Sussex County, NJ Final Report Presentation December 4, 2014 - - PowerPoint PPT Presentation

sussex county nj
SMART_READER_LITE
LIVE PREVIEW

Sussex County, NJ Final Report Presentation December 4, 2014 - - PowerPoint PPT Presentation

Sussex County, NJ Final Report Presentation December 4, 2014 Sussex County, NJ Presentation Team Curtiss Pulitzer Pulitzer/Bogard & Associates, LLC Patrick Jablonski, Ph.D . Luminosity Justice Solutions Arthur Thompson SMRT,


slide-1
SLIDE 1

Sussex County, NJ

Final Report Presentation

December 4, 2014

slide-2
SLIDE 2

Sussex County, NJ

Curtiss Pulitzer

Pulitzer/Bogard & Associates, LLC

Patrick Jablonski, Ph.D.

Luminosity Justice Solutions

Arthur Thompson

SMRT, Architecture Engineering and Planning

Presentation Team

slide-3
SLIDE 3

Scope of Project and Agenda

» Jail Population Forecasts & Management Alternatives » Jail Operations and Healthcare Assessment » Operational and Architectural Programming » Staffing and Operating Costs » Jail Physical Plant Analysis » Design Concepts and Capital Costs

3

slide-4
SLIDE 4

Sussex County, NJ

Population Forecasts & Management Alternatives

slide-5
SLIDE 5

Sussex County, NJ

Population Forecasts & Management Alternatives

Patrick Jablonski, Ph.D., Senior Researcher, Luminosity

slide-6
SLIDE 6

Outline

» Factors Driving Jail Population Dynamics

  • Commitments
  • Average Length of Stay

» Population Forecasts » Recommendations » Conclusion

6

slide-7
SLIDE 7

Jail Population Factors

7

slide-8
SLIDE 8

Jail Population Factors

Two Factors Drive Jail Populations:

  • 1. Commitments – How many people enter the jail
  • 2. Average Length of Stay (ALOS) – How long those

people stay

8

slide-9
SLIDE 9

Jail Population Factors

If a jail takes in 2 people a day every day and they stay 2 days each, the Average Daily Population (ADP) will be 4

9

Day 1 Day 2 Day 3 Day 4 Day 5 Inmate 1 X X Inmate 2 X X Inmate 3 X X Inmate 4 X X Inmate 5 X X Inmate 6 X X Inmate 7 X X Inmate 8 X X Total 2 4 4 4 4

slide-10
SLIDE 10

Jail Population Factors

However, if a jail takes in 2 people a day every day and they stay 3 days each, the ADP becomes 6

10

Day 1 Day 2 Day 3 Day 4 Day 5 Day 6 Inmate 1 X X X Inmate 2 X X X Inmate 3 X X X Inmate 4 X X X Inmate 5 X X X Inmate 6 X X X Inmate 7 X X X Inmate 8 X X X Total 2 4 6 6 6 6

slide-11
SLIDE 11

Jail Population Factors

» Factor 1: Commitments

  • Annual Commitments, 2009 – October 2014*

11

1,735 1,594 1,486 1,486 1,446 1,245 500 1,000 1,500 2,000 2009 2010 2011 2012 2013 2014 Number of Commitments

  • Commitments

stable, 2010–2013

*2014 Is Annualized

slide-12
SLIDE 12

Jail Population Factors

» Factor 1: Commitments

  • Annual Average Daily Commitments, 2009 – October 2014

12

4.75 4.37 4.07 4.07 3.96 3.41 0.00 1.00 2.00 3.00 4.00 5.00 2009 2010 2011 2012 2013 2014 Number of Commitments

  • Declined 28.2%

since 2009

slide-13
SLIDE 13

Jail Population Factors

» Factor 1: Commitments

  • Monthly Commitments, May 2011 – July 2014

13

85 166 20 40 60 80 100 120 140 160 180 May-11 Aug-11 Nov-11 Feb-12 May-12 Aug-12 Nov-12 Feb-13 May-13 Aug-13 Nov-13 Feb-14 May-14 Number of Commitments

slide-14
SLIDE 14

Jail Population Factors

» Factor 2: Average Length of Stay (ALOS)

  • Estimated ALOS = Annual ADP x 365 ÷ Annual

Commitments

  • For example, the annual ADP in 2013 was 180 and the

commitments totaled 1,446. As a result, the estimated ALOS for 2013 was 45.5 days (180 × 365 ÷ 1,446 = 45.5)

14

slide-15
SLIDE 15

Jail Population Factors

» Factor 2: Average Length of Stay (ALOS)

  • ALOS in 2014 YTD decreased 6.5% from 2013
  • ALOS increased 14% from 2009

15

Year Total Commitments Daily Commitments ADP ALOS IF ALOS THEN ADP 2009 1,735 4.75 177 37.2 2010 1,594 4.37 171 39.0 2011 1,486 4.07 169 41.6 2012 1,486 4.07 185 45.4 2013 1,446 3.96 180 45.5 2014 (First 10 Months) 1,245 (1,037) 3.41 151 44.4 37.2 127 Difference (2009 - 2014)

  • 28.2%
  • 14.7% +19.2%
slide-16
SLIDE 16

Jail Population Factors

» Average Daily Population

  • Annual ADP, 2009 – October 2014

16

177 171 169 185 180 151 50 100 150 200 250 2009 2010 2011 2012 2013 2014 Average Daily Population

  • Does NOT include

ICE detainees

  • Declined 14.7%

since 2009

slide-17
SLIDE 17

Jail Population Factors

» Average Daily Population

  • ADP by Month, January 2009 – July 2014

17

50 100 150 200 250

Jan-09 Apr-09 Jul-09 Oct-09 Jan-10 Apr-10 Jul-10 Oct-10 Jan-11 Apr-11 Jul-11 Oct-11 Jan-12 Apr-12 Jul-12 Oct-12 Jan-13 Apr-13 Jul-13 Oct-13 Jan-14 Apr-14 Jul-14

Average Daily Population

slide-18
SLIDE 18

Jail Population Factors

» Commitments

18

145 132 124 124 121 104

20 40 60 80 100 120 140 160 180 200

2009 2010 2011 2012 2013 2014 Monthly Commitments Monthly Commitments

slide-19
SLIDE 19

Jail Population Factors

» Commitments & ALOS

19

145 132 124 124 121 104

37.2 39 41.6 45.4 45.5 44.4

5 10 15 20 25 30 35 40 45 50

20 40 60 80 100 120 140 160 180 200

2009 2010 2011 2012 2013 2014 Average Length of Stay Monthly Commitments Monthly Commitments ALOS

slide-20
SLIDE 20

Jail Population Factors

» Commitments, ALOS & Average Daily Population

20

145 132 124 124 121 104

177 171 169 185 180 151.4 37.2 39 41.6 45.4 45.5 44.4

5 10 15 20 25 30 35 40 45 50

20 40 60 80 100 120 140 160 180 200

2009 2010 2011 2012 2013 2014 Average Length of Stay Monthly Commitments & ADP Monthly Commitments ADP ALOS

slide-21
SLIDE 21

Population Forecasts

21

slide-22
SLIDE 22

Population Forecast

» Best Predictor of a Trend’s Future Pattern is that Trend’s Past Pattern

  • Autoregressive Integrated Moving Averages (ARIMA)
  • Assumes status quo remains in place
  • Long-term accuracy affected by
  • Changes in public policy or law
  • Changes in law enforcement practices
  • Criminal justice resource changes
  • Socioeconomic factors
  • Other influences

22

slide-23
SLIDE 23

Population Forecast

» Average Daily Population Forecast Through 2038

23

339 50 100 150 200 250 300 350 Jan-08 Sep-09 May-11 Jan-13 Sep-14 May-16 Jan-18 Sep-19 May-21 Jan-23 Sep-24 May-26 Jan-28 Sep-29 May-31 Jan-33 Sep-34 May-36 Jan-38 Sep-39

ADP 2013 Forecast

slide-24
SLIDE 24

Population Forecast

» Average Daily Population Forecast Through 2039

24

296 339 50 100 150 200 250 300 350 Jan-08 Sep-09 May-11 Jan-13 Sep-14 May-16 Jan-18 Sep-19 May-21 Jan-23 Sep-24 May-26 Jan-28 Sep-29 May-31 Jan-33 Sep-34 May-36 Jan-38 Sep-39

ADP 2014 Forecast 2013 Forecast

slide-25
SLIDE 25

Population Forecast

25

Year Forecast ADP Males Females Peaking Maintenance Factor (19.1%) Classification Factor (10%) Total Bedspace Needs

2015 161.6 135.8 25.9 30.9 16.2 208.6 2017 170.3 143.1 27.2 32.5 17.0 219.9 2019 177.2 148.9 28.4 33.8 17.7 228.8 2021 185.4 155.8 29.7 35.4 18.5 239.4 2023 194.5 163.4 31.1 37.2 19.5 251.1 2025 204.5 171.8 32.7 39.1 20.5 264.0 2027 215.4 181.0 34.5 41.1 21.5 278.1 2029 227.3 190.9 36.4 43.4 22.7 293.4 2031 240.0 201.6 38.4 45.8 24.0 309.9 2033 253.7 213.1 40.6 48.5 25.4 327.5 2035 268.3 225.4 42.9 51.2 26.8 346.3 2037 283.8 238.4 45.4 54.2 28.4 366.3 2039 300.2 252.2 48.0 57.3 30.0 387.5

slide-26
SLIDE 26

Findings and Recommendations

26

slide-27
SLIDE 27

Findings and Recommendations

» The jail’s population decrease is accounted for by a decrease in both commitments (both ICE and non-ICE) and ALOS » The jail’s projected ALOS is a key component of the projected population increase » Managing ALOS may help control population growth » There exist 3 main types of opportunities to responsibly reduce ALOS:

  • Criminal justice system management
  • Case processing efficiency
  • Alternatives to detention

27

slide-28
SLIDE 28

Findings and Recommendations

Criminal Justice System Management Recommendations:

  • 1. Increase jail population information sharing
  • 2. Establish a jail population manager position
  • 3. Establish a criminal justice coordinating committee

28

slide-29
SLIDE 29

Findings and Recommendations

Case Processing Recommendations:

  • 1. Reduce Superior Court case backlog: pre-

indictment

  • 2. Reduce Superior Court case backlog: post-

indictment

  • 3. Priority scheduling/case processing for in custody

pretrial defendants

  • 4. Increase municipal court case processing efficiency

29

slide-30
SLIDE 30

Findings and Recommendations

Alternatives To Detention: » After those 7 recommendations are fully implemented, there may still be opportunities to decrease the jail’s population » Can implement alternatives to pretrial detention via a pretrial services program

  • Currently Have Home Detention
  • GPS Monitoring When Appropriate

30

slide-31
SLIDE 31

Findings and Recommendations

Impact of Responsibly Managing ALOS: » Fully implementing the recommendations may help manage future jail population growth by limiting ALOS » In the first 10 months of 2014, the Jail received 1,037 admissions with an ALOS of 44.4 days – resulting in an ADP of 152 inmates

  • If admissions remained the same, but the ALOS was

reduced by 19% to 37.2 days (as it was in 2009), the ADP would have been 127

31

slide-32
SLIDE 32

Summary

» Commitments into the jail have decreased » The jail’s ALOS has decreased » As a result, the jail’s population has decreased » Opportunities remain to manage the ALOS and further reduce the jail population in the future

32

slide-33
SLIDE 33

Conclusion

» Alternate Forecast From Reduced ALOS

33

257 296 339

50 100 150 200 250 300 350 Jan-08 Jul-09 Jan-11 Jul-12 Jan-14 Jul-15 Jan-17 Jul-18 Jan-20 Jul-21 Jan-23 Jul-24 Jan-26 Jul-27 Jan-29 Jul-30 Jan-32 Jul-33 Jan-35 Jul-36 Jan-38 Jul-39

Alternative 2014 Forecast 2013 Forecast

slide-34
SLIDE 34

Sussex County, NJ

Operational Assessments and Recommendations

slide-35
SLIDE 35

Sussex County, NJ

Operational Assessment and Recommendations

» Curtiss Pulitzer, Pulitzer/Bogard & Associates, LLC

slide-36
SLIDE 36

Key Findings: Operations

» Physical plant does not support separation of the inmate populations according to the classification plan. » Female housing configuration limits their access to programs and services. » Housing 3 inmates to a cell at times is a significant concern for inmate safety and welfare. » Classification system and inmate safety is compromised by the lack of separate housing for special populations. » Work opportunities are limited for female inmates.

36

slide-37
SLIDE 37

Key Findings: Operations

» Current staffing coverage does not provide for optimum management and direct supervision of the inmate population. » A crowded Intake area hinders necessary privacy and male/female separation. » The jail configuration and numerous blind spots makes PREA compliance difficult to achieve. » Lack of program space limits the ability to provide treatment programming. » Greater collaboration with community resources is needed to enhance reentry services.

37

slide-38
SLIDE 38

Key Findings: Staffing and Operating Costs

» Correctional salaries and benefits are 87.6% of the budget which is high comparatively. » Per diem calculated at $197.10 for an ADP of 185

38

Functional Area Total Cost Per Inmate

Operations $11,906,797.60 $176.33 Health Care $1,097,913.41 $16.26 Food Service $696,003.59 $9.3066 Laundry $2,552.75

$0.04

Maintenance $375,286.54

$5.56

Utilities $306,554.90

$4.54

Programs $3,365.62

$0.05

Total $14,388,474.41 $197.10

slide-39
SLIDE 39

Per Diem Cost Analysis Comparison

39

Utilities $4.54 $3.5 $2.55 $0.02 $5.70 Programs $0.05 $0.0 $2.86 $3.24 $3.07 Total $197.10 $140.5 $229.82 $171.35 $218.21 ADP 185 205 235 525 784

Sussex Warren Somerset Burlington Bergen

Operations $176.33 $113.8 $202.40 $141.83 $178.36 Health Care $16.26 $16.8 $12.29 $19.14 $19.51 Food Service $9.30 $5.6 $8.00 $5.43 $6.62 Laundry $0.04 $0.0 $0.04 $0.00 $0.02 Maintenance $5.56 $0.7 $1.68 $1.68 $4.95

» Per diem comparison with other NJ Counties

slide-40
SLIDE 40

Operating Cost Savings Recommendations

» Reduce the food service cost by 25% » Consider the benefits of submitting RFPs for several functional areas to determine if contracted services may yield a decreased cost and improved service delivery. » Update the Jail’s HVAC system to be energy and staff efficient

40

slide-41
SLIDE 41

Sussex County, NJ

Health Care Assessment and Recommendations

slide-42
SLIDE 42

Key Findings

» Existing space for health care services is inadequate. » There are no dedicated medical observation, medical housing or ADA compliant beds » There is no designated mental health housing with the exception

  • f camera observation cells for suicide watch.

» Having only paper health care records instead of EMR is problematic. » Use of independent contract medical, mental health and dental providers has resulted in fragmentation, inconsistency and inefficient provision of health care services. » The lack of a single health authority to provide leadership and greater accountability may be contributing to excessive costs.

42

slide-43
SLIDE 43

Key Findings: Costs

» The pharmaceuticals cost have in the past far exceeded the estimated cost in the contract. » More than 77% of the inmates are prescribed medications which is high for a jail population. » More than 42% of the jail population is prescribed psychiatric medication, higher than the national average of 16.6% for male inmates and 31% for female inmates. » 55% of the medication costs are for psychiatric medications. » The number of prescriptions per inmate per month (PIPM) not

  • nly increases operational costs (the costs of the medications

themselves), but increases the time for medication administration by nursing staff.

43

slide-44
SLIDE 44

Recommendations

» Potential approaches to reduce health care costs include:

  • Use of telemedicine (where appropriate)
  • Reduce nursing time administering medications
  • Use a jail-based formulary
  • Base new health care contracts on inmate population size
  • Actively monitor that contracted services are provided
  • Audit costs
  • Measure the outcomes of costs on inmates’ health.

» Develop a nursing staffing plan that uses a mix of LPN and RN positions that would expand coverage to 24 hours.

44

slide-45
SLIDE 45

Correctional Health Care Models

» There are a number of correctional health care staffing models:

  • Blended Public Employee and Contracted

Services

  • Public Employee Model
  • Contracted Services Model

45

slide-46
SLIDE 46

Recommendations

» There are significant potential advantages to the Contracted Services Model.

  • The vendor will typically subcontract for certain services such as

hospitalization and certain clinical specialties

  • The vendor is responsible for all care and costs
  • The vendor indemnifies the county for any legal liabilities that may

arise.

  • Greater opportunities for alliances and cooperation with the local

health department necessary for effective reentry

  • Significantly decreases a county’s legal exposure, if the county also

maintains active contract monitoring

46

slide-47
SLIDE 47

Sussex County, NJ

Operational and Architectural Programming

slide-48
SLIDE 48

Programming Objectives

» Direct Supervision of inmates where appropriate » Exercise yards adjacent to housing » Provide expanded program spaces with direct access from housing creating decentralized services » Provide appropriate medical and health care spaces & services » Provide appropriate Intake and Release spaces & services, including “open booking” » Provide video-visitation in housing areas to minimize inmate movement » Provide opportunities for operating savings through efficient staff deployment and reallocation of existing staff

48

slide-49
SLIDE 49

Space Program Summary: 293 Beds

49

SUSSEX COUNTY JAIL EXPASION PROJECT Preliminary Macro Space Program

Component Section Component Net Square Feet. Gross Square Feet Exterior Square Feet 1.000 PUBLIC LOBBY 1,800 2,400 2.000 ADMINISTRATION 2,100 2,700 3.000 STAFF SUPPORT 3,400 4,600 4.000 SECURITY OPERATIONS 1,600 2,200 5.000 INTAKE PROCESSING CENTER 7,700 10,000 6.000 HOUSING 6.100

  • Unit 1 (GP: Male Max/High Med)

6,100 10,100 750 6.200

  • Unit 2 (GP: Male Medium)

6,200 10,200 750 6.300

  • Unit 3 (GP: Male Minimum)

6,100 9,200 750 6.400

  • Housing Support

2,500 3,500 6.500

  • Unit 4 (Male Pre-Class/Seg)

6,800 11,100 750 6.600

  • Unit 5 (Female - All Class)

6,100 10,100 750 6.700 Shared Housing Support 3,000 4,200 7.000 HEALTH CARE 7.100 Clinic 1,900 2,900 7.200 Medical Housing 1,700 2,700 750 7.300 Mental Health Housing 4,200 6,900 750 7.400 Shared Housing Support 1,700 2,500 8.000 VISITATION 1,800 2,500 9.000 PROGRAMS AND SERVICES 1,200 1,600 10.000 INDUSTRIES 3,400 4,800 600 11.000 FOOD SERVICE 3,300 4,300 12.000 COMMISSARY 600 700 13.000 LAUNDRY 1,300 1,950 14.000 WAREHOUSE 5,400 6,500 15.000 MAINTENANCE/CENTRAL PLANT 4,400 5,200 16.000 SITE / PARKING 54,000 SUBTOTAL 84,300 122,850 59,850 Gross Factor (10%) 12,285 TOTAL 135,135 59,850

slide-50
SLIDE 50

Comparison-Current and Future Per Diem Costs

50

  • Current

Future

Operations $176.33 $142.95 Health Care $16.26 $21.00 Food Service $9.30 $4.80 Laundry $0.04 $0.00 Maintenance $5.56 $4.00 Utilities $4.54 $4.54 Programs $0.05 $3.00 Total $197.10 $180.29 ADP 185 293

» Per Diem Comparison of proposed expansion with current Jail

slide-51
SLIDE 51

» Staff to Inmate ratio comparison with current Jail » Assumes elimination of control booths and converting to direct supervision » Improves staff efficiency by 63%

51

Staff Capacity Staff/100 Inmates Baseline 108 185 58.4 Projected 104 293 35.5

slide-52
SLIDE 52

Sussex County, NJ

Physical Plant Analysis, Design Concepts and Capital Costs

slide-53
SLIDE 53

Sussex County, NJ

Physical Plant Analysis and Recommendations

slide-54
SLIDE 54

Physical Plant Analysis » Key Findings

  • Life Safety and Risk Evaluation
  • Suicide Risk Mitigation
  • Architectural/Structural Systems
  • HVAC Systems
  • Plumbing
  • Fire Protection
  • Electrical
  • Security Electronics and Control Systems

54

slide-55
SLIDE 55

Physical Plant Analysis

» Facility Improvement Recommendations

  • Within 1 year
  • Infrared imaging of switchgear

$12,000

  • Security review of existing locks and controls

$15,000

  • Roofing condition inspection

$4,000

  • Building Sewers (Cost for major replacement scope)

$160,000

  • Replace Kitchen System Ventilation System

$95,000

  • Move and replace UPS, provide air conditioned space

$25,000

  • Repair any diagnosed problems from switchgear infrared analysis

$10,000

  • Repair or schedule any diagnosed problems from roof inspection

$TBD (Allow $50,000)

  • Replace generator & transfer switches & main distribution switchboard

$250,000

  • Fire Alarm System

$60,000

  • TOTAL…………………………………………………………………………………………………………….$681,000

55

slide-56
SLIDE 56

Physical Plant Analysis

» Facility Improvement Recommendations

  • Within 3 Years
  • Exterior Sealant Replacement

$60,000

  • Start Housing Unit Renovations / Cell Renovations

$630,000 ($315,00 per 8 cells)

  • Provide Fire Sprinklers in Housing Areas

$50,000

  • Panelboards

$25,000 - 50,000

  • Light fixture replacements

$20,000

  • Occupancy sensors

$5,000

  • Special Needs Housing Improvements

$TBD in next Study Phase

  • Building Reorganization and/or Expansion

$TBD in next Study Phase

  • Mechanical System Replacement

$1,800,000

  • Replace Air Handling Units, Exhaust Fans, VAV Units.
  • Heating Boiler Replacement including Pumps and Piping
  • Replace Chilled Water System, Pumps, Piping
  • Replace Mechanical Systems Control System
  • Testing and Balancing
  • Commissioning
  • Replace Exercise Yard Roof Deck

$80,000

  • TOTAL ………………………………………………………………………………………….$2,695,000

56

slide-57
SLIDE 57

Physical Plant Analysis

» Facility Improvement Recommendations

  • Within 3 to 10 years
  • Complete Housing Unit Renovations / Cell Renovations

$2,520,000

  • Provide Fire Sprinklers in Housing Areas

$100,000

  • Laundry Ventilation System/ Control System, Test and Balance

$29,000

  • Replace Motor Control Panel

$30,000

  • Wiring Device Replacement

$50,000

  • Light Fixture Replacement with LED Fixtures Throughout

$50,000

  • Replace Roofing, Parapet Covers, and Wall Copings

$400,000

Based upon inspection, this item may move up in priority

  • Window Replacement. Any windows not replaced

$892,000

Any window not replaced as a part of the housing unit renovations should be replaced within 10 years, though performance of this work with other windows will provide the best value.

  • Replace Domestic Hot Water Heater System with Instantaneous Heater

$76,000

  • Supplement with Solar Hot Water Heating Collectors

$450,000

(Curbs must be installed when new roofing installed.)

  • TOTAL $4,597,000

57

slide-58
SLIDE 58

10 Year Program Costs » Program Costs

  • Within Year 1
  • Base Cost:

$681,000

  • + 18% Soft Cost:

$804,000

  • + 15% Contingency:

$924,000

  • Within 1 to 3 Years
  • Base Cost:

$2,695,000

  • + 18% Soft Cost:

$3,180,000

  • + 15% Contingency:

$3,657,000

  • Within 3 to 10 Years
  • Base Cost:

$4,597,000

  • + 18% Soft Cost:

$5,424,000

  • + 15% Contingency:

$6,238,000

58

slide-59
SLIDE 59

Sussex County, NJ

Design Concepts and Capital Costs

slide-60
SLIDE 60

Design Concepts and Capital Costs

Overview

60

slide-61
SLIDE 61

Design Concepts and Capital Costs

62

The most pressing needs include:

  • Addressing suicide prevention in housing areas as well as the deteriorating physical

plant.

  • Diminish the escape potential of inmates.
  • Improve observation and oversight of inmates.
  • Creating appropriate medical and mental health treatment space and housing.
  • Creating an appropriate booking and intake area
  • Replacing the existing HVAC systems with a new energy and cost-efficient system.
  • Create more efficient decentralized services for the inmate population to minimize

escorted movement within the jail

  • Create more efficient and effective inmate supervision in housing areas with the

introduction of direct supervision in housing pods.

  • Enhance the safety of inmates, staff and the public.
slide-62
SLIDE 62

Design Concepts and Capital Costs

63

slide-63
SLIDE 63

Design Concepts and Capital Costs

64

slide-64
SLIDE 64

Design Concepts and Capital Costs

65

slide-65
SLIDE 65

Design Concepts and Capital Costs

66

slide-66
SLIDE 66

Design Concepts and Capital Costs

67

slide-67
SLIDE 67

Design Concepts and Capital Costs

68

slide-68
SLIDE 68

Design Concepts and Capital Costs

69

slide-69
SLIDE 69

Design Concepts and Capital Costs

70

slide-70
SLIDE 70

Design Concepts and Capital Costs

71

slide-71
SLIDE 71

Design Concepts and Capital Costs

72

slide-72
SLIDE 72

Design Concepts and Capital Costs

73

slide-73
SLIDE 73

Design Concepts and Capital Costs

74

slide-74
SLIDE 74

Design Concepts and Capital Costs

75

slide-75
SLIDE 75

Design Concepts and Capital Costs

76

slide-76
SLIDE 76

Design Concepts and Capital Costs

77

slide-77
SLIDE 77

Design Concepts and Capital Costs

78

View from the South Corner

slide-78
SLIDE 78

Design Concepts and Capital Costs

79

Total Program Phased $/PSF Total Cost Phase One Renovation 11,000 $200 $ 2,200,000.00 New Construction 21,050 $365 $ 7,683,250.00 Total Construction $ 9,883,250.00 Contingency 15% $ 1,482,487.50 Soft Costs 18% $ 1,778,985.00 Total P-1 Const. Costs $ 13,144,722.50 Total conditions report $ 10,819,000.00 Total Phase One $ 23,963,722.50 Phase Two Renovation 21,050 $225 $ 4,736,250.00 New Construction 65,810 $415 $ 27,311,150.00 Total Construction Cost $ 32,047,400.00 Contingency 15% $ 4,807,110.00 Soft Costs 18% $ 5,768,532.00 Total P-2 Project Costs $ 42,623,042.00