Loading...
7.6 Adopt 2016 to 2020 Capital Improvements ProgramCITY OF SALINA REQUEST FOR CITY COMMISSION ACTION DATE TIME 3/7/2016 4:00 P.M. AGENDA SECTION ORIGINATING DEPARTMENT: FISCAL APPROVAL: NO: 7 Finance & Administration BY: RF ITEM FINAL APPROVAL: NO: 6 Page 1 BY: Rod Franz BY: ITEM: Resolution No. 16-7330 Adopting the 2016 -- 2020 Capital Improvement Program Budget. BACKGROUND: The proposed 2016 — 2020 Capital Improvement Program budget is attached for review. This document is the outcome of several months of work. It provides the anticipated schedule of Capital project and Capital Outlay initiation along with the anticipated funding sources and fiduciary impact on City operations and tax structure. Those projects classified as "Identified but unfunded" are also disclosed. The proposed CIP has been reviewed by the Planning Commission. A resolution from that body is attached, and finds that the proposed CIP is consistent with the goals and policies set forth in the Salina Comprehensive Plan. The resolution also includes the finding that certain projects within the CIP are critical to the continued growth of the community. The 5 -year CIP is fluid, with adjustments and modifications made as new information becomes available. It is rather typical to make changes to the program throughout the year to adapt to changing circumstances. One significant change has been made to the plan since the preliminary review. The project entitled "Community Field House" has been moved from "Projects for Future Review" classification to 2016. This had a modest effect on the projected mill levy in 2018 and beyond, increasing it by one-half mill in 2018, one mill in 2019, and one-fourth mill in 2020. FISCAL NOTE: The fiscal impacts of the CIP are complex and extend over a long period of time due to the long term financing arrangements made for some projects. The longer term fiscal impacts are shown on the last couple of pages. These address demands on the Special Sales Tax Fund and the Bond and Interest Fund. Water and Wastewater Fund impacts are addressed in the 5 -year rate analysis that was completed last November. The Special Sales Tax Fund is substantially committed through 2019, at which time the special tax sunsets. The Special Sales tax fund does include an annual maintenance setaside for the Aquatics center starting in 2012. We continue with a substantial street maintenance and repair initiative. The last year for the General Fund Tax Stabilization is 2016. The plan as structured projects a mill levy for the Bond and Interest fund stabilizing at 7.00 mills until 2019, and then increasing slightly to 7.25 mills in 1920. The levy for the current year (2014 for 2015) was 6.8 mills. Water and sewer projects as proposed in the plan have been incorporated into the current 5 year rate CITY OF SALINA REQUEST FOR CITY COMMISSION ACTION AGENDA SECTION ORIGINATING DEPARTMENT: NO: 7 Finance & Administration DATE TIME 3/7/2016 4:00 P.M. FISCAL APPROVAL: BY: RF ITEM FINAL APPROVAL: NO: 6 Page 2 BY: Rod Franz BY: study, which was discussed with the City Commission at a previous study session. The existing rate plan is sufficient to finance the CIP through the planning period, as well as to provide some reserve capacity to address the Schilling Environmental matter. Cash financed projects in the plan assume that the amounts of operating cash for Capital investment made available in the future will be similar to the amounts currently committed. This may require changes in operating parameters, increases in future rates or taxes, or reduction in the scope of the Capital plan. Finally, a material portion of the financing is made available through the 4110ths cent special sales tax. This tax sunset's in 2019. This tax is expected to provide about $4.0 $5.0 million annually for the program. CONFORMANCE WITH STRATEGIC PLAN: This item touches almost all elements of the strategic plan. Some examples: "The city will be clean, attractive and inviting. Local residents will demonstrate their community pride by sharing Salina's attributes with others. As a result, Salina will be a place with a quality of life that not only appeals to residents, but also to visitors." "The city of Salina will be attractive and well maintained. It will be evident that good housekeeping and high community standards are valued. Salina will be environmentally conscious, balancing the expectations of a growing community with the necessity to preserve nature's assets and our future quality of life" "The City Commission of Salina will have committed to providing the highest quality City services possible within available resources. The City Commission recognizes their role and responsibility to provide the needed policy direction and resources to its administration. At the same time, the City's administrative personnel are committed daily to transforming this direction and resources into the highest possible quality of municipal services, consistent with the expectations of both the City Commission and the citizens of Salina" COMMISSION ACTION: Pass Resolution Number 16-7330, adopting the 2016 to 2020 Capital Improvement Program Budget. The Commission may, of course, make any final changes they deem prudent prior to adoption. DEPARTMENT OF FINANCE AND ADMINISTRATION Rodney Franz, Director 300 West Ash, P.O. Box 736 TELEPHONE (785) 309-5735 FAX (785) 309-5738 TDD (785) 309-5747 E-MAIL rod.franz@salina.org Salina, Kansas 67402-0736 aha Website: www.salina-ks.gov To: Salina City Commission Transmitted herewith is the preliminary 2016 through 2020 Capital Improvements Program (CIP). Projects are either scheduled into a specific year or placed in "Identified but unfunded" or "Further review" classifications. Projects scheduled into a specific year have a defined scope and cost estimate as well as being associated with a specific funding source, and are grouped into years. These projects are included in the multi-year financial pro -formas. Identified but unfunded projects are those for which a need and project scope has been identified, but which have no funding mechanism or time frame assigned. These are not considered in the financial projections. Projects for further review are those projects that have been identified as potential needs, but which do not yet have a well defined scope, cost estimate, or financing sources identified. These are not considered in the financial projections. Each project is identified by a title and a brief description of the project. Following that, a cost estimate is provided, along with the year that the estimate was most recently updated. Finally a source of funding is identified. Following presentation of the projects are two financial pro -formas for the Bond and Interest Fund, and the Special Sales Tax Fund. The "Sub-CIP" (annual cash financed acquisitions and projects) for 2016 is included at the back of the document. The sub-CIP for 2016 includes the following items: Sub-CIP Class Buildings and Facilities Bud et all funds $ 182,000 Park Improvements Streets, Traffic, and Sidewalks $ $ 222,097 2,421,000 Vehicles and Equipment $ 1,958,210 System Enhancements $ 3,290,000 Sales Tax, NOC $ 2,970,655 Special Sales tax projects and acquisitions for 2016 are: item Amount Program Vehicles and Equipment $ 300,000 Sub-CIP Buildings and Facilities $ 182,000 Sub-CIP Entry Way Signage $ 125,000 5 -Year CIP, 1 of 4 Management Software $ 125,000 5 -Year CIP, 2 of 4 Civil Defense Warning System $ 115,500 5 -Year CIP, 1 of 5 Levee Trails Match $ 50,000 5 -year CIP Street Initiative $ 1,600,000 Sub-CIP General Fund Stabilization $ 360,000 Sales Tax NOC Aquatic Center Bonds $ 1,350,000 Sales Tax NOC Aquatic Center Maintenance Setaside $ 68,350 Sales tax NOC Bicentennial Center Bonds $ 351,805 Sub-CIP ECRA Ballfield Light replacements $ 425,000 5 -Year CIP Major projects scheduled by year are as follows: Year Amount 2016 $ 20,465,000 2017 $ 35,380,000 2018 $ 4,515,000 2019 $ 4,000,000 2020 $ 5,350,000 Attachment "C" shows the fiscal impact of the Capital Improvements Program on the Bond and Interest Fund. The projected mill levy required to finance the program is as follows: Year Levy Rate 2016 7.00 2017 7.00 2018 7.00 2019 7.00 2020 7.25 As a matter of reference, one (1) mill supports about a $4.5 million improvement over a 15 year term. The other major funding source for projects in the Capital Improvements Program is the Water and Wastewater Fund. Water and wastewater rates are set at levels that will support the proposed program through the project period, including debt service, set -asides for cash capital and capital reserve accounts. 0) 2016 Pro'ects Waterline Improvements The water distribution system engineering analysis identified a significant portion of the system in which proper functioning with regard to fire flow and consistently high water quality is in peril do to the aging condition and occlusion of water lines. Approximately 228 miles of line is of cast iron construction and more than 40 years old. This line is subject to occlusion from mineral deposits which reduces flow. While the product is disinfected and safe to consume, the water quality is undesirable water quality due to discoloration, and taste and odor issues. This project will replace approximately 40,000 feet (8 miles) of waterline per year. At this rate of replacement, it will take 28 years to replace the cast iron stock with PVC line. Project cost: $2,000,000 (2015) Source of funding: Watermastewater Operating Fund. Water and Wastewater Extension to the Future Saline County Expo Site Water and wastewater lines will be extended down South Ohio Street to provide service to the site Saline County has selected for future expansion of the Expo Center. The utilities will also support any future development to other properties in the area. Project cost: $750,000 (2015) Source of funding: Water and Wastewater Capital Reserve Fund Gateway Interstate Signage (1 of 4): Install "Salina" monument signs east and west on 1-70 and north and south on 1-135. Project cost: Source of funding Civil Defense Warning System $125,000 (1 of 4) (2015) Sales Tax The civil defense storm warning system is operated by Saline County through the emergency operations center, however, the City of Salina assumes all costs for maintenance of sirens and supporting infrastructure. The existing sirens are aging. Specific project scope and cost for replacement is held pending a study of configuration and placement in order to maximize the effectiveness of the system. Project cost: $515,000 (2015) (5 year lease -purchase, $117,500 annually) Source of funding: Sales Tax or General Fund Community Indoor Fieldhouse Proposed Public -Private Partnership. The Field House will include 4 gymnasiums, a large indoor turf area that is convertible to temporary basketball courts, and related interior support spaces. The facility is designed to address the following needs: 1) medium and large tournaments in a variety of sports that would draw teams to Salina from a regional area; 2) local league and recreational programming that is currently spread throughout a variety of venues; 3) scheduled practice time for local teams of all ages. Project cost: $9,000,000 Funding source: $4,500,000 in General Obligation Bonds with a 20 year maturity. $4,500,000 from private sources. Annual payment will be $245,000. K Hike Bike Trail (2015 - 2019) Complete annual segments of the trail improvement. Project cost: $50,000 (2015) Source of funding: Sales Tax. Centennial Road from Jumper to South City Limits This project will provide for the completion of Centennial Road Improvements through the length of the Airport Industrial Park. This segment is listed as an impact street in the comprehensive plan. Project includes removal and replacement of existing pavement, addition of curb and gutter, addition of underground storm sewers, extension of reinforced box culverts, and a 10' sidewalks on one side of Centennial road. This segment of roadway has deteriorated beyond where additional maintenance is cost efficient Project cost: $1,500,000. (2015) Source of funding: General Obligation Bonds at $700,000 15 years. Annual payment is $52,000. Federal Funds Exchange, FY 2016/2017 $800,000 East Crawford Recreation Area Lighting, Fields 7 through 4 The current lighting at the East Crawford Recreation Area is more than 28 years old and does not meet the minimum industry standards for illumination. The recommended illumination for these fields is 30 horizontal foot candles in the infield and 20 horizontal foot candles in the outfield. Current illumination levels are 17 horizontal foot candles in the infield and less than 10 in the outfield. The age of the fixtures is also resulting in increasing maintenance costs. In the last year, this has been more than $15,000. The new light fixtures require less than half of the energy as the current fixtures. In addition, the product cost for a new fixture includes a 25 year warranty on maintenance, labor and materials. Project cost $425,000 (2015) Source of funding: Sales Tax KWO Water Security District This project will protect surface water supplies available from the Smoky Hill River. The cost is estimated at $2,500,000. Project cost: $2,500,000 (2015) Source of funding: Revenue Bonds. Annual costs are projected at $176,000 Southeast Salina Wastewater Extension: Construction of a collector system for southeast Salina to serve the Magnolia and Markley Road Vicinity. Project cost: $1,750,000. (2015) Source of funding: Financed with GO Bonds with pledged revenue. Bonds issued in 2016, with first payments due in 2017. Annual Cost is about $116,000 per year South Well Field Design The Raw Water Supply Study identified a number of improvements to the South Well Field and plant that will be necessary to insure a high quality reliable water supply through 2060. This project will incorporate a number of improvements to existing facilities, as well as new facilities that may be required. The design phase provides for a detailed engineering design of facilities necessary, and sound cost estimates. The construction phase of this project is currently located in the "Further Review" section of the Capital improvements Program. Project cost: $1,850,000. (2015) Source of funding: Financed with revenue bonds and Water and Wastewater Capital Reserve. 4 Waterline Improvements The water distribution system engineering analysis identified a significant portion of the system in which proper functioning with regard to fire flow and consistently high water quality is in peril do to the aging condition and occlusion of water lines. Approximately 228 miles of line is of cast iron construction and more than 40 years old. This line is subject to occlusion from mineral deposits which reduces flow. While the product is disinfected and safe to consume, the water quality is undesirable water quality due to discoloration, and taste and odor issues. This project will replace approximately 40,000 feet (8 miles) of waterline per year. At this rate of replacement, it will take 28 years to replace the cast iron stock with PVC line Project cost: $4,000,000. (2015) Source of funding: Revenue bonds, or Public Water Supply Loan. Country Club Road Reconstruction This project will consist of 525' of variable depth milling/pavement replace with curbs on Marymount from Iron to east radius return around corner. New curbs & Mill and inlay for 1900' to Overhill. New curbs and overlay for 900' from Overhill to east of Eastborough transition to existing section (3,200 feet total). Project cost: $1,200,000 (2015) Source of funding: General Obligation Bonds $400,000. Annual payment of $30,000 for 15 years. Federal funds exchange for FY 2018/2019: $800,000 Hike Bike Trail (2015 - 2019) Complete annual segments of the trail improvement. Completion of all trail segments is anticipated by 2025 at current rates of improvement. Project cost: $50,000 (2015) Source of funding: Sales Tax Gateway Interstate Signage (2 of 4): Install "Salina" monument signs east and west on 1-70 and north and south on 1-135. Project cost: $130,000 (2 of 4) (2015) Source of funding: Sales Tax South Well Field Improvements The Raw Water Supply Study identified a number of improvements to the South Wellfield and plant that will be necessary to insure a high quality reliable water supply through 2060. This project will incorporate a number of improvements to existing facilities, as well as new facilities that may be required. Project Cost: $30,000,000 Source of Funding WaterNVastewater bonds 5 (2015) Capital Improvement Fund and revenue 2018 Proiects Waterline Improvements The water distribution system engineering analysis identified a significant portion of the system in which proper functioning with regard to fire flow and consistently high water quality is in peril do to the aging condition and occlusion of water lines. Approximately 228 miles of line is of cast iron construction and more than 40 years old. This line is subject to occlusion from mineral deposits which reduces flow. While the product is disinfected and safe to consume, the water quality is undesirable water quality due to discoloration, and taste and odor issues. This project will replace approximately 40,000 feet (8 miles) of waterline per year. At this rate of replacement, it will take 28 years to replace the cast iron stock with PVC line Project cost: $4,000,000 annually. (2015) Source of funding: Revenue bonds, or Public Water Supply Loan. Hike Bike Trail (2015 - 2019) Complete annual segments of the trail improvement. Completion of all trail segments is anticipated by 2025 at current rates of improvement. Project cost: $50,000 (2015) Funding source: Sales Tax Gateway Interstate Signage (3 of 4): Install 4 "Salina" monument signs east and west on 1-70 and north and south on 1-135. Project cost: $135,000 (3 of 4) (2015) Funding source: Sales Tax Replace Lighting for East Crawford Recreation Area, Matson Neid and Dean Evans The current lighting at the East Crawford recreation area is more than 28 years old and does not meet the minimum industry standards for illumination. The recommended illumination for these fields is 30 horizontal foot candies in the infield and 20 horizontal foot candies in the outfield. Current illumination levels are 17 horizontal foot candles in the infield and less than 10 in the outfield. The age of the fixtures is also resulting in increasing maintenance costs. In the last year, this has been more than $15,000. The new light fixtures require less than half of the energy as the current fixtures. In addition, the product cost for a new fixture includes a 25 year warranty on maintenance, labor and materials. Project cost: $330,000 (2015) Funding source: Sales Tax Col 2019 Promects Waterline Improvements The water distribution system engineering analysis identified a significant portion of the system in which proper functioning with regard to fire flow and consistently high water quality is in peril do to the aging condition and occlusion of water lines. Approximately 228 miles of line is of cast iron construction and more than 40 years old. This line is subject to occlusion from mineral deposits which reduces flow. While the product is disinfected and safe to consume, the water quality is undesirable water quality due to discoloration, and taste and odor issues. This project will replace approximately 40,000 feet (8 miles) of waterline per year. At this rate of replacement, it will take 28 years to replace the cast iron stock with PVC line Project cost: $4,000,000 annually. (2015) Source of funding: Revenue bonds, or Public Water Supply Loan. 2020 Projects Wastewater Treatment Plant Design The Wastewater Treatment Plant requires a number of improvements and new facilities to provide reliable service and to meet future regulatory requirements for nutrient removal that are anticipated when the City's discharge permit is renewed in 2020. Design for the project is scheduled for 2020. The construction phase of this project is listed in "For Further Review". Project cost: $1,350,000 (2015) Source of funding: WaterNVastewater Capital Improvement Fund Waterline Improvements The water distribution system engineering analysis identified a significant portion of the system in which proper functioning with regard to fire flow and consistently high water quality is in peril do to the aging condition and occlusion of water lines. Approximately 228 miles of line is of cast iron construction and more than 40 years old. This line is subject to occlusion from mineral deposits which reduces flow. While the product is disinfected and safe to consume, the water quality is undesirable water quality due to discoloration, and taste and odor issues. This project will replace approximately 40,000 feet (8 miles) of waterline per year. At this rate of replacement, it will take 28 years to replace the cast iron stock with PVC line Project cost: $4,000,000 annually. (2015) Source of funding: Revenue bonds, or Public Water Supply Loan. 7 Identified but Unfunded Projects Identified but unfunded projects are those for which a need and project scope has been identified, but which have no funding mechanism or time frame assigned. East Cloud Street Improvements from Ohio to the Levee Reconstruction of this segment to an urban section, with curb, gutter, underground drainage, and turning lanes onto Ohio Street. Project cost: $1,800,000 (2015) Funding source: Special Assessment bonds, contingent on district formation. Annual at -large cost $140,000 for 15 years. Cedar Ridge Drive Improvements to Markley Road This length of roadway (about 1,050 feet) would be upgraded to match the urban section of Cedar Ridge Drive to the west. This segment of roadway is actually the extension of Cloud Street. Project cost: $1,000,000 (2015) Funding source: Special Assessments, contingent on district formation. Annual At -large Cost: $ 70,000 Inspection of through levee pressurized piping A visual/video inspection of the pressurized through levee piping at the Smoky Hill River Pump Station, the Dry Creek Pump Station and the manifold pipe at the relief wells. This project will correct deficiencies noted in the 2013 Corps of Engineers annual inspection report on the levee system. Project cost: $60,000 (2015) Funding source: Undetermined Magnolia Road Bridge Bank Revetment The drainage ditch north of the Magnolia Road river bridge is washing a hole in the embankment near the bridge. This drainage ditch collects water from a watershed that includes the Magnolia Hills Estates Addition and areas west of Markley Road. The repair of this area will include revetment of rip rap and a geotextile blanket. Project cost: $65,000 (2015) Funding source: Undetermined Gateway Interstate Signage (4 of 4): Install 4 "Salina" monument signs east and west on 1-70 and north and south on 1-135. No funding source has been identified for this location. Project cost: $200,000 (2015) Funding Source: Undetermined Parks & Recreation Master Plan The goal of the project is to develop a community -supported plan that provides guidance for future development and redevelopment of the City's parks, recreation programming, open space, trails and facilities. The Master Plan will guide policy development, prioritize demands and opportunities, and generate a strategic action plan to be updated on a consistent basis. It will identify expansion opportunities and be rooted in innovative strategies including public engagement, collaborative approaches, and shared geo-referenced data collection. in addition, the project will seek to incorporate energy efficiency strategies and environmental stewardship opportunities. Project cost: $160,000 (2015) Funding source: Undetermined Inlet Channel Silt Gate (Lower) Reduce silt buildup in the channel Project cost: $165,000 (2015) Funding source: Undetermined Flood Control Levee Culvert Repairs: Video investigations have determined that seven culvert pipes are cracked or deteriorated to a level where repairs are necessary. Cost will be $50,000. Scheduling is dependant of funding. Project cost: $60,000 (2015) Funding source: Undetermined North Flood Control Pump Station Study the practicality/need of upgrading the two pumps at the North pump station to a larger size. Project cost: $35,000 (2015) Funding source: Undetermined Study Laurie Pond Expansion Study the need to expand Laurie Pond. The pond design incorporated the concept of using "street flooding" as temporary storage. Project cost: $35,000 (2015) Funding source: Undetermined E Pro'ects for Further Review Projects for further review are those projects that have been identified as potential needs, but which do not yet have a well defined scope, cost estimate, or financing sources identified. Northbound Ninth Street Bridge Superstructure was recently downgraded from a 6 to a 4 on a 9 point scale. Bridge is now load posted at 20 tons. Project cost: $1,300,000 (2015) Funding source: General obligation bonds Golf Course Maintenance Building Build a safe and secure facility with a worktwash area outside of the building. The existing building is a converted airplane storage hanger form the original airport. The current use is not something it was originally designed for. Due to termites and age, the building has structural issues that are beyond repair. The need exists to demolish the existing structure and rebuild a new one in the next 2-4 years. Project cost: $425,000 (2015) Funding source: Undetermined Dry Creek Bank Stabilization Steam bank stabilization of 1,500 feet of West Dry Creed located generally between levee station 376+35 to 391+00 in Section IV and at Station 411+50 in Section IV. This project will correct deficiencies noted in 2013 Corps of Engineers annual inspection report on the levee system. Project cost: $450,000 (2015) Funding source: Undetermined Police Department Electrical Service Upgrade Electrical service in the building is at capacity. All additional service upgrades needed by the Police Department require additional power. Project cost: $125,000 (2015) Funding source: Sales Tax HVAC System Replacement, Smoky Hill Museum The HVAC system serving the Smoky Hill Museum building was replaced in 1998. Significant components have failed, and the system has been repaired with stop -gap measures, however it needs to be replaced as soon as possible. Project cost: $1,000,000 (2015) Funding source: General obligation bonds Replace irrigation system at Municipal Golf Course The original irrigation system was installed in 1969 and is now 47 years old. Many of the main lines are made with asbestos, making repairs dangerous and difficult to manage. The configuration of the system does not allow for efficient watering. The configuration and types of the sprinkler heads used on the greens makes hand watering necessary during the summer months. A modern system would allow isolation of parts of the system during repairs. That is currently not possible, meaning the system must be drained, which consumes time and resources, and puts turf at risk. Project cost: $975,000 (2015) Funding source: Undetermined 10 Indian Rock Lodge Replacement The existing Indian Rock Lodge was at one time an open air shelter that has been enclosed to permit year around use. It is the second most used facility in the City, and due in part to it not having been designed as an enclosed structure, it is in deteriorating condition. IT does not include a kitchen or restroom facilities. The replacement building would be a multi -use building with kitchen, restrooms, and a large meeting area. This project has been identified as appropriate for aesthetic enhancements under the City's Community Art and Design policy, which provides for up to 5% of the project cost to be allocated for that purpose. Project cost: $550,000 (2015) Funding source; General obligation bonds; Sales Tax Levee Trail Northwest Add ag-lime surface on levee from Thomas Park to West Crawford, a distance of 3.4 miles. This project would complete the levee trail system. The system would encircle most of the City, and would connect West Cloud Street to South Ohio at Schilling Road. This project has been identified as appropriate for aesthetic enhancements under the City's Community Art and Design policy, which provides for up to 5% of the project cost to be allocated for that purpose. Project cost: $200,000 (2015) Funding source: Undetermined Magnolia Multi -use Trail This is a ten foot (10'� wide concrete multi -use trail constructed on the south side of Magnolia from South 9' Street to South Ohio Street. This mile long trail would connect Jerry Ivey Park, South High School and the businesses along South 9i" Street Project Cost: $ 350,000 (2015) Funding source: Undetermined Sunset Park Restrooms Replace the existing (3) depression era restrooms in Sunset Park with modern, heated, handicapped accessible facilities. This project has been identified as appropriate for aesthetic enhancements under the City's Community Art and Design policy, which provides for up to 5% of the project cost to be allocated for that purpose. Project cost: $300,000 (2015) Funding source: Undetermined East Salina Master Plan Improvements This project would provide public facilities to serve the area North of Crawford Street to Country Club Road and east of the City Limits to Holmes Road. Project cost: $6,000,000 (2015) Funding source: General obligation bonds, special assessments Smoky Hill River Renewal: Renewal of the old Smoky Hill River channel, clearing and sloping the channel, hike/bike paths, and ancillary improvements. This project has been identified as appropriate for aesthetic enhancements under the City's Community Art and Design policy, which provides for up to 5% of the project cost to be allocated for that purpose. Project cost: $30,000,000 (2015) Funding source: Undetermined 11 Holmes Road, Magnolia to Country Club This consists of improvements to Holmes Road from Magnolia to Country Club Road, complimenting the East Salina Master Plan improvements. Project cost: $3,000,000 (2015) Funding source: General obligation bonds and special assessments Markley Road from Old Airport to Magnolia Improve this segment of road to an urban standard. Project cost: $2,500,000 (2015) Funding source: General obligation bonds Relocation of Fire Station #4. Relocate Fire Station # 4 to Crawford and Markley Road in order to provide service as the community develops eastward. This project has been identified as appropriate for aesthetic enhancements under the City's Community Art and Design policy, which provides for up to 5% of the project cost to be allocated for that purpose. Project cost: $1,750,000 (2015) Funding source: Undetermined Downtown Drainage Improvements Drainage improvements to facilitate drainage at several downtown locations. Project cost: Undetermined Funding source: Undetermined Downtown Gateways Install four gateways into the Downtown as identified in the Comprehensive Plan. Project cost: $200,000 (2015) Funding source: Undetermined South Ninth Street, Riffel to Water Well Reconstruct South Ninth Street from a point just south of Riffel Drive to Waterwell Road, including reconstruction of the intersections and traffic control at Lowes drive. Reconstruction of this segment is necessary due to the age and deteriorating condition of this major arterial providing service to a primary shopping and employment district. Project cost: $7,500,000 (2015) Funding source: Undetermined Magnolia Improvements from the Smoky Hill River Bridge to Markley Road. Reconstruct Magnolia to a 3 Lane urban section from the Smoky Hill River Bridge to Markley Road. Project cost: $1,750,000 (2015) Funding source: Undetermined 12 Smoky Hill Bridge on East Magnolia. Reconstruct Bridge to match road segments. This project has been identified as appropriate for aesthetic enhancements under the City's Community Art and Design policy, which provides for up to 5% of the project cost to be allocated for that purpose. Project cost: $1,750,000 (2015) Funding source: Undetermined Magnolia Road from Centennial to 1-135 Interchange This road improvement complements other infrastructure improvements in the area, and contemplates the improvement of this stretch of roadway to a three lane urban section. This project has been identified as appropriate for aesthetic enhancements under the City's Community Art and Design policy, which provides for up to 5% of the project cost to be allocated for that purpose. Project cost: $3,300,000 (2015) Funding source: Undetermined Water Well Road from Centennial Road to Ohio Street. This project would improve Water Well Road to a three lane urban segment all along the Southern boundary of our Community, providing service to several critical Commercial and Industrial locations, as well as to potential future residential areas. Project cost: $4,500,000 (2015) Funding source: Undetermined Prescott Drainage: Potential drainage improvements to East Prescott Avenue from Santa Fe to the Rail Road tracks. Project cost: $400,000 (2015) Funding source: Undetermined Downtown Parking, Trash Corrals This project would provide ancillary improvements -3 new and 11 expanded trash corrals. This project has been identified as appropriate for aesthetic enhancements under the City's Community Art and Design policy, which provides for up to 5% of the project cost to be allocated for that purpose. Project cost: $315,000 (2015) Funding source: Undetermined Salt Storage Building Construct a salt storage building to protect road treatment material from inclement weather, and to protect the environment from potential contamination from runoff from the storage location. Project cost: Undetermined Funding source: Undetermined Oakdale Drive Reconstruction Reconstruct 2,850 feet of Oakdale Drive from The Bicentennial Center South to Crawford Street. Project cost: $700,000 (2015) Funding source: Undetermined 13 Parks Capital Improvements Plan, Phase One Phase One includes the following improvements: Replace the Playground in Thomas Park Eliminate the North Playground in Centennial Park and expand/rehabilitate the South Playground. Remove old concrete foundations Redesign Jerry Ivey Pond Fencing and Sidewalk Replacement (Year 1 of 4) Miscellaneous Park Infrastructure systems replacement. Project cost: $400,000 (2015) Funding source: Undetermined Parks Capital Improvements Plan, Phase Two Phase Two includes the following improvements: Oakdale restrooms. Closelremove two WPA era restrooms and replace with one modern, ADA accessible, heated restroom Resurface Tennis Courts City-wide Fencing and sidewalk replacement. Year 2 of 4 Miscellaneous Park infrastructure replacement. Project cost: $450,000 (2015) Funding source: Undetermined Parks Capital Improvements Plan, Phase Three Phase Three includes the following improvements: Oakdale Playground replacement. Fencing and Sidewalk Replacement. Year 3 of 4 Miscellaneous Park Infrastructure Project cost: $500,000 (2015) Funding source: Undetermined Parks Capital Improvements Plan, Phase Four Phase Four includes the following improvements: Centenial Park Skateboard Area Sunset Park Restroom. Eliminate three small WPA era restrooms and replace with one modern, ADA Accessible heated facility. Fencing and Sidewalk Replacement. Year 4 or 4 Miscellaneous Park Infrastructure Project cost: $500,000 (2015) Funding source: Undetermined Replace Self Contained Breathing Apparatus The current SCUBA gear was acquired in 2004 and has an end of life (according to NFPA standards) in 2019. 5 units are on each truck. Project cost: $430,000 (2015) Funding source: Undetermined Wastewater Treatment Plant Improvements The Wastewater Treatment Plant requires a number of improvements to provide reliable service and to meet future regulatory requirements for nutrient removal that are anticipated when the City's discharge permit is renewed in 2020. The improvements are anticipated to be completed in 202112022. Project cost: $24,000,000 (2015) Funding source: Undetermined 14 Police Training Center The Salina Police Department firing range has been used by the Department since 1974. It has a number of serious deficiencies, including safety issues, poor range construction, general deterioration, and an inadequate training facility. A new facility would encompass up to 10 firing lanes, 2 rifle lanes, a garage for high value assets, and a modern classroom facility. Project cost: $6,250,000 (2015) Funding source: Undetermined 15 RESOLUTION NUMBER 16-1 A RESOLUTION FINDING THE PROPOSED 2016 CAPITAL IMPROVEMENT PROGRAM FOR THE CITY OF SALINA TO BE IN CONFORMANCE WITH THE SALINA COMPREHENSIVE PLAN. WHEREAS, pursuant to K.S.A. 12-747, the Salina City Planning Commission is authorized to formulate a comprehensive plan for the City and the unincorporated area lying outside the city which fomes the total community; and WHEREAS, on March 2, 2010, the Saline Planning Commission recommended approval of an updated Comprehensive Plan and the Salina City Commission adopted a Comprehensive Plan document for the City of Salina and surrounding unincorporated area on September 20, 2010; and WHEREAS, the City annually prepares and adopts a Capital Improvement Program which establishes projects to be undertaken during the next fiscal year and proposes projects for the balance of a five-year period; and WHEREAS, the Capital Improvement Program is an integral portion of implementing the goals and policies contained in the Comprehensive Plan; and WHEREAS, a Capital Improvement Program for 2016 and future years has been prepared for submission to the City Commission; and WHEREAS, pursuant to K.S.A. 12-748(d), Planning Commissions are requested to review major transportation and utility projects proposed to be undertaken by a city under its Capital Improvement Program for consistency with the intent of the comprehensive plan of the city; and WHEREAS, a hearing was held by the Salina City Planning Commission to review the proposed 2016 Capital Improvement Program for the City of Salina and receive comments from Planning Commissioners and interested citizens on February 2, 2016. NOW THEREFORE BE IT RESOLVED by the Planning Commission of the City of Salina, Kansas: 1. That the Commission finds that the major projects proposed as part of the 2016 Capital Improvement Program (CIP) for the city lie within the Existing Service Area and Primary Growth Area of the city as depicted on the Urban Service Area and Area of Change maps, except for the interstate gateway signs which are designed and intended to inform interstate travelers that they have arrived at Salina. 2. That the Commission finds that the major projects proposed as part of the 2016 Capital Improvement Program such as but not limited to the reconstruction of Centennial Road to Complete Street standards, water line improvements, interstate gateway signage and hike and bike trail extensions, are consistent with the Future Land Use Map, the Urban Service Area Map and the goals and policies in the Salina Comprehensive Plan and that protection of the city's water supply in the Smoky Hill River, the South Well Field project, construction of the southeast sanitary sewer pump station on Markley Road and the extension of utilities along South Ohio Street are important to support the continued growth and development of the community. ADOPTED by the Planning Commission of the City of a' a, Kansas on this2nd day of February 2016. reiburger,dmmission man a City Plannin ATTEST: Dean Andre�Secre, ry Debt Service Projections Schedule 1 For Current and Future Projects 2015-2020 2016 2017 2018 2019 2020 Summary Uses of Funds: Total Existing Debt At -Large $ 4,929,244 $ 4,714,703 $ 4,649,580 $ 4,419,202 $ 2,636,530 Property Owner Share $ 1,632,747 $ 1,476,170 $ 1,445,244 $ 1,370,047 $ 1,336,766 Enterprise Share $ 1,312,135 $ 1,297,280 $ 1,296,564 $ 1,300,850 $ 797,421 Total All Existing Issues $ 7,874,126 $ 7,488,153 $ 7,391,387 $ 7,090,099 $ 4,770,717 Total CIP At -Large $ 155,000 $ 434,081 $ 739,081 $ 1,278,662 $ 1,278,662 Property Owner Share $ $ - $ $ - $ Enterprise Share $ - $ $ $ $ Total Future Projects $ 155,000 $ 434,081 $ 739,081 $ 1,278,662 $ 1,278,662 Total, all At -Large $ 5,084,244 $ 5,148,784 $ 5,388,661 $ 5,697,864 $ 3,915,192 Property Owner Share $ 1,632,747 $ 1,476,170 $ 1,445,244 $ 1,370,047 $ 1,336,766 Enterprise Share $ 1,312,135 $ 1,297,280 $ 1,296,564 $ 1,300,850 $ 797,421 Total Issue/Project $ 8,029,126 $ 7,922,234 $ 8,130,468 $ 8,368,761 $ 6,049,379 Annual Change in At -Large Obligation $ 532,508 $ 64,540 $ 239,877 $ 309,203 $ (1,782,672) Sources of Funding Motor Vehicle Tax $ 320,950 $ 330,579 $ 340,496 $ 350,711 $ 361,232 Enterprise Funds $ 1,312,135 $ 1,297,280 $ 1,296,564 $ 1,300,850 $ 797,421 Special assessments $ 1,518,455 $ 1,372,838 $ 1,344,077 $ 1,274,143 $ 1,243,192 Prepaid Assessments (Escrow) $ 25,000 $ 25,000 $ 25,000 $ 25,000 $ 25,000 Delinquent Assessments Collected $ 50,000 $ 50,000 $ 50,000 $ 50,000 $ 50,000 Property Owner Share (CIP) $ $ $ $ - $ Transient Guest Tax (Bicentennial) $ 225,000 $ 229,500 $ 234,090 $ 238,772 $ 243,547 Delinquent Taxes $ 66,764 $ 70,052 $ 70,753 $ 71,460 $ 72,175 Miscellaneous Income $ 75,000 $ 75,000 $ 75,000 $ 75,000 $ 75,000 Transfer from Special Recreation Sales Tax for Aquatic Center $ 1,350,000 $ 1,350,000 $ 1,350,000 $ 1,350,000 Tax Stabilization Transfer" $ 351,805 $ 351,805 $ 351,805 $ 889,395 Investment Income $ 5,000 $ 5,000 $ 5,000 $ 10,000 $ 10,000 Subtotal, Non -Property Taxes $ 5,300,109 $ 5,157,054 $ 5,142,784 $ 5,635,332 $ 2,877,567 Property Taxes Required $ 2,729,017 $ 2,765,180 $ 2,987,684 $ 2,733,429 $ 3,171,812 Total Required: $ 8,029,126 $ 7,922,234 $ 8,130,468 $ 8,368,761 $ 6,049,379 At Large General Property Tax Produced $ 2,802,095 $ 2,830,116 $ 2,858,417 $ 2,887,001 $ 3,020,010 Projected Valuation 412,679,694 416,806,491 420,974,556 425,184,301 429,436,144 Required Levy rate 7.00 7.00 7.00 7.00 7.25 Current Year surplus (Deficit) $ 73,078 $ 64,936 $ (129,267) $ 153,572 $ (151,802) December 31 Fund balance (est.) $ 317,369 $ 382,305 $ 253,038 $ 406,611 $ 254,809 City of Salina, Kansas 2016 3/2/2016 LO r d N 6 N a r O O M O M qT M O 66 O o GD 00 M to (D r M ti 000 � r_ 00? N N O � 64 r r N64 b4 N 69. 69 69 to 0 00 0 0 O O o O N O 0 CA 0 CSI 0 Iq O :T 00000 0o6%a 00 0 0 MrLn80 Nr .0 0 0 0 0 O 0 08000 O> GO co,O C5 r CA O O L Ln L b 0 O (D LCA r r W b r 00 0 C T,_ O o N N r 0 Cl 0 (D N w r N CO T- V 0 It O M N r r r 6e? M M E!3 M M M (D Cv N N N 69 64 69 l E/} r r 69 I r ':r q* t r &3i 6g 64 69 69 &9 64 69 00 0 0 O O d O O N 0 M d O 0 0 0 0 O O O a 0 006000 0 m O CD c7OO 0 OO_OOO d0 0m 00 CO_ a N MOD0 0 L() Ui L Q O O O r C r LO co co N 0 N N N �` 0 O Ln0 0 Ca M r r r r 6% M m iR Cf) OD 0 V Op r N Cm N 0. 691 M 69 60 r r &). C,j 64 zf vi Y " 69 6% VH EH (A 69 O O O d o o O O O o O 0 0 0 0 LO Nr O O 0 O o 0 CD o 0 a 0 O O 0 0 0 0 0 0 CO O Co 0 0 0 0 O O CO O OD 0 CO it 0 0 W (D O o u'- Lo Lo 0 0 O O 00 w r r O r N 0 N r 0 co CV N r 0 0 to 0 to N 0 0 O 0 Ln r 0 r 0 C7rrr r V) CC) Cr) CnN3qlrCV) O CV Cf) 0LOCN 6CO N 'a d3 69 E!i t!3 r 64 r 6c3 60 L r V N 69 di 69 03i 6% fA N 2 M a � v � m> s E (� a: to G B 0 N y cti LL a. o a� Q rn C Q) i ) +�_p' u) 03 p M N E E Q Np -0 C� m �_� � U E mcg m (a(.9m :n c o E `m a2i p "= �LLC(A�i Q1N a� u��U Sr p aNi E C p1 c y N Y C C C (] O r G di W _J M Z v o u�i E,d) ­ cu-UU s m dU d Q U sa m as _ g u q� m c v m Q) m N O3 U N®� Go nJ O CL jmwgvmin(DZZwm ° cio�.atic> O CO N City of Salina General Police General Fire/EMS 50,000 2016 Sub-CIP BUILDINGS & FACILITIES Remove Walls in Detective Offices Remodel Station 3 Office and Bathrooms 12/20/2015 TOTAL BUDGET: $ 327,000 ESTIMATED COST TOTAL: $ 182,000 City of Salina 2016 Sub-CIP 12/20/2015 PARK IMPROVEMENTS 'i Fund Description Cost $7,500 Special Parks Golf Course Driving Range Net Special Parks Cart Path Improvements $7,500 Park Improvements - Fencing & concrete repair/replacement, playground surfacing, shelter rehabilitation, restroom improvements, enhanced $115,000 Special Parks Parks amenities, asthetics, grant matching funds, bleacher repair/replacement, scorekeepers tables and scoreboards. BUDGET: $ 130,000 TOTAL SPECIAL PARKS- $130.000 Neighborhood Park NSA #1 Park infrastructure improvements $6,637 Service Fund Neighborhood Park NSA #2 Park infrastructure improvements $10,436 Service Fund Neighborhood Park NSA #3 Park infrastructure improvements $0 Service Fund Neighborhood Park NSA #4 Park infrastructure improvements $8,314 Service Fund Neighborhood Park NSA #5 Park infrastructure improvements $30,438 Service Fund Neighborhood Park NSA #6 Park infrastructure improvements $5,484 Service Fund Neighborhood Park NSA #7 Park infrastructure improvements $16,714 Service Fund Neighborhood Park NSA#8 Park infrastructure improvements $1,469 Service Fund Neighborhood Park NSA #9 Park infrastructure improvements $12,605 Service Fund TOTAL i * $92,097 TOTAL CITY BUDGET: $130,000 PRIVATE DONATIONS: $0 ESTIMATED COST TOTAL: $222,097 N CL �a a � v � cV m N ` = N LL U. W W H 0 0 0 o 0 O 0 a 0 0 0 0 0 0 0 0 0 0 0 0 0 0 - o - 0 o 0 -� 0 0 0 0 0 0 0 0 0 0 0 C) 0 ti 0 M 0 o Ln in N o Ld o M ci �t o M c4 o i C o 0 N 6l3 64} 69. de} 64i V)- 69k 60- 6% w- 6e 6f} 6F} m 0) U G � N � C O C 0 r -L46 CL 2 CD C r E2 C G • w J 'O Q. 0 C A CA Q 3 c cA 0., C U A t� N co Rt c c -a 3ca U cc E rn N a o c� a E 0U mmzcn N °L c- co ICL � 2 l#'in c0 co CO GD 1- w 00 c0 O w O O ,r O N O M W m 00 v to 0 0 0 0 0 0 0 0 0 0 0 O u n n in in u n LD in in �n nC g OOp Q r ++ N 4} � N N N� N N N N 0O 0 � N CD CID � G1 N N N co co w co CO CO cun) xK X X mmm X x X {6 x 0H X 9 X X x �. N � F �- N N (a m m m N c� !� m t4 w !� N +. {�010000 C7 0 0 0 0 co co c a M City of Salina 2016 Sub-CIP Special Sales Tax Projects, NOC 12/20/2015 TOTAL BUDGET: $ 5,051,455 ESTIMATED COST TOTAL: $ 4,906,865 TOTAL YTDIBID COST TOTAL: $ REMAINING BUDGET: $ 144,590 City of Salina 2016 Sub -CCP VEHICLES & EQUIPMENT General Fire/EMS Ambulance $ 200,000 General Fire/EMS Service Truck for "EVT" $ 36,000 General Fire/EMS Advanced Life Su ort Training Mane uin $ 17,000 General Fire/EMS impact AEV Trans ort $ 42,000 General Fire/EMS Zoll Autopulse $ 32,000 General Streets 1/2 ton 4 -door pickup with tailgate lift $ 28,000 General Police All Wheel Drive Patrol Vehicle $ 38,500 General Police All Wheel Drive Patrol Vehicle $ 38,500 General Police All Wheel Drive Patrol Vehicle $ 38,500 ro.,or,l Police All Wheel Drlwe Pstrnl Vehicle K9 200,000 38.500 Wastewater Collection Operation/Asset Management Software TOTAL GENERAL, S 509.000 Sales Tax Flood Control Single Axle 5 yara Dump Truck $ 119,210 Sales Tax Streets Wide -Crack Patching Machine $ 70,000 Sales Tax Parks Telehandler/loader $ 52,000 Sales Tay Golf Rota Rou h Mower $ 55,000 I= �3$ ' 671 Ot)0TOTAL Sanitation Sanitation 125 yard rear ioadin acker truck $ 145,uuu Sanitation Sanitation 126 vard rear loading packer truck 5th rt $ 160,000 $ 1,958,210 Cab -over heavy truck w flat bed and lift 1--4-- $ 52,000 Sanitation Sanitation YTDBudget Savings Solid Waste I Solid Waste Rubber Tire Front End Loader j $ 236,000 Solid Waste Solid Waste 1 -Ton Truck w Snowplow and Salt Spread $ 57,750 3/4 T. 4X4 Flat bed w 200 gal tank, plow $ 32,250 Solid Waste Solid Waste ands reader Solid Waste Capital comes out of the Equipment Reserve Fund. Current Balance in the fund is $2,424,000 1325,000 TOTAL SOLID WASTE: S $ 45,000 . Unikies Wastewater Collection Submersible PUMPS Utilities Wastewater Collection CCTV Truck Equipment $ 70,000 Utilities Wastewater Collection Used Combination JetfVacuum Unit $ 200,000 Utilities Wastewater Collection Operation/Asset Management Software $ 25,000 Utilities Water Distribution Water Meters $ 30,000 Utilities Water Distribution Fire Hydrant $ 56,000 Replace 1999 314 Ton Truck with Utility $ 45,000 Utilities Water Distribution Bed and Boxes 633 �3$ ' 671 Ot)0TOTAL TOTAL BUDGET: $ 1,838,000 ESTIMATED COST TOTAL: $ 1,958,210 YTD Total Bids YTDBudget Savings $ - YTDIBID COST: REMAINING BUDGET: $ 1,838,000 12/20/2015 7j, 7 U CO O r O N LA W V W E U) OO 0 0 O 0 O 0 o 0 O 0 o 0 0 0 0 0 0 0 0 0 a 0 o 0 0 0 0 0 O O O O O O O O O O O O O O 0 Ld o 0 0 C 00 L6 d CS o 0 o O ui N L6 r C 0 r N N M r 6F3 �} 6R 6F} Ei} 63 6f} Ei} 6Fi 6% #} V)- 6Ft 69 6F} r � r c� w a� 3 � r '0 -0 � O. iC 5 E 00 O Q .O 9+ v ++ CO O wm C Ca 0 'a " w Cl- ti co d �- LO.. i :!) 0 w O Z � w 0- 1J 4- C mm 0 rw M 0 cz LO L N 0 CO L w J V N w N 0? c c o 3 L Z o 3 w O w O_ E Z cn:3 '� CL D c v1 c «. a) a E a C '� 0= "a C U O ❑ a O ELo (D r +.+ t ++ C 'p O c CO L•� 0 0 U ti L w +- o N a •2) -J Q E� o U w C c O o0:3 3 3 a 3� o �c U-= 7 � I (n co m V) CL cc) E q a 0 'L w w 0 = C w w Q w a w G m C w i w C m w .0 cB E :3 N • CL CL U U U U CL IL U (L lyi M � LL W I..L LL ++ M M 6F? 6f} 69 fR RESOLUTION NUMBER 16-7330 A RESOLUTION ADOPTING THE 2016-2020 CAPITAL IMPROVEMENT PROGRAM FOR THE CITY OF SALINA, KANSAS. WHEREAS, the City of Salina has established a Capital Improvement Program Policy as a component of its Financial Policies Document; and WHEREAS, the Policy includes establishment of a five-year Capital Improvement Program (C.I.P.) to guide decision making on public improvements and expenditures; and WHEREAS, the City Commission leas completed its annual review of capital improvement planning. SO NOW THEREFORE BE IT RESOLVED by the Governing Body of the City of Salina, Kansas: Section 1. That the 2016-2020 Capital Improvement Program is hereby adopted. Section 2. That no project shall be initiated unless said project is contained in the adopted Capital Improvement Program or otherwise authorized by the Governing Body. Section 3. That the Capital Improvement Program and this resolution may be amended from time -to -time as deemed appropriate by the Governing Body. adoption. Section 4. That this resolution shall be in M force and effect from and after its Adopted by the Board of Commissioners and signed by the Mayor this 7`" day of March, 2016. Jon R. Blanchard, Mayor (SEAL) ATTEST: Shandi Wicks, CMC, City Clerk