Capital Improvement Program

Proposed Budget
2007 Facilities Capital Program

Sam Houston Math, Science, & Technology Center
Renovation 310
Budget Adjustments Original Budget Total Original Program Budget 3 3

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) 125,982 9.89% Design Fees (Various% of Construction Costs) 226,767 6.92% Management Fee (Various% of Construction Costs) 100,785 8.56% Soft Costs, Testing, Surveys, Printing, etc. (Various% of Constr. Costs) 0 13.53% 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) 251,963 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

Admin Adjustment

B Trustee Allot

C P1 HVAC

D Athletics

F Sci Equip Adj

43,583 0 0 43,583 0 264

Proposed Classroom Capacity Current Classroom Capacity New Seats Gained Proposed Core Capacity Current Site Acres Proposed Site Acres

-

2,519,633 2,519,633 249,121 174,385 215,765 340,785 348,189 1,328,245 74,736 432,000 506,736 -

386 386 -

-

-

300,000 300,000 30,000 21,000 21,841 15,518 8,741 97,100 -

(248,286) (248,286) -

2,820,019 2,820,019 279,121 195,385 237,606 356,303 356,930 1,425,345 74,736 183,714 258,450 -

Grand Total of New Construction and Renovation Cost Inflation (Const. & Equip.) Anticipated Bid Date Estimate Date 38 months @ November-10 September-07 $0 per month

4,354,614 -

386

-

-

397,100

(248,286)

4,503,814 -

Grand Total with Inflation

4,354,614

386

-

-

397,100

(248,286)

4,503,814

11/4/2010

TEA 310

Page 1 of 3

Proposed Budget v:9/2010

Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program

Sam Houston Math, Science, & Technology Center
Renovation 310

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 310

Page 2 of 3

Proposed Budget v:9/2010

Capital Improvement Program
Proposed Budget
2007 Facilities Capital Program

Sam Houston Math, Science, & Technology Center
Renovation 310

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) 125,982 9.89% Design Fees (9% of Construction Costs) 226,767 6.92% Management Fee (4% of Construction Costs) 100,785 8.56% 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 251,963 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 $0 per acre = acres x Total Estimated Land Purchase for Renovation Construction Total Estimate Renovation Costs (Current $)

Original Budget

Admin Adjustment

B Trustee Allot

C P1 HVAC

D Athletics

F Sci Equip Adj

Total Original Program Budget 300,000 2,520,019 2,820,019 279,121 195,385 237,606 356,303 356,930 1,425,345 74,736 183,714 258,450

2,519,633 2,519,633 249,121 174,385 215,765 340,785 348,189 1,328,245 74,736 432,000 506,736

300,000 386 386

-

-

300,000

-

-

-

-

30,000 21,000 21,841 15,518 8,741 97,100

-

-

-

-

-

(248,286) (248,286)

4,354,614

386

-

-

397,100

(248,286)

4,503,814

11/4/2010

TEA 310

Page 3 of 3

Proposed Budget v:9/2010