OApproved <strong>Capital</strong> Activity Detail(current dollars in thousands)Authorized<strong>Budget</strong>EstimatedTotal<strong>Budget</strong>DeferredMaintAddressedEstimatedO&M CostImpact *AdditionalSpaceGSF ~1. Belfer Research Building 650,000 622,000 12,000 476Appendices2. Stocking Hall Renovation 95,800 95,800 19,800 1,700 1003. MVR 1933 and East Wing Rehab Phases 0-2 61,000 61,000 30,000 1004. Gates Hall 60,000 60,000 1,030 1005. Warren Hall Renovations 51,000 51,000 8,215 356. Law School Master <strong>Plan</strong> - Phase I 23,800 23,800 225 <strong>14</strong>7. Belfer Research Building - 4th Floor 15,000 15,0008. East Side Primary Care Practice Expansion 8,600 8,600 209. Harford Teaching and Research Center Dairy Phase 1 8,300 8,30010. Large Animal Teaching Complex/Dairy Barn 8,<strong>14</strong>6 8,<strong>14</strong>6 3,900 22 3211. Kite Hill Substation Replacement 5,995 5,995 5,000 5012. Fernow & Rice Hall Design 3,256 3,256 50 513. Conservatory Greenhouse Restoration 2,278 2,278 1,000<strong>14</strong>. Medical College Day Care Center 2,000 2,000 715. Bradfield Hall Building Systems Upgrade - Design 1,759 1,75916. Ithaca Campus Space Utilization Study 1,294 1,29417. CC Electrical Substation Upgrades - Design 1,252 1,25218. Psychiatry Ambulatory Care Practice 960 960 319. Willard Straight Little Theater Renovations 337 337Projects Approved/Under Way 1,000,776 972,776 67,915 15,212 7576820. Upson Hall Complete Renovation 68,384 11,000 20021. Klarman Hall (Humanities Building) 7,460 61,000 500 500 6722. New Health Services Facility 2,000 55,000 1,200 6623. Kimball Hall Renovation 1,212 13,390 2,500 40Major Projects/New Construction 10,672 197,773 15,200 740 13324. CC Misc. Rehab/Repair 2008-13 17,763 21,292 21,29225. CC Misc. Rehab/Repair (NYS <strong>Capital</strong> Contingency) 1,180 1,18026. CC Energy Conservation Projects - Phase 1 11,402 16,086 450 (2,284)27. CVM Class Expansion - Design 3,720 6,77728. CC Network Wiring Upgrade 2008-13 3,062 3,97929. CC Multiple Building Roof Repair 2008-<strong>2013</strong> 2,551 3,700 3,70030. East Campus Storm Sewer Replacement 276 2,10631. Geneva Campus Electrical Upgrades 150 1,835 1,45032. Barton Hall Police Evidence Room HVAC Upgrades 1,52333. CC Project Options Allowance 28,100SUNY <strong>Capital</strong> <strong>Plan</strong> Projects 38,924 86,578 28,072 (2,284)* O&M = operations and maintenance~ GSF = gross square feetƗ SUCF = State <strong>University</strong> Construction Fund
O CONT.SOURCES OF FUNDINGPROJECT EXPENDITURESGifts/InvestmentIncomeGP/CentralFundsUnit/EnterpriseSUCF+Other Gov’t./InstitutionDebtFinancingThrough12-1313-<strong>14</strong><strong>Budget</strong><strong>14</strong>-15 to17-18404,000 218,000 218,000 420,000 126,000 76,0002,100 93,700 57,743 20,500 17,5572,361 56,639 2,000 60,000 1,00048,458 11,542 40,600 19,4001,000 50,000 28,391 12,720 9,88923,800 13,003 10,79715,000 13,500 1,5008,600 1,000 6,000 1,6008,300 7,649 6511,<strong>14</strong>6 7,000 688 7,836 3105,995 4,595 1,400<strong>14</strong>4 3,112 2,612 365 27897 2,181 2,050 2282,000 500 1,500225 1,534 110 965 6841,294 775 5191,252 428 328 495960 480 480337 122 215452,795 232,836 54,728 215,417 17,000 218,688 661,394 204,879 106,5031.2.3.4.5.6.7.8.9.10.11.12.13.<strong>14</strong>.15.16.17.18.19.Appendices68,384 1,883 5,609 60,89259,250 1,750 7,750 23,300 29,95018,000 37,000 100 5,200 49,70013,390 3,506 9,88477,250 120,523 13,239 43,993 <strong>14</strong>0,54220.21.22.23.6921,292 15,666 5,6261,180 1,18010,835 2,451 2,800 10,835 7,035 8,856 196156 6,621 1,256 2,830 2,69150 3,929 1,955 2,02475 3,625 2,968 73275 2,031 526 1,031 549135 1,700 205 1,630923 600 75 998 45028,100 5,910 22,19011,758 2,942 71,878 10,835 29,480 29,391 27,70624.25.26.27.28.29.30.31.32.33.