James Hawthorne Apartments (formerly University Place)
Monthly Report March 2010
1508 SW 13th Avenue Portland, Oregon
James Hawthorne Apartments Monthly Report March 2010
1
Preface Living up to its potential as a redevelopment site, University Place was selected by the City and Multnomah County to become the new permanent home for the County’s Bridgeview program. Bridgeview provides safe, low-barrier, high tolerant housing to individuals that are homeless or at risk of homelessness, and who are experiencing disabling symptoms of a mental health issue often with co-occurring addictions issues. The first project concept consisted of fifty studio units in five residential floors over a concrete podium. That program shifted partly in response to higher than expected construction costs. The end result is four residential floors containing forty-eight SRO units in a wood-framed building. Ground floor uses include offices and meeting space, a large kitchen and resident dining area, as well as an area for use by attending nurses and other medical staff which will accommodate dispensing of medications. Multnomah County and the program operator, Luke-Dorf, Inc. participated in the design process and decisions during the planning phase. The purpose of this report is to provide the reader with a synopsis of activities to date in the areas of finance, community outreach, design and construction, services and relocation, as we bring this project from concept to reality.
James Hawthorne Apartments Monthly Report March 2010
2
Aerial Photo The subject property, outlined in red, is located at the intersection of SW 13th Avenue and SW Clay Street. Interstate 405 is immediately to the west. HAP’s Hamilton West Apartments are immediately contiguous to the east (note the “green” roof) and our Peter Paulsen Apartments are immediately to the south.
James Hawthorne Apartments Monthly Report March 2010
3
NARRATIVES
Planning & Design Past 30 Days
William Wilson Architects (WWA) in conjunction with their sub consultants performed final punch list walks.
WWA put a small scope of work together for sound attenuation in the office area
WWA took receipt of the As-Built drawings from R&H construction and started transferring the hand markups to electronic files
Coordinating with PBOT on irrigation approval
Draft Operations and Maintenance manuals are being reviewed
HAP is developing a Preventative Maintenance manual for use by operations
Met with Regional Arts & Culture Council (RACC) to discuss the need to protect the stained glass in the dining area
Next 30 Days
WWA to sign off on final completed punch list inspection
Receive hand mark-ups of As-Built drawings from R&H and develop electronic Record Drawings
Review and approve updated O&M Manuals and warranties
Receive the Earth Advantage Silver rating certificate
Community Relations Past 30 Days
Public art: Installation completed. Discussion underway to determine potential options to protect the glass from accidental breakage.
Good Neighbor Agreement: Facilitators from Resolutions Northwest have staffed three meetings to arrive at a draft Good Neighbor Agreement. Adjacent neighbors and Neighborhood Association members, as well as property owners, have been meeting to discuss ways to ensure good communication going forward.
Next 60 Days
Facilitators from Resolutions Northwest anticipate completing the Good Neighbor Agreement process in the coming weeks. Tentative “signing meeting” scheduled in late April after review by various organizations involved in the process.
James Hawthorne Apartments Monthly Report March 2010
4
Construction
Past 30 Days
Moved tenants into the building
Modified the receptionist counter
Completed punch list
Responded to warranty calls
Provided pricing for owner requested changes
Next 30 Days
Install sound attenuation material in the office area
Complete irrigation connections as a response to PBOT
Modify fence in between James Hawthorne and Peter Paulson apartments
Complete closeout items
Submit cost ledger
Closeout the contracts
Finance Past 30 Days
Monthly draw requests and reporting to OHCS and PDC continue Released 50% of retention to R&H Construction
Next 60 Days
Receive final project invoices and establish cost savings Work with funders to release final payments and convert the loan to permanent
James Hawthorne Apartments Monthly Report March 2010
5
REPORTS
Contract Summary
JAMES HAWTHORNE APARTMENTSCONTRACT CONTROL REPORT - MARCH 2010
Contract # Description ScopeOriginal
ContractContract Changes
Current Contract
BudgetIncurred thru March 2010
Remaining Contract
Target % of Total
Contract
C0304William & Wilson Architects, P.C.
Architectural design services for University Place $526,500 -$55,342 $471,158 $467,298 $3,860 20% goal
C0395 R & H ConstructionCM/GC Construction Manager / General Contractor $0 $5,025,094 $5,025,034 $4,968,857 $56,237 20% goal
C0577 Architectural Testing, Inc. Window testing $7,000 $0 $7,000 $6,875 $125
C0365 Ash Creek Associates Geo-tech survey $15,000 $0 $15,000 $13,117 $1,883 WBE; 100%
C0474 Carlson Testing Special inspections $9,158 $806 $9,964 $9,964 $0
C0586 Central City Concern Pest Spraying $2,500 $0 $2,500 $2,500 $0
C0337 Construction & Mapping TeamTopographic and boundary survey $8,215 $1,852 $10,068 $9,463 $605 ESB; 100%
C0483 Earth Advantage, Inc. Energy analysis $5,300 $0 $5,300 $3,450 $1,850
C0501 Heritage Research Associates Archelogy study $14,750 $0 $14,750 $14,750 $0 WBE; 100%
C0349 Johnson Gardner, LLC Market Study $8,000 $8,000 $8,000 $10,101 -$2,101
C0534 Multivista , LLC Construction Photography $3,150 $0 $3,150 $3,150 $0
t0202
PBS Environmental Agency Contract; incurred portion for UP project
Environmental assessments and testing $0 $12,925 $12,925 $12,810 $115
t0370PBS Environmental Services; On-call Agency Contract
Environmental assessments and testing $0 $7,425 $7,425 $6,906 $519
C0350 Precision ImagesReprographic Engineering Services $0 $6,524 $6,524 $6,524 $0
C0070 Stoel Rives, LLP Legal Services $0 $18,180 $18,180 $18,180 $0
Totals $5,145,820 $5,086,647 $59,233
James Hawthorne Apartments Monthly Report March 2010
6
Target Business Summary
JAMES HAWTHORNE APARTMENTS TARGET BUSINESS REPORT - MARCH 2010
Businesses Sub OfCurrentBudget
Incurred thru March 2010
%Incurred MBE WBE ESB DBE
Personal and Professional Services(Target Subs) ListV-A Vigil Agrimis Will iam Wilson Architects, P.C. 42,091$ 42,088$ a 42,091$ ABHT William Wilson Architects, P.C. 60,258$ 50,353$ 84% 60,258$ Czopek & Erdenberger Will iam Wilson Architects, P.C. 15,949$ 15,944$ 100% 15,949$ MEP Landscape Architects Will iam Wilson Architects, P.C. 12,223$ 12,220$ 100% 12,223$ JBK Consulting & Design, Inc. Will iam Wilson Architects, P.C. 7,728$ 7,728$ 100% 7,728$ Ash Creek Associates 15,000$ 13,117$ 87% 15,000$ Construction & Mapping Team 10,068$ 9,463$ 94% 10,068$ Iselin Architects, P.C. 358$ 358$ 100% 358$ Heritage Research Associates 14,750$ 14,750$ 100% 14,750$
Professional Services Budget 178,425$ 166,021$ 93% 102,707$ 53,427$ 22,291$ Will iam Wilson Architects, P.C. 471,158$ % of Target Business Aspirational Goal 38%
ConstructionPre-Construction Services(Target Subs) ListHood River Plumbing & Heating, Inc. R & H Construction 688,257$ 651,563$ 95% 688,257$ New Growth Landscape LLC R & H Construction 18,562$ 15,746$ 85% 18,562$ O'Neill Electric, Inc. R & H Construction 472,351$ 443,107$ 94% 472,351$ Parker Fire Protection, Inc. R & H Construction 41,280$ 35,532$ 86% 41,280$ Professional Minority Group, Inc. R & H Construction 14,000$ 14,000$ 100% 14,000$ Quality Building Services R & H Construction 6,475$ -$ 0% 6,475$ Union Construction, LLC R & H Construction 214,252$ 197,231$ 92% 214,252$ W B Painting & Decorating, Inc. R & H Construction 75,512$ 21,375$ 28% 75,512$ Academy Specialties, LLC Suppliers & 2nd Tier Subs 74,072$ 47,500$ 64% 74,072$ Kodiak Paving Suppliers & 2nd Tier Subs 10,705$ -$ 0% 10,705$
Subtotal for Subs and Suppliers 1,615,466$ 1,426,054$ 88% 1,586,199$ 10,705$ 18,562$ R & H Construction 5,025,094$ % of Target Business Aspirational Goal 32%Total Target Business Amounts 1,793,891$ 1,592,075$ 1,688,906$ 64,132$ 40,853$ Total Construction and Professional Services 5,496,252$ Total Target Business Percentage for JH 33%
Although many of the util ized firms are certified in more than one category, they are tracked here in only one category.
Emerging Small Business, and Disadvantaged Business EnterpriseThe hierarchy is as follows: Minority-owned, Women-owned; and then if not counted in either of the two previous categories:
James Hawthorne Apartments Monthly Report March 2010
7
Budget Summary
Sources of Funds Permanent Sources Amount Drawn % Drawn Balance to Draw
PDC 6,000,000 4,788,185 80% 1,211,815 OHCS Housing Plus 750,000 632,611 84% 117,389 OHCS Trust Fund 175,000 0% 175,000 HAP 727,153 0% 727,153 Multnomah County 250,000 237,500 95% 12,500 ETO 15,273 0% 15,273 Total Project Sources 7,917,426 5,658,296 71% 2,259,130
Uses of Funds Permanent Uses Amount Incurred % Incurred Remaining
Budget Acquisition 727,153 727,153 100% - Construction 5,151,061 4,816,553 94% 334,508 Furniture and Fixtures 94,480 98,476 104% (3,996) Development Costs, Studies, Reports, Permits 1,029,093 962,194 93% 66,899 Contracted Services and Fees 612,363 545,707 89% 66,656 Finance/Interest Charges 33,770 33,770 100% (0) Reserves, Contingencies 234,174 - 0% 234,174 Relocation 35,333 38,013 108% (2,680) Total Project Uses 7,917,426 7,221,867 91% 695,559
LESS: Accrued Developer Fee - Accounts Payable 136,559 Adjusted Project Uses 7,085,308 - Surplus or (Deficit) (1,427,012) 1,563,571
James Hawthorne Apartments Monthly Report March 2010
8
James Hawthorne Apartments Monthly Report March 2010
9