Board Workshop 7-29-08 - San Leandro USD / Homepage Workshop 7-29-08 ... Assignments July 29, ......
Transcript of Board Workshop 7-29-08 - San Leandro USD / Homepage Workshop 7-29-08 ... Assignments July 29, ......
Measure B Board WorkshopJuly 29, 2008 1
MEASURE B PROGRAMBoard Workshop
7-29-08
Program Delivery Team StructureMaster Schedule Update
Budget Update
Measure B Board WorkshopJuly 29, 2008 2
PresentationPreview
PART ONE• Program Delivery Team Structure
– Roles & Responsibilities– “Day in the Life”
PART TWO• Master Schedule Update
– Brief History, Givens & Assumptions– July 2008 Update
PART THREE• Budget Update
– Definition, Process, Where We Were– Where We Are Now
PART ONEProgram DeliveryTeam Structure
Measure B Board WorkshopJuly 29, 2008 3
Measure B Bond Director
ProgramManager
ProjectManager
ConstructionManager
PART ONEProgram DeliveryTeam Structure
Preview
• Team Organization Comparison– Measure A vs. Measure B
• Measure B Team– Director– Program Manager– Project Manager– Construction Manager
• Organization Charts and Tables
Measure B Board WorkshopJuly 29, 2008 4
Team ComparisonThen and Now
• Measure A
Measure B Board WorkshopJuly 29, 2008 5
Michael MurphyBond Director
SLUSD
Kurt WeidmannProgram Manager
H&A
Twelve FirmsArchitect
Dennis CooperProject Manager
H&A
Justin SmithConstruction
ManagerKitchell
Tim TrickleBond Coordinator
SLUSD
Robert FloryProgram Manager
VANIR
Jean MooreProject Manager
VANIR
David CastroConstruction
ManagerVANIR
Three FirmsArchitects
• Measure B
Measure B Board WorkshopJuly 29, 2008 6Measure B Board WorkshopJuly 29, 2008 6
Measure B Bond DirectorMichael Murphy, SLUSD
Role
Reports To:– Assistant Superintendent Business Services
Responsible for Managing:– All program resources including SLUSD employees
assigned to Measure B– Communication plan
• Weekly update to Assistant Superintendent• Board Committee meetings• Board Meetings• Community Oversight Committee• Meetings with Community, Stakeholders, etc
– Overall Measure B $109 M budgetPeriod of Involvement:
– From program start to program completion
Measure B Board WorkshopJuly 29, 2008 7
Measure B Bond DirectorMichael Murphy, SLUSD
Duties
Monitors Measure B Program :– Planning Phase
• Represents the District• Communicates the District’s interests• Leads contract development• Analyzes issues• Makes recommendations• Facilitates the planning process• Monitors
– Communications– Records
Measure B Board WorkshopJuly 29, 2008 7
Measure B Board WorkshopJuly 29, 2008 8
Measure B Bond DirectorMichael Murphy, SLUSD
Duties
Monitors Measure B Program :– Design Phase
• Assures District objectives are met• Facilitates the stakeholder input process• Performs contract administration• Monitors regulatory compliance• Serves as the District’s liaison• Communicates design status
– Through presentations to staff, committees, & Board
Measure B Board WorkshopJuly 29, 2008 8
Measure B Board WorkshopJuly 29, 2008 9
Measure B Bond DirectorMichael Murphy, SLUSD
Duties
Monitors Measure B Program :– Construction Phase
• Assures education goals are met during construction
• Interfaces between involved parties• Works closely with District financial analysts• Coordinates logistics of occupied site construction• Mitigates construction impacts on educational
programs• Monitors progress in relation to schedules• Oversees costs for budget compliance• Communicates the progress of construction
Measure B Board WorkshopJuly 29, 2008 9
Measure B Board WorkshopJuly 29, 2008 10
Measure B Bond DirectorMichael Murphy, SLUSD
Qualifications
• Knowledge of:– General understanding of the theories of education facility design– General understanding of Federal, State, and Local regulatory codes
and requirements– Planning, organizing, supervising, and reporting of work projects– Effective group processes and facilitation skills
• Experience:– Minimum of five years of professional management in facilities planning
and construction including:• Scheduling and supervising construction• Administering and coordinating construction contracts• Evaluating construction feasibility
• Education:– Bachelor’s degree or equivalent experience– Major in architecture, construction management, engineering, or related
field
Measure B Board WorkshopJuly 29, 2008 11
Program ManagerKurt Weidmann, Harris & Assoc.
Role
Reports To:– Measure B Bond Director Michael Murphy
Responsible for Managing:– All program resources except SLUSD Measure B
employees– Development of recommendations from team– Detail program budget and schedule
Measure B Board WorkshopJuly 29, 2008 12
Program ManagerKurt Weidmann, Harris & Assoc.
Role (cont.)
Under the Direction of Measure B Bond Director:
• Coordinates the work of all necessary technical consultants, such as:– CEQA studies– Soils – State matching funds– Architects– Inspectors
Period of Involvement:• From program start to program completion
Measure B Board WorkshopJuly 29, 2008 13
Program ManagerKurt Weidmann, Harris & Assoc.
Duties
• During All Phases,
– Updates Master Schedule– Tracks Program Budgets
• Tracks Program budgets using Account-Ability• Tracks invoices and payments• Updates Cash Flow Analysis
– Manages/supervises Harris employees• (currently 6, will increase to 9 in 2009)
– Provides information for Communication efforts• Chairs Project Manager’s weekly meeting• Attends Measure B Bond Director’s weekly program meeting• Attends Facility and Technology meetings, as needed• Attends Board of Education meetings, as needed
– Assists SLUSD efforts in getting State funding
Measure B Board WorkshopJuly 29, 2008 14
Program ManagerKurt Weidmann, Harris & Assoc.
Duties (cont.)
• During All Phases,
– Develops, standardizes & tracks workflow processes• Trains Harris & SLUSD staff• Coordinates Construction Management firms
– Develops & standardizes documents• Drafts/Edits standard contracts• Maintains standard front end specifications for SLUSD bid
process• Prepares Requests for Proposals (RFP) for professional
services: – Architects, engineers, testing labs, inspectors, etc
• Prepares Bid Packages for construction contracts• Prepares Bid advertisements
Measure B Board WorkshopJuly 29, 2008 15
Program ManagerKurt Weidmann, Harris & Assoc.
Duties (cont.)
• During Planning and Design Phase,Manages the Following:
– Definition and Project Scoping– Planning– Site Acquisition– Environmental compliance– Master Planning (and Facilities Assessments)– Budget Management– Agency Coordination– Program Procedures and Controls
• Budgeting, estimating, scheduling, document control– Project Management– Design Management
Measure B Board WorkshopJuly 29, 2008 16
Program ManagerKurt Weidmann, Harris & Assoc.
Duties (cont.)
• During the Construction Phase, Manages the Following:
– Value Engineering– Bid-ability/Constructability (B/C) Reviews– Project Managers/Construction Managers– Procurement Services– Contract Administration– Sustainability– Program Reporting– Financial Reporting– Quality Assurance Program– Public Relations (supporting information)– Contractor Outreach and Bid Marketing
Measure B Board WorkshopJuly 29, 2008 17
Program ManagerKurt Weidmann, Harris & Assoc.
Qualifications
• Certifications:– Construction Management Association of America (CMAA) Certified
Construction Manager (CCM)– U.S. Green Building Council, Leadership in Energy and Environmental
Design (LEED) Accredited Professional (AP) 2.0
• Experience:– Over twenty years of program/project management including planning,
construction, and post construction services
• Education:– Bachelor’s degree in Architecture
Measure B Board WorkshopJuly 29, 2008 18
Project ManagerDennis Cooper, Harris & Assoc. – 12 modernization projectsDavid Harding, Harris & Assoc. – 5 new construction projects
Role
Reports To:– Program Manager Kurt Weidmann
Responsible for Managing:– A specific project’s budget and schedule– All project specific resources including the
architects, engineers, inspectors, consultants for the assigned project
Period of Involvement:– Project’s design phase thru DSA closeout
Measure B Board WorkshopJuly 29, 2008 19
Project ManagerDennis Cooper, Harris & Assoc. – 12 modernization projectsDavid Harding, Harris & Assoc. – 5 new construction projects
Duties
• During All Phases, – Communicates project budget & schedule status to
Program Manager and Measure B Bond Director– Insures that Project Delivery Team is functioning
properly, communicates exceptions to Program Manager and Program Director
– Chairs Project Update Meeting during design phase– Attends Construction Progress Meeting, weekly– Informs Program Manager of any site, schedule or
cost impacts– Develops options for solutions or mitigation– Reviews and recommends for approvals all invoices
for the Project
Measure B Board WorkshopJuly 29, 2008 20
Project ManagerDennis Cooper*, Harris & Assoc. – 12 modernization projectsDavid Harding, Harris & Assoc. – 5 new construction projects
*Qualifications
• Registration:– General Building Contractor, CA
• Experience:– Thirty years of construction/project management including planning,
construction, and post construction services
• Education:– Bachelor’s degree in Architecture
Measure B Board WorkshopJuly 29, 2008 21
Construction ManagerHarris & Assoc. 10 projects, LSG 1 project,
O’Connor 3 projects, Kitchell 4 projects,City of San Leandro 1 project
Role
Reports To:– Project Manager
Responsible for Managing the Project’s:– Construction budget and schedule – Contractor
Period of Involvement:– Project’s bid phase through construction and final
inspection
Measure B Board WorkshopJuly 29, 2008 22
Construction ManagerHarris & Assoc. 10 projects, LSG 1 project,
O’Connor 3 projects, Kitchell 4 projects,City of San Leandro 1 project
Role
Daily/weekly Tasks:– Runs weekly construction meeting – Adds value to the Requests for Information (RFI)
process• Reviews Contractor’s RFI for ‘change order fishing’• Reviews Architect’s answers for completeness and accuracy
– Does the response answer the question?– Reviews contractor’s schedule, looking for potential
problems– Processes project documentation
• Submittals, payment applications, testing and inspection reports, etc.
– Informs Project Manager of any site, schedule or cost impacts
– Develops options for solutions or mitigation
Measure B Board WorkshopJuly 29, 2008 23
Construction ManagerHarris & Assoc.* 10 projects, LSG 1 project,
O’Connor 3 projects, Kitchell 4 projects,City of San Leandro 1 project *Qualifications
• Certifications:– California Department of Transportation inspector– American Concrete Institute Testing Technician– Federal Emergency Management Agency Housing Inspector
• Experience:– Nine years as a project engineer, office engineer, and inspector on
public infrastructure projects
• Education:– Bachelor ‘s degree in Civil Engineering
Measure B Board WorkshopJuly 29, 2008 24
Program Organization ChartConstruction Phase
2006-2009
Measure B Board WorkshopJuly 29, 2008 24
Measure B Board WorkshopJuly 29, 2008 25
Coordination Organization Chart9th Grade Campus
Planning and Construction Phases
Measure B Board WorkshopJuly 29, 2008 25
Architect &Construction Management
Assignments
Measure B Board WorkshopJuly 29, 2008 26
Bond ProjectSLHS Harris
Lincoln Kitchell
Muir O'Connor
Bancroft Kitchell
Wilson O'Connor
Jefferson Harris
Madison Harris
Roosevelt Kitchell
McKinley Kitchell
Washington Kitchell
Garfield O'Connor
Monroe O'Connor
9th Grade Campus WLC
SLHS Arts Education Center WLC
SLHS Open Space Improvements WLC
PG&E Parking Lot WLC
SLHS Industrial Arts Renovation (CTE) AEDIS
SLHS Library Expansion AEDIS
Heating Upgrades
Roofing Replacement Included with Renovation & Upgrades
Local Area Network Upgrades AMS.Net AMS.Net AMS.Net
Voice Over Internet Protocol AMS.Net AMS.Net AMS.Net AMS.Net AMS.Net AMS.Net AMS.Net AMS.Net AMS.Net AMS.Net AMS.Net AMS.Net
Renovation & Upgrades AEDIS AEDIS Jeffery Wong AEDIS SIM AEDIS AEDIS AEDIS AEDIS AEDIS MWM MWM
Included with Renovation & Upgrades
Project and ConstructionManager Assignments
2006-2009
Measure B Board WorkshopJuly 29, 2008 27
San Leandro USD - Project assignments as of July 16, 2008DONE Project Manager Construction Management Firm/ Manager ARCHITECT
SLHS Roofing Dennis Cooper Harris & Assoc. - Alaine Brown AEDISGarfield & Monroe Roofing Dennis Cooper O'Connor CM - John Adams MWMMadison IMC Dennis Cooper Harris & Assoc. -Dennis Cooper SIMMadison Roofing Dennis Cooper Harris & Assoc. -Dennis Cooper SIMBancroft Field Mark Goralka City of San Leandro - Mike Schaffer BHLAMcKinley, Roosevelt, & Washington Roofing Dennis Cooper Kitchell CM - Maria Denney AEDISVOIP Ling King Ling King - San Leandro Unified SD AMSWashington ES Restroom Renovations Dennis Cooper Kitchell CM - Justin Smith AEDISMcKinley ES Restroom Renovations Dennis Cooper Kitchell CM - Justin Smith AEDISMonroe Admin Roofing Dennis Cooper O'Connor CM - Everett Lein MWMSLHS Music Bldg Roof & HVAC Dennis Cooper Harris & Assoc. - David FitzGerald Wong/InterfaceMadison ES Trim & Paint Dennis Cooper Harris & Assoc. -Dennis Cooper SIMMcKinley & Washington Portable Classrooms Dennis Cooper Harris & Assoc. -Dennis Cooper WongDistrict Parking Lot David Harding Harris & Assoc. - David FitzGerald WLC9th Grade Campus David Harding Harris & Assoc. - David Harding WLCArts Education Center David Harding Harris & Assoc. - CM TBD WLCBancroft Heating Upgrade Dennis Cooper Kitchell - CM TBD AEDISBancroft Roofing Dennis Cooper Kitchell - CM TBD AEDISSLHS Library Expansion David Harding Harris & Assoc. - CM TBD AEDISIndustrial Arts-CTE Renovation David Harding Harris & Assoc. - CM TBD AEDISGarfield ES Restroom Renovations Dennis Cooper O'Connor - CM TBD MWMMonroe ES Restroom Renovations Dennis Cooper O'Connor - CM TBD MWMSLHS Open Space - Business Academy David Harding Harris & Assoc. - CM TBD WLCWilson Heating Upgrade Dennis Cooper Kitchell - CM TBD SIMMuir Heating Upgrade Dennis Cooper Kitchell - CM TBD WongWilson Roofing Dennis Cooper Kitchell - CM TBD SIMMuir MS Roofing Dennis Cooper Kitchell - CM TBD WongSLHS Restroom Renovations Dennis Cooper Harris & Assoc. - CM TBD AEDIS
Measure B Board WorkshopJuly 29, 2008 29
Master Schedule UpdateBrief History
Givens and Assumptions
• Recap of previous Board direction– Avoid impact to learning environment
• Avoid use of Interim housing• Target summers for modernization projects
– Accelerate SLHS projects to get State matching funds
– Defer modernization projects to offset acceleration and fit Bond sales cash flow
– Extend program length from 6 to 8 years
Measure B Board WorkshopJuly 29, 2008 30
Master Schedule UpdateMaster Schedule Approved July 11, 2007
Task Name
MEASURE B BOND PROGRAM
Conceptual Design Team Development
NEW CONSTRUCTION PROJECTSPG&E Parking LotArts Education Center9th Grade CampusSLHS Library ExpansionSLHS Industrial Arts Renovation/Career Tech EdSLHS Open Space
MODERNIZATION PROJECTS PHASE 1Roofing at Garfield, Jefferson, McKinley, Monroe, Roosevelt, Washington, SLHSLAN & VOIP - All SitesBancroft Playfields
MODERNIZATION PROJECTS - PHASE 2Priority Heating Upgrades - Wilson, Bancroft & Muir Roofing at Wilson, Bancroft & Muir Restroom Renovations at 20%, first summerRestroom Renovations at 20%, second summerRestroom Renovations at 20%, third summerRestroom Renovations at 20%, fourth summerRestroom Renovations at 20%, fifth summer
MODERNIZATION PROJECTS - PHASE 3 (painting & lighting)Phase 1 – 25% over first summerPhase 2 – 25%, over second summerPhase 3 – 25%, over third summerPhase 4 – 25%, over fourth summer
J F MA M J J A S O N D J F MA M J J A S O N D J F MA M J J A S O N D J F MA M J J A S ON D J F MA M J J A S O ND J F MA M J J A S O N D J F MA M J J A S O N D J F MA M J J A S O ND J2007 2008 2009 2010 2011 2012 2013 2014 2015
Measure B Board WorkshopJuly 29, 2008 36
Master Schedule UpdateProjects Completed in 2007
• Roofing (PM/CM)San Leandro HS (except Shop Bldg) (Harris/Harris)Garfield ES (Harris/O’Connor)Jefferson ES (Multi-purpose Bldg) (Harris/Harris)McKinley ES (Harris/Kitchell)Monroe ES (except Admin Bldg) (Harris/O’Connor)Roosevelt ES (Harris/Kitchell)Washington ES (Harris/Kitchell)
• TechnologyVOIP & LAN District-wide (SLUSD IT Dept)
• New ConstructionBancroft Sports Field (COSL)
Measure B Board WorkshopJuly 29, 2008 37
Master Schedule UpdateProjects in Progress
as of July 2008
• SLHS Phase– District Parking Lot Plan Approval– Library Expansion Plan Approval– Music Bldg Roof & Heat Construction– 9th Grade Campus Bidding Sept 2008– Art Education Center (& SLAM) Design - 80%– CTE Shop Bldg Design - 50%– Open Space (& Business Academy) Design - 50%
• Restrooms – Garfield ES Design – 20%– McKinley ES Construction– Monroe ES Design – 20%– Washington ES Construction
• Heating– Bancroft MS Design – 20%
• Roofing– Monroe ES (Admin Bldg) Construction– Bancroft MS Design – 20%
Measure B Board WorkshopJuly 29, 2008 40
• BudgetEstimate or actual amount of revenue and/or project hard and soft costs based on current available data– Initial Budget
Conceptual Budget prior to programming, design and scheduling
– Escalated BudgetConceptual Budget escalated per the Master Schedule
• Construction EstimateCan be based upon Schematic Design, DesignDevelopment, or Construction Document drawings
• Contractor’s BidBased upon Construction Document drawings
• Actual Final CostsBased upon Contract plus Change Orders
Budget UpdateDefinitions
Measure B Board WorkshopJuly 29, 2008 41
• Measure B Budgets are:– Set up with “Total Budget” including revenue
and expenditures– Broken down into “Object Codes” defining hard
and soft cost line items– Adjusted as data becomes more detailed and
defined– Adjusted to equal actual expenditures at project
completion– Managed by transferring savings from each
completed project to other open projects as needed
Budget UpdateProcess
Measure B Board WorkshopJuly 29, 2008 42
Industrial Arts Renovation $3,000,000
3%
SLHS Open Spaces $750,000
1%
Career & Tech Education $600,000
1%
PG&E Parking Lot $4,000,000
4%
SLHS Library Expansion $900,000
1%
Bancroft MS Parking Lot $350,000
<0.5%
Financial Reserve $2,500,000
2%
Arts & Education Center
$17,000,000 16%
Renovation & Upgrades
$41,900,000 37%
9th Grade Campus $38,000,000
35%
Conceptual Total Budget$109,000,000
Budget UpdateWhere We Were Nov 7, 2006 . . .
Measure B Board WorkshopJuly 29, 2008 43
Conceptual Total Budget
Conceptual budgets were developed:
• Prior to completion of:– The Master Schedule– Project programming– Detailed scope
• To describe and determine Measure B Bond priorities
• By estimating square foot quantities with unit prices
• With escalation to mid-point of 6-year Bond -December 2009
Budget UpdateWhere We Were Nov 7, 2006 . . .
Measure B Board WorkshopJuly 29, 2008 44
• Changes from Conceptual Budget to Escalated Budget
– Escalated per Master Schedule approved July 11, 2007
• Renovation & Upgrades, Industrial Arts, and PG&E Parking Lot budgets were adjusted for escalation
– $800,000 of Financial Reserve for Bancroft Field
– Programming in progress for some projects
– Operating Costs allocated to all projects
– Total Budget still equals $109,000,000
Budget UpdateWhere We Were July 11, 2007 . . .
Measure B Board WorkshopJuly 29, 2008 45
Industrial Arts Renovation $3,213,122
3%
SLHSOpen Spaces $1,550,000
1%
Career & Tech Education $753,850
1%PG&E Parking Lot
$3,786,008 3%
SLHS Library Expansion $900,000
1%
Bancroft ParkingLot
$417,705 <0.5%
Bancroft MS Field $800,000
1%
Arts & Education Center
$20,864,221 17%
Renovation & Upgrades
$42,056,900 34%
9th Grade Campus $45,377,638
37%
Financial Reserve $1,700,000
2%
Cost of Issuance $634,063
1%
Current Total Budget$122,053,507
Budget UpdateWhere We Are January 31, 2008 . . .
Measure B Board WorkshopJuly 29, 2008 46
• Changes from Escalated Budget to Current Budget
– Total budget changed from $109,000,000 to $122,053,507
– Supplemental funding sources have been approved or projected to be received
– Supplemental funding is included in total budget
– Programming complete for most new construction projects
– Programming is complete or has started for most modernization projects
Budget UpdateWhere We Are January 31, 2008 . . .
Measure B Board WorkshopJuly 29, 2008 48
• Budget Challenges
– 9th Grade Campus acquisition: $3,208,882 budget increase is unfunded
– 9th Grade Campus construction: $4,200,000 increase dependent on Overcrowding Relief Grant
– AEC increase from 450 to 550 seats: unfunded mandate for $5,000,000 total budget increase
– PG&E acquisition: additional $910,000 budget funded from project contingency, construction line item, and Financial Reserve
Budget UpdateWhere We Are January 31, 2008 . . .
Measure B Board WorkshopJuly 29, 2008 49
• Budget Challenges (cont.)
– Wireless network and maintenance agreement added to VOIP Project
– Projects added to program
•Bancroft Field•SLHS Cameras and Fence•Jefferson Fence•District Generator
– Project Stabilization Agreement: potential budget impact
– Master Schedule extension from 6-8 years: potential budget impact
Budget UpdateWhere We Are January 31, 2008 . . .
Measure B Board WorkshopJuly 29, 2008 50
Supplemental Funding
• SLHS Career Technical Education– District has secured $8.0M in State funding, pending on
meeting Design and Construction milestones
• SLHS 9th Grade Campus– Overcrowding Relief Grant application
• District is submitting $4.5M in 2nd Round funding application due on July 31st, 2008
• Funding decision expected by November/December 2008
– State New Construction Funding• 2007/08 Enrollment insufficient to provide Eligibility• Next opportunity to determine Eligibility October 2008
Measure B Board WorkshopJuly 29, 2008 51
SLHS Career Technical Education
• $8,053,500 in State Apportionments at State Allocation Board March 26, 2008
– SLAM Academy (in AEC) $3,000,000– Metal Shop Program $1,500,000– Wood Shop Program $1,500,000– Automotive Program $1,500,000– Business Academy $553,500
(in Open Space project)
Measure B Board WorkshopJuly 29, 2008 52
Career Technical EducationGrant Name
Grant Description &
Location
Potential Funding Amount
Funding Application DeadlineAugust 3, 2007
DSARequired
Career Technical Education (CTE) Grant
MOD Grant Industrial Arts
Bldg. Wood Shop
$1.5 Million Board approval of application –7/26/07Application to CDE – August 2007Funding Allocation – March 2008Expectation – Good
Yes by March 2009 for funding release within 12
months from allocation date
Career Technical Education (CTE) Grant
MOD Grant Industrial Arts
Bldg. Automotive Shop
$1.5 Million Board approval of application –7/26/07Application to CDE – August 2007Funding Allocation – March 2008Expectation – Good
Yes by March 2009 for funding release within 12
months from allocation date
Career Technical Education (CTE) Grant
MOD Grant Industrial Arts
Bldg. Metal Shop
$1.5 Million Board approval of application –7/26/07Application to CDE – August 2007Funding Allocation – March 2008Expectation – Good
Yes by March 2009 for funding release within 12
months from allocation date
Career Technical Education (CTE) Grant
MOD Grant(E) High School
Business Academy – Open
Space
$500K Board approval of application –7/26/07Application to CDE – August 2007Funding Allocation – March 2008Expectation – Good
Yes by March 2009 for funding release within 12
months from allocation date
Career Technical Education (CTE) Grant
New Construction Grant – Multi-Media (SLAM Academy) Arts Education
Center
$3 Million Board approval of application –7/26/07Application to CDE – August 2007Funding Allocation – March 2008Expectation – Good
Yes by March 2009 for funding release within 12
months from allocation date
Measure B Board WorkshopJuly 29, 2008 53
SLHSOvercrowding Relief Grant
• $4.5M in District’s July 31, 2008 application
• Potential State Funding for 15 of the classrooms included in the 9th Grade Campus – 15 Classrooms x 27 pupils = 405 pupils
– 405 pupils x $11,220 = $4,544,100
Measure B Board WorkshopJuly 29, 2008 54
SLHS 9th GradeNew Construction Funding
• 2007/08 Enrollment insufficient to provide Eligibility
• Next opportunity to determine Eligibility October 2008
Supplemental FundingAnalysis
Measure B Board WorkshopJuly 29, 2008 55
Project Measure B Total Need Current Variance Remaining Variance notes:
9th Grade CampusSite Acquisition $3,000,000 $6,208,882 ($3,208,882) $2,630,000 ORG rider 50% Appraised valu CA ($578,882) 4/22/08 Appraisal = $5,260,000
Planning & Construction $35,000,000 $39,200,000 ($4,200,000) $4,000,000 50/50 New construction grant CA ($200,000) not eligible '07/'08. Next '08/'09$4,500,000 Overcrowding relief grant CA $4,500,000
Subtotal $38,000,000 $45,408,882 ($7,408,882) $11,130,000 $3,721,118
Arts Education Center (w/SLAM CTE)
Planning & Construction $15,891,000 $15,891,000 $0 $0Add 100 seats $0 $5,000,000 ($5,000,000) $3,000,000 CTEFP grant (SLAM) CA ($2,000,000)
Remove PCRs - trsfr out $800,000Demo M-1 - trsfr out $309,000
Subtotal $17,000,000 $20,891,000 ($5,000,000) $3,000,000 ($2,000,000) √
Shop Bldg Reno (IAR&CTE Projects)(Wood, Metal, Auto CTE)
Note: Transfered Measure B roofing funds in for shop roof pulled out of 2007 roof projects at SLHSPlanning & Construction $3,600,000 $3,600,000 $0 $0Upgrade CTE programs $0 $6,636,278 ($6,636,278) $4,480,000 CTEFP grant (wood, mtl, auto) CA ($2,156,278)
esaclation - trsfr in $213,122 ($213,122) $213,122 escalation - trsfr in Local $0Shop Bldg roofing - trsfr in $0 $150,600 ($150,600) $150,600 Shop Bldg roofing - trsfr in Local $0
Subtotal $3,600,000 $10,600,000 ($7,000,000) $4,843,722 ($2,156,278) √
Open Space Project (w/Business Academy CTE)Note: Re-allocated local Measure B (PCR removal = $800k) was originally in AEC project
Plan & Const. (original) $750,000 $750,000 $0 $0Plan & Const (PCRs) $0 $800,000 $0 PCR removal - trsfr in Local $0
Upgrade CTE program $0 $553,500 ($553,500) $553,500 CTEFP grant (Business Acad. CA $0Subtotal $750,000 $2,103,500 ($553,500) $553,500 $0 √
Maintain Bldg M-1 $309,000 $0 Maintain Bldg M-1 - trsfr in Local
Totals $59,350,000 $79,312,382 ($19,962,382) $19,527,222 ($435,160)
Potential Funding (est. amounts & sources)
Measure B Board WorkshopJuly 29, 2008 56
SLHS 9th GradeNew Construction Funding
– Avenues for Improvement:• Increases in enrollment at Kindergarten and 1st grade
• Stability or slight declines at other grade groups 2nd
through 7th Grades– AB 1014 (Statutes of 2007)
• Allows for fine tuning of the State Enrollment Projection
– Inclusion of Birth Rates to Adjust Kindergarten and 1st
Grade– Modifications of weighting schemes– Requires State approval of changes
Measure B Board WorkshopJuly 29, 2008 57
Additional Funding Sources
Grant Name Grant Description & Location
Potential Funding Amount
Funding Application Deadline(s)And Expectation
DSARequired
Overcrowding Relief Grant (ORG)
9th Grade Campus
Up to $4.5 million 2nd Round: July 31, 2008 Expectation – Good
3rd Round: January 31, 2009, Expectation – Unknown
Yes
New Construction School Facility Program (SFP)
9th Grade Campus
Up to $ 4 million
based on eligibility determination
No specific deadline.
Expectation – Not eligible with current enrollment
Yes
Land Acquisition Grant
9th Grade Campus
Up to $2.9 million No specific deadline, but will be submitted July 31, 2008. Expectation – Good
Yes
9th Grade Campus
Measure B Board WorkshopJuly 29, 2008 58
Cash Flow
$0.00
$20,000,000.00
$40,000,000.00
$60,000,000.00
$80,000,000.00
$100,000,000.00
$120,000,000.00
$140,000,000.00
Cash Flow UpdateMay 12, 2008 (Version 1 - No 9th Grade New Construction Funds)
Projected Expenses
Bond Sales Income
Actual Expenditures
Local & Potential State Funds
Ruth AlahydoianKNN
• Are property tax assessments falling in San Leandro? No.
– While home sale prices may not be increasing, overall assessed values in San Leandro have.
– The numbers from the County: from last year to this year, assessed values in San Leandro increased by 5.46%.
• If so will it impact the timing of the issuance of the bond series under Measure B?
– All of our tax/bond models assumed assessed values would increase by 5%, so we are already ahead of the game
– We are still planning a $60 million next issuance.
– Two years after that, in 2011, the plan is to issue the remaining $20 million
Measure B Board WorkshopJuly 29, 2008 59