Silver Spur 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.

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

Silver Spur 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 Media Center, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 1920 SF × 162 per SF = 311040 311,040
M2 Classroom and Specialty Classrooms, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 6441 SF × 162 per SF = 1043442 1,043,442
M3 Classrooms, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 6441 SF × 162 per SF = 1043442 1,043,442
M4 Kindergarten classrooms, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 6307 SF × 162 per SF = 1021734 1,021,734
Modernization Costs 3,419,658
Demolition
Demolition Costs 0
Miscellaneous
Miscellaneous Costs 0
Hard Construction Cost Subtotal 3,919,658
Soft Project Costs 27.00 % of Hard Construction Costs 1,058,308
Hard Construction Cost + Soft Project Costs Subtotal 4,977,966
Escalation 4 years @ 4.00% per year = 16.99% 845,550
Overall Contingency   10.00% of total = 11.11% 647,057
Total Probable Phase One Plan Costs for
Silver Spur Elementary School
6,470,573