Five Year Controlled Maintenance Program Plan - FY 2003/2004 |
|||||||||
| (1) AGENCY: University of Northern Colorado | (2) DEPARTMENT :Higher Education | (3) DATE August 27, 2002 | |||||||
| (4) | (5) | (6) | (7) | (8) | (9) | (10) | (11) | (12) | (13) |
| Agency Priority Number | Project M# | Project Title | Total Project Cost | Prior Appropriation | FY 03/04 Current Yr Request - Phase | FY 04/05 Budget Request - Phase | FY 05/06 Budget Request - Phase | FY 06/07 Budget Request - Phase | FY 07/08 Budget Request - Phase |
| 1 | M-01033 | Replace Theatre Ceiling: Frasier Hall # 834 | $360,792 |
Expended $29,655 Restricted $163,522 |
$360,792 |
||||
| 1 | 1069 | Water Main Improvements: Central and West Campuses | $646,399 |
$75,418 |
$570,981 |
||||
| 1 | Boiler Replacement: Heating Plant #840 | $1,747,843 |
$870,768 |
$877,075 |
|||||
| 2 | M-00054 | Replace Deteriorated Stairs and Walkways: Campus Wide | $795,201 |
Expended $53,101 Restricted $578,578 Defunded $163,522 |
$214,721 |
580,480 |
|||
| 2 | Replace Deteriorated Systems: Gray Hall #836 | $1,989,785 |
$891,902 |
$1,097,883 |
|||||
| 2 | Replace Central Campus Switchgear: State Buildings | $542,300 |
$542,300 |
||||||
| 3 | Replace Chiller/HVAC: Kepner Hall #854 | $1,211,690 |
$620,000 |
$591,690 |
|||||
| 3 | Door and Window Replacement: Carter Hall #830 & Frasier Hall #834 | $1,637,852 |
$972,491 |
$665,361 |
|||||
| 3 | Repair/Replace HVAC and Chiller Systems: Carter Hall #830 and Butler Hancock Hall #827 | $1,951,550 |
$1,189,109 |
$762,441 |
|||||
| 4 | Replace Electrical/Fire Alarm Systems: Butler Hancock Hall #828, McKee Hall #855 and Frasier Hall #834 | $1,081,850 |
$405,350 |
$676,500 |
|||||
| 4 | Upgrade Building Automation System: Campus Wide | $677,700 |
$677,700 |
||||||
| 4 | Replace Electrical/Fire Alarm Systems: Kepner Hall #854 and Carter Hall #830 | $583,000 |
$183,700 |
$399,300 |
|||||
| 5 | Repair/Replace Architectural Systems: Kepner Hall #854 | $505,000 |
$105,000 |
$400,000 |
|||||
| 5 | Repair/Replace HVAC: McKee Hall #855 | $1,894,988 |
$215,800 |
$1,679,188 |
|||||
| 5 | Replace Steel Wall Panels: Butler Hancock Hall #828 | $603,405 |
$603,405 |
||||||
| 6 | Upgrade Architectural Finishes: Carter Hall #830 | $1,200,000 |
$140,000 |
$1,060,000 |
|||||
| 6 | Upgrade Architectural Finishes: McKee Hall #855 | $1,500,000 |
$150,000 |
$1,350,000 |
|||||
| 6 | Replace Interior Doors and Hardware: McKee Hall #855 | $475,000 |
$50,000 |
$425,000 |
|||||
| 7 | Replace Bleacher System: Butler Hancock Hall #828 | $1,105,000 |
$100,000 |
$1,005,000 |
|||||
| 7 | Upgrade Architectural Finishes: Butler Hancock Hall #828 | $1,400,000 |
$160,000 |
$1,240,000 |
|||||
| 7 | Center Roof Replacement: Butler Hancock Hall #828 | $375,000 |
$40,000 |
$335,000 |
|||||
| $22,284,355 |
$75,418 |
||||||||
| (14) Totals for each Fiscal Year | $7,316,114 |
$5,755,930 |
$3,411,893 |
$3,055,000 |
$2,670,000 |
||||
| (15) Grand Total of the Five Year Plan | $22,208,937 |
||||||||