Vista Grande 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

Vista Grande 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. 3650 SF × 162 per SF = 591300 591,300
M2 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 11680 SF × 162 per SF = 1892160 1,892,160
M3 Classroom building, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 3650 SF × 162 per SF = 591300 591,300
M4 Administration and Media Center, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 2820 SF × 162 per SF = 456840 456,840
M5 Kindergarten, new finishes, lighting, HVAC, electrical, low voltage, insulation and energy efficient windows. 2952 SF × 162 per SF = 478224 478,224
Modernization Costs 4,009,824
Demolition
Demolition Costs 0
Miscellaneous
Miscellaneous Costs 0
Hard Construction Cost Subtotal 4,509,824
Soft Project Costs 27.00 % of Hard Construction Costs 1,217,652
Hard Construction Cost + Soft Project Costs Subtotal 5,727,476
Escalation 4 years @ 4.00% per year = 16.99% 972,861
Overall Contingency   10.00% of total = 11.11% 744,482
Total Probable Phase One Plan Costs for
Vista Grande Elementary School
7,444,819