SCOTTS VALLEY UNIFIED
SCHOOL DISTRICT
Superintendent’s Facilities Committee
Report and Recommendations
Contents
1. Committee Purpose, Process, and Scope
2. Scotts Valley Middle School
Site feasibility
Alternative sites
Expansion opportunities
Facility layout options
Building options
Construction phasing and operational continuity
3. Vine Hill and Brook Knoll Elementary Schools
Multipurpose rooms
Replacement of portables
4. Independent Study and District Office needs
5. Cost Estimates and Options
6. District Bonding Capacity and Bond Election Considerations
Bonding capacity
Supporting arguments for a bond election
Timeline and other considerations
7. Recommendations
Appendix 1 – cost estimates
Appendix 2 – residential bond payment estimates
Referenced Figures / pictures – separate file
1. Committee Purpose and Process
As per the Scotts Valley Unified School District 2006-07 Strategic Plan, a Superintendent’s Committee was convened during the fall of 2006 to investigate potential solutions to the District’s facility issues. Membership consisted of staff and community members who had expertise, interest and willingness to participate over the period of time necessary to delve deeply into District needs and options, including investigation of resources available to solve facility problems. The following people have served on the Committee, meeting approximately every two weeks since November, 2006:
Patricia Kelban, Chief Business Official, SVUSD (Committee Chair)
Steve Ando, Deputy City Manager, City of Scotts Valley
Chuck Comstock, City Manager, City of Scotts Valley
Mark Collishaw, Parent, President, Saramark, Inc.
Peg Edwards, Teacher, Independent Study Program, SVUSD
Joe Espinola, Member Board of Trustees, SVUSD
David Heald, President/CEO, Santa Cruz County Bank
Jill Hitchman, Parent, Analyst for County Supervisor Mark Stone
Mary Lonhart, Principal, Scotts Valley Middle School
Gary Redenbacher, Attorney, Redenbacher & Brown, LLP
Sue Roth, Vice President, SVUSD Board of Trustees
Steve Russell, Planning Director, City of Scotts Valley
Michael Shulman, Parent, Member of Scotts Valley Planning Commission
Susan Silver, Superintendent, SVUSD
Glenn Soma, Parent, Senior Project Manager & Principal, TICO Construction
John Waite, Waiteworks, Inc., Supervisor of M&O, SVUSD
The charge of the Committee was to consider the major facility needs of the district and recommend to the Board of Trustees a plan for leveraging District resources to meet the needs in the most effective way possible. Facilities issues were defined as follows:
This Committee was not asked to address facility needs at the high school, since repairs are currently in process with funds received through the litigation process and/or pending with the State Allocations Board.
2. Scotts Valley Middle School
Guidelines from the State recommend a minimum 15 acres for a middle school site. The current site is 9.6 acres. See Figure 1 (middle school aerial view). As an existing site, there would be no state-imposed restriction against rebuilding on the site (whereas if a new site is selected, additional acreage would likely be required, probably 15 acres or more). Acknowledging that the current site is “undersized” per these standards, the subcommittee explored alternative sites as well as potential site expansion opportunities and site utilization efficiency options.
District files were consulted to consider alternative (larger) sites that had been considered in the past, either for building a new middle school, the new high school, or a third elementary school. Those options had been eliminated at the time for a variety of reasons. The Committee did not find that conditions had changed relative to these other sites to the extent that would warrant reconsideration at this time. However, two new options were considered:
Two properties adjacent to the current middle school site on Bean Creek Road provide opportunity for expanded acreage.
The Committee is of the opinion that acquisition and gradual amortization of the current mobile home property use is both feasible and appropriate. Under this plan, the District would become landowner / landlord for the existing mobile home residents. As space leases expire, they would not be renewed (or, during the earliest stages, renewed for only a limited timeframe). This would allow the current residents to transition to alternative sites or alternative housing, in a relatively flexible timeframe. There may be opportunities to partner with the City of Scotts Valley (through its Redevelopment Agency authority) to assist in the residential relocations. While the spaces are still occupied, the District would be collecting rent that could be used to either offset bond fund payments or serve other District financial needs. The Committee did not explore possible legal constraints associated with such a revenue stream.
It is possible that, upon full acquisition and development of the contiguous two-acre mobile home parcel, the District may find the one-acre parcel (across Bean Creek Rd) to be ”surplus” relative to the functional needs of the District. If so, it would be a sellable asset or could be used to house a district office.
For both of the above properties, the Superintendent has alerted the current property owners that the District may have an interest in property acquisition. The correspondence simply disclosed the District's current efforts to investigate opportunities associated with the middle school and did not express any specific plans or offers. Direct contact of this type should help avoid potential damage to any subsequent negotiations that could occur if the owner’s first notification came through the media.
The current middle school site includes 26 classrooms each of approximately 1,000 square feet. Site analysis and preliminary CAD drawings show that comparable classroom space can be constructed in three, 2-story structures. These structures, along with a fourth, can all fit within the southwest rectangular corner of the current site closest to the Scotts Valley Drive / Bean Creek Road intersection. See Figure 2 (middle school building cluster). Gymnasium and cafeteria facilities could then be sited adjacent to the current oak tree grove (preserving the major trees), with the remainder of the site left open for playing fields. As discussed above under “Site Expansion Opportunities,” the relocation of parking (and its associated traffic circulation requirements) in combination with the clustering of 2-story structures will provide for expanded playing field space relative to the current site layout.
The specific layout of the buildings in the southwest corner of the site can also accommodate functional linkages and possible expansion into the adjacent two-acre parcel (the current mobile home site).
The Committee also recognizes that the installation of artificial turf fields, while representing a significant initial investment, has been demonstrated to provide not only financial payback (reduced water consumption and maintenance) but also considerable school and community benefits through their ability to withstand multiple and continuous uses without damage. Eliminating play field “downtime” serves as a virtual expansion of available space. Given the additional high value placed on water conservation in Scotts Valley, this “green” infrastructure element ranks very high on the Committee’s recommendation for consideration.
Based on preliminary cost comparison estimates, site visits, review of literature, discussion with industry members and consultants, and previous District history, the Committee strongly recommends pre-engineered modular classrooms as providing the best blend of function, cost, quality, reliability, and speed of construction. Regional districts that have chosen pre-engineered buildings include Campbell Union, Santa Clara, San Rafael, Dublin, Napa Valley, and Livermore. The buildings are DSA pre-approved and include lengthy warrantees, employing materials more resistant to mold concerns and generally requiring less maintenance over their 40+ year rated life cycle. The Committee believes that the Scotts Valley community will appreciate this focus on functionality, flexibility, and financial prudence.
Figures 3 - 8 show a sampling of pre-engineered school facilities.
To enhance the community aesthetics and provide for greater use customization, the Committee recommends an architecturally designed, “stick-built” structure (to house school administration, the library, and media functions) located along the Scotts Valley Drive frontage. The façade facing the public rights-of-way would be attractive and express a positive visual appeal to the community. An archway or similar key architectural feature facing the corner could also serve as the principal entryway into the classroom quadrangle.
There may be opportunities associated with both the pre-engineered and stick-built structures to incorporate “green” building techniques and other operating efficiency measures such as passive and/or active solar heating, and low- and no-water plumbing fixtures. These infrastructure design elements are a good environmental model for students and community, and should provide operating cost efficiencies that will free up funds for other District operational needs (with no commensurate decrease in State funding). It is likely that initial costs of “green” alternatives will be higher, however. The Committee is uncertain as to whether the District (as a public entity) would be eligible for grants, rebates, or other incentives commonly made available for the installation of “green” building elements. If not, there still may be opportunity for District “partners” (SVEF, PTA, City of Scotts Valley, etc.) to qualify and serve as sponsor for any separable elements of the construction (such as artificial turf fields).
The Committee also recommends that the Board consider using a relatively new method of construction called “Design-Build.” Design-Build has only recently become available to school construction and is presently limited to projects in excess of $10,000,000 although there is legislation pending that would reduce this to $2,500,000. Design-Build has the distinct advantage of eliminating much of the risk of escalating costs. This is because the builder is responsible for the design. If the builder fails to anticipate an aspect of construction, it is responsible for the additional cost rather than the district. Design-Build also allows the school district, within certain guidelines, to work with the builder of its choice rather than going strictly with the lowest bid.
Using the potential combination of pre-engineered and stick-built construction noted above, the Committee has been informed that construction of the campus would likely require between 12 – 18 months. It appears feasible to use the existing hardscape of the campus (along the northeast property border) as a temporary site for relocated portable classrooms. This would allow the campus buildings in the southwest corner to be demolished and the new structures built, without full displacement of academic activities from the site. Whether a sufficient amount of playing field area can be safely used during the construction activity is uncertain at this stage. Phasing could also possibly retain use of the existing gymnasium until the new gymnasium becomes available. Further study of the timing of activities, along with relocation options, is needed.
The Committee recognizes the need for multipurpose buildings at each of the elementary schools, for assemblies, indoor physical education activities and indoor eating during inclement weather. These facilities can also serve the larger Scotts Valley community during non-school hours for other recreational or social activities. As with the proposed middle school classrooms, pre-engineered structures appear to be the best choice here as well.
The Committee recommends a 3800 square foot design with raised plate height (12 – 16 feet), plus a stage and kitchen area that push the overall footprint to 4800 square feet. The Committee did not conduct a detailed site analysis to develop recommendations as to optimal location for the multipurpose rooms.
The District is paying approximately $7,400 for each of sixteen portable classrooms under lease for 2007-2008. The District owns fourteen additional portables, of varying age and condition. Lease funding is from the Development Impact Fee (DIF) account. That account currently has a reserve of approximately two years, but as property development slows and build-out nears, there will be a steady reduction in fund replenishment. Using bond financing to construct permanent classrooms will allow the District to utilize the dwindling DIF funds for smaller-scale facility improvements for many years to come. Alternatively, the District could choose to incrementally reduce the overall bond amount by allocating some portion of the current DIF reserves toward the construction project.
Beyond the financial issues, installing permanent (pre-engineered) classrooms to replace the aging portables at the elementary schools allows for both better site layout and improved site aesthetics. The opportunity to construct two-story pre-engineered classroom buildings would also free up additional acreage for playing fields at each school. The Committee did not conduct a detailed site analysis to develop recommendations as to optimal location for new classroom structures.
The Committee recognizes that the focus and emphasis for the bond campaign must be the middle school. However, the multipurpose rooms for the elementary schools represent a small increment of the overall project cost and should help broaden the support for the measure (both within and beyond the school-based demographic). The replacement of portables with permanent classroom structures is a financial inevitability that the Committee believes makes more sense now than later. Bundling these features with the middle school reconstruction allows the District and the community to address most of its major facility funding and construction needs at one time.
Independent Study
When the Committee began its work in the fall of 2006, the Independent Study (IS) program was housed at Brook Knoll and two non-contiguous areas of the high school campus. Enrollment in the IS program has dwindled somewhat; some believe that the enrollment will increase if the program is housed in one location. The Committee was asked to consider buildings, probably on the high school campus, that could house the program. Since that time, the program has been moved to contiguous spaces at the high school, so there is no immediate need to resolve this issue. At some time in the future, the program may expand or increased high school enrollment could necessitate the use of these rooms for the regular high school program. At that point, the issue would again present itself. Should bonding capacity remain following resolution of middle and elementary school issues, permanent housing for the IS program should be considered.
District Office
The current District Office lease for 3700 square feet costs $47,500 annually. The space is insufficient and forces some district employees to be housed at other sites. This cash out-of-pocket would cover approximately $750K of bond funding (30 years @ 4.8%), representing two-thirds the anticipated cost for an optimally sized (5000 square feet) facility. If a district office is included in the overall bond package, the funds currently used for lease payments could be re-allocated to classroom, educational, or other purposes.
As with the IS program situation discussed above, the need for district-owned offices is not immediate, but should be a long-term goal in order to increase productivity, build equity and save money. The facility could meet office needs as well as contain spaces for district-wide meetings, training, and record storage. A district office facility could conceivably be located contiguous to the middle school (on one of the two adjacent properties discussed above) or on one of the other campuses.
The Committee has gathered preliminary cost estimates for the various building components. These are provided in Appendix 1, with separate tables for the middle school and elementary school. The components that the Committee believes are separable are shown with individual cost estimates, for the Board’s convenience. For the middle school, cost comparisons are shown for pre-engineered, standard (stick-built), and a hybrid that uses pre-engineered buildings for all but the admin/library/media center component.
6. District Bonding Capacity and Bond Election
The Committee recommends a Proposition 39-based facilities bond. This financing mechanism requires a 55% voter approval rate, an explicit list of the intended uses of the bond funds, and establishment of a bond oversight committee to monitor expenditures. Once the bonds are sold, the funds must be used within three years. Bonds may be issued in separate increments over time, however. This both allows for more effective project management and for increases in assessed value to be absorbed.
There are several options related to the types and terms of bonds that may be issued under Prop 39, with the choice of bond affecting the payment schedule over time. The Board should seek input and guidance when the time comes to make this decision. For discussion purposes, the Committee obtained preliminary estimates for the District’s bonding capacity. These figures are based on the current aggregate assessed value of taxable properties within the District, a conservative (3.59%) extrapolation forward over the next 12 years of the annual assessed value growth rate from the past seven years (7.12%), and the limitations associated with Proposition 39. The total bonding capacity of the District over this time period is estimated to be approximately $57M. This bonding capacity would appear to be more than ample to cover all of the Committee’s identified project components.
Appendix 2 translates various project ‘packages’ into estimated annual and monthly bond payments for Scotts Valley district homeowners over a range of assessed property values, using a simple parcel tax concept. These figures are for discussion purposes only and would vary based both on the type of bond issued and future property developments, transfers, and other adjustments to the underlying assessed value.
The success of a bond campaign often relies on the availability of relatively simple and compelling arguments. The Committee has developed an initial set of bullet points to support its recommendations and serve as responses to frequently asked questions:
The Committee is of the opinion that the June 2008 ballot is the earliest target for managing a successful bond campaign. If successful, site preparation activities could commence during the summer with the expectation that some portion of the new facilities could be available for use by the start of the Fall 2010 school calendar. The Committee recognizes that the timeline is dependent on the DSA approval process, and the logistics for student housing during construction have not yet been analyzed.
The Committee recommends that the District Board:
1. Invite public input on the Committee’s report
2. Hire the necessary consultants to:
To view figures 1-8 click appropriate number below:
Figure #1 - Middle School aerial view
Figure #2 - Middle School building cluster
Figure #3 - Building exterior one story
Figure #4 - Building exterior two story
Figure #5 - Classroom interior
Figure #7 - Multipurpose room interior
APPENDIX 1 – CONSTRUCTION COST ESTIMATES
Middle School Construction Costs – Pre-engineered Buildings |
||||||
Space |
|
Qty. |
Sq. Ft. Ea. |
Sq. Ft. total |
Cost/S.F. |
Total Cost |
Typical Classrooms - Two story |
|
|
|
|
|
|
|
Classroom |
20 |
960 |
19,200 |
$ 275 |
$ 5,280,000 |
|
Science Classroom |
4 |
1,200 |
4,800 |
$ 300 |
$ 1,440,000 |
|
|
|
|
|
|
|
Specialty Classrooms - Two story |
|
|
|
|
|
|
|
Art Classroom |
1 |
960 |
960 |
$ 275 |
$ 264,000 |
|
Music Classroom |
1 |
960 |
960 |
$ 275 |
$ 264,000 |
|
Resource Specialist |
1 |
960 |
960 |
$ 275 |
$ 264,000 |
|
Special Day Use |
1 |
960 |
960 |
$ 275 |
$ 264,000 |
|
|
|
|
|
|
|
Toilets |
|
2 |
480 |
960 |
$ 350 |
$ 336,000 |
|
|
|
|
|
|
|
Offices |
|
|
|
|
|
$ - |
|
Occupation Therapist |
1 |
120 |
120 |
$ 275 |
$ 33,000 |
|
Psychologist |
1 |
120 |
120 |
$ 275 |
$ 33,000 |
|
Speech Therapist |
1 |
120 |
120 |
$ 275 |
$ 33,000 |
|
Other |
1 |
120 |
120 |
$ 275 |
$ 33,000 |
|
|
|
|
|
|
|
Storage |
|
1 |
480 |
480 |
$ 260 |
$ 124,800 |
|
|
|
|
|
|
|
Multi-purpose/Cafeteria/Stage |
1 |
3840 |
3,840 |
$ 275 |
$ 1,056,000 |
|
|
|
|
|
|
|
|
Gymnasium |
|
1 |
8000 |
8,000 |
$ 280 |
$ 2,240,000 |
|
|
|
|
|
|
|
Locker Room |
|
1 |
3840 |
3,840 |
$ 290 |
$ 1,113,600 |
|
|
|
|
|
|
|
Administration |
|
1 |
2400 |
2,400 |
$ 240 |
$ 576,000 |
|
|
|
|
|
|
|
Library/Media Center |
1 |
2400 |
2,400 |
$ 240 |
$ 576,000 |
|
|
|
|
|
|
|
|
|
SUBTOTAL |
|
|
50,240 |
|
$13,930,400 |
|
|
|
|
|
|
|
Sitework |
|
|
|
|
|
$ 4,500,000 |
Artificial turf fields |
|
|
|
|
|
$ 1,000,000 |
Soft Costs |
|
|
|
|
|
$ 3,400,000 |
|
|
|
|
|
|
|
|
SUBTOTAL |
|
|
|
|
$22,830,400 |
|
|
|
|
|
|
|
Additional energy efficiency features - solar photovoltaic, other |
|
|
$ 300,000 |
|||
Property acquisitions & basic site work |
|
|
|
$ 4,000,000 |
||
District Office |
|
|
|
4,800 |
$ 240 |
$ 1,152,000 |
|
|
|
|
|
|
|
|
GRAND TOTAL |
|
|
|
|
$28,282,400 |
APPENDIX 1 – CONSTRUCTION COST ESTIMATES
Middle School Construction Costs – Pre-engineered with stick-built admin/library/media center |
||||||
Space |
|
Qty. |
Sq. Ft. Ea. |
Sq. Ft. Total |
Cost/S.F. |
Total Cost |
Typical Classrooms - Two story |
|
|
|
|
|
|
|
Classroom |
20 |
960 |
19,200 |
$ 275 |
$ 5,280,000 |
|
Science Classroom |
4 |
1,200 |
4,800 |
$ 300 |
$ 1,440,000 |
|
|
|
|
|
|
|
Specialty Classrooms - Two story |
|
|
|
|
|
|
|
Art Classroom |
1 |
960 |
960 |
$ 275 |
$ 264,000 |
|
Music Classroom |
1 |
960 |
960 |
$ 275 |
$ 264,000 |
|
Resource Specialist |
1 |
960 |
960 |
$ 275 |
$ 264,000 |
|
Special Day Use |
1 |
960 |
960 |
$ 275 |
$ 264,000 |
|
|
|
|
|
|
|
Toilets |
|
2 |
480 |
960 |
$ 350 |
$ 336,000 |
|
|
|
|
|
|
|
Offices |
|
|
|
|
|
$ - |
|
Occupation Therapist |
1 |
120 |
120 |
$ 275 |
$ 33,000 |
|
Psychologist |
1 |
120 |
120 |
$ 275 |
$ 33,000 |
|
Speech Therapist |
1 |
120 |
120 |
$ 275 |
$ 33,000 |
|
Other |
1 |
120 |
120 |
$ 275 |
$ 33,000 |
|
|
|
|
|
|
|
Storage |
|
1 |
480 |
480 |
$ 260 |
$ 124,800 |
|
|
|
|
|
|
|
Multi-purpose/Cafeteria/Stage |
1 |
3840 |
3,840 |
$ 275 |
$ 1,056,400 |
|
|
|
|
|
|
|
|
Gymnasium |
|
1 |
8000 |
8,000 |
$ 280 |
$ 2,240,000 |
|
|
|
|
|
|
|
Locker Room |
|
1 |
3840 |
3,840 |
$ 290 |
$ 1,113,600 |
|
|
|
|
|
|
|
Administration |
|
1 |
2400 |
2,400 |
$ 350 |
$ 840,000 |
|
|
|
|
|
|
|
Library/Media Center |
1 |
2400 |
2,400 |
$ 375 |
$ 900,000 |
|
|
|
|
|
|
|
|
|
SUBTOTAL |
|
|
50,240 |
|
$14,518,800 |
|
|
|
|
|
|
|
Sitework |
|
|
|
|
|
$ 4,500,000 |
Artificial turf fields |
|
|
|
|
|
$ 1,000,000 |
Soft Costs |
|
|
|
|
|
$ 3,500,000 |
|
|
|
|
|
|
|
|
SUBTOTAL |
|
|
|
|
$23,518,800 |
|
|
|
|
|
|
|
Additional energy efficiency features - solar photovoltaic, other |
|
|
$ 300,000 |
|||
Parcel acquisitions & basic site work |
|
|
|
$ 4,000,000 |
||
District Office |
|
|
|
4,800 |
$ 240 |
$ 1,152,000 |
|
|
|
|
|
|
|
|
GRAND TOTAL |
|
|
|
|
$28,970,800 |
APPENDIX 1 – CONSTRUCTION COST ESTIMATES
Middle School Construction Costs – Standard Construction (stick-built) |
||||||
Space |
|
Qty. |
Sq. Ft. Ea. |
Sq. Ft. Total |
Cost/S.F. |
Total Cost |
Typical Classrooms - Two story |
|
|
|
|
|
|
|
Classroom |
20 |
960 |
19,200 |
$ 320 |
$ 6,144,000 |
|
Science Classroom |
4 |
1,200 |
4,800 |
$ 345 |
$ 1,656,000 |
|
|
|
|
|
|
|
Specialty Classrooms |
|
|
|
|
|
|
|
Art Classroom |
1 |
960 |
960 |
$ 320 |
$ 307,200 |
|
Music Classroom |
1 |
960 |
960 |
$ 320 |
$ 307,200 |
|
Resource Specialist |
1 |
960 |
960 |
$ 320 |
$ 307,200 |
|
Special Day Use |
1 |
960 |
960 |
$ 320 |
$ 307,200 |
|
|
|
|
|
|
|
Toilets |
|
2 |
480 |
960 |
$ 450 |
$ 432,000 |
|
|
|
|
|
|
|
Offices |
|
|
|
|
|
$ - |
|
Occupation Therapist |
1 |
120 |
120 |
$ 320 |
$ 38,400 |
|
Psychologist |
1 |
120 |
120 |
$ 320 |
$ 38,400 |
|
Speech Therapist |
1 |
120 |
120 |
$ 320 |
$ 38,400 |
|
Other |
1 |
120 |
120 |
$ 320 |
$ 38,400 |
|
|
|
|
|
|
|
Storage |
|
1 |
480 |
480 |
$ 320 |
$ 153,600 |
|
|
|
|
|
|
|
Multi-purpose/Cafeteria/Stage |
1 |
3840 |
3,840 |
$ 375 |
$ 1,440,000 |
|
|
|
|
|
|
|
|
Gymnasium |
|
1 |
8000 |
8,000 |
$ 375 |
$ 3,000,000 |
|
|
|
|
|
|
|
Locker Room |
|
1 |
3840 |
3,840 |
$ 375 |
$ 1,440,000 |
|
|
|
|
|
|
|
Administration |
|
1 |
2400 |
2,400 |
$ 350 |
$ 840,000 |
|
|
|
|
|
|
|
Library/Media Center |
1 |
2400 |
2,400 |
$ 375 |
$ 900,000 |
|
|
|
|
|
|
|
|
|
SUBTOTAL |
|
|
50,240 |
|
$17,388,000 |
|
|
|
|
|
|
|
Sitework |
|
|
|
|
|
$ 4,500,000 |
Artificial turf fields |
|
|
|
|
|
$ 1,000,000 |
Soft Costs |
|
|
|
|
|
$ 5,200,000 |
|
|
|
|
|
|
|
|
SUBTOTAL |
|
|
|
|
$28,088,000 |
|
|
|
|
|
|
|
Additional energy efficiency features - solar photovoltaic, other |
|
|
$ 300,000 |
|||
Parcel acquisitions & basic site work |
|
|
|
$ 4,000,000 |
||
District Office |
|
|
|
4,800 |
$ 350 |
$ 1,680,000 |
|
|
|
|
|
|
|
|
GRAND TOTAL |
|
|
|
|
$34,068,000 |
APPENDIX 1 – CONSTRUCTION COST ESTIMATES
Vine Hill Elementary School Construction Costs – Pre-engineered |
||||||
Space |
|
Qty. |
Sq. Ft. Ea. |
Sq. Ft. Total |
Cost/S.F. |
Total Cost |
Typical Classrooms - Two story |
|
|
|
|
|
|
|
Classroom |
13 |
960 |
12,480 |
$ 275 |
$ 3,432,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Multi-purpose/Cafeteria/Stage |
1 |
4800 |
4,800 |
$ 275 |
$ 1,320,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUBTOTAL |
|
|
17,280 |
|
$ 4,752,000 |
|
|
|
|
|
|
|
Sitework |
|
|
|
|
|
$ 750,000 |
|
|
|
|
|
|
|
Soft Costs |
|
|
|
|
|
$ 1,000,000 |
|
|
|
|
|
|
|
|
GRAND TOTAL |
|
|
|
|
$ 6,502,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brook Knoll Elementary School Construction Costs – Pre-engineered |
||||||
Space |
|
Qty. |
Sq. Ft. Ea. |
Sq. Ft. Total |
Cost/S.F. |
Total Cost |
Typical Classrooms - Two story |
|
|
|
|
|
|
|
Classroom |
17 |
960 |
16,320 |
$ 275 |
$ 4,488,000 |
|
|
|
|
|
|
|
Multi-purpose/Cafeteria/Stage |
1 |
4800 |
4,800 |
$ 275 |
$ 1,320,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUBTOTAL |
|
|
21,120 |
|
$ 5,808,000 |
|
|
|
|
|
|
|
Sitework |
|
|
|
|
|
$ 750,000 |
Soft Costs |
|
|
|
|
|
$ 1,000,000 |
|
|
|
|
|
|
|
|
GRAND TOTAL |
|
|
|
|
$ 7,558,000 |
|
|
|
Bond payment amount / assessed value |
|
||||
Project Description |
Project Cost |
Tax Rate ($/100k) |
Annual |
Monthly |
||||
|
|
|
$250K |
$436K |
$750K |
$250K |
$436K |
$750K |
All Elements |
43,000,000 |
45.23 |
$113.08 |
$197.20 |
$339.23 |
$9.42 |
$16.43 |
$28.27 |
Middle School (expanded) |
29,000,000 |
30.47 |
$76.18 |
$132.85 |
$228.53 |
$6.35 |
$11.07 |
$19.04 |
Middle School (minimal) |
23,000,000 |
24.14 |
$60.35 |
$105.25 |
$181.05 |
$5.03 |
$8.77 |
$15.09 |
Elementary Schools |
14,000,000 |
14.64 |
$36.60 |
$63.83 |
$109.80 |
$3.05 |
$5.32 |
$9.15 |
Tax Rate based on four series of bonds issued over 12 years |
|
|
|
|
|
|||