Loading...
HomeMy WebLinkAbout07/24/2024 STUDY SESSION AGENDA PACKET______________________________________________________________ CITY COUNCIL 345 6th Street, Suite 100, Bremerton, WA 98337 Phone (360) 473-5280 WEDNESDAY, JULY 24, 2024 CITY COUNCIL HYBRID STUDY SESSION AGENDA Starting at 5:00 PM in the First Floor Meeting Chambers (New location) The First Floor Meeting Chambers will be open to the public to attend the Study Session in-person, but there will be no opportunities for input. However, public questions or comments may be submitted at any time to City.Council@ci.bremerton.wa.us. Please remember that the content of the Agenda Bill items is subject to change; and no action at the Study Session is anticipated. If approved by the Council, these items will be placed on the August 7, 2024 City Council Meeting Agenda, or as indicated…  Members of the public may click the link below to join the webinar: https://bremertonwa-gov.zoom.us/j/8738266756?pwd=ZWlMVnVYbFBHYjY5U1RJUmFreDFXUT09  Or One tap mobile: US: +12532050468,,87318266756#,,,,*857582# or +12532158782,,87318266756#,,,,*857582#  Or Telephone: Dial (for higher quality, dial a number based on your current location): US: +1 253 205 0468 or +1 253 215 8782 or +1 346 248 7799 or +1 669 444 9171 or +1 669 900 6833 Webinar ID: 873 1826 6756 Passcode: 857582 A. BRIEFINGS ON AGENDA BILL ITEMS 1. Contract Modification Agreement No. 1 with Parametrix, Inc. for Francis Street Outfall Improvements Project 2. Public Works Agreement with Axiom Division 7 for the Puget Sound Navy Museum Roof and Gutter Project 3. Ordinance to amend Ordinance No. 5487 relating to the City of Bremerton FY-2024 Budget 4. Ordinance to amend Bremerton Municipal Code Chapter 9.32 entitled “Unauthorized Camping” B. GENERAL COUNCIL BUSINESS 1. Discussion on proposed Amendment to Camping Ordinance – Council President Jennifer Chamberlin 2. Public Works Committee Briefing (Last Meeting 7/16/24) – Chair Jane Rebelowski 3. Audit Committee Briefing (Last Meeting 7/22/24) – Chair Anna Mockler 4. Finance, Investment & Parking Committee Briefing (Last Meeting 7/23/24) – Chair Michael Goodnow 5. Regional and Other Committee/Board Briefings 6. Other General Council Business (As necessary, and as time allows…) C. ADJOURNMENT OF STUDY SESSION D. EXEMPT CLOSED SESSION 1. To discuss or Review Labor Negotiations pursuant to RCW 42.30.140 (4) (b) Americans with Disabilities Act accommodations provided upon request. Those requiring special accommodations should contact the City Clerk’s Office at (360) 473-5323 at least 24 hours prior to the meeting. AGENDA BILL CITY OF BREMERTON CITY COUNCIL SUBJECT: Study Session Date: July 24, 2024 Contract Modification Agreement No. 1 with Parametrix, Inc. for Francis Street Outfall Improvements Project COUNCIL MEETING Date: August 7, 2024 Department: Public Works & Utilities Presenter: D. Dinkuhn Phone: (360) 473-5331 SUMMARY: The consultant had submitted the 90% PS&E package, and Operations staff were confirming field conditions, when a previously unknown 18-inch outfall was uncovered. The second outfall will provide sufficient capacity for the system and simplifies permitting for the project. However, use of this second outfall necessitates a significant redesign of the project, redoing a wetlands report, and additional survey. This modification will increase the project budget to include costs for the project redesign, wetlands report, additional survey, and contract time. This additional design cost is offset by an approximate $235,000 savings in construction costs from the original design. ATTACHMENTS: 1. Contract Modification Agreement #1 2. Scope of Work FISCAL IMPACTS (Include Budgeted Amount): The original contract amount was $101,532 and this contract modification will increase the contract amount by $85,190. The new contract total is $186,722. This increase in the contract amount is included in the current project budget. STUDY SESSION ACTION: ☐ Consent Agenda ☐ General Business ☐ Public Hearing RECOMMENDED MOTION: Move to approve Contract Modification #1 with Parametrix, Inc, for the Francis Street Outfall Improvements Project, in the amount of $85,190; and authorize the Mayor to finalize and execute the agreement with substantially the same terms and conditions as presented. COUNCIL ACTION: Approve Deny Table Continue No Action Form Updated 11/09/2021 A1 Page 1 of 2 Contract Modification Rev. 09/2021 CONTRACT MODIFICATION AGREEMENT NO. 1 BETWEEN THE CITY OF BREMERTON AND PARAMETRIX, INC. PROJECT Francis Street Outfall Improvements CONSULTANT Parametrix, Inc. DATE June 12, 2024 THIS CONTRACT MODIFICATION AGREEMENT SPECIFICALLY AMENDS THE PROFESSIONAL SERVICES AGREEMENT (the "Contract") entered into between the City of Bremerton and Parametrix, Inc. on February 8, 2024. All provisions in the Contract shall remain in full force and effect except as expressly modified by this document. For valuable consideration and by mutual consent of the parties, the modifications to the Contract are as follows: I. Section I. Scope , is modified as follows: See Amended Scope of Work attached as Exhibit A Section II. Term , is modified as follows: The Consultant shall complete the work described in this Contract Modification Agreement by December 31, 2025. Section III. Compensation , is modified as follows: The original contract amount was One hundred one thousand five hundred thirty-two Dollars ($101,532.00). The City shall pay the Consultant for the additional work described above, based on time and materials, an amount not to exceed Eighty-five thousand one hundred ninety Dollars ($85,190.00) for a total amended contract amount of One hundred eighty-six thousand seven hundred twenty-two Dollars ($186,722.00), including this Contract Modification. II. Consultant accepts all requirements of this Contract Modification by endorsing below. Consultant further agrees that this Contract Modification constitutes full and final settlement of all of the Consultant’s claims for contract time and for all costs of any kind, including without limitation, costs of delays related to any work either covered or affected by this Contract Modification, claims related to on-site or home office overhead, or lost profits. This Contract Modification does not limit the City’s right to bring a claim for past performance. The undersigned consultant approves the foregoing Contract Modification as to the changes, if any, in the contract price specified for each item, including any and all supervision costs Page 2 of 2 Contract Modification Rev. 09/2021 and other miscellaneous costs relating to the change in work, and as to the extension of time allowed, if any, for completion of the entire work due to said Contract Modification. This document will become a supplement of the contract and all provisions will apply hereto. It is understood that this Contract Modification shall be effective when approved by the City of Bremerton. The parties whose names appear below warrant that they are authorized to enter into a contract modification that is binding on the parties of this contract. In addition, Consultant warrants that it has or will inform the surety of this change, and shall take appropriate action to modify any bonds required under the contract to address this change. IN WITNESS WHEREOF, the parties have executed this Contract Modification on the day and year first written above. City Engineer / Public Works Director approved to process _________________________ (Initials and Date) CONSULTANT THE CITY OF BREMERTON By: By: Print Name: Print Name: Its: Its: Date: Date: APPROVED AS TO FORM: ATTEST: By: By: KYLIE J. FINNELL, Bremerton City Attorney ANGELA HOOVER, City Clerk NOTICES TO BE SENT TO: NOTICES TO BE SENT TO: Cooper Odegard David Dinkuhn Parametrix, Inc. City of Bremerton Engineering Dept. 60 Washington Avenue, Suite 390 345 6th Street, Suite 100 Bremerton, WA 98337 Bremerton, WA 98337 R:\Legal\Legal\Forms\FORMS ON COBWEB\Contract Modification Rev. 09 2021.docx Ned Lever Digitally signed by Ned Lever DN: C=US, E=ned.lever@ci.bremerton.wa.us, O=City of Bremerton, OU=Engineering, CN=Ned Lever Date: 2024.07.02 10:48:58-07'00' Scope of Work City of Bremerton 2331896189Francis Street Stormwater Treatment Retrofit 1 June 2024 Modification 1 City of Bremerton Francis Street Stormwater Treatment Retrofit Modification 1 Introduction This document describes Parametrix’s proposed scope of work (SOW) for additional engineering design under our current contract for the Francis Street Stormwater Treatment Project. Exhibit B shows an updated schedule with anticipated construction occurring in 2025. Our proposed budget is attached as Exhibit C. The scope of work modification describes additional effort needed for changing the design concept at the 90%. The new design removes the proposed outfall and alters conveyance to split flows between the two existing outfalls. Main Elements of this SOW Modification: •Perform engineering analysis and design as required to complete the 100% and Bid Set design submittals with the water quality treatment system in the Francis Street stormwaterconveyance system.•Prepare and update all plans, specifications, and estimates (PS&E). •Propose a new schedule to accommodate the modified construction date. General Project Assumptions •The treatment system location (Stormfilter, CDS, and Stormgate) will not be modified from the 90% PS&E submitted on 04/04/24. •Modeling to size the treatment system and for a backwater analysis has been performed under management reserve budget, no additional modeling is required. •Project management (Task 01) time will be added as part of this modification to accommodate the updated project schedule. •Permitting (Task 03) time will be added as part of this modification to update the permits per the design changes. •In April 2024, the city requested an updated 90% PS&E set that included the design change to remove the proposed outfall and change the treatment layout. This redesign was an additional iteration beyond the original scope of work, and this additional effort was expended under Task 05 Final Design. This modification will add budget to Task 05 to complete the 100%, Draft Bid Set, and Final Bid Set PS&E packages. •Survey (Task 06) time will be added as part of this modification to add Temporary Construction Easement (TCE) Exhibits to the survey scope. Specific tasks for this SOW modification are described below. Exhibit A Scope of Work City of Bremerton 2331896189Francis Street Stormwater Treatment Retrofit 2 June 2024Modification 1 Task 01 – Project Management and Meetings Task Objective To monitor and manage scope, schedule, and budget; and periodically meet with the City of Bremerton (City) and Parametrix project manager to review project status. This task includes general management functions that include the following: Scope of Work City of Bremerton 2331896189Francis Street Stormwater Treatment Retrofit 3 June 2024Modification 1 • Quality Assurance and Quality Control (QAQC) of each deliverable. Deliverables Deliverables associated with this task are the proposed documents listed below: • (1) SEPA Checklist (Final PDF) • (1) Shoreline Permit Submittal Checklist (Final PDF) • (1) HPA Application (Final PDF) • (1) Wetlands and Fish and Wildlife Habitat Conservation Areas Technical Memorandum (Final PDF) Assumptions The following assumptions apply to this task: • Only wetlands within legally accessible area portions of the study area will be delineated and surveyed by Parametrix. Adjacent wetlands abutting the project area will be estimated. • The City will obtain all rights and access agreements to property. • The wetland delineation will be completed during a single, one-day site visit. No other site visits will be performed to support environmental reviews or permitting. • A cultural resources report, critical areas report, habitat management plan, or endangered species Act review will not be required. • The HPA Application will be submitted after 100% Plans are complete. Task 03 – Alternatives Analysis and Drainage Technical Memorandum No modifications are proposed to Task 3. Task 04 – Preliminary Design (30% Plans and EOPC) No modifications are proposed to Task 4. Task 05 – Final Design (100%, Draft Bid Set, and Final Bid Set PS&E) Task Objective To complete the final drainage report and to prepare 100%, Draft Bid Set, and Final Bid Set PS&E for the water quality treatment facility and conveyance system improvements. Scope of Work City of Bremerton 2331896189Francis Street Stormwater Treatment Retrofit 4 June 2024Modification 1 Activities The following activities will be performed: • Update and revise the drainage report per City of Bremerton comments made to the 90% submittal (04/04/24.) • Prepare plans at the 100%, Draft Bid Set, and Final Bid Set deliverable stages. • Prepare special provisions and contract documents at the 100%, Draft Bid Set, and Final Bid Set deliverable stages. • Prepare an engineer’s opinion of probable cost (EOPC) at the 100%, Draft Bid Set, and Final Bid Set deliverable stages. • Prepare responses to City comments at the 100%, Draft Bid Set, and Final Bid Set deliverable stages. • Meet with City to discuss submittal comments at each deliverable stage. • QAQC of each deliverable at each deliverable stage. Deliverables Deliverables associated with this task are the proposed plan sheets listed below: 100%, Draft Bid Set, and Final Bid Set plans will have the following sheet counts: • Cover sheet, vicinity map, and sheet index 1 sheet • Legend, abbreviations, and general/TESC notes 1 sheet • Francis Street horizontal control and existing conditions 1 sheet • Francis Street demolition and TESC plan 1 sheet • Francis Street Drainage Plan 1 sheet • Francis Street Drainage Profiles 1 sheet • Francis Street Details 3 sheets • Francis Street grading and channelization plan 1 sheet • Francis Street temporary traffic control plan 1 sheet 11 total sheets • 100%, Draft Bid Set, and Final Bid Set EOPC • 100%, Draft Bid Set, and Final Bid Set contract documents • Comment responses at 100%, Draft Bid Set, and Final Bid Set submittals • Final drainage report (Submitted with 100% PS&E) • Comment Response form for Final Drainage Report Assumptions The following assumptions apply to this task: Scope of Work City of Bremerton 2331896189Francis Street Stormwater Treatment Retrofit 5 June 2024Modification 1 • The water quality treatment system will consist of a Contech Stormgate Flow Splitter, a Contech CDS hydrodynamic separator, and a Contech StormFilter cartridge vault system as shown in the 90% PS&E submitted on 04/04/24. • The wall sheet and wall detail will be removed from the set and replaced with a detail showing that the exposed side wall of the Contech Stormfilter will be used in place of a retaining wall. Contech will be providing the engineering design for the Stormfilter sidewall that will be used as a retaining wall. • Catch basin (CB#5 in 90% submittal – 04/04/24) will be removed from the 100%, Draft Bid Set, and Final Bid set design. • The City review period of each deliverable is 2 weeks. • The final drainage report will be submitted with the 100% PS&E package. No additional drainage report submittals will be prepared. • Comment review meetings with the City (up to one hour each) will include two Parametrix employees. Task 06 – Survey Task Objective Parametrix will prepare one (1) Temporary Construction Easement (TCE) exhibit and add wetland delineation flagging to survey AutoCAD base file. Activities The following activities will be performed: • Pick up wetland flagging placed during Task 02: Permitting and add wetland related data to the survey base map in AutoCAD. • Prepare one (1) Temporary Construction Easement (TCE) exhibit. • No legal description will be prepared with the exhibit. • QAQC of each deliverable. Deliverables Deliverables associated with this task are listed below: • Updated base map at 1-inch-equals-20-feet scale in AutoCAD, Version 2022 in electronic format. • One 8 ½” x 11” pdf copy of the TCE exhibit. Assumptions The following assumptions apply to this task: • Parametrix survey crew will pick up delineated wetland flagging via one day of field survey. • The TCE exhibit will only be used for visual purposes to understand the TCE needs during construction. The exhibit will not have a legal description prepared. Scope of Work City of Bremerton 2331896189Francis Street Stormwater Treatment Retrofit 6 June 2024Modification 1 • No fieldwork is required to create the TCE exhibits. Task 07 – Engineering Services During Bidding and Construction Task Objective Provide engineering support during the construction phases of the project. Activities The following activities will be performed: • Prepare up to one addenda to provide clarifications or updates of the contract documents at bid advertisement. • Attend construction meetings as requested. • Review Contractor’s submittals for compliance with the specifications. • Respond to applicable Contractor’s Requests for Information (RFIs). • Attend site walks at the request of the City. Deliverables Deliverables associated with this task are listed below: • Electronic copies of responses to material submittals, cut sheets, and shop drawing review. Assumptions The following assumptions apply to this task: • Parametrix will respond to 1 iteration of questions during bidding resulting in 1 addendum. • The construction schedule will be approximately August 2025 to October 2025. • Parametrix will attend up to five construction meetings or site walks at an estimated 2.5 hours each. • Parametrix will review and respond to a total of eight submittals at an estimated 3 hours each. • Parametrix will review and respond to a total of eight RFIs at an estimated 3 hours each. • This scope of work does not include preparation of a conformed set of plans and specifications to incorporate the elements revised by addenda. • The Request for Approval of Materials (RAM) and Critical Path Method schedule (CPM) will be prepared by others. • The Record of Materials (ROM) will be prepared and maintained by others. • RFIs and submittals will be reviewed using City provided format. Scope of Work City of Bremerton 2331896189Francis Street Stormwater Treatment Retrofit 7 June 2024Modification 1 • Services for this task are undefined, and the task budget will need to be increased if the actual hours needed exceed the hours budgeted. Services will be provided as requested by the City, up to the established budget amount. • The Consultant will not attend weekly construction meetings or be actively involved in the construction administration process beyond the services listed above. Task MR – Management Reserve Additional budget will be added to Task MR, but no m odifications are proposed to the scope of Task MR. Refer to original SOW. Scope of Work City of Bremerton 2331896189Francis Street Stormwater Treatment Retrofit 8 June 2024Modification 1 Exhibit B - Schedule Work Element Completed By Notice to Proceed July 1, 2024 90% Comments Review Meeting/100% PS&E Kickoff July 15, 2024 Deliver 100% PS&E/Final Drainage Report/Permit Apps. Sept ember 17, 2024 100% comments Review Meeting/Draft Bid Set Kick Off Oct ober 1, 2024 Deliver Draft Bid Set PS&E to City/ City Submits to E cology November 4, 2024 Ecology Review Period (21 Calendar Days) November 25, 2024 Draft Bid Set comments/Ecology Review Comments Meeting/ Final Bid Set Kick Off November 25, 2024 Deliver Final Bid Set PS&E to City January 16, 2025 Advertise for Bid February 14, 2025 Construction August – October 2025 Project Closeout December 31, 2025 NOTE: The assumed turnaround time for City review of deliverables is 2 weeks. * = Remaining budget was transferred to Task 5: Final DesignPMExhibit CC. OdegardB. TumblingS. SokolC. BuitragoA. MendozaN. SmithA. WeissM. HallK. MoserK. BrethertonJ. ParsonsL. MillerR. ShermanK. HaleA. LucasEngineer IIISr EngineerEngineer IVSr ConsultantEngineer IVEngineer IIScientist IISr ScientistScientist/Biologist IVGIS TechnicianSurvey III Survey SupervisorProjectControlsProject AccountantWord Processing3.00$142.59$195.51$166.14$237.99$158.19$121.32$114.45$200.46$156.00$98.49$135.00$237.36$103.95$102.39$136.05Task SubTask DescriptionOriginal BudgetCurrent Task BudgetSpent as of 6/01/2024 Balance as of 6/01/2024 Cost to CompleteLabor HoursTotal Budget Amended Budget01Project Management & Quality Assurance/Quality Control$10,585.00$10,585.00$7,384.67$3,200.33$10,622.1985$18,006.86$7,421.86470000000000019190Public Meeting including preparation$781.30$781.30$781.30$0.00$0.000$781.30$0.00Project Management (25 mo., assume 20 months with project work) $9,803.70$9,803.70$6,603.37$3,200.33$2,457.6020$9,060.97($742.73)1055Additional Project Management (Nov 2024 to Dec 2025, 14 mo.) ***$0.00$0.00$0.00$0.00$6,881.2856$6,881.28$6,881.28281414Coordination Meetings (Up to nine meetings at one hour each) ***$0.00$0.00$0.00$0.00$1,283.319$1,283.31$1,283.31902 Permitting $10,030.00 $10,030.00 $4,731.46 $5,298.54 $11,435.88 86 $16,167.34 $6,137.34 0 0 0 0 0 0 54 12 14 4 0 0 0 0 2Preapplication meeting with DCD $631.22 $631.22 $631.22 $0.00 $0.00 0 $631.22 $0.00Site Walk with Agencies $1,634.58 $1,634.58 $1,634.58 $0.00 $0.00 0 $1,634.58 $0.00Research and Map Wetlands and OHW $1,542.84 $1,542.84 $1,136.36 $406.48 $2,475.60 18 $3,611.96 $2,069.128 10 Wetland Memorandum (Includes Wetland Ratings) ***$0.00 $0.00 $0.00 $0.00 $4,437.78 36 $4,437.78 $4,437.78 24 2 4 4 2Shoreline Substantial Development Permit Application $1,542.84 $1,542.84 $750.00 $792.84 $0.00 0 $750.00($792.84)Shoreline Permit Submittal Application ***$0.00 $0.00 $0.00 $0.00 $858.72 6 $858.72 $858.724 2SEPA Checklist $3,085.68 $3,085.68 $529.30 $2,556.38 $1,717.44 12 $2,246.74($838.94)8 4HPA Application (WDFW) $1,542.84 $1,542.84 $0.00 $1,542.84 $1,946.34 14 $1,946.34 $403.50 10 4Mileage$50.00 $50.00 $50.00 $0.00 $0.00 0 $50.00 $0.00 03Alternatives Analysis and Drainage Technical Memorandum *$8,703.00$3,776.67$3,776.67$0.00$0.000$3,776.67$0.00000000000000000 Set Up and Run Hydraulic Models$2,373.24$1,258.89$1,258.89$0.00$0.000$1,258.89$0.00 Engineers Opinion of Probable Cost (EOPC) for Alternatives Analysis$1,539.48$1,258.89$1,258.89$0.00$0.000$1,258.89$0.00 Drainage Alternatives Analysis and Technical Memorandum$4,790.28$1,258.89$1,258.89$0.00$0.000$1,258.89$0.0004Preliminary Design *$12,526.00$4,901.27$4,901.27$0.00$0.000$4,901.27$0.0000000000000000030% Review Meeting$520.60$544.59$544.59$0.00$0.000$544.59$0.00Pothole Plan and Observation$763.92$544.59$544.59$0.00$0.000$544.59$0.00Color Exhibits for Public Meeting (2 in 22"x34" format)$2,558.04$544.59$544.59$0.00$0.000$544.59$0.00SHEETS Cvr w/ Vty Map & Sht Index (1 sheet)$127.32$544.59$544.59$0.00$0.000$544.59$0.00Legend and Abbreviations (1 sheet)$127.32$544.59$544.59$0.00$0.000$544.59$0.00Drainage Plan and Profile (1 sheet @ 20' scale)$3,078.96$544.59$544.59$0.00$0.000$544.59$0.00Roadway and Drainage Details (1 sheet)$3,078.96$544.59$544.59$0.00$0.000$544.59$0.00QC$731.40$544.59$544.59$0.00$0.000$544.59$0.00SHEET TOTAL - 430% Engineer's Opinion of Probable Cost$1,539.48$544.59$544.59$0.00$0.000$544.59$0.0005Final Design$36,268.00$48,819.06$59,977.44($11,158.38)$46,086.87312$106,064.31$57,245.251093282281180000010014Budget Transferred from Tasks 3 & 4 ***$0.00$12,551.06$12,551.06$0.00$0.000$12,551.06$0.0060%, 90%, & Bid Set Review Meetings$781.72$781.72$781.72$0.00$0.000$781.72$0.0090% comments Review/100% Kickoff Meeting ***$0.00$0.00$0.00$0.00$338.102$338.10$338.1011100% Comments Review/Draft Bid Set Kickoff Meeting ***$0.00$0.00$0.00$0.00$338.102$338.10$338.1011Draft Bid Set Comments Review/Final Bid Set Kickoff Meeting ***$0.00$0.00$0.00$0.00$338.102$338.10$338.1011SHEETSCvr w/ Vty Map & Sht Index (1 sheet)$127.32$127.32$127.32$0.00$0.000$127.32$0.00General Notes, Legend and Abbreviations (1 sheet)$127.32$127.32$127.32$0.00$0.000$127.32$0.00Horizontal Control and Existing Conditions (1 sheet)$1,279.02$1,279.02$1,279.02$0.00$0.000$1,279.02$0.00Demo. & TESC (1 sheet)$1,788.30$1,788.30$4,404.57($2,616.27)$0.000$4,404.57$2,616.27Drainage Plan and Profile (1 sheet @ 20' scale)$2,818.50$2,818.50$8,446.45($5,627.95)$0.000$8,446.45$5,627.95Roadway and Drainage Details (2 sheets)$3,837.06$3,837.06$7,837.06($4,000.00)$0.000$7,837.06$4,000.00Outfall Structural Details (2 sheets)$11,631.36$11,631.36$11,631.36$0.00$0.000$11,631.36$0.00Temporary Traffic Control Plan (1 sheet)$1,279.02$1,279.02$2,279.02($1,000.00)$0.000$2,279.02$1,000.00SHEET TOTAL - 1060% Contract Documents$1,550.94$1,550.94$1,550.94$0.00$0.000$1,550.94$0.0060% Engineer's Opinion of Probable Cost$769.74$769.74$769.74$0.00$0.000$769.74$0.0090% Contract Docs $1,302.12$1,302.12$2,302.12($1,000.00)$0.000$2,302.12$1,000.0090% Engineer's Opinion of Probable Cost$769.74$769.74$2,769.74($2,000.00)$0.000$2,769.74$2,000.00100% Cvr w/ Vty Map & Sht Index (1 sheet) ***$0.00$0.00$0.00$0.00$121.321$121.32$121.321100% General Notes, Legend and Abbreviations (1 sheet) ***$0.00$0.00$0.00$0.00$263.912$263.91$263.9111100% Horizontal Control and Existing Conditions (1 sheet) ***$0.00$0.00$0.00$0.00$263.912$263.91$263.9111100% Demo. & TESC (1 sheet) ***$0.00$0.00$0.00$0.00$770.466$770.46$770.4624100% Drainage Plan and Profile (2 sheets @ 20' scale) ***$0.00$0.00$0.00$0.00$3,519.9626$3,519.96$3,519.9662216100% Roadway and Drainage Details (3 sheets) ***$0.00$0.00$0.00$0.00$3,867.5428$3,867.54$3,867.54422416100% Grading and Channelization Plan (1 Sheet) ***$0.00$0.00$0.00$0.00$3,230.2224$3,230.22$3,230.228214100% Temporary Traffic Control Plan (1 sheet) ***$0.00$0.00$0.00$0.00$965.977$965.97$965.97214100% Final Drainage Report Signed/Stamped ***$0.00$0.00$0.00$0.00$2,466.9616$2,466.96$2,466.96844QAQC 100% PS&E***$0.00$0.00$0.00$0.00$2,141.289$2,141.28$2,141.2881QAQC 100% Final Drainage Report Signed/Stamped ***$0.00$0.00$0.00$0.00$1,427.946$1,427.94$1,427.946100% Final Drainage Report Comment Response Forms ***$0.00$0.00$0.00$0.00$813.006$813.00$813.0042100% Contract Docs and Engineer's Opinion of Probable Cost$1,551.12$1,551.12$0.00$1,551.12$0.000$0.00($1,551.12)100% Contract Docs ***$0.00$0.00$0.00$0.00$3,143.1620$3,143.16$3,143.161064100% Engineer's Opinion of Probable Cost ***$0.00$0.00$0.00$0.00$2,017.0214$2,017.02$2,017.02824Draft Bid Set Cvr w/ Vty Map & Sht Index (1 sheet) ***$0.00$0.00$0.00$0.00$121.321$121.32$121.321Billing Multiplier:Burdened Rates:SurveyPermittingNOTES:*** = New subtask added or edited from OriginalRed Highlight = Original unmodified subtaskProject Controls/PublicationsCity of BremertonFrancis Street Stormwater Treatment RetrofitBudget Estimate - Modification for Final Contract DocumentsCivil/Landscape6/5/2024 Draft Bid Set General Notes, Legend and Abbreviations (1 sheet) ***$0.00$0.00$0.00$0.00$263.912$263.91$263.9111Draft Bid Set Horizontal Control and Existing Conditions (1 sheet) ***$0.00$0.00$0.00$0.00$263.912$263.91$263.9111Draft Bid Set Demo. & TESC (1 sheet) ***$0.00$0.00$0.00$0.00$627.875$627.87$627.8714Draft Bid Set Drainage Plan and Profile (2 sheet @ 20' scale) ***$0.00$0.00$0.00$0.00$2,068.7115$2,068.71$2,068.714128Draft Bid Set Roadway and Drainage Details (2 sheets) ***$0.00$0.00$0.00$0.00$2,068.7115$2,068.71$2,068.714128Draft Bid Set Grading and Channelization Plan (1 Sheet) ***$0.00$0.00$0.00$0.00$1,583.4612$1,583.46$1,583.4666Draft Bid Set Temporary Traffic Control Plan (1 sheet) ***$0.00$0.00$0.00$0.00$263.912$263.91$263.9111Draft Bid Set Contract Docs ***$0.00$0.00$0.00$0.00$2,075.9414$2,075.94$2,075.94824Draft Bid Set Engineer's Opinion of Probable Cost ***$0.00$0.00$0.00$0.00$1,489.2010$1,489.20$1,489.20622QAQC Draft Bid Set PS&E***$0.00$0.00$0.00$0.00$951.964$951.96$951.964Final Bid Set Cvr w/ Vty Map & Sht Index (1 sheet) ***$0.00$0.00$0.00$0.00$121.321$121.32$121.321Final Bid Set General Notes, Legend and Abbreviations (1 sheet) ***$0.00$0.00$0.00$0.00$263.912$263.91$263.9111Final Bid Set Horizontal Control and Existing Conditions (1 sheet) ***$0.00$0.00$0.00$0.00$121.321$121.32$121.321Final Bid Set Demo. & TESC (1 sheet) ***$0.00$0.00$0.00$0.00$385.233$385.23$385.2312Final Bid Set Drainage Plan and Profile (2 sheet @ 20' scale) ***$0.00$0.00$0.00$0.00$1,208.619$1,208.61$1,208.61216Final Bid Set Roadway and Drainage Details (2 sheets) ***$0.00$0.00$0.00$0.00$1,208.619$1,208.61$1,208.61216Final Bid Set Grading and Channelization Plan (1 Sheet) ***$0.00$0.00$0.00$0.00$770.466$770.46$770.4624Final Bid Set Temporary Traffic Control Plan (1 sheet) ***$0.00$0.00$0.00$0.00$121.321$121.32$121.321Coordination with Contech ***$0.00$0.00$0.00$0.00$1,773.4812$1,773.48$1,773.4884Bid Documents and Engineer's Opinion of Probable Cost$2,071.92$2,071.92$0.00$2,071.92$0.000$0.00($2,071.92)Final Bid Set Contract Docs ***$0.00$0.00$0.00$0.00$752.795$752.79$752.79212Final Bid Set Engineer's Opinion of Probable Cost ***$0.00$0.00$0.00$0.00$602.014$602.01$602.01211QC$4,582.80$4,582.80$3,120.00$1,462.80$0.000$3,120.00($1,462.80)QAQC Final Bid Set PS&E***$0.00$0.00$0.00$0.00$951.964$951.96$951.96406Survey $5,293.00$5,293.00$1,240.34$4,052.66$3,379.4422$4,619.78($673.22)0000000000184000Survey Field and Mapping (1 day field + 1 day office) $4,206.00$4,206.00$1,240.34$2,965.66$0.000$1,240.34($2,965.66)Stake Potholes (1/2 day field) $847.00$847.00$0.00$847.00$0.000$0.00($847.00)Wetland Survey Field Work ***$0.00$0.00$0.00$0.00$1,824.7212$1,824.72$1,824.72102TCE Exhibits (No legals) ***$0.00$0.00$0.00$0.00$1,554.7210$1,554.72$1,554.7282Expenses (equipment fees) $240.00$240.00$0.00$240.00$0.000$0.00($240.00)07Services During Bidding and Contsruction$7,522.00$7,522.00$0.00$7,522.00$11,880.0369$11,880.03$4,358.0336310200000000000Respond to Questions During Bidding (1 Addenda) ***$0.00$0.00$0.00$0.00$1,437.368$1,437.36$1,437.36422Site Visits (up to 5 at 2.5 hrs each includes drive time) $2,604.60$2,604.60$0.00$2,604.60$2,118.2713$2,118.27($486.33)85Contractor Submittal Review (up to 8 at 3 hr each) $2,967.90$2,967.90$0.00$2,967.90$4,057.2024$4,057.20$1,089.301212RFIs (up to eight at 3 hrs each)$1,892.00$1,892.00$0.00$1,892.00$4,057.2024$4,057.20$2,165.201212Expenses ***$0.00$0.00$0.00$0.00$150.000$150.00$150.00Mileage $57.50$57.50$0.00$57.50$60.000$60.00$2.50MRManagement Reserve$10,000.00$10,000.00$9,980.38$19.62$10,000.000$19,980.38$9,980.38000000000000000Management Reserve$10,000.00$10,000.00$9,980.38$19.62$10,000.000$19,980.38$9,980.38ESCSalary Escalation$605.00$605.00$0.00$605.00$1,325.360$1,325.36$720.36000000000000000Salary Escalation (3% salary increases effective 10/1/23)$605.00$605.00$0.00$605.00$605.000$605.00$0.00Salary Escalation (3% salary increases effective 10/1/24)$0.00$0.00$0.00$0.00$720.360$720.36$720.36Labor Totals:$9,539.77$83,194.41574$186,722.00$85,190.001926382481185412144185191916Budget Totals: $101,532.00 $101,532.00 $91,992.23$27,377.28 $12,317.13 $1,329.12 $5,711.76 $1,265.52 $14,315.76 $6,180.30 $2,405.52 $2,184.00 $393.96 $2,430.00 $1,186.80 $1,975.05 $1,945.41 $2,176.80Original BudgetTotal BudgetMODIFICATION 01 BUDGET REQUESTBudget Total$101,532.00$186,722.00$85,190.00Prepared By: C. OdegardReviewed By: M. Wilde6/5/2024 July 2024 BACKGROUND: •The existing 24” outfall at Francis Street was identified as a capacity issue during the Kitsap Lake Elementary Safe Routes to School Project in 2020. •Design for improvements was initiated in 2023 and included as part of the City’s 2023 SMAP effort. •An Ecology Stormwater Finance Assistance Program (SFAP) grant was applied for in October 2023 and the grant was awarded in January 2024. PROJECT SCOPE •Construct stormwater improvements to provide capacity for a 100- year storm event. •Provide water quality treatment to meet Ecology stormwater manual requirements per the SFAP grant. BASIS FOR MODIFICATION •A unknown 18” parallel outfall was uncovered during 90% design – incorporated into project resulting in $235k construction savings. •Mod #1 adds budget for project redesign to incorporate the 18” outfall, revision of wetland report, additional survey, and additional contract time needed to complete the grant application/award process. PROPOSED SCHEDULE AND BUDGET: MILESTONE ESTIMATED DATE OF COMPLETION 100% DESIGN REVIEW SEPTEMBER/NOVEMBER 2024 BID PROJECT JANUARY 2025 CONSTRUCTION SUMMER 2025 ORIGINAL PMX CONTRACT $101,532 MODIFICATION #01 $85,190 (incl. in current project budget) TOTAL PMX BUDGET $186,722 AGENDA BILL CITY OF BREMERTON CITY COUNCIL SUBJECT: Study Session Date: July 24, 2024 Public Works Agreement with Axiom Division 7 for the Puget Sound Navy Museum Roof and Gutter Project COUNCIL MEETING Date: August 7, 2024 Department: PW&U Presenter: Matt Donleycott Phone: (360) 473-2316 SUMMARY: The approved 2024 Facilities CIP budget includes 190k for the replacement of existing roofing materials and gutter sealing on the Puget Sound Navy Museum. The total price for all work associated is NTE $164,257.57. This includes a $20,000 force account to cover any unforeseen issues. ATTACHMENTS: 1) Public Works Agreement FISCAL IMPACTS (Include Budgeted Amount): $164,257.57 (includes Sales Tax) This project, which is part of the City of Bremerton’s approved Facilities Capital Improvement Plan (CIP), will be funded through Real Estate Excise Tax (REET) revenues as allocated in the 2024 budget. STUDY SESSION ACTION: ☐ Consent Agenda ☐ General Business ☐ Public Hearing RECOMMENDED MOTION: Move to approve the Public Works Agreement with Axiom Division 7 for $164,257.57; and authorize the Mayor to finalize and execute the agreement with substantially the same terms and conditions as presented. COUNCIL ACTION: Approve Deny Table Continue No Action Form Updated 11/09/2021 A2 AGENDA BILL CITY OF BREMERTON CITY COUNCIL SUBJECT: Ordinance to amend Ordinance No. 5487 relating to the City of Bremerton Fiscal Year 2024 Budget Study Session Date: July 24, 2024 COUNCIL MEETING Date: August 7, 2024 Department: Financial Services Presenter: Mike Riley Phone: (360) 473-5303 SUMMARY: Each year the City assesses its current fiscal year budget for any needed adjustments. Adjustments are recommended for the following reasons: to adjust the estimated beginning fund balances to actual, to account for unanticipated/unexpected items, to incorporate 2023 carryover items, and to adjust for previously approved Council motions/resolutions etc. The attached ordinance and supporting documents outline the various reasons for the current proposed budget amendment. ATTACHMENTS (Updated or added 7/24/2024 2:00 PM): • Ordinance No. to amend Ordinance No. 5487 adopting the 2024 Budget • 2024 Mid-Year Budget Summary • 2024 Mid-Year Budget Adjustment Detail by Fund • 2024 Mid-Year Budget Staffing FISCAL IMPACTS (Include Budgeted Amount): The net adjustment for all City Funds for the Fiscal Year 2024 is $238,633,186 for an overall budget of $238,633,186 including ending fund balances. STUDY SESSION ACTION: ☐ Consent Agenda ☐ General Business ☐ Public Hearing RECOMMENDED MOTION: Move to pass Ordinance No. amending Ordinance No. 5487 relating to the City of Bremerton Fiscal Year 2024 Budget; and further authorize identified staffing adjustments. COUNCIL ACTION: Approve Deny Table Continue No Action Form Updated 01/02/2018 A3 Amended 1 2024 Mid-Year Budget Amendment ORDINANCE NO. ___ AN ORDINANCE of the City Council of the City of Bremerton, Washington, amending Ordinance No. 5487 relating to the City of Bremerton Fiscal Year 2024 Budget. WHEREAS, the City Council passed the Fiscal Year 2024 City Budget Ordinance No. 5487 on November 15, 2023; and WHEREAS, the City Council has previously amended the budget by various motions and resolutions subsequent to November 15, 2023, which require a formal amendment by ordinance; and WHEREAS, all of the funds of the City of Bremerton require amendment to adjust beginning fund balances; and WHEREAS, several City Departments and Funds are experiencing or anticipate additional expenses due to factors such as costs related to provision of contracted services and changed allocations of staff time; and WHEREAS, several City Departments and Funds require adjustment to revenues to reflect activity in 2024 or timing changes from that which was anticipated in the 2024 budget; and WHEREAS, certain reclassifications of revenues and expenditures are required to properly reflect budget categories in a manner consistent with actuals in accordance with BMC 3.02.010; and WHEREAS, each of these actions has an impact on the City of Bremerton’s Fiscal Year 2024 Annual Budget resulting in the need to amend this Budget document; NOW THEREFORE, THE CITY COUNCIL OF THE CITY OF BREMERTON, WASHINGTON, DOES HEREBY ORDAIN AS FOLLOWS: SECTION 1. Ordinance No. 5487 establishing the City of Bremerton’s 2024 Budget is hereby amended as follows; 1) regular revenues and unencumbered fund balances of $238,633,186, the total for each fund as set forth in Exhibit A, attached hereto and incorporated herein by this reference, and 2) in accordance with BMC 3.02.010, expenditures and ending fund balances of $238,633,186 as set forth in Exhibit A and authoring staffing adjustments as set forth in Exhibit B, attached hereto and incorporated by this reference. 2 2024 Mid-Year Budget Amendment SECTION 2. That the totals for the funds noted in Exhibit A are hereby appropriated for the fiscal year 2024. SECTION 3. Severability. If any one or more sections, subsections, or sentences of this Ordinance are held to be unconstitutional or invalid, such decision shall not affect the validity of the remaining portion of this Ordinance and the same shall remain in full force and effect. SECTION 4. Effective Date. This ordinance shall take effect and be in force ten (10) days from and after its passage, approval and publication as provided by law. PASSED by the City Council the___________ day of ____________________, 2024 _________________________________ JENNIFER CHAMBERLIN, Council President Approved this ________ day of ________________________, 2024 ________________________________ GREG WHEELER, Mayor ATTEST: APPROVED AS TO FORM: __________________________________ ________________________________ ANGELA HOOVER, City Clerk KYLIE FINNELL, City Attorney PUBLISHED the________ day of ______________________, 2024 EFFECTIVE the_________day of ______________________, 2024 ORDINANCE NO. ______ 1/0/1900 2024 SUPPLIES &DEBT CAPITAL ENDING TOTALFUNDPERSONNELSERVICESSERVICEOUTLAYTRANSFERSFUND BAL.BUDGET General Fund General Government: City Council 396,492 44,967 0 0 0 441,459 Executive 474,226 78,020 0 0 0 552,246 Financial Services 1,385,371 351,475 0 0 0 1,736,846 Legal Department 1,671,654 298,572 0 0 0 1,970,226 Human Resources 562,124 325,197 0 0 0 887,321 Community Development 2,231,243 966,673 0 0 80,000 3,277,916 Municipal Court 1,270,505 784,050 0 0 0 2,054,555 City Auditor 136,649 6,630 0 0 0 143,279 Law Enforcement 12,350,974 2,515,501 0 0 0 14,866,475 Fire/Emergency Medical 12,830,007 1,632,079 0 0 0 14,462,086 Police & Fire Pension 1,205,400 477,700 0 0 0 1,683,100 General Facilities 558,757 1,768,322 0 447,620 0 2,774,699 General Parks 2,575,881 891,741 0 0 0 3,467,622 Engineering 3,821,039 453,855 0 0 0 4,274,894 Non-Departmental 744,500 5,541,911 0 0 1,533,000 7,819,411 Ending Fund Balance 9,419,901 9,419,901 Total General Fund 42,214,822 16,136,694 0 447,620 1,613,000 9,419,901 69,832,036 Special Revenue Funds: Street 1,571,042 1,842,132 0 0 0 194,779 3,607,953 Contingency Reserve 0 0 0 0 0 2,111,802 2,111,802 Lodging Tax 0 505,000 0 0 250,000 843,987 1,598,987 Parking System 0 1,362,491 577,033 20,000 70,000 376,226 2,405,750 Comm. Dev. Block Grant 144,717 119,181 0 0 273,000 270,602 807,500 Abatement Revolving Fund 0 355,100 0 0 0 154,683 509,783 Police Special Projects 0 256,596 0 0 0 526,966 783,562 Public Access Television 471,382 144,926 0 127,000 0 228,704 972,012 Gift & Donations Fund 0 2,500 0 0 0 97,660 100,160 Trial Improvement 0 37,000 0 0 0 91,362 128,362 One Percent for Arts 0 8,000 0 0 0 493 8,493 Conference Center Oper 0 1,745,988 28,050 80,000 0 49,817 1,903,855 Total Spec. Rev. Funds 2,187,141 6,378,913 605,083 227,000 593,000 4,947,081 14,938,218 Debt Service Fund: 2010 UTGO 0 0 855,625 0 0 142,240 997,865 Government Center LTGO 0 0 330,863 0 0 88,530 419,393 2015 Public Safety Bond 0 0 502,800 0 0 295,053 797,853 2019 Refunding LTGO 0 0 533,834 0 0 14,383 548,217 Total Debt Service Fund 0 0 2,223,122 0 0 540,206 2,763,327 Capital Improvement Funds: General Govt Capital Improv.0 0 0 0 4,444,573 3,534,525 7,979,098 Park Facilities Construction 0 0 0 0 0 704,065 704,065 Transportation Projects Fund 0 1,370,000 0 21,097,249 495,000 108,081 23,070,330 Fire Public Safety Capital 0 15,768 0 0 0 (9,383)6,385 Affordable Housing Capital Fund 0 1,400,000 0 0 0 82,791 1,482,791 Total Capital Improv. Funds 0 2,785,768 0 21,097,249 4,939,573 4,420,079 33,242,669 Total General Gov't Funds 44,401,963 25,301,375 2,828,204 21,771,869 7,145,573 19,327,266 120,776,250 2024 EXPENDITURES - ALL FUNDS 1/0/1900 2024 SUPPLIES &DEBT CAPITAL ENDING TOTALFUNDPERSONNELSERVICESSERVICEOUTLAYTRANSFERSFUND BAL.BUDGET 2024 EXPENDITURES - ALL FUNDS Enterprise Funds: Water Utility 5,180,452 8,791,165 727,228 0 2,600,000 1,668,175 18,967,021 Water Capital 0 2,048,000 0 7,679,186 0 6,235,675 15,962,861 Wastewater Utility 4,070,865 10,434,153 1,758,025 0 3,175,000 1,758,862 21,196,905 Wastewater Capital 0 1,250,000 0 10,892,672 105,000 8,633,525 20,881,197 Stormwater Utility 1,931,207 3,394,642 730,513 0 475,000 649,441 7,180,803 Stormwater Capital 0 345,000 0 6,102,000 0 1,865,959 8,312,959 Utility Debt Reserve 0 0 0 0 0 1,712,238 1,712,238 Gold Mountain Golf Complex 11,516 5,570,921 432,915 0 0 2,978,512 8,993,864 Total Enterprise Funds 11,194,040 31,833,881 3,648,681 24,673,858 6,355,000 25,502,388 103,207,848 Internal Service Funds: Risk Management 625,000 3,514,638 0 0 0 308,121 4,447,759 Employment Security 40,000 0 0 0 0 318,717 358,717 Accumulated Leave Liability 500,000 0 0 0 0 1,067,949 1,567,949 ER&R Operations & Maint 636,097 1,575,893 0 35,000 0 4,272 2,251,262 ER&R Equipment Reserves 0 10,496 0 1,560,000 0 1,750,110 3,320,606 Information Services 1,261,612 1,411,400 0 0 0 29,782 2,702,794 Total Internal Service Funds 3,062,709 6,512,427 0 1,595,000 0 3,478,951 14,649,087 Total Business Type Funds 14,256,749 38,346,308 3,648,681 26,268,858 6,355,000 28,981,339 117,856,935 Total All Funds 58,658,712 63,647,683 6,476,885 48,040,727 13,500,573 48,308,605 238,633,186 Personnel $58,658,712 24% Supplies & Services $63,647,683 27% Debt Service $6,476,885 3% Capital Outlay $48,040,727 20% Transfers $13,500,573 6% Ending Fund Balance $48,308,605 20% Expenditures -All Funds BEG LIC.INTER-CHARGES FINES 2024 FUND AND GOV'T FOR AND OTHER TOTALFUNDBAL.TAXES PERMITS REVENUE SERVICE FORFEITS REVENUE BUDGET General Fund General Government: City Council 0 0 0 176,032 0 0 176,032 Executive 0 0 0 220,208 0 0 220,208 Financial Services 0 0 0 893,686 0 0 893,686 Legal 0 0 0 742,670 0 0 742,670 Human Resources 0 0 0 353,819 0 0 353,819 Community Development 3,265,000 1,250,750 75,000 679,550 20,000 0 5,290,300 Municipal Court 0 0 183,000 189,260 146,550 10,300 529,110 City Auditor 0 0 0 57,133 0 0 57,133 Law Enforcement 0 3,910 888,151 357,500 1,000 20,000 1,270,561 Fire/Emergency Medical 2,200,000 800 800,554 650,150 0 0 3,651,504 Police & Fire Pension 0 0 100,671 0 0 0 100,671 General Facilities 0 0 0 194,442 0 677,500 871,942 Parks 0 0 0 184,200 0 70,000 254,200 Engineering 0 100,000 0 3,111,501 0 0 3,211,501 Non-Departmental 31,751,715 32,000 1,834,270 257,838 700,000 837,000 35,412,823 Beginning Fund Balance 16,795,876 16,795,876 Total General Fund 16,795,876 37,216,715 1,387,460 3,881,646 8,067,989 867,550 1,614,800 69,832,036 Special Revenue Funds: Street 387,953 780,000 0 820,000 98,000 0 1,522,000 3,607,953 Contingency Reserve 1,951,802 0 0 0 0 0 160,000 2,111,802 Lodging Tax 823,487 755,000 0 0 0 0 20,500 1,598,987 Parking System 381,892 0 0 0 0 410,500 1,613,358 2,405,750 Comm. Dev. Block Grant 212,000 0 0 500,000 5,000 0 90,500 807,500 Abatement Revolving Fund 444,783 0 0 0 0 50,000 15,000 509,783 Police Special Projects 763,562 0 0 0 0 0 20,000 783,562 Public Access Television 497,991 0 230,000 0 162,521 0 81,500 972,012 Gift & Donations Fund 95,160 0 0 0 0 0 5,000 100,160 Trial Improvement 103,362 0 0 22,000 0 0 3,000 128,362 One Percent for Arts 8,393 0 0 0 0 0 100 8,493 Conference Center Oper 218,267 0 0 0 1,225,588 0 460,000 1,903,855 Total Spec. Rev. Funds 5,888,651 1,535,000 230,000 1,342,000 1,491,109 460,500 3,990,958 14,938,218 Debt Service Fund: 2010 UTGO 94,865 900,000 0 0 0 0 3,000 997,865 Government Center LTGO 87,393 0 0 0 0 0 332,000 419,393 2015 Public Safety Bond 240,853 550,000 0 0 0 0 7,000 797,853 2019 Refunding LTGO 67,717 330,000 0 3,500 0 0 147,000 548,217 Total Debt Service Fund 490,827 1,780,000 0 3,500 0 0 489,000 2,763,327 Capital Improvement Funds: General Govt Capital Improv.6,229,098 1,500,000 0 0 0 0 250,000 7,979,098 Park Facilities Construction 367,065 0 0 0 0 0 337,000 704,065 Transportation Projects Fund 1,551,029 1,850,900 175,000 16,296,828 0 0 3,196,573 23,070,330 Fire Public Safety Capital 6,385 0 0 0 0 0 0 6,385 Affordable Housing Capital Fund 79,791 0 0 1,100,000 0 0 303,000 1,482,791 Total Capital Improv. Funds 8,233,368 3,350,900 175,000 17,396,828 0 0 4,086,573 33,242,669 Total General Gov't Funds 31,408,722 43,882,615 1,792,460 22,623,974 9,559,098 1,328,050 10,181,331 120,776,250 2024 REVENUE - ALL FUNDS BEG LIC.INTER-CHARGES FINES 2024 FUND AND GOV'T FOR AND OTHER TOTALFUNDBAL.TAXES PERMITS REVENUE SERVICE FORFEITS REVENUE BUDGET 2024 REVENUE - ALL FUNDS Enterprise Funds: Water Utility 2,278,981 0 0 0 16,069,040 13,000 606,000 18,967,021 Water Capital 10,740,300 0 0 0 0 0 5,222,561 15,962,861 Wastewater Utility 2,459,405 0 0 0 18,650,500 15,000 72,000 21,196,905 Wastewater Capital 12,109,408 0 0 127,933 0 0 8,643,856 20,881,197 Stormwater Utility 805,303 0 0 40,000 6,248,500 6,000 81,000 7,180,803 Stormwater Capital 6,174,189 0 0 828,770 0 0 1,310,000 8,312,959 Utility Debt Reserve 1,712,238 0 0 0 0 0 0 1,712,238 Gold Mountain Golf Complex 2,576,072 0 0 0 6,351,792 0 66,000 8,993,864 Total Enterprise Funds 38,855,896 0 0 996,703 47,319,832 34,000 16,001,417 103,207,848 Internal Service Funds: Risk Management 582,915 0 0 0 0 0 3,864,844 4,447,759 Employment Security 317,717 0 0 0 0 0 41,000 358,717 Accumulated Leave Liability 1,185,949 0 0 0 0 0 382,000 1,567,949 ER&R Operations & Maint.(47,795)0 0 0 2,297,107 0 1,950 2,251,262 ER&R Equipment Reserve 1,819,298 0 0 0 0 0 1,501,308 3,320,606 Information Services 511,673 0 0 0 2,155,821 0 35,300 2,702,794 Total Internal Service Funds 4,369,757 0 0 0 4,452,928 0 5,826,402 14,649,087 Total Business Type Funds 43,225,654 0 0 996,703 51,772,760 34,000 21,827,819 117,856,935 Total All Funds 74,634,376 43,882,615 1,792,460 23,620,677 61,331,858 1,362,050 32,009,150 238,633,186 Beginning Fund Balance $74,634,376 31% Taxes $43,882,615 18% Licenses & Permits $1,792,460 1% Intergovernmental $23,620,677 10% Charges for Service $61,331,858 26% Fines & Forfeits $1,362,050 1%Other Revenue $32,009,150 13% Revenue Sources -All Funds CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE GENERAL FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ 11,472,000 $ 11,472,000 $ - Retail Sales 11,560,000 11,560,000 - Other 14,184,715 14,184,715 - Licenses and Permits 1,387,460 1,387,460 - Intergovernmental 3,881,646 3,881,646 - Charges for Services 8,067,989 8,067,989 - Fines and Forfeitures 867,550 867,550 - Miscellaneous 993,800 993,800 - Transfers In & Other Financing 621,000 621,000 - Total Revenues 53,036,160 53,036,160 - EXPENDITURES Personnel Expenses 42,214,822 42,214,822 - Supplies, Services, and Taxes 15,660,620 15,954,694 294,074 Capital Expenditures 120,000 629,620 509,620 Debt Service - - - Transfers Out 1,613,000 1,613,000 - Total Expenditures 59,608,442 60,412,136 803,694 CHANGES IN FUND BALANCE Net change in fund balances (6,572,282) (7,375,976) (803,694) Fund Balances-beginning 16,795,876 16,795,876 - Fund Balances-ending $10,223,595 $9,419,901 $(803,694) GENERAL FUND EXPENDITURES BY DEPARTMENT City Council $ 441,459 441,459 $ - Executive 552,246 552,246 - Financial Services 1,736,846 1,736,846 - Legal Department 1,970,226 1,970,226 - Human Resources 887,321 887,321 - Community Development 3,277,916 3,277,916 - Municipal Court 2,029,655 2,054,555 24,900 City Auditor 143,279 143,279 - Police Department 14,866,475 14,866,475 - Fire Department 14,428,086 14,462,086 34,000 Police & Fire Pension 1,683,100 1,683,100 - General Facilities 2,258,079 2,774,699 516,620 Parks & Recreation 3,467,622 3,467,622 - Engineering 4,264,220 4,274,894 10,674 Non-Departmental 7,601,911 7,819,411 217,500 Total Expenditures $59,608,442 $60,412,136 $803,694 Per the City's Financial Goals and Policies, the target ending fund balance is 8.5% of annual expenditures excluding capital. The target fund balance for the 2024 budget, as amended, is $5,081,513. The actual ending fund balance after the proposed amendments is $9,419,901 or 16%, which is higher than the target amount by $4,338,387. The 2024 budget as proposed, includes an ending fund balance which subceeds the target.. FUND 001 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE GENERAL FUND For the Year Ended December 31, 2024 Budget Adjustments: Expenditure - Carryover in Supplies in Facilities for multiple projects (7,000) Expenditure - Carryover in Capital in Facilities for multiple projects (327,620) Expenditure - Carryover in Supplies in Engineering for Project (10,674) Expenditure - Carryover in Supplies in Municipal Court for Seattle's Finest contract (24,900) Expenditure - Increase Supplies in Non-departmental for CommonStreet Contract (212,000) Expenditure - Increase Supplies & Services in Non-Departmental for LTAC funding (5,500) Expenditure - Increase in Capital in Facilities for Navy Museum project (182,000) Expenditure - Addition in Supplies, Services in Fire for Ready Rebound Recovery (34,000) Expenditure - Reclass 1 patrol FTE to 1 Leiutenant FTE ($58.000) add (no budget adjustment needed in 2024) - Expenditure - Reclass 1 FTE Firefighter to 1 FTE Paramedic/Firefighter ($13,400) add (no budget adjustment needed in 2024) Net adjustment to ending fund balance required $ (803,694) Items Previously Approved by Council or Finance Committee New Items Not Previously Approved by Council FUND 001 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE STREET FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other 780,000 780,000 - Licenses and Permits - - - Intergovernmental (fuel tax) 820,000 820,000 - Charges for Services 98,000 98,000 - Fines and Forfeitures - - - Miscellaneous 7,000 7,000 - Transfers in & Other Revenue 1,515,000 1,515,000 - Total Revenues 3,220,000 3,220,000 - EXPENDITURES Personnel Expenses 1,571,042 1,571,042 - Supplies, Services, and Taxes 1,842,132 1,842,132 - Capital Expenditures - - - Debt Service - - - Transfers Out - - - Total Expenditures 3,413,174 3,413,174 - CHANGES IN FUND BALANCE Net change in fund balances (193,174) (193,174) - Fund Balances-beginning 387,953 387,953 - Fund Balances-ending $194,779 $194,779 $- Budget Adjustments: Net adjustment to ending fund balance required $ - New Items Not Previously Approved by Council Items Previously Approved by Council FUND 102 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE CONTINGENCY RESERVE FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 60,000 60,000 - Transfers-in & Other Revenue 100,000 100,000 - Total Revenues 160,000 160,000 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes - - - Capital Expenditures - - - Debt Service - - - Transfers Out - - - Total Expenditures - - - CHANGES IN FUND BALANCE Net change in fund balances 160,000 160,000 - Fund Balances-beginning 1,951,802 1,951,802 - Fund Balances-ending $2,111,802 $2,111,802 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 103 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE LODGING TAX FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other (hotel/motel tax) 755,000 755,000 - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 15,000 15,000 - Transfers in - - - Total Revenues 770,000 770,000 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes 505,000 505,000 - Capital Expenditures - - - Debt Service - - - Transfers Out 250,000 250,000 - Total Expenditures 755,000 755,000 - CHANGES IN FUND BALANCE Net change in fund balances 15,000 15,000 - Fund Balances-beginning 823,487 823,487 - Fund Balances-ending $838,487 $838,487 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 104 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE PARKING SYSTEM FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures 410,500 410,500 - Miscellaneous 1,611,358 1,611,358 - Transfers in & Other Revenue 2,000 2,000 - Total Revenues 2,023,858 2,023,858 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes 1,336,141 1,362,491 26,350 Capital Expenditures 20,000 20,000 - Debt Service 577,033 577,033 - Transfers Out 70,000 70,000 - Total Expenditures 2,003,174 2,029,524 26,350 CHANGES IN FUND BALANCE Net change in fund balances 20,684 (5,666) (26,350) Fund Balances-beginning 381,892 381,892 - Fund Balances-ending $402,576 $376,226 $(26,350) Budget Adjustments: Expenditure - Carryover in Supplies, Services for Street Signs (15,700) Expenditure - Carryover in Supplies, Services in Parking Equipment for Vehicle (10,650) $(26,350) Net adjustment to ending fund balance required New Items Not Previously Approved by Council New Items Previously Approved by Council FUND 105 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE COMMUNITY DEVELOPMENT BLOCK GRANT For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental 500,000 500,000 - Charges for Services 5,000 5,000 - Fines and Forfeitures - - - Miscellaneous 10,500 10,500 - Transfers in 80,000 80,000 - Total Revenues 595,500 595,500 - EXPENDITURES Personnel Expenses 144,717 144,717 - Supplies, Services, and Taxes 119,181 119,181 - Capital Expenditures - - - Debt Service - - - Transfers Out 273,000 273,000 - Total Expenditures 536,898 536,898 - CHANGES IN FUND BALANCE Net change in fund balances 58,602 58,602 - Fund Balances-beginning 212,000 212,000 - Fund Balances-ending $270,602 $270,602 $- Budget Adjustments: Net adjustment required to the ending fund balance $ - Items Previously Approved by Council Items Not Previously Approved by Council FUND 106 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE ABATEMENT REVOLVING FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures 50,000 50,000 - Miscellaneous 15,000 15,000 - Transfers in - - - Total Revenues 65,000 65,000 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes 355,100 355,100 - Capital Expenditures - - - Debt Service - - - Transfers Out - - - Total Expenditures 355,100 355,100 - CHANGES IN FUND BALANCE Net change in fund balances (290,100) (290,100) - Fund Balances-beginning 444,783 444,783 - Fund Balances-ending $154,683 $154,683 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 108 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE POLICE SPECIAL PROJECTS FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 20,000 20,000 - Transfers in - - - Total Revenues 20,000 20,000 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes 256,596 256,596 - Capital Expenditures - - - Debt Service - - - Transfers Out - - Total Expenditures 256,596 256,596 - CHANGES IN FUND BALANCE Net change in fund balances (236,596) (236,596) - Fund Balances-beginning 763,562 763,562 - Fund Balances-ending $526,966 $526,966 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 110 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE PUBLIC ACCESS TELEVISION OPERATIONS FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other (city PEG fees) - - - Licenses and Permits 230,000 230,000 - Intergovernmental - - - Charges for Services 162,521 162,521 - Fines and Forfeitures - - - Miscellaneous 81,500 81,500 - Transfers in & Other - - - Total Revenues 474,021 474,021 - EXPENDITURES Personnel Expenses 471,382 471,382 - Supplies, Services, and Taxes 78,466 144,926 66,460 Capital Expenditures 77,000 127,000 50,000 Debt Service - - - Transfers Out - - - Total Expenditures 626,848 743,308 116,460 CHANGES IN FUND BALANCE Net change in fund balances (152,827) (269,287) (116,460) Fund Balances-beginning 497,991 497,991 - Fund Balances-ending $345,164 $228,704 $(116,460) Budget Adjustments: Expenditure - Increase Supplies, Services for Janitorial services (610) Expenditure - Carryover Supplies, Services for Fiber Path (32,000) Expenditure - Carryover Supplies, Services for River Oaks (28,900) Expenditure - Carryover Capital Expenditure for Studio Lighting Upgrade (50,000) Expenditure - Increase Supplies, Services for Electrical Panel Upgrade (4,950) . Net adjustment to ending fund balance required $ (116,460) Items Previously Approved by Council Items Not Previously Approved by Council FUND 113 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE GIFT AND DONATION FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 5,000 5,000 - Transfers in - - - Total Revenues 5,000 5,000 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes 2,500 2,500 - Capital Expenditures - - - Debt Service - - - Transfers Out - - - Total Expenditures 2,500 2,500 - CHANGES IN FUND BALANCE Net change in fund balances 2,500 2,500 - Fund Balances-beginning 95,160 95,160 - Fund Balances-ending $97,660 $97,660 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 114 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE TRIAL IMPROVEMENT FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental 22,000 22,000 - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 3,000 3,000 - Transfers in - - - Total Revenues 25,000 25,000 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes 37,000 37,000 - Capital Expenditures - - - Debt Service - - - Transfers Out - - - Total Expenditures 37,000 37,000 - CHANGES IN FUND BALANCE Net change in working capital (12,000) (12,000) - Fund Balances-beginning 103,362 103,362 - Fund Balances-ending $91,362 $91,362 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Not Previously Approved by Council Items Previously Approved by Council FUND 116 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE ONE PERCENT FOR ARTS FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 100 100 - Transfers in - - - Total Revenues 100 100 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes 8,000 8,000 - Capital Expenditures - - - Debt Service - - - Transfers Out - - - Total Expenditures 8,000 8,000 - CHANGES IN FUND BALANCE Net change in working capital (7,900) (7,900) - Fund Balances-beginning 8,393 8,393 - Fund Balances-ending $493 $493 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 117 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE CONFERENCE CENTER OPERATIONS For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services 1,225,588 1,225,588 - Fines and Forfeitures - - - Miscellaneous 10,000 10,000 - Transfers In & Other Revenue 450,000 450,000 - Total Revenues 1,685,588 1,685,588 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes 1,745,988 1,745,988 - Capital Expenditures 80,000 80,000 - Debt Service 28,050 28,050 - Transfers Out - - - Total Expenditures 1,854,038 1,854,038 - CHANGES IN FUND BALANCE Net change in fund balances (168,450) (168,450) - Fund Balances-beginning 218,267 218,267 - Fund Balances-ending $49,817 $49,817 $- Budget Adjustments: Net adjustment required to the ending fund balance $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 120 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE 2010 UTGO/LTGO (B) For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ 900,000 $ 900,000 $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 3,000 3,000 - Transfers in - - - Total Revenues 903,000 903,000 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes - - - Capital Expenditures - - - Debt Service 855,625 855,625 - Transfers Out - - - Total Expenditures 855,625 855,625 - CHANGES IN FUND BALANCE Net change in fund balances 47,375 47,375 - Fund Balances-beginning 94,865 94,865 - Fund Balances-ending $142,240 $142,240 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 204 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE GOVERNMENT CENTER LTGO For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 1,000 1,000 - Transfers in & Other Revenue 331,000 331,000 - Total Revenues 332,000 332,000 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes - - - Capital Expenditures - - - Debt Service 330,863 330,863 - Transfers Out - - - Total Expenditures 330,863 330,863 - CHANGES IN FUND BALANCE Net change in fund balances 1,137 1,137 - Fund Balances-beginning 87,393 87,393 - Fund Balances-ending $88,530 $88,530 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 205 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE 2015 PUBLIC SAFETY BOND FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ 550,000 $ 550,000 $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 7,000 7,000 - Transfers in & Other Revenue - - - Total Revenues 557,000 557,000 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes - - - Capital Expenditures - - - Debt Service 502,800 502,800 - Transfers Out - - - Total Expenditures 502,800 502,800 - CHANGES IN FUND BALANCE Net change in fund balances 54,200 54,200 - Fund Balances-beginning 240,853 240,853 - Fund Balances-ending $ 295,053 $ 295,053 $ - Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 206 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE 2019 REFUNDING LTGO For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales 330,000 330,000 - Other - - - Licenses and Permits - - - Intergovernmental 3,500 3,500 - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 2,000 2,000 - Transfers in & Other Revenue 145,000 145,000 - Total Revenues 480,500 480,500 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes - - - Capital Expenditures - - - Debt Service 533,834 533,834 - Transfers Out - - - Total Expenditures 533,834 533,834 - CHANGES IN FUND BALANCE Net change in fund balances (53,334) (53,334) - Fund Balances-beginning 67,717 67,717 - Fund Balances-ending $ 14,383 $ 14,383 $ - Budget Adjustments: Net adjustment to ending fund balance required $- New Items Previously Approved by Council New Items Not Previously Approved by Council FUND 207 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE GENERAL GOVERNMENT CAPITAL IMPROVEMENT FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other (Real Estate Excise Taxes) 1,500,000 1,500,000 - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 250,000 250,000 - Transfers in & Other Revenue - - - Total Revenues 1,750,000 1,750,000 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes - - - Capital Expenditures - - - Debt Service - - - Transfers Out 3,311,269 4,444,573 1,133,304 Total Expenditures 3,311,269 4,444,573 1,133,304 CHANGES IN FUND BALANCE Net change in fund balances (1,561,269) (2,694,573) (1,133,304) Fund Balances-beginning 6,229,098 6,229,098 - Fund Balances-ending $ 4,667,829 $ 3,534,525 $ (1,133,304) Budget Adjustments: Expenditure - Increase Transfer for Evergreen Boat Ramp Repair (200,000) Expenditure - Increase Transfer for Transportation Capital Projects (933,304) Net adjustment required to the ending fund balance $ (1,133,304) Items Previously Approved by Council Items Previously Approved by Council FUND 308 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE PARK FACILITIES CONSTRUCTION FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 5,000 5,000 - Transfers in & Other Revenue 132,000 332,000 200,000 Total Revenues 137,000 337,000 200,000 EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes - - - Capital Expenditures - - - Debt Service - - - Transfers Out - - - Total Expenditures - - - CHANGES IN FUND BALANCE Net change in fund balances 137,000 337,000 200,000 Fund Balances-beginning 367,065 367,065 - Fund Balances-ending $504,065 $704,065 $200,000 Budget Adjustments: Revenue - Increased Transfer In, Real Estate Excise Tax for Evergreen Boat Ramp Repair 200,000 Net adjustment required to the ending fund balance $ 200,000 Items Previously Approved by Council Items Not Previously Approved by Council FUND 310 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE TRANSPORTATION CAPITAL PROJECTS For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other 1,850,900 1,850,900 - Licenses and Permits 175,000 175,000 - Intergovernmental 7,183,963 16,296,828 9,112,865 Charges for Services - - - Fines and Forfeitures - - - Miscellaneous - - - Transfers in 2,263,269 3,196,573 933,304 Total Revenues 11,473,132 21,519,301 10,046,169 EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes 1,370,000 1,370,000 - Capital Expenditures 10,354,093 21,097,249 10,743,156 Debt Service - - - Transfers Out 495,000 495,000 - Total Expenditures 12,219,093 22,962,249 10,743,156 CHANGES IN FUND BALANCE Net change in fund balances (745,961) (1,442,948) (696,987) Fund Balances-beginning 1,551,029 1,551,029 - Fund Balances-ending $805,068 $108,081 $(696,987) Budget Adjustments: Revenue - Carryover in Intergovernmental from Dept of Commerce 317,872 Revenue - Carryover in Intergovernmental from Federal Highway Admin 4,810,906 Revenue - Carryover in Intergovernmental from WSDOT 1,951,489 Revenue - Carryover in Intergovernmental from Trans Improv Board 2,032,598 Expenditure - Carryover in Supplies, Services for Multiple Projects Expenditure - Carryover in Capital Outlay for Multiple Projects (10,743,156) Revenue - Addition in Intergovernmental from Federal Highway Admin Revenue - Addition in Intergovernmental from WSDOT Revenue - Addition in Transfer In from Gen Govt. Cap Improv (REET) 933,304 Expenditure - Addition in Supplies, Services for Multiple Projects - Net adjustment required to the ending fund balance $ (696,987) Items Previously Approved by Council Items Not Previously Approved by Council FUND 315 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE FIRE PUBLIC SAFETY CAPITAL For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous - - - Transfers in & Other Revenue - - - Total Revenues - - - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes - - - Capital Expenditures - - - Debt Service - - - Transfers Out - - - Total Expenditures - - - CHANGES IN FUND BALANCE Net change in fund balances - - - Fund Balances-beginning 6,385 6,385 - Fund Balances-ending $6,385 $6,385 $- Budget Adjustments: - Net adjustment to ending fund balance required $ - New Items Not Previously Approved by Council Items Previously Approved by Council FUND 316 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE AFFORDABLE HOUSING CAPITAL FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental 1,100,000 1,100,000 - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 3,000 3,000 - Transfers in 300,000 300,000 - Total Revenues 1,403,000 1,403,000 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes 1,400,000 1,400,000 - Capital Expenditures - - - Debt Service - - - Transfers Out - - - Total Expenditures 1,400,000 1,400,000 - CHANGES IN FUND BALANCE Net change in working capital 3,000 3,000 - Fund Balances-beginning working capital 79,791 79,791 - Fund Balances-ending working capital $82,791 $82,791 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 318 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE WATER UTILITY For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services 16,069,040 16,069,040 - Fines and Forfeitures 13,000 13,000 - Miscellaneous 606,000 606,000 - Transfers in & Other Revenue - - - Total Revenues 16,688,040 16,688,040 - EXPENDITURES Personnel Expenses 5,180,452 5,180,452 - Supplies, Services, and Taxes 8,762,165 8,791,165 29,000 Capital Expenditures - - - Debt Service 727,228 727,228 - Transfers Out 2,600,000 2,600,000 - Total Expenditures 17,269,845 17,298,845 29,000 CHANGES IN WORKING CAPITAL BALANCE Net change in working capital (581,805) (610,805) (29,000) Fund Balances-beginning working capital 2,278,981 2,278,981 - Fund Balances-ending working capital $1,697,175 $1,668,175 $(29,000) Budget Adjustments: Expenditure - Addition in Supplies, Services in for Cartegraph Software (29,000) Net adjustment to ending fund balance required $ (29,000) Items Previously Approved by Council New Items Not Previously Approved by Council FUND 401 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE WATER CAPITAL For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 75,600 75,600 - Transfers in & Other Revenue 5,146,961 5,146,961 - Total Revenues 5,222,561 5,222,561 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes 2,048,000 2,048,000 - Capital Expenditures 7,679,186 7,679,186 - Debt Service - - - Transfers Out - - - Total Expenditures 9,727,186 9,727,186 - CHANGES IN WORKING CAPITAL BALANCE Net change in working capital (4,504,625) (4,504,625) - Fund Balances-beginning working capital 10,740,300 10,740,300 - Fund Balances-ending working capital $6,235,675 $6,235,675 $- Budget Adjustments: Net adjustment required to the ending fund balance $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 404 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE WASTEWATER UTILITY For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services 18,650,500 18,650,500 - Fines and Forfeitures 15,000 15,000 - Miscellaneous 27,000 27,000 - Transfers in & Other Revenue - 45,000 45,000 Total Revenues 18,692,500 18,737,500 45,000 EXPENDITURES Personnel Expenses 4,070,865 4,070,865 - Supplies, Services, and Taxes 10,365,153 10,434,153 69,000 Capital Expenditures - - - Debt Service 1,758,025 1,758,025 - Transfers Out 3,175,000 3,175,000 - Total Expenditures 19,369,043 19,438,043 69,000 CHANGES IN FUND BALANCE Net change in working capital (676,543) (700,543) (24,000) Fund Balances-beginning working capital 2,459,405 2,459,405 - Fund Balances-ending working capital $1,782,862 $1,758,862 $(24,000) Budget Adjustments: Expenditure - Addition in Supplies, Services in for Cartegraph Software (24,000) Revenue - Addition in Transfers In from Wastewater Capital Fund 45,000 Expenditure - Addition in Supplies, Services for Forklift for WWTP (45,000) Net adjustment to ending fund balance required $ (24,000) New Items Not Previously Approved by Council Items Previously Approved by Council FUND 451 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE WASTEWATER CAPITAL For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental 127,933 127,933 - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 15,600 15,600 - Transfers in & Other Revenue 8,628,256 8,628,256 - Total Revenues 8,771,789 8,771,789 - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes 1,250,000 1,250,000 - Capital Expenditures 10,937,672 10,892,672 (45,000) Debt Service - - - Transfers Out 60,000 105,000 45,000 Total Expenditures 12,247,672 12,247,672 - CHANGES IN FUND BALANCE Net change in working capital (3,475,883) (3,475,883) - Fund Balances-beginning working capital 12,109,408 12,109,408 - Fund Balances-ending working capital $8,633,525 $8,633,525 $- Budget Adjustments: Expenditure - Addition in Transfers Out for Forklift for WWTP (45,000) Expenditure - Reduction in Capital for Forklift for WWTP 45,000 Net adjustment to ending fund balance required $ - New Items Not Previously Approved by Council Items Previously Approved by Council FUND 454 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE STORMWATER UTILITY For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental 40,000 40,000 - Charges for Services 6,248,500 6,248,500 - Fines and Forfeitures 6,000 6,000 - Miscellaneous 6,000 6,000 - Transfers in & Other Revenue 75,000 75,000 - Total Revenues 6,375,500 6,375,500 - EXPENDITURES Personnel Expenses 1,931,207 1,931,207 - Supplies, Services, and Taxes 3,377,642 3,394,642 17,000 Capital Expenditures - - - Debt Service 730,513 730,513 - Transfers Out 475,000 475,000 - Total Expenditures 6,514,362 6,531,362 17,000 CHANGES IN FUND BALANCE Net change in working capital (138,862) (155,862) (17,000) Fund Balances-beginning working capital 805,303 805,303 - Fund Balances-ending working capital $666,441 $649,441 $(17,000) Budget Adjustments: Expenditure - Addition in Supplies, Services in for Cartegraph Software (17,000) Net adjustment to ending fund balance required $ (17,000) New Items Not Previously Approved by Council Items Previously Approved by Council FUND 481 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE STORMWATER CAPITAL For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental 550,000 828,770 278,770 Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 225,000 225,000 - Transfers in & Other Revenue 1,085,000 1,085,000 - Total Revenues 1,860,000 2,138,770 278,770 EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes 275,000 345,000 70,000 Capital Expenditures 6,102,000 6,102,000 - Debt Service - - - Transfers Out - - - Total Expenditures 6,377,000 6,447,000 70,000 CHANGES IN FUND BALANCE Net change in working capital (4,517,000) (4,308,230) 208,770 Fund Balances-beginning working capital 6,174,189 6,174,189 - Fund Balances-ending working capital $1,657,189 $1,865,959 $208,770 Budget Adjustments: Revenue - Carryover in Intergovernmental for ARPA Funding Schley Canyon CIPP 278,770 Revenue - Carryover in Intergovernmental for Intergovernmental Loans Revenue - Carryover in Other Revenue for Dept Ecology Project Kitsap Lake Stormwater Inflow Expenditure - Increase Capital Expenditures for Multiple Projects Expenditure - Increase Supplies, Services for Gorst Creek Fish Barrier project (70,000) Net adjustment to ending fund balance required $ 208,770 Items Previously Approved by Council New Items Not Previously Approved by Council FUND 484 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE UTILITY DEBT RESERVE For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous - - - Transfers in and other - - - Total Revenues - - - EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes - - - Capital Expenditures - - - Debt Service - - - Transfers Out - - - Total Expenditures - - - CHANGES IN FUND BALANCE Net change in working capital - - - Fund Balances-beginning working capital 1,712,238 1,712,238 - Fund Balances-ending working capital $1,712,238 $1,712,238 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 499 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE GOLD MOUNTAIN GOLF COMPLEX For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services 6,351,792 6,351,792 - Fines and Forfeitures - - - Miscellaneous 66,000 66,000 - Transfers in - - - Total Revenues 6,417,792 6,417,792 - EXPENDITURES Personnel Expenses 11,516 11,516 - Supplies, Services, and Taxes 5,570,921 5,570,921 - Capital Expenditures - - - Debt Service 432,915 432,915 - Transfers Out - - - Total Expenditures 6,015,352 6,015,352 - CHANGES IN FUND BALANCE Net change in working capital 402,440 402,440 - Fund Balances-beginning working capital 2,576,072 2,576,072 - Fund Balances-ending working capital $2,978,512 $2,978,512 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 407 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE RISK MANAGEMENT INTERNAL SERVICE FUND For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 3,864,844 3,864,844 - Transfers in - - - Total Revenues 3,864,844 3,864,844 - EXPENDITURES Personnel Expenses 625,000 625,000 - Supplies, Services, and Taxes 3,514,638 3,514,638 - Capital Expenditures - - - Debt Service - - - Transfers Out - - - Total Expenditures 4,139,638 4,139,638 - CHANGES IN FUND BALANCE Net change in working capital (274,794) (274,794) - Fund Balances-beginning working capital 582,915 582,915 - Fund Balances-ending working capital $308,121 $308,121 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 503 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE EMPLOYMENT SECURITY For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 41,000 41,000 - Transfers in - - - Total Revenues 41,000 41,000 - EXPENDITURES Personnel Expenses 40,000 40,000 - Supplies, Services, and Taxes - - - Capital Expenditures - - - Debt Service - - - Transfers Out - - - Total Expenditures 40,000 40,000 - CHANGES IN FUND BALANCE Net change in working capital 1,000 1,000 - Fund Balances-beginning working capital 317,717 317,717 - Fund Balances-ending working capital $318,717 $318,717 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 506 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE ACCUMULATED LEAVE LIABILITY For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 382,000 382,000 - Transfers in - - - Total Revenues 382,000 382,000 - EXPENDITURES Personnel Expenses 500,000 500,000 - Supplies, Services, and Taxes - - - Capital Expenditures - - - Debt Service - - - Transfers Out - - - Total Expenditures 500,000 500,000 - CHANGES IN FUND BALANCE Net change in working capital (118,000) (118,000) - Fund Balances-beginning working capital 1,185,949 1,185,949 - Fund Balances-ending working capital $1,067,949 $1,067,949 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 507 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE EQUIPMENT RENTAL RESERVE - OPERATIONS AND MAINTENANCE For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services 2,297,107 2,297,107 - Fines and Forfeitures - - - Miscellaneous 1,950 1,950 - Transfers in & Other Financing - - - Total Revenues 2,299,057 2,299,057 - EXPENDITURES Personnel Expenses 636,097 636,097 - Supplies, Services, and Taxes 1,575,893 1,575,893 - Capital Expenditures 35,000 35,000 - Debt Service - - - Transfers Out - - - Total Expenditures 2,246,990 2,246,990 - CHANGES IN FUND BALANCE Net change in working capital 52,067 52,067 - Fund Balances-beginning working capital (47,795) (47,795) - Fund Balances-ending working capital $4,272 $4,272 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 509 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE EQUIPMENT RENTAL RESERVE - RESERVES For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services - - - Fines and Forfeitures - - - Miscellaneous 30,000 30,000 - Transfers in & Other 1,426,308 1,471,308 45,000 Total Revenues 1,456,308 1,501,308 45,000 EXPENDITURES Personnel Expenses - - - Supplies, Services, and Taxes 10,496 10,496 - Capital Expenditures 1,515,000 1,560,000 45,000 Debt Service - - - Transfers Out & Other - - - Total Expenditures 1,525,496 1,570,496 45,000 CHANGES IN FUND BALANCE Net change in working capital (69,188) (69,188) - Fund Balances-beginning working capital 1,819,298 1,819,298 - Fund Balances-ending working capital $1,750,110 $1,750,110 - Budget Adjustments: Revenue - Addition in Transfers In for Capital Contributions for WWTP Forklift 45,000 Expenditure - Addition in Capital for Forklift for WWTP (45,000) Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 510 CITY OF BREMERTON 2024 ANTICIPATED REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE INFORMATION SERVICES For the Year Ended December 31, 2024 Proposed Adj Required Adopted Amended From The Budget Budget Adopted Budget 2024 2024 2024 REVENUES Taxes Property $ - $ - $ - Sales - - - Other - - - Licenses and Permits - - - Intergovernmental - - - Charges for Services 2,155,821 2,155,821 - Fines and Forfeitures - - - Miscellaneous 35,300 35,300 - Transfers in - - - Total Revenues 2,191,121 2,191,121 - EXPENDITURES Personnel Expenses 1,261,612 1,261,612 - Supplies, Services, and Taxes 1,411,400 1,411,400 - Capital Expenditures - - - Debt Service - - - Transfers Out - - - Total Expenditures 2,673,012 2,673,012 - CHANGES IN FUND BALANCE Net change in working capital (481,891) (481,891) - Fund Balances-beginning working capital 511,673 511,673 - Fund Balances-ending working capital $29,782 $29,782 $- Budget Adjustments: Net adjustment to ending fund balance required $ - Items Previously Approved by Council New Items Not Previously Approved by Council FUND 511 Department and Position Authorized Staffing - 2024 Adopted Budget 402.23 Engineering- Eliminate Civil Engineer II -1.00 Engineering- Add Engineering Project Manager 1.00 Fire- Eliminate Firefighter -1.00 Fire- Add Paramedic/Firefighter 1.00 Police- Eliminate Police Officer -1.00 Police- Add Lieutenant 1.00 Sub-Total 0.00 Authorized Staffing Per Proposed Amended 2024 Budget 402.23 FTE Change AGENDA BILL CITY OF BREMERTON CITY COUNCIL SUBJECT: Study Session Date: July 24, 2024 Ordinance to amend Chapter 9.32 of the Bremerton Municipal Code entitled “Unauthorized Camping” COUNCIL MEETING Date: August 7, 2024 Department: Police Presenter: Chief Tom Wolfe Phone: (360) 473-5224 SUMMARY: Amend Chapter 9.32 of the Bremerton Municipal Code entitled “Unauthorized Camping”, and repeal certain portions of Chapter 9.32 which require the City to suspend enforcement of authorized camping when an overnight shelter is not available. ATTACHMENTS: 1) Ordinance No. to amend BMC Chapter 9.32 “Unauthorized Camping”; and 2) Homeless Response Impact Presentation FISCAL IMPACTS (Include Budgeted Amount): . Potential increase of reports to Public Works/Bremerton1 related to homeless concerns. 2023 direct costs - $91,650 2024 (through June 30) - $43,650 The above costs don’t include equipment costs and impact to staff since field crews are regularly pulled from other work to address these concerns. Potential increase of Calls for Service to BPD as related to homeless concerns. 2023: Responsible for 6.2% Calls for Service (specifically at 6th, 8th, Broadway and MLK) 2024: Responsible for 7.2% Calls for Service in the same areas. At a minimum of $459,000 for salaries, three Directed Enforcement Officers (D.E.T.) and two Behavioral Health Navigators dedicate much of their time to related calls. Responses from Patrol Officers aren’t included in this amount. STUDY SESSION ACTION: ☐ Consent Agenda ☐ General Business ☐ Public Hearing RECOMMENDED MOTION: Move to pass Ordinance No. ____________ amending Chapter 9.32, Unauthorized Camping, to amend provisions relating to the suspension of enforcement of authorized camping regulations when overnight shelter space is not available. COUNCIL ACTION: Approve Deny Table Continue No Action Form Updated 11/09/2021 A4 Page 1 of 5 BMC 9.32 Unauthorized Camping ORDINANCE NO. ________ AN ORDINANCE of the City Council of the City of Bremerton, Washington, amending Chapter 9.32 of the Bremerton Municipal Code entitled “Unauthorized Camping” and repealing certain portions of Chapter 9.32 which require the City to suspend enforcement of unauthorized camping when overnight shelter is not available. WHEREAS, in Martin v. Boise, 920 F. 3d 584 (9th Cir. 2019), the Ninth Circuit Court of Appeals held that the Eighth Amendment to the United States Constitution prohibits cities from enforcing ordinances criminalizing camping on all public property when there is no available shelter; and WHEREAS, in Johnson v. City of Grants Pass, United States Court of Appeals, Ninth Circuit, Nos. 20-35752, 20-35881 decided September 28, 2022, amended July 5, 2023, the Ninth Circuit Court of Appeals held that ordinances that operate to make it “nearly impossible” to sleep outside with any form of bedding or shelter, or in a vehicle, on public lands violate the Cruel and Unusual Punishment clause of the United States Constitution; and WHEREAS, in City of Grants Pass v. Johnson, 601 U.S. ____ (2024), the Supreme Court held that the Eighth Amendment’s Cruel and Unusual Punishment Clause does not prohibit the enforcement of generally applicable laws regulating camping on public property and reversed the Ninth Circuit’s prohibition on enforcement when no shelter space is available; and WHEREAS, the Supreme Court reasoned that public camping regulations are used to provide local government employees with the legal authority to address encampments that pose significant health and safety risks, to encourage their inhabitants to accept other alternatives such as shelters, drug treatment programs, and mental health facilities, and to allow local governments to focus on expending resources to help the homeless community while also ensuring public spaces are safe and clean in a manner consistent with local needs; and WHEREAS, despite City and regional efforts to provide housing, shelter, and related services, illegal encampments continue to proliferate and result in large expenditures of resources for many City departments, such as Law Enforcement, Fire & EMS, Public Works, and Parks; and WHEREAS, illegal encampments create numerous safety and health hazards for all citizens of Bremerton, causing local businesses, community centers, shipyard employees, property owners, and residents to bear the burden of the conditions brought about by the encampments, and Page 2 of 5 BMC 9.32 Unauthorized Camping WHEREAS, various resources for citizens around the city are disproportionately impacted by unauthorized camping and the City’s paramount priority is to provide a safe environment for those resources and the citizens utilizing them; and WHEREAS, should there be no shelter space available due to closures, natural disaster, overflow of persons seeking shelter, or any other variety of unforeseen circumstances, the ability to keep peace and safety on public property would be greatly diminished as the City is currently unable to enforce its unauthorized camping laws when no shelter space is available; and WHEREAS, illegal encampments have demonstrated a trend of abuse of illicit drugs, resulting in multiple deaths, and it would be cruel for the City to allow these conditions to exist once again; and WHEREAS, the City recognizes the plight of unhoused persons and therefore has engaged the services of Commonstreet, an organization specifically versed in helping unhoused persons get the assistance they need to change their situation, and limiting Commonstreet to only shelters within the City hinders their ability to assist unhoused persons obtain necessary resources such as drug and behavioral counseling that does not exist locally; and WHEREAS, the intent of this ordinance is to provide assistance to the unhoused population without requiring the City to reach outside of long-held governmental provisions for services, and public safety for residents, businesses and local employees transiting each day is the paramount priority of the City; and WHEREAS, pursuant to Article XI, Section 11 of the Washington Constitution and RCW 35.22, and the Charter of the City of Bremerton, the City of Bremerton is authorized to regulate public property; and WHEREAS, the City Council desires to amend the provisions relating to suspension of enforcement of unauthorized camping regulations when overnight shelter space is not available in order to promote public health, safety, and welfare by preserving public use of public spaces for which they are intended; NOW THEREFORE, THE CITY COUNCIL OF THE CITY OF BREMERTON, WASHINGTON, DOES HEREBY ORDAIN AS FOLLOWS: SECTION 1. Chapter 9.32 of the Bremerton Municipal Code entitled "Unauthorized Camping" is hereby amended to read as follows: Chapter 9.32 UNAUTHORIZED CAMPING 9.32.010 DEFINITIONS. The following definitions are applicable in this chapter unless the context otherwise requires: Page 3 of 5 BMC 9.32 Unauthorized Camping (a) "Available overnight shelter" means a public or private shelter, transitional housing, or outdoor encampment operated by or permitted by the City, located within the City of Bremerton, that offers overnight shelter or camping space to persons experiencing homelessness and shelter staff confirms to a City employee that it has an available overnight space at no cost for that person; or if no such available overnight shelter is available within the City of Bremerton, public or private shelter, transitional housing, or an outdoor encampment operated or permitted by a public entity within Kitsap County provided shelter staff confirms to a City employee that it has an available overnight space at no cost for that person and that it is accessible to the person by public transportation or vehicle for hire at no cost for that person. If an individual or family unit cannot use an available accommodation because of the individual or family member’s sex, familial or marital status, religious beliefs, disability, or length-of-stay restrictions, the accommodation is not considered available. If the person is unable to utilize an available overnight shelter due to voluntary actions such as intoxication, drug use, assaultive behavior, or violation of shelter rules, the overnight shelter space shall still be considered available for the purposes of this section. (ab) "Camp" means (1) to dwell, reside within or use camping facilities for temporary or permanent habitation or housing; and/or (2) to use camping paraphernalia. (bc) "Camping facilities" include, but are not limited to, recreational vehicles, motor vehicles, trailers, tents, huts, or temporary shelters. (cd) "Camping paraphernalia" includes, but is not limited to, tarpaulins, cots, beds, sleeping bags, hammocks, or non-City-designated cooking facilities and similar equipment. (de) "Director" means any Director of a City of Bremerton department having authority over a public place or any other person authorized by the Mayor to exercise such authority or their designee. (ef) "Park" means and includes all City parks, public squares, park drives, parkways, boulevards, golf courses, park museums, zoos, bathing beaches, and play and recreation grounds under the jurisdiction of the City of Bremerton Parks and Recreation Department. (fg) "Public place" means and includes streets, ways, boulevards, sidewalks, planting or parking strips, shoulders, squares, triangles, rights-of-way, publicly owned parking lots or publicly owned areas, improved or unimproved, and other public places appropriated to the public for public use, including buildings, structures and appurtenances situated thereon. (gh) "Recreational vehicle" means a travel trailer, motor home, truck camper, or camping trailer that is primarily designed and used as temporary living quarters, is either self- propelled or mounted on or drawn by another vehicle, is transient and is not immobilized or permanently affixed to a mobile home lot. Page 4 of 5 BMC 9.32 Unauthorized Camping (hi) "Store" means to put aside or accumulate for use when needed, to put for safekeeping, to place or leave in a location. (ij) "Street" means any highway, avenue, lane, road, street, drive, place, boulevard, alley, right-of-way, and every way or place in the City of Bremerton open as a matter of right to public vehicular travel. 9.32.020 UNAUTHORIZED CAMPING IN PUBLIC PLACES. Except as permitted by permit pursuant to BMC 9.32.040 or as otherwise provided by City Code or ordinance, it shall be unlawful for any person to camp in any park or other public place. This prohibition does not include the use of camping paraphernalia and camping facilities consistent with park rules established by the Parks Director at times parks are open to the public pursuant to BMC 13.04.150. The authority to arrest and file charges for a violation of this section shall be suspended when there is no available overnight shelter for the individual camping. 9.32.030 UNAUTHORIZED STORAGE IN PUBLIC PLACES. Except as permitted by permit pursuant to BMC 9.32.040, Chapter 10.10 BMC, or as otherwise provided by City Code or ordinance, it shall be unlawful for any person to store, pitch or park camping facilities or to store or pitch camping paraphernalia in any park or other public place. This prohibition does not include the use of camping paraphernalia and camping facilities consistent with park rules established by the Parks Director at times parks are open to the public pursuant to BMC 13.04.150. Enforcement of BMC 9.32.030 is suspended when overnight shelter is not available to the individual camping. 9.32.040 PERMIT. (a) The Director is authorized, by permit, to allow persons to camp, occupy camping facilities, or use or store camping paraphernalia within or on any park or other public place that may be designated by the City for such use in the City of Bremerton subject to other applicable codes or ordinances. (b) The Director may approve a permit as provided under this section if the Director determines that: (1) Adequate trash receptacles, trash collection and sanitary facilities are available; (2) The camping activity will not unreasonably disturb or interfere with the peace, comfort, and repose of property owners in the area; and (3) The camping activity is not reasonably likely to provoke disorderly conduct or create a disturbance. (c) The Director may place terms and conditions on any permit as the Director finds appropriate for the conditions considering the use and impacts of such use. 9.32.050 PENALTY FOR VIOLATIONS. Page 5 of 5 BMC 9.32 Unauthorized Camping (a) Misdemeanor. A violation of any provision of this chapter shall constitute a misdemeanor pursuant to BMC 1.12.020(2). 9.32.060 RULES AND REGULATIONS. The Director may promulgate rules and regulations the Director deems necessary and appropriate to implement, administer and enforce this chapter. SECTION 1. Corrections. The City Clerk and codifiers of this ordinance are authorized to make necessary corrections to this ordinance including, but not limited to, the correction of scrivener, clerical, typographical, and spelling errors, references, ordinance numbering, section/subsection numbers and any references thereto. SECTION 2. Severability. If any one or more sections, subsections, or sentences of this ordinance are held to be unconstitutional or invalid, such decision shall not affect the validity of the remaining portion of this ordinance and the same shall remain in full force and effect. SECTION 3. Effective Date. This ordinance shall take effect and be in force ten (10) days from and after its passage, approval and publication as provided by law. PASSED by the City Council the___________ day of ____________________, 20___. _________________________________ JENNIFER CHAMBERLIN, Council President Approved this ________ day of ________________________, 20___. _________________________________ GREG WHEELER, Mayor ATTEST: APPROVED AS TO FORM: __________________________________ _________________________________ ANGELA HOOVER, City Clerk KYLIE J. FINNELL, City Attorney PUBLISHED the ________ day of ______________________, 20__. EFFECTIVE the ________ day of ______________________, 20__. ORDINANCE NO. ________. BPD Calls for Service 2019, 2023, and 2024:The amount Calls for Service BPD handles on 6th, 8th, Broadway, and MLK has grown significantly in the last few years. In 2019 those 4 locations were responsible for 1.2% of all calls handled by BPD. By 2023, those 4 locations were responsible for 6.2% of all calls handled by BPD. For 2024, we are on track for another increase-thus far, the area is responsible for 7.2% of calls for service. Just for comparison, numbers for 10th and 11th St. were ran for the same time periods. In 2019, they were responsible for .3% of all calls. In 2023, they were responsible for 1% of all calls. So far in 2024, they were responsible for 1.3% of all calls. In addition to BPD calls for service and response to those locations, BFD also responded to additional calls. (There is some overlap in calls that generate a call for BPD and BFD.) 2019 2023 2024 6th 235 352 237 8th 9 27 15 Broadway 17 34 7 Dr. ML King 0 71 34 6th St-BPD Calls for Service 0 20 40 60 80 100 120 140 160 180 200 220 240 260 280 300 Advanced Life Saving Support Assault Behavior Basic Life Saving Support Burglary CPR Field Interviews Gun Injury Gun Violence Harassment Intoxication Malicious Mischief Narcotics Patrol Check Robbery Sex Offense Stabbing Suicide (Threat/Attempt) Suspicious Incident Theft Threat Trespassing Unwanted Welfare Check Warrant 2024 /946 Calls 2023 /1877 Calls 2019 /514 Calls 37 29 18 17 48 60 22 105 153 36 52 366 105 475 104 75 46 31 214 25 223 47 38 29 0 50 100 150 200 250 300 350 400 450 500 1000 2665 3423 345 802 810 818 832 2101 616 875 2019 2023 2024 1000 6th-Starbucks 2665 6th-Gyro Star/Tobacco Spot 345 6th -Norm Dicks Government Center 802 6th-7-11 810 6th-Kitsap Rescue Mission 818 6th-Monica’s 832 6th-Salvation Army 2101 6th-Arco 616 6th-PCHS 875 6th-Empty building across from Happy Teriyaki 8th St-BPD Calls for Service 0 10 20 30 40 50 Advanced Life Saving Support Assault Behavior Basic Life Saving Support Burglary CPR Field Interviews Gun Injury Gun Violence Harassment Intoxication Malicious Mischief Narcotics Patrol Check Robbery Sex Offense Stabbing Suicide (Threat/Attempt) Suspicious Incident Theft Threat Trespassing Unwanted Welfare Check Warrant 2024 /172 2023 /248 2019 /49 3 3 4 2 18 9 10 48 32 7 10 8 12 32 44 10 8 8 0 10 20 30 40 50 60 1110 1219 1539 822 845 1241 2109 800 Blk 336 840 1239 2019 2023 2024 845 8th –KCR Broadway-BPD Calls for Service 0 5 10 15 20 25 30 35 Advanced Life Saving Support Assault Behavior Basic Life Saving Support Burglary CPR Field Interviews Gun Injury Gun Violence Harassment Intoxication Malicious Mischief Narcotics Patrol Check Robbery Sex Offense Stabbing Suicide (Threat/Attempt) Suspicious Incident Theft Threat Trespassing Unwanted Welfare Check Warrant 2024 /26 2023 /142 2019 /27 4 2 2 2 2 19 16 10 12 8 10 3 3 3 0 2 4 6 8 10 12 14 16 18 20 1208 1219 802 825 826 600 Blk 611 620 630 631 821 828 1395 2019 2023 2024 Dr. ML King-BPD Calls for Service 0 20 40 60 80100120140160180200220240260 Advanced Life Saving Support Assault Behavior Basic Life Saving Support Burglary CPR Field Interviews Gun Injury Gun Violence Harassment Intoxication Malicious Mischief Narcotics Patrol Check Robbery Sex Offense Stabbing Suicide (Threat/Attempt) Suspicious Incident Theft Threat Trespassing Unwanted Welfare Check Warrant 2024 /371 2023 /712 2019 /30 4 10 3 4 149 15 28 20 46 259 21 15 68 16 177 12 23 0 50 100 150 200 250 300 813 819 821 834 526 530 536 800 800 Blk 802 823 829 2019 2023 2024 Public Works Costs/Impacts related to Homeless Response Calls to Bremerton1 that required response: •2023: 368 of 1969 total calls were related to homeless concerns. •2024 through June 30th: 235 of 1277 total calls were related to homeless concerns, on pace for 30% increase over 2023. Note that 104 of these calls were forwarded to Commonstreets. Impacts By Division CUSTOMER RESPONSE / ADMINISTRATION Almost 20% of all calls are homeless-related Customer Responder: o Used to back-up the Water Crew when not on a call but can’t now since he’s busy picking up abandoned shopping carts (20+/-per week), and messes around town. o Essentially “on-call” with Commonstreets to respond to garbage pick- up requests. o Spends approximately 30% of his time responding to homeless-related issues. o Will be lead in weekly (3X/week) and as needed application of a sanitizer/deodorizer in problem areas. STREET MAINTENANCE Level of cleanup varies but includes daily trash pick-up on MLK and surrounding areas. Also “on-call” with Commonstreets to respond to garbage clean-up when Customer Responder is busy, or garbage volume is too large. Larger cleanups impact the full staff –examples include regular pickup of furniture and mattresses downtown. Also, last December the street crew had to construct a road through Utility Land property to clean-up a large encampment in Gorst. Impacts By Division FACILITIES Parking garage cleaning used to be 1-day/week (2 FTEs) but has increased to 3-days/week. Considering increasing to daily due to increased levels (daily) of trash and feces/urine. Began 3X/week program to sanitize/deodorize unsanitary areas in all parking garages early last year. On-call/weekly cleanup of feces/urine along with sanitizing and deodorizing at the Library. On-call/monthly similar cleanup at the Court building. Facilities also provides first response for cleanup at all water facilities including reservoirs, pump stations, etc. STORM/SEWER Diverted a SD Catch Basin on MLK to the Sanitary Sewer for sanitary purposes. Are formalizing a program of bi-weekly cleaning of the Storm system due to recent complaints. Will coordinate application of sanitizer/deodorizer as needed. Public Works Costs related to Homeless Response Recorded costs -note this does not include equipment costs, programmed storm system cleaning and disinfection, nor admin staff or manager’s time: •2023 –$91,650 •2024 through June -$43,650 These costs under-represent the impact to staff since field crews are regularly pulled from other work to address homeless concerns. Note that $100,000 equates to: •About 9% of the total Street Major Maintenance budget, •The cost to construct about 1,000-lf of sidewalk, •The cost to pave about 1-lane mile of roadway. Wednesday, July 24, 2024 Study Session General Council Business, Item B1 From:Jennifer Chamberlin To:Greg Wheeler Cc:Lori Smith; Jennifer Hayes Subject:Re: Camping Ordinance Date:Tuesday, July 2, 2024 11:56:03 AM Good morning, Mayor. First off, I want to thank you for the open transparent communication with council. You’re willingness to do that with me is so important and much appreciated for the smooth flow of government operations. Looking at our agenda July 24 is the best day to be heard on this issue after connecting with our Public Safety Chair and Vice Chair there is a possibility that council will likely want this issue to go back to that committee. Let’s roll with that for the plan. I am copying our staff to make sure your item is on the July 24 agenda for hearing. For transparency I also want you to know that I’ve briefed Tony Ives who will connect with the housing partners including Jill Stanton. I value and appreciate you and your staff in the hard work you all undertake in support of Bremerton. Jennifer Chamberlin District 1 Bremerton City Council President _____________________________________________________________________________________ On July 2, 2024 11:44 AM, "Greg Wheeler" Wrote: Dear Council President Chamberlin, Thank you for talking with me on the phone this morning. Chief Wolfe and I are proposing to bring forward an ordinance removing the shelter provisions from the current camping ordinance in light of the recent supreme court ruling that allows jurisdictions to enforce camping ordinances. We are proposing to bring this forward on July 10th at the next regularly scheduled study session. Per our conversation you mentioned that July 24th may be a better date for a study session presentation or possibly working the through the Public Safety Committee Chair to establish a process starting at the committee level. We will standby to meet whatever date, time, and/or process you require and respectfully request this be prioritized. Respectfully, Greg Wheeler Mayor City of Bremerton (360) 473-5266 B1 From: To: Cc: Bcc: Subject: Date: City Council benjamin.c.burnette4.civ@us.navy.mil City Council Anna Mockler; Denise Frey; Eric Younger; Jane Rebelowski; Jeff Coughlin; Jennifer Chamberlin; Michael Goodnow RE: August 28 - Parks Commission Update Monday, July 8, 2024 6:29:00 AM This item has been scheduled for a presentation at the City Council Study Session on Wednesday, August 28 beginning at 5:00 PM. Lori Smith Legislative Office Manager Bremerton City Council (360) 473-5280 www.BremertonWA.gov From: Jennifer Chamberlin Jennifer.Chamberlin@ci.bremerton.wa.us Sent: Friday, July 5, 2024 5:56 PM To: Burnette, Benjamin C (Code 500 Safety Advocate-Environmental Coordinator) CIV USN NAVSHIPYDIMF PGS WA (USA) benjamin.c.burnette4.civ@us.navy.mil Cc: City Council City.Council@ci.bremerton.wa.us Subject: Re: Invitation to update The 28th would be wonderful! I've copied our staff to make sure you're on our agenda. We look forward to hosting you. Jennifer Chamberlin From: Burnette, Benjamin C (Code 500 Safety Advocate-Environmental Coordinator) CIV USN NAVSHIPYDIMF PGS WA (USA) <benjamin.c.burnette4.civ@us.navy.mil> Sent: Friday, July 5, 2024 1:20 PM To: Jennifer Chamberlin <Jennifer.Chamberlin@ci.bremerton.wa.us> Cc: City Council <City.Council@ci.bremerton.wa.us> Subject: Re: Invitation to update CAUTION: This email originated from outside of the organization. Do not click links or open attachments unless you recognize the sender and know the content is safe. I am out of town 8/14 but the 8/28 session works great. I will see you then unless something changes. Thank you Ben Burnette C/500 Safety Advocate-Environmental Coordinator 360-535-2815 From: Jennifer Chamberlin <Jennifer.Chamberlin@ci.bremerton.wa.us> Sent: Wednesday, July 3, 2024 4:33 PM To: Burnette, Benjamin C (Code 500 Safety Advocate-Environmental Coordinator) CIV USN NAVSHIPYDIMF PGS WA (USA) <benjamin.c.burnette4.civ@us.navy.mil> Cc: City Council <City.Council@ci.bremerton.wa.us> Subject: [Non-DoD Source] Re: Invitation to update Wonderful! Can you possibly attend the August 14th study session? We begin in the upstairs council conference room at 5pm. If there is a conflict with that date the next study session is August 28th. We are delighted to host you! Thank you for your service to our city, Mr. Burnette. Jennifer Chamberlin District 1 Bremerton City Council President From: Burnette, Benjamin C (Code 500 Safety Advocate-Environmental Coordinator) CIV USN NAVSHIPYDIMF PGS WA (USA) benjamin.c.burnette4.civ@us.navy.mil Sent: Wednesday, July 3, 2024 4:04 PM To: Jennifer Chamberlin Jennifer.Chamberlin@ci.bremerton.wa.us Cc: City Council City.Council@ci.bremerton.wa.us Subject: RE: Invitation to update Good afternoon, I am ready and more than willing to update the Bremerton City Council on the Parks Commission. Please let me know when and where and I will be there. Thank you Ben Burnette C/500 Safety Advocate-Environmental Coordinator 360-535-2815 From: Jennifer Chamberlin Jennifer.Chamberlin@ci.bremerton.wa.us Sent: Wednesday, July 3, 2024 3:57 PM To: benjamin.burnette@navy.mil Cc: City Council City.Council@ci.bremerton.wa.us Subject: Invitation to update Hello Mr. Burnette, Bremerton City Council is very interested in hearing updates from the Parks Commission and we are extending an invitation to present and update us at a Wednesday study session. Is this something you have capacity to do? Jennifer Chamberlin District 1 Bremerton City Council President From: To: Cc: Subject: Date: City Council City Council Greg Wheeler Corrected Article: Kitsap Sun Response to City Council Meeting Schedule Monday, July 8, 2024 2:54:40 PM Corrections & Clarifications: A previous version of this article incorrectly indicated a Bremerton City Council public hearing scheduled for July 24, when the council discusses amending an ordinance on unauthorized camping. There will be a meeting, but no public hearing. Supreme Court decision on homeless camping changes sweeps. What will that mean in Kitsap? Bremerton watched on as a large homeless encampment grew month over month on Dr. Martin Luther King Jr. Way during the summer of 2023, where campers pitched tents and tarps next to one another behind the Salvation Army and where garbage and drug paraphernalia would sometimes fall. Service providers and law enforcement frequented the area while neighbors called on the city for solutions to clear the streets. Now, a ruling from the Supreme Court of the United States issued last week has given local governments the power to ensure they never see an encampment like MLK Jr. Way again. For Bremerton, that assurance also means its homeless population could face arrest for sleeping outside if a new shelter isn’t erected by the time the Salvation Army closes its overnight shelter next spring. The Supreme Court on June 28 upheld a camping ban from Grants Pass, Oregon, with a 6-to-3 vote split along ideological lines. The decision overturned the United States Court of Appeals for the 9th Circuit’s previous decision in 2021 and unraveled protections provided by the same court in its 2019 ruling on Martin vs. Boise, which prohibited cities and counties from enforcing their anti-camping laws if no shelter space was available. That precedent had prevented the City of Bremerton from sweeping its growing encampments until November 1, 2023 when the Salvation Army reopened its 75-bed overnight shelter. The Supreme Court found that the bans set in place by Grants Pass did not violate the Eighth Amendment’s prohibition on cruel and unusual punishment, ruling opposite to the Ninth Circuit that sided with the six homeless people who sued the City of Boise on the same basis. Grants Pass argued in its appeal to the Supreme Court that “public- camping laws are a critical (and constitutional) backstop as cities attempt to stop the growth of encampments and start to make progress on the underlying causes of homelessness.” In his opinion for the conservative majority, Supreme Court Justice Neil Gorsuch wrote that federal judges will not decide for individual jurisdictions how they should address their homelessness crises. While it is unclear how cities across Washington State will apply the protections of the ruling to their own policies, the Grants Pass decision has inspired new legislation in Bremerton. Outlawed camping with no requirement of shelter Bremerton’s camping ordinance, passed by the City Council in September, made it a gross misdemeanor to camp without authorization on public property, like sidewalks. But the ordinance suspends the city’s ability to enforce the camping ban when there is no available shelter, naming Martin v. Boise and appellate court’s ruling on Grants Pass v. Johnson itself as a legal predicate. Now, Bremerton Mayor Greg Wheeler is working with his administration to draft a replacement ordinance to remove the provision of available shelter. “We cannot go back to where we were last summer. We cannot have our streets be so overtaken, our small businesses in our neighborhoods, their safety be compromised,” Wheeler said. “We already know that when we had camping on our streets, we had overdoses, we had assaults. It was essentially lawless.” Wheeler said he wants a low-barrier shelter option in the city and to be able to show compassion for the city’s homeless population, but that his “highest priority is keeping our community safe” by keeping public spaces open and allowing small businesses to thrive. Wheeler will propose the new ordinance to the council on July 24. If it passes in August, the city will be able to punish homeless campers for sleeping outside whether or not there is shelter space available. Council president Jennifer Chamberlin believes personally that “you can't regulate people out of homelessness. We need more services, diverse resources, and compassionate strategies,” but is committed to act as a nonpartisan voice of the community and welcomes public comment via email to the City Council. She said her “decision will be weighed on public comment” whether or not to adopt the ordinance. Building Bremerton’s next homeless shelter One key to whether homeless population could face arrest for unauthorized camping is whether the Kitsap County Affordable Housing Taskforce completes a new city next shelter in less than a year. The city council resolved in January to pass up Wheeler’s proposal for an approximately 100-bed low-barrier shelter and pursue a hybrid shelter from the coalition of housing and homelessness service providers that would create both a congregate 50-bed shelter and a 40 unit pallet shelter village. Wheeler said his shelter would be ready by October 2024, and worked out a deal with the Salvation Army to extend its shelter service from May 2024 to May 2025 to buy the city some time. The Kitsap Rescue Mission is set to open its 75-bed Pacific Building shelter on Mile Hill Drive in Port Orchard by October 2024 at the earliest, but plans to move many of its approximately 100 homeless guests at the Quality Inn on Kitsap Way to the new shelter first. “We are not a shelter and we don't mind filling in the gaps, but at some point, it has to end,” said Salvation Army Captain Dana Walters. The nonprofit must convert its day center into a shelter every night, then convert it back the next day. “We're really hoping that's the spring of 2025… like everyone is expecting.” The Affordable Housing Taskforce originally told the council in January that it planned to complete both its congregate and pallet shelters by October 2024, adhering to the same timeline as Wheeler's now-moot shelter proposal. Now, its timeline has become more elusive. “For whatever reason that (homeless people) are living on the streets, whether that's trauma, mental health, drug addiction, those are all difficult places to be and no easy answers,” Walters said. “It would be great if there was somewhere to go, but we've just not been prepared, or we have just not taken care of this as we should have. I don't think anybody saw the level of homelessness that this country's in, coming down the pike.” A property in East Bremerton known as the SwingSetMall was originally eyed as a potential site for the hybrid shelter. After the asking price became more than the Affordable Housing Taskforce could offer, the taskforce is left without a definitive site. It has been working hard to identify a new one, said Bremerton Housing Authority Executive Director Jill Stanton. Stanton could not share the location of any prospective sites, nor a rough date that the shelter would be completed by. But she said the taskforce has been making headway, providing almost 150 housing choice voucher referrals to move along the continuum of housing into specialized shelters with full waitlists, drug treatment facilities or transitional housing. The taskforce also faced delays when it discovered the city’s temporary encampment code needed to be amended to accommodate its long term shelter. The city’s planning commission recommended the City Council approve the amendments during its July 3 meeting. “For the housing authority, we certainly believe that our whole community is safer when our community is housed, so we have a sense of urgency not necessarily tied to (the unauthorized camping) ordinance,” Stanton said. “This decision doesn't change our urgency to be a part of this project and to get it done.” The taskforce’s goal has always been to complete the hybrid shelter before the Salvation Army closes its shelter function, Stanton said. She believes they’re on track to be finished by May 2025. But as a result of the Grants Pass decision, “we're fearful that all those plans are just going to go to the wayside because now they don't have to provide shelter,” said Dawn Michele Wilson of Rock the Block, a community-based homeless service provider. She worries the decision has stripped the city of its incentive to invest in the shelter project, opting instead to focus its energy on outlawing camping. There are now 255 unsheltered homeless people in Kitsap County, with 51% of those living in Bremerton, according to the 2024 Point in Time Count. The Kitsap Sun reported in April that it takes time for service providers to connect unhoused people with shelter and services. Kitsap County’s HEART team made 37 successful shelter connections from 286 site visits (a 13% success rate), according to its 2023 year end review. Homeless people may be reluctant to enter a low barrier shelter for many reasons, some being mental health barriers, having pets, addiction issues, fear for safety and comfort and simply not wanting to comply with rules. “As far as cities and counties and neighborhoods, I'm glad they have a way to preserve places for kids and parks and safe places where other people in society live,” Walters said, but people need shelter, and they need diverse options within that. “There's just such a vast variety of needs that I don't think there's a ‘one size fits all.’” Enforcement is a guarantee, even if shelter isn’t “I still will enforce this anti-camping law,” Wheeler said, whether the Affordable Housing Taskforce is finished with its shelter by next spring or not. While the future of the hybrid shelter remains shrouded, the enforcement of the city's unauthorized camping ordinance and its impact on unsheltered people is the only certainty, Wilson fears. Looking at a future where the Grants Pass decision is the law of the land, Wilson calls on the past to tell her that enforcement will only push people further from resources they need to survive. She recalled the homeless people she was working with on MLK Jr. Way that fled “deep out in the woods” when the encampment was cleared in November, or when a smaller encampment off Highway 303 by Brownsville Highway NE was cleared on June 17 and she helped campers relocate to Matlock in Mason County. Many campers living at the Hospital Hill encampment near St. Michael Medical Center also relocated to other campsites in Silverdale after the area was cleared in March. Some of the unsheltered homeless people Wilson works with are talking about relocating to remote Department of Natural Resources (DNR) land where camping is permitted, she said, but “the problem that we have is not all of our people are survivalists. They're not meant to be camping in the middle of the woods away from resources like that. They don't know how to fend for themselves. Some of them are severely mentally ill, and the jail won't take them.” There are no homeless encampments on public county land at present, though there are a few small encampments on private properties and about 15 to 20 throughout Silverdale who are moving from spot to spot every night or couch surfing, said Kitsap County Sheriff’s Office deputy David Wolner, who has been partnering with the HEART team to resolve encampments. He will continue to follow HEART policy to resolve encampments and doesn’t expect the Grants pass decision will change their enforcement right away. “It's a passionate policy,” Wolner said. “It's been effective so far, and until we hear something different from either our command or from the prosecutors, we don't have any plans to” change it. Wheeler also assured that Commonstreet Consulting, a Seattle-based firm, is providing connections to homeless and housing resources while also enforcing the city’s camping ban without a badge or a gun. “We must have accountability, but also at the same time, Commonstreet allows us to have compassion,” he said. Commonstreet could not be reached for comment on its current enforcement of the anti-camping law or future enforcement respective to the Grants Pass decision. The Bremerton Police Department has made a number of arrests for unauthorized camping in the city in the last few months, though it had not made any for at least over six months since the anti-camping ban was passed, Captain Aaron Elton told the Kitsap Sun in an email, though he did not specify the number of arrests. “The constant outreach and warnings continue, but some people are not taking the outreach efforts that are being made frequently, and they are not using the shelter we have,” Elton said of the arrests. “Some of those people habitually violate the camping/storage ordinance, obstruct the sidewalks, and violate other laws (such as trespassing).” In the wake of the Supreme Court’s decision, Wolner also looked toward the homeless population who have consistently rejected shelter provisions. Speaking personally, he said “it's getting to the point with the people who don't want services that the advantage of the Grants Pass decision might be that, for the ones that don't want shelters don't want what we have to offer, there's less of an ability for them to abuse the system just because they want to stay outside and be comfortable.” Wheeler will bring his proposed anti-camping ordinance before the City Council on July 24 to be heard in a study session. There will be no opportunity for public comment on July 24, but the Council is set to vote on the proposal August 7 during a regular council meeting where members of the community will be able to comment. Camping Revisited: U.S. Supreme Court Changes the Landscape of Penalizing Public Sleeping July 15, 2024 by Harry Boesche MRSC - Camping Revisited: U.S. Supreme Court Changes the Landscape of Penalizing Public Sleeping The U.S. Supreme Court (Supreme Court) issued its opinion in City of Grants Pass v. Johnson (Grants Pass) on June 28, 2024. The case addresses the following legal question related to a local government’s homelessness response: Do local ordinances imposing criminal penalties on acts like public sleeping or camping violate the Eighth Amendment’s cruel and unusual punishment prohibition if they apply to unhoused persons who lack shelter options? The Grants Pass opinion answers “no,” reasoning that the Eighth Amendment doesn’t determine whether localities can criminally penalize acts — it only regulates what penalties a locality can impose for criminal acts. The Grants Pass decision gives local governments a greater ability to enact and enforce criminal penalties for acts like public camping or sleeping — even in localities where limited local shelter space contributes to these acts. A summary of the opinion and what it means for Washington localities follows. The Grants Pass Case City of Grants Pass v. Johnson dealt with three Grants Pass, Oregon, ordinances related to sleeping and camping on public property, and whether the ordinances violate the U.S. Constitution’s Eighth Amendment prohibiting cruel and unusual punishment. Grants Pass is a southwest Oregon city with a population of 38,000 that includes an estimated 600 unhoused persons. The city’s homelessness response included enacting three ordinances prohibiting “sleeping on public sidewalks, streets or alleys, camping on public property, and camping and overnight parking in city parks.” The ordinances impose escalating penalties for violations that can eventually lead to criminal trespass prosecution and jail time for repeat violations. Two unhoused plaintiffs sued Grants Pass in the Oregon U.S. District Court (on behalf of a class of unhoused persons in the city), arguing that the ordinances violate the Eighth Amendment’s prohibition on cruel and unusual punishment. The plaintiffs relied primarily on two court cases to support their arguments against the Grants Pass ordinances: • Robinson v. California (Robinson): A 1962 Supreme Court decision ruling that a California criminal law punishing persons for being addicted to narcotics violated the Eighth Amendment’s ban on cruel and unusual punishment because it punished persons for their “status” as opposed to their actions. • Martin v. City of Boise (Martin): A 2019 Ninth Circuit Court of Appeals (Ninth Circuit) case that struck down a Boise misdemeanor ordinance prohibiting camping on city streets, sidewalks, parks, or public places as cruel and unusual punishment. Relying in part on Robinson, Martin ruled that Boise’s ordinance impermissibly punished unhoused persons for acts they were forced to commit because of insufficient available shelter space. The plaintiffs argued that the Grants Pass ordinances violated Robinson and Martin because the city’s lack of available shelter space rendered its unhoused population “involuntarily” homeless, essentially forcing them to violate city ordinances since there were no available shelter options. The Oregon U.S. District Court (District Court) agreed with the plaintiffs and ordered Grants Pass to stop enforcing its ordinances. The Supreme Court agreed to hear the case after the Ninth Circuit affirmed the District Court’s decision. The Supreme Court’s Opinion The Supreme Court’s opinion reverses the District Court’s decision and overturns Martin. The opinion holds that localities do not violate the Eighth Amendment by enacting and enforcing ordinances imposing commonly used criminal penalties (like fines and jail time) for public sleeping and camping offenses. The opinion addresses both the legal and practical aspects of these local ordinances in reaching its conclusion. Legal considerations On the legal side, the Supreme Court analyzed the Eighth Amendment’s prohibition on cruel and unusual punishment and what it is intended to prohibit. The Supreme Court rejected the District Court’s Eighth Amendment decisions, ruling: • The Eighth Amendment’s prohibition on cruel and unusual punishment regulates only the type of punishment a locality can impose for an offense — not whether the locality can or should punish an offense to begin with. • Grants Pass’s ordinances do not violate Robinson because they do not punish the “mere status” of homelessness. Instead, they forbid only actions like public sleeping and camping, and they apply regardless of “whether the charged defendant is homeless.” Robinson does not prohibit localities from criminally penalizing acts that “society has an interest in preventing,” even if a person’s status or circumstances contribute to the prohibited act “in some sense.” • The jail time and fines imposed by the Grants Pass ordinances are not cruel or unusual punishment methods. To the contrary, these forms of punishment are not designed to inflict “terror, pain or disgrace,” and they remain commonly used across the country to address many criminal acts. Practical considerations On the practical side, the Supreme Court criticized the Martin ruling as an “experiment” that is essentially unworkable in practice for many localities. For instance, the Supreme Court posed many questions in assessing the practicalities of Martin’s ruling on localities seeking to regulate public sleeping or camping, including this: [H]ow are city officials and law enforcement officers to know what it means to be “involuntarily” homeless, or whether any particular person meets that standard? … Is it enough that a homeless person has turned down an offer of shelter? Or does it matter why [they turned it down]? Notably, while homeless shelter space existed in cities involved in both the Martin and Grants Pass cases, the lower courts in those cases still concluded that the space was “unavailable” to certain persons due to religious or other conditions the shelter imposed. In response, the Supreme Court questioned which shelter beds would count as available under such requirements, asking: Is a bed "available" to a smoker if the shelter requires residents to abstain from nicotine … Is a bed "available" to an atheist if the shelter includes "religious’" messaging? Additionally, the Supreme Court focused on the requirement that a locality must provide adequate shelter, asking, “How is a city to know whether the accommodations it provides [to unhoused persons] will prove ‘adequate’ in later litigation?” And finally, the Supreme Court asked how far Martin’s prohibition against ordinances punishing public camping offenses goes. Does it only forbid laws that punish the use of a blanket, or does it also prohibit laws against other aspects of camping and sleeping outside, such as the use of tents or portable heaters, or the acts of starting fires or public urination and defecation? Given these and other practical questions that have left localities with few “entrenched answers,” the Supreme Court concluded that federal courts “removed from the realities on the ground” have issued Ninth Circuit decisions like Martin with uncertainties that have “plunged courts and cities across the Ninth Circuit into waves of litigation.” The Supreme Court concluded by reversing the District Court’s order stopping Grants Pass from enforcing its public camping and sleeping ordinances and, in effect, abolishing Martin. What the Grants Pass Decision Means for Localities The Grants Pass decision means that localities may impose criminal penalties for acts like public camping and public sleeping without violating the Eighth Amendment — even if they lack sufficient available shelter space to accommodate their unhoused population. Despite this clear Supreme Court ruling, local governments that are contemplating enacting and enforcing public camping and sleeping-related ordinances should take the following into consideration. Punish acts, not status In upholding Grants Pass’s ordinances, the Supreme Court noted that the ordinances punished certain acts regardless of the underlying circumstances, stating: [U]nder the city’s laws, it makes no difference whether the charged defendant is homeless, a backpacker on vacation passing through town, or a student who abandons his dorm room to camp out in protest on the lawn of a municipal building. Localities contemplating similar laws should ensure that they are written and enforced to punish acts regardless of the charged defendant’s circumstances. Consider types of punishment The Grants Pass ordinances imposed progressive punishment, starting with fines and escalating to the potential for 30 days in jail for repeat violations. The Grants Pass decision does not explicitly require a progressive punishment scheme for public camping or sleeping offenses, but localities enacting these ordinances may want to consider a similar penalty structure (since Grants Pass’s ordinances have survived Supreme Court scrutiny). Ensure shelter and wraparound services are provided In reaching its decision, the Supreme Court noted that Grants Pass had a “multi-faceted” approach to homelessness in its jurisdiction, which included outreach efforts and providing information about assistance programs and other resources. While not required by the Grants Pass decision, adopting such practices to complement potential criminal enforcement will remain good local practices to demonstrate that other available measures are being used to address homelessness, and that only the most willful violators are prosecuted. Note impacts to law enforcement Localities choosing to enforce criminal restrictions on public camping and sleeping should consider law enforcement implications. For example, will the very act of camping in the presence of an officer be sufficient for arrest without a warrant under RCW 10.31.100? Will certain circumstances justify citation and release instead of jail booking, and if so, how will such policies be equitably applied? How will criminal arrest and enforcement of these ordinances fit with policies regulating use of force? Prepare for a shift in legal issues The Grants Pass decision moves the homelessness regulation battle from a constitutional debate in city hall over ordinance enactment to a courtroom dispute over the facts of individual criminal cases. If localities enact and prosecute the local ordinances like those that Grants Pass permits, they may see increases in claimed court defenses, such as necessity, diminished capacity, duress, or a violation of the Washington State Constitution’s prohibition on cruel punishment (which the Washington Supreme Court has ruled provides greater cruel punishment protection than the Eighth Amendment). Local law enforcement and prosecutors should be prepared to evaluate whether and how such defenses may apply to impact specific cases. Conclusion While debates over effective strategies to reduce homelessness will undoubtedly continue and unanswered questions still remain, the Grants Pass decision brings clarity and offers flexibility in allowing localities to consider criminal enforcement as a means to address certain behaviors on public property. MRSC is a private nonprofit organization serving local governments in Washington State. Eligible government agencies in Washington State may use our free, one-on-one Ask MRSC service to get answers to legal, policy, or financial questions. About Harry Boesche Harry Boesche joined MRSC as a legal consultant in 2024. Prior to this, he was the Deputy City Attorney for the City of Auburn for 17 years. His municipal law practice includes advising elected officials and appointed board and commission members on public records act and open government issues.