Soleado 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

Soleado Elementary School – Phase One Plan

PI# Scope Description Quantity × Unit Cost = Cost Total Cost
Hard Construction Costs
Site Work
S1 New perimeter fencing 1154 LF × 100 per LF = 115400 115,400
S2 Replace site utilities 1 each × 500000 per each = 500000 500,000
Site Work Costs 615,400
New Construction
New Construction Costs 0
Reconfiguration
Reconfiguration Costs 0
Modernization
M1 Kindergarten and classrooms, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 6980 SF × 162 per SF = 1130760 1,130,760
M2 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 6980 SF × 162 per SF = 1130760 1,130,760
M3 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 6980 SF × 162 per SF = 1130760 1,130,760
M4 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 6980 SF × 162 per SF = 1130760 1,130,760
Modernization Costs 4,523,040
Demolition
Demolition Costs 0
Miscellaneous
Miscellaneous Costs 0
Hard Construction Cost Subtotal 5,138,440
Soft Project Costs 27.00 % of Hard Construction Costs 1,387,379
Hard Construction Cost + Soft Project Costs Subtotal 6,525,819
Escalation 4 years @ 4.00% per year = 16.99% 1,108,466
Overall Contingency   10.00% of total = 11.11% 848,254
Total Probable Phase One Plan Costs for
Soleado Elementary School
8,482,539