HomeMy WebLinkAbout08.02.2017 @630 Regular Measure W COCWednesday, August 2, 2017
6:30 PM
City of South San Francisco
P.O. Box 711 (City Hall, 400 Grand Avenue)
South San Francisco, CA
Municipal Services Building, Council Chambers
33 Arroyo Drive, South San Francisco, CA
Measure W Citizens' Oversight Committee
Regular Meeting Agenda
August 2, 2017MeasureWCitizens' Oversight
Committee
Regular Meeting Agenda
NOTICE IS HEREBY GIVEN, pursuant to Section 54956 of the Government Code of the State of
California, the Measure W Citizens' Oversight Committee of the City of South San Francisco will hold a
Regular Meeting on Wednesday, August 2, 2017, at 6:30 p.m., in the City Council Chambers, Municipal
Services Building, 33 Arroyo Drive, South San Francisco, California.
Purpose of the meeting:
Call To Order.
Roll Call.
Public Comments.
MATTERS FOR CONSIDERATION
Motion to approve the Minutes from the meetings of February 1, 2017 and April 5,
2017.
1.
Report transmitting Measure W Fiscal Year 2016-17 revenues and expenditures from
April 1 through June 30, 2017. (Richard Lee, Director of Finance)
2.
Community Civic Campus Project Update. (Marian Lee, Assistant City Manager and
Dolores Montenegro, Kitchell of San Jose, California Program Manager)
3.
Adjournment.
Page 2CityofSouthSanFrancisco Printed on 7/27/2017
City of South San Francisco
Legislation Text
P.O. Box 711 (City Hall, 400
Grand Avenue)
South San Francisco, CA
File #:17-799 Agenda Date:8/2/2017
Version:1 Item #:1.
Motion to approve the Minutes from the meetings of February 1, 2017 and April 5, 2017.
City of South San Francisco Printed on 7/27/2017Page1of1
powered by Legistar™
City of South San Francisco
Legislation Text
P.O. Box 711 (City Hall, 400
Grand Avenue)
South San Francisco, CA
File #:17-788 Agenda Date:8/2/2017
Version:1 Item #:2.
Report transmitting Measure W Fiscal Year 2016-17 revenues and expenditures from April 1 through June 30,
2017.(Richard Lee, Director of Finance)
RECOMMENDATION
No formal action is required. The staff report is for information only.
BACKGROUND/DISCUSSION
Attached for the Measure W Citizens’Oversight Committee’s (COC)information are transaction detail reports
and accompanying support documentation for Measure W revenues and expenditures for the period of April 1
through June 30, 2017.
The revenue transaction detail report provided in Attachment 1 indicates that from April 1 through June 30,
2017,the City received $2,290,602.25 in Measure W transactions and use tax revenue.The City has received
7,720,953.13 in Measure W Revenues as of Fiscal Year 2016-17 to date,which includes the advance from the
State Board of Equalization (SBOE)for April 2017.The City’s revenue accrual policy is 60 days,which means
that any revenues attributable to the prior Fiscal Year that are received within 60 days after the end of the Fiscal
Year will be recorded as revenue in the prior Fiscal Year.The remaining advance to be accrued for FY 2016-17
is May 2017.The June 2017 advance and true-up for the quarter ending June 30,2017,will be received in
September 2017,and recorded in FY 2017-18,as the revenues will be received after the 60 day accrual period
for the prior Fiscal Year.
The Expenditure Detail Report provided in Attachment 2 indicates that from April 1 through June 30,2017,the
City expended $531,057.28 in Measure W funds.Expenditures for capital improvements are accounted for
through the City’s Capital Improvement Plan (CIP)Fund,the cost of which is allocated to CIP funding sources,
such as Measure W, via a transfer between Measure W and the CIP fund.
The City expensed $198,384.23 between April 1 and June 30,2017,on the Community Civic Campus,project
pf1707,as detailed in Attachment 3.Expenses included project management services from Kitchell CEM,
planning and California Environmental Quality Act (CEQA)services from Michael Baker International,and
Group4 Architecture for professional services.As indicated in Attachment 2,$180,992.16 of project expenses
were allocated to Measure W in the quarter ending June 30, 2017.
As the COC may recall,$8 million of Measure W funds are allocated toward an $18 million,5-year paving
program that began in FY 2016-17.The project incurred $431,170.68 in expenses between January 1 and June
30,2017,as detailed in the report provided in Attachment 4.As indicated in Attachment 2,$350,065.12 of
project expenses were allocated to Measure W in the quarter ending June 30, 2017.
CONCLUSION
Measure W revenues and expenditures were reported accurately and in compliance with Measure W ballot
language.
City of South San Francisco Printed on 7/27/2017Page1of2
powered by Legistar™
File #:17-788 Agenda Date:8/2/2017
Version:1 Item #:2.
Attachments:
1.Measure W Revenues April through June 2017
2.Measure W Expenditures April through June 2017
3.Measure W Project pf1707 Expense April through June 2017
4.Measure W Project st1705 Expense January through June 2017
City of South San Francisco Printed on 7/27/2017Page2of2
powered by Legistar™
re vdetl.rpt
07/17/20 17 10 :47AM
Periods : 10 thro ugh 12
Account Number
101 MEASURE W
101 -00 000 NON EXPENSE ACCT
101 -00 000-30000 TAXES
101 -00 000-30207 MEASURE W AND USE TAX (0.5%)
4119/2017 gl_cr CR 59541
Line Desc ription: Measure W Sales Tax
511712017 QI er CR 601 90
Line Des criptio n: Measure W Sales Tax
6/2312017 gl_cr CR 61111
Li ne Desc riptio n: Measure W Sales Tax
101 -00 000-30207 MEASURE WAND USE TAX (0.5%)
Total MEASURE W
Grand Total
A
B
c
ATT ACH MENT I
Revenue Det ail Report Page : 1
CITY OF SOUTH SA N FRANCISC O
04101 /2017 through 06/30/2017
Adjusted Year-to-date Prct
Estimate Revenues Revenues Ba lance Rcvd
7,000,000 .00 0.00 5,430 ,350.88 1,569,649.12 77.58
468,800.00
Docu me nt Description : LOCA L SALES TAX
625,000.00
Docu me nt Description : LOCA L SALES TAX
1,196,802.25
Docu ment Description : LOCAL SALES TAX
7,000,000 .00 2,290,602.25 7,720,953.13 -720,953.13 110.30
7,000,000.00 2,290,602.25 7,720,953.13 -720,953.13 110.30
7,000,000 .00 2,290,602.25 7,720,953.13 -720,953.13 110.30
Page:
ATTACHMENT 1A
Deposit number
Payee name
Receipt desc
Description
1% Sales Tax
400 Grand Ave
PO Box 711
South San Francisco, CA 94083
0419
STATE OF CALIFORNIA
LOCAL SALES TAX
Account
R 100-00000-30201
Measure W Sales Tax
R 101-00000-30207
Signature
OFFICIAL RECEIPT
Receipt Number 59541
Receipt date 04/19/2017
Check number ach
Check date 04/19/2017
Amount
937,100.00
468,800.00
Receipt amount 1,405,900.00
Check amount 1,405,900.00
Cash amount 0 .00
Credit amount 0.00
Change tendered 0.00
4/'20/2(J17
C urrency: USO
Treasury Information Report Previous Day Composite Report
Previous Day Composite Report
ACH-Wire Credits
As of 04/19/2017
CUSTOMER ID: CITYSSF
OPERATOR ID: JYOUNG
Commercial Electronic Office®
B ank: ;;;; ••
Account: (
C redit Transactions
4/19/2017
4/19120 17
4/19/2017
169 I M ISCELLANEOUS ACH CREDlT Credit Amount:
Cust R ef: 00000000000 !lank Ref: lAOOOO 15858 I 55
U nique ID : 00000091003859404711
BO OF EQUALIZATN BOt:-LOCLTX 041217 41 022 ACCOU NTS RECEIVABL C
169 1 MISCELLANEOUS ACH CREDIT
C ust Ref: 00000000000
Unique ID : 00000091 0038594047 12
Credit Amoun t:
Bank Ref: IAOOOO I 5858 156
BD OF EQUALIZATN BOE-LOCLTX 041 2 17 437 CITY OF SO. SAN FR
I 69 I MISCELLANEOUS ACH CREDIT
Cust Ref: 00000000000
Unique ID : 0000009 10 03859404713
T'T'\l""~" ..,,"' ,.,,.._T"O.•-.• ............. -.. .... ~.-............ -
C r edit Amount:
Bank Ref: 1A036152139062
J I ; ! U l r
1: u ' t, l,
I) .. :
9}7,100-°0
468,800.00
I 16.54
4/21/2017 Board of Equalization -State of California
Local Jurisdiction Staten1ent of Tax Distribution
41022 Date:
04/12/2017
For the periods shown below
Payee: CITY OF SOUTH SAN FRANCISCO/ACCOUNTS
RECEIVABLE CLERK
Current Advance
Prior Credits
Feb 2017
Total Payment (by EFT)
937,100 .00
0.00
937,100.00
If you have questions regarding this statement, please contact
BOE-Local Revenu e and Allocation Unit at 916-324-3000.
Back to Query Page (/boewebservices/localJur.jsp)
4/21/2017 Board of Equalization -State of California
Local Jurisdiction State1nent of Tax Distribution
437 Date:
04/12/2017
For the periods shown below
Payee: CITY OF SO. SAN FRAN T&U TAX/DIRECTOR OF
FINANCE
Current Advance
Prior Credits
Feb 2017
Total Payment (by EFT)
468,800.00
0.00
468,800 .00
If you have questions regarding this statement, please contact
BOE-Local Revenue and Allocation Unit at 916-324-3000.
Back to Query Page (/boewebservices/localJu r.jsp)
STAT~. OF CALIFORl'r .... A DIRECT DEPOSIT NUMBER
99660674
DIRECT DEPOSIT ADV IC E
The amount printed on the face of this advice was transmiued to an account
at bank 1___ l_Jl•I 1 from the RETA IL SALES TAX
660674
AC COUNTS RECEIVABLE CLERK
CITY OF SOUTH SAN FRANCISCO
PO BOX 711
SOUTH SAN FRANCISCO CA
94083 -0711
When changing accoun1s 0< flnenoal insti1u11ons, notify your retJrement sys1em cx agency
accoun11n9 olhce immediately Do nol dose your old accou nt until yoo have received your
firs! paymeni In your new account. V'
DOLi.AAS CENT
1 $**9 ~710~~
NOT NEGOTIABLE
4102 2
PAYEE IDENTIFICATION
NUMBER(S)
BETTY T. YEE
CA LIFORNIA STAT E CONTROLLER
STATE OF CALIFORNIA -BOARD OF EQUALIZATION
STAT EMENT OF BRADLEY-BURNS LOCAL TAX DISTRIBUTION
41022 DATE: 04/11/2017 FOR THE PERIODS SHOWN BELOW
PAYEE: ACCOUNT S RECEIVABLE CLERK
CITY OF SOUTH SAN FRANCISCO
CURRENT ADVAN CE
PRIOR CREDITS
TOTAi PAVMFNT
Feb 2017 937,100.00
0.00
937.100.00
OF CALIFORNY \. DIRECT DEPOSIT NUMB ER
99660675
DIRECT DEPOSIT ADVICE
Th e amoUJ~On th e face of th is advice wa s tran smiued to an a ccount
at bank ~ from !he RETAIL SALES TAX
660675
CITY OF SO. SAN FRAN T&U TAX
DIRECTOR OF FINANCE
PO BOX 711
SOUTH SAN FRANCISCO CA
94083 -0711
Whe n changing accounts or hnanoal insucuuons, no1ity your relirernen1 system 0< age ncy J
accounting olfica 1m medr.1tety. Do not dose y<M ad aocoon c until y ou have received yo..-
firsc payment in your new account
DOLLAR.£__~ $**~~
88~0~~
NOT NEGOTIABLE
L437 ___ _1
PAYE E IDEN TI FICATION
NUM8ER(S)
BETTYT. YEE
CALIF OR NIA STAT E CONTR OL LER
STATE OF CALIFORNIA -BOARD OF EQUALIZATION
STATEMENT OF ADD-ON TAX DISTRIBUTION
437 DATE: 04/ll/2017 FOR THE PERIODS SHOWN BELOW
PAYEE: CITY OF SO. SAN FRAN T&U TAX
DIRECTOR OF FINANCE
CURRENT ADVANCE
PRIOR CREDITS
TOTAL PAYMENT
Feb 2017 468,800.00
0.00
468,800.00
ATTACHMENT 1B
Deposit number
Payee name
Receipt desc
Description
1% Sales Tax
400 Grand Ave
PO Box 711
South San Francisco, CA 94083
0517
STATE OF CALIFORNIA
LOCAL SALES TAX
Account
R 100-00000-3020.:1
Measure W Sales Tax
R 101-00000-30207
Signature
OFFICIAL RECEIPT
Receipt Number 60190
Receipt date 05/17/2017
Check number ach
Check date 05/17/2017
Amount
1 ,249,300.00
625,000.00
Receipt amount 1 ,874,300 .00
Check amount 1,874,3 00 .00
Cash amount 0.00
Credit amount 0.00
Change tendered 0.00
5118/2017
C urre ncy: USO
B a nk:
Acco unt:
Treasury In formation R eport Pr evious Day C om posite Report
Previous Day Composite Report
ACB-Wire Credits
As ofOS/17/2017
CUSTOMER ID: CITYSSF
OPERATORIO: J YOU NG
Commercial Electronic Offi ce®
CITY OF SOUTH SAN FRANCISCO
05/1 8/2017 11 :57 A M ET
Treasury Information Reporting
WELLS FARGO BAN K , N.A.
CITY OF SO UT H SF DE POS IT ACCT
C redit Ttan sa ct ion ~
5/1 7/2 017
S/17/2017
169 I MISCELLAN EO US AC f-1 CREDIT
Cus t R ef: 00000000000
Uniqu e JD: 0000009 10039526474 51
C redit Amoun t:
Bank Ref: IA0000 14088727
BD OF EQUALTZJ\TN BOE-LOCLTX 05 11 l7 4 1022 AC COU NTS RECE IVABL C
169 /MISCELLAN EOUS ACH CREDIT
Cust Ref: 00000000000
U n ique ID: 00000091003952647452
C red it Amou nt:
Bank R ef: 1A000014088728
BD OF EQ UALI ZAfN BOE-LOCLTX 051117 437 e n y Of so. SAN FR
MISC ELLANEOUS AC ll C REDIT Total Cred i t A m ount
Credit Totnl C r edit Am ount
1,249,300.00
625,000 00
1,874 ,300.00
tCl'"{O
J ,874 ,300.00
5119/2017 Board of Equalization -State of California
Local Jurisdiction Statement of Tax Distribution
41022 Date :
05/10/2017
For the period s shown below
Payee: CITY OF SOUTH SAN FRANC ISCO/ACCOUNTS
RECE IVABLE CLERK
Current Advan ce
Prior Credits
Mar 2017
Total Pa yment (by EFT)
1,249,300.00
0 .00
1,249,300 .00
If you have questions regarding this statement, p lea se contact
BOE-Local Reve nu e and Allocation Un it at 916-324-3000.
Back to Query Page (/boewebservices/localJu r.jsp)
5/19/2017 Board of Equalization -State of Cal ifornia
Local Jurisdiction Statement of Tax Distribution
437 Date:
05/10/2017
For the periods shown below
Payee: CITY OF SO. SAN FRAN T&U TAX/DIRECTOR OF
FINANCE
Current Advance
Prior Credits
Mar 2017
Total Payment (by EFT)
625 ,000.00
0.00
625 ,000.00
If you have questions regarding this statement, please contact
BOE-Loca l Revenue and Allocat ion Unit at 916-324-3000.
Back to Query Page (/boewebservices/localJur.jsp)
STATE ,,-F CALIFORNIA DIRECT DEPOSIT NUMBER
99493889
DIRECT DEPOSIT ADVICE
The amow~on the face of this advice was transmiued to an account
at bank ~ 1 from the RETAIL SALES TAX
493889
ACCOUNTS RECEIVABLE CLERK
CITY OF SOUTH SAN FRANCISCO
PO BOX 711
SOUTH SAN FRANCISCO CA
94083-0711
Whero changing accounts or financial 1nstituoons, no11fy your retit·ement system or age<>cy
accounting office immediately. Do not dose you< old account un til you have received yoor
first payment in your new account
DOLLARS :CENT!
1249300 ~00
NOT NEGOTIABLE
41022
PAYEE IDENTIFICATION
NUMBER(S)
BETTVT. YEE
CALIFORNIA STATE CONTROLLER
STATE OF CALIFORNIA -BOARD OF EQUALIZATION
STATEMENT OF BRADLEY-BURNS LOCAL TAX DISTRIBUTION
41022 DATE: 05/09/2017 FOR THE PERIODS SHOWN BELOW
PAYEE: ACCOUNTS RECEIVABLE CLERK
CITY OF SOUTH SAN FRANCISCO
CURRENT ADVANCE
PRIOR CREDITS
TOTAL PAYMENT
Mar 2017 1,249,300.00
0.00
1,249,300.00
STATE C 7 CALIFORNIA -·r.iECT DEPOSIT NU MBER
9493890
DIRECT DEPOSIT ADVICE
The amount on che face of this advice was tran smitted to an account
at bank L__ _____ __,I from the RETAIL s ALE s TA x
493890
CITY OF SO. SAN FRAN T&U TAX
DIRECTOR OF FINANCE
PO BOX 711
SOUTH SAN FRANCISCO CA
94083-0711
When changing accounts or financial institutions. notify yoUf' retirement system or agency
accounting ollice im mediately. Do not close your aid account until you have r eceived you r
first payment in yoUf new account.
os !11l 11
LLARS :CE NT
J$iEiE625000 ~00
NOT NEGOTIABLE
437 .__ ___ __J
PAYEE IDE NTIFICATION
NUMBER($)
BETTYT. YEE
CALI FORNIA STATE CONTROLLER
STATE OF CALIFORNIA -BOARD OF EQUALIZATION
STATEMENT OF ADD -ON TAX DISTRIBUTION
437 DATE: 05/09/2017 FOR THE PERIODS SHOWN BELOW
PAYEE: CITY OF SO. SAN FRAN T&U TAX
DIRECTOR OF FINANCE
CURRENT ADVANCE
PRIOR CREDITS
TOTAL PAYMENT
Mar 2017 625,000.00
o.oo
625,000.00
ATTACHMENT 1C
Deposit number
Payee name
Receipt desc
Description
1% Sales Tax
400 Grand Ave
PO Box 711
South San Francisco, CA 94083
0623
STATE OF CALIFORNIA
LOCAL SALES TAX
Account
R 100-00000-3020,1
Measure W Sales Tax
R 101-00000-30207
Signatu re
OFFICIAL RECEIPT
Receipt Number 61111
Receipt date 06/23/2017
Check number 99328867-8 ach
Check date 06/23/2017
Amount
1,415,482 .50
1 ,196,802.25
Receipt amount 2,612,284. 75
Check amount 2 ,612,284. 75
Cash amount 0.00
Credit amount 0.00
Change tendered 0 .00
Cur rcn cy:US D
Previous Day Composite Report
ACH-Wire Credits
As of 06/23/2017
CUSTOMER ID: CITYSSF
OPERATOR ID : JYOUNG
Commercial Electronic Office®
CITY OF SO UTH SAN FRANCISCO
06/26/2017 12:21 PM ET
Treasury l n fonnation Reporting
Bank: ••• WELLS FARGO BANK, N.A .
Account :-CITY OF S OUT H S F DEPOS IT ACCT
Credit Transaction s
6123 /2 017 169 /MISCELLANEO US ACH CREDIT Cred it A mount:
Cus t R ef : 00000000000 Bank Ref: IA0000 16772265
Unique ID: 00000091003655 164578
BD OF EQUALIZATN BOE-LOCLTX 0620 17 4 J 022 ACCOUNTS RECETVABL C
6123120 17 169 /MISC ELL ANEO US ACH CREDIT C redit Am ounr:
Cust l{ef: 000 00000000 Bank Ref: IA000016772266
U niqu e lD: 00000091003655164579
BO OF EQUAUZATN BOE-LOCLTX 062017 437 CITY OF SO SAN FR
MISCELLANEOUS AC H C REDIT Total C redit A m ount
C redit Tota l C redit A mount
1,41 S,482.50
l, 196,802.25
2,612,284.75
I I
2,612,284.75
Lo c al Jurisdiction Staten1ent of Tax Distribution
41022 Date:
06/16/2017
For the periods shown below
Payee: CITY OF SOUTH SAN FRANCISCO/ACCOUNTS
RECEIVABLE CLERK
Total Due
Prior Credits
Prior Advances
Adjusted Cost of
Adm in
Balance
Current Advance
1st Qtr 17
1st Qtr 17
1st Qtr 17
Apr2017
Total Payment (by EFT)
3 ,558,381.59
0.00
3, 123 ,500 .00
46 ,299.09
388,582.50
1,026 ,900.00
1,415,482.50
If you have questions regarding this statement, please contact
BOE-Local Revenue and Allocation Un it at 916-324-3000 .
Ba ck to Qu ery Page (/boewebservices/localJu r.jsp)
Local Jurisdiction Statement of Tax Distribution
437 Date :
06/16/2017
For the periods shown below
Payee: CITY OF SO. SAN FRAN T&U TAX/DIRECTOR OF
FINANCE
Total Due 1st Qtr 17 2 ,286,892.25
Prior Credits 0.00
Prior Advances 1st Qtr 17 -1,562,600.00
Cost of Admin -27,090.00
Balance 1st Qtr 17 697,202.25
Current Advance Apr 2017 499,600.00
Total Payment (by EFT) 1, 196,802.25
If you have questions regarding this statement, please co ntact
BOE-Local Revenue and Allocation Un it at 916-324-3000.
Back to Query Page (fboewebservices/localJur.jsp)
S1'A ~E OF CALIFOI
DIRECT DEPOSIT ADVICE
IA DIRECT DEPOSI T NUMBER
99328867
Th e amow~on the. face of this advice was tran smiaed to an account
atbank 1 --from the RETAIL SALES TAX
3288E>7
ACCOUNTS REC E IVABLE CLERK
CITY OF SOUTH SAN FRANCISCO
PO BOX 711
SOUTH SAN FRANCISCO CA
94083 -0711
j When changing accounls or financial 1ns1i1u11ons, notily your relirement system or agency
accounting ottice immediately. Do not close your old accoun t until you have received your
first payment 1n your new account
06 ,23 ,17
RS ;CENTS
5482 ~ 5o I
NOT NEGOTIABLE
PAYEE IDENTIFICATI ON
NUMBER($)
BETIYT. YEE
CALIFORNIA STA TE CON TROLLER
STATE OF CALIFORNIA -BOARD OF EQUALIZATION
STATEMENT OF BRADLEY-BURNS LOCAL TAX DISTRIBUTION
41022 DATE: 06/15/2017 FOR THE PERIODS SHOWN BELOW
PAYEE: ACCOUNTS RECEIVABLE CLERK
CITY OF SOUTH SAN FRANCISCO
NET COLL ECTIONS
COUNTY AMT CCITY RATE
IN -LIEU AMT
TOTAL DUE
1st Qtr 17
95.00 %)
1st Qtr 17
3,745,664.83
187,283.24-
0.00
3,558,381.59
S'fA -.E OF CALIFOR
DIRECT DEPOSIT ADVICE
I I A OIAECT DEPOSIT NUMBER
993 2 8868
Th e amount primed on the face of this advice was transmiued to an account
at bank 1 from the RETA I L SALES TAX
328868
CITY OF SO. S AN FRAN T&U TAX
DIRECTOR OF FINANCE
PO BOX 711
SOUTH SAN FRANCISCO CA
94083 -0711
When changing accoonts or ~,,..nclal instituoons, noofy your retirement system or agency 1·
accou nting office immediately Do not close your ck! account un~I you have received yo..-
first payment 1n your new account.
06 j 23 l 1 7
F, -OOUARs -coo1
GI>* 1196 ~0;. 25
NOT NEGOTIABLE
437 ---'
PA YEE IDENTIFICATION
NUMSER(SJ
BETTYT. YEE
CALIFORNIA STATE CONTROLLER
STATE OF CALIFORNIA -BOARD OF EQUALIZATION
STATEMENT OF ADD -ON TAX DISTRIBUTION
437 DAT E : 06/1 5/2 017 FOR THE PERIODS SHOWN BELOW
PAYEE: CITY OF SO. S AN FRAN T&U TAX
DIRECTOR OF FINAN CE
TOTAL DUE
PRIOR CREDITS
PRIOR ADVANCES
COST OF ADMIN
1st Qtr 17
1st Qtr 17
2 ,286 ,89 2 .25
o.oo
1,562,600.00 -
27,090.00 -
07/17/2017
CITY OF SOUTH SAN FRANCISCO
1
10:45AM
Page:expdetl.rpt Expenditure Detail Report
04/01/2017 through 06/30/2017
Periods: 10 through 12
Account Number
Adjusted
Appropriation Expenditures
Year-to-date
Expenditures
Year-to-date
Encumbrances Balance
Prct
Used
101 MEASURE W
101-01000 CITY COUNCIL
101-01000-5000 SUPPLIES & SERVICES
0.000.00 0.00 0.00 0.000.00TotalCITYCOUNCIL
101-02000 CITY CLERK
101-02000-5000 SUPPLIES & SERVICES
210.000.00101-02101-5021 OPERATING SUPPLIES 0.000.00 -210.00 0.00
0.000.00 210.00 0.00 -210.000.00TotalCITYCLERK
101-03000 CITY TREASURER
101-03000-5000 SUPPLIES & SERVICES
0.000.00 0.00 0.00 0.000.00TotalCITYTREASURER
101-04000 CITY ATTORNEY
101-04000-5000 SUPPLIES & SERVICES
0.000.00 0.00 0.00 0.000.00TotalCITYATTORNEY
101-05000 CITY MANAGER
101-05000-5000 SUPPLIES & SERVICES
0.000.00101-05101-5999 PROJ ACCT SUPPLIES & SCVS 0.000.00 0.00 0.00
0.000.00 0.00 0.00 0.000.00TotalCITYMANAGER
101-06000 FINANCE DEPARTMENT
101-06000-5000 SUPPLIES & SERVICES
0.000.00101-06101-5999 PROJ ACCT SUPPLIES & SCVS 0.000.00 0.00 0.00
0.000.00 0.00 0.00 0.000.00TotalFINANCEDEPARTMENT
101-07000 NON-DEPARTMENTAL
101-07000-5000 SUPPLIES & SERVICES
0.000.00 0.00 0.00 0.000.00TotalNON-DEPARTMENTAL
101-09000 HUMAN RESOURCES
101-09000-5000 SUPPLIES & SERVICES
0.000.00 0.00 0.00 0.000.00TotalHUMANRESOURCES
101-10000 ECONOMIC & COMMUNITY DEVELOPMENT DEPT
1Page:
ATTACHMENT 2
07/17/2017
CITY OF SOUTH SAN FRANCISCO
2
10:45AM
Page:expdetl.rpt Expenditure Detail Report
04/01/2017 through 06/30/2017
Periods: 10 through 12
Account Number
Adjusted
Appropriation Expenditures
Year-to-date
Expenditures
Year-to-date
Encumbrances Balance
Prct
Used
101-10000-5000 SUPPLIES & SERVICES
0.000.00 0.00 0.00 0.000.00TotalECONOMIC & COMMUNITY DEVELOPMENT DEPT
101-11000 FIRE DEPARTMENT
101-11000-5000 SUPPLIES & SERVICES
0.000.00 0.00 0.00 0.000.00TotalFIREDEPARTMENT
101-12000 POLICE DEPARTMENT
101-12000-5000 SUPPLIES & SERVICES
0.000.00 0.00 0.00 0.000.00TotalPOLICEDEPARTMENT
101-13000 PUBLIC WORKS
101-13000-5000 SUPPLIES & SERVICES
0.000.00101-13101-5999 PROJ ACCT SUPPLIES & SCVS 0.00176,177.26 176,177.26 0.00
0.000.00 0.00 0.00 176,177.26176,177.26TotalPUBLICWORKS
101-15000 LIBRARY DEPARTMENT
101-15000-5000 SUPPLIES & SERVICES
0.000.00 0.00 0.00 0.000.00TotalLIBRARYDEPARTMENT
101-16000 INFORMATION TECHNOLOGY DEPARTMENT
101-16000-5000 SUPPLIES & SERVICES
0.000.00 0.00 0.00 0.000.00TotalINFORMATIONTECHNOLOGYDEPARTMENT
101-17000 PARKS & RECREATION DEPARTMENT
101-17000-5000 SUPPLIES & SERVICES
0.000.00 0.00 0.00 0.000.00TotalPARKS & RECREATION DEPARTMENT
101-99000 CIP
101-99000-9000 TRANSFERS
108,033.910.00101-99999-9510 TRANSFER OUT TO CAPITAL IMPROV 0.005,500,000.00 5,391,966.09 1.96
rev alloc GJ pf1707 67,188.004/30/2017
Line Description: Project: pf1707 Allocation Document Description : Project: pf1707 Allocation 101
rev alloc GJ st1705 348,125.254/30/2017
Line Description: Project: st1705 Allocation Document Description : Project: st1705 Allocation 101
rev alloc GJ pf1707 113,804.165/31/2017
Line Description: Project: pf1707 Allocation Document Description : Project: pf1707 Allocation 101
2Page:
07/17/2017
CITY OF SOUTH SAN FRANCISCO
3
10:45AM
Page:expdetl.rpt Expenditure Detail Report
04/01/2017 through 06/30/2017
Periods: 10 through 12
Account Number
Adjusted
Appropriation Expenditures
Year-to-date
Expenditures
Year-to-date
Encumbrances Balance
Prct
Used
101-99999-9510 TRANSFER OUT TO CAPITAL IMPROV (Continued)
rev alloc GJ st1705 1,939.875/31/2017
Line Description: Project: st1705 Allocation Document Description : Project: st1705 Allocation 101
531,057.28 639,091.19 11.62101-99999-9510 TRANSFER OUT TO CAPITAL IMPROV 0.00 4,860,908.815,500,000.00
11.62531,057.28 639,091.19 0.00 4,860,908.815,500,000.00TotalCIP
11.26531,057.28 639,301.19 0.00 5,036,876.075,676,177.26TotalMEASUREW
Grand Total 531,057.28 639,301.19 11.260.00 5,036,876.075,676,177.26
3Page:
paTran Project Expense Transaction Detail Report Page:1
7/17/201710:41AM CITY OF SOUTH SAN FRANCISCO
4/1/2017through6/30/2017
Project Number #pf1707 CIVIC CENTER PLAZA
Hours Labor Benefits OtherTotalAccount #DescriptionReferenceDate
Phase #100 PRELIMINARY STUDIES
ECR/CHESTNUT AVE AREA PLANE510-99995-5999 22,670.00 22,670.005/25/2017 970728
105716 MICHAEL BAKER INTL, INC Check: 259222 5/26/2017
ECR/CHESTNUT AVE AREA PLANE510-99995-5999 38,944.48 38,944.485/25/2017 973965
105716 MICHAEL BAKER INTL, INC Check: 259222 5/26/2017
ECR/CHESTNUT AVE AREA PLANE510-99995-5999 14,125.68 14,125.685/25/2017 977048
105716 MICHAEL BAKER INTL, INC Check: 259222 5/26/2017
Wages E510-99995-4001 2.00 65.92 65.926/1/2017 LD06/01/2
10901 KARI JUNG 2.00 65.92
Benefits/Contributions E510-99995-4334 23.33 23.336/1/2017 LD06/01/2
10901 KARI JUNG 23.33
Benefits/Contributions E510-99995-4331 15.56 15.566/1/2017 PBA6/1/2017
10901 KARI JUNG 15.56
Benefits/Contributions E510-99995-4332 6.35 6.356/1/2017 PBA6/1/2017
10901 KARI JUNG 6.35
Benefits/Contributions E510-99995-4336 0.28 0.286/1/2017 PBA6/1/2017
10901 KARI JUNG 0.28
Benefits/Contributions E510-99995-4339 1.08 1.086/1/2017 PBA6/1/2017
10901 KARI JUNG 1.08
Task Order No. 2016-2- SupportE510-99995-5999 7,471.30 7,471.306/7/2017 9760
000355 GROUP 4 ARCHITECTURE Check: 259535 6/9/2017
ECR/CHESTNUT AVE AREA PLANE510-99995-5999 13,121.25 13,121.256/14/2017 979981
105716 MICHAEL BAKER INTL, INC Check: 259702 6/16/2017
ECR/CHESTNUT AVE AREA PLANE510-99995-5999 9,718.75 9,718.756/30/2017 983346
105716 MICHAEL BAKER INTL, INC Check: 260391 7/14/2017
Phase Total:100 PRELIMINARY STUDIES 2.00 65.92 46.60 106,051.46 106,163.98
Phase #110 DESIGN
OCA TASK ORDER 2017-1 - CHESTN E510-99995-5999 6,905.25 6,905.256/30/2017 9524353
106572 KIMLEY-HORN ASSOCIATES INC Check: 260158 7/5/2017
Phase Total:110 DESIGN 0.00 0.00 0.00 6,905.25 6,905.25
Phase #160 PROJECT MANAGEMENT
MEASURE W -- PROFESSIONAL SERV E510-99995-5999 27,396.00 27,396.004/10/2017 71383
106730 KITCHELL CEM Check: 258221 4/19/2017
1Page:
A
B
C
D
E
F
G
H
ATTACHMENT 3
paTran Project Expense Transaction Detail Report Page:2
7/17/2017 10:41AM CITY OF SOUTH SAN FRANCISCO
4/1/2017through6/30/2017
Project Number #pf1707 CIVIC CENTER PLAZA
Hours Labor Benefits OtherTotalAccount #DescriptionReferenceDate
FY2016-17 APPROVED CONSULTANT E510-99995-5999 23,153.00 23,153.005/15/2017 71829
106730 KITCHELL CEM Check: 258997 5/19/2017
FY2016-17 APPROVED CONSULTANT E510-99995-5999 14,911.00 14,911.005/15/2017 72303
106730 KITCHELL CEM Check: 258997 5/19/2017
COMMUNITY CIVIC CAMPUS -- MEAS E510-99995-5999 700.00 700.005/23/2017 16-WCP-096-2
106245 WATTS, COHN AND PARTNERS, INC Check: 259568 6/9/2017
6/14/2017 72759 COMMUNITY CIVIC CAMPUS, KITCHE E 510-99995-5999 19,155.00 19,155.00
106730 KITCHELL CEM Check: 259783 6/21/2017
Phase Total:160 PROJECT MANAGEMENT 0.00 0.00 0.00 85,315.00 85,315.00
Project Number Total:pf1707 CIVIC CENTER PLAZA 2.00 65.92 46.60 198,271.71 198,384.23
GRAND TOTAL: 2.00 65.92 46.60 198,271.71 198,384.23
2Page:
I
J
K
L
ATTACHMENT 3A
ATTACHMENT 3B
ATTACHMENT 3C
ATTACHMENT 3D
ATTACHMENT 3E
ATTACHMENT 3F
ATTACHMENT 3G
ATTACHMENT 3H
ATTACHMENT 3I
ATTACHMENT 3J
ATTACHMENT 3K
ATTACHMENT 3L
paTran Project Expense Transaction Detail Report Page:1
7/24/201711:57AM CITY OF SOUTH SAN FRANCISCO
1/1/2017through6/30/2017
Project Number #st1705 STREET REHABILITATION PROGRAM FY16-17
Hours Labor Benefits OtherTotalAccount #DescriptionReferenceDate
Phase #110 DESIGN
Wages E510-99999-4001 10.00 691.93 691.931/12/2017 LD01/12/2
01700 ROBERT HAHN 10.00 691.93
Benefits/Contributions E510-99999-4334 246.62 246.621/12/2017 LD01/12/2
01700 ROBERT HAHN 246.62
Benefits/Contributions E510-99999-4331 77.79 77.791/12/2017 PBA1/12/2017
01700 ROBERT HAHN 77.79
Benefits/Contributions E510-99999-4332 31.75 31.751/12/2017 PBA1/12/2017
01700 ROBERT HAHN 31.75
Benefits/Contributions E510-99999-4336 1.91 1.911/12/2017 PBA1/12/2017
01700 ROBERT HAHN 1.91
Benefits/Contributions E510-99999-4339 5.42 5.421/12/2017 PBA1/12/2017
01700 ROBERT HAHN 5.42
Wages E510-99999-4001 23.00 1,394.47 1,394.471/26/2017 LD01/26/2
01700 ROBERT HAHN 18.00 1,245.47
11073 MICHELLE TRAYER 5.00 149.00
Benefits/Contributions E510-99999-4331 16.29 16.291/26/2017 LD01/26/2
11073 MICHELLE TRAYER 16.29
Benefits/Contributions E510-99999-4334 497.87 497.871/26/2017 LD01/26/2
01700 ROBERT HAHN 443.92
11073 MICHELLE TRAYER 53.95
Benefits/Contributions E510-99999-4331 178.91 178.911/26/2017 PBA1/26/2017
01700 ROBERT HAHN 140.02
11073 MICHELLE TRAYER 38.89
Benefits/Contributions E510-99999-4332 73.04 73.041/26/2017 PBA1/26/2017
01700 ROBERT HAHN 57.16
11073 MICHELLE TRAYER 15.88
Benefits/Contributions E510-99999-4336 4.15 4.151/26/2017 PBA1/26/2017
01700 ROBERT HAHN 3.44
11073 MICHELLE TRAYER 0.71
Benefits/Contributions E510-99999-4339 12.46 12.461/26/2017 PBA1/26/2017
1Page:
ATTACHMENT 4
paTran Project Expense Transaction Detail Report Page:2
7/24/201711:57AM CITY OF SOUTH SAN FRANCISCO
1/1/2017through6/30/2017
Project Number #st1705 STREET REHABILITATION PROGRAM FY16-17
Hours Labor Benefits OtherTotalAccount #DescriptionReferenceDate
01700 ROBERT HAHN 9.75
11073 MICHELLE TRAYER 2.71
Wages E510-99999-4001 30.00 1,681.85 1,681.852/9/2017 LD02/09/2
01700 ROBERT HAHN 20.00 1,383.85
11073 MICHELLE TRAYER 10.00 298.00
Benefits/Contributions E510-99999-4331 32.57 32.572/9/2017 LD02/09/2
11073 MICHELLE TRAYER 32.57
Benefits/Contributions E510-99999-4334 601.13 601.132/9/2017 LD02/09/2
01700 ROBERT HAHN 493.22
11073 MICHELLE TRAYER 107.91
Benefits/Contributions E510-99999-4331 233.37 233.372/9/2017 PBA2/9/2017
01700 ROBERT HAHN 155.58
11073 MICHELLE TRAYER 77.79
Benefits/Contributions E510-99999-4332 95.26 95.262/9/2017 PBA2/9/2017
01700 ROBERT HAHN 63.51
11073 MICHELLE TRAYER 31.75
Benefits/Contributions E510-99999-4336 5.24 5.242/9/2017 PBA2/9/2017
01700 ROBERT HAHN 3.83
11073 MICHELLE TRAYER 1.41
Benefits/Contributions E510-99999-4339 16.26 16.262/9/2017 PBA2/9/2017
01700 ROBERT HAHN 10.84
11073 MICHELLE TRAYER 5.42
PAVEMENT MGT. TECHNICAL ASSIST E510-99999-5999 8,400.00 8,400.002/14/2017 AR013086
022409 METROPOLITAN TRANS COMMISSION Check: 256718 2/15/2017
Wages E510-99999-4001 32.50 1,764.25 1,764.252/23/2017 LD02/23/2
01700 ROBERT HAHN 20.00 1,383.85
10901 KARI JUNG 2.50 82.40
11073 MICHELLE TRAYER 10.00 298.00
Benefits/Contributions E510-99999-4331 32.57 32.572/23/2017 LD02/23/2
11073 MICHELLE TRAYER 32.57
Benefits/Contributions E510-99999-4334 630.30 630.302/23/2017 LD02/23/2
2Page:
A
paTran Project Expense Transaction Detail Report Page:3
7/24/2017 11:57AM CITY OF SOUTH SAN FRANCISCO
1/1/2017 through 6/30/2017
Project Number #st1705 STREET REHABILITATION PROGRAM FY16-17
Hours Labor Benefits OtherTotalAccount #DescriptionReferenceDate
01700 ROBERT HAHN 493.23
10901 KARI JUNG 29.16
11073 MICHELLE TRAYER 107.91
Benefits/Contributions E 510-99999-4331 252.82 252.822/23/2017 PBA2/23/2017
01700 ROBERT HAHN 155.58
10901 KARI JUNG 19.45
11073 MICHELLE TRAYER 77.79
Benefits/Contributions E 510-99999-4332 103.20 103.202/23/2017 PBA2/23/2017
01700 ROBERT HAHN 63.51
10901 KARI JUNG 7.94
11073 MICHELLE TRAYER 31.75
Benefits/Contributions E 510-99999-4336 5.59 5.592/23/2017 PBA2/23/2017
01700 ROBERT HAHN 3.83
10901 KARI JUNG 0.35
11073 MICHELLE TRAYER 1.41
Benefits/Contributions E 510-99999-4339 17.61 17.612/23/2017 PBA2/23/2017
01700 ROBERT HAHN 10.84
10901 KARI JUNG 1.35
11073 MICHELLE TRAYER 5.42
Wages E 510-99999-4001 43.00 2,393.88 2,393.883/9/2017 LD03/09/2
01700 ROBERT HAHN 28.00 1,937.40
10901 KARI JUNG 3.00 98.88
11073 MICHELLE TRAYER 12.00 357.60
Benefits/Contributions E 510-99999-4331 39.09 39.093/9/2017 LD03/09/2
11073 MICHELLE TRAYER 39.09
Benefits/Contributions E 510-99999-4334 855.02 855.023/9/2017 LD03/09/2
01700 ROBERT HAHN 690.54
10901 KARI JUNG 34.99
11073 MICHELLE TRAYER 129.49
Benefits/Contributions E 510-99999-4331 334.50 334.503/9/2017 PBA3/9/2017
3Page:
paTran Project Expense Transaction Detail Report Page:4
7/24/201711:57AM CITY OF SOUTH SAN FRANCISCO
1/1/2017through6/30/2017
Project Number #st1705 STREET REHABILITATION PROGRAM FY16-17
Hours Labor Benefits OtherTotalAccount #DescriptionReferenceDate
01700 ROBERT HAHN 217.81
10901 KARI JUNG 23.34
11073 MICHELLE TRAYER 93.35
Benefits/Contributions E510-99999-4332 136.55 136.553/9/2017 PBA3/9/2017
01700 ROBERT HAHN 88.91
10901 KARI JUNG 9.53
11073 MICHELLE TRAYER 38.11
Benefits/Contributions E510-99999-4336 7.48 7.483/9/2017 PBA3/9/2017
01700 ROBERT HAHN 5.36
10901 KARI JUNG 0.42
11073 MICHELLE TRAYER 1.70
Benefits/Contributions E510-99999-4339 23.30 23.303/9/2017 PBA3/9/2017
01700 ROBERT HAHN 15.17
10901 KARI JUNG 1.63
11073 MICHELLE TRAYER 6.50
Professional Services for Stre E510-99999-5999 492.50 492.503/17/2017 872015504
106415 NCE Check: 257528 3/22/2017
2017 Local Streets and Roads AE510-99999-5999 400.00 400.003/22/2017 103920
000432 LEAGUE OF CA CITIES-PENINSULA Check: 257704 3/29/2017
Wages E510-99999-4001 27.00 1,795.74 1,795.743/23/2017 LD03/23/2
01700 ROBERT HAHN 25.00 1,729.82
10901 KARI JUNG 2.00 65.92
Benefits/Contributions E510-99999-4334 642.91 642.913/23/2017 LD03/23/2
01700 ROBERT HAHN 619.08
10901 KARI JUNG 23.83
Benefits/Contributions E510-99999-4331 210.03 210.033/23/2017 PBA3/23/2017
01700 ROBERT HAHN 194.47
10901 KARI JUNG 15.56
Benefits/Contributions E510-99999-4332 85.74 85.743/23/2017 PBA3/23/2017
01700 ROBERT HAHN 79.39
10901 KARI JUNG 6.35
Benefits/Contributions E510-99999-4336 5.06 5.063/23/2017 PBA3/23/2017
4Page:
B
C
paTran Project Expense Transaction Detail Report Page:5
7/24/2017 11:57AM CITY OF SOUTH SAN FRANCISCO
1/1/2017 through 6/30/2017
Project Number #st1705 STREET REHABILITATION PROGRAM FY16-17
Hours Labor Benefits OtherTotalAccount #DescriptionReferenceDate
01700 ROBERT HAHN 4.78
10901 KARI JUNG 0.28
Benefits/Contributions E 510-99999-4339 14.63 14.633/23/2017 PBA3/23/2017
01700 ROBERT HAHN 13.55
10901 KARI JUNG 1.08
Wages E 510-99999-4001 32.00 1,672.15 1,672.154/6/2017 LD04/06/2
01700 ROBERT HAHN 18.00 1,245.47
10901 KARI JUNG 3.00 98.88
11073 MICHELLE TRAYER 11.00 327.80
Benefits/Contributions E 510-99999-4331 35.83 35.834/6/2017 LD04/06/2
11073 MICHELLE TRAYER 35.83
Benefits/Contributions E 510-99999-4334 597.60 597.604/6/2017 LD04/06/2
01700 ROBERT HAHN 443.92
10901 KARI JUNG 34.99
11073 MICHELLE TRAYER 118.69
Benefits/Contributions E 510-99999-4331 248.93 248.934/6/2017 PBA4/6/2017
01700 ROBERT HAHN 140.02
10901 KARI JUNG 23.34
11073 MICHELLE TRAYER 85.57
Benefits/Contributions E 510-99999-4332 101.62 101.624/6/2017 PBA4/6/2017
01700 ROBERT HAHN 57.16
10901 KARI JUNG 9.53
11073 MICHELLE TRAYER 34.93
Benefits/Contributions E 510-99999-4336 5.41 5.414/6/2017 PBA4/6/2017
01700 ROBERT HAHN 3.44
10901 KARI JUNG 0.42
11073 MICHELLE TRAYER 1.55
Benefits/Contributions E 510-99999-4339 17.34 17.344/6/2017 PBA4/6/2017
01700 ROBERT HAHN 9.75
10901 KARI JUNG 1.63
11073 MICHELLE TRAYER 5.96
Wages E 510-99999-4001 15.00 1,037.89 1,037.894/20/2017 LD04/20/2
5Page:
paTran Project Expense Transaction Detail Report Page:6
7/24/2017 11:57AM CITY OF SOUTH SAN FRANCISCO
1/1/2017 through 6/30/2017
Project Number #st1705 STREET REHABILITATION PROGRAM FY16-17
Hours Labor Benefits OtherTotalAccount #DescriptionReferenceDate
01700 ROBERT HAHN 15.00 1,037.89
Benefits/Contributions E 510-99999-4334 370.05 370.054/20/2017 LD04/20/2
01700 ROBERT HAHN 370.05
Benefits/Contributions E 510-99999-4331 116.68 116.684/20/2017 PBA4/20/2017
01700 ROBERT HAHN 116.68
Benefits/Contributions E 510-99999-4332 47.63 47.634/20/2017 PBA4/20/2017
01700 ROBERT HAHN 47.63
Benefits/Contributions E 510-99999-4336 2.87 2.874/20/2017 PBA4/20/2017
01700 ROBERT HAHN 2.87
Benefits/Contributions E 510-99999-4339 8.13 8.134/20/2017 PBA4/20/2017
01700 ROBERT HAHN 8.13
Wages E 510-99999-4001 14.00 968.70 968.705/4/2017 LD05/04/2
01700 ROBERT HAHN 14.00 968.70
Benefits/Contributions E 510-99999-4334 345.26 345.265/4/2017 LD05/04/2
01700 ROBERT HAHN 345.26
Benefits/Contributions E 510-99999-4331 108.90 108.905/4/2017 PBA5/4/2017
01700 ROBERT HAHN 108.90
Benefits/Contributions E 510-99999-4332 44.46 44.465/4/2017 PBA5/4/2017
01700 ROBERT HAHN 44.46
Benefits/Contributions E 510-99999-4336 2.68 2.685/4/2017 PBA5/4/2017
01700 ROBERT HAHN 2.68
Benefits/Contributions E 510-99999-4339 7.59 7.595/4/2017 PBA5/4/2017
01700 ROBERT HAHN 7.59
Wages E 510-99999-4001 14.00 968.70 968.705/18/2017 LD05/18/2
01700 ROBERT HAHN 14.00 968.70
Benefits/Contributions E 510-99999-4334 345.26 345.265/18/2017 LD05/18/2
01700 ROBERT HAHN 345.26
Benefits/Contributions E 510-99999-4331 108.90 108.905/18/2017 PBA5/18/2017
01700 ROBERT HAHN 108.90
Benefits/Contributions E 510-99999-4332 44.46 44.465/18/2017 PBA5/18/2017
01700 ROBERT HAHN 44.46
Benefits/Contributions E 510-99999-4336 2.68 2.685/18/2017 PBA5/18/2017
01700 ROBERT HAHN 2.68
Benefits/Contributions E 510-99999-4339 7.59 7.595/18/2017 PBA5/18/2017
6Page:
paTran Project Expense Transaction Detail Report Page:7
7/24/201711:57AM CITY OF SOUTH SAN FRANCISCO
1/1/2017through6/30/2017
Project Number #st1705 STREET REHABILITATION PROGRAM FY16-17
Hours Labor Benefits OtherTotalAccount #DescriptionReferenceDate
01700 ROBERT HAHN 7.59
Task Order 2017-1 for 2016 Str E510-99999-5999 1,939.87 1,939.875/19/2017 21366
000737 WILSEY HAM, INC Check: 259041 5/19/2017
Wages E510-99999-4001 10.00 691.93 691.936/1/2017 LD06/01/2
01700 ROBERT HAHN 10.00 691.93
Benefits/Contributions E510-99999-4334 246.62 246.626/1/2017 LD06/01/2
01700 ROBERT HAHN 246.62
Benefits/Contributions E510-99999-4331 77.79 77.796/1/2017 PBA6/1/2017
01700 ROBERT HAHN 77.79
Benefits/Contributions E510-99999-4332 31.75 31.756/1/2017 PBA6/1/2017
01700 ROBERT HAHN 31.75
Benefits/Contributions E510-99999-4336 1.91 1.916/1/2017 PBA6/1/2017
01700 ROBERT HAHN 1.91
Benefits/Contributions E510-99999-4339 5.42 5.426/1/2017 PBA6/1/2017
01700 ROBERT HAHN 5.42
Task Order 2017-1 for 2016 Str E510-99999-5999 902.96 902.966/8/2017 21415a
000737 WILSEY HAM, INC Check: 259670 6/14/2017
Professional Services RenderedE510-99999-5999 420.00 420.006/15/2017 872015505
106415 NCE Check: 259705 6/16/2017
Wages E510-99999-4001 12.00 830.31 830.316/15/2017 LD06/15/2
01700 ROBERT HAHN 12.00 830.31
Benefits/Contributions E510-99999-4334 295.93 295.936/15/2017 LD06/15/2
01700 ROBERT HAHN 295.93
Benefits/Contributions E510-99999-4331 93.35 93.356/15/2017 PBA6/15/2017
01700 ROBERT HAHN 93.35
Benefits/Contributions E510-99999-4332 38.11 38.116/15/2017 PBA6/15/2017
01700 ROBERT HAHN 38.11
Benefits/Contributions E510-99999-4336 2.30 2.306/15/2017 PBA6/15/2017
01700 ROBERT HAHN 2.30
Benefits/Contributions E510-99999-4339 6.50 6.506/15/2017 PBA6/15/2017
01700 ROBERT HAHN 6.50
Wages E510-99999-4001 16.00 1,107.08 1,107.086/29/2017 LD06/29/2
01700 ROBERT HAHN 16.00 1,107.08
Benefits/Contributions E510-99999-4334 394.50 394.506/29/2017 LD06/29/2
7Page:
D
E
F
paTran Project Expense Transaction Detail Report Page:8
7/24/201711:57AM CITY OF SOUTH SAN FRANCISCO
1/1/2017through6/30/2017
Project Number #st1705 STREET REHABILITATION PROGRAM FY16-17
Hours Labor Benefits OtherTotalAccount #DescriptionReferenceDate
01700 ROBERT HAHN 394.50
Benefits/Contributions E510-99999-4331 124.46 124.466/29/2017 PBA6/29/2017
01700 ROBERT HAHN 124.46
Benefits/Contributions E510-99999-4332 50.81 50.816/29/2017 PBA6/29/2017
01700 ROBERT HAHN 50.81
Benefits/Contributions E510-99999-4336 3.06 3.066/29/2017 PBA6/29/2017
01700 ROBERT HAHN 3.06
Benefits/Contributions E510-99999-4339 8.67 8.676/29/2017 PBA6/29/2017
01700 ROBERT HAHN 8.67
Printing Services- Plans, Spec E510-99999-5999 328.62 328.626/30/2017 144084
000606 ROZZI REPRODUCTION & SUPPLY IN Check: 260111 6/30/2017
Phase Total:110 DESIGN 278.50 16,998.88 9,477.49 12,883.95 39,360.32
Phase #120 CONSTRUCTION
Wages E510-99999-4001 11.00 327.80 327.801/12/2017 LD01/12/2
11073 MICHELLE TRAYER 11.00 327.80
Benefits/Contributions E510-99999-4331 35.83 35.831/12/2017 LD01/12/2
11073 MICHELLE TRAYER 35.83
Benefits/Contributions E510-99999-4334 118.69 118.691/12/2017 LD01/12/2
11073 MICHELLE TRAYER 118.69
Benefits/Contributions E510-99999-4331 85.57 85.571/12/2017 PBA1/12/2017
11073 MICHELLE TRAYER 85.57
Benefits/Contributions E510-99999-4332 34.93 34.931/12/2017 PBA1/12/2017
11073 MICHELLE TRAYER 34.93
Benefits/Contributions E510-99999-4336 1.55 1.551/12/2017 PBA1/12/2017
11073 MICHELLE TRAYER 1.55
Benefits/Contributions E510-99999-4339 5.96 5.961/12/2017 PBA1/12/2017
11073 MICHELLE TRAYER 5.96
Task Order 2016-4 GeotechnicalE510-99999-5999 11,500.00 11,500.002/13/2017 203039
104960 NINYO AND MOORE GEOTECHNICAL Check: 256725 2/15/2017
Minor Construction Agreement fE510-99999-5999 25,950.00 25,950.003/15/2017 5066
000391 INTERSTATE GRADING & PAVING IN Check: 257395 3/16/2017
Wages E510-99999-4001 15.00 447.00 447.003/23/2017 LD03/23/2
11073 MICHELLE TRAYER 15.00 447.00
Benefits/Contributions E510-99999-4331 48.86 48.863/23/2017 LD03/23/2
8Page:
G
H
I
paTran Project Expense Transaction Detail Report Page:9
7/24/201711:57AM CITY OF SOUTH SAN FRANCISCO
1/1/2017through6/30/2017
Project Number #st1705 STREET REHABILITATION PROGRAM FY16-17
Hours Labor Benefits OtherTotalAccount #DescriptionReferenceDate
11073 MICHELLE TRAYER 48.86
Benefits/Contributions E510-99999-4334 161.85 161.853/23/2017 LD03/23/2
11073 MICHELLE TRAYER 161.85
Benefits/Contributions E510-99999-4331 116.68 116.683/23/2017 PBA3/23/2017
11073 MICHELLE TRAYER 116.68
Benefits/Contributions E510-99999-4332 47.63 47.633/23/2017 PBA3/23/2017
11073 MICHELLE TRAYER 47.63
Benefits/Contributions E510-99999-4336 2.12 2.123/23/2017 PBA3/23/2017
11073 MICHELLE TRAYER 2.12
Benefits/Contributions E510-99999-4339 8.13 8.133/23/2017 PBA3/23/2017
11073 MICHELLE TRAYER 8.13
CONSTRUCTION OF 2016 ADA RAMPS E510-99999-5999 301,382.75 301,382.753/31/2017 9036
106802 GOLDEN BAY CONSTRUCTION, INC Check: 257787 3/31/2017
Wages E510-99999-4001 11.00 761.12 761.124/6/2017 LD04/06/2
01700 ROBERT HAHN 11.00 761.12
Benefits/Contributions E510-99999-4334 271.28 271.284/6/2017 LD04/06/2
01700 ROBERT HAHN 271.28
Benefits/Contributions E510-99999-4331 85.57 85.574/6/2017 PBA4/6/2017
01700 ROBERT HAHN 85.57
Benefits/Contributions E510-99999-4332 34.93 34.934/6/2017 PBA4/6/2017
01700 ROBERT HAHN 34.93
Benefits/Contributions E510-99999-4336 2.10 2.104/6/2017 PBA4/6/2017
01700 ROBERT HAHN 2.10
Benefits/Contributions E510-99999-4339 5.96 5.964/6/2017 PBA4/6/2017
01700 ROBERT HAHN 5.96
Wages E510-99999-4001 18.00 1,173.00 1,173.004/20/2017 LD04/20/2
01700 ROBERT HAHN 16.00 1,107.08
10901 KARI JUNG 2.00 65.92
Benefits/Contributions E510-99999-4334 418.05 418.054/20/2017 LD04/20/2
01700 ROBERT HAHN 394.72
10901 KARI JUNG 23.33
Benefits/Contributions E510-99999-4331 140.02 140.024/20/2017 PBA4/20/2017
01700 ROBERT HAHN 124.46
10901 KARI JUNG 15.56
9Page:
J
paTran Project Expense Transaction Detail Report Page:10
7/24/2017 11:57AM CITY OF SOUTH SAN FRANCISCO
1/1/2017 through 6/30/2017
Project Number #st1705 STREET REHABILITATION PROGRAM FY16-17
Hours Labor Benefits OtherTotalAccount #DescriptionReferenceDate
Benefits/Contributions E 510-99999-4332 57.16 57.164/20/2017 PBA4/20/2017
01700 ROBERT HAHN 50.81
10901 KARI JUNG 6.35
Benefits/Contributions E 510-99999-4336 3.34 3.344/20/2017 PBA4/20/2017
01700 ROBERT HAHN 3.06
10901 KARI JUNG 0.28
Benefits/Contributions E 510-99999-4339 9.75 9.754/20/2017 PBA4/20/2017
01700 ROBERT HAHN 8.67
10901 KARI JUNG 1.08
Wages E 510-99999-4001 20.50 1,255.40 1,255.405/4/2017 LD05/04/2
01700 ROBERT HAHN 16.00 1,107.08
10901 KARI JUNG 4.50 148.32
Benefits/Contributions E 510-99999-4334 447.05 447.055/4/2017 LD05/04/2
01700 ROBERT HAHN 394.57
10901 KARI JUNG 52.48
Benefits/Contributions E 510-99999-4331 159.46 159.465/4/2017 PBA5/4/2017
01700 ROBERT HAHN 124.46
10901 KARI JUNG 35.00
Benefits/Contributions E 510-99999-4332 65.10 65.105/4/2017 PBA5/4/2017
01700 ROBERT HAHN 50.81
10901 KARI JUNG 14.29
Benefits/Contributions E 510-99999-4336 3.70 3.705/4/2017 PBA5/4/2017
01700 ROBERT HAHN 3.06
10901 KARI JUNG 0.64
Benefits/Contributions E 510-99999-4339 11.11 11.115/4/2017 PBA5/4/2017
01700 ROBERT HAHN 8.67
10901 KARI JUNG 2.44
Wages E 510-99999-4001 12.00 757.85 757.855/18/2017 LD05/18/2
01700 ROBERT HAHN 10.00 691.93
10901 KARI JUNG 2.00 65.92
Benefits/Contributions E 510-99999-4334 269.95 269.955/18/2017 LD05/18/2
01700 ROBERT HAHN 246.62
10901 KARI JUNG 23.33
10Page:
paTran Project Expense Transaction Detail Report Page:11
7/24/201711:57AM CITY OF SOUTH SAN FRANCISCO
1/1/2017through6/30/2017
Project Number #st1705 STREET REHABILITATION PROGRAM FY16-17
Hours Labor Benefits OtherTotalAccount #DescriptionReferenceDate
Benefits/Contributions E510-99999-4331 93.35 93.355/18/2017 PBA5/18/2017
01700 ROBERT HAHN 77.79
10901 KARI JUNG 15.56
Benefits/Contributions E510-99999-4332 38.10 38.105/18/2017 PBA5/18/2017
01700 ROBERT HAHN 31.75
10901 KARI JUNG 6.35
Benefits/Contributions E510-99999-4336 2.19 2.195/18/2017 PBA5/18/2017
01700 ROBERT HAHN 1.91
10901 KARI JUNG 0.28
Benefits/Contributions E510-99999-4339 6.50 6.505/18/2017 PBA5/18/2017
01700 ROBERT HAHN 5.42
10901 KARI JUNG 1.08
FEDERAL EXPRESS SHIPPING CHARG E510-99999-5999 69.20 69.205/31/2017 CC349557
000310 FEDEX Check: 259388 6/2/2017
Wages E510-99999-4001 4.00 276.77 276.776/1/2017 LD06/01/2
01700 ROBERT HAHN 4.00 276.77
Benefits/Contributions E510-99999-4334 98.65 98.656/1/2017 LD06/01/2
01700 ROBERT HAHN 98.65
Benefits/Contributions E510-99999-4331 31.12 31.126/1/2017 PBA6/1/2017
01700 ROBERT HAHN 31.12
Benefits/Contributions E510-99999-4332 12.70 12.706/1/2017 PBA6/1/2017
01700 ROBERT HAHN 12.70
Benefits/Contributions E510-99999-4336 0.77 0.776/1/2017 PBA6/1/2017
01700 ROBERT HAHN 0.77
Benefits/Contributions E510-99999-4339 2.17 2.176/1/2017 PBA6/1/2017
01700 ROBERT HAHN 2.17
TASK ORDER 2017-1 STREET SURFA E510-99999-5999 22,145.00 22,145.006/2/2017 872035501
106415 NCE Check: 259545 6/9/2017
Wages E510-99999-4001 29.50 1,060.37 1,060.376/15/2017 LD06/15/2
01700 ROBERT HAHN 4.00 276.77
10901 KARI JUNG 7.50 247.20
11073 MICHELLE TRAYER 18.00 536.40
Benefits/Contributions E510-99999-4331 58.63 58.636/15/2017 LD06/15/2
11073 MICHELLE TRAYER 58.63
11Page:
K
L
paTran Project Expense Transaction Detail Report Page:12
7/24/201711:57AM CITY OF SOUTH SAN FRANCISCO
1/1/2017through6/30/2017
Project Number #st1705 STREET REHABILITATION PROGRAM FY16-17
Hours Labor Benefits OtherTotalAccount #DescriptionReferenceDate
Benefits/Contributions E510-99999-4334 380.38 380.386/15/2017 LD06/15/2
01700 ROBERT HAHN 98.68
10901 KARI JUNG 87.47
11073 MICHELLE TRAYER 194.23
Benefits/Contributions E510-99999-4331 229.48 229.486/15/2017 PBA6/15/2017
01700 ROBERT HAHN 31.12
10901 KARI JUNG 58.34
11073 MICHELLE TRAYER 140.02
Benefits/Contributions E510-99999-4332 93.68 93.686/15/2017 PBA6/15/2017
01700 ROBERT HAHN 12.70
10901 KARI JUNG 23.82
11073 MICHELLE TRAYER 57.16
Benefits/Contributions E510-99999-4336 4.37 4.376/15/2017 PBA6/15/2017
01700 ROBERT HAHN 0.77
10901 KARI JUNG 1.06
11073 MICHELLE TRAYER 2.54
Benefits/Contributions E510-99999-4339 15.98 15.986/15/2017 PBA6/15/2017
01700 ROBERT HAHN 2.17
10901 KARI JUNG 4.06
11073 MICHELLE TRAYER 9.75
BART PERMIT FOR CHESTNUT AVE D E510-99999-5999 1,260.00 1,260.006/27/2017 PR-000446
021558 BAY AREA RAPID TRANSIT DISTRIC Check: 260068 6/30/2017
Wages E510-99999-4001 10.00 313.80 313.806/29/2017 LD06/29/2
10901 KARI JUNG 5.00 164.80
11073 MICHELLE TRAYER 5.00 149.00
Benefits/Contributions E510-99999-4331 16.29 16.296/29/2017 LD06/29/2
11073 MICHELLE TRAYER 16.29
Benefits/Contributions E510-99999-4334 112.23 112.236/29/2017 LD06/29/2
10901 KARI JUNG 58.28
11073 MICHELLE TRAYER 53.95
Benefits/Contributions E510-99999-4331 77.78 77.786/29/2017 PBA6/29/2017
10901 KARI JUNG 38.89
11073 MICHELLE TRAYER 38.89
12Page:
M
paTran Project Expense Transaction Detail Report Page:13
7/24/201711:57AM CITY OF SOUTH SAN FRANCISCO
1/1/2017through6/30/2017
Project Number #st1705 STREET REHABILITATION PROGRAM FY16-17
Hours Labor Benefits OtherTotalAccount #DescriptionReferenceDate
Benefits/Contributions E510-99999-4332 31.76 31.766/29/2017 PBA6/29/2017
10901 KARI JUNG 15.88
11073 MICHELLE TRAYER 15.88
Benefits/Contributions E510-99999-4336 1.42 1.426/29/2017 PBA6/29/2017
10901 KARI JUNG 0.71
11073 MICHELLE TRAYER 0.71
Benefits/Contributions E510-99999-4339 5.42 5.426/29/2017 PBA6/29/2017
10901 KARI JUNG 2.71
11073 MICHELLE TRAYER 2.71
TASK ORDER 2017-1 STREET SURFA E510-99999-5999 19,165.00 19,165.006/30/2017 872035502
106415 NCE Check: 260166 7/5/2017
Phase Total:120 CONSTRUCTION 131.00 6,373.11 3,965.30 381,471.95 391,810.36
Project Number Total:st1705 STREET REHABILITATION PROGRAM FY16-17 409.50 23,371.99 13,442.79 394,355.90 431,170.68
GRAND TOTAL: 409.50 23,371.99 13,442.79 394,355.90 431,170.68
13Page:
N
ATTACHMENT 4A
ATTACHMENT 4B
ATTACHMENT 4C
ATTACHMENT 4D
ATTACHMENT 4E
ATTACHMENT 4F
ATTACHMENT 4G
ATTACHMENT 4H
ATTACHMENT 4I
ATTACHMENT 4J
ATTACHMENT 4K
ATTACHMENT 4L
ATTACHMENT 4M
ATTACHMENT 4N
City of South San Francisco
Legislation Text
P.O. Box 711 (City Hall, 400
Grand Avenue)
South San Francisco, CA
File #:17-724 Agenda Date:8/2/2017
Version:1 Item #:3.
Community Civic Campus Project Update.(Marian Lee,Assistant City Manager and Dolores Montenegro,
Kitchell of San Jose, California Program Manager)
Staff will provide the Citizen’s Oversight Committee with an update on the Community Civic Campus Project.
Attached is the Staff Report including a PowerPoint presentation and budget status as of June 30,2017
presented to City Council at its July 26, 2017 meeting.
City of South San Francisco Printed on 7/27/2017Page1of1
powered by Legistar™
City of South San Francisco
Legislation Text
P.O. Box 711 (City Hall, 400
Grand Avenue)
South San Francisco, CA
File #:17-567 Agenda Date:7/26/2017
Version:1 Item #:5.
Report regarding Measure W Community Civic Campus project quarterly update.(Marian Lee,Assistant City
Manager and Dolores Montenegro, Kitchell Program Manager)
RECOMMENDATION
It is recommended that the City Council review the information in this staff report.This is an
information item. There are no actions for consideration at this time.
BACKGROUND/DISCUSSION
This is an information item providing an update on the Community Civic Campus project between April 2017
and June 2017, Quarter 4 of Fiscal Year 2016-17.
Master Architect Procurement
Kitchell spent considerable time preparing Request for Qualifications (RFQ)materials for a Master Campus
Architect firm/team. The scope of services for the firm/team to be selected includes:
Completing the campus master plan;
Final programming of the buildings;
Preparing design documents;
Preparing basis of design and/or criteria documents (if needed);
Preparing a circulation/access plan; and
Community/stakeholder outreach including conducting public design charrettes.
The RFQ was issued June 12,2017 and proposals received July 14,2017.Review of all submittals is currently
underway.A shortlist of qualified firms/teams will be identified and to those firms,a Request for Proposal
RFP)will be issued.Recommendations on the selected firm/team will brought back to the full council for
consideration and approval in October/November 2017.
California Environmental Quality Act (CEQA)
The Draft Supplemental Environmental Impact Report (DSEIR)was released for public review July 12,2017.
The DSEIR is posted on the state registrar and was distributed to appropriate state and local government
agencies as required by CEQA. Within the City, the DSEIR was distributed to:
City Council
Measure W Citizen’s Oversight Committee
Planning Commission
Park and Recreation Commission
Library Commission
City of South San Francisco Printed on 7/20/2017Page1of3
powered by Legistar™
File #:17-567 Agenda Date:7/26/2017
Version:1 Item #:5.
Bike and Pedestrian Committee
The DSEIR was also posted on the City’s website and sent to the Measure W mailing distribution list.Hard
copies are also available at the Annex as well as the Library.
Comments on the DSEIR are due August 28,2017 and should be sent in writing via mail or email to Tony
Rozzi (315 Maple Avenue,SSF CA.94080 or [email protected]).Comments will be evaluated and addressed
in the Final Supplemental Environmental Report (FSEIR)which is scheduled to be completed by October 2017.
City Council will be asked to certify the document in November 2017, based on current schedule.
Additional Updates
City Council,at the June 14,2017 meeting,approved the offer to the Oversight Board for three key parcels
needed for the project.At the July 18,2017 Oversight Board meeting,the Oversight Board ratified the offer by
adopting a resolution approving the sale.Agreements related to obtaining the remaining properties (Kaiser and
Bay Area Rapid Transit) will be the project team’s focus over the next six months.
The Citizen’s Oversight Committee did not meet in June 2017.As a result,the project team will present both
the Quarter 3 and Quarter 4 updates at their next regularly scheduled meeting on August 2, 2017.
The project procedures manual,as well as the conceptual master project schedule is complete.These
deliverables serve as program management tools for the project team to guide day-to-day activities and
processes, and manage the project budget and key milestones.
Upcoming Milestones
During the upcoming quarter, the project team will focus on:
Shortlisting the master architect firms/teams, issuing the RFP and conducting interviews
Conducting additional environmental and geotechnical due diligence
Advancing the Antoinette Underground Utility District
Preparing the Final Supplemental Environmental Impact Report (FSEIR)
Preparing key terms/draft agreements related to the Kaiser and BART properties
Attachment 1 is a power point presentation that summarizing milestones achieved and target milestones
anticipated over the next several months.
Budget / Service Agreements
The total Fiscal Year 2016-17 budget approved by City Council is $2.5 million.For Fiscal Year 2016-17,
680,000 was committed for project specific tasks.In Quarter 4,$181,648 was expended.Remaining funds will
be carried over in Fiscal Year 2017 -18 and with additional funds approved by City Council as part of the
Fiscal Year 2017-18 budget; there is sufficient funding for the anticipated project tasks to come.
City of South San Francisco Printed on 7/20/2017Page2of3
powered by Legistar™
File #:17-567 Agenda Date:7/26/2017
Version:1 Item #:5.
See Attachment 2 for the budget summary and listing of active service agreements.
FUNDING
There is no funding impact.
CONCLUSION
The next quarterly update for City Council will be in October 2017.
Attachments:
1.Presentation on Community Civic Campus Project Update (Quarter 4, 2017)
2.Community Civic Campus Budget, Expense and Contract Report (Quarter 4, 2017)
City of South San Francisco Printed on 7/20/2017Page3of3
powered by Legistar™
MEASURE W –COMMUNITY CIVIC CAMPUS
City Council Meeting –July 26, 2017
Prepared by Kitchell CEM
MASTER ARCHITECT PROCUREMENT
Finalized and issued RFQ Architectural Services
Scope:
Campus Master Plan
100% design for joint Library and Recreation building
Schematic/criteria documents for Police and Fire buildings
Circulation and access plan
Community stakeholder outreach including public charrettes
MEASURE W –COMMUNITY CIVIC CAMPUS
CALIFORNIA ENVIRONMENTAL QUALITY ACT (CEQA)
Notice of Preparation (NOP) released -March 3, 107
Draft Supplemental Environmental Impact Report (DSEIR) -released July 12, 2017
DSEIR comments due -August 28, 2017
Final Supplemental Environmental Impact Report to be released –October, 2017
City Council Certification –November, 2017
MEASURE W –COMMUNITY CIVIC CAMPUS
ADDITIONAL UPDATES
Purchase key project parcels from Oversight Board
Completed Project Procedures Manual and Master Schedule
MEASURE W –COMMUNITY CIVIC CAMPUS
324,651.74
501,895.18
633,385.18 $680,001.18
43,324.42 $
108,033.91 $147,825.91 $329,473.62
500,000.00
1,000,000.00
1,500,000.00
2,000,000.00
2,500,000.00
3,000,000.00
2017-Q1 2017-Q2 2017-Q3 2017-Q4
Measure W -Budget Vs. Commitment Vs. Expended
Up to 06/30/17
Approved Budget Committed Expended
MEASURE W –COMMUNITY CIVIC CAMPUS
Project Budget
MEASURE W –COMMUNITY CIVIC CAMPUS
Q1-2017/2018 TARGET MILESTONES
August 2,2017 Meeting with Citizen’s Oversight Committee
Shortlist master architect firms/teams, issue RFP and
conducting interviews
Additional environmental and geotechnical due diligence
Advance Antoinette underground utility project
Preparing the FSEIR
Preparing key terms/draft agreements related to the Kaiser and
BART properties
Attachment 2
Measure W – Community Civic Campus Quarter 4 2017 Report
The total FY 2016-2017 budget approved by City Council is $2.5 million. For FY 2016-2017, $680,001 has been committed for
project specific tasks. For Quarter 4, $181,648 was expended. See Table 1 below for more detailed information. Numbers are
rounded to the nearest dollar and explains minor discrepancies in totals.
TABLE 1
2016/2017
Budget
2016/2017
Committed
Q4
Expended
Q1, Q2,
Q3
Expended
Committed
minus
Expended
Financial
Bond
Management
100,000 81,724 81,724
Subtotal 100,000 81,724 81,724
Pre-Design
Traffic 70,000 71,484 34,968 36,517
Environmental 200,000 115,788 88,861 26,927
Appraisals / Offers 200,000 6,800 700 6,100
Site Survey 100,000 22,072 10,582 11,490
Site Planning 200,000 197,395 7,471 61,755 128,168
Not Programmed 330,000
Subtotal 1,100,000 413,540 97,033 107,305 209,202
Program Management
PM Contract 750,000 184,008 84,615 39,792 59,601
Outreach 200,000
Office Supplies 5,000 729 729
Not Programmed 345,000
Subtotal 1,300,000 184,737 84,615 40,521 59,601
TOTAL $2,500,000 $680,001 $181,648 $147,826 $350,527
Figure 1 provides a visual of the summary information in Table 1 - funding committed to work tasks and expended amounts
to date relative to the budget approved for FY16-17. The committed and expended are below the approved budget. This
graph (over time) will show at-a-glance the pace of spending and confirm commitments remaining within the approved
budget.
Figure 1
324,651.74
501,895.18
633,385.18 $680,001.18
43,324.42 $
108,033.91 $147,825.91 $329,473.62
500,000.00
1,000,000.00
1,500,000.00
2,000,000.00
2,500,000.00
3,000,000.00
2017-Q1 2017-Q2 2017-Q3 2017-Q4
Measure W -Budget Vs. Commitment Vs. Expended
Up to 06/30/17
Approved Budget Committed Expended
There are several consultant contracts in place to support the project work. Table 2 provides a list of the contractors that
have and are providing a range of specialty services for this project. Highlighted in blue are active contracts.
Table 2
Firm / Consultant Service Type Amount Approved
Public Financial Management Financial $81,724
Nelson and Nygaard Traffic $3,804
Kimley Horn Traffic $67,680
Michael Baker CEQA $115,788
CSS Environmental Environmental $6,100
Schaaf & Wheeler Engineering $6,260
Sandis Engineering $8,750
Wilsey Ham Engineering $4,202
Exaro Engineering $2,860
Group 4 Planning $195,100
Mack 5 Cost Estimating $2,295
Kitchell Program Management $184,008
Watts, Cohn & Partners Inc. Appraisals $7000