Prioritized ESPLOST Funded Active Projects (revised 4.15.2025)

AID 1812314 · View on Simbli

Agenda Item

d. ESPLOST VI Priorities

Summary: Presented by: Mr. Erick Hofstetter, Chief Operating Officer, Division of Operations
                                                               Draft Prioritization of Active E-SPLOST Funded Projects
Project                                  Scope of Work                                                                       EAC - Q2 FY25    Project Manager     Phase
                                         Construction of a New Sequoyah Middle School and a New Sequoyah High School (design
10136. New MS & HS at Sequoyah                                                                                                   $235,000,000 Ryan Fernandez      Design
                                         in E-SPLOST V) (as of April 25)
21435. Cross Keys HS Additional &
                                         Construction of Addition and Modernization (Extensive Renovation) of Cross Keys HS        $165,007,215 Ryan Fernandez    Design
Modernization
21735. Design New MS & HS at
                                         Design of a New Sequoyah Middle School and a New Sequoyah High School                      $14,000,000 Ryan Fernandez    Construction
Sequoyah
21836. New Dresden ES                    Construction of a new Dresden ES facility (design in E-SPLOST V)                           $76,000,000 Atiba Nunnally    Construction

23136. Hightower ES Roof Replacement Roof Replacement                                                                                $2,000,000 George Harkness   Construction

23636. Jolly ES Roof Replacement         Roof Replacement                                                                            $2,100,000 George Harkness   Construction
23936. Kittredge Magnet Roof
                                         Roof Replacement                                                                            $1,600,000 Carl Henry        Construction
Replacement

24336. McLendon ES Roof Replacement Roof Replacement                                                                                 $1,800,000 Carl Henry        Construction

25136. Oak View ES Roof Replacement      Roof Replacement                                                                            $2,100,000 Carl Henry        Construction

30336. Chamblee MS Roof Replacement Roof Replacement                                                                                 $2,500,000 George Harkness   Construction

                                        Restroom and plumbing fixture replacement, fire sprinkler installation, improved
32235. Redan MS Renovation                                                                                                          $10,000,000 Ryan Fernandez    Construction
                                        assisted toileting area, roof replacement and HVAC system replacement
                                        Accessibility improvements (light duty elevator in new exterior shaft, platform lift for
34435. Midvale ES Renovation & Elevator
                                        stage, and improved assisted toileting area), installation of fire sprinklers, and HVAC     $11,000,000 Atiba Nunnally    Construction
Addition
                                        Replacement
                                        Major building system replacement with emphasis on Roof, Plumbing, HVAC
35135. Henderson Mill ES Renovation                                                                                                  $9,000,000 George Harkness   Construction
                                        Components
35235. Toney ES HVAC Refresh            Major building system replacement with emphasis on HVAC                                      $8,500,000 Carl Henry        Construction
35335. Former Nancy Creek HVAC          Major building system replacement with emphasis on HVAC and Fire sprinkler
                                                                                                                                    $14,206,438 George Harkness   Construction
Refresh & Sprinklers***                 installation
                                        Major building system replacement with emphasis on Roof, Accessibility improvements
35735. Briar Vista ES Minor Renovation                                                                                               $7,700,000 George Harkness   Construction
                                        between levels; and Installation of security vestibule
35835. Champion Theme MS Major
                                        HVAC replacement and Fire sprinkler installation                                            $24,000,000 Ryan Fernandez    Design
Renovation Phase 1
36035. DeKalb HS of Technology-South Major building system replacement with emphasis on HVAC Components, Plumbing &
                                                                                                                                    $12,000,000 Atiba Nunnally    Construction
Renovation & Elevator Addition          Site improvements

                                         Major building system replacement with emphasis on Roofing and Site Improvements,
36135. Fairington ES Renovation                                                                                                      $8,000,000 Ryan Fernandez    Construction
                                         Plumbing fixture replacement, HVAC upgrades as needed and fire sprinkler installation

36235. Design New Dresden ES             Design of New Dresden ES replacement facility                                               $4,168,140 Atiba Nunnally    Construction

DCSD Operations                                                                            1 of 4                                                                     4/28/2025
                                                               Draft Prioritization of Active E-SPLOST Funded Projects
Project                                 Scope of Work                                                                            EAC - Q2 FY25     Project Manager     Phase
                                        Major building system replacement with emphasis on HVAC Components, and roof
36535. Salem MS Renovation                                                                                                             $14,000,000 Ryan Fernandez      Construction
                                        replacement as needed
38035. Green Forrest Drive Renovation & Renovation of Green Forrest Drive facility (former location of Wadsworth ES) at act as
                                                                                                                                        $6,000,000 Chanté Lemon        Construction
Conversion                              swing space to schools undergoing a major capital improvement project
41236. Lithonia HS Roof Replacement     Roof Replacement                                                                                $3,800,000 George Harkness     Construction
41336. MLK Jr. HS Roof Replacement      Roof Replacement                                                                                $3,000,000 George Harkness     Construction
41636. McNair HS Roof Replacement       Roof Replacement                                                                                $5,400,000 Carl Henry          Construction
50736. International Student Center
                                        HVAC Refresh                                                                                   $29,528,598 Kendra Cowan        Design
Renovation
50836. Margaret Harris Roof
                                        Roof Replacement                                                                                $1,500,000 George Harkness     Construction
Replacement
                                        Replace outdated musical
52135. Music Instruments                                                                                                               $10,000,000 Hans Williams       N/A
                                        instruments and equipment
                                        Upgrade HVAC Controls To Ensure All Schools Meet DCSD Standard:
                                        Avondale ES, Brockett ES, Cedar Grove ES, Dunaire ES, Evansdale ES, Flat Rock ES, Flat
                                        Shoals ES, Jolly ES, McLendon ES, Narvie Harris ES, Oak Grove ES, Oak View ES, Oakcliff
                                        Theme ES, Princeton ES, Ronald E. McNair DLA ES, Rowland ES, Snapfinger ES, Stone
                                        Mountain ES, Vanderlyn ES, Woodward ES, Wynbrooke ES, DeKalb ES of the Arts, Cedar
                                        Grove MS, Chamblee MS, Columbia MS, Freedom MS, Lithonia MS, Mary McLeod
70136. HVAC Controls Upgrades           Bethune MS, Peachtree MS, Stone Mountain MS, Arabia Mountain HS, Cedar Grove HS,               $17,400,000 Kendra Cowan        Construction
                                        Chamblee HS, DeKalb School of the Arts, Lakeside HS, Lithonia HS, Redan HS, Ronald E.
                                        McNair High, Southwest DeKalb HS, Stone Mountain HS, Towers HS, Tucker HS, East
                                        Campus I/DeKalb Alternative, Fernbank Science Center, Margaret Harris Comprehensive,
                                        Doraville Bus & Administrative, East Campus II - Transportation, Hatton Drive Warehouse,
                                        Panthersville Bus & Administrative, Sam A. Moss Service Center, William Bradley Bryant
                                        Technology Center
80236. Device refresh                   Replace and purchase computer equipment as needed.                                             $45,000,000 Mallorie Robinson   N/A

                                          Update IT infrastructure as needed to support continued District operations. Update at
80336. Infrastructure refresh & Support                                                                                              $45,000,000 Mallorie Robinson     N/A
                                          all DCSD Facilities as needed: Security Cameras, Access Control, Intrusion Detection.

20236. Ashford Park ES Renovation         Major Renivation (as of April 2025)                                                        $27,054,981 Kendra Cowan          Design
35935. Livsey ES Renovation               Major building system replacement with emphasis on HVAC                                     $9,300,000 Ashley Wilson         Construction
35535. Stoneview ES Renovation            Major building system replacement with emphasis on Roof, HVAC Components                   $35,000,000 Carl Henry            Design
23336. Idlewood ES Renovation             Major Renivation (May Board 2025)                                                          $42,550,000 Ashley Wilson         Design
24736. Murphey Candler ES Renovation      Major Renivation (May Board 2025)                                                          $40,250,000 Ashley Wilson         Design
24936. Narvie Harris ES Security
                                          Security Vestibule & Gym HVAC Installation                                                  $1,000,000 Carl Henry            Design
Vestibule & Gym HVAC

DCSD Operations                                                                            2 of 4                                                                            4/28/2025
                                                              Draft Prioritization of Active E-SPLOST Funded Projects
Project                                Scope of Work                                                                              EAC - Q2 FY25     Project Manager   Phase
27736. Wynbrooke ES Security Vestibule
                                       Security Vestibule & Gym HVAC Installation                                                        $1,000,000 Ashley Wilson     Design
& Gym HVAC
35835. Champion Theme MS Major         Major Renovation beyond HVAC and Sprinkler installation (windows, doors, paint, floors,
                                                                                                                                        $13,000,000 Ryan Fernandez    Design
Renovation Phase 2                     fire alarm
36335. Kingsley ES HVAC Refresh &      Major building system replacement with emphasis on HVAC Components and Fire
                                                                                                                                         $8,000,000 George Harkness   Design
Sprinkler                              sprinkler installation
                                       Add parking spaces at 10 schools
                                       (number of parking spaces shown): Canby Lane ES (31), Columbia ES (31), Flat Shoals ES
38135. Parking Additions                                                                                                                 $7,433,026 George Harkness   Design
                                       (34), Hambrick ES (36), Jolly ES (29), Oakcliff Theme ES (32), Rainbow ES (32), Snapfinger
                                       ES (34), Stone Mill ES (31), and Stone Mountain ES (29)

                                        Upgrade Fire Alarms To Ensure All Schools Meet DCSD Standard:
                                        Ashford Park ES, Avondale ES, Bob Mathis ES, Briar Vista ES, Briarlake ES, Browns Mill ES,
                                        Canby Lane ES, Cedar Grove ES, Chapel Hill ES, Columbia ES, Dunaire ES, E. L. Miller ES,
                                        E.L. Bouie ES, Evansdale ES, Flat Rock ES, Flat Shoals ES, Henderson Mill ES, Hightower
                                        ES, Huntley Hills ES, Idlewood ES, Jolly ES, Kelley Lake ES, Kingsley ES, Kittredge Magnet,
70236. Fire Alarm Upgrades                                                                                                            $13,200,000 Brian Albanese      Design
                                        Laurel Ridge ES, Livsey ES, Montclair ES, Murphey Candler ES, Nancy Creek (Former),
                                        Narvie Harris ES, Oak Grove ES, Oakcliff Theme ES, Panola Way ES, Pine Ridge ES,
                                        Princeton ES, Rainbow ES, Redan ES, Rock Chapel ES, Rowland ES, Sagamore Hills ES,
                                        Snapfinger ES, Toney ES, Wadsworth Magnet, Woodridge ES, Wynbrooke ES, Champion
                                        Theme MS, Druid Hills MS, Henderson MS, Salem MS, Miller Grove HS

                                        Rebuild or Replace Elevator Cabs at Select Schools:
                                        Columbia ES, Montgomery ES, Rockbridge ES, Rock Chapel ES, Shadow Rock ES,
70336. Elevator Cab Rebuilds                                                                                                           $6,600,000 Brian Albanese      Design
                                        Snapfinger ES, Woodward ES, Champion Theme MS, Cedar Grove HS, Druid Hills HS,
                                        Dunwoody HS, Lithonia HS, Martin Luther King Jr. HS, Southwest DeKalb HS
80136. Bus & Vehicle Purchase           Purchase of Busses and other vehicles as needed.                                              $35,500,000 Hans Williams       N/A
80436. Update Disaster Recovery
                                        Update disaster recovery systems at DCSD facilities                                            $1,500,000 Mallorie Robinson   N/A
Systems
80536. Update Communication
                                        Update communication infrastructure as needed                                                  $3,500,000 Mallorie Robinson   N/A
Infrastructure
                                        Management of the E-SPLOST program by third party management as well as other
90136. Program Management                                                                                                             $18,000,000 Hans Williams       N/A
                                        consultants, as required.
90236. DCSD Staff                       Salary for District employees in support of the E-SPLOST program                              $10,000,000 Hans Williams       N/A
XXX36. Security Vestibules - Group 1    New or updated Security Vestibules at 30 schools (individual projects)                        $20,110,000 Ashley Wilson       Design
XXX36. Security Vestibules - Group 2    New or updated Security Vestibules at 25 schools (individual projects)                        $17,150,000 George Harkness     Design
XXX36. Security Vestibules - Group 3    New or updated Security Vestibules at 25 schools (individual projects)                        $10,850,000 Ashley Wilson       Design
                                        New or updated Security Vestibules at 10 schools (individual projects) plus Kelly Lake,
XXX36. Security Vestibules - Group 4                                                                                                   $8,370,000 Brian Albanese      Planning
                                        Lithonia MS, Tucker HS
DCSD Operations                                                                             3 of 4                                                                          4/28/2025
                                                               Draft Prioritization of Active E-SPLOST Funded Projects
Project                                  Scope of Work                                                                         EAC - Q2 FY25     Project Manager              Phase
40936. Druid Hills HS Modernization      Design of Modernization & Repairs of the Druid Hills HS Facility                            $10,000,000 Brian Albanese               Planning
                                         Major building system replacement with emphasis on HVAC, site improvements, lighting
36635. Rock Chapel ES Renovation         replacement, fire alarm system replacement, new fire sprinkler system, and additional       $35,000,000 Carl Henry                   Design
                                         parking
20136. Allgood ES Renovation             Major Renovation                                                                            $23,000,000 George Harkness              Design
23936. Kittredge Magnet HVAC &
                                         HVAC Refresh and Interior Renovation                                                            $20,810,000 Hans Williams            Planning
Renovation
35835. Champion Theme MS Major
                                         Old Rock Gym Renovation                                                                           $8,000,000 Ryan Fernandez          Design
Renovation Phase 3
                                         Total Active E-SPLOST Projects                                                               $1,217,488,398

                                         Total E-SPLOST 5 & E-SPLOST 6 Closed/Completed Projects Cost                                   $360,191,482
                                         Total Green EAC (already substantially committed/contracted)                                   $827,665,372
                                         Total Yellow EAC (anticipated upcoming major commitments/contracts)                            $303,013,026
                                         Total Red EAC (recomended to use future funding for anticipated upcoming major
                                                                                                                                         $86,810,000
                                         commitments/contracts)
                                         Total E-SPLOST 5 & E-SPLOST 6 Projected Expenses                                             $1,577,679,881

                                         Total E-SPLOST 5 & E-SPLOST 6 Projected Revenue                                              $1,490,000,000
                                         Projected Revenue Minus Projected Expenses                                                    ($87,679,881)

Note: This DRAFT is for information and discussion purposes only and does not represent official recommendation or policy of the DeKalb County School District. All cost and revenue
estimates are expected to change over time.




DCSD Operations                                                                            4 of 4                                                                                  4/28/2025