Point Vicente Elementary 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

Point Vicente Elementary School – 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 Classroom building Media Center and Kids Club, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4820 SF × 162 per SF = 780840 780,840
M2 Classroom and Specialty Classroom Building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4820 SF × 162 per SF = 780840 780,840
M3 Classroom and Specialty Classroom Building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4820 SF × 162 per SF = 780840 780,840
M4 Kindergarten building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 3032 SF × 162 per SF = 491184 491,184
Modernization Costs 2,833,704
Demolition
Demolition Costs 0
Miscellaneous
Miscellaneous Costs 0
Hard Construction Cost Subtotal 3,333,704
Soft Project Costs 27.00 % of Hard Construction Costs 900,100
Hard Construction Cost + Soft Project Costs Subtotal 4,233,804
Escalation 4 years @ 4.00% per year = 16.99% 719,148
Overall Contingency   10.00% of total = 11.11% 550,328
Total Probable Phase One Plan Costs for
Point Vicente Elementary School
5,503,280