Rancho Vista 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

Rancho Vista 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, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 5980 SF × 162 per SF = 968760 968,760
M2 Restroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 820 SF × 162 per SF = 132840 132,840
M3 Restroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 820 SF × 162 per SF = 132840 132,840
M4 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 5980 SF × 162 per SF = 968760 968,760
M5 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 6895 SF × 162 per SF = 1116990 1,116,990
M6 Kindergarten classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 3260 SF × 162 per SF = 528120 528,120
Modernization Costs 3,848,310
Demolition
Demolition Costs 0
Miscellaneous
Miscellaneous Costs 0
Hard Construction Cost Subtotal 4,348,310
Soft Project Costs 27.00 % of Hard Construction Costs 1,174,044
Hard Construction Cost + Soft Project Costs Subtotal 5,522,354
Escalation 4 years @ 4.00% per year = 16.99% 938,019
Overall Contingency   10.00% of total = 11.11% 717,819
Total Probable Phase One Plan Costs for
Rancho Vista Elementary School
7,178,192