Sharon High School.xlsx

	A	B	C	D	E	F	G	H
1		Cost	(Source of escalation %s: slides 7 & 8 of
2	Year	escalation	https://lexingtonma.gov/DocumentCenter/View/14955/20250731-PBC-Meeting-R1)
3	2015	5.25%
4	2016	4.75%
5	2017	5.25%	Sharon HS	Sharon HS
6	2018	5.50%	Cost	Sq ft	(per https://share.google/aimode/RXgrbz18oaxQxIQta)
7	2019	6.05%	$163,000,000	240,204
8	2020	1.00%	$164,630,000
9	2021	12.00%	$184,385,600
10	2022	12.25%	$206,972,836
11	2023	2.00%	$211,112,293
12	2024	0.50%	$212,167,854
13	2025	1.00%	$214,289,533
14	2026	3.00%	$220,718,219
15	2027	4.00%	$229,546,947		Sharon	Bloom
16	2028	4.00%	$238,728,825	or	$994	$1,293	per sq ft in mid-2028 $s
17						Bloom costs per square foot	30%	more than Sharon
18
19
20
21		Sharon's capacity	1,200	per https://pmaconsultants.com/projects/sharon-high-school/
22
23					Sharon	Bloom
24					200	213	sq ft per student
25						Bloom offers	6%	more space per student than Sharon
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100