FY2021 Adopted Budget

Capital Project Summary

Capital Project Number: ED1015

Activity #: C1801.1801.02

Capital Project Title: Frederick HS: Replacement

Region: Frederick

Capital Project Status: Completed Asset Type: New/Modernizations Asset Category: Board of Education

Year Identified: 2010 Est Completion Date: 8/5/2017

Capital Project Description: **This project is complete and fully funded. FY21 budget is due to excess funds that have been moved to other projects. This project will replace the 67 year old high school and provide a modern facility that will meet the current curriculum requirements. Frederick HS was originally constructed in 1939 with additions in 1955, 1967, 1977 and 1980. Approximately 90,000 sq. ft were renovated 30 years ago. Only minor systemic improvements have been done since. A modernization is needed to provide the required curriculum of a high school. Frederick HS was identified in a recent facility needs assessment as the second priority for renovation needs at the high school level behind Linganore HS. A feasibility study was completed in January 2013. Option 5 to replace the existing High School with a new, modern facility was recommended by the steering committee and approved by the Board of Education.

Cash Requirement Schedule:

Project Total

Prior Budget

Categories

2021

2022

2023

2024

2025

2026 Costs After

Site Improvement - NonBldg

7,566,462 7,566,462 3,390,500 3,390,500

Architect/Engineering

Construction

83,048,324 84,996,733 -1,948,409

Capital Appropriations Capital Approp Equipment Capital Approp - Studies

-6,500,000 -6,500,000 5,500,000 5,500,000 231,750 231,750 -200,000 -200,000

A&E - County's Share

Total Cost:

93,037,036 94,985,445 -1,948,409

Funding Schedule:

Project Total

Prior Budget

Categories

2021

2022

2023

2024

2025

2026 Costs After

MD BOE - Capital Project MD BOE - Unallocated Trans from General Fund

22,116,750 22,116,750

0

842,574 1,662,684 -820,110

Trans from School Construction

5,312,852 5,312,852

General Obligation Bonds Recordation Tax Bonds Premium Revenue - GO Bonds

57,146,811 58,275,110 -1,128,299

6,650,129 6,650,129 967,920 967,920

Total Cost:

93,037,036 94,985,445 -1,948,409

664

Made with FlippingBook - professional solution for displaying marketing and sales documents online