Page 301 - Mines Facilities Plan

295

Appendix 1: Classroom Assessment

Comments Change
No seat count change. Not used as classroom. Not used as classroom. Not used as classroom. Not used as classroom. Doesn't exist. Combined w/ 140. Not used as classroom. No seat count change. Not used as classroom. Added per AMD findings Not used as classroom. Not used as classroom. Added per AMD findings Added per AMD findings Added per AMD findings Count Seat Not used as classroom. Not used as classroom. Not used as classroom. Not u

Total $176,491 $120,848 $198,403 $100,570 $178,840 $116,230 No $107,150 $107,570 $292,060 $236,870
$5,000 $74,670 $82,330 $69,724 $72,282 $5,000 $98,050 $63,610 $69,770 $69,490 $0

AV / IT $5,000 $20,000 $20,000 $20,000 $38,000 $20,000 $29,000 $5,000 $38,000 $20,000 $20,000 $20,000 $20,000 $20,000 $38,000 $38,000 $20,000 $20,000 $50,000 $38,000
Cost Analysis Arch ($/SF) $0

$0 $70 $92 $92 $127 $92 $92 $0 $127 $70 $70 $70 $70 $70 $70 $92 $0 $70 $70 $70 $70
FFE ($350/ seat)
$0 $9,100 $8,050 $6,300 $13,650 $6,650 $11,900 $0 $15,750 $12,950 $13,300 $7,000 $8,050 $8,050 $23,450 $10,150 $0 $14,350 $14,350 $51,450 $32,900
Arch Upgrade Level 1 1 1 2 2 3 2 2 0 3 1 1 1 1 1 1 2 0 1 1 1 1

Low (10+ yrs) $ 665,000.00 $ 743,650.00
$5,000 $74,670 $5,000 $98,050 $100,570 $63,610 $69,770 $69,490 $178,840 $0 $107,150 $107,570 $292,060 $236,870
Planning Priority Moderate (5-10 yrs) $82,330 $69,724 $72,282 $120,848 $ 345,184.00 $116,230 $116,230

Immediate (1-5 yrs) $176,491 $198,403 $ 374,894.00 $ -