ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Note: This tab represents the starting point of the February 2, 2022 BOE discussion.
3
4
 Reviewed Bond Defer
5
6
1 Bedford Hills BCS/ Infrastructure Priority 1 $ 2,607,695 $ 2,607,695 $ -
7
2 Bedford Village BCS/ Infrastructure Priority 1 $ 1,672,650 $ 1,672,650 $ -
8
3 Mount Kisco BCS/ Infrastructure Priority 1 $ 3,951,300 $ 3,951,300 $ -
9
4 Pound Ridge BCS/ Infrastructure Priority 1 $ 2,231,750 $ 2,231,750 $ - Includes $62K A/C @ (2) CR's
10
5 West Patent BCS/ Infrastructure Priority 1 $ 920,720 $ 920,720 $ - Includes $26K A/C @ Library
11
6 Middle School BCS/ Infrastructure Priority 1 $ 9,061,187 $ 9,061,187 $ -
12
7 High School BCS/ Infrastructure Priority 1 $ 2,213,175 $ 2,213,175 $ -
13
8 Administration BCS/ Infrastructure Priority 1 $ 1,285,300 $ 1,285,300 $ -
14
9 Grounds/Transportation BCS/ Infrastructure Priority 1 $ 950,000 $ 950,000 $ -
15
10A Spatial Overlaps with BCS MS Item S-1 (Pavement) Reduction $ (100,000) $ -
16
10B MS Item S-4 (Café Patio) $ - $ -
17
10C MS Item S-5 (Fencing) $ (25,000) $ -
18
10D MS Item A-1 (Windows Reduction) $ (120,000) $ -
19
10E MS Item A-11 (Fitness) $ (750,000) $ -
20
10F MS Item A-13 (Security) $ (65,000) $ -
21
10G MS Item M-2 (Ventilation) $ (119,600) $ -
22
10H MS Item M-5 (Ventilation) $ (85,800) $ -
23
10 I MS Item E-5 (Site Lighting) $ (275,000) $ -
24
10J HS Item M-6 (Ventilation) $ (13,000) $ - $ (1,553,400)
25
11 Subtotal BCS/ Infrastructure Priority 1 $ 24,893,777 $ 23,340,377 $ - $ 70,387,073 $ 24,893,777 Total Reviewed Tally $ 70,387,073 Total Bond
26
27
12 Bedford Hills Additional BCS Air Conditioning $ 189,230 $ - $ 189,230 Two (2) Kindergartens
28
13 Mount Kisco Additional BCS Air Conditioning $ 533,400 $ - $ 533,400 Second Floor
29
14 Middle School Additional BCS Air Conditioning $ 450,000 $ - $ 450,000 Library
30
15 High School Additional BCS Air Conditioning $ 510,000 $ - $ 510,000 Small Gym
31
16 High School Additional BCS Air Conditioning $ 960,000 $ - $ 960,000 Large Gym
32
17 High School Additional BCS Air Conditioning $ 736,000 $ - $ 736,000 Cafeterias
33
18 High School Additional BCS Air Conditioning $ 470,000 $ - $ 470,000 Music Suite F-Wing
34
19 High School Additional BCS Air Conditioning $ 2,495,550 $ - $ 2,495,550 2nd & 3rd Floor A-Wing
35
20 High School Additional BCS Air Conditioning $ 1,156,250 $ - $ 1,156,250 2nd & 3rd Floor C-Wing
36
21 Subtotal Additional BCS Air Conditioning $ 7,500,430 $ - $ 7,500,430 $ 70,387,073 $ 32,394,207 Total Reviewed Tally $ 70,387,073 Total Bond
37
38
22A MS Spatial 1st Floor East House - New Stair $ 768,000 $ 768,000 $ - Corridors & Stair Connectors
39
22B MS Spatial 2nd Floor East House - New Stair & Corridors $ 1,600,000 $ 1,600,000 $ - Corridors & Stair Connectors
40
22C MS Spatial 3rd Floor East House - New Stair & Corridors $ 561,000 $ 561,000 $ - Corridors & Stair Connectors
41
22D MS Spatial 3rd Floor East House - Connect ot Existing Corridor $ 107,200 $ 107,200 $ - Corridors & Stair Connectors
42
22E MS Spatial 1st Floor West House & New Entry $ 2,571,000 $ 2,571,000 $ - Corridors & Stair Connectors
43
22F MS Spatial 1st Floor New Entry Vestibule Reconstruction $ 104,800 $ 104,800 $ - Corridors & Stair Connectors
44
22G MS Spatial 2nd Floor West House New Stair & Connectors $ 2,141,000 $ 2,141,000 $ - Corridors & Stair Connectors
45
22H MS Spatial 3rd Floor West House - New Stair & Corridors $ 726,000 $ 726,000 $ - Corridors & Stair Connectors
46
22 I MS Spatial 3rd Floor West House - Connect ot Existing Corridor $ 91,200 $ 91,200 $ - Corridors & Stair Connectors
47
22J MS Spatial Connect to Gym Building $ 2,352,000 $ 2,352,000 $ - Corridors & Stair Connectors $ 11,022,200
48
23 MS Spatial Lobby Reconstruction Related to Connectors $ 473,100 $ 473,100 $ - East & West House Lobbies Related to 22
49
24 MS Spatial House Reconstruction - Open Up CR's $ 900,000 $ - $ 900,000 All Houses
50
25A MS Spatial New Exchange Space @ Each House $ 4,601,500 $ - $ 4,601,500 All Houses
51
25B MS Spatial Minimal Foundations & Outdoor CR Component $ 1,500,000 $ - $ 1,500,000 All Houses $ 6,101,500
52
26 MS Spatial Site & Complexity $ 2,000,000 $ 2,000,000 $ - Amphitheatre & Site Work
53
27 MS Spatial Gym Building Covered Outdoor Area $ 610,200 $ 210,200 $ 400,000 Outdoor Gathering
54
28 MS Spatial Central Building - 1st Floor Reconstruction $ 3,069,000 $ 3,069,000 $ - STEM, Main Office & Nurse
55
29 MS Spatial Central Building - 2nd Floor Reconstruction $ 622,500 $ 622,500 $ - Music Exploration
56
30 MS Spatial Central Building - 3rd Floor Reconstruction $ 2,384,000 $ 2,384,000 $ - Current Technology Shops to STEAM
57
31 MS Spatial Central Building - 3rd Floor Reconstruction $ 2,195,000 $ - $ 2,195,000 Current Art Classrooms
58
32 MS Spatial Dining, Fitness & Library Building $ 4,683,125 $ - $ 4,683,125 Dining, Fitness, Wellness & Library
59
33 Subtotal Fox Lane Middle School Spatial $ 34,060,625 $ 19,781,000 $ 14,279,625 $ 70,387,073 $ 66,454,832 Total Reviewed Tally $ 70,387,073 Total Bond
60
61
34A HS Spatial Current Library Footprint $ 5,058,500 $ 5,058,500 $ - North Entry to Commons
62
34B HS Spatial Current Cafeteria Front Areas + Corridors $ 3,017,000 $ 3,017,000 $ - North Entry to Commons
63
34C HS Spatial Current Guidance, Art Offices, Gallery, Side Corridor $ 2,909,500 $ 2,909,500 $ - North Entry to Commons
64
34D HS Spatial Back of Kitchen/ Office $ 1,200,000 $ 1,200,000 $ - North Entry to Commons
65
34E HS Spatial Rear of Large Cafeteria $ 850,000 $ 850,000 $ - North Entry to Commons
66
34F HS Spatial Rear of Small Cafeteria $ 770,000 $ 770,000 $ - North Entry to Commons
67
34G HS Spatial Room D-112 $ 395,000 $ 395,000 $ - North Entry to Commons $ 14,200,000
68
35 HS Spatial New Guidance & Offices (conference, etc.) $ 2,560,000 $ 2,560,000 $ - New Construction
69
36A HS Spatial Site Work $ 150,000 $ 150,000 $ - Site Work @ Courtyards
70
36B HS Spatial Commons $ 100,000 $ 100,000 $ - Site Work @ Courtyards
71
36C HS Spatial Additional Equipment, Furnishings, etc. $ 250,000 $ 250,000 $ - Site Work @ Courtyards $ 500,000
72
37 HS Spatial Renovate Small Gym to Fitness/ Wellness $ 1,140,000 $ 1,140,000 $ - Interior Reconstruction
73
38A HS Spatial Renovate Current Locker Room Areas $ 4,450,000 $ - $ 4,450,000 Interior Reconstruction
74
38B HS Spatial Renovate Current Trainer & Storage $ 350,000 $ 350,000 Interior Reconstruction $ 4,800,000
75
39A HS Spatial New STEAM Classroom @ Courtyard $ 1,700,000 $ - $ 1,700,000 New Construction
76
39B HS Spatial New Gallery @ Courtyard $ 800,000 $ 800,000 New Construction $ 2,500,000
77
40 Subtotal Fox Lane High School Spatial $ 25,700,000 $ 18,400,000 $ 6,500,000 $ 70,387,073 $ 92,154,832 Total Reviewed Tally $ 70,387,073 Total Bond
78
79
41 Fox Lane Campus Athletics HS Baseball & Multi-Purpose Field $ 3,718,724 $ 3,718,724 $ - Synthetic Turf Field +
80
42 Fox Lane Campus Athletics HS Baseball & Multi-Purpose Field $ 146,637 $ - $ 146,637 Baseball Training Area
81
43 Fox Lane Campus Athletics HS Baseball & Multi-Purpose Field $ 1,099,781 $ - $ 1,099,781 LED Lighting
82
44 Fox Lane Campus Athletics HS Baseball & Multi-Purpose Field $ 439,912 $ - $ 439,912 Synthetic Practice Field
83
45 Fox Lane Campus Athletics HS Baseball & Multi-Purpose Field $ 146,637 $ - $ 146,637 Terraced Seating on Slope
84
46 Fox Lane Campus Athletics Restrooms & Storage Near Baseball $ 733,187 $ - $ 733,187
85
47 Fox Lane Campus Athletics HS Track & Throwing Events $ 197,960 $ 197,960 $ -
86
48 Fox Lane Campus Athletics HS Track & Field Storage, Restrooms & Concession $ 1,246,418 $ 1,246,418 $ -
87
49 Fox Lane Campus Athletics Upgrade Stadium Lighting to LED $ 403,253 $ - $ 403,253
88
50 Fox Lane Campus Athletics HS Tennis Court Improvements $ 73,319 $ 73,319 $ -
89
51 Fox Lane Campus Athletics HS Field #4 Improvements $ 1,759,649 $ 1,759,649 $ -
90
52 Fox Lane Campus Athletics HS Field #4 Improvements $ 293,275 $ - $ 293,275 Spectator Seating (250)
91
53 Fox Lane Campus Athletics HS Field #4 Improvements $ 256,615 $ - $ 256,615 Reconstruct Stairs to Field Level
92
54 Fox Lane Campus Athletics HS Field #4 Restrooms & Storage $ 733,187 $ 733,187 $ -
93
55 Fox Lane Campus Athletics Athletic Field Bubble $ 2,486,237 $ - $ 2,486,237 Potentially @ Field #4
94
56 Fox Lane Campus Athletics HS Field #3 Improvements $ 146,637 $ 146,637 $ -
95
57 Fox Lane Campus Athletics Upgrade Tennis Lighting to LED $ 131,974 $ - $ 131,974
96
58 Fox Lane Campus Athletics MS Softball Field Improvements $ 879,824 $ 879,824 $ -
97
59 Fox Lane Campus Athletics MS Upper Field Improvements $ 109,978 $ 109,978 $ -
98
60 Subtotal Fox Lane Campus Athletics $ 15,003,204 $ 8,865,696 $ 6,137,508 $ 70,387,073 $ 107,158,036 Total Reviewed Tally $ 70,387,073 Total Bond
99
100
61 Total Reviewed Scope $ 107,158,036 $ 36,770,963 Deferred