This site is in beta — data may be incomplete and features are still being added.

DocumentsStaff ReportFeb 28, 2023Pages 381–419

RCMP Facility

Staff report concerning RCMP facility matters (facility options, budgetary implications or site planning) presented to Committee of the Whole.

4.4 RCMP Facility

Key facts

  • Agenda item: 4.4 RCMP Facility
  • Report section begins on page 381
  • Part of the 2023 budget-related agenda items for Committee of the Whole

RCMP Facility

t 250.478.7882
e administration@langford.ca
2nd Floor, 877 Goldstream Avenue
Langford, BC V9B 2X8

Staff Report to Committee of the Whole

DATE: Monday, February 27, 2023
DEPARTMENT: Administration
SUBJECT: RCMP Facility

Page 381–419

Background

Jointly owned by the Cities of Langford, Colwood and the Town of View Royal (“the Communities”), the West Shore RCMP Detachment is located at 698 Atkins Avenue in Langford. The existing detachment is approximately 37,000 ft2, comprised of two largely separate but connected facilities: one built in the 1960s (approx. 10,600 ft2), and a newer structure built in 1999 (approx. 26,400 ft2).

Investments have been made in the current detachment, but the facility is nearing capacity. Projections by the RCMP show the need for increased space in the next one to four years. As the Communities continue to grow, so too does the need for specialized and diversified policing services, increased use of technology, modern facilities, and a larger staff contingent to maintain the current policing level of service in the region.

The Chief Administrative Officers of the Communities have worked together to advance this file and draft this report. Therefore, it is important to note that this report, as written, has already been brought forward in Colwood and View Royal, and has subsequently received support from their respective Council’s.

Page 381–419

Commentary

Defining Project Requirements

An options analysis completed in March of 2022 (attached as Appendix 1) explored the need for an expanded RCMP facility together with a review of redevelopment of the existing site versus options to relocate elsewhere within the Communities.

A twenty-year planning horizon was used:

  • to align with the minimum debt financing that will likely accompany this project
  • to mirror the estimated capacity needs with the financing horizon
  • assuming a 2023/2024 construction start, occupancy would be 2025/2026
  • near-term “excess space” could be leased to other agencies
  • construction cost escalation supports building now vs later (hopefully this upward pressure on pricing will finish in 2023)

Population projections were needed to help determine future space requirements and are as follows in Table 1.

Table 1 — Population projections

Community 2021 Population 2045 Population Estimate Annual Growth Assumption
View Royal 11,575 16,692 1.86%
Colwood 18,961 34,295 2.50%
Langford 45,584 103,133 6% (2022-2025) / 4% (2026-2030) / 3% (2031-2035) / 2.5% (2036-2045)
Metchosin 5,067 7,034 1.53%
Highlands, Songhees Nation, Esquimalt Nation 4,645 6,147 2.31% Highlands / 0.00% for Songhees and Esquimalt
Total 85,832 167,301

Police to population ratios were also forecasted to help determine future space requirements. The ratios assumed in Table 2 are estimates. Each community will need to determine their police/population ratios annually as part of their service planning processes.

Table 2 — Police/population ratios and headcount (2045 estimates)

Community 2045 Population Estimate Police/Population Estimate Corresponding Headcount (Current)
View Royal 16,692 1:875 19
Colwood 34,295 1:875 39
Langford 103,133 1:750 138
Metchosin 7,034 1:875 8
Highlands, Songhees Nation, Esquimalt Nation 6,147 1:930 6

RCMP FTE total: 210 (current 96)
Administrative: 70 (current 51)
Total FTE: 281 (current 147)

The RCMP provided space requirement estimates based on future RCMP FTE counts.

Table 3 — RCMP space requirement estimates

Space category Square feet
General Units 39,042
Common Units - Major Crimes / Serious Crime 13,719
Special Units / Large Detachment 7,250
Sub Total 60,011
Gross Up 32,406
Total Required 92,417

We benchmarked future space requirements against a comparable (Kelowna) and current West Shore facilities on a per capita and per FTE basis.

Benchmarking summary

West Shore Current West Shore 2045 Kelowna
Population served 85,832 167,301 142,000
RCMP FTE 96 210 214
Total FTE 147 281 314
Policing Ratio 1:885 1:795 1:664
Square Footage 37,067 92,417 106,000
Sq.ft./capita 0.44 0.55 0.75
Sq.ft./Total FTE 252 329 338

The feasibility study ultimately recommended a building size of 92,417 ft2 together with 2.5 acres of parking to support our policing functions 20 years hence. In the near term, portions of an expanded facility would be leased to other agencies (likely policing related) until such time that occupancy is needed for Communities policing purposes.

A further recommendation was returned to remain at and redevelop the existing location on Atkins Avenue as it was deemed to be more economical than relocating and building new. Additionally, it was noted to be the preferred site over alternative options due to its central location (both now and in the future) and ease of access to major transportation routes.

Estimated Capital Costs

  • Demolition: $633,346
  • Site Servicing: $647,080
  • Surface Parking: $1,767,131
  • Building Construction: $44,443,329*

Sub Total: $47,490,886

  • Net Zero Standard (5%): $1,939,573
  • Post Disaster Standard (10%): $3,702,433
  • Furniture, Fixtures, & Equipment (2.5%): $1,187,272
  • Land Acquisition (6 properties): $5,400,000
  • Price Escalation to 2024 (3.5% per year): $4,253,569
  • Project Delivery Services (12%): $7,676,848
  • Contingency (15%): $10,747,587

Estimated capital cost (+/- 25%): $82.4M

*Includes $6m in seismic upgrades for the 1999 facility (approximately 26,000 ft2) together with approximately 66,000 ft2 in new construction.

Estimated Municipal Contributions

50% Population (2021) / 50% Assessment (2021)

Municipality % Capital Cost Contributions
Langford 60.13% $49.6M
View Royal 15.56% $12.8M
Colwood 24.31% $20.1M

Next Steps

The Joint Police Services Facilities Steering Committee (3 CAOs) has recommended to pursue an Integrated Project Delivery (IPD) procurement approach (Preliminary Project Plan attached as Appendix 2), which will enable the Communities to come to a proposed budget while meeting project requirements in the most efficient manner.

With approval of the recommended budget of $1,200,000, the Communities will proceed with procuring an IPD Advisor and IPD team to develop a Validation Report in mid-2023. A Validation Report reflects the IPD Team’s commitment to achieve the target cost, budget, appropriate level of design, contingency, risk, schedule and other details to ensure owner requirements will be met. One community (likely Langford) will act as fiscal agent for the Communities through this process.

This work will enable the Communities to make a decision on whether to proceed with the proposed project.

Communications

Early and ongoing public consultation will be an important part of this process. As assent of the electors will be needed to support the borrowing involved, a Communications team will be engaged whom have both municipal, and IPD procurement experience. Communications in this process will seek to increase public trust in decision makers and create an environment of no surprises. We will seek to:

  • clearly define the decision makers
  • involve the right stakeholders at the right time
  • provide opportunities to be informed
  • be clear about how decisions will be made
  • be clear about how input will be used
Page 381–419

Legal Implications

(Section heading present; no specific text provided in source.)

Page 381–419

Financial Implications

Project Financing

Long-term borrowing will likely be required for the City of Langford’s contribution to this project, and we may determine to begin the borrowing approval process parallel with the Validation stage of procurement. Long-term borrowing is secured through a loan authorization bylaw, which requires approval of the electors, and the Inspector of Municipalities. Steps in the borrowing process are as follows:

  1. Loan authorization bylaw drafted, and the council gives it three readings
  2. Provincial review and statutory approval by the Inspector of Municipalities (6-8 weeks)
  3. Approval of the electors (8-11 weeks)
  4. Adoption of the bylaw by the council
  5. Challenge period (1 month)
  6. Provincial review and certificate of approval by the Inspector of Municipalities (2-4 weeks)
  7. Municipal council passes security issuing resolution and agreement
  8. Regional district drafts security issuing bylaw and board gives it three readings and adoption
  9. Challenge period for security issuing bylaw (10 days)
  10. Provincial review of the security issuing bylaw and certificate of approval by the Inspector of Municipalities (2-4 weeks)
  11. Security issuing by the Municipal Finance Authority

There is also an option to create a Capital Regional District sub-regional service for the purpose of financing the construction of the new building with Langford, View Royal and Colwood as sole participants. This sub-regional service approach has a similar approval process as described above.

Initiate Procurement Process | Project Validation | Borrowing and project Approval | Construction
January 2023 | July 2023 | Fall 2023 | 2024-2025

Debt Servicing

Should the project proceed as currently envisioned, the City of Langford will need to build into our annual budgets the costs of principal and interest repayment over time and determine a borrowing period for the loan. The capacity of the building is being scaled for the 20-year horizon, however the building itself will provide useful life over a 50-year time scale.

Term Amount to borrow Indicative interest rate Annual Payment
20-Year $49,600,000 4.67 ~ $3,869,422
30-Year $49,600,000 4.67 ~ $3,106,204

As part of the planning process the partners and individual municipalities will need to consider the optimal strategy to prepare our communities for the burden represented by annual debt payment requirements either individually or as sub-regional partners.

Page 381–419

Options

Option 1

THAT Committee of the Whole recommend to Council on March 6th OR through the budget process on March 27th, that the City:
approve a budget of $721,560, which represents the City of Langford’s (60.13%) of the total budget of $1,200,000 required to further define the project requirements and goals, to arrive at a point where a decision on whether the project should proceed can be made, And
that Mayor Goodmanson and CAO Darren Kiedyk be appointed to a Joint Police Facilities Steering Committee to be made up of the Mayors and CAO’s of the Town of View Royal, and the Cities of Langford and Colwood to oversee the process of advancement of further project definition, or

OR Option 2

THAT Committee of the Whole recommend to Council on March 6th, that Council:
authorize Mayor Goodmanson and CAO Darren Kiedyk to work with the Joint Steering Committee to:
a. Return with an alternative scope of project
i. Different time scale (shorter or longer than 20 years)
ii. Different population estimates
iii. Different police: population ratio estimates
iv. Different ft2/FTE, or

OR Option 3

THAT Committee of the Whole:
direct staff to return with additional information

Page 381–419

Submitted By

SUBMITTED BY: Darren Kiedyk, Chief Administrative Officer

Concurrence:
Donna Petrie, Senior Manager of Business Development and Events
Concurrence:
Yari Nielsen, Director of Parks, Recreation and Facilities
Concurrence:
Matthew Baldwin, MCIP, RPP, Director of Planning and Subdivision
Concurrence:
Katelyn Balzer, P.Eng., Director of Engineering and Public Works
Concurrence:
Michael Dillabaugh, CPA, CA, Director of Finance
Concurrence:
Marie Watmough, Deputy Director of Corporate Services
Concurrence: Braden Hutchins, Director of Corporate Services


Options Analysis cover / title slide (March 14, 2022)
Options Analysis cover / title slide (March 14, 2022)
Page 381–419

Options Analysis — West Shore Detachment (March 14, 2022)

Contents:

  • Background, Purpose
  • Current State
  • Future Requirements
  • Site Options
  • Options Evaluation
  • Building to 2040/45/50
  • Recommendations
Page 381–419

Background (from Options Analysis)

West Shore detachment is nearing capacity; projections show the need for more space in the next two to four years. Increase in RCMP staff contingent required to maintain current service, specialized police services, use of technology, need for modern facilities.

Work to date:

  • Preliminary space needs completed by RCMP — July 2019
  • Redevelopment concept sketch — Nov 2020
  • Preliminary site survey for redevelopment — Feb 2021
  • Feasibility Study — June 2021
Page 381–419

Purpose of Briefing

  1. Present feasibility study findings
  2. Outline key scope and cost factors
  3. Provide recommended solution for West Shore RCMP detachment

Current Site: 698 Atkins Ave

  • Building size: 37,067 ft2 (approx.) (26,400 ft2 1999 building + 10,667 ft2 1960s building)
  • Building footprint: 16,800 ft2 (approx.) / 0.4 acres
  • Parking: 133 stalls / 0.9 acres
  • Estimated Total: 1.35 acres

Facility Ownership & Occupancy

  • Jointly owned by City of Colwood, City of Langford and Town of View Royal.
  • Occupied by RCMP members, plus three tenancies:
    • Capital Region Emergency Services Telecom — approx. 1,100 ft2; excluded - pursuing own space
    • Canadian Firearms Safety Program — approx. 288 ft2
    • Provincially funded RCMP servicing Metchosin, Highlands, Songhees Nation, Esquimalt Nation.
    • 2021 Metchosin population was >5,000, now responsible for own accommodation costs

Ownership Cost Sharing (2021 Proposed)

2021 Census Population ownership percentages (difference from 1997):

  • Langford: 46,584 — 60.4% (+14%)
  • View Royal: 11,575 — 15% (-2%)
  • Colwood: 18,961 — 24.6% (-12%)

50% Population / 50% Assessment proposed ownership % (difference from 1997):

  • Langford: 60.13% (+13.75%)
  • View Royal: 15.56% (-2.84%)
  • Colwood: 24.31% (-10.91%)

2021 Hospital Assessment Ownership:

  • Langford: $11,871,422,812 — 60% (+13%)
  • View Royal: $3,193,922,057 — 16% (-4%)
  • Colwood: $4,768,669,615 — 24% (-10%)
Page 381–419

Future Requirements

"How much space do we need?" slide
"How much space do we need?" slide

Key questions:

  1. How far into the future are we planning for? (Assuming occupancy 2025: 2040, 2045, 2050)
  2. What are the population projections for preferred planning horizon?
  3. How many RCMP members + support do we need to serve this future population?
  4. How much space (building & parking) do we need to accommodate this headcount?

Population forecasts (15/20/25 year)

Community 2021 Census 2040 (15 year) 2045 (20 year) 2050 (25 year) Annual assumptions
View Royal 11,575 15,641 16,692 17,700 “Forecast” figures (1.86%/year decreasing to 1.2%)
Colwood 18,961 30,312 34,295 38,802 2.5% growth per CAO
Langford 46,584 91,155 103,133 116,686 5-year average 6.36% (2016-2021); 6% (2022-2025); 4% (2025-2030); 3% (2030-2035); 2.5% (2035-2050)
Metchosin 5,067 6,535 7,034 7,570 1.53% average (2016-2021)
Highlands, Songhees Nation, Esquimalt Nation 4,645 5,734 6,147 6,607 2.31% average (2016-2021) for Highlands / 0% for Songhees, Esquimalt
"How many RCMP to serve 2045 population?" slide
"How many RCMP to serve 2045 population?" slide

RCMP staffing assumptions

  • <35,000 staffing RCMP at ratio of 1:900
  • 35,000 staffing RCMP at ratio of 1:750

  • Municipally funded populations — Administrative support 3 RCMP : 1 Admin
  • Provincially funded populations <5,000 staffing RCMP at ratio of 1:1100 (Current ratio)
  • 2021 Population served 86,832 or average ratio of 1:827

RCMP headcount for 20-year (2045) population

Community 2045 Projected Population Ratio Corresponding RCMP headcount (pre-Census)
View Royal 16,692 1:900 19
Colwood 34,295 1:900 38
Langford 103,133 1:750 138
Metchosin 7,034 1:900 8
Highlands, Songhees Nation, Esquimalt Nation 6,147 1:1100 6

RCMP FTE Total: 209 (pre-Census) / 180 (current)
Administrative support (3:1): 70 / 60
Total FTE: 278 (+39) / 239

Table / slide summarizing space needs for 2045 headcount
Table / slide summarizing space needs for 2045 headcount

Space required to accommodate 2045 headcount (20-year population)

Space Category Square Feet
1 GENERAL UNITS 38,740
2 COMMON UNITS - Major Crimes/Serious Crime 13,612
3 SPECIAL UNITS/LARGE DETACHMENT 7,194
General + Common + Special (net) 59,546
Gross Up 32,155
TOTAL GROSS SPACE REQUIRED (293 FTE) 91,701 ft2

Parking Requirements:

  • 390 stalls — Maximum anticipated demand
  • 292 stalls — At 75% occupancy
  • 294 stalls — Total stalls, plus two ERT vehicles (larger)
  • 1 stall : 1 FTE (same as current)
  • 2.5 acres (at 370 ft2 per stall) for parking

Benchmarking future space requirements

(See table earlier under Benchmarking summary — West Shore Current / Projected 2045 / Kelowna)

Summary Future Requirements to 2045

  • Gross building size: 91,701 ft2
  • Building footprint (Assumes a minimum building footprint in line with preliminary plans by WA Architects): 17,945 ft2 (0.4 acres)
  • Parking footprint: 2.5 acres
  • Total: 2.9 acres
Page 381–419

Site Options

Options to meet future requirements slide — Scenario 1 vs Scenario 2
Options to meet future requirements slide — Scenario 1 vs Scenario 2

Options to meet future requirements

Scenario 1: Redevelop existing + leased stalls
Scenario 2: Build new with all surface parking — Acquire land, Build new, Surface parking

Scenario 1: Redevelop existing — diagram and notes
Scenario 1: Redevelop existing — diagram and notes

Scenario 1: Redevelop existing

  • Demolish 1960s building
  • Build new on 1960s footprint
  • Retain existing 1999 facility, 25% redevelopment to meet program needs
  • Incorporates 0.7 acres of adjacent, Langford-owned residential properties to increase parking capacity
Scenario 1 site diagram / rendering
Scenario 1 site diagram / rendering

Scenario 1 — Future parking requirements

  • Current site has 133 stalls (including leased land and overflow).
  • 294 stalls required at 370 ft2 per stall
  • 237 stalls identified
  • An additional 57 stalls still required

Likely addressable with one or all of:

  • revised site plans,
  • further leased land extension,
  • additional land acquisition on East side of Winster Rd,
  • or future transport modal shifts reducing requirements
Scenario 2: Alternative Site Options map showing A, B, C locations
Scenario 2: Alternative Site Options map showing A, B, C locations

Scenario 2: Alternative Site Options

Three alternative sites of sufficient size and close to 3km of desired radius:

  • A — Western Speedway
  • B — Ridley Family land (Allandale Rd)
  • C — Woodsmere Holdings

RCMP described a strong preference for the current, central location with easy access to highway 1.

Page 381–419

Options Evaluation

Estimated capital costs: building to 2045 (Scenario comparison)

Item Scenario 1: Redevelop existing Scenario 2: Build new
Demolition $633,346 $ -
Site Servicing $647,080 $823,292
Surface parking $1,744,321 $3,096,900
Building Construction $44,063,801* $50,069,003
Subtotal $47,088,548 $53,989,195
Net Zero (5%) $1,919,456 $2,699,460
Post-Disaster Standard (10%) $3,664,480 $5,668,865
Furniture, Fixtures & Equipment (2.5%) $1,177,214 $1,349,730
Land acquisition (6 properties) $5,400,000 $9,000,000
Escalation to 2024 (3.5% per year) $4,220,060 $5,178,574
Project Delivery services (12%) $7,616,371 $9,346,299
Contingency (15%) $10,662,919 $13,084,818
Proceeds of sales $ - $(2,700,000)
Estimated capital cost (+/- 25%) $81.8M $97.6M

*Includes $6M in seismic upgrading costs added to the 1999 facility in Scenario 1 to enable useful life beyond 2045

Whole Life Cost Summary

Scenario 1 - Redevelop Scenario 2 - Build New Variance
2026 Operating Cost — Operating Expense ($1,182,850) ($1,134,260) $48,590
Capex Maintenance ($265,952) ($162,262) $103,690
2026 Operating Cash Flow ($1,448,801) ($1,296,522) $152,280
NPV - Operating Cost (inc. 1999 life extension) ($30,475,831) ($18,436,790) $12,039,041
Capital Cost $(81,749,831) $(97,616,942) $(15,867,895)
Whole-life Cost $(112,224,878) $(116,053,732) $(3,828,854)

The Steering Committee recommends Scenario 1, redevelopment of the existing site, given its lower capital cost and whole life costs, and given its preferred, central location.

"Do we build 15, 20, or 25 year requirements?" slide
"Do we build 15, 20, or 25 year requirements?" slide
Page 381–419

Planning Horizon Considerations

15-20-25 year population estimates

2021 Census 2040 (15 year) 2045 (20 year) 2050 (25 year)
Total population 149,377 167,301 187,365

Facility sizes and costs (15/20/25 year)

Year Total population Total FTE (RCMP Members + support) Facility Size Capital Cost to Redevelop Existing Site
2040 (15 year) 149,377 248 81,786 ft2 $74.8M
2045 (20 year) 167,301 278 91,701 ft2 $81.8M
2050 (25 year) 187,365 324 106,601 ft2 $94.4M
"Why build to 2045?" slide
"Why build to 2045?" slide

Why build to 2045?

  • Minimum financing term likely 20 years
  • Capacity of the building would ideally meet community requirements to mirror the financing term
  • Construction begins earliest 2023/4 with earliest completion in 2025/6; building to 2045 coincides with 20-year term
  • 15-20% of the space could be leased on 10 to 15-year terms until required by RCMP
  • Construction costs are only increasing; since June 2021, Class D estimate has increased approximately 2.7% ($1.65M for 2045 build)
Page 381–419

Recommendations

Recommendations slide
Recommendations slide

Recommendations: planning the future West Shore detachment (Colliers Project Leaders)

  • Redevelop existing site
  • Build to 2045 requirements (20 years)
  • Total gross space required is approximately 91, 701 ft2
  • Capital cost to redevelop current site is approximately $81.8M (+/- 25%)

50% Population (2021) / 50% Assessment (2021) — Difference from 1997 / Capital cost contributions:

  • Langford — 60.13% / +13.75% / $49.2M
  • View Royal — 15.56% / -2.84% / $12.7M
  • Colwood — 24.31% / -10.91% / $19.9M
Slide showing recommended contributions breakdown (Langford, View Royal, Colwood)
Slide showing recommended contributions breakdown (Langford, View Royal, Colwood)
Final recommendations / closing slide
Final recommendations / closing slide

Page 381–419
Extracted from: Agenda(461 pages total)