Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program
Southmayd Elementary School
Renovation 244
Budget Adjustments Total Original Program Budget 701 (701) 5 -
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 C
Original Title
Southmayd Elementary School/Houston ISD construction and renovation budget
Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program
Southmayd Elementary School
Renovation 244
Budget Adjustments Total Original Program Budget 701 (701) 5 -
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 C
Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program
Southmayd Elementary School
Renovation 244
Budget Adjustments Total Original Program Budget 701 (701) 5 -
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 C
Capital Improvement Program Southmayd Elementary School
Proposed Budget Renovation
2007 Facilities Capital Program 244 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. 61,918 Proposed Classroom Capacity - - New Sq. Ft. 0 Current Classroom Capacity 701 701 Demolition Sq. Ft. 0 New Seats Gained (701) (701) Proposed Total Sq. Ft. 61,918 Proposed Core Capacity - - # of T-Buildings (2007) 6 Current Site Acres 5 5 Student Enrollment (2007) 636 Proposed Site Acres - -
New Construction and Renovation Cost
Total Estimated New Construction Cost - - - - - - - Total Estimated Renovation Cost 4,387,968 - 3,840,000 - - - 8,227,968 Total Estimated New Construction and Renovation Cost 4,387,968 - 3,840,000 - - - 8,227,968 Other Program Costs for New and Renovation Proposed Actual T-Building Costs - - - - - - - Contingency (Various% of Construction Costs) 219,398 9.44% 414,169 - 384,000 - - - 798,169 Design Fees (Various% of Construction Costs) 394,917 6.61% 289,918 - 345,600 - - - 635,518 Management Fee (Various% of Construction Costs) 175,519 8.44% 370,260 - 153,600 - - - 523,860 Soft Costs, Testing, Surveys, Printing, etc. (Various% of Constr. Costs) 0 12.16% 533,438 - 384,000 - - - 917,438 Project Reserves 611,996 - 892,800 - - - 1,504,796 Total Estimated Other Program Costs for New and Renovation 2,219,781 - 2,160,000 - - - 4,379,781 Furnishings/Equipment for New and Renovation Proposed Actual Furnishings and Equipment (Various% of Constr. Cost) 438,797 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 124,251 - - - - - 124,251 Other Equipment - - - - - - - Science Equipment and Furnishings Upgrades - - - - - - - Total Estimated Furnishings and Equipment for New and Renovation 124,251 - - - - - 124,251 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 6,732,000 - 6,000,000 - - - 12,732,000
Anticipated Bid Date December-10 11/4/2010 TEA 244 Page 1 of 5 Proposed Budget v:9/2010 Capital Improvement Program Southmayd Elementary School Proposed Budget Renovation 2007 Facilities Capital Program 244 Estimate Date September-07 Grand Total with Inflation 6,732,000 - 6,000,000 - - - 12,732,000
11/4/2010 TEA 244 Page 2 of 5 Proposed Budget v:9/2010
Capital Improvement Program Southmayd Elementary School Proposed Budget Renovation 2007 Facilities Capital Program 244
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 244 Page 3 of 5 Proposed Budget v:9/2010
Capital Improvement Program Southmayd Elementary School Proposed Budget Renovation 2007 Facilities Capital Program 244
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 370,520 370,520 Roofing - - Structural - - Exterior 396,260 3,840,000 4,236,260 Interior 950,132 950,132 Mechanical 637,724 637,724 Electrical 353,357 353,357 Plumbing 719,743 719,743 Fire/Life Safety 230,530 230,530 Technology Infrastructure 231,967 231,967 Conveyances 16,164 16,164 Specialties 481,571 481,571 Other Needs - - Science Infrastructure - - Rounding Adjustments - - Total Estimated Renovation Cost 4,387,968 - 3,840,000 - - - 8,227,968 Other Program Costs Renovations to Existing Facility Proposed Actual T-Building Costs - - Contingency (5% of Construction Costs) 219,398 9.44% 414,169 384,000 798,169 Design Fees (9% of Construction Costs) 394,917 6.61% 289,918 345,600 635,518 Management Fee (4% of Construction Costs) 175,519 8.44% 370,260 153,600 523,860 Soft Costs, Testing, Surveys, Printing, etc. (10% of Construction Costs) 533,438 384,000 917,438 Project Reserves 611,996 892,800 1,504,796 Total Estimated Renovation, Soft Costs & Fees 2,219,781 - 2,160,000 - - - 4,379,781 Furnishings/Equipment for Renovations to Existing Facility Proposed Actual Furnishings and Equipment (10% of Construction Cost 438,797 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 124,251 124,251 Other Equipment - - Science Equipment and Furnishings Upgrades - - Total Estimated Renovation Furnishings and Equipment 124,251 - - - - - 124,251
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 244 Page 4 of 5 Proposed Budget v:9/2010 Capital Improvement Program Southmayd Elementary School Proposed Budget Renovation 2007 Facilities Capital Program 244 Total Estimate Renovation Costs (Current $) 6,732,000 - 6,000,000 - - - 12,732,000
11/4/2010 TEA 244 Page 5 of 5 Proposed Budget v:9/2010