PVPUSD District Offices

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

PVPUSD District Offices – Phase One Plan

PI# Scope Description Quantity × Unit Cost = Cost Total Cost
Hard Construction Costs
Site Work
Site Work Costs 0
New Construction
New Construction Costs 0
Reconfiguration
Reconfiguration Costs 0
Modernization
M1 Costume Closet, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 6627 SF × 162 per SF = 1073574 1,073,574
M2 Rooms, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 9817 SF × 162 per SF = 1590354 1,590,354
Modernization Costs 2,663,928
Demolition
Demolition Costs 0
Miscellaneous
Miscellaneous Costs 0
Hard Construction Cost Subtotal 2,663,928
Soft Project Costs 27.00 % of Hard Construction Costs 719,261
Hard Construction Cost + Soft Project Costs Subtotal 3,383,189
Escalation 4 years @ 4.00% per year = 16.99% 574,664
Overall Contingency   10.00% of total = 11.11% 439,761
Total Probable Phase One Plan Costs for
PVPUSD District Offices
4,397,613