Pilgrim Academy/Houston ISD construction and renovation budget
Capital Improvement ProgramProposed Budget2007 Facilities Capital ProgramBudget AdjustmentsPilgrim AcademyScience Equipment 218Total Original Program Budget -Summary for New Construction and RenovationProject 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 Estimat
Content
Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program
Budget Adjustments
Pilgrim Academy
Science Equipment 218
Total Original Program Budget -
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 Estimated New Construction and Renovation Cost Other Program Costs for New and Renovation Proposed Actual T-Building Costs Contingency (Various% of Construction Costs) 0 0.00% Design Fees (Various% of Construction Costs) 0 0.00% Management Fee (Various% of Construction Costs) 0 0.00% 0 0.00% Soft Costs, Testing, Surveys, Printing, etc. (Various% of Constr. Costs) Project Reserves Total Estimated Other Program Costs for New and Renovation Furnishings/Equipment for New and Renovation Proposed Actual Furnishings and Equipment (Various% of Constr. 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 Estimated Furnishings and Equipment for New and Renovation Land Purchase for New and Renovation Additional Site Area 0 acres x $1 per acre = Total Estimated Land Purchase for New and Renovation
Original Budget
Admin Adjustment
B Trustee Allot
C P1 HVAC
D Athletics
F Sci Equip Adj
0 0 0 0 0 0
Proposed Classroom Capacity Current Classroom Capacity New Seats Gained Proposed Core Capacity Current Site Acres Proposed Site Acres
-
-
148,000 148,000 -
-
-
-
71,542 71,542 -
148,000 148,000 71,542 71,542 -
Grand Total of New Construction and Renovation Cost Inflation (Const. & Equip.) Anticipated Bid Date
11/4/2010
Page 1 of 5
148,000
-
-
-
71,542
219,542 -
41 months @ February-11
$0 per month
TEA 218
Proposed Budget v:9/2010
Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program
Estimate Date September-07
Pilgrim Academy
Science Equipment 218 Grand Total with Inflation 148,000 71,542 219,542
11/4/2010
TEA 218
Page 2 of 5
Proposed Budget v:9/2010
Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program
Pilgrim Academy
Science Equipment 218
New Construction
New Construction Costs Building Construction Site Development Site Utilities Demolition Costs Other Costs (Specify)
Original Budget
Admin Adjustment
B Trustee Allot
C P1 HVAC
D Athletics
F Sci Equip Adj
Total Original Program Budget -
0 0
s.f. x acres x
$0 per s.f. = $0 per acre =
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 218
Page 3 of 5
Proposed Budget v:9/2010
Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program
Pilgrim Academy
Science Equipment 218
Renovations to Existing Facility
Construction Costs for Renovations to Existing Facility Site Roofing Structural Exterior Interior Mechanical Electrical Plumbing Fire/Life Safety Technology Infrastructure Conveyances Specialties Other Needs Science Infrastructure Rounding Adjustments Total Estimated Renovation Cost Other Program Costs Renovations to Existing Facility Proposed Actual T-Building Costs Contingency (5% of Construction Costs) 0 0.00% Design Fees (9% of Construction Costs) 0 0.00% Management Fee (4% of Construction Costs) 0 0.00% Soft Costs, Testing, Surveys, Printing, etc. (10% of Construction Costs) Project Reserves Total Estimated Renovation, Soft Costs & Fees Furnishings/Equipment for Renovations to Existing Facility 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 Estimated Renovation Furnishings and Equipment 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 218
Original Budget
Admin Adjustment
B Trustee Allot
C P1 HVAC
D Athletics
F Sci Equip Adj
Total Original Program Budget 148,000 148,000 71,542 71,542
-
148,000
148,000
-
-
-
-
-
-
-
-
-
-
-
-
-
71,542 71,542
Page 4 of 5
-
-
-
-
Proposed Budget v:9/2010
-
Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program
Total Estimate Renovation Costs (Current $) 148,000 -
Pilgrim Academy
Science Equipment 218
71,542 219,542
11/4/2010
TEA 218
Page 5 of 5
Proposed Budget v:9/2010
Proposed Budget
2007 Facilities Capital Program
Budget Adjustments
Pilgrim Academy
Science Equipment 218
Total Original Program Budget -
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 Estimated New Construction and Renovation Cost Other Program Costs for New and Renovation Proposed Actual T-Building Costs Contingency (Various% of Construction Costs) 0 0.00% Design Fees (Various% of Construction Costs) 0 0.00% Management Fee (Various% of Construction Costs) 0 0.00% 0 0.00% Soft Costs, Testing, Surveys, Printing, etc. (Various% of Constr. Costs) Project Reserves Total Estimated Other Program Costs for New and Renovation Furnishings/Equipment for New and Renovation Proposed Actual Furnishings and Equipment (Various% of Constr. 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 Estimated Furnishings and Equipment for New and Renovation Land Purchase for New and Renovation Additional Site Area 0 acres x $1 per acre = Total Estimated Land Purchase for New and Renovation
Original Budget
Admin Adjustment
B Trustee Allot
C P1 HVAC
D Athletics
F Sci Equip Adj
0 0 0 0 0 0
Proposed Classroom Capacity Current Classroom Capacity New Seats Gained Proposed Core Capacity Current Site Acres Proposed Site Acres
-
-
148,000 148,000 -
-
-
-
71,542 71,542 -
148,000 148,000 71,542 71,542 -
Grand Total of New Construction and Renovation Cost Inflation (Const. & Equip.) Anticipated Bid Date
11/4/2010
Page 1 of 5
148,000
-
-
-
71,542
219,542 -
41 months @ February-11
$0 per month
TEA 218
Proposed Budget v:9/2010
Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program
Estimate Date September-07
Pilgrim Academy
Science Equipment 218 Grand Total with Inflation 148,000 71,542 219,542
11/4/2010
TEA 218
Page 2 of 5
Proposed Budget v:9/2010
Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program
Pilgrim Academy
Science Equipment 218
New Construction
New Construction Costs Building Construction Site Development Site Utilities Demolition Costs Other Costs (Specify)
Original Budget
Admin Adjustment
B Trustee Allot
C P1 HVAC
D Athletics
F Sci Equip Adj
Total Original Program Budget -
0 0
s.f. x acres x
$0 per s.f. = $0 per acre =
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 218
Page 3 of 5
Proposed Budget v:9/2010
Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program
Pilgrim Academy
Science Equipment 218
Renovations to Existing Facility
Construction Costs for Renovations to Existing Facility Site Roofing Structural Exterior Interior Mechanical Electrical Plumbing Fire/Life Safety Technology Infrastructure Conveyances Specialties Other Needs Science Infrastructure Rounding Adjustments Total Estimated Renovation Cost Other Program Costs Renovations to Existing Facility Proposed Actual T-Building Costs Contingency (5% of Construction Costs) 0 0.00% Design Fees (9% of Construction Costs) 0 0.00% Management Fee (4% of Construction Costs) 0 0.00% Soft Costs, Testing, Surveys, Printing, etc. (10% of Construction Costs) Project Reserves Total Estimated Renovation, Soft Costs & Fees Furnishings/Equipment for Renovations to Existing Facility 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 Estimated Renovation Furnishings and Equipment 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 218
Original Budget
Admin Adjustment
B Trustee Allot
C P1 HVAC
D Athletics
F Sci Equip Adj
Total Original Program Budget 148,000 148,000 71,542 71,542
-
148,000
148,000
-
-
-
-
-
-
-
-
-
-
-
-
-
71,542 71,542
Page 4 of 5
-
-
-
-
Proposed Budget v:9/2010
-
Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program
Total Estimate Renovation Costs (Current $) 148,000 -
Pilgrim Academy
Science Equipment 218
71,542 219,542
11/4/2010
TEA 218
Page 5 of 5
Proposed Budget v:9/2010
