March 2008 - Pasadena Independent School District
March 2008 - Pasadena Independent School District
March 2008 - Pasadena Independent School District
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
PISD 2004 <strong>School</strong> Bond Program<br />
Program Manager: Terry Page<br />
Project Manager: Chris Koeper<br />
Project Architect: Bay<br />
General Contractor: Comex<br />
Location PMHS: 4410 Crenshaw<br />
Project Summary<br />
PMHS Additions/Renovation<br />
Bid Package 03<br />
New <strong>School</strong>s and Renovations<br />
Cost Description<br />
Original<br />
Budget<br />
Budget<br />
Adjustments<br />
Current<br />
Budget<br />
Committed<br />
Costs<br />
Cost to Date<br />
Future<br />
Commitment<br />
Estimate at<br />
Completion<br />
Construction $5,584,000 ($288,433) $5,295,567 $5,295,567 $5,295,567 $0 $5,295,567<br />
Design A/E $460,680 ($27,770) $432,910 $432,910 $428,722 $0 $432,910<br />
FF&E $410,900 $0 $410,900 $386,493 $386,493 $24,407 $410,900<br />
Asbestos $0 $250 $250 $250 $250 $0 $250<br />
Construction-Other $161,979 $66,610 $228,589 $228,589 $228,589 $0 $228,589<br />
Project Contingency $264,647 $275,570 $540,217 $0 $0 $540,217 $540,217<br />
Professional Services-Other $97,794 ($26,227) $71,567 $71,567 $71,567 $0 $71,567<br />
Miscellaneous $0 $0 $0 $0 $0 $0 $0<br />
Budget<br />
Balance<br />
$0<br />
$0<br />
$0<br />
$0<br />
$0<br />
$0<br />
$0<br />
$0<br />
Totals: $6,980,000 $0 $6,980,000 $6,415,375 $6,411,187 $564,625 $6,980,000 $0<br />
Project Notes<br />
1. Major Activities:<br />
Warranty items are being addressed.<br />
2. Key Issues and Concerns:<br />
None at this time.<br />
$7,000,000<br />
$6,300,000<br />
$5,600,000<br />
$4,900,000<br />
$4,200,000<br />
$3,500,000<br />
$2,800,000<br />
$2,100,000<br />
$1,400,000<br />
$700,000<br />
$0<br />
Current<br />
Budget<br />
Committed<br />
Costs<br />
Cost to<br />
Date<br />
Estimate at<br />
Completion<br />
PMHS Additions/Renovation<br />
Status Date: 10-Mar-<strong>2008</strong><br />
Page 17 of 48