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. 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 1 each × 1500000 per each = 1500000 1,500,000
Site Work Costs 1,500,000
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 × 162 per SF = 1241568 1,241,568
M2 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 9876 SF × 162 per SF = 1599912 1,599,912
M3 Food Service, MPR, Performing Arts new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 16632 SF × 162 per SF = 2694384 2,694,384
M4 Restroom Building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 1508 SF × 162 per SF = 244296 244,296
M5 Adminstration building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4262 SF × 162 per SF = 690444 690,444
M6 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4180 SF × 162 per SF = 677160 677,160
M7 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4186 SF × 162 per SF = 678132 678,132
M8 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4103 SF × 162 per SF = 664686 664,686
M9 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4107 SF × 162 per SF = 665334 665,334
M10 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 9975 SF × 162 per SF = 1615950 1,615,950
M11 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 8916 SF × 162 per SF = 1444392 1,444,392
M12 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 9040 SF × 162 per SF = 1464480 1,464,480
M13 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 3823 SF × 162 per SF = 619326 619,326
M14 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 7279 SF × 162 per SF = 1179198 1,179,198
M15 Classroom Portable buildings, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 5902 SF × 162 per SF = 956124 956,124
M16 Classroom Portable buildings, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 10106 SF × 162 per SF = 1637172 1,637,172
M17 Specialty Classrooms, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 3883 SF × 162 per SF = 629046 629,046
M18 Specialty Classrooms, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 8871 SF × 162 per SF = 1437102 1,437,102
Modernization Costs 20,138,706
Demolition
Demolition Costs 0
Miscellaneous
Miscellaneous Costs 0
Hard Construction Cost Subtotal 21,638,706
Soft Project Costs 27.00 % of Hard Construction Costs 5,842,451
Hard Construction Cost + Soft Project Costs Subtotal 27,481,157
Escalation 4 years @ 4.00% per year = 16.99% 4,667,910
Overall Contingency   10.00% of total = 11.11% 3,572,118
Total Probable Phase One Plan Costs for
Palos Verdes High School
35,721,185