MAIZE SCHOOLS USD #266 COST DATA / BOND ISSUE PROJECT DESCRIPTION MARCH 2015

Similar documents
East Allen County Schools Facilities History Calendar Years October 5, 2015

The 2017 Program will be comprised of the following: Long Term Projects $15,295,100 Short Term Projects 18,000,100 TOTAL $33,295,200

Appendix C. Cost Estimates

Leander ISD General Stadium Information

FACILITIES NEEDS ASSESSMENT - FACILITY MASTER PLAN CONSTRUCTION COST ESTIMATE FULLERTON JOINT UNION HIGH SCHOOL DISTRICT

RISD WHITE ROCK TRAIL PROPOSED ELEMENTARY SCHOOL AUGUST

SEQUOIA UNION HIGH SCHOOL DISTRICT MEASURE A

Carson City School District Completed School Bond

Watauga County Schools Capital Improvement Plan 2015

Working for Broward. Working for Coral Springs. September, 2016

TOWNSHIP OF UPPER ST. CLAIR PROPOSED CAPITAL IMPROVEMENT PROGRAM

ERUSD 2025 Board Workshop #1

Greenbush School Maintenance Calendar

GREAT NECK UNION FREE SCHOOL DISTRICT

Committee Approved Critical Repairs

Los Angeles Community College District PROGRAM MANAGEMENT SERVICES. College Strategic Execution Plan Update

Baker School District 5J LRFP Conceptual Estimates. LRFPC Presentation, December 13, 2017

District Technology Purchase and Replacement Plan for the 4-year Levy Cycle,

MSD OF WAYNE TOWNSHIP SUSTAINABILITY PROJECTS

BOE Facilities Capital Project Priority List

BOE Facilities Capital Project Priority List FY 17/18 Fut. Yr. Total Proj. Overall Amount Amount Project Priority Priority

Guideline for Square Footage Requirements for Educational Facilities (a) 4. Educational Facility Site, Construction, and Reimbursement

Approved. Department & Item. Article # Requested. Requested. Requested Requested Requested Requested Requested Requested Requested

Burlington Capital Improvement Plan: FY FY 2023

CAPITAL IMPROVEMENT PLAN FISCAL YEARS

Leander ISD Stadium Rental Information

City of Palm Coast Next Year Budget Analysis

South Carolina State University Program Enrollment Fall Semesters

2019 Bond Program. Bond Advisory Committee Rankings. November 12, 2018

FY2016 Operating Budget: Proposed Fee Changes

SOUTH DAKOTA BOARD OF REGENTS. Budget and Finance ******************************************************************************

HENRY COUNTY GOVERNMENT CAPITAL IMPROVEMENT PLAN DISCUSSION

Fixed Asset Allocations by Budget Unit for FY

COST ESTIMATES: Curb-Running

NEW ELEMENTARY SCHOOL #1 Open BLPC Meeting January 9, 2013

ROCKLIN UNIFIED SCHOOL DISTRICT ADDENDUM NUMBER 1 TO THE BID DOCUMENTS Amendment Date: January 25, 2019

Wappingers Central School District. Capital Project Description. Capital Project Scopes. Project Schedules. Project Budgets.

THE CITY UNIVERSITY OF NEW YORK OVERVIEW OF FIVE-YEAR CAPITAL BUDGET REQUEST (Dollars Expressed in Thousands)

Mayor Glatt & Members of Common Council From: Christopher Cotter, City Administrator

$1.50 per hour. (includes custodial) custodial* (if necessary) $10.00 per hour plus $20.00 per hour plus $60.00 per hour plus

LEED v4 Building Design and Construction Quiz #3 LT

City of Clinton Fee & Rates Schedule Fiscal Year

Husky Stadium: TMP Modernization Project

Locations of Reading High School and Reading Middle School Home Athletic Events by Sport (Scroll Down for Directions to Each Venue.

F A C I L I T I E S M A S T E R P L A N

City of Fernandina Beach, Florida Annual Budget

Purpose of Capital Improvement Program

PARKING AND TRAFFIC REGULATIONS

SECTION B Parks System Budgeting

2016 FACILITIES IMPROVEMENT PLAN

Fund 3XX Revenue vs Expenses

Summary of Approved Funding Sources

The Educational Special Purpose Local Option Sales Tax (ESPLOST II) went into effect on January 1, 2012.

Copy of Copy of CNA Master Plan-FINAL Updated /26/08

Compressed Natural Gas (CNG) Fueling Station #

California State University Support Expenditures for Capital Outlay per Education Code 89772(f) (in 000s)

MOBILITY AND ACCESSIBILITY IN OUR COMMUNITY

Infrastructure Capital Improvement Plan (ICIP)

Transportation and Facilities Report. Tuesday, January 23, 2017 Cynthia Kwiatkowski: Director of Transportation and Facilities

UNIFIED GOVERNMENT Proposed Capital Maintenance Improvement Program (CMIP) Capital Cash Project Summary 5/14/18 Fund/Departm ent New Annual

Sketch Plans. for the Addition and Renovation of. BISHOP REDING CATHOLIC SECONDARY SCHOOL Milton, Ontario. September 26, 2018

City of Alameda Capital Improvement Projects Fiscal Years Proposed Project Descriptions

2019 FUNDING SOURCE Gas 2020 FUNDING SOURCE

Capital Improvement Program (CIP) Fiscal Years 2017/ /2021

CITY OF WELLAND FEES AND CHARGES BY DEPARTMENT. Account #

DistrictPark Name Project Amount

CLACKAMAS COUNTY BOARD OF COUNTY COMMISSIONERS Policy Session Worksheet

Manatee County Government Proposed Half Cent Infrastructure Sales Tax. Transportation Sidewalks

Budget. Equipment & Technology March 14, 2016

~ u..v Q- c./ Adopt a Resolution authorizing the City Engineer/Public Works Director to install parking lot speed bumps on Hall Park Drive.

THE CITY UNIVERSITY OF NEW YORK OVERVIEW OF FIVE-YEAR CAPITAL BUDGET REQUEST (Dollars Expressed in Thousands)

FY Projects

Wentzville Parkway South Phase 2 & 2A

Summary of Funding Sources

Park Name Project Amount

This letter summarizes our observations, anticipated traffic changes, and conclusions.

Traffic Management Plan and Queuing Analysis Lakehill Preparatory School Z Hillside Drive, Dallas, TX October 27, 2015

Town of Middletown, RI Capital Improvement Program PROJECTS & FUNDING SOURCES BY DEPARTMENT

ANDERSON PARK DISTRICT 2018 FEES AND CHARGES Approved

Capital Improvement Program

City of Monroe, Wisconsin Capital Improvement Plan PROJECTS & FUNDING SOURCES BY DEPARTMENT

CAMPUS PARKING REGULATIONS. Police and Campus Safety Department

St. Catharines Transit Commission Accessibility Plan. St. Catharines Transit Commission Accessibility Plan

BBL. Corporate Overview. National Rankings MODERN HEALTHCARE TOP DESIGN-BUILD COMPANIES 1

FIVE-YEAR CAPITAL IMPROVEMENT PLAN

STREET LIGHTING ADOPTED CAPITAL IMPROVEMENT PROGRAM FISCAL YEAR

Highlands County Board of County Commissioners Adopted Capital Financial Strategy FY 2010/2011 thru 2019/2020

Town of Yarmouth Capital Improvement Plan FY FY2025

New Hanover County Schools Capital Outlay Summary &

CITY OF AMES, IOWA CAPITAL IMPROVEMENTS PLAN

Effective July 1, Consolidated Fee Schedule

PARTIAL PROGRAM OF PROJECTS FFY

Provo City Five-Year CIP Summary

QUARTERLY REPORT st QUARTER. Quarter for Advert. / Contract Award Phase Status

Public Works FTE (Full Time Equivalent) by Home Department

El Metro Operations Proposed FY Budget

Page 15 Leisure Services User Regulation and Fees Bylaw No. 2317, Schedule A

General Information. No right turn on Tulane. Student Drop-Off Area. Bike Parking

Transportation February 12, 2015 Presented by: Jeremey S. Nielsen and Mei L. Randle, MBA

Total Proposed Security Cost

Transcription:

1. Provide Storm Shelters at Maize High School - Grades 9-12 - 1,800 students + staff New Construction - North End (6,000 @ $190/SF) $ 1,140,000 - Expand athletic lobby - Concessions/Kitchen - Multipurpose Room/Shelter - Locker Room Expansion Hardening for Shelters ($60/SF) $ 660,000 - Portion Tech Ed Addition (8,000 SF)* $ 480,000 - Multipurpose Room (3,000 SF) - North End $ 180,000 Equipment - Shelter Equipment $ 10,000 $ 60,000 - Concession/Kitchen Equipment $ 50,000 Contingency $ 30,000 Architectural/Engineering Fees (5%) $ 94,500 Total Storm Shelters at Maize High School: $ 1,984,500 * Note: Shelter costs are based on hardening 8,000s.f. of the proposed Tech Ed addition to Maize High School. If Tech Ed is not built, then shelter cost would increase by $1,680,000. SCHAEFER JOHNSON COX FREY ARCHITECTURE 1

2. Add Career & Professional Center to Maize High School - Serves all High School Students (9-12) New Construction (30,000 SF @ $190/SF) $ 5,700,000 Renovate Existing (22,000 SF @ $80/SF) $ 1,760,000 - Health Science classrooms/labs - Upgrade existing Industrial Arts for Career Pathway programs Site Development $ 240,000 (New parking, drives, site lighting, landscaping) Equipment $ 825,000 - Furniture $ 150,000 - Kitchen Equipment $ 225,000 - Technology (server, switches, cabling, hubs, etc.) $ 200,000 - Miscellaneous Tech Equipment $ 250,000 Miscellaneous $ 30,000 (Testing, printing, surveys) Contingency $ 100,000 Architectural/Engineering Fees (5%) $ 432,750 Project Total Career & Professional Center: $ 9,087,750 Note: 1. 8,000 SF of new addition to be hardened for storm shelter. Hardening costs shown in storm shelter cost summary 2. Additional costs for new teaching equipment to be determined. SCHAEFER JOHNSON COX FREY ARCHITECTURE 2

3. Renovate and Expand Maize Middle School - Grades 6 thru 8-900 Students New Construction (40,000 SF @ 190/SF) $7,600,000 Renovation $8,300,000 Site Development $600,000 (Earthwork, parking, drives, site lighting, utilities & landscaping) Equipment $1,285,000 - Graphics/Signage $10,000 - Kitchen Equipment $300,000 - Student (900)/Athletic/PE Lockers (900) $270,000 - Sound Systems (Cafetorium) $100,000 - Stage Rigging/Stage Lights $120,000 - Blinds $10,000 - Furniture and Equipment $225,000 - Technology Infrastructure (servers, switches, cabling, hubs, etc.) $250,000 Miscellaneous $50,000 (Testing, printing, surveys, civil engineering) Contingency $200,000 Architectural/Engineering Fees (5%) $899,250 Total Renovate and Expand Middle School: $18,934,250 SCHAEFER JOHNSON COX FREY ARCHITECTURE 3

4. Additions/Renovations to Maize South High School - Grades 9-12 - 800 students + staff New Construction - North End (10,000 @ $190/SF) $ 1,900,000 - Expand athletic lobby south end - Expand cafeteria and counseling - Add Categorical Special Ed Suite Renovation $ 150,000 - Upgrade Science Areas Sitework $ 100,000 - Grading, Walks, Landscaping Equipment $ 115,000 - Furniture and Equipment $ 50,000 - Concession Equipment $ 40,000 - Technology Infrastructure $ 25,000 Miscellaneous $ 20,000 (Testing, printing, surveys, civil engineering) Contingency $ 30,000 Architectural/Engineering Fees (5%) $ 114,750 Total Maize South High School: $ 2,429,750 SCHAEFER JOHNSON COX FREY ARCHITECTURE 4

5. Build New Early Childhood Center on District property - 300 Pre-K children - PAT programs New Construction (29,000 SF @ $190/SF) $ 5,510,000 Site Development $ 150,000 (Earthwork, parking, drives, site lighting, utilities & landscaping) Equipment $ 468,000 - Graphics/Signage $ 5,000 - Kitchen/Laundry Equipment $ 25,000 - Playground Equipment $ 150,000 - Technology Infrastructure (server, switches, hubs, cabling, etc.) $ 100,000 - Blinds $ 8,000 - Furniture $ 150,000 - Intercom/Clock $ 30,000 Hardening for Storm Shelter (3,000 SF @ $60/SF) $ 180,000 Miscellaneous $ 30,000 (Testing, printing, surveys) Contingency $ 100,000 Architectural/Engineering Fees (5%) $ 320,400 Project Total New Early Childhood Center: $ 6,758,400 SCHAEFER JOHNSON COX FREY ARCHITECTURE 5

6. New Transportation Facility - accommodate 110 vehicles - 75 buses - 35 vans New Construction (18,000 SF @ $150 SF) $ 2,700,000 - Administration area - Maintenance area - Shelter Covered Pedestrian Walk (500 FT.) $ 400,000 Site Development $ 700,000 - Parking for buses, lighting, walks, earthwork, fencing, landscaping, fuel center Equipment $ 130,000 - Lockers - Technology - Lifts - Fuel center equipment Miscellaneous $ 20,000 (Testing, printing) Contingency $ 100,000 Architectural/Engineering Fees (5%) $ 201,500 Project Total New Transportation Facility: $ 4,251,500 Note: 1. Located on District site. SCHAEFER JOHNSON COX FREY ARCHITECTURE 6

7. Build New Natatorium - All Maize students - Maize Community New Construction (6,500 SF @ $200/SF) $ 1,300,000 $ 8,162,500 (30,500 SF @ $225 ) $ 6,862,500 Swimming Pool $ 2,500,000-9 Lanes - 50 meters - Pool equipment - Seating for 750 - Concessions/restrooms - Lockers (2) - Lobby Site Development $ 200,000 (Earthwork, parking, drives, site lighting, utilities, landscaping) Equipment $ 379,000 - Graphics/Signage $ 5,000 - Concession Equipment $ 20,000 - Concrete Bleachers (750) $ 130,000 - Sound System $ 150,000 - Timing System/Scoreboard $ 54,000 - Furniture $ 20,000 Miscellaneous $ 30,000 (Testing, printing, surveys) Contingency $ 100,000 Architectural/Engineering Fees (5%) $ 567,075 Aquatic Engineering Consultant $ 90,000 Project Total New Natatorium: $ 12,028,575 SCHAEFER JOHNSON COX FREY ARCHITECTURE 7

8. P.E./Athletic Facility Improvements - Grades 6-12 - All campuses New Locker Rooms $ 2,700,000 - Football (2 @ 4,000 SF ea. @ $225/SF) $ 1,800,000 - Soccer (2 @ 2,000 SF ea. @ $225/SF) $ 900,000 Stadium Improvements $ 2,055,000 - New press box - Maize South Football Stadium $ 225,000 - New press box - Maize High School Football Stadium $ 225,000 - New press box - Maize South Soccer $ 80,000 - New soccer field scoreboards (2) $ 50,000 - Miscellaneous Improvements - Maize High School Stadium $ 300,000 - Concessions/Restrooms at Maize South $ 360,000-500 new seats at Maize South Soccer $ 95,000-500 new seats at Maize High soccer field $ 95,000 - Miscellaneous new lighting upgrades $ 560,000 - Mezzanine Bleachers at Maize South $ 65,000 All Weather Playing Surfaces $ 5,175,000 - New turf softball (2) $ 1,200,000 - New turf baseball (2) $ 2,000,000 - New turf soccer (1) $ 800,000 - Replace turf at Maize South - football $ 500,000 - Pay off returf at Maize High $ 675,000 Equipment $ 99,000 - Intercom/clock $ 10,000 - Lockers (320) $ 64,000 - Furniture $ 25,000 Miscellaneous $ 30,000 (Testing, printing, surveys) Contingency $ 100,000 Architectural/Engineering Fees (5%) $ 506,450 Project Total P.E./Athletic Facility Improvements: $ 10,665,450 SCHAEFER JOHNSON COX FREY ARCHITECTURE 8

9. Additional Bond Funded Expenses/Projects 1. Additional Stadium Improvements: $ 1,279,000 - Maize High new track surface and base repair $ 320,000 - Maize Middle football scoreboard $ 25,000 - Maize Middle restrooms and small concessions $ 250,000 - Maize Middle track resurface $ 300,000 - Softball scoreboard (both campuses) - 4 total $ 100,000 - Ticket booths baseball and softball at both campuses - 2 total $ 14,000 - Netting at Maize South baseball $ 50,000 - Fencing at Maize South baseball complex - 600' $ 20,000 - Press box at Maize South softball and baseball (2 total) $ 200,000 2. Bleachers and Lighting $ 390,000 - Maize South football bleachers (250 Home/250 Visitors) $ 100,000 - Maize Middle football bleachers (250) $ 50,000 - Maize Middle football lights - 2 total $ 160,000 - Fix Maize High gym bleacher seats $ 50,000 - Fix Maize South High gym bleacher seats $ 30,000 3. Turf $ 700,000 - Maize Middle football $ 700,000 4. Replace Roofs at Various Schools $ 6,000,000 5. Infrastructure Upgrades at Various Schools $ 500,000 6. Purchase Additional Tech Equipment $ 1,000,000 to $ 3,000,000 Plus 5% inflation on entire bond amount To Be Determined SCHAEFER JOHNSON COX FREY ARCHITECTURE 9

SCHAEFER JOHNSON COX FREY ARCHITECTURE 10