Facilities Review Brian Carpenter
Board Workshop 4
MSAD #1 Planning For The Future Right Sizing Facilities
Facilities Review Brian Carpenter Board Workshop 4 MSAD #1 - - PowerPoint PPT Presentation
Facilities Review Brian Carpenter Board Workshop 4 MSAD #1 Planning For The Future Right Sizing Facilities Facilities Review Rational Continued Declining Enrollment Reduce Operational Costs Right Sizing of Facilities
MSAD #1 Planning For The Future Right Sizing Facilities
175,000 185,000 195,000 205,000 215,000 225,000 235,000 245,000 255,000
1970 1975 1980 1985 1990 1995 2000 2005 2010 2015
Grade Count
* Does not include unorganized territories
Trendline Actual Projected
Source: Maine DOE
Facility Year Constructed Square Footage Operational Cost (5 Year Ave)
Mapleton Elementary
1975 45,000 $237,150.00
Pine Street Elementary
1954/56 33,750 $177,862.50
Zippel Elementary
1959 49,600 $261,392.00
PIMS
1962/2005 100,000 $395,000.00
PIHS
1948/58/67 199,000 $1,048,730.00
Facility Grades Number of Classrooms Student Count (5 Year Ave) Operational Capacity Mapleton Elementary Pre-K - 5 16 216 320 Pine Street Elementary Pre-K - 2 21 348 420 Zippel Elementary 3 - 5 22 295 440 PIMS 6 - 8 37 414 740 PIHS 9 - 12 54 564 1080
Facility 2015-2016 2016-2017 2017-2018 2018-2019 2019-2020 2020-2021 Mapleton Elementary 233 233 237 240 225 222 Pine Street Elementary 384 362 343 318 320 320 Zippel Elementary 258 277 278 306 282 263 PIMS 380 356 367 347 381 389 PIHS 563 571 554 537 495 482 District Total 1818 1799 1779 1748 1703 1676
Facility 2015-2016 2016-2017 2017-2018 2018-2019 2019-2020 2020-2021 Mapleton Elementary 233/320 233/320 237/320 240/320 225/320 222/320 Pine Street Elementary 384/420 362/420 343/420 318/420 320/420 320/420 Zippel Elementary 258/440 277/440 278/440 306/440 282/440 263/440 PIMS 380/740 356/740 367/740 347/740 381/740 389/740 PIHS 563/1080 571/1080 554/1080 537/1080 495/1080 482/1080 Pine + Zippel + PIMS 1022 995 988 971 983 972
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Debt Paid Per Year $881,967 $855,862 $694,934 $645,772 $578,214 $509,291 $494,482 $478,879 $462,678 $219,724 $- $100,000 $200,000 $300,000 $400,000 $500,000 $600,000 $700,000 $800,000 $900,000 $1,000,000
Debt Paid Per Year
$5,821,803 $4,939,836 $4,083,975 $3,389,040 $2,743,268 $2,165,054 $1,655,763 $1,161,281 $682,402 $219,724 $- $1,000,000 $2,000,000 $3,000,000 $4,000,000 $5,000,000 $6,000,000 $7,000,000 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Total Debt
Cost $0
≈ Cost $35M+ Need State Financing 3 - 5 Years Before Construction List Opens 5 – Years additional before approval 2 – 3 Years for construction Total 10 – 13 Years before can do Phase 2
Cost $0
Facility 2015-2016 2016-2017 2017-2018 2018-2019 2019-2020 2020-2021 Mapleton Elementary 233 233 237 240 225 222 Pine Street Elementary 384 362 343 318 320 320 Zippel Elementary 258 277 278 306 282 263 PIMS 380 356 367 347 381 389 PIHS 563 571 554 537 495 482 District Total 1818 1799 1779 1748 1703 1676
Facility 2015-2016 2016-2017 2017-2018 2018-2019 2019-2020 2020-2021 Pine Street Elementary 384 362 343 318 320 320 Zippel Elementary 258 277 278 306 282 263 PIMS 380 356 367 347 381 389 Pre-K - 8 Total 1022 995 988 971 983 972
Facility 2015-2016 2016-2017 2017-2018 2018-2019 2019-2020 2020-2021 Pine Street Elementary 384 362 343 318 320 320 Zippel Elementary 258 277 278 306 282 263 Pre-K - 5 Total 642 639 621 624 602 583
Classroom Current Grade 5 Classroom Size w/ 6 Classrooms FY18 Grade 7 Classroom Size w/ 6 Classrooms Classroom 1 16 19 Classroom 2 16 19 Classroom 3 20 19 Classroom 4 21 19 Classroom 5 21 19 Classroom 6 21 20 Total 115 115
Classroom Current Grade 6 Classroom Size w/ 6 Classrooms FY18 Grade 8 Classroom Size w/ 6 Classrooms Classroom 1 17 21 Classroom 2 17 21 Classroom 3 18 21 Classroom 4 19 21 Classroom 5 20 21 Classroom 6 21 21 Special Education 14 Includes Special Ed Students Total 126 126
Classroom Current Grade 4 Classroom Size w/ 6 Classrooms FY19 Grade 7 Classroom Size w/ 6 Classrooms Classroom 1 15 21 Classroom 2 13 21 Classroom 3 24 21 Classroom 4 24 21 Classroom 5 25 21 Classroom 6 25 21 Total 126 126
Classroom Current Grade 5 Classroom Size w/ 6 Classrooms FY19 Grade 7 Classroom Size w/ 6 Classrooms Classroom 1 16 19 Classroom 2 16 19 Classroom 3 20 19 Classroom 4 21 19 Classroom 5 21 19 Classroom 6 21 20 Total 115 115