Soleado Elementary School

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

Soleado Elementary School – Phase One Plan

PI#	Scope Description	Quantity		×	Unit Cost		=	Cost	Total Cost
Hard Construction Costs
Site Work
	New perimeter fencing	1154	LF	×	100	per LF	=	115400	115,400
	Replace site utilities	10.2	AC	×	84942	per AC	=	886408	886,408
Site Work Costs									1,001,808
New Construction
New Construction Costs									0
Reconfiguration
Reconfiguration Costs									0
Modernization
	Kindergarten and classrooms, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows.	6980	SF	×	395	per SF	=	2757100	2,757,100
	Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows.	6980	SF	×	395	per SF	=	2757100	2,757,100
	Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows.	6980	SF	×	395	per SF	=	2757100	2,757,100
	Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows.	6980	SF	×	395	per SF	=	2757100	2,757,100
Modernization Costs									11,028,400
Demolition
Demolition Costs									0
Miscellaneous
Miscellaneous Costs									0
Hard Construction Cost Subtotal									12,030,208
Soft Project Costs		27.00	%	of Hard Construction Costs					3,248,156
Hard Construction Cost + Soft Project Costs Subtotal									15,278,364
Escalation		5	years	@	4.50%	per year	=	24.62%	3,761,257
Overall Contingency					10.00%	of total	=	11.11%	2,115,513
Total Probable Phase One Plan Costs for Soleado Elementary School									21,155,135