Palos Verdes Intermediate 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.

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

Palos Verdes Intermediate School – Phase One Plan

PI# Scope Description Quantity × Unit Cost = Cost Total Cost
Hard Construction Costs
Site Work
S1 Replace Site Utilities 1 each × 1000000 per each = 1000000 1,000,000
Site Work Costs 1,000,000
New Construction
New Construction Costs 0
Reconfiguration
Reconfiguration Costs 0
Modernization
M1 Classroom building, new finishes, lighting, HVAC, electrical and structural upgrades 12420 SF × 162 per SF = 2012040 2,012,040
M2 Classroom building, new finishes, lighting, HVAC, electrical and structural upgrades 11805 SF × 162 per SF = 1912410 1,912,410
M3 Lockers, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4966 SF × 162 per SF = 804492 804,492
M4 Science and Media Center Building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 8973 SF × 162 per SF = 1453626 1,453,626
M5 Classroom building, new finishes, lighting, HVAC, electrical and structural upgrades 11176 SF × 162 per SF = 1810512 1,810,512
Modernization Costs 7,993,080
Demolition
Demolition Costs 0
Miscellaneous
Miscellaneous Costs 0
Hard Construction Cost Subtotal 8,993,080
Soft Project Costs 27.00 % of Hard Construction Costs 2,428,132
Hard Construction Cost + Soft Project Costs Subtotal 11,421,212
Escalation 4 years @ 4.00% per year = 16.99% 1,939,991
Overall Contingency   10.00% of total = 11.11% 1,484,578
Total Probable Phase One Plan Costs for
Palos Verdes Intermediate School
14,845,780