Bond Oversight Committee Bond 2014 and Bond 2018 July 18, 2019
1
Bond Oversight Committee Bond 2014 and Bond 2018 July 18, 2019 1 - - PowerPoint PPT Presentation
Bond Oversight Committee Bond 2014 and Bond 2018 July 18, 2019 1 AGENDA 1. Welcome Joanne Gore, Chair 2. Bond 2014 Update Oscar Perez, Carolina Fuzetti, Jojo Jacob 3. Bond 2018 Update Oscar Perez, Carolina Fuzetti Contract
1
AGENDA
2
July 18, 2019
Bond Oversight Committee 2014 Bond program
3
PROGRAM STATUS
Overall Bond Program
Complete In progress Next step
PHASE/ % COMPLETE DESIGN CONSTRUCTION
SD DD CD BID CONST CLOSE/ WNTY
I/100% II/100% III/99%
LEGEND
4
5
PROJECTED PROGRAM BUDGET
Notes: Data as of 6/30/2019 Current 2014 Bond Program Contingency = $20.1M Projected Bond Program Balance includes rounding tolerance
* Projected estimate to complete (based on estimates and pending commitments)
Item Total Current Commitments/ Approved Change Orders
(A)
$442.5M Estimates/ Pending Change Orders*
(B)
$ 32.3M Total Projected Budget
(C) = (A) + (B)
$474.8M 2014 Bond Budget
(D)
$486.9M Projected Bond Program Balance (E) = (D) - (C) $ 12.1M
James Reese Career and Technical Center
6
Construction Progress
2014 BOND – INFRASTRUCTURE REFRESH
TECHNOLOGY & SECURITY CAMERA UPDATE
8
4,617,951 3,528,000 3,955,799 1,280,124 1,640,902 12,473,570 16,555,452 6,513,426 4,428,496 3,244,984 149,248 1,584,848 7,671,821 15,711,813
4,000,000 6,000,000 8,000,000 10,000,000 12,000,000 14,000,000 16,000,000 18,000,000
0000931 0000990 0000991 0000992 0000993 0000994 0000995 Infrastructur e Camera WAN Cabling/Fibe r Wireless Cabling/Fibe r WAN Design Contingency Wireless Contingency WAN Network Electronics Wireless Electronics
Infrastructure Camera WAN Cabling/Fiber Wireless Cabling/Fiber WAN Design Contingency Wireless Contingency WAN Network Electronics Wireless Electronics 0000931 0000990 0000991 0000992 0000993 0000994 0000995 % of 141% 126% 82% 12% 97% 62% 95% Encumbrances & Expenses 6,513,426 4,428,496 3,244,984 149,248 1,584,848 7,671,821 15,711,813 Budget 4,617,951 3,528,000 3,955,799 1,280,124 1,640,902 12,473,570 16,555,452
2014 Bond IT Projects – Budget Update
9
Bond Oversight Committee 2018 Bond Program July 18, 2019
A/E Contracts (Design) 42 of 42 (A/E) Architect/Engineer contracts have been executed JOC Contracts (Construction) 21 of 21 Job Order Contracts (JOC) construction contracts have been executed CSP/CMAR Contracts (Construction) 1 of 29 Competitive Sealed Proposal (CSP)/Construction Manager at Risk (CMAR) construction contracts have been executed
10
11
Spent to Date $50.1M Commitments $153.4M
12
2018 Bond Program
Construction Awarded Construction Contracts $47,297,811 Total SBE Commitment $12,467,910 SBE Paid to Date $7,561,437 A/E Services Awarded Construction Contracts $40,964,080 Total SBE Commitment $11,176,681 SBE Paid to Date $2,937,367
27% 87% 0.7% 16% 26% 8%
New elementary school (#51) in the Aliana Community
February 2019, Bond 2018 funded
date is January 2020
13
Rebuild of existing Meadows Elementary School
in February 2019, Bond 2018 funded
Demolition scheduled to be complete by August 2019.
date is January 2021
14
New Construction
ES 52, ES 53, HS 12
Lakeview ES
MS 16-Net Zero
15
Additions/Renovations
Neill ES Addition - 12 classroom
Madden ES Addition - 10 classroom
Fine Arts
16
Complete
2018 Bond Bus Purchases
___________ Total Expenditures to Date $ 3,080,918
17
18
Ongoing:
Communications Plan Update
Information Technology 2018 Bond
$3,000,000 $2,010,000 $94,000,000 $24,300,000 $11,300,000 $7,300,000 $3,690,000 $623,182 $150,000 $25,451,998 $5,444,405 $0 $46,442 $1,309,619 $0 $10,000,000 $20,000,000 $30,000,000 $40,000,000 $50,000,000 $60,000,000 $70,000,000 $80,000,000 $90,000,000$100,000,000
Security Campus Audio/Vido Classroom Toolset Infrastructure Staff Computer Refresh Systems Telephone/Network Security Technology
Security Technology Security Campus Audio/Vido Classroom Toolset Infrastructure Staff Computer Refresh Systems Telephone/Networ k Sum of Total Encumbrances & Expenditures $623,182 $150,000 $25,451,998 $5,444,405 $0 $46,442 $1,309,619 Sum of Approved Budget $3,000,000 $2,010,000 $94,000,000 $24,300,000 $11,300,000 $7,300,000 $3,690,000
2018 Bond Project Update - Status
Total Budget: $142.6M
20
$70.8 million
new money issuances and future refundings
1.31 1.32 1.33 1.34 1.35 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Projected 2020 Projected 2021 Projected 21
22 1.31 1.32 1.33 1.34 1.35 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Projected 2020 Projected 2021 Projected
23
Impact of PV Increase on Average FBISD Home
As proposed at $1.34 Prior Year 2018-19 HB3 2019-20 Proposed Change
$283,258 $289,699 2.27%
$254,576 $261,013 2.52% M&O Rate $1.06 $0.99
I&S Rate $0.26 $0.28 $0.02 Total Tax Rate $1.32 $1.27
Annual Taxes on Average Residence $3,360.40 $3,314.86
Annual Increase/(Decrease) in Taxes ($45.54) Monthly Increase/(Decrease) in Taxes ($3.79)
24
25