Loading...
2023, 10-17 Study SessionAGENDA SPOKANE VALLEY CITY COUNCIL REGULAR MEETING STUDY SESSION FORMAT Tuesday, October 17, 2023 6:00 p.m. Remotely via ZOOM Meeting and In Person at CenterPlace Regional Event Center Great Room 2426 N Discovery Place Spokane Valley, WA 99216 Council Requests Please Silence Four Cell Phones During Council Meeting NOTE: Members of the public may attend Spokane Valley Council meetings in -person at the address provided above, or via Zoom at the link below. Members of the public will be allowed to comment in - person or via Zoom as described below. Public comments will only be accepted for those items noted on the agenda as "public comment opportunity." If making a comment via Zoom, comments must be received by 4:00 pm the day of the meeting. • Sin up to Provide Oral Public Comment at the Meeting via Calling -In • Submit Written Public Comment Prior to the Meeting • Join the Zoom WEB Meeting CALL TO ORDER ROLL CALL APPROVAL OF AGENDA PROCLAMATION: GENERAL PUBLIC COMMENT OPPORTUNITY: This is an opportunity for the public to speak on any subject except agenda action items, as public comments will be taken on those items where indicated. Please keep comments to matters within the jurisdiction of the City Government. This is not an opportunity for questions or discussion. Diverse points of view are welcome but please keep remarks civil. Remarks will be limited to three minutes per person. If a person engages in disruptive behavior or makes individual personal attacks regarding matters unrelated to City business, then the Council and/or Mayor may end that person's public comment time before the three -minute mark. To comment via zoom: use the link above for oral or written comments as per those directions. To comment at the meeting in person: speakers may sign in to speak but it is not required. A sign -in sheet will be provided at the meeting. ACTION ITEMS: 1. PUBLIC HEARING — Transportation Benefit District — Erik Lamb, Adam Jackson [public comment opportunity] 2. First Reading Ordinance 23-018 TBD Formation — Erik Lamb [public comment opportunity] NON -ACTION ITEMS: 3. Admin Report: Local Street Program Review Pete Fisch, Adam Jackson 4. Admin Report: 2023 Budget Amendment — Chelsie Taylor 5. Rec & Aquatic Season Review — Kendall May 6. Advance Agenda — Mayor Haley COUNCIL COMMENTS CITY MANAGER COMMENTS Council Agenda. October 17, 2023 Page 1 of 2 EXECUTIVE SESSION: [RCW 42.30.110(1)(g)] Review Performance of a Public Employee Proposed Motion: I move that Council adjourn into executive session for approximately 60 minutes to review the per formance of a public employee, and that no action will be taken upon return to open session. ADJOURN Council Agenda. October 17, 2023 Page 2 of 2 CITY OF SPOKANE VALLEY Request for Council Action Meeting Date: October 17, 2023 Department Director Approval: Check all that apply: ❑ consent ❑ old business ❑ new business ® public hearing ❑ information ❑ admin. report ❑ pending legislation ❑ executive session AGENDA ITEM TITLE: Public Hearing on Proposed Ordinance No. 23-018 Adopting chapter 3.85 of the Spokane Valley Municipal Code and creating a Transportation Benefit District GOVERNING LEGISLATION: RCW 35A.11.020 — Powers vested in legislative bodies of noncharter and charter code cities; RCW 36.73 — Transportation Benefit Districts. PREVIOUS COUNCIL ACTION TAKEN: The Pavement Management Program (PMP) has been discussed at least 66 times by City Council since shortly after the City's incorporation. Most recently, Council discussed the PMP as part of the following agenda items: • April 19, 2022 — Administrative Report on the 2021 Street Sustainability Committee's (SSC) efforts and next steps to improve the Pavement Management Program (PMP). • May 10, 2022 — Administrative Report discussing using the Fund 106 to fund a new open -order contract for 2023 pavement preservation -specific projects. • June 14, 2022 — 2023 Budget Workshop including discussion on the PMP and sustainable funding for the PMP, including Street Fund #101. • July 12, 2022 —Administrative Report on the prioritization of local access street projects. • September 27, 2022 — Administrative Report on the allocation of Capital Reserve Fund #312, identifying $250,000 for a 2023 surface treatment pilot project. • December 6, 2022 — Administrative Report on potential funding sources for the Pavement Management Program. • January 17, 2023 — Administrative Report on Transportation Benefit Districts as a funding source • September 26, 2023 — Administrative Report on formation of Transportation Benefit Districts, including providing drafts of formation documents • October 3, 2023 — City Council approval of Resolution No. 23-011 setting public hearing on October 17, 2023, regarding the formation of a Transportation Benefit District BACKGROUND: The City's street network consists of roughly 450 centerline miles of roadway, including 127 centerline miles of arterials/collectors and 323 centerline miles of local access streets. This equates to 1,025 total lane miles in the network covering roughly 9.2 million square yards (SY) of paved surfaces, equivalent to 1,900 acres. Roughly two-thirds of the City streets' pavement area is attributed to local access streets. The remaining one-third of pavement area is located on arterial or collector streets. The City's PMP serves two primary functions: • Preservation: Multi -year planning and implementation of pavement `treatments' to extend the life of existing paved streets and sustain the pavement condition over time. • Maintenance: Annual costs for repairs and upkeep of snowplow operations, traffic signals and signs, streetlights, sidewalks, potholes, crack filling, and roadside maintenance. Overall, to sustain the citywide average Pavement Condition Index (PCI), the City in 2019 estimated it should expend approximately $16 million annually: $10 million for preservation and $6 million for maintenance. Those numbers have been utilized for discussion purposes, though staff believe that 2023 current expenditures are larger due to declining pavement condition, inflation, and increased project delivery costs. Since 2018, the City has reliably provided $8 million annually using the local street wear fee, Federal and State grants, and telephone utility tax and fuel tax revenues. Due to decreasing telephone utility tax revenues, in 2019 the City began providing annual transfers of surplus general fund revenues to Street Fund #101 for street maintenance. Those transfers have increased since 2019 and are approximately $4.6 million in 2024 proposed budget. Note that these transfers consist of surplus fund balance reserves in the General Fund from prior years. The surplus transfers have been available primarily due to favorable sales tax collections and lower than budgeted staffing in the City's law enforcement contract. In the event the City does not have available surplus, it would not be able to make such a transfer which would reduce the level of service for street maintenance activities. Also, these transfers have been accounted for in the budget as nonrecurring items. If Council decided to make these permanent recurring transfers, the General Fund would no longer have recurring revenues exceeding recurring expenditures based on the 2024 proposed budget. The transfers also result in a reduction of available general funds for other priority purposes, including public safety, significant transportation projects, economic development/tourism and parks projects, and homeless and affordable housing -related services. The remaining necessary funding of the PMP continues to be unfunded and the shortfall results in the City not completing or constructing needed local access street preservation and reconstruction projects. In 2019 and 2020, the City conducted a holistic, third -party review of its PMP. A primary outcome from this effort revolved around conducting public outreach to identify the long term goal of the PMP and how to financially support that goal. As a result, the Street Sustainability Committee was formed in 2021 to help engage the public while providing detailed insights from a focused stakeholder group. The committee recommended several measures to address a sustainable PMP program. These recommendations generally focused on local streets, working on different and more economical project delivery methods, identifying alternative surface treatment methods, and identifying additional funding sources. Based on the Street Sustainability Committee's recommendations, the City has taken steps to focus on local streets, identify and implement more economical delivery methods, and to engage in pilot projects for alternative surface treatment methods. Tonight's discussion focuses on the remaining recommendation from the Street Sustainability Committee: additional dedicated funding sources. At the December 6, 2022, Council meeting, an Administrative Report was given outlining various funding options available to the City for closing the gap in the PMP. To address the development of funding options to sustain the City's PMP, City Council and staff discussed new revenue sources available, including the option of forming a Transportation Benefit District (TBD). Council provided consensus to fully fund or adequately fund the PMP. Council also gave consensus for staff to develop information regarding the formation of a TBD and its potential budget impacts for the PMP. At the January 17, 2023, Council meeting, the requirements of a TBD were discussed in detail, including the formation and funding of the TBD. At the January 17, 2023, meeting, Council gave consensus for staff to bring forward more information on the formation of a TBD and draft documents for the formation of a TBD. On September 26, 2023, and October 3, 2023, staff provided information about the formation of a TBD, and Council approved Resolution No. 23-011, setting a public hearing on the formation of a TBD. This is the public hearing on proposed Ordinance No. 23-018, which would adopt a new chapter 3.85 of the Spokane Valley Municipal Code and form the Spokane Valley TBD. Detailed information regarding the PMP, funding issues, steps for formation of the TBD, and Ordinance 23-018 are provided in the attached PowerPoint. NOTE: This Agenda Item is for the public hearing of Ordinance No. 23-018, which would adopt a new chapter 3.85 of the SVMC and would create a Spokane Valley TBD. Ordinance No. 23-018 does not provide, determine, or set any particular method or amount of funding. If Council approves creation of the TBD, funding methods and amounts will be discussed at future Council or TBD meetings. Staff acknowledges that the formation of a TBD may be pointless if Council does not have the intention to fund it in the future, be it either near -term or long-term. Specific details related to the funding of a TBD have been excluded in an attempt by staff to first identify if Council wishes to create a TBD. Ultimately, the goal is to have focused discussions related to each of the various steps required for a TBD. If Council approves creation of the TBD, funding methods and amounts will be discussed at future Council or TBD meetings, as staff can then develop funding options, amounts, and other details specific for a TBD for Council consideration. OPTIONS: Discussion. RECOMMENDED ACTION OR MOTION: Discussion. BUDGET/FINANCIAL IMPACTS: None at this time. STAFF CONTACT: Erik Lamb, Deputy City Manager; Adam Jackson, Engineering Manager Deanna Gregory, Pacifica Law Group ATTACHMENTS: PowerPoint presentation Draft Ordinance No. 23-018 m N O N m O O 0 m O c O 0 m � m N E O _O rn N O O O � O � � L gyp O o v 0 U t1A E .� N 4-0 Q Q N O CO O O � O a--+ LO � 0 I I O O O -0 Q a-J O Q cN 4-J O U M p Z N U O .� O U O Q I I I rl N CY') L Q L u ❑ ❑ ❑ O 0 0 O a.., m O O � i � N N N pO m m O O O O O - p4-J N Q CL N O O N N M rq O ca O N ,0 O o O O W E 0 N M N p U U f6 0 o m = 4- 0 CL Q CL p .0 — N O O f6 — E 0 am)•t�A CL cr 0) 0 cn � .V N O CO O t cr Q a.., Q 0 O 0 .N N i` � •— O O ca � a+ Q v p O 4` O Ll c 0 O •v • t1A U .Q QE CL p aj -0 = 2 m O N y U U � rl N LL . I I I I I 0 00 Ol r-I r-I r-I ❑ ❑ ❑ ❑ ❑ 2 __ v +- � a 4- C U 0 4- v U O — co u, S ,U 4- a, a v N a a, s v N .i j Qj a to — a 4-J U a to+�-, In a M Ln a)i O +�a) 4- o-0 ��,� E. QJ as C C i �1 N C v C n�� 06 = 4- t� C o� -Q) °occ a�i�°o>, Ov v 4-0 O O aa�o — N v a V 0+ agoQ*' .o a+ kn a � N o a N� mom°° c°�' O 4- .. —kn v i m c U v v N Oa t Oa•U +-+ M N a) N t > O v S a 4- mc n U— a 4- i N N co N Cal i +' -N4-J O am a a U U a N r-I N 00 N U= a) N7 NU d = �H(Ln c t 0 c a � co N co (Acn O N N Q 4-a-+ a E U U S N 4-J O N kn L W V 00 Q Q. c O U > 4- O �' > O N N c dA O E � O O }, C N U a-•+ N O U +' cn �_ O L- H i ++ — a- J N a� � (� c E i C C i 4- U Q ca O O N O 0 w O C �7 c c a O .� 4-0 Q >� 4 cn r �O v�i ++ > u N 0--a co E i }' i N 0 dbo C> u' m co O O-J 'v V cn O CIS) co O co dA i C � co C N E E � � N +, a O U Oj c O> U o 0 Q 0 0 O. = N C Q 0 +' 0 V (n = " (A a-•+ W a) 0 (A w U U DC W Q) a- j Q) 4� E � I U -j 4� E LU 0 0 m 0 0 0 0 LL 0 0 x w Aj! lent) 4UOLUGAed E IL w E D E Apient) 4UGWGAcd ■■ it fl arry Rd W—W Hd I a7'9A II IN 1I IL r, rtluv� Mdd M lid! j _ f+I rPhl rxwln M yyio�b 41 MqdI�"rk Yhd l�avi srsmkl.m�w��,i���� C � Y f n I�p~✓',au R Sd ryryr JJ�wn [lrck f v r a xry ih1 Y6IF IfBt ^! 9 �„ r �z if m 9 ti� j �i r id +.�nrrpn�l>;niJ yak',„� c , � � intiw r�wro-Y,ira rr G a>-�k✓r..� rrr; r% y dl� P SG r, J F u°N Jrs r .,:� IIY NVy�,J 4t. V tY ^o'' "f s pqA �l r r � i A w� Rd i ru �Inni,na ' , I .� L. � m r.,. w�6riin� nrv,aivrrn i wniie��nm n w y;� t w r, * I A � M'u PAW r � w m� Aus �r uyq �, u �k I Irk �tr ra I l Y it m u o f u I r r 4 N�"�� • � � � �r/rar � r� c µ n i o?vG rr . erl 11+r A. € A w i, 1 a � r iroa o-r iir wyw`d4 NNp _` i h u Ylrururrm r.t All rt n u� }rr rf.r au&ku)�k9 BI J u kr F kl Awi M u" t uut rr:krlr li � Ih�"�mvk ur*5fl � 1 i ➢".411mJaJmi 4+r wA % "n ;, i k � -0�°emu ka+ i, ,,��,✓ , ".� �� ' �.p.a. i'" v U i cn v v U LJ L ('6 a-J O i a_ -J + +, f6 OO N •> j v, 0 L L v o 00 U O� =• N N � N O v U :3 O O a-J 4- U N U L L.L Q co M L � � t1A N �'' O U N —0 M aN-+ U L f6 f6 L L N O N U a- 41 V / O �, ca O N cn i > U a--+ U O O N cn •� J N Q ca N N CO 0 Q O w �' N }' CO cN O_0 cn Q 41 v � •� _ •� ca cn L N W m > •E m Q +' E O o o� v a w cn clC n1 J D Co 00 cn 0 D • • O ■ ■ ■ NO • • • • • 2 • • O }' O i Q I.' sCL 0 v I. r � j LI N � N v N L 0 _CL Q • N X W � O- Q Q (n • •� — 'CL � Q 4- CL • L 0 ca L4mJ ( • G co D 'cn • CL Q U V1 t1A •�_ N v (n • _ 0 E � 4-1 4- OJ M % • •� O � v (n • N cn v +' vces ca O _ a--+ Q " � '� i, a--+ U • .O Q N O U v +-+ C G • Q � on — N U I ca ' � • 0 M > N' I m Q Q • CL CL N f6 t1A ' N f6 Q N O N � U • U L a- V-4 0N o v .-. I.....� V 4-i cn 4; N Ln 0V X i� lumen }� O N N i� 4t Z a'' a i Qj Z ++ (Alfl N+ c X N O . ,,ii.... , � Q0 a- 11 i IOuuu �LL V G Y ���1�1� ���� Mob Wfu m IIM i.......w� O w° E w 0 O i Ito • N N 4. O U Z (a cn U =' Ln N Q 3 O N Ln C fo N CC t CK)u, Ov 4rnt Ln ri mo Z °6 m 2 E O N c oo E- n � C7 cu a Sul CU > .LLB. a i o tao in LU _ aa) w III a v � V N °o LL + c � Q, o Q .— — _ cn c a, S •i Ln q>p L L i co c'n Q N > m Qj Qj Y O O N N N N E O cu v U > m E Gl vVf V IIIIIIIIIIIIIIIIIIIIIIIIII hY�t�l�lllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllllll UJ It IIIIIIIIIIII IIIIIIII ��.� OWlext / g'�1rIlyrIIIp7�p��q�p9 @ I p Goou I�O �m� 4m um s p p. m�ir �mii a I ni� �� �� ' (IIIIIIIIIIII ' . ���� IIIIIIIIIIII ���w��� 4 T L N O � 41 O UL O Q U U O 4-1 L 4A 4i-� �' , d 4� •� O L v Q �, L r� C6L2{ Q L_0 O J • ^ � t Q) L •L aA L O O L 4� CTJU •Q f .� N l�cu 4n �-1 �1 N N 1 � j 4-j L •� V) •N � � � p In(n p O N U 4A f � 41 41 N f J +�-+ � rJ U 4 J ++ U _0 O ac; p 41 a", U N O >` r ^ � O (n � 41 L a", V J Q QLJ fop:Lj bD > 41 p L {J s d O-0 1; {•F-- i m O r CL O ' bD bD I T, 41 (n t cr3 r _0 m •� a-j i-j O _ N a m Q a m U o h f) bD w > . r� ni N E C6 Ln M N E C6 Q E N O Q 0 L 0 0 M N CL z 0) 05 r01 u 1 O C 1 4-+ V / V a- J Ln E c O >O aA � E O N O O Q • L O c O a--+ C6 L O Q L O V C6 _Q �V > _ V � V =3 0 E W O /-4-J � V W ui E =3 Lu N Ln a=+ ca O V � N E V � a-J -0 tL w O E � ca N w /0 W O O c 0 / f V 0 f6 E N f6 N 0 _0 •O 0 U O . }' U ate-+ N •i O O Q f6 •� U O i N aA +��-+ }, te-+ • O t�A a O i O N •� ' Q � N •v -0 U f6 4- O f6 4-0 O +; +, O +; N •� N N +-+ O •� }, O N 4-J 00 N > c6 c�i� O O — U O Q -0 E N U u Q.O � Q bn (3) O � O O � 4 � C: 4- Ln U N i O U Qro •O •O H N Q ro N O (� Q a--+ Q • N ate-+ Q CL • • a i� _0 aA . 4-' O O 0 � � o O 4-1 N L cn U Q C6 O E > O fB O }, ' N C37 O 0 }' o +� O L � 4-- Q CUO C6 C (3) Q +-+ O O C6 -0 p o -0 U an O a� �. a� 4-0 _ O � � >, ca � E p 0 V Q _0 O O - a _� — c, •L U � O D � N o O 4-J O .� m E E 0 O � CLL U L.L 9 • i L O Q ca CAA .E 0 N fu fu E N W E 0 N 0 H ON:o � V > =3 m U P44"I ate-+ W N N 0 H n m 0 � m 4-J O U, O c N O ca � V O Ln C6 C6 O O . —0 V N C =3 0 O 1 N W 0 Ln l,O T V � N Ln C6 U � N4, ate-+ C6 Ln � V O N N V 0 1 O E N N C6 ate-+ Q CL i ate--+ N E Ln Ln ca ca W a=+ �U O 0 00 W Ln .O i Q Q i� L 0 O U c>n 00 m U N 0 N w E N O U 00 00 m N � O z� U > C ca � C 16 o " 0 O cn r4 Q) 4— H � 0 � N Qj O Qj Qj v � � a� O p ca f6 N ,� m 4-+ O> S—, E lfl O Qj M V) i'' Qj N a N Qj U a� U — = �n 0� Q O C O �t +-� U QJ >� Qj a u > QJ co +-+ � m O �'' N O Qj� O N X ; Qi E N ii — o f ca X N O N QJ Q Qj -C N N 4-+ �L O O � 41 O O O O— QJ Qj ca cn V (/) Q Q ca ca ca Q: cn � cn � cCL N ° Z w V V — c� 14 N rn" Lli m c� . Y� 0 CL C6 i = � > 0 0 O Ng CL O >f1n p� ca (� O i_ O O 4-' O -0 O X Q 0 C6 (n a--+ Ems.+ ' '� O � f6 N , Q) O N NO Ln a-J +�+ O .Q L .L a) _� F LO O O i o ca N fa -0 f6 Q O E z > ° a) E f6 JO V i O Q a, a- J 0 i O z 0 • o � E 0 V a_+ X 1 p f6 p E N V i � a✓ L a� O V E V 0 f6 E O -j f V E L 0 1n _a) N O N LL H J s E m O " O 4-+ N Lr - T W ! a-J H 4-J 4Z Vf b E C o V Q a Q \ ti DC 09 v CL 1 � o 00 O Z� N N O N O O N Ln ui O J V O a- J N NN O m Ln CZO ca c O CZO N C6 a--+ O N 0 m x ca N ca N 0 Q0 Q0 a� a� a� a� U U N A0 W 0 T Q0 m N O N m O O 0 m O c O 0 m � m N E O _O rn N O O O � O � � L gyp O o v 0 U t1A E .� N 4-0 Q Q N O CO O O � O a--+ LO � 0 I I O O O -0 Q a-J O Q cN 4-J O U M p Z N U O .� O U O Q I I I rl N CY') 1 L Q L u ❑ ❑ ❑ O 0 0 O a.., m O O � i � N N N pO m m O O O O O - p O O N Ln O ca O k.0 N i O a)N E 0 M N p U U f6 0 o m = 4- 0 CL Q . CL N U U O O f6 — U 0 =cr 0) 0 cn •t�A � .V N O CO O t cr Q a.., Q 0 O 0 .N N i` � •— O O ca � > o 0 a+ Q v p O 4` O w Ll c 0 O •v • t1A U .Q QE CL p aj -0 = c 2 m O N y U U � rl N LL . I I I I I 0 00 Ol r-I r-I r-I ❑ ❑ ❑ ❑ ❑ DRAFT CITY OF SPOKANE VALLEY SPOKANE COUNTY, WASHINGTON ORDINANCE NO.23-018 AN ORDINANCE OF THE CITY OF SPOKANE VALLEY, SPOKANE COUNTY, WASHINGTON, AMENDING THE SPOKANE VALLEY MUNICIPAL CODE TO ENACT A NEW CHAPTER 3.85, SPOKANE VALLEY TRANSPORTATION BENEFIT DISTRICT; ESTABLISHING A TRANSPORTATION BENEFIT DISTRICT; ESTABLISHING THE BOUNDARIES OF THE TRANSPORTATION BENEFIT DISTRICT; AND SPECIFYING THE IMPROVEMENT, MAINTENANCE AND PRESERVATION OF THE CITY TRANSPORTATION SYSTEM. WHEREAS, the City Council (the "City Council" or "Council") of the City of Spokane Valley, Spokane County, Washington (the "City") has the responsibility under the Constitution of the State of Washington for the construction, improvement, maintenance, protection and operation of public ways within the corporate limits of the City; and WHEREAS, the improvement, maintenance, protection and operation of public ways requires maintaining and preserving existing transportation improvements to avoid gradual deterioration or catastrophic failure of the improvements which would require significant additional funds to reconstruct; and WHEREAS, the City has limited transportation funding to pay for necessary transportation improvement, preservation, maintenance, and reduction of congestion on its streets; and WHEREAS, while the City has limited funding, ongoing annual costs to preserve and maintain the City's transportation system infrastructure continue to rise leaving the City unable to continue to adequately preserve and maintain the City's transportation system infrastructure; and WHEREAS, chapter 36.73 RCW provides for the establishment of transportation benefit districts and for the levying of additional revenue sources for transportation improvements within the district that are consistent with state, regional, and local transportation plans and necessitated by existing or reasonably foreseeable congestion levels; and WHEREAS, RCW 35.21.225 authorizes the City Council to establish a transportation benefit district subject to the provisions of chapter 36.73 RCW; and WHEREAS, prior to establishing a transportation benefit district, the City Council shall conduct a public hearing upon proper notice, which shall describe the functions and purposes of the proposed transportation benefit district; and WHEREAS, the City Council desires to form a transportation benefit district which includes the entire jurisdictional boundaries of the City of Spokane Valley (the "Spokane Valley Transportation Benefit District"), as the boundaries currently exist or as they may exist following future annexations; and WHEREAS, the City provided notice of and conducted the public hearing on October 17, 2023 regarding the proposed establishment of the Spokane Valley Transportation Benefit District in accordance with RCW 36.73.050. All persons desiring to comment were given a full and complete opportunity to be heard; and WHEREAS, the City Council hereby finds it to be in the best interests of the City to establish the DRAFT Spokane Valley Transportation Benefit District for the preservation and maintenance of the City's transportation system infrastructure consistent with chapter 36.73 RCW to protect the City's long-term investments in that infrastructure, to reduce the risk of transportation facility failures and improve safety, to continue optimal performance of the infrastructure over time, and to avoid more expensive infrastructure replacements in the future; NOW, THEREFORE, the City Council of the City of Spokane Valley ordains as follows: Section 1. Purpose; Findings. The purpose of this Ordinance is to establish a transportation benefit district pursuant to RCW 35.21.225 and chapter 36.73 RCW. The City Council hereby finds it is in the public interest to provide adequate levels of funding for the purposes of ongoing transportation improvements that preserve, maintain and as appropriate construct or reconstruct the transportation infrastructure of the City, by forming a transportation benefit district consistent with chapter 36.73 RCW. Section 2. Adoption of Chapter. Spokane Valley Municipal Code Chapter 3.85 is hereby enacted to be entitled "Spokane Valley Transportation Benefit District", to read as follows: Chapter 3.85 SPOKANE VALLEY TRANSPORTATION BENEFIT DISTRICT 3.85.010 Establishing Transportation Benefit District. There is hereby created a transportation benefit district to be known as the "Spokane Valley Transportation Benefit District" (hereinafter referred to as the "district") with geographical boundaries comprised of the corporate limits of the City as they currently exist or as they may exist following future annexations. 3.85.020 Governing Board. A. The governing board or "board" of the district shall be the Spokane Valley City Council acting in an ex officio and independent capacity, which shall have the authority to exercise the statutory powers set forth in chapter 36.73 RCW. B. The treasurer of the district shall be the City Finance Director. C. The district board shall develop a material change policy to address major plan changes that affect project delivery or the ability to finance the plan, pursuant to the requirements set forth in RCW 36.73.160(1). The policy will, at a minimum, address material changes to cost, scope, and schedule, the level of change that will require board involvement, and how the board will address those changes. In the event that a transportation improvement cost exceeds its original cost by more than twenty percent as identified in the district's original finance plan, the board shall hold a public hearing to solicit comment from the public regarding how the cost change should be resolved. D. The district shall issue an annual report, pursuant to the requirements of RCW 36.73.160(2). 3.85.030 Functions of the District. A. The district board shall have the authority to establish fees, taxes and other revenue sources in accordance with chapter 36.73 RCW, including but not limited to RCW 36.73.040, RCW 36.73.060 and RCW 36.73.065. B. The district board may authorize an annual vehicle fee as provided for by RCW 82.80.140. C. Any expansion of the authorized purposes of the district shall be undertaken only after notice, hearing and adoption of an ordinance in accordance with RCW 36.73.050. 2 DRAFT D. When authorized by the voters pursuant to the requirements of chapter 36.73 RCW, other taxes, fees, charges and tolls or increases in these revenue services may be assessed for the construction, preservation, maintenance and operations of City streets. E. The district board shall have all powers and functions provided for by state law, including but not limited to chapter 36.73 RCW, as it now exists or is hereafter amended, to fulfill the purposes of the district. 3.85.040 Transportation Improvements Funded. The funds generated by the district shall be used for any purpose allowed by law including to make transportation improvements that are consistent with state, regional and local transportation plans and transportation improvements that construct, preserve, maintain and operate the existing and future transportation infrastructure of the City, consistent with the requirements of chapter 36.73 RCW, as it now exists or is hereinafter amended. The funds may be utilized for any lawful purpose under this chapter; but all funds raised through the district shall be expended only for such construction, preservation, maintenance, and operation in accordance with the provisions of chapter 36.73 RCW, as the same exists or is hereafter amended. The funds expended by the district shall preserve, maintain, and operate the City's transportation infrastructure, reduce the risk of transportation facility failure, improve safety, continue the cost- effectiveness of the City's infrastructure investments, and continue the optimal performance of the transportation system. Additional transportation improvement projects may be funded only after compliance with the provisions of RCW 36.73.050(b) following notice, public hearing, and enactment of an authorizing ordinance. 3.85.050 Dissolution of District. The district shall be dissolved when all transportation improvements associated with the construction, operation, preservation, and maintenance of the City's transportation improvements, facilities, functions, and activities have been completed; all indebtedness of the district created to accomplish the improvements has been retired; and when all of the district's anticipated responsibilities have been satisfied. In addition to the automatic dissolution of the district as set forth above, the board reserves the right to cause the dissolution of the district for any legal reason, including if a regional transportation district with a funding mechanism is formed pursuant to an interlocal agreement as permitted in chapter 36.73 RCW. Section 3. Severability. Should any section, paragraph, sentence, clause or phrase of this Ordinance, or its application to any person or circumstance, be declared unconstitutional or otherwise invalid for any reason, or should any portion of this Ordinance be preempted by state or federal law or regulation, such decision or preemption shall not affect the validity of the remaining portions of this Ordinance or its application to other persons or circumstances. 3 DRAFT Section 4. Effective Date. This Ordinance shall be in full force and effect five days after publication of this Ordinance or a summary thereof in the official newspaper of the City as provided by law. PASSED by the City Council this day of , 2023. ATTEST: Marci Patterson, City Clerk APPROVED AS TO FORM: Office of the City Attorney Date of Publication: Effective Date: CITY OF SPOKANE VALLEY, WASHINGTON Pam Haley, Mayor E CITY OF SPOKANE VALLEY Request for Council Action Meeting Date: October 17, 2023 Department Director Approval: Check all that apply: ❑ consent ❑ old business ® new business ❑ public hearing ❑ information ❑ admin. report ❑ pending legislation ❑ executive session AGENDA ITEM TITLE: First Reading of Proposed Ordinance No. 23-018 adopting chapter 3.85 of the Spokane Valley Municipal Code and creating a Transportation Benefit District. GOVERNING LEGISLATION: RCW 35A.11.020 — Powers vested in legislative bodies of noncharter and charter code cities; RCW 36.73 — Transportation Benefit Districts. PREVIOUS COUNCIL ACTION TAKEN: The Pavement Management Program (PMP) has been discussed at least 67 times by City Council since shortly after the City's incorporation. Most recently, Council discussed the PMP as part of the following agenda items: • April 19, 2022 — Administrative Report on the 2021 Street Sustainability Committee's (SSC) efforts and next steps to improve the Pavement Management Program (PMP). • May 10, 2022 — Administrative Report discussing using the Fund 106 to fund a new open -order contract for 2023 pavement preservation -specific projects. • June 14, 2022 — 2023 Budget Workshop including discussion on the PMP and sustainable funding for the PMP, including Street Fund #101. • July 12, 2022 —Administrative Report on the prioritization of local access street projects. • September 27, 2022 — Administrative Report on the allocation of Capital Reserve Fund #312, identifying $250,000 for a 2023 surface treatment pilot project. • December 6, 2022 — Administrative Report on potential funding sources for the Pavement Management Program. • January 17, 2023 — Administrative Report on Transportation Benefit Districts as a funding source • September 26, 2023 — Administrative Report on formation of Transportation Benefit Districts, including providing drafts of formation documents • October 3, 2023 — City Council approval of Resolution No. 23-011 setting public hearing on October 17, 2023, regarding the formation of a Transportation Benefit District • October 17, 2023 — Public hearing regarding formation of Transportation Benefit District BACKGROUND: The City's street network consists of roughly 450 centerline miles of roadway, including 127 centerline miles of arterials/collectors and 323 centerline miles of local access streets. This equates to 1,025 total lane miles in the network covering roughly 9.2 million square yards (SY) of paved surfaces, equivalent to 1,900 acres. Roughly two-thirds of the City streets' pavement area is attributed to local access streets. The remaining one-third of pavement area is located on arterial or collector streets. The City's PMP serves two primary functions: • Preservation: Multi -year planning and implementation of pavement `treatments' to extend the life of existing paved streets and sustain the pavement condition over time. • Maintenance: Annual costs for repairs and upkeep of snowplow operations, traffic signals and signs, streetlights, sidewalks, potholes, crack filling, and roadside maintenance. Overall, to sustain the citywide average Pavement Condition Index (PCI), the City in 2019 estimated it should expend approximately $16 million annually: $10 million for preservation and $6 million for maintenance. Those numbers have been utilized for discussion purposes, though staff believe that 2023 current expenditures are larger due to declining pavement condition, inflation, and increased project delivery costs. Since 2018, the City has reliably provided $8 million annually using the local street wear fee, Federal and State grants, and telephone utility tax and fuel tax revenues. Due to decreasing telephone utility tax revenues, in 2019 the City began providing annual transfers of surplus general fund revenues to Street Fund #101 for street maintenance. Those transfers have increased since 2019 and are approximately $4.6 million in 2024 proposed budget. Note that these transfers consist of surplus fund balance reserves in the General Fund from prior years. The surplus transfers have been available primarily due to favorable sales tax collections and lower than budgeted staffing in the City's law enforcement contract. In the event the City does not have available surplus, it would not be able to make such a transfer which would reduce the level of service for street maintenance activities. Also, these transfers have been accounted for in the budget as nonrecurring items. If Council decided to make these permanent recurring transfers, the General Fund would no longer have recurring revenues exceeding recurring expenditures based on the 2024 proposed budget. The transfers also result in a reduction of available general funds for other priority purposes, including public safety, significant transportation projects, economic development/tourism and parks projects, and homeless and affordable housing -related services. The remaining necessary funding of the PMP continues to be unfunded and the shortfall results in the City not completing or constructing needed local access street preservation and reconstruction projects. In 2019 and 2020, the City conducted a holistic, third -party review of its PMP. A primary outcome from this effort revolved around conducting public outreach to identify the long-term goal of the PMP and how to financially support that goal. As a result, the Street Sustainability Committee was formed in 2021 to help engage the public while providing detailed insights from a focused stakeholder group. The committee recommended several measures to address a sustainable PMP program. These recommendations generally focused on local streets, working on different and more economical project delivery methods, identifying alternative surface treatment methods, and identifying additional funding sources. Based on the Street Sustainability Committee's recommendations, the City has taken steps to focus on local streets, identify and implement more economical delivery methods, and to engage in pilot projects for alternative surface treatment methods. Tonight's discussion focuses on the remaining recommendation from the Street Sustainability Committee: additional dedicated funding sources. At the December 6, 2022, Council meeting, an Administrative Report was given outlining various funding options available to the City for closing the gap in the PMP. To address the development of funding options to sustain the City's PMP, City Council and staff discussed new revenue sources available, including the option of forming a Transportation Benefit District (TBD). Council provided consensus to fully fund or adequately fund the PMP. Council also gave consensus for staff to develop information regarding the formation of a TBD and its potential budget impacts for the PMP. At the January 17, 2023, Council meeting, the requirements of a TBD were discussed in detail, including the formation and funding of the TBD. At the January 17, 2023, meeting, Council gave consensus for staff to bring forward more information on the formation of a TBD and draft documents for the formation of a TBD. On September 26, 2023 and October 3, 2023, staff provided information about the formation of a TBD, and Council approved Resolution No. 23-011, setting a public hearing on the formation of a TBD. Council will conduct the public hearing prior to this item at the October 17, 2023 meeting. Detailed information regarding the PMP, funding issues, steps for formation of the TBD, and Ordinance 23-018 which would adopt a new chapter 3.85 of the Spokane Valley Municipal Code (SVMC) and form the TBD, will be provided at the public hearing. This is the first reading of proposed Ordinance No. 23-018, which will adopt a new chapter 3.85 of the SVMC to form the TBD. The new chapter 3.85 SVMC provides for the following: a. Establishes TBD with same boundaries as the City. b. Governing Board would be City Council. c. Grants all authority as allowed pursuant to RCW 36.73 i. May establish fees, taxes, and other revenue sources. ii. May authorize annual vehicle fee. iii. May submit fees, taxes, and other revenues sources to voters. d. Identifies allowable uses for TBD funds i. Transportation improvements that construct, preserve, maintain, and operate the existing and future transportation infrastructure of the City. e. Identifies when TBD is dissolved. NOTE: This Agenda Item is for the first reading of Ordinance No. 23-018, which would adopt a new chapter 3.85 of the SVMC and would create a Spokane Valley TBD. Ordinance No. 23-018 does not provide, determine, or set any particular method or amount of funding. If Council approves creation of the TBD, funding methods and amounts will be discussed at future Council or TBD meetings. Staff acknowledges that the formation of a TBD may be pointless if Council does not have the intention to fund it in the future, be it either near -term or long-term. Specific details related to the funding of a TBD have been excluded in an attempt by staff to first identify if Council wishes to create a TBD. Ultimately, the goal is to have focused discussions related to each of the various steps required for a TBD. If Council approves creation of the TBD, funding methods and amounts will be discussed at future Council or TBD meetings, as staff can then develop funding options, amounts, and other details specific for a TBD for Council consideration. OPTIONS: Move to advance Ordinance No. 23-018 to a second reading, with or without amendments; or take other action deemed appropriate. RECOMMENDED ACTION OR MOTION: Move to advance Ordinance No. 23-018, adopting a new chapter 3.85 of the SVMC and forming the Spokane Valley Transportation Benefit District, to a second reading. BUDGET/FINANCIAL IMPACTS: None at this time STAFF CONTACT: Erik Lamb, Deputy City Manager; Adam Jackson, Engineering Manager; Deanna Gregory, Pacifica Law Group ATTACHMENTS: Draft Ordinance No. 23-018 Note that detailed information regarding the pavement management program, funding issues, and information regarding formation of the TBD is available as part of the public hearing item on the October 17, 2023 agenda. DRAFT CITY OF SPOKANE VALLEY SPOKANE COUNTY, WASHINGTON ORDINANCE NO.23-018 AN ORDINANCE OF THE CITY OF SPOKANE VALLEY, SPOKANE COUNTY, WASHINGTON, AMENDING THE SPOKANE VALLEY MUNICIPAL CODE TO ENACT A NEW CHAPTER 3.85, SPOKANE VALLEY TRANSPORTATION BENEFIT DISTRICT; ESTABLISHING A TRANSPORTATION BENEFIT DISTRICT; ESTABLISHING THE BOUNDARIES OF THE TRANSPORTATION BENEFIT DISTRICT; AND SPECIFYING THE IMPROVEMENT, MAINTENANCE AND PRESERVATION OF THE CITY TRANSPORTATION SYSTEM. WHEREAS, the City Council (the "City Council" or "Council") of the City of Spokane Valley, Spokane County, Washington (the "City") has the responsibility under the Constitution of the State of Washington for the construction, improvement, maintenance, protection and operation of public ways within the corporate limits of the City; and WHEREAS, the improvement, maintenance, protection and operation of public ways requires maintaining and preserving existing transportation improvements to avoid gradual deterioration or catastrophic failure of the improvements which would require significant additional funds to reconstruct; and WHEREAS, the City has limited transportation funding to pay for necessary transportation improvement, preservation, maintenance, and reduction of congestion on its streets; and WHEREAS, while the City has limited funding, ongoing annual costs to preserve and maintain the City's transportation system infrastructure continue to rise leaving the City unable to continue to adequately preserve and maintain the City's transportation system infrastructure; and WHEREAS, chapter 36.73 RCW provides for the establishment of transportation benefit districts and for the levying of additional revenue sources for transportation improvements within the district that are consistent with state, regional, and local transportation plans and necessitated by existing or reasonably foreseeable congestion levels; and WHEREAS, RCW 35.21.225 authorizes the City Council to establish a transportation benefit district subject to the provisions of chapter 36.73 RCW; and WHEREAS, prior to establishing a transportation benefit district, the City Council shall conduct a public hearing upon proper notice, which shall describe the functions and purposes of the proposed transportation benefit district; and WHEREAS, the City Council desires to form a transportation benefit district which includes the entire jurisdictional boundaries of the City of Spokane Valley (the "Spokane Valley Transportation Benefit District"), as the boundaries currently exist or as they may exist following future annexations; and WHEREAS, the City provided notice of and conducted the public hearing on October 17, 2023 regarding the proposed establishment of the Spokane Valley Transportation Benefit District in accordance with RCW 36.73.050. All persons desiring to comment were given a full and complete opportunity to be heard; and WHEREAS, the City Council hereby finds it to be in the best interests of the City to establish the DRAFT Spokane Valley Transportation Benefit District for the preservation and maintenance of the City's transportation system infrastructure consistent with chapter 36.73 RCW to protect the City's long-term investments in that infrastructure, to reduce the risk of transportation facility failures and improve safety, to continue optimal performance of the infrastructure over time, and to avoid more expensive infrastructure replacements in the future; NOW, THEREFORE, the City Council of the City of Spokane Valley ordains as follows: Section 1. Purpose; Findings. The purpose of this Ordinance is to establish a transportation benefit district pursuant to RCW 35.21.225 and chapter 36.73 RCW. The City Council hereby finds it is in the public interest to provide adequate levels of funding for the purposes of ongoing transportation improvements that preserve, maintain and as appropriate construct or reconstruct the transportation infrastructure of the City, by forming a transportation benefit district consistent with chapter 36.73 RCW. Section 2. Adoption of Chapter. Spokane Valley Municipal Code Chapter 3.85 is hereby enacted to be entitled "Spokane Valley Transportation Benefit District", to read as follows: Chapter 3.85 SPOKANE VALLEY TRANSPORTATION BENEFIT DISTRICT 3.85.010 Establishing Transportation Benefit District. There is hereby created a transportation benefit district to be known as the "Spokane Valley Transportation Benefit District" (hereinafter referred to as the "district") with geographical boundaries comprised of the corporate limits of the City as they currently exist or as they may exist following future annexations. 3.85.020 Governing Board. A. The governing board or "board" of the district shall be the Spokane Valley City Council acting in an ex officio and independent capacity, which shall have the authority to exercise the statutory powers set forth in chapter 36.73 RCW. B. The treasurer of the district shall be the City Finance Director. C. The district board shall develop a material change policy to address major plan changes that affect project delivery or the ability to finance the plan, pursuant to the requirements set forth in RCW 36.73.160(1). The policy will, at a minimum, address material changes to cost, scope, and schedule, the level of change that will require board involvement, and how the board will address those changes. In the event that a transportation improvement cost exceeds its original cost by more than twenty percent as identified in the district's original finance plan, the board shall hold a public hearing to solicit comment from the public regarding how the cost change should be resolved. D. The district shall issue an annual report, pursuant to the requirements of RCW 36.73.160(2). 3.85.030 Functions of the District. A. The district board shall have the authority to establish fees, taxes and other revenue sources in accordance with chapter 36.73 RCW, including but not limited to RCW 36.73.040, RCW 36.73.060 and RCW 36.73.065. B. The district board may authorize an annual vehicle fee as provided for by RCW 82.80.140. C. Any expansion of the authorized purposes of the district shall be undertaken only after notice, hearing and adoption of an ordinance in accordance with RCW 36.73.050. 2 DRAFT D. When authorized by the voters pursuant to the requirements of chapter 36.73 RCW, other taxes, fees, charges and tolls or increases in these revenue services may be assessed for the construction, preservation, maintenance and operations of City streets. E. The district board shall have all powers and functions provided for by state law, including but not limited to chapter 36.73 RCW, as it now exists or is hereafter amended, to fulfill the purposes of the district. 3.85.040 Transportation Improvements Funded. The funds generated by the district shall be used for any purpose allowed by law including to make transportation improvements that are consistent with state, regional and local transportation plans and transportation improvements that construct, preserve, maintain and operate the existing and future transportation infrastructure of the City, consistent with the requirements of chapter 36.73 RCW, as it now exists or is hereinafter amended. The funds may be utilized for any lawful purpose under this chapter; but all funds raised through the district shall be expended only for such construction, preservation, maintenance, and operation in accordance with the provisions of chapter 36.73 RCW, as the same exists or is hereafter amended. The funds expended by the district shall preserve, maintain, and operate the City's transportation infrastructure, reduce the risk of transportation facility failure, improve safety, continue the cost- effectiveness of the City's infrastructure investments, and continue the optimal performance of the transportation system. Additional transportation improvement projects may be funded only after compliance with the provisions of RCW 36.73.050(b) following notice, public hearing, and enactment of an authorizing ordinance. 3.85.050 Dissolution of District. The district shall be dissolved when all transportation improvements associated with the construction, operation, preservation, and maintenance of the City's transportation improvements, facilities, functions, and activities have been completed; all indebtedness of the district created to accomplish the improvements has been retired; and when all of the district's anticipated responsibilities have been satisfied. In addition to the automatic dissolution of the district as set forth above, the board reserves the right to cause the dissolution of the district for any legal reason, including if a regional transportation district with a funding mechanism is formed pursuant to an interlocal agreement as permitted in chapter 36.73 RCW. Section 3. Severability. Should any section, paragraph, sentence, clause or phrase of this Ordinance, or its application to any person or circumstance, be declared unconstitutional or otherwise invalid for any reason, or should any portion of this Ordinance be preempted by state or federal law or regulation, such decision or preemption shall not affect the validity of the remaining portions of this Ordinance or its application to other persons or circumstances. 3 DRAFT Section 4. Effective Date. This Ordinance shall be in full force and effect five days after publication of this Ordinance or a summary thereof in the official newspaper of the City as provided by law. PASSED by the City Council this day of , 2023. ATTEST: Marci Patterson, City Clerk APPROVED AS TO FORM: Office of the City Attorney Date of Publication: Effective Date: CITY OF SPOKANE VALLEY, WASHINGTON Pam Haley, Mayor E CITY OF SPOKANE VALLEY Request for Council Action Meeting Date: October 17, 2023 Department Director Approval: Check all that apply: ❑ consent ❑ old business ❑ new business ❑ public hearing ❑ information ® admin. report ❑ pending legislation ❑ executive session AGENDA ITEM TITLE: Administrative Report — Pavement Management Program: Local Access Streets 2023 Update GOVERNING LEGISLATION: RCW 35A.11.020 — Powers vested in legislative bodies of noncharter and charter code cities. PREVIOUS COUNCIL ACTION TAKEN: The Pavement Management Program (PMP) has been discussed at least 67 times by City Council since shortly after the City's incorporation. Most recently, topics have focused on delivery methods, trial use of surface treatments, and potential revenue options such as transportation benefit districts. BACKGROUND: The City's street network consists of roughly 450 centerline miles of roadway, including 127 centerline miles of arterials/collectors and 323 centerline miles of local access streets. This equates to 1,025 total lane miles in the network covering roughly 9.2 Million square yards (SY) of paved surfaces, equivalent to 1,900 acres. Roughly two-thirds of the City streets' pavement area is attributed to local access streets, approximately 6.15 million square yards. The remaining one-third of pavement area is located on arterial or collector streets. Table 1 identifies the street areas by their pavement condition index score (PCI) and by functional class. Table 1. Pavement Area (SY) by Functional Class and PCI Range (Updated October 2023) PCI Range (0-100) Local Access SY Collectors SY Minor Arterials SY Principal Arterials SY Total SY Failed/Gravel (0-10) 20,872 0 0 0 20,872 Serious (11-25) 32,715 1,541 0 0 34,256 Very Poor (26-40) 257,905 4,276 1,741 3,344 267,266 Poor (41-55) 373,966 48,678 47,079 34,275 503,998 Fair (56-70) 1,262,702 253,919 382,764 125,789 2,025,174 Good (71-85) 2,397,827 242,386 520,943 391,055 3,552,211 Excellent (86-100) 1,807,154 109,390 440,761 420,669 2,777,974 Total (SY) 6,153,141 660,190 1,393,288 975,132 9,181,751 Staff will briefly summarize the City's PMP and then discuss 2023's three unique projects located on local access streets: Summerfield, Hillview, and University Place. OPTIONS: Discussion Only. RECOMMENDED ACTION OR MOTION: Discussion Only. BUDGET/FINANCIAL IMPACTS: N/A STAFF CONTACT: Adam Jackson — Engineering Manager Pete Fisch — Engineering Technician II ATTACHMENTS: PowerPoint Presentation Q0 O � V) N U c'd w ateJ ate+ a- J ate+ r� ate-+ ate-J 4-J V O 00 N u a--+ U U O Q a� ODU J �� U O p a--, o , WO U Q' a--, o a--, o N a-J cI) .� a-J4-1 N � M•� M� '—' M� � •� M M �+ '1' O O O O O N n N n N n A-i N N flllenp luawaned Ri 1-0n ..waned -1-j V) cu v LU O }' — Q) _ n j N N -o cm N p = 4--) c/) Q1 ( DC O U O O O Lit) � � mho }; ao =3 N � u a a O N � — o 0 0 a_ U Q) O O v L: Q� .O U ate+ � � � Q Q Q O Q N a, o E �D p a� O O 4 m .N 4A to E p U c� Q U o U Ln .. a) m N to > Q 4-1 c E o U v v O Q N Q� E m O U 'm +� > a- N W O N LU a� N N 0 o U L 0cn � m C6 }; O �D QJ 0 p = N a"' QO Lm N O u a Q v O N 0 2 O v O O O Q � Q O Q � m }, L/) O 4A vn � Q O U O U m O > Q C O o U v O Q1 O U > Q cal 4-1 4-1 c O N 00 E _ � U � CLO N O Q 4-1 Q O O O m N Q `n \ N O 4-1 a� CD CD CD CD 4A E _ N > O Ol N N C [� N U O ate-+ L }' 00 ± c O }' O C •N n N N O N � +C—+O � O —0 cn CD fuUL o L— E O � M U NU m N • � Q cn U a- Ur-� r-� mr-H a O O O O O O O O O O O O O O O O O o Ln o Ln N ti ti (,kS) 'e@JV IUaUzan'ed Cd $.: �j 4-1 O M Pcn -� 4-J r4--j �J 0 0 U U Lr) M O U O 4 O M � O c�S O �,O .. L O �� r uo w O a:� u v 4-J ��� 4-J N 0 i--i ' O 4-J "— O O O•,_, O� O E-� 44 N U 0.' a N a--+ � N a--+ Q� Cn N U QJ 4--) w p — cn U Q = i 4-1 a--+ c a L \ z Q' •� O O �' I I N }, cn O \ U p = D N Ln ~ \ Q) }, O v Ca O p +� O U O c/) OvLL •� O O u > a� 4--) O O cn p a � U CITY OF SPOKANE VALLEY Request for Council Action Meeting Date: October 17, 2023 Department Director Approval: Check all that apply: ❑ consent ❑ old business ❑ new business ❑ public hearing ❑ information ® admin. report ❑ pending legislation ❑ executive session AGENDA ITEM TITLE: Proposed 2023 Budget Amendment. GOVERNING LEGISLATION: In order for the City to amend an adopted budget, State law requires the Council to approve an ordinance that appropriates additional funds. PREVIOUS COUNCIL ACTION TAKEN: The Council last took formal action on the 2023 Budget when it was amended on May 30, 2023, for the first time. BACKGROUND: Since the amendment of the 2023 Budget on May 30, 2023, a number of events have transpired in the normal course of operations that necessitate a second 2023 Budget amendment. They include: #001 - General Fund The total of both recurring and nonrecurring revenues reflects an increase of $9,658,000, which is comprised of: • $3,560,000 increase in judgments and settlements for the Monsanto settlement that was received by the City in April 2023. • $4,898,000 increase in grant proceeds to account for the CLFR funds used during 2023. • $1,200,000 increase in transfers in from the Capital Reserve Fund #312 related estimated total costs for the repairs to City Hall during 2023. An increase of $3,483,344 in appropriations (expenditures) comprised of: • $314,990 decrease in the City Manager Department as the result of transferring payroll and related costs to the new City Services Department. • $287,950 increase in outside legal service costs in the City Attorney Department. This increase is related to a significant increase in complex land use issues requiring outside expertise as well as the use of contracted City Attorney services throughout much of the year. • $975,887 increase in the City Services Department. This includes $773,987 in payroll costs. Payroll costs decreased in the City Manager, Engineering, and Economic Development Departments as personnel were shifted from those departments to City Services. The remaining balance relates to costs for the communications and housing and homeless programs, some of which have been transferred from the Economic Development Department. • $76,041 increase in the Finance Department, which are primarily related to increased payroll costs for the new Accountant I position approved by Council on July 25, 2023, and the conversion of one the Accountant/Budget Analysts to an Accounting and Finance Programs Manager at a higher grade. There is also an increase of $1,100 included for supplies related to higher paper usage with the electronic grant application submission process that was implemented in 2023. • $226,873 decrease in the Engineering Division as the result of transferring payroll and related costs to the new City Services Department. • $275,671 decrease the Economic Development Department. This includes $130,271 as a result of transferring payroll and related costs to the City Services Department. The remaining $145,400 are a result of transferring homeless and housing -related costs to the new City Services Department. Page 1 of 4 • $1,200,000 increase related estimated total costs for the repairs to City Hall during 2023. • $60,000 for professional services related to evaluating the condition of the Balfour Facility. • $15,000 increase in computer hardware costs in order to increase storage space for record retention purposes. • $200,000 increase in capital software costs related to the replacement of the City's financial management software. The 2022 Budget originally included $1,000,000 for this purpose. However, the timing of the project is spread over 2023 and into 2024. This amendment spreads the $1,000,000 budgeted forward into the appropriate period. • $1,486,000 increase in CLFR related expenditures in 2023. #101 —Street O&M Fund Increase expenditures by $1,655,955 which consists of a transfer out to the Pavement Preservation Fund #311 to fund the Summerfield local access pavement preservation project. #109 — Tourism Promotion Area Fund Increase revenues by $400,000 to reflect updated estimated collection of the City's tourism promotion area fees. Increase expenditures by $755,000 in professional services to reflect current contracts for tourism marketing services. #301 — REET 1 Capital Projects Fund Increase expenditures by $178,015 due to changes in the expected transfers out to the Street Capital Projects Fund #303 and the Railroad Grade Separation Projects Fund #314 to reflect current estimates. See further explanations below. #302 — REET 2 Capital Projects Fund Increase expenditures by $1,924,987 due to changes in the expected transfers out to the Street Capital Projects Fund #303, the Parks Capital Projects Fund #309, and the Railroad Grade Separation Projects Fund #314 to reflect current estimates. See further explanations below. #303 — Street Capital Projects Fund Revenues and expenditures are proposed to increase by $4,117,732 to reflect current estimates on various projects. The most significant changes include: • The Pines and Mission Intersection Improvement project is being decreased by $952,285 due to the updated timing of the project. • The Barker Rd Improvements — City Limits to Appleway project is being decreased by $652,029 due to the updated timing of the project. • The 81h Ave Sidewalk — Coleman to Park project is being increased by $924,155 due to the updated timing of the project. • The Broadway and Park Intersection project is being increased by $2,124,411 due to the updated timing of the project. #309 — Park Capital Projects Fund This fund is being amended to reflect current estimates on several projects. Revenues are increased by $205,790. This is primarily due to a increase in grant proceeds related to the Balfour Park — Phase 1 project. Expenditures increase by $205,790, including: • An increase of $5,000 for residual costs on the Balfour Park frontage improvements to close out the project. • A increase of $200,790 on Balfour Park — Phase 1 reflecting work on the Veterans' Memorial funded by the increased grant revenue. Page 2 of 4 #311 — Pavement Preservation Fund Revenues are increased by $2,531,955 consisting of a $876,000 increase in grant proceeds due to updated project estimates and a $1,655,955 increase in transfers in from the Street O&M Fund #101 for the Summerfield local access project. Decrease expenditures by $23,470 to reflect current estimates and timing on several projects. #312 — Capital Reserve Fund Increase expenditures/appropriations by $474,042 include: • Increase of $220,866 in transfers to the Street Capital Projects Fund #303 related to an updated timing of the Barker Rd Improvements and School Beacons projects. • Increase of $253,176 in transfers out to the Railroad Grade Separation Projects Fund #314 related to updated timing of the Barker Rd Overpass, Pines Rd Underpass, and Sullivan Rd Interchange projects. #314 — Railroad Grade Separation Projects Fund Revenues increase by $2,595,052, comprised of: • Increase of $2,069,927 in grant proceeds to reflect current estimates on the grade separation projects. • Increase of $266,530 in developer contributions for the Barker Road grade separation project. • Increase of $3,544 in transfers in from the REET 1 Capital Projects Fund #301 for the Pines Road grade separation project. • Increase of $1,875 in transfers in from the REET 2 Capital Projects Fund #302 for the Sullivan Road Interchange grade separation project. • Increase of $253,176 in transfers in from the Capital Reserve Fund #312 for the Barker Road grade separation, the Pines Road grade separation, and the Sullivan Road interchange projects. Expenditures increase by $2,522,253, comprised of: • Increase of $240,894 due to updated estimates for the Barker Road grade separation project. • Increase of $1,665,897 due to updated estimates for the Pines Road grade separation project. • Increase of $615,462 for preliminary engineering for the Sullivan Road interchange project. #315 — Transportation Impact Fees Fund Expenditures decrease by $108,449 in transfers out to the Street Capital Projects Fund #303 due to updated estimates on eligible projects. #402 — Stormwater Fund Expenditures increase by $60,000 for a transfer out to the Equipment Rental and Replacement Fund #501 to fund an additional stormwater fleet vehicle. #501 — Equipment Rental and Replacement Fund Revenues increase by $67,500 primarily related to a $60,000 transfer in from the Stormwater Fund #402 to fund an additional stormwater fleet vehicle. Expenditures increase by $238,500 as a result of moving up the purchase of several vehicles from the 2024 Budget to 2023 which was approved by Council at the July 18, 2023 meeting. The 2023 Budget amendment reflects the changes noted above and will affect 13 funds resulting in total revenue increases of $19,576,029 and expenditure increases of $15,483,699. Page 3 of 4 Revenue Expenditure Fund Fund Increase Increase NO. Marne Decrease) Decrease 001 General Fund 9,658,000 3,483,344 101 Street O&M Fund 0 1,655,955 109 Tourism Promotion Area Fund 400,000 755,000 301 REET 1 Capital Projects Fund 0 178,015 302 REET 2 Capital Projects Fund 0 1,924,987 303 Street Capital Projects Fund 4,117,732 4,117,732 309 Parks Capital Projects Fund 205,790 205,790 311 Pavement Preservation Fund 2,531,955 (23,470) 312 Capital Reserve Fund 0 474,042 314 Railroad Grade Separation Fund 2,595,052 2,522,253 315 Tranportation Impact Fees Fund 0 (108,449) 402 Stormwater Fund 0 60,000 501 Equipment Rental & Replacement Fund 67,500 238,500 19, 576, 029 15, 483, 699 The 2023 Budget amendment also includes changes to the Employee Position Classification Monthly Salary Schedule to reflect changes to classifications approved by Council at the August 15, 2023 and October 10, 2023 meetings. OPTIONS: Future options are to accept the proposed amendments in whole or in -part. RECOMMENDED ACTION OR MOTION: Staff seek Council consensus to move forward with amendments to the 2023 Budget as presented. If approved, we anticipate the following calendar of events leading to Council approval of the amending ordinance. • October 24, 2023 — Public hearing on the 2023 Budget Amendment. • October 24, 2023 — First reading of Ordinance #23-OXX amending the 2023 Budget. • November 21, 2023 — Second reading of Ordinance #23-OXX amending the 2023Budget. BUDGET/FINANCIAL IMPACTS: Once approved, this action amends the estimated revenues and appropriations for the 2023 Budget that was adopted on November 8, 2022 and amended on May 30, 2023. There are adequate funds available to pay for these amendments. STAFF CONTACT: Chelsie Taylor, Finance Director ATTACHMENTS: • Fund level line -item detail of revenues and expenditures. • Fund summaries for all funds affected by the proposed budget amendment. • Amended salary schedule. Page 4 of 4 W Imo- N C U 0 J M I-- O O M O (O N O M M O O It (O O It 00 O 00 O O O (O O O O (M O It O — (O LO It It 00 LO O P- 00 00 V' (O N O (O (M N L N CO CO O O LO 00 O) M LC) N CO CO O O O O M O (O N O M M O O (O M LO It 00 O 00 O O O (O O O O O O It O — (O LO It It M LO O N N P_ V' (O N O (O M N LC) N M 00 CD CD LO 00 O) M N N CO O O O O O O O O O O O O O O O O 0 0 0 O O— N O L (M (M 0 O O O O O O O O O O O O O O O O 0 0 0 O O— N O LC) (M (M 0 O (O O O CD CD CD CD CD O O LO O � � m O M6 cli LO O It LO N (O LC) O N E 00 M O O& CD CD It O CD co CD0000 It0CD 00 LO 0 0 N (O O (O M N LC) LO N 0 0 O co 00 I-_ O O O O O O O O O O O O O O O O O O O It — O CO O 00 CO O 0 0 O O LO m (O O II- N O (O O O O O CO O O O O It 0 It 00 LO O O 666 O 11 N V' (M (O M N LC) LO CO LO It 00 (O — O M I� M O M I-_ co CD N N a) "a co "a E E m m O m O O O U - 2 � O O_ O_ O_ O_ O_ co O_ O_ co co O O_ O_ O_ O_ O_ O_ O_ a) a) c a) a) a) a) a) a) a) a) a) a) a) W a� a) a) a) W a) a) a) z O- a) a) a) a) a) a) a) 00 �00000000000 O.U000 0000"a�" Luo- m0000000 m c 'O. V) V) V) V) V) V) V) a) a) a) a) a) a) a) a) a) a) a) a) a) O a) a) a) a) O a) a) a) LL LL a) a) a) a) a) a) a) U_ U_ 5 U_ U_ U_ U_ U_ O O U_ U_ U_ a) U U U c c U U U U U U U U U- '- '- O 06'- a) COa) a) N N N O U COL)Q N N N N N N N (n U) a) (n (n (n (n (n (n (n (n (n (n (n co a) 07 07 07 a) 07 07 07 O U O U X (n (n (n (n (n (n (n �>>>>>>>>>>>OE.0aQ aQ a�>>>>>>> W C C C E C c c c c c c c c c c c c c� c c c c c c c c c c c 0 O c c c O c c c� �- � C- � c c c c c c c m" `````°0 °O O O O O O O O O O U U 0° V- O Oco co co co co co co co co co coCo ° C co coO°: O O Q w co Q aa) O O O O O O O cc cccccccccccco ccccoccc°-U 1-U occccccc ° > ° > E E vi E E E E E E E E E E E T° E E E T E E E c" c" w E E E E E E E Q Q Q Q Q Q Q Q Q Q Q Q Q 0 Q Q Q Q Q Q Q Q U Q U Q Q Q Q Q Q Q O O It O O O O M O O LO LO X M O M N It O O 0 0 0 0 LO LO O O O O O O O O O O O O O N X 0 0 0 O O O O O O O O O O O O N O O 0 0 CO O O N O O N M LC) 00 O O O O O O O O N V' N It — N It — N 't 't 't 't 't 't 7 N M N 7 N O O N a1 a1 a1 0 0 0 0 0 0 0 0 O O O O O O O co co M 0 0 0 0 0 0 0 M 7 7 7 N N N It It It It It It It It It It It It N N N — — It It It It It (2 (2 LC) 00 00 00 I-- � r- LC) LC) LC) LC) LC) LC) LC) LC) LO LO LO LO 't It It M M LO LO LO LO LO LO LO LC) 0 0 0 0 0 0 0 0 0 0 0 0 � � �t �t 0 0 0 0 0 LC) LC) LC) LC) LO LC) LC) LC) LC) LC) LC) LC) LC) LC) LO LO LO LO LO LO LO L(') L(') L(') LO LO LO LO LO LO LO O O LO 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 It It It N N N N N O CDV' V' It It It It It O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O (2 ( 2 ( 2 ( 2 co co co co M M M M M M M M M M M M M 00 00 00 O O CD CD CD CD CD O O O O O O O O O O O O O O O O O O O O O O O It It It It It It O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O c O a) CD m U UE CD 0' 0' in E O = U U mCD= U U U O U .� 06 _ _ _2 = LL W 06 = _ U_ N° m 06 2 N (n 0 2 c 06 m = 1 1 cmi 1 06 a) _ (n ° CD c .� c � c E c a) ' 2 a) 06 c N c N N c m c N 2 c� U) O_ a) � c m� L do06 CO= N == a) a) 06 m LL N m m � N 2aS�U) E06C) 06 ° °U 06= N� a) c=I— � 06 ° c°� °� ° NU a` )) a) - 0) m o a) O 06 a) � � c = � m � cm) a � � Q)) a � a) 06 a) a m c _ U m O J U m U m°= m O- c 0 E c O J O LL O '- O- W m= m O- c 0 E f- a) f- f- O I f- z O `� O_ O (n - O m�� O a� m — � —� O CL u�— a) O- FO u�—� u�—� a) O a) a) O LL u�—� a) O a) coCD U LL m E m m 5 m m L m w m�° c a) a) L� O m a� m m m m m m F ° c �0-0�:0- >m 0-U>0-O0-Lu >m r'Uf—() U):Ery 0 m0 W a NO a) CD m 0- O O O O O O M O O O O O O O O LC) N W ++ O O O O O O O O O) OC O O O O (D — � (0 LC) 41... LC) It N N I-- O O �O F (' M 00 OOOOOO V' OOO O OOO C) C) O CO Si`'. LO '+"' - OOOOOO It OOO C) OOO C) CD CDQ*Ci'. LC) 4) (O 0 C) 0 (M O O O O O O O O O CD- C� M^ O) 1 N C)00 C)00 C) C)LC) C)(fl CO CY) LC) C N (D O) O LC) O (D O 00 (D Liz 40 LC) LC) LC) 00 N (0 N N V' O) O O O CD O CD O O O O O O O O O C) O ++ (D O O— N O O O O O NO O 00 O Q L(') LC) LC) N N N � MCN 0)L � .,O. CD N a) C O L) O C a) a) a) a) a) a) a) a) }. _00 CL n M M n n n X a) a)CD Aco a) X co ` .�, __ c, E E CD tz� cin N a) LL O_ N a C G. O N N N N N Ni S O O_ N'� p) n n n n n n G G NN N G _0 N O UUUUUU O p C > N f- p C C C C C C N O 2 a) N p N N N� .2 a) N N,, N. O O O O O O LL '� '� "a N .- LL G G', N N O- U) U N N O O N U U Co 0-0 ry ry U O O N N N N N N N C �_ O_ (ti (ti' U E E E E E N N N N V) _ N p G E_ N E ca G a a a a a a O Co '= 2W > U 2 U in O O U 0 QQQQQQ U U W Lu =°F I- CO O CO N It X N-� X CD CDO CD CD CD CD CDX N CO LC) CO M M O O X— 't 't X O It It It It It It O O N X It (fl (fl X O O O O O O O O CD CD CD co 00 CD It It It It It It N (; co O M LC) LC) LC) LC) LC) LC) O) O I� 00 It It It It O) O) O) O) LLO LLO LLO LLO LLO LLO M (M (M L(') LC) LC) LC) L(') LC) N N N N N N O � m N CD M CD It It It It It It CDM O) N LC) O) O) M O O O O O O O O Co. O CO CO O O M O O O O O O O O O O O co O O O N It It It It It It O m O O co m m m O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O 06 V r UJ C ++ O C A 06ui 06 Z E Q.. = N N 0.'S . N '3 LL cl K V) M CL "a Y a •m CL K N a) c Cn U c G' rn (n � 06 N ui W a_ m Oco �+ �+ a �� W m N N m U a - QJ � O •L 2 U s m m ++ L a LL E a) c 0 2 U) N N m L M c° a) �_ 4) L- m —_ LL N m � r fL _ L�a)�E�' m dCnc� ' d=Oaa � clti v c co M N o a) �� O O a) ���� � � .� N O O J �� �C�f— Q', U W f- UNJ wUf—(n(n2�' Z ZUOODU 7T 1 N CA m 0- O O 00 0) N O LO (O I-- 00 N (O O Cl) CDO O M0 N W w V' OMO a0 I� O V' OO 00 O I� O LOM 0 0 0 CD LO (0 CN tU 00 LO LO LCN O V' LNC) N N O N CCD C3 O ( LO CN O LO h O N N (O O C O C5 O C5 V r O I� IX5' V' O� (O V' 4) O O C5' It LO 0'' O 00 (7S; ; M M It 00 It G... O C' .. Ln Lo, 17' GCD 00 Lo - +.�.... (M O �I' 00 606 Z7 O CS LC) LO M CV' M I-- � — N O � O O 00 0 0 LO(0 O CD (O LC)) r-- CN It O O O O � O cl (O O I� ll' O LC) LC) M N LC) 00 LO N 00 O It 00 O Cl) 00 I-_ 00 O O 00 M (O O M (O 4) (6 E .O 4) O O O O O O O O O O O C (6 (6 N N N N N N N N N E E E E E E E E E E E O 4) 4) N N N N N N N N N O U U U U U U U U U U U U U v 4) 4) N N N N N N N N N O C C C C C C C C C C C O 0 O O O O O O O O O O O ,� U U U U U U U U U U U 4) L L L L L L E N N in in •` in in in - (n > "CF C C "S3 C C C T3 C C C C C C 4) 47 L� N � G 47 O O U U C Q7 O O O U U U Q7 O O O O O O U U U U U U (6 (6 � (6 (6 N N N N N N N N N O_ Co O 'm O_ > ' PRO "a "a O. O_ O a a a O. O. O_ O a a a a a a O. O. O. O. O. O_ F m CD O O � O O O O O O O O 0 0 0 0 O O O O O O O O N N L? O O O O O O O� 0 0 (O Cl? Cl? M Cl? Cl? Cl? O c) M M M OM (D 0) 0) 0) LO m m m m m 0 0 0 0 0) (`') Ln Ln Ln Ln Ln Ln "? co co co co M O O O O O O O O X X X X M O O O O O O O O X X X X N O O 99 999 O X X X X (M O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O 999 O O O O O O O O N N N co M M co co co O O O O O O O O O O O O O M M M M M M co co co co co N O, W N C1 E S LL mp � � G Q a '£��? 4i � � O Q w w O Z W 4) Q 44 O ;" c U M� m m w. -2 N N LC) Q Q - O 4) U S4 0) O O `1 R �+ E r *k *k N *k *k *k V � CO CO O O *k *k *k *k a 41 to O i N k^ th i 5 k^ _ _ _ i 4)tm v U w y .O ui " O O UJ y O O O IA E �'./a� 0 5 E CL' v L v N, o m .o O I. C In In J O O O I C 4) O O O O 4) C Q7 Q7 4- > O Q7 (6 (6 '.. (6 (6 (6 > N N (6 (6 (6 Imo— N ~ X XI �C�OILHHH UNJ � Q. Q ui 7T 4 O � (O O O O (O � M � 0 0 0 O O O LO O LO Cl) N It O It I� M (O � O O O O O O LO O LO LC) N W ++ Cl) LO I-_ O O LO (M O O O 00 O O N O O (O ON LO N N (O � (YL() N P- It O L() L() (O LC) LC) N (O L() C (O It � (O O O N I-- N O LO I- N N M LC) 00 41 I-- (M It It (M It — CO N Cl) N (O (O F N L(') N I� oo O 0) LO I-- O 0 0 0 C' 4 O O CS O O R ,. O LO to'. O ; (O N 00 O I-- N O M LO 0)O O O M O O (37 O 0) S37'. O LO LO I-_ 44)) I-- M N I-- LO O O LO — It (0 It O O O � O I`^-'.. O I� I`^-'.. O 0) 0) I' G... O L() N N L() N L() 0 c)' N N 11 O L() L() M... O LOLR')' LOO LR')' (p L() r'. (M Z7 (O LR) I- 0) LR) N O N M N O LO I� c^ O Ct' O Ct' � LO (xi ; � RT — M (O — V' 0) N — M N i^^'. N CV N CV 00 (O LO .. N 14 — N, (O O � O N O O O : O M O 0 0 0 O O O LO CD O (O M (O O O 00 O (D O N ++ I-_ 00 I' O O O (O — �}' O Rh; O 0) O O N O It N N O O N N O I-- It N O � 00 ... .. N L(') r- co co co a) E E E co c a) a) a) N O O O O O O O O O O O O O O O co co co coN N N N N N N N N N N N N N N N N N N C O O O O O O O O O O O O O O O O O c 0 0 U U U U U U U U U U U U U U U O O U U O Rp U c c c c c c c c c c c c c c c ,U ,U c c ,U c O O O O O O O O O O O O O O O L L O O L v 0 ; RR)' i� i� co in in in in in in in in in in in in in in in ° ° G in in N, O0 N w c c c c c c c c c c c c c c c 47 c c - 47 c 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 X -0-0 >' 0 0 c -0 0 >' 0 UUUUUUUUUUUUUUU N 2 2 UU US? U co co co co co co M M M M M M M co co m m co co m co NNNNNNNNNNNNNNN''. ��'. NN'. „tea'.. N O O O O O O O O O O O O O O O o' CLCLo O O o O-� o O N N N N N N N N N N N N N N N F^.i M^" N N M^". DU) M^" N X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X X O O X X O O X X X X X X X X X X X X X X X X O N X X O X X X X X X X X X X X X X X X X p X X p 0 X X X X X X X X X X X X X X X X CDM X X O 7 X LO LO L() L() LO LO LO LO LO LO LO LO LO LO LO LO O � L() O O O O O O O O O O O O O O O M O 0) 0) M O O E L(. L(. L(. L(. L(. L(. L(. L() L() L() L() L() L() L() L() M co Ln Ln co M LO t� = LO O O 00 O O N LC) O N (O � 00 X X X It (O X CDz CD It CD N N M co It It It It It LC) X X X X CDX N N (M M (M (M (M M M M M M M M X X X (M (M X O X O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O " co co co M M M M M M M M M co co co O O O O O O O O O O O O O O O O O O O O O O O ., co co co co co co M M M M M M M M M co co co co co co co c a) L o > Li N CL T `C)d. >O 00 CL o � O m LL' E CL E 0 a) Q a) a) � c a Q a) O * O O O O 5 O X D O -G .O Q o LL a) C 6 i' _ 2 � .CO. W N U RA > CL J NL) co N N N m6 a) N w G z m uJ y Ras a� � p°p o U W U o � � o � �" CD , - m CU Z E G CL w o, m a m m 0 L CL * o o aa)) Y a m w 0 W E Q o 3� E E � o - m ma�:i m, m m m , O 00 ° in Q c W> D o m w o m m w o c LL E +w N c U) � N� m ry ry a) S)).. N �" �" S)),. 0 a) y lo)-a� m m m 0 c> w 3 c CL _ v 0.= o- � -0 O 00 = eh d m? ? ,Fo Q 3 m�� o y c y o o y c y )— N C C � .� — 3 M W .� ate-. U o OL (5 (5 12 pi. > (6 (6 ^C^t', > m UNJ 'W (n(n� �(nmZ�00(nmmmmQ mCDf— X. co co mC�f— W 7T 9 ON a) CD m 0- W N UJ J � ui J N Z E r a a) o E LL M O ^^ — 1- N U N J O I-- 00 (D It Cl) O Ln 00 It Il_ N O O Vt M LC) I— O� (D O m (D O lz �}' Cl M N S O 8 00 Ln 00 00 � O 00 � CO I-- (0 � It � (D � O Ln Ln O O (D 00 V' O LC) m m M (fl (D SM SM 00 Itr-- m 00 (D V cM O I O N V' I4 O It Ln (fl It I) N SA Si51 O It V' (D � N CO ItI� � LO LS7 0) (A (DLO LS3 Itd" CDlz V' O O N S,O.. O Ln Ln 00 � CO 00 00 �t C 'L lzt 'C O 00 N LC) O (0 'CF.... M (D (M - SM LO O Ln Ln N.. 00 Sid. O O O 00 rn O Cl SM � (D It m SM Q) CD CD N Q- O_ i Q) 0-0 > C ry -0 -0 r ry c °o Q) _ m U .� m m Sn LL m Sn O O O O O O O O O O O O O O O O O M M M M M (A SA SA SA SA Ln Ln Ln Ln Ln O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O �Ll �Ll �Ll �Ll �Ll Cl) Cl) Cl) Cl) Cl) W9F— (0 — Ln O N 00 Ln O m O Ln (fl O (M C14I� 00 M LC) It 00 00 Cl) LO 00 It — — Ln m O O O X O O X (V N O X M M M O M M M c) X CO CO � X X 7 N CO. X O O O O O O O O O O O CD CD CD O It . It . It . It . Cl) Cl) Cl) Cl) Cl) >w w m 0 (6 (6 (6 M ♦L ♦L ♦L O O O O O O O O O O O O Ln O O I� N O N O O O O O O U U U C C C O O O U U U Z :3 Z C C C U U U Cl) Cl) Cl) O O O N N N X X X X X X X X X m m m Ln Ln Ln It N 7 N M O O O O O O M M M C O m m O_ Q)Q) CD � m � m a L w m c �z�ry La m ry c C O Co > Q) Wm0-cn Lai m It lzt 00 O O O U C O U i C O U Cl) N O N O SM O O O SM (A Ln O O O O O O 6 Cl) C Q) U_ Q) N m E N (6 c O Q O O O O Ln (A Ln (A (A O O O O N O It 7T T Q) CD m 0- Cl) O O O CN O LO 41 F OO CD C>O 4) LLn LO n O (O cli 'p (O (O � C"S, � 00 CI N N LO It '... cr L6 O O O O O O N 00 LO Cl) N G N N U N N N > U) U (6 O- EL E (Rj N 0)N N 0 U Co c v "C7 � "6 -p N y...., CL > X O v N N U Q F- > F,— FOR F— F— H O O O N (O C( lzt X 00 r M M Lq O O O O O O O O O O O O O O O O O O LO LO LO O O O W +� J y *' i ui v 0 O CN r' cf, .a LL E �.,. vi � N OOOr UJ., 7 N r_ U (n a U UNJ 'X> H W> FE T N O) m LL P:\Finance\Budgets\2023 Budget\Budget Amend ment\Amendment #2\2023 10 17 Admin Report\2023 Budget Summary for Amended Funds No 2 CITY OF SPOKANE VALLEY, WA 2023 Budget 2023 As Adopted 1st 2nd I Amendment Amendment As I Amended RECURRING ACTIVITY Revenues Property Tax 13,569,200 0 0 13,569,200 Sales Tax 30,555,000 0 0 30,555,000 Sales Tax - Public Safety 1,357,000 0 0 1,357,000 Sales Tax - Criminal Justice 2,398,000 0 0 2,398,000 Gambling Tax and Leasehold Excise Tax 383,000 0 0 383,000 Franchise Fees/Business Registration 1,215,000 0 0 1,215,000 State Shared Revenues 2,341,000 0 0 2,341,000 Fines and Forfeitures/Public Safety 518,600 0 0 518,600 Community and Public Works 3,145,900 0 0 3,145,900 Recreation Program Revenues 625,500 0 0 625,500 Grant Proceeds 120,000 0 0 120,000 Miscellaneous Department Revenue 2,500 0 0 2,500 Miscellaneous & Investment Interest 158,200 0 0 158,200 Transfers in - #105 (h1m tax-CP advertising) 30,000 0 0 30,000 Total Recurring Revenues 56,418,900 0 0 56,418,900 Expenditures City Council 707,558 0 0 707,558 City Manager 965,890 193,514 (314,990) 844,414 City Attorney 903,110 18,796 222,950 1,144,856 City Services 0 0 975,887 975,887 Public Safety 32,771,515 846 0 32,772,361 Deputy City Manager 590,817 13,935 0 604,752 Finance 1,313,840 32,215 76,041 1,422,096 Human Resources 354,278 31,306 0 385,584 Information Technology 425,208 10,964 0 436,172 Facilities 469,652 6,232 0 475,884 Community & Public Works - Administration 367,126 8,074 0 375,200 Community & Public Works - Engineering 2,305,213 (212,287) (226,873) 1,866,053 Community & Public Works - Building 2,075,542 41,467 0 2,117,009 Community & Public Works - Planning 868,894 18,835 0 887,729 Economic Development 1,546,494 (119,853) (275,671) 1,150,970 Parks & Rec - Administration 376,124 7,372 0 383,496 Parks & Rec - Maintenance 972,455 0 0 972,455 Parks & Rec - Recreation 348,356 3,487 0 351,843 Parks & Rec - Aquatics 565,700 0 0 565,700 Parks & Rec - Senior Center 38,112 804 0 38,916 Parks & Rec - CenterPlace 996,503 99,864 0 1,096,367 General Government 1,895,218 50,200 0 1,945,418 Transfers out - #204 (2016 LTGO debt service) 401,150 0 0 401,150 Transfers out - #309 (park capital projects) 160,000 0 0 160,000 Transfers out - #311 (pavement preservation) 1,011,800 0 0 1,011,800 Transfers out - #502 (insurance premium) 600,000 0 0 600,000 Total Recurring Expenditures 53,030,555 205,771 457,344 53,693,670 Recurring Revenues Over (Under) Recurring Expenditures 3,388,345 (205,771) (457,344) 2,725,230 10/11 /2023 Page 1 of 9 P:\Finance\Budgets\2023 Budget\Budget Amend ment\Amendment #2\2023 10 17 Admin Report\2023 Budget Summary for Amended Funds No 2 CITY OF SPOKANE VALLEY, WA 2023 Budget NONRECURRING ACTIVITY Revenues Grant Proceeds (CLFR) Precinct Grant Proceeds Spokane County (Plante's Ferry Study) Judgments & Settlements Transfers in - #312 (police vehicle replacements) Transfers in - #312 (City Hall repairs) 2023 As Adopted 1st 2nd I Amendment Amendment As I Amended 0 4,520,000 4,898,000 9,418,000 0 39,000 0 39,000 0 50,000 0 50,000 0 0 3,560,000 3,560,000 1,200,000 0 0 1,200,000 0 0 1,200,000 1,200,000 Total Nonrecurring Revenues 1,200,000 4,609,000 9,658,000 15,467,000 Expenditures General Government - IT capital replacements 151,000 0 15,000 166,000 City Attorney (office furniture for new Paralegal) 8,500 0 0 8,500 Public Safety (police vehicle replacements) 1,350,085 0 0 1,350,085 Public Safety (Access/fencing White Elephant) 15,000 16,000 0 31,000 Public Safety (Install Precinct gutters) 4,000 0 0 4,000 Public Safety (Install security cameras at Precinct) 20,000 0 0 20,000 Public Safety (LawEnf. Staffing Assessment) 0 85,000 0 85,000 Public Safety (furniture for roll call room) 0 30,000 0 30,000 Public Safety (shop lift replacement) 0 25,000 0 25,000 Facilities (Balfour Facility evaluation) 0 0 60,000 60,000 Engineering (furniture for additional staff) 0 16,600 0 16,600 Econ Dev (20th Anniversary event planner) 30,000 4,769 0 34,769 Econ Dev (Various studies - Tourism, etc) 0 209,975 0 209,975 Parks & Rec (replace CenterPlace flooring) 26,000 0 0 26,000 Parks & Rec (CenterPlace lobby improvements) 150,000 0 0 150,000 Parks & Rec (Portico painting & carpet replacemt) 0 38,700 0 38,700 Parks & Rec (CenterPlace equip assessment) 0 6,000 0 6,000 Parks & Rec (CP emergency light backup batteries) 0 10,000 0 10,000 Parks & Rec (CenterPlace sidewalk repairs) 0 20,000 0 20,000 Parks & Rec (replace banquet chair at CP) 0 0 0 0 Parks & Rec (motorized shades for Great Room) 0 0 0 0 Financial Software Capital Costs 500,000 0 200,000 700,000 City Hall Repairs 0 0 1,200,000 1,200,000 CLFR Project Expenditures 0 6,520,000 1,486,000 8,006,000 Transfers out - #101 (Street Fund operations) 3,530,048 0 0 3,530,048 Transfers out - #122 (replenish reserve) 0 500,000 0 500,000 Transfers out - #309 (Balfour Park Imp Ph1) 0 427,327 0 427,327 Transfers out - #309 (Pump replace Mirabeau Falls) 0 33,000 0 33,000 Transfers out - #312 ('21 fund bal >505yo) 0 5,358,054 0 5,358,054 Total Nonrecurring Expenditures 5,784,633 13,300,425 2,961,000 22,046,058 Nonrecurring Revenues Over (Under) Nonrecurring Expenditures (4,584,633) (8,691,425) 6,697,000 (6,579,058) Excess (Deficit) of Total Revenues Over (Under) Total Expenditures (1,196,288),__;J8,897„196) 6,239,656 (3;853,828)' Beginning unrestricted fund balance 46,101,049 46,101,049 Ending unrestricted fund balance 44,904,761 42,247,221 Fund balance as a percent of recurring expenditures 84 68% 78: 10/11 /2023 Page 2 of 9 P:\Finance\Budgets\2023 Budget\Budget Amend ment\Amendment #2\2023 10 17 Admin Report\2023 Budget Summary for Amended Funds No 2 CITY OF SPOKANE VALLEY, WA 2023 Budget #101 -STREET FUND RECURRING ACTIVITY Revenues Utility Tax Motor Vehicle Fuel (Gas) Tax Multimodal Transportation Revenue Right -of -Way Maintenance Fee Solid Waste Road Wear Fee (local streets) Investment Interest Miscellaneous Total Recurring Revenues 2023 As Adopted 1st 2nd I Amendment Amendment As I Amended 857,000 0 0 857,000 2,062,600 0 0 2,062,600 139,200 0 0 139,200 95,000 0 0 95,000 0 1,700,000 0 1,700,000 500 0 0 500 10,000 0 0 10,000 3,164,300 1,700,000 0 4,864,300 Expenditures Wages / Benefits / Payroll Taxes 1,314,394 186,998 0 1,501,392 Limited Term Wages/Benefits/Payroll Taxes 0 116,602 0 116,602 Supplies 191,500 5,700 0 197,200 Services & Charges 2,803,789 10,410 0 2,814,199 Snow Operations 1,081,915 0 0 1,081,915 Local Street Program 0 3,918,100 0 3,918,100 Intergovernmental Payments 1,000,000 0 0 1,000,000 Vehicle rentals - #501 (non -plow vehicle rental) 27,750 0 0 27,750 Vehicle rentals - #501 (plow replace.) 275,000 0 0 275,000 Total Recurring Expenditures 6,694,348 4,237,810 0 10,932,158 Recurring Revenues Over (Under) Recurring Expenditures (3,530,048) (2,537,810) 0 (6,067,858) NONRECURRING ACTIVITY Revenues Transfers in - #001 3,530,048 0 0 3,530,048 Transfers in -#106 (local streets) 0 1,862,929 0 1,862,929 Transfers in - #311 (local streets) 0 2,677,099 0 2,677,099 Transfers in - #312 (surface treatment pilot) 0 250,000 0 250,000 Total Nonrecurring Revenues 3,530,048 4,790,028 0 8,320,076 Expenditures Streetlight Replacement Program 40,000 0 0 40,000 Generator for Maintenance Shop (112 cost to #402 0 8,500 0 8,500 Desks for Maintenance Shop (112 cost to #402) 0 1,530 0 1,530 Bridge Replacement Program 10,000 0 0 10,000 Signal Maintenance Equipment 40,000 0 0 40,000 Transfers out - #311 (Summerfield local access) 0 0 1,655,955 1,655,955 Transfers out - #501 (truck for Signal Technician) 58,000 0 0 58,000 Total Nonrecurring Expenditures 148,000 10,030 1,655,955 1,813,985 Nonrecurring Revenues Over (Under) Nonrecurring Expenditures 3,382,048 4,779,998 (1,655,955) 6,506,091 Excess (Deficit) of Total Revenues Over (Under) Total Expenditures �(148;,000) 2,242,l88 _ L,Fi55,955) 438,233 Beginning fund balance 1,319,206 1,319,206 Less restricted fund balance 0 (533,982) Ending fund balance 1,171,206 1,223,457 10/11 /2023 Page 3 of 9 P:\Finance\Budgets\2023 Budget\Budget Amend ment\Amendment #2\2023 10 17 Admin Report\2023 Budget Summary for Amended Funds No 2 CITY OF SPOKANE VALLEY, WA 2023 Budget Revenues Tourism Promotion Area Fee Investment Interest Total revenues Expenditures Professional Services Total expenditures Revenues over (under) expenditures Beginning fund balance Ending fund balance #301 - REET 1 CAPITAL PROJECTS FUND Revenues REET 1 -Taxes Investment Interest Total revenues Expenditures Transfers out - #204 Transfers out - #303 Transfers out - #311 (pavement preservation) Transfers out - #314 Total expenditures Revenues over (under) expenditures Beginning fund balance Ending fund balance #302 - REET 2 CAPITAL PROJECTS FUND Revenues REET 2 - Taxes Investment Interest Total revenues Expenditures Transfers out - #204 Transfers out - #303 Transfers out - #309 Transfers out - #311 (pavement preservation) Transfers out - #314 Total expenditures Revenues over (under) expenditures Beginning fund balance Ending fund balance 2023 As Adopted 1st 2nd I Amendment Amendment As I Amended 0 800,000 400,000 1,200,000 0 0 0 0 0 800,000 400,000 1,200,000 0 45,000 755,000 800,000 0 45,000 755,000 800,005 0 400,000 0 0 0 400,000 1,500,000 0 0 1,500,000 4,000 0 0 4,000 1,504,000 0 0 1,504,000 80,600 0 0 80,600 385,967 0 174,471 560,438 1,037,500 0 0 1,037,500 3,655 0 3,544 7,199 1,507,722 0 178,015 1,685,737 (3,722) (181,737) 5,314,928 5,314,928 5,311,206 5,133,191 1,500,000 0 0 1,500,000 6,000 0 0 6,000 1,506,000 0 0 1,506,000 80,600 0 0 80,600 602,720 0 1,918,112 2,520,832 0 0 5,000 5,000 1,037,500 0 0 1,037,500 135,000 0 1,875 136,875 1,855,820 0 1,924,987 3,780,807 (349,820) (2,274,807) 6,791,175 6,791,175 6,441,355 4,516,368 10/11 /2023 Page 4 of 9 P:\Finance\Budgets\2023 Budget\Budget Amend ment\Amendment #2\2023 10 17 Admin Report\2023 Budget Summary for Amended Funds No 2 CITY OF SPOKANE VALLEY, WA 2023 Budget 2023 As Adopted 1st 2nd I Amendment Amendment As I Amended Revenues Grant Proceeds 7,988,376 0 1,533,340 9,521,716 Developer 71,615 0 379,392 451,007 Transfers in - #301 385,967 0 174,471 560,438 Transfers in -#302 602,720 0 1,918,112 2,520,832 Transfers in - #312 0 0 220,866 220,866 Transfers in - #315 108,449 0 (108,449) 0 Total revenues 9,157,127 0 4,117,732 13,274,859 Expenditures 205 Sprague/Barker Intersections Improvement 19,766 0 (19,766) 0 249 Sullivan/Wellesley Intersection 0 0 765,321 765,321 300 Pines and Mission Intersection Improvement 1,294,831 0 (952,285) 342,546 313 Barker Rd/Union Pacific Crossing 1,044,000 0 0 1,044,000 318 Wilbur Sidewalk - Boone to Mission 0 0 172,701 172,701 320 Sullivan Preservation - Sprague to 8th 2,070,462 0 395,578 2,466,040 321 Argonne Corridor Impry - North of Knox 10,000 0 0 10,000 326 2020 Citywide Retroreflective Post Plates 89,502 0 0 89,502 327 Sprague Stormwater & Crossing Project 1,557,410 0 0 1,557,410 329 Barker Road Imp- City Limits to Appleway 750,000 0 (652,029) 97,971 332 NE Industrial Area - Sewer Extension 25,000 0 (25,000) 0 335 Mission Ave over Evergreen Deck Repair 0 0 409,539 409,539 340 8th Ave Sidewalk - Coleman to Park 401,011 0 924,155 1,325,166 342 School zone beacons 0 0 112,417 112,417 344 Park Rd Sidewalk- Broadway to cataldo 338,862 0 0 338,862 345 Park Rd Sidewalk- Nora to Baldwin 311,600 0 0 311,600 346 Bowdish Sidewalk 12th to 22nd 244,683 0 232,690 477,373 347 Broadway and Park Intersection 0 0 2,124,411 2,124,411 348 Barker Road Improvements- Appleway to 190 0 0 300,000 300,000 351 Barker Road Imp - Sprague to Appleway 0 0 255,000 255,000 Argonne Bridge 0 0 75,000 75,000 Contingency 1,000,000 0 0 1,000,000 Total expenditures 9,157,127 0 4,117,732 13,274,859 10/11 /2023 Revenues over (under) expenditures 0 0 Beginning fund balance 1,943,151 1,943,151 Ending fund balance 1,943,151 1,943,151 Note: Work performed for pavement preservation projects out of the Street Capital Projects Fund is for items such as sidewalk upgrade were bid with the pavement preservation work. Page 5 of 9 P:\Finance\Budgets\2023 Budget\Budget Amend ment\Amendment #2\2023 10 17 Admin Report\2023 Budget Summary for Amended Funds No 2 CITY OF SPOKANE VALLEY, WA 2023 Budget #309 - PARK CAPITAL PROJECTS FUND Revenues Grant Proceeds Transfers in - #001 Transfers in - #302 Transfers in - #310 Transfers in - #312 2023 As Adopted 1st 2nd I Amendment Amendment As I Amended 126,100 0 160,000 460,327 0 0 0 40,192 4,523,900 1,153,946 200,790 326,890 0 620,327 5,000 5,000 0 40,192 0 5,677,846 Total revenues 4,810,000 1,654,465 205,790 6,670,255 Expenditures 314 Balfour Frontage Improvements 0 0 5,000 5,000 316 Balfour Park improvements Phase 1 3,400,000 1,621,465 200,790 5,222,255 328 Sullivan Park water line 500,000 0 0 500,000 338 Spokane Valley River Loop Trail 750,000 0 0 750,000 Replace pump at Mirabeau Falls 0 33,000 0 33,000 Parking & Trail Design (Summerfield, Ponderosa, F 136,900 0 0 136,900 West Lawn Shade Canopy for Stage 23,100 0 0 23,100 Greenacres Park Phase 2 0 0 0 0 Total expenditures 4,810,000 1,654,465 205,790 6,670,255 Revenues over (under) expenditures 0 0 Beginning fund balance 177,301 177,301 Ending fund balance 177,301 177,301 #311 - PAVEMENT PRESERVATION Revenues Transfers in - #001 Transfers in - #101 (Local Streets) Transfers in - #106 Transfers in - #301 Transfers in - #302 Grant Proceeds Total revenues Expenditures Pavement preservation Pre -project GeoTech Transfer out - #101 (local streets) Total expenditures Revenues over (under) expenditures Beginning fund balance Ending fund balance 1,011,800 0 0 1,011,800 0 0 1,655,955 1,655,955 1,700,000 (1,700,000) 0 0 1,037,500 0 0 1,037,500 1,037,500 0 0 1,037,500 1,760,000 0 876,000 2,636,000 6,546,800 (1,700,000) 2,531,955 7,378,755 7,805,121 0 (23,470) 7,781,651 50,000 0 0 50,000 0 2,677,099 0 2,677,099 7,855,121 2,677,099 (23,470) 10,508,750 (1,308,321) (3,129,995) 6,615,700 6,615,700 5,307,379 3,485,705 10/11 /2023 Page 6 of 9 P:\Finance\Budgets\2023 Budget\Budget Amend ment\Amendment #2\2023 10 17 Admin Report\2023 Budget Summary for Amended Funds No 2 AMI, n►i• Revenues CITY OF SPOKANE VALLEY, WA 2023 Budget 2023 As Adopted 1st 2nd I Amendment Amendment As I Amended Transfers in - #001 ('21 fund bal >505yo) 0 5,358,054 0 5,358,054 Grant Proceeds 0 0 0 0 Investment Interest 20,000 0 0 20,000 Total revenues 20,000 5,358,054 0 5,378,054 Expenditures Transfers out - #001 (police vehicle replacements) 1,200,000 0 0 1,200,000 Transfers out - #101 (surface treatment pilot) 0 250,000 0 250,000 Transfers out - #303 (Barker Rd Widening) 0 0 108,449 108,449 Transfers out - #303 (School beacons) 0 0 112,417 112,417 Transfers out - #309 (Balfour Park Improvements PI 3,400,000 1,153,946 0 4,553,946 Transfers out - #309 (Sullivan Park waterline) 373,900 0 0 373,900 Transfers out - #309 (Spokane Valley River Loop Tr 750,000 0 0 750,000 Transfers out - #309 (Greenacres Park Ph2) 0 0 0 0 Transfers out - #314 (Barker Rd Overpass) 347,998 0 15,940 363,938 Transfers out - #314 (Pines Rd Underpass) 196,394 0 190,962 387,356 Transfers out - #314 (Sullivan Interchange) 0 0 46,274 46,274 10303 E Sprague Property Acquisition 0 791,000 0 791,000 WSDOT Sullivan Park Property Acquisition 0 759,600 0 759,600 Total expenditures 6,268,292 2,954,546 474,042 9,696,880 Revenues over (under) expenditures (6,248,292) (4,318,826) Beginning fund balance 16,658,020 16,658,020 Ending fund balance 10,409,728 12,339,194 #314 - RAILROAD GRADE SEPARATION PROJECTS FUND Ravaniias Grant Proceeds 2,827,086 0 2,069,927 4,897,013 Developer Contributions 187,511 0 266,530 454,041 Transfers in #301 3,655 0 3,544 7,199 Transfers in #302 135,000 0 1,875 136,875 Transfers in #312 544,392 0 253,176 797,568 Total revenues 3,697,644 0 2,595,052 6,292,696 Expenditures 143 Barker BNSF Grade Separation 223 Pines Rd Underpass 311 Sullivan Rd Interchange Total expenditures Revenues over (under) expenditures Beginning fund balance Ending fund balance 750,000 0 240,894 990,894 2,200,000 0 1,665,897 3,865,897 1,000,000 0 615,462 1,615,462 3,950,000 0 2,522,253 6,472,253 (252,356) 267,460 15,104 (179,557) 267,460 87,903 10/11 /2023 Page 7 of 9 P:\Finance\Budgets\2023 Budget\Budget Amend ment\Amendment #2\2023 10 17 Admin Report\2023 Budget Summary for Amended Funds No 2 CITY OF SPOKANE VALLEY, WA 2023 Budget #315 - TRANSPORTATION IMPACT FEES FUND Revenues Transportation Impact Fees Total revenues Expenditures Transfers out - #303 Total expenditures Revenues over (under) expenditures Beginning fund balance Ending fund balance ENTERPRISE FUNDS #402-STORMWATER FUND RECURRING ACTIVITY Revenues Stormwater Management Fees Investment Interest Miscellaneous 2023 As Adopted 1st 2nd I Amendment Amendment As I Amended 200,000 0 0 200,000 200,000 0 0 200,000 108,449 0 (108,449) 0 108,449 0 (108,449) 0 91,551 665,904 757,455 200,000 665,904 865,904 1,951,000 3,649,000 0 5,600,000 2,000 0 0 2,000 0 0 0 0 Total Recurring Revenues 1,953,000 3,649,000 0 5,602,000 Expenditures Wages / Benefits / Payroll Taxes 635,392 321,976 0 957,368 Supplies 20,800 78,500 0 99,300 Services & Charges 1,449,742 315,080 0 1,764,822 Intergovernmental Payments 48,000 0 0 48,000 Vehicle rentals - #501 6,750 0 0 6,750 Total Recurring Expenditures 2,160,684 715,556 0 2,876,240 Recurring Revenues Over (Under) Recurring Expenditures (207,684) 2,933,444 0 2,725,760 NONRECURRING ACTIVITY Revenues Grant Proceeds 0 0 0 0 Miscellaneous 0 0 0 0 Total Nonrecurring Revenues 0 0 0 0 Expenditures Capital - various projects 200,000 150,000 0 350,000 Watershed studies 100,000 0 0 100,000 Stormwater comprehensive plan update 50,000 0 0 50,000 Generator for Maintenance Shop (112 cost to #101 0 8,500 0 8,500 Desks for Maintenance Shop (112 cost to #101) 0 1,530 0 1,530 Land Acquisition for Easement 0 260,000 0 260,000 Transfers out - #501 (Stormwater Vehicle) 0 0 60,000 60,000 Total Nonrecurring Expenditures 350,000 420,030 60,000 830,030 Nonrecurring Revenues Over (Under) Nonrecurring Expenditures (350,000) (420,030) (60,000) (830,030) 10/11 /2023 Page 8 of 9 P:\Finance\Budgets\2023 Budget\Budget Amend ment\Amendment #2\2023 10 17 Admin Report\2023 Budget Summary for Amended Funds No 2 CITY OF SPOKANE VALLEY, WA 2023 Budget #402-STORMWATER FUND, continued Excess (Deficit) of Total Revenues Over (Under) Total Expenditures Beginning working capital Ending working capital #501 - ER&R FUND Revenues 2023 As Adopted 1st 2nd I Amendment Amendment As I Amended 2,278,363 1,720,679 2,278,363 4,174,093 Vehicle rentals - #001 52,100 0 7,500 59,600 Vehicle rentals - #101 27,750 0 0 27,750 Vehicle rentals - #101 (plow replace.) 275,000 0 0 275,000 Vehicle rentals - #402 6,750 0 0 6,750 Transfers in - #101 (IT equipment reserve) 0 0 0 0 Transfers in - #101 (Additional dump bed truck) 58,000 0 0 58,000 Transfers in - #402 (Stormwater vehicle) 0 0 60,000 60,000 Investment Interest 2,000 0 0 2,000 Total revenues 421,600 0 67,500 489,100 Expenditures Small tools & minor equipment 10,000 0 0 10,000 Vehicle purchases 238,000 0 238,500 476,500 Snow plow purchase 275,000 0 0 275,000 Heavy Duty Machinery & Equipment 0 0 0 0 Total expenditures 523,000 0 238,500 761,500 Revenues over (under) expenditures (101,400) (272,400) Beginning working capital 1,417,119 1,417,119 Ending working capital 1,315,719 1,144,719 10/11 /2023 Page 9 of 9 Appendix A EMPLOYEE POSITION CLASSIFICATION MONTHLY SALARY SCHEDULE Effective January 1, 2023 Position Title Grade 2023 Range City Manager Unclassified Deputy City Manager 22 12,277.74 - 18,605.80 City Attorney 21 11,061.03 - 16,745.36 Finance Director 21 11,061.03 - 16,745.36 Community & Public Works Director 21 11,061.03 - 16,745.36 City Services Administrator 21 11,061.03 - 16,745.36 Parks and Recreation Director 20 9,954.80 - 15,071.93 City Engineer 20 9,954.80 - 15,071.93 Economic Development Director 20 9,954.80 - 15,071.93 Human Resources Director 20 9,954.80 - 15,071.93 Senior Deputy City Attorney 19 8,959.16 - 13,564.89 Building Official 19 8,959.16 - 13,564.89 Engineering Manager 19 8,959.16 - 13,564.89 Planning Manager 18 8,064.28 - 12,207.79 Senior Engineer 18 8,064.28 - 12,207.79 Public Works Superintendent 18 8,064.28 - 12,207.79 Communications Manager 18 8,064.28 - 12,207.79 Accounting Manager 17 7,257.44 - 10,986.56 Assistant Building Official 17 7,257.44 - 10,986.56 Senior Administrative Analyst 17 7,257.44 - 10,986.56 IT Manager 17 7,257.44 - 10,986.56 Legislative Coordinator 17 7,257.44 - 10,986.56 Accounting and Finance Programs Manager 17 7,257.44 - 10,986.56 Deputy City Attorney 16 6,531.03 - 9,887.27 City Clerk 16 6,531.03 - 9,887.27 Engineer 16 6,531.03 - 9,887.27 Senior Planner 16 6,531.03 - 9,887.27 Development Services Coordinator 16 6,531.03 - 9,887.27 { aqWmm,(, 4P C W.:I 0r 9 884� r4 Accountant/Budget Analyst 16 6,531.03 - 9,887.27 Housing and Homeless Services Coordinator 16 6,531.03 - 9,887.27 Project Manager 16 6,531.03 - 9,887.27 CAD Manager 16 6,531.03 - 9,887.27 Code Enforcement Supervisor 16 6,531.03 - 9,887.27 Associate Planner 15 5,878.75 - 8,899.16 Assistant Engineer 15 5,878.75 - 8,899.16 ITSpecialist 15 5,878.75 - 8,899.16 Engineering Technician II 15 5,878.75 - 8,899.16 Communications and Marketing Officer 15 5,878.75 - 8,899.16 Economic Development Project Specialist 15 5,878.75 - 8,899.16 Senior Plans Examiner 15 5,878.75 - 8,899.16 PH14 lielodiga; ddrrdr 441�6 (�rCommunications Specialist 15 5,878.75 - 8,899.16 Administrative Analyst 15 5,878.75 - 8,899.16 Maintenance/Construction Foreman 15 5,878.75 - 8,899.16 GIS Analyst 15 5,878.75 - 8,899.16 CPW Liason 15 5,878.75 - 8,899.16 Signal Technician 15 5,878.75 - 8,899.16 Mechanic 14 5,291.19 - 8,009.86 Human Resource Analyst 14 5,291.19 - 8,009.86 CenterPlace Coordinator 14 5,291.19 - 8,009.86 Planner 14 5,291.19 - 8,009.86 Building Inspector II 14 5,291.19 - 8,009.86 Plans Examiner 14 5,291.19 - 8,009.86 Engineering Technician I 14 5,291.19 - 8,009.86 Senior Permit Specialist 14 5,291.19 - 8,009.86 Code Enforcement Officer 14 5,291.19 - 8,009.86 Maintenance/Construction Inspector 14 5,291.19 - 8,009.86 Accountant I 14 5,291.19 - 8,009.86 Recreation Coordinator 13 4,761.69 - 7,208.60 Deputy City Clerk 13 4,761.69 - 7,208.60 Customer Relations/Facilities Coordinator 13 4,761.69 - 7,208.60 Building Inspector I 13 4,761.69 - 7,208.60 Executive Assistant 13 4,761.69 - 7,208.60 Planning Technician 13 4,761.69 - 7,208.60 Human Resources Technician 13 4,761.69 - 7,208.60 Maintenance Lead 13 4,761.69 - 7,208.60 Senior Center Specialist 12 4,287.09 - 6,487.57 Permit Facilitator 12 4,287.09 - 6,487.57 Help Desk Technician 12 4,287.09 - 6,487.57 Accounting Technician 12 4,287.09 - 6,487.57 Administrative Assistant 12 4,287.09 - 6,487.57 Recreation Specialist 12 4,287.09 - 6,487.57 Paralegal 12 4,287.09 - 6,487.57 Maintenance Worker II 12 4,287.09 - 6,487.57 Maintenance Worker I 11 3,857.20 - 5,839.10 Permit Specialist 11 3,857.20 - 5,839.10 Office Assistant II 10-11 3,471.24 - 5,839.10 Custodian 10 3,471.24 - 5,253.96 OfficeAssistant1 9-10 3,124.51 - 5,253.96 Note: Slight rounding differences may exist between the figures reflected on this page and the actual payroll rates computed by the Eden Payroll System. Salary Schedule 3% CITY OF SPOKANE VALLEY Request for Council Action Meeting Date: October 17, 2023 Department Director Approval: Check all that apply: ❑ consent ❑ old business ❑ new business ❑ public hearing ❑ information ® admin. report ❑ pending legislation ❑ executive session AGENDA ITEM TITLE: Recreation, Aquatics and Parks Season Review GOVERNING LEGISLATION: N/A PREVIOUS COUNCIL ACTION TAKEN: Staff provided pre -season administrative updates to Council April 4, 2023 for Recreation Programs and May 23, 2023 for Aquatics. BACKGROUND: The Parks and Recreation Department recently completed the busy spring and summer recreation seasons, executing a diverse set of programs and events for youth and adults. The Parks Department was also busy managing park reservations and special events throughout the parks season that runs from April 15 — October 15. Staff will provide a summary for Council and the public of this season's avctivies including participation numbers and statistics on recreation, aquatics, park reservations and field usage. Community partnerships and sponsors will be highlighted as assets that helped make these programs successful. Staff will also give a preview of what is in store for the Fall and Winter seasons. OPTIONS: Council Discussion RECOMMENDED ACTION OR MOTION: N/A BUDGET/FINANCIAL IMPACTS: Recreation programs are designed to cover expenses through revenues collected. STAFF CONTACT: Kendall May, Recreation Coordinator ATTACHMENTS: PowerPoint Presentation df c � N L- .� m a� N 4� � U 06 � co O a-J (6co d Q G W U E E o o oc O v d N Q cn a 0 C7 Q O O a \ V O — ca LL 11 IIIIIII�IIIIIIQ MT W O .- " E �0 ow o C: w 00 Z x a) o U M 4A fa aA N . _ U ate--+ C: � O � com C � �� a�oa Ln w m O +-+ U W V) _N C6 c(3) G C6 a-J W r / mm L .y i AI hl c-a z`�qi� �IW UJLn 6 M d w C ix e O 00 Q� L ,;i 0 e0 L Ow O LL IVIII CC® E % a / ®y d c�E oar a G e m u Y o' I d �, Z J,. J lrt rr� u o / r� cn i Gy Sri N m N (3) IZI- Ln ry Lill IIII O O +-j O Q) a- t.0 - L L _ b.0 U C6 U a) E U E U O }' O ca U 41 E 0 U L L E U E cn � O �- H w LU H W ^ , 1-7 � 0 v� w era s a A o PIS„ I„ ,s p et'"°u uuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuu ',,.. N N O _0 O C O ON (D c: v z O_ > C: v > I v +J O � Q U N ca -0 N v : QJ N -0 M > >, :3 4A C: cn C: — :1 O a o U Ca Ca + O v cvn O 4te1 O LL DC LL (V LL :�C C6 N L a- J � -0 O CZO � � 0 V M cn — V aJ Uw 00 a 070 � CL z < � _0o - u 0 z ¢ Vo) a) W u u W a- _0-+ N LL O cn LL O LL O a� N N •cn E -0 cn a) O Y , U- n z LL, L O U � N cn E V) tZA U C: 00 v tzA O O 'bn +�--+ cn v Ln U fa � N N Q O p i cn -0 _0 fa cn �--+ • LnLn U L + �� cn — X O Q m --j Lh UO O Lr) v`nj • U� m m 0 . 0 U Ln N L N ca _� U U N bn_0 a•-� � ca }' O E o m a)U .� � C) N Q o U U O .N 0 cn U • • • c O a-J C6 L V No 06 N C6 c C6 O Q ui O U Ln E ca 0 L Q C6 Ln O� N M r-I N O 00 N O r�-I m v +-j 0 v v v v � Y 0 0 0L Q (A N 0 c� +-j aA > a--+ L (n E C6 C6 U i U U f 0uj cc Z O O O N O � �.J O �--+ � •N N -0 N •C ca LL N U Q C6 V C6 V E c C6 V C6 N ate-+ ate-+ � C6 • i � a N M C y 'gin y 'gin y 'gin 7 6 y a v a v VI O in O in O in `o a I c N m '6 mii c c 7 c c o c o n n n v a v Vf 11 1 10 in O in c N 3 1/31 V31 LL Q O V O V O W W - n E E N G N N a a n x c c a rs a � . a o o w w E E E E 2 cp Hv3i '° °• °' a• °' '""m K�' � v3i w w u E E E E 00 E £ - - v v3i v3i � O v01i O v°1i n. f6 E E E E E E m m m m a c E E E E E E E E E E E E E m m 0 0 m 0 m m 0 0 m o00 0 o m o 000a m o m o a 0 0. 0 0 I. 0. a 0 0 a a 0 0 a ac.o.aac. 0 0 0 0 0 0 0 o m o m 0 m o o ri r N N O m m o m o m o m o m o m o oo 0o 6S (n N N N N N ti N r N N ni ro v v vi vi io io N ri co I f6 E N N O �D N r-I IZI- Q r4 Z RA N r- m Ln rn O N rn Ln IZI- 10 m Ln m .�-I � O Q �D Ln z i O O .N SN G 00 Ln O z N � ri I n � z Ln f6 E i� 00 o w mmmmmmm 0 +-j co CL L- 0 4-J Ln — 0 0- Lo r- 0 00 rj Lo r,4 Ul) -L4 _0 0 u 0 0 E 0 0 0 0 0 0 0 b.0 u Z3 < > LU _0 _0 u m Q) L/) LL L.L E E 0 u LL LL LL 4 o 0 ni N 0 ...... 0 m • - L 111 ��� �iouuu �uuuul��� N }' a--+ LA 4r� cn O IIII� c� Ln N Ln L u V I Ln rl � m Q O � C > m DC n m 0CL ;»��»�'����01 _0 C Ln ro - m ti'I,SG N° U CoU / . . � . . . . $ . . . . m . . . . � . . . � m . � � . � . o;Lnr14 / $ or_ -le co] (\ . ; _ o g � = / o . o 2 � / ) \ .\ Q _ V) - R � V) - C) C) (1) C) 4-J ..... . . . I . ol oil ............ . co co ............ . . ... ...... . co) > ( . ........... ) """; ; ............. (11 .......... . ) .......... 0-0 c i' :"1,) 1111111111"olool (3) 4- _. -'-' U (111111"I'lool < (3) oo .............. 41 1-0 0 CL im > u CL 0 Ln C6 DRAFT ADVANCE AGENDA as of October 12, 2023; 10:00 a.m. Please note this is a work in progress; items are tentative To: Council & Staff From: City Clerk, by direction of City Manager Re: Draft Schedule for Upcoming Council Meetings October 24, 2023 Formal Meeting, 6:00 p.m. [due Tue Oct 17] 1. Consent Agenda (claims, payroll, minutes) (5 minutes) 2.PUBLIC HEARING: 2023 Budget Amendment - Chelsie Taylor (10 minutes) 3. First Reading Ordinance 23-- Amending 2023 Budget - Chelsie Taylor (10 minutes) 4. First Reading Ordinance 23- Adopting 2024 Budget - Chelsie Taylor (10 minutes) 5. Second Reading Ordinance 23-017 Property Tax Ordinance - Chelsie Taylor (10 minutes) 6. First Reading Ordinance 23- Junk Vehicles - Kelly Konkright (10 minutes) 7. Motion Consideration: Housing & Homeless 5 Year Plan - Gloria Mantz (5 Minutes) 8. Motion Consideration: H14AA Funding Recommendations - Gloria Mantz (5 Minutes) 9. Motion Consideration: Awards to Outside Agencies (Soc Service; Eco. Dev. Agencies) -Sarah Farr (15 minutes) 10. Admin Report: Advance Agenda - Mayor Haley (5 minutes) 11. Info Only: Department Monthly Reports; Fire Dept Monthly Report October 31, 2023 Studv Session, 6:00 p.m. [due Tue Oct 24] 1. Motion Consideration: Homeless Action Plan Adoption - Gloria Mantz (5 Minutes) 2. Admin Report: Plante's Ferry Sports Complex Comprehensive Master Plan - S. Nielsen, Evan Eleff(30 minutes) 3. Admin Report: CTA - Unlawful Camping Update - Tony Beattie (10 minutes) 4. Admin Report: Pools Contract with YMCA - John Bottelli (5 minutes) 5. Advance Agenda - Mayor Haley (5 minutes) November 7, 2023 - Election Day - No meeting November 14, 2023 Formal Meeting, 6:00 p.m. 1. Consent Agenda (claims, payroll, minutes) 2. Motion Consideration: Pools Contract with YMCA - John Bottelli 3. Admin Report: LTAC Recommendations to Council - Sarah Farr 4. Admin Report: 2024 Draft Federal Legislative Agenda - Virginia Clough 5. Advance Agenda - Mayor Haley 6. Info Only: Department Monthly Reports; Fire Dept Monthly Report November 21, 2023 Studv Session, 6:00 p.m. 1. PUBLIC HEARING #3, 2024 Budget- Chelsie Taylor 2. Second Reading Ordinance 23-! Amending 2023 Budget - Chelsie Taylor 3. Second Reading Ordinance 23- Adopting 2024 Budget - Chelsie Taylor 4. Motion Consideration: 2024 Federal Legislative Agenda- Virginia Clough 5. Admin Report: ROW Permit & Clearview Triangle, CTA-2023-0003- Jerremy Clark 6. Advance Agenda - Mayor Haley Executive Session - Review Performance of a Public Employee November 28, 2023 - No meeting - after Thanksgiving break December 5, 2023 Study Session, 6:00 p.m. 1. First Reading Ordinance 23-_ CTA-2023-0003 - Jerremy Clark 2. Admin Report: 2024 Fee Resolution - Chelsie Taylor 3.Advance Agenda Mayor Haley December 12, 2023 Formal Meeting, 6:00 p.m. 1. Consent Agenda (claims, payroll, minutes) 2. Second Reading Ordinance 23- CTA-2023-0003 - Jerremy Clark [due Tue Nov 7] (5 minutes) (5 minutes) (10 minutes) (10 minutes) (5 minutes) [due Tue Nov 14] (10 minutes) (10 minutes) (10 minutes) (5 minutes) (10 minutes) (5 minutes) (60 minutes) [due Tue Nov 28] (10 minutes) (5 minutes) (5 minutes) [due Tue Dec 5] (5 minutes) (5 minutes) Draft Advance Agenda 10/12/2023 2:42:09 PM Page 1 of 2 3. Motion Consideration: 2024 Lodging Tax Awards — Sarah Farr (20 minutes) 4. Advance Agenda — Mayor Haley (5 minutes) 5. Info Only: Department Monthly Reports; Fire Dept Monthly Report Executive Session - Review Performance of a Public Employee (60 minutes) December 19, 2023 Studv Session, 6:00 P.m. [due Tue Dec 12] 1. Advance Agenda — Mayor Haley (5 minutes) December 29, 2023 — No meeting - Holiday- City Closure January 2, 2024 Study Session, 6:00 p.m. [due Tue Dec 26] 1. Advance Agenda — Mayor (5 minutes) January 9, 2024 Formal Meeting, 6:00 p.m. [due Tue Jan 2] 1. Consent Agenda (claims, payroll, minutes) (5 minutes) 2. Advance Agenda — Mayor (5 minutes) January 16, 2024 Study Session, 6:00 p.m. [due Tue Jan 9] 1. Advance Agenda — Mayor (5 minutes) *time for public or council comments not included OTHER PENDING AND/OR UPCOMING ISSUES/MEETINGS: 9-1-1 calls (delays, holding, etc.) Appleway Trail Amenities Basement space Gang Task Force Update Governance Manual Mirabeau Park Forestry Mgmt. ORV usage on streets Park Camera Update Park Lighting PFD Presentation Public Safety Comparison Prosecutor Services Protection of Utility Infrastructures SCRAPS St. O&M Pavement Preservation Street Scaping, signs, trees, eta.(info) Vehicle Wgt Infrastructure Impact Yellowstone Franchise Agreement Zayo Franchise Ordinance Draft Advance Agenda 10/12/2023 2:42:09 PM Page 2 of 2