Rancho Del Mar High 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

Rancho Del Mar High School – 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 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4403 SF × 162 per SF = 713286 713,286
M2 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 4367 SF × 162 per SF = 707454 707,454
Modernization Costs 1,420,740
Demolition
Demolition Costs 0
Miscellaneous
Miscellaneous Costs 0
Hard Construction Cost Subtotal 1,420,740
Soft Project Costs 27.00 % of Hard Construction Costs 383,600
Hard Construction Cost + Soft Project Costs Subtotal 1,804,340
Escalation 4 years @ 4.00% per year = 16.99% 306,483
Overall Contingency   10.00% of total = 11.11% 234,536
Total Probable Phase One Plan Costs for
Rancho Del Mar High School
2,345,358