Test

REQUEST FOR PROPOSAL
EDWARDS LIFESCIENCES “EXPANSION SITE – PHASE ONE” PROJECT

October 5, 2018

Jeff Gingold
Principal, JGingold Inc
[email protected]

Gul Dusi
Sr. Manager, Edwards Lifesciences
[email protected]

Re: Edwards Lifesciences Phase 0 and 1 Campus Expansion

Dear Jeff and Gul:

Thank you for the opportunity to submit this proposal for pre-construction and construction services for Phases 0 and 1 of the Edwards
Lifesciences campus expansion project. With our proven track record of success on projects of similar size, scope and complexity in
the City of Irvine. Snyder Langston is uniquely positioned to achieve your goal of occupying Building B on the earliest date possible.

The tenets of Snyder Langston’s commitment to Edwards on this project encompass:

• Hitting the Ground Running with the in-depth participation of our team from day one to assist Edwards and LPA in finalizing the

construction documents and obtaining permits.

• Creating Certainty of Schedule through proactive and early procurement of long lead time elements, use of effective buyout

strategies to ensure manpower and material availability, employment of effective scheduling techniques such as pull planning,
maintaining experienced manpower via use of site access control technology and maintaining the flow of work through organized
scheduling and readiness of work areas for effective and efficient use of City inspectors.

• Creating Certainty of Cost through the knowledge of costs for this product type in this area today and compilation of a GMP by

January 15, 2019, based on competitive bidding and early awards of critical trades.

• Providing a Project Team with relevant and similar building experience in the City of Irvine.
• Quality Control that begins in pre-construction and continues to project completion, with Snyder Langston taking responsibility for

the outcome and delivery of a quality product.

• Effective Site Management of safety, security, and logistics to avoid disruptions to ongoing Edwards operations.

Snyder Langston has dedicated a highly experienced team with a proven track record of success. Our expert team and trade partners
are well-versed in Class A office buildings, assembly and dining facilities with complex site work utilizing the design-assist approach.
We are currently building and have recently completed several successful office developments in the City of Irvine which are indicative
of the results that we will bring to this exciting project.

Jeff and Gul, thank you again for your time and consideration. We are confident that you will find our team uniquely qualified and well
positioned to execute the work with the utmost sensitivity to quality, cost, and design intent while expediting Building B to achieve an
early occupancy. We look forward to an opportunity for you to meet our team, check their references, and walk their projects to
determine first-hand their capabilities and capacity to achieve your goals.

Sincerely,

John F. Rochford
Chairman & CEO

17962 Cowan, Irvine CA 92614
www.snyderlangston.com

TABLE OF CONTENTS

PHASE 0 GMP PROPOSAL 11.1
PHASE ONE BUDGET 11.2

SCHEDULE & PHASING PLANS 11.3
PRE-CONSTRUCTION 11.4
FEE & GENERAL CONDITIONS 11.5

TECHNICAL PROJECT PLAN 11.6
PROJECT TEAM & REFERENCES 11.7
DIRECT WORK 11.8

CHANGE ORDERS 11.9
EXCLUSIONS & QUALIFICATIONS 11.10

CONTRACTOR’S CONTINGENCY 11.11

PENDING ISSUES 11.12

PRIME CONTRACT AIA A-133 2009 | AIA A-201 2007 11.13

APPENDIX – ALTERNATIVE STRUCTURAL SYSTEM ANALYSIS

11.1

Edwards Lifesciences: RFP for Expansion Site "Phase 0"

General Contractor - Guaranteed Maximum Price (GMP) Proposal Form
Submitted (Date): 10/5/2018
Submitted (By): Snyder Langston

GMP Estimate

Scope Cost Subcontractor Notes/Explanation (as req'd)
Includes Ground Penetrating Radar / Potholing, Sawcut
Demolition $43,159.00 Concrete Coring / Qwest Eng Assumes that Generator pads & light pole do not require deep foundations
Earthwork $18,833.33 Qwest Includes bollards, gates and light pole
Soil Remediation New Bollards - 66 @ 4' oc
Caissons $0.00
Foundations $0.00 GL & SDI
Site Utilities $31,000.00 HBA
Architectural Concrete $0.00
Structural Concrete $0.00
Rebar $27,059.73 HBA
Asphalt $0.00
Survey $12,105.00 to be bid - SL pricing
Structural Steel $0.00
Misc Metal/Ornamental Metal $0.00
Exterior Curtainwall /Aluminum & Glass $19,800.00
Rough Carpentry $0.00
Waterproofing $0.00
Fencing & Gates $0.00
Security $103,166.80 Fenceworks
Electrical $0.00
Plumbing $346,003.31 Anderson & Howard
Specialties (explain) $0.00
Bollards $0.00
Signage
Landscape $0.00
Misc Costs of the Work (explain) $0.00
Project Requirements (explain) $0.00
1 Allowance (explain) $0.00
2 Allowance (explain) $0.00
3 Allowance (explain) $0.00
4 Allowance (explain) $0.00
5 Allowance (explain) $0.00
6 Allowance (explain) $0.00
7 Allowance (explain) $0.00
8 Allowance (explain) $0.00
1 Survey / Documentation of new duct bank $0.00
2 Johnson Controls $2,500.00 Bill Carr
3 General Requirements $4,276.00 Johnson Controls
Commissioning $20,000.00
Deputy Inspections $0.00 incl in electrical
Misc Tests and Inspection $0.00
Overtime (if not in direct costs) $0.00
Crane, Hoisting, Rigging $0.00
Final Clean $0.00 incl in electrical
City of Irvine Waste Mgt Bond $0.00
Permits $0.00
Supplemental Conditions (Explain) $2,000.00
$0.00

Subtotal Direct Costs $629,903.17

General Conditions $131,683.20 4%
Insurance $14,685.67
Bonds $0.00
Fee $30,514.23

Contractors' Contingency -3% $18,897.10

Total Cost (GMP value) $825,683.37

Add Alternates $12,609.56
Construction of a gravel utility yard SW of future $26,598.47
1 Bldg C, 5300 sf, per description in note 9 on Sheet
C10

Construction of Roadway Connection at SW end of
2 new Alton access road to Edwards existing Asphalt

fire access lane as shown on OCFA drwg FP-03

Deductive Alternates $0.00
1

Exclusions, qualifications or conditions Page 1 of 2 Copy of Copy of ELS Phase 0 Estimate (00000003).xlsx
10/5/120D18oes not include demo of Generator Pads, assumes that to be included in Phase 1 Edwards Bid Form

Edwards Lifesciences: RFP for Expansion Site "Phase 0"

General Contractor - Guaranteed Maximum Price (GMP) Proposal Form
Submitted (Date): 10/5/2018
Submitted (By): Snyder Langston

GMP Estimate

Scope Cost Subcontractor Notes/Explanation (as req'd)

Proposal Information $10,129

1 Extended General Conditions/Week 5.15%
2.0%
2 Additive Change Order Mark-Up 4.0%
GCs/Insurance
Other - GRs 2.15%
Fee
0.0%
3 Deductive Change Order Mark-Up 4.0%
GCs/Insurance
Other 13
Fee 5-Nov-18
1-Feb-19
4 Construction Schedule (in Weeks) 1-Feb-19
Proposed Start

Substantial Completion
Final Completion

10/5/2018 Page 2 of 2 Copy of Copy of ELS Phase 0 Estimate (00000003).xlsx
Edwards Bid Form

phase 0 schedule

Activity ID Activity Name Dur Current Start Current Finish

Edwards ELS Expansion (10/04/18 proposal) 54 11/05/18 01/28/19
54 11/05/18 01/28/19
SUMMARY & MILESTONES
54 11/05/18 01/28/19
DETAIL 54 11/05/18 01/28/19

PHASE 0 0 11/05/18 01/28/19
54 11/05/18 01/28/19
S2000 Phase 0 Start Construction 01/28/19
0
S2010 Phase 0 Construction Duration (SUMMARY) 54 11/05/18 01/28/19

S2050 Phase 0 Complete Construction 54 11/05/18 11/09/18
0 11/05/18 11/14/18
CONSTRUCTION - PHASE 0 - ELECTRICAL IMPROVEMENTS 5 11/05/18 11/30/18
2 11/13/18 11/30/18
ELECTRICAL / GENERATOR WORK 11/30/18
10 11/15/18 12/07/18
0-10000 Start Construction 10 11/15/18 01/03/19
01/03/19
0-10010 Mobilization 0 01/10/19
5 12/03/18 12/11/18
0-10020 Notify Underground Dig Alert 15 12/10/18 12/13/18
15 12/10/18 12/18/18
0-10030 Decorative Fence at Redhill Ave & Alton Pkwy 5 01/04/19 12/10/18
2 12/10/18 12/26/18
0-10035 Construct Access Road from Alton 2 12/12/18 12/26/18
3 12/14/18 12/28/18
0-10036 Access Road from Alton Available 1 12/10/18 01/02/19
10 12/11/18 12/27/18
0-10040 Coordination Meeting 10 12/11/18 01/03/19
2 12/27/18 01/04/19
0-10050 Relocate (E) Motorized Gate at MLE 1 01/02/19 01/07/19
1 12/27/18 01/07/19
0-10060 (N) Motorized Gate at Access Road 3 12/28/18 01/14/19
1 01/04/19 01/16/19
0-10070 Phase 0 Construction Fencing 1 01/07/19 01/16/19
1 01/07/19 01/21/19
0-10100 Electrical Safe-off 5 01/08/19 01/28/19
2 01/15/19 01/28/19
0-10300 Sawcut/Demo Asphalt 2 01/15/19
3 01/17/19
0-10310 Demo Electrical Conduit/Infrastructure 5 01/22/19
0
0-11000 Layout New Service Yard

0-11010 Underground Electrical Ductbank to New Service Yard

0-11020 Pull Box & Underground Electrical Ductbank to Future Lab Bldg

0-11030 Slurry & Backfill Electrical Trench

0-11040 Repair A/C Paving & Remove Trench Plates

0-11100 Fine Grade 2500KV Generator Pad

0-11110 Form/Rebar 2500KV Generator Pad

0-11120 Inspect 2500KV Generator Pad

0-11130 Pour 2500KV Generator Pad

0-11135 Pour 1250KV Generator Pad

0-11140 Cure 2500KV Generator Pad

0-11200 Relocate & Set 2500KV Generator

0-11205 Relocate 1250KV Generator to Temp Pad

0-11210 Electrical Connections at 2500KV Generator

0-11220 Fuel, Start-up & Test 2500KV Generator

0-11510 2500KV Generator Online

Project Start 09/10/18 Page 1 of 1 Edwards Lifescience
Project Finish 07/23/20 Proposal Schedu
Data Date 09/01/18 TASK filter: SL Edwards Snyder L
Run Date 10/04/18 Phase 0.

Total Float Predecessor Details 2019 2020

377 A S ON D J F M A M J J A S ON D J F M A M J J A S ON
377
Edwards ELS Expansion (10/04/18 proposal)
377
377 SUMMARY & MILESTONES
266 S1000: FS
377 S2000: SS DETAIL
377 0-11510: FS, S2010: FF
377 PHASE 0
Phase 0 Start Construction
377
377 S1000: FS, S2000: FS, D2000: FS Phase 0 Construction Duration (SUMMARY)
377 0-10000: FS Phase 0 Complete Construction
377 0-10010: FS CONSTRUCTION - PHASE 0 - ELECTRICAL IMPROVEMENTS
377 0-10020: FS
414 0-10020: FS ELECTRICAL / GENERATOR WORK
414 0-10035: FS
377 0-10030: FS Start Construction
389 0-10040: FS Mobilization
389 0-10040: FS Notify Underground Dig Alert
389 0-10050: FS, 0-10060: FS
401 0-10040: FS Decorative Fence at Redhill Ave & Alton Pkwy
401 0-10100: FS Construct Access Road from Alton
401 0-10300: FS Access Road from Alton Available
377 0-10040: FS Coordination Meeting
377 0-11000: FS
395 0-11000: FS Relocate (E) Motorized Gate at MLE
395 0-11010: FS, 0-11020: FS (N) Motorized Gate at Access Road
395 0-11030: FS, 0-10310: FS Phase 0 Construction Fencing
377 0-11010: FS Electrical Safe-off
377 0-11100: FS Sawcut/Demo Asphalt
377 0-11110: FS Demo Electrical Conduit/Infrastructure
377 0-11120: FS Layout New Service Yard
385 0-11130: FF Underground Electrical Ductbank to New Service Yard
377 0-11130: FS Pull Box & Underground Electrical Ductbank to Future Lab Bldg
377 0-11140: FS, D2200: FS Slurry & Backfill Electrical Trench
385 0-11135: FS 5, 0-11140: FS Repair A/C Paving & Remove Trench Plates
377 0-11200: FS Fine Grade 2500KV Generator Pad
377 0-11210: FS Form/Rebar 2500KV Generator Pad
377 0-11220: FS Inspect 2500KV Generator Pad
Pour 2500KV Generator Pad
Pour 1250KV Generator Pad
Cure 2500KV Generator Pad

Relocate & Set 2500KV Generator
Relocate 1250KV Generator to Temp Pad
Electrical Connections at 2500KV Generator

Fuel, Start-up & Test 2500KV Generator
2500KV Generator Online

es Campus Expansion Remaining Level of Effort
ule - 10/04/2018 Actual Level of Effort
Langston Remaining Work
Critical Remaining Work

11.2

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Direct Cost Area Cost / Area Cost
17,492 SF
Bldg A 257,870 SF $775.25 $13,560,677
Bldg B 70,773 SF $193.86 $49,989,984
Bldg C 138,000 SF $273.93 $19,386,536
Offsite 534,000 SF
Sitework 346,135 GSF $7.03 $970,236
$24.94 $13,317,376
Subtotal ­ Direct Cost 346,135 GSF
346,135 GSF $280.89 $97,224,808
General Condi$ons and Fees
0.00% $0.00 $0
Design Con ngency ­ NIC 0.00% $0.00 $0
Cost Escala on ­ NIC $3,196,018.00 $9.23 $3,196,018
General Condi ons $109,803.00 $0.32 $109,803
Preconstruc on Services 0.00% $0.00 $0
Builder's Risk Insurance ­ NIC 1.25% $3.51 $1,215,310
Sub default Insurance 0.90% $2.81 $973,635
General Liability Insurance 0.00% $0.00 $0
Performance & Payment Bond ­ NIC 0.00% $0.00 $0
Gross Receipts Tax ­ NIC 3.00% $8.90 $3,081,587
Construc on Con ngency 2.25% $6.88 $2,380,526
Fee
$31.65 $10,956,880
Subtotal ­ GC and Fees
$312.54 $108,181,688
Total Cost

Es mator: jharrison 1/24 Friday, October 5, 2018 2:20 PM

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Bldg A 111 CY $500.00 $13,560,677 $775.25
$500.00
A ­ Substructure 96 CY $500.00 $1,910,071 $109.20
$500.00 $731,357 $41.81
A10 ­ Founda!ons 174 CY $8,500.00 $472,603 $27.02

033100 ­ Structural Concrete 214 CY $5.00 $55,417 $3.17
Pile Cap ­ 9'­6" x 5' x 3' Deep (Exc, Form, Pour, Backfill), $7.87
use 125 PCY ­ 21 Ea 1 Ea $27.00 $47,889 $2.74
Perimeter Grade Beam ­ Cont. Foo ngs Complete ­ Exc, 3,631 .
Form, Rebar, Pour 18,104 SF $0.38 $86,806 $4.96
Grade Beams /Cont. Pile Cap @ Conc. Shear Walls ­ Exc, CY $32.00
Form, Rebar 200#, Pour ­ 625 LF 234 $26.00 $107,029 $6.12
Grade Beams Complete ­ Exc, Form, Rebar 200#, Pour ­
30" x 30" 19,009 SF $0.20 $8,500 $0.49
Elevator Pit, Passenger, Single Cab $210,300.00 $18,155 $1.04
Thicken SOG @ south of Museum 555 CY $142,478 $8.15
Slab on Grade, 5" w/ #4 @ 16" OCEW 352 CY $12.20 $0.36
Underslab Vapor Barrier Protec on, For Building Pad, $6,330
Sand, 4" Deep 19,009 SF $62.75 $0.41
1 LS $7,223 $0.41
071000 ­ Waterproofing $20.00 $7,223 $1.54
Vapor Barrier, Slab on Grade, Stego Wrap or Similar 862 LF $26,912 $1.02
$6.68 $17,759 $0.52
310000 ­ Earthwork 18,403 SF $7.56 $9,153
Haul Off Excess Foo ng Spoils 1,196 CY $45.00 $0.22
Underslab Drainage Course, For Building Pad, Gravel, 6" $3,873.33 $3,802 $0.22
Deep 600 LF $3,802 $12.02
262 SF $210,300 $12.02
313100 ­ Soil Treatment $210,300
Termite Pre­Treatment at Building Slab 17,038 . $0.60
141 Ton $10,516 $0.60
316200 ­ Driven Piles $10,516 $67.39
ACIP Piles, 18" Dia x 70' Deep, 15 PLF x 144 Ea ­ $1,178,714 $66.02
Budgeted Incd's (54+12) = 66 APGD by Berkel $1,154,788 $66.02
$1,154,788
330000 ­ Underground Wet U!li!es $1.37
Subsoil Drainage Piping, 4" $23,926 $1.37
$23,926
A20 ­ Basement Construc!on $494.96
$8,657,793 $93.87
033100 ­ Structural Concrete $1,642,015 $0.34
Concrere Shear Walls, CIP, 15" Thickness
(Form/Rebar/Pour) $5,992 $0.23
$4,008 $0.11
310000 ­ Earthwork $1,984 $87.03
Backfill Retaining Walls / Step WITH STRUCTURAL $1,522,255 $43.83
STYROFOAM $766,710
$31.27
B ­ Shell $546,970

B10 ­ Superstructure

033100 ­ Structural Concrete
Finish Stair Treads / Landings ­ Super Structure
Equipment Pad Allowance

051200 ­ Structural Steel
Structural Steel Frame, Support Members, Metal
Decking ­ CANOPY WING
Structural Steel Frame, WF Cols, Girders, & Beams F&I,
{Define Lbs/SF}

Es mator: jharrison Bldg A Friday, October 5, 2018 2:20 PM

2/24

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Steel Lateral System, Wide Flange Beams & Col 36 Ton $3,900.00 $140,802 $8.05
Steel Tube Supports for Elevator Guide Rails 2 Floor $3,500.00 $7,000 $0.40
Miscellaneous Metals, Interior, Allowance $6,122 $0.35
Miscellaneous Metals, Exterior, Allowance 17,492 SF $0.35 $9,621 $0.55
Elevator Separator Beams 17,492 SF $0.55 $600 $0.03
Perimeter Bent Plate @ Metal Deck, 1/4" X _<12" Ea $600.00 $2.54
053000 ­ Metal Decking 1 LF $35.27 $44,431 $5.39
Metal Decking, 1.5" Corr. Roof, Regular 1,260 $94,339 $2.21
Metal Decking, 3" Fluted Floor, Regular $3.95 $38,729 $3.18
078100 ­ Applied Fireproofing 9,805 SF $4.05 $55,610 $1.11
Fire Proofing, (4) Columns Only, Intumescent Paint = 1 13,731 SF $19,429 $0.65
Hrs $7.50 $11,340
Spray Fireproofing, Beams, & Deck, 1 Hrs 1,512 SF $0.40
Firestopping Allowance $1.50 $7,056 $0.06
4,704 SF $9.45 $1,033
B20 ­ Exterior Enclosure 109 LF $351.57
$65,000.00 $6,149,627
034500 ­ Architectural Precast 1 Flight $3.72
Precast, Stairs #1 $50.00 $65,000 $3.72
1,744 SF $110.00 $65,000 $38.35
061000 ­ Rough Carpentry 4,725 SF $110.00 $670,867 $4.98
Exterior Wood Rainscreen @ 9% SF $87,183 $29.71
GFRC Column Wraps, 3'­0" x 1'­6" ­ 525 LF 581 $50.00 $519,750 $3.66
GFRC Wall Panels @ 3% $63,934 $24.41
5,831 SF $50.00 $427,000 $16.67
062000 ­ Finish Carpentry 2,709 SF $291,550
Interior Wood Panels System, Parklex @ Core @ 17'­0" $3.50 $7.74
x 343 LF 1,890 SF $3.50 $135,450 $1.20
Interior Wood Panels System, Parklex @ Stair 4,123 SF $21,045 $0.38
$0.87 $0.82
071000 ­ Waterproofing 3,681 SF $3.50 $6,615 $0.92
Waterproofing @ Backside of concrete steps 3,681 SF $14,430 $0.18
Waterproofing Membrane @ Exterior Wall $48.00 $16,086 $0.74
5,499 SF $48.00 $137.85
072100 ­ Insula.on 200 SF $48.00 $3,203 $15.09
Insula on, Exterior Walls ­ R19 w/ Vapor Barrier SF $58.00 $12,884 $0.55
Wall insula on, Con nuous, Rigid closed cell foam ­ R9 1,302 SF $2,411,273 $3.57
35,780 $6.45 $263,952 $118.64
076000 ­ Flashing and Sheet Metal $0.46
ACM ­ Soffits @ 1st Floor 1,260 LF $3,500.00 $9,600 $0.46
ACM @ Portal Openings, 2'­0" deep x 10' tall x 30 LF $9,500.00 $62,493 $10.75
ACM, Alucobond, Silver Metalic @ 6% 1 Ea $12,500.00 $2,075,228 $0.20
ACM ­ Metal Panels, top, boMom, sides ­ CANOPY WING 4 Pair $8,125 $2.17
5 Pair $175.00 $3.57
078100 ­ Applied Fireproofing $8,125
Firestopping, For Curtainwall Systems or Wall Panels 480 SF $120.00 $188,000 $4.80
$120.00 $96.76
081000 ­ Doors and Hardware 4,340 SF $3,500 $29.77
Ext Door, Frame, Hardware, 6/0x7/0, Hollow Metal 4,774 SF $38,000 $32.75
Ext Door, Frame, Hardware, 6/0x7/0, Storefront $62,500
Automa c Sliding Storefront Doors, Similar to Horton
Door System $84,000
Operable Glass Wall 2ea x 8' x 30' $1,692,510

084400 ­ Curtain Walls $520,772
Curtainwall System, Blue Glazing @ 20% $572,850
Curtainwall System, Blue Glazing, Alt Add for
Electrochromic (Sage) TBD @ 22% Bldg A Friday, October 5, 2018 2:20 PM

Es mator: jharrison 3/24

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Curtainwall System, Clear Glazing @ 23% 4,991 SF $120.00 $598,888 $34.24
085000 ­ Windows $0.23 $3,194 $0.18
13,887 SF $3,194 $0.18
Clean Exterior Glass $25.00 $36.96
092900 ­ Metal Framing and Drywall 18,742 SF $13.00 $646,527 $26.79
$13.00 $468,545
Metal Framing and Drywall, Exterior Walls ­ CANOPY 2,300 SF $1.71
WING $4.75 $29,904
Ext Mtl Stud Framing & Sheathing for Skin, Basic, 3,681 SF $25,000.00 $2.74
Straight Runs, Few Openings & Detailing 3,681 SF $47,854 $1.00
Ext Mtl Stud Framing & Sheathing for Skin @ 19% LS $10.50 $17,485 $1.43
Ext Furring System for Con nuous Insula on @ 19% 1 SF $25,000 $3.30
Engineering & Shop Drawings 5,499 $3.25 $57,740
Miscellaneous Light Gauge Metal Stud Framing for $6.35 $49.52
Soffits, etc. 8,400 SF $25.00 $866,151 $1.56
$57.75 $27,300
B30 ­ Roofing 26,843 SF $77.75 $1.56
690 LF $97.89 $27,300 $35.73
072100 ­ Insula'on SF $175.00 $625,057
Insula on, RIGID INSULATION ABOVE roof deck, R30 2,853 $170,453 $9.74
SF $105.00 $0.99
075000 ­ Roofing 3,506 $0.46 $17,252 $9.42
Single­Ply Roofing, Not Including Deck & Insula on $7.50 $164,761
Built­Up Roof Walkpads 575 LF $15.58
Precast Paver System, Waterproofing, Pavers & $1,750.00 $272,592 $3.22
Pedestals 900 . $2,750.00 $56,294 $3.22
Wood Deck System, Waterproofing, IPE & Pedestals $56,294 $9.00
14 LF $320.00 $157,500 $9.00
076000 ­ Flashing and Sheet Metal 7,831 SF $375.00 $157,500
Sheet Metal Flashings ­ Allow $57.71
685 LF $3.50 $1,009,534 $30.64
086000 ­ Skylights 15 Ea $2.98 $536,023
Skylight, Modular, Laminated & tempered Glass, 2 Ea $1,469 $0.08
Operable & Programable 22 Ea $0.08
$1,469 $0.21
C ­ Interiors 924 SF $3,602 $0.21
$3,602 $0.29
C10 ­ Interior Construc'on 12,886 SF $5,135 $0.29
5,457 SF $5,135 $2.22
062200 ­ Millwork $38,790 $1.50
Vanity Tops, Natural Stone, Granite or Equivalent Bldg A $26,250
$0.31
072100 ­ Insula'on 4/24 $5,500
Unfaced BaM Insula on $0.40
$7,040 $19.81
076000 ­ Flashing and Sheet Metal $346,500 $19.81
Sheet Metal Perimeter Floor Closure Bulkhead $346,500
$4.08
081000 ­ Doors and Hardware $71,401 $2.58
Int Door, Frame, Hardware, 3/0x7/0, Hollow Metal, $45,101
Painted $0.93
Int Door, Frame, Hardware, 6/0x7/0, Hollow Metal, $16,262
Painted
Closers, magne c hold open arm Friday, October 5, 2018 2:20 PM

084126 ­ Glass Entrances and Storefront
Interior Glass ­ Single Pane Spider Mounted Plinkerton
Glass Wall, w/ SS hardware

092900 ­ Metal Framing and Drywall
Par on, Single Sided Drywall on Furring, 1­5/8"
Furring, One­Layer 5/8"
Light Gauge Metal Stud Framing, 3­5/8"

Es mator: jharrison

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Gypsum Board, 5/8" Type "X", Level 4 Finish 5,457 SF $1.67 $9,113 $0.52
Gypsum Board, Green Board for Damp Areas, no finish 500 SF $1.85 $925 $0.05
101400 ­ Signage $875 $0.05
Signage Allowance, Interior, Code Minimum 17,492 SF $0.05 $875 $0.05
102800 ­ Toilet Accessories $0.25
Bathroom Special es + Toilet Par on Allowance, Each 5 Ea $800.00 $4,400 $0.23
Bathroom Special es + Urinal Screens Allowance, Ea 1 Ea $400.00 $4,000 $0.02
104400 ­ Fire Protec on Special es $0.08
Fire Ex nguishers and Cabinet 7 Ea $190.00 $400 $0.08
122000 ­ Window Treatments $1,330 $3.37
Window Coverings, Mechshade ­ ALLOW @ 64% 13,887 SF $4.25 $1,330 $3.37
124843 ­ Floor Mats $59,021 $0.20
Entry Mat Allowance 7 Ea $500.00 $59,021 $0.20
$3,500
C20 ­ Stairs 1 Flight $27,844.50 $3,500 $3.61
1 Flight $25,000.00 $3.02
055100 ­ Metal Stairs $63,131
Stair #1, 17' F2F x4'W , Pan Type Stairs & Landings 192 LF $15.00 $52,845 $1.59
Stair #2 @ Museum, 17' F2F x4'W, Pan Type Stairs & 2 Flight $425.00 $1.43
Landings w/ Rails $27,845
2 Flight $3,278.00 $25,000 $0.21
099100 ­ Pain ng $0.16
Paint Stair Rails, Interior 489 LF $465.00 $3,730 $0.05
Paint Pan Stairs 60 LF $465.00 $2,880 $0.37
1 LS $27,234.00 $0.37
101400 ­ Signage $850 $23.46
Signage, Specialty Luminous Tape @ Stairwells @ #1 87 SF $3.95 $6,556 $16.15
$6,556 $13.00
C30 ­ Interior Finishes 56 SF $16.00 $1.60
$410,381 $1.56
055000 ­ Metal Fabrica ons 1,145 SF $7.50 $282,519 $0.02
Guard Rail, Glass Railing @ 2nd Floor Walkway 1 LS $90,000.00 $0.02
Guard Rail, Glass Railing @ Stairs #1 $227,385 $0.05
Guard Rail, Stainless Steel Handrail 256 SF $12.50 $27,900 $0.05
125 SF $12.50 $27,234 $5.64
061000 ­ Rough Carpentry $10.50 $345 $0.49
Plywood Backerboard, Phone/Data ­ 5/8" thick FT 64 LF $345
$3.50 $896 $5.15
088300 ­ Mirrors 1,150 SF $896 $0.31
Mirrors, Vanity Unframed $1.70 $98,588 $0.18
1,399 SF $1.65 $8,588 $0.09
092900 ­ Metal Framing and Drywall 1,009 LF $0.04
Gypsum Board Ceilings, Flat no soffits @ Mee ng $90,000 $0.23
Rooms $5,435 $0.23
Mechoshade Pocket Detail $3,200
$1,563 $0.23
093000 ­ Tile $0.14
Ceramic Tile, Wall @ 48" $672 $0.10
Ceramic Tile, Floor Thin set $4,023 $0.03
Ceramic Tile, Base $4,023

095100 ­ Acous cal Ceiling $4,044
Acous cal Ceiling Allowance, Tile & Grid Installed ­ $2,379
Allow $1,665

096500 ­ Resilient Flooring $466
Vinyl Composi on Tile, Flooring
4" Rubber Base Bldg A Friday, October 5, 2018 2:20 PM

096700 ­ Fluid­Applied Flooring 5/24

Es mator: jharrison

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Sealed Concrete, Floor 931 SF $0.50 $466 $0.03
097200 ­ Wall Covering $3,471 $0.20
817 SF $4.25 $3,471 $0.20
FRP Panels $10,595 $0.61
099100 ­ Pain ng 21 Ea $76.00 $1,596 $0.09
18,343 SF $0.45 $8,254 $0.47
Paint Door & Frame, Interior SF $0.65 $0.04
Paint Drywall Par ons, Interior 1,145 $744
Paint Drywall Ceilings, Interior $30,000.00 $103.71
1 Ea $20,000.00 $1,814,144
D ­ Services $345,000.00 $23.73
2 Stop $415,000 $23.73
D10 ­ Conveying 1 Ea $1,350.00 $415,000
$3,000.00 $1.72
142000 ­ Elevators 3 Ea $3,000.00 $30,000
Elevators #1, Elevator Cab Finish Out, Passenger, 5 Ea $2.29
Moderate $850.00 $40,000 $19.72
Elevators #1, Add Per Opening 1 Ea $1,675.00 $345,000
Elevators #1, MRL Elevator, 11'­0" Cab ­ Mitsubishi 3 Ea $2,800.00 $9.14
3 Ea $159,803 $9.14
D20 ­ Plumbing 1 Ea $1.00 $159,803
$600.00 $0.23
220000 ­ Plumbing 17,492 SF $300.00 $4,050 $0.86
Mop sink, molded stone, 24" x 36", w/rim 3 sides 12 Ea $15,000
Water Closet, Carrier, Wall Hung with Flush Valve and 6 Ea $1.25 $0.17
Sensor SF $0.25 $3,000 $0.15
Urinal, Carrier, Wall Hung with Flush Valve and Sensor 17,492 SF $950.00 $2,550 $0.29
Lavatory 17,492 Ea $950.00 $5,025 $0.16
Bi­Level Water Cooler/Drinking Fountain with Carrier Ea $1.50 $2,800
Water heaters ­ Electric Water Heater and Circula on 9 SF $0.22 $1.00
Pump 9 SF $0.96 $17,492 $0.41
Domes c Hot/Cold Water Piping 17,492 SF $0.36 $7,200 $0.10
Floor Drains and Traps 17,492 SF $0.25 $1,800 $1.25
Clean outs 17,492 SF $0.25
Above Ground Sanitary Piping 17,492 $28.50 $21,865 $0.49
Underground Sanitary 17,492 $4,373 $0.49
Roof Drains ­ Primary $3.50 $8,550 $1.50
Roof Drains ­ Overflows 17,492 SF $8,550 $0.22
Above Ground Storm Piping $57.00 $0.96
Below Ground Storm Piping 17,492 SF $26,238 $0.36
Gas Piping $3,848 $0.25
Plumbing Sub­Soil 250 LF
Plumbing Insula on $16,792 $28.50
Bldg A $6,297 $28.50
D30 ­ HVAC $4,373
6/24 $28.50
230000 ­ HVAC $498,520
HVAC System Complete ­ Roof Top Units $498,520 $3.50
$3.50
D40 ­ Fire Protec on $498,520
$3.50
211100 ­ Fire Suppression $61,222
Wet Pipe System, Core/Shell Office $61,222 $38.85
$36.08
D50 ­ Electrical $61,222
$0.81
260000 ­ Electrical $679,599
(2) 6" Empty Underground Conduits for Electrical $631,146
Primary Service
$14,250
Es mator: jharrison
Friday, October 5, 2018 2:20 PM

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

(4) 4" Empty Underground Conduits for Telecom 250 LF $46.00 $11,500 $0.66
Primary Service $7.25
Architectural Building Ligh ng 17,492 SF $5.35 $126,817 $7.25
Fixtures, branch ligh ng and controls (Shell & Core 17,492 SF $93,582 $5.35
Office Building) $14.25
Switchgear and Distribu on (Shell & Core Office 17,492 SF $4.56 $249,260 $14.25
Building) $2.75
Equipment Connec ons and Branch wiring (Shell & 17,492 SF $0.45 $79,763 $4.56
Core Office Building) $0.25
Branch Power and devices (Shell & Core Office Building) 17,492 SF $0.10 $48,103 $2.75
Temporary Power & Ligh ng 17,492 SF $0.67 $7,871 $0.45
270000 ­ Communica ons $1.75 $1.02
Telecom/Data rough­in w/ empty par al raceway (Shell 17,492 SF $17,842 $0.25
& Core Office Building) ­ NO TELE/DATA equipment or $5,000.00 $4,373
cabling included 17,492 SF $0.00 $0.10
Security System rough­in w/ empty par al raceway $1,749
(Shell & Core Office Building) ­ NO Security equipment $5.53
or cabling included 17,492 SF $0.50 $11,720 $0.67
Basic Building DAS, cellular antennae system ­ ALLOW 17,492 SF $30,611 $1.75
283100 ­ Fire Alarm $1,750.00 $30,611 $1.75
Fire Alarm System w/ empty par al raceway (Shell & 1 Ea
Core Office Building) 1 LS $265.00 $5,000 $0.29
$5,000 $0.29
E ­ Equipment and Furnishings 3,168 CY $101,371.00 $5,000 $0.29
19,009 SF $0.22
E20 ­ Furnishings $5,000 $0.29
1 Ea $0 $0.00
105500 ­ Postal Special es $0 $0.00
Mailroom/receiving mailboxes and storage allowance 76 Hr
$28,775 $1.65
125000 ­ Furniture 1 LS $27,025 $1.54
Audio/Video ­ Composite LED Sreen ­ 24' wide x 12' $27,025 $1.54
high ­ BY OWNER 17,492 SF
$17,520 $1.00
G ­ Building Sitework Bldg A
$9,505 $0.54
G10 ­ Site Prepara on 7/24
$1,750 $0.10
310000 ­ Earthwork $1,750 $0.10
Over­Excavate & Recompact Building Pad {Define Depth
(4.5' UNO)} $1,750 $0.10
Fine Grade, Slab
$135,359 $7.74
G30 ­ Site Mechanical U li es $20,140 $1.15
$20,140 $1.15
330000 ­ Underground Wet U li es
Fire Main to 5' Ou de of Building, 6" $20,140 $1.15

H ­ Other Project Costs $115,219 $6.59
$101,371 $5.80
H10 ­ General Condi ons
$101,371 $5.80
017123 ­ Survey $3,848 $0.22
Site Field Engineering/Surveying $3,848 $0.22

H20 ­ General Requirements Friday, October 5, 2018 2:20 PM

015700 ­ Temporary Controls
General Requirements

017423 ­ Final Cleaning
Final Clean, Shell Office Building & Glass

Es mator: jharrison

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost
919520 ­ Cranes $10,000 $0.57
1 All $10,000.00
Cranes, Hois ng $10,000 $0.57

Es mator: jharrison Bldg A Friday, October 5, 2018 2:20 PM

8/24

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Bldg B 66 CY $500.00 $49,989,984 $193.86
$500.00
A ­ Substructure 150 CY $500.00 $3,596,527 $13.95
$500.00 $3,596,527 $13.95
A10 ­ Founda!ons 1,216 CY $500.00 $2,529,257
$500.00 $9.81
033100 ­ Structural Concrete 156 CY $8,500.00 $33,056 $0.13
Pile Cap 2) 4' x 8'­6" x 42" (Exc, Form, Pour, Backfill), $9,500.00
use 125 PCY ­ 15 Ea 153 CY $74,926 $0.29
Pile Cap 4) 8'­6" x 8'­6" x 48" (Exc, Form, Pour, Backfill), $7.87
use 125 PCY ­ 14 Ea 1,815 CY $27.00 $607,750 $2.36
Pile Cap 6) 8'­6" x 13'­0" x 54" (Exc, Form, Pour, Backfill)
, use 125 PCY ­ 66 Ea 2 Ea $0.38 $78,241 $0.30
Pile Cap 8) 13'­0" x 13'­0" x 60" (Exc, Form, Pour, 1 Ea $32.00
Backfill), use 125 PCY ­ 5 Ea 88,211 SF $26.00 $76,333 $0.30
Perimeter Grade Beam ­ Cont. Foo ngs Complete ­ Exc, 1,142 CY
Form, Rebar, Pour $0.20 $907,388 $3.52
Grade Beams Complete ­ Exc, Form, Rebar 200#, Pour ­ 92,622 SF $699,500.00
30" x 30" $17,000 $0.07
Elevator Pit, Passenger, Single Cab 3,678 CY $85,000.00 $9,500 $0.04
Elevator Pit, Freight, Single Cab 1,715 CY $50,000.00 $2.69
Slab on Grade, 5" w/ #4 @ 16" OCEW $694,221 $0.12
Underslab Vapor Barrier Protec on, For Building Pad, 92,622 SF $12.20 $30,843
Sand, 4" Deep $0.14
1 LS $7.25 $35,196 $0.14
071000 ­ Waterproofing 1 LS $7.11 $35,196 $0.63
Vapor Barrier, Slab on Grade, Stego Wrap or Similar 1 LS $6.68 $162,287 $0.46
$7.56 $117,692 $0.17
310000 ­ Earthwork 1,374 LF $3,450.00 $44,596
Haul Off Excess Foo ng Spoils $3,450.00 $0.07
Underslab Drainage Course, For Building Pad, Gravel, 6" 60,796 SF $3,500.00 $18,524 $0.07
Deep 199,463 SF $18,524 $3.24
LF $834,500 $2.71
313100 ­ Soil Treatment 1,500 SF $699,500
Termite Pre­Treatment at Building Slab 3,868 $0.33
$85,000 $0.19
316200 ­ Driven Piles 2,082 Ton $50,000 $0.07
ACIP Piles, 18" Dia x 70' Deep, 15 PLF x 522 Ea ­ $16,763 $0.07
Budgeted Incd's (138+76) = 214 APGD by Berkel 432 Ton $16,763
Mobiliza on & DeMobiliza ons 11 Floor $107.88
Test Piles $27,819,368 $50.93
Bldg B $13,133,612 $7.36
330000 ­ Underground Wet U!li!es
Subsoil Drainage Piping, 4" 9/24 $1,898,216 $1.71
$440,771 $5.50
B ­ Shell $0.04
$1,418,183 $0.11
B10 ­ Superstructure $10,020 $37.04
$29,242 $27.86
033100 ­ Structural Concrete
2.5" Concrete HR Fill on Metal Deck, 4.5" Avg + WWM $9,550,352 $5.78
Concrete HR Fill on Metal Deck, 4.5" Avg + WWM $7,183,152 $0.15
Finish Stair Treads / Landings ­ Super Structure
Equipment Pad Allowance $1,491,091
$38,500
051200 ­ Structural Steel
Structural Steel Frame, WF Cols, Girders, & Beams F&I, Friday, October 5, 2018 2:20 PM
{Define Lbs/SF}
Steel Lateral System, Wide Flange Beams & Col
Steel Tube Supports for Elevator Guide Rails

Es mator: jharrison

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Miscellaneous Metals, Interior, Allowance 257,870 SF $0.35 $90,255 $0.35
Miscellaneous Metals, Exterior, Allowance 257,870 SF $0.55 $141,829 $0.55
Miscellaneous Metals, Exterior, SUPPORT FOR SF $10.00 $0.36
ARCHITECTURAL PRECAST CONCRETE PANELS ­ ALLOW 9,219 $92,187
Elevator Separator Beams $600.00 $0.01
Perimeter Bent Plate @ Metal Deck, 1/4" X _<12" 3 Ea $35.27 $1,800 $0.66
Roof Screen TS Support Framing, ACM PANELS WITH 4,814 LF $169,790 $0.58
METAL PANELS LF $250.00 $149,500
Roof Screen TS Support Framing, LOUVERS WITH 598 $0.75
METAL PANLES $250.00 $192,250
053000 ­ Metal Decking 769 LF $4.06
Metal Decking, 2.0" Corr. Roof, Regular $3.95 $1,047,970 $0.93
Metal Decking, 3" Fluted Floor, Regular 60,796 SF $4.05 $240,144 $3.13
078100 ­ Applied Fireproofing 199,463 SF $807,826 $2.08
Spray Fireproofing, Beams, Columns, & Deck, 2 Hrs $2.00 $535,749 $2.02
Firestopping Allowance 260,259 SF $9.45 $520,518 $0.06
079500 ­ Expansion Control 1,612 LF $15,230 $0.39
Expansion Joint & Cover @ 1st Fl SOG, 2nd Fl, Low Roof $175.00 $101,325 $0.39
579 LF $101,325 $47.88
B20 ­ Exterior Enclosure $105.00 $4.53
9,219 SF $50,000.00 $12,346,954 $3.75
034500 ­ Architectural Precast 2 Flight $50,000.00 $1,167,959 $0.39
Precast, Architectural, Furnish & Install @ 12% 2 Flight $0.39
Precast, Stairs #1 $50.00 $967,959 $2.59
Precast, Stairs #2 768 SF $110.00 $100,000 $0.15
4,176 SF $110.00 $100,000 $1.78
061000 ­ Rough Carpentry 1,536 SF $666,780 $0.66
Exterior Wood Rainscreen @ 1% $3.50 $0.25
GFRC Column Wraps, 3'­0" x 1'­6" ­ 464 LF 18,069 SF $38,411 $0.25
GFRC Wall Panels @ 2% $0.87 $459,360 $0.27
16,133 SF $3.50 $169,009 $0.05
071000 ­ Waterproofing 16,133 SF $63,240 $0.22
Waterproofing Membrane @ Exterior Wall $48.00 $6.02
1,572 SF $48.00 $63,240 $0.29
072100 ­ Insula.on 7,645 SF $70,500 $1.42
Insula on, Exterior Walls ­ R19 w/ Vapor Barrier $48.00 $14,035
Wall insula on, Con nuous, Rigid closed cell foam ­ R9 10,162 SF $56,464 $1.89
$48.00 $1,551,440
076000 ­ Flashing and Sheet Metal 4,609 SF $75,456 $0.86
ACM @ Portal Openings, 2'­0" deep x 10' tall x 233 LF $400,000.00 $366,960
ACM Aluminum Composite Metal Panels, Alucobond @ 1 LS $1.55
1st Floor Soffit $6.45 $487,776 $0.12
ACM Aluminum Composite Metal Panels, Alucobond @ 4,814 LF $0.12
2nd Floor Soffit $1,750.00 $221,248 $1.74
ACM Aluminum Composite Metal Panels, Alucobond, 3 Ea $3,500.00 $0.02
Natural Brushed @ 6% 2 Ea $9,500.00 $400,000 $0.03
Louvered Roof Screen 46 Pair $31,050 $1.69
$31,050 $29.99
078100 ­ Applied Fireproofing $449,250
Firestopping, For Curtainwall Systems or Wall Panels
$5,250
081000 ­ Doors and Hardware $7,000
Ext Door, Frame, & Hardware, 3/0x7/0, Hollow Metal $437,000
Ext Door, Frame, Hardware, 6/0x7/0, Hollow Metal $7,732,737
Ext Door, Glass Swing Door & Hardware, Herculite
Bldg B Friday, October 5, 2018 2:20 PM
084400 ­ Curtain Walls
10/24
Es mator: jharrison

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Curtainwall System, Blue Glazing @ 37% 28,424 SF $120.00 $3,410,902 $13.23
Curtainwall System, Blue Glazing with Frit @ 16% 12,292 SF $120.00 $1,474,985 $5.72
Curtainwall System, Blue Glazing, Alt Add for SF $120.00 $1.79
Electrochromic (Sage) TBD @ 5% 3,841 $460,933
Curtainwall System, Clear Glazing @ 14% $120.00 $5.00
Curtainwall System, Clear Glazing with Frit @ 7% 10,755 SF $120.00 $1,290,612 $2.50
Performance Mock­Up 5,378 SF $300,000.00 $645,306 $1.16
Visual Mockup 1 LS $150,000.00 $300,000 $0.58
085000 ­ Windows 1 LS $150,000 $0.05
Clean Exterior Glass $0.23 $14,135 $0.05
092900 ­ Metal Framing and Drywall 61,458 SF $14,135 $2.33
Ext Mtl Stud Framing & Sheathing for Skin, Basic, $13.00 $599,864 $0.36
Straight Runs, Few Openings & Detailing 7,072 SF $91,936
Ext Mtl Stud Framing & Sheathing for Skin @ 21% $13.00 $0.81
Ext Furring System for Con nuous Insula on @ 21% 16,133 SF $4.75 $209,724 $0.30
Engineering & Shop Drawings 16,133 SF $76,630 $0.10
Miscellaneous Light Gauge Metal Stud Framing for LS $25,000.00 $25,000 $0.73
Soffits, etc. 1 SF $10.50
Mtl Stud Framing Support for Interior Glass 17,807 $186,974 $0.04
$25.00
B30 ­ Roofing 384 SF $9,600 $9.07
$0.42
072100 ­ Insula'on 60,796 SF $1.28 $2,338,802
Insula on, BaB on Underside of roof deck, R30 24,218 SF $1.28 $108,818 $0.30
Insula on, baB underside of roof deck, R30 $0.12
60,796 SF $6.35 $77,819 $7.98
075000 ­ Roofing 2,122 LF $25.00 $30,999 $1.50
Single­Ply Roofing, Not Including Deck & Insula on SF $50.00 $2,056,915 $0.21
Built­Up Roof Walkpads 18,376 $386,055 $3.56
Precast Paver System, Waterproofing, Pavers & SF $70.00 $53,040
Pedestals 9,986 $918,800 $2.71
Wood Deck System, Waterproofing, IPE & Pedestals $97.89 $0.67
1,768 LF $699,020 $0.67
076000 ­ Flashing and Sheet Metal $173,070
Sheet Metal Flashings ­ Allow 206 LF $105.00 $173,070 $14.18
66,438 SF $0.46
C ­ Interiors $7.50 $3,656,752 $5.23
3,046 LF $0.08
C10 ­ Interior Construc'on 45 Ea $1,750.00 $1,347,535
22 Ea $320.00 $21,661 $0.08
062200 ­ Millwork $65.00 $0.12
Vanity Tops, Natural Stone, Granite or Equivalent 3,840 SF $3.50 $21,661 $0.12
24,643 SF $30,561 $0.09
072100 ­ Insula'on $30,561 $0.09
Unfaced BaB Insula on Bldg B $22,845 $0.33
$22,845 $0.31
076000 ­ Flashing and Sheet Metal 11/24 $85,790
Sheet Metal Perimeter Floor Closure Bulkhead $78,750 $0.03
$0.97
081000 ­ Doors and Hardware $7,040 $0.97
Int Door, Frame, Hardware, 3/0x7/0, Hollow Metal, $249,600 $2.10
Painted $249,600 $0.33
Closers, magne c hold open arm $540,932

084126 ­ Glass Entrances and Storefront $86,251
10' Interior Glass @ Ves bules ­ 384 LF
Friday, October 5, 2018 2:20 PM
092900 ­ Metal Framing and Drywall
Par on, Single Sided Drywall on Furring, 1­5/8"
Furring, One­Layer 5/8"

Es mator: jharrison

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Par on, Rated Sha4 Wall, 6" Sha4 Stds, Sha4 Liner, 1 19,487 SF $13.12 $255,669 $0.99
Side, 2 Layers 5/8", 1 Side $15.50
Par on, Rated Sha4 Wall, 6" Sha4 Stds, Sha4 Liner, 1 2,600 SF $40,300 $0.16
Side, 2 Layers 5/8", 1 Side Densglass $2.98
Light Gauge Metal Stud Framing, 3­5/8" 24,159 SF $2.98 $71,994 $0.28
Light Gauge Metal Stud Framing, 3­5/8" @ Columns 6,392 SF $1.67 $19,048 $0.07
Gypsum Board, 5/8" Type "X", Level 4 Finish SF $1.67 $40,346 $0.16
Gypsum Board, 5/8" Type "X", Level 4 Finish @ 24,159 SF $1.85 $10,675 $0.04
Columns 6,392
Gypsum Board, Green Board for Damp Areas, no finish $0.05 $16,650 $0.06
101400 ­ Signage 9,000 SF $12,894 $0.05
Signage Allowance, Interior, Code Minimum $800.00 $12,894 $0.05
102800 ­ Toilet Accessories 257,870 SF $400.00 $68,800 $0.27
Bathroom Special es + Toilet Par on Allowance, Each $61,600 $0.24
Bathroom Special es + Urinal Screens Allowance, Ea 77 Ea $190.00 $0.03
104400 ­ Fire Protec'on Special'es 18 Ea $7,200 $0.08
Fire Ex nguishers and Cabinet $4.25 $19,570 $0.08
122000 ­ Window Treatments 103 Ea $19,570 $1.12
Window Coverings, Mechshade ­ ALLOW @ 79% $500.00 $288,882 $1.12
124843 ­ Floor Mats 67,972 SF $288,882 $0.02
Entry Mat Allowance $25,000.00 $0.02
12 Ea $25,000.00 $6,000
C20 ­ Stairs $25,000.00 $6,000 $1.35
2 Flight $25,000.00 $348,604 $1.16
055100 ­ Metal Stairs 2 Flight $25,000.00 $300,000
Stair #1, 17' F2F to 3rd floor x4'W, Precast Treads, Open 3 Flight $50,000 $0.19
Risers, Steel Stringers 2 Flight $15.00
Stair #2, 17' F2F to 3rd floor x4'W, Precast Treads, Open 3 Flight $425.00 $50,000 $0.19
Risers, Steel Stringers
Stair #3, 17, 15', 14.5' ' F2F x4'W , Pan Type Stairs & 1,152 LF $3,278.00 $75,000 $0.29
Landings 12 Flight
Stair #4, 17, 15' F2F x4'W , Pan Type Stairs & Landings $465.00 $50,000 $0.19
Stair #5, 17, 15', 14.5' ' F2F x4'W , Pan Type Stairs & 8 Flight $465.00 $75,000 $0.29
Landings $465.00
607 LF $465.00 $22,380 $0.09
099100 ­ Pain'ng 800 LF $465.00 $17,280 $0.07
Paint Stair Rails, Interior 102 LF $465.00 $5,100 $0.02
Paint Pan Stairs 102 LF $300.00 $26,224 $0.10
154 LF $161,109.00 $26,224 $0.10
101400 ­ Signage 102 LF
Signage, Specialty Luminous Tape @ Stairwells @ Stair 154 LF $1,960,613 $7.60
#3, 4, 5 $1,075,716 $4.17
1 LS
C30 ­ Interior Finishes $282,255 $1.09
$372,000 $1.44
055000 ­ Metal Fabrica'ons $0.18
Guard Rail, Glass Railing @ 2nd Floor Walkway $47,616 $0.18
Guard Rail, Glass Railing @ 3rd Floor Walkway $47,616 $0.28
Guard Rail, Glass Railing @ Stair #1 $71,424 $0.18
Guard Rail, Glass Railing @ Stair #2 $47,616 $0.18
Guard Rail, Glass Railing @ Stair #3 $46,080 $0.62
Guard Rail, Glass Railing @ Stair #4 $161,109
Guard Rail, Glass Railing @ Stair #5
Guard Rail, Stainless Steel Handrail

Es mator: jharrison Bldg B Friday, October 5, 2018 2:20 PM

12/24

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost
$5,093 $0.02
061000 ­ Rough Carpentry 1,289 SF $3.95
Plywood Backerboard, Phone/Data ­ 5/8" thick FT $5,093 $0.02
825 SF $16.00 $13,203 $0.05
088300 ­ Mirrors $13,203 $0.05
Mirrors, Vanity Unframed 1,308 SF $7.50 $626,468 $2.43
1,307 SF $7.50 $0.04
092900 ­ Metal Framing and Drywall 1,314 SF $7.50 $9,810 $0.04
Gypsum Board Ceilings, Flat no soffits @ 1st floor LS $597,000.00 $9,803 $0.04
Gypsum Board Ceilings, Flat no soffits @ 2nd floor 1 $9,855 $2.32
Gypsum Board Ceilings, Flat no soffits @ 3rd floor $12.50 $597,000 $0.49
Mechoshade Pocket Detail 5,056 SF $12.50 $125,497 $0.25
3,922 SF $10.50 $63,200 $0.19
093000 ­ Tile 1,264 LF $49,025 $0.05
Ceramic Tile, Wall @ 48" $3.50 $13,272 $0.09
Ceramic Tile, Floor Thin set 6,558 SF $22,953 $0.09
Ceramic Tile, Base $1.70 $22,953
12,216 SF $1.65 $0.16
095100 ­ Acous)cal Ceiling 11,826 LF $40,281 $0.08
Acous cal Ceiling Allowance, Tile & Grid Installed ­ $0.50 $20,767 $0.08
Allow 11,748 SF $19,513 $0.02
$4.25 $5,874 $0.02
096500 ­ Resilient Flooring 1,209 SF $5,874 $0.02
Vinyl Composi on Tile, Flooring $76.00 $5,140 $0.02
4" Rubber Base 52 Ea $0.45 $5,140 $0.16
31,756 SF $0.45 $40,389 $0.02
096700 ­ Fluid­Applied Flooring 18,105 SF $0.45 $3,952 $0.06
Sealed Concrete, Floor 14,418 SF $0.45 $14,290 $0.03
SF $0.45 $8,147 $0.03
097200 ­ Wall Covering 5,406 SF $0.65 $6,488 $0.01
FRP Panels 5,610 SF $2,433 $0.01
3,929 $30,000.00 $2,525 $0.01
099100 ­ Pain)ng $30,000.00 $2,554 $48.19
Paint Door & Frame, Interior 1 Ea $20,000.00 $12,426,427
Paint Drywall Par ons, Interior, 1st floor 1 Ea $20,000.00 $3.22
Paint Drywall Par ons, Interior, 2nd floor 2 Stop $345,000.00 $830,000 $3.22
Paint Drywall Par ons, Interior, 3rd floor 2 Stop $345,000.00 $830,000
Paint Drywall Par ons, Interior, column wraps 1 Ea $0.12
Paint Drywall Par ons, Interior, Roof 1 Ea $1,350.00 $30,000
Paint Drywall Ceilings, Interior $3,000.00 $0.12
3 Ea $30,000
D ­ Services 77 Ea $0.16
$40,000 $0.16
D10 ­ Conveying Bldg B $40,000 $1.34
$345,000 $1.34
142000 ­ Elevators 13/24 $345,000
Elevators #1, Elevator Cab Finish Out, Passenger, $6.41
Moderate $1,653,258 $6.41
Elevators #2, Elevator Cab Finish Out, Passenger, $1,653,258
Moderate $0.02
Elevators #1, Add Per Opening $4,050 $0.90
Elevators #2, Add Per Opening $231,000
Elevators #1, MRL Elevator, 11'­0" Cab ­ Mitsubishi
Elevators #2, MRL Elevator, 11'­0" Cab ­ Mitsubishi Friday, October 5, 2018 2:20 PM

D20 ­ Plumbing

220000 ­ Plumbing
Mop sink, molded stone, 24" x 36", w/rim 3 sides
Water Closet, Carrier, Wall Hung with Flush Valve and
Sensor

Es mator: jharrison

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Urinal, Carrier, Wall Hung with Flush Valve and Sensor 18 Ea $3,000.00 $54,000 $0.21
Lavatory 52 Ea $850.00 $44,200 $0.17
Bi­Level Water Cooler/Drinking Fountain with Carrier Ea $0.02
Water heaters ­ Electric Water Heater and Circula on 3 Ea $1,675.00 $5,025 $0.07
Pump 6 $2,800.00 $16,800
Domes c Hot/Cold Water Piping $0.95
Floor Drains and Traps 257,870 SF $0.95 $244,977 $0.04
Clean outs 18 Ea $600.00 $10,800 $0.01
Above Ground Sanitary Piping 12 Ea $300.00 $3,600 $0.75
Underground Sanitary SF $0.25
Roof Drains ­ Primary 257,870 SF $0.75 $193,403 $0.11
Roof Drains ­ Overflows 257,870 Ea $0.25 $64,468 $0.11
Above Ground Storm Piping Ea $950.00 $29,450 $1.01
Below Ground Storm Piping 31 SF $950.00 $29,450 $0.22
Gas Piping 31 SF $1.01 $0.96
Plumbing Sub­Soil 257,870 SF $0.22 $260,449 $0.36
Plumbing Insula on 257,870 SF $0.96 $56,731 $0.25
257,870 SF $0.36
D30 ­ HVAC 257,870 $0.25 $247,555 $14.25
257,870 $92,833 $14.25
230000 ­ HVAC $14.25 $64,468
HVAC System Complete ­ VRF & Package Roof top Units 257,870 SF $14.25
$1.95 $3,674,650
D40 ­ Fire Protec on 257,870 SF $3,674,650 $1.95
$57.00 $1.95
211100 ­ Fire Suppression 250 LF $3,674,650
Wet Pipe System, Core/Shell Office $46.00 $1.95
250 LF $502,847
D50 ­ Electrical $3.00 $502,847 $22.36
257,870 SF $500,000.00 $20.49
260000 ­ Electrical 1 LS $502,847
(2) 6" Empty Underground Conduits for Electrical SF $3.25 $0.06
Primary Service 257,870 $5,765,672
(4) 4" Empty Underground Conduits for Telecom $8.75 $5,283,454 $0.04
Primary Service 257,870 SF
Architectural Building Ligh ng $2.25 $14,250 $3.00
RooDop Pa o Area (power & Ligh ng) 257,870 SF $1.94
Fixtures, branch ligh ng and controls (Shell & Core $0.75 $11,500 $3.25
Office Building) 257,870 SF $0.45
Switchgear and Distribu on (Shell & Core Office 257,870 SF $773,610 $8.75
Building) $0.25 $500,000
Equipment Connec ons and Branch wiring (Shell & 257,870 SF $838,078 $2.25
Core Office Building) $0.10
Branch Power and devices (Shell & Core Office Building) 257,870 SF $2,256,364 $0.75
Temporary Power & Ligh ng $0.67 $0.45
257,870 SF $580,208 $1.02
270000 ­ Communica ons $0.25
Telecom/Data rough­in w/ empty par al raceway (Shell $193,403
& Core Office Building) ­ NO TELE/DATA equipment or $116,042 $0.10
cabling included $263,028
Security System rough­in w/ empty par al raceway $0.67
(Shell & Core Office Building) ­ NO Security equipment $64,468 $0.85
or cabling included
Basic Building DAS, cellular antennae system ­ ALLOW $25,787

283100 ­ Fire Alarm $172,773
$219,190

Es mator: jharrison Bldg B Friday, October 5, 2018 2:20 PM

14/24

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Fire Alarm System w/ empty par al raceway (Shell & 257,870 SF $0.85 $219,190 $0.85
Core Office Building)
1 Ea $5,000.00 $5,000 $0.02
E ­ Equipment and Furnishings $5,000 $0.02
16,695 SF $100.00 $5,000 $0.02
E20 ­ Furnishings
105500 ­ Postal Special es 15,437 CY $5.53 $5,000 $0.02
92,622 SF $0.50
Mailroom/receiving mailboxes and storage allowance $1,750.00 $1,669,500 $6.47
1 Ea $1,669,500 $6.47
F ­ Special Construc on and Demoli on $265.00 $1,669,500 $6.47
84 Hr $593,992.00
F10 ­ Special Construc on 1 LS $1,669,500 $6.47
107313 ­ Awnings $0.22
257,870 SF $10,000.00 $133,427 $0.52
Shade Canopy on Roof, Allowance 1 All $131,677 $0.51
$131,677 $0.51
G ­ Building Sitework
$85,366 $0.33
G10 ­ Site Prepara on
310000 ­ Earthwork $46,311 $0.18

Over­Excavate & Recompact Building Pad {Define Depth $1,750 $0.01
(4.5' UNO)} $1,750 $0.01
Fine Grade, Slab
$1,750 $0.01
G30 ­ Site Mechanical U li es
330000 ­ Underground Wet U li es $682,983 $2.65
$22,260 $0.09
Fire Main to 5' Ou de of Building, 6" $22,260 $0.09

H ­ Other Project Costs $22,260 $0.09

H10 ­ General Condi ons $660,723 $2.56
017123 ­ Survey $593,992 $2.30

Site Field Engineering/Surveying $593,992 $2.30
$56,731 $0.22
H20 ­ General Requirements $56,731 $0.22
015700 ­ Temporary Controls $10,000 $0.04
$10,000 $0.04
General Requirements
017423 ­ Final Cleaning

Final Clean, Shell Office Building & Glass
919520 ­ Cranes

Cranes, Hois ng

Es mator: jharrison Bldg B Friday, October 5, 2018 2:20 PM

15/24

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Bldg C 428 CY $500.00 $19,386,536 $273.93
$500.00
A ­ Substructure 83 CY $500.00 $1,486,069 $21.00
$500.00 $1,254,208 $17.72
A10 ­ Founda"ons 31 CY $500.00 $13.43
$500.00 $950,434
033100 ­ Structural Concrete 35 CY $9,500.00 $213,889 $3.02
Pile Cap 10'­0" x 10'­0" x Say 42" (Exc, Form, Pour,
Backfill), use 125 PCY ­ 33 Ea 96 CY $7.87 $41,481 $0.59
Pile Cap 10'­0" x 40'­0" x Say 42" (Exc, Form, Pour, $27.00
Backfill), use 125 PCY ­ 4 Ea 643 CY $15,556 $0.22
Pile Cap 10'­0" x 6'­0" x Say 42" (Exc, Form, Pour, $0.38
Backfill), use 125 PCY ­ 4 Ea 1 Ea $32.00 $17,370 $0.25
Pile Cap 10'­0" x 67'­0" x Say 42" (Exc, Form, Pour, 34,420 SF $26.00
Backfill), use 125 PCY ­ 1 Ea CY $48,111 $0.68
Perimeter Grade Beam ­ Cont. Foo ngs Complete ­ Exc, 446 $0.20
Form, Rebar, Pour $212,925.00 $321,607 $4.54
Grade Beams Complete ­ Exc, Form, Rebar 200#, Pour ­ 36,141 SF
30" x 30" $12.20 $9,500 $0.13
Elevator Pit, Freight, Single Cab 1,310 CY $270,885 $3.83
Slab on Grade, 5" w/ #4 @ 16" OCEW 669 CY $62.75 $0.17
Underslab Vapor Barrier Protec on, For Building Pad, $12,035
Sand, 4" Deep 36,141 SF $10.00 $0.19
1 LS $6.68 $13,734 $0.19
071000 ­ Waterproofing $7.56 $13,734 $0.84
Vapor Barrier, Slab on Grade, Stego Wrap or Similar 866 LF $59,321 $0.59
$45.00 $41,920 $0.25
310000 ­ Earthwork 3,695 SF $17,401
Haul Off Excess Foo ng Spoils $0.10
Underslab Drainage Course, For Building Pad, Gravel, 6" 39,910 SF $7,228 $0.10
Deep $7,228 $3.01
600 LF $212,925 $3.01
313100 ­ Soil Treatment 1,062 SF $212,925
Termite Pre­Treatment at Building Slab $0.15
7,199 . $10,565 $0.15
316200 ­ Driven Piles $10,565 $3.28
ACIP Piles, 18" Dia x 70' Deep, 15 PLF x 234 Ea ­ $231,861 $3.28
Budgeted Incd's (56+11) = 67 APGD by Berkel $231,861 $3.28
$231,861
330000 ­ Underground Wet U"li"es $162.11
Subsoil Drainage Piping, 4" $11,472,750 $60.13
$4,255,705 $5.81
A20 ­ Basement Construc"on $411,134
$5.64
033100 ­ Structural Concrete $399,100
Concrete Shear Walls, CIP, 15" Thickness $0.06
(Form/Rebar/Pour) $4,008 $0.11
$8,026 $48.35
B ­ Shell $3,421,982 $4.58
$323,955
B10 ­ Superstructure

033100 ­ Structural Concrete
Concrete (LIGHTWEIGHT) Fill on Metal Deck, 4.5" Avg +
WWM
Finish Stair Treads / Landings ­ Super Structure
Equipment Pad Allowance

051200 ­ Structural Steel
Structural Steel Frame, Support Members, Metal
Decking ­ CANOPY WING

Es mator: jharrison Bldg C Friday, October 5, 2018 2:20 PM

16/24

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Structural Steel Frame, WF Cols, Girders, & Beams F&I, 608 Ton $3,550.00 $2,159,540 $30.51
{Define Lbs/SF}
BRBF FRAMES, Steel Lateral System, Wide Flange 12 Loc $20,000.00 $240,000 $3.39
Beams & Col
Steel Lateral System, Wide Flange Beams & Col 148 Ton $3,550.00 $525,897 $7.43
Steel Tube Supports for Elevator Guide Rails 2 Floor $3,500.00 $7,000 $0.10
Miscellaneous Metals, Interior, Allowance $0.35
Miscellaneous Metals, Exterior, Allowance 70,773 SF $0.35 $24,770 $0.55
Elevator Separator Beams 70,773 SF $0.55 $38,925 $0.01
Perimeter Bent Plate @ Metal Deck, 1/4" X _<12" Ea $600.00 $1.14
Roof Screen TS Support Framing, with Stainless Steel 1 LF $35.27 $600 $0.29
Composite Panel @ 6'­2" x 46 LF 2,285 LF $450.00 $80,594
053000 ­ Metal Decking $20,700 $4.30
Metal Decking, 1.5" Corr. Roof, Regular 46 $3.95 $2.02
Metal Decking, 3" Fluted Floor, Regular $4.05 $304,350 $2.28
078100 ­ Applied Fireproofing 36,130 SF $142,714 $1.67
Spray Fireproofing, Beams, Columns, & Deck, 1 Hrs 39,910 SF $1.50 $161,636 $1.61
Firestopping Allowance $9.45 $118,240 $0.06
76,040 SF $114,060 $94.70
B20 ­ Exterior Enclosure 442 LF $50.00 $5.03
$110.00 $4,180 $2.20
061000 ­ Rough Carpentry 3,120 SF $110.00 $1.00
Exterior Wood Rainscreen @ 8% 646 SF $6,702,330 $1.82
GFRC Column Wraps, 1'­10" x 1'­4" ­ 102 LF SF $3.50 $355,762 $0.56
GFRC Wall Panels @ 3% 1,170 $0.56
$0.87 $156,003 $0.63
071000 ­ Waterproofing 11,357 SF $3.50 $71,056 $0.12
Waterproofing Membrane @ Exterior Wall $0.50
10,140 SF $48.00 $128,703 $28.99
072100 ­ Insula-on 10,140 SF $48.00 $39,750 $1.18
Insula on, Exterior Walls ­ R19 w/ Vapor Barrier $39,750 $6.42
Wall insula on, Con nuous, Rigid closed cell foam ­ R9 1,740 SF $48.00 $44,313
9,460 SF $250,000.00 $3.97
076000 ­ Flashing and Sheet Metal $8,822 $3.53
ACM @ Portal Openings, 6'­0" deep x 10' tall x 105LF 5,850 SF $58.00 $35,491 $12.39
ACM Aluminum Composite Metal Panels, Alucobond @ 1 LS $95.00 $2,051,644 $1.50
1st Floor Soffit SF $83,520
ACM, Alucobond, Silver Metalic @ 15% 15,118 SF $6.45 $454,080 $0.21
Louvered Roof Screen 1,120 $0.21
ACM ­ Metal Panels, top, boKom, sides ­ CANOPY WING $1,750.00 $280,806 $5.89
Stainless Steel Composite Panel @ 3'­6" @ BOTTOM OF 2,285 LF $3,500.00 $250,000 $0.05
CANOPY WING ­ 3'­6" X 320 lf $12,500.00 $876,838 $0.10
2 Ea $106,400 $1.59
078100 ­ Applied Fireproofing 2 Ea $175.00
Firestopping, For Curtainwall Systems or Wall Panels 9 Pair $14,739 $4.15
$120.00 $14,739 $44.97
081000 ­ Doors and Hardware 1,680 SF $417,000 $14.55
Ext Door, Frame, & Hardware, 3/0x7/0, Hollow Metal $3,500
Ext Door, Frame, Hardware, 6/0x7/0, Hollow Metal 8,580 SF $7,000
Automa c Sliding Storefront Doors, Similar to Horton $112,500
Door System
Operable Glass Wall 2ea x 8' x 30' $294,000
$3,182,469
084400 ­ Curtain Walls $1,029,622
Curtainwall System, Glazing 1", Insulated, Dual­Pane,
Op white @ 22%

Es mator: jharrison Bldg C Friday, October 5, 2018 2:20 PM

17/24

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Curtainwall System,Glazing 1" Insulated, Dual­Pane, 17,940 SF $120.00 $2,152,846 $30.42
Solarblue @ 46%
085000 ­ Windows 29,266 SF $0.23 $6,731 $0.10
Clean Exterior Glass $25.00 $6,731 $0.10
092900 ­ Metal Framing and Drywall 1,120 . $25.00 $589,923 $8.34
Metal Framing and Drywall, Exterior Walls, bo=om, $13.00 $28,000 $0.40
sides ­ BOTTOM OF CANOPY WING ­ 3'­6" X 320 lf 7,919 SF $13.00
Metal Framing and Drywall, Exterior Walls, bo=om, $197,973 $2.80
sides ­ CANOPY WING 5,356 SF $4.75
Ext Mtl Stud Framing & Sheathing for Skin, Basic, $15,000.00 $69,632 $0.98
Straight Runs, Few Openings & Detailing 10,140 SF
Ext Mtl Stud Framing & Sheathing for Skin @ 26% 10,140 SF $10.50 $131,823 $1.86
Ext Furring System for Con nuous Insula on @ 26% LS $48,166 $0.68
Engineering & Shop Drawings 1 SF $3.25 $15,000 $0.21
Miscellaneous Light Gauge Metal Stud Framing for 9,460 $6.35 $99,330 $1.40
Soffits, etc. $25.00
35,087 SF $97.89 $514,714 $7.27
B30 ­ Roofing $114,034 $1.61
36,130 SF $105.00
072100 ­ Insula'on 1,607 LF $0.46 $114,034 $1.61
Insula on, RIGID INSULATION ABOVE roof deck, R30 $7.50 $269,598 $3.81
1,339 LF $229,426 $3.24
075000 ­ Roofing $1,750.00 $0.57
Single­Ply Roofing, Not Including Deck & Insula on 57 LF $2,750.00 $40,172 $1.85
Built­Up Roof Walkpads $131,082 $1.85
19,848 SF $320.00 $131,082
076000 ­ Flashing and Sheet Metal $3.50 $15.14
Sheet Metal Flashings ­ Allow 946 LF $1,071,747 $4.91
$13.12 $347,151 $0.08
C ­ Interiors 9 Ea $2.98 $5,945
5 Ea $1.67 $0.08
C10 ­ Interior Construc'on 22 Ea $1.85 $5,945 $0.13
$0.05 $9,130 $0.13
062200 ­ Millwork 1,649 SF $9,130 $0.10
Vanity Tops, Natural Stone, Granite or Equivalent $7,095 $0.10
7,310 SF $7,095 $0.52
072100 ­ Insula'on $36,540 $0.22
Unfaced Ba= Insula on 5,338 SF $15,750
5,338 SF $0.19
076000 ­ Flashing and Sheet Metal 4,000 SF $13,750
Sheet Metal Perimeter Floor Closure Bulkhead $0.10
70,773 SF $7,040 $1.89
081000 ­ Doors and Hardware $133,900 $0.08
Int Door, Frame, Hardware, 3/0x7/0, Hollow Metal, Bldg C
Painted $5,772 $1.36
Int Door, Frame, Hardware, 6/0x7/0, Hollow Metal, 18/24
Painted $95,907 $0.22
Closers, magne c hold open arm $0.13
$15,907 $0.10
092900 ­ Metal Framing and Drywall $8,914 $0.05
Par on, Single Sided Drywall on Furring, 1­5/8" $7,400 $0.05
Furring, One­Layer 5/8" $3,539
Par on, 2 Hour ShaL Wall, 6" ShaL Stds, ShaL Liner, 1 $3,539
Side, 2 Layers 5/8", 1 Side
Light Gauge Metal Stud Framing, 3­5/8" Friday, October 5, 2018 2:20 PM
Gypsum Board, 5/8" Type "X", Level 4 Finish
Gypsum Board, Green Board for Damp Areas, no finish

101400 ­ Signage
Signage Allowance, Interior, Code Minimum

Es mator: jharrison

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost
$18,800 $0.27
102800 ­ Toilet Accessories 21 Ea $800.00
Bathroom Special es + Toilet Par on Allowance, Each 5 Ea $400.00 $16,800 $0.24
Bathroom Special es + Urinal Screens Allowance, Ea $190.00 $2,000 $0.03
28 Ea $5,320 $0.08
104400 ­ Fire Protec on Special es 29,266 SF $4.25 $5,320 $0.08
Fire Ex nguishers and Cabinet $500.00 $1.76
5 Ea $124,381 $1.76
122000 ­ Window Treatments $25,000.00 $124,381 $0.04
Window Coverings, Mechshade ­ ALLOW @ 67% 1 Flight $25,000.00 $0.04
3 Flight $25,000.00 $2,500
124843 ­ Floor Mats 1 Flight $25,000.00 $2,500 $3.31
Entry Mat Allowance 3 Flight $234,588 $2.83
$15.00 $200,000
C20 ­ Stairs 768 LF $425.00 $25,000 $0.35
8 Flight $3,278.00
055100 ­ Metal Stairs 6 Flight $75,000 $1.06
Stair #1, 17' F2F to 2nd floor x4'W, Precast Treads, $465.00
Open Risers, Steel Stringers 492 LF $465.00 $25,000 $0.35
Stair #2, 17', 30' to Roof x4'W, Pan Type Stairs & 54 LF $465.00
Landings, Rails 54 LF $35,190.00 $75,000 $1.06
Stair #3, 17' F2F to 2nd floor x4'W, Precast Treads, 1 LS
Open Risers, Steel Stringers $3.95 $14,920 $0.21
Stair #4, 17' F2F to Roof x4'W, Pan Type Stairs & 354 SF $16.00 $11,520 $0.16
Landings, Rails $3,400 $0.05
226 SF $7.50 $19,668 $0.28
099100 ­ Pain ng $7.50 $19,668 $0.28
Paint Stair Rails, Interior 480 SF $75,000.00
Paint Pan Stairs 1,533 SF $12.50 $490,008 $6.92
$12.50 $314,562 $4.44
101400 ­ Signage 1 LS $10.50
Signage, Specialty Luminous Tape @ Stairwells @ Stair $3.50 $228,780 $3.23
#2, 4 1,676 SF $25,296 $0.36
1,504 SF $25,296 $0.36
C30 ­ Interior Finishes LF $35,190 $0.50
419 $1,398 $0.02
055000 ­ Metal Fabrica ons $1,398 $0.02
Guard Rail, Glass Railing @ 2nd Floor Walkway 2,348 SF $3,624 $0.05
Guard Rail, Glass Railing @ Stair #1 $3,624 $0.05
Guard Rail, Glass Railing @ Stair #3 $90,098 $1.27
Guard Rail, Stainless Steel Handrail $3,600 $0.05
$11,498 $0.16
061000 ­ Rough Carpentry
Plywood Backerboard, Phone/Data ­ 5/8" thick FT $75,000 $1.06
$44,150 $0.62
088300 ­ Mirrors $20,950 $0.30
Mirrors, Vanity Unframed $18,800 $0.27
$0.06
092900 ­ Metal Framing and Drywall $4,400 $0.12
Gypsum Board Ceilings, Flat no soffits $8,219 $0.12
Gypsum Board Ceilings, Flat no soffits @ 1st & 2nd $8,219
floors $0.17
Mechoshade Pocket Detail $12,076

093000 ­ Tile Bldg C Friday, October 5, 2018 2:20 PM
Ceramic Tile, Wall @ 48"
Ceramic Tile, Floor Thin set 19/24
Ceramic Tile, Base

095100 ­ Acous cal Ceiling
Acous cal Ceiling Allowance, Tile & Grid Installed ­
Allow

096500 ­ Resilient Flooring

Es mator: jharrison

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Vinyl Composi on Tile, Flooring 3,797 SF $1.70 $6,455 $0.09
4" Rubber Base 3,407 LF $1.65 $5,621 $0.08
096700 ­ Fluid­Applied Flooring $1,664 $0.02
Sealed Concrete, Floor 3,329 SF $0.50 $1,664 $0.02
097200 ­ Wall Covering $4,407 $0.06
FRP Panels 1,037 SF $4.25 $4,407 $0.06
099100 ­ Pain ng $9,812 $0.14
Paint Door & Frame, Interior 25 Ea $76.00 $1,900 $0.03
Paint Drywall Par ons, Interior, 1st and 2nd floor 14,297 SF $0.45 $6,434 $0.09
Paint Drywall Par ons, Interior, column wraps SF $0.45 $0.01
Paint Drywall Ceilings, Interior 1,071 SF $0.65 $482 $0.01
1,533 $996
D ­ Services $30,000.00 $69.94
1 Ea $4,950,083
D10 ­ Conveying $30,000.00 $18.44
1 Ea $1,305,000 $18.44
142000 ­ Elevators $30,000.00 $1,305,000
Elevators #1, Elevator Cab Finish Out, Passenger, 1 Ea $0.42
Moderate $20,000.00 $30,000
Elevators #2, Elevator Cab Finish Out, Passenger, 3 Stop $20,000.00 $0.42
Moderate 3 Stop $20,000.00 $30,000
Elevators #3, Elevator Cab Finish Out, Passenger, 3 Stop $345,000.00 $0.42
Moderate 1 Ea $345,000.00 $30,000
Elevators #1, Add Per Opening 1 Ea $345,000.00 $0.85
Elevators #2, Add Per Opening 1 Ea $60,000 $0.85
Elevators #3, Add Per Opening $1,350.00 $60,000 $0.85
Elevators #1, MRL Elevator, 11'­0" Cab ­ Mitsubishi 3 Ea $3,000.00 $60,000 $4.87
Elevators #2, MRL Elevator, 11'­0" Cab ­ Mitsubishi 21 Ea $345,000 $4.87
Elevators #3, MRL Elevator, 11'­0" Cab ­ Mitsubishi $3,000.00 $345,000 $4.87
5 Ea $850.00 $345,000
D20 ­ Plumbing 14 Ea $8.07
$1,675.00 $571,150 $8.07
220000 ­ Plumbing 3 Ea $2,800.00 $571,150
Mop sink, molded stone, 24" x 36", w/rim 3 sides 3 Ea $0.06
Water Closet, Carrier, Wall Hung with Flush Valve and $1.25 $4,050 $0.89
Sensor 70,773 SF $600.00 $63,000
Urinal, Carrier, Wall Hung with Flush Valve and Sensor 12 Ea $300.00 $0.21
Lavatory 6 Ea $15,000 $0.17
Bi­Level Water Cooler/Drinking Fountain with Carrier SF $1.25 $11,900 $0.07
Water heaters ­ Electric Water Heater and Circula on 70,773 SF $0.75 $0.12
Pump 70,773 Ea $950.00 $5,025
Domes c Hot/Cold Water Piping Ea $950.00 $8,400 $1.25
Floor Drains and Traps 14 SF $1.01 $0.10
Clean outs 14 SF $0.22 $88,466 $0.03
Above Ground Sanitary Piping 70,773 SF $0.96 $7,200 $1.25
Underground Sanitary 70,773 SF $0.36 $1,800 $0.75
Roof Drains ­ Primary 70,773 SF $0.25 $0.19
Roof Drains ­ Overflows 70,773 $88,466 $0.19
Above Ground Storm Piping 70,773 $53,080 $1.01
Below Ground Storm Piping $13,300 $0.22
Gas Piping $13,300 $0.96
Plumbing Sub­Soil $71,480 $0.36
Plumbing Insula on $15,570 $0.25
$67,942
Es mator: jharrison $25,478
$17,693

Bldg C Friday, October 5, 2018 2:20 PM

20/24

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost
$1,273,910 $18.00
D30 ­ HVAC 70,773 SF $18.00 $1,273,910 $18.00

230000 ­ HVAC 70,773 SF $2.25 $1,273,910 $18.00
HVAC System Complete ­ VRF & Package Roof top Units
250 LF $57.00 $159,239 $2.25
D40 ­ Fire Protec on $46.00 $159,239 $2.25
250 LF
211100 ­ Fire Suppression $5.50 $159,239 $2.25
Wet Pipe System, Core/Shell Office 70,773 SF $3.25
70,773 SF $8.75 $1,640,784 $23.18
D50 ­ Electrical $2.25 $1,508,439 $21.31
70,773 SF $0.75
260000 ­ Electrical $0.45 $14,250 $0.20
(2) 6" Empty Underground Conduits for Electrical 70,773 SF $0.25
Primary Service $0.10 $11,500 $0.16
(4) 4" Empty Underground Conduits for Telecom 70,773 SF $0.67
Primary Service 70,772 SF $0.85 $389,250 $5.50
Architectural Building Ligh ng $230,011 $3.25
Fixtures, branch ligh ng and controls (Shell & Core 70,773 SF $5,000.00
Office Building) $619,262 $8.75
Switchgear and Distribu on (Shell & Core Office 70,773 SF $5.53
Building) $0.50 $159,239 $2.25
Equipment Connec ons and Branch wiring (Shell & 70,773 SF
Core Office Building) 70,773 SF $1,750.00 $53,080 $0.75
Branch Power and devices (Shell & Core Office Building) $31,847 $0.45
Temporary Power & Ligh ng 1 Ea $72,188 $1.02
$17,693 $0.25
270000 ­ Communica ons 6,024 CY
Telecom/Data rough­in w/ empty par al raceway (Shell 36,141 SF $7,077 $0.10
& Core Office Building) ­ NO TELE/DATA equipment or
cabling included 1 Ea $47,418 $0.67
Security System rough­in w/ empty par al raceway $60,157 $0.85
(Shell & Core Office Building) ­ NO Security equipment $60,157 $0.85
or cabling included
Basic Building DAS, cellular antennae system ­ ALLOW $5,000 $0.07
$5,000 $0.07
283100 ­ Fire Alarm $5,000 $0.07
Fire Alarm System w/ empty par al raceway (Shell &
Core Office Building) $5,000 $0.07

E ­ Equipment and Furnishings $53,130 $0.75
$51,380 $0.73
E20 ­ Furnishings $51,380 $0.73

105500 ­ Postal Special es $33,310 $0.47
Mailroom/receiving mailboxes and storage allowance
$18,071 $0.26
G ­ Building Sitework
$1,750 $0.02
G10 ­ Site Prepara on $1,750 $0.02

310000 ­ Earthwork $1,750 $0.02
Over­Excavate & Recompact Building Pad {Define Depth
(4.5' UNO)} $347,757 $4.91
Fine Grade, Slab

G30 ­ Site Mechanical U li es

330000 ­ Underground Wet U li es
Fire Main to 5' Ou de of Building, 6"

H ­ Other Project Costs

Es mator: jharrison Bldg C Friday, October 5, 2018 2:20 PM

21/24

Client: Edwards Lifesciences
Project: Edwads Lifesciences ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

H10 ­ General Condi ons 55 Hr $265.00 $14,575 $0.21

017123 ­ Survey 1 LS $307,612.00 $14,575 $0.21
Site Field Engineering/Surveying 70,773 SF $0.22 $14,575 $0.21
$333,182 $4.71
H20 ­ General Requirements 1 All $10,000.00 $307,612 $4.35
015700 ­ Temporary Controls $307,612 $4.35
$15,570 $0.22
General Requirements $15,570 $0.22
017423 ­ Final Cleaning $10,000 $0.14
$10,000 $0.14
Final Clean, Shell Office Building & Glass
919520 ­ Cranes

Cranes, Hois ng

Es mator: jharrison Bldg C Friday, October 5, 2018 2:20 PM

22/24

Client: Edwards Lifesciences
Project: Campus Expansion ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Offsite 1,078 SY $12.55 $970,236 $7.03
1,617 LF $6.00
G ­ Building Sitework 1,330 SY $934,991 $6.78
$25.00
G10 ­ Site Prepara%on 16,170 SF $103,681 $0.75
024100 ­ Site Demoli%on 3,393 LF $2.50
$2.00 $56,470 $0.41
Demo, Concrete Sidewalks 10,434 SF $13,529 $0.10
Demo, Exis ng Concrete Curb or Berm $12.00 $9,702 $0.07
Demo, Asphalt Paving, incl sawcut 1,680 SF $33,239 $0.24
310000 ­ Earthwork 1,776 LF $12.00 $47,211 $0.34
Grade Subgrade for Curbs/Walks/Median Complete, 1,617 LF $24.00 $40,425 $0.29
Balance 5,180 SF $29.00
Cut/Fine Grade for Curbs and Backfill Curbs 8,619 SF $6,786 $0.05
$8.00
G20 ­ Site Improvements 129,143 SF $6.50 $526,060 $3.81
321216 ­ Asphalt Paving
1 All $1.50 $125,208 $0.91
Asphalt ­ Slot Patch & Decel lane 2 Ea $125,208 $0.91
321313 ­ Site Concrete 100 LF $6,000.00 $207,137 $1.50
100 LF $10,000.00 $20,160 $0.15
Concrete Paving, Driveways w/ base 100 LF $42,624 $0.31
Monolithic Curb @ median 200 LF $300.00 $46,893 $0.34
Curb & Gu>er 3 Ea $250.00 $41,440 $0.30
Median, Standard Gray, 4" Thick, pa>ern w/ TC 1 Ea $220.00 $56,020 $0.41
Sidewalks, Standard Gray, 4" Thick Street 1 Ea $225.00 $193,715 $1.40
321723 ­ Pavement Special%es 2 Ea $7,000.00 $193,715 $1.40
Slurry & Re­striping on Redhill/Alton, incl TC 4 Ea $30,000.00
77 LF $10,000.00 $269,250 $1.95
G30 ­ Site Mechanical U%li%es 2 Ea $12,000.00
330000 ­ Underground Wet U%li%es $2,500.00 $269,250 $1.95
6 Ea $250.00 $6,000 $0.04
Demo (E) DDC/BF/FH/Vault etc $3,500.00 $20,000 $0.14
Tap Exis ng Line ­ Fire Water 8"/10" 133 Hr $30,000 $0.22
Fire Line Service ­ 10" across Redhill $6,000.00 $25,000 $0.18
Fire Line Service ­ 8" across Redhill Offsite $22,000 $0.16
Domes c Water Service ­ 3" across Redhill $265.00 $45,000 $0.33
Domes c Water Service ­ 4" across Redhill 2/5 $21,000 $0.15
Water Main Tap, Domes c Water ­ 3"/4" $30,000 $0.22
DDC/BF Assembly ­ 10" $10,000 $0.07
DDC/BF Assembly ­ 3" $24,000 $0.17
DDC/BF Assembly ­ 4" $10,000 $0.07
Fire Hydrants ­ relocate offsite $19,250 $0.14
Sanitary Sewer Service ­ 6" across Alton $7,000 $0.05
Tie to Exis ng, Sanitary Sewer w/ MH (1)
$36,000 $0.26
G40 ­ Site Electrical U%li%es
337000 ­ Dry U%li%es $36,000 $0.26
$36,000 $0.26
Street Lights $35,245 $0.26

H ­ Other Project Costs $35,245 $0.26

H10 ­ General Condi%ons $35,245 $0.26
017123 ­ Survey $35,245 $0.26

Site Field Engineering/Surveying Friday, October 5, 2018 12:09 PM

Es mator: jharrison

Client: Edwards Lifesciences
Project: Campus Expansion ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Sitework 1,200 SF $175.00 $13,317,376 $24.94

F ­ Special Construc%on and Demoli%on 1,300 SF $255.00 $210,000 $0.39

F10 ­ Special Construc%on 112 SY $12.00 $210,000 $0.39
131200 ­ Fountains 10,706 SY $7.65 $210,000 $0.39
SF $2.50
Water Feature Allowance, Mul ple Jets, Average 7,397 $210,000 $0.39
Structural Requirements $22.72
14,410 CY $1,500.00 $12,079,019 $22.62
G ­ Building Sitework 12 Acre $10,000.00
Acre $331,500 $0.62
F10 ­ Special Construc%on $0.25 $331,500 $0.62
107313 ­ Awnings 518,750 SF $0.50
15,475 SF $1.00 $331,500 $0.62
Canopy ­ Complete w/ glass screen wall, Allowance 4,521 LF $0.50
SF $0.60 $740,815 $1.39
G10 ­ Site Prepara%on 132,281 SF $12.00 $101,733 $0.19
024100 ­ Site Demoli%on 4,642 $15.00
$1,341 $0.00
Demo, Asphalt Paving @ Roundabout 271 LF $108.50 $81,899 $0.15
Demo, Asphalt Paving/Sidewalks 5,077 LF $18,492 $0.03
Remove Pavers, salvage & store $800.00 $559,676 $1.05
310000 ­ Earthwork 2,178 SF $125.00 $327,389 $0.61
Export common earth ­ 22 miles roundtrip $17,863 $0.03
Clear & Grub hydroseed areas 20 Ea $27.88 $0.01
Clear & Grub Site, Haul Off Site (curbs, sidewalk, signs, 990 SF $3,500.00 $3,553
plan ngs, etc.) 330 SF $2,130.00 $0.24
ReGrade Site Complete to pads, Balance $129,687 $0.01
Rough Grade Roundabout Site Complete, Balance 9 Ea $3.65 $7,737 $0.01
Cut/Fine Grade for Curbs and Backfill Curbs 104 Ea $20.00 $4,521 $0.12
Finegrade Parking/Paving Area 12,090 SF $0.01
Finegrade Roundabout Paved Area 3,386 LF $66,141 $0.15
312500 ­ Erosion and Sediment /SWPPP $2,785 $0.01
Erosion Control Sitework $0.14
Erosion Control $79,406
3/5 $3,250 $13.09
G20 ­ Site Improvements $76,157 $0.44
044000 ­ Stone Assemblies
$6,987,728 $0.44
Stone Paving ­ World Map artwork w/ subslab, $236,313
vehicular base $0.26
055000 ­ Metal Fabrica%ons $236,313 $0.03
SS Etched Plaques $0.23
Metal Fabrica ons, Glass Screen $139,750 $0.02
062000 ­ Finish Carpentry $16,000 $0.02
Finish Carpentry, Ext Walls Ipe siding $123,750 $0.06
107500 ­ Flagpoles $9,200 $0.06
Flagpoles $9,200 $0.41
129300 ­ Site Furnishing $31,500 $0.41
Exterior Decora ve Furnishings Allowance $31,500 $0.08
321216 ­ Asphalt Paving $0.08
AC Paving, HD sec on 5.5/12 $221,520 $3.80
321313 ­ Site Concrete $221,520 $0.13
Monolithic Curb $44,129
$44,129
Es mator: jharrison $2,030,782
$67,720

Friday, October 5, 2018 12:09 PM

Client: Edwards Lifesciences
Project: Campus Expansion ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

Monolithic Curb ­ radius 282 LF $24.00 $6,765 $0.01
Curb & Gu7er 826 LF $29.00 $23,954 $0.04
Curb & Gu7er ­ radius @ Roundabout 127 LF $40.00 $0.01
Sidewalks, Standard Gray, 4" Thick 812 SF $5,091 $0.01
Hardscape adder, steps on grade Type 1 Buff Topcast 264 LF $4.95 $4,021 $0.04
Hardscape, Upgraded Lithocrete w/ bands, vehicular w/ 8,688 SF $80.00 $21,120 $0.60
base $37.00 $321,456
Hardscape, Upgraded Lithocrete, pedestrian w/ base 13,436 SF $0.75
Hardscape, Upgraded Type 1 Buff Topcast 5" pedestrian 25,479 SF $30.00 $403,080 $0.81
w/ 4" base $17.00 $433,143
Hardscape, Upgraded Type 1 Buff Topcast vehiclular 8" 18,362 SF $0.76
w/ 12" base $22.00 $403,964
Hardscape, Upgraded Type 1 Buff w/ Adobe bands, 745 SF $0.04
pedestrian w/ base $27.00 $20,115
Hardscape, Upgraded Type 1 Buff w/ Adobe bands, 10,011 SF $0.60
vehicular w/ base $32.00 $320,352
321400 ­ Unit Paving 41,324 SF $1.32
Precast Concrete Decora ve Pavers ­ Ackerstone 3x9 w/ $17.00 $702,502 $1.32
vehicular base 3,587 LF $702,502
321723 ­ Pavement Special es 14 Ea $0.77 $0.11
Parking Striping, Pavement Markings Allowance SF $1,500.00 $56,512 $0.01
Security Bollards 738 Ea $2,762 $0.04
Pavement Special es ­ Tac le surface, precast 17 $40.00 $21,000 $0.06
Parking Signage $190.00 $29,520 $0.01
323100 ­ Fences and Gates 960 LF $3,230 $0.34
Tubular Steel Fencing/Gates $188.00 $0.34
323200 ­ Retaining Walls 203 LF $180,480 $1.11
Retaining Wall, 3­4' w/ color, foo ng 242 LF $450.00 $180,480 $0.17
Retaining Wall, CIP Concrete 2­4' color w/ foo ng 300 LF $475.00 $592,300 $0.22
Retaining Wall, Planter w/ color, foo ng, wood sea ng 436 SF $550.00 $91,350 $0.31
Retaining Wall, Radius CIP Concrete @ Roundabout 333 LF $125.00 $114,950 $0.10
Retaining Wall, Seatwall w/ color, foo ng, wood sea ng $500.00 $165,000 $0.31
328000 ­ Landscape and Irriga on 1,903 CY $54,500 $5.14
Import, Hoist, and Spread LW Soil 233,437 SF $88.00 $166,500 $0.31
Landscaping & Irriga on Allowance SF $8.50 $2,742,740 $3.72
Landscaping & Irriga on Allowance ­ Roundabout 10,832 SF $167,464 $0.24
Sodded Area w/ Irriga on 15,510 SF $12.00 $1,984,217 $0.03
Greenscreen System, With Live Plants SF $1.20 $129,988 $0.32
Synthe c Turf 629 LF $18,612 $0.07
Bioswale 1,635 Ea $275.00 $172,975 $0.40
Bike Rack ­ Allowance 3,926 $24.00 $39,240 $0.03
$54.00 $212,004 $3.23
G30 ­ Site Mechanical U li es 12 $18,240 $3.00
$1,520.00 $1,724,536 $0.00
330000 ­ Underground Wet U li es 1 Ea $1,604,536 $0.00
Backflow Preventer & Double Check Valve, 1" 33 LF $1,800.00 $0.02
Domes c Water Line, 1" 342 LF $20.00 $1,800 $0.01
Domes c Water Line, 2" 222 LF $26.00 $660 $0.05
Domes c Water Line, 3" 668 LF $30.00 $0.07
Domes c Water Line, 4" 400 LF $42.00 $8,892
Domes c Water Service, 6" $88.00 $6,660
Sitework $28,056
Es mator: jharrison $35,200
4/5
Friday, October 5, 2018 12:09 PM

Client: Edwards Lifesciences
Project: Campus Expansion ­ Phase 1
Es mate: Budget Es mate R007.3 ­ 10/5/2018

Descrip on Quan ty UM Unit Price Aggregate Unit Cost

8" PVC Fire Hydrant/Building Laterals ­ Allowance 1,200 LF $100.00 $120,000 $0.22
10" PVC Fire Water Loop ­ Allowance 2,000 LF $125.00 $250,000 $0.47
PIV Ea $850.00 $0.00
Fire Hydrants ­ onsite Allowance 3 Ea $4,000.00 $2,550 $0.04
Sanitary Sewer, 4" & 6" 6 LF $24,000 $0.21
Grease Trap Allowance 1,500 Ea $75.00 $112,500 $0.01
SS Li< Sta on ­ 50gpm Duplex 1 Ea $6,500.00 $0.12
Trench Drain, Linear 1 LF $62,000.00 $6,500 $0.03
Remove UG Piping, BF Trench, Allowance 118 LF $62,000 $0.06
Storm Drainage 36" RCP ­ 10­15' Deep 1,200 LF $125.00 $14,750 $0.13
Storm Drainage 48" Steel Casing, cut & cover under 408 LF $25.00 $30,000 $0.13
building A 232 $71,400
Storm Drainage 24" RCP ­ 8­12' Deep $175.00 $69,600 $0.01
Storm Drainage 18" RCP ­ 6­10' Deep 45 LF $300.00 $0.31
Storm Drainage, 12" PVC ­ 5­8' Deep 1,965 LF $5,400 $0.08
Storm Drainage, 4" PVC ­ 2­3' Deep 1,286 LF $120.00 $167,025 $0.00
Storm Drainage, 6" perforated LF $85.00 $0.05
Storm Drainage, 6" PVC ­ 2­5' Deep 136 LF $35.00 $45,010 $0.04
Storm Drainage, 8" PVC ­ 3­6' Deep 1,102 LF $12.00 $1,632 $0.01
Catch Basins, Curb Inlets, JC's, MH 1,094 LF $25.00 $0.23
Filtra on Inlets + Reten on Storage System, Modular Ea $18.00 $27,550 $0.69
Wetlands 114 Acre $24.00 $19,692
337000 ­ Dry U li es 82 $0.22
Natural Gas Service ­ 4" < 1.25" 12 $1,500.00 $2,736 $0.22
$30,000.00 $123,000
G40 ­ Site Electrical U li es $367,923 $4.30
2,000 LF $60.00
270000 ­ Communica ons $120,000 $0.05
Data/Communica ons Ductbank 800 LF $35.00 $120,000 $0.05
$4.24
337000 ­ Dry U li es 800 LF $65.00 $2,294,439 $0.10
Electrical Ductbank, Feeders Not Included 1 LS $1,500,000.00 $2.81
12 kV Infrastructure Allowance Ea $28,000 $0.24
Light Pole & Bollard bases 130 Ea $1,000.00 $28,000 $0.02
Parking Lot Ligh ng ­ LED 2 Ea $4,250.00 $2,266,439 $0.10
Pedestrian Pole Ligh ng @ Plaza SF $4,250.00 $52,000 $0.97
Site Ligh ng 12 SF $1,500,000 $0.01
Site Ligh ng ­ Roundabout 518,750 $1.00 $130,000
$0.40 $8,500 $1.93
H ­ Other Project Costs 15,475 $51,000
$518,750 $1.93
H10 ­ General Condi ons 1 LS $869,887.00 $6,190
598 Hr $265.00 $1.63
015700 ­ Temporary Controls $1,028,357 $1.63
General Requirements $0.30
$1,028,357 $0.30
017123 ­ Survey
Site Field Engineering/Surveying $869,887
$869,887
$158,470
$158,470

Es mator: jharrison Sitework Friday, October 5, 2018 12:09 PM

5/5

11.3

Activity ID Activity Name Dur Current Start Current
Finish
Aug Sep Oct Nov Dec
Edwards ELS Expansion (10/05/18 proposal) 471 09/10/18 07/23/20 Start Con
431 11/05/18 07/23/20
SUMMARY & MILESTONES Phase 0 S

OVERALL 431 11/05/18 07/22/20

S1000 Start Construction 0 11/05/18* 07/22/20
431 11/05/18 07/22/20
S1010 Overall Construction (SUMMARY) 07/22/20
0 07/22/20
S1090 Substantial Completion 60 04/28/20 07/23/20
01/28/19
S1100 Punchlist & Closeout (SUMMARY) 0
431 11/05/18 01/28/19
S1110 Final Completion 01/28/19
54 11/05/18 07/08/20
DETAIL 0 11/05/18 04/05/19

PHASE 0 54 11/05/18 07/07/20
0 08/21/19
S2000 Phase 0 Start Construction
384 01/03/19 07/07/20
S2010 Phase 0 Construction Duration (SUMMARY) 67 01/03/19
0 02/01/19* 07/07/20
S2050 Phase 0 Complete Construction 07/07/20*
363 02/01/19 05/29/20
PHASE 1 (BUILDING B) 0
0 11/18/19 05/28/20
S2190 Utility Relocations (SUMMARY) 0 09/26/19
0 07/08/20
S2200 Phase 1 Start Construction (Building B) 05/28/20
22 06/05/20
S2210 Phase 1 Construction Duration (Building B) (SUMMARY) 0 05/28/20
05/28/20
S2215 Phase 1 Steel Erection Complete (Building B) 290 04/08/19 07/23/20
0 04/08/19
S2220 Ready for Tenant Improvements (Building B) (by SL) 07/22/20
290 04/08/19 10/10/19
S2250 Phase 1 Substantial Completion (Building B) 0
0 12/03/19 07/22/20
S2255 Ready for Tenant Improvements (Building B) (by Others) 0
0 05/29/20 07/22/20
S2260 Phase 1 Punchlist & Corrections (Building B) (SUMMARY) 07/22/20
22 04/28/20 02/06/20
S2270 Phase 1 Final Completion (Building B) 0
02/06/20
PHASE 1 (BUILDING A) 273 06/25/19 02/06/20
0 06/25/19*
S2100 Phase 1 Start Construction (Building A)
273 06/25/19
S2110 Phase 1 Construction Duration (Building A) (SUMMARY) 0
0 12/13/19
S2115 Phase 1 Steel Erection Complete (Building A) 0
0 07/23/20
S2120 Ready for Tenant Improvements (Building A) (by SL)
22 06/22/20
S2150 Phase 1 Substantial Completion (Building A) 0

S2155 Ready for Tenant Improvements (Building A) (by Others) 218 03/28/19
0 03/28/19
S2160 Phase 1 Punchlist & Corrections (Building A) (SUMMARY)
218 03/28/19
S2170 Phase 1 Final Completion (Building A) 0

PHASE 1 (BUILDING C)

S2300 Phase 1 Start Construction (Building C)

S2310 Phase 1 Construction Duration (Building C) (SUMMARY)

S2315 Phase 1 Steel Erection Complete (Building C)

S2320 Ready for Tenant Improvements (Building C) (by SL)

S2350 Phase 1 Substantial Completion (Building C)

S2355 Ready for Tenant Improvements (Building C) (by Others)

S2360 Phase 1 Punchilst & Corrections (Building C) (SUMMARY)

S2370 Phase 1 Final Completion (Building C)

PHASE 1 (OFFSITE - ALTON PKWY & REDHILL AVE)

S2400 Phase 1 Start Construction (Offsite)

S2410 Phase 1 Construction Duration (Offsite) (SUMMARY)

S2420 Phase 1 Complete Construction (Offsite)

Project Start 09/10/18 Page 1 of 18 Edwards Lifescience
Project Finish 07/23/20 TASK filter: All Activities Proposal Schedu
Data Date 09/01/18 Snyder L
Run Date 10/05/18

c Jan Feb Mar 2019 Aug Sep Oct Nov Dec 2020 Jul Aug Sep Oct Nov
Apr May Jun Jul Jan Feb Mar Apr May Jun Edwards ELS Expansion (10/05/18 proposal)

SUMMARY & MILESTONES

OVERALL

nstruction
Overall Construction (SUMMARY)
Substantial Completion
Punchlist & Closeout (SUMMARY)
Final Completion
DETAIL

PHASE 0
Start Construction

Phase 0 Construction Duration (SUMMARY)
Phase 0 Complete Construction

PHASE 1 (BUILDING B)
Utility Relocations (SUMMARY)
Phase 1 Start Construction (Building B)

Phase 1 Construction Duration (Building B) (SUMMARY
Phase 1 Steel Erection Complete (Building B)

Ready for Tenant Improvements (Building B) (by SL)
Phase 1 Substantial Completion (Building B)
Ready for Tenant Improvements (Building B) (by Others)
Phase 1 Punchlist & Corrections (Building B) (SUMMAR
Phase 1 Final Completion (Building B)

PHASE 1 (BUILDING A)
Phase 1 Start Construction (Building A)

Phase 1 Construction Duration (Building A) (SUMMARY)
Phase 1 Steel Erection Complete (Building A)

Ready for Tenant Improvements (Building A) (by SL)
Phase 1 Substantial Completion (Building A)
Ready for Tenant Improvements (Building A) (by Others)
Phase 1 Punchlist & Corrections (Building A) (SUMMARY)
Phase 1 Final Completion (Building A)
PHASE 1 (BUILDING C)

Phase 1 Start Construction (Building C)
Phase 1 Construction Duration (Building C) (SUMMA

Phase 1 Steel Erection Complete (Building C)
Ready for Tenant Improvements (Building C) (by SL)
Phase 1 Substantial Completion (Building C)
Ready for Tenant Improvements (Building C) (by Oth
Phase 1 Punchilst & Corrections (Building C) (SUMM
Phase 1 Final Completion (Building C)
PHASE 1 (OFFSITE - ALTON PKWY & REDHILL AVE)

Phase 1 Start Construction (Offsite)
Phase 1 Construction Duration (Offsite) (SUMMARY)
Phase 1 Complete Construction (Offsite)

es Campus Expansion Remaining Level of Effort
ule - 10/05/2018 Actual Level of Effort
Langston Remaining Work
Critical Remaining Work

Activity ID Activity Name Dur Current Start Current
Finish
Aug Sep Oct Nov Dec
CONTRACT AWARD 30 09/10/18 10/19/18 CONTRACT

D1000 Prepare Proposal 20 09/10/18* 10/05/18 Prepare Proposa
0 10/05/18 Submit Proposal
D1010 Submit Proposal 5 10/08/18 10/12/18
0 10/12/18 Owner Review
D1020 Owner Review Proposal / Interview 5 10/15/18 10/19/18 Owner Award C
07/24/19
D1030 Owner Award Contract 183 10/29/18 Execute Con
Phase 0 B
D1040 Execute Contract
Bid & Aw
CRITICAL PERMIT MILESTONES Prep
T
. 113 10/29/18 04/15/19

D2000 Phase 0 Building Permit 0 10/29/18*
0 12/17/18*
D2005 Precise Grading Permit for Building A, B & C 0 01/15/19*
0 02/15/19*
D2010 1st Plan Check Comments from City for Building A & B 0 02/15/19*
0 03/15/19*
D2020 1st Plan Check Comments from City for Building C 0 04/15/19*
0 01/02/19 01/02/19
D2030 Foundation Only Permit (if not bldg) for Building A, B & C
0 01/02/19*
D2040 Full Building Permit for Building A & B 0 01/02/19*
0 01/02/19*
D2050 Full Building Permit for Building C 0 01/02/19*
0 01/02/19*
ONSITE/OFFSITE PERMITS

D2100 Site Electrical Permit

D2110 SCE Permit

D2120 OCFA Permit

D2130 Yard Permit

D2140 Civil Permit

D2150 MCE Offsite Encroachment Permit 0 01/02/19*
0 01/02/19*
D2160 IRWD Permit 165 11/28/18 07/24/19

FAA PERMITS 30 11/28/18 01/14/19
30 06/12/19 07/24/19
D2200 Obtain FAA Crane Permit (Generator Relocation) 298 10/22/18 12/31/19

D2210 Obtain FAA Crane Permit (Steel Erection)

CRITICAL SUBMITTALS & PROCUREMENT

DIVISION 02 - SITE 45 10/22/18 12/28/18

P023000.10 Bid & Award Piles 15 10/22/18 11/09/18
10 11/13/18 11/28/18
P023000.20 Prepare Shop Drawings for Piles 20 11/29/18 12/28/18
10 11/29/18 12/12/18
P023000.21 City Review Shop Drawings for Piles 12/19/18
5 12/13/18 12/28/18
P023000.30 Test Piles 5 12/20/18 09/27/19
180 01/16/19
P023000.31 Document Test Piles 02/12/19
20 01/16/19 05/07/19
P023000.32 City Review Test Piles 60 02/13/19
06/05/19
DIVISION 03 - CONCRETE 20 05/08/19 09/27/19
80 06/06/19 09/05/19
P034000.10 Bid & Award Precast 187 12/10/18
01/15/19
P034000.20 Prepare Shop Drawings Precast 23 12/10/18* 01/25/19
8 01/16/19 01/28/19
P034000.21 Review/Approve Shop Drawings Precast 1 01/28/19

P034000.29 Fabricate Precast Panels

DIVISION 05 - METALS

P051000.05 Bid Structural Steel

P051000.06 Steel Bidders Review 1st Plan Check & Update Bids (Bldg A & B)

P051000.10 Award Structural Steel

Project Start 09/10/18 Page 2 of 18 Edwards Lifescience
Project Finish 07/23/20 TASK filter: All Activities Proposal Schedu
Data Date 09/01/18 Snyder L
Run Date 10/05/18

2019 2020

c Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov

T AWARD

al
al

Proposal / Interview
Contract
ntract

CRITICAL PERMIT MILESTONES

.

Building Permit
Precise Grading Permit for Building A, B & C
1st Plan Check Comments from City for Building A & B
1st Plan Check Comments from City for Building C
Foundation Only Permit (if not bldg) for Building A, B & C
Full Building Permit for Building A & B
Full Building Permit for Building C
ONSITE/OFFSITE PERMITS

Site Electrical Permit
SCE Permit
OCFA Permit
Yard Permit
Civil Permit

MCE Offsite Encroachment Permit
IRWD Permit

FAA PERMITS

Obtain FAA Crane Permit (Generator Relocation)
Obtain FAA Crane Permit (Steel Erection)
CRITICAL SUBMITTALS & PROCUREMENT

DIVISION 02 - SITE

ward Piles
epare Shop Drawings for Piles

City Review Shop Drawings for Piles
Test Piles

Document Test Piles
City Review Test Piles

DIVISION 03 - CONCRETE

Bid & Award Precast
Prepare Shop Drawings Precast

Review/Approve Shop Drawings Precast
Fabricate Precast Panels

DIVISION 05 - METALS

Bid Structural Steel
Steel Bidders Review 1st Plan Check & Update Bids (Bldg A & B)

Award Structural Steel

es Campus Expansion Remaining Level of Effort
ule - 10/05/2018 Actual Level of Effort
Langston Remaining Work
Critical Remaining Work

Activity ID Activity Name Dur Current Start Current
Finish
Aug Sep Oct Nov Dec
P051000.20 Submittal/Review/Fabricate Steel (Bldg B) 125 01/29/19 07/24/19
125 02/26/19 08/21/19 Bid
P051000.30 Submittal/Review/Fabricate Steel (Bldg A) 125 03/12/19 09/05/19
165 01/16/19 09/06/19 Start Con
P051000.40 Submittal/Review/Fabricate Steel (Bldg C) Mobiliza
20 01/16/19 02/12/19
DIVISION 07 - THERMAL & MOISTURE PROTECTION 125 02/13/19 08/08/19 Notify U
125 02/27/19 08/22/19 Dec
P074243.10 Bid & Award Aluminum Panels 125 03/13/19 09/06/19 Con
290 11/01/18 12/31/19 Acc
P074243.20 Submittal/Review/Procure Material to Shop Aluminum Panels (Bldg B) C
20 11/01/18* 12/03/18 E
P074243.21 Submittal/Review/Procure Material to Shop Aluminum Panels (Bldg A) 250 12/04/18 12/02/19 S
250 12/18/18 12/16/19 L
P074243.29 Submittal/Review/Procure Material to Shop Aluminum Panels (Bldg C) 250 01/07/19 12/31/19
220 01/16/19 11/25/19 Edwards Lifescience
DIVISION 08 - OPENINGS Proposal Schedu
20 01/16/19 02/12/19 Snyder L
P084000.10 Bid & Award Glass/Glazing 60 02/13/19 05/07/19
20 05/08/19 06/05/19
P084000.20 Submittal/Review/Fabricate Curtainwall/Glazing (Bldg B) 120 06/06/19 11/25/19
54 11/05/18 01/28/19
P084000.30 Submittal/Review/Fabricate Curtainwall/Glazing (Bldg A)

P084000.40 Submittal/Review/Fabricate Curtainwall/Glazing (Bldg C)

DIVISION 14 - ELEVATORS

P142000.10 Bid & Award Elevators

P142000.20 Prepare Shop Drawings Elevators

P142000.21 Review/Approve Shop Drawings Elevators

P142000.29 Fabricate Elevators

CONSTRUCTION - PHASE 0 - ELECTRICAL IMPROVEMENTS

ELECTRICAL / GENERATOR WORK 54 11/05/18 01/28/19

0-10000 Start Construction 0 11/05/18 11/09/18
5 11/05/18 11/14/18
0-10010 Mobilization 2 11/13/18 11/30/18
10 11/15/18 11/30/18
0-10020 Notify Underground Dig Alert 10 11/15/18 11/30/18
0 12/07/18
0-10030 Decorative Fence at Redhill Ave & Alton Pkwy 5 12/03/18 01/03/19
15 12/10/18 01/03/19
0-10035 Construct Access Road from Alton 15 12/10/18 01/10/19
5 01/04/19 12/11/18
0-10036 Access Road from Alton Available 2 12/10/18 12/13/18
2 12/12/18 12/18/18
0-10040 Coordination Meeting 3 12/14/18 12/10/18
1 12/10/18 12/26/18
0-10050 Relocate (E) Motorized Gate at MLE 10 12/11/18 12/26/18
10 12/11/18 12/28/18
0-10060 (N) Motorized Gate at Access Road 2 12/27/18 01/02/19
1 01/02/19 12/27/18
0-10070 Phase 0 Construction Fencing 1 12/27/18 01/03/19
3 12/28/18 01/04/19
0-10100 Electrical Safe-off 1 01/04/19 01/07/19
1 01/07/19 01/07/19
0-10300 Sawcut/Demo Asphalt 1 01/07/19 01/14/19
5 01/08/19 01/16/19
0-10310 Demo Electrical Conduit/Infrastructure 2 01/15/19

0-11000 Layout New Service Yard

0-11010 Underground Electrical Ductbank to New Service Yard

0-11020 Pull Box & Underground Electrical Ductbank to Future Lab Bldg

0-11030 Slurry & Backfill Electrical Trench

0-11040 Repair A/C Paving & Remove Trench Plates

0-11100 Fine Grade 2500KV Generator Pad

0-11110 Form/Rebar 2500KV Generator Pad

0-11120 Inspect 2500KV Generator Pad

0-11130 Pour 2500KV Generator Pad

0-11135 Pour 1250KV Generator Pad

0-11140 Cure 2500KV Generator Pad

0-11200 Relocate & Set 2500KV Generator

Project Start 09/10/18 Page 3 of 18
Project Finish 07/23/20 TASK filter: All Activities
Data Date 09/01/18
Run Date 10/05/18

2019 2020

c Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov

Submittal/Review/Fabricate Steel (Bldg B)

Submittal/Review/Fabricate Steel (Bldg A)

Submittal/Review/Fabricate Steel (Bldg C)

DIVISION 07 - THERMAL & MOISTURE PROTECTION

Bid & Award Aluminum Panels

Submittal/Review/Procure Material to Shop Aluminum Panels (Bldg B)

Submittal/Review/Procure Material to Shop Aluminum Panels (Bldg A)

Submittal/Review/Procure Material to Shop Aluminum Panels (Bldg C)

DIVISION 08 - OPENINGS

d & Award Glass/Glazing

Submittal/Review/Fabricate Curtainwall/Glazing (Bldg B)

Submittal/Review/Fabricate Curtainwall/Glazing (Bldg A)

Submittal/Review/Fabricate Curtainwall/Glazing (Bldg C)

DIVISION 14 - ELEVATORS

Bid & Award Elevators

Prepare Shop Drawings Elevators

Review/Approve Shop Drawings Elevators

Fabricate Elevators

CONSTRUCTION - PHASE 0 - ELECTRICAL IMPROVEMENTS

ELECTRICAL / GENERATOR WORK

nstruction
ation
Underground Dig Alert
ecorative Fence at Redhill Ave & Alton Pkwy
onstruct Access Road from Alton
cess Road from Alton Available
Coordination Meeting

Relocate (E) Motorized Gate at MLE
(N) Motorized Gate at Access Road

Phase 0 Construction Fencing
Electrical Safe-off
Sawcut/Demo Asphalt

Demo Electrical Conduit/Infrastructure
Layout New Service Yard

Underground Electrical Ductbank to New Service Yard
Pull Box & Underground Electrical Ductbank to Future Lab Bldg
Slurry & Backfill Electrical Trench

Repair A/C Paving & Remove Trench Plates
Fine Grade 2500KV Generator Pad

Form/Rebar 2500KV Generator Pad
Inspect 2500KV Generator Pad
Pour 2500KV Generator Pad
Pour 1250KV Generator Pad

Cure 2500KV Generator Pad
Relocate & Set 2500KV Generator

es Campus Expansion Remaining Level of Effort
ule - 10/05/2018 Actual Level of Effort
Langston Remaining Work
Critical Remaining Work

Activity ID Activity Name Dur Current Start Current
Finish
Aug Sep Oct Nov Dec

0-11205 Relocate 1250KV Generator to Temp Pad 2 01/15/19 01/16/19
3 01/17/19 01/21/19
0-11210 Electrical Connections at 2500KV Generator 5 01/22/19 01/28/19
0 01/28/19
0-11220 Fuel, Start-up & Test 2500KV Generator 67 01/03/19 04/05/19

0-11510 2500KV Generator Online

CONSTRUCTION - PHASE 1 - UTILITY RELOCATIONS

UNDERGROUND UTILITY RELOCATIONS 67 01/03/19 04/05/19

1A-09100 Relocate MLE Electrical 40 01/03/19 02/27/19
5 02/28/19 03/06/19
1A-09110 Patch Existing Areas of Temporary Construction Access 0 03/06/19
04/05/19
1A-09120 Access Road from Redhill Available 22 03/07/19 04/05/19
22 03/07/19
1A-09130 Reroute Storm Drain 07/07/20
363 02/01/19
1A-09140 Reroute Fire Water & Other Utilities between HVC & Museum Deck

CONSTRUCTION - PHASE 1 - BLDG B (OFFICE/LAB/SITE)

EARTHWORK 26 02/01/19 03/08/19

1B-10000 Start Construction 0 02/01/19 02/01/19
1 02/01/19 03/01/19
1B-10010 Survey 20 02/04/19 03/08/19
5 03/04/19 12/10/19
1B-10020 Earthwork 191 03/11/19 05/24/19
06/10/19
1B-10030 Certify Pad 55 03/11/19 06/10/19
30 04/29/19 06/24/19
FOUNDATIONS / STRUCTURE 30 04/29/19 08/21/19
30 05/13/19 09/12/19
1B-15000 Drill/Rebar/Pour Piles (522) 20 07/25/19 09/19/19
30 08/01/19 10/03/19
1B-15100 Form/Rebar/Pour Pilecaps 15 08/29/19 10/17/19
15 09/13/19 10/10/19
1B-15200 Excavate/Form/Pour Elevator Pits 10 10/04/19 10/10/19
15 09/20/19 10/17/19
1B-15300 Form/Rebar/Pour Gradebeams 15 09/20/19 10/24/19
10 10/04/19 11/07/19
1B-17000 Erect Structural Steel 10 10/11/19 10/17/19
15 10/18/19 11/07/19
1B-17010 Weld Structural Steel 15 09/27/19 11/15/19
15 10/18/19 12/03/19
1B-17100 Metal Deck/Edge Metal/Shear Studs (2nd Floor) 10 11/01/19 12/10/19
10 11/18/19 10/31/19
1B-17110 Metal Deck/Edge Metal/Shear Studs (3rd Floor/Low Roofs) 05/13/20
5 12/04/19 12/24/19
1B-17120 Metal Deck (Main Roofs) 20 10/04/19 12/24/19
129 11/08/19 01/09/20
1B-18000 Underslab Plumbing Rough-in 01/09/20
30 11/08/19 01/16/20
1B-18050 Complete Rebar/Pour Gradebeams at Moment Frames 30 11/08/19
30 11/25/19
1B-18100 Fine Grade for SOG 30 11/25/19
30 12/04/19
1B-18110 Sand/Vapor Barrier for SOG

1B-18120 Form/Rebar/Pour SOG

1B-18200 MEP/Rebar/Pour Concrete on Metal Deck (2nd Floor)

1B-18300 MEP/Rebar/Pour Concrete on Metal Deck (3rd Floor)

1B-18400 Fireproofing 1st Floor

1B-18410 Fireproofing 2nd Floor

1B-18420 Fireproofing 3rd Floor

1B-19000 Precast Stairs

EXTERIOR SKIN

1B-30000 Exterior Framing

1B-30010 Exterior MEP Rough-in

1B-30020 Exterior Sheathing

1B-30100 Precast Panels

1B-30150 GFRC Panels

Project Start 09/10/18 Page 4 of 18 Edwards Lifescience
Project Finish 07/23/20 TASK filter: All Activities Proposal Schedu
Data Date 09/01/18 Snyder L
Run Date 10/05/18

2019 2020

c Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov

Relocate 1250KV Generator to Temp Pad

Electrical Connections at 2500KV Generator

Fuel, Start-up & Test 2500KV Generator

2500KV Generator Online

CONSTRUCTION - PHASE 1 - UTILITY RELOCATIONS

UNDERGROUND UTILITY RELOCATIONS

Relocate MLE Electrical
Patch Existing Areas of Temporary Construction Access
Access Road from Redhill Available
Reroute Storm Drain
Reroute Fire Water & Other Utilities between HVC & Museum Deck

CONSTRUCTION - PHASE 1 - BLDG B (OFFICE/LAB

EARTHWORK

Start Construction
Survey

Earthwork
Certify Pad
FOUNDATIONS / STRUCTURE

Drill/Rebar/Pour Piles (522)
Form/Rebar/Pour Pilecaps
Excavate/Form/Pour Elevator Pits
Form/Rebar/Pour Gradebeams
Erect Structural Steel
Weld Structural Steel
Metal Deck/Edge Metal/Shear Studs (2nd Floor)
Metal Deck/Edge Metal/Shear Studs (3rd Floor/Low Roofs)
Metal Deck (Main Roofs)
Underslab Plumbing Rough-in
Complete Rebar/Pour Gradebeams at Moment Frames
Fine Grade for SOG
Sand/Vapor Barrier for SOG
Form/Rebar/Pour SOG
MEP/Rebar/Pour Concrete on Metal Deck (2nd Floor)
MEP/Rebar/Pour Concrete on Metal Deck (3rd Floor)
Fireproofing 1st Floor
Fireproofing 2nd Floor
Fireproofing 3rd Floor
Precast Stairs
EXTERIOR SKIN

Exterior Framing
Exterior MEP Rough-in

Exterior Sheathing
Precast Panels

GFRC Panels

es Campus Expansion Remaining Level of Effort
ule - 10/05/2018 Actual Level of Effort
Langston Remaining Work
Critical Remaining Work

Activity ID Activity Name Dur Current Start Current
Finish
Aug Sep Oct Nov Dec

1B-30300 Curtainwall 80 12/03/19 03/25/20
30 01/30/20 03/11/20
1B-30350 Storefront Framing 30 02/27/20 04/08/20
10 04/09/20 04/22/20
1B-30360 Storefront Glazing 40 01/10/20 03/05/20
15 12/11/19 01/02/20
1B-30370 Storefront Doors 40 12/18/19 02/13/20
60 01/17/20 04/09/20
1B-30400 Steel & Glass Guardrails 10 04/23/20 05/06/20
05/13/20
1B-30500 Weatherproofing for Aluminum Panels 5 05/07/20 05/13/20
154 10/04/19
1B-30510 Field Measure & Fab Aluminum Panels 05/13/20
144 10/18/19 10/31/19
1B-30520 Install Aluminum Panels 10 10/18/19 11/15/19
10 11/01/19 04/01/20
1B-30600 MEP Trim 10 03/19/20 04/08/20
10 03/26/20 05/06/20
1B-30900 Cleanup & Prepunch 20 04/09/20 05/13/20
5 05/07/20 02/20/20
ROOF 95 10/04/19 10/31/19
20 10/04/19 10/31/19
ROOF DECKS 20 10/04/19

1B-40000 MEP Penetrations & Roof Drains

1B-40030 Sheetmetal Flashing

1B-40100 Waterproofing

1B-40110 Topping Slabs

1B-40300 Roof Deck Pavers & Finishes

1B-40900 Cleanup & Prepunch Roof Decks

MAIN ROOFS

1B-41000 MEP Penetrations & Roof Drains

1B-41010 Mechanical Curbs

1B-41030 Sheetmetal Flashing 20 10/11/19 11/07/19
30 10/18/19 12/03/19
1B-41100 Roofing 10 11/25/19 12/10/19
30 12/04/19 01/16/20
1B-41200 Set Mechanical Equipment 20 12/04/19 01/02/20
20 01/17/20 02/13/20
1B-41210 Hookup Mechanical Equipment 02/20/20
5 02/14/20 04/17/20
1B-41300 Roof Screen Panels 106 11/18/19

1B-41400 Sheetmetal Trim & Finish

1B-41900 Cleanup & Prepunch Roof

INTERIOR

1ST FLOOR CORE 86 11/18/19 03/20/20
15 11/18/19 12/10/19
1B-50000 Overhead Mechanical Rough-in 15 11/25/19 12/17/19
15 11/25/19 12/17/19
1B-50010 Overhead Plumbing Rough-in 15 11/25/19 12/17/19
15 11/25/19 12/17/19
1B-50020 Overhead Fire Sprinkler Rough-in 15 12/04/19 12/24/19
15 12/04/19 12/24/19
1B-50030 Overhead Electrical Rough-in 15 12/04/19 12/24/19
12/27/19
1B-50100 Wall Framing & Furring 5 12/20/19 12/31/19
5 12/24/19 01/10/20
1B-50110 Wall Plumbing Rough-in 10 12/27/19 12/24/19
10 12/11/19 01/02/20
1B-50120 Wall Electrical Rough-in 10 12/18/19 01/02/20
10 12/18/19 01/02/20
1B-50130 Wall Low Voltage Rough-in 10 12/18/19

1B-50140 Wall MEP & Framing Inspections

1B-50150 Wall Insulation (dry-in)

1B-50160 Drywall Walls

1B-50200 Hard Ceiling Framing

1B-50210 Hard Ceiling Mechanical Rough-in

1B-50220 Hard Ceiling Fire Sprinkler Rough-in

1B-50230 Hard Ceiling Electrical Rough-in

Project Start 09/10/18 Page 5 of 18 Edwards Lifescience
Project Finish 07/23/20 TASK filter: All Activities Proposal Schedu
Data Date 09/01/18 Snyder L
Run Date 10/05/18

2019 2020

c Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov

Curtainwall

Storefront Framing

Storefront Glazing

Storefront Doors

Steel & Glass Guardrails

Weatherproofing for Aluminum Panels

Field Measure & Fab Aluminum Panels

Install Aluminum Panels

MEP Trim

Cleanup & Prepunch

ROOF

ROOF DECKS

MEP Penetrations & Roof Drains

Sheetmetal Flashing

Waterproofing

Topping Slabs

Roof Deck Pavers & Finishes

Cleanup & Prepunch Roof Decks

MAIN ROOFS

MEP Penetrations & Roof Drains

Mechanical Curbs

Sheetmetal Flashing

Roofing

Set Mechanical Equipment

Hookup Mechanical Equipment

Roof Screen Panels

Sheetmetal Trim & Finish

Cleanup & Prepunch Roof

INTERIOR

1ST FLOOR CORE

Overhead Mechanical Rough-in

Overhead Plumbing Rough-in

Overhead Fire Sprinkler Rough-in

Overhead Electrical Rough-in

Wall Framing & Furring

Wall Plumbing Rough-in

Wall Electrical Rough-in

Wall Low Voltage Rough-in

Wall MEP & Framing Inspections

Wall Insulation (dry-in)

Drywall Walls

Hard Ceiling Framing

Hard Ceiling Mechanical Rough-in

Hard Ceiling Fire Sprinkler Rough-in

Hard Ceiling Electrical Rough-in

es Campus Expansion Remaining Level of Effort
ule - 10/05/2018 Actual Level of Effort
Langston Remaining Work
Critical Remaining Work

Activity ID Activity Name Dur Current Start Current
Finish
Aug Sep Oct Nov Dec
1B-50240 Hard Ceiling MEP Inspections 5 12/30/19 01/06/20
10 01/06/20 01/17/20 Edwards Lifescience
1B-50250 Drywall Ceilings 10 01/20/20 01/31/20 Proposal Schedu
10 01/27/20 02/07/20 Snyder L
1B-50260 Tape Drywall Walls & Ceilings 20 02/03/20 02/28/20
02/07/20
1B-50300 Prime & Paint 5 02/03/20 02/14/20
10 02/03/20 02/21/20
1B-50310 Electrical Panels & Pull Wire 10 02/10/20 02/25/20
02/28/20
1B-50320 Door Frames 2 02/24/20 03/06/20
5 02/24/20 03/13/20
1B-50460 Suspended & Surface Mounted Fixtures 5 03/02/20 03/13/20
5 03/09/20 03/13/20
1B-50600 Flooring 5 03/09/20 03/13/20
5 03/09/20 03/13/20
1B-50610 Base 5 03/09/20 02/28/20
5 03/09/20 03/06/20
1B-50620 Hang Doors 20 02/03/20 03/13/20
10 02/24/20 03/20/20
1B-50630 Finish Paint 10 03/02/20 04/03/20
5 03/16/20 12/24/19
1B-50640 Door Hardware 86 12/04/19 01/02/20
15 12/04/19 01/02/20
1B-50650 Mechanical Trim 15 12/11/19 01/02/20
15 12/11/19 01/02/20
1B-50660 Fire Sprinkler Trim 15 12/11/19 01/09/20
15 12/11/19 01/09/20
1B-50670 Electrical Trim 15 12/18/19 01/09/20
15 12/18/19 01/13/20
1B-50680 Low Voltage Trim 15 12/18/19 01/15/20
5 01/07/20 01/24/20
1B-50800 Tile (Restrooms) 5 01/09/20 01/09/20
10 01/13/20 01/16/20
1B-50820 Plumbing Fixtures (Restrooms) 10 12/26/19 01/16/20
10 01/03/20 01/16/20
1B-50840 Toilet Accessories (Restrooms) 10 01/03/20 01/20/20
10 01/03/20 01/31/20
1B-50900 Cleanup & Prepunch Interior 5 01/14/20 02/14/20
10 01/20/20 02/21/20
2ND FLOOR CORE 10 02/03/20 03/13/20
10 02/10/20 02/21/20
1B-55000 Overhead Mechanical Rough-in 20 02/17/20 02/28/20
5 02/17/20 03/06/20
1B-55010 Overhead Plumbing Rough-in 10 02/17/20 03/10/20
10 02/24/20 03/13/20
1B-55020 Overhead Fire Sprinkler Rough-in 2 03/09/20
5 03/09/20
1B-55030 Overhead Electrical Rough-in

1B-55100 Wall Framing & Furring

1B-55110 Wall Plumbing Rough-in

1B-55120 Wall Electrical Rough-in

1B-55130 Wall Low Voltage Rough-in

1B-55140 Wall MEP & Framing Inspections

1B-55150 Wall Insulation (dry-in)

1B-55160 Drywall Walls

1B-55200 Hard Ceiling Framing

1B-55210 Hard Ceiling Mechanical Rough-in

1B-55220 Hard Ceiling Fire Sprinkler Rough-in

1B-55230 Hard Ceiling Electrical Rough-in

1B-55240 Hard Ceiling MEP Inspections

1B-55250 Drywall Ceilings

1B-55260 Tape Drywall Walls & Ceilings

1B-55300 Prime & Paint

1B-55310 Electrical Panels & Pull Wire

1B-55320 Door Frames

1B-55460 Suspended & Surface Mounted Fixtures

1B-55600 Flooring

1B-55610 Base

1B-55620 Hang Doors

Project Start 09/10/18 Page 6 of 18
Project Finish 07/23/20 TASK filter: All Activities
Data Date 09/01/18
Run Date 10/05/18

2019 2020

c Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov

Hard Ceiling MEP Inspections

Drywall Ceilings

Tape Drywall Walls & Ceilings

Prime & Paint

Electrical Panels & Pull Wire

Door Frames

Suspended & Surface Mounted Fixtures

Flooring

Base

Hang Doors

Finish Paint

Door Hardware

Mechanical Trim

Fire Sprinkler Trim

Electrical Trim

Low Voltage Trim

Tile (Restrooms)

Plumbing Fixtures (Restrooms)

Toilet Accessories (Restrooms)

Cleanup & Prepunch Interior

2ND FLOOR CORE

Overhead Mechanical Rough-in

Overhead Plumbing Rough-in

Overhead Fire Sprinkler Rough-in

Overhead Electrical Rough-in

Wall Framing & Furring

Wall Plumbing Rough-in

Wall Electrical Rough-in

Wall Low Voltage Rough-in

Wall MEP & Framing Inspections

Wall Insulation (dry-in)

Drywall Walls

Hard Ceiling Framing

Hard Ceiling Mechanical Rough-in

Hard Ceiling Fire Sprinkler Rough-in

Hard Ceiling Electrical Rough-in

Hard Ceiling MEP Inspections

Drywall Ceilings

Tape Drywall Walls & Ceilings

Prime & Paint

Electrical Panels & Pull Wire

Door Frames

Suspended & Surface Mounted Fixtures

Flooring

Base

Hang Doors

es Campus Expansion Remaining Level of Effort
ule - 10/05/2018 Actual Level of Effort
Langston Remaining Work
Critical Remaining Work

Activity ID Activity Name Dur Current Start Current
Finish
Aug Sep Oct Nov Dec
1B-55630 Finish Paint 5 03/16/20 03/20/20
5 03/23/20 03/27/20 Edwards Lifescience
1B-55640 Door Hardware 5 03/23/20 03/27/20 Proposal Schedu
5 03/23/20 03/27/20 Snyder L
1B-55650 Mechanical Trim 5 03/23/20 03/27/20
5 03/23/20 03/27/20
1B-55660 Fire Sprinkler Trim 20 02/17/20 03/13/20
10 03/09/20 03/20/20
1B-55670 Electrical Trim 10 03/16/20 03/27/20
5 03/30/20 04/03/20
1B-55680 Low Voltage Trim 86 12/18/19 04/17/20
15 12/18/19 01/09/20
1B-55800 Tile (Restrooms) 15 12/26/19 01/16/20
15 12/26/19 01/16/20
1B-55820 Plumbing Fixtures (Restrooms) 15 12/26/19 01/16/20
15 12/26/19 01/16/20
1B-55840 Toilet Accessories (Restrooms) 15 01/03/20 01/23/20
15 01/03/20 01/23/20
1B-55900 Cleanup & Prepunch Interior 15 01/03/20 01/23/20
5 01/21/20 01/27/20
3RD FLOOR CORE 5 01/23/20 01/29/20
10 01/27/20 02/07/20
1B-60000 Overhead Mechanical Rough-in 10 01/10/20 01/23/20
10 01/17/20 01/30/20
1B-60010 Overhead Plumbing Rough-in 10 01/17/20 01/30/20
10 01/17/20 01/30/20
1B-60020 Overhead Fire Sprinkler Rough-in 5 01/28/20 02/03/20
10 02/03/20 02/14/20
1B-60030 Overhead Electrical Rough-in 10 02/17/20 02/28/20
10 02/24/20 03/06/20
1B-60100 Wall Framing & Furring 20 03/02/20 03/27/20
5 03/02/20 03/06/20
1B-60110 Wall Plumbing Rough-in 10 03/02/20 03/13/20
10 03/09/20 03/20/20
1B-60120 Wall Electrical Rough-in 2 03/23/20 03/24/20
5 03/23/20 03/27/20
1B-60130 Wall Low Voltage Rough-in 5 03/30/20 04/03/20
5 04/06/20 04/10/20
1B-60140 Wall MEP & Framing Inspections 5 04/06/20 04/10/20
5 04/06/20 04/10/20
1B-60150 Wall Insulation (dry-in) 5 04/06/20 04/10/20
5 04/06/20 04/10/20
1B-60160 Drywall Walls 20 03/02/20 03/27/20
10 03/23/20 04/03/20
1B-60200 Hard Ceiling Framing 10 03/30/20 04/10/20
5 04/13/20 04/17/20
1B-60210 Hard Ceiling Mechanical Rough-in

1B-60220 Hard Ceiling Fire Sprinkler Rough-in

1B-60230 Hard Ceiling Electrical Rough-in

1B-60240 Hard Ceiling MEP Inspections

1B-60250 Drywall Ceilings

1B-60260 Tape Drywall Walls & Ceilings

1B-60300 Prime & Paint

1B-60310 Electrical Panels & Pull Wire

1B-60320 Door Frames

1B-60460 Suspended & Surface Mounted Fixtures

1B-60600 Flooring

1B-60610 Base

1B-60620 Hang Doors

1B-60630 Finish Paint

1B-60640 Door Hardware

1B-60650 Mechanical Trim

1B-60660 Fire Sprinkler Trim

1B-60670 Electrical Trim

1B-60680 Low Voltage Trim

1B-60800 Tile (Restrooms)

1B-60820 Plumbing Fixtures (Restrooms)

1B-60840 Toilet Accessories (Restrooms)

1B-60900 Cleanup & Prepunch Interior

Project Start 09/10/18 Page 7 of 18
Project Finish 07/23/20 TASK filter: All Activities
Data Date 09/01/18
Run Date 10/05/18