56
(GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS 125 - GA0

(GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

  • Upload
    others

  • View
    7

  • Download
    0

Embed Size (px)

Citation preview

Page 1: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

(GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS

125 - GA0

Page 2: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

Elements on this page of the Agency Summary include:

Funding Tables: Past budget allotments show the allotment balance, calculated as allotments received to date less all obligations (the sum of expenditures, encumbrances, intra-District advances and pre-encumbrances). Agencies are allowed to encumber and pre-encumber funds up to the limit of a capital project’s budget authority, which might be higher than allotments received to date. For this reason, a negative balance on a project sheet does not necessarily indicate overspending or an anti-deficiency violation. A negative balance is permitted in this calculation of remaining allotment authority. Additional Appropriations Data ($000): Provides a summary of the budget authority over the life of the project. The table can be read as

follows: Original 6-Year Budget Authority: Represents the authority from the fiscal year in which budget was first appropriated through the next

5 years.

Budget Authority Through FY 2024 : Represents the lifetime budget authority, including the 6-year budget authority for FY 2019 through FY 2024.

FY 2019 Budget Authority Revisions: Represents the changes to the budget authority as a result of reprogramming, redirections and rescissions (also reflected in Appendix F) for the current fiscal year.

6-Year Budget Authority Through FY 2024 : This is the total 6-year authority for FY 2019 through FY 2024 including changes from the current fiscal year.

Budget Authority Request Through FY 2025 : Represents the 6-year budget authority for FY 2020 through FY 2025.

Increase (Decrease) : This is the change in 6-year budget requested for FY 2020 - FY 2025 (change in budget authority is shown in Appendix A).

Estimated Operating Impact: If a project has operating impacts that the agency has quantified, the effects are summarized in the respective year of impact. FTE Data (Total budget in FTE Table might differ from actual budget due to rounding): Provides the number for Full-Time

Equivalent (FTE) employees approved as eligible to be charged to capital projects by, or on behalf of, the agency. Additionally, it provides the total budget for these employees (Personal Services), the non personnel portion of the budget in the agency’s capital plan, and the percentage of the agency CIP budget from either expense category. Facility Location Map: For those agencies with facilities projects, a map reflecting projects and their geographic location within the District

of Columbia.

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(01) Design 90,297 87,005 1,808 7 1,478 0 0 0 0 0 0 0(03) Project Management 129,203 117,780 3,633 4,263 3,526 8,354 4,642 3,987 4,645 6,250 2,250 30,129(04) Construction 2,911,989 2,503,718 212,048 60,287 135,936 353,239 224,917 129,249 200,758 244,572 178,360 1,331,097(05) Equipment 30,008 28,283 395 0 1,330 3,500 1,000 1,000 1,000 1,000 1,000 8,500(06) IT Requirements Development/Systems Design

18,503 15,431 972 468 1,631 4,000 0 0 0 0 0 4,000

(07) IT Development & Testing 24,044 23,152 572 0 321 1,500 1,000 1,000 1,000 1,000 1,000 6,500

(08) IT Deployment & Turnover 6,924 6,891 34 0 0 0 0 0 0 0 0 0

TOTALS 3,210,968 2,782,260 219,461 65,026 144,221 370,593 231,559 135,237 207,403 252,822 182,610 1,380,225

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 3,107,156 2,731,110 215,214 58,472 102,360 361,393 222,259 134,237 204,903 239,918 138,916 1,301,627Pay Go (0301) 63,929 33,660 3,134 6,418 20,717 1,700 8,300 0 1,500 11,904 43,694 67,098Equipment Lease (0302) 13,622 13,622 0 0 0 0 0 0 0 0 0 0Short-Term Bonds – (0304) 5,160 1,166 1,114 135 2,745 7,500 1,000 1,000 1,000 1,000 0 11,500Private Donations (0306) 18,600 200 0 0 18,400 0 0 0 0 0 0 0Capital QZAB Funds(0308) 1,663 1,663 0 0 0 0 0 0 0 0 0 0Paygo - Restricted (0314) 738 738 0 0 0 0 0 0 0 0 0 0Community HealthCare Financing Fund (3109) 101 101 0 0 0 0 0 0 0 0 0 0

TOTALS 3,210,968 2,782,260 219,461 65,026 144,221 370,593 231,559 135,237 207,403 252,822 182,610 1,380,225

Additional Appropriation DataFirst Appropriation FY 2001Original 6-Year Budget Authority 2,322,030Budget Authority Through FY 2024 4,196,462FY 2019 Budget Authority Changes

ABC Fund TransfersCapital Reprogrammings FY 2019 YTD

-1238,802

6-Year Budget Authority Through FY 2024 4,235,252Budget Authority Request Through FY 2025 4,591,193Increase (Decrease) 355,941

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalNo estimated operating impact

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 13.0 2,586 0.7Non Personal Services 0.0 368,008 99.3

126 - GA0

Page 3: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

£¤29

£¤29

£¤29

£¤50

£¤50

£¤50

£¤1

£¤1

£¤1

UV295

£¤29

§̈295

§̈295

§̈295

§̈395

§̈395

§̈66

§̈695

!(5

!(35

!(22

!(34

!(2

!(8

!(10

!(12

!(27

!(13

!(15

!(17

!(21

!(24

!(29!(4

!(7

!(9

!(14

!(20

!(23

!(26!(6

!(11

!(31

!(32

!(16

!(18 !(33!(36

!(1!(30

!(3

!(19

!(25

!(28

OCTO DC GIS

District of ColumbiaPublic Schools

Information on this map is for illustration only. The user acknowledges and agrees that the use of this information is at the sole risk of the user.

No endorsement, liability, or responsibility for information or opinionsexpressed are assumed or accepted by any agency of the DC Government.

Source: Office of the Chief Technology Officer (OCTO),Executive Office of the Mayor (EOM) - June 2019Prepared by: dcgis.dc.gov

5. Benjamin Banneker High School

6. Browne Education Campus 7. Burroughs Elementary School 8. C.W. Harris Elementary School 9. Deal Middle School 10. Dorothy Height Elementary School 11. Eaton Elementary School 12. Eliot-Hine Middle School 13. Garfield Elementary School 14. Green Elementary School 15. Houston Elementary School 16. J.O. Wilson Elementary School 17. Jefferson Middle School Academy 18. Key Elementary School 19. Lafayette Elementary School 20. Logan Elementary School 21. Maury Elementary School 22. Miner Elementary School

Playground 23. Old Randle Highland ECE 24. Raymond Education Campus 25. Roosevelt High School

26. Ross Elementary School 27. School Without Walls @ Francis -

Stevens 28. Seaton Elementary School 29. Smothers Elementary School 30. Stoddert Elementary School 31. Thomas Elementary School

32. Truesdell Education Campus 33. Tubman Elementary School 34. Tyler Elementary School

Playground 35. Van Ness Elementary School 36. Washington Metropolitan

High School

1. Adams Elementary School 2. Aiton Elementary School 3. Amidon-Brown Elementary

School 4. Anne M. Goding

Elementary School

Page 4: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus
Page 5: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-GM303-ADA COMPLIANCE - DCPSAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: GM303Ward: Location: DISTRICT-WIDEFacility Name or Identifier: VARIOUSStatus: Ongoing SubprojectsUseful Life of the Project: 30Estimated Full Funding Cost: $27,432,000

Description:Design and install ADA improvements at buildings across the DCPS portfolio. Projects may include bathroom improvements, elevator modernizations, internal or external ramps, lifts, and other miscellaneous projects to improve accessibility. Justification:Compliance with the Americans with Disabilities Act.

Progress Assessment:FY 20 Planned/Forecasted Spending: * Malcom X ES - Elevator Installation $1,272,000.00 * Hart MS - Elevator Installation $1,272,000.00 * Langley ES - Elevator Installation $1,272,000.00 * Truesdell - Elevator Design $63,600.00 * Tyler ES - Elevator Design $63,600.00 * Aiton ES - ADA bathroom conversion $95,400.00 * Dorothy I. Height ES - ADA bathroom conversion $95,400.00 * Garfield ES - ADA bathroom conversion $95,400.00 * School Without Walls @ Francis-Stevens - ADA bathroom conversion $95,400.00 * J.O. Wilson ES - ADA bathroom conversion $95,400.00 * Malcolm X ES @ Green - ADA bathroom conversion $95,400.00 * Thomas ES - ADA bathroom conversion $95,400.00 * Various Schools - Auto Operator Replacement $372,274.00

Related Projects:GM313C-Stabilization Capital Labor and DGS project PL104C-ADA Compliance Pool

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 15,574 11,062 1,477 3,015 21 4,983 2,250 1,500 1,125 1,000 1,000 11,858TOTALS 15,574 11,062 1,477 3,015 21 4,983 2,250 1,500 1,125 1,000 1,000 11,858

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 15,574 11,062 1,477 3,015 21 4,983 2,250 1,500 1,125 0 0 9,858Pay Go (0301) 0 0 0 0 0 0 0 0 0 1,000 1,000 2,000TOTALS 15,574 11,062 1,477 3,015 21 4,983 2,250 1,500 1,125 1,000 1,000 11,858

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 8,011Budget Authority Through FY 2024 23,944FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 23,944Budget Authority Request Through FY 2025 27,432Increase (Decrease) 3,488

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 4,983 100.0

127 - GA0

Page 6: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY160-ADAMS EC MODERNIZATION/RENOVATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY160Ward: 1Location: 2020 19TH STREET NWFacility Name or Identifier: ADAMS ECStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $70,564,395

Description:Adams Education Campus modernization project will renovate the facility to support the instructional program. The modernization may include the renovation of classrooms and core spaces; upgraded mechanical systems; new windows; restoration of the building exterior; new roofing; other interior improvements; new fixtures, furniture, and equipment; site improvements; and technology infrastructure upgrades.Justification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Pre-planning

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 6,190 2,046 4,144 0 0 0 0 0 6,437 30,687 27,250 64,374TOTALS 6,190 2,046 4,144 0 0 0 0 0 6,437 30,687 27,250 64,374

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 6,190 2,046 4,144 0 0 0 0 0 6,437 30,687 27,250 64,374TOTALS 6,190 2,046 4,144 0 0 0 0 0 6,437 30,687 27,250 64,374

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 8,990Budget Authority Through FY 2024 8,694FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 8,694Budget Authority Request Through FY 2025 70,564Increase (Decrease) 61,870

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2024Design Start (FY) 12/30/2022Design Complete (FY) 05/1/2024Construction Start (FY) 02/1/2024Construction Complete (FY) 08/15/2025Closeout (FY) 02/1/2026

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

128 - GA0

Page 7: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY176-AITON ES RENOVATION/MODERNIZATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY176Ward: 7Location: 534 48TH PLACE NEFacility Name or Identifier: AITON ESStatus: Ongoing SubprojectsUseful Life of the Project: 30Estimated Full Funding Cost: $56,958,333

Description:The Aiton ES modernization project will renovate this school to support the instructional program. The modernization may include renovation of classrooms and core spaces; upgraded mechanical systems; new windows; restoration of the building exterior; new roofing; other interior improvements; new fixtures, furniture, and equipment; site improvements; and technology infrastructure upgrades. Justification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Pre-planning

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 2,642 1,939 588 0 115 0 0 5,432 27,158 21,727 0 54,317TOTALS 2,642 1,939 588 0 115 0 0 5,432 27,158 21,727 0 54,317

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 2,642 1,939 588 0 115 0 0 5,432 27,158 21,727 0 54,317TOTALS 2,642 1,939 588 0 115 0 0 5,432 27,158 21,727 0 54,317

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 9,700Budget Authority Through FY 2024 56,418FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 56,418Budget Authority Request Through FY 2025 56,958Increase (Decrease) 541

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2023Design Start (FY) 12/30/2021Design Complete (FY) 05/1/2023Construction Start (FY) 02/1/2023Construction Complete (FY) 08/15/2024Closeout (FY) 02/13/2025

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

129 - GA0

Page 8: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-SK1AB-AMIDON-BOWEN ES PLAYGROUNDAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: SK1ABWard: 6Location: 401 I STREET SWFacility Name or Identifier: AMIDON-BOWEN ESStatus: NewUseful Life of the Project: 30Estimated Full Funding Cost: $1,440,657

Description:Upgrade the Amidon-Bowen Elementary School playground. The playground requires significant upgrades to better serve the school and community, including a site master plan, new play equipment, and security and lighting improvements.Justification:TBD

Progress Assessment:New project

Related Projects:None

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 0 0 0 0 0 1,441 0 0 0 0 0 1,441TOTALS 0 0 0 0 0 1,441 0 0 0 0 0 1,441

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 0 0 0 0 0 1,441 0 0 0 0 0 1,441TOTALS 0 0 0 0 0 1,441 0 0 0 0 0 1,441

Additional Appropriation DataFirst Appropriation FYOriginal 6-Year Budget Authority 0Budget Authority Through FY 2024 0FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 0Budget Authority Request Through FY 2025 1,441Increase (Decrease) 1,441

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 1,441 100.0

130 - GA0

Page 9: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY105-ANNE M. GODING ESAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY105Ward: 6Location: 920 F STREET NEFacility Name or Identifier: ANNE M. GODING ESStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $54,725,867

Description:The Anne M. Goding modernization project will renovate this school to support the instructional program. The modernization may include the renovation of classrooms and core spaces; upgraded mechanical systems; new windows; restoration of the building exterior; new roofing; other interior improvements; new fixtures, furniture, and equipment; site improvements; and technology infrastructure upgrades. Justification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Pre-planning

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 3,000 3,000 0 0 0 5,173 25,113 21,440 0 0 0 51,726TOTALS 3,000 3,000 0 0 0 5,173 25,113 21,440 0 0 0 51,726

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 2,963 2,963 0 0 0 5,173 25,113 21,440 0 0 0 51,726Pay Go (0301) 37 37 0 0 0 0 0 0 0 0 0 0TOTALS 3,000 3,000 0 0 0 5,173 25,113 21,440 0 0 0 51,726

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 4,282Budget Authority Through FY 2024 46,510FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 46,510Budget Authority Request Through FY 2025 54,726Increase (Decrease) 8,216

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2021Design Start (FY) 12/30/2019Design Complete (FY) 05/1/2021Construction Start (FY) 02/1/2021Construction Complete (FY) 08/15/2022Closeout (FY) 02/13/2023

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 5,173 100.0

131 - GA0

Page 10: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-SK120-ATHLETIC FACILITIESAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: SK120Ward: Location: DISTRICT-WIDEFacility Name or Identifier: VARIOUSStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $19,152,000

Description:Renovation and construction of various outdoor activity areas for DCPS facilities. The scope of work includes, but is not limited to the renovation and construction of playgrounds, play courts, athletic field, and running tracks. The goals of the project are to ensure students have facilities that support student wellness through physical activity. An FY20 enhancement of $500,000 to repair or replace the gymnasium floor at Columbia Heights Education Campus.Justification:Renovation of various DC Public School/DC Government Athletic Facilities/areas.

Progress Assessment:FY 20 Planned/Forecasted Spending: * McKinley MS/Tech - Football Field Replacement - $1,060,000.00 * Drew ES - Playground Replacement - $600,000.00 * Stanton ES - Playground surfacing replacement - $200,000.00 * Takoma ES - Playground surfacing replacement - $300,000.00 * Amidon-Bowen ES - Playground surfacing replacement -$200,000.00 * HD Cooke ES - Playground surfacing replacement - $300,000.00 * Walker-Jones EC - Playground surfacing replacement - $240,000.00 * Simon ES - Playground surfacing replacement - $300,000.00 * Plummer ES - Playground replacement - $600,000.00 * Malcolm X ES @ Green - Playground replacement - $600,000.00 * Bunker Hill ES - Playground replacement - $600,000.00

Related Projects:Various

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 8,152 2,865 4,553 0 734 5,500 3,000 1,000 500 500 500 11,000TOTALS 8,152 2,865 4,553 0 734 5,500 3,000 1,000 500 500 500 11,000

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 8,152 2,865 4,553 0 734 5,500 3,000 1,000 0 0 0 9,500Pay Go (0301) 0 0 0 0 0 0 0 0 500 500 500 1,500TOTALS 8,152 2,865 4,553 0 734 5,500 3,000 1,000 500 500 500 11,000

Additional Appropriation DataFirst Appropriation FY 2013Original 6-Year Budget Authority 1,217Budget Authority Through FY 2024 9,917FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD 2,2356-Year Budget Authority Through FY 2024 12,152Budget Authority Request Through FY 2025 19,152Increase (Decrease) 7,000

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 5,500 100.0

132 - GA0

Page 11: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY1BS-BANNEKER HS CONSTRUCTION @ 925 RI AVE NWAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY1BSWard: 6Location: 925 RHODE ISLAND AVENUE NWFacility Name or Identifier: BANNEKER HSStatus: Ongoing SubprojectsUseful Life of the Project: 30Estimated Full Funding Cost: $152,643,000

Description:Banneker HS @ Shaw MS Modernization/RenovationJustification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Progressing as planned

Related Projects:GM311C-High School Labor-Program Management

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 0 0 0 0 0 91,501 48,031 0 0 0 0 139,532TOTALS 0 0 0 0 0 91,501 48,031 0 0 0 0 139,532

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 0 0 0 0 0 91,501 48,031 0 0 0 0 139,532TOTALS 0 0 0 0 0 91,501 48,031 0 0 0 0 139,532

Additional Appropriation DataFirst Appropriation FYOriginal 6-Year Budget Authority 0Budget Authority Through FY 2024 0FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 0Budget Authority Request Through FY 2025 139,532Increase (Decrease) 139,532

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 91,501 100.0

133 - GA0

Page 12: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY108-BROWNE EC MODERNIZATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY108Ward: 5Location: 801 26TH STREET NEFacility Name or Identifier: BROWNE ECStatus: Under designUseful Life of the Project: 30Estimated Full Funding Cost: $40,674,000

Description:The Browne EC modernization project will renovate the facility to support the instructional program. The modernization may include the renovation of classrooms and core spaces; upgraded mechanical systems; new windows; restoration of the building exterior; new roofing; other interior improvements; new fixtures, furniture, and equipment; site improvements; and technology infrastructure upgrades. Justification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Pre-planning

Related Projects:GM312C-ES/MS Modernization Capital Labor Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 2,857 632 1,600 86 539 0 0 0 2,788 34,854 0 37,642TOTALS 2,857 632 1,600 86 539 0 0 0 2,788 34,854 0 37,642

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 2,857 632 1,600 86 539 0 0 0 2,788 34,854 0 37,642TOTALS 2,857 632 1,600 86 539 0 0 0 2,788 34,854 0 37,642

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 15,417Budget Authority Through FY 2024 40,674FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD -1756-Year Budget Authority Through FY 2024 40,499Budget Authority Request Through FY 2025 40,499Increase (Decrease) 0

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2023Design Start (FY) 12/30/2021Design Complete (FY) 05/1/2023Construction Start (FY) 02/1/2023Construction Complete (FY) 08/15/2024Closeout (FY) 02/1/2025

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

134 - GA0

Page 13: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-TB237-BURROUGHS ES MODERNIZATION/RENOVATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: TB237Ward: 5Location: 1820 MONROE STREET NEFacility Name or Identifier: BURROUGHS ESStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $11,562,601

Description:Burroughs will receive a full modernization of their facility and property. The work will build off of the previous "Phase I" modernization project to ensure the facilty and property support the educational program. Justification:Burroughs was included and prioritized in the CIP based on the requirements outlined in the PACE Act of 2016, which outlines how schools should be sequenced in the Capital budget.

Progress Assessment:Progressing as planned

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 4,650 4,650 0 0 0 0 0 0 0 0 6,913 6,913TOTALS 4,650 4,650 0 0 0 0 0 0 0 0 6,913 6,913

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 4,650 4,650 0 0 0 0 0 0 0 0 6,913 6,913TOTALS 4,650 4,650 0 0 0 0 0 0 0 0 6,913 6,913

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 10,210Budget Authority Through FY 2024 4,650FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 4,650Budget Authority Request Through FY 2025 11,563Increase (Decrease) 6,913

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2026Design Start (FY) 12/30/2024Design Complete (FY) 05/1/2026Construction Start (FY) 02/1/2026Construction Complete (FY) 08/15/2027Closeout (FY) 02/1/2027

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

135 - GA0

Page 14: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

GA0-PJMCL-CAPITAL LABOR PROJECTAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Project No: PJMCLWard: Location: DISTRICT-WIDEFacility Name or Identifier: CAPITAL PROJECT LABORStatus: Ongoing SubprojectsUseful Life of the Project: 10Estimated Full Funding Cost: $6,000,000

Description:Funding is included to pay for DCPS staff that manage and oversee the design and construction of capital projects for the school modernization program. Justification:Funding is included to pay for DCPS staff that manage and oversee the design and construction of capital projects for the school modernization program.

Progress Assessment:Various

Related Projects:Various

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(03) Project Management 750 486 0 0 264 1,125 500 250 500 250 250 2,875TOTALS 750 486 0 0 264 1,125 500 250 500 250 250 2,875

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 750 486 0 0 264 1,125 500 250 500 0 0 2,375Pay Go (0301) 0 0 0 0 0 0 0 0 0 250 250 500TOTALS 750 486 0 0 264 1,125 500 250 500 250 250 2,875

Additional Appropriation DataFirst Appropriation FY 2019Original 6-Year Budget Authority 750Budget Authority Through FY 2024 0FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD 7506-Year Budget Authority Through FY 2024 750Budget Authority Request Through FY 2025 3,625Increase (Decrease) 2,875

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalNo estimated operating impact

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 1,125 100.0

136 - GA0

Page 15: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY1SP-CENTRALIZED SWING SPACEAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY1SPWard: Location: DISTRICT-WIDEFacility Name or Identifier: VARIOUSStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $27,707,000

Description:Modernization and capital upgrades to the centralized swing space will be necessary to accommodate students in the interim period during the modernization of their respective schools. Tasks include classroom, bathroom, and specialized space improvements such as cafeterias, gymnasium, libraries, playgrounds, and hallways. Building upgrades may also include new HVAC and technology systems, windows, and doors. Justification:A swing space will be used by multiple modernization projects.

Progress Assessment:Progressing in multiple phases

Related Projects:All DCPS modernization projects

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 15,692 7,659 5,144 2,705 184 8,000 4,000 0 0 0 0 12,000TOTALS 15,692 7,659 5,144 2,705 184 8,000 4,000 0 0 0 0 12,000

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 15,692 7,659 5,144 2,705 184 8,000 4,000 0 0 0 0 12,000TOTALS 15,692 7,659 5,144 2,705 184 8,000 4,000 0 0 0 0 12,000

Additional Appropriation DataFirst Appropriation FY 2017Original 6-Year Budget Authority 44,093Budget Authority Through FY 2024 17,507FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD -156-Year Budget Authority Through FY 2024 17,492Budget Authority Request Through FY 2025 27,692Increase (Decrease) 10,200

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 8,000 100.0

137 - GA0

Page 16: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY178-CW HARRIS ES RENOVATION/MODERNIZATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY178Ward: 7Location: 301 53RD STREET SEFacility Name or Identifier: CW HARRIS ESStatus: Under constructionUseful Life of the Project: 30Estimated Full Funding Cost: $52,065,149

Description:"C.W. Harris is located at 301 53rd Street, SE. The original C.W. Harris campus consists of a single 1960s building that measures approximately 60,000 square feet. The full modernization of C.W. Harris Elementary School will include a full renovation of the existing 1960s building and a 24,000 square foot addition that will house school administration, the gym and the cafeteria. This includes shifting the building from a double-loaded corridor to a single-loaded corridor, allowing for a significant increase in the size of classroom spaces and daylight exposure. The new C.W. Harris Elementary School will accommodate 411 students and be LEED Gold certified. C.W. Harris Elementary School will spend school year ’18-’19 in ‘Viking Village’ swing space, a modular classroom complex on the campus field that includes a modular kitchen and multipurpose tent. The school will spend school year ’19-’20 in the fully renovated 1960s building while the 24,000 square foot addition is constructed and will continue its use of the modular kitchen and multipurpose tent" Justification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Under construction

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 30,703 26,692 3,207 0 804 20,863 0 0 0 0 0 20,863TOTALS 30,703 26,692 3,207 0 804 20,863 0 0 0 0 0 20,863

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 29,899 26,692 3,207 0 0 20,863 0 0 0 0 0 20,863Pay Go (0301) 804 0 0 0 804 0 0 0 0 0 0 0TOTALS 30,703 26,692 3,207 0 804 20,863 0 0 0 0 0 20,863

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 9,399Budget Authority Through FY 2024 51,567FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 51,567Budget Authority Request Through FY 2025 51,567Increase (Decrease) 0

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2019Design Start (FY) 12/30/2017Design Complete (FY) 05/1/2019Construction Start (FY) 02/1/2019Construction Complete (FY) 08/15/2020Closeout (FY) 02/13/2021

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 20,863 100.0

138 - GA0

Page 17: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

GA0-T2247-DCPS DCSTARS-ASPEN/ENTERPRISE APPLICATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Project No: T2247Ward: Location: DISTRICT-WIDEFacility Name or Identifier: INFORMATION TECHNOLOGYStatus: In multiple phasesUseful Life of the Project: 10Estimated Full Funding Cost: $20,319,000

Description:Multi-year implementation of critical enterprise applications and data systems involving student information (DCSTARS – Aspen). These new applications will greatly improve efficiency, productivity and data compliance. This will also enable establishing automated interfaces with other many IT systems across DCPS and other agencies for accurate, secure, quick and easy data sharing/reporting capabilities, with DHS, DCL, OSSE, OCTO and many others. Justification:This application will enable establishing automated interfaces with other many IT systems across DCPS and other agencies for accurate, secure, quick and easy data sharing/reporting capabilities, with the Department of Human Services, D.C. Public Library, the Office of the State Superintendent of Education, the Office of the Chief Technology Officer and many others.

Progress Assessment:Progressing in multiple phases

Related Projects:N/A

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(06) IT Requirements Development/Systems Design 16,319 13,248 972 468 1,631 4,000 0 0 0 0 0 4,000

TOTALS 16,319 13,248 972 468 1,631 4,000 0 0 0 0 0 4,000

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 13,297 12,496 253 333 215 0 0 0 0 0 0 0Short-Term Bonds – (0304) 3,022 752 719 135 1,415 4,000 0 0 0 0 0 4,000TOTALS 16,319 13,248 972 468 1,631 4,000 0 0 0 0 0 4,000

Additional Appropriation DataFirst Appropriation FY 2015Original 6-Year Budget Authority 7,522Budget Authority Through FY 2024 16,319FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 16,319Budget Authority Request Through FY 2025 20,319Increase (Decrease) 4,000

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalNo estimated operating impact

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 4,000 100.0

139 - GA0

Page 18: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

TO0-N8005-DCPS IT INFRASTRUCTURE UPGRADEAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: OFFICE OF THE CHIEF TECHNOLOGY OFFICER (TO0)Project No: N8005Ward: Location: DISTRICT-WIDEFacility Name or Identifier: INFORMATION TECHNOLOGYStatus: Ongoing SubprojectsUseful Life of the Project: 10Estimated Full Funding Cost: $25,871,000

Description:Multi-year upgrades to the technology infrastructure at multiple sites. Projects ensure students and teachers will have full wireless coverage and the bandwidth to support teaching and learning. Justification:This project will upgrade information technology at DCPS facilities currently lacking modern technology infrastructure such as cabling and wiring, routers, switches, high speed internet connections, and other related improvements necessary for a fully functioning and technologically modern school.

Progress Assessment:Progressing in multiple phases

Related Projects:N8001C-DCPS IT Infrastructure Upgrade, DPR project NPR15C-IT Infrastructure-DPR, OCTO project N9101C-DC Government Citywide IT Security, and DGS project PL402C-Enhancement Communications Infrastructure

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(07) IT Development & Testing 19,371 18,453 572 0 346 1,500 1,000 1,000 1,000 1,000 1,000 6,500TOTALS 19,371 18,453 572 0 346 1,500 1,000 1,000 1,000 1,000 1,000 6,500

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 19,371 18,453 572 0 346 1,500 1,000 1,000 1,000 0 0 4,500Pay Go (0301) 0 0 0 0 0 0 0 0 0 1,000 1,000 2,000TOTALS 19,371 18,453 572 0 346 1,500 1,000 1,000 1,000 1,000 1,000 6,500

Additional Appropriation DataFirst Appropriation FY 2014Original 6-Year Budget Authority 13,000Budget Authority Through FY 2024 32,871FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 32,871Budget Authority Request Through FY 2025 25,871Increase (Decrease) -7,000

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalNo estimated operating impact

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 1,500 100.0

140 - GA0

Page 19: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-ND437-DEAL MS MODERNIZATION/RENOVATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: ND437Ward: 3Location: 3815 FORT DRIVE NW Facility Name or Identifier: DEAL MSStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $23,476,782

Description:The funding is included in the CIP to design and construct an addition to provide additional permanent capacity to meet the projected enrollment at the school. The addition would contain additional classrooms, academic support areas, and administrative functions. Deal has previously received a modernization and this work will be to add to that previous capital investment. Justification:"The funding is included in the CIP to add an addition to provide additional permanent capacity to meet the projected enrollment at the school. The PACE Act of 2016 allows for inclusion of projects outside if prioritization sequence for the following factors: • Availability of capital funding in the budget;• Availability of appropriate swing-space;• Immediate life and safety concerns;• Need for additional planning for a project;• New education program space requirements; and• Scope and sequence of projects due to planned grade configuration changes, boundary changes, school facility considerations, or school facility closures"

Progress Assessment:Progressing as planned

Related Projects:GM312C - ES/MS Modernization Capital Labor

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(01) Design 9 9 0 0 0 0 0 0 0 0 0 0(04) Construction 1,433 1,433 0 0 0 0 0 0 11,016 11,016 0 22,033(05) Equipment 2 2 0 0 0 0 0 0 0 0 0 0TOTALS 1,444 1,444 0 0 0 0 0 0 11,016 11,016 0 22,033

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 1,069 1,069 0 0 0 0 0 0 11,016 11,016 0 22,033Pay Go (0301) 375 375 0 0 0 0 0 0 0 0 0 0TOTALS 1,444 1,444 0 0 0 0 0 0 11,016 11,016 0 22,033

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 26Budget Authority Through FY 2024 1,444FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 1,444Budget Authority Request Through FY 2025 23,477Increase (Decrease) 22,033

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2023Design Start (FY) 12/30/2021Design Complete (FY) 05/1/2023Construction Start (FY) 02/1/2023Construction Complete (FY) 08/15/2023Closeout (FY) 02/1/2024

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

141 - GA0

Page 20: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY1DH-DOROTHY HEIGHT ES MODERNIZATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY1DHWard: 4Location: 1300 ALLISON STREET NWFacility Name or Identifier: DOROTHY HEIGHT ESStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $60,057,000

Description:The Dorothy Height modernization project will renovate this school to support the instructional program. The modernization may include the renovation of classrooms and core spaces; upgraded mechanical systems; new windows; restoration of the building exterior; new roofing; other interior improvements; new fixtures, furniture, and equipment; site improvements; and technology infrastructure upgrades. Justification:Dorothy Height has not been modernized. DCPS is committed to modernizing all campuses.

Progress Assessment:Pre-planning

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 0 0 0 0 0 0 0 6,176 32,381 21,500 0 60,057TOTALS 0 0 0 0 0 0 0 6,176 32,381 21,500 0 60,057

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 0 0 0 0 0 0 0 6,176 32,381 21,500 0 60,057TOTALS 0 0 0 0 0 0 0 6,176 32,381 21,500 0 60,057

Additional Appropriation DataFirst Appropriation FY 2017Original 6-Year Budget Authority 4,173Budget Authority Through FY 2024 66,192FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 66,192Budget Authority Request Through FY 2025 60,057Increase (Decrease) -6,135

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2023Design Start (FY) 12/20/2021Design Complete (FY) 09/30/2023Construction Start (FY) 02/1/2023Construction Complete (FY) 08/15/2024Closeout (FY) 02/28/2026

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

142 - GA0

Page 21: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-GI5PK-EARLY ACTION PRE-K INITIATIVESAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: GI5PKWard: Location: DISTRICT-WIDEFacility Name or Identifier: VARIOUSStatus: Ongoing SubprojectsUseful Life of the Project: 10Estimated Full Funding Cost: $11,100,000

Description:These small capital improvements include the creation of new Early Childhood Education (ECE) spaces and/or the conversion of spaces to ECE classrooms by expanding the size of existing rooms and/or adding restrooms to classrooms.Justification:DPCS is dedicated to expanding access to early childhood education across the city. Renovations and new classrooms will be needed to accommodate the expansion of this program.

Progress Assessment:On-going subproject FY 20 Planned/Forecasted Spending include: -Various Schools: Upgrades in Pre-K Spaces - $1,350,000

Related Projects:GM313C - Stabilization Labor

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 3,088 1,580 93 117 1,298 1,350 1,350 1,350 1,350 1,350 1,250 8,000TOTALS 3,088 1,580 93 117 1,298 1,350 1,350 1,350 1,350 1,350 1,250 8,000

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 3,088 1,580 93 117 1,298 1,350 1,350 1,350 1,350 0 0 5,400Pay Go (0301) 0 0 0 0 0 0 0 0 0 1,350 1,250 2,600TOTALS 3,088 1,580 93 117 1,298 1,350 1,350 1,350 1,350 1,350 1,250 8,000

Additional Appropriation DataFirst Appropriation FY 2016Original 6-Year Budget Authority 2,100Budget Authority Through FY 2024 9,600FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD -126-Year Budget Authority Through FY 2024 9,588Budget Authority Request Through FY 2025 11,088Increase (Decrease) 1,500

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 1,350 100.0

143 - GA0

Page 22: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY180-EATON ES RENOVATION/MODERNIZATONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY180Ward: 3Location: 3201 34TH STREET NWFacility Name or Identifier: EATON ESStatus: PredesignUseful Life of the Project: 30Estimated Full Funding Cost: $67,470,000

Description:The Eaton ES modernization project will fully renovate the facility to support the instructional program. Based on an initial evaluation of projected program requirements, DCPS anticipates Eaton will require a renovation of the existing facility with an approximately 39,000-square-foot addition. Justification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:In design

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 34,720 852 291 2,413 31,165 26,250 6,500 0 0 0 0 32,750TOTALS 34,720 852 291 2,413 31,165 26,250 6,500 0 0 0 0 32,750

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 31,730 852 291 2,413 28,174 26,250 6,500 0 0 0 0 32,750Pay Go (0301) 2,990 0 0 0 2,990 0 0 0 0 0 0 0TOTALS 34,720 852 291 2,413 31,165 26,250 6,500 0 0 0 0 32,750

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 6,406Budget Authority Through FY 2024 55,000FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD -2806-Year Budget Authority Through FY 2024 54,720Budget Authority Request Through FY 2025 67,470Increase (Decrease) 12,750

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2019Design Start (FY) 12/30/2017Design Complete (FY) 05/1/2019Construction Start (FY) 02/1/2019Construction Complete (FY) 08/15/2020Closeout (FY) 02/13/2021

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 26,250 100.0

144 - GA0

Page 23: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY181-ELIOT-HINE JHS RENOVATION/MODERNIZATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY181Ward: 6Location: 1830 CONSTITUTION AVENUE NEFacility Name or Identifier: ELIOT-HINE MSStatus: Under constructionUseful Life of the Project: 30Estimated Full Funding Cost: $88,649,975

Description:The school will receive a full modernization. The project is currently under construction to meet the educational specification program requirements. The facility is large enough to meet the program requirements in the educational specification, but due to accessibility and circulation concerns, the project demolished the 1960’s wings and will rebuild a more efficient addition to the 1930’s facility. The students are currently swinging internally for SY18-19 and then will move to a modular trailer complex on-site for SY19-20. The modular trailer complex is currently being used by Maury ES. Justification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Under construction

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 47,575 11,268 10,549 18,274 7,484 41,075 0 0 0 0 0 41,075TOTALS 47,575 11,268 10,549 18,274 7,484 41,075 0 0 0 0 0 41,075

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 42,318 10,566 10,549 18,274 2,929 41,075 0 0 0 0 0 41,075Pay Go (0301) 5,257 701 0 0 4,555 0 0 0 0 0 0 0TOTALS 47,575 11,268 10,549 18,274 7,484 41,075 0 0 0 0 0 41,075

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 24,041Budget Authority Through FY 2024 88,650FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 88,650Budget Authority Request Through FY 2025 88,650Increase (Decrease) 0

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2019Design Start (FY) 12/30/2017Design Complete (FY) 05/1/2019Construction Start (FY) 02/1/2019Construction Complete (FY) 08/15/2020Closeout (FY) 02/13/2021

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 41,075 100.0

145 - GA0

Page 24: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-GM312-ES/MS MODERNIZATION CAPITAL LABOR - PROGRAM MGMTAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: GM312Ward: Location: DISTRICT-WIDEFacility Name or Identifier: VARIOUSStatus: Ongoing SubprojectsUseful Life of the Project: 30Estimated Full Funding Cost: $52,328,000

Description:This project supports the costs of internal and external capital labor required for elementary and middle school modernization projects. Justification:Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Ongoing project.

Related Projects:GM311C-High School Labor-Program Management, GM313C-Stabilization Capital Labor-Program Management

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(03) Project Management 37,797 33,471 1,368 2,238 721 3,570 2,154 2,154 2,654 3,000 1,000 14,531TOTALS 37,797 33,471 1,368 2,238 721 3,570 2,154 2,154 2,654 3,000 1,000 14,531

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 37,797 33,471 1,368 2,238 721 3,570 2,154 2,154 2,654 2,000 0 12,531Pay Go (0301) 0 0 0 0 0 0 0 0 0 1,000 1,000 2,000TOTALS 37,797 33,471 1,368 2,238 721 3,570 2,154 2,154 2,654 3,000 1,000 14,531

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 4,397Budget Authority Through FY 2024 55,073FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 55,073Budget Authority Request Through FY 2025 52,328Increase (Decrease) -2,745

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 5.5 1,117 31.3Non Personal Services 0.0 2,453 68.7

146 - GA0

Page 25: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY103-FRANCIS/STEVENS EC MODERNIZATION/RENOVATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY103Ward: 2Location: 2425 N STREET NWFacility Name or Identifier: FRANCIS-STEVENS ECStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $78,838,049

Description:The Francis Stevens modernization project will renovate this school to support the instructional program. The modernization may include the renovation of classrooms and core spaces; upgraded mechanical systems; new windows; restoration of the building exterior; new roofing; other interior improvements; new fixtures, furniture, and equipment; site improvements; and technology infrastructure upgrades. Justification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Pre-planning

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 4,609 4,603 6 0 0 0 0 2,969 37,115 34,145 0 74,229TOTALS 4,609 4,603 6 0 0 0 0 2,969 37,115 34,145 0 74,229

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 4,609 4,603 6 0 0 0 0 2,969 37,115 34,145 0 74,229TOTALS 4,609 4,603 6 0 0 0 0 2,969 37,115 34,145 0 74,229

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 6,741Budget Authority Through FY 2024 78,838FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 78,838Budget Authority Request Through FY 2025 78,838Increase (Decrease) 0

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2023Design Start (FY) 12/30/2021Design Complete (FY) 05/1/2023Construction Start (FY) 02/1/2023Construction Complete (FY) 08/15/2024Closeout (FY) 02/13/2025

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

147 - GA0

Page 26: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY182-GARFIELD ES RENOVATION/MODERNIZATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY182Ward: 8Location: 2401 ALABAMA AVENUE SEFacility Name or Identifier: GARFIELD ESStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $61,079,087

Description:The Garfield ES modernization project will renovate this school to support the instructional program. The modernization may include the renovation of classrooms and core spaces; upgraded mechanical systems; new windows; restoration of the building exterior; new roofing; other interior improvements; new fixtures, furniture, and equipment; site improvements; and technology infrastructure upgrades. Justification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Pre-planning

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 3,420 1,760 1,205 0 455 0 0 5,764 28,822 23,058 0 57,644TOTALS 3,420 1,760 1,205 0 455 0 0 5,764 28,822 23,058 0 57,644

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 3,377 1,718 1,205 0 454 0 0 5,764 28,822 23,058 0 57,644Pay Go (0301) 43 42 0 0 1 0 0 0 0 0 0 0TOTALS 3,420 1,760 1,205 0 455 0 0 5,764 28,822 23,058 0 57,644

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 9,701Budget Authority Through FY 2024 52,071FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD -156-Year Budget Authority Through FY 2024 52,056Budget Authority Request Through FY 2025 61,064Increase (Decrease) 9,008

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2023Design Start (FY) 12/30/2021Design Complete (FY) 05/1/2023Construction Start (FY) 02/1/2023Construction Complete (FY) 08/15/2024Closeout (FY) 02/13/2025

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

148 - GA0

Page 27: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-GR337-GREEN ES MODERNIZATION/RENOVATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: GR337Ward: 8Location: 1500 MISSISSIPPI AVENUE SEFacility Name or Identifier: GREEN ESStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $24,958,000

Description:The Malcolm X modernization project will renovate this school to support the instructional program. The modernization may include classroom renovations and core spaces; upgraded mechanical systems; new windows; restoration of the building exterior; new roofing; other interior improvements; new fixtures, furniture, and equipment; site improvements; and technology infrastructure upgrades.Justification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Progressing in multiple phases

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 1,653 925 28 701 0 0 0 0 0 3,000 20,305 23,305TOTALS 1,653 925 28 701 0 0 0 0 0 3,000 20,305 23,305

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 1,653 925 28 701 0 0 0 0 0 3,000 0 3,000Pay Go (0301) 0 0 0 0 0 0 0 0 0 0 20,305 20,305TOTALS 1,653 925 28 701 0 0 0 0 0 3,000 20,305 23,305

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 53Budget Authority Through FY 2024 2,714FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 2,714Budget Authority Request Through FY 2025 24,958Increase (Decrease) 22,244

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2025Design Start (FY) 12/30/2023Design Complete (FY) 05/1/2025Construction Start (FY) 02/1/2025Construction Complete (FY) 08/15/2026Closeout (FY) 02/13/2027

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

149 - GA0

Page 28: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-GM311-HIGH SCHOOL LABOR - PROGRAM MANAGEMENTAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: GM311Ward: Location: DISTRICT-WIDEFacility Name or Identifier: VARIOUSStatus: Ongoing SubprojectsUseful Life of the Project: 30Estimated Full Funding Cost: $33,786,000

Description:This project supports the costs of internal and external capital labor required for high school modernization projects. Justification:Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Progressing in multiple phases

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program Management, GM313C-Stabilization Capital Labor-Program Management

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(03) Project Management 30,528 27,759 767 434 1,568 1,168 747 343 0 0 0 2,258TOTALS 30,528 27,759 767 434 1,568 1,168 747 343 0 0 0 2,258

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 30,528 27,759 767 434 1,568 1,168 747 343 0 0 0 2,258TOTALS 30,528 27,759 767 434 1,568 1,168 747 343 0 0 0 2,258

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 5,377Budget Authority Through FY 2024 42,669FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD -1,0006-Year Budget Authority Through FY 2024 41,669Budget Authority Request Through FY 2025 32,786Increase (Decrease) -8,883

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 2.7 555 47.5Non Personal Services 0.0 613 52.5

150 - GA0

Page 29: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY144-HOUSTON ES RENOVATION/MODERNIZATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY144Ward: 7Location: 1100 50TH PLACE NEFacility Name or Identifier: HOUSTON ESStatus: Under constructionUseful Life of the Project: 30Estimated Full Funding Cost: $55,755,000

Description:"Houston Elementary School, located at 1100 50th Place, NE in Ward 7 currently offers a dual language program and serves students in Prek through grade 5. The Houston ES modernization will receive a full modernization, aligning with the District-wide Educational Specifications (Ed Specs), to increase an enrollment capacity of 336 students to 400 students by SY 2025-2026. The modernization will right-size classrooms, include new and enhanced outdoor spaces, as well as a new addition to provide a welcoming entrance, new Welcome Center, and a multipurpose room. Houston ES, built in 1977, is 54,057sq ft and will increase to 82,457sq ft after the modernization is completed and will achieve LEED BD+C Schools - Gold certification. During the modernization, the school will swing on-site in modulars for 1 year (SY2018-19) and will move into the modernized building the 2nd year (SY2019-20) while still utilizing large modular spaces (Cafeteria/Gym) during the construction of the addition. Project construction will begin in Summer 2018 and will be completed SY2020." An FY20 enhancement of $250,000 for the construction of an educational green house. Justification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Under construction

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 34,432 25,786 5,664 0 2,983 21,323 0 0 0 0 0 21,323TOTALS 34,432 25,786 5,664 0 2,983 21,323 0 0 0 0 0 21,323

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 32,179 25,786 4,008 0 2,385 21,323 0 0 0 0 0 21,323Pay Go (0301) 2,254 0 1,655 0 598 0 0 0 0 0 0 0TOTALS 34,432 25,786 5,664 0 2,983 21,323 0 0 0 0 0 21,323

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 7,454Budget Authority Through FY 2024 54,124FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD 1,3816-Year Budget Authority Through FY 2024 55,505Budget Authority Request Through FY 2025 55,755Increase (Decrease) 250

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2019Design Start (FY) 12/30/2017Design Complete (FY) 05/1/2019Construction Start (FY) 02/1/2019Construction Complete (FY) 08/15/2020Closeout (FY) 02/13/2021

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 21,323 100.0

151 - GA0

Page 30: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-GM102-HVAC REPLACEMENT - DCPSAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: GM102Ward: Location: DISTRICT-WIDEFacility Name or Identifier: VARIOUSStatus: In multiple phasesUseful Life of the Project: 10Estimated Full Funding Cost: $118,067,000

Description:Replace existing HVAC systems that have gone beyond their useful life. New HVAC systems will be designed and installed that are specific to each building.Justification:This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:FY 20 Planned/Forecasted Spending Include: * Nalle ES - HVAC Upgrade to VRF $2,500,000.00 * Tyler ES - HVAC Upgrade to VRF $2,500,000.00 * Emery - HVAC Upgrade and Boiler $318,000.00 * Hardy MS - Hot and Cold Water Circ Pumps $265,000.00 * Hendley ES - Replace Hydronic Heaters $79,500.00 * Ketcham ES - Replace Boilers $371,000.00 * Langdon ES - Multipurpose Room HVAC and Boiler Replacement $901,000.00 * Langley ES - Replace Exhaust Fans $265,000.00 * Hart MS - Boiler Replacement and Piping Design, Auditorium $1,961,000.00 * Takoma EC - VRF Piping Replacement $477,000.00 * Various - Emergency Replacement $2,620,500.00 * Various - HVAC Controls Replacement and Upgrades $371,000.00 * Various - Continued Comissioning $371,000.00

Related Projects:GM313C-Stabilization Capital Labor

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(03) Project Management 337 237 100 0 0 0 0 0 0 0 0 0(04) Construction 80,850 35,488 11,030 1,315 33,018 12,860 3,145 3,089 8,420 7,465 1,000 35,979TOTALS 81,187 35,724 11,130 1,315 33,018 12,860 3,145 3,089 8,420 7,465 1,000 35,979

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 79,847 35,722 11,130 1,315 31,680 12,860 3,145 3,089 8,420 6,465 0 33,979Pay Go (0301) 1,340 2 0 0 1,338 0 0 0 0 1,000 1,000 2,000TOTALS 81,187 35,724 11,130 1,315 33,018 12,860 3,145 3,089 8,420 7,465 1,000 35,979

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 36,610Budget Authority Through FY 2024 62,824FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD 36,2506-Year Budget Authority Through FY 2024 99,074Budget Authority Request Through FY 2025 117,167Increase (Decrease) 18,093

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 12,860 100.0

152 - GA0

Page 31: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

GA0-T22DI-IT - DATA INFRASTRUCTUREAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Project No: T22DIWard: Location: DISTRICT-WIDEFacility Name or Identifier: INFORMATION TECHNOLOGYStatus: NewUseful Life of the Project: 10Estimated Full Funding Cost: $1,000,000

Description:DCPS believes that decisions at all levels must be informed by robust data. Teachers and school-based staff should be able to access a complete view of each student’s situation – including attendance, behavior, courses, assessments, interventions, learning progress, and more. Principals need real-time visibility into the key performance indicators for their buildings. Parents should know how their child is doing in school and this means that teachers and parents need a platform that captures a complete view of student progress. Central office leaders and program managers must be able to monitor compliance and track key performance indicators to tier supports, planning and resources. All the above processes must be built on a common, reliable data infrastructure that is flexible to the organization’s needs and changing priorities with accuracy built-in. Justification:DCPS faces a common problem among school districts. There are numerous source systems for collecting student data. However, the data points these systems collect are not integrated to create a full picture of student performance. While the source systems collect the data, they do not provide staff a way to review high stakes data. As a recent audit of DCPS attendance and grading showed, “Attendance and grading are not linked in Aspen in a way that facilitates reporting of excessive absences relative to grading.” The student information system also does not provide registrars a straightforward way to identify which enrollment forms students are missing; registrars are forced to rely on managing lists in Excel to ensure they are complying with the law. Similarly, discipline information is collected in the Student Behavior Tracker (SBT) and the systems must be cross-referenced by behavior and attendance personnel to ensure that records are aligned in compliance with regulation and the law.

Progress Assessment:New project

Related Projects:None

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(05) Equipment 0 0 0 0 0 1,000 0 0 0 0 0 1,000TOTALS 0 0 0 0 0 1,000 0 0 0 0 0 1,000

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

Short-Term Bonds – (0304) 0 0 0 0 0 1,000 0 0 0 0 0 1,000TOTALS 0 0 0 0 0 1,000 0 0 0 0 0 1,000

Additional Appropriation DataFirst Appropriation FYOriginal 6-Year Budget Authority 0Budget Authority Through FY 2024 0FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 0Budget Authority Request Through FY 2025 1,000Increase (Decrease) 1,000

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalNo estimated operating impact

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 1,000 100.0

153 - GA0

Page 32: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-PW337-JO WILSON ES MODERNIZATION/RENOVATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: PW337Ward: 6Location: 660 K STREET NEFacility Name or Identifier: JO WILSON ESStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $40,361,000

Description:JO Wilson will receive a full modernization of their facility and property. The work will build off of the previous "Phase I" modernization project to ensure the facilty and property support the educational program. Justification:JO Wilson was included and prioritized in the CIP based on the requirements outlined in the PACE Act of 2016, which outlines how schools should be sequenced in the Capital budget.

Progress Assessment:Progressing in multiple phases

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 539 539 0 0 0 0 0 0 0 6,243 33,578 39,821TOTALS 539 539 0 0 0 0 0 0 0 6,243 33,578 39,821

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 539 539 0 0 0 0 0 0 0 6,243 33,578 39,821TOTALS 539 539 0 0 0 0 0 0 0 6,243 33,578 39,821

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 8,498Budget Authority Through FY 2024 3,782FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 3,782Budget Authority Request Through FY 2025 40,361Increase (Decrease) 36,578

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2025Design Start (FY) 12/30/2023Design Complete (FY) 05/1/2025Construction Start (FY) 02/1/2025Construction Complete (FY) 08/15/2026Closeout (FY) 02/13/2027

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

154 - GA0

Page 33: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-GI5JA-JUNIOR ACHIEVEMENT LAUNCHPADAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: GI5JAWard: 1Location: TBDFacility Name or Identifier: JUNIOR ACHIEVEMENT LAUNCHPADStatus: Developing scope of workUseful Life of the Project: 20Estimated Full Funding Cost: $10,000,000

Description:To provide a Junior Achievement Discovery Center facility, which will be used to educate students in grades K-12 about entrepreneurship, work readiness and financial literacy through experiential, hands-on programs. If the program operator is a non-District Government entity, the activities funded through this project must meet the District's CIP eligibility guidelines.Justification:Potential sites include 3149 16th Street NW and 945 Rhode Island Avenue NW.

Progress Assessment:New project

Related Projects:None

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 0 0 0 0 0 1,700 8,300 0 0 0 0 10,000TOTALS 0 0 0 0 0 1,700 8,300 0 0 0 0 10,000

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

Pay Go (0301) 0 0 0 0 0 1,700 8,300 0 0 0 0 10,000TOTALS 0 0 0 0 0 1,700 8,300 0 0 0 0 10,000

Additional Appropriation DataFirst Appropriation FYOriginal 6-Year Budget Authority 0Budget Authority Through FY 2024 0FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 0Budget Authority Request Through FY 2025 10,000Increase (Decrease) 10,000

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 1,700 100.0

155 - GA0

Page 34: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-SG403-KEY ELMENTARY SCHOOL MODERNIZATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: SG403Ward: 3Location: 5001 DANA PLACE NWFacility Name or Identifier: MODERNIZATIONStatus: In multiple phasesUseful Life of the Project: 50Estimated Full Funding Cost: $20,500,000

Description:Key has received a full modernization, which included the renovation of the existing facility. To address current and projected overcrowding in the school, additional funding is included in the FY20-25 CIP for the construction of an addition at Key to replace trailers on site and add additional permanent capacity. The addition will be new construction and will meet the DCPS Educational Specifications. Justification:The funding is included in the CIP to add an addition to provide additional permanent capacity to meet the projected enrollment at the school. The PACE Act of 2016 allows for inclusion of projects outside if prioritization sequence for the following factors: •Availability of capital funding in the budget; •Availability of appropriate swing-space; •Immediate life and safety concerns; •Need for additional planning for a project; •New education program space requirements; and •Scope and sequence of projects due to planned grade configuration changes, boundary changes, school facility considerations, or school facility closures.

Progress Assessment:Progressing as planned

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 0 0 0 0 0 500 10,000 10,000 0 0 0 20,500TOTALS 0 0 0 0 0 500 10,000 10,000 0 0 0 20,500

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 0 0 0 0 0 500 10,000 10,000 0 0 0 20,500TOTALS 0 0 0 0 0 500 10,000 10,000 0 0 0 20,500

Additional Appropriation DataFirst Appropriation FY 2019Original 6-Year Budget Authority 20,500Budget Authority Through FY 2024 20,500FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 20,500Budget Authority Request Through FY 2025 20,500Increase (Decrease) 0

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 500 100.0

156 - GA0

Page 35: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY187-LAFAYETTE ES MODERNIZATION/RENOVATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY187Ward: 4Location: 5715 BROAD BRANCH ROAD NWFacility Name or Identifier: LAFAYETTE ESStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $81,279,000

Description:The funding is included in the CIP to design and construct additional permanent capacity to meet the projected enrollment at the school. The addition would contain additional classrooms, academic support areas, and administrative functions. Lafayette has previously received a modernization and this work will be to add to that previous capital investment. Justification:The funding is included in the CIP to add an addition to provide additional permanent capacity to meet the projected enrollment at the school. The PACE Act of 2016 allows for inclusion of projects outside if prioritization sequence for the following factors: • Availability of capital funding in the budget; • Availability of appropriate swing-space; • Immediate life and safety concerns; • Need for additional planning for a project; • New education program space requirements; and, • Scope and sequence of projects due to planned grade configuration changes, boundary changes, school facility considerations, or school facility closures.

Progress Assessment:Pre-planning

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 77,041 75,503 1,266 12 259 4,238 0 0 0 0 0 4,238TOTALS 77,041 75,503 1,266 12 259 4,238 0 0 0 0 0 4,238

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 77,029 75,503 1,266 0 259 4,238 0 0 0 0 0 4,238Pay Go (0301) 12 0 0 12 0 0 0 0 0 0 0 0TOTALS 77,041 75,503 1,266 12 259 4,238 0 0 0 0 0 4,238

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 23,030Budget Authority Through FY 2024 77,384FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD -3436-Year Budget Authority Through FY 2024 77,041Budget Authority Request Through FY 2025 81,279Increase (Decrease) 4,238

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2020Design Start (FY) 12/30/2019Design Complete (FY) 05/1/2020Construction Start (FY) 02/1/2020Construction Complete (FY) 08/15/2020Closeout (FY) 02/1/2021

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 4,238 100.0

157 - GA0

Page 36: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-GM304-LIFE SAFETY - DCPSAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: GM304Ward: Location: DISTRICT-WIDEFacility Name or Identifier: VARIOUSStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $19,864,000

Description:Installation and replacement of life safety systems across the DCPS building portfolio. Projects may include fire alarms, exterior lighting, intrusion detection, and security systems. Justification:This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:* Drew ES - Access control - replace card readers, security and detection systems $106,000.00 * Emery - Replace Exterior Lighting $37,100.00 * Johnson MS - Replace Sound System $26,500.00 * LaSalle Backus EC - Replace Intrusion Detection $106,000.00 * Leckie ES - Replace Sound System $26,500.00 * Luke C Moore HS - Replace Annunciator Panel & Fire Alarm Control Panel $10,600.00 * Goding ES - Replace Cameras and Security System $31,800.00 * Stuart Hobson MS - Replace Exterior Lighting $29,680.00 * Thomas ES - Replace Security and Detection Systems $235,000.00 * Various Schools - Upgrade and Centralize Access Control $235,000.00 * Various Schools - Upgrade and Centralize Intrusion Detection $235,000.00 * Various Schools - Upgrade and Centralize Fire Alarm $261,820.00 * Various Schools - Replace Exterior Lighting $159,000.00

Related Projects:GM313C-Stabilization Capital Labor

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(01) Design 6 6 0 0 0 0 0 0 0 0 0 0(04) Construction 10,796 9,512 884 341 59 1,500 1,500 1,500 1,500 1,500 1,500 9,000TOTALS 10,802 9,518 884 341 59 1,500 1,500 1,500 1,500 1,500 1,500 9,000

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 10,689 9,419 874 341 55 1,500 1,500 1,500 1,500 0 0 6,000Pay Go (0301) 113 100 10 0 4 0 0 0 0 1,500 1,500 3,000TOTALS 10,802 9,518 884 341 59 1,500 1,500 1,500 1,500 1,500 1,500 9,000

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 9,924Budget Authority Through FY 2024 19,306FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD -626-Year Budget Authority Through FY 2024 19,244Budget Authority Request Through FY 2025 19,802Increase (Decrease) 558

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 1,500 100.0

158 - GA0

Page 37: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY107-LOGAN ES MODERNIZATION/RENOVATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY107Ward: 6Location: 215 G STREET NEFacility Name or Identifier: CAPITOL HILL MONTESSORI AT LOGANStatus: Under designUseful Life of the Project: 30Estimated Full Funding Cost: $70,492,757

Description:The school will receive a full modernization. Concept Design is near completion and Schematic Design will begin in March 2019.Justification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:In design

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 11,462 9,408 1,245 96 714 34,280 24,750 0 0 0 0 59,030TOTALS 11,462 9,408 1,245 96 714 34,280 24,750 0 0 0 0 59,030

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 10,103 9,365 642 96 0 34,280 24,750 0 0 0 0 59,030Pay Go (0301) 1,359 43 602 0 714 0 0 0 0 0 0 0TOTALS 11,462 9,408 1,245 96 714 34,280 24,750 0 0 0 0 59,030

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 3,374Budget Authority Through FY 2024 70,493FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 70,493Budget Authority Request Through FY 2025 70,493Increase (Decrease) 0

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2020Design Start (FY) 12/30/2017Design Complete (FY) 05/1/2020Construction Start (FY) 02/1/2020Construction Complete (FY) 08/15/2021Closeout (FY) 02/13/2022

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 34,280 100.0

159 - GA0

Page 38: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-GM121-MAJOR REPAIRS/MAINTENANCE - DCPSAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: GM121Ward: Location: DISTRICT-WIDEFacility Name or Identifier: VARIOUSStatus: In multiple phasesUseful Life of the Project: 10Estimated Full Funding Cost: $78,161,000

Description:Critical small capital and stabilization projects are required to ensure that school facilities can operate and support the academic needs of DCPS students. FY20 enhancements of $500,000 were provided for the following: *$250,000 for Amidon-Bowen Elementary School to improve the flooring in the school's cafeteria and gymnasium; *$150,000 for fencing surrounding the Walker-Jones Education Campus' two playgrounds; and *$100,000 for hydration centers at Brightwood Education Campus, Dorothy Heights Elementary School, and Barnard Elementary School. Justification:This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Progressing as planned

Related Projects:GM313C-Stabilization Capital Labor

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 52,582 42,423 6,429 714 3,016 9,500 9,000 4,000 1,000 1,000 1,000 25,500TOTALS 52,582 42,423 6,429 714 3,016 9,500 9,000 4,000 1,000 1,000 1,000 25,500

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 51,450 42,203 6,429 714 2,104 9,500 9,000 4,000 1,000 0 0 23,500Pay Go (0301) 1,132 220 0 0 912 0 0 0 0 1,000 1,000 2,000TOTALS 52,582 42,423 6,429 714 3,016 9,500 9,000 4,000 1,000 1,000 1,000 25,500

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 30,204Budget Authority Through FY 2024 59,182FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD 6,1216-Year Budget Authority Through FY 2024 65,303Budget Authority Request Through FY 2025 78,082Increase (Decrease) 12,779

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 9,500 100.0

160 - GA0

Page 39: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-NK337-OLD MINER ECE MODERNIZATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: NK337Ward: 6Location: 601 15TH STREET NEFacility Name or Identifier: MINER ES MODERNIZATIONStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $14,657,612

Description:Renovation of the existing historical building on the school site in order to increase ECE seats in the neighborhood. Justification:This Old Miner ECE project is to expand early childhood offerings in the District.

Progress Assessment:Progressing as planned

Related Projects:GM312C - ES/MS Modernization capital labor

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 0 0 0 0 0 0 0 0 7,329 7,329 0 14,658TOTALS 0 0 0 0 0 0 0 0 7,329 7,329 0 14,658

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 0 0 0 0 0 0 0 0 7,329 7,329 0 14,658TOTALS 0 0 0 0 0 0 0 0 7,329 7,329 0 14,658

Additional Appropriation DataFirst Appropriation FYOriginal 6-Year Budget Authority 0Budget Authority Through FY 2024 0FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 0Budget Authority Request Through FY 2025 14,658Increase (Decrease) 14,658

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2024Design Start (FY) 12/30/2022Design Complete (FY) 05/1/2024Construction Start (FY) 02/1/2023Construction Complete (FY) 08/15/2024Closeout (FY) 02/1/2025

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

161 - GA0

Page 40: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-NM337-OLD RANDLE HIGHLANDS ECE MODERNIZATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: NM337Ward: 7Location: 1630 30TH STREET SE Facility Name or Identifier: RANDLE HIGHLANDS ESStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $14,688,787

Description:Renovation of the existing histroic building on the school site in order to increase ECE seats in the neighborhood. Justification:This Old Randle Highlands ECE project is to expand early childhood offerings in the District.

Progress Assessment:Progressing as planned

Related Projects:GM312C - ES/MS Modernization Capital Labor

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 0 0 0 0 0 0 7,344 7,344 0 0 0 14,689TOTALS 0 0 0 0 0 0 7,344 7,344 0 0 0 14,689

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 0 0 0 0 0 0 7,344 7,344 0 0 0 14,689TOTALS 0 0 0 0 0 0 7,344 7,344 0 0 0 14,689

Additional Appropriation DataFirst Appropriation FYOriginal 6-Year Budget Authority 0Budget Authority Through FY 2024 0FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 0Budget Authority Request Through FY 2025 14,689Increase (Decrease) 14,689

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2022Design Start (FY) 12/30/2020Design Complete (FY) 05/1/2022Construction Start (FY) 02/1/2022Construction Complete (FY) 08/15/2022Closeout (FY) 02/1/2023

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

162 - GA0

Page 41: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY193-RAYMOND ES MODERNIZATION/RENOVATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY193Ward: 4Location: 915 SPRING ROAD NWFacility Name or Identifier: RAYMOND ECStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $63,586,000

Description:The Raymond ES modernization project will renovate this school to support the instructional program. The modernization may include renovation of classrooms and core spaces; upgraded mechanical systems; new windows; restoration of the building exterior; new roofing; other interior improvements; new fixtures, furniture, and equipment; site improvements; and technology infrastructure upgrades. Justification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Pre-planning

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 1,000 885 115 0 0 0 2,503 30,293 29,790 0 0 62,586TOTALS 1,000 885 115 0 0 0 2,503 30,293 29,790 0 0 62,586

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 1,000 885 115 0 0 0 2,503 30,293 29,790 0 0 62,586TOTALS 1,000 885 115 0 0 0 2,503 30,293 29,790 0 0 62,586

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 11,500Budget Authority Through FY 2024 63,586FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 63,586Budget Authority Request Through FY 2025 63,586Increase (Decrease) 0

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 08/15/2023Design Start (FY) 12/30/2020Design Complete (FY) 05/1/2022Construction Start (FY) 02/1/2022Construction Complete (FY) 08/15/2023Closeout (FY) 02/13/2024

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

163 - GA0

Page 42: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-GM101-ROOF REPAIRS - DCPSAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: GM101Ward: Location: DISTRICT-WIDEFacility Name or Identifier: VARIOUSStatus: In multiple phasesUseful Life of the Project: 10Estimated Full Funding Cost: $35,556,000

Description:This project will facilitate the design, replacement, and repair of roofs across the DCPS portfolio that have gone beyond their useful life. Projects may also be included to prolong the remaining useful life of existing roofs through capital-eligible repair.Justification:This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:FY 20 Planned/Forecasted Spending include: * Hearst ES - Partial Roof Replacement $158,943.00 * Bruce Monroe ES @ Parkview - Partial Roof Replacement $275,201.44 * Hendley ES - Partial Roof Replacement $848,182.32 * Powell ES - Partial Roof Replacement $1,272,000.00 * Various Schools - Design, CQA $636,000.00

Related Projects:GM313C-Stabilization Capital Labor

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(01) Design 28 28 0 0 0 0 0 0 0 0 0 0(04) Construction 21,800 11,481 1,599 5,029 3,691 3,190 2,556 3,353 2,526 1,000 1,000 13,625TOTALS 21,828 11,509 1,599 5,029 3,691 3,190 2,556 3,353 2,526 1,000 1,000 13,625

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 19,305 10,225 1,414 4,729 2,938 3,190 2,556 3,353 2,526 0 0 11,625Pay Go (0301) 2,523 1,285 185 300 753 0 0 0 0 1,000 1,000 2,000TOTALS 21,828 11,509 1,599 5,029 3,691 3,190 2,556 3,353 2,526 1,000 1,000 13,625

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 7,205Budget Authority Through FY 2024 33,465FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD 2,8896-Year Budget Authority Through FY 2024 36,353Budget Authority Request Through FY 2025 35,454Increase (Decrease) -900

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 3,190 100.0

164 - GA0

Page 43: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-NR939-ROOSEVELT HS MODERNIZATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: NR939Ward: 4Location: 4301 13TH STREET NWFacility Name or Identifier: ROOSEVELT HSStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $140,061,000

Description:Theodore Roosevelt High School is located at 4301 13th Street, NW, Washington, DC, which is located in the Petworth neighborhood in Ward 4. Roosevelt High School, home of the Rough Riders, was first constructed from 1930 to 1932 for a student population of approximately 1200 students. The Roosevelt S.T.A.Y. program shares space at Roosevelt High school. S.T.A.Y. is an alternative education program for the District of Columbia residents who wish to continue their education or participate in specialized job training programs. The school features a rigorous academic program and many strong college and career-related programs, including media and mass communications, business and entrepreneurship, culinary arts, barbering, and cosmetology. An FY20 enhancement of $2 million was provided to construct an exterior entrance to the Roosevelt High School swimming pool in order to allow public access outside school hours.Justification:This project is included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1, Built Environment 3.5, and Food 2.4.

Progress Assessment:Completion in 2016.

Related Projects:GM311C-High School Labor-Program Management

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 135,980 135,852 63 0 66 2,100 0 0 0 0 0 2,100TOTALS 135,980 135,852 63 0 66 2,100 0 0 0 0 0 2,100

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 135,789 135,661 63 0 66 2,100 0 0 0 0 0 2,100Pay Go (0301) 191 191 0 0 0 0 0 0 0 0 0 0TOTALS 135,980 135,852 63 0 66 2,100 0 0 0 0 0 2,100

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 63,010Budget Authority Through FY 2024 135,980FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 135,980Budget Authority Request Through FY 2025 138,080Increase (Decrease) 2,100

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 04/15/2012Design Start (FY) 11/1/2012Design Complete (FY) 09/22/2013Construction Start (FY) 06/30/2013Construction Complete (FY) 08/31/2016Closeout (FY) 02/15/2017

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 2,100 100.0

165 - GA0

Page 44: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY153-ROSS ES RENOVATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY153Ward: 2Location: 1730 R STREET NWFacility Name or Identifier: ROSS ESStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $6,789,818

Description:The funding is included in the CIP to design and build out additional space in the attic at Ross to meet projected enrollment demand and provide additional academic support areas. Ross has previously received a modernization and this work will be to add to that previous capital investment. Justification:"The funding is included in the CIP to add an addition to provide additional permanent capacity to meet the projected enrollment at the school. The PACE Act of 2016 allows for inclusion of projects outside if prioritization sequence for the following factors: • Availability of capital funding in the budget;• Availability of appropriate swing-space;• Immediate life and safety concerns;• Need for additional planning for a project;• New education program space requirements; and• Scope and sequence of projects due to planned grade configuration changes, boundary changes, school facility considerations, or school facility closures"

Progress Assessment:Pre-planning

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 2,492 2,492 0 0 0 2,149 2,149 0 0 0 0 4,298TOTALS 2,492 2,492 0 0 0 2,149 2,149 0 0 0 0 4,298

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 2,492 2,492 0 0 0 2,149 2,149 0 0 0 0 4,298TOTALS 2,492 2,492 0 0 0 2,149 2,149 0 0 0 0 4,298

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 3,800Budget Authority Through FY 2024 2,492FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 2,492Budget Authority Request Through FY 2025 6,790Increase (Decrease) 4,298

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2021Design Start (FY) 12/30/2019Design Complete (FY) 05/1/2021Construction Start (FY) 02/1/2020Construction Complete (FY) 08/15/2021Closeout (FY) 02/1/2022

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 2,149 100.0

166 - GA0

Page 45: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-GM1SK-SCHOOLS KITCHENSAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: GM1SKWard: Location: VARIOUSFacility Name or Identifier: VARIOUSStatus: PredesignUseful Life of the Project: 20Estimated Full Funding Cost: $1,600,000

Description:Retrofit up to 10 school kitchens for an in-house meal preparation pilot program, which is to be completed by July 2021.Justification:N/A

Progress Assessment:New project

Related Projects:None

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 0 0 0 0 0 1,600 0 0 0 0 0 1,600TOTALS 0 0 0 0 0 1,600 0 0 0 0 0 1,600

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 0 0 0 0 0 1,600 0 0 0 0 0 1,600TOTALS 0 0 0 0 0 1,600 0 0 0 0 0 1,600

Additional Appropriation DataFirst Appropriation FYOriginal 6-Year Budget Authority 0Budget Authority Through FY 2024 0FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 0Budget Authority Request Through FY 2025 1,600Increase (Decrease) 1,600

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 1,600 100.0

167 - GA0

Page 46: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-SK1SE-SEATON ES PLAYGROUNDAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: SK1SEWard: 6Location: 1503 10TH STREET NWFacility Name or Identifier: SEATON ESStatus: NewUseful Life of the Project: 30Estimated Full Funding Cost: $1,500,000

Description:Upgrade the Seaton Elementary School playground. The playground requires significant upgrades to better serve the school and community, including a site master plan, new play equipment, and security and lighting improvements.Justification:N/A

Progress Assessment:New project

Related Projects:None

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 0 0 0 0 0 1,500 0 0 0 0 0 1,500TOTALS 0 0 0 0 0 1,500 0 0 0 0 0 1,500

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 0 0 0 0 0 1,500 0 0 0 0 0 1,500TOTALS 0 0 0 0 0 1,500 0 0 0 0 0 1,500

Additional Appropriation DataFirst Appropriation FYOriginal 6-Year Budget Authority 0Budget Authority Through FY 2024 0FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 0Budget Authority Request Through FY 2025 1,500Increase (Decrease) 1,500

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 1,500 100.0

168 - GA0

Page 47: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY195-SMOTHERS ES MODERNIZATION/RENOVATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY195Ward: 7Location: 4400 BROOKS STREET NEFacility Name or Identifier: SMOTHERS ESStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $51,229,447

Description:The Smothers ES modernization project will renovate this school to support the instructional program. The modernization may include the renovation of classrooms and core spaces; upgraded mechanical systems; new windows; restoration of the building exterior; new roofing; other interior improvements; new fixtures, furniture, and equipment; site improvements; and technology infrastructure upgrades. Justification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:Pre-planning

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 243 243 0 0 0 5,099 24,743 21,144 0 0 0 50,986TOTALS 243 243 0 0 0 5,099 24,743 21,144 0 0 0 50,986

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 243 243 0 0 0 5,099 24,743 21,144 0 0 0 50,986TOTALS 243 243 0 0 0 5,099 24,743 21,144 0 0 0 50,986

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 6,750Budget Authority Through FY 2024 45,586FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD -4006-Year Budget Authority Through FY 2024 45,186Budget Authority Request Through FY 2025 51,229Increase (Decrease) 6,043

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2022Design Start (FY) 12/30/2020Design Complete (FY) 05/1/2022Construction Start (FY) 02/1/2022Construction Complete (FY) 08/15/2023Closeout (FY) 02/13/2024

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 5,099 100.0

169 - GA0

Page 48: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-GM313-STABILIZATION CAPITAL LABOR - PROGRAM MGMTAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: GM313Ward: Location: DISTRICT-WIDEFacility Name or Identifier: VARIOUSStatus: In multiple phasesUseful Life of the Project: 10Estimated Full Funding Cost: $28,543,000

Description:This project supports the costs of internal and external capital labor required for stabilization capital projects. Justification:Stabilization capital labor.

Progress Assessment:Progressing in multi-phases

Related Projects:GM311C-High School Labor-Program Management, GM312C-ES/MS Modernization Capital Labor-Program Management

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(03) Project Management 17,122 13,230 1,326 1,591 974 2,491 1,241 1,241 1,491 3,000 1,000 10,465TOTALS 17,122 13,230 1,326 1,591 974 2,491 1,241 1,241 1,491 3,000 1,000 10,465

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 16,650 12,758 1,326 1,591 974 2,491 1,241 1,241 1,491 2,000 0 8,465Pay Go (0301) 472 472 0 0 0 0 0 0 0 1,000 1,000 2,000TOTALS 17,122 13,230 1,326 1,591 974 2,491 1,241 1,241 1,491 3,000 1,000 10,465

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 15,353Budget Authority Through FY 2024 27,628FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD 1,7246-Year Budget Authority Through FY 2024 29,352Budget Authority Request Through FY 2025 27,586Increase (Decrease) -1,765

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 4.8 914 36.7Non Personal Services 0.0 1,577 63.3

170 - GA0

Page 49: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-OA737-STODDERT ELEMENTARY SCHOOL MODERNIZATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: OA737Ward: 3Location: 4001 CALVERT STREET NWFacility Name or Identifier: STODDERT ESStatus: In multiple phasesUseful Life of the Project:Estimated Full Funding Cost: $20,502,077

Description:Stoddert has received a full modernization, which included the renovation of the existing facility. To address current and projected overcrowding in the school, additional funding is included in the FY20-25 CIP for the construction of an addition at Stoddert to replace trailers on site and add additional permanent capacity. The addition will be new construction and will meet the DCPS Educational Specifications.Justification:The funding is included in the CIP to add an addition to provide additional permanent capacity to meet the projected enrollment at the school. The PACE Act of 2016 allows for inclusion of projects outside if prioritization sequence for the following factors: •Availability of capital funding in the budget; •Availability of appropriate swing-space; •Immediate life and safety concerns; •Need for additional planning for a project; •New education program space requirements; and •Scope and sequence of projects due to planned grade configuration changes, boundary changes, school facility considerations, or school facility closures

Progress Assessment:On-going project

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 2 2 0 0 0 0 0 0 500 20,000 0 20,500TOTALS 2 2 0 0 0 0 0 0 500 20,000 0 20,500

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 2 2 0 0 0 0 0 0 500 20,000 0 20,500TOTALS 2 2 0 0 0 0 0 0 500 20,000 0 20,500

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 15Budget Authority Through FY 2024 20,502FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 20,502Budget Authority Request Through FY 2025 20,502Increase (Decrease) 0

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

171 - GA0

Page 50: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

TO0-AFM04-TECHNOLOGY MODERNIZATION INITIATIVE Agency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: OFFICE OF THE CHIEF TECHNOLOGY OFFICER (TO0)Project No: AFM04Ward: Location: DISTRICT-WIDEFacility Name or Identifier: INFORMATION TECHNOLOGYStatus: Ongoing SubprojectsUseful Life of the Project: 5Estimated Full Funding Cost: $9,638,000

Description:This project will provide budget to support DCPS in efforts to improve, retire, or replace existing information technology systems to enhance cybersecurity, and improve efficiency and effectiveness. Further, it provides for the migration and implementation of DCPS’ Active Directory and Exchange Migration; development, operation, and procurement of information technology products and services for use by DCPS to gain efficiency and cybersecurity in accordance with the requirements of the agency. It includes the purchase and deploy of student and teacher devices for instruction across the District.Justification:DCPS to gain efficiency and cybersecurity in accordance with the requirements of the agency.

Progress Assessment:On-going project

Related Projects:N/A

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(05) Equipment 2,138 414 395 0 1,330 2,500 1,000 1,000 1,000 1,000 1,000 7,500TOTALS 2,138 414 395 0 1,330 2,500 1,000 1,000 1,000 1,000 1,000 7,500

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

Pay Go (0301) 0 0 0 0 0 0 0 0 0 0 1,000 1,000Short-Term Bonds – (0304) 2,138 414 395 0 1,330 2,500 1,000 1,000 1,000 1,000 0 6,500TOTALS 2,138 414 395 0 1,330 2,500 1,000 1,000 1,000 1,000 1,000 7,500

Additional Appropriation DataFirst Appropriation FY 2018Original 6-Year Budget Authority 638Budget Authority Through FY 2024 5,938FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 5,938Budget Authority Request Through FY 2025 9,638Increase (Decrease) 3,700

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalNo estimated operating impact

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 2,500 100.0

172 - GA0

Page 51: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-NP537-THOMAS ELEMENTARYAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: NP537Ward: 7Location: 650 ANACOSTIA AVENUE NEFacility Name or Identifier: THOMAS ESStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $29,934,000

Description:Thomas will receive a full modernization of their facility and property. The work will build off of the previous "Phase I" modernization project to ensure the facilty and property support the educational program. Justification:Thomas was included and prioritized in the CIP based on the requirements outlined in the PACE Act of 2016, which outlines how schools should be sequenced in the Capital budget.

Progress Assessment:Progressing in multiple phases

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 700 700 0 0 0 0 0 0 0 5,372 23,862 29,234TOTALS 700 700 0 0 0 0 0 0 0 5,372 23,862 29,234

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 700 700 0 0 0 0 0 0 0 5,068 12,973 18,041Pay Go (0301) 0 0 0 0 0 0 0 0 0 304 10,889 11,193TOTALS 700 700 0 0 0 0 0 0 0 5,372 23,862 29,234

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 7,273Budget Authority Through FY 2024 3,340FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 3,340Budget Authority Request Through FY 2025 29,934Increase (Decrease) 26,594

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2025Design Start (FY) 12/30/2023Design Complete (FY) 05/1/2025Construction Start (FY) 02/1/2025Construction Complete (FY) 08/15/2026Closeout (FY) 02/13/2027

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

173 - GA0

Page 52: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-PL337-TRUESDELL ES MODERNIZATION/RENOVATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: PL337Ward: 4Location: 820 INGRAHAM STREET NWFacility Name or Identifier: TRUESDELL ESStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $36,005,000

Description:Truessdell will receive a full modernization of their facility and property. The work will build off of the previous "Phase I" modernization project to ensure the facilty and property support the educational program. Justification:Truesdell was included and prioritized in the CIP based on the requirements outlined in the PACE Act of 2016, which outlines how schools should be sequenced in the Capital budget.

Progress Assessment:Progressing in multiple phases

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 218 218 0 0 0 1,500 0 0 0 5,631 28,656 35,788TOTALS 218 218 0 0 0 1,500 0 0 0 5,631 28,656 35,788

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 0 0 0 0 0 1,500 0 0 0 5,631 28,656 35,788Pay Go (0301) 218 218 0 0 0 0 0 0 0 0 0 0TOTALS 218 218 0 0 0 1,500 0 0 0 5,631 28,656 35,788

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 10,718Budget Authority Through FY 2024 2,866FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 2,866Budget Authority Request Through FY 2025 36,005Increase (Decrease) 33,139

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 04/15/2010Design Start (FY) 01/15/2010Design Complete (FY) 05/31/2010Construction Start (FY) 06/30/2010Construction Complete (FY) 08/31/2020Closeout (FY) 02/15/2021

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 1,500 100.0

174 - GA0

Page 53: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-TA137-TUBMAN ES MODERNIZATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: TA137Ward: 1Location: 3101 13TH STREET NWFacility Name or Identifier: TUBMAN ESStatus: NewUseful Life of the Project: 30Estimated Full Funding Cost: $34,741,000

Description:Tubman will receive a full modernization of their facility and property. The work will build off of the previous "Phase I" modernization project to ensure the facilty and property support the educational program. Justification:Tubman was included and prioritized in the CIP based on the requirements outlined in the PACE Act of 2016, which outlines how schools should be sequenced in the Capital budget.

Progress Assessment:New project

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 0 0 0 0 0 0 0 0 0 5,195 29,546 34,741TOTALS 0 0 0 0 0 0 0 0 0 5,195 29,546 34,741

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 0 0 0 0 0 0 0 0 0 5,195 29,546 34,741TOTALS 0 0 0 0 0 0 0 0 0 5,195 29,546 34,741

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 6,704Budget Authority Through FY 2024 3,195FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 3,195Budget Authority Request Through FY 2025 34,741Increase (Decrease) 31,546

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2025Design Start (FY) 12/30/2023Design Complete (FY) 05/1/2025Construction Start (FY) 02/1/2025Construction Complete (FY) 08/15/2026Closeout (FY) 02/13/2027

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 0 0.0

175 - GA0

Page 54: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY1VN-VAN NESS RENOVATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY1VNWard: 6Location: 1150 5TH STREET SEFacility Name or Identifier: VAN NESSStatus: In multiple phasesUseful Life of the Project: 30Estimated Full Funding Cost: $36,421,979

Description:The funding is included in the CIP to build out additional permanent capacity to meet the projected enrollment at the school on the adjacent Joy Evans DPR property. The new space would contain additional classrooms, academic support areas, and administrative functions. Van Ness has previously received a modernization and this work will be to add to that previous capital investment. Justification:The funding is included in the CIP to add an addition to provide additional permanent capacity to meet the projected enrollment at the school. The PACE Act of 2016 allows for inclusion of projects outside if prioritization sequence for the following factors: • Availability of capital funding in the budget;• Availability of appropriate swing-space;• Immediate life and safety concerns;• Need for additional planning for a project;• New education program space requirements; and• Scope and sequence of projects due to planned grade configuration changes, boundary changes, school facility considerations, or school facility closures.

Progress Assessment:Pre-planning

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 30,086 29,792 102 0 192 6,336 0 0 0 0 0 6,336TOTALS 30,086 29,792 102 0 192 6,336 0 0 0 0 0 6,336

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 30,071 29,777 102 0 192 6,336 0 0 0 0 0 6,336Pay Go (0301) 16 16 0 0 0 0 0 0 0 0 0 0TOTALS 30,086 29,792 102 0 192 6,336 0 0 0 0 0 6,336

Additional Appropriation DataFirst Appropriation FY 2014Original 6-Year Budget Authority 9,896Budget Authority Through FY 2024 30,086FY 2019 Budget Authority Changes 06-Year Budget Authority Through FY 2024 30,086Budget Authority Request Through FY 2025 36,422Increase (Decrease) 6,336

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2020Design Start (FY) 12/30/2019Design Complete (FY) 05/1/2020Construction Start (FY) 05/1/2020Construction Complete (FY) 08/15/2020Closeout (FY) 02/1/2021

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 6,336 100.0

176 - GA0

Page 55: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-YY173-WEST ES MODERNIZATION/RENOVATIONAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: YY173Ward: 4Location: 1333 FARRAGUT STREET NWFacility Name or Identifier: WEST ESStatus: PredesignUseful Life of the Project: 30Estimated Full Funding Cost: $78,475,000

Description:The West ES modernization project will modernize the school to support the instructional program. Based on an evaluation of projected program requirements and the current building through a feasibility study in 2018, West will require the demolition of the existing building and construction of a new building. Justification:This project was included in the Master Facilities Plan adopted by Section 4111 of the Fiscal Year 2011 Budget Support Act of 2010. Improved learning environments contribute to student achievement. This project aligns with Sustainable DC Actions: Equity and Diversity 1.1 and Built Environment 3.5.

Progress Assessment:In design.

Related Projects:GM312C-ES/MS Modernization Capital Labor-Program

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(04) Construction 7,575 579 836 3,754 2,406 35,000 35,900 0 0 0 0 70,900TOTALS 7,575 579 836 3,754 2,406 35,000 35,900 0 0 0 0 70,900

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 4,439 579 836 3,754 -730 35,000 35,900 0 0 0 0 70,900Pay Go (0301) 3,136 0 0 0 3,136 0 0 0 0 0 0 0TOTALS 7,575 579 836 3,754 2,406 35,000 35,900 0 0 0 0 70,900

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 10,301Budget Authority Through FY 2024 78,488FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD -9126-Year Budget Authority Through FY 2024 77,575Budget Authority Request Through FY 2025 78,475Increase (Decrease) 900

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental Approvals 02/1/2020Design Start (FY) 12/30/2017Design Complete (FY) 05/1/2020Construction Start (FY) 02/1/2020Construction Complete (FY) 08/15/2021Closeout (FY) 02/13/2022

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 35,000 100.0

177 - GA0

Page 56: (GA0) DISTRICT OF COLUMBIA PUBLIC SCHOOLS · Executive Office of the Mayor (EOM) - June 2019 Prepared by: dcgis.dc.gov 5. Benjamin Banneker High School 6. Browne Education Campus

AM0-SG106-WINDOW REPLACEMENT - DCPSAgency: DISTRICT OF COLUMBIA PUBLIC SCHOOLS (GA0)Implementing Agency: DEPARTMENT OF GENERAL SERVICES (AM0)Project No: SG106Ward: Location: DISTRICT-WIDEFacility Name or Identifier: VARIOUSStatus: Ongoing SubprojectsUseful Life of the Project: 30Estimated Full Funding Cost: $37,028,000

Description:This project entails strategic, prioritized window replacements throughout the DCPS inventory. Justification:Window replacements allow for an improved educational environment and a more energy efficient building.

Progress Assessment:Progressing as planned FY 20 Forecasted Plan includes: * Meyer ES - Window replacement $1,590,000.00 * Sharpe Health - Window replacement $1,060,000.00 * Kelly Miller - Design $79,500.00

Related Projects:GM313C-Stabilization Capital Labor

(Dollars in Thousands)Funding By Phase - Prior Funding Approved Funding

Phase Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total(01) Design 44 44 0 0 0 0 0 0 0 0 0 0(04) Construction 25,578 21,215 3,453 404 507 2,730 2,782 2,894 1,000 1,000 1,000 11,406TOTALS 25,622 21,258 3,453 404 507 2,730 2,782 2,894 1,000 1,000 1,000 11,406

Funding By Source - Prior Funding Approved FundingSource Allotments Spent Enc/ID-Adv Pre-Enc Balance FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr Total

GO Bonds - New (0300) 25,622 21,258 3,453 404 507 2,730 2,782 2,894 0 0 0 8,406Pay Go (0301) 0 0 0 0 0 0 0 0 1,000 1,000 1,000 3,000TOTALS 25,622 21,258 3,453 404 507 2,730 2,782 2,894 1,000 1,000 1,000 11,406

Additional Appropriation DataFirst Appropriation FY 2012Original 6-Year Budget Authority 11,219Budget Authority Through FY 2024 40,800FY 2019 Budget Authority Changes

Capital Reprogrammings FY 2019 YTD -1,9186-Year Budget Authority Through FY 2024 38,882Budget Authority Request Through FY 2025 37,028Increase (Decrease) -1,854

Estimated Operating Impact SummaryExpenditure (+) or Cost Reduction (-) FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025 6 Yr TotalOperating impacts for DCPS are applied indirectly, based on per student formula, and as such no data can be provided for this project/school.

Milestone Data Projected ActualEnvironmental ApprovalsDesign Start (FY)Design Complete (FY)Construction Start (FY)Construction Complete (FY)Closeout (FY)

Full Time Equivalent DataObject FTE FY 2020 Budget % of Project

Personal Services 0.0 0 0.0Non Personal Services 0.0 2,730 100.0

178 - GA0