|
zi
<br />Projected cpsts of elementary, middle and high schools
<br />Assuming 2.5% yearly increase in construction cost
<br />2D00
<br />2001
<br />2002
<br />2003
<br />'2004
<br />2005
<br />2006
<br />2007
<br />2008
<br />2009
<br />2010
<br />2011
<br />2012
<br />2013
<br />2014.
<br />2015
<br />2016
<br />2017
<br />2018
<br />2019
<br />2020
<br />2021
<br />2022
<br />2023
<br />2024
<br />2025
<br />2026
<br />2027
<br />2028
<br />2029
<br />2030
<br />2031
<br />
<br />Elementary
<br />$14, 000, 000
<br />$14,350,000
<br />$14,708,750
<br />$15,076,469
<br />$15,453,380
<br />$15,839,715
<br />$16,235,708
<br />$16,641,601
<br />$17,057,641
<br />$17,484,082
<br />$17,921,184
<br />$18,369,213
<br />$18,828,444
<br />$19,299,155
<br />$19,781,633
<br />$20,276,174
<br />$20,783,079
<br />$21,302,656
<br />$21,$35,222
<br />$22,3$1,103
<br />$22,940,630
<br />$23,514,146
<br />$24,102,000
<br />$24,7D4,550
<br />$25,322,163
<br />$25,955,217
<br />$26,604,098
<br />$27,269,200
<br />$27,950,930
<br />$2$,649,704
<br />$29,365,946
<br />Middle
<br />$20,000,000
<br />$20,500,000
<br />$21,012,500
<br />$21,537,813
<br />$22,076,258
<br />$22,628,164
<br />$23,193, 868
<br />$23,773,715
<br />$24,368,058
<br />$24,977,259
<br />$25,601,691
<br />$26,241,733
<br />$26,s97,ns
<br />$27,570,221
<br />$28,259,476
<br />$28,965,963
<br />$29,690,112
<br />$30,432,365
<br />$31,193,174
<br />$31,973,004
<br />$32,772,329
<br />$33,591,637'
<br />$34,431,428
<br />$35,292,214
<br />$36,174,519
<br />$37,078,882
<br />$38,005,854
<br />$38,956,000
<br />$39,929,900
<br />$40,928,148
<br />$41,951,352
<br />High
<br />$35,000,000
<br />$35,$75,000
<br />$36,771, 875
<br />$37,691,172
<br />$38,633,451
<br />$39,599,287
<br />$40,589,270
<br />$41,604,001
<br />$42,644,101
<br />$43,710,204
<br />$44,802,959
<br />$45,923,033
<br />$47,071,109
<br />$48,247,887
<br />$49,454,084
<br />$50,690,436
<br />$51,957,697
<br />$53,256,639
<br />$54,588,055
<br />$55,952,756
<br />$57,351,575
<br />$58,785,365
<br />$60,254,999
<br />$61,761,374
<br />$63,305,408
<br />$64,888,043
<br />$66,510,245
<br />$68,173,001
<br />$69,877,326
<br />$71,624,259
<br />$73,414,865
<br />$75,250,237
<br />$77,131,493
<br />$79,059,78D
<br />$81,036,275
<br />$83,062,182
<br />2032
<br />2033
<br />2034
<br />2035
<br />
|