0 оценок0% нашли этот документ полезным (0 голосов)
20 просмотров5 страниц
Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program
Budget Adjustments
Burbank ES
Renovation 122
Total Original Program Budget 868 701 167 13 13
Summary for New Construction and Renovation
Project Data for New and Renovation Existing Building(s) Sq. Ft. New Sq. Ft. Demolition Sq. Ft. Proposed Total Sq. Ft. # of T-Buildings (2007) Student Enrollment (2007) New Construction and Renovation Cost Total Estimated New Construction Cost Total Estimated Renovation Cost Total Est
Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program
Budget Adjustments
Burbank ES
Renovation 122
Total Original Program Budget 868 701 167 13 13
Summary for New Construction and Renovation
Project Data for New and Renovation Existing Building(s) Sq. Ft. New Sq. Ft. Demolition Sq. Ft. Proposed Total Sq. Ft. # of T-Buildings (2007) Student Enrollment (2007) New Construction and Renovation Cost Total Estimated New Construction Cost Total Estimated Renovation Cost Total Est
Авторское право:
Attribution Non-Commercial (BY-NC)
Доступные форматы
Скачайте в формате PDF, TXT или читайте онлайн в Scribd
Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program
Budget Adjustments
Burbank ES
Renovation 122
Total Original Program Budget 868 701 167 13 13
Summary for New Construction and Renovation
Project Data for New and Renovation Existing Building(s) Sq. Ft. New Sq. Ft. Demolition Sq. Ft. Proposed Total Sq. Ft. # of T-Buildings (2007) Student Enrollment (2007) New Construction and Renovation Cost Total Estimated New Construction Cost Total Estimated Renovation Cost Total Est
Авторское право:
Attribution Non-Commercial (BY-NC)
Доступные форматы
Скачайте в формате PDF, TXT или читайте онлайн в Scribd
2007 Facilities Capital Program 122 Budget Adjustments
Original Admin B C D F Total Original
Summary for New Construction and Renovation Adjustment Trustee Allot P1 HVAC Athletics Sci Equip Adj Program Budget Budget Project Data for New and Renovation Existing Building(s) Sq. Ft. 72,359 Proposed Classroom Capacity 868 868 New Sq. Ft. 0 Current Classroom Capacity 701 701 Demolition Sq. Ft. 0 New Seats Gained 167 167 Proposed Total Sq. Ft. 72,359 Proposed Core Capacity - - # of T-Buildings (2007) 10 Current Site Acres 13 13 Student Enrollment (2007) 777 Proposed Site Acres 13.3 13
New Construction and Renovation Cost
Total Estimated New Construction Cost - - - - - - - Total Estimated Renovation Cost 1,841,579 - - 771,800 - - 2,613,379 Total Estimated New Construction and Renovation Cost 1,841,579 - - 771,800 - - 2,613,379 Other Program Costs for New and Renovation Proposed Actual T-Building Costs - - - - - - - Contingency (Various% of Construction Costs) 92,079 13.39% 246,544 - - - - - 246,544 Design Fees (Various% of Construction Costs) 165,742 9.37% 172,581 - - - - - 172,581 Management Fee (Various% of Construction Costs) 73,663 11.97% 220,484 - - - - - 220,484 Soft Costs, Testing, Surveys, Printing, etc. (Various% of Constr. Costs) 0 20.79% 382,778 - - - - - 382,778 Project Reserves 299,071 - - - - - 299,071 Total Estimated Other Program Costs for New and Renovation 1,321,458 - - - - - 1,321,458 Furnishings/Equipment for New and Renovation Proposed Actual Furnishings and Equipment (Various% of Constr. Cost) 184,158 0.00% - - - - - - - Replacement Media Center Books & Materials - - - - - - - Media Center Books & Materials for Increased Capacity - - - - - - - Technology Equipment ($600,000 + $5.00 per sq ft) - - - - - - - Technology Cabling 73,963 - - - - - 73,963 Other Equipment - - - - - - - Science Equipment and Furnishings Upgrades - - - - - - - Total Estimated Furnishings and Equipment for New and Renovation 73,963 - - - - - 73,963 Land Purchase for New and Renovation Additional Site Area 0 acres x $1 per acre = - - - - - - - Total Estimated Land Purchase for New and Renovation - - - - - - -
Grand Total of New Construction and Renovation Cost 3,237,000 - - 771,800 - - 4,008,800
Anticipated Bid Date July-09 11/4/2010 TEA 122 Page 1 of 5 Proposed Budget v:9/2010 Capital Improvement Program Burbank ES Proposed Budget Renovation 2007 Facilities Capital Program 122 Estimate Date September-07 Grand Total with Inflation 3,237,000 - - 771,800 - - 4,008,800
11/4/2010 TEA 122 Page 2 of 5 Proposed Budget v:9/2010
Capital Improvement Program Burbank ES Proposed Budget Renovation 2007 Facilities Capital Program 122
Original Admin B C D F Total Original
New Construction Adjustment Trustee Allot P1 HVAC Athletics Sci Equip Adj Program Budget Budget New Construction Costs Building Construction 0 s.f. x $0 per s.f. = - - Site Development 0 acres x $0 per acre = - - Site Utilities - - Demolition Costs - - Other Costs (Specify) - - Total Estimated New Construction Cost - - - - - - - Other Program Costs New Construction Proposed Actual T-Building Costs - - Contingency (5% of Construction Costs) 0 0.00% - - Design Fees (6.5% of Construction Costs) 0 0.00% - - Management Fee (3.5% of Construction Costs) 0 0.00% - - Soft Costs, Testing, Surveys, Printing, etc. (10% of Construction Costs) 0 0.00% - - Project Reserves - - Total Estimated New Construction, Soft Costs & Fees - - - - - - - Furnishings/Equipment for New construction Proposed Actual Furnishings and Equipment (10% of Construction Cost 0 0.00% - - Replacement Media Center Books & Materials - - Media Center Books & Materials for Increased Capacity - - Technology Equipment ($600,000 + $5.00 per sq ft) - - Technology Cabling - - Other Equipment - - Science Equipment and Furnishings Upgrades - - Total Estimate New Construction Furnishings and Equipment - - - - - - -
Land Purchase For New Construction
Additional Site Area 0 acres x $0 per acre = - - Total Estimated Land Purchase for New Construction - - - - - - -
Total Estimate New Construction Costs(Current $) - - - - - - -
11/4/2010 TEA 122 Page 3 of 5 Proposed Budget v:9/2010
Capital Improvement Program Burbank ES Proposed Budget Renovation 2007 Facilities Capital Program 122
Original Admin B C D F Total Original
Renovations to Existing Facility Adjustment Trustee Allot P1 HVAC Athletics Sci Equip Adj Program Budget Budget Construction Costs for Renovations to Existing Facility Site 184,180 184,180 Roofing - - Structural - - Exterior 40,287 40,287 Interior 272,683 272,683 Mechanical 679,531 771,800 1,451,331 Electrical 128,977 128,977 Plumbing 208,700 208,700 Fire/Life Safety 568 568 Technology Infrastructure 123,533 123,533 Conveyances 9,940 9,940 Specialties 193,181 193,181 Other Needs - - Science Infrastructure - - Rounding Adjustments - - Total Estimated Renovation Cost 1,841,579 - - 771,800 - - 2,613,379 Other Program Costs Renovations to Existing Facility Proposed Actual T-Building Costs - - Contingency (5% of Construction Costs) 92,079 13.39% 246,544 246,544 Design Fees (9% of Construction Costs) 165,742 9.37% 172,581 172,581 Management Fee (4% of Construction Costs) 73,663 11.97% 220,484 220,484 Soft Costs, Testing, Surveys, Printing, etc. (10% of Construction Costs) 382,778 382,778 Project Reserves 299,071 299,071 Total Estimated Renovation, Soft Costs & Fees 1,321,458 - - - - - 1,321,458 Furnishings/Equipment for Renovations to Existing Facility Proposed Actual Furnishings and Equipment (10% of Construction Cost 184,158 0.00% - - Replacement Media Center Books & Materials - - Media Center Books & Materials for Increased Capacity - - Technology Equipment ($600,000 + $5.00 per sq ft) - - Technology Cabling 73,963 73,963 Other Equipment - - Science Equipment and Furnishings Upgrades - - Total Estimated Renovation Furnishings and Equipment 73,963 - - - - - 73,963
Land Purchase for Renovations to Existing Facility
Additional Site Area 0 acres x $0 per acre = - - Total Estimated Land Purchase for Renovation Construction - - - - - - - 11/4/2010 TEA 122 Page 4 of 5 Proposed Budget v:9/2010 Capital Improvement Program Burbank ES Proposed Budget Renovation 2007 Facilities Capital Program 122 Total Estimate Renovation Costs (Current $) 3,237,000 - - 771,800 - - 4,008,800
11/4/2010 TEA 122 Page 5 of 5 Proposed Budget v:9/2010