Loading...
HomeMy WebLinkAbout15 - 05BA-048 - C-3558 - Coast Hwy Channelization & Median ImprovementsCITY OF NEWPORT BEACH CITY COUNCIL STAFF REPORT Agenda Item No. 15 March 8, 2005 TO: HONORABLE MAYOR AND MEMBERS OF THE CITY COUNCIL FROM: Public Works Department Sean Crumby 949 - 644 -3311 scrumby@city.newport-beach.ca.us SUBJECT: COAST HIGHWAY CHANNELIZATION AND MEDIAN IMPROVEMENTS AWARD OF CONTRACT NO. 3558 AND APPROVAL OF AMENDMENT NO. 1 TO PROFESSIONAL SERVICES AGREEMENT WITH DMC ENGINEERING RECOMMENDATIONS: 1. Determine that the project is exempt from environmental review pursuant to Section 15302 of the California Environmental Quality Act. 2. Approve the plans and specifications. 3. Increase revenue estimates in the Contributions Fund 250 by $25,000 from the Corona del Mar Business Improvement District (BID) and appropriate this amount to Account No. 7251- C5100698, adjusting their Fiscal Year 2004/05 contribution total to $145,000. 4. Approve a Budget Amendment transferring $71,100 from Gas Tax Corona Del Mar Pedestrian Improvements, Account No. 7181- C5100693, to Account No. 7181- 05100698, $117,500.00 from the Transportation and Circulation Fund Balance 260- 3605 to account 7261- C5100698, and $160,000 from the General Fund Unappropriated Surplus Fund Balance, 010 -3605, to account 7013- C5100698. 5. Award Contract No. 3558 to All American Asphalt, Inc. for the Total Bid Price of $806,326.00, and authorize the Mayor and the City Clerk to execute the contract. 6. Establish an amount of $63,967 (8 %) to cover the cost of unforeseen work. 7. Approve Amendment No. 1 to Professional Services Agreement with DMc Engineering for Final Design services for $18,400. Subject: Coast Highway Channelization and Street Improvements — Award of Contract No. 3558 March 8, 2005 Page: 2 DISCUSSION: At 10:00 A.M. on February 23, 2005, the City Clerk opened and read the following bids for this project: BIDDER Low All American Asphalt, Inc. 2 Los Angeles Engineering 3 Hillcrest Contracting, Inc. 4 Excel Paving Company TOTAL BID AMOUNT $855,899.00 $880,900.25 * $950,655.90 * $1,089,267.00 * Corrected Bid Amount The contract documents specified that the selection of the low bidder would be based on the total project cost including all additives as defined by Public Contract Code Section 20103.8(b). The total low bid amount is 7.0 percent above the Engineer's Estimate of $800,000. The low bidder, All American Asphalt, possesses a California State General "A" Contractors License as required by the project specifications. A check of the Contractor's references indicates they have satisfactorily completed similar projects for other municipalities and the City of Newport Beach. There are four additive bid items considered in the contract documents (listed on page 4). After discussions with the Corona del Mar Business Improvement District (BID) Board and due to funding restrictions, Staffs recommendation is to award the project including only additive items Al and A2. Awarding the project with these two items brings the contract amount down to $806,326.00. However, Staff will consider adding the remaining two additive bid items near the conclusion of the project, if there are available funds remaining from the construction contingency. Per the Contract Specifications, the Contractor will have 90 consecutive working days to complete the work. PROJECT HISTORY The BID has been working towards a Vision 2004 Improvement Plan since the late 1990's. Since 2004 has passed, the name has been changed to the CDM Vision and it provides for decorative hard and softscape improvements along East Coast Highway (PCH) between MacArthur Boulevard and Seaward Road. In Fiscal Year 2002/03, the City Council approved a project to install raised medians with landscaping within Coast Highway. $300,000 was budgeted for this project and it was designated as the first phase of the Vision Plan. The project was delayed at the request of the BID as efforts were underway for the relinquishment of PCH. Caltrans design standards (typically for freeway design) are more stringent than needed on Coast Highway and prohibited construction of the CDM Vision Plan. Subject: Coast Highway Channelization and Street Improvements —Award of Contract No. 3558 March 8, 2005 Page: 3 In Fiscal Year 2003/04, an additional $180,000 was added to the CIP's remaining funds of $266,595 (a portion of the funds were used for bus shelters) bringing the available City funds to $466,595. In Fiscal Year 2004/05, the City Council authorized a design contract with DMc Engineering for a not -to- exceed fee of $49,200 and a budget a $120,000 contribution was formalized from the BID bringing the total available funds to $517,395. The design team worked with Caltrans staff on developing a concept that would meet their standards. This task proved very difficult with months of discussion at the local Caltrans offices. In the end, several design exceptions would need to be approved by the Caltrans headquarters in Sacramento if local approval was to be granted. On March 23, 2004, the City Council voted to accept the Coast Highway relinquishment terms and design efforts for the project changed to meet City standards. The BID hired Peridian International to develop a detailed design concept that the City's consultant team would factor into the design. City staff worked with the consultant team and the BID to refine the construction documents for the project. Changing design approaches and numerous iterations with the BID and their consultant resulted in an additional $18,400 in DMc design fees and $2,302 in miscellaneous costs, leaving $496,693 remaining for construction. Several design options were developed through the fall and Staff presented these at the City Council Study Session on December 14, 2004 to seek direction on how to proceed with the project funding shortfall. Three possible alternatives were presented: 1. Proceed with the project and meet the existing budget parameters authorizing staff to proceed with improving only some of the wider medians. 2. Authorize an additional $250,000 in funding necessary to install raised medians and landscaping on all striped areas including the narrow medians. 3. Authorize an additional $485,000 in funding to re- landscape existing medians to conform with the CDM BID Vision Plan to avoid future phases and future construction impacts to the community. Based upon Council discussion it appeared that most would support proceeding with the Alternative 2 noted above or roughly a $750,000 total project, including contingency. Subsequently the BID submitted a letter requesting three items from the third alternative be included with the project and offered a funding scheme for Staff consideration. In addition to the $120,000 contribution that was previously budgeted, the BID offered to contribute $25,000 from the current year BID allocation and to pledge an additional $80,000 of BID allocations from future years. The BID also recommended that the current balance from the CdM Crosswalk Improvement Project, $71,100, be transferred into the median project, and that a separate shared project between the BID and the City be proposed in the future budget to construct a flashing light crosswalk at Coast Highway and Orchid. Subject: Coast Highway Channelization and Street Improvements — Award of Contract No. 3558 March 8, 2005 Page: 4 After discussions with the BID, Mayor and City Manager, the project team proceeded with preparing the plans to meet the conditions of Alternative 2 with the following additional BID requested items: • Additive Bid Item Al • Additive Bid Item A2 • Additive Bid Item A3 Marguerite Avenue it • Additive Bid Item A4 Install four (4) Date Palms at MacArthur Boulevard, Landscaping and irrigation for median south of the Coast Highway and Marguerite Avenue intersection, Additional left -turn storage for northbound Coast Highway at itersection, and Design /build up- lighting at Marguerite Avenue (both sides). After the bid opening, Staff and the BID met again to discuss the funding shortfall. The BID offered additional funds by pledging FY 2007108 and 2008/09 allotments totaling $80,000 which brings the project funding to $872,595. In summary, the BID will be contributing $145,000 plus a pledge of $160,000 of future allocations for a total of $305,000. Proposed Funding Summary Current Transportation & Circulation funding (remaining at bidding): $395,092 Fiscal Year 04/05 CIP - BID Contribution: $120,000 Current year BID allocation: $25,000 Budget Transfer from Crosswalk CIP (Gas Tax): $71,100 Pledge BID Contribution (FY 06 through 07): $80,000 Additional Transportation & Circulation funding: $117,500 TOTAL = $808,692 Less additional design costs = -$18.400 TOTAL AVAILABLE FUNDS AT BIDDING = $790,292 Additional Pledged BID Contribution (FY08 through 09) $80,000 Total Funding = $870,292 Construction Summary Construction Contract with additives Al & A2 $806,326 Construction Contingency (8 %) 63.967 Total = $870,292 Subject: Coast Highway Channelization and Street Improvements — Award of Contract No. 3558 March 8, 2005 Page: 5 Upon approval of the recommended Budget Amendment, sufficient funds are available in the following accounts for the project: Account Descriotion Transportation & Circulation Private Contributions (BID) Gas Tax General Fund Advance Environmental Review: Account Number 7261- C5100698 7251- C5100698 7181- C5100698 7013- C5100698 Total Amount $512,592.00 $145,000.00 $71,100.00 $160,000.00 $888,692.00 The project will be exempt from the California Environmental Quality Act (CEQA) pursuant to Section 15302 of the CEQA Implementing Guidelines when the project is authorized by the City Council. This exemption covers the maintenance and alteration of existing public facilities with negligible expansion of the facilities in areas that are not environmentally sensitive. Prepared by: Sean Crumby, P.E. Associate Civil Engine r Attachments: Project Location Map Bid Summary PSA Amendment #1 Budget Amendment Submitted by: / Stephen G. Badum Public Works Director i — DMc Engineering el�l Its iU is 0 it Q w Nm LL O a LU w Z LL O H U F Z w C NF LL Q a w 0 Y U J m fL a E N � O O O 0 y - � U - W x x U U u 09 N U N U OHm Q U O J m O T O S U S U w H ui CD O w U W � W W H Z O Oz¢ owd m a O O O O O O O O O O O O O O O O T O O p p O O O O N O O O O S p Z N O N H N O H O m H w m m19 N N l cO N N d O wal m UN H m N O ' n W m E g H H H H N H N H H H U Q m c > o 0 0 0 0 0 °0 m d o o 6 0 ci 0 0 0 0 0 o 0 m of o ri m in m o > 0 0 0 0 0 0 0 o 0 vi 0 m o 0 0 0 0 0 0 o ai of of o O O m N m m N m S U Z N M O N N N N N m N O N w Z) n m m 000.0 0.00 0 O O O O O 9 O O O O O O O O O O O O O S V F O O O O O N O O m O O Q O O O O M O O O O O O O O O N N O m Ov1 m O m n O W O m W m M m O O H O H H H H H c C N N LI N N Q H H H H H H C ° U O O O m O S O O O Iq N n O H O O O O O 1� m W N O m O O O O O n O O M M M O O O N m O S O N N H N M O N O O O O O O O O O O O O O O O O N O O O O 0 O 0 0 O 0 O 0 O 0 O O O O O O O O S O O O O O O O C Z O m N O M m N N N m O H O N p N N N n N m y O V O co m m ' � N m O E M O O N m m Q W v 0 0 0 0 0 o H o O o 0 0 0 0 0 0 0 0 0 0 0 0 o ff O O N N N O O N O O O O O N O O O O O O O O O O M O Q= O m N O N O N O O 1� N rt1 m m O O O O N Z O p N O (+Ol m I Q 1� O O N p N O 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 N O O O O O O O O O N O O 0 0 0 0 0 0 O O O O O O O O O O C Z N N m O O 1� I p OI N m p O C rt1 O W H O m O O m O N m O m O O A H m H m Vi H m 1� m O m N H Q) m m OH'AH QwH w H H H H NHH H H n H H H H H H H Q Q C m 'E o o O O O O o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Lo Q~ O O m O H H Q= P H N 10 O m O M H O O O O O O O O O O O O 0 0 0 0 0 0 O O O O O O O O O O O O O O O O O O H O S 0 0 O O O O O O O O O O H O O O O 6 0 6 0 0 0 6 6 0 0 O O O O O O O O O O Z O O O O O O O N O O O O O O O O O H N O O O m W O O O O H O p O m H N O H O p m m t2 O H M N M N N m S. m ry OHtl'H5. 'p w H H H H H H H H OHH H H H H H H H NH - � H H W a N O O O O O O O O O O O O O O O O O O O O O O C O O O O O O H H O O H O O 0 0 0 0 0 0 O O O O O O O O O O � H O Op H H H ll� C0,1 H H H Vi H H H' H W J J J W O O O O H OI M O M O N M H °l M M O Q Q M N N C0,1 a a o m'u a a `m E 'a c c u E �p m 3 m o _m` m E'� 9 c m N d L U d E 6 N °d m °c U> C ° L C.� '� °v 'g a m m t d c m E 5 d° cc ti h = E E a o > v> d d c 'c U Q° Q m v 'm m - m o= c m j ip m h m .Y o m y c 9 y O > >` d U c c e °° u o u c m d m W rn E c d n .'O m g m __ °° c c_ v .fe m m w E c m m E -° mE m c c 2 3- m m m `m ° v m° t `v °'._ �m °- o U c jDV'm v: m m �° U na EL vc N J J m ° d 3 L U- °� U v C._ m 3 �' a v a t� m o E o v o v o m E E c' m cm c m - c U h .t u°i �' t U Ud= to N � pm m N N m E �c-y.S is o�v m vvov° umi i" °H '3i c `° h N m m `' C �( tcJ C N N .m m .m Z 7� m C N m m m m m m N m 0 " O 'u U ro m m E m m y m° y $ ° m ° B 8 L 'U yN -6 ° 'U m =' 2 5 5 m °c _ ._ E Z° 2 o 2y _+ 2 0 2 y y U m v Y o m -° k' 5 5y a �' o m o E o' U c_ 0 E m m E ep E_ m c o a m U m c v " v` v S v 5 `m m `m 'a' 'p' c4° c m `� " `�U v `m `m m mm `m L `m i d U H U t° d N ° t° ° h m d' h c K "N K m' K U U i U Q- -s m m -� �i m a U U W U- U_ U- N mN O m n m A N N N N N N N N N m a z 2z U W Q W IL m W d 0 w Y z 0 0 LL 0 0 H J U m 7 CL mIN O � O ~ U U U u O O Y LL m N U ZO�m H Q Q J m W Q K � W Z W Q F K i K W w �z 70 F U W d v a O o o O O o 0 0 0 0 0 o O o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 o O O O o 0 0 0 0 0 0 0 0 0 0 0 r O O O O O O O O O m O O O O O O w y m N A m m O w O O O O O C Z O O O O O O O O N O O O O O O p m y N N l7 m O N m N m O N O 1(1 w m A y l7 N l7 l7 f° w m l7 Si m A O y m C'1 5. m y m N A_ w w wmw w w (7 N w E O w w Nw w w mw w w w w w wmw w w w w w w w w w ° U Q c 0 0 0 o H 0 S 0 o 0 0 0 0 0 0 0 0 0 0 o O 0 o 0 0 0 0 o O 0 O o 0 0 4i o 0 m O N p o O O O" m m m 0 A N 0 A 0 A A N N l7 0 O 0 0 Ng m N A N °) c0 O m m0 N m m N . m N y` N wZ m m o o O ° o ° O o O o °° mm m y o ° F o 0 0 0 0 0 0 6 6 6 0 0 0 0 0 0 o n m d. O n O d n o vi o 0 of Z 0 Ip 0 m 0 o 0 0 0 0 0 o 0 m o m m A o o 0 n 0 0 m 0 m o N m m m m y {p Of m m Cl ' w o o O m w m m w w O N p m A O w N l7 N' p m w m w m w p m N w w O r' w N y_ N w ° - < w w Nw w w ww w w w w w w Vi w w w w w w w w � w w Q w N O O o 0 0 °o °o O O O O O O O m m O O O N O O m d _ Z 0 O m O O O O O O O O O m N m O w O A f° p O y O N O t7 O O l7 w m m A N (p A N N p y O O O O O O O O O O w O O O O O O O O O O O O O O O O O O O O m O m N m m p m N O O O O O O p O N O N m C Z A O N w N O O y O m p O O O IR yOj A pOO w W pOO N N f° m �- A (p l7 m m O O A m °Oi N N N m A y Q C Q W N d O O O O O O O O O O O O O O O O O O O m O O m O O O O m o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 I7 o w n m A m A m m N A o 0 0 0 0 0 Q~ O O m O m N N O O A I7 A O m O m m I7 m N O A IV A O � Z O I7 (O 0 O m O I7 m I7 17 O N y O 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 I- V C Z' 0 0 0 0 0 0 0 O N O O O O OU m N w mNmm m NO m AA O O w w � w w mw w w w w w w IA w w w w w w w w w w w w w wm 6 Q Q C m 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 E F C O O O O O O O N C O O N C IJ N �D �D 17 A A A 17 w O Q+ N O Q O O m O N O O O O O 1`t y O N N m Q Z � CI m N Nm fq 1'S S m O O O O O O O O O O O O O O O O 0 0 0 0 0 0 0 0 O O O O O OO O O O O O O O O O O O O O O O O° O N A N 4r t O OO O O N O , 0 O O N N H ONr OOr pO N H O H 'J O p n lV !2 H H N p N H w H m m w N N m w w m + . m 1 1 7 16 N O M w wO w w A w g p w w w w w w wN w w w w W Q N C O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O 0 O 0 O 0 0 O 0 0 O O O O O O O O C F O O O O O O O A N O O O O O O O O W A A A A A O O O O N O O W Z O N O O O N O N F O N N N N w (7 w N m O N O N w O N J O O N N w w w w w w w p w N O N O w r w N w w w w l7 w O y !A Cl w N N w w w w W w w w w a 411 N J Q W Q LLl Q W W J Q W LL J LL J Q W W J Q W LL J Q W Q IL Q W Q Ul Q W Q Ul Q W Q W Q W Q LLI Q Yl LL J U1 J Q 4J Q IL Q Yl Q 4J F Qy r N O H N O Ji y r m m m r i0 y y y N lm`1 m m 9 A N O E 2 N ca E > s E J U E F `m o c° ° m` d E m `m d o m c 'E a C v o 1-6 c °-' '° - `.t m m - m m` o N ; t o c° w v E c '> E O ,° .. Q i m >- cm - °1 'S m `y m 'E m m mE m E m a = h m m a m c _ m a > m m` n ry c°_ > E C v m 1°� m t� N s h m °° y `m 'm > h m m H a E iV w mina v r n a m m m t N J m m > m am m o 3 m o _ 3 m m d m E E E U m 3 w a d a.� o m 2 e d Q n N N Q o m s= - E d Z m m m m 5 h m E 9 0 5 ;°-: o m m 5 1" 3 53 3 m 9 5 ° m m m m m m m m m o � N m w m wA m in m m m m y y y y y y y y y w w v a F Z U Wc Q C W CL m Q W a� LU Y W � Z O LL OV H J U m CL CL I r U m W U U m �L N Q O U f LL N m U N U Z W > OQm Q U O J ¢1 ilk o U m �y VI W E w Z W Z r � E � w w z O z z U w a m h 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 c Z N m o 00 O O o 0 o n N l7 m ��cmo+"!fOm m m °m 11Nm� a O N N N N m o n vi of E w w w v n m o m U Q mN� N M N M O A N m O O N O O O O ci m r °mo 0 I Z of co n r c? y 1p N N 8 m O °m O N N M O n O N N W N N O m) 0 N N 2 Q C O N U o o o N o O o o °o a, r O. O 8 O O O O O N O N OI C? N O 0 0 0 O LQ N m Ni - n. N N m N O m l7 O°I O Oml y O N N N n m N N m m 0 n 0 0 0 Q W m O O O O O N c O N O N p O O O O O O O O O O a= m m O N N O O z Z N ^ N t7 N Z O N W N m °m c r Z O m N N 0 m 0 n n n n O h 0 0 n m N l7 N N d OI 0 9 N 0 10 p N N N N N L� 4 Q n M N m N M M 0 N N OPi M Q C m d 0 O 0 O 0 N 0 O o O O O O o O °n Z m m m m ry O O 0 O o O c O o o m m O o O 0 0 0 0 0 0 0 0I Q o 6oiomom o O o 0 00 omo a m Z m0 N N n f7 O O O N N QI N O O O O O O O N W .N- _ PN PN NN m m m O o m m m n n E= f9 l7 N H m) /O IV h W n Q N N M N W 1 N C p O O N O Q V Q O O O Q V .Qf C r N N °N O r Z r O pO O O O r Z Q r W 7 V Z F lY Z mN O 0; 0 0 N NN m m O N m j Z m N N z m z z N r m N N u r m m F p m z U wy m m z U w f r 4 z V Q Q W W 0 J J J J J > o z m r Q o m' r' w Qm cNi, •- •- •- •- •- z J w m m r < 0 a a p P g e E c P K o c U j C m v N O OI N c o E c E Et E O' m lV a O 9 V ry J 9 9 7 Yl N O a m m m m a m a N FAIN- m h AMENDMENT NO. 1 TO PROFESSIONAL SERVICES AGREEMENT WITH DMc ENGINEERING, FOR THE IMPLEMENTATION OF COAST HIGHWAY CHANNELIZATION AND MEDIAN LANDSCAPING THIS AMENDMENT NO. 1 TO PROFESSIONAL SERVICES AGREEMENT, entered into this 8th day of March, 2005, by and between the CITY OF NEWPORT BEACH, a municipal corporation, (hereinafter referred to as "City ") and DMc ENGINEERING, a corporation whose address is 18 Technology Drive, Suite 100, Irvine, California, 92618, (hereinafter referred to as "Consultant'), is made with reference to the following: RECITALS A. On September 9, 2003, CITY and CONSULTANT entered into a Professional Services Agreement, hereinafter referred to as "Agreement', for surveying and engineering services for the construction of the Coast Highway Channelization and Median Landscaping hereinafter referred to as 'Project'. This Agreement is scheduled to expire on 31st day of December. 2005. B. City desires to enter into this Amendment No. 1 to reflect additional services not included in the Agreement or prior Amendments. C. City desires to compensate Consultant for additional professional services needed for Project. D. City and Consultant mutually desire to arnend Agreement, hereinafter referred to as "Amendment No. 1 ", as provided here below. NOW, THEREFORE, the parties hereto agree as follows: 1. Consultant shall be compensated for services performed pursuant to this Amendment No. 1. 2. Total additional compensation to Consultant for services performed pursuant to this Amendment No. 1 for all work performed in accordance with this Amendment, including all reimburseable items and subconsultant fees, shall not exceed Eighteen Thousand Four Hundred Dollars ($18,400.00). 3. Except as expressly modified herein, all other provisions, terms, and covenants set forth in Agreement shall remain unchanged and shall be in full force and effect. IN WITNESS WHEREOF, the parties hereto have executed this Amendment No. 1 on the date first above written. APPROVED AS TO FORM: Robin Clauson, City Attorney for the City of Newport Beach ATTEST: LaVonne Harkless, City Clerk Attachment: Exhibit A CITY OF NEWPORT BEACH, A Municipal Corporation By: Mayor, Steven Bromberg for the City of Newport Beach DMc ENGINEERING: 0 Derek McGregor, P.E. Principal f: \users \pbw\shared \agreements \fy 04 -05 \Coast Highway Channelization amend.doc JN 446 ADDENDUM NO. 1 ENGINEERING SERVICES MEDIAN IMPROVEMENTS — CORONA DEL MAR Below are the additional work items and associated fees included in this addendum: A. ENGINEERING SERVICES FEE 1. Perform a Field Investigative Survey to accurately locate existing $1,000 striping that is critical to the median curb layout. 2. Expand the project limits to include additional median per the $1,420 September 1, 2004 meeting. 3. Per our January 14, 2005 conversation, expand plans and specification $4,400 to include SCE improvements. 4. Prepare additional alternate design concepts, to meet /address BID $1,420 request. 5. Attend three (3) additional meetings to address the above additional items. $ 460 6. Prepare two (2) sets of Civil and Landscape PS & E's to identify phased $4,000 construction to accommodate budget constraints. 7. Prepare striping and signage plan for both phases. $2,700 8. Revise the plans to include improvements associated with the $2,000 Central Plaza along with SCE improvements and traffic signal cabinet. This includes meeting attendance. TOTAL PROFESSIONAL FEE $18,400 This work item was not included in our original scope of work for the above project. Therefore, we request your approval of an additional fee of $18,400. All terms and conditions of our original agreement shall apply to this addendum. Please sign and return the original to DMc Engineering. ADDENDUM APPROVED BY: lim TITLE: DATE: City of Newport Beach BUDGET AMENDMENT 2004 -05 EFFECT X X MX ON BUDGETARY FUND BALANCE: Increase Revenue Estimates Increase Expenditure AppropriationAND Transfer Budget Appropriations from existing budget appropriations from additional estimated revenues from unappropriated fund balance 250 SOURCE: X X X EXPLANATION: NO, BA- 048 AMOUNT: 5373,600.00 �X Increase in Budgetary Fund Balance X Decrease in Budgetary Fund Balance No effect on Budgetary Fund Balance This budget amendment is requested to provide for the following: To appropriate funds and transfer appropriations for the Coast Highway Channelization and Median improvement from the following funding sources: $160,000 from General Fund reserves, $25,000 from additional BID contributions, $71,100 from existing Gas Tax appropriations and $117,500 from Circulation and Transportation fund reserves. ACCOUNTING ENTRY: BUDGETARY FUND BALANCE Fund Account Description 010 3605 250 3605 260 3605 REVENUE ESTIMATES (3601) Coast Hwy Channelization Fund /Division Account 250 5901 EXPENDITURE APPROPRIATIONS (3603) General Fund, Fund Balance Contributions Fund, Fund Balance Circulation Transportation Fund Balance Description Private Contributions Description Division Number 7251 Contributions Fund Account Number C5100698 Coast Hwy Channelization Division Number 7181 Gas Tax Fund Account Number C5100693 CdM PCH Pedestrian Improvements Account Number C5100698 Coast Hwy Channelization Division Number 7013 General Fund Streets Projects Account Number C5100698 Coast Hwy Channelization Division Number 7261 Circulation & Transportation Account Number C5100698 Coast Hwy Channelization Signed: Financia Approval: Administraive Services Director Signed: `^`���. / Administrative App val: City Manager Signed: City Council Approval: City Clerk Amount Debit Credit $160,000.00 $120,000.00 $117,500.00 $145,000.00 $71,100.00 $25,000.00 $71,100.00 $160,000.00 $117,500.00 3- —2-cam Date ?le�q : DaX it -Ita