Escolar Documentos
Profissional Documentos
Cultura Documentos
Sub Totals 0 0
List # of List # of
Capacity Capacity
Proposed New Teaching X Facility to be Closed Teaching x Capacity
Factor Factor
Stations Stations
x = x =
(K-2) Lower Elementary 20 0 (K-2) Lower Elementary 20 0
x x =
(3-5) Upper Elementary 25 0 (3-5) Upper Elementary 25 0
x x
(6-8) Junior High 22.5 0 (6-8) Junior High 22.5 0
x = x =
(9-12) High School 21.25 0 (9-12) High School 21.25 0
Project Number
High School
Perform walkthrough inspection of the facility including special-use areas such as the cafeteria, art rooms, industrial arts areas, Please provide an overall assessment
and science labs. Please complete the following assessment form by responding to ALL statements. of each section or comment on any
deficiencies or special circumstances:
7_0
3881
Page 4-4
Project Sheet
NA
Description of Proposal or Series 3 Project:
Type of Project:
0 New Building —> New Construction Square Ft 1,500 Cost per Sq Ft 103.53
EH Addition(s) —> New Addition Square Ft. Cost per Sq Ft
- D Remodeling
D Facility Closing -> O Demolish O Retain for future use O Convert to non-instructional
D Site Work O Sell or Lease O Undetermined
Statement describing any existing environmental or usability problems the proposed project will address.
(ex: asbestos, energy use, or ADA requirements)
NA
Estimated Cost of Proposed Construction Project: (Attach analysis showing how cost estimates were calculated.)
[Bus Garage
x
(3-5) Upper Elementary 25 0
x =
(6-8) Junior High 22.5 0
x =
(9-1 2) High School 21.25 0
Sub Totals 0 0
List # of List # of
Capacity
Proposed New Teaching x Facility to be Closed Teaching x c to Capacity
Factor
Stations Stations
x = x
(K-2) Lower Elementary 20 0 (K-2) Lower Elementary 20 0
x x =
(3-5) Upper Elementary 25 0 (3-5) Upper Elementary 25 0
x x
(6-8) Junior High 22.5 0 (6-8) Junior High 22.5 0
x = x =
(9-1 2) High School 21.25 0 (9-1 2) High School 21.25 0
Perform walkthrough inspection of the facility including special-use areas such as the cafeteria, art rooms, industrial arts areas, Please provide an overall assessment
and science labs. Please complete the following assessment form by responding to ALL statements. of each section or comment on any
deficiencies or special circumstances:
Project Sheet
NA
Description of Proposal or Series 3 Project:
Type of Project:
D New Building —> New Construction Square Ft Cost per Sq Ft
D Addition(s) —* New Addition Square Ft Cost per Sq Ft
0 Remodeling
D Facility Closing ~> O Demolish O Retain for future use O Convert to non-instructional
D Site Work O Sell or Lease O Undetermined
Statement describing any existing environmental or usability problems the proposed project will address.
(ex: asbestos, energy use, or ADA requirements)
Energy efficiency will be increased with the removal and Replacement of roofing materials.
Estimated Cost of Proposed Construction Project: (Attach analysis showing how cost estimates were calculated.)
New Construction SO $0
Remodeling $21,900 $21,900
Construction Contingencies _$1_,645_ $1,645
Instructional Technology $0 $0
Loose Furnishing/Equipment $0
Buses $0 $0
Site Work $0
Site Acquisition $0
Architectural Fees and Costs J 1,600 J51.6JDO
CM Fees and Costs $2,145 $2,145
Sub Totals 0 0
List # of List # of
Capacity
Proposed New Teaching * Factor Facility to be Closed Teaching x ^paci^ = Capacity
Stations Stations
x = x =
(K-2) Lower Elementary 20 0 (K-2) Lower Elementary 20 0
x x =
(3-5) Upper Elementary 25 0 (3-5) Upper Elementary 25 0
x x =
(6-8) Junior High 22.5 0 (6-8) Junior High 22.5 0
x = x =
(9-1 2) High School 21.25 0 (9-1 2) High School 21.25 0
I
Sub Totals 0 0 Total Teaching Stations 0
A/EFees $1,600.00
CM Fees $1,560.00
Construction Support Cost $585.00
Contingency $1,645.00
Finance Cost/Earned Interest $670 00
Buses $0.00
Furniture/Equipment $0.00
Technology $000
:t Number
Preschool Building
irm walkthrough nspection of the facility including special-use are=>s such as the cafeteria, art rooms, industrial arts areas, Please provide an overall assessment
icience labs. Please complete the following assessment form by responding to ALL statements. of each section or comment on any
deficiencies or special circumstances:
scoH@intdesigns.com 810-229-6767
E-mail Address Area Code and Telephone Number
3881 Page 4-6
Project Sheet
NA
Type of Project:
D New Building —> New Construction Square Ft Cost per Sq Ft
D Addition(s) —> New Addition Square Ft. Cost per Sq Ft
GD Remodeling
D Facility Closing -* O Demolish O Retain for future use O Convert to non-instructional
D Site Work O Sell or Lease O Undetermined
Statement describing any existing environmental or usability problems the proposed project will address.
(ex: asbestos, energy use, or ADA requirements)
Energy efficiency will be increased with the removaljand replacernent^of roofing materials^. _
Estimated Cost of Proposed Construction Project: (Attach analysis showing how cost estimates were calculated.)
New Construction $o
Remodeling $9,450- $_9,450
Construction Contingencies _ 5559
Instructional Technology _5P.
Loose Furnishing/Equipment $p $0
Buses $o
Site Work $
Site Acquisition _$0 _$_p_
Architectural Fees and Costs $535 $535
CM Fees and Costs $715^ $715
Administration Building
x =
5-8) Junior High 22.5 0
x =
3-1 2) High School 21.25 0
>ub Totals 0 0
List # of List* of
Capacity
Proposed New Teaching x Facility to be Closed Teaching x c P< = Capacity
Factor r*. raCiOr
Stations Stations
x = x =
(-2) Lower Elementary 20 0 (K-2) Lower Elementary 20 0
x x =
i-5) Upper Elementary 25 0 (3-5) Upper Elementary 25 0
x x
i-8) Junior High 22.5 0 (6-8) Junior High 22.5 0
x = x =
i-12) High School 21.25 0 (9-1 2) High School 2125 0
. i;
Page 6-6
;t Number
Preschool Building
rm walkthrough inspection of the facility including special-use areas such as the cafeteria, art rooms, industrial arts areas, Please provide an overall assessment
cience labs. Please complete the following assessment form by responding to ALL statements. of each section or comment on any
deficiencies or special circumstances:
(Name of School District: Beaverton Rural Schools (District Code Number: 26-010
List ALL district facilities in the following order: elementary schools, junior high/middle schools, high schools, and non-instructional facilities.
Current Grade Proposed Grade Projected Adequate Pupil Remodel Pupil Total Pupil Closed Pupil
Proj No. Name of School Facility Structure Structure 5-Year Enrollment Capacity Capacity New Pu pit Capacity Capacity Utilization % Capacity
na na | na
i
na j na na na na
I
Storage / Primary School na! na na na na! na na na na
Athletic Storage na na nai na na na naj na na
Lockers / Concessions naj na na! na na na na| nai na
j !
Press Box / Storage nai na|_ nai na na naL na na na
i ! i
iAthletic Storage na na; na] na; na na naj na na
I Storage /Middle School na! na| na na na na na na na
\ \ \ I j i
List ALL district facilities in the following order: elementary schools, junior high/middle schools, high schools, and non-instructional facilities
Col. 1 Col 2 Col. 3 Col. 4 Col 5 Col. 5 Col. 7 Col. 8 Col. 9 Col. 10 Col. 1 1 Col. 12 Col 13
Weighted Sq Ft of
Pro/". Year Average New S/le Bldg In Closed Disposition of
Mo. Facility Type' Name of School Facility Address City Built Year(s) Ren modeled Site Size (Acres) Total Sq.Ft. Age CAcres) Use? Y/N Facility Closed Facility"
1 Instructional Primary School 1 27 Tonkin Street Beaverton 1953 1962, 6 7,97 10 32,281 33.30 0 Y 0 NA
j
2 Instructional Middle School 440 South Ross Street i Beaverton 1965 198 5 16 j 34,075 3730 0 Y 0 NA
I
1
' \
3 Instructional High School 3090 Crockett Road Beaverton 1997 33 102,330 1300 0 v 0 NA
i
|
4 Bus Garage Bus Garage / Maintenance 3384 M-18 JBeaverton new i 5 8,000 NA 0 S 0 NA
6 Non-instructional /
Administration
Adrnjnistration Building 468 South Ross Street i Beaverton 1972 2 3,535 28 0 :,Y 0 NA
!
Non-instructional / Bus
Bus Garage / Maintenance j 1 22 Tonkin Street ! Beaverton 1 942 2 1,540 NA 0 Y 1,540 Demolish
Garage j
[ ~ "" '
Non-instructional / Service
Service Building 122 Tonkin Street JBeaverton i 1942 2 2,160 NA 0 Y 2,160 Demolish
Building _ L . _. ..
Non-instructional /
Storage / Primary 127 Tonkin Street Beaverton 1985 ! incl in Primary 280 25 0 Y 0 NA
Storage, Primary School .
incl in High
Stadium Athletic Storage 3090 Crockett Road Beaverton 1986 : 1 ,344 24 0 Y 0 NA
School
.... .... .
incl in High I
Stadium / Fieldhouse \ Lockers / Concessions 1 3090 Crockett Road Beaverton 2003 3,950 7 0 Y 0 NA
School
incl in High
Stadium | Stadium Press Box /Storage 1 3090 Crockett Road Beaverton i 1986 : 704 24 0 Y 0 NA
School
incl in High
Stadium Athletic Storage 3090 Crockett Road Beaverton ; 1976 i 448 34 0 Y 0 NA
School
incl in Middle
Storage Storage / Middle School 406 Ross Beaverton j 1992 1,728 18 0 Y 0 NA
i School
i 72 217,597 -----
Name of School District: Beaverton Rural Schools [District Code Number: 26-010
Pro/. Cosf per New Cons New Instructional Loose Fum Site A/EFees CM Fees Project Election/ Total
# Sq Foot SqFeet Construction Remodeling Contingency Technology and Equip Buses Site Work Acquisition and Costs and Costs Costs Issue Costs Cost
1 2 3 4 5 6 7 a 9 10 11 12 13 14 15 16
1 $21.36 22,000 $3,042,200 $689,594 $257,419 $196,709 $80,000 $0 $312,500 $0 $264,056 $353,671 $5,196,149 $124,115 $5,320,264
2 $20.35 0 $0 $693,550 $77,920 $54,040 $0 $0 $562,000 $0 $75,900 $101,655 $1,565,065 $37,383 $1,602,448
3 $9.32 0 5U $954,115 $143,190 $335,350 $10,000 $0 $1,487,800 $0 $181,730 $243,405 $3,355,590 $80,152 $3,435,742
4 $0.00 1,500 $155,300 $0 $10,975 $0 $0 $1,509,266 $0 $0 $10,690 $14,320 $1,700,551 $40,619 $1,741,170
5 $10.14 0 $0 $21,900 L $1,645 $0 $0 $0 $0 $0 $1,600 $2,145 $27,290 $652 $27,942
6 $33.75 0 $0 $9,450 $550 $0 $0 $0 $0 $0 $535 $715 $11,250 $269 $11,519
Total $3,197,500 $2,368,609 $491,699 $586,099 $90,000 $1,509,266 $2,362,300 $0 $534,511 $715,911 $11,855,895 $283,190 $12,139,085
17. % of Project Costs: (= The total of each column /the total of Column 14)
26.97% 19.98% 4.15% 4.94% 0.76% 12.73% 19.93% 0.00% 4.51% [ 6.04%| 100.00%
18. Election/Bond Issue Costs: % of Proi Cost % of Proi Cost 19. Funding:
Bond (and Local) Attorney: $29.141 0.25% Capitalized Interest: $0 0.00% Total Estimated Cost of Project: $12,139.085
Financial Advisor: $27,910 0.24% Official Statement: $11,000 0.09% LESS:
Qualification Fee: $8,900 0.08% Election Notices: $18,658 0 16% Estimated Interest Earnings: $39,125
Treasury Filing Fee: $1,193 0.01% Bond Discount: $158,488 1.34% Other (specify):
Auditor Review: $1,000 0.01% Credit Rating: $26,500 0.22%
M.A.C. Fee: 400 0.00%
Miscellaneous Costs*: 0 0.00% Total Other Costs: $283,190 2.39% AMOUNT OF PROPOSED ISSUE
$12,099,960
(Prorate the total for each project in Col 14 and distribute prorate within Col 15) (Amount to be Qualified)
The following table lists the recommended average useful life of the categories of assets that should be
considered in this calculation. If a specific item is not listed, it should be assigned to the most closely related
category.
Use the worksheet below to calculate the weighted average useful life of assets included in
projects funded by bond proceeds.
Total for purposes of determining weighted avg useful life 8,243,173 417,586 8,660,759 | 100.00% 25.92