3003 Dwight Way
Berkeley, CA
March 22nd, 2024
Founded in 1998 by Andrew McHale, Design Line Construction is a preeminent Bay Area builder that goes above and beyond to support the contentment of our clients and design colleagues. We are experts at the smooth execution of beautifully detailed projects, with a team of experienced construction professionals who are appreciated for their proactive, wholehearted spirit, and their dedication to excellence in their craft.
Introduction + Qualifications
Leadership 9
Ethos 10
Experience 12
References 27
Your Project
Approach 30
Team 32
Process 34
Management 37
Budget + Schedule Overview 38
Budget Detail 42
SOV 82
Pie Chart 85
Schedule 90
Concierge Services 104
Contents
+
Introduction
Qualifications
“I have dedicated my career to the craft and process of fine building—the love of which I’ve instilled in Design Line’s approach to projects.”
Andrew McHale, Founder + CEO
Andrew’s many years of field experience keep him focused on the quality of our work and motivate him to be in constant pursuit of the best way to build projects efficiently and effectively.
With a deep appreciation for architects and great design, Andrew enjoys the rapport he finds with each project partner. He sets a collaborative tone that enables the team to draw on each other’s strengths and visions.
Andrew is engaged throughout the course of our projects, bringing smart problem-solving skills to the effort and an open door for brainstorming, sharing expertise and support.
Leading with integrity, Andrew balances the big picture of the project’s trajectory with his knowledge of its unique design, detailing and site conditions.
On the job site he is able to offer clear responses and ready project information in the moment.
Andrew’s leadership keeps the critical path on track, while his involvement in double-checking the details ensures everyone has what they need to exceed the standards of our clients and colleagues.
9 Leadership
We are committed to realizing your design vision, budget and schedule goals.
Genuinely transparent.
Our process takes progressive construction management to the next level with a completely open book environment.
We are excited to work with clients and architects who value our vision for a user-friendly experience in which information is always current and shared, and smart, proactive project planning paves the way for delivering on promises.
Beautifully crafted.
The excellence of our craftsmanship in the field is inspired by great design. Each person at Design Line takes pride in delivering exquisitely built projects for our clients.
Our team brings broad professional capabilities and a positive, dedicated demeanor to their work, contributing valuable insights regarding feasibility, critical path and building performance each and every day.
Optimally efficient.
We utilize modern technology and communication tools to create a truly open and productive atmosphere. This enables everyone on our projects to focus on performing at the highest level of personal service and craft.
Our rigorous updating of these secure, user-friendly systems brings clarity and full, real-time access to the construction process for our clients and their entire project team.
Always up to date, the systems provide the information needed to collaborate seamlessly and to regulate quality, schedule and cost throughout the course of your project.
• ProCore – Project Management
• Spectrum – Project Accounting
• MS Project – Project Scheduling
• Bluebeam – Project Workflow
• PlanSwift – Estimating + Cost Control
10
Ethos
Sometimes simple says it all.
“Design Line builds” is our homing beacon, grounding the team every day in the very fundamentals of what we do.
Sometimes the simplest things are the hardest. Design Line builds homes that (happily) aren’t simple. Our jobs demand the highest level of project planning, craft and attention from us in order to seamlessly execute their design vision, logistical solutions and architectural details.
What’s always simple is our excitement for the work we do, and the people we work with.
12 Experience
Tiburon
Tiburon, California
9,500 sq ft
Completed: 2021
At the highest point of Tiburon we recently completed this intricately designed modern home and provided and managed all softscape and hardscape services for the gardens. Intensive advance planning, staging and coordination were critical on this project due to the hilltop site’s limited access.
The home is a c-shaped structure surrounding a center courtyard with an exterior clad in a combination of finishes: integral color, smooth coat plaster, board-form concrete, steel and formogia wood panels. It has a bronzed 10-foot front door, Amari window systems sent from Europe and wraparound decks on all levels that provide views to three Bay Area bridges.
Highly custom finishes distinguish the interior, with drop-slat ceilings, fumed eucalyptus cabinetry and paneling, wide-plank oak flooring and handplastered bathrooms and showers. The highly technical infrastructure includes the latest smart home savant system, special 600 amp electrical service, full photovoltaic array, and Tesla charging ports.
Luxurious living spaces feature a split-level great room, library, elevator and an acclimated walk-in wine room. The kitchen architecture is designed around a ‘cube’ that conceals the pantry and powder room, and a home office with articulating door that folds back to provide the office with Bay views.
13
Belvedere
Belvedere, California
8,000 sq ft
Under Construction
Scheduled Completion: 2023
During the preconstruction phase we worked closely with the design and ownership team to help with constructability details and align the project budget with the design.
As a team we brought the project to the start of construction with a well thoughtout construction management plan so that we were able to launch with a high level of efficiency and production. Despite an almost immediate COVID shutdown, we maintained schedule throughout the majority of foundation,
framing and close-in. We continue to maintain the strong working relationships with a focus on schedule acceleration and detail development.
The core principles that the clients distributed to the team early in preconstruction were thoughtful and representative of the collaborative effort they sought to develop in this project. Design Line took those principles to heart and they have been second nature to us in the construction process. We enjoy the strong working relationships and sense of mutual respect between the construction, design and ownership teams and feel they will serve future projects well. This collaborative environment, connectivity and shared integrity pushes all of us to work harder for the benefit of the project and each other.
There are several firsts for us on this project: the hill hiker, dock, Messana radiant cooling, complex acoustic treatments, and more. We have worked hard to understand those systems and execute them well. This ability to use our collective construction knowledge and organized process to achieve results shows how we avoid risks and pitfalls associated with new types of work.
We are honored to be building this home for our clients and look forward to continuing our high level of drive and ingenuity through the successful completion of the project.
14
Woodland
San Francisco, California
4,000 sq ft
Scheduled Completion: 2024
This property required a phase of shoring and retaining systems design prior to the start of construction, during which we demolished an existing building and prepared the site for construction. To provide additional square footage of living space, we shored and excavated the existing grade and dug out for 2 levels of
habitable space below street level. With two levels situated below grade, the project design required installation of robust subgrade drainage, excellent waterproofing for the basement and Preprufe for the foundation slab and walls.
The new ground-up house is supported by a grid of drilled piers, an 18” thick concrete mat slab, and 12” thick concrete retaining walls on three sides of the structure. The exterior is clad with stained cedar siding and trim with painted metal panels as accents. Contemporary interior finishes include wood slat walls, matte finish oak
floors & cabinetry and natural stone counters. The house features include a landscaped roof, views of forested open space, and a beautiful box tread staircase with custom steel railings.
In the rear section of the property there will be a terraced garden that includes natural stone patios, water features, a ledgestone seat wall, automatic irrigation system, low voltage lighting, and mature ornamental trees.
15
16
Pacific Renewal
San Francisco, California
7,200 sq ft
Completed: 2023
Entirely rebuilt, this refined, five-level home combines classic San Francisco detailing with an all-new, expanded interior and the latest building systems. Extensive engineering was necessary to stabilize the property, requiring us to excavate under the structure, pour a new foundation and perform a full seismic upgrade with 2-story retaining walls and a Preprufe waterproofing system. With zero lot line conditions, protecting the neighboring properties including a Victorian classified as the oldest home in Pacific Heights was paramount.
Custom finishes such as rift-andquartered white oak millwork, built-in cabinetry, hand-plastered walls and Calacatta marble have been installed throughout. Smart-home features permeate the building including a Nest system and Lutron Homeworks automation, state-of-the-art infrastructure with Cat 6E/coaxial wiring, a Gigabit network, Eero Wi-Fi, Sonos multi-zone audio, security cameras, electric vehicle chargers, an elevator, whole-house radiant heating and water filtration systems, and on-demand boilers.
An open, formal living and dining space occupies the front half of the main floor while the spacious great room with chef’s kitchen and secondary dining area occupy the back half along with a den featuring sleek floor-to-ceiling shelving, a Montigo linear fireplace, and a wall of windows looking out to the private south-facing backyard. The second floor primary suite features a custom walk-in closet, a spa-inspired bathroom with dual vanities and a stylish soaking tub while the third level accommodates three guest bedrooms, each with an en suite bath. The former attic was converted into a gabled roof living space at the fifth level with French doors leading to a roof deck with an extensive planted garden. Interior spaces consist of a half bath, lounge, wet bar and office offering excellent views of San Francisco Bay.
17
Atherton Pavilions
Atherton, California
2,500 sq ft
Completed: 2020
These two pavilion buildings are highly detailed modern architectural structures. They are identical in footprint, height and materials, but different in purpose: one is a kitchen and dining pavilion and the other a meditation and exercise pavilion.
Situated in the rear grounds of a contemporary estate, the pavilions were envisioned as integral to the property’s gardens, with a level of transparency that offers a seamless indoor-outdoor experience. The pavilions are wrapped in naturally weathering Alaskan Yellow Cedar slats with the design intent that the buildings will more thoroughly blend into their surroundings as the wood ages.
The beauty of the landscape architecture unifies and connects the site planning with a new water feature, organically shaped pool, softscape and floating decks. Between the cooking pavilion and pool is a well-equipped outdoor kitchen with a pizza oven, grill and extensive storage. The meditation pavilion sits further back on the lot to provide a sense of retreat and privacy.
Presidio Gate
San Francisco, California
7,000 sq ft
Completed: 2019
Located just outside the Presidio, we built this highly crafted, ground-up house within a swift 18-month schedule. The new lot it sits on was created by carving off the downhill portion of the client’s original property next door.
To delineate the two properties we built a 12-foot high retaining wall, leveling the original home’s landscaping in line with the top of the site, and dropping the grade for the new house to meet the site’s downhill access point from the street.
The grade change enabled us to add a subterranean walk-out level, which provides a direct connection between the fire pit patio and garden and the family room with billiards and kitchenette.
Trimless modern detailing and white plank floors distinguish the interiors, along with custom-made cabinetry, an Isokern fireplace and steel elements. Triple-glazed windows ensure peace and quiet. The luxurious amenities include a 3-stop elevator and acclimated wine room.
Liberty Hill
San Francisco, California
7,000 sq ft
Completed: 2017
From the ground up this modernist home is built to last—with expansive open living areas made possible by a series of seismic steel moment frames.
Sleek and stylish, the interior features a custom ribbon-folded steel stair, wide plank oak floors, custom cabinetry, Lutron Homeworks systems and an elevator to all levels.
The elevated height and orientation of the home’s corner lot makes for impressive siting, acting as a podium for the building and enhancing its city views. This also posed access challenges
during construction, requiring a strategy in which we started building at the lot’s highest edge and progressed toward the back—with major excavation and shoring along the way.
The exterior of the house is clad in vertical grain cedar and stucco, with a rain screen milled from 14”x14” solid cedar beam stock, and a rooftop solar array. We oversaw the landscaping installation, as well as improvement of the public gardens on the lower corner of the lot.
Hillside Haven
San Francisco, California
7,000 sq ft
Completed: 2016
This Cole Valley home spans four stories—from an entertainment level with acclimated walnut wine room, to the open living spaces on the main floor, to the family’s private quarters, to the walk-out rooftop deck. All floors enjoy views to the Marin Headlands, Golden Gate Bridge, St. Ignatius and the city.
Walls of glass doors fold away at the rear of the house to create a truly seamless indoor/outdoor experience. The Zen garden is rimmed with a 30’ high retaining wall clad in stone, featuring an outdoor hearth and built-in climbing holds for this family of rock climbers. In addition to direct garden access, the dining room enjoys a two-story vaulted height spanned by a glass and steel bridge and LED glass wall above.
Throughout the interior are wide plank rift and quartered white oak floors, custom cabinets, Italian stone slab walls, Heath tile, Fleetwood windows and doors, and a Lutron Homeworks system with Lucifer lighting. A stairway of cantilevered block treads with a glass and bronze rail floats between levels, and a four-stop elevator was installed for convenience.
Exterior details include a flush-fit slat garage door and rain screen cladding, a custom bronze 5-foot wide pivot entry door, smooth steel trowel stucco with painted aluminum panels, and entry steps with recessed LED lighting.
“Before we hired Design Line we visited their jobsites. Everybody was so focused and confident, and obviously a pro, and the sites were well-run, smooth operations. At the second site Andy introduced us to the Superintendent he thought would be a good fit for our project, and for us. He anticipated great chemistry and it turned out to be true. . . it was love at first sight, and the beginning of a truly great working relationship.”
Jeff, Client
References
Colleagues
John Maniscalco
John Maniscalco Architecture (415) 420-5712
john@m-architecture.com
Grant Bowen
Peak Projects (650) 644-9997
grant@peakprojects.com
Brooks Walker
Walker Warner Architects (415) 318-8907
bwalker@walkerwarner.com
Michael Hennessey
Michael Hennessey Architecture (415) 512-1559
michael@hennesseyarchitect.com
Aleck Wilson
Aleck Wilson Architects (415) 765-9095
aleck@aleckwilsonarchitects.com
Clients
Abdur Chowdhury (571) 217-4542
abdur@chowdhurys.org
Jeff Sears (415) 559-7268 jeff@blazingsaddles.com
Eileen Newmark (415) 317-0377
Eileen.m.newmark@gmail.com
Peter Davis (650) 283-5142 petedavis@gmail.com
Jack McDonald (415) 699-4410 23bota@gmail.com
27
3003 Dwight Way
Design Line’s experience with complex zero lot line projects allows us to create a tailored approach to the construction process and overall construction effort of your home.
30 Approach
Experience + Perspective
Design Line is uniquely qualified for 3003 Dwight Way project based on the many modern complicated projects completed by our teams in the bay area. Our portfolio of work includes examples of similar homes involving elaborate shoring and excavation requirements, installation of completely new concrete foundations while also integrating with surrounding site features in constrained areas of work.
These projects also often entail careful planning and organization of all trades and team members in order to maintain schedule and avoid delays. We would bring our level of expertise and commitment in these areas to 3003 Dwight Way.
DLC has a twenty-five year working relationship with many architects and consultants, and have accomplished numerous noteworthy projects with them. We’re excited about this project and looking forward to collaborating with Buttrick Projects to build a beautiful and comfortable home for the client.
In addition, our extensive experience in the following areas is key to our suitability for this particular project:
• Experience working in sensitive neighborhoods, managing clear access and diplomatically smoothing neighbor relations.
• Experience working on complex projects executing multiple scopes of work across different trades with efficiency and expediency. We will establish a clear and well-considered construction management plan, including staging, sequencing, and site layout to enable the site team to perform effectively.
• Experience working closely with architects and our subcontractors and skilled tradespeople to collaboratively refine design elements so they are beautiful, buildable, and cost-effective.
• Experience and efficiency with structural retrofit work, including new concrete foundations and slabs on grade, structural steel framing, and Simpson Strong-Walls.
• Experience with refined minimal detailing, executed with precision.
• Experience with exterior hardscape and landscape work. We have a deep stable of landscape subcontractors that can execute the design to the highest level.
Client’s Team
Buttrick Projects
Architect
Arterra
Landscape Architect
Land Surveyor
Quiet River
Geotechnical Engineer
Alan Kropp & Associates
Civil Engineer
Lea & Braze Engineering
GFDS Engineers
Structural Engineer
CB Engineers
Mechanical + Plumbing Engineer
Pool Engineer
H2 Engineers
31
Project Executive
Andrew McHale DLC Founder + CEO
Andrew will be responsible for executive oversight of your project, staying in direct contact with the ownership and design teams throughout the process.
As the company owner, Andrew has successfully completed a significant number of projects of similar scope, design quality and siting. He will offer invaluable guidance, advice, consultation and feedback from start to finish, regulary visiting the site and participating in all OAC meetings.
Andrew demonstrates every day how his personal involvement with projects helps clear hurdles and solve problems, and his honesty, integrity and character are a driving force for the entire team.
Estimating
Michael Muzzatti Director of Estimating
Mike will be the brain trust for your project’s budget development. He starts with a focus on fully understanding design and context, then ‘builds the project on paper’ by itemizing every aspect of the materials, methods and effort it will take to bring it to life.
This early inquiry and clarification is crucial. Mike enjoys brainstorming with design and building team members to identify the best-suited strategies and most efficient path for construction. He ensures that information is thorough and transparent, and the project will benefit from a highly detailed and accurate budget, with excellent clarity regarding how costs are assigned.
Mike’s career in the industry spans over 20 years, with experience in estimating for residences and landscape, practice as a licensed architect, and project management of hospitality and residential projects. He began in the trades, where he first learned the importance of assessing risk and opportunity on a job site, and addressing questions before things get too far down the line.
Project Management
David Mitchell, Project Manager
David joined Design Line Construction in 2023, bringing over 20 years of experience in project management. He holds a degree in Philosophy from the University of San Francisco. David is a licensed general contractor in California and continuously pursues ongoing education in building techniques and sustainability. His expertise includes tackling complex project sites with challenging earth conditions.
David would lend his expertise to create a detailed and thoughtful road map including schedule, budget, and construction management plan with the ability to evolve as the project evolves to guarantee a punctual and efficient construction start. He would take the high-level lead of the management team, overseeing the superintendent, foreman and project engineer.
Beyond his project management expertise, David is a passionate music enthusiast and enjoys playing his acoustic guitar in his spare time. He actively contributes to the community, having served on the Planning Board for the City of Alameda and volunteering his time for affordable housing design review initiatives.
David is a highly organized team leader with a collaborative approach to accomplishing project design objectives and budgetary goals. His unwavering optimism and dedication to quality craftsmanship foster a culture of excellence within our team. We have full confidence in his suitability as project manager for the 3003 Dwight project.
Site Supervision
Michael McCormick, Superintendent
Mike joined Design Line Construction in 2021 as a superintendent, bringing a wealth of experience that has been an asset to our company. Prior to joining our team, Mike had a long-established career as a professional builder, working on some of the Bay Area’s most prestigious residential projects. His ability to foster strong relationships and collaborate effectively is matched only by his deep construction knowledge, enabling him to overcome even the most intricate structural obstacles and complex civil conditions.
Building in the Bay Area brings a set of challenges that Mike appreciates, which allows him to utilize his problem-solving skills. He knows the ins-and-outs of structural concepts, with significant experience in hillside earthwork and developing efficient excavation and shoring strategies, especially with limited site space.
Mike’s leadership on the jobsite transcends mere management. He excels in inspiring his team to perform at their highest potential and uniting them towards a common goal. He cultivates an environment of unwavering integrity and meticulous organization. Mike’s value of teamwork runs the gamut, from city inspectors to designers to subcontractors to DLC staff - things get done on his projects because people want to be engaged.
Mike also enjoys working on his farm and growing vegetables in his spare time. DLC couldn’t recommend a more personable, knowledgeable, and collaborative Superintendent for the 3003 Dwight project.
32
Team
“DLC’s team is great at what they do and a pleasure to work with. They listen, ensure things are clear, help you get through project decisions, and are on top of the critical path schedule. From past experience I can tell you that they’re in a class by themselves.”
Ana, Client
Project Development
Building a Sound Foundation
• Conceptual Design Set
• Schematic Design Set
• Design Development (DD) Set
• Construction (CD) Set
• Bid Set
• Value Engineering
Our budgeting process is integral to the success of our construction projects. We engage in a thorough, collaborative and effective budget effort, the rigor of which we have applied to your project.
Preconstruction is the first stage of budget and schedule development, when we work with your team to begin translating the design goals into a trajectory. This initial information provides a frame of reference for design and decision-making.
To establish this starting point we do ‘take-offs’, in which we quantify the components of construction room-byroom and assign costs to each building component.
As the design evolves and each phase of drawing set issued offers more information we are able to increase the corresponding budget and schedule information. Subcontractor and consultant input and involvement also increases as we receive more details design information.
All this ensures that the budget remains aligned with the design.
Construction 34 Process
Contract
Establishing the Path Forward
• Subcontractor + Vendor Commitments
• Contract Negotiation
After preconstruction, commitments to the project are solidified with the signing of the construction contract, and we finalize team-building by formally signing up the subcontractors and vendors who will help us build your project.
We use AIA standard contracts with all of our clients; most frequently the AIA A102/A201 agreement based on the cost of the work plus a fee with Guaranteed Maximum Price.
Our Division 1 General Requirements (GRs) will be locked into an agreedupon total and billed as a monthly rate based on percentage of overall schedule. The total GRs will not be adjusted unless the schedule is adjusted and agreed to by all team members.
Project Management + Documentation
Guiding a Smooth Process
• Regular Schedule Updates
• 3-Week Look-Aheads
• Financial Forecasting
• WIP Reports (Work-in-Progress)
The accuracy and thorough nature of our progressive project management provides you with complete financial and schedule transparency throughout construction.
We diligently monitor your budget and update the schedule as the project progresses, and provide monthly Work-In-Progress (WIP) reports that forecast each budget line item. This allows you to understand your financial commitment in detail and plan ahead.
We are always open to new ways for communicating project information and, based on architect input, have successfully made adjustments for the betterment of the process.
Invoices use the standard AIA 702 format, and include a summary overview as well as a full schedule of values showing the amounts billed and percentage of completion by project division. Back-up documentation includes detailed subcontractor invoices, vendor receipts and all other costs incurred. Any change orders are issued with full detail and transparency so that additional costs are easily understood by the ownership team.
35
Management
Management Model + Rates
Your Design Line project team will work together to oversee the quality of work, maintain schedule and pace, and coordinate the multitude of activities that need attention in the construction of your home.
Your on-site Superintendent will lay out the home, ensure subcontractors are working per the plans and oversee overall quality control. The Superintendent provides checks and balances at critical junctures such as structural steel shop drawing review and window and door package sign-off.
Your project management (PM) team will manage the flow of information between the ownership team, architect and the field crew. They establish subcontracts and handle any requests for changes, issue requests for information and submittal packages, and continually monitor and update the construction schedule. Together they are always looking well ahead to keep the work flowing smoothly.
Team Structure
Our budget includes the following team structure for your project, with Division 1 management time guaranteed.
Documentation Phases
We will provide our own crew of carpenters and laborers to assist with general construction, as well as safety and site cleaning needs.
Our work will include outreach to multiple subcontractors and vendors and a detailed analysis of the bids.
Should the construction drawings be delivered in several phases, which is typical for this level of project, the team’s time will be phased appropriately and some members will have reduced participation in preconstruction to be efficient. Our teams have worked in this phased approach many times, and will work with the design team to ensure that the information we need is delivered in a timely manner. With this phased approach to documentation we propose discussing an estimating contingency for the ongoing estimating duties needed to respond to the phases and provide updated budgets.
% of Time Allocated Founder + CEO (unbilled) Project Manager 24 mo. @ 75% Superintendent 24 mo. @100% Foreman 24 mo. @50%
Engineer 24 mo. @50% Administrative 24 mo.
Project
@15%
Construction + Precon Labor Rates Founder + CEO (Un-Billed) $0 Project Manager $155 Estimator $155 Superintendent $150 Foreman $130 Project Engineer $135 Lead Carpenter $105 Carpenter $95 Laborer $90 Administration $110
37
Budget + Schedule
Budget + Schedule Overview
Total Budget including GRs and Fee, no contingency
Budget Breakdown:
$13,417,253
Site Work (including GRs and Fee, no contingency) $6,887,998
Pool House (including GRs and Fee, no contingency)
Pool (including GRs and Fee, no contingency)
$5,188,316
$1,340,938
Fee (included above) 12%
Total gross square footage of Pool House 2,282 sq ft
Cost Per Square Foot (Pool House) $2,273
Schedule (Total Project) 24 months
Recommended
38
Construction Contingency (5%) $670,863
Detailed Budget Documents
Budget planning is central to our preconstruction efforts and we have developed these budgets to help determine our management model and assure its appropriateness in the context of the overall budget. We will use this format to develop pricing over the entire course of the project, sharing its transparency with the entire team at each step.
This section provides detailed budget and estimating information for your project with the following documents:
• Detailed Budget
• Schedule of Values (SOV)
• Pie Chart
40
Budget Planning Tools
Budget planning is central to our preconstruction efforts and we have developed a very detailed and thorough budget for 3003 Dwight Way to help determine our management model and assure its apporpriateness in the context of the overall budget. We will use this format to develope pricing over the entire course of preconsruction, sharing its transparency with the entire team at each step.
Detailed Budget
3003 Dwight Way, Berkeley
Plan Date1/12/2024
Project Duration24.0 mos104.0wks
Gross Floor Area2,282 sf520.0days
RegionCA
Tax RegionBerkeley
Tax Rate0.1800% Fee12.0%4160hours Insurance2.00% Contingency5.0% Present Date3/22/2024no 95% CD Set Budget
01-01410O General Building Permit by Owner. DLC assumes to pick up building permit, costs for permit to be reimbursed directly to client for payment.
City of Berkeley fees and permits are also excluded from this budget
Note: Bid assumes that any scope associated outside of the project property lines is excluded. Specifically in reference to any re-construction or grading of the construction access road
CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal 1 General Conditions 01-01000 Supervision 01-01180L Administrative Support - 15% PA 104wks - $ 01-01120L Project Manager - 75% PM 104wks - $ 01-01130L Project Engineer - 50% PE 104wks - $ 01-01140L Superintendent - 100% Super 104wks - $ 01-01200 Special Procedures 01-01220O Document Management (Cloud Svcs, Web Storage, computers, printers, etc) Other 24mos 300 7,200 $ 01-01230O Blueprints/Shipping/ Misc. Direct re-imbursable to client NIC 0bid - $ O Architectural mockups Allowance 1ls 15,000 15,000 $ 01-01300 Temporary Utilities Water service by Owner NIC - $ Electric, PG&E service and fees by Owner NIC - $ Sewer service by Owner NIC - $ Monthly utility charges by Owner NIC - $ 01-01400 Permits and Fees
Consultant fees,
NIC - $ 01-01500 Site Equipment & Material 01-01530O Note: Bid assumes
the
parking
to the north
the Main
access road
DLC
throughout
response Other 0bid 0 - $ 01-01530O
located on UC property. NIC 0bid 0 - $ 01-01530O Job trailer delivery and pick up Other 1ea 550 550 $ 01-01530O Job trailer rental Other 24.0mos 450 10,800 $ 01-01550O Monthly internet fees Other 24.0mos 125 3,000 $ 01-01550O Monthly phone fees Other 24.0mos 150 3,600 $ 01-01540O Small Tools & Reimburseables Other 24.0mos 750 18,000 $ 01-01560O Wash/station, Toilet rental Other 24.0mos 650 15,600 $ 01-01570O Office supplies Other 24.0mos 95 2,280 $ 01-01570O Drinking water (per OSHA requirement) Other 24.0mos 50 1,200 $ 01-01590O Travel Expenses (Gas/Bridges/Transportation/Etc.) Other 24.0mos 850 20,400 $ 01-01900 Contract Closeout 01-01910 S Interior white glove final cleaning. Allowance 2,282 gfa 2.00 4,564 $ 01-01910S Exterior power washing, cleaning patios, steps, wallsAllowance 1ls 10,000 10,000 $
that
asphalt
area
of
House and construction
will be available for
use
the entire project as per Addendum #2
Estimator: MM
CD
1
Architect: Buttrick Projects 95%
Set Budget
42
Construction Cost13,417,253 $ Site RegionCA Contingency 670,863 $ Pool House RegionBerkeley Contract Total 14,088,116 $ Pool Rate0.1800% Insurance2.00% Round? Div 1000 GRs All Div GRs Date3/22/2024no 11.7% 11.7% Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total 1,569,234 $ 1,457,040 $ 6.0hrs/wk 624.00110 68,640 $ 68,640 $ 30.0hrs/wk3120.00155 483,600 $ 483,600 $ 20.0hrs/wk2080.00135 280,800 $ 280,800 $ 40.0hrs/wk4160.00150 624,000 $ 624,000 $ 22,200 $ 0.000 - $ 7,200 $ 0.000 - $ - $ 0.000 - $ 15,000 $ - $ 0.000 - $ - $ 0.000 - $ - $ 0.000 - $ - $ 0.000 - $ - $ - $ 0.000 - $ - $ 75,430 $ 0.000 - $ - $ 0.000 - $ - $ 0.000 - $ 550 $ 0.000 - $ 10,800 $ 0.000 - $ 3,000 $ 0.000 - $ 3,600 $ 0.000 - $ 18,000 $ 0.000 - $ 15,600 $ 0.000 - $ 2,280 $ 0.000 - $ 1,200 $ 0.000 - $ 20,400 $ 14,564 $ 0.00 0 - $ 4,564 $ 0.000 - $ 10,000 $ production rate Labor of 20 43
Detailed Budget
95% CD Set Budget CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal 2 Sitework 02-02000 Site Preparation 02-02000M Site protection (Materials) ALLOWANCE Mat 1ls 15,00015,000 $ 02-02000L Site protection, general labor, site clean up during course of construction ALLOWANCE Lab 1ls - $ 02-02010O Dumpsters/Debris Boxes Allowance 12.0mos 1,20014,400 $ 02-02030O Project Safety (safety glasses, safety meetings, gloves, eye wash stations, OSHA inspections) Other 24.0mos 45010,800 $ 02-02040O Project security setup Other 1ea 1,000 1,000 $ 02-02040O Project security monthly maintenance Other 24.0mos 85 2,040 $ 02-02040S Costs associated with arborist fees, site visits, services, potential pruning of oak tree roots and canopy are not included in scope NIC 0bid 0 - $ 02-02040S Tree protection measures as per APH0.05, APH0.06 Allowance pending location and size of oak tree roots discovered during course of construction Allowance 1ls 15,00015,000 $ 02-02090S Scaffold set up and 1st month rental BAY AREA HIGH REACH 1bid 9,681 9,681 $ 02-02090S Scaffold monthly rental BAY AREA HIGH REACH 7mos 768 5,376 $ 02-02100 Demolition 02-02120S Haz Mat Testing & Removal - N.I.C. NIC 0bid 0 - $ 02-02100S Demolition and removal of misc paving, slabs, fencing and gates, tree removal as per Sheet CPH-2.0 Allowance 1ls 20,00020,000 $ 02-02200 Shoring & Underpinning 02-02200S Temp Shoring
ALLOWANCE
per shoring engineering Costs for engineering assumed to be by owner Allowance 1ls 105,000105,000 $ 02-02300 Earthwork 02-02310S Erosion Control as per Sheet PHER-1. Includes approx 600 LF of silt fence, temp concrete washout, approx 500 LF straw wattles, biodegradable mat at new sloped areas BIDDER #1 1bid 18,50018,500 $ 02-02310L Maintenance and removal of erosion control items at conclusion of project Allowance Lab 1ls 0 - $ 02-02320S Excavation, benching for retaining walls at Pool House and Basement. Includes 3-ft horizontal over-excavation for installation of waterproofing and drainage BIDDER #1 1bid145,800145,800 $ 02-02320S Soil testing Allowance 1ls 3,500 3,500 $ 02-02320S Backfilling retaining and basement walls as per soils report by Alan Kropp & Associates BIDDER #1 1bid104,631104,631 $ 02-02310S Off-hauling, disposal of approx 1,300 CY of clean mass excavation spoils from the site BIDDER #1 1bid121,000121,000 $ 02-02310S Dewatering NIC 0bid - $ 02-02400 Drainage 02-02400S Retaining wall subdrainage, approx 1,500 LF of SDR35 perf pipe, trenching, import of approx 620 tons of clean 3/4" crushed drain rock BIDDER #1 1bid 92,00092,000 $ 02-02400S Site Drainage per Civil plans. Includes trenching, approx 1,200 LF of SDR35 solid drain pipe, (2) area drains, (35) ea 4" dia black grates,connecting downspouts, furnishing traffic rated catch basins BIDDER #1 1bid118,000118,000 $ 2 of
to be design build by DLC or concrete subcontractor as per Addendum #2 response
pending further review of site and earth shoring, grading requirements as
44
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 2,103,248 $ 129,547 $ 0.000 - $ 15,000 $ Site 625.0hrs/ls 625.0090 56,250 $ 56,250 $ Site 0.000 - $ 14,400 $ Site 0.000 - $ 10,800 $ Site 0.000 - $ 1,000 $ Site 0.000 - $ 2,040 $ Site 0.000 - $ - $ Site 0.000 - $ 15,000 $ Site 0.000 - $ 9,681 $ Pool House 0.000 - $ 5,376 $ Pool House 20,000 $ 0.000 - $ - $ Site 0.000 - $ 20,000 $ Site 105,000 $ 0.000 - $ 105,000 $ Site 400,631 $ 0.000 - $ 18,500 $ Site 80.0hrs/ls 80.0090 7,200 $ 7,200 $ Site 0.000 - $ 145,800 $ Site 0.000 - $ 3,500 $ Site 0.000 - $ 104,631 $ Site 0.000 - $ 121,000 $ Site 0.000 - $ - $ Site 210,000 $ 0.000 - $ 92,000 $ Site 0.000 - $ 118,000 $ Site 20 45
Detailed Budget
95% CD Set Budget
02-02500S Sanitary sewer service: Install 4" SDR26 pipe from existing stub out at fire stair up to Pool House. Includes clean outs, bedding/setting sand, green detectable tape, tracer wire on new line.
Bid assumes that the section of sewer line that runs from the city system at Dwight Way up to the end of the existing fire access stair has already been installed as per Addendum #2 response. This scope includes tying into the sewer line at the top of the fire access stair and running the line up to the Pool House.
02-02700
02-02700S
American Classic with mill finish frame, full length shelves and potting benches. Includes installation
collection system: Includes (4) 7,000 gal steel tanks, sump basin, supply to point of connection at irrigation system. $1,980 add for smart monitoring, $6,790 for advanced monitoring See Alt #3 for concrete cistern option
02-02700S
retaining walls below Greenhouse
as shown on SPH1.0. Includes (40) each piers
overall depth of 480LF, steel I beams, concrete. 4x12" wood lagging. Note: finish wall siding and formed cap is included in Div 06-06200
CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal
Site Utilities 02-02500S Joint trenching (excavate
Allowance 1ls 20,00020,000 $
02-02500
and backfill, capping of existing utilities)
BIDDER #1 1bid 49,63149,631 $
Site Improvements 02-02700S Greenhouse:
TEXAS GREENHOUSE COMPANY INC 1bid100,021100,021 $
WATER SPROUT 1bid199,140199,140 $
Rainwater
Trenching/backfill, offhaul spoils for rainwater collection
BIDDER #1 1ls 41,98341,983 $ 02-02700S PT lagged
BIDDER #1 1bid152,015152,015 $ 02-02700S Bid assumes perimeter deer fencing is in place as per Addendum 01 NIC 0bid 0 - $ 02-02700M Propane fueled firepit at Greenhouse deck (42" Lumacast Cylindra) per equipment schedule, FOB jobsite LUMACAST 1ea 5,290 5,290 $ 02-02700M Propane fueled firepit at pool deck as per detail 1/A1.13 (52" Lumacast Cylindra) per equipment schedule, FOB jobsite LUMACAST 1ea 7,490 7,490 $ 02-02800 Landscaping 02-02800 S Trees/shrubs as per LPH3.10 BIDDER #2 1 bid 141,866 141,866 $ 02-02800S Berry trellis (approx 700 LF) 6ft ht metal posts, concrete footings, 3 courses of cable per detail 3/LPH2.4. Includes berry trellis with 4" spacing in guardrail location behind upper outdoor kitchen and behind the retaining wall of the Battery Storage unit as per Addendum #2 response BIDDER #2 1bid133,849133,849 $ 02-02800S (2) Martin Ranch pedestrian gates as per detail 2/LPH 2.4 and (1) service gates per detail 1/APH2.4 BIDDER #2 1bid 23,24523,245 $ 02-02800 S Hydroseeding with 'native grass and wildflower mix' BIDDER #2 1 bid 4,887 4,887 $ 02-02800S Automatic irrigation system as per Brookwater Irrigation consultants BIDDER #2 1bid130,929130,929 $ 02-02800S 2" depth of soil amendment, rototilled into new planting areas BIDDER #2 1bid 22,60422,604 $ 02-02800S 3" depth of Arbor mulch in new planting areasBIDDER #2 1bid 18,00618,006 $ 02-02800S Gravel walkways at terraces as per detail 1/APH 5.51. Assumes pedestrian rated only with 1/2" gravel (Yosemite tan) over 1" stabilized DG over 2 1/2" compacted base (1,617 sq ft) BIDDER #2 1bid 19,48719,487 $ 3 of
system as per Water Sprouts plan on Sheet W2 (150 LF)
wood
deck
total
46
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 69,631 $ 0.000 - $ 20,000 $ Site 0.000 - $ 49,631 $ Site 505,939 $ 0.000 - $ 100,021 $ Site 0.000 - $ 199,140 $ Site 0.000 - $ 41,983 $ Site 0.000 - $ 152,015 $ Site 0.000 - $ - $ Site 0.000 - $ 5,290 $ Site 0.000 - $ 7,490 $ Site 662,500 $ 0.00 0 - $ 141,866 $ Site 0.000 - $ 133,849 $ Site 0.000 - $ 23,245 $ Site 0.00 0 - $ 4,887 $ Site 0.000 - $ 130,929 $ Site 0.000 - $ 22,604 $ Site 0.000 - $ 18,006 $ Site 0.000 - $ 19,487 $ Site 20 47
Detailed Budget
95% CD Set Budget CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal 02-02800S 6"x8" rough sawn eucalyptus timber steps with PT stringers and hardware as per spec and detail 6/APH5.52 (106 total steps) BIDDER #2 1bid 57,66657,666 $ 02-02800S Flagstone paving adjacent to east patio steps as per detail 4/APH5.51 BIDDER #2 1bid 10,00010,000 $ 02-02800S Pizza oven (Mugnaini Medio 100) kit, CMU block, insulation fill, substrates, chimney and cap woith spark arrestor, as per Sheet APH5.62. Stone lid, trim included in Div 09 BIDDER #2 1bid 25,96125,961 $ 02-02800 S Installation, placement of firepits BIDDER #2 1 bid 2,500 2,500 $ 02-02800 L Foreman Fore 1 ls 0 - $ 02-02800S Scope assumes pots and vegetables to be purchased by client NIC 0bid 0 - $ 3 Concrete 03-03100 Concrete 03-03100S Equipment Room foundation, piers, retaining walls, 20" thick mat, 6" structural slab, board form finish at exposed walls, includes install of structural steel embeds and templates supplied by steel sub BIDDER #3 1bid274,012274,012 $ 03-03100S Pool House foundation, piers, retaining walls, 5" slab over metal deck, offhaul from pier drilling and grade beams, board form finish at exposed walls BIDDER #3 1bid471,546471,546 $ 03-03100S Concrete stairs at East Patio, retaining walls, board form finish at exposed walls, offhaul of spoils from pier drilling and grade beams BIDDER #3 1bid116,232116,232 $ 03-03100S Fireman stair footings, 8" thick PIP retaining walls, board form finish at exposed walls, offhaul from piers and grade beams BIDDER #3 1bid 64,61764,617 $ 03-03100S Site retaining walls, grade beams, offhaul from piers and grade beams, assumes board form finish at exposed walls BIDDER #3 1bid837,570837,570 $ 03-03100S Greenhouse foundation, piers, grade beams, gravel below slabs, offhaul from piers and grade beams BIDDER #3 1bid165,665165,665 $ 03-03100S Battery Storage foundation, piers, grade beams, gravel below slabs, offhaul from piers and grade beams BIDDER #3 1bid214,440214,440 $ 03-03100S Rainwater Storage Tank foundation, piers, 18" mat slab, retaining walls, offhaul BIDDER #3 1bid235,566235,566 $ 03-03100S Pool piers and 10" to 12" thick mat slab, offhaul from piers, includes rebar and concrete Pier type A (6) each: 18" dia, 11-ft min embedment into bedrock Pier type B (17) each: 18" dia, 16-ft min embedment into bedrock Pier type C (10) each: 18" dia, 20-ft min embedment into bedrock BIDDER #3 1bid250,275250,275 $ 03-03100 S (1) sample for walls, (1) sample for flatwork BIDDER #3 1 bid 4,450 4,450 $ 03-03100S Slot drains (ACO KS100, stainless steel) at pool deck and back terrrace BIDDER #3 1bid 54,40554,405 $ 03-03100 L Foreman Fore 1 ls 0 - $ 03-03100L General labor, clean up, layout assist, grout and drypack Allowance Lab 1ls 0 - $ 4 Masonry 04-04300 Exterior Stone 04-04300S Note: Spec for treads, risers, landings, and flatwork pavers priced as full color blend Limestone in sandblasted finish See Add Alt below the line for preferred subcontractor as per bidding instructions 0bid 0 - $ 4 of
48
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 0.000 - $ 57,666 $ Site 0.000 - $ 10,000 $ Site 0.000 - $ 25,961 $ Site 0.00 0 - $ 2,500 $ Site 550.0 hrs/ls 550.00 130 71,500 $ 71,500 $ Site 0.000 - $ - $ Site 2,832,528 $ 2,832,528 $ 0.000 - $ 274,012 $ Pool House 0.000 - $ 471,546 $ Pool House 0.000 - $ 116,232 $ Site 0.000 - $ 64,617 $ Site 0.000 - $ 837,570 $ Site 0.000 - $ 165,665 $ Site 0.000 - $ 214,440 $ Site 0.000 - $ 235,566 $ Site 0.000 - $ 250,275 $ Pool 0.00 0 - $ 4,450 $ Pool House 0.000 - $ 54,405 $ Site 725.0 hrs/ls 725.00 130 94,250 $ 94,250 $ Site 550.0hrs/ls 550.0090 49,500 $ 49,500 $ Site 414,925 $ 414,925 $ 0.000 - $ - $ Site of 20 49
Detailed Budget
made from 5 pieces of laminated
lumber material, 11/16" thick laminated low iron glass guardrail with handrail brackets, 1x2 shaped oak handrails, brackets with Halliday and Ballie in black patina finish
95% CD Set Budget CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal 04-04300 S Stone flatwork at pool deck (mortar set) BIDDER #4 1 bid 87,966 87,966 $ 04-04300S Stone step treads/risers at east patio stairs and pool deck (mortar set) as per detail 1, 5/APH 5.31 BIDDER #4 1bid 54,99154,991 $ 04-04300S Stone flatwork at rear terrace (sand set) Includes aggregate base and sand setting materials BIDDER #4 1bid 38,68838,688 $ 04-04300S Stone flatwork at upper patio (on pedestals) BIDDER #4 1bid 35,55435,554 $ 04-04300S Note: Spec shingles at pool spillway priced as Vermont unfading gray slate in cleft finish BIDDER #4 0sf 0 - $ 04-04310S Stone shingle cladding at pool spillway per detail 6/A5.42 BIDDER #4 1bid 45,00045,000 $ 04-04310S 2" Stone lid and shelf at pizza oven per detail 13/APH5.62 BIDDER #4 1bid 4,600 4,600 $ 04-04300S Note: Spec for walls, parapet caps, and stringers priced as full color blend Limestone in antiqued finish BIDDER #4 0bid 0 - $ 04-04310S Stone at wall veneer, stair stringers on site walls at east patio and south stair BIDDER #4 1bid 64,91864,918 $ 04-04310S 9" wide Stone wall cap at east patio stairs, 10" wide Stone wall cap at south stair, cap at spillway trough. Includes drilling holes in stone for guardrail pickets BIDDER #4 1bid 10,75310,753 $ 04-04320S Infinity edge cap coping per detail 4/APH 5.41, 9" wide spillway trough coping per detail 1/APH 5.42, removable coping at south edge of pool BIDDER #4 1bid 72,45572,455 $ 5 Metals 05-05100 Structural Steel 05-05100S Structural Steel framing BIDDER #5 1bid 93,02093,020 $ 05-05110S Steel columns at East Patio trellis (4 each) hot dipped galvanized BIDDER #5 1bid 16,64016,640 $ 05-05200 Ornamental Metals 05-05200S Aluminum picture rail at ceiling trim as per detail 1/APH 7.02 Allowance 260lf 10 2,600 $ 05-05200S Stainless steel support brackets for removeable pool coping as per detail 3/APH5.41 Allowance 14ea 700 9,800 $ 05-05200S Access hatch frame at Greenhouse deck, #304 stainless steel with piano hinge, flush pull Allowance 1ea 4,000 4,000 $ 05-05200S Metal bracket at stone bollard at top of interior stair. Mild steel, painted as per detail 12/APH7.04 Allowance 1ea 1,000 1,000 $ 05-05200S Steel support plates at corner locations for rafters as per detail 1/APH5.22 Allowance 3ea 2,000 6,000 $ 05-05200S Interior Stair: W6x12 stringer
per
BIDDER #6 1bid 53,80053,800 $ 05-05200S 3/16" metal surround at exterior sills, powdercoated aluminum per spec BIDDER #6 1bid 16,80016,800 $ 05-05200S Screen framing support channels, hot rolled steel per APH 6.06 at stair screen with 25 rift oak slats BIDDER #6 1bid 32,80032,800 $ 05-05200S Screen framing support channels, hot rolled steel per APH 6.03 at kitchen screen with 36 rift oak slats BIDDER #6 1bid 18,70018,700 $ 05-05200S 1 1/2" tube steel framework with 2 hinged lids for bench at pool patio per detail 10/APH5.31 BIDDER #6 1bid 7,700 7,700 $ 05-05200S 2" Tube steel framework at storage enclosure and gates as per detail 3/APH 5.23. Includes black painted stock latches, cane bolt, and butt hinges BIDDER #6 1bid 11,30011,300 $ 5 of
with welded 1/2" tread subplates and HSS risers. Includes (9) shaped treads
detail 3/APH7.04
solid
50
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 0.00 0 - $ 87,966 $ Site 0.000 - $ 54,991 $ Site 0.000 - $ 38,688 $ Site 0.000 - $ 35,554 $ Site 0.000 - $ - $ Site 0.000 - $ 45,000 $ Site 0.000 - $ 4,600 $ Site 0.000 - $ - $ Site 0.000 - $ 64,918 $ Site 0.000 - $ 10,753 $ Site 0.000 - $ 72,455 $ Site 528,035 $ 109,660 $ 0.000 - $ 93,020 $ Pool House 0.000 - $ 16,640 $ Site 418,375 $ 0.000 - $ 2,600 $ Pool House 0.000 - $ 9,800 $ Pool 0.000 - $ 4,000 $ Site 0.000 - $ 1,000 $ Pool House 0.000 - $ 6,000 $ Pool House 0.000 - $ 53,800 $ Pool House 0.000 - $ 16,800 $ Pool House 0.000 - $ 32,800 $ Pool House 0.000 - $ 18,700 $ Pool House 0.000 - $ 7,700 $ Site 0.000 - $ 11,300 $ Site of 20 51
Detailed Budget
95% CD Set Budget
05-05200S Wall mounted handrail brackets at interior stairs per detail 9/APH7.04 priced as HB-530 Halliday + Bailie in brushed stainless steel finish, patina to match stair screen channels (10) brackets
05-05200S Metal planters at pool deck, 1/2" thick hot rolled mild steel unfinished as per spec, (3) each
05-05210S Open metal handrails attached to 2x2 baulasters at timber site stairs as per detail 6/APH5.52 Priced as mild steel, galvanized, painted per spec, assumes no wood cap, grip 132 LF
05-05210S 42" ht cable rail with metal cap at Greenhouse deck as per detail 1/APH 5.52, brushed #4 stainless finish per spec 50 LF
05-05210S PT wood guardrails with welded wire infill panels at Mechanical Area as per detail 4/APH5.04. Includes custom shaped cap and 2x4 rails 25LF
05-05210S Guardrails with African mahogany wood cap at East Patio Stair, South Stair, and Upper Patio Stair.
as 3/4" dia stainless steel rods, sub cap and base plate in #4 brushed finish and dark patina to match Music Room balcony. 125LF
at fire access stair to be constructed of 1 1/4" Sch40 galv steel pipe with welded return ends.
be #7993N19 by McMaster-Carr as per Addendum #2 response
CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal
BIDDER #6 1bid 4,675 4,675 $
BIDDER #6 1bid 14,90014,900 $
BIDDER #6 1bid 34,50034,500 $
BIDDER #6 1bid 35,20035,200 $
BIDDER #6 1bid 9,100 9,100 $
Priced
BIDDER #6 1bid103,000103,000 $ 05-05210S Handrails
Brackets to
BIDDER #6 60lf 30018,000 $ 05-05210S Handrails with 1x2 mahogany cap, stainless steel with #4 brushed finish, black patina finish BIDDER #6 1bid 34,50034,500 $ 6 Wood & Plastic 06-06100 Rough Carpentry 06-06100S Structural Framing at Pool House BIDDER #7 1bid189,782189,782 $ 06-06100S 2x10 PT framng below Greenhouse deck as per detail 1, 4/A5.52 BIDDER #7 1bid 9,708 9,708 $ 06-06100 L Foreman Fore 1 ls 0 - $ 06-06100L General labor, clean up, layout assist AllowanceLab 1ls - $ 06-06100L Non-structural wood blocking, backing, tub surround, sleepers at outdoor shower Allowance Carp 1ls - $ 06-06100M Non-structural framing materials Allowance 1ls 10,00010,000 $ 06-06200Exterior Finish Carpentry 06-06200S 3"x6" shaped wood cap at wood retaining walls as per detail 1/APH 5.53 Allowance 246lf 5012,300 $ 06-06200S 2x10 wood cladding over PT lagging walls below Greenhouse deck as per detail 1/APH 5.52. Priced as STK red cedar, face screwed to PT lagging as per Addendum 01 Allowance 175sf 9015,750 $ 06-06200S 1x6 T+G fire rated wood soffit, primed for paint Allowance 250sf 9022,500 $ 06-06200S 3x8 purlins, 3x8 Alaskan cedar joists, wood nailers at steel columns/beams at East Patio trellis as per detail 3/APH 5.62, 7/APH5.61 BIDDER #7 1bid 27,65427,654 $ 06-06200M Wood deck over PT framing at Greenhouse (5" x 7/8" thick reclaimed 'Angelique' decking by Terramai, smooth finish with clear sealer) TERRAMAI 395sf 4015,800 $ 06-06200S Installation of Wood deck over PT framing at Greenhouse (5" x 7/8" thick reclaimed 'Angelique' decking by Terramai, smooth finish with clear sealer) Allowance 395sf 6023,700 $ 6 of
52
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 0.000 - $ 4,675 $ Pool House 0.000 - $ 14,900 $ Site 0.000 - $ 34,500 $ Site 0.000 - $ 35,200 $ Site 0.000 - $ 9,100 $ Site 0.000 - $ 103,000 $ Site 0.000 - $ 18,000 $ Site 0.000 - $ 34,500 $ Site 854,559 $ 334,365 $ 0.000 - $ 189,782 $ Pool House 0.000 - $ 9,708 $ Site 500.0 hrs/ls 500.00 130 65,000 $ 65,000 $ Pool House 375.0hrs/ls 375.0090 33,750 $ 33,750 $ Site 275.0hrs/ls 275.0095 26,125 $ 26,125 $ Pool House 0.0 0.000 - $ 10,000 $ Pool House 171,504 $ 0.000 - $ 12,300 $ Site 0.000 - $ 15,750 $ Site 0.000 - $ 22,500 $ Pool House 0.000 - $ 27,654 $ Site 0.000 - $ 15,800 $ Site 0.000 - $ 23,700 $ Site of 20 53
Detailed Budget
95% CD Set Budget
06-06200M Wood deck over tapered PT sleepers at exterior shower
(5" x 7/8" thick reclaimed 'Angelique' decking by Terramai, smooth finish with clear sealer)
06-06200S Installation of Wood deck over tapered PT sleepers at exterior shower
(5" x 7/8" thick reclaimed 'Angelique' decking by Terramai, smooth finish with clear sealer)
3/4" Wood siding at storage enclosure and gates
x 7/8" thick reclaimed 'Angelique' decking by Terramai, smooth finish with clear sealer)
06-06200S Installation of 3/4" Wood siding at storage enclosure and gates
(5" x 7/8" thick reclaimed 'Angelique' decking by Terramai, smooth finish with clear sealer)
06-06200M Wood siding over 2x furring behind grill at upper patio kitchen per detail 5/APH5.62 (5" x 7/8" thick reclaimed 'Angelique' decking by Terramai, smooth finish with clear sealer)
06-06200S Installation of
thick reclaimed 'Angelique' decking by Terramai, smooth finish with clear sealer)
thick reclaimed 'Angelique' decking by Terramai, smooth finish with clear sealer)
06-06200S Installation of Bench cladding at top, sides, and interior with operable top and recessed Sugastune handle as per detail 10/APH5.31
(5"
7/8" thick reclaimed 'Angelique' decking by Terramai, smooth finish with clear sealer)
furnish/installation of flush baseboards with mud in wood stop as per detial 1/APH7.01 painted 'shop'
CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal
TERRAMAI 70sf 40 2,800 $
Allowance 70sf 60 4,200 $
TERRAMAI 316sf 4012,640 $
06-06200M
(5"
Allowance 316sf 6018,960 $
TERRAMAI 60sf 40 2,400 $
(5" x 7/8"
Allowance 60sf 60 3,600 $ 06-06200M Bench
10/APH5.31
x
TERRAMAI 125sf 40 5,000 $
Wood siding over 2x furring behind grill at upper patio kitchen per detail 5/APH5.62
cladding at top, sides, and interior with operable top and recessed Sugastune handle as per detail
(5"
7/8"
Allowance 1ls 4,200 4,200 $
BASE-1
brown maple finish, 5/8" x 6" base, wood stop 1 7/8" with radius, 2 piece detail BIDDER #8 1bid 25,23225,232 $ 06-06300S BASE-2 furnish/installation of applied baseboards, painted 'shop' brown maple finish BIDDER #8 1bid 4,112 4,112 $ 06-06300S TR-1 furnish/installation of ceiling trim as per detail 1/APH7.02, painted poplar finish, 2"x6" BIDDER #8 1bid 23,17623,176 $ 06-06300S Cased opening at Sitting Room as per detail 12/APH7.01 BIDDER #8 1bid 6,336 6,336 $ 06-06300S WD-1 exposed Alaskan Yellow cedar ceiling and joists in Sitting Room Stained finish with clear matte sealer BIDDER #8 1bid 29,70029,700 $ 06-06300S WD-2 1x6 shiplap Poplar ceilings in PT Room, Gym. Painted finish BIDDER #8 1bd 22,28022,280 $ 06-06300S Open shelves with concealed metal support brackets above bar sink as per detail 1/APH7.11 BIDDER #8 1bid 4,950 4,950 $ 06-06300 M Door casings as per details 2, 3 APH 7.01 Allowance 365 lf 8 2,920 $ 06-06300L Door casings installation as per details 2, 3 APH 7.01 Allowance Carp 365lf 0 - $ 06-06300 M Window casings as per detail 4 APH 7.01 Allowance 340 lf 8 2,720 $ 06-06300L Window casings installation as per detail 4 APH 7.01Carp 340lf 0 - $ 06-06300L General labor, clean up ALLOWANCE Lab 1ls - $ 06-06300S Wood slats at kitchen/stair screens as per APH6.03. Clear rift sawn white oak stained with clear sealer. Included in Div 05 IRON GRAIN 1bid 0 - $ 06-06300S Wood handrail top at interior stairs per detail 9/APH7.04. Included in Div 05 IRON GRAIN 25lf 0 - $ 7 of
x
06-06300 Interior Finish Carpentry 06-06300S
54
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 0.000 - $ 2,800 $ Site 0.000 - $ 4,200 $ Site 0.000 - $ 12,640 $ Site 0.000 - $ 18,960 $ Site 0.000 - $ 2,400 $ Site 0.000 - $ 3,600 $ Site 0.000 - $ 5,000 $ Site 0.000 - $ 4,200 $ Site 153,201 $ 0.000 - $ 25,232 $ Pool House 0.000 - $ 4,112 $ Pool House 0.000 - $ 23,176 $ Pool House 0.000 - $ 6,336 $ Pool House 0.000 - $ 29,700 $ Pool House 0.000 - $ 22,280 $ Pool House 0.000 - $ 4,950 $ Pool House 0.00 0 - $ 2,920 $ Pool House 3.0lf/hr 121.6795 11,558 $ 11,558 $ Pool House 0.00 0 - $ 2,720 $ Pool House 3.0lf/hr 113.3395 10,767 $ 10,767 $ Pool House 105.0hrs/ls 105.0090 9,450 $ 9,450 $ Pool House 0.000 - $ - $ Pool House 0.000 - $ - $ Pool House of 20 55
Detailed Budget
95% CD Set Budget CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal 06-06400 Casework 06-06400M Powder coated aluminum cabinets at Upper and East patios (Furnish only) JOHN MICHAEL 1bid 26,02926,029 $ 06-06400S Installation of outdoor kitchen cabinets at Upper and East patios BIDDER #9 1bid 12,80012,800 $ 06-06400S Fabrication/installation of casework in Pool House Kitchen, bath vanities, storage cabinets in PT Room and Gym, CAB01 cabinets above the sink in Basement BIDDER #9 1bid156,660156,660 $ 7 Thermal & Moisture Protection 07-07100 Waterproofing 07-07100S Preprufe 300R Plus membrane below and at sides of basement slab BIDDER #10 1bid 27,83327,833 $ 07-07100 S Injectable waterstop at keyway cold joint BIDDER #10 1 bid 4,872 4,872 $ 07-07100S Preprufe 300R Plus membrane at below grade basement blind walls BIDDER #10 1bid 27,83627,836 $ 07-07100S Preprufe 300R Plus membrane at pool uphill blind walls per S2.0 BIDDER #10 1bid 21,25121,251 $ 07-07100S Preprufe 300R Plus membrane below and sides of first floor slab BIDDER #10 1bid 20,05520,055 $ 07-07100S Injectable waterstop at keyway cold joint at first floor slab BIDDER #10 1bid 3,564 3,564 $ 07-07100S Preprufe 300R Plus membrane at below grade first floor blind walls BIDDER #10 1bid 30,26630,266 $ 07-07100S Preprufe 300R Plus waterproofing below and sides of Greenhouse slab BIDDER #10 1bid 11,58711,587 $ 07-07100S Injectable waterstop at keyway cold joint at Greenhouse slab BIDDER #10 1bid 1,536 1,536 $ 07-07100S Preprufe 300R Plus membrane at below grade Greenhouse blind walls BIDDER #10 1bid 14,49714,497 $ 07-07100S CIM1000/1061 waterproofing membrane at exterior pool equip room vault lid BIDDER #10 1bid 8,537 8,537 $ 07-07100S CIM1000/1061 waterproofing membrane at concrete substrate at upper patio BIDDER #10 1bid 3,686 3,686 $ 07-07100 S CIM1000 membrane at (8) door pans BIDDER #10 1 bid 3,735 3,735 $ 07-07100S Prosoco R Guard Cat 5 rainscreen UV and weather barrier at non blindside conditions BIDDER #10 1bid 25,22625,226 $ 07-07100S Prosoco R guard fastflash at exterior door and window openings BIDDER #10 1bid 14,42614,426 $ 07-07100 S Waterproofing at pan, walls, ceiling of Sauna BIDDER #10 1 bid 5,795 5,795 $ 07-07100S (3) shower pan waterproofing with Gaco Western UB64 BIDDER #10 1bid 4,090 4,090 $ 07-07100S Prep for flange only trench drains, prime and coat with fabric re-inforced Gaco UB64 BIDDER #10 1bid 1,275 1,275 $ 07-07100 S Westcoast epoxy coating at pool equip room floor BIDDER #10 1 bid 7,961 7,961 $ 07-07100S Sure Klean 2010 Siloxane WB repellent at exposed board form concrete walls BIDDER #10 1bid 18,56218,562 $ 07-07100S Soprema LM Barr waterproofing, drain board, termination bar at back of landscape walls BIDDER #10 1bid 77,10077,100 $ 07-07100S Soprema LM Barr waterproofing, drain board, termination bar at back of rainwater storage walls BIDDER #10 1bid 9,856 9,856 $ 07-07100S Misc waterproofing items Allowance 1ls 10,00010,000 $ 07-07200 Insulation 07-07200S Insulation at Pool House per T24 requirements BIDDER #11 1bid 28,79628,796 $ 07-07200S Fireproofing / Firestopping Allowance 1ls 2,500 2,500 $ 8 of
56
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 195,489 $ 0.000 - $ 26,029 $ Site 0.000 - $ 12,800 $ Site 0.000 - $ 156,660 $ Pool House 607,942 $ 353,346 $ 0.000 - $ 27,833 $ Pool House 0.00 0 - $ 4,872 $ Pool House 0.000 - $ 27,836 $ Pool House 0.000 - $ 21,251 $ Pool House 0.000 - $ 20,055 $ Pool House 0.000 - $ 3,564 $ Pool House 0.000 - $ 30,266 $ Pool House 0.000 - $ 11,587 $ Site 0.000 - $ 1,536 $ Site 0.000 - $ 14,497 $ Site 0.000 - $ 8,537 $ Pool House 0.000 - $ 3,686 $ Site 0.00 0 - $ 3,735 $ Pool House 0.000 - $ 25,226 $ Pool House 0.000 - $ 14,426 $ Pool House 0.00 0 - $ 5,795 $ Pool House 0.000 - $ 4,090 $ Pool House 0.000 - $ 1,275 $ Site 0.00 0 - $ 7,761 $ Pool House 0.000 - $ 18,562 $ Site 0.000 - $ 77,100 $ Site 0.000 - $ 9,856 $ Site 0.000 - $ 10,000 $ Site 31,296 $ 0.000 - $ 28,796 $ Pool House 0.000 - $ 2,500 $ Pool House of 20 57
Detailed Budget
95% CD Set Budget CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal 07-07300 Roofing 07-07300S 1" ht Standing seam metal roofing (24gauge), 1/4" dens-deck cover board, Class A underlayment, flash and seal all pipes and vents, Gaco membrane at in line gutter BIDDER #12 1bid 61,10561,105 $ 07-07300S Bonderized metal coping at flat roof parapet BIDDER #12 1bid 2,995 2,995 $ 07-07300S Roof Accessories, wrap pipes vent flashings with roof panel coil BIDDER #12 1bid 2,500 2,500 $ 07-07400Cladding/Siding 07-07400M Cladding/Siding at Pool House exterior walls (5" x 7/8" thick reclaimed 'Angelique' decking by Terramai, smooth finish with clear sealer, Moto DL aluminum rainscreen bracket system) Includes plugging and filling all screw holes as per Addendum 01 TERRAMAI 690sf 4027,600 $ 07-07400S Installation of Cladding/Siding at Pool House exterior walls (5" x 7/8" thick reclaimed 'Angelique' decking by Terramai, smooth finish with clear sealer, Moto DL aluminum rainscreen bracket system) Includes plugging and filling all screw holes as per Addendum 01 MOTO EXTRUSIONS 690sf 6544,850 $ 07-07400S Flat lock metal wall panels around window #101. Priced as pre-weathered zinc alloy as per spec Allowance 70sf 37526,250 $ 07-07500 Flashing/Sheetmetal 07-07500S Flashing/Sheet Metal, parapet cap Allowance 1ls 35,00035,000 $ 07-07500S Integral gutters, downspouts, rain water leaders Allowance 1ls 20,00020,000 $ 07-07900 Caulking & Sealants 07-07900M Caulking & Sealants Allowance 1ls 3,000 3,000 $ 8 Doors & Windows 08-08100 Doors & Frames 08-08100M Interior wood swing doors #108, #203, #205 Type C (rift white oak, stain grade, flush panel with reveal) BIDDER #13 3leaf 3,50010,500 $ 08-08100L Interior door installation Carp 3leaf - $ 08-08100M Interior wood pocket door, frame #105 Type E at Changing Room BIDDER #13 1leaf 5,800 5,800 $ 08-08100L Pocket door, track installation Carp 1leaf - $ 08-08100M Interior wood swing door #109 Type E at stair storageBIDDER #13 1leaf 2,500 2,500 $ 08-08100L Interior door installation Carp 1leaf - $ 08-08100 M Elevator doors #104, #204 Type C, 45min fire rated BIDDER #13 2 leaf 7,200 14,400 $ 08-08100L Elevator door installation Carp 2leaf - $ 08-08100M Interior wood swing doors Type D door #202 at mechanical closet (paint grade) BIDDER #13 2leaf 2,850 5,700 $ 08-08100L Interior door installation Carp 2leaf - $ 08-08100S Interior Glazed Doors #106 at Steam Room and #107 at Sauna with fixed glass panel in between as per detail 6/APH6.01. 'Ginwashi' glass by Goldray (1/2" thick crystal clear tempered glass) BIDDER #14 1bid 22,79222,792 $ 08-08300 Exterior Doors 08-08300M Door #001 Type G louvered steel door at equipment room BIDDER #13 1leaf 3,950 3,950 $ 08-08300L Exterior door installation Carp 1leaf - $ 08-08300M Door #002 Type J louvered galvanized steel door at Storage 1 BIDDER #13 2leaf 4,350 8,700 $ 08-08300L Exterior door installation Carp 2leaf - $ 08-08300M Door #003 Type K louvered galvanized steel door at Storage 2 BIDDER #13 2leaf 4,500 9,000 $ 08-08300L Exterior door installation Carp 2leaf - $ 08-08310M Access panels Allowance 3ea 1,500 4,500 $ 9 of
58
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 66,600 $ 0.000 - $ 61,105 $ Pool House 0.000 - $ 2,995 $ Pool House 0.000 - $ 2,500 $ Pool House 98,700 $ 0.000 - $ 27,600 $ Pool House 0.000 - $ 44,850 $ Pool House 0.000 - $ 26,250 $ Pool House 55,000 $ 0.000 - $ 35,000 $ Pool House 0.000 - $ 20,000 $ Pool House 3,000 $ 0.000 - $ 3,000 $ Pool House 374,505 $ 71,572 $ 0.000 - $ 10,500 $ Pool House 8.0hrs/leaf 24.0095 2,280 $ 2,280 $ Pool House 0.000 - $ 5,800 $ Pool House 24.0hrs/leaf 24.0095 2,280 $ 2,280 $ Pool House 0.000 - $ 2,500 $ Pool House 8.0hrs/leaf 8.0095 760 $ 760 $ Pool House 0.00 0 - $ 14,400 $ Pool House 16.0hrs/leaf 32.0095 3,040 $ 3,040 $ Pool House 0.000 - $ 5,700 $ Pool House 8.0hrs/leaf 16.0095 1,520 $ 1,520 $ Pool House 0.000 - $ 22,792 $ Pool House 29,950 $ 0.000 - $ 3,950 $ Pool House 8.0hrs/leaf 8.0095 760 $ 760 $ Pool House 0.000 - $ 8,700 $ Pool House 8.0hrs/leaf 16.0095 1,520 $ 1,520 $ Pool House 0.000 - $ 9,000 $ Pool House 8.0hrs/leaf 16.0095 1,520 $ 1,520 $ Pool House 0.000 - $ 4,500 $ Pool House of 20 59
Detailed Budget
95% CD Set Budget CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal 08-08500 Windows 08-08500M T450N aluminum thermally broken windows and exterior SLD multislide doors. Includes satin etched glass at windows #201, #202 at Baths and fixed window #101 at the stair. Textured lites at window #101 not included from Blomberg BLOMBERG 1bid189,718189,718 $ 08-08500M (7) textured glass IG units at window #101. Assumes Low E, tempered 'Grande Rake' textured glass to match Garage LENEHAN ARCHITECTURAL GLASS 1bid 11,02511,025 $ 08-08500S Window, exterior door installation, includes install of Lenehan lites into Blomberg frame VELLA GLASS 1bid 52,60052,600 $ 08-08700 Hardware 08-08700M H1 Type Interior Door Hardware FSB tubular passage set with keypad access at Storage and Equip Room, hinges by Hager DONS KEY & LOCK 3ea 800 2,400 $ 08-08700L Labor to install Carp 3ea - $ 08-08700M H1a Type Interior Door Hardware FSB tubular privacy set at Powder Room, Bath1, Bath2 hinges by Hager DONS KEY & LOCK 3ea 650 1,950 $ 08-08700L Labor to install Carp 3ea - $ 08-08700M H1b Type Interior Door Hardware FSB tubular dummy pair set at Elevator doors, concealed hinges by Tectus, closers by Glynn-Johnson DONS KEY & LOCK 2ea 600 1,200 $ 08-08700L Labor to install Carp 2ea - $ 08-08700M H2 Type Interior Door Hardware pocket door Hafele Hawa track and guide, flush pull by Accurate DONS KEY & LOCK 1ea 1,500 1,500 $ 08-08700L Labor to install Carp 1ea - $ 08-08700M H4 Type Interior Door Hardware flush pull by Rajack, concealed hinges by Tectus at Stair Storage, Mechanical Closet DONS KEY & LOCK 2ea 400 800 $ 08-08700L Labor to install Carp 2ea - $ 08-08700M H5 Exterior door hardware material at Storage, Mechanical Area, piano hinges, latches, cane bolts Included in Div 05 BIDDER #13 2ea 0 - $ 08-08700L Labor to install BIDDER #13 2ea 0 - $ 08-08800 Glass 08-08800S Mirrors at Powder Room, Bath 1, Bath 2. Assumes standard clear 1/4" frameless mirrors VELLA GLASS 1bid 3,180 3,180 $ 08-08800 S Glass shelves at Bath 1, Bath 2 medicine cabinets VELLA GLASS 1 bid 2,240 2,240 $ 08-08800S Sitting Room bookshelf, assumes (1) piece of 1/4" gray mirror with flat polish on all sides per detail 5/APH6.03 VELLA GLASS 1bid 1,240 1,240 $ 08-08800S Glass guardrail at interior stairs as shown on detail 1/APH 6.06. Included in Div 05 BIDDER #1 1bid 0 - $ 9 Finishes 09-09100 Stucco 09-09100S Stucco at Pool House exterior walls, east patio stair wall, pool spillway wall and at pizza oven. Includes drain mat, aluminum vent soffit, crack isolation system, 3 color samples BIDDER #14 1,650sf 4066,000 $ 09-09200 Drywall 09-09200S Level 5 drywall in Pool House, Level 4 at basement, closets, storage, mechanical rooms, Level 1 at elevator shaft. Includes 5/8" Denshield at shower wet walls, 5/8" Densglass behind rainscreen per wall type B1 and section of parapet wall, 2 piece base with mud in reveal at flush base detail, tape in registers, access panels BIDDER #15 1bid 68,50068,500 $ 10 of
60
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 253,343 $ 0.000 - $ 189,718 $ Pool House 0.000 - $ 11,025 $ Pool House 0.000 - $ 52,600 $ Pool House 12,980 $ 0.000 - $ 2,400 $ Pool House 4.0hrs/ea 12.0095 1,140 $ 1,140 $ Pool House 0.000 - $ 1,950 $ Pool House 4.0hrs/ea 12.0095 1,140 $ 1,140 $ Pool House 0.000 - $ 1,200 $ Pool House 6.0hrs/ea 12.0095 1,140 $ 1,140 $ Pool House 0.000 - $ 1,500 $ Pool House 10.0hrs/ea 10.0095 950 $ 950 $ Pool House 0.000 - $ 800 $ Pool House 4.0hrs/ea 8.0095 760 $ 760 $ Pool House 0.000 - $ - $ Site 0.0hrs/ea 0.0095 - $ - $ Site 6,660 $ 0.000 - $ 3,180 $ Pool House 0.00 0 - $ 2,240 $ Pool House 0.000 - $ 1,240 $ Pool House 0.000 - $ - $ Pool House 584,395 $ 66,000 $ 0.000 - $ 66,000 $ Pool House 68,500 $ 0.000 - $ 68,500 $ Pool House of 20 61
Detailed Budget
95% CD Set Budget
09-09300M
Accent tile at steam shower (8"x9" hex clip)
TL-2 Tile at steam shower wall and ceiling (3"x12" 'cement solid')
TL-6 Tile at steam shower floor (3"x12" 'cement solid') (Material Allowance of $10/sf, unit costs include mortar setting materials)
TL-4
CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal
09-09300 Tile
TL-4
BIDDER #16 1bid 4,600 4,600 $ 09-09300S Installation of steam shower accent wall tile, ceiling, floor, shower pan liner, waterproofing BIDDER #16 1bid 15,70015,700 $ 09-09300 M TL-1 Tile at changing room wall (2"x6" 'Zellige') BIDDER #16 1 bid 2,650 2,650 $ 09-09300 S Installation of changing room wall BIDDER #16 1 bid 4,700 4,700 $ 09-09300 M TL-1 Tile at powder room walls (2"x6" 'Zellige') BIDDER #16 1 bid 3,700 3,700 $ 09-09300 S Installation of powder room wall BIDDER #16 1 bid 6,500 6,500 $ 09-09300M TL-3 Tile at tub wall (10"x30" 'Lumina')
Accent
wall (8"x9" hex clip) TL-7 Haussman natural stone mosaic tile in center of floor, 6" perimeter border as per detail 15/APH6.02 BIDDER #16 1bid 6,450 6,450 $ 09-09300S Installation of tub wall tile, floor tile mosaic, perimeter border in Bath 1 BIDDER #16 1bid 18,20018,200 $ 09-09300 S Nu-heat floor mat in Bath 1 BIDDER #16 1 bid 1,600 1,600 $ 09-09300 M TL-6 base, mosaic tile floor at Sauna BIDDER #16 1 bid 1,200 1,200 $ 09-09300 S Installation of base, floor, shower pan liner BIDDER #16 1 bid 6,000 6,000 $ 09-09350 Interior Stone 09-09350S TL-5 Limestone flooring at Pool House Level 1 See Add Alt below the line for preferred subcontractor BIDDER #16 1bid 62,40062,400 $ 09-09350M SS1, SS6 quartzite counters at Bar, 20" ht backsplash, $60/sf Allowance per Finish Sch BIDDER #16 1bid 5,200 5,200 $ 09-09350S Installation of SS1, SS6 quartzite counters at Bar, 20" ht backsplash BIDDER #16 1bid 5,400 5,400 $ 09-09350M SS3 white marble door jambs at shower and sauna $50/sf Allowance per Finish Sch BIDDER #16 1bid 3,500 3,500 $ 09-09350S Installation of SS3 white marble door jambs at shower and sauna BIDDER #16 1bid 9,800 9,800 $ 09-09350M SS4 'Fontainbleu' natural stone at tub deck and skirt in Bath 1 and SS5 Quartzslab neolith at Bath 1 sink splash BIDDER #16 1bid 4,400 4,400 $ 09-09350S Installation of SS4 'Fontainbleu' natural stone at tub deck and skirt in Bath 1 BIDDER #16 1bid 6,400 6,400 $ 09-09350M SS4 'Fontainbleu' natural stone at sink wall panels in Bath 2 BIDDER #16 1bid 1,100 1,100 $ 09-09350S Installation of SS4 'Fontainbleu' natural stone at sink wall panels in Bath 2 BIDDER #16 1bid 1,300 1,300 $ 09-09350S SS6 stone counters and end panels at east outdoor kitchen $60/sf Allowance per Finish Sch BIDDER #16 1bid 40,20040,200 $ 09-09350S SS7 Stone counters and end panels at upper outdoor kitchen patio, sink cut outs $60/sf Allowance per Finish Sch BIDDER #16 1bid 13,00013,000 $ 09-09350S 42" ht stone bollard at top of stairs as per detail 3/A6.06 BIDDER #16 1bid 2,450 2,450 $ 09-09610Wood Flooring 09-09610S 8-in wide rift white oak flooring, 8-10ft lengths, sand and finish with 1 coat stain, 3 coats bona traffic water based finish. BIDDER #17 1bid 34,50034,500 $ 09-09610 S 13mm thick cork acoustical underlayment BIDDER #17 1 bid 8,185 8,185 $ 09-09610S Lower flight of stair treads as per detail 1/APH7.04 at closed riser locations. Treads at Level 2 open risers included in Div 05 by Iron Grain BIDDER #17 1bid 36,00036,000 $ 11 of
tile at tub
62
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 71,300 $ 0.000 - $ 4,600 $ Pool House 0.000 - $ 15,700 $ Pool House 0.00 0 - $ 2,650 $ Pool House 0.00 0 - $ 4,700 $ Pool House 0.00 0 - $ 3,700 $ Pool House 0.00 0 - $ 6,500 $ Pool House 0.000 - $ 6,450 $ Pool House 0.000 - $ 18,200 $ Pool House 0.00 0 - $ 1,600 $ Pool House 0.00 0 - $ 1,200 $ Pool House 0.00 0 - $ 6,000 $ Pool House 155,150 $ 0.000 - $ 62,400 $ Pool House 0.000 - $ 5,200 $ Pool House 0.000 - $ 5,400 $ Pool House 0.000 - $ 3,500 $ Pool House 0.000 - $ 9,800 $ Pool House 0.000 - $ 4,400 $ Pool House 0.000 - $ 6,400 $ Pool House 0.000 - $ 1,100 $ Pool House 0.000 - $ 1,300 $ Pool House 0.000 - $ 40,200 $ Pool House 0.000 - $ 13,000 $ Pool House 0.000 - $ 2,450 $ Pool House 78,685 $ 0.000 - $ 34,500 $ Pool House 0.00 0 - $ 8,185 $ Pool House 0.000 - $ 36,000 $ Pool House of 20 63
Detailed Budget
95% CD Set Budget CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal 09-09900 Paint 09-09900S Interior (gyp board walls, ceilings, baseboards, casings, ceiling trim, stain on door slabs, paint at Type D door, paint at WD-2 shiplap ceiling, WD-1 stain) BIDDER #18 1bid 76,60076,600 $ 09-09900S Interior (sand, seal, apply one coat of stain, 2 coats of clear finish at Sitting Room ceiling) BIDDER #18 1bid 5,600 5,600 $ 09-09900S Interior (sand, seal, apply one coat of stain, 2 coats of clear finish at vertical slat screens at Bar and stairs) BIDDER #18 1bid 23,60023,600 $ 09-09900S Interior (sand, clean, metal tetch, full prime and apply two coats of finish at stair support stringers) BIDDER #18 1bid 4,150 4,150 $ 09-09900S Exterior (sand, clean, metal tetch, full prime and apply two coats of finish handrails, guardrails, cable rail posts, storage area frame) BIDDER #18 1bid 16,56016,560 $ 09-09900S Exterior (sand, clean, metal tetch, full prime and apply two coats of finish louvered doors and frames at Storage/Equip room) BIDDER #18 1bid 3,290 3,290 $ 09-09900S Exterior (prep, prime, apply two coats of finish at Pool House eave and rafter tails) BIDDER #18 1bid 5,520 5,520 $ 09-09900S Sealing of Limestone veneer and exterior paving with Prosoco Natural Stone Treatment WB as per spec. See Alt for '511 Porous Plus' below the line BIDDER #18 1bid 5,940 5,940 $ 09-09900S Note: Bid assumes exterior cladding and decking is pre-finished BIDDER #18 0bid 0 - $ 09-09900S Paint touch up BIDDER #18 1ls 3,500 3,500 $ 10 Specialties 10-10800 Bath Accessories 10-10800M AC01 toilet paper holder Allowance 2ea 100 200 $ 10-10800 L Installation of paper holder Carp 2 ea - $ 10-10800M AC02 hooks furnished by owner NIC 0ea 0 - $ 10-10800 L Installation of AC02 hooks Carp 1 ea - $ 10-10800M AC03 single hook Allowance 1ea 45 45 $ 10-10800 L Installation of accessories Carp 1 ea - $ 10-10800M AC04 12" towel bar Allowance 1ea 100 100 $ 10-10800 L Installation of towel bar Carp 1 ea - $ 10-10800M AC04 18" towel bar Allowance 3ea 150 450 $ 10-10800 L Installation of towel bar Carp 3 ea - $ 10-10800M AC06 recessed curtain track Kirsch #94005 Allowance 1ea 250 250 $ 10-10800 L Installation of curtain track Carp 1 ea - $ 10-10800M AC07 aluminum picture rail Takiya 'Koreder' Allowance 1ea 75 75 $ 10-10800L Installation of picture rail Carp 1ea - $ 11 Equipment 11-11100 Equipment Rental 11-11110O Large Tool/Equipment Rental Other 24mos 55013,200 $ 11-11300 Crane 11-11300S Bid assumes craning for placement of battery storage unit (13,000 lbs) to be owner provided and is not included in this budget NIC 0bid 0 - $ 11-11900 Appliances 11-11900S Kitchen (refrigerator, dishwasher, washer/dryer) Includes installation BIDDER #19 1bid 20,30920,309 $ 11-11900S Exterior patios (grills, refrigerator, warming drawer, 2 ice makers) Includes installation BIDDER #19 1bid 33,48033,480 $ 12 of
64
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 144,760 $ 0.000 - $ 76,600 $ Pool House 0.000 - $ 5,600 $ Pool House 0.000 - $ 23,600 $ Pool House 0.000 - $ 4,150 $ Pool House 0.000 - $ 16,560 $ Site 0.000 - $ 3,290 $ Pool House 0.000 - $ 5,520 $ Pool House 0.000 - $ 5,940 $ Site 0.000 - $ - $ Pool House 0.000 - $ 3,500 $ Pool House 2,640 $ 2,640 $ 0.000 - $ 200 $ Pool House 1.0 hrs/ea 2.00 95 190 $ 190 $ Pool House 0.000 - $ - $ Pool House 1.0 hrs/ea 1.00 95 95 $ 95 $ Pool House 0.000 - $ 45 $ Pool House 1.0 hrs/ea 1.00 95 95 $ 95 $ Pool House 0.000 - $ 100 $ Pool House 2.0 hrs/ea 2.00 95 190 $ 190 $ Pool House 0.000 - $ 450 $ Pool House 2.0 hrs/ea 6.00 95 570 $ 570 $ Pool House 0.000 - $ 250 $ Pool House 2.0 hrs/ea 2.00 95 190 $ 190 $ Pool House 0.000 - $ 75 $ Pool House 2.0hrs/ea 2.0095 190 $ 190 $ Pool House 66,989 $ 13,200 $ 0.000 - $ 13,200 $ Pool House - $ 0.000 - $ - $ Site 53,789 $ 0.000 - $ 20,309 $ Pool House 0.000 - $ 33,480 $ Site of 20 65
Detailed Budget
Shades: Lutron Sivoia QS integrated with Homeworks QSX control system Includes exterior screen shade at Stair 101, standard colors only for shade enclosure pockets
13
pebble sheen black onyx plaster finish, $30/LF Allowance for waterline tile, $10/LF Allowance for step trim tile as per Schedule on SP0.0.
start up and 1 month of service while plaster is curing, floating alarm, Miradrain drainage mat,
13-13300S
custom sauna with 1x4 alaskan yellow cedar wall and ceiling boards, benches, backrest, heater with rocks, digital touch screen control screen. Options (hemlock jambs add $1,250, LED lighting at ceiling valence add $1,100, LED lighting at lower benches add $600
95% CD Set Budget CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal
Furnishings 12-12100 Furnishings 12-12100S Furnishings NIC - $ 12-12110S Window treatments, drapery,
drapery NIC - $
Motorized
BIDDER #20 1bid 51,55151,551 $ 12-12120S Lutron Palladium brackets with surface mounted shades BIDDER #20 1bid 8,446 8,446 $
12
track for
12-12120S
Special Construction 13-13100 Special Construction
Pool/Spa as
H2 Engineers.
Includes
interior
BIDDER #21 1bid745,175745,175 $ 13-13200S 4ftx4ftx1ft test panel with rebar as per detail 4/SP2.1BIDDER #21 1bid 9,600 9,600 $ 13-13200S Note: door alarms
to
are
NIC 0bid 0 - $
PACIFIC SAUNA & STEAM 1bid 35,50035,500 $
Conveying Systems 14-14100 Elevator 14-14100S Hydraulic Elevator (2 stop, 40 fpm) flat melamine finish with stainless steel handrails, wood floor BIDDER #22 1bid 45,00045,000 $ 14-14100S See Alternate #4 below the line for platform lift at east patio stairs (17ft travel, 20 fpm) BIDDER #22 0bid 0 - $ 14-14100S Futureproof for
VAC single phase) (Additional Work Item #3) BIDDER #26 - $ 15 Mechanical 15-15300 Fire Protection 15-15300S Fire sprinkler system as per NFPA 13D requirementsBIDDER #23 1bid 44,90044,900 $ 15-15400 Plumbing 15-15400S Plumbing rough in, sanitary waste and vent system (assumes gravity fed), domestic hot/cold water system, trim out, fixture install BIDDER #24 1bid114,900114,900 $ 15-15400 S 1.5" water supply and 4" waste lines BIDDER #24 1 bid 16,000 16,000 $ 15-15400S Rainwater system piping at Pool House, stubbed out 5ft from structure, assumes (3) total internal rainwater leaders to tie into rainwater system in site area BIDDER #24 1bid 10,00010,000 $ 15-15400 S 80 gal water heater BIDDER #24 1 bid 9,900 9,900 $ 15-15400S Slot drains at pool deck and back terrrace included in Div 03 BIDDER #24 0lf 0 - $ 15-15400L Layout Assist for fixtures Allowance Carp 1ls 0 - $ 13 of
13-13200S
per
Includes
Infinity 4000 safety cover, Aquaron waterproofing on the
walls, Miracote membrane C at the exterior walls
leading
pool, safety fencing, self latching gates
not included in scope or pricing
Sauna:
14
Hill Hiker/Funicular from Main House to Greenhouse level. See Div 16 for electrical power (220-240
66
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 59,997 $ 59,997 $ 0.000 - $ - $ Pool House 0.000 - $ - $ Pool House 0.000 - $ 51,551 $ Pool House 0.000 - $ 8,446 $ Pool House 790,275 $ 790,275 $ 0.000 - $ 745,175 $ Pool 0.000 - $ 9,600 $ Pool 0.000 - $ - $ Pool 0.000 - $ 35,500 $ Pool House 45,000 $ 45,000 $ 0.000 - $ 45,000 $ Pool House 0.000 - $ - $ Site 0.000 - $ - $ Site 352,305 $ 44,900 $ 0.000 - $ 44,900 $ Pool House 158,875 $ 0.000 - $ 114,900 $ Pool House 0.00 0 - $ 16,000 $ Pool House 0.000 - $ 10,000 $ Pool House 0.00 0 - $ 9,900 $ Pool House 0.000 - $ - $ Site 85.0hrs/ls 85.0095 8,075 $ 8,075 $ Site of 20 67
Detailed Budget
16-16310
95% CD Set Budget CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal 15-15410 Plumbing Fixtures 06-06400M Stainless steel utility sink in Basement BIDDER #19 1ea 1,500 1,500 $ 15-15410M Sinks, faucets, wash basins, showerheads, tub, exterior shower, toilets BIDDER #19 1bid 40,13040,130 $ 15-15500 HVAC 15-15500S Furnish and installation of (1) Samsung 3 ton outdoor heat pump and (3) fan coils for heating/cooling ventilation system, supply/return flex duct runs, refrigerant linesets, system start up and commissioning, HERS duct pressure test BIDDER #25 1bid 52,25052,250 $ 15-15500 S (5) Panasonic exhaust fans, ducting to roof jacks BIDDER #25 1 bid 4,800 4,800 $ 15-15500 S ERV system in attic space BIDDER #25 1 bid 5,900 5,900 $ 15-15500S (23) Architectural linear bar grilles per schedule, standard white #26 or mill finish BIDDER #25 1bid 7,600 7,600 $ 15-15500 S Seismic bracing and equipment isolation BIDDER #25 1 bid 7,700 7,700 $ 15-15500S Galvanized ducting, 26 gauge throughout HVAC, ERV system BIDDER #25 1bid 18,35018,350 $ 15-15500 S Shop drawings BIDDER #25 1 bid 2,500 2,500 $ 15-15500S 3rd party balancing and testing BIDDER #25 1bid 7,800 7,800 $ 16 Electrical 16-16100 Electrical Rough and Trim 16-16100S Power branch wiring, wall receptacles, floor boxes, weatherproof receptacles, electrical permits See Add Alt below the line for preferred subcontractor BIDDER #26 1bid 42,28142,281 $ 16-16100 S AV power to appliances BIDDER #26 1 bid 5,411 5,411 $ 16-16100S Mechanical power to floor heat mat, pool equip, sauna, 120V 20amp circuit for elevator BIDDER #26 1bid 8,320 8,320 $ 16-16100 S Smoke detectors and sprinkler flow switch and bell BIDDER #26 1 bid 5,502 5,502 $ 16-16100S Distribution equipment, (1) 200amp 3 phase subpanelBIDDER #26 1bid 15,00015,000 $ 16-16100S Distribution wire and conduits. Includes conduit for site lighting, (2) 1/2" conduits for Greenhouse, (1) 4" PVC for main service with sub feed, (1) 4" PVC for main house spare BIDDER #26 1bid 25,60325,603 $ 16-16100S Power branch wiring for Greenhouse (2) 120V 20amp circuits, (2) weatherproof receptacles, (1) occupancy switch BIDDER #26 1bid 10,18810,188 $ 16-16100S Installation of 50amp circuit and electrical connection for potential funicular installation BIDDER #26 1bid 3,000 3,000 $ 16-16100 S Installation of lighting fixtures BIDDER #26 1 bid 50,345 50,345 $ 16-16110L Layout Assist for fixtures Allowance Carp 1ls - $ 16-16110S Temp-Electric Set-Up BIDDER #26 1ls 3,000 3,000 $ 16-16200 Electrical Fixtures 16-16200S Low voltage fixtures in site walls, landscape pathsBIDDER #26 1bid 76,83376,833 $ 16-16200S In-wall step lights at fire access stairs as per Addendum #2 response. Bid assumes back boxes and conduit have already been installed in these locations and that no sawcutting of concrete or removal or repair of finishes is required BIDDER #26 9ea 700 6,300 $ 16-16200 S Electrical Fixtures in Pool House BIDDER #26 1 bid 62,000 62,000 $ 16-16200S Bid assumes 13,000 lb battery storage container (8ft x 20ft x 8ft-6in ht) will be owner furnished and installed as per Addendum 01. Concrete foundation and utility stubouts are included in this budget NIC - $
Security/Fire 16-16310S Security/Fire system: Includes (4) door sensors, 12 window sensors, 8 glass break detectors, 2 smoke detectors, 2 keypads BIDDER #27 1bid 20,00020,000 $ 14 of
68
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 41,630 $ 0.000 - $ 1,500 $ Pool House 0.000 - $ 40,130 $ Pool House 106,900 $ 0.000 - $ 52,250 $ Pool House 0.00 0 - $ 4,800 $ Pool House 0.00 0 - $ 5,900 $ Pool House 0.000 - $ 7,600 $ Pool House 0.00 0 - $ 7,700 $ Pool House 0.000 - $ 18,350 $ Pool House 0.00 0 - $ 2,500 $ Pool House 0.000 - $ 7,800 $ Pool House 537,114 $ 176,725 $ 0.000 - $ 42,281 $ Pool House 0.00 0 - $ 5,411 $ Site 0.000 - $ 8,320 $ Pool House 0.00 0 - $ 5,502 $ Pool House 0.000 - $ 15,000 $ Site 0.000 - $ 25,603 $ Site 0.000 - $ 10,188 $ Site 0.000 - $ 3,000 $ Site 0.00 0 - $ 50,345 $ Pool House 85.0hrs/ls 85.0095 8,075 $ 8,075 $ Pool House 0.000 - $ 3,000 $ Site 145,133 $ 0.000 - $ 76,833 $ Site 0.000 - $ 6,300 $ Site 0.00 0 - $ 62,000 $ Pool House 0.000 - $ - $ Pool House 20,000 $ 0.000 - $ 20,000 $ Pool House of 20 69
Detailed Budget
95% CD Set Budget CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal 16-16320 Phone/Data/Intercom 16-16320 S Phone NIC - $ 16-16320S Life safety system NIC - $ 16-16340Lighting Control 16-16340S Lutron Homeworks lighting control system. (13) keypads, (45) zones, integration with Main House BIDDER #26 1bid 49,06749,067 $ 16-16360 A/V 16-16360 S A/V Network BIDDER #28 1 bid 44,819 44,819 $ 16-16360 S Racks and power BIDDER #28 1 bid 16,966 16,966 $ 16-16360 S Whole house AV BIDDER #28 1 bid 61,154 61,154 $ 16-16360 S Surveillance BIDDER #28 1 bid 12,049 12,049 $ 16-16360S Access controls BIDDER #28 1bid 11,20111,201 $ 16-16370 Photo-voltaic 16-16370S Solar field by others NIC - $ Sub-Total Sub-Total 17 Contingency 17-17000 Contingency 17-17000O Construction Contingency Other 1ls 670,863670,863 $ Fees, Insurance, Taxes 17-17000 Fees, Insurance, Taxes Fees 1ls1,406,8431,406,843 $ Liability Insurance 1ls 262,611262,611 $ Berkeley Business Tax 1ls 24,10824,108 $ Mat, Sub, Other Grand Total 12,159,446 $ 15 of
70
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor - $ 0.00 0 - $ - $ Pool House 0.000 - $ - $ Pool House 49,067 $ 0.000 - $ 49,067 $ Pool House 146,189 $ 0.00 0 - $ 44,819 $ Pool House 0.00 0 - $ 16,966 $ Pool House 0.00 0 - $ 61,154 $ Pool House 0.00 0 - $ 12,049 $ Pool House 0.000 - $ 11,201 $ Pool House - $ 0.000 - $ - $ Site 11,723,691 $ 11,723,691 $ 670,863 $ 670,863 $ 0.000 - $ 670,863 $ 1,693,562 $ 1,693,562 $ 0.000 - $ 1,406,843 $ 0.000 - $ 262,611 $ 0.000 - $ 24,108 $ Hours Labor 14388.00 1,928,870 $ 14,088,116 $ of 20 71
Detailed Budget
95% CD Set Budget CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal Alternates 1 Natural Gas (Additional Work Item #1) 15-15400S Installation of gas heater for pool and spa and gas connection at firepits Allowance 1ls 20,00020,000 $ 15-15400S Note: Prep for natural gas stubouts to mechanical room and Greenhouse deck is included in base bid Allowance - $ Fee 1ls 2,400 2,400 $ Contingency 1ls 1,000 1,000 $ Liability Insurance 1ls 400 400 $ Berkeley Business Tax 1ls 36 36 $ General Requirements 1ls 2,339 2,339 $ 2 Interior Partitions (Additional Work Item #2) 06-06100S Enclose Gym and PT rooms with a door and walls. Allowance only pending drawings and spec info Allowance 1ls 55,00055,000 $ Fee 1ls 6,600 6,600 $ Contingency 1ls 2,750 2,750 $ Liability Insurance 1ls 1,100 1,100 $ Berkeley Business Tax 1ls 99 99 $ General Requirements 1ls 6,433 6,433 $ 3 Funicular (Additional Work Item #3) S Potential installation of funicular from back gate of Main House to Greenhouse path as per Sheet APH1.31 Allowance - $ S Costs for power, disconnect to the area of the funicular are included in the base scope Allowance - $ Fee 1ls 0 - $ Contingency 1ls 0 - $ Liability Insurance 1ls 0 - $ Berkeley Business Tax 1ls 0 - $ General Requirements 1ls 0 - $ 4 Concrete Cistern (Alternate #1) 03-03100S Rainwater Storage Tank foundation, 24" dia piers, 18" mat slab, retaining walls, offhaul BASE SCOPE ADORNO CONCRETE -1bid235,566(235,566) $ 07-07100S Soprema LM Barr waterproofing, drain board, termination bar at back of rainwater storage walls BASE SCOPE RENAISSANCE WATERPROOFING -1bid 9,856(9,856) $ 02-02700S Delete steel rainwater storage tanks (4) ea 7,000 gal capacity BASE SCOPE WATER SPROUTS -1bid147,610(147,610) $ 02-02500S Trenching/backfill for rainwater collection system as per Water Sprouts plan on Sheet W2 (150LF) BASE SCOPE BIDDER #1 -1bid 41,983(41,983) $ 03-03100S Piers 18" dia 20' deep for Cistern. Costs as per structural plan SPH5.8 ADORNO CONCRETE 1bid 96,80096,800 $ 03-03100S 16" thick mat slab ADORNO CONCRETE 1bid 38,78038,780 $ 03-03100S 12" thick concrete walls, ply formed with snap ties (29,885 gal capacity for water storage) ADORNO CONCRETE 1bid 39,95039,950 $ 03-03100S 12" thick concrete lid ADORNO CONCRETE 1bid 38,85038,850 $ 03-03100S Pier spoils offhaul, disposal ADORNO CONCRETE 1bid 8,580 8,580 $ 16 of
72
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 26,175 $ 0.000 - $ 20,000 $ Site 0.000 - $ - $ Site 0.000 - $ 2,400 $ Site 0.000 - $ 1,000 $ Site 0.000 - $ 400 $ Site 0.000 - $ 36 $ Site 0.000 - $ 2,339 $ Site 71,982 $ 0.000 - $ 55,000 $ Pool House 0.000 - $ 6,600 $ Pool House 0.000 - $ 2,750 $ Pool House 0.000 - $ 1,100 $ Pool House 0.000 - $ 99 $ Pool House 0.000 - $ 6,433 $ Pool House - $ 0.000 - $ - $ Site 0.000 - $ - $ Site 0.000 - $ - $ Site 0.000 - $ - $ Site 0.000 - $ - $ Site 0.000 - $ - $ Site 0.000 - $ - $ Site 50,269 $ 0.000 - $ (235,566) $ Site 0.000 - $ (9,856) $ Site 0.000 - $ (147,610) $ Site 0.000 - $ (41,983) $ Site 0.000 - $ 96,800 $ Site 0.000 - $ 38,780 $ Site 0.000 - $ 39,950 $ Site 0.000 - $ 38,850 $ Site 0.000 - $ 8,580 $ Site of 20 73
Detailed Budget
95% CD Set Budget CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal 02-02500S Trenching/backfill for rainwater collection system as per concrete cistern option (217 LF) BIDDER #1 1bid 72,00072,000 $ 02-02500S Mass excavation/offhaul for concrete cistern (approx 260 CY) Allowance 1bid 75,00075,000 $ 02-02500S Waterproofing membrane, CIM 1061 (for potable water) at 6 interior sides of cistern RENAISSANCE 1bid 38,71938,719 $ 02-02500S Preprufe 300R Plus waterproof membrane below and at sides of cistern slab RENAISSANCE 1bid 9,705 9,705 $ 02-02500S Injectable water stop at formed keyway cold jointRENAISSANCE 1bid 2,452 2,452 $ 02-02500S CIM1000/1061 membrane at exterior walls of cisternRENAISSANCE 1bid 21,53821,538 $ 02-02500S CIM1000/1061 membrane at exterior lid of cisternRENAISSANCE 1bid 12,05112,051 $ 02-02500M Bilco access hatch, single leaf, type TER Allowance 1ea 3,000 3,000 $ 02-02500S Orchard trees in lieu of steel storage tanks as per notes on LPH1.10 Allowance 4ea 4,00016,000 $ Fee 1ls 4,609 4,609 $ Contingency 1ls 1,921 1,921 $ Liability Insurance 1ls 768 768 $ Berkeley Business Tax 1ls 69 69 $ General Requirements 1ls 4,492 4,492 $ 5 Platform lift at east patio (Alternate #2) 14-14100S See Alternate below the line for platform lift at east patio stairs (17ft travel, 20 fpm) MCKINLEY 1bid 54,12254,122 $ 16-16100S Installation of 20amp circuit conduit raceway KOMATER ELECTRIC 1 bid 3,608 3,608 $ Fee 1ls 6,928 6,928 $ Contingency 1ls 2,706 2,706 $ Liability Insurance 1ls 1,082 1,082 $ Berkeley Business Tax 1ls 97 97 $ General Requirements 1ls 6,330 6,330 $ 6 Delete Elevator (Alternate #3) 14-14100S Hydraulic Elevator (2 stop, 40 fpm) flat melamine finish with stainless steel handrails, wood floor. Future proof only MCKINLEY -1bid 45,000 (45,000) $ 16-16100S Delete elevator power KOMATER ELECTRIC -1bid 2,237 (2,237) $ Fee 1ls -5,668(5,668) $ Contingency 1ls -2,362(2,362) $ Liability Insurance 1ls -945 (945) $ Berkeley Business Tax 1ls -85 (85) $ General Requirements 1ls -5,525(5,525) $ 17 of
74
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 0.000 - $ 72,000 $ Site 0.000 - $ 75,000 $ Site 0.000 - $ 38,719 $ Site 0.000 - $ 9,705 $ Site 0.000 - $ 2,452 $ Site 0.000 - $ 21,538 $ Site 0.000 - $ 12,051 $ Site 0.000 - $ 3,000 $ Site 0.000 - $ 16,000 $ Site 0.000 - $ 4,609 $ Site 0.000 - $ 1,921 $ Site 0.000 - $ 768 $ Site 0.000 - $ 69 $ Site 0.000 - $ 4,492 $ Site 74,873 $ 0.000 - $ 54,122 $ Site 0.000 - $ 3,608 $ Site 0.000 - $ 6,928 $ Site 0.000 - $ 2,706 $ Site 0.000 - $ 1,082 $ Site 0.000 - $ 97 $ Site 0.000 - $ 6,330 $ Site (61,822) $ 0.000 - $ (45,000) $ Pool House 0.000 - $ (2,237) $ Pool House 0.000 - $ (5,668) $ Pool House 0.000 - $ (2,362) $ Pool House 0.000 - $ (945) $ Pool House 0.000 - $ (85) $ Pool House 0.000 - $ (5,525) $ Pool House of 20 75
Detailed Budget
8
9
95% CD Set Budget CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal 7 Upper Level Patio Trellis (Alternate #4) 03-03100S Concrete footings Allowance 1bid 15,00015,000 $ 06-06200S Wood beams, trellis Allowance 1bid 35,00035,000 $ 05-05100S (4) ea C10 beams, 2 ea 6x21 columns, 4 ea 6x18 columns, hot dipped galv EMERALD STEEL INC 1bid 25,53025,530 $ 16-16200S Heaters (4,000 watt Slimline #SL-4024 Infratech), includes purchase and install of heaters KOMATER LECTRIC 3ea 2,600 7,800 $ 16-16200S Lighting fixtures LED BK delta star flood lights, includes purcahse and install of fixtures KOMATER LECTRIC 1bid 5,450 5,450 $ 12-12120 S J Geiger roller shades (4 locations) Allowance 1 ls 10,000 10,000 $ Fee 1ls 11,85411,854 $ Contingency 1ls 4,939 4,939 $ Liability Insurance 1ls 1,976 1,976 $ Berkeley Business Tax 1ls 178 178 $ General Requirements 1ls 11,55311,553 $
Panel form site terrace walls (Alternate #5)
Re-sawn ply panel formed walls with wedge ties instead of board formed walls 20% savings for panel form ADORNO -1bid 24,000(24,000) $ Fee 1ls -2,880(2,880) $ Contingency 1ls -1,200(1,200) $ Liability Insurance 1ls -480 (480) $ Berkeley Business Tax 1ls -43 (43) $ General Requirements 1ls -2,807(2,807) $
03-03100S
Delete specified Nano sealer at stone paving (Alternate #6) 07-07100S Sealing of Limestone veneer and paving with Prosoco Natural Stone Treatment WB as per spec. Quarryhouse $116,450 BIDDER #1 -1bid 6,900(6,900) $ 04-04300S Apply '511 Porous Plus' sealer. No cost difference, both are water based products, 1 coat application BIDDER #1 1bid 6,900 6,900 $ Fee 1ls 0 - $ Contingency 1ls 0 - $ Liability Insurance 1ls 0 - $ Berkeley Business Tax 1ls 0 - $ General Requirements 1ls 0 - $ 10 Preferred Masonry Subcontractor 04-04300S Note: Spec for treads, risers, landings, and flatwork pavers priced as full color blend Limestone in sandblasted finish QUARRYHOUSE 0sf 0 - $ 09-09350S TL-5 Limestone flooring at Pool House Level 1 QUARRYSTONE 1bid 95,26895,268 $ 09-09350 S TL-5 Limestone flooring at Pool House Level 1 ANAYA -1 bid 62,400 (62,400) $ 04-04300S General requirements (PM, Admin, equip rental associated with Quarryhouse) QUARRYHOUSE 1bid 59,85559,855 $ 04-04300S Engineering associated with masonry scope QUARRYHOUSE 1bid 8,873 8,873 $ 04-04300 S Technical shop drawings QUARRYHOUSE 1 bid 20,475 20,475 $ 04-04300S Mock up at Quarryhouse's warehouse. Includes wood frame with battered wall and top trough with slate on wall and water in trough to simulate the pool vanishing edge QUARRYHOUSE 1bid 23,51823,518 $ 04-04300 S Materials management at warehouse QUARRYHOUSE 1 bid 11,400 11,400 $ 04-04300 S Transport of materials to jobsite QUARRYHOUSE 1 bid 35,364 35,364 $ 18 of
76
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 129,280 $ 0.000 - $ 15,000 $ Site 0.000 - $ 35,000 $ Site 0.000 - $ 25,530 $ Site 0.000 - $ 7,800 $ Site 0.000 - $ 5,450 $ Site 0.00 0 - $ 10,000 $ Site 0.000 - $ 11,854 $ Site 0.000 - $ 4,939 $ Site 0.000 - $ 1,976 $ Site 0.000 - $ 178 $ Site 0.000 - $ 11,553 $ Site (31,410) $ 0.000 - $ (24,000) $ Site 0.000 - $ (2,880) $ Site 0.000 - $ (1,200) $ Site 0.000 - $ (480) $ Site 0.000 - $ (43) $ Site 0.000 - $ (2,807) $ Site - $ 0.000 - $ (6,900) $ Site 0.000 - $ 6,900 $ Site 0.000 - $ - $ Site 0.000 - $ - $ Site 0.000 - $ - $ Site 0.000 - $ - $ Site 0.000 - $ - $ Site 547,812 $ 0.000 - $ - $ Site 0.000 - $ 95,268 $ Pool House 0.00 0 - $ (62,400) $ Pool House 0.000 - $ 59,855 $ Site 0.000 - $ 8,873 $ Site 0.00 0 - $ 20,475 $ Site 0.000 - $ 23,518 $ Site 0.00 0 - $ 11,400 $ Site 0.00 0 - $ 35,364 $ Site of 20 77
Detailed Budget
CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal 04-04300 S On Site materials management QUARRYHOUSE 1 bid 20,977 20,977 $ 04-04300 S 5% Contingency QUARRYHOUSE 1 bid 42,952 42,952 $ 04-04300 S Stone flatwork at pool deck (mortar set) QUARRYHOUSE 1 bid 146,592 146,592 $ 04-04300S Stone step treads/risers at east patio stairs and pool deck (mortar set) as per detail 1, 5/APH 5.31 QUARRYHOUSE 1bid 63,08763,087 $ 04-04300S Stone flatwork at rear terrace (sand set) Includes aggregate base and sand setting materials QUARRYHOUSE 1bid 56,47556,475 $ 04-04300S Stone flatwork at upper patio (on pedestals) QUARRYHOUSE 1bid 69,87869,878 $ 04-04300S Note: Spec shingles at pool spillway priced as Vermont unfading gray slate in cleft finish QUARRYHOUSE 0sf 0 - $ 04-04310S Stone shingle cladding at pool spillway per detail 6/A5.42 QUARRYHOUSE 1bid 33,44333,443 $ 04-04310S 2" Stone lid and shelf at pizza oven per detail 13/APH5.62 Allowance 1bid 4,600 4,600 $ 04-04300S Note: Spec for walls, parapet caps, and stringers priced as full color blend Limestone in antiqued finish QUARRYHOUSE 0bid 0 - $ 04-04310S Stone at wall veneer, stair stringers on site walls at east patio and south stair QUARRYHOUSE 1bid 85,27585,275 $ 04-04310S 9" wide Stone wall cap at east patio stairs, 10" wide Stone wall cap at south stair, cap at spillway trough QUARRYHOUSE 1bid 43,14043,140 $ 04-04320S Infinity edge cap coping per detail 4/APH 5.41, 9" wide spillway trough coping per detail 1/APH 5.42, removable coping at south edge of pool QUARRYHOUSE 1bid 85,42285,422 $ 04-04300 S Stone flatwork at pool deck (mortar set) ROUSE MASONRY -1 bid 145,536 (145,536) $ 04-04300S Stone step treads/risers at east patio stairs and pool deck (mortar set) as per detail 1, 5/APH 5.31 ROUSE MASONRY -1bid 52,238(52,238) $ 04-04300S Stone flatwork at rear terrace (sand set) Includes aggregate base and sand setting materials ROUSE MASONRY -1bid 38,688(38,688) $ 04-04300S Stone flatwork at upper patio (on pedestals) ROUSE MASONRY -1bid 41,586(41,586) $ 04-04300S Note: Spec shingles
ROUSE MASONRY 0sf 0 - $ 04-04310S Stone shingle cladding at pool spillway per detail 6/A5.42 ROUSE MASONRY -1bid 33,443(33,443) $ 04-04310S 2" Stone lid and shelf at pizza oven per detail 13/APH5.62 ROUSE MASONRY -1bid 4,600(4,600) $ 04-04300S Note: Spec
ROUSE MASONRY 0bid 0 - $ 04-04310S Stone at wall veneer, stair stringers on site walls at east patio and south stair ROUSE MASONRY -1bid 54,700(54,700) $ 04-04310S 9" wide Stone wall cap at east patio stairs, 10" wide Stone wall cap at south stair, cap at spillway trough ROUSE MASONRY -1bid 10,753(10,753) $ 04-04320S Infinity edge cap coping per detail 4/APH 5.41, 9" wide spillway trough coping per detail 1/APH 5.42, removable coping at south edge of pool ROUSE MASONRY -1bid 36,321(36,321) $ Fee 1ls 47,21547,215 $ Contingency 1ls 19,67319,673 $ Liability Insurance 1ls 7,869 7,869 $ Berkeley Business Tax 1ls 708 708 $ General Requirements 1ls 46,01846,018 $ 19 of
95% CD Set Budget
at pool spillway priced as Vermont unfading gray slate in cleft finish
for walls, parapet caps, and stringers priced as full color blend Limestone in antiqued finish
78
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 0.00 0 - $ 20,977 $ Site 0.00 0 - $ 42,952 $ Site 0.00 0 - $ 146,592 $ Site 0.000 - $ 63,087 $ Site 0.000 - $ 56,475 $ Site 0.000 - $ 69,878 $ Site 0.000 - $ - $ Site 0.000 - $ 33,443 $ Site 0.000 - $ 4,600 $ Site 0.000 - $ - $ Site 0.000 - $ 85,275 $ Site 0.000 - $ 43,140 $ Site 0.000 - $ 85,422 $ Site 0.00 0 - $ (145,536) $ Site 0.000 - $ (52,238) $ Site 0.000 - $ (38,688) $ Site 0.000 - $ (41,586) $ Site 0.000 - $ - $ Site 0.000 - $ (33,443) $ Site 0.000 - $ (4,600) $ Site 0.000 - $ - $ Site 0.000 - $ (54,700) $ Site 0.000 - $ (10,753) $ Site 0.000 - $ (36,321) $ Site 0.000 - $ 47,215 $ Site 0.000 - $ 19,673 $ Site 0.000 - $ 7,869 $ Site 0.000 - $ 708 $ Site 0.000 - $ 46,018 $ Site of 20 79
Detailed Budget
95% CD Set Budget CSIPhaseCT Item Sub/labor descQtyUnitMaterial, Sub, Other $/unitsubtotal 11 Preferred Electrical Subcontractor 16-16100S Power branch wiring, wall receptacles, floor boxes, weatherproof receptacles, electrical permits FERRARI ELECTRIC 1bid 44,28144,281 $ 16-16100S AV power to appliances FERRARI ELECTRIC 1bid 15,41115,411 $ 16-16100S Mechanical power to floor heat mat, pool equip, sauna, 120V 20amp circuit for elevator FERRARI ELECTRIC 1bid 10,32010,320 $ 16-16100S Smoke detectors and sprinkler flow switch and bellFERRARI ELECTRIC 1bid 5,502 5,502 $ 16-16100S Distribution equipment, (1) 200amp 3 phase subpanelFERRARI ELECTRIC 1bid 27,76227,762 $
Distribution wire and conduits. Includes conduit for site lighting, (2) 1/2" conduits for Greenhouse, (1) 4" PVC for main service with sub feed, (1) 4" PVC for main house spare FERRARI ELECTRIC 1bid100,603100,603 $ 16-16100S Power branch wiring for Greenhouse (2) 120V 20amp circuits, (2) weatherproof receptacles, (1) occupancy switch FERRARI ELECTRIC 1bid 10,18810,188 $ 16-16100S Installation of 50amp circuit and electrical connection for potential funicular installation FERRARI ELECTRIC 1bid 7,796 7,796 $ 16-16100S Installation of lighting fixtures FERRARI ELECTRIC 1bid 99,51599,515 $ 16-16200S Low voltage fixtures in site walls, landscape pathsFERRARI ELECTRIC 1bid 75,00075,000 $ 16-16200S Electrical Fixtures in Pool House FERRARI ELECTRIC 1bid 62,00062,000 $
Lutron Homeworks lighting control system. (13) keypads, (45) zones, integration with Main House FERRARI ELECTRIC 1bid 61,53561,535 $ 16-16100S 200amp subpanel, mechanical power, circuits, receptacles, exhaust fans, circuits for greenhouse and rainwater system KOMATER ELECTRIC -1bid 80,201(80,201) $ 16-16100S Fixture installation KOMATER -1bid 50,345(50,345) $ 16-16200S Lighting fixtures (site, pool house) KOMATER -1bid138,833(138,833) $ 16-16340S Lutron Homeworks KOMATER -1bid 49,067(49,067) $ Fee 1ls 24,17624,176 $ Contingency 1ls 10,07310,073 $ Liability Insurance 1ls 4,029 4,029 $ Berkeley Business Tax 1ls 363 363 $ General Requirements 1ls 23,56323,563 $ 20 of
16-16100S
16-16340S
80
Line Item Sub-DivisionDivision SOV Column hours$/hrsubtotal Total Total Total production rate Labor 263,671 $ 0.000 - $ 44,281 $ Pool House 0.000 - $ 15,411 $ Pool House 0.000 - $ 10,320 $ Pool House 0.000 - $ 5,502 $ Pool House 0.000 - $ 27,762 $ Pool House 0.000 - $ 100,603 $ Pool House 0.000 - $ 10,188 $ Pool House 0.000 - $ 7,796 $ Pool House 0.000 - $ 99,515 $ Pool House 0.000 - $ 75,000 $ Pool House 0.000 - $ 62,000 $ Pool House 0.000 - $ 61,535 $ Pool House 0.000 - $ (80,201) $ Pool House 0.000 - $ (50,345) $ Pool House 0.000 - $ (138,833) $ Pool House 0.000 - $ (49,067) $ Pool House 0.000 - $ 24,176 $ Pool House 0.000 - $ 10,073 $ Pool House 0.000 - $ 4,029 $ Pool House 0.000 - $ 363 $ Pool House 0.000 - $ 23,563 $ Pool House of 20 81
Budget SOV Design Line Construction 60 Dorman Avenue San Francisco, CA 94124 Tel- 415 647 1373 Fax- 415 647 2223 3003 Dwight Way, Berkeley Estimator: MM Architect: Buttrick Projects Item CSI Trade Site Pool House Pool Total Notes 1 General Conditions 01-01000 Supervision and General Conditions $ 805,596 $ 606,807 $ 156,831 $ 1,569,234 Based on 24 month duration. $ 805,596 $ 606,807 $ 156,831 $ 1,569,234 2 Sitework 02-02000 Site Preparation $ 114,490 $ 15,057 $ - $ 129,547 Scaffolding, site safety, general labor, finish protection, site security, debris boxes, tree protection measures 02-02100 Demolition $ 20,000 $ - $ - $ 20,000 Misc demo/removal of site items 02-02200 Shoring & Underpinning $ 105,000 $ - $ - $ 105,000 Temp shoring for excavation and retaining wall scopes 02-02300 Earthwork $ 400,631 $ - $ - $ 400,631 Mass excavation/offhaul of spoils from Pool House/Pool scope, erosion control measures 02-02400 Drainage $ 210,000 $ - $ - $ 210,000 Foundation drainage system, site grading and drainage per civils 02-02500 Site Utilities $ 69,631 $ - $ - $ 69,631 Trenching/backfill for site utilities, rainwater collection system 02-02700 Site Improvements $ 505,939 $ - $ - $ 505,939 Greenhouse, rainwater collection system (4) steel storage tanks, site fencing, (2) firepits, pizza oven, PT soldier pile/lagged wood retaining walls below Greenhouse deck 02-02800 Landscaping $ 662,500 $ - $ - $ 662,500 Trees, shrubs, hydroseed,
$ 2,088,191 $ 15,057 $ - $ 2,103,248 3 Concrete 03-03100 Concrete $ 1,832,245 $ 750,008 $ 250,275 $ 2,832,528 Drilled piers, board form site walls, mat foundation, retaining walls, stone paving and stair sub slabs, slot drains at pool deck $ 1,832,245 $ 750,008 $ 250,275 $ 2,832,528 4 Masonry 04-04300 Exterior Stone $ 414,925 $ - $ - $ 414,925 Pool deck
wall veneer, pool coping, spillway veneer, wall caps $ 414,925 $ - $ - $ 414,925 5 Metals 05-05100 Structural Steel $ 16,640 $ 93,020 $ - $ 109,660 Structural steel framing, trellis columns at east patio, tube steel support at interior stair 05-05200 Ornamental Metals $ 272,200 $ 136,375 $ 9,800 $ 418,375 Stainless steel guardrails, painted galvanized handrails, cable rails, screen brackets for bar area and stairs, metal planters,
steel frames at storage area gates and greenhouse access hatch, pool coping support brackets. Includes handrail at fire access stair as per Addendum #2 $ 288,840 $ 229,395 $ 9,800 $ 528,035 6 Wood and Plastic 06-06100 Rough Carpentry $ 43,458 $ 290,907 $ - $ 334,365 Structural framing at Pool House, non-structural backing and blocking, deck sub framing at Greenhouse 06-06200 Exterior Finish Carpentry $ 149,004 $ 22,500 $ - $ 171,504 Wood decks, shaped wood cap on site wall, bench cladding, wall behind outdoor kitchen grill, soffit, guardrail/handrails caps, cedar cladding on PT lag walls 06-06300 Interior Finish Carpentry $ - $ 153,201 $ - $ 153,201 Wood ceilngs, door casings, flush baseboards, wood slat screens, open shelves above bar sink, ceiling trim at perimeter 06-06400 Casework $ 38,829 $ 156,660 $ - $ 195,489 Outdoor kitchen cabinets, Pool House kitchen cabinets, bath vanities $ 231,291 $ 623,268 $ - $ 854,559 7 Thermal and Moisture Protection 07-07100 Waterproofing $ 148,099 $ 205,247 $ - $ 353,346 Prosoco wall membrane, Preprufe 300R subgrade waterproofing, waterproofing at site walls, Greenhouse, rainwater storage walls and slab 07-07200 Insulation $ - $ 31,296 $ - $ 31,296 Insulation per T24 07-07300 Roofing $ - $ 66,600 $ - $ 66,600 Standing seam metal roof, parapet coping 07-07400 Cladding/Siding $ - $ 98,700 $ - $ 98,700 Exterior wood cladding on Pool House, flat lock metal panels around fixed stair window 07-07500 Flashing/Sheetmetal $ - $ 55,000 $ - $ 55,000 Parapet caps, flashings at roof, door/window openings 07-07900 Caulking & Sealants $ - $ 3,000 $ - $ 3,000 Misc sealants $ 148,099 $ 459,843 $ - $ 607,942 8 Doors and Windows 08-08100 Doors & Frames $ - $ 71,572 $ - $ 71,572 Interior swing, pocket door, rated elevator doors 08-08300 Exterior Doors $ - $ 29,950 $ - $ 29,950 Louvered hollow metal doors at Storage, Mechanical Room 08-08500 Windows $ - $ 253,343 $ - $ 253,343 Blomberg aluminum window, exterior door system 08-08700 Hardware $ - $ 12,980 $ - $ 12,980 Door leversets, pocket door track, hinges, flush pulls 08-08800 Glass $ - $ 6,660 $ - $ 6,660 Mirrors, glass doors at sauna and steam shower, glass guardrail at interior stairs $ - $ 374,505 $ - $ 374,505 Schedule of Values Plans Dated 1/12/2024 1 of 3 82
irrigation system, amended soil import, timber steps, gravel walkways, berry trellises, flagstone pathway
flatwork paving, stair treads/risers,
tube
Design Line Construction 60 Dorman Avenue San Francisco, CA 94124 Tel- 415 647 1373 Fax- 415 647 2223 3003 Dwight Way, Berkeley Estimator: MM Architect: Buttrick Projects Item CSI Trade Site Pool House Pool Total Notes Schedule of Values Plans Dated 1/12/2024 9 Finishes 09-09100 Stucco $ - $ 66,000 $ - $ 66,000 3 coat stucco finish at exterior walls of Pool House, pool spillway, pizza oven 09-09200 Drywall $ - $ 68,500 $ - $ 68,500 Sheetrock on Pool House walls and ceilings, dens glass at wet walls in bath and shower areas 09-09300 Tile $ - $ 71,300 $ - $ 71,300 Tile flooring and walls in Baths, Changing Room, Steam shower 09-09350 Interior Stone $ - $ 155,150 $ - $ 155,150 Stone counters at kitchen and bath vanities, flooring at Level 1 of Pool House, tub deck/skirt, stone bollard at Level 2 09-09610 Wood Flooring $ - $ 78,685 $ - $ 78,685 Wood flooring at Level 2, step treads 09-09900 Paint $ 22,500 $ 122,260 $ - $ 144,760 Interior/exterior painting $ 22,500 $ 561,895 $ - $ 584,395 10 Specialties 10-10800 Bath Accessories $ - $ 2,640 $ - $ 2,640 Towel bars, hooks, toilet paper holders $ - $ 2,640 $ - $ 2,640 11 Equipment 11-11100 Equipment Rental $ - $ 13,200 $ - $ 13,200 Large tool and equipment rental 11-11300 Crane $ - $ - $ - $ - NIC 11-11900 Appliances $ 33,480 $ 20,309 $ - $ 53,789 Pool House Kitchen, outdoor kitchen appliances $ 33,480 $ 33,509 $ - $ 66,989 12 Furnishings 12-12100 Furnishings $ - $ 59,997 $ - $ 59,997 Motorized shades $ - $ 59,997 $ - $ 59,997 13 Special Construction 13-13100 Special Construction $ - $ 35,500 $ 754,775 $ 790,275 Pool, sauna $ - $ 35,500 $ 754,775 $ 790,275 14 Conveying Systems 14-14100 Elevator $ - $ 45,000 $ - $ 45,000 2 stop elevator $ - $ 45,000 $ - $ 45,000 15 Mechanical 15-15300 Fire Protection $ - $ 44,900 $ - $ 44,900 Fire sprinkler system 15-15400 Plumbing $ 8,075 $ 150,800 $ - $ 158,875 Rough in piping, waste/vents, installation of fixtures, 15-15410 Plumbing Fixtures $ - $ 41,630 $ - $ 41,630 Sinks, toilets, faucets, shower heads, control valves 15-15500 HVAC $ - $ 106,900 $ - $ 106,900 Ventilation system, heat pumps, architectural grilles $ 8,075 $ 344,230 $ - $ 352,305 16 Electrical 16-16100 Electrical Rough and Trim $ 62,202 $ 114,523 $ - $ 176,725 Rough in, trim out, installation of fixtures, wiring, outlets. subpanels 16-16200 Electrical Fixtures $ 83,133 $ 62,000 $ - $ 145,133 Lighting fixtures in Pool House and landscape. Includes (9) wall lights at fire access stair as per Addendum #2 16-16310 Security/Fire $ - $ 20,000 $ - $ 20,000 Security system 16-16320 Phone/Data/Intercom $ - $ - $ - $ - NIC 16-16340 Lighting Control $ - $ 49,067 $ - $ 49,067 Home automation control system 16-16360 A/V $ - $ 146,189 $ - $ 146,189 AV system, access controls, audio 16-16370 Photo-voltaic $ - $ - $ - $ - NIC $ 145,335 $ 391,779 $ - $ 537,114 Subtotal $ 6,018,577 $ 4,533,433 $ 1,171,681 $ 11,723,691 17-17001 Fees 722,229 $ 544,012 $ 140,602 $ 1,406,843 $ 17-17002 Insurance 134,816 $ 101,549 $ 26,246 $ 262,611 $ 17-17003 Berkeley Business Tax 12,376 $ 9,322 $ 2,409 $ 24,108 $ Total $ 6,887,998 $ 5,188,316 $ 1,340,938 $ 13,417,253 % of Total 51% 39% 10% 17 Contingency 17-17000 Construction Contingency $ 344,400 $ 259,416 $ 67,047 $ 670,863 $ 670,863 Contract Total $ 14,088,116 2 of 3 83
Budget SOV
Design Line Construction 60 Dorman Avenue San Francisco, CA 94124 Tel- 415 647 1373 Fax- 415 647 2223 3003 Dwight Way, Berkeley Estimator: MM Architect: Buttrick Projects Item CSI Trade Site Pool House Pool Total Notes Schedule of Values Plans Dated 1/12/2024 Alternates* 1. Natural Gas (Additional Work Item #1) $ 26,175 $ - $ - $ 26,175 Provide gas heater to basement, connect firepits to natural gas supply 2. Interior Partitions (Additional Work Item #2) $ - $ 71,982 $ - $ 71,982 Provide wood framed walls, doors in Gym and PT room 3. Funicular (Additional Work Item #3) $ - $ - $ - $ - Futureproof for possible funicular at north side of Main House up to Greenhouse paths 4. Concrete Cistern (Alternate #1) $ 50,269 $ - $ - $ 50,269 30,000 gal capacity cistern in lieu of above ground steel tanks 5. Platform lift at east patio (Alternate #2) $ 74,873 $ - $ - $ 74,873 Incline lift attached to east patio stair wall, 17-ft travel distance 6. Delete Elevator (Alternate #3) $ - $ (61,822) $ - $ (61,822) Futureproof only, provide rated shaft, elevator pit 7. Upper Level Patio Trellis (Alternate #4) $ 129,280 $ - $ - $ 129,280 Steel columns/beams with wood purlins, space heaters, lighting, sun shading 8. Panel form site terrace walls (Alternate #5) $ (31,410) $ - $ - $ (31,410) Change in concrete wall finish from board form to panel form 9. Delete specified Nano sealer at stone paving (Alternate #6) $ - $ - $ - $ - No cost impact 10. Preferred Masonry Subcontractor $ 514,944 $ 32,868 $ - $ 547,812 Change from DLC suggested mason to Quarryhouse 11. Preferred Electrical Subcontractor $ - $ 263,671 $ - $ 263,671 Change from DLC suggestion to Ferrari Electric *Alternates include fees, Liability Insurance, and contingency 3 of 3 84
Pie Chart
fees12.0%
ornamental metals 2.3%
general requirements11.7%
pool house (MEP) 5.5%
pool house (structure, foundation) 11.0%
pool house (finishes) 9.0%
excavation, shoring3.5%
site concrete 14.0%
pool7.0%
contingency 5.0%
site features (landscaping, greenhouse, rain water collection, stone paving)16.0%
pool house (finish carpentry) 3.0%
85
Pie Chart
A significant source of pride for Design Line is our ability to maintain the projected pace of work without undue delays.
Preconstruction + Construction Scheduling
The preconstruction period is our initial opportunity for planning your project’s construction schedule.
We will create a detailed schedule for all site and off-site tasks at the beginning of preconstruction, outlining the critical path, construction workflow, sequencing and timing of the work.
From this strong foundation of information we will update the schedule throughout the entire course of the project, adding more detail as we move into each phase of construction to ensure that the work progresses on track.
The schedule is shared with the ownership team to provide transparent and current information, with the design team to ensure timely documentation, and with our subcontractors to hold them accountable. During weekly site meetings we use a three week lookahead schedule as a tool to help keep everyone in front of deadlines.
87 Schedule
Detailed Schedule Documents
This section provides detailed scheduling information for your project with the following documents:
• Construction Schedule
88
Construction Schedule
IDCritical% Complete Code 2 Task Name DurationStart Finish 1 Yes 0% 3003 Dwight Way 556 days Fri 3/15/24 Tue 6/2/26 2 Yes 0% Preconstruction 51 days Fri 3/15/24 Fri 5/24/24 3 No 0% Drawing Sets 0 days Fri 3/15/24 Fri 3/15/24 4 No 0% CD Set already issued 0 days Fri 3/15/24 Fri 3/15/24 5 Yes 0% Contract 51 days Fri 3/15/24 Fri 5/24/24 6 Yes 0% Prime contract - draft 11 days Fri 3/15/24 Fri 3/29/24 7 Yes 0% Prime contract - review 15 days Mon 4/1/24 Fri 4/19/24 8 Yes 0% Budget confirmation 5 days Mon 4/22/24 Fri 4/26/24 9 Yes 0% Prime contract - sign 0 days Fri 4/26/24 Fri 4/26/24 10 No 0% Subcontractor buyout / contracts 20 days Mon 4/29/24 Fri 5/24/24 11 No 0% Permit 0 days Fri 3/15/24 Fri 3/15/24 12 No 0% Permit issued already 0 days Fri 3/15/24 Fri 3/15/24 13 Yes 0% Construction 520 days Mon 5/6/24 Tue 6/2/26 14 Yes 0% Mobilization 5 days Mon 5/6/24 Fri 5/10/24 15 Yes 0% Temporary fencing 2 days Mon 5/6/24 Tue 5/7/24 16 No 0% Temp toilets 0 days Tue 5/7/24 Tue 5/7/24 17 Yes 0% Utility safe-offs 2 days Mon 5/6/24 Tue 5/7/24 18 Yes 0% Temp power 3 days Wed 5/8/24 Fri 5/10/24 19 Yes 0% Temp water 3 days Wed 5/8/24 Fri 5/10/24 20 Yes 0% Surveyor control monuments 1 day Fri 5/10/24 Fri 5/10/24 21 No 0% Tree protection 5 days Mon 5/6/24 Fri 5/10/24 22 No 0% SWPP, erosion control 5 days Mon 5/6/24 Fri 5/10/24 23 Yes 0% Excavation & Concrete 350 days Thu 5/9/24 Tue 9/30/25 24 Yes 0% Pool and Equipment Room 72 days Thu 5/9/24 Wed 8/21/24 25 Yes 0% Surveyor construction staking 2 days Thu 5/9/24 Fri 5/10/24 26 Yes 0% Cut pool and equipment room pads 7 days Mon 5/13/24 Tue 5/21/24 27 Yes 0% Piers- layout 1 day Wed 5/22/24 Wed 5/22/24 28 Yes 0% Piers- drill 2 days Thu 5/23/24 Fri 5/24/24 29 Yes 0% Geotech inspections 0 days Fri 5/24/24 Fri 5/24/24 30 Yes 0% Piers- cages and pour concrete 1 4 days Tue 5/28/24 Fri 5/31/24 31 No 0% Form edge slab 5 days Thu 5/30/24 Wed 6/5/24 32 Yes 0% Utility layout 2 days Mon 6/3/24 Tue 6/4/24 33 Yes 0% Sub slab utility trenching 3 days Wed 6/5/24 Fri 6/7/24 34 Yes 0% Sub slab utility drains/conduits/piping 5 days Mon 6/10/24 Fri 6/14/24 35 Yes 0% Backfill utility trenches 1 day Mon 6/17/24 Mon 6/17/24 36 Yes 0% Waterproofing under grade bms/mat slab 5 days Tue 6/18/24 Mon 6/24/24 37 Yes 0% Concrete mat slab rebar 9 days Fri 6/21/24 Wed 7/3/24 38 Yes 0% Concrete mat slab pour/cure/strip 6 days Mon 7/8/24 Mon 7/15/24 39 Yes 0% Layout foundation walls 2 days Fri 7/12/24 Mon 7/15/24 40 Yes 0% Formwork first side 7 days Tue 7/16/24 Wed 7/24/24 41 Yes 0% Rebar 7 days Tue 7/23/24 Wed 7/31/24 42 Yes 0% Formwork second side (no board form) 5 days Tue 7/30/24 Mon 8/5/24 43 Yes 0% Reinforce formwork 2 days Fri 8/2/24 Mon 8/5/24 44 Yes 0% Hold downs, embeds, baseplates 1 day Tue 8/6/24 Tue 8/6/24 45 Yes 0% Pour concrete 1 day Wed 8/7/24 Wed 8/7/24 46 Yes 0% Cure time 5 days Thu 8/8/24 Wed 8/14/24 47 Yes 0% Strip forms and demob formwork 5 days Thu 8/8/24 Wed 8/14/24 48 Yes 0% Waterproofing at foundation walls 5 days Tue 8/13/24 Mon 8/19/24 49 Yes 0% Backfill and compact 2 days Tue 8/20/24 Wed 8/21/24 50 Yes 0% Pool House 107 days Thu 8/22/24 Wed 1/29/25 51 Yes 0% Surveyor construction staking 1 day Thu 8/22/24 Thu 8/22/24 52 Yes 0% Cut pool house pad 3 days Fri 8/23/24 Tue 8/27/24 53 Yes 0% Piers- layout 1 day Wed 8/28/24 Wed 8/28/24 54 Yes 0% Piers- drill 4 days Wed 8/28/24 Tue 9/3/24 55 Yes 0% Geotech inspections 0 days Tue 9/3/24 Tue 9/3/24 56 Yes 0% Piers- cages and pour concrete 1 5 days Wed 9/4/24 Tue 9/10/24 Jan Feb Mar Apr May Jun 2023 Design Line Construction 3003 Dwight Way Preliminary Construction 1 90
Construction Schedule 3/15/2024
Preconstruction 5/24
Drawing Sets3/15
CD Set already issued3/15
Contract 5/24
Prime contract - draft3/29
Prime contract - review4/19
Budget confirmation4/26
Prime contract - sign4/26
Subcontractor buyout / contracts5/24
Permit3/15
Permit issued already3/15
Mobilization5/10
Temporary fencing5/7
Temp toilets5/7
Utility safe-offs5/7
Temp power5/10
Temp water5/10
Surveyor control monuments5/10
Tree protection5/10
SWPP, erosion control5/10
Excavation & Concrete 9/30
Pool and Equipment Room 8/21
Surveyor construction staking5/10
Cut pool and equipment room pads5/21
Piers- layout5/22
Piers- drill5/24
Geotech inspections5/24
Piers- cages and pour concrete 15/31
Form edge slab6/5
Utility layout6/4
Sub slab utility trenching6/7
Sub slab utility drains/conduits/piping6/14
Backfill utility trenches6/17
Waterproofing under grade bms/mat slab6/24
Concrete mat slab rebar7/3
Concrete mat slab pour/cure/strip7/15
Layout foundation walls7/15
Formwork first side7/24
Rebar7/31
Formwork second side (no board form)8/5
Reinforce formwork8/5
Hold downs, embeds, baseplates8/6
Pour concrete8/7
Cure time8/14
Strip forms and demob formwork8/14
Waterproofing at foundation walls8/19
Backfill and compact8/21
Pool House 1/29
Surveyor construction staking8/22
Cut pool house pad8/27
Piers- layout8/28
Piers- drill9/3
Geotech inspections9/3
Piers- cages and pour concrete 19/10
3003 Dwight Way 6/2
Construction 6/2
Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug 2023 2024 2025 2026
91
Construction Schedule
IDCritical% Complete Code 2 Task Name DurationStart Finish 57 No 0% Form edge slab 3 days Mon 9/9/24 Wed 9/11/24 58 Yes 0% Utility layout 2 days Wed 9/11/24 Thu 9/12/24 59 Yes 0% Sub slab utility trenching 3 days Thu 9/12/24 Mon 9/16/24 60 Yes 0% Sub slab utility drains/conduits/piping 6 days Tue 9/17/24 Tue 9/24/24 61 Yes 0% Backfill utility trenches 1 day Wed 9/25/24 Wed 9/25/24 62 Yes 0% Waterproofing under grade bms/mat slab 5 days Thu 9/26/24 Wed 10/2/24 63 No 0% Pan deck 5 days Thu 9/26/24 Wed 10/2/24 64 Yes 0% Concrete mat slab rebar 15 days Tue 10/1/24 Mon 10/21/24 65 Yes 0% Concrete mat slab pour/cure/strip 15 days Tue 10/22/24 Mon 11/11/24 66 Yes 0% Layout foundation walls 5 days Tue 11/5/24 Mon 11/11/24 67 Yes 0% Formwork first side 8 days Tue 11/12/24 Thu 11/21/24 68 Yes 0% Rebar 15 days Wed 11/20/24 Thu 12/12/24 69 Yes 0% Formwork second side (no board form) 10 days Wed 12/11/24 Thu 12/26/24 70 Yes 0% Reinforce formwork 5 days Mon 12/23/24 Thu 1/2/25 71 Yes 0% Hold downs, embeds, baseplates 5 days Fri 1/3/25 Thu 1/9/25 72 Yes 0% Pour concrete 2 days Fri 1/10/25 Tue 1/14/25 73 No 0% Cure time 5 days Wed 1/15/25 Tue 1/21/25 74 No 0% Strip forms and demob formwork 5 days Wed 1/15/25 Tue 1/21/25 75 No 0% Waterproofing at foundation walls 5 days Mon 1/20/25 Fri 1/24/25 76 No 0% Backfill and compact 3 days Mon 1/27/25 Wed 1/29/25 77 No 0% Upper Retaining Walls and Water Tank Area 171 days Thu 1/30/25 Tue 9/30/25 78 No 0% Surveyor construction staking 1 day Thu 1/30/25 Thu 1/30/25 79 No 0% Cut pad 3 days Fri 1/31/25 Tue 2/4/25 80 No 0% Piers- layout 5 days Wed 2/5/25 Tue 2/11/25 81 No 0% Piers- drill 15 days Wed 2/5/25 Tue 2/25/25 82 No 0% Geotech inspections 0 days Tue 2/25/25 Tue 2/25/25 83 No 0% Piers- cages and pour concrete 1 10 days Wed 2/26/25 Tue 3/11/25 84 No 0% Grade beam excavation 20 days Wed 3/12/25 Tue 4/8/25 85 No 0% Grade beam waterproofing 10 days Wed 4/9/25 Tue 4/22/25 86 No 0% Grade beam formwork, rebar, sleeves 35 days Wed 4/23/25 Wed 6/11/25 87 No 0% Grade beam pour 15 days Thu 6/12/25 Wed 7/2/25 88 No 0% Layout site walls 8 days Mon 6/23/25 Wed 7/2/25 89 No 0% Formwork first side 15 days Thu 7/3/25 Thu 7/24/25 90 No 0% Rebar 15 days Wed 7/23/25 Tue 8/12/25 91 No 0% Formwork second side (no board form) 15 days Mon 8/11/25 Fri 8/29/25 92 No 0% Reinforce formwork 7 days Thu 8/28/25 Mon 9/8/25 93 No 0% Pour concrete 5 days Tue 9/9/25 Mon 9/15/25 94 No 0% Cure time 5 days Tue 9/16/25 Mon 9/22/25 95 No 0% Strip forms and demob formwork 10 days Tue 9/9/25 Mon 9/22/25 96 No 0% Waterproofing at retaining walls 5 days Fri 9/19/25 Thu 9/25/25 97 No 0% Backfill and compact 3 days Fri 9/26/25 Tue 9/30/25 98 No 0% Framing 179 days Tue 8/6/24 Wed 4/23/25 99 No 0% Structural Steel 165 days Tue 8/6/24 Thu 4/3/25 100 No 0% Shop drawing/ submittal 30 days Tue 8/6/24 Wed 9/18/24 101 No 0% Review period 10 days Wed 9/18/24 Wed 10/2/24 102 No 0% Correction and re submittal 10 days Wed 10/2/24 Wed 10/16/24 103 No 0% Re-review 10 days Wed 10/16/24 Wed 10/30/24 104 No 0% Shop drawing buffer 15 days Wed 10/30/24 Wed 11/20/24 105 No 0% Fabrication 30 days Wed 11/20/24 Thu 1/9/25 106 No 0% Fabrication buffer 10 days Thu 1/9/25 Fri 1/24/25 107 No 0% Install steel (intermittent throughout wood framing) 50 days Fri 1/24/25 Thu 4/3/25 108 No 0% Wood framing 70 days Thu 1/16/25 Wed 4/23/25 109 No 0% Material delivery 1 day Thu 1/16/25 Fri 1/17/25 110 Yes 0% Layout 5 days Fri 1/17/25 Thu 1/23/25 111 Yes 0% Lower level wall, post and beam 17 days Fri 1/24/25 Mon 2/17/25 Jan Feb Mar Apr May Jun 2023 Design Line Construction 3003 Dwight Way Preliminary Construction 2 92
Form edge slab9/11
Utility layout9/12
Sub slab utility trenching9/16
Sub slab utility drains/conduits/piping9/24
Backfill utility trenches9/25
Waterproofing under grade bms/mat slab10/2
Pan deck10/2
Concrete mat slab rebar10/21
Concrete mat slab pour/cure/strip11/11
Layout foundation walls11/11
Formwork first side11/21
Rebar12/12
Formwork second side (no board form)12/26
Reinforce formwork1/2
Hold downs, embeds, baseplates1/9
Pour concrete1/14
Cure time1/21
Strip forms and demob formwork1/21
Waterproofing at foundation walls1/24
Backfill and compact1/29
Upper Retaining Walls and Water Tank Area 9/30
Surveyor construction staking1/30
Cut pad2/4
Piers- layout2/11
Piers- drill2/25
Geotech inspections2/25
Piers- cages and pour concrete 13/11
Grade beam excavation4/8
Grade beam waterproofing4/22
Grade beam formwork, rebar, sleeves6/11
Grade beam pour7/2
Layout site walls7/2
Formwork first side7/24
Rebar8/12
Formwork second side (no board form)8/29
Reinforce formwork9/8
Pour concrete9/15
Cure time9/22
Strip forms and demob formwork9/22
Waterproofing at retaining walls9/25
Backfill and compact9/30
Framing 4/23
Structural Steel 4/3
Shop drawing/ submittal9/18
Review period10/2
Correction and re submittal10/16
Re-review10/30
Shop drawing buffer11/20
Fabrication 1/9
Fabrication buffer1/24
Install steel (intermittent throughout wood framing) 4/3
Wood framing 4/23
Material delivery1/17
Layout1/23
Lower level wall, post and beam2/17
Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug 2023 2024 2025
2026
93
Construction Schedule 3/15/2024
Construction Schedule
IDCritical% Complete Code 2 Task Name DurationStart Finish 112 Yes 0% Upper level floor package 10 days Tue 2/18/25 Mon 3/3/25 113 Yes 0% Upper level wall, post, beam 17 days Tue 3/4/25 Wed 3/26/25 114 Yes 0% Roof Framing Package 15 days Thu 3/27/25 Wed 4/16/25 115 No 0% Architectural blocking , backing, straight edging, fenestration opening detailing 15 days Thu 4/3/25 Wed 4/23/25 116 No 0% Dry in 284 days Tue 7/2/24 Tue 8/19/25 117 No 0% Membranes and Waterproofing 76 days Mon 3/10/25 Tue 6/24/25 118 No 0% Waterproofing cut sheet submittal 10 days Mon 3/10/25 Mon 3/24/25 119 No 0% Waterproofing submittal review 10 days Mon 3/24/25 Mon 4/7/25 120 Yes 0% Envelope waterproofing- prep, fluid-applied flashings at fenestration openings 8 days Mon 4/7/25 Wed 4/16/25 121 Yes 0% Envelope waterproofing- walls 10 days Thu 4/10/25 Wed 4/23/25 122 No 0% Drain plane 7 days Mon 6/16/25 Tue 6/24/25 123 No 0% Roof 16 days Thu 4/17/25 Thu 5/8/25 124 No 0% Fascia install 3 days Thu 4/17/25 Mon 4/21/25 125 No 0% Roof flashing 1 3 days Tue 4/22/25 Thu 4/24/25 126 No 0% Roofing 10 days Fri 4/25/25 Thu 5/8/25 127 No 0% Exterior doors and windows 217 days Tue 7/2/24 Wed 5/14/25 128 No 0% Submittals 105 days Tue 7/2/24 Tue 12/3/24 129 No 0% Shop drawing period and submittal 30 days Tue 7/2/24 Thu 8/15/24 130 No 0% Shop Drawing approval period 30 days Thu 8/15/24 Fri 9/27/24 131 No 0% Shop Drawing correction and re submittal 30 days Fri 9/27/24 Fri 11/8/24 132 No 0% Shop drawing buffer 15 days Fri 11/8/24 Tue 12/3/24 133 No 0% Frame and glass fabrication 80 days Tue 12/3/24 Tue 4/1/25 134 No 0% Fabrication buffer 15 days Tue 4/1/25 Tue 4/22/25 135 Yes 0% Window/door delivery 2 days Tue 4/22/25 Wed 4/23/25 136 Yes 0% Install windows/doors 15 days Thu 4/24/25 Wed 5/14/25 137 No 0% Gutters and Downspouts 85 days Tue 4/8/25 Wed 8/6/25 138 No 0% Gutter and downspout mock-up 20 days Tue 4/8/25 Tue 5/6/25 139 No 0% Gutter and downspout approval 10 days Tue 5/6/25 Tue 5/20/25 140 No 0% Gutter material order, fabrication, scheduling 30 days Tue 5/20/25 Wed 7/2/25 141 No 0% Gutter installation 7 days Thu 7/24/25 Fri 8/1/25 142 No 0% Downspout installation 3 days Mon 8/4/25 Wed 8/6/25 143 No 0% Insulation 46 days Mon 6/16/25 Tue 8/19/25 144 No 0% Spray foam product data submittal 10 days Mon 6/16/25 Mon 6/30/25 145 No 0% Spary foam product data approval 10 days Mon 6/30/25 Tue 7/15/25 146 Yes 0% Spray foam- lower level 2 days Tue 8/12/25 Wed 8/13/25 147 Yes 0% Spray foam- Upper level 2 days Thu 8/14/25 Fri 8/15/25 148 Yes 0% Spray foam- roof 2 days Mon 8/18/25 Tue 8/19/25 149 No 0% Exterior finishes 140 days Tue 3/4/25 Thu 9/18/25 150 No 0% Eaves and Trim 40 days Thu 7/24/25 Thu 9/18/25 151 No 0% Eaves- install 15 days Thu 7/24/25 Wed 8/13/25 152 No 0% Exterior trim 1 15 days Thu 8/14/25 Thu 9/4/25 153 No 0% Exterior eaves and fascia painting/staining 10 days Fri 9/5/25 Thu 9/18/25 154 No 0% Stucco 100 days Tue 3/4/25 Wed 7/23/25 155 No 0% Stucco Cutsheet submittal 15 days Tue 3/4/25 Tue 3/25/25 156 No 0% Stucco Mock-up production 15 days Tue 3/25/25 Tue 4/15/25 157 No 0% Stucco Mock-up review 20 days Tue 4/15/25 Tue 5/13/25 158 No 0% Material order 30 days Tue 5/13/25 Wed 6/25/25 159 No 0% Installation 20 days Wed 6/25/25 Wed 7/23/25 160 No 0% MEP rough In 219 days Thu 10/24/24 Tue 9/9/25 161 No 0% Plumbing 131 days Thu 12/5/24 Mon 6/16/25 162 No 0% Submittals 131 days Thu 12/5/24 Mon 6/16/25 163 No 0% Drainage cut sheet submittal 10 days Thu 12/5/24 Thu 12/19/24 164 No 0% Drainage submittal approval 15 days Thu 12/19/24 Thu 1/16/25 165 No 0% Rough plumbing data sheets 10 days Thu 1/16/25 Wed 1/29/25 Jan Feb Mar Apr May Jun 2023 Design Line Construction 3003 Dwight Way Preliminary Construction 3 94
Upper level floor package3/3
Upper level wall, post, beam3/26
Roof Framing Package4/16
Architectural blocking , backing, straight edging, fenestration opening detailing4/23
Dry in 8/19
Membranes and Waterproofing 6/24
Waterproofing cut sheet submittal3/24
Waterproofing submittal review4/7
Envelope waterproofing- prep, fluid-applied flashings at fenestration openings4/16
Envelope waterproofing- walls4/23
Drain plane6/24
Roof5/8
Fascia install4/21
Roof flashing 14/24
Roofing5/8
Exterior
Submittals
Shop drawing period and submittal8/15
Shop Drawing approval period9/27
Shop Drawing correction and re submittal11/8
Shop drawing buffer12/3
Frame and glass fabrication 4/1
Fabrication buffer4/22
Window/door delivery4/23
Install windows/doors5/14
Gutters and Downspouts 8/6
Gutter and downspout mock-up5/6
Gutter and downspout approval5/20
Gutter material order, fabrication, scheduling7/2
Gutter installation8/1
Downspout installation8/6
Insulation 8/19
Spray foam product data submittal6/30
Spary foam product data approval7/15
Spray foam- lower level8/13
Spray foam- Upper level8/15
Spray foam- roof8/19 Exterior finishes 9/18
Eaves- install8/13
Exterior trim 19/4
Exterior eaves and fascia painting/staining9/18
Stucco 7/23
Stucco Cutsheet submittal3/25
Stucco Mock-up production4/15
Stucco Mock-up review5/13
Material order6/25
Drainage cut sheet submittal12/19
Drainage submittal approval1/16
Rough plumbing data sheets1/29
doors and windows
5/14
12/3
Eaves and Trim 9/18
Installation7/23
Plumbing
MEP rough In 9/9
6/16 Submittals 6/16
Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug 2023 2024 2025 2026 Construction Schedule 3/15/2024 95
Construction Schedule
IDCritical% Complete Code 2 Task Name DurationStart Finish 166 No 0% Rough plumbing data sheets approval 15 days Thu 12/5/24 Mon 12/30/24 167 No 0% Plumbing fixture rough cut sheets 10 days Mon 12/30/24 Thu 1/16/25 168 No 0% Plumbing fixture rough cut sheets approval 15 days Thu 1/16/25 Thu 2/6/25 169 No 0% Plumbing fixture trim cut sheets 10 days Thu 2/6/25 Thu 2/20/25 170 No 0% Plumbing fixture trim cut sheets approval 15 days Thu 2/20/25 Thu 3/13/25 171 No 0% Trench drains- cut sheets 10 days Thu 3/13/25 Thu 3/27/25 172 No 0% Fire sprinkler shop drawings 20 days Fri 5/16/25 Mon 6/16/25 173 No 0% DWV lines lower level 10 days Thu 4/24/25 Wed 5/7/25 174 No 0% DWV lines Upper level 10 days Thu 5/8/25 Wed 5/21/25 175 No 0% Plumbing supply/recirc rough- lower level 15 days Thu 5/22/25 Thu 6/12/25 176 No 0% Plumbing supply/recirc rough- Upper level 15 days Fri 6/13/25 Thu 7/3/25 177 No 0% HVAC 135 days Thu 2/6/25 Fri 8/15/25 178 No 0% HVAC equipment submittal 10 days Thu 2/6/25 Thu 2/20/25 179 No 0% HVAC equipment submittal review 15 days Thu 2/20/25 Thu 3/13/25 180 No 0% HVAC material order and delivery 40 days Thu 3/13/25 Thu 5/8/25 181 No 0% HVAC Rough- lower level 18 days Thu 5/8/25 Tue 6/3/25 182 No 0% HVAC Rough- upper level 18 days Wed 6/4/25 Fri 6/27/25 183 No 0% HVAC Rough- finish ducts, connect boots 10 days Mon 6/30/25 Mon 7/14/25 184 No 0% HVAC- set equipment 1 5 days Tue 7/15/25 Mon 7/21/25 185 No 0% HVAC- set equipment 2 5 days Mon 8/11/25 Fri 8/15/25 186 No 0% Electrical 219 days Thu 10/24/24 Tue 9/9/25 187 No 0% Submittals 130 days Thu 10/24/24 Mon 5/5/25 188 No 0% Light fixture data sheet assembly 30 days Thu 10/24/24 Mon 12/9/24 189 No 0% Light fixture data sheet review 20 days Mon 12/9/24 Fri 1/10/25 190 No 0% Light fixture order and delivery 80 days Fri 1/10/25 Mon 5/5/25 191 No 0% Switches, receptacles, keypads etc. confirm products, assemble submittal 15 days Thu 10/24/24 Wed 11/13/24 192 No 0% Device submittal review 15 days Thu 11/14/24 Fri 12/6/24 193 No 0% Floor outlets data sheet assembly 10 days Mon 12/9/24 Fri 12/20/24 194 No 0% Floor outlets data sheet review 15 days Mon 12/23/24 Fri 1/17/25 195 No 0% Complete Lutron keypad package 30 days Mon 1/20/25 Fri 2/28/25 196 No 0% Decorative lighting specs due 0 days Mon 5/5/25 Mon 5/5/25 197 No 0% Electrical- on-site planning and layout 3 days Mon 5/5/25 Thu 5/8/25 198 No 0% Install panels 7 days Thu 5/8/25 Fri 5/16/25 199 Yes 0% Interior wiring- lower level and basement 25 days Thu 5/15/25 Thu 6/19/25 200 Yes 0% Interior wiring- Upper level 15 days Fri 6/20/25 Fri 7/11/25 201 Yes 0% Rough boxes- lower level and basement 7 days Mon 7/14/25 Tue 7/22/25 202 Yes 0% Rough boxes- Upper level 5 days Wed 7/23/25 Tue 7/29/25 203 Yes 0% Light housing installation 8 days Wed 7/30/25 Fri 8/8/25 204 Yes 0% Electrical panel make-up 8 days Mon 8/11/25 Wed 8/20/25 205 Yes 0% Lighting panel make-up 8 days Thu 8/21/25 Tue 9/2/25 206 No 0% Pickup wiring 5 days Wed 9/3/25 Tue 9/9/25 207 No 0% Fire Sprinkler 26 days Mon 6/30/25 Tue 8/5/25 208 No 0% Fire sprinkler rough- lower level and basement 11 days Mon 6/30/25 Tue 7/15/25 209 No 0% Fire sprinkler rough- Upper level 10 days Wed 7/16/25 Tue 7/29/25 210 No 0% Fire sprinkler- set head locations 5 days Wed 7/30/25 Tue 8/5/25 211 Yes 0% Low Voltage/AV/Security 30 days Tue 7/22/25 Tue 9/2/25 212 Yes 0% Low voltage/AV rough wiring 15 days Tue 7/22/25 Tue 8/12/25 213 Yes 0% Low voltage/AV set speakers 5 days Tue 8/12/25 Tue 8/19/25 214 Yes 0% Low voltage/AV set boxes to land wiring 5 days Tue 8/19/25 Tue 8/26/25 215 Yes 0% Low voltage/AV rough install drywall trim rings 5 days Tue 8/26/25 Tue 9/2/25 216 No 0% Security rough wiring 10 days Tue 7/22/25 Mon 8/4/25 217 No 0% Security door and window contacts 5 days Tue 8/5/25 Mon 8/11/25 Switches, receptacles, Jan Feb Mar Apr May Jun Design Line Construction 3003 Dwight Way Preliminary 4 96
Rough plumbing data sheets approval12/30
Plumbing fixture rough cut sheets1/16
Plumbing fixture rough cut sheets approval2/6
Plumbing fixture trim cut sheets2/20
Plumbing fixture trim cut sheets approval3/13
Trench drains- cut sheets3/27
Fire sprinkler shop drawings6/16
DWV lines lower level5/7
DWV lines Upper level5/21
Plumbing supply/recirc rough- lower level6/12
Plumbing supply/recirc rough- Upper level7/3
HVAC equipment submittal2/20
HVAC equipment submittal review3/13
HVAC material order and delivery5/8
HVAC Rough- lower level6/3
HVAC Rough- upper level6/27
HVAC Rough- finish ducts, connect boots7/14
HVAC- set equipment 17/21
HVAC- set equipment 28/15
Submittals
Light fixture data sheet assembly12/9
Light fixture data sheet review1/10
Light fixture order and delivery
receptacles, keypads etc. confirm products, assemble submittal11/13
Device submittal review12/6
Floor outlets data sheet assembly12/20
Floor outlets data sheet review1/17
Complete Lutron keypad package2/28
Decorative lighting specs due5/5
Electrical- on-site planning and layout5/8
Install panels5/16
Interior wiring- lower level and basement6/19
Interior wiring- Upper level7/11
Rough boxes- lower level and basement7/22
Rough boxes- Upper level7/29
Light housing installation8/8
Electrical panel make-up8/20
Lighting panel make-up9/2
Pickup wiring9/9 Fire Sprinkler8/5 Fire
Fire
lower level and basement7/15
Low
Low
Low
Security rough wiring8/4
Security door and window contacts8/11
8/15
HVAC
Electrical 9/9
5/5
5/5
sprinkler
rough-
sprinkler rough-
sprinkler- set
Upper level7/29 Fire
head locations8/5
Voltage/AV/Security9/2
voltage/AV rough
Low
wiring8/12
voltage/AV set speakers8/19
voltage/AV set boxes to land
voltage/AV rough install drywall trim
wiring8/26 Low
rings9/2
Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug 2023 2024 2025 2026 Construction Schedule 3/15/2024 97
Construction Schedule
IDCritical% Complete Code 2 Task Name DurationStart Finish 218 No 0% Access control wiring 5 days Tue 8/12/25 Mon 8/18/25 219 No 0% Access control back-box prep 5 days Tue 8/19/25 Mon 8/25/25 220 Yes 0% Interior finishes 513 days Wed 5/15/24 Tue 6/2/26 221 No 0% Interior door installation 372 days Wed 5/15/24 Wed 11/5/25 222 No 0% Hardware spec set 0 days Wed 5/15/24 Wed 5/15/24 223 No 0% Hardware submittal 15 days Wed 5/15/24 Thu 6/6/24 224 No 0% Hardware submittal review 15 days Thu 6/6/24 Thu 6/27/24 225 No 0% Hardware order and delivery 90 days Thu 6/27/24 Tue 11/5/24 226 No 0% Interior door finish sample production and review 20 days Tue 11/5/24 Thu 12/5/24 227 No 0% Interior door shop drawings 20 days Thu 12/5/24 Wed 1/8/25 228 No 0% Interior door shop drawings review 15 days Wed 1/8/25 Thu 1/30/25 229 No 0% Interior door jamb and slab fabrication 60 days Thu 1/30/25 Thu 4/24/25 230 No 0% Interior door buffer 15 days Thu 4/24/25 Thu 5/15/25 231 No 0% Interior door pocket and jamb delivery 5 days Thu 5/15/25 Thu 5/22/25 232 No 0% Install pocket door structures 5 days Fri 6/6/25 Thu 6/12/25 233 No 0% Install door jambs, dry fit slabs 15 days Fri 6/13/25 Thu 7/3/25 234 No 0% Store slabs for safekeeping 3 days Mon 7/7/25 Wed 7/9/25 235 No 0% Install door slabs permanently 15 days Thu 10/16/25 Wed 11/5/25 236 No 0% Drywall Prep 152 days Thu 1/23/25 Tue 8/26/25 237 No 0% Submittals 65 days Thu 1/23/25 Thu 4/24/25 238 No 0% Shade pocket design/build development 30 days Thu 1/23/25 Thu 3/6/25 239 No 0% Shade pocket shop drawings 20 days Thu 3/6/25 Thu 4/3/25 240 No 0% Shade pocket shop drawing review 15 days Thu 4/3/25 Thu 4/24/25 241 No 0% Shade pocket fabrication and delivery 50 days Thu 4/24/25 Mon 7/7/25 242 No 0% Shade pockets- install 10 days Mon 7/7/25 Fri 7/18/25 243 No 0% Baseboard grounds 8 days Mon 7/21/25 Wed 7/30/25 244 Yes 0% House conditioning 5 days Wed 8/20/25 Tue 8/26/25 245 No 0% Drywall 30 days Mon 8/25/25 Mon 10/6/25 246 No 0% Stock drywall 2 days Mon 8/25/25 Wed 8/27/25 247 No 0% Hang drywall- tiled areas 3 days Wed 8/27/25 Fri 8/29/25 248 Yes 0% Hang drywall- lower level 7 days Wed 8/27/25 Fri 9/5/25 249 Yes 0% Hang drywall- upper level 11 days Mon 9/8/25 Mon 9/22/25 250 No 0% Mud & tape lower level 10 days Mon 9/8/25 Fri 9/19/25 251 Yes 0% Mud & tape Upper level 10 days Tue 9/23/25 Mon 10/6/25 252 No 0% Paint 164 days Thu 6/19/25 Mon 2/16/26 253 No 0% Paint color confirmation 0 days Thu 6/19/25 Thu 6/19/25 254 No 0% Paint brushout samples 10 days Thu 6/19/25 Thu 7/3/25 255 No 0% Paint brushout review 15 days Thu 7/3/25 Fri 7/25/25 256 No 0% PVA lower level 7 days Mon 9/22/25 Tue 9/30/25 257 Yes 0% PVA Upper level 7 days Tue 10/7/25 Wed 10/15/25 258 No 0% Paint lower level ceilings 10 days Wed 10/1/25 Tue 10/14/25 259 No 0% Paint Upper level ceilings 10 days Thu 10/16/25 Wed 10/29/25 260 No 0% Paint lower level base/case/trim 11 days Thu 10/30/25 Thu 11/13/25 261 No 0% Paint lower level walls 15 days Fri 11/14/25 Mon 12/8/25 262 No 0% Paint Upper level base/case/trim 15 days Tue 12/9/25 Wed 12/31/25 263 No 0% Paint Upper level walls 15 days Mon 1/5/26 Mon 1/26/26 264 No 0% Paint- pick up areas and detailing 15 days Tue 1/27/26 Mon 2/16/26 265 No 0% Stone and tile 202 days Thu 3/6/25 Fri 12/19/25 266 No 0% Tile/stone spec confirmed 0 days Thu 3/6/25 Thu 3/6/25 267 No 0% Tile/stone sample order 40 days Thu 3/6/25 Thu 5/1/25 268 No 0% Tile/stone sample/mock-up reivew 15 days Thu 5/1/25 Thu 5/22/25 269 No 0% Tile/stone material order and delivery 70 days Thu 5/22/25 Tue 9/2/25 270 No 0% Mortar beds at all shower pans 7 days Tue 9/2/25 Wed 9/10/25 271 No 0% Waterproof all shower pans 3 days Thu 9/11/25 Mon 9/15/25 272 Yes 0% Floor tile- bathrooms 15 days Thu 10/16/25 Wed 11/5/25 Jan Feb Mar Apr May Jun Design Line Construction
Dwight Way Preliminary Construction 5 98
3003
Construction Schedule 3/15/2024
Access control wiring8/18
Access control back-box prep8/25
Interior finishes 6/2
Interior door installation 11/5
Hardware spec set5/15
Hardware submittal6/6
Hardware submittal review6/27
Hardware order and delivery 11/5
Interior door finish sample production and review12/5
Interior door shop drawings1/8
Interior door shop drawings review1/30
Interior door jamb and slab fabrication 4/24
Interior door buffer5/15
Interior door pocket and jamb delivery5/22
Install pocket door structures6/12
Install door jambs, dry fit slabs7/3
Store slabs for safekeeping7/9
Install door slabs permanently11/5
Drywall Prep 8/26
Submittals 4/24
Shade pocket design/build development3/6
Shade pocket shop drawings4/3
Shade pocket shop drawing review4/24
Shade pocket fabrication and delivery 7/7
Shade pockets- install7/18
Baseboard grounds7/30
House conditioning8/26
Drywall10/6
Stock drywall8/27
Hang drywall- tiled areas8/29
Hang drywall- lower level9/5
Hang drywall- upper level9/22
Mud & tape lower level9/19
Mud & tape Upper level10/6
Paint 2/16
Paint color confirmation6/19
Paint brushout samples7/3
Paint brushout review7/25
PVA lower level9/30
PVA Upper level10/15
Paint lower level ceilings10/14
Paint Upper level ceilings10/29
Paint lower level base/case/trim11/13
Paint lower level walls12/8
Paint Upper level base/case/trim12/31
Paint Upper level walls1/26
Paint- pick up areas and detailing2/16
Stone and tile 12/19
Tile/stone spec confirmed3/6
Tile/stone sample order5/1
Tile/stone sample/mock-up reivew5/22
Tile/stone material order and delivery 9/2
Mortar beds at all shower pans9/10
Waterproof all shower pans9/15
Floor tile- bathrooms11/5
Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug 2023 2024 2025 2026
99
Construction Schedule
IDCritical% Complete Code 2 Task Name DurationStart Finish 273 No 0% Floor tile- larger rooms 25 days Thu 10/16/25 Wed 11/19/25 274 No 0% Wall tile- bathrooms 20 days Thu 11/6/25 Fri 12/5/25 275 No 0% Grouting 10 days Mon 12/8/25 Fri 12/19/25 276 No 0% Wood Flooring 66 days Thu 9/11/25 Mon 12/15/25 277 No 0% Wood floor control sample delivery 0 days Thu 9/11/25 Thu 9/11/25 278 No 0% Wood floor sample production 20 days Thu 9/11/25 Thu 10/9/25 279 No 0% Wood floor sample review 20 days Thu 10/9/25 Thu 11/6/25 280 Yes 0% Wood floor installation- upper level 11 days Thu 11/6/25 Thu 11/20/25 281 Yes 0% Wood tread installation- stairs 5 days Fri 11/21/25 Mon 12/1/25 282 Yes 0% Wood floor- finishing first coats 10 days Tue 12/2/25 Mon 12/15/25 283 No 0% Casework 262 days Fri 1/3/25 Tue 1/20/26 284 No 0% Submittals 185 days Fri 1/3/25 Thu 9/25/25 285 No 0% Appliance submittal 10 days Fri 1/3/25 Mon 1/20/25 286 No 0% Appliance submittal approval 15 days Mon 1/20/25 Mon 2/10/25 287 No 0% Casework control sample delivered 0 days Mon 2/10/25 Mon 2/10/25 288 No 0% Casework finish sample production 30 days Mon 2/10/25 Mon 3/24/25 289 No 0% Casework finish sample review 25 days Mon 3/24/25 Mon 4/28/25 290 No 0% Casework design/build development 30 days Mon 4/28/25 Tue 6/10/25 291 No 0% Casework shop drawings 40 days Tue 6/10/25 Wed 8/6/25 292 No 0% Casework shop drawing review 20 days Wed 8/6/25 Thu 9/4/25 293 No 0% Casework buffer 15 days Thu 9/4/25 Thu 9/25/25 294 No 0% Casework fabrication and delivery- baths 60 days Thu 9/25/25 Mon 12/22/25 295 No 0% Casework fabrication and delivery- main living spaces 60 days Fri 9/19/25 Tue 12/16/25 296 No 0% Install bathroom casework 11 days Mon 12/22/25 Fri 1/9/26 297 Yes 0% Install main living areas casework 21 days Tue 12/16/25 Tue 1/20/26 298 No 0% Install wood screens 3 days Fri 1/16/26 Tue 1/20/26 299 No 0% Baseboards and Casing 30 days Wed 1/21/26 Tue 3/3/26 300 No 0% Baseboard installation at lower level 10 days Wed 1/21/26 Tue 2/3/26 301 No 0% Baseboard installation at Upper floor 10 days Wed 2/4/26 Tue 2/17/26 302 No 0% Casing installation at lower level 10 days Wed 2/4/26 Tue 2/17/26 303 No 0% Casing installation at Upper level 10 days Wed 2/18/26 Tue 3/3/26 304 No 0% Metalwork 194 days Thu 3/27/25 Mon 1/5/26 305 No 0% Stair stringers- install 5 days Thu 3/27/25 Wed 4/2/25 306 No 0% Interior handrails and slat wall frame- install 11 days Tue 12/16/25 Mon 1/5/26 307 No 0% Countertops 44 days Tue 1/13/26 Fri 3/13/26 308 No 0% Template bathroom countertops 2 days Tue 1/13/26 Wed 1/14/26 309 No 0% Bathroom countertop shop drawings 10 days Thu 1/15/26 Wed 1/28/26 310 No 0% Bath countertop shop drawing review 10 days Thu 1/29/26 Wed 2/11/26 311 No 0% Fabricate bathroom countertops 15 days Thu 2/12/26 Wed 3/4/26 312 No 0% Install bathroom countertops 7 days Thu 3/5/26 Fri 3/13/26 313 Yes 0% Template kitchen countertops 1 day Wed 1/21/26 Wed 1/21/26 314 Yes 0% Kitchen countertop shop drawings 5 days Thu 1/22/26 Wed 1/28/26 315 Yes 0% Kitchen countertop shop drawing review 10 days Thu 1/29/26 Wed 2/11/26 316 Yes 0% Fabricate kitchen countertops 15 days Thu 2/12/26 Wed 3/4/26 317 Yes 0% Install kitchen countertops 3 days Thu 3/5/26 Mon 3/9/26 318 No 0% Glass 84 days Mon 12/22/25 Thu 4/23/26 319 No 0% Shower glass shop drawings 10 days Mon 12/22/25 Thu 1/8/26 320 No 0% Shower glass shop drawing review 10 days Fri 1/9/26 Fri 1/23/26 321 No 0% Shower glass fabrication 20 days Mon 1/26/26 Fri 2/20/26 322 No 0% Shower glass installation 5 days Mon 2/23/26 Fri 2/27/26 323 No 0% Measure for mirrors 2 days Wed 3/4/26 Thu 3/5/26 324 No 0% Mirror shop drawings 5 days Fri 3/6/26 Thu 3/12/26 325 No 0% Mirror shop drawing review 10 days Fri 3/13/26 Thu 3/26/26 326 No 0% Mirror fabrication 15 days Fri 3/27/26 Thu 4/16/26 327 No 0% Mirror installation 5 days Fri 4/17/26 Thu 4/23/26 Jan Feb Mar Apr May Jun 2023 Design Line Construction
Dwight
Preliminary Construction 6 100
3003
Way
Floor tile- larger rooms11/19
Wall tile- bathrooms12/5
Grouting12/19
Wood Flooring 12/15
Wood floor control sample delivery9/11
Wood floor sample production10/9
Wood floor sample review11/6
Wood floor installation- upper level11/20
Wood tread installation- stairs12/1
Wood floor- finishing first coats12/15
Casework 1/20
Submittals 9/25
Appliance submittal1/20
Appliance submittal approval2/10
Casework control sample delivered2/10
Casework finish sample production3/24
Casework finish sample review4/28
Casework design/build development6/10
Casework shop drawings8/6
Casework shop drawing review9/4
Casework buffer9/25
Casework fabrication and delivery- baths 12/22
Casework fabrication and delivery- main living spaces 12/16
Install bathroom casework1/9
Install main living areas casework1/20
Install wood screens1/20
Baseboards and Casing3/3
Baseboard installation at lower level2/3
Baseboard installation at Upper floor2/17
Casing installation at lower level2/17
Casing installation at Upper level3/3
Metalwork 1/5
Stair stringers- install4/2
Interior handrails and slat wall frame- install1/5 Countertops 3/13
Template bathroom countertops1/14
Bathroom countertop shop drawings1/28
Bath countertop shop drawing review2/11
Fabricate bathroom countertops3/4
Install bathroom countertops3/13
Template kitchen countertops1/21
Kitchen countertop shop drawings1/28
Kitchen countertop shop drawing review2/11
Fabricate kitchen countertops3/4
Install kitchen countertops3/9
Glass 4/23
Shower glass shop drawings1/8
Shower glass shop drawing review1/23
Shower glass fabrication2/20
Shower glass installation2/27
Measure for mirrors3/5
Mirror shop drawings3/12
Mirror shop drawing review3/26
Mirror fabrication4/16
Mirror installation4/23
Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug
2024 2025
101
2023
2026 Construction Schedule 3/15/2024
Construction Schedule
IDCritical% Complete Code 2 Task Name DurationStart Finish 328 No 0% Finish Items 106 days Thu 11/6/25 Mon 4/13/26 329 No 0% Door / window hardware 10 days Thu 11/6/25 Wed 11/19/25 330 Yes 0% Wood floor final finish coats 10 days Tue 3/10/26 Mon 3/23/26 331 Yes 0% Accessories / appliances 10 days Tue 3/24/26 Mon 4/6/26 332 No 0% Install roller shades 10 days Tue 3/24/26 Mon 4/6/26 333 No 0% Paint touch-up 15 days Tue 3/24/26 Mon 4/13/26 334 No 0% Finish MEP 49 days Wed 1/21/26 Mon 3/30/26 335 No 0% Trim out lights, receptacles, keypads 15 days Wed 1/21/26 Tue 2/10/26 336 No 0% Program keypads 10 days Wed 2/11/26 Tue 2/24/26 337 No 0% Install AV racks and punch down wires 15 days Wed 1/21/26 Tue 2/10/26 338 No 0% Install interface AV equipment (TVs, etc) 15 days Wed 2/11/26 Tue 3/3/26 339 No 0% Install faucets, toilets, other plumbing trim 15 days Tue 3/10/26 Mon 3/30/26 340 No 0% Install security keypads 5 days Wed 2/25/26 Tue 3/3/26 341 No 0% Install and setup access control 5 days Wed 2/25/26 Tue 3/3/26 342 No 0% Pool 435 days Tue 6/18/24 Mon 3/16/26 343 No 0% New equipment data sheets submittal 15 days Tue 6/18/24 Thu 7/11/24 344 No 0% New equipment data sheets review 15 days Thu 7/11/24 Thu 8/1/24 345 No 0% New equipment order and delivery 60 days Thu 8/1/24 Thu 10/24/24 346 No 0% Pool plaster submittal 10 days Thu 8/8/24 Wed 8/21/24 347 No 0% Pool plaster submittal review 15 days Thu 8/22/24 Thu 9/12/24 348 No 0% Pool cover submittal 10 days Fri 9/13/24 Thu 9/26/24 349 No 0% Pool cover submittal review 15 days Fri 9/27/24 Thu 10/17/24 350 No 0% Form and rebar at pool 15 days Thu 8/22/24 Thu 9/12/24 351 No 0% Rough plumbing and electrical 15 days Fri 9/13/24 Thu 10/3/24 352 No 0% Gunite pool 5 days Fri 10/4/24 Thu 10/10/24 353 No 0% Install pool equipment 15 days Thu 10/30/25 Wed 11/19/25 354 No 0% Pool coping 5 days Thu 11/20/25 Wed 11/26/25 355 No 0% Plaster finish 5 days Fri 2/20/26 Thu 2/26/26 356 No 0% Fill pool 1 day Fri 2/27/26 Fri 2/27/26 357 No 0% Balance chemicals 10 days Mon 3/2/26 Fri 3/13/26 358 No 0% Install cover 1 day Mon 3/16/26 Mon 3/16/26 359 No 0% Site Improvements 74 days Thu 10/9/25 Thu 1/29/26 360 No 0% Water storage tanks 20 days Wed 10/29/25 Tue 11/25/25 361 No 0% Exterior stone paving 40 days Thu 10/9/25 Fri 12/5/25 362 No 0% Greenhouse 35 days Thu 10/16/25 Fri 12/5/25 363 No 0% Exterior kitchen 40 days Thu 10/9/25 Fri 12/5/25 364 No 0% Fencing 20 days Mon 12/8/25 Thu 1/8/26 365 No 0% Metal guardrails 30 days Thu 11/20/25 Thu 1/8/26 366 No 0% DG paths 25 days Fri 12/12/25 Thu 1/22/26 367 No 0% Fire pits 5 days Fri 1/23/26 Thu 1/29/26 368 No 0% Landscaping 125 days Wed 9/3/25 Thu 3/5/26 369 No 0% Landscape elec & irrigation sleeving/prep 20 days Wed 9/3/25 Tue 9/30/25 370 No 0% Install irrigation mains 25 days Wed 10/1/25 Tue 11/4/25 371 No 0% Install lighting transformers and wiring 25 days Wed 11/5/25 Thu 12/11/25 372 No 0% Irrigation 20 days Fri 12/12/25 Thu 1/15/26 373 No 0% Planting 20 days Fri 1/16/26 Thu 2/12/26 374 No 0% Install landscape lighting fixtures 15 days Fri 2/13/26 Thu 3/5/26 375 No 0% Closeout 30 days Tue 3/24/26 Mon 5/4/26 376 Yes 0% Commissioning 15 days Tue 4/7/26 Mon 4/27/26 377 No 0% Punchlist 30 days Tue 3/24/26 Mon 5/4/26 378 Yes 0% Final cleaning 5 days Tue 4/28/26 Mon 5/4/26 379 Yes 0% Demobilization 4 days Wed 4/29/26 Mon 5/4/26 380 Yes 0% Rain Days 20 days Tue 5/5/26 Tue 6/2/26 381 Yes 0% Move-in 0 days Tue 6/2/26 Tue 6/2/26 Jan Feb Mar Apr May Jun 2023 Design Line Construction 3003 Dwight Way Preliminary Construction 7 102
Finish Items 4/13
Door / window hardware11/19
Wood floor final finish coats3/23
Accessories / appliances4/6
Install roller shades4/6
Paint touch-up4/13
Finish MEP 3/30
Trim out lights, receptacles, keypads2/10
Program keypads2/24
Install AV racks and punch down wires2/10
Install interface AV equipment (TVs, etc)3/3
Install faucets, toilets, other plumbing trim3/30
Install security keypads3/3
Install and setup access control3/3
Pool 3/16
New equipment data sheets submittal7/11
New equipment data sheets review8/1
New equipment order and delivery 10/24
Pool plaster submittal8/21
Pool plaster submittal review9/12
Pool cover submittal9/26
Pool cover submittal review10/17
Form and rebar at pool9/12
Rough plumbing and electrical10/3
Gunite pool10/10
Install pool equipment11/19
Pool coping11/26
Plaster finish2/26
Fill pool2/27
Balance chemicals3/13
Install cover3/16
Site Improvements 1/29
Water storage tanks11/25
Exterior stone paving12/5
Greenhouse12/5
Exterior kitchen12/5 Fencing1/8
Metal guardrails1/8
DG paths1/22 Fire pits1/29
Landscaping 3/5
Landscape elec & irrigation sleeving/prep9/30
Install irrigation mains11/4
Install lighting transformers and wiring12/11
Irrigation1/15
Planting2/12
Install landscape lighting fixtures3/5
Closeout5/4
Commissioning4/27
Punchlist5/4
Final cleaning5/4
Demobilization5/4
Rain Days6/2
Move-in6/2
Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug 2023 2024 2025 2026
103
Construction Schedule 3/15/2024
Design Line Concierge
Complete care and maintenance for the homes we build, inside and out.
You are investing in a beautifully crafted, state-of-the-art property tailored to your needs and lifestyle. As your builder we will have extensive knowledge about every detail of its unique infrastructure, enabling us to offer you an incomparable level of service and support for its upkeep and management after completion.
Our team of experts provides consummate property care that ensures your home remains in optimal condition —proactively attending to the routine check-ups, seasonal tasks, emergency support and fine tuning necessary to keep its systems and fixtures in excellent working order.
You will enjoy the same caliber of organization and attention to detail experienced with us during construction, and work will be performed by trusted, prequalified subcontractors and vendors.
Our dedicated Concierge Manager will work with you to design a personalized program with access to our full range of services.
104 Concierge Services
All Concierge Program clients enjoy:
• Access to 24/7 on-call emergency and repair services
• A 6-month walk-through in year one
• Ongoing program management and reporting
• An annual program review
Typical base program services include:
• Window, skylight, gutter and solar panel cleaning
• General cleaning and power washing
• Scheduled mechanical maintenance for plumbing, heating and ventilation systems
• Cleaning and sealing of stone, tile and countertops
• Routine maintenance including paint touch-ups and bulb replacements
Following are just a few examples of additional ways we support our clients:
• Artwork and light fixture installation
• Furniture assembly and moving
• Landscape maintenance
• Tech support and maintenance for audio-visual systems
• Car charging infrastructure installation
• Pool and spa maintenance
• Closet customization
“The moment we met Design Line I could tell that they were a great fit. The process of building our project together was incredibly satisfying . . . everyone on the crew was equally experienced, talented, helpful, hardworking and collaborative, and it finished right on schedule.
Design Line’s work is intricately thought out, cleanly executed and beautifully detailed, and I love living in it.”
Nicole, Client
+1 415 647 1373 designlinebuilds.com San Francisco, California CA General Contractor License #824018 Design Line Construction