Board Workshop Measure K Bond Program Update November 18, 2014
Long Beach Unified School District BOARD OF EDUCATION WORKSHOP
Presentation Summary I. Project Update • • • •
Jordan High School (HS) Major Renovation Browning High School (New HS #2) Newcomb K-8 AB300/New Construction Roosevelt Elementary School (ES) New Construction
II. Measure K Update • • • • •
Bond Issuances Measure K Financial Summary Measure K Issuance & Expenditure Summary Measure K Cash Flow Funding Available
Long Beach Unified School District
2
I. Project Update
Long Beach Unified School District
3
II. Major Projects Update Jordan High School Major Renovation Project Summary: • Existing facilities built in 1930’s and 1940’s with additions built in the 1950’s through 1990’s • 26.89 acre site • Existing 301,663 s.f. of permanent and 31,680 s.f. of portable structures • New and renovated facilities: 395,000 s.f. • 132 classrooms, six (6) Academies • Master Plan capacity: 3,600 students
$ 178,774,861 $ 142,764,430
$ 19,144,169
Project Status: • Construction: Ph. 1A Interim Housing (92% complete) • DSA Agency Review: Ph. 1B Increment 2 and 1C Project Team: • Construction Documents: Ph. 2B Underway • Schematic Design: 5 and 6 Underway • Architect: NTD (Ph. 1, 2B), and PJHM (Ph. • Schematic Design Complete: 2A and 4 2A, 4, 5, 6) • Phase 1B Demolition: Underway • Contractors: Phase 1A: McCarthy Building Companies Upcoming Activities: Phase 1B Demo: Unlimited Environmental • Design Development: 2A : Underway Phase 1B inc.1: Haywood Baker • Design Development 4: Competed Phase 1B inc.2: TBD • Phase 1B Increment 1: Bid Opening September 30, 2014; Start date October 2014 Long Beach Unified School District
4
II. Major Projects Update Jordan High School Major Renovation
Jordan HS Education Program • Learning Laboratories • Science Laboratories • Specialized Technical Educational Laboratories • Special Education Classrooms • Visual Arts Classrooms • Teaching Stations • Administration Building • Media Center • Gymnasium • Multi-Purpose Room • Food Services • Common Core Laboratory Long Beach Unified School District
5
II. Major Projects Update Jordan High School Major Renovation
Insert phased graphic
Long Beach Unified School District
6
II. Major Projects Update Jordan High School Major Renovation
Insert phased graphic
Building 850
Long Beach Unified School District
7
I. Major Projects Update Jordan High School Major Renovation
Long Beach Unified School District
8
I. Major Projects Update I. Major Projects Update
Long Beach Unified School District
9
II. Major Projects Update Browning High School (New HS #2) Project Summary:
$178,774,861
• New Browning High School (#2): Located at Hill Street and Redondo Avenue in the Wilson Planning Area • 10.3 acre site • Master Plan capacity: 840 students • Educational programs being considered include: Hospitality, people movement, culinary arts, and tourism • The campus will have learning laboratories, science laboratories, technical educational laboratories, special education classrooms, visual arts classrooms, teaching stations, administration building, media center, gymnasium, multi-purpose room, and food services
$142,764,430
Project Status:
Project Team:
• Off-site plans approved by City of Signal Hill • DSA Approval: June 20, 2014 • CDE Agency and City of Long Beach follow-up review: Underway • Anticipated school opening: September 2016 • Grading and Soil Remediation Construction Phase: Underway
• Architect: NAC Architecture • Construction Management Firm: Balfour Beatty Construction • Contractor Grading: Crew, Inc. • Contractor Construction: TB Pinick Inc.
$19,144,169
Upcoming Activities: • Construction estimated to start: October 2014 • Contract awarded: September 16, 2014
Long Beach Unified School District
10
II. Major Projects Update Browning High School (New HS #2)
Browning HS (New HS #2) Education Program • • • • • • • • • • • •
Learning Laboratories Science Laboratories Technical Educational Laboratories Special Education Classrooms Visual Arts Classrooms Teaching Stations Administration Building Media Center Gymnasium Multi-Purpose Room Food Services Common Core Laboratory Long Beach Unified School District
11
II. Major Projects Update Browning High School (New HS #2)
Long Beach Unified School District
12
II. Major Projects Update Browning High School (New HS #2)
Main Entry Of School
Long Beach Unified School District
13
II. Major Projects Update Browning High School (New HS #2)
View Of Central Quad
Long Beach Unified School District
14
II. Major Projects Update Browning High School (New HS #2)
Long Beach Unified School District
15
II. Major Projects Update New Browning High School #2
Long Beach Unified School District
16
II. Major Projects Update Newcomb K-8 AB300/New Construction $ 66,162,839
Project Summary:
$ 53,133,801
• Existing 69,000 s.f. facility in the Millikan Planning Area • Built in 1962 and 1964 • 13.5 acre site • Complete campus replacement • New 155,000 s.f. facility will include 46 classrooms
$ 29,462,324
Project Status: • Funding applications submitted to OPSC : Under review • Target School re-opening: Fall 2015 • Construction: Underway
Project Team: • Architect: WestGroup Designs, Inc. • Construction Management Firm: Balfour Beatty Construction • Contractor Demolition & Abatement: Turner Construction Company • Contractor Main Buildings: Pinner Construction Company
Long Beach Unified School District
17
II. Major Projects Update Newcomb K-8 AB300/New Construction
Newcomb K-8 Education Program • • • • • • • • • • •
Science Laboratories Special Education Classrooms Visual Arts Classrooms Teaching Stations Administration Building Media Center Gymnasium Multi-Purpose Room Food Services Common Core Laboratory Theater
Long Beach Unified School District
18
II. Major Projects Update Newcomb K-8 AB300/New Construction Proposed Site Plan
Long Beach Unified School District
19
II. Major Projects Update Newcomb K-8 AB300/New Construction
Main Entry To Campus
Long Beach Unified School District
20
II. Major Projects Update Newcomb K-8 AB300/New Construction
Kindergarten Class
Long Beach Unified School District
21
II. Major Projects Update Newcomb K-8 AB300/New Construction
Auditorium
Long Beach Unified School District
22
II. Major Projects Update Newcomb K-8 AB300/New Construction
Gymnasium
Long Beach Unified School District
23
II. Major Projects Update Newcomb K-8 AB300/New Construction
Long Beach Unified School District
24
II. Major Projects Update Roosevelt Elementary School New Construction Project Summary: • Existing 64,000 s.f. facility in the Poly Planning area • Built in 1935 with additions in 1945 and 1966 • 3.8 acre site • Facilities Master Plan recommended complete campus replacement • 98,686 s.f. with 45 classrooms • On-site parking structure for staff with roof top playground
Project Status:
$ 58,816,410 $50,967,046 $ 33,316,585
Project Team: • Architect: Ghataode Bannon Architects, LLP • Contractor: Tilden-Coil Constructors, Inc.
• Interim Housing: Entire site moved to Butler • Construction Phase: Notice to Proceed Issued: August 24, 2013 • Target school re-opening: Fall 2015
Long Beach Unified School District
25
II. Major Projects Update Roosevelt Elementary School New Construction
Roosevelt ES Education Program • • • • • • • •
Special Education Classrooms Teaching Stations Administration Building Media Center Multi-Purpose Room Food Services Health Care Center Common Core Laboratory
Long Beach Unified School District
26
II. Major Projects Update Roosevelt Elementary School New Construction
Long Beach Unified School District
27
II. Major Projects Update Roosevelt Elementary School New Construction
Long Beach Unified School District
28
II. Major Projects Update Roosevelt Elementary School New Construction
Long Beach Unified School District
29
II. Measure K Funding Update
Long Beach Unified School District
30
I. Measure K Update Bond Issuances
Measure K ($1.2 Billion)
Series A $260,000,000
Series B $3,020,686 Series B-1 $72,406,000 Series C $50,000,000 Unissued $814,573,314
Series A
Series B
Series B-1
Series C
Unissued
Long Beach Unified School District
31
Measure K Expenditures Funding Sources Fund Code
Description
Budget
State
State
$ 48,508,393
21-K
Measure K Bond Fund $ 1,171,500,819.00
Total Funding Sources
$ 1,199,429,449.00
Expenditures Object Code
Description
Expended
Budget
Committed
A
Site Costs
$ 9,223,698.06
$16,672,229.28
$ 10,417,000.04
B
District and Agency Costs
$ 2,760,080.36
$ 3,795,871.80
$ 2,791,194.35
C
Consultant Costs
$ 50,087,079.37
$ 70,755,072.02
$ 62,716,961.04
E
Construction Costs
$ 202,934,477.99
$ 551,356,855.43
$ 311,259,102.36
F
Construction Support Costs
$ 7,583,915.68
$ 30,667,016.60
$ 13,480,509.92
G
Furniture & Equipment
$ 20,602,080.49
$ 33,988,695.48
$ 21,580,487.22
H
Miscellaneous Project Costs
$ 2,506,077.36
$ 4,597,797.73
$ 3,359,337.70
K
Program Operating Expenses
$ 38,097,324.57
$ 5,821,309.54
$ 5,662,683.05
L
Program Consultants
$ 32,669,943.82
$ 59,317,417.11
$ 53,987,963.79
Total Expenditures
$ 301,124,790.06
$ 1,215,530,846.47
$ 485,255,239.47
Long Beach Unified School District
32
Measure K Expenditures
Long Beach Unified School District
33
I. Measure K Update State Funding Eligibility
Funding Eligibility Dependent on school bond sales from Prop 47 and 55 Funding received to date: Nelson MS (COS) $12,903,722 McBride HS (CTE, Modernization) $15,024,908 Core Switch and UPS Replacement Ph. I (ERATE) $913,896 Roosevelt ES (ORG) $19,665,867 $48,508,393 Total
State Funding Project
Funding
Gym/Auditorium AB300 Projects (SMP)
$11,529,759
Telecommunication and Wireless Ph. II (ERATE)
$7,250,000
Newcomb K-8 (ORG, SMP)
$16,309,751
Total
$27,839,510
Long Beach Unified School District
34
Measure K Cash Flow
Total: $1.2 Billion
Long Beach Unified School District
35
Measure K Commitments High School CAMS HS Technology & Site Improvements Jordan HS Interim Housing, Field Improvements Jordan HS Renovation Phase I, II, V, VI Jordan HS Auditorium AB300 Lakewood HS DSA Certification New HS #2, Browning Site New HS #3, Jordan Freshman Academy New HS #4, Butler Site New HS #5, Hill Site Polytechnic HS DSA Certification & Auditorium AB300 • Renaissance HS for the Arts Renovation • Wilson HS ADA Certification, Improvements, Auditorium AB300 • • • • • • • • • •
Middle School • • • •
Bancroft MS Gym AB300 Hill MS Gym AB300 Hoover MS Gym AB300 Nelson MS Post Occupancy Closeout
Elementary School • Lowell ES ADA Improvements • Newcomb K8 AB300 New Construction • Roosevelt ES New Construction • Willard ES Minor Renovation
District Wide • • • • • • • • •
Access Compliance District Wide ADA Improvements Phase I DSA Certification Fire Alarm, Intercom & Clock Replacement Phase I & II Intercom and Clock Replacement Phase I & II Portable Removal Phase III Program Expenses* Cameras Telecommunications Phase I, II, III
• Wireless Data Communications Phase II
• Washington MS DSA Certification * Includes program management expenses ($66M), escalation ($247M), loss reserve ($23M)
Long Beach Unified School District
36
Board of Education Identified Priorities
Board of Education Measure K Priority Projects Site/Type
Budget (2014 $)
Escalation
Total
AB300 Hamilton MS Gym
$9,339,797
$2,801,939
$12,141,736
Modernization/Renovation Millikan HS
$48,059,730
$14,417,919
$62,477,649
Hamilton MS
$14,184,525
$4,255,357
$18,439,882
Willard ES
$7,051,960
$2,115,588.0
$9,167,548
Avalon K12 Total
$10,269,888 $88,905,900
$3,080,966.4 $26,671,770
$13,350,854 $115,577,670
Long Beach Unified School District
37
Bond Sale Cash Flow 2018: Current Commitments • Measure K balance, showing remaining current commitments • Balance must be allocated within 3 years of issuance • Does not include Board identified priorities
Series D & E: 2015 & 2018 Bond Issuances Measure K Cash Balance Bond Sale Funds Available Estimated Expenditures Remaining Balance
Amount $64,800,000 $540,000,000 $604,800,000 $461,145,194 $143,654,806
Remaining Balance (*2018) (Less Escalation) $131,109,863
Long Beach Unified School District
38
Remaining Funding and Board of Education Priority Projects • Measure K balance, showing remaining current commitments and Board identified priorities • Priority Expenditures: $115,577,670 • Balance must be allocated within 3 years of issuance
Series D & E: 2015 & 2018 Bond Issuances Measure K
Amount
Cash Balance
$64,800,000
Bond Sale
$540,000,000
Funds Available
$604,800,000
Estimated Expenditures
$576,722,864
Remaining Balance
$28,077,136
Remaining Balance (*2018) (Less Escalation)
$25,625,244 Long Beach Unified School District
39
2018-2021 Funding Available
PV: $143.6 Million
PV: $28.1 Million Long Beach Unified School District
40
Remaining Measure K Funding
• Remaining Measure K, $274.5M, • Will not be accessible until 2026 • Includes escalation of 3%
Long Beach Unified School District
41
Summary
2018 Available Measure K Funds • Measure K Funds Available Without Board Priorities: $131,109,863 • Measure K Funds Available With Board Priorities: $25,625,244
2026 Available Measure K Funds • $196,350,235
Long Beach Unified School District
42
For More Information
This presentation information is available at: www.lbschools.net
Long Beach Unified School District
43