Miraleste Intermediate School

Estimate of Probable Costs

Summary of Estimate of Probable Costs

The following cost estimate is based on the plan for the Phase One Plan project scope (updated in 2024). Click on “Phase One Plan” in the site menu for a plan view of where these items are located on this site.

Phase One Plan Probable Costs

Miraleste Intermediate School – Phase One Plan

PI# Scope Description Quantity × Unit Cost = Cost Total Cost
Hard Construction Costs
Site Work
S1 New perimeter fencing 2030 LF × 100 per LF = 203000 203,000
S2 Replace site utilities 34 AC × 84942 per AC = 2888028 2,888,028
Site Work Costs 3,091,028
New Construction
New Construction Costs 0
Reconfiguration
Reconfiguration Costs 0
Modernization
M1 AB 300 Seismic Upgrade. Classrooms and specialty rooms, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 16072 SF × 395 per SF = 6348440 6,348,440
M2 AB 300 Seismic Upgrade. Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 16072 SF × 395 per SF = 6348440 6,348,440
M3 AB 300 Seismic Upgrade. Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 16072 SF × 395 per SF = 6348440 6,348,440
M4 AB 300 Seismic Upgrade. Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 6487 SF × 395 per SF = 2562365 2,562,365
M5 AB 300 Seismic Upgrade. Media Center Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 13440 SF × 395 per SF = 5308800 5,308,800
Modernization Costs 26,916,485
Demolition
Demolition Costs 0
Miscellaneous
Miscellaneous Costs 0
Hard Construction Cost Subtotal 30,007,513
Soft Project Costs 27.00 % of Hard Construction Costs 8,102,029
Hard Construction Cost + Soft Project Costs Subtotal 38,109,542
Escalation 4 years @ 4.00% per year = 16.99% 6,473,232
Overall Contingency   10.00% of total = 11.11% 4,953,642
Total Probable Phase One Plan Costs for
Miraleste Intermediate School
49,536,416