 |
|
 |
Project Summary |
Program
Budget |
Actual
Cost |
$ Difference
Over/Under |
Status |
| P |
D |
B |
UC |
SC |
CD |
| |
| |
$ 136,500,000 |
$ 139,023,220 |
$ 2,523,220 |
|
| Cibolo Green Elementary School (#43) |
31,925,000 |
34,026,581 |
2,101,581 |
|
|
|
|
|
 |
| Tuscany Heights Elementary School (#44) |
32,175,000 |
32,151,390 |
-23,610 |
|
|
|
|
|
 |
| Las Lomas Elementary School Site (#45) |
33,875,000 |
35,197,968 |
1,322,968 |
|
|
|
 |
|
|
| Vineyard Ranch Elementary School Site (#46) |
34,025,000 |
33,393,004 |
-631,996 |
|
|
|
 |
|
|
| Bulverde Ranch Elementary School (#47) Design Only |
1,800,000 |
1,707,222 |
-92,778 |
|
 |
|
|
|
|
| Bulverde Ranch Middle School (#14) Design Only |
2,700,000 |
2,547,055 |
-152,945 |
|
 |
|
|
|
|
|
$ 21,000,000 |
$ 28,230,094 |
$ 7,230,094 |
|
| Tuscany Heights Elementary School Site (#44) |
3,500,000 |
4,768,411 |
1,268,411 |
|
|
|
|
|
 |
| Las Lomas Elementary School Site (#45) |
3,500,000 |
2,587,928 |
-912,072 |
|
|
|
|
|
 |
| Vineyard Ranch Elementary School Site (#46) |
- |
7,406,280 |
7,406,280 |
|
|
|
|
|
 |
Bulverde Ranch Elementary School (#47) Design Only
(Use District-owned 81.77 Acre Site) |
3,500,000 |
- |
-3,500,000 |
|
|
|
|
|
 |
Bulverde Road Middle School Site (#14) Design Only (Use District-owned 81.77 Acre Site) |
7,000,000 |
- |
-7,000,000 |
|
|
|
|
|
 |
| Future Roseheart Elementary School Site (#48) |
3,500,000 |
4,694,299 |
1,194,299 |
|
|
|
|
|
 |
Longhorn Quarry Athletic Complex
(Site Development Costs 58-Acre Site) |
- |
8,773,176 |
8,773,176 |
|
|
|
|
|
 |
|
$ 47,550,000 |
$ 45,983,350 |
-1,566,650 |
|
| Jackson-Keller Elementary School |
13,725,000 |
12,811,863 |
-913,137 |
|
|
|
|
 |
|
| El Dorado Elementary School |
10,275,000 |
12,584,918 |
2,309,918 |
|
|
|
|
|
 |
| East Terrell Hills Elementary School |
11,825,000 |
9,388,169 |
-2,436,831 |
|
|
|
|
|
 |
| Larkspur Elementary School |
11,725,000 |
11,198,401 |
-526,599 |
|
|
|
|
|
 |
|
$ 38,795,000 |
$ 44,092,740 |
$ 5,847,740 |
|
Elementary School Metal Gym Replacement with Masonry Gyms & HVAC (15 Campuses) |
26,475,000 |
29,763,027 |
3,288,027 |
|
| Camelot Elementary School |
|
|
|
|
|
 |
| Clear Spring Elementary School |
|
|
|
|
|
 |
| Coker Elementary School |
|
|
|
|
|
 |
| Colonial Hills Elementary School |
|
|
|
|
|
 |
| Dellview Elementary School |
|
|
|
|
|
 |
| Harmony Hills Elementary School |
|
|
|
|
|
 |
| Northwood Elementary School |
|
|
|
|
|
 |
| Oak Grove Elementary School |
|
|
|
|
|
 |
| Regency Place Elementary School |
|
|
|
|
|
 |
| Ridgeview Elementary School |
|
|
|
|
|
 |
| Serna Elementary School |
|
|
|
|
|
 |
| Walzem Elementary School |
|
|
|
|
|
 |
| West Avenue Elementary School |
|
|
|
|
|
 |
| Wilshire Elementary School |
|
|
|
|
|
 |
| Windcrest Elementary School |
|
|
|
|
|
 |
| Garner MS Athletic and Fine Arts Additions and Auditorium Renovation |
7,745,000 |
9,682,098 |
1,937,098 |
|
|
|
|
|
 |
Eisenhower MS Auditorium Renovation and Campus-Wide Restroom Renovations |
2,750,000 |
1,994,065 |
-755,935 |
|
|
|
|
|
 |
White MS Fine Arts Addition
(Orchestra and Band Hall Program) |
1,275,000 |
2,653,550 |
1,378,550 |
|
|
|
|
|
 |
Project Summary |
Program
Budget |
Actual
Cost |
$ Difference
Over/Under |
Status |
| P |
D |
B |
UC |
SC |
CD |
|
$ 67,100,000 |
$ 77,972,157 |
$ 10,322,157 |
|
| Churchill HS New Athletic Facility (with Sports Fields & Tennis Courts Replacement) and Fine Arts Addition/Renovation |
25,375,000 |
35,433,986 |
10,058,986 |
|
|
|
|
|
 |
Lee HS - Athletic Facility (Main and Auxiliary Gyms) Renovation and Lobby Expansion. |
7,825,000 |
4,765,971 |
-3,059,029 |
|
Athletic Facility Renovation and Lobby Expansion |
2007 Bond Funded |
|
|
|
|
|
 |
New JROTC Facility (Design Concept Only) |
2007 Bond Interest Earned Funds |
|
|
|
|
|
 |
Lee HS Basse-McCullough Sports Fields Lighting and Bleacher Seating Expansion |
1,275,000 |
1,501,829 |
226,829 |
|
|
|
|
|
 |
MacArthur HS Auditorium and Band Hall Restroom Renovations and JROTC Structural Upgrades |
550,000 |
422,544 |
-127,456 |
|
|
|
|
|
 |
Auditorium and Band Hall Restroom Renovations |
2007 Bond Funded: $422,544 |
|
|
|
|
|
 |
JROTC Facility Repairs |
M & O Funded: $15,421 |
|
|
|
|
|
 |
| Madison HS New Athletic & Fine Arts Facilities Sports Fields & Tennis Courts Replacement |
32,625,000 |
35,847,826 |
3,222,826 |
|
|
|
|
|
 |
|
$ 24,500,000 |
$ 27,361,385 |
$ 2,861,385 |
|
|
|
|
|
 |
|
$ 44,530,000 |
$ 50,496,363 |
$5,966,363 |
|
Elementary School Facilities HVAC Upgrades (23 Campuses) |
12,700,000 |
10,833,041 |
-1,866,959 |
|
| Bulverde Creek Elementary School |
|
|
|
|
|
 |
| Canyon Ridge Elementary School |
|
|
|
|
|
 |
| Castle Hills Elementary School |
|
|
|
|
|
 |
| Encino Park Elementary School |
|
|
|
|
|
 |
| Fox Run Elementary School |
|
|
|
|
|
 |
| Hardy Oak Elementary School |
|
|
|
|
|
 |
| Hidden Forest Elementary School |
|
|
|
|
|
 |
| Huebner Elementary School |
|
|
|
|
|
 |
| Longs Creek Elementary School |
|
|
|
|
|
 |
| Montgomery Elementary School |
|
|
|
|
|
 |
| Northern Hills Elementary School |
|
|
|
|
|
 |
| Oak Meadow Elementary School |
|
|
|
|
|
 |
| Olmos Elementary School |
|
|
|
|
|
 |
| Redland Oaks Elementary School |
|
|
|
|
|
 |
| Roan Forest Elementary School |
|
|
|
|
|
 |
| Royal Ridge Elementary School |
|
|
|
|
|
 |
| Stahl Elementary School |
|
|
|
|
|
 |
| Steubing Ranch Elementary School |
|
|
|
|
|
 |
| Stone Oak Elementary School |
|
|
|
|
|
 |
| Thousand Oaks Elementary School |
|
|
|
|
|
 |
| Wetmore Elementary School |
|
|
|
|
|
 |
| Wilderness Oak Elementary School |
|
|
|
|
|
 |
| Woodstone Elementary School |
|
|
|
|
|
 |
| Middle and High School Facilities HVAC Upgrades
(18 Campuses) |
31,830,000 |
39,663,322 |
7,833,322 |
|
| Bradley Middle School |
|
|
|
|
|
 |
| Bush Middle School |
|
|
|
|
|
 |
| Driscoll Middle School |
|
|
|
|
|
 |
| Eisenhower Middle School |
|
|
|
|
|
 |
| Harris Middle School |
|
|
|
|
|
 |
| Jackson Middle School |
|
|
|
|
|
 |
| Krueger Middle School |
|
|
|
|
|
 |
| Lopez Middle School |
|
|
|
|
|
 |
| Nimitz Middle School |
|
|
|
|
|
 |
| Tejeda Middle School |
|
|
|
|
|
 |
| White Middle School |
|
|
|
|
|
 |
| Wood Middle School |
|
|
|
|
|
 |
| NEAC Middle/High School |
|
|
|
|
|
 |
| Center School High School |
|
|
|
|
|
 |
| Johnson High School |
|
|
|
|
|
 |
| MacArthur High School |
|
|
|
|
|
 |
| Reagan High School |
|
|
|
|
|
 |
| Roosevelt High School |
|
|
|
|
|
 |
Project Summary |
Program
Budget |
Actual
Cost |
$ Difference
Over/Under |
Status |
| P |
D |
B |
UC |
SC |
CD |
|
$ 15,012,000 |
$ 9,235,434 |
-$ 5,776,566 |
|
| El Dorado Elementary School |
1,131,000 |
966,592 |
-164,408 |
|
|
|
|
|
 |
Montgomery Elementary School |
693,950 |
346,102 |
-347,848 |
|
|
|
|
|
 |
Northern Hills Elementary School |
1,611,950 |
764,726 |
-847,224 |
|
|
|
|
|
 |
| Regency Place Elementary School |
284,150 |
209,453 |
-74,697 |
|
|
|
|
|
 |
| Serna Elementary School |
1,502,650 |
838,716 |
-663,934 |
|
|
|
|
|
 |
| Thousand Oaks Elementary School |
2,256,550 |
1,424,246 |
-832,304 |
|
|
|
|
|
 |
| Bradley Middle School |
1,491,600 |
673,330 |
-818,270 |
|
|
|
|
|
 |
| Krueger Middle School |
273,160 |
30,547 |
-242,613 |
|
|
|
|
|
 |
| Nimitz Middle School |
975,190 |
958,557 |
-16,633 |
|
|
|
|
|
 |
| White Middle School |
2,185,550 |
1,522,008 |
-663,542 |
|
|
|
|
|
 |
| Lee High School |
2,076,250 |
1,112,777 |
-963,473 |
|
|
|
|
|
 |
| North East Police and Old Administrative Facility |
530,000 |
388,381 |
-141,619 |
|
|
|
|
|
 |
|
$ 10,000,000 |
$ 9,373,276 |
-$ 626,724 |
|
|
|
 |
|
|
| |
$ 2,000,000 |
$ 1,358,893 |
-$ 641,107 |
|
| Castle Hills Elementary School |
|
|
|
|
|
 |
| Coker Elementary School |
|
|
|
|
|
 |
| Colonial Hills Elementary School |
|
|
|
|
|
 |
| Dellview Elementary School |
|
|
|
|
|
 |
| East Terrell Hills Elementary School |
|
|
|
|
|
 |
| Fox Run Elementary School |
|
|
|
|
|
 |
| Oak Grove Elementary School |
|
|
|
|
|
 |
| Olmos Elementary School |
|
|
|
|
|
 |
| Northwood Elementary School |
|
|
|
|
|
 |
| Redland Oaks Elementary School |
|
|
|
|
|
 |
| Ridgeview Elementary School |
|
|
|
|
|
 |
| Royal Ridge Elementary School |
|
|
|
|
|
 |
| Serna Elementary School |
|
|
|
|
|
 |
| West Avenue Elementary School |
|
|
|
|
|
 |
| Wilshire Elementary School |
|
|
|
|
|
 |
|
$ 52,000,000 |
$ 52,000,000 |
$ 0 |
|
| Instructional Technology - Install Overhead Digital Projectors in All District Classrooms |
9,400,000 |
11,048,665 |
1,648,665 |
|
|
|
|
|
 |
| Instructional Technology Package |
34,800,000 |
33,151,335 |
-1,648,665 |
|
|
|
|
|
 |
| Infrastructure for Technology Package |
7,800,000 |
7,800,000 |
- |
|
|
|
|
|
 |
|
$ 11,187,000 |
$ 22,396,607 |
$ 11,209,607 |
|
| Transportation North Bus Satellite Facility |
0 |
|
|
|
|
|
|
|
 |
| Transportation Central Bus Facility |
0 |
|
|
|
|
|
|
|
 |
| School Bus Replacement Program |
11,187,000 |
|
|
|
|
|
|
|
 |
|
$ 27,875,000 |
$ 38,535,665 |
$ 10,660,665 |
|
| North East Athletic Stadium Facility |
27,500,000 |
37,686,666 |
10,186,666 |
|
|
|
|
|
 |
| Baseball Stadium (Design Only) |
375,000 |
848,999 |
473,999 |
 |
|
|
|
|
|
| |
2007 Bond Program |
$ 498,049,000 |
$ 546,059,184 |
$ 48,010,185 |
|
| Total Interest Earned Projection |
$ 57,082,273 |
| Total 2007 Bond Contigency Funds Available |
$ 1,487,350 |
| |
|
 |
| |
| |
|
|
|
|
|
|
|
|
|
|