FY2026-FY2031 Proposed Capital Improvement Program
Capital Project Summary
Capital Project Number: ED1048 Capital Project Title: New ES Site #41 Asset Category: Board of Education Asset Type: New/Modernizations Capital Project Status: In Progress
Activity #: C1611.1611.02 Region: Est Completion Date: 8/31/2028 Year Identified: 2021
Capital Project Description: This new elementary school will be located at the intersection of Mussetter Road and Whiterose Drive, north of MD Rt. 144. The school will have a state rated capacity of 882 students. The new school will primarily alleviate capacity issues at Oakdale Elementary School, but it is also intended to help balance enrollments across a total of six elementary schools, per the redistricting study approved by the Board of Education in March 2025. Elementary School #41 will utilize the same prototype design as the new Yellow Springs Elementary School. A County supplemental appropriation in June 2024 funded the design portion of the project in the current budget. The County Executive is proposing to fund 100% of construction costs in FY2026 to accelerate the project, due to the extreme need for elementary school capacity is this part of the county. State limited planning (LP) approval is anticipated for May 2025, and the Board of Education will officially name Elementary School #41 prior to the school’s anticipated opening date of August 2026.
Cash Requirement Schedule:
Project Total
Prior Budget
Categories
2026
2027
2028
2029
2030
2031
Costs After
Land
3,000,000
3,000,000
Inspectors - County
140,000
140,000
Site Work- State's Share
5,299,546 3,780,620 27,892,347 1,562,240 4,493,598 3,000,000 23,233,148
5,299,546 3,780,620 27,892,347 1,562,240 4,493,598
A&E - State's Share
Construction - State's Share Equipment - State's Share Site Work - County's Share
A&E - County's Share
3,000,000
Construction - County's Share Equipment - County's Share
23,233,148
537,760
537,760
Total Cost:
72,939,259
6,000,000 66,939,259
Funding Schedule:
Project Total
Prior Budget
Categories
2026
2027
2028
2029
2030
2031
Costs After
MD BOE - Capital Project Trans from Impact Fee Trans from School Mitigation
3,216,000 11,636,185 21,768,322
3,216,000 9,636,185
2,000,000
3,000,000 18,768,322
Trans from School Construction
0
General Obligation Bonds MD BOE - Cash Forward Funding
1,000,000 35,318,752
1,000,000
35,318,752
Total Cost:
72,939,259
6,000,000 66,939,259
220
Made with FlippingBook - Online magazine maker