Long Term Capital Planning 2026-2055
This page provides the long-term capital improvement replacement schedule between 2026 and 2055. The dollar amounts are estimates based on industry averages in school districts and provided by our architects, mechanical engineers, and actual quotes obtained over time. The following assumptions are important to understand how the calculations are made:
- School districts must pay prevailing wage.
- There is an annual escalation increase of 3%.
- Numbers do not include potential energy saving credits, grants, etc.
- Recommended replacement times are based on current age and the recommended life cycle per category
- A contingency of $150,000 is added per year.
The overall average to fund all projects would be $4,000,000 per year out of the district budget totaling $123,331,096.
Carpenter Elementary School Long Term Plan
2035
-
Heat Pumps - $1,693,833
2044
- Central Plant - $869,400
2055
-
Heat Pumps - $3,058,348
2026
-
Floors - $20,000
2030
-
Ceilings - $296,144
-
Lights - $111,054
2032
-
Floors - $353,451
2040
-
Lights - $149,247
-
Playgrounds - $450,000
2049
-
Doors - $259,645
2050
-
Ceilings - $534,868
-
Lights - $200,576
2052
-
Floors - $638,372
2030
-
Roofs - $1,850,897
2050
-
Roofs - $3,342,926
Jefferson Early Childhood Center Long Term Plan
2032
- Lights - $132,000
2040
-
Playgrounds - $250,000
2042
-
Ceilings - $367,900
-
Lights - $146,975
2047
-
Floors - $500,000
2051
-
Doors - $308,000
2052
-
Lights - $189,800
2027
-
Fire Alarms - $359,000
2029
-
Windows - $1,700,000
2043
-
Roofs - $2,340,000
2044
-
Plumbing - $1,331,200
2047
-
Fire Alarms - $571,400
Emerson Middle School Long Term Plan
2026
- AHU Fixup - $400,000
- Central Plant - $600,000
2028
-
AHU Fixup - $781,000
-
Central Plant - $1,250,000
2050
-
AHU Fixup - $1,412,117
2053
-
Central Plant - $1,578,177
2026
- Floors - $200,000
2036
-
Lights - $280,073
2046
-
Ceilings - $1,003,718
-
Lights - $376,394
-
Floors - $1,129,183
2050
-
Doors - $564,847
2055
-
Lights - $491,109
2031
- Roofs - $4,026,553
2050
-
Roofs - $7,060,586
Field Elementary School Long Term Plan
2027
- Central Plant - $274,050
2039
-
AHU Fixup - $651,033
-
Central Plant - $943,411
2026
- Floors - $266,366
2027
-
Ceilings - $365,298
-
Lights - $136,987
-
Floors - $410,960
2037
-
Lights - $184,099
2040
-
Playgrounds - $450,000
2047
-
Ceilings - $659,768
-
Lights - $247,413
-
Floors - $742,239
2032
- Roofs - $2,646,750
2050
-
Roofs - $4,505,915
Franklin Elementary School Long Term Plan
2026
-
Central Plant - $350,000
2027
-
Central Plant - $270,000
2035
-
RTU Replacement - $3,409,408
-
Central Plant - $400,000
2026
-
Floors - $100,000
2028
-
Floors - $292,000
2031
-
Ceilings - $283,907
-
Lights - $106,465
2040
-
Playgrounds - $450,000
2041
-
Lights - $143,080
2048
-
Floors - $527,913
2051
-
Ceilings - $512,768
-
Lights - $192,288
2052
-
Doors - $264,076
2051
-
Roofs - $3,204,802
Roosevelt Elementary School Long Term Plan
2035
-
Central Plant - $846,945
2026
-
Floors - $250,000
2028
-
Ceilings - $386,008
-
Lights - $144,753
2029
-
Floors - $447,287
2038
-
Lights - $194,536
2040
-
Playgrounds - $450,000
2048
-
Ceilings - $697,173
-
Lights - $261,440
2049
-
Floors - $807,850
2053
-
Doors - $404,108
2032
- Roofs - $2,715,346
2051
-
Roofs - $4,761,376
Washington Elementary School Long Term Plan
2027
- Central Plant - $650,000
2035
-
UV with Induction - $7,340,190
-
Central Plant - $910,000
2026
- Floors - $240,000
2029
-
Ceilings - $423,664
-
Lights - $158,874
2030
-
Floors - $490,921
2039
-
Lights - $215,513
2040
-
Playgrounds - $450,000
2049
- Ceilings - $765,184
- Lights - $286,944
2050
-
Floors - $886,657
2055
-
Doors - $456,835
2031
- Roofs - $2,809,157
2051
-
Roofs - $5,073,651
Lincoln Middle School Long Term Plan
2047
-
Central Plant - $2,418,309
2035
-
Lights - $291,173
2045
- Ceilings - $1,043,499
- Lights - $391,312
2046
-
Floors - $1,209,154
2054
-
Doors - $680,765
2055
-
Lights - $525,891
2030
-
Roofs - $4,186,139
2052
-
Roofs - $8,021,075
This site provides information using PDF, visit this link to download the Adobe Acrobat Reader DC software.