HomeMy WebLinkAbout05282024 CC Work Session Agenda Packet�� wll���llll����llllllllll�lilwou
6� -J
May 28, 2024
City of Port Angeles Council Special Meeting Agenda
This meeting will be conducted as a hybrid meeting. In hybrid meetings, members of the public, Council members, and City staff
have the option to attend the meeting in person, in Council chambers at City Hall located at 321 East 5`h Street, Port Angeles, or
remotely via telephone or video link.
The Mayor may determine the order of business for a particular City Council meeting. The agenda should be arranged to best serve
the needs and/or convenience of the Council and the public. The Mavor will determine time of break Hearing devices are available
for those needing assistance. The items of business for regular Council meetings may include the following:
Audio only: 1-844-992-4726
Access code: 2552 644 5565
Webinar password: ZPj6B2vnpM4 (97562286 when dialing from a phone or video system)
Webex link: httys:Hcitvofpa.webex.com/citvofpa/i.php?MTID=mf5c7e29e24b9250729c508d5d4733a25
These access codes are good for the May 28, 2024 meeting only.
A. Call to Order — Special Meeting at 5:00 p.m.
B. Capital Facilities Plan (CFP) and Transportation Improvement Plan (TIP) Work Session
• Presentation by Finance Director Sarina Carrizosa on the CFP and TIP for the years 2025-2030
The document is available on the City's website here: 2025-2030-Preliminary-Capital-Facilities-
Plan-and-Transportation-Improvement-Plan-PDF (cityofpa.us)
C. Adjournment — 7:00 p.m.
The City Council encourages citizen participation. An opportunity for public comment will be available during regular meetings.
Upcoming meeting information can be found on the City website: www.ci! ofpf a.us/583/Meetings-Agendas. Community members
may also contact City Council by email at council( a�cityofpa.us, or written letter mailed to 321 East 5" Street, Port Angeles, WA
98362 or by dropping it by City Hall. Learn more by visiting: www.cityofpa.us/137/City-Council
Port Angeles City Hall is accessible for persons with disabilities. Requests for special accommodations can be made by contacting the
City Clerk's Office. Closed captioning can also be made available. Please contact City Clerk Kari Martinez -Bailey by phone at 360-
417-4634, or by email at cityclerk e,cAyofpa.us, to request accommodations or receive instructions for closed captioning.
May 28, 2024 Port Angeles City Council Special Meeting Page I
CAPITAL FACILITIES PLAN I
Provides adequate public faci l iti(
serve existing and new developn
Reduces the cost of serving new
development with public faci l itiE
Ensures that these facilities will k
place when development occu r-c
Helps the City maximize our limi
resources efficiently by planning
needs, prioritizing and coordinat
projects and identifying funding
options.
MAINTENANCE
Maintenance of assets are
included in the City's operating
budget. $2.4M planned in 2024.
Parks - $88,000
Streets - $119,900
Electric - $896,500
Water - $669,500
Wastewater - $335,000
Solid Waste - $175,500
Stormwater - $45,000
Capitalized at $7,500
Learn about Capital projects,
funding sources and costs.
Discuss the CFP.
Review and revise priorities if
needed.
Little to no rate impact.
Set
aside
cash
that is equal to
the
prior
years'
depreciation.
Leverage projects.
No new debt.
Focus on preventable
maintenance to increase asses
I ife.
Complete streets initiative.*
*Ordinance #3675 adopted in December of 207
CFP CONSIDERATIONS
Pisi ng cost of inflation
significantly impacted
affordability in all utilities.
May impact the ability to deliver
essential services to the
community.
Total combined project increase
of $7S.8 million since the 2024-
2029 C F P.
CAPACITY
While funding may have been
identified for projects work
continues to ensure there is
adequate staff to complete the
critical capital needs of the Cit)
Without these additional
resources projects will move at
slower pace or be delayed in
total.
Reduction of backlogged
projects is a key focus area.
ESTIMATED PERSONNEL NEED
AeED C- - PERSONNEL PROJEC - -OURS
Many projects are in a plannir
or due diligence phase.
Several projects are multi -yea
in nature and will be seen in
more tha n one yea r u nti I
completion.
Projects included in the plan
are critical and should not be
deferred.
The possibility of grant fundir
is considered.
FIRE - $30,623
• FD0318-Emergency
Management Pods
• FD041S -Turnout Gear
• FD061S - Fire Hoses
POLICE - $570,417
• PD0116 -
Mobile Data
• PDO119 -
Comp. Dispatch
• PDO120 -
Police Tasers
• PDO122 -
Police Radios
• PDO123 -
PenCom ROIP
• PD0307
- Police Range
• PD0322
- 911 Phone Equip
PARKS - $1,566,272
• PK0220 - Synthetic Turf
at Volunteer Field
• PK0802 - Neighborhood
Park Development
• PK0819 - City Pier Railing
Replacement
:W148
950,000
1,550,000
1,050,000
1,050,000
Electric
�� 1,271,000
1,050,000
Equipment Services
2,042,700
2,216,900
2,277,000
2,250,200
2,270,800
2,369,600
General Government
4� 1,109,500
1,798,500
640,500
646,500
633,500
637,500
Information Technologies
\ \ MR
7�� 496,700
541,700
211,700
641,700
318,000
498,000
Medic 1
50,500
50,500
50,600
50,600
50,600
50,600
Solid Waste (incl debt)
403,200
404,400
400,800
595,400
405,300
407,300
Stormwater
��� 576,000
1,109,000
776,000
1,140,000
715,000
2,123,000
Transportation
8,550,800
13,492,000
16,515,000
6,600,000
5,170,000
440,000
Wastewater & CSO (incl debt)
1,722,300
1,494,300
1,714,100
1,724,700
1,839,500
4,542,200
Water
N 1,100,000
2,100,000
1,200,000
2,200,000
1,300,000
2,400,000
Utility
����� 5,684,000
6,399,600
5,982,100
6,597,400
6,421,100
6,808,900
Grant
7,409,700
11,353,000
13,970,000
5,350,000
3,800,000
3,093,000
General Fund
2,029,200
1,600,700
1,663,900
1,629,700
1,512,400
1,563,200
Donations
133,000
953,000
53,000
53,000
53,000
53,000
Interest
57,000
53,500
59,900
41,600
34,900
43,500
REET
647,800
910,000
510,000
680,000
210,000
210,000
Utility Rate Stabilization Reserves
448,500
1,345,200
355,000
1,383,500
509,900
2,121,000
Landfill Post -closure Reserves
-
-
-
195,000
-
-
Internalservicefunds
81,200
77,000
94,500
57,600
65,100
79,300
Pencom
50,000
50,000
50,000
50,000
50,000
50,000
Range User Fees
16,300
16,300
16,300
16,300
16,300
16,300
Lodging Tax
-
-
-
-
-
-
NICE Funds
120,000
69,000
161,000
-
-
300,000
Housing Tax
Transportation Tax
" 646,000
1 1,330,000
1 2,420,000
1 845,000
1 1,080,000
1 180,000
REVENUE BY TYPE AND YEAR
0
35
30
20
la
10
REVENUESY YPE &YEAR
7771
oEE oG $-E
®Gene alFind o Dona "ons
odg
E c ® m
o _II
o REET
c$ -'a" cax
P
0
■m
ans-ponation Governmen
mE wml
r
So
mE water
SPENDING BY TYPE AND YEAR
M
40
30
. I . . ..... .
20
.0
2024
SPENDING BY PROJECT Tl YPE AND YEAR
2025
2026
--ces
Se v Em -eri cic El quipmem
El
_d Was-
M So -
Info mat'on Techno-ogies ' to
El Trans -oo-taflon Wastewater & CSO
m IVed'c
2028 2029 2030
M Gene-aw Gove-nment
El Stormwaxer
M Wa ter
CASH BALANCES
4
2
CASH BALANC--S T-
Beginning Cash 2030 ProjectedCash
CASH RAT I O
Cash Ratio to Depreciation
CASH RAT I O
16.0
14.0
1 Z,0
10.1
10.0
8.0
6.0 5.7
4.0 2.7 2. «
Z.0 q.
. - - . <
/
E
/
k
\
o
C
CL
®
U
\
15.0 15.5
7.2
10.6 2.7 2.4 2.0
12 1.3PA-
1 6.2
E /
w
CL >
\ LU
f
/
� \
.
ƒ
LU
2024 ZOZS
a ZOZ6 2027
ZZ
OS
A■
A&A& &
DVERN M ENTAL CASH FLC
Beginning Cash Balance
IIIINIIII 880,734
587 234
418,434
409,634
392,834
538 034
Utilities
60,500
60,500
60,500
60,500
60,500
60,500
Grants����
-
1,100,000
-
25,000
-
General Fund Funding
746,700
490,700
432,700
413,700
425,700
429,700
Donations
RON
83,000
3,000
3,000
3,000
3,000
3,000
Other Funds (REET, Lodging tax)
on
219,300
219,300
219,300
219,300
219,300
219,300
... ..........
Project cost
(1,403,000
2,042,300
724,300
738,300
5
867,300
4m*63,300
An additional transfer from the General fund in the amount of $75,000
is planned each year starting in 2025 to build the cash to depreciation
level over time per Council directives.
a .:
4N M ENTAL CASH FLC
.�'.
Beginning Cash Balanced
iiii....iiiiiiiiiii
807,282
648,982
820,682
782,382 664,082
792,082
Utilities Reserves
355,800
434,000
150,800
534,000 257,100
390,300
Grants
-
-
-
- -
-
Revenue for computer replacements
\\ \ \ -
-
-
- -
-
General Fund
\
140 900
107 700
60 900
107 700 60,900
,
107,700
Interest/Donations
Other Funds
655,000
370,000
250,000
760,000 190,000
600,000
Project Costs
Transfer increases from all operating funds are planned starting in
2025 to complete the projects recommended.
Be innin Cash Balance
. 10,681,381
5,391,381
1,819,381
1,157,381
625,381
993,381
Electric Rates Transfer
800,000
900,000
900,000
1,000,000
1,000,000
1,000,000
For building from Reserves
-
-
-
-
-
-
Adjustments for cash timing
-
-
-
-
-
-
„ General Fund
-
-
-
-
-
-
Donations Insurance
50,000
50,000
50,000
50,000
50,000
50,000
Other Funds Grants
421,000
6,561,000
-
4,522,000
600,000
2,212,00011,582,000
-
-
682,000
-
792,000
Project cost
y
yyy
�
A $3.7 million transfer from excess operating reserves is planned in 2024
to complete the Light Operations building.
Beginning Cash Balance 4,923,888
4,847,888 2,783,588
3,083,588 333,588
Water Rates 1,100,000
1,100,000 1,200,000
1,200,000 1,300,000
Grants -
- -
- -
Bonds/Interest/Other - Excess Operating Reserve 1
1,000,000 -
1,000,000 -
General Fund -
- -
- -
Donations -
- -
- -
Other Funds -NPS Reserves for Industrial Facility
Proiect cosh (1.176.0001
(4.164.3001 (900.0001
(4.950.0001 (230.0001
In 2027 and 2029, an increase of approximately 1.5% to rates is planned
to complete large critical projects.
The use of $4.5 million will occur from reserves designated for rate
stabilization and infrastructure.
• ITJ
�. 2,552,438
Beginning Cash Balance,
2,259,238
2,897,438
1,638,838
1,114,238
1,503,738
,
210
Wastewater Rates� 1,200,000
1,200,000
1,400,000
1,400,000
1,400,000
1,400,000
Grants -
-
-
-
-
2,085,000
Bonds/Interest/Other 162,900
38,000
48,700
27,500
18,700
25,300
General Fund -
-
-
-
-
-
Donations -
- - Transfer from excess operating reserves 245,000
-
-
-
-
-
Combined Sewer Overflow Surcharge 2,358,200
2,358,200
2,358,200
2,358,200
2,358,200
2,358,200
- Debt Payments (projected) (2,243,800)
(2,101,900)
(2,092,800)
(2,061,000)
(1,937,400)
(1,326,300)
Project Costs (2,015,500
856,100
2,972,700
2,249,300
1,450,000
2,885,000
yy
An esti mated i ncrease of 3.0% in 2025 and 2027 wi I I occu r to the rates to
fund several large projects.
Utilizes $1.1 million from excess reserves in the operating fund.
DLI
Beginning Cash Balance
Landfill SurcharL-e*
Solid Waste Rates
Grants
Bonds (net used & paid)
General Fund
Landfill Post -Closure Reserves
Interest Income
Project Cost
0
1,407,633 1,SS0,833 1,11S,233 1,411,033 1,616,433 1,81S,733
1,283,400 1,283,400 1,283,400 1,283,400 1,283,400 1,283,400
300,000 300,000 300,000 300,000 300,000 300,000
(1,194,300) (1,194,S00) (1,193,800) (1,197,100) (1,194,300) (1,194,300)
- - - 195,000 - -
14,100 1S,S00 11,200 14,100 16,200 18,200
260.00011 1840.00011 110S.00011 1390.00011 1206.00011 1730.000
No rate changes are planned in the 2025-2030 CFP cycle.
01NLvALTJ !V12MN!Wl:■2M6
Beginning Cash Balance����
2,792,171
2,616,571
2,840,571
1,681,571
1,500,571
1,915,571
Utilities Reserves
461,000
600,000
600,000
700,000
700,000
800,000
Grants
-
100,000
425,000
-
425,000
-
1,008,000
Bonds
General Fund
15,000
15,000
15,000
15,000
15,000
15,000
Use of Reserves - One Time Transfer
-
-
-
-
-
-
Other Funds NICE Funds
-
69,000
161,000
-
-
300,000
Proiect cost
(751,6001
(885,0001
(1,935,0001
(1,321,0001
(300,0001
(3,929,0001
Rate increases of approximately 3.0% in the 2026, 2028 and 2030 years
in line with the cost -of -service analysis schedule.
Utilization of NICE funds for rate stabilization.
Ll
1,505,391
1,515,891
1,341,691
1,392,291
1,493,491
Beginning Cash Balance
1,442,891
50,500
50,500
50,600
50,600
50,600
50,600
'
Utility Reserves
Grants
Il 1111111111,1111MIR-
-
-
-
-
Bonds
General Fund
'
Donations/Insurance
-
-
-
-
-
-
Other Funds
-
-
-
-
-
-
� Project Costs
-
No rate chanaes are Manned in the 2025-2030 CFP cycle. °~ _
Beginning Cash Balance
............. ...
1114 ..... .. . ....
2,283,153
2,153,353
2,172,353
2,391,953
3,318,753
4,302,753
Vehicle purchases
11111111111"'A
(2,172,500)
(2,197,900)
(2,057,400)
(1,323,400)
(1,286,800)
(1,518,600)
Utilities Reserves
1,065,200
1,141,600
1,142,200
1,149,300
1,149,900
1,204500
General Fund
896,300
998,300
1,040,300
1,043,300
1,055,800
1,085,800
WAS
KA
Sales, Interest & Grants
78,700
74,500
92,000
55,100
62,600
76,300
Internal Service Funds
. ......
.........
2,500
2,500
2,500
2,500
2,500
3,000
4 h I Ir I a VIP,hcRl�
U
D
*I!
0
2,843,100
821350
ransportawn Benefft
Donadons I 900000
Genera- Fund 66%300
Gran.s
2015000
0
am
0.000.00(lO.00O.00(30.000.00gg;o.000.00(=SO.000.00(50.000.000
I I I I I I I I I I I I
E
4 IT
Projects
$101 m
City Council Work Session I May 28, 2024 1 Slide 42
Unfunded projects are i ncl ud
the CFP to demonstrate the 1
capital need in each fund.
Unfunded projects are typica
large scale and costly.
UNFUNDED PROJECTS
The unfunded designation does
not reduce the significance or
importance of these projects.
Rather this indicates these
projects are not an economic
rea I ity without reprioritization of
the projects.
The City's capital plan is diverse,
thriving and changing to meet the
needs of our community.
The plan is sustainable, without
unnecessary rate increases or
burden on other City funds.
Guidance has kept the capital plan
on course and ensured the City is
not over committing our resources.
Ensures City infrastructure may be
enjoyed by our community for years
to come.
NEXT STEPS
MAY
City Council CFP/TI P
28 Work Session
DUNE
CFP/TIP Public Hearin
4 1st Reading of Pesol ut
CFP/TIP Public Hearin(
JUNE Continuation & 2nd
18 Reading of Pesol ution
RECOMMENDATION TO
CITY COUNCIL
The Utility Advisory
Committee sent a favorable
recommendation to the City
Council for approval of the
utility portion of the 2025-2030
Capital Facility Plan with the
inclusion of a project to analyze
the Industrial Water Line
siting.