SCL and Budget Request Methodology - Laurel Ridge

AID 1435422 · View on Simbli

Agenda Item

3. E-SPLOST V Project: 368-35 for Laurel Ridge Elementary School Major Building System Replacement Approval of Additional Scope of Work and Related Budget Adjustment Needed (for a not-to-exceed amount of $1,030,000)

Summary: Presented by: Mr. Richard Boyd, Interim Chief Operating Officer, Division of Operations
Request: It is requested that the Board of Education approve additional scope of work for E-SPLOST V Project 36835: Laurel Ridge ES to include the addition of a security vestibule, a fire sprinkler system, and a roof replacement.




In addition, it is requested that the Board of Education approve a related budget adjustment for a not-to-exceed amount of $1,030,000 to cover the cost of the additional scope of work.
Why: To provide the Laurel Ridge ES facility with further needed improvements related to safety, security, and health. The additional scope of work was recommended by the project’s design professionals and/or requested by DCSD Facilities to fulfill program-wide initiatives. The requested budget addition is based on the opinions of probable costs provided by the project’s design professionals.
Details: On August 9, 2021, the Board approved the award of RFQu No. 21-752-034 for Professional Architectural and Engineering Services for Laurel Ridge Elementary School, Woodridge Elementary School, Chestnut Elementary School, and Druid Hills Middle School to Cooper Carry.







The E-SPLOST V Project 36835: Laurel Ridge ES currently has a scope of work that includes “Major building system replacement with emphasis on HVAC and Windows”.







It is requested that the scope of work be expanded to include “...addition of a security vestibule, a fire sprinkler system, replacement of light fixtures with LED fixture, ceiling replacement and roof replacement.”







It is also requested that the budget of E-SPLOST V Project 36835: Laurel Ridge ES be increased by $1,030,000. To cover the additional cost of the increased scope of work. This budget would be transferred from E-SPLOST V project 10935: Life Safety Set Aside.
Financial impact: A budget transfer of $1,030,000 from E-SPLOST V Project 10935: Life Safety Set Aside (cost code: SP5SAFSEC.10935.MGTADMINDC) to E-SPLOST V Project 36835: Laurel Ridge ES (cost code: SP5FACCON.36835.GENERALCONTRACTOR).
Contact: Mr. Richard Boyd, Interim Chief Operating Officer, 678.676.1483



Mr. Hans Williams, Director of Planning and E-SPLOST Programming, 678.676.1588
Effective: Upon board approval
Status: Approved by General Counsel.
                                                   SCL and Budget Request Methodology - Project 370-35: Laurel Ridge ES

Methodology for Stated Cost Limitation Increase                                                 Methodology for Budget Increase Request Amount


Original Stated Cost Limitation (SCL)                            $5,584,500.00                  SCL Increase                                      $885,389.00

Opinion of Probable Cost (OPC) of Original Scope                 $2,397,756.00                  Contingency (Approx. 10%)                          $88,540.00

SCL - OPC                                                        $3,186,744.00                  A/E Amendment Amount (6% of SCL Increase)          $53,123.34

Available Remaining Budget w/ Original Scope                     $3,186,744.00                  Total                                            $1,027,052.34

OPC of requested additional scope items with escalation          $4,072,133.00                  Rounded to nearest $10,000                       $1,030,000.00

Available Budget - OPC of Requested Scope                         ($885,389.00)

Increase in SCL needed for requested scope                         $885,389.00