Loading...
HomeMy WebLinkAboutres2020-034�C.0m Co` 3�P yA,c File ID: AB2020-363 File Created: 09/02/2020 Department: Public Works Department Assigned to: Council Agenda Date: 09/29/2020 Whatcom County Agenda Bill Master Report File Number: AB2020-363 COUNTY COURTHOUSE 311 Grand Avenue, Ste #105 Bellingham, WA 98225-4038 (360) 778-5010 Version: 1 Status: Approved Entered by: SMock@co.whatcom.wa.us File Type: Resolution Requiring a Public Hearing Final Action: 09/29/2020 Enactment #: RES 2020-034 Primary Contact Email: sdraperlcr co.whatcom.wa.us <inaiIto: sdraper a, co. whatcom.wa.us> TITLE FOR AGENDA ITEM: Resolution in the matter of the Whatcom County Six -Year Transportation Improvement Program (STIP) for the years of 2021 through 2026 SUMMARY STATEMENT OR LEGAL NOTICE LANGUAGE: Each year the County is required to update its Six -Year Transportation Improvement Program (STIP), per RCW 35.77.010 and RCW 36,81.121. The STIP includes the capital elements of the first six years of the Fourteen -Year Ferry Program. The STIP is intended as a planning tool for local, state, and federally funded projects and is designed to identify projects for preliminary engineering, right-of-way purchase and/or construction HISTORY OF LEGISLATIVE FILE Date: Acting Body: Action: Sent To: 09/15/2020 Council INTRODUCED FOR PUBLIC Council HEARING Aye: 6 Browne, Buchanan, Byrd, Donovan, Frazey, and Kershner Nay: 1 Elenbaas Absent: 0 09/29/2020 Council APPROVED AS AMENDED Aye: 6 Browne, Byrd, Donovan, Frazey, Elenbaas, and Kershner Nay: 0 Absent: 1 Buchanan Whatcom County Pagel Printed on 913012020 Agenda Bill Master Report Continued (AB2020-363) Attachments: Memo-STIP.pdf, STIP.pdf Whatcom County Page 2 Printed on 913012020 PROPOSED BY: INTRODUCED: 9/l S/2020 RESOLUTION NO. 2020-034 SIX -YEAR TRANSPORTATION IMPROVEMENT PROGRAM FOR THE YEARS 2021 THROUGH 2O26 WHEREAS, pursuant to RCW 36.81.121, Whatcom County is required to prepare and approve a Six -Year Transportation Improvement Program each year; and WHEREAS, pursuant to RCW 36.54.015, Whatcom County is required to prepare a Fourteen -Year Ferry Capital Program each year; and WHEREAS, the Road Priority Array and the Annual Bridge Report were made available to the legislative authority during the preparation of this program; and WHEREAS, following approval of the Six -Year Transportation Improvement Program, the law requires an annual review of the work accomplished underthe program and a determination of current transportation needs; and WHEREAS, based upon the findings of the annual review, and after a public hearing, a Six -Year Transportation Improvement Program shall be approved; and WHEREAS, pursuant to RCW 36.81.121, the Six -Year Transportation Improvement Program and Fourteen -Year Ferry Capital Program must be consistent with the County comprehensive plan pursuant to RCW 36.70A; and WHEREAS, the Six -Year Transportation Improvement Program attached hereto as Exhibit "A" has been reviewed and determined to be consistent with the County's comprehensive plan; and WHEREAS, the Fourteen -Year Ferry Capital Program attached hereto as Exhibit "B" has been reviewed and determined to be consistent with the County's comprehensive plan; Page 1 NOW, THEREFORE, BE IT RESOLVED by the Whatcom County Council as follows: 1. That the Whatcom County Six -Year Transportation Improvement Program for the years 2021 through 2026, which is attached hereto as Exhibit "A", including the capital elements of the first six -years of the Fourteen -Year Ferry Capital Program, which is attached hereto as Exhibit "B", is hereby approved. 2. That the County Engineer is directed to file a copy of the same with the County Road Administration Board and the State Secretary of Transportation. NRRRGVUD�th�is 29th day of septe F, a? 0 o o HF Darna Brews -D7 Wi�,,,,Olerk of the Council APPROV ,p AS TO FORM: tuber , 2020. WHATCOM COUNTY COUNCIL WHATCOM COUNTY, WASHINGTON B rry Buchanan, Chair of the Council Chris Quinn Approved via Email / LB Chris Quinn, Senior Civil Deputy Prosecuting Attorney Page 2 o� N N M � � O N N O rn N J aV3A/H1NOW p 0 J W z 313ld WOO 31Vo N c K N/A 4b3a An/a U w 3dAl o W Z w n = 1 'o IV1N3W ° -NOHIAN3 �E=w A Z ry c� J No F N w J � W 2 U 0 N H o s W IC L Z } a o W w w N a ao w N N Q w ry a F 0 ao U Z O E 2 O O LL R � F a C J � °oZ w w a nao =w C C N O W R O w m y F O W 6> N Q O T' Q N u❑. O Z w❑w VJ Z 3 W Q z ❑ y m F y U O 0 y U � z 3SVHd A9 w LL 1500 lVa3o3d J O K wa 3o0O o LL oNn3lva3a3� S18V1S 3SVHd aV3/./H1NOW 3SVHd 103rO8d S3000 xinin (Iw) H1ON311V1O1 Sn1V1S (S)3dA1 1N3W3AOadWI o rc C o C7 O EU O rn 3 UZ °c v N c O m z E w c Z o z' Ao O w O O U. ° K U �En LLv A O m� Z'¢�" za ELU z 0 w E A mi co E o n` o U z r U w mM C, O rno `o wZa.o m'rn° a o >� z o a G6U 6Ld u: 'ON 103fOad dll >` O C C Z SSVIO 'ONnd Q U U z H j } j Zo-__ w U w U w_ U U w U II;I;IIII',�' iNj ESE y: iU'i imi EUE imi w z w i z w; z w i z" w z i0 w 3 z« w i z w i z« w 3 z« w i z« w i z is 0 F m (r O F m w O F a w 5 o a w O F a m O F a x U F a m O F a m o E= aw U F I-auR: oczar- 00aE-3:ua UaE- 00aE-30aa oa'- oam 3: 0aF-3 v a a y y y y y a a a y y y mf- Qv °o o Y0 m Q E _ _3 c z o E y $ rcN g W U c ° v E o `o xY w e Oa c r- o o z ` -O o= °ar o o z C .c z m h Ja M o o T a gas i. f E m E al E° - m ❑ m m t ? o° E O E �. E o mw a. o o m m .� o rr m n mo n 3 E o o m ° No c ° °o E`°v E E o .wc' y �o I.: =� .6- mE C 3 E Ev h Niz i��a _ ate.. 3� =zz �> rn d o E ..;5 z V Q N a cm C N _ R C F- E x N a,W v ` N x E fn } NV3AIHINOW N H N N w jz 3131dW00 31V0 z° y" j z° y" y" y" z° z° z° y" j ¢ w w N/A L133U M/8 w ? W 3dAl ow lViN3W a -N081AN3 ih - idi�ioEvoi ol J N cj O F N ...,.... _.... w a N F j O N O W F o N W K H O a } i a x rr N W ¢ o }N m H of iala w ry } � N n;a w N r Q M[a Na oo fai�io;voi �ivi� O 0 a U ....r.........r....r........r....r....r ......... ..... .._........... ..... - - _ ....... :._ :... Z z O u y O r J O 0 ❑ a K w 2 LL = W 0 > O W U W ¢ O N H O y N p (70 Z ¢ Z yLL O 2 u Z z ? O a Z y u F N....'....°....'....'.... F 0 y F O m LL ....'....'. F p z 3SVHd A8 _ w LL 1SOO 1tli1303d O E E E f i i i i ................ . rc a i i f i i i i i i i w ONnd ltl2J303d EwE EwF Sl21VIS 3SVHd NV3AI HINOW 3SVHd iO3f'O?Jd a z 10 K U o w i z w a w U F w; z i0 a x U F w z a O F w; z U a ' w; z a w U w i z ° a w 0 w z 1° m 3 U F w; z a w U F w i z ;9 a w U F w; z i0 a w U F w 3 z '2 a w U F 53000 Allllln a f- 3 U O a F r- a U 3 rn f- a O 3 m O 0 a (n a '- u a F- U 0 a F 0 a 1- 0 0 a N 3 u a r F a O N HION311V101 0 6 o N o 0 6 o r- v o N Sn1VIS N N a a a a a a a a a a (S)3dA1 IN3W3AOHdWI o n o0 00 00 00.- o0 00� o0 00 00 00 00 o a O a E E N o _ z _ m _ o E o a� E N ¢ n E m 3 o z E w c o - a a d 0 o o o' o .. v O 2 F no° `o rv" an d m� a E a `off o li a o a` a E� y a E a 3 E� a �� ¢Z o a - �° a"� go «� E° a °�� - - E o ° z¢° z yo m3 $ c - nr-°,o LL a 9� a n a os a a. 'M a a m -M `o n a g W �� E 0 � a E �m > :n E ns > ¢ a m a 2 = a s 0 3 m E 3 ° a E 3 a O o rr c > E .. p` ° 2 o o v m n LL ry E° �° o f E° E des a o rY c 2. E N o c o ° °E o O o m o E 1.a z _ .N Oama`in mo _ E a° C o a amcio uiLL aa` x"vtOi� mrY mrva �`r"¢ Fm¢ F=m av"'i �5. aa ¢ea z'ra 'ON iO3f oMd d11 SSVIO'ONnd .- r- c o E ,P 2 ca o t to CL a. cc" E xO LLJ > CII 0 E UV3A/HINOVY j z 313 -ldV400 RIVO o z z z o z z z z < w y O NIA 400H AA/U z O 3dkl 1VIN3W 'NOMIANg z-1 777 77 Evtm i..... ........... ..... .......... .... ... ..... viv . .. ... ..... .... ..... ................. .... .... .... .... .. ...... .... ........... .... ..... o ..... .... ... . . . . . . . . . . . . .... .... . . . . . .... ........ .. . . . . .... ..... ..... ......... ........... . . . . w . . . . w w .... .... .... ..... .... ..... ......... .... ...... ..... ..... .... .... . ..... .... ..... ..... ..... ..... . . . . . ..... .... . . . . .......... ... . ..... .... ..... . . . . .... ..... .... ..... . . . . .... . . . . ... .... ..... x w . ....... .... . ..... ..... . - . .... ..... .... .... . ............ .... 7 . ......... .... ..... ... ..... .... w .... .... . .... ..... ....... ta- O 0 z 0 D . . . . . . . . . . . . . . . . .... .......... i ii�� idb .... .... .................... ......... wo 00 0 w w 0 > W. . . . . . . 0 w 1� cl. c o .... .......... .... 0 1 0 ... .... z w .... ..... ....... .... ..... . .... ... .... .. . . .. .... z S 0 ......... ..... .......... .... .. ...... .... ..... .. ............... .... ... ................. ......................... .... z asvHd AS w LL Isoo IV8303A w 3003 :w: :W: w ON01w8m3A . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . SI?IVJ 3SVHd LS MV3.k/HINOW ZB ............. ........................... ............... 2 Q ........... ................ ......... ... ......................... ............................ ........................ w z w 3z w 3: z 10 w z w z 3z 2 33: V 3 3SVHd 133rONd o sgOoo Aiiiiin 0 0 0 Cm) HION311VIO1 6 snivis (S)DdAl INEIVEIA021dVY1 00 o o > o o E E E " -4 o -6 w o o E o E o 6 1 E E. zand 2 E n E-� lo loc o6 "o —15 o zE 'o 2 , 2 -o -o .1. c o2 o t_o olo o z E am=US > .- M . Q E 2 m o E w E o o o IS 1. I E o 6 E oE -6 . o E w 2 E '. E o o o, E E E I o o w I 2 E go E 3: E o �o w X E 2 E LE > �: o > > I > o -o >. t o Ko E, g o 2 'ON 103IPOHd dlil SSVIO -0NnJ o A fC �' C � o co a N a G a c C N a m v C F- E N O W N > N CL > o x E iz r 8V3A/H1NOW Y z 313ld WOO 31V0 Y a w a N/A L03H WN W Z w LL U w 3dAl O m 1V1N3W a -NONIAN3 w F Or mw o V x U w W m p � n W a x w ¢ o w N � N w n r Q N N W r J a O 0 H J N ao U Z 2 y p r O n J u w o p m w Z O > O w U w K m Z 0 ul w y z N N O a z u y LL z _ _ w a °z o ....;.....i....1.....�.... i N y F D O O U F N Z 3SVHd A9 w 0O LL 1SOO lV8303d J [ [ [ a' a o 3000 w ONfld 1tl2J303d SINV1S 3SVHd NV3A/H1NOW 3SVHd 103fOild a U S3000.kinan (Iw) H19N3l1V1O1 0 Sflltl1S a (S)3dA1 1N3W3AOUd WI o o .- o o o a o m z E w c O u Z 9 0 ~ W O v a z o m 3 A E E is v z°.x `m o w m E O z F�o c o 0 - U W D a m a` y m a `u a Q m U 0 W LL W v�i 'ON 103foUd dll S$tll0'3Nn=i i z i i 0 z 0 z U U ...... ................... zC ............................ .................... ... oa"a .....................................................�.....�.....�.....�..... w i z w z 2w i z 9 ....i.....i.... .. io:f irci w i z« im w i z ... w; z« w i z .... .per. ... w i z" .�... .�..... . w i z« w i z" LL O F a U 0 a m U 0 6 U o LL O F a K U Fo a 0: O F a U a O F a m U a a a N N a a a a ur o ° p z 0 a z0 1. N 6 z Z F z 6 z z d z v m` d z v m` lo IN M oa a m`a o- u ci m o m a z� U o 0 0 10 0 0 " y cnN - aN m oo t: a c Ca m ma s Ea as v va Q as K f 3 „a 'a ma E° a E E m E oo E O E c .; E o, q E` E E` J E m p o m o o o o J m o 1i o E'F li- o r- ° o 'c o v mo. N r o. r y n C o� n o N K ry K i m W z V U' v�i K i v�i K ry N - M W N n W i m m m m a m m m m m m o mQo U U E U O w Z _0 O E n- o U z O p U :5 w r o 0 Zo T > o C C Z CD O Q 0 U J NV3A/H1NOW Y z 3131d W0031VO z° a w O N N/A 403H mu w LL w 3dAl 1V1N3W a -NOUTAN3 o c � W J c 0 N _ J d N W N W f- y } F- ....�....i.........i.... _ _ _ _ _ w Q o Yr N � N W N Y J a F- F ao Z U Z O � y O J LL K F a ................... �......... �....�.... e....�....... _ _ J � N W O p O W Z 0 > O w w 20 a wrn y O Z LL LL Z a ~ 2 0 iKi N u y F O O imi t/! ....e....e........e........e....e....o....i..... ................ U 3SVHd AH w LL 1SOo 1Va303d a w 3000 w ONHj IV?J303j SiNV1S 3SVHd UV3,1/HiNOW - - - - 3SVHd 1o3roMd a w 1- a u y 1- a w u o F swoo Alllll0 ('!w) HlON3llV1Ol o sniviS N a a (S)3dAl 1N3W3AO2ldW1 o a o 0 0 0 a E E O tt tt G o o K d c Y C uZ v � E oA -�m3 tts v F a z u a c a : m n h m v m w v - _ °'o :''rnH LLE oa tt Sao_ O a m d N ro p C h .,caa j m a dvi cio uiLL z°. lo 'ON 103fONd dll m m m SSV-10'oNnj C O U 2 in C O U r Q m U L d LL Z Z wiz wiz " I a w3:z.'4 w z w3z'� a O r a U a U F a m U F a m U F a a y a E 0 a " - E - � v u a E U v E a tt !a CE I� m w t7 E a E E o .2 3 m s z o .� (7 E .. - J UV3A/H1NON > z 313ld WOO 31V 4 w ON N/A Lb3?J MRI m ? W 3dA1 LL LL O WiN3W o. -NONIAN3 0 0 W 0 0p N o W 2 U .c w V W K 2 W a w a o w N r I � N ao w N r � N a o w N rn a oo E o E m o a 0 E EE w °c E ° 0 v ul E c z o z' H o ° o u 0° o ° U E o 3 E o. 3 a -� N `o w z c o v u, E o _ E LL c W E d v o a` w o .� A o. -°� `o c o - o.Y o E o f o a mavlmp a p— LLN> (° K> m» Q Q ON 103fOild dll ssv�o'bNnd m £EI£ Qza;kj I r � a b EXHIBIT "B" WHATCOM COUNTY 2021-2034 FOURTEEN -YEAR FERRY CAPITAL PROGRAM Overview This program provides a blueprint for the effective, efficient, and continuing operation of the Whatcom County Ferry System within existing financial constraints. Capital improvements are scheduled based on many years of experience operating and maintaining the system while complying with applicable regulations. Inevitably, priorities and available funds for the ferry system will change over the fourteen years projected in this program. Therefore, the program intends to be a guide indicating long-range improvements and anticipated revenues and expenditures. Strict adherence is not required. Enacted in 1975, Revised Code of Washington (RCW) 36.54.015 states "The legislative authority of every county operating ferries shall prepare, with the advice and assistance of the county _engineer, a fourteen -year long-range capital improvement plan embracing all major elements of the ferry system. Such plan shall include a listing of each major element of the system showing its estimated current value, its estimated replacement cost, and its amortization period." Table 1: Ferry System Current and Replacement Values — meets applicable requirements, showing the current value, replacement cost, and amortization periods for the vessels and facilities. The current value of the M/V Whatcom Chief is the insured value, the closest approximation of true worth. The facilities' current value is book _value; original cost less depreciation plus depreciated impmxements. RCW 36.81.121(1) states "...the legislative authority of each county, after one or more public hearings thereon, shall prepare and adopt a comprehensive transportation program for the ensuing six calendar years .... and for those counties operating ferries shall also include a separate section showing proposed capital expenditures for ferries, docks, and related facilities. Copies of the program shall be filed with the county road administration board and the secretary of transportation not more than thirty days after its adoption by the legislative authority..." Subsection (2) requires expanded information on how a county will spend all its money on the various facets of the transportation program. This RCW Section was enacted in 1961. The capital expenditure portion of Subsection (1) is satisfied by: Table 2: Projected Revenues defines the known and/or anticipated sources of operating and capital project funding for the 14-Year Plan. Table 3: Projected Expenditures include all other expenditures on the system that meet Subsection (2) requirements. Operational expenditures are delineated between the vessel and non -vessel costs. U.S. Coast Guard regulations currently require the ferries to be dry-docked every two years, however, to extend the life, improve reliability, and protect our capital investment Whatcom County schedules dry-docking every year for its vessel. The landings are inspected regularly as required by the National Bridge -2- Inspection Standards administered through the Washington State Department of Transportation. The inspection report helps identify and schedule major maintenance and replacement of these facilities. This RCW section also provides the reporting requirement and timing of program submission, as well as establishing the annual update requirement. Additionally, the Federal Highway Administration requires all agencies within a Metropolitan Planning Organization to develop and annually update the long-range Transportation Improvement Plans and their Biennial Element. Whatcom County updates this 14-Year plan each year and incorporates the results into the Six -Year Transportation Improvement Program. Level -of -Service On July24, 2018, the Whatcom County Council passed resolution #2018-026. This resolution established a level of service for the Lummi Island Ferry System. Also, the resolution enacts an action plan to achieve the recommended improvements including: 1. Vessel A. Balancing capacity against operating costs (fuel, personnel, etc.) to ensure affordable fares over the long run, including needs -based fares, while optimizing vehicle demand, deck space, and trip frequency.,to minimize wait times, the - design of a 34 car vessel is in the 2021-2026 Six -Year Transportation Improvement Program. The timing of the design ° and construction shall coincide' with the next cycle of funding by the County Road Administration Board. B. The design of the vessel shall accommodate all walk-on passengers during typical peak times, accommodate legal loads of vehicles per Washington State Commercial Vehicle Guide and comply with U.S. Coast Guard safety standards and the Americans with Disabilities Act. C. To approach the goal of a carbon -neutral vessel and provide flexibility for future electric conversion and reliability, the design of the vessel shall be a hybrid diesel-electric. 2. Terminals A. The design of the marine structure modifications to the Gooseberry Point terminal and Lummi Island terminal to accommodate the new vessel are included in the 2021-2026 Six -Year Transportation Improvement Program and take into consideration the plan, listed 2E-2H below, to move the Gooseberry terminal at a future date. The timing of the design and construction shall coincide with the next cycle of funding by the County Road Administration Board and the construction of the new vessel. B. In addition to the modifications to accommodate a new vessel, improvements to the Lummi Island terminal shall include: reconfigure the queuing lanes, install ADA restrooms, and improve bicycle and pedestrian loading by locating the queuing area as close to the vessel as possible to reduce the time required to load onto the ferry. -3- C. Implement remote ferry queue monitoring. D. Implement self-service ticketing. E. Whatcom County will initiate an intergovernmental agreement with the Lummi Nation to confirm the location of the Gooseberry Point Terminal as shown on the 2015 Lummi Nation TIGER grant application. Upon the finalization of the agreement, Whatcom County Public Works shall initiate the environmental review and permitting process for the Gooseberry Point terminal relocation. F. Construction of the new Gooseberry Point terminal relocation is to be accomplished before the end of the Uplands Lease Agreement with the Lummi Nation (October 2046). The design shall include dual lane loading and improve bicycle and pedestrian loading by locating the queuing area as close to the vessel as possible to reduce the time required to load onto the ferry. G. Whatcom County shall coordinate the Gooseberry Point terminal relocation with the Lummi Nation's permitting, funding, and construction of the future Fisherman's Cove Improvements. H. As property becomes available, Whatcom County shall purchase lands adjacent and near the new location of the Gooseberry Point terminal. The property will be utilized for off-street queuing, parking, and passenger amenities. I. All infrastructures shall be designed to accommodate the 100-year sea -level rise prediction by NOAA. 3. Operations A. A Whatcom County ferry district may be created to increase grant opportunities. This district shall be funded by a seasonal surcharge on single cash fares for the capitalization of future vessels. B. The long-term improvements shall be phased over time to allow for a complete funding portfolio to leverage a variety of funding sources and mechanisms. Minor Maintenance General minor maintenance is continual on the ferry, landings, aprons, approaches, and waiting facilities. The costs and extent of the work is unpredictable, and frequently problems must be repaired immediately upon detection. Routine maintenance such as building painting and roof cleaning is more predictable and scheduled in advance. History of the Ferry System The ferry system is the only public transportation link for -the majority of Lummi Island residents and vehicles to the mainland at Gooseberry Point. In the event of an emergency ferry outage or mechanical failure, the County has contracted pedestrian - only ferry services while the vessel is being repaired. Following is a brief chronology outlining the history of the Whatcom County Ferry System. GP denotes work occurred at the Gooseberry Point Terminal LI denotes work occurred at the Lummi Island Terminal 1926 Lummi Shore Road from Bellingham was completed and a ferry, the Central, owned by Whatcom County and large enough to hold six small Mod el-T Fords started making scheduled runs between Lummi Island and Gooseberry Point. 1929 The slightly larger Chief Kwina replaces the Central. 1950 Gooseberry Point terminal built (GP) 1962 The M/V Whatcom Chief begins service 1977 Lummi Island terminal is relocated (LI) 1981 New transfer span and tower superstructure installed (LI) 1982 Approach span trestle refurbished (GP) 1986 Transfer span, tower structures, and marine structures replaced (GP) 1993 South inner and -mid -ship timber dolphins ftaced/installed (LI) 1999 Emergency South outer dolphin and breakwater repair (LI) 1999 Electrical feeder replacement (GP) 2001 Major maintenance on both terminals including painting, new aprons, electrical work, new hydraulics, tower bolt replacement (LI and GP) 2002 20-Year Plan Phase 1 Process and report completed 2005 South outer timber dolphin replaced with steel structure (LI) Major Status Report Oii the Ferry ry ,Jiystem 2006 Emergency bearing seat pedestal replacement (LI) Parking lot improvements (LI) Major corrosion repair to vessel hull Completed design package for a 35-car replacement vessel Completed design package for urgent electrical/structural terminal repairs First Rate Increase in 5 years 2007 Bridge bearings replaced (LI) Electrical repairs (LI and GP) 2008 Two North timber dolphins replaced with steel doughnut dolphins designed for larger 35-car ferry boat design (LI) Counterweight sheaves replaced (GP and LI) Rate increase 2009 Emergency North wingwall replacement (LI) %IN Traffic Gates Installed (LI and GP) Rate adjustment 2010 Emergency South wingwall replacement (LI) 2011 New live load hangers and pins installed (GP) 2013 Steel apron flaps replaced with rubber -coated flaps (LI) Timber wingwalls replaced with steel structures (GP) Terminal remote control system installed, electrical and hydraulic equipment updates (LI) 2014 Terminal remote control system installed (GP) All four timber dolphins replaced with steel structures (GP) 2015 Steel apron flaps replaced with rubber -coated flaps (GP) Emergency temporary repair to outer timber dolphin (LI) Rate adjustment 2017 Electrical system overhaul (GP) 2018 Structural steel repair work including new lifting beam, new live load hangars, and replacement of corroded high -strength bolts and diagonal bracing (GP) Structural steel repair work including replacement of corroded high -strength bolts and diagonal bracing (LI) 2019 Commenced public outreach and preliminary vessel and terminal designs 2020 COVID 19 significantly impacted operations resulting in lost revenue, reduced ridership, and conversion to cashless fares to mitigate risk Completed propulsion study for new vessel Applied forfederaL-Build Grant and state Consolidated. -Grant Program -_-- Whatcom County obtained approval from USCG to modify the annual dry-docking schedule with a dockside maintenance substitution. This will be continued for future dry dockings when eligible. Terminal structural improvements and full paint job (LI) u EXHIBIT "B" Table 1 RRY SYSTEM CURRENT AND REPLACEMENT VALUES - 2020 M/V Whatcom Ci irrpnt Stati cti rc rh;of LENGTH (ft) 94 BEAM (ft) 44 DISPLACEMENT (tons) 78 YEAR BUILT 1962 CAPACITY-- Passengers 100 CAPACITY -- Cars 20 CURRENT INSURED VALUE-2020 $890,000 $ 890,000 YEAR 2024 LENGTH (ft) 184 BEAM (ft) 54 DISPLACEMENT (tons) 100 CAPACITY -- Passengers 150 CAPACITY -- Cars 34 REPLACEMENT VALUE(') $19,500,000 I IU IAL - KEPLACEMENT VALUE FACILITIES SCHEDULED REPLACEMENT ESTIMATED YEAR BUILT OR AMORTIZATION /MODIFICATION CURRENT BOOK REPLACEMENT LOCATION REBUILT PERIOD END YEAR VALLIE(4) COST 2020 $'s IZI Lummi Island Landing Transfer Span and Dock 1982 2022 2040 --$472,802F $10,609,000 Dol hins/Win wall/Breakwater 1978 2018 2024 47,481 $7,426,300 Upland Facilities 1978 2018 2024 E 60,000 E$1,780,283 $4,243,600 Subtotal - Lummi Island Landing_ _ $22,278,900 Gooseberry Point Landing Transfer Span and Dock 1987 2027 11 2024-2046 $569,042 $24,931,150 Dolphins/Wingwal1l3l 2013,2014 2053,2054 2024-2046 $2,945,405 $3,182,700 Upland Facilities $0 $10,078,550 Subtotal - Gooseberry Point Landing $3,514,447 $38,192,400 TOTAL FACILITIES VALUE $5,294,730 $60.471,300 TOTAL VESSEL & FACILITIES VALUE $6,184,730H $79,971,300 NOTES: Ill Cost based on 2020 estimate with 3%per year escalation through 2024 IZl Per 2018 LOS Alternatives Analysis by KPFF Consulting (Costs have been escalated 3%per year and represent 2020 replacement cost.) (31 Replacement requires relocation, A phased approach to relocation will include modifications to existing facilities prior to completion of the n ew fa ci I i ty. (41 Estimated using 40-year life and straight-line depreciation (including depreciated improvements) Tahln 7 Lummi Island Ferry 14-Year Capital Program All $ in 000's Revenues 2021-2027 Category 2021 2022 2023 2024 2025 2026' 2027 Multi -Ride Fares (3) $1,448 $1,443 $1,475 $1,508 $ 1,542 $1,944 $1,987 Single -Ride Fares (4) 362 361 369 377 385 486 497 (Memo 55%of Operating Cost) (1) 1,811 1,804 1,844 1,885 1,927 2,430 2,484 MVFT Deficit Subsidy250 255 260 265 271 276 282 County Road Fund 0 eratin Subsid 1,594 1,591 1,626 1,662 1,698 1,736 1,775 County Road Fund Capital Subsidy 3,200 350 550 - - - - CRABCapital Ferry Fundi ng 500 500 500 Total Revenues 6,855 3,999 4,279 3,812 4,396 4,942 5,040 Total Expenditures (2) 6,742 3,884 4,162 17,092 20,574 3,858 3,944 Net Unfunded (Funded) (5) (113) (115) (117) 13,281 16,178 (1,084) (1,097) Lummi Island Ferry 14-Year Capital Program All $ in 000's Revenues 2028-2034 Category 2028 2029 2030 2031 2032 2033 2034 Multi -Ride Fares 3) $2,032 $2,078 $2,124 $2,172 $ 2,222 $2,276 $2,327 Sin le -Ride Fares 4 508 519 531 543 555 569 582 (Memo 55%of Opera ti nCost) (1) 2,540 2,597 2,656 2,716 2,777 2,845 2,909 MVFT Deficit Subsidy 287 293 299 305 311 317 323 County Road Fund Operating Subsidy 1,814 1,855 1,896 1,939 1,982 2,030 2,076 County Road Fund Capital Subsidy - - - - - - - CRAB Capita I Ferry Funding 500 500 500 500 500 500 500 Total Revenues 5,141 5,245 5,350 5,459 5,570 5,691 5,808 Total Expenditures (2) 4,031 4,121 4,214 4,308 4,405 4,511 4,612 Net Unfunded (Funded) 5) (1,110) (1,123) (1,137) (1,151) 1,165) (1,181) (1,196) Note 1: After Subtracting the MVFT Deficit Subsidy. Budgeted for 55%fare recovery based on historical results until the new ferry is operational. At that point a 25% increase is factored based on new size and expected changes in ridership patterns. Note 2: As Shown On Table 2, including capital expenditures. Note 3: Equal to 80%of Fares Note 4: Equal to 20% of Fares Note 5: Unfunded ferry capital is generally covered using road fund revenue. In thecase of years 2024 and 2025 grant funds are being activly sought as the road fund does not have the capacity to cover these deficits Note 6: Assumed ridership change with operation of new boat. 9:i Table 3 Lummi Island Ferry 14-Year Capital Program All in 000's Table 2 Expenditures 2021-2027 Page 1 Category 2021 2022 2023 2024 2 2026 2027 Operating Expenses Vessel Operations Personnel 1,400 1,417 1,445 1,474 1,534 1,564 Fuel &0 eratin Supplies 1,039 1,031 1,062 1,094 1,149 1,183 Insurance 68 70 72 74 77 90 93 Other Operating Expenses 100 104 108 112 117 122 127 Total Vessel Operations 2,607 2,622 2,688 2,755 2,824 2,894 2,967 Other Operations Administration 410 412 414 416 418 420 422 Parking Lots Lummi Island 10 10 10 11 11 11 11 Gooseberry Pt. 9 9 9 10 10 10 10 Staging Areas Lummi Island 28 29 30 31 32 32 33 Gooseberry Pt. 8 8 8 9 9 9 10 Docks Lummi Island 69 69 70 72 73 75 76 Gooseberry Pt. 401 375 383 390 398 406, 414 Total Operating Expenses 3,542 3,534 3,612 3,692 3,774 3,858 3,944 Capital Expenditures Replacement of Whatcom Chief 300 300 500 8,400 10,000 Terminal Modifications 5,000 6,800 Gooseberry Pt Terminal Preservation 800 - - - - Lummi Island Breakwater Replacement 2,050 Relocation'o-f Gooseberry Terminal SO 50 50 Total Capital Program Costs 3,200 350 550 13,400 16,800 Total Costs 6 742 3,884 4,162 17,092 20,574 31858 3,944 SR TahlP 3 (rontinupcil Lummi Island Ferry 14-Year Capital Program All in 000's Table 2 Expenditures 2028-2034 Page 2 Category 2028 2029 2030 2031 2032 2033 2034 Operating Expenses Vessel Operations Personnel 1,596 1,628 1,660 1,693 1,727 1,762 1,797 Fuel &Operating Supplies 1,218 1,254 1,291 1,329 1,368 1,409 1,452 Insurance 95 98 101 104 107 111 114 Other Operating Expenses 132 137 142 148 154 159 163 Total Vessel Operations 3,041 3,117 3,195 3,275 3,356 3,440 3,526 Other Operations Administration 425 427 429 431 433 435 437 Parking Lots Lummi Island 11 12 12 12 13 13 13 Gooseberry Pt. 10 11 11 11 12 12 12 Staging Areas Lummi Island 34 1 35 37 38 39 40 41 Gooseberry Pt. 10 10 10 11 11 18 19 Docks Lummi Island 78 79 81 1 82 84 86 88 Gooseberr Pt. 422 431 439 448 457 466 476 Total Operating Expenses 4,031 4,121 4,214 4,308 4,405 4,511 4,612 Capital Expenditures Replacement of Whatcom Chief Terminal Modifications Gooseberry Pt Terminal Preservation Lummi Island Breakwater Replacement Relocation-, ooseberry Terminal Total Capital Program Costs Total Costs 4,031 4,121 4,214 4,308 4,405 1 4,511 4,612 BUIE