11/13/2015 1
1
PERMANENT CLASSROOM ANALYSIS AMERICAN HS ATTENDANCE AREA TO ADDRESS ENROLLMENT PROJECTIONS
School Site Unit Costs Brookvale ES Oliveira ES Patterson ES Warwick ES American HS Number of Classrooms 8 10 8 8 8 Number of Science Labs/Elective CR 2 10 General Classroom 580,000 $ 4,640,000 $ 5,800,000 $ 4,640,000 $ 4,640,000 $ 4,640,000 $ Science Lab 750,000 $ ‐ $ 1,500,000 $ ‐ $ ‐ $ 7,500,000 $ Elevator 120,000 $ 120,000 $ 120,000 $ 120,000 $ 120,000 $ 120,000 $ Restrooms 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ Play Structure 60,000 $ 60,000 $ 60,000 $ Parking Lot 500,000 $ 21st Century Learning Flexibility (Furniture) 11,000 $ 88,000 $ 132,000 $ 88,000 $ 88,000 $ 198,000 $ Escalation 277,400 $ 390,600 $ 255,400 $ 252,400 $ 632,900 $ Total Construction Cost 5,825,400 $ 8,202,600 $ 5,363,400 $ 5,300,400 $ 13,290,900 $
Soft Costs: Design, Inspect, Mgmt, etc.
1,922,382 $ 2,706,858 $ 1,769,922 $ 1,749,132 $ 4,385,997 $ Total Project Cost 7,747,782 $ 10,909,458 $ 7,133,322 $ 7,049,532 $ 17,676,897 $ School Site Brookvale ES Oliveira ES Patterson ES Warwick ES American HS Current Capacity 662 732 600 872 2193 Additional Spaces @ 26/CR 208 260 208 208 468 Total Future Capacity 870 992 808 1080 2661 2
PERMANENT CLASSROOM ANALYSIS NILES ES TO ADDRESS ENROLLMENT PROJECTIONS
School Site Niles ES Current Capacity 606 Additional Spaces @ 26/CR 208 Total Future Capacity 814
Niles ES Challenges:
- Seismic Study Zone
- Architectural design should
match the existing structure
- Will not complete August 2016
School Site Unit Costs Niles ES Number of General Classrooms 8 Number of Science Labs/Elective CR General Classroom 580,000 $ 4,640,000 $ Science Lab 750,000 $ ‐ $ Elevator 120,000 $ 120,000 $ Restrooms 200,000 $ 200,000 $ Play Structure 21st Century Learning Flexibility (Furniture) 11,000 $ 88,000 $ Escalation 252,400 $ Total Construction Cost 5,300,400 $ Soft Costs: Design, Inspect, Mgmt, etc. 1,749,132 $ Total Project Cost 7,049,532 $