|
2
<br />Items darkly tinted reflect expenses indirectly related to the capital project and paid through
<br />operating funds. (e.g. moving costs, post move operations issues). The attached budget
<br />amendment consolidates all project expenses to the capital project account.
<br />FINANCIAL IMPACT: On August 19, 2008 the Board approved the second amendment to the
<br />agreement for Construction Manager at Risk for Animal Services Facility for $104,000. The total
<br />guaranteed maximum price after the second amendment was $7,458,500. The second
<br />amendment provided contingency funding to be available to the Contractor for change orders
<br />that may occur during construction. All change orders for this project totaled $835,059 and a
<br />schedule of project change orders listing all change orders for the Animal Services Facility and
<br />their purpose is attached. The third amendment to the CMAR agreement for $731,059 will
<br />complete the project and the reconciliation of the contract.
<br />The total Project Budget is $9,110,287 and to date $9,038.372 has been expended. A balance
<br />of $71,915 is available to make final payment to the contractor. The third amendment provides
<br />for a final payment to the contractor of $130,492 leaving a project short fall of $58,577. There
<br />are three Purchase Orders outstanding in the General Fund to Clancy & Theys Construction for
<br />a total of $69,942 to be paid as part of the reconciliation. To insure accurate project accounting
<br />and asset recognition, all capital assets are recorded at original cost. A total of $58,577 will
<br />need to be transferred from the General Fund to adequately fund the project in the County
<br />Capital Projects Fund.
<br />Budget Amendment #2 - A
<br />Animal Services Facility:
<br />Project # 10035
<br />Revenues for this project:
<br /> Through FY
<br />2009-10 FY~2010-11
<br />Amendment FY 2010-11
<br />Revised
<br />Alternative Financin $8,000,000 $8,000,000
<br />Private Placement 700,000 700,000
<br />2/3rds Net Debt Bonds 170,000 170,000
<br />Sales Tax Reimbursement 150,000 150,000
<br />Transfer General Fund 65,287 $58,577 123,864
<br />From Arts Reserve Pro~ect 5,000 5,000
<br />From S a /Neuter Fund 20,000 20,000
<br />Total Project Fundin $9,110,287 $58,577 $9,168,864
<br />Appropriated for this project:
<br /> Through FY
<br />2009-10 FY 2010-11
<br />Amendment FY 2010-11
<br />Revised
<br />Desi n $700,000 $700,000
<br />Construction 8,235,287 $58,577 8,293,864
<br />Other 175,000 175,000
<br />Total Costs $9,110,287 $58,577 $9,168,864
<br />
|