Ridgecrest 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

Ridgecrest 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 Specialty Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 9394 SF × 162 per SF = 1521828 1,521,828
M2 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 11376 SF × 162 per SF = 1842912 1,842,912
M3 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 10780 SF × 162 per SF = 1746360 1,746,360
M4 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 12232 SF × 162 per SF = 1981584 1,981,584
Modernization Costs 7,092,684
Demolition
Demolition Costs 0
Miscellaneous
Miscellaneous Costs 0
Hard Construction Cost Subtotal 8,092,684
Soft Project Costs 27.00 % of Hard Construction Costs 2,185,025
Hard Construction Cost + Soft Project Costs Subtotal 10,277,709
Escalation 4 years @ 4.00% per year = 16.99% 1,745,757
Overall Contingency   10.00% of total = 11.11% 1,335,941
Total Probable Phase One Plan Costs for
Ridgecrest Intermediate School
13,359,406