FY2026-FY2031 Proposed Capital Improvement Program
Capital Project Summary
Capital Project Number: ED1022 Capital Project Title: Yellow Springs ES Replacement Asset Category: Board of Education Asset Type: New/Modernizations Capital Project Status: Active
Activity #: C1615.1615.02 Region: Frederick Est Completion Date: 8/31/2026 Year Identified: 2010
Capital Project Description: Yellow Springs ES is approximately 52,600 gross square feet and was originally constructed in 1957 with additions in 1966 and 1974. The new facility will be constructed near Christophers Crossing, Walter Martz Road, and Spring Run Drive, in the City of Frederick. The school will accommodate students from pre-kindergarten through 5th grade, with a state-rated capacity of 745 students, housed in a multi-story facility encompassing approximately 84,553 gross square feet. The design of the building has been adapted to meet site conditions and will become the new prototype elementary school design for the county. The former site of the Yellow Springs ES will be retained by the Board of Education for future needs.
Cash Requirement Schedule:
Project Total
Prior Budget
Categories
2026
2027
2028
2029
2030
2031
Costs After
Site Work- State's Share
4,345,323 2,275,593
4,345,323 2,275,593
A&E - State's Share
Construction - State's Share Equipment - State's Share Site Work - County's Share
25,381,786 25,381,786
0
2,339,790 1,306,798
2,339,790 1,306,798
A&E - County's Share
Construction - County's Share Equipment - County's Share
23,605,660 16,532,852
7,072,808 2,107,000 9,179,808
2,107,000
Total Cost:
61,361,950 52,182,142
Funding Schedule:
Project Total
Prior Budget
Categories
2026
2027
2028
2029
2030
2031
Costs After
MD BOE - Capital Project Trans from General Fund Trans from Impact Fee General Obligation Bonds MD BOE - Cash Forward Funding
25,313,238 25,313,238
2,188,478 8,596,565
81,478
2,107,000 3,107,000 3,965,808
5,489,565
18,574,205 14,608,397
6,689,464
6,689,464
Total Cost:
61,361,950 52,182,142
9,179,808
216
Made with FlippingBook - Online magazine maker