Community Feasibilty DATA - Elementary Schools.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	O	Q
1	MSBA PROJECTS - FSA DATA
2	Elementary Schools - Construction Date in 2023
3
4	District	Amesbury	Easton	Rockland	West Springfield	Andover	Swampscott	Wellesley	Fitchburg	Lawrence	Randolph	Hingham	Reading	Average	Recommendation
5	School Name	Amesbury ES	Center School	Jefferson ES	Philip G Coburn	West ES	Hadley	Ernest F Upham	Crocker ES	Francis M Leahy	Elizabeth G Lyons ES	William L Foster ES	Killam ES		West Bridgewater
6	Project Type	Core Program	Core Program	Core Program	Core Program	Core Program	Core Program	Core Program	Core Program	Core Program	Core Program	Core Program	Core Program	Core Program
7	Project Scope	New Construction	New Construction	New Construction	New Construction	New Construction	New Construction	New Construction	New Construction	New Construction	New Construction	New Construction	New Construction	New Construction
8	Enrollment	425	760	760	585	925	900	365	845	1,000	315	605	TBD	680
9	GSF	98,195	148,422	120,672	119,800	191,028	153,855	80,039	115,788	173,520	74,720	126,385	TBD	127,493
10	Assumed Start of Construction	May-23	Mar-23	Mar-23	Nov-23	Jun-23	Nov-23	Apr-23	Mar-23	May-23	Mar-23	Dec-22	TBD
11
12	Feasibilty Study Agreement
13	OPM Feasibility	$180,030	$222,236	$219,874	$176,500	$335,101	$255,000	$512,040	$253,000	$531,000	$297,500	$280,000	$260,000	$293,523	$290,000
14	AE Feasibility	$600,000	$628,978	$548,865	$599,700	$700,000	$600,000	$1,088,772	$719,000	$986,495	$656,577	$820,000	$740,000	$724,032	$650,000
15	Enviromental & Site	$111,922	w/ AE	w/ AE	w/ AE	$124,230	w/ AE	$178,938	$22,000	w/ AE	w/ AE	w/ AE	$515,000	$190,418	$110,000
16	Other	$0	$0	$0	$0	$40,669	$0	$720,250	$6,000	$0	$0	$0	$685,000	$120,993	$50,000
17		$891,952	$851,214	$768,739	$776,200	$1,200,000	$855,000	$2,500,000	$1,000,000	$1,517,495	$954,077	$1,100,000	$2,200,000	$1,328,967	$1,100,000
18
19			607,000		850,000		750,000				768,400
20
21
22
23
24
25
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