Building Allowance. New PK-4 #1 Swing Space Allowance for 250 students (At Existing Overlook Elementary School) for projected enrollment year 2011-12. $213,188.00 New High School Site Access Safety Allowance. $300,000.00 Wadsworth City (Medina)- CFAP -- Segment 1 -- OSFC 07-23-09 CB 08-10-09 master plan for Wadsworth City School District of Medina County (44974) Building ▇▇▇▇▇ Elementary School Master Planning Considerations Overlook Elementary School Master Planning Considerations Valley View Elem Master Planning Considerations Wadsworth Senior High School Master Planning Considerations Program Classroom Facilities Assistance Program (CFAP) Classroom Facilities Assistance Program (CFAP) Classroom Facilities Assistance Program (CFAP) Classroom Facilities Assistance Program (CFAP) Cost Set 2009 2009 2009 2009 Assessing Consultant ▇▇▇▇▇▇ & Associates, Inc. ▇▇▇▇▇▇ & Associates, Inc. ▇▇▇▇▇▇ & Associates, Inc. ▇▇▇▇▇▇ & Associates, Inc. Type Elementary Elementary Elementary High Grades Housed K-4 K-4 K-4 9-12 Current Enrollment 629 253 418 1591 Additions to Demolish 1924Original Building 85% 31,386 ft²1948Administration Building 77% 10,418 ft²1955First Classroom Wing Addition77% 18,281 ft²1957Second Classroom Wing Addition76% 7,966 ft²2005Mechanical Service Addition 46% 994 ft² 1953 Original Building 86% 23,013 ft² 1957 Original 84% 19,667 ft² 1964 Classroom Wing 75% 17,019 ft² 1974 Student Dining 78% 5,858 ft² 1984 Media Center 67% 2,665 ft² 1959Wadsworth Senior High School - Buildings #1 - #6 77% 84,820 ft²1961Buildings #7 & #8 69% 17,600 ft²1967Cafeteria/Library Addition 66% 9,370 ft²1968Science Classroom Addition 62% 13,570 ft²1969Original Building #6 Addition66% 6,780 ft²1970Guidance Addition with Senior Commons Enclosure71% 7,260 ft²1971Career Tech Annex Building 54% 14,690 ft²1975Career Tech Addition to Original Complex 59% 28,450 ft²1977West Gym Complex 63% 62,530 ft²1984Classroom & Library Addition 60% 8,150 ft²1993New Mechanical Room 56% 1,180 ft²1998Science, Music, WCTV Addition 52% 23,560 ft² Grades Housed - Proposed ProjectedEnrollment CT Projected Enrollment Scope of Work ▇▇▇▇▇/Demolish ▇▇▇▇▇/Demolish ▇▇▇▇▇/Demolish ▇▇▇▇▇/Demolish CEFPI Rating Borderline Borderline Borderline Borderline Existing ft² 69,045 23,013 45,209 277,960 Cost/ft² (DM) $212.26 $220.58 $220.58 $205.10 Cost to Replace $14,655,491.70 $5,076,207.54 $9,972,201.22 $57,009,596.00 Cost to Renovate $12,212,443.82 $4,359,057.11 $7,852,108.62 $40,408,936.02 Reprogramming $0.00 $0.00 $0.00 $0.00 Renovate÷Replace 83% 86% 79% 71% Right Replacement Right Ratio Addition Required No No No No Addition ft² Addition ft² Addition ft² Addition ft² Proposed Enrollment Students sf/Student sf required Students sf/Student sf required Students sf/Student sf required Students sf/Student sf required Elementary (PK-5) × = 0 × = 0 × = 0 × = 0 Middle (6-8) × = 0 × = 0 × = 0 × = 0 High (9-12) × = 0 × = 0 × = 0 × = 0 Career Technical Core Space × = 0 × = 0 × = 0 × = 0 Total ft² Required ft² Existing 69,045 23,013 45,209 277,960 Oversized ft² Less Oversized ft² 69,045 23,013 45,209 277,960 CT ft² Existing CT ft² Not Programmed Less CT ft² 69,045 23,013 45,209 277,960 Addition ft² -69,045 -23,013 -45,209 -277,960 Cost per ft² see below see below see below see below Cost Of New SF SF Required $/SF Cost SF Required $/SF Cost SF Required $/SF Cost SF Required $/SF Cost Elementary (PK-5) × = $0.00 × = $0.00 × = $0.00 × = $0.00 Middle (6-8) × = $0.00 × = $0.00 × = $0.00 × = $0.00 High (9-12) × = $0.00 × = $0.00 × = $0.00 × = $0.00 Career Technical Program Space CT Existing ft² CT New ft² CT Total ft² CT Program Total $0.00 $0.00 $0.00 $0.00 Total Proposed ft² Total to Rebuild $0.00 $0.00 $0.00 $0.00 Total to Rebuild All Buildings Cost to Reno & Reprogram Total Addition Cost Total to Renovate/Add $0.00 $0.00 $0.00 $0.00 Total CareerTechnical $0.00 $0.00 $0.00 $0.00 Project Cost $0.00 $0.00 $0.00 $0.00 Asbestos Abatement $887,538.63 $147,223.36 $72,427.60 $311,121.73 Demolition $310,702.50 $103,558.50 $203,440.50 $1,250,820.00 Specific Allowance $0.00 $0.00 $0.00 $0.00 Page Subtotal $3,286,832.82 General Allowance $0.00 Project Agreement LFI $0.00 Co-Funded Project $103,002,927.58 Total Project Cost $103,002,927.58 Wadsworth City (Medina)- CFAP -- Segment 1 -- OSFC 07-23-09 CB 08-10-09 master plan for Wadsworth City School District of Medina County (44974) Building New PK-4 #1 New Elementary New PK-4 #2 New Elementary New PK-4 #3 New Elementary New High School New High Program Cost Set Assessing Consultant Type Elementary Elementary Elementary High Acres Grades Housed Current Enrollment Additions to Demolish Grades Housed - Proposed PK-4 PK-4 PK-4 9-12, CT Low Bay Comprehensive, CT High Bay Comprehensive, CT Low Bay Offsite, CT Low Bay Onsite, CT High Bay Onsite Projected Enrollment 400 450 450 1640 CT ProjectedEnrollment 235 Scope of Work Build New Build New Build New Build New CEFPI Rating Existing ft² Cost/ft² (DM) Cost to Replace $0.00 $0.00 $0.00 $0.00 Cost to Renovate Reprogramming $0.00 $0.00 $0.00 $0.00 Renovate÷Replace Right Replacement Right Ratio Addition Required No No No No New ft² New ft² New ft² New ft² Proposed Enrollment Students sf/Student sf required Students sf/Student sf required Students sf/Student sf required Students sf/Student sf required Elementary (PK-5) 400 × 125.00 = 50,000 450 × 121.87 = 54,842 450 × 121.87 = 54,842 × = 0 Middle (6-8) × = 0 × = 0 × = 0 × = 0 High (9-12) × = 0 × = 0 × = 0 1,640 × 159.36 = 261,350 Career Technical Core Space × = 0 × = 0 × = 0 235 × 95.00 = 22,325 Total ft² Required 50,000 54,841.5 54,841.5 283,675.4 ft² Existing Oversized ft² Less Oversized ft² CT ft² Existing CT ft² Not Programmed Less CT ft² Addition ft² 50,000 54,842 54,842 283,675 Cost per ft² see below see below see below see below Cost Of New SF SF Required $/SF Cost SF Required $/SF Cost SF Required $/SF Cost SF Required $/SF Cost Elementary (PK-5) 50,000×$220.58=$11,029,000.00 54,841.5×$212.26=$11,640,656.79 54,841.5×$212.26=$11,640,656.79 0 × = $0.00 Middle (6-8) 0 × = $0.00 0 × = $0.00 0 × = $0.00 0 × = $0.00 High (9-12) 0 × = $0.00 0 × = $0.00 0 × = $0.00 283,675.4 × $205.10 = $58,181,824.54 Career Technical Program Space CT Existing ft² CT New ft² 33,237.81 CT Total ft² 33,238 CT Program Total $0.00 $0.00 $0.00 $6,710,768.64 Total Proposed ft² 50,000 54,842 54,842 316,913 Total to Rebuild $11,029,000.00 $11,640,656.79 $11,640,656.79 $58,181,824.54 Total to Rebuild All Buildings Cost to Reno & Reprogram $0.00 $0.00 $0.00 $0.00 Total Addition Cost Total to Renovate/Add $0.00 $0.00 $0.00 $0.00 Total CareerTechnical $0.00 $0.00 $0.00 $6,710,768.64 Project Cost $11,029,000.00 $11,640,656.79 $11,640,656.79 $64,892,593.18 Asbestos Abatement $0.00 $0.00 $0.00 $0.00 Demolition $0.00 $0.00 $0.00 $0.00 Specific Allowance $213,188.00 $0.00 $0.00 $300,000.00 Page Subtotal $99,716,094.76 General Allowance $0.00 Project Agreement LFI $0.00 Co-Funded Project $103,002,927.58 Total Project Cost $103,002,927.58 District: Wadsworth City SD Name: ▇▇▇▇▇ Elementary School Address: ▇▇▇ ▇▇▇▇▇▇▇ ▇▇▇. Wadsworth,OH 44281 Bldg. IRN: 17533 County: Medina Area: North Central Ohio (4) Contact: ▇▇▇. ▇▇▇▇▇ ▇▇▇▇▇ Phone: (▇▇▇) ▇▇▇-▇▇▇▇ Date Prepared: 2008-07-17 By: ▇▇▇▇ ▇▇▇▇▇▇ Date Revised: 2009-06-03 By: ▇▇▇▇ ▇▇▇▇▇▇ Current Grades K-4 Acreage: 9.17 CEFPI Appraisal Summary Proposed Grades N/A Teaching Stations: 33 Current Enrollment 629 Classrooms: 30 SectionCover Sheet1.0 The School Site2.0 Structural and Mechanical Features3.0 Plant Maintainability4.0 Building Safety and Security5.0 Educational Adequacy6.0 Environment for Education Commentary Points Possible ‹ 100 200 100 200 200 200 ‹ Points Earned ‹ 71 144 71 150 120 136 ‹ Percentage ‹ 71% 72% 71% 75% 60% 68% ‹ Rating Category ‹ Satisfactory Satisfactory Satisfactory Satisfactory Borderline Borderline‹ Projected Enrollment N/A Addition Date HA Number of Floors Current Square Feet Original Building 1924 2 3 31,386 Administration Building 1948 2 2 10,418 First Classroom Wing Addition 1955 2 3 18,281 Second Classroom Wing Addition 1957 2 3 7,966 Total 1000 692 69% Borderline Mechanical Service Addition 2005 2 1 994 C=Under Contract Existing Square Feet *HA = Handicapped Access Cost per Sq. Ft. $0.00 *Rating =1 Satisfactory Renovation Cost Factor 102.35% =2 Needs Repair Cost to Renovate (Cost Factor applied) $0.00 =3 Needs Replacement Reprogramming Cost $0.00 *Const P/S = Present/Scheduled Construction Cost to Renovate w/ Reprogramming $0.00 FACILITY ASSESSMENT Cost Set: 2009 Rating Dollar Assessment C Cost to Replace $0.00 A. Heating System 3 $2,243,962.50 - Renovate/Replace N/A B. Roofing 3 $223,852.36 - [These calculations are for the case where none of the Building’s Additions are slated for demolition. If the Master Plan suggests partial demolition of this Building, the Master Plan will very probably show a different Renovate/Replace ratio, which is representative of the Building without the demolished additions.]
Appears in 1 contract
Sources: Project Agreement
Building Allowance. New PK-4 #1 Swing Space PK-2 Emergency Responder Radio Coverage Systems for 78,839 SF $95,395.00 New PK-2 Enhanced ADA Playground Surface $211,110.00 New PK-2 Site Safety Access Allowance for 250 students (At Existing Overlook Elementary School) for projected enrollment year 2011-12. $213,188.00 New High School Site Access Safety Allowance. $300,000.00 Wadsworth New 6-8 Emergency Responder Radio Coverage Systems for 89,199 SF $107,931.00 New 6-8 Site Safety Access Allowance $300,000.00 New 9-12 Emergency Responder Radio Coverage Systems for 277,291 SF $335,522.00 New 9-12 Site Safety Access Allowance $300,000.00 New 9-12 ERRCS Correction -$162,279.00 68% 10,722 ft² Bedford City (Medina)- CFAP -- Segment 1 -- OSFC 07-23-09 - Cuyahoga - ELPP - Final Discrete Portion Master Plan - OFCC 7/6/2023 CB 08-10-09 8/7/2023 master plan for Wadsworth Bedford City School District of Medina Cuyahoga County (4497443562) Building ▇▇▇▇▇ Central Primary School Master Planning Considerations Glendale Primary Elementary School Master Planning Considerations Overlook Bedford High Master Planning Considerations Carylwood Intermediate Elementary School Master Planning Considerations Valley View Elem Master Planning Considerations Wadsworth Senior High School Master Planning Considerations Program Classroom Facilities Assistance Expedited Local Partnership Program (CFAPELPP) Classroom Facilities Assistance Expedited Local Partnership Program (CFAPELPP) Classroom Facilities Assistance Expedited Local Partnership Program (CFAPELPP) Classroom Facilities Assistance Expedited Local Partnership Program (CFAPELPP) Cost Set 2009 2009 2009 2009 [2023] [2023] [2023] [2023] Assessing Consultant ▇▇▇▇▇▇ & Associates, Inc. ▇▇▇▇▇▇ & Associates, Inc. ▇▇▇▇▇▇ & Associates, Inc. ▇▇▇▇▇▇ & Associates, Inc. OFCC OFCC OFCC OFCC Type Elementary Elementary Elementary High Elementary/Middle Acres 7.00 4.50 58.00 9.00 Grades Housed K-4 K-4 K-4 K-3 PK-3 9-12 4-6 Current Enrollment 629 253 418 1591 449 516 1013 335 Additions to Demolish 1924Original 1905 1905 Original Construction 94% 16,466 ft²1959 1959 Addition 75% 22,229 ft²1959 Unusable Crawl Space 5% 3,421 ft²1965 1965 Addition 73% 12,720 ft²1992 1992 Atrium Addition 68% 2,351 ft² 1953 1953 Original Construction 91% 25,019 ft²1953 Unusable Crawl Space 4% 2,745 ft²1959 1959 Addition 83% 13,798 ft²1959 Unusable Crawl Space 4% 1,178 ft²1966 1966 Addition 75% 10,876 ft² 1954 01 - Original Construction 84% 84,954 ft²1954 02 - Original Construction (LL Mech) 45% 12,136 ft²1954 03 - LOW BAY Vocational 62% 7,327 ft²1958 04 - Gym & Cafeteria Addition 74% 124,502 ft²1958 05 - Gym & Cafeteria Addition (LL Mech) 81% 12,424 ft²1958 06 - Fixed Seat Auditorium Addition 65% 9,634 ft²1958 07 - Fixed Seat Auditorium Addition (LL Mech) 48% 8,137 ft²1958 08 - HIGH BAY Vocational 86% 14,996 ft²1958 09 - LOW BAY Vocational 128% 2,286 ft²1958 10 - LOW BAY Vocational (LL Mech) 45% 2,556 ft²1958 11 - Mechanical Building 8568% 31,386 ft²1948Administration Building 774,796 ft²1971 12 - Academic Addition 80% 10,418 ft²1955First Classroom Wing Addition7790,324 ft²1971 14 - Academic Addition (LL Mech) 44% 18,281 ft²1957Second Classroom Wing Addition769,045 ft²1971 15 - Natatorium Addition 59% 7,966 ft²2005Mechanical Service 15,910 ft²1971 16 - Natatorium Addition (LL Mech) 46% 994 2,212 ft²1994 17 - Physical Education Addition 70% 16,771 ft² 1953 1955 1955 Original Building 86Construction 92% 23,013 ft² 1957 Original 8427,089 ft²1965 1965 Addition 80% 19,667 ft² 1964 Classroom Wing 75% 17,019 ft² 1974 Student Dining 78% 5,858 ft² 1984 Media Center 67% 2,665 ft² 1959Wadsworth Senior High School - Buildings #1 - #6 77% 84,820 ft²1961Buildings #7 & #8 69% 17,600 ft²1967Cafeteria/Library Addition 66% 9,370 ft²1968Science Classroom Addition 62% 13,570 ft²1969Original Building #6 Addition66% 6,780 ft²1970Guidance Addition with Senior Commons Enclosure71% 7,260 ft²1971Career Tech Annex Building 54% 14,690 ft²1975Career Tech Addition to Original Complex 59% 28,450 ft²1977West Gym Complex 63% 62,530 ft²1984Classroom & Library Addition 60% 8,150 ft²1993New Mechanical Room 56% 1,180 ft²1998Science, Music, WCTV Addition 52% 23,560 18,304 ft² Grades Housed - Proposed ProjectedEnrollment CT — — 1994 18 - Auxiliary Gymnasium Addition — — Projected Enrollment — — — — Scope of Work ▇▇▇▇▇/Demolish ▇▇▇▇▇/Demolish ▇▇▇▇▇/Demolish ▇▇▇▇▇/Demolish CEFPI Suitability Rating Borderline Borderline Borderline Borderline Existing ft² 69,045 23,013 45,209 277,960 57,187 53,616 428,732 45,393 Cost/ft² (DM) $212.26 403.97 $220.58 403.97 $220.58 377.88 $205.10 419.49 Cost to Replace $14,655,491.70 23,101,832.39 $5,076,207.54 21,659,255.52 $9,972,201.22 162,009,248.16 $57,009,596.00 19,041,909.57 Cost to Renovate $12,212,443.82 18,100,270.29 $4,359,057.11 17,877,523.17 $7,852,108.62 131,904,381.13 $40,408,936.02 16,596,542.02 Reprogramming $0.00 $0.00 $0.00 $0.00 Renovate÷Replace 78% 83% 8681% 7987% 71% Right Replacement Right Ratio Addition Required No No No No — Addition ft² Addition ft² Addition ft² Addition ft² Proposed Enrollment Students sf/Student sf required Students sf/Student sf required Students sf/Student sf required Students sf/Student sf required Elementary (PK-K) — × — = 0 — × — = 0 — × — = 0 — × — = 0 Elementary (PK-5) — × — = 0 — × — = 0 — × — = 0 — × — = 0 Middle (6-8) — × — = 0 — × — = 0 — × — = 0 — × — = 0 High (9-12) — × — = 0 — × — = 0 — × — = 0 — × — = 0 Career Technical Core Space — × — = 0 — × — = 0 — × — = 0 — × — = 0 Total ft² Required ft² Existing 69,045 23,013 45,209 277,960 57,187 53,616 428,732 45,393 Large Group Restroom Fixture Replacement No No No No ComprehensiveVocational No No No No Oversized ft² — — — — Less Oversized ft² 69,045 23,013 45,209 277,960 CT ft² Existing CT ft² Not Programmed 57,187 53,616 428,732 45,393 Less CT ft² 69,045 23,013 45,209 277,960 57,187 53,616 428,732 45,393 Addition ft² -69,045 -23,013 -45,209 -277,960 -57,187 -53,616 -428,732 -45,393 Cost per ft² see below see below see below see below Total Addition Cost — — — — — Cost of Additions Cost of Additions Cost of Additions Cost of Additions Cost Of New SF SF Required $/SF Cost SF Required $/SF Cost SF Required $/SF Cost SF Required $/SF Cost Elementary (PK-5) × = $0.00 × = $0.00 × = $0.00 × = $0.00 Middle (6-8) × = $0.00 × = $0.00 × = $0.00 × = $0.00 High (9-12) × = $0.00 × = $0.00 × = $0.00 × = $0.00 Career Technical Program Space CT Existing ft² CT New ft² CT Total ft² CT Program Total $0.00 $0.00 $0.00 $0.00 Total Proposed ft² — — — — Total to Rebuild $0.00 $0.00 $0.00 $0.00 Total to Rebuild All Buildings Cost to Reno & Reprogram — — — — Total Addition Cost — — — — Total to Renovate/Add $0.00 $0.00 $0.00 $0.00 Total CareerTechnical Career Technical $0.00 $0.00 $0.00 $0.00 Project Cost $0.00 $0.00 $0.00 $0.00 Asbestos Abatement $887,538.63 317,571.73 $147,223.36 291,800.00 $72,427.60 4,349,110.22 $311,121.73 704,860.96 Demolition $310,702.50 402,024.61 $103,558.50 376,920.48 $203,440.50 3,013,985.96 $1,250,820.00 319,112.79 Exclude Storm Shelter — — — — Specific Allowance $0.00 $0.00 $0.00 $0.00 Page Subtotal Total Building Cost $3,286,832.82 General Allowance 719,596.34 $0.00 668,720.48 $7,363,096.18 $1,023,973.75 Project Agreement LFI $0.00 $0.00 $0.00 $0.00 Co-Funded Portion $719,596.34 $668,720.48 $7,363,096.18 $1,023,973.75 Page Subtotal $9,775,386.75 General Allowance $0.00 Total Project Agreement LFI $6,578,179.53 Total Co-Funded Project $103,002,927.58 126,733,100.59 Total Project Cost $103,002,927.58 Wadsworth 133,311,280.12 Bedford City (Medina)- CFAP -- Segment 1 -- OSFC 07-23-09 - Cuyahoga - ELPP - Final Discrete Portion Master Plan - OFCC 7/6/2023 CB 08-10-09 8/7/2023 master plan for Wadsworth Bedford City School District of Medina Cuyahoga County (4497443562) Building Columbus Intermediate Elementary SchoolMaster Planning Considerations New PK-4 #1 PK-2 New Elementary New PK-4 #2 6-8 New Elementary Middle New PK-4 #3 New Elementary New High School 9-12 New High Program Cost Set Assessing Consultant Expedited Local Partnership Program(ELPP) — — — Type Elementary/Middle Elementary Elementary Elementary Middle High Acres Grades Housed Current Enrollment 400 — — — Additions to Demolish Grades Housed - Proposed PK-4 PK-4 PK-4 9-12, CT Low Bay Comprehensive, CT High Bay Comprehensive, CT Low Bay Offsite, CT Low Bay Onsite, CT High Bay Onsite 1962 1962 Original Construction 94% 25,637 ft²1965 1965 Addition 82% 13,364 ft²1984 1984 Gymnasium Addition 66% 6,970 ft²2002 2002 Modular Addition 81% 5,285 ft² — — — Projected Enrollment 400 450 450 1640 — 681 626 680 CT ProjectedEnrollment 235 Projected Enrollment — — — 224 Scope of Work ▇▇▇▇▇/Demolish Build New Build New Build New Build New CEFPI Suitability Rating Borderline — — — Existing ft² 51,256 — — — Cost/ft² (DM) $403.97 — — — Cost to Replace $0.00 20,705,886.32 $0.00 $0.00 $0.00 Cost to Renovate $18,410,325.91 — — — Reprogramming $0.00 $0.00 $0.00 $0.00 Renovate÷Replace Right Replacement Right Ratio 89% — — — Addition Required No No No No New — Addition ft² New ft² New ft² New ft² Proposed Enrollment Students sf/Student sf required Students sf/Student sf required Students sf/Student sf required Students sf/Student sf required Elementary (PK-K) — × — = 0 258 × 115.77 = 29,869 — × = 0 — × = 0 Elementary (PK-5) 400 — × 125.00 — = 50,000 450 0 681 × 121.87 115.77 = 54,842 450 78,839 — × 121.87 = 54,842 0 — × = 0 Middle (6-8) — × — = 0 — × = 0 626 × 142.49 = 0 × = 0 89,199 — × = 0 High (9-12) — × — = 0 — × = 0 — × = 0 680 × 165.65 = 0 1,640 × 159.36 = 261,350 112,642 Career Technical Core Space — × — = 0 — × = 0 — × = 0 224 × 95.86 = 0 235 × 95.00 = 22,325 21,473 Total ft² Required 50,000 54,841.5 54,841.5 283,675.4 — 78,839.37 89,198.74 134,114.64 ft² Existing 51,256 — — — Large Group Restroom Fixture Replacement No No No No ComprehensiveVocational No No No No Oversized ft² Less Oversized ft² CT ft² Existing CT ft² Not Programmed — 0 Less CT ft² 51,256 — — — Addition ft² 50,000 54,842 54,842 283,675 -51,256 78,839 89,199 134,115 Cost per ft² see below see below see below see below Total Addition Cost — — — — — Cost of Additions Cost to Rebuild Cost to Rebuild Cost to Rebuild Cost Of New SF SF Required $/SF Cost SF Required $/SF Cost SF Required $/SF Cost SF Required $/SF Cost Elementary (PK-5) 50,000×$220.58=$11,029,000.00 54,841.5×$212.26=$11,640,656.79 54,841.5×$212.26=$11,640,656.79 × = $0.00 78,839.37×$387.08=$30,517,143.34 0 × = $0.00 0 × = $0.00 Middle (6-8) × = $0.00 0 × = $0.00 89,198.74×$396.89=$35,402,087.92 0 × = $0.00 High (9-12) × = $0.00 0 × = $0.00 0 × = $0.00 0 × = 134,114.64× $0.00 High (9-12) 0 × = 386.72= $0.00 0 × = $0.00 0 × = $0.00 283,675.4 × $205.10 = $58,181,824.54 51,864,813.58 Career Technical Program Space CT Existing ft² CT New ft² 33,237.81 CT Total ft² 33,238 — — — 9,061 CT Program Total $0.00 $0.00 $0.00 $6,710,768.64 3,546,148.73 Total Proposed ft² 50,000 54,842 54,842 316,913 — 78,839 89,199 143,176 Total to Rebuild $11,029,000.00 0.00 $11,640,656.79 30,517,143.34 $11,640,656.79 35,402,087.92 $58,181,824.54 51,864,813.58 Total to Rebuild All Buildings Cost to Reno & Reprogram $0.00 — $0.00 $0.00 $0.00 Total Addition Cost — — — — Total to Renovate/Add Career Technical $0.00 $0.00 $0.00 $0.00 Total CareerTechnical 3,546,148.73 Project Cost $0.00 $0.00 30,517,143.34 $0.00 35,402,087.92 $6,710,768.64 Project Cost $11,029,000.00 $11,640,656.79 $11,640,656.79 $64,892,593.18 55,410,962.31 Asbestos Abatement $0.00 357,691.12 $0.00 $0.00 $0.00 Demolition $0.00 360,329.68 $0.00 $0.00 $0.00 Exclude Storm Shelter — Exclude Storm Shelter Exclude Storm Shelter Exclude Storm Shelter Specific Allowance $213,188.00 $0.00 $0.00 606,505.00 $300,000.00 Page Subtotal 407,931.00 $99,716,094.76 General Allowance 473,243.00 Total Building Cost $0.00 718,020.80 $31,123,648.34 $35,810,018.92 $55,884,205.31 Project Agreement LFI $0.00 $1,716,405.58 $1,941,953.37 $2,919,820.58 Co-Funded Portion $718,020.80 $29,407,242.76 $33,868,065.55 $52,964,384.73 Page Subtotal $123,535,893.37 General Allowance $0.00 Total Project Agreement LFI $103,002,927.58 6,578,179.53 Total Co-FundedProject $126,733,100.59 Total Project Cost $103,002,927.58 District: Wadsworth City SD Name: ▇▇▇▇▇ Elementary School Address: ▇▇▇ ▇▇▇▇▇▇▇ ▇▇▇133,311,280.12 Glossary of Terms Used in Master Facility Plan Co-Funded Portion Total Building Cost − Project Agreement LFI For a master plan that represents a segment of the construction project, this cost may exclude certain renovation line items that the planner has chosen to omit, either because they were done in a previous segment, or because they will be done in a later one. Wadsworth,OH 44281 BldgIn this case, the renovation cost will be a link on which you can click to see the segmented renovation line items. IRN: 17533 County: Medina Area: North Central Ohio Otherwise, project cost is calculated as follows (4) Contact: ▇▇▇. ▇▇▇▇▇ ▇▇▇▇▇ Phone: (▇▇▇) ▇▇▇-▇▇▇▇ Date Prepared: 2008-07-17 By: ▇▇▇▇ ▇▇▇▇▇▇ Date Revised: 2009-06-03 By: ▇▇▇▇ ▇▇▇▇▇▇ Current Grades K-4 Acreage: 9.17 CEFPI Appraisal Summary Proposed Grades N/A Teaching Stations: 33 Current Enrollment 629 Classrooms: 30 SectionCover Sheet1.0 The School Site2.0 Structural and Mechanical Features3.0 Plant Maintainability4.0 Building Safety and Security5.0 Educational Adequacy6.0 Environment for Education Commentary Points Possible ‹ 100 200 100 200 200 200 ‹ Points Earned ‹ 71 144 71 150 120 136 ‹ Percentage ‹ 71% 72% 71% 75% 60% 68% ‹ Rating Category ‹ Satisfactory Satisfactory Satisfactory Satisfactory Borderline Borderline‹ Projected Enrollment N/A Addition Date HA Number of Floors Current Square Feet Original Building 1924 2 3 31,386 Administration Building 1948 2 2 10,418 First Classroom Wing Addition 1955 2 3 18,281 Second Classroom Wing Addition 1957 2 3 7,966 includes any PALFI): Total 1000 692 69% Borderline Mechanical Service Addition 2005 2 1 994 C=Under Contract Existing Square Feet *HA = Handicapped Access Cost per Sq. Ft. $0.00 *Rating =1 Satisfactory Renovation Cost Factor 102.35% =2 Needs Repair to Rebuild +Cost to Renovate Reno & Reprogram +Total Addition Cost +Total Career Technical The selected allowances should not include site allowances (Cost Factor applied) $0.00 =3 Needs see Specific Allowances, "Include" column). Right Replacement Reprogramming Cost $0.00 *Const P/S = Present/Scheduled Construction Cost The cost to Renovate w/ Reprogramming $0.00 FACILITY ASSESSMENT Cost Set: 2009 Rating Dollar Assessment C Cost to Replace $0.00 A. Heating System 3 $2,243,962.50 - Renovate/Replace N/A B. Roofing 3 $223,852.36 - [These calculations are rebuild a new school for the case where none proposed number of the Building’s Additions are slated students, including career technical programs. Total Building Cost Total building cost is calculated as follows: Project Cost +Asbestos Abatement +Demolition +Specific Allowance Sum of Co-Funded Portion for demolitioneach building General LFIs, plus Per-Building LFIs from a few lines above. If the Master Plan suggests partial demolition of this Building, the Master Plan will very probably show a different Renovate/Replace ratio, which is representative of the Building without the demolished additions.]−Demolition SF +Positive Addition SF +Career Technical Addition SF
Appears in 1 contract
Sources: Project Agreement
Building Allowance. New PK-4 #1 Swing Space Allowance for 250 students (At Existing Overlook Elementary School) for projected enrollment year 2011-12. $213,188.00 New High School Site Access Safety Allowance. $300,000.00 <Untitled> Page 1 Report Generated at 6 Aug 2010 06:54 Wadsworth City (Medina)- CFAP -- Segment 1 -- OSFC 07-23-09 CB 08-10-09 (Rev. April 2010) master plan for Wadsworth City School District of Medina County (44974) Building ▇▇▇▇▇ Elementary School Master Planning Considerations Overlook Elementary School Master Planning Considerations Valley View Elem Master Planning Considerations Wadsworth Senior High School Master Planning Considerations Program Classroom Facilities Assistance Program (CFAP) Classroom Facilities Assistance Program (CFAP) Classroom Facilities Assistance Program (CFAP) Classroom Facilities Assistance Program (CFAP) Cost Set 2009 2009 2009 2009 Assessing Consultant ▇▇▇▇▇▇ & Associates, Inc. ▇▇▇▇▇▇ & Associates, Inc. ▇▇▇▇▇▇ & Associates, Inc. ▇▇▇▇▇▇ & Associates, Inc. Type Elementary Elementary Elementary High Acres 9.17 5.00 11.00 46.50 Grades Housed K-4 K-4 K-4 9-12 Current Enrollment 629 253 418 1591 Additions to Demolish 1924Original Building 85% 31,386 ft²1948Administration Building 77% 10,418 ft²1955First Classroom Wing Addition77% 18,281 ft²1957Second Classroom Wing Addition76Addition 76% 7,966 ft²2005Mechanical Service Addition 46% 994 ft² 1953 Original Building 86% 23,013 ft² 1957 Original 84% 19,667 ft² 1964 Classroom Wing 75% 17,019 ft² 1974 Student Dining 78% 5,858 ft² 1984 Media Center 67% 2,665 ft² 1959Wadsworth Senior High School - Buildings #1 - #6 77% 84,820 ft²1961Buildings ft² 1961Buildings #7 & #8 69% 17,600 ft²1967Cafeteriaft² 1967Cafeteria/Library Addition 66% 9,370 ft²1968Science ft² 1968Science Classroom Addition 62% 13,570 ft²1969Original ft² 1969Original Building #6 Addition66Addition 66% 6,780 ft²1970Guidance ft² 1970Guidance Addition with Senior Commons Enclosure71Enclosure 71% 7,260 ft²1971Career ft² 1971Career Tech Annex Building 54% 14,690 ft²1975Career ft² 1975Career Tech Addition to Original Complex 59% 28,450 ft²1977West ft² 1977West Gym Complex 63% 62,530 ft²1984Classroom ft² 1984Classroom & Library Addition 60% 8,150 ft²1993New ft² 1993New Mechanical Room 56% 1,180 ft²1998Scienceft² 1998Science, Music, WCTV Addition 52% 23,560 ft² Grades Housed - Proposed ProjectedEnrollment CT Projected Enrollment Scope of Work ▇▇▇▇▇/Demolish ▇▇▇▇▇/Demolish ▇▇▇▇▇/Demolish ▇▇▇▇▇/Demolish CEFPI Rating Borderline Borderline Borderline Borderline Existing ft² 69,045 23,013 45,209 277,960 Cost/ft² (DM) $212.26 $220.58 $220.58 $205.10 Cost to Replace $14,655,491.70 $5,076,207.54 $9,972,201.22 $57,009,596.00 Cost to Renovate $12,212,443.82 $4,359,057.11 $7,852,108.62 $40,408,936.02 Reprogramming $0.00 $0.00 $0.00 $0.00 Renovate÷Replace 83% 86% 79% 71% Right Replacement Right Ratio Addition Required No No No No Addition ft² Addition ft² Addition ft² Addition ft² Proposed Enrollment Students sf/Student sf required Students sf/Student sf required Students sf/Student sf required Students sf/Student sf required Elementary (PK-5) × = 0 × = 0 × = 0 × = 0 Middle (6-8) × = 0 × = 0 × = 0 × = 0 High (9-12) × = 0 × = 0 × = 0 × = 0 Career Technical Core Space × = 0 × = 0 × = 0 × = 0 Total ft² Required ft² Existing 69,045 23,013 45,209 277,960 Oversized ft² Less Oversized ft² 69,045 23,013 45,209 277,960 CT ft² Existing CT ft² Not Programmed Less CT ft² 69,045 23,013 45,209 277,960 Addition ft² -69,045 -23,013 -45,209 -277,960 Cost per ft² see below see below see below see below Cost Of New SF SF Required $/SF Cost SF Required $/SF Cost SF Required $/SF Cost SF Required $/SF Cost Elementary (PK-5) × = $0.00 × = $0.00 × = $0.00 × = $0.00 Middle (6-8) × = $0.00 × = $0.00 × = $0.00 × = $0.00 High (9-12) × = $0.00 × = $0.00 × = $0.00 × = $0.00 Career Technical Program Space CT Existing ft² CT New ft² CT Total ft² CT Program Total $0.00 $0.00 $0.00 $0.00 Total Proposed ft² Total to Rebuild $0.00 $0.00 $0.00 $0.00 Total to Rebuild All Buildings Cost to Reno & Reprogram Total Addition Cost Total to Renovate/Add $0.00 $0.00 $0.00 $0.00 Total CareerTechnical Career Technical $0.00 $0.00 $0.00 $0.00 Project Cost $0.00 $0.00 $0.00 $0.00 Asbestos Abatement $887,538.63 $147,223.36 $72,427.60 $311,121.73 Demolition $310,702.50 $103,558.50 $203,440.50 $1,250,820.00 Specific Allowance $0.00 $0.00 $0.00 $0.00 Total Building Cost $1,198,241.13 $250,781.86 $275,868.10 $1,561,941.73 Page Subtotal $3,286,832.82 General Allowance $0.00 Project Agreement LFI $0.00 Co-Funded Project $103,002,927.58 102,586,070.04 Total Project Cost $103,002,927.58 102,586,070.04 <Untitled> Page 2 Report Generated at 6 Aug 2010 06:54 Wadsworth City (Medina)- CFAP -- Segment 1 -- OSFC 07-23-09 CB 08-10-09 (Rev. April 2010) master plan for Wadsworth City School District of Medina County (44974) Building New PK-4 #1 New Elementary New PK-4 #2 New Elementary New PK-4 #3 New Elementary New High School New High Program Cost Set Assessing Consultant Type Elementary Elementary Elementary High Acres Grades Housed Current Enrollment Additions to Demolish Grades Housed - Proposed PK-4 PK-4 PK-4 9-12, CT Low Bay Comprehensive, CT High Bay Comprehensive, CT Low Bay Offsite, CT Low Bay Onsite, CT High Bay Onsite Projected Enrollment 400 450 450 1640 433 ▇▇▇ ▇▇▇ ▇▇▇▇ CT ProjectedEnrollment 235 Scope of Work Build New Build New Build New Build New CEFPI Rating Existing ft² Cost/ft² (DM) Cost to Replace $0.00 $0.00 $0.00 $0.00 Cost to Renovate Reprogramming $0.00 $0.00 $0.00 $0.00 Renovate÷Replace Right Replacement Right Ratio Addition Required No No No No New ft² New ft² New ft² New ft² Proposed Enrollment Students sf/Student sf required Students sf/Student sf required Students sf/Student sf required Students sf/Student sf required Elementary (PK-5) 400 433 × 125.00 122.85 = 50,000 450 53,194 433 × 121.87 122.85 = 54,842 450 53,194 434 × 121.87 122.79 = 54,842 53,291 × = 0 Middle (6-8) × = 0 × = 0 × = 0 × = 0 High (9-12) × = 0 × = 0 × = 0 1,640 × 159.36 = 261,350 Career Technical Core Space × = 0 × = 0 × = 0 235 × 95.00 = 22,325 Total ft² Required 50,000 54,841.5 54,841.5 53,194.05 53,194.05 53,290.86 283,675.4 ft² Existing Oversized ft² Less Oversized ft² CT ft² Existing CT ft² Not Programmed Less CT ft² Addition ft² 50,000 54,842 54,842 53,194 53,194 53,291 283,675 Cost per ft² see below see below see below see below Cost Of New SF SF Required $/SF Cost SF Required $/SF Cost SF Required $/SF Cost SF Required $/SF Cost Elementary (PK-5) 50,000×$220.58=$11,029,000.00 54,841.5×$212.26=$11,640,656.79 54,841.5×$212.26=$11,640,656.79 53,194.05×$212.26=$11,290,969.05 53,194.05×$212.26=$11,290,969.05 53,290.86×$212.26=$11,311,517.94 0 × = $0.00 Middle (6-8) 0 × = $0.00 0 × = $0.00 0 × = $0.00 0 × = $0.00 High (9-12) 0 × = $0.00 0 × = $0.00 0 × = $0.00 283,675.4 × 283,675.4× $205.10 = 205.10= $58,181,824.54 Career Technical Program Space CT Existing ft² CT New ft² 33,237.81 CT Total ft² 33,238 CT Program Total $0.00 $0.00 $0.00 $6,710,768.64 Total Proposed ft² 50,000 54,842 54,842 53,194 53,194 53,291 316,913 Total to Rebuild $11,029,000.00 11,290,969.05 $11,640,656.79 11,290,969.05 $11,640,656.79 11,311,517.94 $58,181,824.54 Total to Rebuild All Buildings Cost to Reno & Reprogram $0.00 $0.00 $0.00 $0.00 Total Addition Cost Total to Renovate/Add $0.00 $0.00 $0.00 $0.00 Total CareerTechnical Career Technical $0.00 $0.00 $0.00 $6,710,768.64 Project Cost $11,029,000.00 11,290,969.05 $11,640,656.79 11,290,969.05 $11,640,656.79 11,311,517.94 $64,892,593.18 Asbestos Abatement $0.00 $0.00 $0.00 $0.00 Demolition $0.00 $0.00 $0.00 $0.00 Specific Allowance $213,188.00 $0.00 $0.00 $300,000.00 Total Building Cost $11,504,157.05 $11,290,969.05 $11,311,517.94 $65,192,593.18 Page Subtotal $99,716,094.76 99,299,237.22 General Allowance $0.00 Project Agreement LFI $0.00 Co-Funded Project $103,002,927.58 102,586,070.04 Total Project Cost $103,002,927.58 District: Wadsworth City SD Name: ▇▇▇▇▇ Elementary School Address: ▇▇▇ ▇▇▇▇▇▇▇ ▇▇▇. Wadsworth,OH 44281 Bldg. IRN: 17533 County: Medina Area: North Central Ohio (4) Contact: ▇▇▇. ▇▇▇▇▇ ▇▇▇▇▇ Phone: (▇▇▇) ▇▇▇-▇▇▇▇ Date Prepared: 2008-07-17 By: ▇▇▇▇ ▇▇▇▇▇▇ Date Revised: 2009-06-03 By: ▇▇▇▇ ▇▇▇▇▇▇ Current Grades K-4 Acreage: 9.17 CEFPI Appraisal Summary Proposed Grades N/A Teaching Stations: 33 Current Enrollment 629 Classrooms: 30 SectionCover Sheet1.0 The School Site2.0 Structural and Mechanical Features3.0 Plant Maintainability4.0 Building Safety and Security5.0 Educational Adequacy6.0 Environment for Education Commentary Points Possible ‹ 100 200 100 200 200 200 ‹ Points Earned ‹ 71 144 71 150 120 136 ‹ Percentage ‹ 71% 72% 71% 75% 60% 68% ‹ Rating Category ‹ Satisfactory Satisfactory Satisfactory Satisfactory Borderline Borderline‹ Projected Enrollment N/A Addition Date HA Number of Floors Current Square Feet Original Building 1924 2 102,586,070.04 <Untitled> Page 3 31,386 Administration Building 1948 2 2 10,418 First Classroom Wing Addition 1955 2 3 18,281 Second Classroom Wing Addition 1957 2 3 7,966 Total 1000 692 69% Borderline Mechanical Service Addition 2005 2 1 994 C=Under Contract Existing Square Feet *HA = Handicapped Access Cost per Sq. Ft. $0.00 *Rating =1 Satisfactory Renovation Cost Factor 102.35% =2 Needs Repair Cost to Renovate (Cost Factor applied) $0.00 =3 Needs Replacement Reprogramming Cost $0.00 *Const P/S = Present/Scheduled Construction Cost to Renovate w/ Reprogramming $0.00 FACILITY ASSESSMENT Cost Set: 2009 Rating Dollar Assessment C Cost to Replace $0.00 A. Heating System 3 $2,243,962.50 - Renovate/Replace N/A B. Roofing 3 $223,852.36 - [These calculations are for the case where none of the Building’s Additions are slated for demolition. If the Master Plan suggests partial demolition of this Building, the Master Plan will very probably show a different Renovate/Replace ratio, which is representative of the Building without the demolished additions.]Report Generated at 6 Aug 2010 06:54
Appears in 1 contract
Sources: Segment One Project Agreement