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