Palos Verdes High 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

Palos Verdes High School – Phase One Plan

PI# Scope Description Quantity × Unit Cost = Cost Total Cost
Hard Construction Costs
Site Work
S1 Replace site utilities 35 AC × 84942 per AC = 2972970 2,972,970
Site Work Costs 2,972,970
New Construction
New Construction Costs 0
Reconfiguration
Reconfiguration Costs 0
Modernization
M1 Media Center building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 7664 SF × 395 per SF = 3027280 3,027,280
M2 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 9876 SF × 395 per SF = 3901020 3,901,020
M3 Food Service, MPR, Performing Arts new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 16622 SF × 395 per SF = 6565690 6,565,690
M4 Restroom Building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 1508 SF × 395 per SF = 595660 595,660
M5 Adminstration building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4262 SF × 395 per SF = 1683490 1,683,490
M6 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4180 SF × 395 per SF = 1651100 1,651,100
M7 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4186 SF × 395 per SF = 1653470 1,653,470
M8 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4103 SF × 395 per SF = 1620685 1,620,685
M9 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4107 SF × 395 per SF = 1622265 1,622,265
M10 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 9975 SF × 395 per SF = 3940125 3,940,125
M11 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 2916 SF × 395 per SF = 1151820 1,151,820
M12 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 9040 SF × 395 per SF = 3570800 3,570,800
M13 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 3823 SF × 395 per SF = 1510085 1,510,085
M14 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 7279 SF × 395 per SF = 2875205 2,875,205
M15 Classroom Portable buildings, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 5902 SF × 395 per SF = 2331290 2,331,290
M16 Classroom Portable buildings, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 10106 SF × 395 per SF = 3991870 3,991,870
M17 Specialty Classrooms, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 3382 SF × 395 per SF = 1533390 1,533,390
M18 Specialty Classrooms, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 8871 SF × 395 per SF = 3504045 3,504,045
Modernization Costs 46,729,290
Demolition
Demolition Costs 0
Miscellaneous
Miscellaneous Costs 0
Hard Construction Cost Subtotal 49,702,260
Soft Project Costs 27.00 % of Hard Construction Costs 13,419,610
Hard Construction Cost + Soft Project Costs Subtotal 63,121,870
Escalation 5 years @ 4.50% per year = 24.62% 15,539,464
Overall Contingency   10.00% of total = 11.11% 8,740,148
Total Probable Phase One Plan Costs for
Palos Verdes High School		 87,401,483