Cornerstone School at Pedregal Elementary

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.

Please Note: Cost data associated with the development of this master plan was determined in 2016. Updated cost data is available on the Palos Verdes Peninsula Unified School District website, MEASURE PV Information, under “Status of PVPUSD Facilities”.

Phase One Plan Probable Costs

Cornerstone School at Pedregal Elementary – Phase One Plan

PI# Scope Description Quantity × Unit Cost = Cost Total Cost
Hard Construction Costs
Site Work
S1 Replace site utilities 1 each × 500000 per each = 500000 500,000
Site Work Costs 500,000
New Construction
New Construction Costs 0
Reconfiguration
Reconfiguration Costs 0
Modernization
M1 Kindergarten, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 2977 SF × 162 per SF = 482274 482,274
M2 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4876 SF × 162 per SF = 789912 789,912
M3 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4876 SF × 162 per SF = 789912 789,912
M4 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 3725 SF × 162 per SF = 603450 603,450
M5 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 3914 SF × 162 per SF = 634068 634,068
M6 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 2338 SF × 162 per SF = 378756 378,756
Modernization Costs 3,678,372
Demolition
Demolition Costs 0
Miscellaneous
Miscellaneous Costs 0
Hard Construction Cost Subtotal 4,178,372
Soft Project Costs 27.00 % of Hard Construction Costs 1,128,160
Hard Construction Cost + Soft Project Costs Subtotal 5,306,532
Escalation 4 years @ 4.00% per year = 16.99% 901,360
Overall Contingency   10.00% of total = 11.11% 689,766
Total Probable Phase One Plan Costs for
Cornerstone School at Pedregal Elementary
6,897,658