Академический Документы
Профессиональный Документы
Культура Документы
PMg
Program Management Group, L.L.C.
601 South Boulder Avenue, Suite 1200
Tulsa, Oklahoma 74119
918-582-7595
TABLE OF CONTENTS
MONTHLY REPORT FEBRUARY 2016
EXECUTIVE SUMMARY
CURRENT CONSTRUCTION PHOTOS
PROJECT PAGES
TULSA COUNTY FINANCIAL SHEETS
FINANCIAL REPORTING (PMg)
SALES TAX REPORT (PMg)
SALES TAX REPORT (TULSA COUNTY FISCAL OFFICERS OFFICE)
FUNDING REPORT (TULSA COUNTY MIS VISION 2025 DATABASE)
SUBMITTED BY DATE REPORT (TULSA COUNTY MIS VISION 2025 DATABASE)
EXECUTIVE SUMMARY
MONTHLY REPORT FEBRUARY 2016
SIGNIFICANT VISION 2025 PROJECTS PRESENTLY UNDER CONSTRUCTION
Haikey Creek Flood Prevention Drainage Structure Construction & Permitting
Broken Arrow Convention and Events Center
Jenks Aquarium Sea Turtle Exhibit
Glenpool Water Tower
Collinsville American Legion Building Renovation
Collinsville Downtown Plaza
Items in bold text indicate modifications have been made from the previous months report.
VISION AUTHORITY
The Vision Authority met in October 2014 and approved allocation of $45.5 million to the
suburban communities by population. Subsequent actions include an extension of the
suburban project application time to June 30, 2016. The Summary of Vision Authority
approved (second) supplemental projects is listed on the attached spreadsheet. In addition,
the Authority met January 21, 2016 and approved a resolution directing all future surplus
monies to be allocated to Tulsa County projects which will be determined should a future
surplus be determined by Tulsa County.
SALES TAX OVERVIEW COMMITTEE
The Sales Tax Overview Committee met in February 2016 and accepted the January 2016
report without exception.
VISION 2025 FINANCIAL
Total sales tax receipts now exceed $673 million. February receipts were $5,899,805.11 for
a fiscal year total of $43,749,922.02. In the month of February 2016, approximately
$470,900 in project payments were processed for $576.8 million in Vision 2025 project
payments to-date. Estimates indicate sufficient resources for all program expenses, and
overall revenue collections continue to indicate that growth is levelling off. To date,
projections continue to support the approved (second) surplus to the approved program.
PROJECT SUMMARIES:
ORIGINAL PROJECTS
16 American Airlines: American Airlines has completed all projects related to its
Vision 2025 funding and all funds have been released.
17 OU-Tulsa: The Parking Garage construction was complete in June 2006 and Vision 2025
portion of the Clinic construction was complete in May 2007.
February 2016
ES Page 1
18 OSU-Tulsa: The building project construction was substantially complete in October 2007.
The enhancement project to the clean rooms in the Advanced Technology Research Center was
reported substantially completed on October 1, 2009.
19 NSU-Broken Arrow: Project is complete (Classroom July 2006; Science December
2006; Library March 2007; and Administrative Building Expansion May 2007).
20 Langston-Tulsa: Construction was complete in February 2009. The final project phase has
been identified by the University, and authorization for additional expenditures has been pproved
by Tulsa County. Construction of the flag plaza and storage facility was completed in August
2013.
21 Tulsa Community College Southeast Campus: Projects complete October 2006.
22 Common ED Funding for Instructional Material: The Common Education Funding
program is complete.
23 Morton Health Care: Initial project complete December 2008.
Final projects complete February 2014.
24 BOK Center / Convention Center:
BOK Center: Project complete August 2008.
Convention Center: Project complete December 2009.
25 Expo Square: All Vision 2025 funds expended.
Barn D: Project complete November 2006.
Central Plant: Project complete May 2006.
North Arena: Project complete September 2005.
Expo Roof: Project complete September 2005.
Pavilion Suites (VIP Boxes): Project is complete.
Horse Stalls: Project is complete.
Barn E: Project complete September 2005.
Arena Bleachers (Livestock Seating): Project is complete.
Central Park Hall: Project complete March 2008.
Armory Hall Roof Replacement: Project complete April 2007.
Armory Hall Central Service Kitchen: Project complete September 2008.
Expo Bath & Concessions (1st Phase): Project complete September 2005.
New Exchange Center: Project complete September 2008.
26 Tulsa County Parks:
South County Recreation Center: The Center was complete in May 2006. The pool
shade structure bid package was completed in May 2012. In January 2016, Tulsa County
Parks reconciled the budget balance and earmarked funds for additional treadmills.
Haikey Creek Park Improvements: The playground was completed in August 2008.
The Restroom project was complete in December 2013. In January 2016, Tulsa
County Parks reconciled the budget balance and earmarked funds for Haikey Creek
PMg Program Management Group, L.L.C.
February 2016
ES Page 2
Tennis Court surfacing. The Parks Director is planning an Exercise Court for
Haikey Creek Park, of which a portion of the funds previously planned for
LaFortune Trail Paving will be utilized.
LaFortune Park: In January 2016, Tulsa County Parks reconciled the budget balance
and earmarked funds for trail paving. The Parks Director is planning an Exercise
Court for Haikey Creek Park, of which a portion of the funds previously
planned for LaFortune Trail Paving will be utilized. The Parks Department is
researching the total amount of funds needed for the project.
Community Center: The Community Center was completed in July 2008.
Tennis Center: The Phase I (nine new courts) were completed in March 2009. The
construction for phase II was complete in September 2010. Phase III and IV are
being funded partially with Vision 2025 and other funds, consists of new indoor &
outdoor tennis courts. The grand opening ceremony was held on September 28, 2015.
OBrien Park: In January 2016, Tulsa County Parks reconciled the budget balance and
earmarked funds for landscaping.
Master Plan: Project was completed in February 2005.
Land Acquisition and Building Demolition: Project was completed in Sept. 2005.
Baseball Area Restroom and Concession Building: Project was completed in
November 2005.
Golf Course: Project was completed in October 2006.
Roadway: Construction was substantially complete in July 2006.
Practice Golf Course and the Golf Operations Building: Projects were completed
in October 2006.
Additional Projects: Installation of the trail lights was completed in June 2008.
Batting Cage Building: This project was completed in January 2011.
Bixby Community Center: Replacement of the Centers roof, air conditioning, duct
work and new exterior signage was completed in June 2009.
27 Broken Arrow Community Center and Swimming Pool: Construction of the Community
Center was completed in February 2007. The Swimming Pool was completed in June 2007. The
subsequent funding from the original allocation ($238,372.92) was utilized for additional shade
structures & picnic shelters, which were completed in 2013. Pool area drainage improvements
were completed in 2014. Solar powered lighting of the Community Center parking
completed Vision 2025 fund utilization. A preconstruction conference was held on
February 9, 2016, with the project scheduled to be complete in May 2016.
28 Collinsville City Hall & Fire Station / EMS Station: All projects are complete. The Fire
Station/EMS Station was completed in August 2005. The City Hall Renovation was completed
in January 2006.
February 2016
ES Page 3
29 Owasso Community Center: All original projects are complete. The Community Center
HVAC Improvements were completed in August 2004. The Community-Build Park (Funtastic
Park) was completed in May 2005. The Veterans Memorial was completed in November
2005. The YMCA was completed in June 2006. More project scope is being identified by the
sponsor for application of the remaining Vision 2025 Funds.
30 Skiatook Community Center and Swimming Pool: This project is complete. The new
Swimming Pool and Bathhouse were completed in June 2007. The Community Center
renovations were completed in April 2008.
31 Sperry Community Center: Project is complete. The Community Center Roofing
Improvements were completed in April 2005. The Community Center Interior Renovations and
Window Replacement were completed in July 2006.
32 Tulsa Air and Space Museums Sky Theater: The Sky Theater was completed in May
2006. TASM funded the upgrade/replacement of the Theater projection system which is now in
operation.
33 Mohawk Park: The Oxley Nature Center Building Exterior Renovations were completed in
December 2006. All work on the North Tulsa Sports Complex is complete. The City of Tulsa
signed the Operators Agreement with Tulsa Sports Commission on December 23, 2013.
34 Osage Trail: The trail project is complete from 56th Street North, North to Highway 20.
Subsequent trail construction and enhancements to the Skiatook trailhead park at Highway 20,
funded by Vision 2025, were completed in August 2006. Remaining funds are being utilized as
matching future grant funds, enhancements, and trail maintenance equipment, which has been
placed in service. The City of Skiatook is reviewing design proposals required for extending the
trail approximately 2.5 miles further north along the previously obtained right of way.
35 Midland Valley Downtown Trail Extension: This project was completed in January 2009.
River Projects: Due to federal funding limitations, activities have shifted the project from a
planning approach with the USACE to a local implementation permitting methodology.
36 Arkansas River Low-Water Dams The US Army Corps of Engineers conducted a
Feasibility Charette related to the Corridor Master Plan projects on October 28-30th
2013 with the end result being to confirm there appears to be a federal interest in the
proposed low water dam at Sand Springs. A series of USACE technical team meetings
have been held and Tulsa County has been represented at each of those meetings.
These meetings will continue throughout 2016 as the Feasibility Study progresses.
Tulsa County has proceeded with permit actions with the USACE in order to trigger a
regulatory corridor wide programmatic environmental assessment or study for the
proposed South Tulsa / Jenks low water dam. The development of the additional
preliminary design scope of services is complete and was approved at the January 12,
2015 BOCC meeting. A revised scope of services, schedule and budget was received
from the USACE and was approved by the BOCC in May 2015. The 404 permit
application will be submitted in January 2016.
PMg Program Management Group, L.L.C.
February 2016
ES Page 4
Resolution of the outstanding 404 permit questions has begun with the preparation
of responses to the USACE comments. A Public Notice is expected to be issued by
the USACE in March 2016.
37 Zink Lake Shoreline Beautification The project allocation was increased by the
Vision Authority by $2,750,000 to $4.5 million for use by River Parks Authority in
support of The Gathering Place projects shoreline modifications. The Gathering Place
has received its 404 Permit for construction in the River and work is underway to modify
the east bank fill areas above and below the existing Zink Dam.
38 Zink Lake Upstream Catch Basin and Silt Removal Detailed geotechnical
studies were completed in May 2012 with reports due in June. The NEPA document has
been submitted and the water quality (201) certification has been received. Meetings
were held in January 2013 with Zink Lake stakeholders, City of Tulsa and River Parks
Authority to discuss project status, construction funding, and develop coordinated plans
with the adjacent privately funded Gathering Place project. Work on the preliminary
design and permitting phase is complete, and USACE has executed the final 404 permit
for Zink Dam improvements and returned it to River Parks Authority. Recent permit
activity for The Gathering Place has triggered the USACE to request clarification of the
previously approved permitting for administrative review & possible mitigation
consideration. This project allocation was reduced by the Vision Authority by $700,000.
The Schematic Design and Cost Estimates Report has been completed and contains an
update of design considerations that would be consistent with the design of The
Gathering Place along the east bank of the river. The Vision Authority has approved
transferring $700,000 of the remaining funds in this Sub-Fund program to River Parks
Authority to be used in the Gathering Place Construction. Resolutions of the
outstanding 404 permit questions has begun with the preparation of responses to the
USACE comments. These reponses were delivered to the USACE in late February
2016.
39 Route 66: All project funding is now available upon execution of the pending agreements.
The final agreement has been approved by the City and County.
Historic Markers: This project was completed in September 2006.
Cyrus Avery Memorial Bridge: Renovations were completed in January 2008.
Cyrus Avery Centennial Plaza: This project is complete. The plaza was completed in
July 2008. The East Meets West bronze statue was completed and installed in
November 2013.
Meadow Gold Sign: This project was completed in May 2009.
Frisco Train Site: The Vision 2025 portion of this project was completed in July 2009.
11th and Yale Intersection: Construction commenced in January and was completed in
August 2013.
Redfork Streetscaping: Project is complete, October 2011.
Interpretive Center: The City has announced a one-year exclusive agreement with the
respondent of the Citys RFP process for development of the center to further develop the
proposal for consideration. The City will not entertain other proposals while the
agreement is in effect. The second benchmark extension was approved and met, and
fundraising efforts are current.
PMg Program Management Group, L.L.C.
February 2016
ES Page 5
Gateways: The selection committee received and reviewed proposals and awarded this
contract in February 2014. The locations of the two gateways are Southwest Boulevard
near 33rd West Avenue, and 11th Street east of Garnett Road. The inbound Gateway
Signs have been installed and the outbound Gateway sign on the east side has also been
installed. The City of Tulsa contracted with APAC to move the Crystal City Shopping
Center sign.
S.W. Boulevard Streetscape Improvements 33rd W. Ave. to 27th W. Ave. & Sue
Bland Oil Well: Construction began in January 2015 with streetscape and sidewalks,
including new information plaques and landscaping. A final walk through was held on
June 12, 2015. The contractor has agreed to reconstruct the information plaques
and re-install, due to poor quality. The plaques were received, approved and
installed in February 2016.
11th Street (89th Ave to Garnett) Sidewalks and Landscaping: This project is
complete, December 2013.
Pearl Preservation: The City of Tulsa is working with Tulsa Preservation to develop
proposed eligible projects.
Howard Park: The City of Tulsa completed the installation of the new park entrance
sign in August 2015. The Arts Commission is expecting proposals that will include oneof-a-kind free standing statuary or artwork with the theme representing the original
culture and prominent role in rail, oil and cattle during the early era of Route 66.
S.W. Boulevard Property Improvements (Frisco Train Site): The Frisco train site, is
located at what has come to be known as the Route 66 Village, a 5.5 acre development at
3770 Southwest Boulevard. Five parcels adjacent west of the Village are targeted for
acquisition. The City is currently in the process of obtaining title opinions and
appraisals for these sites.
Sue Bland Artwork: The Floating Hanger artwork in the interpretive plaza
around the Gateway is estimated to require one week for installation. A formal
dedication will be scheduled for late Summer 2016.
40 Oklahoma Aquarium: The fund transfer for fiscal year 2015/16 was completed in June
2015 and the final 2016 funds have been reserved.
41 Oklahoma Jazz Hall of Fame: This Vision 2025 project was completed in June 2007.
Follow-up projects, such as roof replacement, were funded by building tenant revenues and were
completed in July 2009.
42 American Indian Cultural Center (Site Infrastructure): Following a public hearing, this
project was suspended by the Vision Authority on March 4, 2015 and the funds have been
reassigned.
43 Downtown/Neighborhoods Bixby: All projects are complete.
Downtown Renovation Demonstration Project: Project completed in September 2004.
Downtown Streetscaping Project: Project completed in September 2006.
Parks Security Camera Project: Project completed in February 2007.
151st Street Widening Project Purchase of Street Right-Of-Way: Project completed in
May 2007.
PMg Program Management Group, L.L.C.
February 2016
ES Page 6
February 2016
ES Page 7
February 2016
ES Page 8
54 Owasso Medical Complex (Utilities): The Water Storage Tank project was completed in
July 2005. The first phase of the North Service Area Transmission Line was completed in
October 2005. Phase II was completed in December 2006. The City of Owasso has requested
the release of the 5% reserve for this project. The necessary agreement has been developed and
was approved November 19, 2013, and final payment was made in December 2013.
55 Sand Springs Keystone Corridor Redevelopment: All project funds have been expended.
The remainder of improvements will be completed by the City and Developer, current work for
infrastructure includes construction of a new hotel and utility improvements to the site.
Sidewalks and street lighting have been installed throughout the River West Development.
56 61st Street (US 169 to Garnett Rd.) City of Tulsa Portion: Project was completed in
March 2005.
57 61st Street (Garnett Rd. to 145th E. Ave.) Tulsa County Portion: Project was completed
in June 2007.
58 36th Street North (Cincinnati Avenue to the Osage County Line): This project
construction was completed in August 2008.
NEW PROJECTS
F0 Broken Arrow Convention and Events Center: This new project has been added and
funded by Capital Improvements Agreement. The groundbreaking was held on June 23, 2015
and work is presently underway. The final payment application for the earth change is in
process and will be paid in March 2016. PMg received the Certificate of Substantial
Completion, a completed punch list and the Final Consent of Surety to release the payment.
F1 Bixby Downtown River Corridor Improvements: This project has been added and funded
by Capital Improvements Agreement. The Master Plan will include streetscaping and the
Downtown Park amenities, and will include the area extending between the Arkansas River and
south side of Downtown. The City Council approved the conceptual designs and cost estimates
for the Charlie Young Park, and have designated it as the project with the highest priority in their
allocation of Vision 2025 excess sales tax funding. The Master Plan was presented to and
adopted by the City Council in January 2016.
F2 Jenks Aquarium Sea Turtle Exhibit: The Capital Improvements Agreement has been
approved and the project has been bid and awarded for construction. Phase II of the construction
project was awarded to Magnum Construction and work is underway. Work at the Aquarium is
progressing at the projected pace. The contractor has completed their portion of this work and
has temporarily demobilized. The Aquarium staff is now proceeding to begin some of their
exhibit work. The contractor will return to the site once the staff has completed their portion, to
complete a few remaining items which require completion of the exhibit theming prior. PMg is
working with the Aquarium staff to identify budget items that will be paid with private
funding versus Vision funding.
PMg Program Management Group, L.L.C.
February 2016
ES Page 9
F3 Glenpool Water Tower Design and Construction: This project has been added and the
initial Capital Improvements Agreement has been approved. The final draft of the Master Water
System Study was submitted to the City in September. Subsequent construction funding is
anticipated to be available in late (calendar) 2015. Construction bids were taken and accepted in
November 2015. The construction Notice-to-Proceed was issued in February 2016 to
officially start the work. The first construction progress meeting is scheduled for March
2nd.
F4 Sand Springs River City Park Land Acquisition & Event Facility: The project has been
added and The Capital Improvements Agreement has been approved. There was a meeting in
June between PMg and the City of Sand Springs to discuss funding requirements and instructions
for forms and process. Sand Springs City Council approved the award of contract to CMS
Willowbrook to provide construction management services. Additional Vision 2025 funding
for these projects was approved in February 2016 by the Board of County Commissioners.
The City of Sand Springs is currently reviewing these Capital Improvement Agreements
for execution.
F5 Collinsville Downtown Plaza Improvements: This project has been added and the Capital
Improvements Agreement was approved in December 2015. A meeting was held in February
at Collinsville City Hall to discuss design ideas. Further investigation of those ideas will be
presented at the next meeting, scheduled for late March.
F6 Skiatook Downtown Streetscaping: This project has been added and the Capital
Improvements Agreement has been issued. LandPlan Consultants signed a contract in August to
design this project. LandPlan coordinated with the City and ODOT to assemble base maps and
general plan set and also prepared project schedule and project plans. Final plans have been
submitted to ODOT and are waiting for approval.
F7 Glenpool Lift Station: The project has been added and The Capital Improvements
Agreement has been issued. The Liftstation project is fully complete and operational. As of this
report, no payment has been submitted.
F8 Sand Springs River City Park Improvements and Corridor Enhancements: This project
agreement has not yet been issued.
F9 Sand Springs Infrastructure Improvements: This project agreement has not yet been
issued.
G0 Collinsville Cemetery Fence & Road Improvements: This project agreement has not yet
been issued and is pending cash flow.
G1 Collinsville American Legion Building Renovation: This project is being added and the
Capital Improvements Agreement has been approved. The contract documents for construction
were completed and bid in July, with six bids submitted. CEI was awarded the contract and they
have started work with removal of debris in the interior of the building. Construction is well
underway and on-going, including the outside parking and plaza areas.
PMg Program Management Group, L.L.C.
February 2016
ES Page 10
G2 Owasso East 19th & North Garnett Road Improvements: Project funds became available
in July 2015 with the execution of the Capital Improvements Agreement. The intersection and
traffic controls became fully operational in August.
G3 Owasso Events Facility Sports Park: Design, bidding and construction are now
complete. Project funds became available in December 2015 with the execution of the Capital
Improvements Agreement and reimbursement payments will be processed in early 2016. PMg is
requesting final documentation for the lighting project and a schedule for the shade structure
project.
G4 Jenks Trail System Extension: This project agreement has been processed in an initial
amount to allow for surveying and design work to commence. The Conceptual Design was
approved by the City Council in November 2015. The amount of the right-of-way acquisition
was twice the budgeted amount. PMg has requested a revised budget from the City to
include any additional acquisitions that might be needed.
G5 Owasso Heart Health 5K Trail: This project has been added and the Capital Improvements
Agreement was approved in December 2015.
G6 Owasso Rayola Park Splash Pad: This project has been added and the Capital
Improvements Agreement was approved in December 2015. The project design is complete and
bids for the project opened in late January 2016. The construction contract was awarded and
the Notice to Proceed was established in February 2016, with final completion in May.
G7 Broken Arrow Central Park Electrical: This project has been added and the Capital
Improvements Agreement was approved in January 2016. The City of Broken Arrow
expects the new electrical system will be less maintenance and allow ease of operation for
major events.
G8 Broken Arrow Rose District Improvements: This project has been added and the
Capital Improvements Agreement was approved in January 2016. The first of the projects
will be installation and construction of an interactive, zero grade fountain at and in front of
the Farmers Market Pavilion.
G9 Broken Arrow Creative Arts Center: This project has been added and the Capital
Improvements Agreement was approved in February 2016. This project is in the planning
stages and has not decided to build a new facility or redesign the current structure.
Additional project accounts and funding agreements will be added as projects are forwarded and
cash flow allows.
February 2016
ES Page 11
VISION2025SURPLUSPROJECTS
SUBURBANCOMMUNITIES
TULSACOUNTYVISIONAUTHORITY
VISIONPROPOSITIONNUMBER
JURISDICTION
BrokenArrow
Allocation
TradewithCollinsville
TradewithSkiatook
TotalAvailable
Projects:
ConferenceCenter
Streetscape,IntersectionandSidewalksinRoseDistrict
CreativeArtsCenterConstruction
ElectricSystemUpgradeatCentralPark
ProjectTotal
RemainingBalance
Bixby
Allocation
TradewithSperry
TradewithSperry
TotalAvailable
Projects:
FloodPreventionHaikeyCreek
DowntownRiverCorridorImprovements
CharlieYoungEventsPark
CharlieYoungEventsParkFlagPoleRelocation
DowntownRiverDevelopmentGateway(anticipated)
ProjectTotal
RemainingBalance
Collinsville
Allocation
TradewithBrokenArrow
TradewithSkiatook
TotalAvailable
Projects:
RenovationofCollinsvilleEventsBuilding
DowntownPlazaImprovements
CemeteryFenceandRoad
ProjectTotal
RemainingBalance
$1,301,937
$94,530
$34,863
$1,431,330
$7,110,834
$7,110,834
VISIONTOTAL
$11,192,958
$94,530
$34,863
$11,063,565
$19,605,729
$19,605,729
$7,110,834
___________
$0
$1,431,330
$7,110,834
$0
$355,291
$18,511
_______
$373,802
$1,940,505
$101,103
$2,041,608
$2,737,500
$650,000
$300,000
$3,687,500
$7,376,065
$3,054,494
$18,511
$101,103
$2,934,880
TULSABOARDOFCOUNTY
COMMISSIONERS
CAPITALIMPROVEMENT
AGREEMENTS
PERCENT
APPROVED
FUNDED
$10,798,334
$8,807,395
$7,110,834
$2,737,500
$650,000
$300,000
$10,798,334
55.1%
$5,350,290
$5,350,290
$2,000,000
$478,000
$478,000
$2,041,608
$0
$373,802
$94,530
$94,530
_______
$0
__________
$2,041,608
$0
$516,300
$190,411
$706,711
$30,203
__________
$2,508,203
$426,677
$812,693
$94,530
$190,411
$716,812
$4,549,811
$800,479
_________
$706,711
$0
8.9%
$1,423,523
$1,423,523
$706,711
$0
$0
$478,000
$706,711
$408,289
$308,523
$716,812
$0
___________
$1,423,523
$0
$706,711
49.6%
VISION2025SURPLUSPROJECTS
SUBURBANCOMMUNITIES
TULSACOUNTYVISIONAUTHORITY
PROPOSITIONNUMBER
JURISDICTION
Glenpool
Allocation
Projects:
WaterTowerConstructionandImprovements
WastewaterLiftStation
CompetitiveSoccerFields
ProjectTotal
RemainingBalance
Jenks
Allocation
Projects:
AquariumSeaTurtleExhibit
TrailExtension
PocketParkImprovementsandParkingLotExpansion
ProjectTotal
RemainingBalance
Owasso
Allocation
Projects:
IntersectionUpgradesforEconomicDevelopment(AcademySports)
ImprovementstoParking,Lighting,SpectatorAreasatSportsComplex
CapitalImprovementsforCommunityEnrichment(FestivalMarket
Place,trails,spraypark,etc.)
ProjectTotal
RemainingBalance
SandSprings
Allocation
Projects:
RiverCityParkImprovementsand412CooridorEnhancements
LandAcqusitionandEventFacility(RiverCityPark)
InfrastructureImprovements(RiverCityPark)
ProjectTotal
RemainingBalance
3
$179,204
4
$978,762
$1,540,641
VISIONTOTAL
TULSABOARDOFCOUNTY
COMMISSIONERS
CAPITALIMPROVEMENT
AGREEMENTS
PERCENT
APPROVED
FUNDED
$2,698,607
$1,540,641
$1,540,641
$179,204
$179,204
_______
$179,204
$0
$978,762
$978,762
$0
_________
$1,540,641
$0
$2,698,607
$0
$288,003
$1,572,996
$2,476,007
$4,337,006
___________
$1,264,960
$1,211,047
$1,719,845
63.7%
$1,264,960
$150,000
$1,100,000
$1,100,000
$472,996
___________
$0
$288,003
$2,476,007
$0
$3,576,007
$760,999
$457,056
$2,496,320
$3,929,385
$6,882,761
___________
$457,056
$1,414,960
32.6%
$300,000
$405,665
$2,496,320
_________
$457,056
$0
_________
$2,496,320
$0
$3,929,385
$3,929,385
$0
$6,882,761
$0
$292,075
$1,595,239
$2,511,019
$4,398,333
$292,075
$292,075
$0
$1,595,239
_________
$1,595,239
$0
$1,130,000
$1,835,665
26.7%
$2,511,019
$1,595,239
_________
$2,511,019
$0
___________
$4,398,333
$0
$1,595,239
36.3%
VISION2025SURPLUSPROJECTS
SUBURBANCOMMUNITIES
TULSACOUNTYVISIONAUTHORITY
PROPOSITIONNUMBER
JURISDICTION
Skiatook
Allocation
TradewithCollinsville
TradewithBrokenArrow
TotalAvailable
Projects:
StreetscapingonMainSt.
ProjectTotal
RemainingBalance
Sperry
Allocation
TradewithBixby
TradewithBixby
TotalAvailable
Projects:
CapitalImprovementsforcommunityenrichment(newpicnicarea,
sidewalks,streetscaping)
ProjectTotal
RemainingBalance
TOTALVISIONFUNDSAVAILABLE
TOTALAPPROVEDVISIONPROJECTS
UNALLOCATEDVISIONBALANCE
TOTALCAPITALIMPROVEMENTSAMOUNTS
APPROVEDPROJECTAMOUNTSWITHOUTCIAAGREEMENTS
Date:12/29/15
3
$34,863
VISIONTOTAL
$34,863
$0
$190,411
$190,411
_______
$0
$299,720
$190,411
$34,863
$524,994
$0
$0
$0
$0
$524,994
$524,994
$0
$18,511
$18,511
_________
$0
$101,103
$101,103
$0
$159,143
$18,511
$101,103
$278,757
$0
$0
$0
$0
$278,757
$278,757
$0
$278,757
$0
$3,021,470
$928,335
$2,093,135
$16,502,470
$16,029,474
$472,996
$25,976,060
$18,173,318
$7,802,742
$45,500,000
$35,131,127
$10,368,873
TULSABOARDOFCOUNTY
COMMISSIONERS
CAPITALIMPROVEMENT
AGREEMENTS
PERCENT
APPROVED
FUNDED
$524,994
$524,994
$524,994
$0
$524,994
$524,994
100.0%
$0
0.0%
$278,757
$278,757
$19,073,748
$16,057,379
SUB-FUND NO.: 26
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
R
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
R
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
R
Preliminary
R
Final Bid Documents
R
Advertisement(s)
R
Bid Tabulation & Award
$12,745,000.00
$TBD
$
-0-
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$12,745,000
Final
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 1
SUB-FUND NO.: 26
PMg OBSERVATIONS (including any project concerns): $36K has been budgeted by the Parks
Department for Tennis Court Resurfacing for Haikey Creek Park.
Due to the number and size of the construction projects currently underway (the Tennis Center, 4
Chandler Shelters & a restroom at LaFortune), the Parks Department will delay any additional activity.
PMg is scheduled to meet with Parks Department, January 20, 2016 to reconcile the budget balance of
funding.
The Parks Director is planning an Exercise Court for the Haikey Creek Park, of which a portion of
the funds previously planned for LaFortune Trail Paving will be utilized. In addition, the balance of
$2,161.85 from the completed Haikey Restroom budget will also be earmarked for the Exercise
Court. The Parks Department is researching the total amount of funds needed for the project.
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 2
SUB-FUND NO.: 26
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 3
Trail Paving:
No Vision funds were utilized for trail lights leaving a $314,998 balance for paving funds. Due to the
number and size of the construction projects currently underway (the Tennis Center, 4 Chandler Shelters
& a restroom at LaFortune), the Parks Department will delay any additional activity.
PMg is scheduled to meet with Parks Department, January 20, 2016 to reconcile the budget balance of
funding.
On January 20, 2016 PMg and Tulsa County Parks reconciled the budget balance of $515,349.89 with
$30,074.14 earmarked for OBrien Park landscaping, $15,000 for additional treadmills for South County
Recreation Center, $314,998.21 for LaFortune trail paving and $36,737.11 for Haikey Creek Tennis Court
surfacing. The remaining balance has not been project identified.
The Parks Director is planning an Exercise Court for the Haikey Creek Park, of which a portion of
the funds previously planned for LaFortune Trail Paving will be utilized. In addition, the balance of
$2,161.85 from the completed Haikey Restroom budget will also be earmarked for the Exercise
Court. The Parks Department is researching the total amount of funds needed for the project.
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 4
SUB-FUND NO.: 26
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 5
SUB-FUND NO.: 26
PMg OBSERVATIONS (including any project concerns): The budget for this facility is $259,127.62.
No additional funds have been budgeted for this project.
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 6
SUB-FUND NO.: 27
DESIGNATED CONTACT PERSON: Mr. Scott Esmond, Broken Arrow Parks and Recreation Director; for
Lighting project: Tim Robins, Construction Division Manager & Tom Hendrix, Engineering Division
Manager
SPONSOR / TCIA CAPITAL IMPROVEMENTS AGREEMENT (CIA): 1st Bond Approved; 2nd Bond
Approved; Direct Sales Tax Agreement - Approved.
DESIGN TEAM: Community Center gh2 Gralla Architects; Pool Paddock Enterprises; City of BA Engr
Pool Shelters: City of BA Engineers
CONSTRUCTION TEAM: Gym - Magnum Construction; Pool - Branco Enterprises;
Pool Shelters and Sun Shades: Magnum Construction; Wiring Upgrade: Addco
Electric; Pool Drainage Improvements Cherokee Pride Construction; Parking
Lot Lighting, Bridgepoint Electric________
PROJECT STATUS REPORT FROM SPONSOR:
Community Center
Construction is complete and the gymnasium is in use. Amendments to the Capital Improvements
Agreement to restore Vision 2025 funds that were held back and allow reimbursement of expenditures on
the Multipurpose Building were approved and reimbursement has been requested.
Swimming Pool
Construction is complete and the pool has been heavily used for three seasons. Current improvement
being developed for the swimming pool include seven shade structures, two picnic shelters with concrete
foundations, enhancements to the electric wiring, HVAC, and security in the concession area. Unused
funds may participate in a pool entry canopy that is being considered.
Nienhuis Park Pool Shelters.
Construction activities were completed prior to the seasonal opening date for the pool. On January 28,
2013, Broken Arrow advertised for bids on the Nienhuis Park Pool Shelters project. Bids were received
and opened on February 22, 2013, and contract was awarded by the City Council on March 5, 2013. The
project provides additional concrete slab, two picnic shelters, shade structures, and umbrellas on and
adjacent to the existing swimming pool deck.
Wiring Upgrades-Nienhuis Pool Concessions. The Concession Electrical Upgrade project is complete
December 2013. Upgrades to the electrical system in the Pool Concession building were completed in
June to accommodate additional concession equipment. Project costs are pending documentation.
Nienhuis drainage improvements. Complete. Additional grading and concrete swales are being
considered to improve storm water drainage around the swimming pool site.
Nienhuis Community Center Parking Lot Lights. The Parks Department intends to submit a plan for
solar lighting of the Community Center parking lot to use the remaining $38K.hend
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 7
SUB-FUND NO.: 27
PMg OBSERVATIONS (including any project concerns): The drainage improvements is the remaining
Vision 2025 project planned by City of Broken Arrow, but is still in the planning stages as of September
2013. The City issued a contract in February 2014 for the storm water drainage project at the swimming
pool. The total amount of the work order was $5,820, significantly less than forecasted. Work began with
the installation of concrete on Monday, March 14, 2014. Work was completed on in April 2014.
Neinhaus Parking Lot Lighting
The City has defined the Parking lot solar lights as the final project. The Amendment to the CIA was fully
executed July 21, 2015 with a cease date of April 30, 2016. The City of Broken Arrow will begin the bid
process for the Parking lot lights. The Parks Director has asked the Engineering Department schedule
this work be completed before winter of 2015. PMg received a copy of the layout and lighting fixture
details.
The scope includes 19 solar-powered cobra-head LED lighting fixtures. Bids are scheduled to open
December 3, 2015. This project will be considered a trial for future use of solar lighting for additional
Broken Arrow Parks facilities. The Parks Department will be considering performance, operation and
maintenance costs to justify additional use within the community. The City has additional funding from
Quality of Life General Obligation bonds to include in the Project.
Four bids were received and the project was awarded to the lowest bidder, Bridgepoint Electric at
$112,905.00. The funding will be a split of Quality of Life GO Bond @ $74,827.01 and Vision 2025
funding of $38,077.99. PMg received the publishers affidavit and bid tab and has requested a copy of the
executed contract and Notice to Proceed. The project is scheduled to be complete by May 1, 2016.
PMg attended the preconstruction conference on February 9, 2016. The poles and light fixtures
were ordered in February 2016. Installation will proceed upon receipt of this material. No delivery
date has been provided.
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
R
Detailed Project Description / Scope / Program
R
Detailed Project Description / Scope / Program Modification
Modification Date: February 8, 2012
R
Detailed Project Budget
R
Detailed Project Budget Modification
Modification Date: December, 2015
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Design Documents
Monthly Report from Sponsor This Period
R
Preliminary (Community Center, Pool, & Shelters)
R
Email Response to PMg Proxy
R
Final Bid Documents (Community Center, Pool, & Shelters)
Detailed Written Report
R
Advertisements (Community Center, Pool, & Shelters)
R
Bid Tabulations & Award (Community Center, Pool, & Shelters)
$6,000,000.00
$6,000,000.00
$
-0-
Funding Status
$6,000,000.00
Full
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 8
SUB-FUND NO.: 29
Asphalt surface was cleaned and two coats of coal tar pavement seal coating was applied
Entire parking lot was re-stripped
Wheel chair ramp was installed
Bus stop pad was installed
Restrooms: Work through May 31, 2015 will partially be paid with CENA Funds through Owasso
Golden Agers
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 9
SUB-FUND NO.: 29
ADA Approach and Building Entrance: Work through August 31, 2015
Murray Womble, Inc. installed the remaining piece of glass above the doors.
Community Center: Work through October 31, 2015
No V2025 Community Center project work was done from October 1-31, 2015
Community Center: Work through November 30, 2015
No V2025 Community Center project work was done from November 1-30, 2015
Community Center: Work through December 31, 2015
No V2025 Community Center project work was done from December 1-31, 2015
Community Center: Work through January 31, 2016
No V2025 Community Center project work was done from January 1-31,
Community Center: Work through February 29, 2016
No V2025 Community Center project work was done from February 1-29,
PMg OBSERVATIONS (including any project concerns): Project funds became available on April 21,
2015 with the execution of the Capital Improvement Agreement. The 5% reserve funds, $50,000, along
with the project remainder of $1,331 equals a total amount available of $51,331. The cease date for
funding is March 31, 2017. There is a meeting scheduled with the City of Owasso, accounting and finance
departments, to confirm procedures for funding and payments, June 2, 2015. The work, as described by
the sponsor in the section above, has been completed. Reimbursement for paid invoices is scheduled for
July. PMg agrees with the sponsor on the status of the work as reported above. Pay applications for the
completed work are being held by sponsor until full documentation can be provided. There is no change
to report by PMg. More project scope is being identified by the sponsor for application of Vision
2025 Funds. Owasso has not proposed new work for the use of Vision 2025 funds at the
Community Center.
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 10
SUB-FUND NO.: 29
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
R
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
R
Detailed Project Budget (Community Center 2015 minor projects)
Detailed Project Budget Modification
Modification Date:
Design Documents
Preliminary
Final Bid Documents
Advertisement(s)
Bid Tabulation & Award
$1,000,000.00
$
$
-0-
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$51,331.00
Full
5% Reserve released
for this project
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 11
SUB-FUND NO.: 36
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 12
SUB-FUND NO.: 36
PMg OBSERVATIONS (including any project concerns): It is anticipated that either an Environmental
Assessment or Environmental Impact Statement will be required by USACE to address the potential
impacts to the environment due to the proposed project components in the reach from Keystone Dam to
the Bixby area. The project components identified in the Schematic Design document will be evaluated in
the required environmental document. The EA or EIS will be performed either as part of the USACEs
Feasibility Study or will be required as part of the Section 404 Permitting process, at local expense.
Whichever process is followed, the work will be coordinated closely with the U.S. Army Corps of Engineers
and local stakeholders. The preparation of the Section 404 permit application for the South Tulsa/Jenks
Low Water Dam has been completed and the application has been submitted to the USACE. A Public
Notice is expected to be issued by the USACE in March, 2016. Work on the Feasibility Study by the
USACE began in June, 2015, and is progressing. Consultant contracting has been completed. and
technical team meetings have begun and will continue through 2016 as the Feasibility Study progresses.
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
Preliminary
Final Bid Documents
Advertisement(s)
Bid Tabulation & Award
$5,600,000.00
$
TBD
$
-0-
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$5,600,000
Full
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 13
SUB-FUND NO.: 37
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 14
SUB-FUND NO.: 37
PMg OBSERVATIONS The Vision Authority has approved the transfer of these funds to the River Parks
Authority to be used in the construction of the east bank fill areas above and below Zink Dam that are part
of The Gathering Place for Tulsa project.
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
Preliminary
Final Bid Documents
Advertisement(s)
Bid Tabulation & Award
$ 4,500,000
$
TBD
$
-0-
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$ 1,800,000.00
Partial
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 15
SUB-FUND NO.: 38
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 16
SUB-FUND NO.: 38
PMg OBSERVATIONS (including any project concerns): The design of modifications to Zink Dam to
improve sand and sediment management, and other critical issues are included in the preliminary design
prepared by the design team. The final Section 404 permit was issued by USACE in January of 2014.
USACE has requested additional information concerning the proposed Zink Dam improvements.
Responses to their most recent information request have been prepared and submitted to the USACE in
late February, 2016. Tulsa County has been participating with the City of Tulsas Arkansas River
Infrastructure Task Force and sharing information developed in the preliminary design of the Zink Dam
improvements. The Schematic Design and Cost Estimates Report has been completed (refer to report for
Sub-Fund 36 for more discussion) and contains an update of design considerations and cost estimates for
Zink Dam. The previous Preliminary Design Report for Zink Dam improvements (CH2M HILL, June, 2012)
will require a significant design modification to become consistent with the design of the Gathering Place
along the east bank of the river. The Vision Authority approved transferring $700,000 of the remaining
funds in this Sub-Fund 38 program to River Parks Authority to be used in the Gathering Place
construction. The remaining funding will not be sufficient to update the preliminary design, but will be
adequate to resolve the USACE 404 permit questions as needed to begin Zink Dam improvements
implementation. Contract and scope of work modifications were approved to prepare the responses
and supplemental information documents.
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
Preliminary
Final Bid Documents
Advertisement(s)
Bid Tabulation & Award
$ 1,400,000
$
TBD
$
-0-
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$ 2,100,000.00
Reduction
Pending
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 17
SUB-FUND NO.: 39
Interpretive Center: The agreement, allowing an exclusive lease option, will be in effect for up to one year from
date of the Mayors signature. It will stipulate benchmark financial fund raising accomplishments which must be
attained by the development team. Failure to reach financial benchmarks may terminate the agreement. The
City will not entertain other proposals while the agreement is in effect. Upon the development teams successful
fulfillment of the agreements terms, the parties will enter into a Development Agreement.
The Development Team has successfully completed its first quarterly Exclusivity Agreement benchmark.
The December 31st benchmark was met and fund raising efforts are current.
The third benchmark is due March 1, 2016 NO CHANGE
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 18
SUB-FUND NO.: 39
Gateways:
The only remaining item on this project is to move the large Crystal City Shopping Center sign that is next to the
West Gateway sign. The Shopping center manager said he is receiving objections from the anchor
tenant about moving the main shopping center sign and may not be able to move it.
S.W. Boulevard Streetscape Improvements 33rd W. Ave. to 27th W. Ave: BNSF has not completed their
grading project on the west side of SW Blvd. Once BNSF finishes we will commence with Phase 2 (Crape
Myrtles Screening). BNSF started their grading work in early January of this year. BNSF is continuing with
the grading work.
Sue Bland Artwork: The Eileen Gay proposal was selected by the committee. The Arts Commission approved
the selection and the contract has been executed.
We met with the artist onsite at the West Gateway on July 29, 2015. This artwork is expected to be completed
in February 2016. The current schedule for delivery and installation is March21, 2016.
Avery Park Southwest:
We started preliminary discussions with Dewberry and Howell & VanCuren regarding scope for this project.
Due to the nature of the construction by ODOT in this area we will hold off on the design until we get a better
idea of the remaining site features. The I-244 Bridge is open to traffic. ODOT is expected to complete the
pedestrian related work in the spring of 2015. It will be a much smaller project than anticipated in the
Masterplan. We will also have to get ODOTs approval prior doing anything in this area. Discussions with
ODOT have commenced.
ODOT has not completed all of their work in and adjacent to the Avery Park Southwest site.
A letter with exhibits has been sent to ODOT requesting a project right of way agreement. NO CHANGE
Traffic Circle;
The kickoff meeting with the consultant was held on February 27, 2015.
We met with the design consultant on May 8, 2015 and they presented five different concepts for our
consideration.
We intend to send out RFPs through the Arts Commission similar to the process used for the Gateways.
We will insert the concepts in the RFP as examples of ideas for the proposed artwork.
On September 22, 2015 the Arts Commission released a RFP for a turnkey art project for a budget not to
exceed $500,000. The deadline to submit a proposal is Monday, November 23, 2015.
Proposal selection is expected by January 9, 2016. Seven proposals have been received.
An evaluation committee meets January 8, 2016 to begin reviewing and evaluating each proposal. The
committee will be encouraged to narrow the selection to three and finally to one for recommendation to the
Arts Commission. However, the committee can reject all of the proposals and recommends the Arts
Commission begin a new search. The evaluation committee requested a detailed budget and Sketch Up
site plan from one artist. A review of those submittals is scheduled with the artist for Feb. 9th. An
additional review is scheduled for March 8, 2016
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 19
SUB-FUND NO.: 39
Howard Park:
The contractor, Builders Unlimited, has applied for a permit to construct the new park sign. The RFP for
the artwork has not been sent out. The Parks Dept. will install the sign once the stone work is complete.
The work by Builders Unlimited is complete. We will send out an RFP through the Arts Commission for the
remaining artwork.
One proposal was received. An evaluation committee met once for a preliminary review and discussion.
Questions were generated and relayed to the artist. Parks Dept. officials are meeting January 4, 2016 to
discuss specific elements of the proposals impact on the park. The evaluation committee will meet for a
final recommendation. A final recommendation was reached with westside stakeholders and city staff to
accept the proposal from Patrick Sullivan. Final approval will be requested from the Parks Board on Feb.
2 and from the Arts Commission Feb. 9.. The Parks Board wanted additional information and we will
meet again at their next meeting in March.
Informational Road Signs:
We are discussing with Purchasing about doing a Competitive Sealed Proposal (CSP) for this work.
An RFP has been sent out for a Historian to write the narratives for each of the information road sign
locations. Responses will be received the first week of March. We received 3 responses and the
committee selected Rosin Preservation LLC to do the work. A purchase order in the amount of $12,000
will be issued to Rosin. The Purchase Order has been issued to the historian. A draft document is due in
mid-August of this year. Rosin submitted a draft of a list of potential sights. Staff met with westside
stakeholders and requested that they submit a list of potential sites that they think should be considered
by the Rosin. We received the list of potential sites from the west side organization.
The citys final list of preferred sites and topics was delivered late this month to the consultant for their
research and narrative development.NO CHANGE
S.W. Boulevard Property Improvements ( Frisco Train Site):
We used $200K of the Reserve /Contingency to add to this masterplan line item. Funds will be used for
property acquisition cost, demolition and environmental cost. A village sign will be added if enough funds
are available following the land acquisition and related costs. Appraisals and title opinions have been
completed. Environmental investigations have started. NO CHANGE
Pearl Preservation:
Staff is working with Tulsa Preservation staff to develop proposed eligible projects, criteria for evaluating
projects and allocation of the budget for various components. NO CHANGE
*Bold indicates new information this month
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 20
SUB-FUND NO.: 39
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 21
SUB-FUND NO.: 39
Phase II Crape Myrtle Screening: Pending completion of BNSF grading project, the City has not
determined if this project will be large enough to require bidding at this point. BNSF is evaluating the bids for
the grading project which will include removal or demolition of old buildings on this site. COT continues to
coordinate with the railroad to prepare for the plantings.
Sue Bland Artwork: Plans are to install bronze artwork beside the Gateway at Crystal City. The Public Arts
Commission budget is designated as $50,000 of Vision 2025 funds. The work will be installed within the project
area containing the Gateway structure. Pending the execution of the Eileen Gay Artist contract, the artist is
scheduled to come to Tulsa in July to finish the work by end of year 2015. Ms. Gay started working on the tile
work for the sculpture in mid-November 2015. Two (2) payment applications have been processed for the
Floating Hanger artwork. The Floating Hanger in the interpretive plaza around the Gateway is estimated
to require one week for installation. A formal dedication will be scheduled for July or August of 2016.
Avery Park Southwest: The space available for this project is less than anticipated and may be reduced in size
and budget, from $500,000 to $350,000. Preliminary discussions are that the balance of funds may be
transferred to the Train Site project for additional work. Final recommendations are pending further discussion
with ODOT. In October 2015, COT reported this project is still pending ODOT approval of right-of-way and can
only speculate it would be another six months for the project to be approved.
Traffic Circle
PMg received a copy of the $20,000 contract for Dewberry Engineering. This project will consist of installation
of Route 66 themed improvements and streetscaping in the Cyrus Avery Traffic Circle at Admiral Boulevard and
Mingo Road. The Arts Commission is expecting proposals that will include one-of-a-kind free standing statuary
or other artwork in a style and theme representing Route 66 and its history or future. The project budget for this
artwork is $500,000. The Arts Commission scheduled the Artist Selection Phase to be complete January 9,
2016 and work with the selected artist January 12 March 28, 2016 for the Contract Negotiation Phase.
Howard Park
New Park Entrance Sign: Along with the artwork, this project includes a new park entrance sign.
Final payment for the signage structure, consisting of precast concrete and a natural stone veneer is
scheduled to process in June 2015. The payment for the signage structure was issued in June 2015. The
City of Tulsa completed the installation of the sign and work is complete in August 2015.
Artwork: The Arts Commission is expecting proposals that will include one-of-a-kind free standing
statuary or artwork with the theme representing the original culture and prominent role in rail, oil and cattle
during the early era of Route 66. The project budget for this artwork is $92,000. The Arts Commission
scheduled the Artist Selection Phase to be complete January 9, 2016 and work with the selected artist January
12 March 28, 2016 for the Contract Negotiation Phase.
S.W. Boulevard Property Improvements (Frisco Train Site)
The Frisco train site, is located at what has come to be known as the Route 66 Village, a 5.5 acre
development at 3770 Southwest Boulevard. Five parcels adjacent west of the Village are targeted for
acquisition. The City is currently in the process of obtaining title opinions and appraisals for these sites.
The City of Tulsa was notified that the Capital Improvement Agreement has expired. PMg has
begun the process to extend the Agreement for three (3) years. The City will need to make any
payments until the CIA is extended and seek reimbursement.
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 22
SUB-FUND NO.: 39
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
R
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
R
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
R
Preliminary Master Plan only.
Final Bid Documents
Advertisement(s)
Bid Tabulation & Award
$15,000,000.00
$15,000,000.00
$
-0-
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$15,000,000.00 FULL
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 23
SUB-FUND NO.: 40
PMg OBSERVATIONS (including any project concerns): The final payment to the Aquarium is scheduled
for 2016.
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
NA Detailed Project Description / Scope / Program
NA Detailed Project Description / Scope / Program Modification
Modification Date:
NA Detailed Project Budget
NA Detailed Project Budget Modification
Modification Date:
Design Documents
NA Preliminary
NA Final Bid Documents
NA Advertisement(s)
NA Bid Tabulation & Award
$12,000,000.00
$12,000.000.00
$
-0-
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$12,000,000.00
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 24
SUB-FUND NO.: 52
It has been determined that we have remaining available funds in the amount of $34,420.07.
There are six applicants that applied but did not receive funding in the Phase 3. We are contacting applicants
in order of their ranking to spend the remaining funds. Two candidates include the Louisville Heights
Neighborhood Association and YWCA.
Louisville Neighborhood Association A work order has been issued in the amount of $16,102.80 for an
asphalt walking trail. The asphalt trail has been completed. Final cost was $16,280.00
YWCA We are in discussions with YWCA concerning a lighting project. A Purchase Order has been issued
to 3rd Generation in the amount of $18,140.07 for the lighting project. Work has commenced on the lighting
at the YWCA and should be completed in the month of February. Delivery of a light pole was late. The
drilling of light pole footing began on February 26, 2016. All work should be completed in early March.
IV BARTLETT SQUARE FOUNTAIN The dedication of the Fountain was held on April 23, 2014. COMPLETE
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 25
SUB-FUND NO.: 52
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 26
SUB-FUND NO.: 52
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
R
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
R
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
R
Preliminary
R
Final Bid Documents
R
Advertisement(s)
R
Bid Tabulation & Award
$21,591,348.09
$21,591,348.09
$
-0-
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$21,591,348.09
Full
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 27
SUB-FUND NO.: 53
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 28
SUB-FUND NO.: 53
Jared Cottle, City of Bixby City Manager, requested a meeting with PMg to discuss schedule and concept
of the City as General Contractor for the excavation of the channels portion of the flood prevention. The
Citys project cost analysis indicates a cost savings if performed in house that would allow additional flood
relief opportunities. Kirby Crowe, suggested they bid a small portion
of the work to determine if the Citys project cost does indeed have the cost savings as proposed by the
City. If this concept is utilized, the portion is expected to be complete in three (3) years.
The City of Bixby will notify Tulsa County that the current schedule to open 141st & Mingo is April
1, 2017 depending on weather conditions. Work remaining for this project is completion of Box 7
at 141st & Mingo and dress-up and sod for the remaining boxes.
The City received several complaints about a possible safety issue with no rail or barrier at Box 4.
The engineer has assured the City that the roadside border meets design standards. The City has
asked the engineer for a documented response.
With numerous FEMA reviews and additional construction costs, the City of Bixby requested supplemental
funding from the Vision 2025 Excess Sales Tax program to cover additional engineering costs. A portion
of the excess $2,000,000 will be utilized for this Haikey Creek Flood Project. This project allocation was
increased $2,000,000 by action of The Tulsa County Vision Authority.
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
R
Detailed Project Description / Scope / Program
R
Detailed Project Description / Scope / Program Modification
Modification Date: 4/29/2010
R
Detailed Project Budget
R
Detailed Project Budget Modification
Modification Date: 4/29/2010 (parcels only 3/2011)
Design Documents
R
Preliminary
Final Bid Documents
Advertisement(s)
R
Bid Tabulation & Award
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$12,200,000.00
Partial
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 29
SUB-FUND NO.: 55
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 30
SUB-FUND NO.: 55
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 31
SUB-FUND NO.: 55
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
R
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
R
Detailed Project Budget
R
Detailed Project Budget Modification
Modification Date: 10/2008
Design Documents
Preliminary
Final Bid Documents
Advertisement(s)
Bid Tabulation & Award
$14,500,000.00
$14,500,000.00
$
-0-
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$ 14,500,000.00 Full
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 32
SUB-FUND NO.: F0
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 33
SUB-FUND NO.: F0
(5) Building Plans. Footing, Foundation and Structural plans were submitted and reviewed by
the City Consultant, IBTS. Review comments were provided to Hughes Architects. City
staff met with Hughes Architect to review the comments and proposed corrective actions.
Revised plans were submitted the week of February 14. IBTS reviewed and requested
information on the structural calculations related to plans.
Stoney Creek has indicated that it may be mid-March before they would be ready to obtain
the footing and foundation permit. They indicated they are completing the contracts for
mechanical, electrical and plumbing plan design the week of February 29.
(6) Revised Schedule. CGE will be submitting a revised schedule based on the recent
submittal of footing and foundation plans in order to coordinate the above items and
develop a revised schedule.
PMg OBSERVATIONS (including any project concerns): The City purchased 14.97 acres at a price of
$6,500,000 with 2014 & 2004 Bond funds. Vision 2025 made a partial reimbursement payment in March
2015 for this purchase in the amount of $660,696.81.
The Citys budget of $1,560,834 has been used for land acquisition, a contract for traffic study and a
proposed building plan review & inspections contract. PMg has requested a more detailed plan for the
remaining $843,237.
A joint meeting with IBTS was held to identify the building plan review & inspections process as well as to
specifically clarify portions of the contract regarding budget, invoicing and deliverables for Vision 2025
review.
The volume of trucks hauling has been 10 14 on site at any given time. The bulk of this work is now
completed and truck traffic will be noticeably less.
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 34
SUB-FUND NO.: F0
Stoney Creek Hospitality Corporation has a revised value-architecture design for the hotel structure. The
new design will meet the minimum 150,000 square feet and rooms will be reduced from the proposed 183
to approximately 179. The design will be presented at the City Council meeting November 9, 2015. This
revision will require a change order to the earth change contract. PMg alerted the SCHC and City of
Broken Arrow that Vision 2025 could not pay for changing work that had already been completed. SCHC
and the City understand and it is expected that SCHC will provide funding for that portion of the change.
In anticipation, Tri-Star has adjusted their schedule to focus on areas not affected by the possible
impending change order. Completion date for the earth change work is now scheduled for November 23,
2015. Final determination of how these costs will break out will be finalized in December 2015.
An amendment to the Development Agreement was approved by City of Broken Arrow to require the City
to pay (with Vision 2025 funding) its proportional share of a mutual access drive from West Albany Street
to the western boundary of the Citys property. This increases the Developers portion ($5,550,000 in
incentives) to $5,756,473.00. Amendment #2 to the Development Agreement is being negotiated. SCHC
has requested the City of Broken Arrow to fund the overage of rock excavation in the amount of $580,000
with their portion of the Vision funds. PMg and the Director of Development have concerns that this will
not allow enough contingency in the budget to handle any unforeseen issues. PMg will meet with City
officials to discuss alternative funding sources. During a meeting in January 2016, PMg identified items in
the project that could be funded with Proposition 2 monies. The City continues to negotiate with SCHC to
alleviate the budget deficit, but many expressed that Broken Arrow had met its burden and any additional
monetary needs should come from the Developer.
PMg has been working with the Developer, the Engineer and the City to impress the importance of
conformance to Oklahoma Statute regarding timely process of construction payment applications. With
the number of levels of approval this process has been slow. Weve developed a calendar that all have
agreed to follow that leads to the appropriate timing for Broken Arrow City Council approval.
Storm water pipe was delivered to the site and the utilities contractor arrived on site on January 18, 2016.
The bid for parking lot is scheduled to advertise the first week of March 2016.
The final payment application for the earth change is in process and will be paid March 2016. PMg
received the Certificate of Substantial Completion, a completed punch list and the Final Consent of
Surety to release the payment.
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 35
SUB-FUND NO.: F0
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
R
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
R
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
Preliminary
Final Bid Documents
Advertisement(s)
Bid Tabulation & Award
$ 7,110,834.00
$23,550,000
$
-0-
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$ 7,110,834.00
Full
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 36
SUB-FUND NO.: F1
Capital Improvement
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 37
SUB-FUND NO.: F1
Use the choices from the right to complete the following questions. R ------ Received
W ------ Waived
Received from Project Sponsor:
WT ---- Waived Temporarily
Detailed Project Description / Scope / Program
NA ----- Not Applicable
Detailed Project Description / Scope / Program Modification
Modification Date:
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
Preliminary
Final Bid Documents
Advertisements
Bid Tabulations & Award
$ 478,000
$
$
Funding Status
$ 478,000
Full
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 38
SUB-FUND NO.: F2
Aquarium Authority Sea Turtle Project, CIA dated April 13, 2015 (Excess Sales Tax)
DESIGN TEAM: Helms & Associates
CONSTRUCTION TEAM: Magnum Construction Inc.; Aquarium Staff
PROJECT STATUS REPORT FROM SPONSOR:
Report Date: March 1, 2016
Reporting Period: February 1-29, 2016
Magnum Construction is completing the hanging of light trusses over the tank and final
punch list items.
The bid was approved from Federal Corporation for pipes and fittings and all shipments have
been received.
Aquarium employees started work on filtration components in the life support area of
the exhibit.
Proofs were delivered on the large-scale mural for final modifications before installation.
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 39
SUB-FUND NO.: F2
The original bid package issued included some of the plumbing work that had already been completed in
the first phase of construction. At the award of the Magnum contract, a change order was issued to
remove plumbing work until the actual scope was determined. Change order #2 was issued in August
2015 to add the appropriate plumbing back into the contract. PMg reviewed with the Aquarium staff the
need to follow Title 19 purchasing requirements.
The bid package for the filtration system is scheduled to advertise October 8 & 15th. Bids are scheduled to
open October 22. Additional bids will be for plumbing pipes and fittings and acrylic (window) panels. No
dates have been set at this time for these two bids. The Aquarium staff will install all of these items. The
bid package opening was rescheduled for October 29th with only one vendor for this very specialized
equipment. City Council is scheduled for review and approval of this $99K+ contract on Monday,
November 16. Estimated delivery is 120 days from award date. The Aquarium staff continues to work on
the estimate for the additional bid items.
Jenks City Council awarded the filtration bid package (supplies only) to R & B Aquatic Distribution, Inc.
with materials required to be delivered in March 2016. The sandblasting is scheduled for mid-December
after which time the interior will be turned over to the Aquarium staff for final buildout. Magnum Change
Order #3 was approved for electrical feeder service, new transformer and light fixture revision to allow
dimming and additional receptacles and conduit for security. The contractor completion date has been
pushed forward again. The current schedule is to finish the second week of January 2016 except for
items that cannot be completed until the Aquarium Staff has had time to do some of their work. Monies
will be retained in the contract to cover these costs. PMg requested additional budget information and
schedule from the Aquarium staff for the remaining work.
The Aquarium staff is obtaining quotes for the hardware supplies expected to be under $10,000. Magnum
is currently constructing the wood deck in the Life Support Area and is scheduled to finish this portion by
February 10, 2016. The contractor is no longer occupying the exhibit area leaving the Aquarium staff to
patch the concrete for waterproofing during the month of January 2016. PMg has again requested a more
detailed budget of the remaining work including a description of work and additional funding information.
Magnum Construction is 99.6% complete and Vision payment was made retaining $3K+ for the small
portion of work needed to complete pending some work to be done by the Aquarium staff. Magnum is
schedule to be submit their final payment request in March.
Most of the filtration package has been received except the Hydrowizard pump. PMg received the budget
and the Aquarium staff is working on a schedule for the remainder of the project.
PMg will continue monthly progress meetings with the Aquarium staff and the architect. PMg is
working with the staff to identify budget items that will be paid with private funding versus Vision
funding. The bid documents are being prepared for the acrylic panels but no date has been set for
advertisement.
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 40
SUB-FUND NO.: F2
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
R
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
Preliminary
Final Bid Documents
Advertisements
Bid Tabulations & Award
$ 1,264,960
$ 600,000
$ 1,864,960
$
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$ 1,264,960
Full
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 41
SUB-FUND NO.: F3
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 42
SUB-FUND NO.: F3
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 43
SUB-FUND NO.: F3
This presentation is tentatively scheduled to occur on December 14th at a regular meeting of the Glenpool Utility
Services Authority Board of Trustees. The Bid package received from the apparent successful Bidder is anticipated
to be approved at that time along with Board authorization to enter into a formal contract with the successful Bidder
for the completion of the improvement construction contemplated in the Bid Documents.
Phase II Work Progress: November, 2015
As stated in the October project summary above, Construction Contract Bids were taken, accepted, and publically
read on November 20th, 2015 for all work related to the construction of an elevated water storage tower, associated
waterline installation, and certain improvements to the existing Glenpool water distribution system. A total of four (4)
bid packages were submitted for City consideration. I have attached a copy of the certified Bid Tabulation covering
the various combinations of pricing specified in the Bid Documents. At this time, the City is currently conferring with
The Cowan Group (Project Engineers) regarding the final tower design to be selected as well as the various
elements of each submitted bid. Based on that review and recommendations from the Project Engineer, it is
anticipated that a Pre-Award Meeting will be conducted with the apparent successful Bidder to discuss the various
elements contained in the project documents and to obtain information as to Subcontractors and Vendors they are
proposing to use on the various sections of the Work along with a formal project schedule. A formal Notice-of-Award
will be issued to one of the Bidders by December 4th conditioned on bid and construction contract approval by the
GUSA Board of Trustees at their next regular meeting scheduled for December 14th, 2015. Assuming the successful
Bidder and associated construction contract are approved at the December 14th GUSA meeting, it is anticipated that
a Notice-to-Proceed will be issued approximately January 15th, 2016.
Phase II Work Progress: December, 2015
The Glenpool Utility Services Authority Board of Trustees was presented the final Bid Tabulation and Engineers
Recommendations at the December 14th Regular meeting. The GUSA Board approved the recommendations
regarding the selection of an elevated tower design over an equivalent standpipe style and approved the
corresponding selection of Goins Enterprise, LLC, head quartered in Joplin, Missouri as the successful Bidder with a
total project bid amount of $2,202,414. Following Bard approval and authorization to enter into a contract with the
selected Bidder, an official Notice of Award was issued to Goins Enterprises, LLC on December 17th. A Request for
Change Order was also issued to Goins Enterprises December 17th regarding a potential shift from an elevated all
steel tower design to a concrete and steel composite style in an attempt to obtain a lower total project cost. The
response to this Request for Change Order has not been finalized officially at this time. The final draft of the
construction Contract Agreement was issued to Goins Enterprises on December 28th in the original bid amount. Any
changes to the total project cost that may result from the current or future Requests for Change Order will be
administered per the terms of the Contract Agreement. Draft copies of the required bonding and insurance
certificates have been received and a request for several revisions to these documents was issued to Goins
Enterprises December 30th. The final draft of the Privately Funded Public Improvement (PFPI) Reimbursement
Agreement between GUSA and The Warren Foundation has been completed.
Phase II Work Process: January, 2016
A Pre-Construction Meeting was held January 25, 2016 between Goins Enterprises, The City of Glenpool, Cowen
Group Engineering, and PMg outlining the initial project schedule, administrative procedures, construction
sequencing, and other outstanding project issues needing to be addressed prior to issuing a Notice-to-Proceed. All
remaining utility easements and public right-of-way grants necessary for the construction of off-site waterlines have
been secured from several private property owners, submitted to, approved, and accepted by the City Council. The
final executed documents have been filed of record with Tulsa County. Construction contract documents for this
project have been fully executed between the City of Glenpool, the Glenpool Utility Services Authority, and Goins
Enterprises, Inc. The City Council and the GUSA Board of Trustees have approved The Cowan Group Engineering
to serve as the official construction contract administrator for the project. As such, the Cowan group will be
responsible for administrating such things as issuing a Notice to Proceed, shop drawing review and responses,
change-order review, processing applications for progress payments, etc. The official Notice-to-Proceed will be
issued February 2nd, 2016 making the official contract end date October 28, 2016 (270 calendar days).
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 44
SUB-FUND NO.: F3
The final Draft of the Privately Funded Public Improvement Reimbursement Agreement between the City of Glenpool
and The Warren Foundation has been issued for final review and approval. The official approval of this agreement is
anticipated in early February.
Phase II Work Progress: February, 2016
The official Notice-to-Proceed was issued to Goins Enterprises by The Cowan Group on February 2nd to
officially start the work process which will be based on a 270 day contract calendar. The Contractor has
submitted several sets of shop drawing that cover the final tower design including foundation reinforcing
sizing and placement and several concrete mix design for the foundation footings as well as the vertical
foundation walls. All shop drawing submitted to date have been processed by The Cowan Group and by the
City and returned to the Contractor for incorporation into the project. Several draft designs have been
submitted by the contractor covering the two project signs agreed upon as part of the project requirements.
The submittal of a final draft design is anticipated within several days so as to authorize production and onsite installation.
Current contractor work progress:
All materials for the waterline installation portion of the project have been delivered, stored, and
inventoried at the water tower project site on 156th Street.
The subcontractor performing the roadway bores under 151st Street has mobilized and has
completed pilot bores at both bore sites.
The boring subcontractor has completed the on-site fabrication of the two bore casing carrier
pipes necessary to complete the bores.
The access roadway from 156th Street to the tower site has been under excavated and reconstructed to create the permanent access roadway surfacing per the contract design documents.
The subcontractor retained to excavate and construct the water tower foundation structure has
completed that excavation, poured the foundation footings, and has successfully completed the
installation of the vertical foundation walls.
The foundation footing and walls have been stripped of formwork and are currently being re-filled
and compacted in preparation to place the final foundation surface slab early in March.
The Privately Funded Public Improvement Reimbursement Agreement between GUSA and The Warren
Foundation has been finalized with a final draft issued to the Warren Foundation for execution and final
approval by the City of Glenpool.
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 45
SUB-FUND NO.: F3
PMg OBSERVATIONS (including any project concerns): Project funds became available April 13, 2015
with the execution of the Capital Improvements Agreement. The total funds available for the project is
$1,540,641 with a funding cease date of May 1, 2016. There is a kick-off meeting scheduled with the
City of Glenpool for July 2, 2015 to review procedures for funding and payments. The kick-off meeting
was held as scheduled. A procedures review was given by PMg and explanation of required documents
was discussed with Community Development Director, Lynn Burrow and Finance Director, Julie Casteen.
Documents have been requested and are expected in August. The requested documentation is still
forthcoming from Glenpool. No pay requests have been made through August. PMg has received partial
documentation for the Water Tower project from Glenpool. Funding is available for reimbursement of the
design contract when Glenpool is ready to make application for payment. PMg met with Glenpool
representative, Lynn Burrow and consulting engineer for Cowan Engineering Group, Ken Schwab on
October 29 to review and ensure bidding procedures. PMg plans to attend the bid opening and will be
involved in review of the process. PMg attended the bid opening and has stayed involved with Mr. Borrow
in bid checking and recommendation. PMg will attend the pre-award meeting with the contractor and City
of Glenpool. PMg continues to work closely with Glenpool on the contracting of the water tower project.
Please see sponsor comments for up to date information. PMg will attend the first construction
progress meeting at Glenpool City Hall on March 2. The sponsor has sent most required
documents and plans to apply for direct payments to the contractor. PMg is assisting Lynn
Borrow in preparing the first submittal of a contractor payment application.
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
R
Detailed Project Description / Scope / Program
R
Detailed Project Description / Scope / Program Modification
Modification Date:
R
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
R
Preliminary
R
Final Bid Documents
Advertisements
Bid Tabulations & Award
$ 1,540,641
$ 2,202,414
$
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$ 1,540,641
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 46
SUB-FUND NO.: F4
Park Project #1, CIA dated May 4, 2015 (Excess Sales Tax)
DESIGN TEAM: Studio 45 Architects
CONSTRUCTION TEAM: CMS Willowbrook
PROJECT STATUS REPORT FROM SPONSOR:
1. The interior build-out of the Rivercity Concession Stand is ready for the 100% completion
punchlist. It will be punched on Friday, March 4. CMS Willowbrook will turn the building over
to the owner after substantial completion.
2. S45 received the 50% Design Development cost estimate from CMSWillowbrook and based
on the estimate value engineered the package to get it back in budget.
3. S45 and the design team completed the 100% Design Development Package for River City
Park that incorporated the value engineering on February 26, 2016.
4. S45 presented the Schematic Design Package for the Sand Springs Corridor Improvements
to the City of Sand Springs and received approval.
5. CMS Willowbrook will provide a cost estimate based on the 100% Design Development
Package for River City Park and the 100% Schematic Design Package for the Corridor
Improvement.
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 47
SUB-FUND NO.: F4
PMg OBSERVATIONS (including any project concerns): The City of Sand Springs met with PMg in a
Project Kick-Off meeting on June 11, 2015 to discuss Vision 2025 funding requirements and instructions
for forms and process. Grant Gerondale, Parks Director will oversee this project in behalf of City of Sand
Springs. PMg requested an approved budget, construction schedule, existing agreements/purchase
orders for the project.
Vision funding of $1,595,239 provides for land acquisition and construction of event facility infrastructure
for the River City Park. The architect is preparing schematic design to include a major entrance to River
City Park, boulevard treatment, drainage/floodway, special event stage/multipurpose center, public
restrooms, grand lawn, lighting and trail enhancements, new tournament soccer field, two new youth
baseball fields, expanded parking, Veterans memorial tribute, playground, enhanced Arkansas River
views and Highway 412 corridor improvements.
The land purchase, located at approximately 1000 W. block of Wekiwa Road was purchased from Sand
Springs Home. Reimbursement in the amount of $1,091,431.50 was made to City of Sand Springs June
2015. The land acquisition and architect contract is 72% of the Vision 2025 funding. Mike & Pat Case
presented a check for $2 million to the City to go toward the improvements. The specific projects will be
determined upon completion of the design concept.
With the encumbrance of the architect services and land acquisition, Vision funding balance for this CIA is
$443,807.50 at July 31, 2015.
The 50% Schematic Development Package is due Friday, October 16, 2015 from Studio 45 Architects.
The Construction Document Package is scheduled for April 22, 2016. In the October 26th Sand Springs
City Council Meeting, Council approved the award of contract to CMS Willowbrook to provide construction
management services with an initial fee for pre-construction of $38,710.
The Steering Committee is comprised of representatives from various interested parties, such as Deputy
Fire Chief, Chief of Police, SS Public Works, Park Board, USACE, City Council, Parks Department, City
Manager, soccer and baseball clubs, and PMg representing Vision 2025. The Committee is meeting on a
regular basis to discuss specific amenities, infrastructure and design to include in the Project with the
available funding. PMg is currently processing payments for Architect services for schematic design only.
Future services will be authorized under separate contract.
The entire project will utilize Proposition 2, 3 and 4 monies. The initial CIA was from Proposition 3. Sand
Springs indicates they are ready to spend Proposition 4 funding in the first quarter of 2016, with
Proposition 2 monies shortly thereafter. PMg requested a meeting to be held in January 2016 with the
City staff to discuss funding and schedule for the Proposition 4 monies in the amount of $2,511,019 and
Proposition 2 in the amount of $292,075.
The Concession facility is a 3,200 square foot metal building offering concession, restrooms and
meeting space for special events. The construction manager, CMS Willowbrook, at a cost of
$434,723.96, will complete the interior of the building which will include HVAC, floor finishes,
lights, plumbing fixtures, paint and wiring, paving & walkways. The City of Sand Springs Parks
Department will do the interior tile work as a cost saving measure.
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 48
SUB-FUND NO.: F4
Additional Vision 2025 funding for these projects via Capital Improvement Agreements
was approved in February by the Board of County Commissioners for the Proposition 4
and Proposition 2 allocations. The City of Sand Springs is currently reviewing these CIAs
for execution.
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
Preliminary
Final Bid Documents
Advertisements
Bid Tabulations & Award
$ 1,595,239
$
$
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$ 1,595,239
Full
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 49
SUB-FUND NO.: F5
Capital Improvement agreement awarded between Tulsa County and the City of Collinsville. No other
activity.
PMg OBSERVATIONS (including any project concerns): Project funds became available on December 7,
2015 with the execution of the Capital Improvement Agreement. The total amount available is $408,289
with a cease date for funding of November 1, 2016. A request for legal opinion for the agreement was
made by PMg and is required by the agreement. The project is the design and construction of two plaza
areas in Downtown Collinsville. One plaza is at 12th and Main and the other is at 903 W. Main, the War
Memorial Plaza. PMg has requested a project schedule and plans to monitor progress. PMg attended a
meeting lead by the architect, Jim Graber at Collinsville City Hall on February 23. Some design
ideas were presented from earlier discussions and Pam Polk is to receive a report on further
investigation of those ideas at the next meeting which is to be scheduled for late March.
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
Preliminary
Final Bid Documents
Advertisements
Bid Tabulations & Award
$ 408,289.00
$
$
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$ 408,289.00
Full
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 50
SUB-FUND NO.: F6
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$ 100,000
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 51
SUB-FUND NO.: F7
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 52
SUB-FUND NO.: F7
PMg OBSERVATIONS (including any project concerns): Project funds became available June 15, 2015
with the execution of the Capital Improvements Agreement. The total funds available for the project is
$179,204 with a funding cease date of June 1, 2016. There is a kick-off meeting scheduled with the
City of Glenpool for July 2, 2015 to review procedures for funding and payments. The kick-off meeting
was held as scheduled. A procedures review was given by PMg and explanation of required documents
was discussed with Community Development Director, Lynn Burrow and Finance Director, Julie Casteen.
Documents have been received and a payment request is scheduled for August. PMg has observed the
completed facility and concurs with the sponsor that it is complete. PMg concurs that the project is
complete and will advise full funding when the request is received from Glenpool. During October, PMg
confirmed with Glenpool that close-out documents are being compiled and that a reimbursement payment
application was forthcoming. For January, no new documentation was received or payment applications.
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
R
Detailed Project Description / Scope / Program
R
Detailed Project Description / Scope / Program Modification
Modification Date:
R
Detailed Project Budget
Detailed Project Budget Modification
1.
Design Documents
R
Preliminary
R
Final Bid Documents
R
Advertisements
R
Bid Tabulations & Award
$ 179,204
$
$
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Modification Date:
Funding Status
$ 179,204
Full
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 53
SUB-FUND NO.: G1
PMg OBSERVATIONS (including any project concerns): Project funds became available June 23, 2015
with the execution of the Capital Improvements Agreement. The total funds available for the project is
$706,711 with a funding cease date of July 1, 2016. There is a kick-off meeting scheduled with the City
of Collinsville for July 9, 2015 to review procedures for funding and payments. The kick-off meeting was
held as scheduled. A procedures review was given by PMg and explanation of required documents was
discussed with City Manager, Pam Polk. The contract documents for construction were scheduled to be
completed and bid by contractors July 29. Results of the bid will be reported in August. The project was
bid and six bids were submitted. CEI Company was low bid at $654,711 and was awarded the contract.
They mobilized during September and have started work with removal of debris from the interior of the
building which was left from the previous roof construction project. On September 29, PMg observed work
at the project and discussed the short-term plans with CEI and architect, Jim Graber. On October 28,
Architect, Jim Graber, conducted and on-site progress review meeting with Collinsville representatives,
Pam Polk, Mayor Bud York, Phil Stowell, Steve Tinker and the contractor, CEI. The status of work is:
demolition complete, framing is 90%, interior trades are just beginning, site demo just beginning. The
cleanliness of the site and quality of work is good and the architect is pleased with progress. PMg will
conduct monthly follow-up site visits. During November, framing was completed and trades began roughin. PMg continues to oversee monthly and as needed. No payment requests have been submitted to
date. Interior rough-in continued for the month as well as site work and exterior work. Sponsor is close to
having complete documents to allow Vision payments to be requested. The project is approximately 80%
complete. The sponsor continues to submit required documents and hopes to complete first payment
application soon. The project is 90% complete. A meeting will be held with Collinsville Finance
Department to review documents and prepare a payment application on March 3.
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 54
SUB-FUND NO.: G1
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
R
Detailed Project Description / Scope / Program
R
Detailed Project Description / Scope / Program Modification
Modification Date:
R
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
R
Preliminary
R
Final Bid Documents
Advertisements
R
Bid Tabulations & Award
$ 706,711
$
$
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$ 706,711
Full
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 55
SUB-FUND NO.: G2
Use the choices from the right to complete the following questions.
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
$ 457,056
$ 398,000
$
Funding Status
Full
or
$__300,000____ Partial
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 56
SUB-FUND NO.: G3
PMg OBSERVATIONS (including any project concerns): Project funds became available December 1,
2015 with the execution of the Capital Improvements Agreement. The total funds available for the project
is $405,665 with a funding cease date of November 1, 2016. The project includes sports lighting at the
Owasso Sports Complex which was completed during the month of September. On October 6, 2015, PMg
observed completed installation of the sports lighting at a site meeting with David Warren of the Owasso
Parks Department. The project also includes installation of shade structures over the bleach seating. This
work has not begun and PMg will be involved in that process as well. For next month, PMg will request
final documentation for the lighting project and a schedule for the shade structure project. PMg met with
Mr. Feary and reviewed the outstanding documents required to process a final payment/
reimbursement. Mr. Feary plans to resubmit an application soon and we anticipate full payment
this month on the lighting project.
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
R
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
Preliminary
R
Final Bid Documents
Advertisements
R
Bid Tabulations & Award
$ 405,665
$
$
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$ 405,665
Full
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 57
SUB-FUND NO.: G4
Robert Carr
PMg OBSERVATIONS (including any project concerns): The Project is an extension of the existing City
of Jenks, Oklahoma Trail System. The new portion of the trail will be within the East side of the right-ofway on South Elm Street between 111th Street and 121st Street and within the North side right-of-way on
111th Street and Elwood. The new Cash Project account has been set up with Tulsa County Information
Technology Department for Vision 2025 reporting with initial funding of $150,000 of the $1.2Million
allocation. PMg has provided instruction and appropriate payment forms for the Vision 2025 payment
process. PMg has requested and received the City Attorney legal opinion, schedule and current contracts
for this project. Budget information from City of Jenks is pending review of preliminary design. In order for
PMg to manage the cash flow schedule for overall Vision surplus funding, PMg has requested from the
City Engineer an estimated budget number for the Right of Way acquisition and an estimate of funds
needed to coincide with the construction schedule dates.
The Conceptual Design was approved by the City Council in November 2015 and was provided to PMg in
January 2016. The City obtained the services of an appraiser for the right-of-way and general utility
easement and submitted an invoice for his services. PMg requested a copy of the appraisal.
A check was issued in February 2016 for the acquisition of right-of-way on Elm Street between
121st Street South & 113 Street South. The amount of the acquisition was twice the budgeted
amount. PMg has requested a revised budget from the City to include any additional acquisitions
that might be needed.
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 58
SUB-FUND NO.: G4
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
Preliminary
Final Bid Documents
Advertisements
Bid Tabulations & Award
$ 1,211,047.00
$
$
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$ 150,000
Partial
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 59
SUB-FUND NO.: G5
PMg OBSERVATIONS (including any project concerns): Project funds became available on December 1,
2015 with the execution of the Capital Improvement Agreement. The total amount available is $830,000
with a cease date for funding of November 1, 2016. A request for legal opinion for the agreement was
made and has been received by PMg. The project is a pedestrian trail to be built around and through the
Owasso Sports Park and connect to Owassos future trail system. PMg has inquired about a project
schedule and will monitor design progress. PMg met with Mr. Feary and has been working to help the
monitoring and billing procedures.
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
Preliminary
Final Bid Documents
Advertisements
Bid Tabulations & Award
$ 830,000
$
$
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$ 830,000
Full
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 60
SUB-FUND NO.: G6
John Feary
The construction contract was awarded and the notice to proceed was established as 2/15/2016 with final
completion in late May. Currently we are in the submittal process.
PMg OBSERVATIONS (including any project concerns): Project funds became available on December 1,
2015 with the execution of the Capital Improvement Agreement. The total amount available is $300,000
with a cease date for funding of November 1, 2016. A request for legal opinion for the agreement was
made and has been received by PMg. The project is an expansion of the Rayola Park slash pad to
include new water features. PMg will be attending the upcoming pre-work meeting and monitoring the
progress of the project. PMg will attend all construction update meetings and monitoring all work.
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
Preliminary
Final Bid Documents
Advertisements
Bid Tabulations & Award
$ 300,000
$
$
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$ 300,000
Full
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 61
SUB-FUND NO.: G7
Capital Improvement
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
R
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
Design Documents
Preliminary
x
Final Bid Documents
x
Advertisements
x
Bid Tabulations & Award
$ 300,000.00
$
$
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Funding Status
$ 300,000.00
Full
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 62
SUB-FUND NO.: G8
Capital Improvement
PMg OBSERVATIONS (including any project concerns): The Capital Improvement Agreement was
approved January 25, 2016 with a cease date of February 1, 2017. The amount approved by the
Vision Authority and Board of County Commissioners for the Proposition 4 allocation is
$2,737,500.00. Maximum amount funded with this CIA is $1,100,000.00. Additional funding will be
provided as sales tax collections allow. The first of the projects will be installation and
construction of an interactive, zero grade fountain at and in front of the Farmers Market Pavilion.
PMg met with City of B.A. to discuss document requirements and the process to submit payment
applications.
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
X
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Design Documents
Monthly Report from Sponsor This Period
Preliminary (Community Center, Pool, & Shelters)
Email Response to PMg Proxy
Final Bid Documents (Community Center, Pool, & Shelters)
Detailed Written Report
Advertisements (Community Center, Pool, & Shelters)
Bid Tabulations & Award (Community Center, Pool, & Shelters)
$ 2,737,500.00
$
$
Funding Status
$ 1,100,000.00
Partial
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 63
SUB-FUND NO.: G9
Capital Improvement
DESIGN TEAM:
TBD
Use the choices from the right to complete the following questions.
Received from Project Sponsor:
Detailed Project Description / Scope / Program
Detailed Project Description / Scope / Program Modification
Modification Date:
Detailed Project Budget
Detailed Project Budget Modification
Modification Date:
R ------ Received
W ------ Waived
WT ---- Waived Temporarily
NA ----- Not Applicable
Design Documents
Monthly Report from Sponsor This Period
Preliminary (Community Center, Pool, & Shelters)
Email Response to PMg Proxy
Final Bid Documents (Community Center, Pool, & Shelters)
Detailed Written Report
Advertisements (Community Center, Pool, & Shelters)
Bid Tabulations & Award (Community Center, Pool, & Shelters)
$ 650,000.00
$
$
Funding Status
$ 100,000.00
Partial
Vision2025
PMg Program Management Group, L.L.C.
February 2016
Proj. Page 64
PMg
Program Management
Owners Representative
Capital Improvements Planning
* DATE
RECEIVED
2004
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
2015
2016
Yearly Total
Yearly Total
Yearly Total
Yearly Total
Yearly Total
Yearly Total
Yearly Total
Yearly Total
Yearly Total
Yearly Total
Yearly Total
Yearly Total
July 14, 2015
August 17, 2015
September 10, 2015
October 13, 2015
November 10, 2015
December 10, 2015
January 11, 2016
February 10, 2016
March 2016
April 2016
May 2016
June 2016
2016
$15,213,697.60
$47,488,079.18
$50,637,239.55
$53,519,887.48
$55,825,025.79
$57,805,564.29
$53,712,895.73
$54,513,169.89
$57,644,310.44
$59,539,441.22
$61,632,697.64
$62,249,024.62
$5,454,926.98
$5,475,305.31
$5,066,430.14
$5,328,897.83
$5,247,089.41
$5,566,109.65
$5,711,357.59
$5,899,805.11
$43,749,922.02
$15,213,697.60
$62,701,776.78
$113,339,016.33
$166,858,903.81
$222,683,929.60
$280,489,493.89
$334,202,389.62
$388,715,559.51
$446,359,869.95
$505,899,311.17
$567,532,005.81
$567,532,005.81
$572,986,932.79
$578,462,238.10
$583,528,668.24
$588,857,566.07
$594,104,655.48
$599,670,765.13
$605,382,122.72
$611,281,927.83
$611,281,927.83
$611,281,927.83
$611,281,927.83
$611,281,927.83
$611,281,927.83
Grand Total
$673,530,955.45
$611,281,927.83
Total
2017
** AMOUNT
RECEIVED
TOTAL TO DATE
$62,871,514.87
$39,687,643.76
$732,340,192.06
Sales tax received is reported in the month received from the State, not the collection
period which predates it. (ie, Sales tax received in March 2004 was actually collected in
January 2004)
** Total Vision 2025 Sales Tax Receipt as reported by Tulsa County (see following page)
*** Revised projections provided by Dr. John Piercy effective 11/15/2009. Year end totals are
adjusted to actual receipt to accurately represent the Total Estimated Revenues.
**** Projection revised for 2015 & forward to reflect Legislative change to .5% fee
Program Management Group, L.L.C.
February 2016
NSU-Broken Arrow
Langston-Tulsa
Tulsa Community College-Southeast Campus
Common ED Funding for Instructional Material
Morton Health Care
Tulsa Regional Convention/Events Center
Expo Square
Community Enrichment
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
2/29/2016
Budgeted
21,185,000.00
Initial Funding
21,185,000.00
Adjusted
0.00
Current Funding
Submitted
21,185,000.00 21,185,000.00
21,185,000.00
21,185,000.00
0.00
21,185,000.00 21,185,000.00
Budgeted
30,000,000.00
28,500,000.00
26,000,000.00
7,600,000.00
8,000,000.00
11,071,057.29
14,000,000.00
188,800,000.00
38,000,000.25
Initial Funding
28,500,000.00
28,500,000.00
24,700,000.00
760,000.00
7,600,000.00
10,735,000.00
11,632,500.00
16,000,000.00
25,000,000.25
Adjusted
1,500,000.00
0.00
1,300,000.00
6,814,524.63
400,000.00
335,964.17
2,273,068.49
172,800,097.90
13,000,000.00
351,971,057.54
153,427,500.25
198,423,655.19
351,851,155.44 351,851,155.44
Budgeted
12,150,640.95
6,000,000.00
2,300,000.00
1,000,000.00
600,000.00
500,000.00
2,000,000.00
2,225,600.00
3,550,000.00
1,000,000.00
275,000.00
0.00
0.00
12,500,000.00
2,769,230.76
4,000,000.00
0.00
Initial Funding
8,129,881.00
5,700,000.00
2,185,000.00
950,000.00
324,000.00
475,000.00
1,900,000.00
425,600.00
281,200.00
950,000.00
0.00
0.00
0.00
6,966,000.00
0.00
3,800,000.00
75,000.00
Adjusted
4,158,791.67
61,627.08
114,900.60
-1,331.23
273,328.47
24,896.01
486,000.00
1,800,000.00
3,165,739.41
50,000.00
275,000.00
0.00
0.00
213,025.00
0.00
556,369.91
-75,000.00
Current Funding
Submitted
12,288,672.67 12,288,672.67
5,761,627.08 5,761,627.08
2,299,900.60 2,299,900.60
948,668.77
948,668.77
597,328.47
597,328.47
499,896.01
499,896.01
2,386,000.00 2,386,000.00
2,225,600.00 2,225,600.00
3,446,939.41 3,446,939.41
1,000,000.00 1,000,000.00
275,000.00
275,000.00
0.00
0.00
0.00
0.00
7,179,025.00 7,179,025.00
0.00
0.00
4,356,369.91 4,356,369.91
0.00
0.00
Page 1 of 4
Current Funding
30,000,000.00
28,500,000.00
26,000,000.00
7,574,524.63
8,000,000.00
11,070,964.17
13,905,568.49
188,800,097.90
38,000,000.25
Submitted
30,000,000.00
28,500,000.00
26,000,000.00
7,574,524.63
8,000,000.00
11,070,964.17
13,905,568.49
188,800,097.90
38,000,000.25
0.00
0.00
2/29/2016
3:50:14PM
Program Administration
59 Project Administration Fund
A7
A8
A9
B0
B1
OU-Tulsa
OSU-Tulsa
NSU-Broken Arrow
Langston-Tulsa
Tulsa Community College-Southeast Campus
2/29/2016
Budgeted
852,941.40
3,972,953.93
239,286.73
459,388.00
612,759.72
1,029,117.51
969,396.51
99,507.03
58,830.45
8,138,285.66
1,251,765.91
4,500,000.00
14,500,000.00
2,730,359.35
10,769,640.65
4,000,000.00
Initial Funding
810,300.00
0.00
227,300.00
436,500.00
582,100.00
1,086,300.00
920,900.00
94,500.00
56,000.00
3,425,500.00
347,700.00
4,275,000.00
1,446,375.00
4,614,000.00
862,000.00
190,000.00
Adjusted
42,641.40
3,972,954.00
11,986.73
22,888.00
30,634.11
-57,182.49
48,259.98
5,007.03
2,830.75
4,712,785.66
904,065.91
0.00
13,053,625.00
-1,883,565.65
8,696,518.44
3,810,000.00
Current Funding
Submitted
852,941.40
852,941.40
3,972,954.00 3,972,954.00
239,286.73
239,286.73
459,388.00
459,388.00
612,734.11
612,734.11
1,029,117.51 1,029,117.51
969,159.98
969,159.98
99,507.03
99,507.03
58,830.75
58,830.75
8,138,285.66 8,138,285.66
1,251,765.91 1,251,765.91
4,275,000.00 4,275,000.00
14,500,000.00 14,500,000.00
2,730,434.35 2,730,434.35
9,558,518.44 9,558,518.44
4,000,000.00 4,000,000.00
105,054,704.56
51,536,156.00
44,476,795.79
96,012,951.79 96,012,951.79
Budgeted
900,000.00
Initial Funding
900,000.00
Adjusted
11,849,999.00
Current Funding
Submitted
12,749,999.00 12,633,889.25
900,000.00
900,000.00
11,849,999.00
12,749,999.00 12,633,889.25
Budgeted
228,942.71
39,700,000.00
9,230,769.24
13,453,062.43
1,115,000.00
0.00
1,500,000.00
0.00
400,000.00
0.00
Initial Funding
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Adjusted
228,893.73
39,700,000.00
9,230,769.24
13,453,062.43
1,115,000.00
0.00
1,500,000.00
0.00
425,475.37
0.00
Current Funding
Submitted
228,893.73
228,893.73
39,700,000.00 39,700,000.00
9,230,769.24 8,307,692.28
13,453,062.43 13,358,240.11
1,115,000.00 1,115,000.00
0.00
0.00
1,500,000.00 1,500,000.00
0.00
0.00
425,475.37
425,475.37
0.00
0.00
Page 2 of 4
0.00
116,109.75
2/29/2016
3:50:14PM
D6
D7
D8
D9
E0
E1
E3
E4
E5
E6
E7
E8
Budgeted
0.00
1,999,999.75
549,359.05
0.00
0.00
0.00
0.00
0.00
0.00
4,174,400.00
150,000.00
0.00
5,325,000.00
1,800,000.00
2,100,000.00
2,500,000.00
0.00
2,000,000.00
0.00
0.00
0.00
0.00
0.00
114,346.39
0.00
0.00
124.25
10,948,234.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Initial Funding
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Page 3 of 4
2/29/2016
Adjusted
94,431.51
1,999,999.75
594,359.05
238,372.92
0.00
51,331.23
0.00
0.00
0.00
4,174,400.00
253,060.59
0.00
5,325,000.00
1,800,000.00
2,100,000.00
7,820,975.00
0.00
2,000,000.00
0.00
0.00
0.00
0.00
0.00
114,346.39
0.00
0.00
0.00
10,948,234.09
225,000.00
0.00
0.00
0.00
0.00
0.00
7,110,834.00
478,000.00
Current Funding
94,431.51
1,999,999.75
594,359.05
238,372.92
0.00
51,331.23
0.00
0.00
0.00
4,174,400.00
253,060.59
0.00
5,325,000.00
1,800,000.00
2,100,000.00
7,820,975.00
0.00
2,000,000.00
0.00
0.00
0.00
0.00
0.00
114,346.39
0.00
0.00
0.00
10,948,234.09
225,000.00
0.00
0.00
0.00
0.00
0.00
7,110,834.00
478,000.00
Submitted
94,431.51
1,999,999.75
78,909.16
200,294.93
0.00
0.00
0.00
0.00
0.00
4,174,400.00
156,623.57
0.00
3,230,319.50
0.00
1,255,470.50
2,810,639.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
114,346.39
0.00
0.00
0.00
6,582,446.33
225,000.00
0.00
0.00
0.00
0.00
0.00
3,591,993.45
139,628.62
3:50:14PM
2/29/2016
Budgeted
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Initial Funding
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Adjusted
1,264,960.00
1,540,641.00
1,595,239.00
408,289.00
100,000.00
179,204.00
0.00
0.00
0.00
706,711.00
300,000.00
405,665.00
150,000.00
830,000.00
300,000.00
300,000.00
1,100,000.00
100,000.00
97,289,237.91
0.00
120,262,254.30
120,262,254.30 91,425,432.06
89,996,609.60
28,836,822.24
Projects Total:
576,400,000.01
227,048,656.25
375,012,704.28
602,061,360.53 573,108,428.54
571,121,119.02
28,952,931.99
Budgeted
0.00
Initial Funding
13,863,361.30
Adjusted
1,481,507.58
Current Funding
15,344,868.88
Submitted
5,756,994.92
0.00
13,863,361.30
1,481,507.58
15,344,868.88
5,756,994.92
5,756,994.92
9,587,873.96
576,400,000.01
240,912,017.55
376,494,211.86
617,406,229.41 578,865,423.46
576,878,113.94
38,540,805.95
Grand Total:
Page 4 of 4
Current Funding
1,264,960.00
1,540,641.00
1,595,239.00
408,289.00
100,000.00
179,204.00
0.00
0.00
0.00
706,711.00
300,000.00
405,665.00
150,000.00
830,000.00
300,000.00
300,000.00
1,100,000.00
100,000.00
Submitted
858,469.03
0.00
1,209,415.69
0.00
43,972.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
23,770.00
0.00
0.00
0.00
0.00
0.00
2/29/2016
3:50:14PM
Budgeted
Initial Funding
Adjusted
Current Funding
Submitted
Approved
900,000.00
11,849,999.00
12,749,999.00
57,825.61
57,825.61
57,825.61
57,825.61
900,000.00
Page 1 of 8
2/29/2016
3:50:40PM
Budgeted
Initial Funding
Adjusted
Current Funding
Submitted
Approved
0.00
0.00
0.00
0.00
0.00
5,325,000.00
10,948,234.09
7,110,834.00
1,264,960.00
1,595,239.00
5,325,000.00
10,948,234.09
7,110,834.00
1,264,960.00
1,595,239.00
5,768.00
82,926.80
137,495.80
85,491.31
101,462.19
0.00
82,926.80
137,495.80
0.00
0.00
413,144.10
220,422.60
470,969.71
278,248.21
5,325,000.00
10,948,234.09
0.00
0.00
0.00
Grand Total:
Page 2 of 8
2/29/2016
3:50:40PM
Program Administration
59
Item
Date
Description
Vendor
Purpose
Amount
8248
8249
8250
02/05/2016
02/05/2016
02/05/2016
Program Administration
Reimbursement of Printing Fees
Reimbursement of Printing Fees
57,379.07
218.31
228.23
57,825.61
Page 3 of 8
2/29/2016
3:50:40PM
Item
Date
Description
Vendor
Purpose
Amount
8254
02/10/2016
5,768.00
5,768.00
Page 4 of 8
2/29/2016
3:50:40PM
Item
Date
Description
Vendor
Purpose
Amount
8245
02/03/2016
82,926.80
82,926.80
Page 5 of 8
2/29/2016
3:50:40PM
Item
Date
Description
Vendor
Purpose
Amount
8246
8247
02/04/2016
02/04/2016
97,751.20
39,744.60
137,495.80
Page 6 of 8
2/29/2016
3:50:40PM
Item
Date
Description
Vendor
Purpose
Amount
8255
8256
02/10/2016
02/10/2016
35,826.28
49,665.03
85,491.31
Page 7 of 8
2/29/2016
3:50:40PM
Item
Date
Description
Vendor
Purpose
Amount
8251
8252
8253
02/08/2016
02/08/2016
02/08/2016
50,000.00
47,662.19
3,800.00
101,462.19
Page 8 of 8
2/29/2016
3:50:40PM