Capital Improvement Plan (CIP) Work Session #2
(new work session added on May 26 to CIP schedule)
School Board Work Session May 28, 2020
Capital Improvement Plan (CIP) Work Session #2 (new work session - - PowerPoint PPT Presentation
Capital Improvement Plan (CIP) Work Session #2 (new work session added on May 26 to CIP schedule) School Board Work Session May 28, 2020 Community Information for the CIP Process APS Engage Website The 2019 AFSAP report, appendices,
(new work session added on May 26 to CIP schedule)
School Board Work Session May 28, 2020
presentation (Arlington Facilities & Student Accommodation Plan)
− School Board Work Session/Meetings related to CIP − Presentations − Timeline
communications channels including School Talk Engage messages, social media, APS School Ambassador updates, news release
All Arlington Public Schools (APS) budget and operations decisions are based on the best information available at the time. Staff and community members are reminded that funding forecasts from Arlington County and the state may change, based
School Board may adjust future budget allocations, staffing and other operations decisions to reflect the existing community and operating landscape.
Questions? Write to: engage@apsva.us Follow the CIP Process:
2
3
Time Topic 5:00 Recap May 21 Information Item on the Career Center Expansion Project Concept Design
go.boarddocs.com/vsba/arlington/Board.nsf/goto?open&id=B26QVF6B23A6
5:15 CIP Funding Scenarios 5:30 Discussion 6:20 Priorities for the FY 2022 medium-term CIP (for 3-6 years) 6:50 FY 2021 CIP Timeline and Next Steps 7:00 Adjourn
go.boarddocs.com/vsba/arlington/Board.nsf/goto?open&id=B26QVF6B23A6
4
All Arlington Public Schools (APS) budget and operations decisions are based on the best information available at the time. Staff and community members are reminded that funding forecasts from Arlington County and the state may change, based
School Board may adjust future budget allocations, staffing and other operations decisions to reflect the existing community and operating landscape.
5
that included planning and design funds for the Career Center Expansion, including:
− Field and parking garage for 2023 − 800 high school seats (with common spaces) for 2025
concept design, with cost estimates exceeding approved funding
Funds for the project
All Arlington Public Schools (APS) budget and operations decisions are based on the best information available at the time. Staff and community members are reminded that funding forecasts from Arlington County and the state may change, based
School Board may adjust future budget allocations, staffing and other operations decisions to reflect the existing community and operating landscape.
6
7
Project Description (projects in italics are from the FY19-28 CIP; the others are new)
Operating Capital Reserve1 Previous Bond Funding
FY 2020 FY 2021 FY 2022 Seats Available in Fall 2019 Fall 2020 Fall 2021 ELEMENTARY New ES at Reed - Expanded (725 seats in 2021) 2 1.25 $ 4.00 $ 2.75 $ 2.75 $ 24.10 $ 17.75 $ 2.40 $ 725 Refresh and Kitchen Renovation - ATS, Key, McKinley 10.25 $ MIDDLE MS Addition Location TBD (525+ seats) - planning and design 2.10 $ 4.20 $ HIGH Education Center Reuse (600 HS seats in 2021January 2022) 0.75 $ 1.50 $ 20.00 $ 14.10 $ 2.15 $ 600 The Heights Building - Field and Building Access with Parking $3.30 $13.10 Arlington Tech Expansion (FY17-26 project; 250 seats in 2021) 0.75 $ 13.00 $ 5.00 $ 250 Arlington Career Center Expansion - field and parking garage (2023); 800 seat Addition and performing arts facility (2025) 1.30 $ 31.00 $ 8.80 $ $3.10 $19.90 $21.00 800 HS seats Location(s) TBD - planning and design 5.20 $ 7.00 $ $3.10 $12.40 OTHER Transportation Staff Facility Renovation Phase 1 (December 2020) 2 2.10 $ Transportation Staff Facility Renovation Phase 2 (March 2021) 1.20 $ RECURRING Major Infrastructure Projects 7.40 $ 7.60 $ 7.80 $ TOTAL PROJECTS 2.75 $ 20.25 $
64.10 $ 42.35 $ 20.45 $ 37.50 $
2020
Referendum
300 Shows the # of seats coming online in fall of that year BOND REFERENDA AMOUNTS
48.40 $
300 Shows the # of seats coming online that year, but not in fall
Debt Service Ratio Target ≤9.8% FY 2020
FY 2021 FY 2022 Debt Service Ratio -- APS
8.91% 9.07% 8.99%
Annual Bond Issuance
42.35 $ 20.45 $ 37.50 $
Annual APS Debt Service Increase
$1.52 ($1.27)
1 Capital Reserve funds are allocated to projects in order to mitigate the need for bond funding. 2 Funds have already been transferred from the Capital Reserve to the project and are therefore not included in the total.
Debt Service Ratio is calculated based on the FY 2021 School Board adopted budget projected out for ten years with no increase in County revenue. Color coding in the chart above corresponds with the bond referendum year in which it would be approved by the voters as shown on the line "Bond Referenda Amounts" below (e.g., figures in purple above would be in the 2024 referendum).
OTHER FUNDING SOURCES BOND FUNDING
Joint Fund APS | ArlCo
8
Project Description (projects in italics are from the FY19-28 CIP; the others are new)
Operating Capital Reserve1 Previous Bond Funding
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Seats Available in Fall 2019 Fall 2020 Fall 2021 Fall 2022 Fall 2023 Fall 2024 Fall 2025 Fall 2026 Fall 2027 Fall 2028 Fall 2029 ELEMENTARY New ES at Reed - Expanded (725 seats in 2021) 2 1.25 $ 4.00 $ 2.75 $ 2.75 $ 24.10 $ 17.75 $ 2.40 $ 725 20.15 $ 55.00 $ Refresh and Kitchen Renovation - ATS, Key, McKinley 10.25 $
10.25 $ Kitchen Renovations - Ashlawn, ASFS, Campbell, Carlin Springs
Entrance Renovations - Taylor
MIDDLE MS: Renovation/Addition Location TBD (300 seats in 2030) 2.50 $ 2.70 $ 13.90 $ 15.90 $ 35.00 $ 35.00 $ MS Addition Location TBD (525+ seats) - planning and design 2.50 $ 4.20 $ 34.20 $ $19.50 $3.00 548 60.90 $ 63.40 $ Entrance Renovations - Gunston, Jefferson, Williamsburg
HIGH Education Center Reuse (600 HS seats in 2021) 0.75 $ 1.50 $ 20.00 $ 14.10 $ 2.15 $ 600 16.25 $ 38.50 $ The Heights Building - Field and Building Access with Parking $3.30 $13.10 16.40 $ 16.40 $ Arlington Tech Expansion (FY17-26 project; 250 seats in 2021) 0.75 $ 13.00 $ 5.00 $ 250 5.00 $ 18.75 $ Arlington Career Center Expansion - field and parking garage (2023); 800 seat Addition and performing arts facility (2025) 1.30 $ 31.00 $ 8.80 $ $3.10 $19.90 $21.00 $34.00 $60.40 $5.20 800 143.60 $ 184.70 $ 800 HS seats Location(s) TBD - planning and design 5.20 $ 7.00 $ $3.10 $12.40 $31.40 $31.40 $31.40 $31.40 $31.40 800 $172.50 184.70 $ New ES in Existing Building (725-750 seats in 2029) 1.30 $ 5.10 $ 5.50 $ 28.90 $ 31.10 $ 2.00 $ 72.60 $ 73.90 $ OTHER Transportation Staff Facility Renovation Phase 1 (December 2020) 2 2.10 $
2.10 $ Transportation Staff Facility Renovation Phase 2 (March 2021) 1.20 $
1.20 $ Bus Parking at Kenmore Middle School TBD
Trades Center - bus parking repaving, regrading, etc. TBD
RECURRING Major Infrastructure Projects 7.40 $ 7.60 $ 7.80 $ 8.00 $ 8.20 $ 8.40 $ 8.60 $ 8.80 $ 9.00 $ 9.20 $ 9.40 $ 92.40 $ 92.40 $ Field conversions to synthetic turf (APS share) 1.35 $
1.35 $ TOTAL PROJECTS 4.05 $ 22.00 $ 2.75 $ 2.75 $ 64.10 $ 42.35 $ 20.45 $ 37.50 $ 73.60 $ 59.10 $ 42.80 $ 40.00 $ 40.20 $ 9.00 $ 9.20 $ 9.40 $ 383.60 $ 484.05 $
2020
Referendum
2022
Referendum
2024
Referendum
2026
Referendum
2028
Referendum
300 Shows the number of seats coming online that year BOND REFERENDA AMOUNTS
48.40 $ 229.90 $ 17.00 $ 17.80 $ 18.60 $
Debt Service Ratio Target ≤9.8%
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Total Debt Service Ratio -- APS
8.91% 9.07% 8.99% 9.15% 9.94% 10.55% 10.55% 11.22% 10.71% 10.06% 9.86%
Annual Bond Issuance
42.35 $ 20.45 $ 37.50 $ 73.60 $ 59.10 $ 42.80 $ 40.00 $ 40.20 $ 9.00 $ 9.20 $ 9.40 $ 331.85 $
Annual APS Debt Service Increase
$1.52 ($1.27) $1.17 $5.35 $4.16 $0.16 $4.59 ($3.21) ($4.25) ($1.19) $7.03
1 Capital Reserve funds are allocated to projects in order to mitigate the need for bond funding. 2 Funds have already been transferred from the Capital Reserve to the project and are therefore not included in the total.Debt Service Ratio is calculated based on the FY 2021 School Board adopted budget projected out for ten years with no increase in County revenue.
OTHER FUNDING SOURCES
TOTAL BOND FUNDING TOTAL PROJECT COST
Joint Fund APS | ArlCo
Color coding in the chart above corresponds with the bond referendum year in which it would be approved by the voters as shown on the line "Bond Referenda Amounts" below (e.g., figures in purple above would be in the 2024 referendum).
BOND FUNDING
TBD TBD
9
Project Description (projects in italics are from the FY19-28 CIP; the others are new)
Operating Capital Reserve1 Previous Bond Funding
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Seats Available in Fall 2019 Fall 2020 Fall 2021 Fall 2022 Fall 2023 Fall 2024 Fall 2025 Fall 2026 Fall 2027 Fall 2028 Fall 2029 ELEMENTARY New ES at Reed - Expanded (725 seats in 2021) 2 1.25 $ 4.00 $ 2.75 $ 2.75 $ 24.10 $ 17.75 $ 2.40 $ 725 20.15 $ 55.00 $ Refresh and Kitchen Renovation - ATS, Key, McKinley 10.25 $
10.25 $ Kitchen Renovations - Ashlawn, ASFS, Campbell, Carlin Springs
Entrance Renovations - Taylor
MIDDLE MS: Renovation/Addition Location TBD (300 seats in 2030) 2.50 $ 2.70 $ 13.90 $ 15.90 $ 35.00 $ 35.00 $ MS Addition Location TBD (525+ seats) - planning and design 2.50 $ 4.20 $ 34.20 $ $19.50 $3.00 548 60.90 $ 63.40 $ Entrance Renovations - Gunston, Jefferson, Williamsburg
HIGH Education Center Reuse (600 HS seats in 2021) 0.75 $ 1.50 $ 20.00 $ 14.10 $ 2.15 $ 600 16.25 $ 38.50 $ The Heights Building - Field and Building Access with Parking $3.30 $13.10 16.40 $ 16.40 $ Arlington Tech Expansion (FY17-26 project; 250 seats in 2021) 0.75 $ 13.00 $ 5.00 $ 250 5.00 $ 18.75 $ Arlington Career Center Expansion - field and parking garage (2023); 800 seat Addition and performing arts facility (2025) 1.30 $ 31.00 $ 8.80 $ $3.10 $19.90 $21.00 $34.00 $60.40 $5.20 800 143.60 $ 184.70 $ Arlington Career Center Expansion - based on Concept Design Board presentation 5/21/2020; no auditorium or aquatics facility 1.30 $ 31.00 $ 8.80 $ $3.10 15.00 $ $32.00 $100.00 $85.00 $21.10 Cap Reserve 800 $256.20 297.30 $ New ES in Existing Building (725-750 seats in 2029) 1.30 $ 5.10 $ 5.50 $ 28.90 $ 31.10 $ 2.00 $ 72.60 $ 73.90 $ OTHER Transportation Staff Facility Renovation Phase 1 (December 2020) 2 2.10 $
2.10 $ Transportation Staff Facility Renovation Phase 2 (March 2021) 1.20 $
1.20 $ Bus Parking at Kenmore Middle School TBD
Trades Center - bus parking repaving, regrading, etc. TBD
RECURRING Major Infrastructure Projects 7.40 $ 7.60 $ 7.80 $ 8.00 $ 8.20 $ 8.40 $ 8.60 $ 8.80 $ 9.00 $ 9.20 $ 9.40 $ 92.40 $ 92.40 $ Field conversions to synthetic turf (APS share) 1.35 $
1.35 $ TOTAL PROJECTS 5.35 $ 47.80 $ 2.75 $ 2.75 $ 65.90 $ 42.35 $ 35.45 $ 57.10 $ 142.20 $ 112.70 $ 32.50 $ 8.60 $ 8.80 $ 9.00 $ 9.20 $ 9.40 $ 467.30 $ 596.65 $
2020
Referendum
2022
Referendum
2024
Referendum
2026
Referendum
2028
Referendum
300 Show s the number of seats coming online that year BOND REFERENDA AMOUNTS
83.00 $ 279.00 $ 17.00 $ 17.80 $ 18.60 $
Debt Service Ratio Target ≤9.8%
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Total Debt Service Ratio -- APS
8.91% 9.07% 9.22% 9.67% 11.48% 12.85% 12.63% 12.77% 11.75% 11.07% 10.83%
Annual Bond Issuance
42.35 $ 35.45 $ 57.10 $ 142.20 $ 112.70 $ 32.50 $ 8.60 $ 8.80 $ 9.00 $ 9.20 $ 9.40 $ 415.55 $
Annual APS Debt Service Increase
$1.52 $0.23 $3.09 $12.13 $9.26 ($1.26) $1.08 ($6.64) ($4.45) ($1.40) $13.56
1 Capital Reserve funds are allocated to projects in order to mitigate the need for bond funding. 2 Funds have already been transferred from the Capital Reserve to the project and are therefore not included in the total.TBD Color coding in the chart above corresponds with the bond referendum year in which it would be approved by the voters as shown on the line "Bond Referenda Amounts" below (e.g., figures in purple above would be in the 2024 referendum). Debt Service Ratio is calculated based on the FY 2021 School Board adopted budget projected out for ten years with no increase in County revenue.
OTHER FUNDING SOURCES BOND FUNDING
TOTAL BOND FUNDING TOTAL PROJECT COST
Joint Fund APS | ArlCo
TBD
10
Project Description (projects in italics are from the FY19-28 CIP; the others are new)
Operating Capital Reserve1 Previous Bond Funding
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Seats Available in Fall 2019 Fall 2020 Fall 2021 Fall 2022 Fall 2023 Fall 2024 Fall 2025 Fall 2026 Fall 2027 Fall 2028 Fall 2029 ELEMENTARY New ES at Reed - Expanded (725 seats in 2021) 2 1.25 $ 4.00 $ 2.75 $ 2.75 $ 24.10 $ 17.75 $ 2.40 $ 725 20.15 $ 55.00 $ Refresh and Kitchen Renovation - ATS, Key, McKinley 10.25 $
10.25 $ Kitchen Renovations - Ashlawn, ASFS, Campbell, Carlin Springs
Entrance Renovations - Taylor
MIDDLE MS: Renovation/Addition Location TBD (300 seats in 2030) 2.50 $ 2.70 $ 13.90 $ 15.90 $ 35.00 $ 35.00 $ MS Addition Location TBD (525+ seats) - planning and design 548
Entrance Renovations - Gunston, Jefferson, Williamsburg
HIGH Education Center Reuse (600 HS seats in 2021) 0.75 $ 1.50 $ 20.00 $ 14.10 $ 2.15 $ 600 16.25 $ 38.50 $ The Heights Building - Field and Building Access with Parking $3.30 $13.10 16.40 $ 16.40 $ Arlington Tech Expansion (FY17-26 project; 250 seats in 2021) 0.75 $ 13.00 $ 5.00 $ 250 5.00 $ 18.75 $ Arlington Career Center Expansion - field and parking garage (2023); 800 seat Addition and performing arts facility (2025) 1.30 $ 31.00 $ 8.80 $ $3.10 $19.90 $21.00 $34.00 $60.40 $5.20 800 143.60 $ 184.70 $ 800 HS seats Location(s) TBD - planning and design 800 $0.00
New ES in Existing Building (725-750 seats in 2029) 1.30 $ 5.10 $ 5.50 $ 28.90 $ 31.10 $ 2.00 $ 72.60 $ 73.90 $ OTHER Transportation Staff Facility Renovation Phase 1 (December 2020) 2 2.10 $
2.10 $ Transportation Staff Facility Renovation Phase 2 (March 2021) 1.20 $
1.20 $ Bus Parking at Kenmore Middle School TBD
Trades Center - bus parking repaving, regrading, etc. TBD
RECURRING Major Infrastructure Projects 7.40 $ 7.60 $ 7.80 $ 8.00 $ 8.20 $ 8.40 $ 8.60 $ 8.80 $ 9.00 $ 9.20 $ 9.40 $ 92.40 $ 92.40 $ Field conversions to synthetic turf (APS share) 1.35 $ AVAILABLE BOND ISSUANCE CAPACITY 7.00 $ $3.10 53.00 $ 8.00 $ 14.00 $ 11.00 $ 18.00 $
62.00 $ 42.00 $ 13.00 $ 25.00 $ 249.10 $ 256.10 $ TOTAL PROJECTS 4.05 $ 14.30 $ 2.75 $ 2.75 $ 64.10 $ 42.35 $ 73.45 $ 28.90 $ 22.00 $ 19.20 $ 26.40 $ 8.60 $ 70.80 $ 51.00 $ 22.20 $ 34.40 $ 399.30 $ 490.70 $
2020
Referendum
2022
Referendum
2024
Referendum
2026
Referendum
2028
Referendum
300 Shows the number of seats coming online that year BOND REFERENDA AMOUNTS
92.80 $ 41.20 $ 35.00 $ 121.80 $ 56.60 $
Debt Service Ratio Target ≤9.8%
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Total Debt Service Ratio -- APS
8.91% 9.07% 9.79% 9.80% 9.79% 9.80% 9.58% 9.80% 9.79% 9.79% 9.80%
Annual Bond Issuance
42.35 $ 73.45 $ 28.90 $ 22.00 $ 19.20 $ 26.40 $ 8.60 $ 70.80 $ 51.00 $ 22.20 $ 34.40 $ 322.55 $
Annual APS Debt Service Increase
$1.52 $4.03 $0.17 $0.08 $0.19 ($1.36) $1.61 $0.09 $0.12 $0.16 $6.61
1 Capital Reserve funds are allocated to projects in order to mitigate the need for bond funding. 2 Funds have already been transferred from the Capital Reserve to the project and are therefore not included in the total.TBD Color coding in the chart above corresponds with the bond referendum year in which it would be approved by the voters as shown on the line "Bond Referenda Amounts" below (e.g., figures in purple above would be in the 2024 referendum). Debt Service Ratio is calculated based on the FY 2021 School Board adopted budget projected out for ten years with no increase in County revenue.
OTHER FUNDING SOURCES BOND FUNDING
TOTAL BOND FUNDING TOTAL PROJECT COST
Joint Fund APS | ArlCo
TBD
All Arlington Public Schools (APS) budget and operations decisions are based on the best information available at the time. Staff and community members are reminded that funding forecasts from Arlington County and the state may change, based
School Board may adjust future budget allocations, staffing and other operations decisions to reflect the existing community and operating landscape.
11
All Arlington Public Schools (APS) budget and operations decisions are based on the best information available at the time. Staff and community members are reminded that funding forecasts from Arlington County and the state may change, based
School Board may adjust future budget allocations, staffing and other operations decisions to reflect the existing community and operating landscape.
12
Note: Renovation may include kitchen and additional space, kitchen equipment, owner (soft) costs
− Kenmore/Carlin Springs: school bus parking with an emergency exit road to Manchester
− Quincy St. (formerly Buck): for Facilities & Operations shops, moving from the Trades Center to Quincy St. − Trades Center: for partial demolition, regrading and repaving for the bus fleet − Fields: continuing APS collaboration with the County to upgrade and replace synthetic turf fields to support school use and recreational programming
13
− Creating the 800 seats at the Career Center and/or at other locations to address high school enrollment growth − Adding common spaces needed for Arlington Tech and the other programs at the Career Center
14
15
− Identify by June 25, same night at adoption of FY 2021 CIP − Hold a Work Session in late August, Superintendent will present a plan for addressing the priorities in time for the spring 2021 CIP process
16
All Arlington Public Schools (APS) budget and operations decisions are based on the best information available at the time. Staff and community members are reminded that funding forecasts from Arlington County and the state may change, based
School Board may adjust future budget allocations, staffing and other operations decisions to reflect the existing community and operating landscape.
17
2020 Topics/Engagement
May 21 School Board Meeting Interim Superintendent presents Proposed FY 2021 CIP Staff present Career Center Expansion Project Concept Design May 27
Agenda – Interim Superintendent's Proposed FY 2021 CIP May 28 Work Session NEW #2 Agenda – Career Center and Preparing for the 2022-26 CIP
June 2 CIP Work Session #3
Agenda – School Board’s Proposed CIP
June 4 School Board Meeting School Board presents Proposed FY 2021 CIP
TBD (Between June 15-25) Joint Work Session with County Board Agenda - Joint session with County Board
June 16 CIP Work Session #4
Agenda TBD – School Board’s Proposed FY 2021 CIP
June 25 School Board Meeting School Board Adopts the FY 2021 CIP and provides direction for the next CIP Adopts the Concept Design Action on the Career Center Expansion Project
18
presentation (Arlington Facilities & Student Accommodation Plan)
− School Board Work Session/Meetings related to CIP − Presentations − Timeline
communications channels including School Talk Engage messages, social media, APS School Ambassador updates, news release
All Arlington Public Schools (APS) budget and operations decisions are based on the best information available at the time. Staff and community members are reminded that funding forecasts from Arlington County and the state may change, based
School Board may adjust future budget allocations, staffing and other operations decisions to reflect the existing community and operating landscape.
Questions? Write to: engage@apsva.us Follow the CIP Process:
19
School Board Work Session June 2, 2020
All Arlington Public Schools (APS) budget and operations decisions are based on the best information available at the time. Staff and community members are reminded that funding forecasts from Arlington County and the state may change, based
School Board may adjust future budget allocations, staffing and other operations decisions to reflect the existing community and operating landscape.
21
− APS and the County both need these estimates to build their 10-year Capital Improvement Plans (CIP)
− Spring 2020: Short-term FY 2021 CIP − Spring 2021: Medium-term CIP for 3-6 years − Spring 2022: Intent is to return to typical ten-year capital planning process
− Focus on essential projects and those required under existing agreements or statutory requirements − Include a limited list of investments, including near-term APS needs
22
− APS expects to add about 1,100 more students from 2019-20, a 4% increase − This will raise total enrollment to more than 29,100 students
23
14,286 14,843 15,106 15,255 15,220 15,127 14,898 14,732 14,517 14,489 14,396
74 289 317 1,135
2,000 4,000 6,000 8,000 10,000 12,000 14,000 16,000 18,000 Enrollment (Grade PreK to 5) School Year
Update to Chart 10, Page 51 of the 2019 AFSAP
Note Starting in 2025-26, the elementary school enrollment projections are completely based
students from:
continuing into the future
* Projection assumptions only apply to Grades K to 5. PreK is not projected and is an estimate provided by the Department of Teaching and Learning. The PreK estimate is added to each Grade K to 5 projection to produce elementary enrollment totals for PreK to Grade 5 for each projection year.
All Arlington Public Schools (APS) budget and operations decisions are based on the best information available at the time. Staff and community members are reminded that funding forecasts from Arlington County and the state may change, based on many external factors. Similarly, student enrollment and projections are based on the best available information, but are also subject to change due to employment, housing and other economic factors. For these reasons, APS and the Arlington School Board may adjust future budget allocations, staffing and other operations decisions to reflect the existing community and operating landscape.
Projection completely based on assumptions 2019 Enrollment School Seats Projected Enrollment
+732 seats, Reed E.S. +752 seats, Fleet E.S. +725-750 (assume 725) seats in existing building (FY 2019-28 CIP)
Source: APS, Planning & Evaluation, Fall 2019. Facilities & Operations, February 2020..
24
Update to Chart 11, Page 52 of the 2019 AFSAP
Note The FY 2019-28 CIP included a 300 seat renovation/addition at a location TBD in 2030. These seats are not included in the bar chart on this slide. Starting in 2028-29, the middle school enrollment projections are completely based on assumptions for Grade 6 to 8 students from:
continuing into the future
All Arlington Public Schools (APS) budget and operations decisions are based on the best information available at the time. Staff and community members are reminded that funding forecasts from Arlington County and the state may change, based on many external factors. Similarly, student enrollment and projections are based on the best available information, but are also subject to change due to employment, housing and other economic factors. For these reasons, APS and the Arlington School Board may adjust future budget allocations, staffing and other operations decisions to reflect the existing community and operating landscape.
6,119 6,442 6,526 6,562 6,681 6,864 7,004 7,022 7,036 6,938 6,823 214
1,000 2,000 3,000 4,000 5,000 6,000 7,000 8,000 Enrollment (Grade 6 to 8) School Year +1,022 seats, Dorothy Hamm M.S., The Heights (Grade 6 to 8)
Projection completely based on assumptions 2019 Enrollment School Seats Projected Enrollment
Source: APS, Planning & Evaluation, Fall 2019. Facilities & Operations, February 2020..
25
7,523 7,857 8,370 8,800 8,960 9,200 9,219 9,297 9,426 9,527 9,643 597 343
90
471 393 264 163 47
1,000 3,000 5,000 7,000 9,000 11,000 Enrollment School Year
+600 seats, Ed Center 1-year delay
Update to Chart 12, Page 53 of the 2019 AFSAP Note Starting in 2029-30, the high school enrollment projections are completely based on assumptions for Grade 9 students from:
rates continuing into the future
All Arlington Public Schools (APS) budget and operations decisions are based on the best information available at the time. Staff and community members are reminded that funding forecasts from Arlington County and the state may change, based on many external factors. Similarly, student enrollment and projections are based on the best available information, but are also subject to change due to employment, housing and other economic factors. For these reasons, APS and the Arlington School Board may adjust future budget allocations, staffing and other operations decisions to reflect the existing community and operating landscape.
+237 seats,
Heights (Grades 9 to 12) +80 seats,
+90 seats,
+800 seats, Arl. Career Ctr. TIMING WILL BE DETERMINED IN FY 2022 CIP
Projection for Grade 9 based on assumptions 2018 Enrollment School Seats Projected Enrollment
Source: APS, Planning & Evaluation, Fall 2019. Facilities & Operations, February 2020..
26
27
Project Description (projects in italics are from the FY19-28 CIP; the others are new)
Operating Capital Reserve1 Previous Bond Funding
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Seats Available in Fall 2019 Fall 2020 Fall 2021 Fall 2022 Fall 2023 Fall 2024 Fall 2025 Fall 2026 Fall 2027 Fall 2028 Fall 2029 ELEMENTARY New ES at Reed - Expanded (725 seats in 2021) 2 1.25 $ 4.00 $ 2.75 $ 2.75 $ 24.10 $ 17.75 $ 2.40 $ 725 20.15 $ 55.00 $ Refresh and Kitchen Renovation - ATS, Key, McKinley 2.60 $ $7.65 7.65 $ 10.25 $ Kitchen Renovations - Ashlawn, ASFS, Campbell, Carlin Springs
Entrance Renovations - Taylor
MIDDLE MS: Renovation/Addition Location TBD (300 seats in 2030) 2.50 $ 2.70 $ 13.90 $ 15.90 $ 35.00 $ 35.00 $ MS Addition Location TBD (525+ seats) - planning and design 548
Entrance Renovations - Gunston, Jefferson, Williamsburg
HIGH Education Center Reuse (600 HS seats in 2021) 0.75 $ 1.50 $ 20.00 $ 14.10 $ 2.15 $ 600 16.25 $ 38.50 $ The Heights Building - Field and Building Access with Parking $3.30 $13.10 16.40 $ 16.40 $ Arlington Tech Expansion (FY17-26 project; 250 seats in 2021) 0.75 $ 13.00 $ 5.00 $ 250 5.00 $ 18.75 $ Arlington Career Center Expansion - field and parking garage (2023); 800 seat Addition and performing arts facility (2025) 1.30 $ 31.00 $ 8.80 $ $3.10 $19.90 $21.00 $34.00 $60.40 $5.20 800 143.60 $ 184.70 $ 800 HS seats Location(s) TBD - planning and design 800 $0.00
New ES in Existing Building (725-750 seats in 2029) 1.30 $ 5.10 $ 5.50 $ 28.90 $ 31.10 $ 2.00 $ 72.60 $ 73.90 $ OTHER Transportation Staff Facility Renovation Phase 1 (December 2020) 2 2.10 $
2.10 $ Transportation Staff Facility Renovation Phase 2 (March 2021) 1.20 $
1.20 $ Bus Parking at Kenmore Middle School TBD
Trades Center - bus parking repaving, regrading, etc. TBD
RECURRING Major Infrastructure Projects 7.40 $ 7.60 $ 7.80 $ 8.00 $ 8.20 $ 8.40 $ 8.60 $ 8.80 $ 9.00 $ 9.20 $ 9.40 $ 92.40 $ 92.40 $ Field conversions to synthetic turf (APS share) 1.35 $ AVAILABLE BOND ISSUANCE CAPACITY 7.00 $ $3.10 $44.00 8.00 $ 14.00 $ 11.00 $ 18.00 $
62.00 $ 42.00 $ 13.00 $ 25.00 $ 240.10 $ 247.10 $ TOTAL PROJECTS 4.05 $ 5.30 $ 2.75 $ 2.75 $ 64.10 $ 42.35 $ 73.45 $ 28.90 $ 22.00 $ 19.20 $ 26.40 $ 8.60 $ 70.80 $ 51.00 $ 22.20 $ 34.40 $ 397.95 $ 481.70 $
2020
Referendum
2022
Referendum
2024
Referendum
2026
Referendum
2028
Referendum
300 Shows the number of seats coming online that year BOND REFERENDA AMOUNTS
92.80 $ 41.20 $ 35.00 $ 121.80 $ 56.60 $
Debt Service Ratio Target ≤9.8%
FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 FY 2026 FY 2027 FY 2028 FY 2029 FY 2030 Total Debt Service Ratio -- APS
8.91% 9.07% 9.79% 9.80% 9.79% 9.80% 9.58% 9.80% 9.79% 9.79% 9.80%
Annual Bond Issuance
42.35 $ 73.45 $ 28.90 $ 22.00 $ 19.20 $ 26.40 $ 8.60 $ 70.80 $ 51.00 $ 22.20 $ 34.40 $ 322.55 $
Annual APS Debt Service Increase
$1.52 $4.03 $0.17 $0.08 $0.19 ($1.36) $1.61 $0.09 $0.12 $0.16 $6.61
1 Capital Reserve funds are allocated to projects in order to mitigate the need for bond funding. 2 Funds have already been transferred from the Capital Reserve to the project and are therefore not included in the total.TBD Color coding in the chart above corresponds with the bond referendum year in which it would be approved by the voters as shown on the line "Bond Referenda Amounts" below (e.g., figures in purple above would be in the 2024 referendum). Debt Service Ratio is calculated based on the FY 2021 School Board adopted budget projected out for ten years with no increase in County revenue.
OTHER FUNDING SOURCES BOND FUNDING
TOTAL BOND FUNDING TOTAL PROJECT COST
Joint Fund APS | ArlCo
TBD