire or work with the School District to develop this 8.1 acre property for continued use as an important community park, sports tourism hub and site of some of Edmonds largest and most popular special events in downtown Edmonds. PROJECT BENEFIT/ RATIONALE: Gain tenure and control in perpetuity over this important park site for the citizens of Edmonds. SCHEDULE: 2014-2025 COST BREAKDOWN PROJECT COST 2014 2015 2016 2017 2018 2019 2019-2025 Acquisition $20,000 $3M Planning/Study 100,000 Eng. & Admin. Construction $3M 1% for Art TOTAL $20,000 $3M $100,000 $3M * all or part of this project may qualify for 1% for the Arts 10 PROJECT NAME: Edmonds/Sno-Isle Library ESTIMATED PROJECT COST: Unknown PROJECT DESCRIPTION: Expand building/parking to accommodate additional library needs and programs. Library improvements identified in Sno-Isle Libraries Capital Facility Plan: 2007-2025 PROJECT BENEFIT/ RATIONALE: Improvements will better serve citizens needs requiring additional space and more sophisticated technology. SCHEDULE: 2014-2025 COST BREAKDOWN PROJECT COST 2014 2015 2016 2017 2018 2019 2020-2025 Planning/Study Eng. & Admin. Construction 1% for Art TOTAL Unknown * all or part of this Project may qualify for 1% for the Arts 11 PROJECT NAME: Community Park / Athletic Complex at the Former Woodway High School ESTIMATED PROJECT COST: $11,535,000 PROJECT DESCRIPTION: Develop community park and regional athletic complex with lighted fields and recreational amenities in partnership with Edmonds School District, community colleges, user groups, and other organizations. Development dependent upon successful regional capital campaign. $10m - $12M project. PROJECT BENEFIT/ RATIONALE: The site is currently an underutilized and undermaintained facility with great potential as community multi-use active park. Site has existing controlled access, greenbelt, parking and 4-court tennis facility with substandard fields. Highly urbanized area with 150,000 residents within 5-mile radius. Future maintenance supported by user fees. SCHEDULE: 2014-2025 COST BREAKDOWN PROJECT COST 2014 2015 2016 2017 2018 2019 2020- 2025 Planning/Study $655000 300,000 40000 150,000 Engineering & Administration 175,000 150,000 175,000 Construction $3,930,000 3,390,000 400,000 2,700,000 1% for Art 125,000 TOTAL $655000 $3,750,000 40000 $3,690,000 $400,000 $3,000,000 $10m - $12m * all or a portion of this project may qualify for 1% for the Arts 12 PROJECT NAME: Parks & Facilities Maintenance & Operations Building ESTIMATED PROJECT COST: $3-$4 Million PROJECT DESCRIPTION: The 40 year old maintenance building in City Park is reaching the end of its useful life and is in need of major renovation or replacement. PROJECT BENEFIT/ RATIONALE: Parks and Facilities Divisions have long outgrown this existing facility and need additional work areas and fixed equipment in order to maintain City parks and Capital facilities for the long term. SCHEDULE: Contingent on finding additional sources of revenue from general and real estate taxes. COST BREAKDOWN PROJECT COST 2014 2015 2016 2017 2018 2019 2020-2025 Planning/Study Eng. & Admin. Construction 1% for Art TOTAL $3m - $4m * all or part of this Project may qualify for 1% for the Arts 13 PROJECT NAME: Senior Center grounds ESTIMATED PROJECT COST: $1-2M * all or part of this project may qualify for 1% for the Arts. PROJECT DESCRIPTION: Rehabilitate grounds, parking, beach access and area around Senior Center, in conjunction with the construction of a new Senior Center building. PROJECT BENEFIT/ RATIONALE: This facility is at the end of its useful life. The Edmonds Senior Center, a nonprofit, will be launching a capital campaign to reconstruct the Senior Center and seek a long term land lease with the City. It is the City’s intent to rehabilitate the grounds and beach access surrounding the Sr. Ctr when construction begins. SCHEDULE: Work with Sr. Center on timing of construction and grounds rehab. COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 2021-2025 Planning/Study Eng. & Admin. Construction 1% for Art TOTAL $1-2M 14 PROJECT NAME: Edmonds Crossing WSDOT Ferry / Multimodal Facility ESTIMATED PROJECT COST: Unknown PROJECT DESCRIPTION: Edmonds Crossing is multimodal transportation center that will provide the capacity to respond to growth while providing improved opportunities for connecting various forms of travel including rail, ferry, bus, walking and ridesharing. PROJECT BENEFIT/ RATIONALE: To provide an efficient point of connection between existing and planned transportation modes. SCHEDULE: 2014-2025 COST BREAKDOWN PROJECT COST 2014 2015 2016 2017 2018 2019 2020- 2025 Engineering & Administration Right of Way Construction 1% for Art TOTAL Unknown * all or part of this project may qualify for 1% for the Arts 15 PROJECT NAME: Public Market (Downtown Waterfront) ESTIMATED PROJECT COST: Unknown * all or part of this project may qualify for 1% for the Arts. PROJECT DESCRIPTION: Work with community partners to establish a public market, year around, on the downtown waterfront area. PROJECT BENEFIT/ RATIONALE: The project will help to create a community gathering area, boost economic development, bring tourists to town, and will be a valuable asset to Edmonds. SCHEDULE: This project depends on the ability to secure grant funding, and community partners willing to work with the city to establish this. This potentially can be accomplished by 2017. COST BREAKDOWN PROJECT COST 2014 2015 2016 2017 2018 2019 2020-2025 Planning/Study Eng. & Admin. Construction 1% for Art TOTAL 16 PROJECT NAME: Downtown Restroom ESTIMATED PROJECT COST: $300,000 * all or part of this project may qualify for 1% for the Arts. PROJECT DESCRIPTION: Work with community partners to locate, construct and maintain a downtown public restroom. PROJECT BENEFIT/ RATIONALE: The project satisfies goals in the Strategic Action Plan and the PROS plan. It is being supported by the Economic Development Commission and Planning Board. This will help to provide a much needed downtown amenity, boost economic development, bring tourists to town, and will be a valuable asset to Edmonds. SCHEDULE: This project depends on the ability of funds. COST BREAKDOWN PROJECT COST 2014 2015 2016 2017 2018 2019 2020-2025 Planning/Study Eng. & Admin. Construction 1% for Art TOTAL 300,000 17 18 CFP TRANSPORTATION 19 20 Safety / Capacity Analysis $251,046 (Federal or State secured)$251,046 $0 (Federal or State unsecured) Construction $0 (Unsecured) $43,954 (Local Funds)$43,954 $295,000 Total $295,000 $0 (Federal or State secured) $1,115,000 (Federal or State unsecured)$100,000 $163,000 $852,000 Possible Grant Conceptual $0 (Unsecured) $0 (Local Funds) $1,115,000 Total $100,000 $163,000 $852,000 $0 (Federal or State secured) $0 (Federal or State unsecured) Possible Grant Conceptual $0 (Unsecured) $10,000 (Local Funds)$10,000 $10,000 Total $10,000 $3,588,077 (Federal or State secured)$481,447 $3,106,630 $0 (Federal or State unsecured) Possible Grant Design / ROW $0 (Unsecured) $2,134,510 (Local Funds)$230,140 $1,904,370 $5,722,587 Total $711,587 $5,011,000 $0 (Federal or State secured) $4,964,000 (Federal or State unsecured)$500,000 $836,000 $3,628,000 Possible Grant Conceptual $0 (Unsecured) $0 (Local Funds) $4,964,000 Total $500,000 $836,000 $3,628,000 $5,375,000 (Federal or State secured)$3,431,500 $1,943,500 $0 (Federal or State unsecured) Design / ROW $0 (Unsecured) $518,500 (Local Funds)$518,500 $5,893,500 Total $3,950,000 $1,943,500 $0 (Federal or State secured) Possible $10,000,000 (Federal or State unsecured)$500,000 $4,500,000 $5,000,000 State Conceptual $0 (Unsecured) Appropriation $0 (Local Funds) $10,000,000 Total $500,000 $4,500,000 $5,000,000 $0 (Federal or State secured) $0 (Federal or State unsecured) Conceptual $0 (Unsecured)$1,431,000 $0 (Local Funds) $0 Total $1,431,000 $0 (Federal or State secured) $0 (Federal or State unsecured) Conceptual $0 (Unsecured)$10,211,000 $0 (Local Funds) $0 Total $10,211,000 Project Name 228th St. SW Corridor Safety Improvements Intersection improvements to decrease intersection delay and improve level of service. Install two-way left turn lanes to improve capacity and install sidewalk along this stretch to increase pedestrian safety (50 / 50 split with Snohomish County; total cost: ~20 Million). Highway 99 Gateway / Revitalization 2016Funding Source Project Phase Realign highly skewed intersection to address safety and improve operations; create new east-west corridor between SR-99 and I-5. 220th St. SW @ 76th Ave. W Intersection Improvements Reconfigure EB lane and add protected/permissive for the NB and SB LT to improve the intersection delay. 84th Ave. W (212th St. SW to 238th St. SW) 2021-2025 Olympic View Dr. @ 76th Ave. W Intersection Improvements 212th St SW @ 84th Ave W (5corners) Intersection Improvements 76th Av. W @ 212th St. SW Intersection Improvements Reduce intersection delay by converting 9th Ave. to (2) lanes for both the southbound and northbound movements. SR 524 (196th St. SW) / 88th Ave W Intersection Improvements Main St. and 9th Ave S (Interim Solution) 2018 2019 2020 Improve safety at the intersection by converting a stop controlled intersection for NB and SB to a signalized intersection. Grant Opportunity (2015-2020) Total CostPurpose 20172015 Intersection improvements to decrease intersection delay and improve level of service (LOS). Installation of a traffic signal to reduce the intersection delay and improve Level of Service (LOS). Install gateway elements and safety improvements along SR-99 Corridor. 2 1 Project Name 2016Funding Source Project Phase 2021-2025201820192020 Grant Opportunity (2015-2020) Total CostPurpose 20172015 $0 (Federal or State secured) $3,722,000 (Federal or State unsecured)$341,000 $686,000 $2,695,000 Possible Grant Conceptual $0 (Unsecured) $0 (Local Funds) $3,722,000 Total $341,000 $686,000 $2,695,000 $0 (Federal or State secured) $5,046,000 (Federal or State unsecured)$484,000 $737,000 $3,825,000 Possible Grant Conceptual $0 (Unsecured) $0 (Local Funds) $5,046,000 Total $484,000 $737,000 $3,825,000 $0 (Federal or State secured) $5,235,000 (Federal or State unsecured)$502,000 $765,000 $3,968,000 Possible Grant Conceptual $0 (Unsecured) $0 (Local Funds) $5,235,000 Total $502,000 $765,000 $3,968,000 $0 (Federal or State secured) $0 (Federal or State unsecured) Conceptual $0 (Unsecured)$906,000 $0 (Local Funds) $0 Total $906,000 $0 (Federal or State secured) $0 (Federal or State unsecured) Conceptual $0 (Unsecured)$1,093,000 $0 (Local Funds) $0 Total $1,093,000 $0 (Federal or State secured) $0 (Federal or State unsecured) Conceptual $0 (Unsecured)$1,093,000 $0 (Local Funds) $0 Total $1,093,000 Widen 212th St. SW to add a westbound left turn lane for 200' storage length and an eastbound left turn phase for eastbound and westbound movements. Convert all-way controlled intersection into signalized intersection. Widen 216th St. SW to add a left turn lane for eastbound and westbound lanes. Walnut St. @ 9th Ave. Intersection Improvements Convert all-way controlled intersection into signalized intersection. Olympic View Dr. @ 174th St. SW Intersection Improvements Main St. @ 9th Ave. Intersection Improvements Hwy. 99 @ 216th St. SW Intersection Improvement Hwy 99 @ 212th St SW Intersection Improvements Hwy. 99 @ 220th St. SW Intersection Improvement Widen 220th St. SW and Hwy 99 to add a westbound right turn lane (for 325' storage length) and a soutbound left turn lane (for 275' storage length). Install traffic signal to improve the Level of Service (LOS) and reduce intersection delay. 2 2 2021-2025201820192020 Grant Opportunity (2015-2020) Total CostPurpose 201720152016Funding Source Project PhaseProject Name $0 (Federal or State secured) $1,520,000 (Federal or State unsecured)$125,000 $125,000 $1,270,000 Possible Grant Conceptual $0 (Unsecured) $0 (Local Funds) $1,520,000 Total $125,000 $125,000 $1,270,000 $392,109 (Federal or State secured)$392,109 $0 (Federal or State unsecured) Design $0 (Unsecured) $0 (Local Funds) $392,109 Total $392,109 $0 (Federal or State secured) $65,000 (Federal or State unsecured)$65,000 Possible Grant Conceptual $0 (Unsecured) $0 (Local Funds) $65,000 Total $65,000 $0 (Federal or State secured) $65,000 (Federal or State unsecured)$65,000 Possible Grant Conceptual $0 (Unsecured) $0 (Local Funds) $65,000 Total $65,000 $0 (Federal or State secured) $82,000 (Federal or State unsecured)$82,000 Possible Grant Conceptual $0 (Unsecured) $0 (Local Funds) $82,000 Total $82,000 $8,650 (Federal or State secured)$8,650 Possible $1,816,000 (Federal or State unsecured)$1,816,000 RCO / TIB Grant Design $283,000 (Unsecured)$283,000 $1,350 (Local Funds)$1,350 $2,109,000 Total $10,000 $2,099,000 Provide safe sidewalk along short missing link. Non-motorized Pedestrian / Bicycle Projects 2nd Ave. S from James St. to Main St. Walkway Dayton St. between 7th Ave. S to 8th Ave. S Walkway Provide safe sidewalk along short missing link. Sunset Ave. Walkway from Bell St. to Caspers St. Provide sidewalk on west side of the street, facing waterfront. 236th St SW from Edmonds Way (SR- 104) to Madrona Elementary Improve pedestrian safety along 236th St. SW, creating a safe pedestrian connection between SR- 104 and Madrona Elementary Provide safe and desirable route to Seview Elementary and nearby parks. 80th Ave. W from 188th St. SW to Olympic View Dr Walkway and sight distance improvements Maple St. from 7th Ave. S to 8th Ave. S Walkway Provide safe sidewalk along short missing link. 2 3 2021-2025201820192020 Grant Opportunity (2015-2020) Total CostPurpose 201720152016Funding Source Project PhaseProject Name $0 (Federal or State secured) Grant for Design $2,306,000 (Federal or State unsecured)$349,000 $1,957,000 funding currently Conceptual $0 (Unsecured) under review $0 (Local Funds) $2,306,000 Total $349,000 $1,957,000 $0 (Federal or State secured) $189,000 (Federal or State unsecured)$189,000 Possible Grant Conceptual $0 (Unsecured) $29,000 (Local Funds)$29,000 $218,000 Total $218,000 $0 (Federal or State secured) $325,000 (Federal or State unsecured)$325,000 $760,000 Possible Grant Conceptual $0 (Unsecured)$0 $0 (Local Funds) $325,000 Total $325,000 $760,000 $0 (Federal or State secured) $190,000 (Federal or State unsecured)$190,000 Possible Grant Conceptual $0 (Unsecured) $0 (Local Funds) $190,000 Total $190,000 $0 (Federal or State secured) $380,000 (Federal or State unsecured)$380,000 Possible Grant Conceptual $0 (Unsecured) $0 (Local Funds) $380,000 Total $380,000 $0 (Federal or State secured) $3,900,000 (Federal or State unsecured)$1,000,000 $2,900,000 Possible Grant Conceptual $0 (Unsecured) $425,000 (Local Funds)$425,000 $4,325,000 Total $1,425,000 $2,900,000 $519,041 (Federal or State secured)$519,041 $0 (Federal or State unsecured) Design $0 (Unsecured) $1,038,893 (Local Funds)$1,038,893 $1,557,934 Total $1,557,934 $0 (Federal or State secured) $0 (Federal or State unsecured) Conceptual $0 (Unsecured)$1,249,000 $0 (Local Funds) $0 Total $1,249,000 $0 (Federal or State secured) $0 (Federal or State unsecured) Conceptual $0 (Unsecured)$189,000 $0 (Local Funds) $0 Total $189,000 216th St. SW Walkway from Hwy. 99 to 72nd Ave W Provide sidewalk on north side of 216th St. SW from Hwy. 99 to 72nd Ave W (completing missing link) Meadowdale Beach Rd. Walkway Provide safe sidewalk along missing link. Maplewood Dr. Walkway from Main St. to 200th St. SW Provide safe sidewalk, connecting to ex. sidewalk along 200th St. SW (Maplewood Elementary School). Walnut St from 3rd Ave. S to 4th Ave. S Walkway Provide short missing link. Walnut St. from 6th Ave. S to 7th Ave. S Walkway Provide short missing link. 189th Pl. SW from 80th Ave. W to 78th Ave. W Walkway Provide short missing link. Olympic Ave from Main St to SR-524 / 196th St. SW Walkway Reconstruct sidewalk (ex. conditions: rolled curb / unsafe conditions) along a stretch with high pedestrian activity and elementary school. 4th Ave. Corridor Enhancement Create more attractive and safer corridor along 4th Ave. 238th St. SW from 100th Ave W to 104th Ave W Walkway and Stormwater Improvements Provide safe walking route between minor arterial and collector. 2 4 2021-2025201820192020 Grant Opportunity (2015-2020) Total CostPurpose 201720152016Funding Source Project PhaseProject Name $0 (Federal or State secured) $0 (Federal or State unsecured) Conceptual $0 (Unsecured)$175,000 $0 (Local Funds) $0 Total $175,000 $0 (Federal or State secured) $0 (Federal or State unsecured) Conceptual $0 (Unsecured)$1,050,000 $0 (Local Funds) $0 Total $1,050,000 $0 (Federal or State secured) $0 (Federal or State unsecured) Conceptual $0 (Unsecured) $60,000 (Local Funds)$10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $60,000 Total $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $6,000 (Federal or State secured)$6,000 $0 (Federal or State unsecured) Construction $0 (Unsecured) $0 (Local Funds) $6,000 Total $6,000 $0 (Federal or State secured) $0 (Federal or State unsecured) Conceptual $0 (Unsecured) $350,000 (Local Funds)$50,000 $300,000 $350,000 Total $50,000 $300,000 Total CFP $50,749,130 Annual CFP Totals $6,976,630 $7,274,500 $10,000 $6,418,000 $11,942,000 $18,128,000 $18,157,000 Totals Source 2015 2016 2017 2018 2019 2020 2021-2025 $10,133,923 Total Federal & State (Secured)$5,083,793 $5,050,130 $0 $0 $0 $0 $0 $40,920,000 Total Federal & State (Unsecured)$0 $0 $0 $6,308,000 $12,669,000 $21,943,000 $760,000 $283,000 Unsecured $0 $0 $0 $283,000 $0 $0 $17,397,000 $4,582,207 Local Funds $1,892,837 $2,224,370 $10,000 $435,000 $10,000 $10,000 $0 Revenue Summary by Year 84th Ave. W between 188th St. SW and 186th St. SW Walkway Provide safe walking route between those (2) local streets. 238th St. SW from Hwy. 99 to 76th Ave. W Walkway Provide safe walking route between principal arterial and minor arterial. Residential Neighborhood Traffic Calming To assist residents and City staff in responding to neighborhood traffic issues related to speeding, cut- through traffic and safety. Trackside Warning System or Quiet Zone @ Dayton and Main St. Crossings Install Trackside Warning System and Quiet Zone @ Dayton and Main St. Railroad Crossings in order to reduce noise level within Downtown Edmonds. 15th St SW from Edmonds Way to 8th Ave S Provide safe walking route between minor arterial and collector. 2 5 2 6 PROJECT NAME: 212th St. SW @ 84th Ave. W (5-Corners) Intersection Improvements ESTIMATED PROJECT COST: $4,305,000 PROJECT DESCRIPTION: The intersection of 84th Ave and 212th is 5 legged, which also includes Main Street and Bowdoin Way approaches. The intersection is stop-controlled for all approaches. A roundabout would be constructed. The project also includes various utility upgrades and conversion of overhead utilities to underground. (ROADWAY ROJECT PRIORITY in 2009 Transportation Plan: #6). PROJECT BENEFIT/ RATIONALE: The intersection currently functions at LOS F and delays during the PM peak hour will worsen over time. A roundabout will improve the LOS. SCHEDULE: Construction documentation will be completed in 2015. COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration & ROW Construction $295,000 1% for Art TOTAL $295,000 27 PROJECT NAME: SR-524 (196th St. SW)/ 88th Ave. W Intersection Improvements ESTIMATED PROJECT COST: $1,115,000 PROJECT DESCRIPTION: Install traffic signal at the intersection of 196th St. SW @ 88th Ave. W. The modeling in the 2009 Transportation Plan indicated that restricting northbound and southbound traffic to right-turn-only (prohibiting left-turn and through movements) would also address the deficiency identified at this location through 2025. This is same alternative as one concluded by consultant in 2007 study but not recommended by City Council. This could be implemented as an alternate solution, or as an interim solution until traffic signal warrants are met. The ex. LOS is F (below City Standards: LOS D). (ROADWAY ROJECT PRIORITY in 2009 Transportation Plan: #8). PROJECT BENEFIT/ RATIONALE: Improve traffic flow characteristics and safety at the intersection. The improvement would modify LOS to A, but increase the delay along 196th St. SW. SCHEDULE: The intersection LOS must meet MUTCD traffic signal warrants and be approved by WSDOT since 196th St. SW is a State Route (SR524). No funding is currently allocated to this project (pending grant funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration & ROW $100,000 $163,000 Construction $852,000 1% for Art TOTAL $100,000 $163,000 $852,000 28 PROJECT NAME: Main St and 9th Ave. S (interim solution) ESTIMATED PROJECT COST: $10,000 PROJECT DESCRIPTION: Installation of a mini-roundabout or re-striping of 9th Ave. with the removal of parking on both sides of the street. (not included in the 2009 Transportation Plan project priority chart) PROJECT BENEFIT/ RATIONALE: The intersection is stop-controlled for all approaches and the existing intersection LOS is E (below the City’s concurrency standards: LOS D). The re- striping of 9th Ave. would improve the intersection delay to LOS C or LOS B with the installation of a mini-roundabout. SCHEDULE: 2016 COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration $1,000 Construction $9,000 1% for Art TOTAL $10,000 29 PROJECT NAME: 76th Ave W @ 212th St. SW Intersection Improvements ESTIMATED PROJECT COST: $6,191,000 PROJECT DESCRIPTION: Add a northbound and southbound left-turn lane to convert the signal operation for those approaches from split phasing to protected-permissive phasing. Add a right- turn lane for the westbound, southbound, and northbound movements. The project also consists of various utility upgrades and conversion of overhead utilities to underground (ROADWAY ROJECT PRIORITY in 2009 Transportation Plan: #3). PROJECT BENEFIT/ RATIONALE: Reduce the intersection delay and improve the existing level of service from LOS D (LOS F by 2015) to LOS C. SCHEDULE: Federal grants have been secured for all project phases. Design started in 2012 and is scheduled for completion in Fall 2015. Right-of-way acquisition is anticipated to be completed in Fall 2015. Construction is scheduled to begin in 2016. COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration & ROW $711,587 Construction $5,011,000 1% for Art TOTAL $711,587 $5,011,000 30 PROJECT NAME: 220th St SW @ 76th Ave W Intersection Improvements ESTIMATED PROJECT COST: $4,964,000 PROJECT DESCRIPTION: Reconfigure eastbound lanes to a left turn lane and through / right turn lane. Change eastbound and westbound phases to provide protected-permitted phase for eastbound and westbound left turns. Provide right turn overlap for westbound movement during southbound left turn phase. (ROADWAY ROJECT PRIORITY in 2009 Transportation Plan: #11). PROJECT BENEFIT/ RATIONALE: Reduce the intersection delay and improve the LOS. The LOS would be improved from LOS E to LOS C. SCHEDULE: Engineering and construction scheduled between 2018 and 2020 (unsecured funding). * All or a portion of this project may qualify for 1% for the arts COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration $500,000 $836,000 Construction $3,628,000 1% for Art TOTAL $500,000 $836,000 $3,628,000 31 PROJECT NAME: 228th St. SW Corridor Safety Improvements ESTIMATED PROJECT COST: $7,300,000 PROJECT DESCRIPTION: 1) Extend 228th St across the unopened right-of-way to 76th Avenue West 2) Signalize the intersection of 228th St SW @ SR99 and 228th St. SW @ 76th Ave. West 3) Construct a raised median in the vicinity of 76th Avenue West. 4) Add illumination between 224th St SW and 228th St SW on SR 99 5) Overlay of 228th St. SW from 80th Ave. W to ~ 2,000’ east of 76th Ave. W. (ROADWAY ROJECT PRIORITY in 2009 Transportation Plan: #1). PROJECT BENEFIT/ RATIONALE: The project will improve access / safety to the I-5 / Mountlake Terrace Park & Ride from SR99. This east / west connection will reduce demand and congestion along two east- west corridors (220th Street SW and SR104). Roadway safety will also be improved as SR 99/ 228th Street SW will become a signalized intersection. 228th St. SW is being overlaid from 80th Pl. W to ~ 1,000 LF east of 72nd Ave. W. as well as 76th Ave. W from 228th St. SW to Hwy. 99. The project consists of various utility upgrades. SCHEDULE: Construction scheduled to begin in 2015 and be completed in 2016. Federal and State grants were secured for the construction phase. This project is combined into one construction contract with the Hwy. 99 (Phase 3) Lighting project. COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering, Administration, and ROW Construction $3,950,400 $1,943,500 1% for Art TOTAL $3,950,400 $1,943,500 * All or a portion of this project may qualify for 1% for the arts 32 PROJECT NAME: Highway 99 Gateway / Revitalization ESTIMATED PROJECT COST: $10,000,000 PROJECT DESCRIPTION: The project would include, among other features, wider replacement sidewalks or new sidewalk where none exist today, new street lighting, center medians for access control and turning movements, etc., attractive and safe crosswalks, better stormwater management, targeted utility replacements, potential undergrounding of overhead utilities, as well as landscaping and other softscape treatments to warm-up this harsh corridor and identify the area as being in Edmonds. PROJECT BENEFIT/ RATIONALE: Improve aesthetics, safety, user experience, and access management along this corridor. In addition, economic development would be improved. SCHEDULE: The design phase is scheduled for 2018. The construction phase is scheduled for 2019 and 2020 (unsecured funding for all phases). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration & ROW $500,000 Construction $4,500,000 $5,000,000 1% for Art TOTAL $500,000 4,500,000 $5,000,000 33 PROJECT NAME: Olympic View Dr. @ 76th Ave. W Intersection Improvements ESTIMATED PROJECT COST: $1,431,000 PROJECT DESCRIPTION: Install traffic signal (the intersection currently stop controlled for all movements). (ROADWAY ROJECT PRIORITY in 2009 Transportation Plan: #9). PROJECT BENEFIT/ RATIONALE: The improvement will reduce the intersection delay. By 2015, the Level of Service will be F, which is below the City’s concurrency standards (LOS D). The improvement would modify the Level of Service to LOS B. SCHEDULE: Engineering and Construction are scheduled between 2021 and 2026 (unsecured funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 2021-2026 Planning/Study Engineering & Administration $286,000 Construction $1,145,000 1% for Art TOTAL $1,431,000 34 PROJECT NAME: 84th Ave. W (212th St. SW to 238th St. SW) ESTIMATED PROJECT COST: $20,422,000 * all or part of this project may qualify for 1% for the Arts. PROJECT DESCRIPTION: Widen 84th Ave. W to (3) lanes with curb, gutter, bike lanes, and sidewalk on each side of the street. (part of this project was ranked #11 in the Long Walkway list of the 2009 Transportation Plan). PROJECT BENEFIT/ RATIONALE: Improve overall safety of the transportation system along this collector street: 1) the sidewalk and bike lanes would provide pedestrians and cyclists with their own facilities and 2) vehicles making left turn will have their own lane, not causing any back-up to the through lane when insufficient gaps are provided. SCHEDULE: Engineering and Construction are scheduled between 2021 and 2026 (unsecured funding). The project cost is split between Snohomish County and Edmonds since half the project is in Esperance. COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 2021-2026 Planning/Study Engineering & Administration $2,042,000 Construction $8,169,000 1% for Art TOTAL $10,211,000 35 PROJECT NAME: Hwy. 99 @ 216th St. SW intersection improvements ESTIMATED PROJECT COST: $3,722,000 PROJECT DESCRIPTION: Widen 216th St. SW to add a westbound left turn lane for and an eastbound left turn lane. Provide protected-permissive left turn phases for eastbound and westbound movements. PROJECT BENEFIT/ RATIONALE: Improve intersection efficiency and reduce delay. SCHEDULE: All phases are scheduled between 2018 and 2020. (unsecured funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & ROW & Administration $341,000 $686,000 Construction $2,695,000 1% for Art TOTAL $341,000 $686,000 $2,695,000 36 PROJECT NAME: Hwy. 99 @ 220th St. SW intersection improvements ESTIMATED PROJECT COST: $5,046,000 PROJECT DESCRIPTION: Widen 220th St. SW to add Westbound right turn lane for 325’ storage length. Widen SR-99 to add 2nd Southbound left turn lane for 275’ storage length. (ROADWAY ROJECT PRIORITY in 2009 Transportation Plan: #10). PROJECT BENEFIT/ RATIONALE: Improve existing intersection delay from 72 seconds (w/o improvement) to 62 seconds (w/ improvement) in 2025. SCHEDULE: All Phases are scheduled between 2018 and 2020 (unsecured funding for all phases). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration & ROW $484,000 $737,000 Construction $3,825,000 1% for Art TOTAL $484,000 $737,000 $3,825,000 37 PROJECT NAME: Hwy. 99 @ 212th St. SW intersection improvements ESTIMATED PROJECT COST: $5,235,000 PROJECT DESCRIPTION: Widen 212th St. SW to add a westbound left turn lane for 200’ storage length and an eastbound left turn lane for 300’ storage length. Provide protected left turn phase for eastbound and westbound movements.(ROADWAY PROJECT PRIORITY in 2009 Transportation Plan: #13) PROJECT BENEFIT/ RATIONALE: Improve intersection efficiency and reduce delay. SCHEDULE: All phases are scheduled between 2018 and 2020. (unsecured funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering, ROW, & Administration $502,000 $765,000 Construction $3,968,000 1% for Art TOTAL $502,000 $765,000 $3,968,000 38 PROJECT NAME: Olympic View Dr. @ 174th St. SW Intersection Improvements ESTIMATED PROJECT COST: $906,000 PROJECT DESCRIPTION: Widen Olympic View Dr. to add a northbound left turn lane for 50’ storage length. Shift the northbound lanes to the east to provide an acceleration lane for eastbound left turns. Install traffic signal to increase the LOS and reduce intersection delay. (ROADWAY ROJECT PRIORITY in 2009 Transportation Plan: #17) PROJECT BENEFIT/ RATIONALE: Improve intersection efficiency and safety of drivers accessing either street. SCHEDULE: Engineering and Construction are scheduled between 2021 and 2026 (unsecured funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 2021-2026 Planning/Study Engineering & Administration $180,000 Construction $726,000 1% for Art TOTAL $906,000 39 PROJECT NAME: Main St. @ 9th Ave Intersection Improvements ESTIMATED PROJECT COST: $1,093,000 PROJECT DESCRIPTION: Install traffic signal. The intersection is currently stop controlled for all approaches. (ROADWAY ROJECT PRIORITY in 2009 Transportation Plan: #2) PROJECT BENEFIT/ RATIONALE: Improve the Level of Service, which is currently LOS E (below City’s Level of Service standards: LOS D), to LOS B (w/ improvement). SCHEDULE: Engineering and Construction are scheduled between 2021 and 2026 (unsecured funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 2021-2026 Planning/Study Engineering & Administration $220,000 Construction $873,000 1% for Art TOTAL $1,093,000 40 PROJECT NAME: Walnut St. @ 9th Ave. Intersection Improvements ESTIMATED PROJECT COST: $1,093,000 PROJECT DESCRIPTION: Install traffic signal. The intersection is currently stop controlled for all approaches. (ROADWAY ROJECT PRIORITY in 2009 Transportation Plan: #7). PROJECT BENEFIT/ RATIONALE: Improve the Level of Service. SCHEDULE: Engineering and Construction are scheduled between 2021 and 2026 (unsecured funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 2021-2026 Planning/Study Engineering & Administration $220,000 Construction $873,000 1% for Art TOTAL $1,093,000 41 PROJECT NAME: 80th Ave W from 188th St SW to Olympic View Dr. Walkway and sight distance improvements ESTIMATED PROJECT COST: $1,520,000 PROJECT DESCRIPTION: Construct ~ 3,000’ sidewalk on 80th Ave West between 188th St SW and 180th St SW and on 180th St SW between 80th Ave W and Olympic View Drive (ranked #6 in Long Walkway list in 2009 Transportation Plan). 80th Ave. W will be re-graded north of 184th St. SW, in order to improve sight distance. PROJECT BENEFIT/ RATIONALE: Provides safe pedestrian access between Seaview Park, connecting to Olympic View Drive Walkway and Southwest County Park. Would create an additional safe walking route for kids attending Seaview Elementary School (188th St. SW). SCHEDULE: Engineering and construction are scheduled between 2018 and 2020 (unsecured funding for all phases). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration $125,000 $125,000 Construction $1,270,000 1% for Art TOTAL $125,000 $125,000 $1,270,000 42 PROJECT NAME: 236th St. SW from Edmonds Way to Madrona Elementary School ESTIMATED PROJECT COST: $420,000 PROJECT DESCRIPTION: Construct an ~ 800’ sidewalk on the south side of 236th St. SW from SR-104 to Madrona Elementary as well as the addition of sharrows along that stretch. (This is only part of a stretch of Walkway project, which ranked #1 in the Long Walkway list in the 2009 Transportation Plan) PROJECT BENEFIT/ RATIONALE: To provide a safe and desirable walking route near Madrona Elementary School and along 236th St. SW. SCHEDULE: Construction is scheduled to take place in 2015. The project is funded through the Safe Routes to School Grant program. COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration & ROW Construction $392,109 1% for Art TOTAL $392,109 43 PROJECT NAME: 2nd Ave. S from James St. to Main St. Walkway ESTIMATED PROJECT COST: $65,000 * all or part of this project may qualify for 1% for the Arts PROJECT DESCRIPTION: Construct a missing link of sidewalk (approximately 100’) on 2nd Ave. S between Main St. and James St. (Ranked #1 in Short Walkway Project list in 2009 Transportation Plan). PROJECT BENEFIT/ RATIONALE: To provide a safe and desirable walking route. SCHEDULE: 2018 (Unsecured Funding) COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration $65,000 Construction 1% for Art TOTAL $65,000 44 PROJECT NAME: Maple St. from 7th Ave. S to 8th Ave. S Walkway ESTIMATED PROJECT COST: $65,000 * all or part of this project may qualify for 1% for the Arts PROJECT DESCRIPTION: Construct a missing link of sidewalk (approximately 250’) on Maple St. between 7th Ave. S and 8th Ave. S (ranked #3 in Short Walkway Project list in 2009 Transportation Plan). PROJECT BENEFIT/ RATIONALE: To provide a safe and desirable walking route. SCHEDULE: Engineering & Construction scheduled for 2018 (unsecured funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration Construction $65,000 1% for Art TOTAL $65,000 45 PROJECT NAME: Dayton St between 7th Ave. S and 8th Ave. S Walkway ESTIMATED PROJECT COST: $82,000 * all or part of this project may qualify for 1% for the Arts. PROJECT DESCRIPTION: Construct a missing link of sidewalk (approximately 250’) on Dayton St. between 7th Ave. S and 8th Ave. S (ranked #2 in Short Walkway Project list in 2009 Transportation Plan). PROJECT BENEFIT/ RATIONALE: To provide a safe and desirable walking route. SCHEDULE: Engineering & Construction scheduled for 2018 (unsecured funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration Construction $82,000 1% for Art TOTAL $82,000 46 PROJECT NAME: Sunset Ave Walkway from Bell St to Caspers St. ESTIMATED PROJECT COST: $2,350,000 * all or part of this project may qualify for 1% for the Arts. PROJECT DESCRIPTION: Provide a multi-use path on the west side of the street, facing waterfront (~ 1/2 mile / more recent project, not included in the 2009 Transportation Plan). PROJECT BENEFIT/ RATIONALE: To provide a safe and desirable walking route. SCHEDULE: Temporary improvements have been installed to evaluate the alignment of the proposed multi-use path. The final design phase is on-hold until the evaluation period is completed. COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study $10,000 Engineering & Administration Construction $2,099,000 1% for Art TOTAL $10,000 $2,099,000 47 PROJECT NAME: Maplewood Dr. Walkway from Main St. to 200th St. SW ESTIMATED PROJECT COST: $2,306,000 * all or part of this project may qualify for 1% for the Arts. PROJECT DESCRIPTION: Construct sidewalk on Maplewood Dr. from Main St. to 200th St. SW (~ 2,700’). A sidewalk currently exists on 200th St. SW from Main St. to 76th Ave. W, adjacent to Maplewood Elementary School (rated #2 in the Long Walkway list of the 2009 Transportation Plan). PROJECT BENEFIT/ RATIONALE: Create pedestrian connection between Maplewood Elementary School on 200th St. SW and Main St., by encouraging kids to use non-motorized transportation to walk to / from school. SCHEDULE: Engineering scheduled for 2018 and construction in 2019 (grant application recently submitted to fund design phase / from Pedestrian and Bicycle Program). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration $349,000 Construction $1,957,000 1% for Art TOTAL $349,000 $1,957,000 48 PROJECT NAME: 216th St. SW Walkway from Hwy. 99 to 72nd Ave. W ESTIMATED PROJECT COST: $218,000 * all or part of this project may qualify for 1% for the Arts PROJECT DESCRIPTION: Install 150’ sidewalk on north side of 216th St. SW from Hwy. 99 to 72nd Ave. W (completing a missing link on north side of stretch). PROJECT BENEFIT/ RATIONALE: To provide a safe and desirable walking route. SCHEDULE: Engineering & Construction scheduled for 2018 (unsecured funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration $41,000 Construction $177,000 1% for Art TOTAL $218,000 49 PROJECT NAME: Meadowdale Beach Rd. Walkway ESTIMATED PROJECT COST: $1,085,000 * all or part of this project may qualify for 1% for the Arts. PROJECT DESCRIPTION: Construct a sidewalk on Meadowdale Beach Dr. between 76th Ave. W and Olympic View Dr. (~3,800’). This is one of the last collectors in the City with no sidewalk on either side of the street (ranked #4 in Long Walkway Project list in 2009 Transportation Plan). PROJECT BENEFIT/ RATIONALE: To provide a safe and desirable walking route connecting a minor arterial w/ high pedestrian activity (Olympic View Dr.) to a collector with sidewalk on the east side of the street (76th Ave. W). Meadowdale Elementary School is directly north of the project on Olympic View Dr. SCHEDULE: Design scheduled for 2020 (unsecured funding) and construction between 2021 and 2026. COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 2021 - 2026 Planning/Study Engineering & Administration Construction $325,000 $760,000 1% for Art TOTAL $325,000 $760,000 50 PROJECT NAME: Walnut from 3rd Ave. S to 4th Ave. S Walkway ESTIMATED PROJECT COST: $190,000 * all or part of this project may qualify for 1% for the Arts PROJECT DESCRIPTION: Construct a missing link of sidewalk (approximately 350’) on Walnut St. between 3rd Ave. S and 4th Ave. S (ranked #5 in Short Walkway Project list in 2009 Transportation Plan). PROJECT BENEFIT/ RATIONALE: To provide a safe and desirable walking route. SCHEDULE: Engineering & Construction scheduled for 2018 (unsecured funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration Construction $190,000 1% for Art TOTAL $190,000 51 PROJECT NAME: Walnut from 6th Ave. S to 7th Ave. S Walkway ESTIMATED PROJECT COST: $380,000 * all or part of this project may qualify for 1% for the Arts. PROJECT DESCRIPTION: Construct a missing link of sidewalk (approximately 700’) on Walnut St. between 6th Ave. S and 7th Ave. S (ranked #4 in Short Walkway Project list in 2009 Transportation Plan). PROJECT BENEFIT/ RATIONALE: To provide a safe and desirable walking route. SCHEDULE: Engineering & Construction scheduled for 2020 (unsecured funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration Construction $380,000 1% for Art TOTAL $380,000 52 PROJECT NAME: 4th Ave Corridor Enhancement ESTIMATED PROJECT COST: $5,700,000 * all or part of this project may qualify for 1% for the Arts. PROJECT DESCRIPTION: Corridor improvements along 4th Avenue to build on concept plan developed in the Streetscape Plan update (2006). (Project not included in 2009 Transportation Plan). PROJECT BENEFIT/ RATIONALE: The corridor improvements in the public right of way will encourage pedestrian traffic & provide a strong visual connection along 4th Ave. Improvements will enhance connectivity as an attractive walking corridor & contribute to the economic vitality in the downtown by encouraging the flow of visitors between the downtown retail & the Edmonds Center for the Arts. Timing for design phase is crucial as the City addresses utility projects in the area & will assist the City in the process of identifying & acquiring funding sources for the project implementation phase. SCHEDULE: Work on identifying grants for engineering services and construction is scheduled for 2018 and 2019 (pending additional grant funding and local match). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration Construction $1,425,000 $2,900,000 1% for Art TOTAL $1,425,000 $2,900,000 53 PROJECT NAME: 238th St. SW from 100th Ave. W to 104th Ave. W Walkway and Stormwater Improvements ESTIMATED PROJECT COST: $1,657,681 * all or part of this project may qualify for 1% for the Arts PROJECT DESCRIPTION: Installation of ~ 1,200’ of sidewalk on the north side of 238th St. SW from 100th Ave. W to 104th Ave. W. as well as sharrows. Stormwater improvements will also be incorporated into the project (ranked #8 in the Long Walkway list of the 2009 Transportation Plan). PROJECT BENEFIT/ RATIONALE: Improve pedestrian safety and create a safe pedestrian connection between 100th Ave. W and 104th Ave. W. SCHEDULE Engineering and construction are scheduled between 2014 and 2015. Funding was secured for the completion of the design and construction phases (through Safe Routes to School program). Stormwater improvements will be funded by the Stormwater Utility Fund 422. COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration Construction $1,557,934 1% for Art TOTAL $1,557,934 54 PROJECT NAME: Olympic Ave. from Main St. to SR-524 / 196th St. SW Walkway ESTIMATED PROJECT COST: $1,249,000 * all or part of this project may qualify for 1% for the Arts. PROJECT DESCRIPTION: Ranked #3 in Long Walkway project list in 2009 Transportation Plan. Install new sidewalk on the east side of the street. Ex. sidewalk is unsafe because of rolled curb (~ 0.75 mile / ranked #3 in the Long Walkway list of the 2009 Transportation Plan) PROJECT BENEFIT/ RATIONALE: Improve pedestrian safety and access to Yost Park and Edmonds Elementary. SCHEDULE: Engineering and Construction are scheduled between 2021 and 2026 (unsecured funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 2021-2026 Planning/Study Engineering & Administration $200,000 Construction $1,049,000 1% for Art TOTAL $1,249,000 55 PROJECT NAME: 189th Pl. W from 80th Ave. W to 78th Ave. W Walkway ESTIMATED PROJECT COST: $189,000 * all or part of this project may qualify for 1% for the Arts. PROJECT DESCRIPTION: Ranked # 7 in Short Walkway list from 2009 Transportation Plan. Install 5’ sidewalk on either side of the street (approximately 750’). PROJECT BENEFIT/ RATIONALE: Improve pedestrian safety and create connection to ex. sidewalk on 189th Pl. W. This missing link will create a pedestrian connection from 80th Ave. W to 76th Ave. W. SCHEDULE: Engineering and Construction are scheduled between 2021 and 2026 (unsecured funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 2021-2026 Planning/Study Engineering & Administration $35,000 Construction $154,000 1% for Art TOTAL $189,000 56 PROJECT NAME: 84th Ave. W between 188th St. SW and 186th St. SW Walkway ESTIMATED PROJECT COST: $175,000 * all or part of this project may qualify for 1% for the Arts SCHEDULE: Engineering and Construction are scheduled between 2021 and 2026 (unsecured funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 2021-2026 Planning/Study Engineering & Administration $35,000 Construction $140,000 1% for Art TOTAL $175,000 PROJECT DESCRIPTION: Ranked #9 in Short Walkway list from 2009 Transportation Plan. Install 5’ sidewalk on the east side of the street (approximately 750’). PROJECT BENEFIT/ RATIONALE: Improve pedestrian safety and access for school kids walking to Seaview Elementary. 57 PROJECT NAME: 238th St. SW from Hwy. 99 to 76th Ave. W Walkway ESTIMATED PROJECT COST: $1,050,000 * all or part of this project may qualify for 1% for the Arts. PROJECT DESCRIPTION: Ranked #9 in Long Walkway list from 2009 Transportation Plan. Install 5’ sidewalk on the north side of 238th St. SW (approximately ½ mile). PROJECT BENEFIT/ RATIONALE: Improve pedestrian safety along that stretch and creating safe pedestrian connection between Hwy. 99 and 76th Ave. W. SCHEDULE: Engineering and Construction are scheduled between 2021 and 2026 (unsecured funding). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 2021-2026 Planning/Study Engineering & Administration $210,000 Construction $840,000 1% for Art TOTAL $1,050,000 58 PROJECT NAME: Residential Neighborhood Traffic Calming ESTIMATED PROJECT COST: Varies * all or part of this project may qualify for 1% for the Arts. PROJECT DESCRIPTION: The traffic calming program is designed to assist residents and City staff in responding to neighborhood traffic issues related to speeding, cut-through traffic and safety. PROJECT BENEFIT/ RATIONALE: Allows traffic concerns to be addressed consistently and traffic calming measures to be efficiently developed and put into operations. SCHEDULE: Annual program COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration Construction $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 1% for Art TOTAL $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 59 PROJECT NAME: 15th St. SW from Edmonds Way (SR-104) to 8th Ave. S ESTIMATED PROJECT COST: $374,000 * all or part of this project may qualify for 1% for the Arts PROJECT DESCRIPTION: Construct a missing link of sidewalk (approximately 600’) on 15th St. SW from Edmonds Way to 8th Ave. S. (new project, not included in the 2009 Transportation Plan) PROJECT BENEFIT/ RATIONALE: To provide a safe and desirable walking route for kids attending Sherwood Elementary. SCHEDULE: Construction documentation will be completed in 2015. The project is 100% grant funded (through Safe Routes to School program). COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Engineering & Administration Construction $6,000 1% for Art TOTAL $6,000 60 PROJECT NAME: Trackside Warning System or Quiet Zone @ Dayton and Main St. RR Crossing ESTIMATED PROJECT COST: $350,000 * all or part of this project may qualify for 1% for the Arts. PROJECT DESCRIPTION: Install Trackside Warning System or Quiet Zone @ Dayton and Main St. Railroad Crossings. PROJECT BENEFIT/ RATIONALE: Reduce noise level throughout the Downtown Edmonds area during all railroad crossings (@ both intersections). SCHEDULE: Engineering and Construction are scheduled for 2015 and 2016. COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 2021-2026 Planning/Study Engineering & Administration 50,000 Construction $300,000 1% for Art TOTAL $50,000 $300,000 61 62 CFP STORMWATER 63 64 $0 (Federal or State secured) Design $465,318 (Federal or State unsecured)$125,000 $327,818 $12,500 $1,495,954 (Debt/Stormwater Fees)$100,000 $375,000 $983,454 $37,500 $1,961,272 Total $100,000 $500,000 $1,311,272 $50,000 $0 (Federal or State secured) Possible Grant/TBD Study $5,312,500 (Federal or State unsecured)$160,000 $562,500 $825,000 $1,800,000 $1,950,000 $15,000 $1,920,500 (Debt/Stormwater)$203,000 $187,500 $275,000 $600,000 $650,000 $5,000 $7,233,000 Total $363,000 $750,000 $1,100,000 $2,400,000 $2,600,000 $20,000 $0 (Federal or State secured) Possible Grant/TBD Design $1,672,500 (Federal or State unsecured)$135,000 $375,000 $375,000 $637,500 $112,500 $37,500 $597,500 (Debt/Stormwater Fees)$85,000 $125,000 $125,000 $212,500 $37,500 $12,500 $2,270,000 Total $220,000 $500,000 $500,000 $850,000 $150,000 $50,000 Total CFP $11,464,272 Annual CFP Totals $683,000 $1,750,000 $2,911,272 $3,300,000 $2,750,000 $70,000 Totals Source 2015 2016 2017 2018 2019 2020 $0 Total Federal & State (Secured)$0 $0 $0 $0 $0 $0 $7,450,318 Total Federal & State (Unsecured)$295,000 $1,062,500 $1,527,818 $2,450,000 $2,062,500 $52,500 $4,013,954 Debt / Stormwater Fees $388,000 $687,500 $1,383,454 $850,000 $687,500 $17,500 Dayton St and Hwy 104 Drainage Improvements. Add lift station and other new infrastructure to reduce intersection flooding. Revenue Summary by Year Edmonds Marsh/Shellabarger Cr/Willow Creek/Day lighting/Restoration Daylight channel and remove sediment to allow better connnectivity with the Puget Sound to benefit fish and reduce flooding. Perrinville Creek High Flow Reduction/Management Project Find solution to high peak stream flows caused by excessive stormwater runoff that erodes the stream, causes flooding and has negative impacts on aquatic habitat. Project Name Purpose Grant Opportunity Grant/Date Current Project Phase (2015-2020) Total Cost 2020Revenue Source 2015 2016 2017 2018 2019 6 5 6 6 PROJECT NAME: Edmonds Marsh/Shellabarger Cr/Willow Cr – Daylighting ESTIMATED PROJECT COST: $7,233,000 Edmonds Marsh as seen from the viewing platform. Previously restored section of Willow Creek. Source: www.unocaledmonds.info/clean-up/gallery.php PROJECT DESCRIPTION: Build on the feasibility study completed in 2013 that assessed the feasibility of day lighting the Willow Creek channel. The final project may include 23 acres of revegetation, construct new tide gate to allow better connectivity to the Puget Sound, removal of sediment, 1,100 linear ft of new creek channel lined with an impermeable membrane. Funds will be used for study and construction but exact breakdown cannot be assessed at this time. PROJECT BENEFIT/ RATIONALE: The daylight of willow creek will help reverse the negative impacts to Willow Creek and Edmonds Marsh that occurred when Willow Creek was piped. It will also help eliminate the sedimentation of the marsh and the transition to freshwater species and provide habitat for salmonids, including rearing of juvenile Chinook. SCHEDULE: 2015-2020 COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Eng. & Admin. $363,000 $750,000 $20,000 Construction $1,100,000 $2,400,000 $2,600,000 1% for Art TOTAL $363,000 $750,000 $1,100,000 $2,400,000 $2,600,000 $20,000 67 PROJECT NAME: Perrinville Creek High Flow Reduction/Management Project ESTIMATED PROJECT COST: $2,270,000 Perrinville Creek Channel illustrating the channel incision that will be addressed by restoration. PROJECT DESCRIPTION: A flow reduction study began in 2013 that will develop alternatives to implement in the basin. Projects are expected to begin the design and/or construction phases in 2014. It is expected that this project will be implemented with the City of Lynnwood (half the Perrinville basin is in Lynnwood) and Snohomish County (owner of the South County Park). Projects will likely be a combination of detention, infiltration, and stream bank stabilization. A $188,722 grant from the Department of Ecology is contributing funds to the 2013-2014 Study. PROJECT BENEFIT/ RATIONALE: Urbanization of the Perrinville Creek Basin has increased flows in the creek, incision of the creek, and sedimentation in the low-gradient downstream reaches of the creek. Before any habitat improvements can be implemented, the flows must be controlled or these improvements will be washed away. SCHEDULE: 2015-2020 COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study Eng. & Admin. $20,000 $50,000 $50,000 $85,000 $20,000 $50,000 Construction $200,000 $450,000 $450,000 $765,000 $130,000 1% for Art TOTAL $220,000 $500,000 $500,000 $850,000 $150,000 $50,000 Perrinville Creek 68 PROJECT NAME: Dayton St and Hwy 104 Drainage Improvements ESTIMATED PROJECT COST: $1,961,272 PROJECT DESCRIPTION: Add lift station and other new infrastructure. PROJECT BENEFIT/ RATIONALE: To reduce flooding at the intersection of Dayton St and Hwy 104. SCHEDULE: 2015-2020 COST BREAKDOWN PROJECT COST 2015 2016 2017 2018 2019 2020 Planning/Study $100,000 Eng. & Admin. $500,000 $50,000 Construction $1,311,272 1% for Art TOTAL $100,000 $500,000 $1,311,272 $50,000 69 Everett Daily Herald Affidavit of Publication State of Washington } County of Snohomish } ss Kathleen Landis being first duly sworn, upon oath deposes and says: that he/she is the legal representative of the Everett Daily Herald a daily newspaper. The said newspaper is a legal newspaper by order of the superior court in the county in which it is published and is now and has been for more than six months prior to the date of the first publication of the Notice hereinafter referred to, published in the English language continually as a daily newspaper in Snohomish County, Washington and is and always has been printed in whole or part in the Everett Daily Herald and is of general circulation in said County, and is a legal newspaper, in accordance with the Chapter 99 of the Laws of 1921, as amended by Chapter 213, Laws of 1941, and approved as a legal newspaper by order of the Superior Court of Snohomish County, State of Washington, by order dated June 16, 1941, and that the annexed is a true copy of EDH606984 ORD. 3985 AND 3986 as it was published in the regular and entire issue of said paper and not as a supplement form thereof for a period of 1 issue(s), such publication commencing on 12/21/2014 and ending on 12/21/2014 and that said newspaper was regularly distributed to its subscribers during all of said period. The amount of the fee for such publication is $39.56. Subscribed and sworn b re me an this day of Notary Public in and for the State of Washington. City of Edmonds - LEGAL ADS 114101416 SCOTT PASSEY DEBRA ANN GRIGG Notary Public State of Washington My Commission Expires October 31, 2017 RECEIVED DEC 2 9 2014 EDMONDS CITY CLERK ,SUMMARY OF ORDINANCE$ of the City of Edmonds, Washington On the 16tR day of December, 2014. the City Council at the City of Edmonds passed the follo+Mng Ordinances. A summery of the content of said ordinances. consisting of lltl6s, are provided as follows: QR, 2MMQj Nb.38B5 AN ORDINANCE OF THE CITY 4F EDMONDS, WASHINGTON, ADOPTING THE BUDGET FOR FISCAL YEAR COMMENCING JANUARY 1, 2015; ADOPTING AMENDMENTS TO THE CAPITAL FACILITIES PLAN ELEMENT OF THE COMPREHENSIVE PLAN„ AND FIXING ATIME WHEN THE SAME $HALL BECOME EFFECTIVE. E N0.3g86 AN ORDINANC 4IF T CITY OF EDMONDS, WASHINGTON. AMENDING ORDINANCE NO. 3$7g AS A RESULT OF UNANTICIPATED TRANSFERS AND EXPENDITURES OF VARIOUS FUNDS, AND FIXING A TIME WHEN THE SAME SHALL BECOME EFFECTIVE. The full text of these Ordinances will be maned upon request. DATED Ihls 17Ih day of December, 2014. CITY CLERK, SCOTT PASSEY Publlstrad: December 21, 2014. E{1H606864