1 / 17

ALLEGHANY HIGH SCHOOL

ALLEGHANY HIGH SCHOOL. Updated Facility Improvement Plan. 2006 – 2007 Projects. Annual Revenue + Carryover 815,157 Projects > Upgrade PA system (completed) $36,650 ($36,650) > Upgrade fire alarm system (postponed) $0 ($0)

ingo
Download Presentation

ALLEGHANY HIGH SCHOOL

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. ALLEGHANY HIGH SCHOOL Updated Facility Improvement Plan

  2. 2006 – 2007 Projects Annual Revenue + Carryover 815,157 Projects > Upgrade PA system (completed) $36,650 ($36,650) > Upgrade fire alarm system (postponed) $0 ($0) > Install security surveillance system (completed) $53,826 ($53,826) > Upgrade network infrastructure (completed) $21,200($21,200) Annual Total $111,476 ($111,476) Revenue Carryover $703,681 Cumulative Revenue $815,157 Cumulative Expense In 06/07 Dollars $111,476 Cumulative Expense In Actual Dollars $111,476

  3. 2007 – 2008 Projects Annual Revenue + Carryover $1,418,838 Projects > Flood mitigation & drainage improvements $810,595 ($764,712) > Upgrade fire alarm system $204,707 ($193,120) > Expand updated phone and intercom systems $63,318 ($63,318) > Expand network infrastructure $179,000($179,000) Annual Total $1,257,620($1,200,150) Revenue Carryover $161,218 Cumulative Revenue $1,530,314 Cumulative Expense In 06/07 Dollars $1,311,626 Cumulative Expense In Actual Dollars $1,369,096

  4. 2008 – 2009 Projects Annual Revenue + Carryover $876,375 Projects > Repave parking lots & roadways $224,720 ($200,000) > Upgrade electrical distribution system $80,899 ($72,000) > Air condition classrooms (phase 1) $394,558($351,155) Annual Total $700,177 ($623,155) Revenue Carryover $176,198 Cumulative Revenue $2,245,471 Cumulative Expense In 06/07 Dollars $1,934,781 Cumulative Expense In Actual Dollars $2,069,273

  5. 2009 – 2010 Projects Annual Revenue + Carryover $891,355 Projects > Air condition classrooms (phase 2) $418,213 ($351,155) > Air condition classrooms (phase 3) $418,213($351,155) Annual Total $836,426 ($702,310) Revenue Carryover $54,929 Cumulative Revenue $2,960,628 Cumulative Expense In 06/07 Dollars $2,637,091 Cumulative Expense In Actual Dollars $2,905,699

  6. 2010 – 2011 Projects Annual Revenue + Carryover $770,086 Projects > Air condition classrooms (phase 4) $443,325($351,155) Annual Total $443,325 ($351,155) Revenue Carryover $326,761 Cumulative Revenue $3,675,785 Cumulative Expense In 06/07 Dollars $2,988,246 Cumulative Expense In Actual Dollars $3,349,024

  7. 2011 – 2012 Projects Annual Revenue + Carryover $1,041,918 Projects > Air condition auditorium $550,364 ($411,264) > Air condition gym $482,457($360,520) Annual Total $1,032,821($771,784) Revenue Carryover $9,097 Cumulative Revenue $4,390,942 Cumulative Expense In 06/07 Dollars $3,760,030 Cumulative Expense In Actual Dollars $4,381,845

  8. 2012 – 2013 Projects Annual Revenue + Carryover $724,254 Projects > Roof maintenance/repair $99,296 ($70,000) > Upgrade interior classroom & corridor lighting $350,374($247,000) Annual Total $449,670 ($317,000) Revenue Carryover $274,584 Cumulative Revenue $5,106,099 Cumulative Expense In 06/07 Dollars $4,077,030 Cumulative Expense In Actual Dollars $4,831,515

  9. 2013 – 2014 Projects Annual Revenue + Carryover $989,,741 Projects > Suspended ceiling installation/upgrade (phase 1) $503,897($335,120) Annual Total $503,897 ($335,120) Revenue Carryover $485,844 Cumulative Revenue $5,821,256 Cumulative Expense In 06/07 Dollars $4,412,150 Cumulative Expense In Actual Dollars $5,338,412

  10. 2014 – 2015 Projects Annual Revenue + Carryover $1,201,001 Projects > Suspended ceiling installation/upgrade (phase 2) $534,130 ($335,120) > Replace windows & exterior doors (phase 1) $661,447($415,000) Annual Total $1,195,577($750,120) Revenue Carryover $5,424 Cumulative Revenue $6,536,413 Cumulative Expense In 06/07 Dollars $5,162,270 Cumulative Expense In Actual Dollars $6,533,989

  11. 2015 – 2016 Projects Annual Revenue + Carryover $720,581 Projects > Replace windows & exterior doors (phase 2) $701,134($415,000) Annual Total $701,134 ($415,000) Revenue Carryover $19,447 Cumulative Revenue $7,251,570 Cumulative Expense In 06/07 Dollars $5,577,270 Cumulative Expense In Actual Dollars $7,235,123

  12. 2016 – 2017 Projects Annual Revenue + Carryover $734,604 Projects > Replace restroom fixtures and partitions $626,797($350,000) Annual Total $626,797 ($350,000) Revenue Carryover $107,807 Cumulative Revenue $7,966,727 Cumulative Expense In 06/07 Dollars $5,927,270 Cumulative Expense In Actual Dollars $7,861,920

  13. 2017 – 2018 Projects Annual Revenue + Carryover $822,964 Projects > Interior and exterior painting $151,864 ($80,000) > Replace interior floor surfaces $170,847 ($90,000) > Resurface track $256,270($135,000) Annual Total $578,981 ($305,000) Revenue Carryover $243,983 Cumulative Revenue $8,681,884 Cumulative Expense In 06/07 Dollars $6,232,270 Cumulative Expense In Actual Dollars $8,440,901

  14. 2018 – 2019 Projects Annual Revenue + Carryover $959,140 Projects > Replace baseball field lighting $372,256($185,000) Annual Total $372,256 ($185,000) Revenue Carryover $586,884 Cumulative Revenue $9,397,041 Cumulative Expense In 06/07 Dollars $6,417,270 Cumulative Expense In Actual Dollars $8,813,157

  15. 2019 – 2020 Projects Annual Revenue + Carryover $1,302,041 Projects > Renovate auditorium stage $853,171($400,000) Annual Total $853,171 ($400,000) Revenue Carryover $448,870 Cumulative Revenue $10,112,198 Cumulative Expense In 06/07 Dollars $6,817,270 Cumulative Expense In Actual Dollars $9,666,328

  16. 2020 – 2021 Projects Annual Revenue + Carryover $1,164,027 Projects > None $0($0) Annual Total $0 ($0) Revenue Carryover $1,164,027 Cumulative Revenue $10,827,355 Cumulative Expense In 06/07 Dollars $6,817,270 Cumulative Expense In Actual Dollars $9,666,328

  17. 2021 – 2022 Projects Annual Revenue + Carryover $1,879,184 Projects > Construct athletic field house $1,797,419($750,000) Annual Total $1,797,419 ($750,000) Revenue Carryover $81,765 Cumulative Revenue $11,542,512 Cumulative Expense In 06/07 Dollars $7,567,270 Cumulative Expense In Actual Dollars $11,463,747

More Related