|
Schools Capital Projects Summary-RECOMMENDED
<br /> Fiscal Years 2019-24
<br /> Current Year 1 Year 2 Year 3 Year 4 Year 5 Five Year 6
<br /> Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year Fiscal Year Year to
<br /> Projects by School System 2017-18 2018-19 2019-20 2020-21 2021-22 2022-23 2023-24 Total Year 10
<br /> Chapel Hill Carrboro City Schools
<br /> Long Range Capital
<br /> Debt Financing-Capital Projects(') 1,147,675 2,436,568 2,485,299 2,535,005 2,585,705 2,637,420 12,679,999 13,999,740
<br /> Lottery Proceeds(2) 815,174 823,719 851,650 851,650 851,650 851,650 851,650 4,258,250 4,258,250
<br /> Article 46 Sales Tax Proceeds f3) 1,055,203 1,108,915 1,153,272 1,199,403 1,247,379 1,297,274 1,349,165 6,246,493 7,599,813
<br /> Facility Improvements to Older Schools 601,000 607,300 607,300 607,300 1,214,600
<br /> 213 Net Debt Bonds 2,317,658 1,241,117 -
<br /> Recurring Capital Items 1,821,900 1,821,900 1,821,900 1,821,900 1,821,900 1,821,900 9,109,500 9,109,500
<br /> Deferred Maintenance Projectsf0f 1,821,900 1,821,900 3,643,800 67,249,493
<br /> Bond Referendum Projects f5) 69,436,000 2,672,000 2,672,000
<br /> Total 74,225,035 6,750,626 8,692,590 8,787,452 9,127,934 6,556,529 6,660,135 39,824,642 102,216,796
<br /> Orange County Schools
<br /> Long Range Capital
<br /> Debt Financing-Capital Projects(') 742,124 1,575,564 1,607,075 1,639,217 1,672,001 1,705,441 8,199,298 9,052,688
<br /> Lottery Proceeds 12) 541,188 532,643 550,704 550,704 550,704 550,704 550,704 2,753,520 2,753,520
<br /> Article 46 Sales Tax Proceeds f3l 700,543 717,061 745,743 775,573 806,596 838,859 872,414 4,039,185 4,914,286
<br /> Facility Improvements to Older Schools 399,000 392,700 392,700 392,700 785,400
<br /> 213 Net Debt Bonds 1,538,678 802,547 -
<br /> Recurring Capital Items 1,178,100 1,178,100 1,178,100 1,178,100 1,178,100 1,178,100 5,890,500 5,890,500
<br /> Deferred Maintenance Projectsf4f 1,178,100 1,178,100 2,356,200 56,261,065
<br /> Bond Referendum Projectsf5) 15,964,000 20,064,000 11,864,000 31,928,000
<br /> Total 19,143,409 4,365,175 25,684,911 5,682,253 16,038,617 4,239,664 4,306,659 55,952,104 78,872,059
<br /> Durham Tech Community College(Orange County Campus)
<br /> Long Range Capital
<br /> State Bond-County Match fel - 547,290
<br /> Construction/Expansion Project(7) 26,000,621
<br /> Total - - - - - - - 26,547,911
<br /> Total all Schools 93,368,444 11,115,801 1 34,377,501 14,469,705 25,166,551 10,796,194 10,966,794 95,776,745 207,636,766
<br /> Revenues/Funding Source
<br /> General Fund(Pay-As-You-Go) - -
<br /> Lottery Proceeds 1,356,362 1,356,362 1,402,354 1,402,354 1,402,354 1,402,354 1,402,354 7,011,770 7,011,770
<br /> Article 46 Sales Tax Proceeds 1,755,746 1,825,976 1,899,015 1,974,976 2,053,975 2,136,134 2,221,579 10,285,678 12,514,097
<br /> Capital Reserve Funds 3,000,000 3,000,000 6,000,000
<br /> Debt Financing-Durham Tech(Orange Cc Campus) - - - - - - - 26,547,911
<br /> Debt Financing-Bond Proceeds 85,400,000 - 20,064,000 - 14,536,000 - - 34,600,000 -
<br /> Debt Financing-213 Net Debt Bonds 3,856,336 2,043,664 - -
<br /> Debt Financing-School CapitaYFacft Improvements 1,000,000 5,889,799 8,012,132 8,092,375 7,174,222 7,257,707 7,342,861 37,879,296 161,562,986
<br /> 93,368,444 11,115,801 34,377,501 14,469,705 25,166,551 10,796,194 10,966,794 95,776,745 207,636,766
<br /> Note: School Construction is guided by the Schools Adequate Public Facilities Ordinance(SAPFO)projections of capacity and need. The FY 2019-24 CIP is based on the most recent
<br /> proposed SAPFO projections shared with the Board of County Commissioners in December 2018,scheduled to be certified in Spring 2019.
<br /> (1)Debt Financing is assumed to be utilized beginning in Year 1 for School Capital Projects instead of previously used Pay-As-You-Go funds;reflects a 2.0%annual growth throughout the years
<br /> ofthe CIP.
<br /> (2)Lottery Proceeds are assumed at the same amount throughout the remaining CIP period,based on the most recent lottery estimates from the State. The County uses Lottery Proceeds
<br /> towards school debt service and substitutes that amount of proceeds as additional PAYG funds to each school system based on the Average Daily Membership(ADM).
<br /> (3)Article 46 Sales Tax Proceeds reflect a 4.0%annual growth throughout the years of the CIP.
<br /> (4)Includes deferred maintenance items related to the Facilities Assessment findings from both school systems;it does not include items/projects that add to school capacity.
<br /> (5)Bond Referendum approved by voters in November 2016,with first issuance in Fall 2017,based on ADM at time of Bond Referendum approval.
<br /> (6)Includes the County match for the Durham Technical Community College-Orange County Campus,based on the voter approved March 2016 State Bond.
<br /> (7)Includes construction of a new Academic Building(56,000 square foot)and surface parking of 250 spaces.
<br /> 29
<br />
|