Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
ST1501A-CS180525 (4)
Progress Estimate - Unit Price Work Contractor's Application For (Contract):Application Number: FREEPORT PARKWAY002 Application PeriApplication Date: April 25, 2018 to May 25, 2018May 25, 2018 ABDFGHICE Estimated ItemContract Information Estimated Value of Work QuantityValue of Work Materials Presently Total Completed QuantityBilled this %Balance to Finish ItemTotal Value Billed this Billed to DateStoredand Stored to Date Bid Item No.DescriptionUnit Price Units Billed to DatePeriod Quantityof Item ($) Period MOBILIZATION $790,000.000.40.5$316,000.00$395,000.00$395,000.0050.0%$395,000.00 C-11LS790,000.00 PROJECT SIGN$2,000.002$2,000.00$2,000.00100.0% C-22EA1,000.00 PROJECT COMMUNICATION$20,500.000.050.1$1,025.00$2,050.00$2,050.0010.0%$18,450.00 C-31LS20,500.00 PRE-PROJECT VIDEO SURVEY$4,300.001$4,300.00$4,300.00100.0% C-41EA4,300.00 $100,000.000.050.10$5,000.00$10,000.00$10,000.0010.0%$90,000.00 FURNISH, INSTALL, MAINTAIN AND REMOVE EROSION CO C-51LS100,000.00 FURNISH, INSTALL AND MAINTAIN TEMPORARY TRAFFIC$390,000.000.250.29$97,500.00$113,100.00$113,100.0029.0%$276,900.00 C-61LS390,000.00 $1,507,500.0022$45,000.00$45,000.00$45,000.003.0%$1,462,500.00 RIGHT-OF-WAY PREPARATION C-767STA22,500.00 REMOVE & DISPOSE OF EXISTING CONCRETE PAVEMENT$185,492.5587.58294.116$363.46$1,220.58$1,220.580.7%$184,271.97 C-844,697SY4.15 $620.00$620.00 REMOVE & DISPOSE OF EXISTING ASPHALT PAVEMENT C-920SY31.00 REMOVE & DISPOSE OF STREET LIGHT$4,510.00$4,510.00 C-1011EA410.00 UNCLASSIFIED EXCAVATION$487,500.00$487,500.00 C-1126,000CY18.75 CITY MONUMENT$50,000.00$50,000.00 C-121EA50,000.00 SANITARY SEWER MAIN/MANHOLE CLEANING$24,550.00$24,550.00 C-134,910LF5.00 SANITARY SEWER MANHOLE REHABILITATION (RAVEN COA$105,600.00$105,600.00 C-1412EA8,800.00 $25,800.00$25,800.00 SANITARY SEWER MANHOLE REHABILITATION (CONE REPL C-1512EA2,150.00 REMOVE SANITARY SEWER PIPE$11,760.004270$1,176.00$1,960.00$1,960.0016.7%$9,800.00 C-16420LF28.00 $1,875.00$1,875.00 ABANDON EXISTING SANITARY SEWER MANHOLE C-171EA1,875.00 REMOVE EXISTING SANITARY SEWER MANHOLE$7,840.00$7,840.00 C-187EA1,120.00 $7,525.0011$1,075.00$1,075.00$1,075.0014.3%$6,450.00 CONNECT TO EXISTING SANITARY SEWER PIPE C-197EA1,075.00 6" PVC SDR-26 SANITARY SEWER PIPE$3,072.00$3,072.00 C-2024LF128.00 $1,300.00$1,300.00 8" PVC SDR-26 SANITARY SEWER PIPE C-2110LF130.00 12" PVC SDR-26 SANITARY SEWER PIPE$43,896.00$43,896.00 C-23708LF62.00 $6,177.004270$2,982.00$4,970.00$4,970.0080.5%$1,207.00 15" PVC SDR-26 SANITARY SEWER PIPE C-2487LF71.00 24" PVC PS-115 SANITARY SEWER PIPE$85,244.00$85,244.00 C-26844LF101.00 $18,300.00$18,300.00 4' DIAMETER STANDARD SANITARY SEWER MANHOLE C-273EA6,100.00 5' DIAMETER STANDARD SANITARY SEWER MANHOLE$62,400.00$62,400.00 C-288EA7,800.00 $9,000.00$9,000.00 5' DIAMETER DROP SANITARY SEWER MANHOLE C-291EA9,000.00 21" PVC ENCASEMENT FOR SANITARY SEWER PIPE$1,860.002222$1,023.00$1,023.00$1,023.0055.0%$837.00 C-3240LF46.50 $1,320.00$1,320.00 CONCRETE ENCASEMENT FOR SANITARY SEWER C-3440LF33.00 CEMENT STABILIZED BACKFILL FOR SANITARY SEWER$1,512.50$1,512.50 C-3555LF27.50 $19,200.00$19,200.00 18" DRILLED SHAFT PIER AND CAP FOR AERIAL SEWER C-366EA3,200.00 ADDITIONAL DEPTH FOR AERIAL SEWER CROSSING PIERS$2,670.00$2,670.00 C-3730LF89.00 $45,666.00$45,666.00 20" STRUCTURAL STEEL CASING FOR AERIAL SEWER CRO C-38258LF177.00 TRENCH SAFETY FOR SANITARY SEWER IMPROVEMENTS (U$1,673.004270$42.00$70.00$70.004.2%$1,603.00 C-391,673LF1.00 $10,260.00$10,260.00 ABANDON EXISTING 8" WATER LINE (IN PLACE) C-43285LF36.00 ABANDON EXISTING 12" WATER LINE (IN PLACE)$10,730.00$10,730.00 C-44370LF29.00 $75,570.00$75,570.00 ABANDON EXISTING 16" WATER LINE (IN PLACE) C-452,290LF33.00 6" PVC CLASS 200 DR-14 WATER LINE$27,744.00$27,744.00 C-46289LF96.00 $71,514.0040$3,480.00$3,480.004.9%$68,034.00 8" PVC CLASS 200 DR-14 WATER LINE C-47822LF87.00 12" PVC CLASS 150 DR-18 WATER LINE$16,834.5088148$5,676.00$9,546.00$9,546.0056.7%$7,288.50 C-48261LF64.50 $392,464.00290617$22,040.00$46,892.00$46,892.0011.9%$345,572.00 16" PVC CLASS 150 DR-18 WATER LINE C-495,164LF76.00 20" PVC CLASS 150 DR-18 WATER LINE$264,960.00$264,960.00 C-501,472LF180.00 EJCDC® C-620 Contractor's Application for Payment © 2013 National Society of Professional Engineers for EJCDC. All rights reserved. Page 1 of 7 Progress Estimate - Unit Price Work Contractor's Application For (Contract):Application Number: FREEPORT PARKWAY002 Application PeriApplication Date: April 25, 2018 to May 25, 2018May 25, 2018 ABDFGHICE ItemContract InformationEstimated Estimated Value of Work QuantityValue of Work Materials Presently Total Completed QuantityBilled this %Balance to Finish ItemTotal Value Billed this Billed to DateStoredand Stored to Date Bid Item No.Description Units Unit Price Billed to DatePeriod Quantityof Item ($) Period 24" PVC CLASS 150 DR-18 WATER LINE$2,096.00$2,096.00 C-518LF262.00 1" IRRIGATION WATER SERVICE & METER$18,000.00$18,000.00 C-524EA4,500.00 2" DOMESTIC WATER SERVICE & METER$55,000.00$55,000.00 C-5310EA5,500.00 2" IRRIGATION WATER SERVICE & METER$23,200.00$23,200.00 C-544EA5,800.00 6" GATE VALVES$24,700.00$24,700.00 C-5519EA1,300.00 8" GATE VALVES$25,600.00$25,600.00 C-5616EA1,600.00 12" GATE VALVES$21,600.001$2,700.00$2,700.0012.5%$18,900.00 C-578EA2,700.00 16" GATE VALVES$187,000.001$11,000.00$11,000.005.9%$176,000.00 C-5817EA11,000.00 20" GATE VALVES$107,500.00$107,500.00 C-595EA21,500.00 CONNECT TO EXISTING WATER LINE$30,450.00$30,450.00 C-6029EA1,050.00 STANDARD FIRE HYDRANT ASSEMBLY$70,300.00$70,300.00 C-6319EA3,700.00 REMOVE EXISTING FIRE HYDRANT$19,800.00$19,800.00 C-6418EA1,100.00 $42,000.000.50.8305$1,000.00$1,661.00$1,661.004.0%$40,339.00 WATER LINE DUCTILE IRON FITTINGS C-6521TON2,000.00 24" PVC ENCASEMENT FOR WATER LINE$1,560.00$1,560.00 C-6720LF78.00 $31,490.00235235$31,490.00$31,490.00$31,490.00100.0% 24" STEEL ENCASEMENT FOR WATER LINE C-68235LF134.00 24" BORE & STEEL ENCASEMENT FOR WATER LINE$57,120.00$57,120.00 C-69102LF560.00 $14,000.00$14,000.00 2" AIR RELEASE VALVE (TYPE 1) C-702EA7,000.00 4" AIR RELEASE VALVE (TYPE 2)$13,000.00$13,000.00 C-711EA13,000.00 BLOW-OFF VALVE (TYPE 1)$5,000.00$5,000.00 C-721EA5,000.00 PERMANENT REINFORCED CONCRETE PAVEMENT REPAIR (W$92,452.00$92,452.00 C-73797SY116.00 $8,016.00378805$378.00$805.00$805.0010.0%$7,211.00 TRENCH SAFETY FOR WATER LINE IMPROVEMENTS C-748,016LF1.00 STORM DRAIN CLEANING AND TELEVISION INSPECTION$32,400.00$32,400.00 C-751,200LF27.00 $54,000.00$54,000.00 DENSITY TESTING OF EXISTING BACKFILL C-76150EA360.00 EXCAVATE AND RE-COMPACT EXISTING TRENCH BACKFILL$3,900.00$3,900.00 C-77100CY39.00 $10,800.00$10,800.00 REMOVE EXISTING SMALL CURB INLET (4' - 8') C-789EA1,200.00 REMOVE EXISTING LARGE CURB INLET (10'12')$24,000.00$24,000.00 C-7920EA1,200.00 REMOVE EXISTING Y-INLET$1,200.00$1,200.00 C-801EA1,200.00 REMOVE EXISTING 4' X 4' MANHOLE$1,200.00$1,200.00 C-811EA1,200.00 $1,200.00$1,200.00 REMOVE EXISTING 6' X 6' MANHOLE C-821EA1,200.00 REMOVE EXISTING 21" HEADWALL$550.00$550.00 C-831EA550.00 $550.00$550.00 REMOVE EXISTING 27" HEADWALL C-842EA275.00 REMOVE EXISTING 54" HEADWALL$550.00$550.00 C-851EA550.00 $6,375.00$6,375.00 REMOVE EXISTING 18" RCP STORM DRAIN C-86255LF25.00 REMOVE EXISTING 21" RCP STORM DRAIN$2,450.50$2,450.50 C-87169LF14.50 $171.00$171.00 REMOVE EXISTING 24" RCP STORM DRAIN C-8845LF3.80 REMOVE EXISTING 27" RCP STORM DRAIN$2,323.00$2,323.00 C-89202LF11.50 $170.00$170.00 REMOVE EXISTING 30" RCP STORM DRAIN C-9010LF17.00 REMOVE EXISTING 33" RCP STORM DRAIN$170.00$170.00 C-9110LF17.00 $212.50$212.50 REMOVE EXISTING 36" RCP STORM DRAIN C-9210LF21.25 REMOVE EXISTING 42" RCP STORM DRAIN$285.00$285.00 C-9375LF3.80 $171.00$171.00 REMOVE EXISTING 54" RCP STORM DRAIN C-9430LF5.70 REMOVE EXISTING 60" RCP STORM DRAIN$170.00$170.00 C-9510LF17.00 EJCDC® C-620 Contractor's Application for Payment © 2013 National Society of Professional Engineers for EJCDC. All rights reserved. Page 2 of 7 Progress Estimate - Unit Price Work Contractor's Application For (Contract):Application Number: FREEPORT PARKWAY002 Application PeriApplication Date: April 25, 2018 to May 25, 2018May 25, 2018 ABDFGHICE ItemContract InformationEstimated Estimated Value of Work QuantityValue of Work Materials Presently Total Completed QuantityBilled this %Balance to Finish ItemTotal Value Billed this Billed to DateStoredand Stored to Date Bid Item No.Description Units Unit Price Billed to DatePeriod Quantityof Item ($) Period REMOVE EXISTING 66" RCP STORM DRAIN$172.50$172.50 C-9615LF11.50 REMOVE EXISTING 72" RCP STORM DRAIN$204.00$204.00 C-9712LF17.00 REMOVE EXISTING 8' X 5' RCB STORM DRAIN$4,288.00$4,288.00 C-9816LF268.00 18" REINFORCED CONCRETE PIPE STORM DRAIN$12,792.00$12,792.00 C-99104LF123.00 21" REINFORCED CONCRETE PIPE STORM DRAIN$22,869.00$22,869.00 C-100231LF99.00 24" REINFORCED CONCRETE PIPE STORM DRAIN$6,018.00$6,018.00 C-10159LF102.00 27" REINFORCED CONCRETE PIPE STORM DRAIN$22,720.00$22,720.00 C-102160LF142.00 30" REINFORCED CONCRETE PIPE STORM DRAIN$4,480.00$4,480.00 C-10310LF448.00 33" REINFORCED CONCRETE PIPE STORM DRAIN$4,100.00$4,100.00 C-10410LF410.00 42" REINFORCED CONCRETE PIPE STORM DRAIN$15,225.00$15,225.00 C-10675LF203.00 54" REINFORCED CONCRETE PIPE STORM DRAIN$19,440.00$19,440.00 C-10745LF432.00 60" REINFORCED CONCRETE PIPE STORM DRAIN$9,520.00$9,520.00 C-10810LF952.00 $10,500.00$10,500.00 66" REINFORCED CONCRETE PIPE STORM DRAIN C-10915LF700.00 8' X 5' REINFORCED CONCRETE BOX STORM DRAIN$13,680.00$13,680.00 C-11016LF855.00 $51,700.00$51,700.00 10' RECESSED CURB INLET C-11111EA4,700.00 15' STANDARD CURB INLET$16,600.00$16,600.00 C-1122EA8,300.00 15' RECESSED CURB INLET$135,800.00$135,800.00 C-11314EA9,700.00 20' RECESSED CURB INLET$24,000.00$24,000.00 C-1142EA12,000.00 4' X 4' STORM MANHOLE$8,500.00$8,500.00 C-1151EA8,500.00 6' X 6' STORM MANHOLE$30,000.00$30,000.00 C-1162EA15,000.00 $4,200.00$4,200.00 21" TXDOT TYPE CH-FW-0 HEADWALL C-1171EA4,200.00 27" TXDOT TYPE CH-FW-0 HEADWALL$9,000.00$9,000.00 C-1182EA4,500.00 $7,100.00$7,100.00 54" TXDOT TYPE CH-FW-0 HEADWALL C-1191EA7,100.00 ADJUST EXISTING STORM MANHOLE RIM TO GRADE$5,200.00$5,200.00 C-1204EA1,300.00 $2,100.00$2,100.00 ADJUST EXISTING RCP MITER SLOPE TO GRADE C-1213EA700.00 TRENCH SAFETY FOR DRAINAGE IMPROVEMENTS$936.00$936.00 C-122936LF1.00 $10,000.000.250.25$2,500.00$2,500.00$2,500.0025.0%$7,500.00 RAILROAD CROSSING COORDINATION C-1231LS10,000.00 4" ASPHALT (HMAC) BASE LAYER ON 6" COMPACTED SUB$738,222.75$738,222.75 C-12450,049SY14.75 $3,189,450.00$3,189,450.00 11" REINFORCED CONCRETE STREET PAVEMENT (NO. 6 B C-12542,526SY75.00 11" REINFORCED CONCRETE DRIVEWAY PAVEMENT (NO. 3$201,525.00$201,525.00 C-1262,687SY75.00 $177,975.00$177,975.00 11" REINFORCED STAMPED CONCRETE PAVEMENT C-1271,575SY113.00 6" REINFORCED STAMPED CONCRETE IN MEDIANS$137,124.00$137,124.00 C-1281,758SY78.00 $237,640.00$237,640.00 10' WIDE HIKE/BIKE TRAIL - 6" REINFORCED CONCRET C-12947,528SF5.00 4" REINFORCED CONCRETE SIDEWALK (ALL WIDTHS)$186,276.00$186,276.00 C-13031,046SF6.00 $1,469.00$1,469.00 TXDOT TYPE 2 PEDESTRIAN RAMP C-13113SY113.00 TXDOT TYPE 3 PEDESTRIAN RAMP$36,635.00$36,635.00 C-132431SY85.00 $43,680.00$43,680.00 TXDOT TYPE 7 PEDESTRIAN RAMP C-133280SY156.00 CONCRETE RETAINING WALL INTEGRAL W/ SIDEWALK OR$112,210.00$112,210.00 C-135980SF114.50 $57,240.00$57,240.00 TXDOT TYPE E PEDESTRIAN HANDRAIL C-136795LF72.00 TXDOT METAL BEAM GUARD FENCE$8,125.00$8,125.00 C-137325LF25.00 $7,800.00$7,800.00 METAL BEAM GUARD FENCE TRANSITION C-1384EA1,950.00 METAL BEAM GUARD RAIL END TREATMENT (MBGF-11)$1,037.50$1,037.50 C-139a2EA518.75 EJCDC® C-620 Contractor's Application for Payment © 2013 National Society of Professional Engineers for EJCDC. All rights reserved. Page 3 of 7 Progress Estimate - Unit Price Work Contractor's Application For (Contract):Application Number: FREEPORT PARKWAY002 Application PeriApplication Date: April 25, 2018 to May 25, 2018May 25, 2018 ABDFGHICE ItemContract InformationEstimated Estimated Value of Work QuantityValue of Work Materials Presently Total Completed QuantityBilled this %Balance to Finish ItemTotal Value Billed this Billed to DateStoredand Stored to Date Bid Item No.Description Units Unit Price Billed to DatePeriod Quantityof Item ($) Period METAL BEAM GUARD RAIL END TREATMENT (SGT8-14)$6,700.00$6,700.00 C-139b2EA3,350.00 GABION BASKETS$52,182.00$52,182.00 C-140117CY446.00 TREE ROOT BARRIER$12,250.00$12,250.00 C-1411,000LF12.25 RESTORE IRRIGATION SYSTEM$182,000.00$182,000.00 C-1421LS182,000.00 RESTORE PARKWAYS AND DISTURBED AREAS$240,530.00$240,530.00 C-14367STA3,590.00 RESTORE LANDSCAPE BEDS$40,140.60$40,140.60 C-1446,735SF5.96 STREET SIGNS$25,875.00$25,875.00 C-14569EA375.00 RAILROAD CROSSING SIGNAGE, STRIPING AND MARKINGS$5,250.00$5,250.00 C-1461LS5,250.00 PAVEMENT STRIPING & MARKINGS$9,920.00$9,920.00 C-14762STA160.00 TRAFFIC BUTTONS$8,576.25$8,576.25 C-1482,287EA3.75 $3,500.00$3,500.00 POST-PROJECT VIDEO SURVEY C-1491EA3,500.00 PORTABLE CHANGEABLE MESSAGE SIGN$32,000.0044$32,000.00$32,000.00$32,000.00100.0% C-1504EA8,000.00 $56,320.00$56,320.00 CEM STABIL BKFL B-1512CY110.00 DRILL SHAFT (18 IN)$10,004.00$10,004.00 B-2164LF61.00 DRILL SHAFT (36 IN)$137,728.00$137,728.00 B-31,076LF128.00 CL C CONC (ABUT)(HPC)$107,100.00$107,100.00 B-4119CY900.00 CL C CONC (BENT)(HPC)$160,800.00$160,800.00 B-5134CY1,200.00 REINF CONC SLAB (HPC)$482,040.00$482,040.00 B-626,780SF18.00 $113,500.00$113,500.00 APPROACH SLAB (HPC) B-7227CY500.00 PRESTR CONC GIRDER (TX54)$517,440.00$517,440.00 B-83,360LF154.00 $49,192.00$49,192.00 RIPRAP (STONE PROTECTION)(12 IN) B-9473CY104.00 RIPRAP (STONE PROTECTION)(30 IN)$23,400.00$23,400.00 B-10260CY90.00 $7,170.00$7,170.00 STR STEEL (MISC NON-BRIDGE) B-11478LB15.00 RAIL(PEDESTRIAN)(SPL)$314,400.00$314,400.00 B-121,048LF300.00 $13,050.00$13,050.00 SEALED EXPANSION JOINT (4 IN) (SEJ-A) B-13174LF75.00 REMOVE & DISPOSE OF EXISTING BRIDGE STRUCTURE$200,000.000.250.25$50,000.00$50,000.00$50,000.0025.0%$150,000.00 B-141LS200,000.00 BRIDGE MEDIAN$41,130.00$41,130.00 B-154,570SF9.00 BRIDGE SIDEWALK$54,999.00$54,999.00 B-167,857SF7.00 $37,600.00$37,600.00 CONCRETE MOWSTRIP (9" WIDTH) - RE: E/L1.9 L-11,880LF20.00 DRY RIVER BED OKLAHOMA FLAGSTONE (3" THICK) - RE$1,681.68$1,681.68 L-2147SF11.44 $3,511.20$3,511.20 DRY RIVER BED STACKED CHOPPED LEUDER EDGE (2 COU L-3532LF6.60 BOULDER TYPE A (24"L X 14"W X 18"H)$1,160.35$1,160.35 L-423EA50.45 $706.30$706.30 BOULDER TYPE B (18"L X 12"W X 14"H) L-514EA50.45 BOULDER TYPE C (10"L X 12"W X 20"H)$1,109.90$1,109.90 L-622EA50.45 $252.55$252.55 BOULDER TYPED (12"L X 14"W X 18"H) L-75EA50.51 STAMPED & COLORED CONCRETE (TO MATCH MEDIAN NOSE$43,578.00$43,578.00 L-8a2,421SF18.00 $21,208.00$21,208.00 COLORED CONCRETE - RE CIVIL, SIM L-8b1,928SF11.00 ALLEE ELM - 100 GAL.$4,262.00$4,262.00 L-94EA1,065.50 $11,661.00$11,661.00 CHINKAPIN OAK - 100 GAL. L-1013EA897.00 CRAPE MYRTLE 'RED ROCKET' - 30 GAL.$6,745.00$6,745.00 L-1119EA355.00 $7,843.00$7,843.00 TEXAS REDBUD - 30 GAL. L-1231EA253.00 TEXAS SAGE 'THUNDER CLOUD' - 5 GAL.$1,049.20$1,049.20 L-1386EA12.20 EJCDC® C-620 Contractor's Application for Payment © 2013 National Society of Professional Engineers for EJCDC. All rights reserved. Page 4 of 7 Progress Estimate - Unit Price Work Contractor's Application For (Contract):Application Number: FREEPORT PARKWAY002 Application PeriApplication Date: April 25, 2018 to May 25, 2018May 25, 2018 ABDFGHICE ItemContract InformationEstimated Estimated Value of Work QuantityValue of Work Materials Presently Total Completed QuantityBilled this %Balance to Finish ItemTotal Value Billed this Billed to DateStoredand Stored to Date Bid Item No.Description Units Unit Price Billed to DatePeriod Quantityof Item ($) Period ABELIA 'CANYON CREEK' - 5 GAL.$1,281.00$1,281.00 L-14105EA12.20 ROSEMARY 'TUSCAN BLUE' - 5 GAL.$1,368.00$1,368.00 L-15120EA11.40 SOFTLEAF YUCCA - 5 GAL.$285.30$285.30 L-1618EA15.85 WHITE CLOUD MUHLY - 3 GAL.$3,693.05$3,693.05 L-17233EA15.85 MEXICAN FEATHER GRASS - 3 GAL.$5,674.30$5,674.30 L-18358EA15.85 GULF MUHLY 'REGAL MIST' - 3 GAL.$1,450.00$1,450.00 L-19116EA12.50 RED YUCCA - 3 GAL.$2,757.90$2,757.90 L-20174EA15.85 RUSSIAN SAGE - 1 GAL.$60.00$60.00 L-2112EA5.00 AUTUMN SAGE - 1 GAL.$488.00$488.00 L-2280EA6.10 MEXICAN BUSH SAGE - 1 GAL.$160.00$160.00 L-2332EA5.00 'BLONDE AMBITION' BLUE GRAMMA - 1 GAL.$851.20$851.20 L-24152EA5.60 BLACKEYED SUSAN - 1 GAL.$1,330.00$1,330.00 L-25266EA5.00 PINK SKULLCAP - 1 GAL.$585.00$585.00 L-2690EA6.50 FALL ASTER - 1 GAL.$1,230.00$1,230.00 L-27246EA5.00 SOLID SOD BUFFALO GRASS$20,684.00$20,684.00 L-2820,684SF1.00 SOLID SOD BERMUDA GRASS$54.00$54.00 L-29100SF0.54 $5,473.16$5,473.16 DECOMPOSED GRANITE - RE: F/L1 9 L-301,777SF3.08 BED PREPERATION & TOP MULCH$10,859.94$10,859.94 L-318,619SF1.26 $826.00$826.00 MULCH (TYP. 1' BAND AT BACK OF CURB) L-321,475SF0.56 FERTILIZERS$4,907.15$4,907.15 L-331LS4,907.15 $3,000.00$3,000.00 PRUNE BRANCHES TO 8' CLEAR ON EXISTING OVERHANGI L-341LS3,000.00 ADJUST EXISTING RET. WALL & REPAIR EXISTING LAND$3,351.23$3,351.23 L-351LS3,351.23 $152,297.73$152,297.73 IRRIGATION SYSTEM (IN MEDIANS) L-368,619SF17.67 TEMPORARY IRRIGATION SYSTEM (FOR TURF OUTSIDE ST$16,377.60$16,377.60 L-37136,480SF0.12 $51,450.00$51,450.00 DRILL SHAFT (RDVVY ILL POLE) (24 IN) T-142EA1,225.00 BRIDGE BANNER POLE ASSEMBLY$31,750.00$31,750.00 T-210EA3,175.00 $24,760.00$24,760.00 BRIDGE ILLUMINATION POLE T-38EA3,095.00 ANTIQUE LUMINAIRE - TYPE ZP26A$12,240.00$12,240.00 T-48EA1,530.00 $59,850.00$59,850.00 INSTALL ROADWAY ILLUM ASSEMBLY (LED) (MATERIALS T-542EA1,425.00 CONDUIT (PVC) (SCH 40) (2") (BORE)$210,817.00$210,817.00 T-612,401LF17.00 $15,210.00$15,210.00 CONDUIT (PVC) (SCH 40) (2") (BRIDGE) T-71,014LF15.00 CONDUIT (PVC) (SCH 40) (2") (TRENCH)$2,440.00$2,440.00 T-8400LF6.10 $18,125.00$18,125.00 GROUND BOX TYPE A T-929EA625.00 ELEC CONDR (NO. 8) BARE$7,308.00$7,308.00 T-107,308LF1.00 $16,077.60$16,077.60 ELEC CONDR (NO. 8) INSULATED T-1114,616LF1.10 POWER SERVICE PEDESTAL & EQUIPMENT$20,800.00$20,800.00 T-124EA5,200.00 $7,670.00$7,670.00 DRILL SHAFT (TRF SIG POLE) (36 IN) TS-126LF295.00 DRILL SHAFT (TRF SIG POLE) (48 IN)$15,840.00$15,840.00 TS-244LF360.00 $244.00$244.00 CONDUIT (PVC) (SCH 40) (2") TS-340LF6.10 CONDUIT (PVC) (SCH 40) (2") (BORE)$1,870.00$1,870.00 TS-4110LF17.00 $3,451.00$3,451.00 CONDUIT (PVC) (SCH 40) (3") TS-5290LF11.90 CONDUIT (PVC) (SCH 40) (4")$375.00$375.00 TS-630LF12.50 EJCDC® C-620 Contractor's Application for Payment © 2013 National Society of Professional Engineers for EJCDC. All rights reserved. Page 5 of 7 Progress Estimate - Unit Price Work Contractor's Application For (Contract):Application Number: FREEPORT PARKWAY002 Application PeriApplication Date: April 25, 2018 to May 25, 2018May 25, 2018 ABDFGHICE ItemContract InformationEstimated Estimated Value of Work QuantityValue of Work Materials Presently Total Completed QuantityBilled this %Balance to Finish ItemTotal Value Billed this Billed to DateStoredand Stored to Date Bid Item No.Description Units Unit Price Billed to DatePeriod Quantityof Item ($) Period CONDUIT (PVC) (SCH 40) (4") (BORE)$10,912.50$10,912.50 TS-7485LF22.50 ELEC CONDUCTOR (NO. 8) INSULATED$2,050.00$2,050.00 TS-82,050LF1.00 ELEC CONDUCTOR (NO. 6) BARE$1,900.50$1,900.50 TS-91,810LF1.05 ELEC CONDUCTOR (NO. 6) INSULATED$432.00$432.00 TS-10360LF1.20 GROUND BOX TY C (162911) W/APRON$4,050.00$4,050.00 TS-116EA675.00 INSTALL HVVY TRAF SIG (ISOLATED)$28,300.00$28,300.00 TS-122EA14,150.00 REMOVING TRAFFIC SIGNALS$1,500.00$1,500.00 TS-131EA1,500.00 VEH SIG SEC (12")LED(GRN)$1,800.00$1,800.00 TS-148EA225.00 VEH SIG SEC (12")LED(GRN ARW)$900.00$900.00 TS-154EA225.00 VEH SIG SEC (12")LED(YEL)$1,800.00$1,800.00 TS-168EA225.00 VEH SIG SEC (12")LED(YEL ARW)$1,800.00$1,800.00 TS-178EA225.00 VEH SIG SEC (12")LED(RED)$1,800.00$1,800.00 TS-188EA225.00 VEH SIG SEC (12")LED(RED ARW)$900.00$900.00 TS-194EA225.00 PED SIG SEC (LED) (COUNTDOWN)$8,160.00$8,160.00 TS-2016EA510.00 $480.00$480.00 BACK PLATE (12") (3 SEC) TS-218EA60.00 BACK PLATE (12") (4 SEC)$300.00$300.00 TS-224EA75.00 $492.00$492.00 TRF SIG CBL (TY A) (14 AWG) (5 CONDR) TS-23410LF1.20 TRF SIG CBL (TY A) (14 AWG) (7 CONDR)$2,011.80$2,011.80 TS-241,437LF1.40 $1,926.00$1,926.00 TRF SIG CBL (TY A) (14 AWG) (12 CONDR) TS-25535LF3.60 TRF SIG CBL (TY A) (14 AWG) (16 CONDR)$6,469.25$6,469.25 TS-261,145LF5.65 $4,650.75$4,650.75 TRF SIG CBL (TY C) (12 AWG) (2 CONDR) TS-272,385LF1.95 INS TRF SIG PL AM(S)1ARM(36')$17,800.00$17,800.00 TS-282EA8,900.00 $35,100.00$35,100.00 INS TRF SIG PL AM(S)1ARM(55') TS-291EA35,100.00 INS TRF SIG PL AM(S)1ARM(60')$35,450.00$35,450.00 TS-301EA35,450.00 $14,800.00$14,800.00 PED POLE ASSEMBLY TS-318EA1,850.00 PEDESTRIAN PUSH BUTTON POST$1,700.00$1,700.00 TS-321EA1,700.00 $10,400.00$10,400.00 PED DETECT PUSH BUTTON (APS) TS-3316EA650.00 PED DETECTOR CONTROLLER UNIT$6,600.00$6,600.00 TS-342EA3,300.00 $7,500.00$7,500.00 VIVDS PROCESSOR SYSTEM TS-351EA7,500.00 VIVDS CAMERA ASSEMBLY$5,600.00$5,600.00 TS-364EA1,400.00 $450.00$450.00 VIVDS SET-UP SYSTEM TS-371EA450.00 VIVDS COMMUNICATION CABLE (COAXIAL)$3,475.00$3,475.00 TS-381,390LF2.50 $7,300.00$7,300.00 BBU SYSTEM (EXTERNAL BATT CABINET) TS-391EA7,300.00 UNI-DIRECTIONAL OPTICOM DETECTOR$3,520.00$3,520.00 TS-404EA880.00 $3,500.00$3,500.00 PHASE SELECTOR TS-411EA3,500.00 OPTICOM DETECTOR CABLE$1,266.35$1,266.35 TS-421,333LF0.95 $12,800.00$12,800.00 ILLUMINATED STREET NAME SIGNS TS-434EA3,200.00 PROJECT ALLOWANCE FOR WATER IMPROVEMENTS$50,000.00$50,000.00 X-11LS50,000.00 $50,000.00$50,000.00 PROJECT ALLOWANCE FOR SANITARY SEWER IMPROVEMENT X-21LS50,000.00 PROJECT ALLOWANCE FOR STORM DRAIN IMPROVEMENTS$50,000.00$50,000.00 X-31LS50,000.00 $50,000.00$50,000.00 PROJECT ALLOWANCE FOR PAVING IMPROVEMENTS X-41LS50,000.00 PROJECT ALLOWANCE FOR BRIDGE IMPROVEMENTS$50,000.00$50,000.00 X-51LS50,000.00 EJCDC® C-620 Contractor's Application for Payment © 2013 National Society of Professional Engineers for EJCDC. All rights reserved. Page 6 of 7 Progress Estimate - Unit Price Work Contractor's Application For (Contract):Application Number: FREEPORT PARKWAY002 Application PeriApplication Date: April 25, 2018 to May 25, 2018May 25, 2018 ABDFGHICE ItemContract InformationEstimated Estimated Value of Work QuantityValue of Work Materials Presently Total Completed QuantityBilled this %Balance to Finish ItemTotal Value Billed this Billed to DateStoredand Stored to Date Bid Item No.Description Units Unit Price Billed to DatePeriod Quantityof Item ($) Period PROJECT ALLOWANCE FOR ILLUMINATION IMPROVEMENTS$25,000.00$25,000.00 X-61LS25,000.00 PROJECT ALLOWANCE FOR LANDSCAPING IMPROVEMENTS$25,000.00$25,000.00 X-71LS25,000.00 4.9% $15,819,808.64$616,270.46$773,842.58$773,842.58$15,045,966.06 Totals EJCDC® C-620 Contractor's Application for Payment © 2013 National Society of Professional Engineers for EJCDC. All rights reserved. Page 7 of 7 City of Coppell Project No. ST15-01A Freeport Parkway Baseline Primavera P6 Schedule Narrative As of Data Date: May 25, 2018 1723 - Freeport Activity IDActivity NameOriginalRemainingTotal FloatStartFinishCalendar20182019 DurationDuration c AprMayJunJulAugSepOctNovDecJanFebMarAprMayJunJulAugSepOctNov 343312009-Apr-18 04-Oct-191723 - Freepor 1723 1723 - Freeport- A A1000Project Start0009-Apr-187 DayProject Start A1320Duration530498009-Apr-1804-Oct-197 Day A1530Bridge ROW Issue0009-Apr-1825-Apr-18 7 Day A1600Project Time Charges523498009-Apr-1804-Oct-197 Day A1330Milestone 1190167626-Apr-1807-Nov-187 Day A1670Start Time Charges0026-Apr-187 DayStart Time Charges A1340Milestone 212512515908-Nov-1813-Mar-197 Day A1350Milestone 31461461315-Mar-1908-Aug-197 Day A1020Project Finish00004-Oct-197 DayProject Finish 582432309-Apr-1828-Jun-185 DayStage 1 StagStage 1e 9009-Apr-1827-Apr-18 5 DayWater WaterWater A165Sawcut for Removals - Water Line & Detour3009-Apr-1811-Apr-18 5 Day A155Water Line 45+80 to 48+256012-Apr-1817-Apr-18 5 Day A138Crossing @ 44+703018-Apr-1818-Apr-18 5 Day A137Crossing @36+164019-Apr-1825-Apr-18 5 Day A136Crossing @ 28+263026-Apr-1827-Apr-18 5 Day 582432312-Apr-1828-Jun-185 DayTCP Setup Stage 2 TCP TCP Setup Stage 2S A166Sawcut for Removals - Bridge Sidewalk1012-Apr-1820-Apr-18 5 Day A105Remove Sidewalk SB5023-Apr-1815-May-185 Day A260Railroad Crossing Arm Delay1524426-Apr-1828-Jun-185 DayRailroad Crossing Arm Delay A107Remove Bridge Median1015-May-1815-May-185 Day A109Removals - Detours1016-May-1816-May-185 Day A110Install Stage Detours3016-May-1818-May-185 Day A108Set & Pin PCTB - Demo Edge2021-May-1821-May-185 Day A106Set PCTB - Center Stripe112225-May-1825-May-185 DaySet PCTB - Center Stripe A161Railroad Install Temp Crossing Arms00428-Jun-185 DayRailroad Install Temp Crossing Arms 002325-May-1825-May-185 DayStorm Drain StorStorm Drainm A139Storm Drain Rehab @ 17+23002325-May-1825-May-185 DayStorm Drain Rehab @ 17+23 11010620621-May-1807-Nov-18Stage 2 - NB Dividend to Bethel StagStage 2 - NB Dividend to Bethele A1620Switch Traffic to Stage 21021-May-1821-May-185 Day A1630Remove Concrete Pavement & Sidewalk - South of RR882225-May-1807-Jun-185 DayRemove Concrete Pavement & Sidewalk - South of RR A2420Complete Pavement Removal North of RR33429-Jun-1803-Jul-185 DayComplete Pavement Removal North of RR 223608-Jun-1811-Jun-185 DaySanitary Sewer SanitSanitary Sewera A149Install SS @ 26+56 w/ Temp Connection223608-Jun-1811-Jun-185 DayInstall SS @ 26+56 w/ Temp Connection 7575411-Jun-1826-Sep-185 DayStorm Drain StorStorm Drainm A150Storm Drain Impovements NB333611-Jun-1814-Jun-185 DayStorm Drain Impovements NB A186Complete Inlet Tops after Paving88417-Sep-1826-Sep-185 DayComplete Inlet Tops after Paving 636028722-May-1820-Aug-185 DayWater Line WateWater Liner A140Steel Casing 23+81 to 26+1616022-May-1823-May-185 Day A144Install 16" Main in Bore3024-May-1824-May-185 Day Remaining Level of EffortActual WorkCritical Remaining Work Page 1 of 7 Run Date 25-May-18 Actual Level of EffortRemaining WorkMilestone Data Date 25-May-18 Activity IDActivity NameOriginalRemainingTotal FloatStartFinishCalendar20182019 DurationDuration c AprMayJunJulAugSepOctNovDecJanFebMarAprMayJunJulAugSepOctNov A143Install 16" Main 27+13 to 36+1688425-May-1806-Jun-185 DayInstall 16" Main 27+13 to 36+16 A164Install 16" Main 36+16 to 45+8077407-Jun-1815-Jun-185 DayInstall 16" Main 36+16 to 45+80 A142Install 16" Main 19+00 to 23+1044418-Jun-1821-Jun-185 DayInstall 16" Main 19+00 to 23+10 A145Install Hydrants, Crossings, etc 19+00 to45+8088422-Jun-1803-Jul-185 DayInstall Hydrants, Crossings, etc 19+00 to45+80 A141Install Hydrants, Crossing, etc Divident to 19+0066405-Jul-1812-Jul-185 DayInstall Hydrants, Crossing, etc Divident to 19+00 A146Connect to Existing @ 19+0811905-Jul-1805-Jul-185 DayConnect to Existing @ 19+08 A147Finish Connecting Services22413-Jul-1817-Jul-185 DayFinish Connecting Services A148Grout Existing Water Line1010417-Jul-1831-Jul-185 DayGrout Existing Water Line A169Install 20" Waterline on Southwestern111128731-Jul-1815-Aug-185 DayInstall 20" Waterline on Southwestern A170Replace Pavement on Southwestern3328715-Aug-1820-Aug-185 DayReplace Pavement on Southwestern 65654224-May-1806-Sep-18Bridge BridgeBridge A103Demo Existing Bridge544824-May-1801-Jun-185 DayDemo Existing Bridge A104Grading Proposed Bridge114804-Jun-1804-Jun-185 DayGrading Proposed Bridge A261Drill Sub Mobilization10104805-Jun-1818-Jun-185 DayDrill Sub Mobilization A111Drill Shafts444819-Jun-1822-Jun-185 DayDrill Shafts A118Drill Shaft Cure337223-Jun-1826-Jun-187 DayDrill Shaft Cure A112Bent 2 Columns224825-Jun-1826-Jun-185 DayBent 2 Columns A113Bent 3 Columns224826-Jun-1828-Jun-185 DayBent 3 Columns A119Bent 2 Column Cure337626-Jun-1829-Jun-187 DayBent 2 Column Cure A114Abut 1 Cap224828-Jun-1802-Jul-185 DayAbut 1 Cap A120Bent 3 Column Cure337828-Jun-1801-Jul-187 DayBent 3 Column Cure A115Abut 4 Cap224802-Jul-1805-Jul-185 DayAbut 4 Cap A121Abut 1 Cap Cure338202-Jul-1805-Jul-187 DayAbut 1 Cap Cure A116Bent 2 Cap224806-Jul-1810-Jul-185 DayBent 2 Cap A122Abut 4 Cap Cure337806-Jul-1809-Jul-187 DayAbut 4 Cap Cure A168Install CTB @ Abutments337106-Jul-1811-Jul-185 DayInstall CTB @ Abutments A117Bent 3 Cap224810-Jul-1812-Jul-185 DayBent 3 Cap A123Bent 2 Cap Cure337410-Jul-1813-Jul-187 DayBent 2 Cap Cure A124Bent 3 Cap Cure337112-Jul-1815-Jul-187 DayBent 3 Cap Cure A151Install Riprap Under New Bridge334812-Jul-1817-Jul-185 DayInstall Riprap Under New Bridge A125Set Beams114818-Jul-1818-Jul-185 DaySet Beams A126Set Overhang11114819-Jul-1803-Aug-185 DaySet Overhang A127Install Precast Panels & PMD444803-Aug-1809-Aug-185 DayInstall Precast Panels & PMD A128Tie Deck Steel224809-Aug-1810-Aug-185 DayTie Deck Steel A129Pour Deck114810-Aug-1813-Aug-185 DayPour Deck A130Cure Deck886913-Aug-1821-Aug-187 DayCure Deck A131Install Ped Rail on Deck w/ Conduit10104821-Aug-1806-Sep-185 DayInstall Ped Rail on Deck w/ Conduit 9797308-Jun-1807-Nov-18Roadway RoadRoadway A196Retaining Wall 45+51 to 48+2411116708-Jun-1825-Jun-185 DayRetaining Wall 45+51 to 48+24 A197Retaining Wall 63+82 to 65+15666725-Jun-1802-Jul-185 DayRetaining Wall 63+82 to 65+15 A171Balance Subgrade 1+55 to 36+0099405-Jul-1817-Jul-185 DayBalance Subgrade 1+55 to 36+00 A239Balance Subgrade 36+00 to 67+6899418-Jul-1830-Jul-185 DayBalance Subgrade 36+00 to 67+68 A172Fine Grade Subgrade66431-Jul-1807-Aug-185 DayFine Grade Subgrade A1734" HMAC Ty B88408-Aug-1817-Aug-185 Day4" HMAC Ty B A174Tie Steel - Paving Pass 155420-Aug-1824-Aug-185 DayTie Steel - Paving Pass 1 A180Paving - Pass 133424-Aug-1829-Aug-185 DayPaving - Pass 1 A175Tie Steel - Paving Pass 255429-Aug-1806-Sep-185 DayTie Steel - Paving Pass 2 A187Cure Paving - Pass 1331129-Aug-1801-Sep-187 DayCure Paving - Pass 1 Remaining Level of EffortActual WorkCritical Remaining Work Page 2 of 7 Run Date 25-May-18 Actual Level of EffortRemaining WorkMilestone Data Date 25-May-18 Activity IDActivity NameOriginalRemainingTotal FloatStartFinishCalendar20182019 DurationDuration c AprMayJunJulAugSepOctNovDecJanFebMarAprMayJunJulAugSepOctNov A178Tie Steel - 2nd Half Cross Streets223603-Sep-1805-Sep-185 DayTie Steel - 2nd Half Cross Streets A176Tie Steel - Turn Lanes (13 turn lanes)221206-Sep-1811-Sep-185 DayTie Steel - Turn Lanes (13 turn lanes) A181Paving - Pass 233406-Sep-1811-Sep-185 DayPaving - Pass 2 A182Pave - Turn Lanes221211-Sep-1813-Sep-185 DayPave - Turn Lanes A188Cure Paving - Pass 233611-Sep-1814-Sep-187 DayCure Paving - Pass 2 A189Cure - Turn Lanes331613-Sep-1816-Sep-187 DayCure - Turn Lanes A177Tie Steel - 1st Half Cross Streets222117-Sep-1819-Sep-185 DayTie Steel - 1st Half Cross Streets A183Pave - 1st Half Cross Streets222119-Sep-1821-Sep-185 DayPave - 1st Half Cross Streets A190Cure - 1st Half Intersections333121-Sep-1824-Sep-187 DayCure - 1st Half Intersections A184Pave - 2nd Half Cross Streets222325-Sep-1827-Sep-185 DayPave - 2nd Half Cross Streets A195Backfill Pavement33427-Sep-1801-Oct-185 DayBackfill Pavement A191Cure 2nd Half Intersections333327-Sep-1830-Sep-187 DayCure 2nd Half Intersections A193Install Colored Stamped Concrete552727-Sep-1804-Oct-185 DayInstall Colored Stamped Concrete A179Tie Steel - Driveways222401-Oct-1803-Oct-185 DayTie Steel - Driveways A198Grade for Sidewalk1212402-Oct-1817-Oct-185 DayGrade for Sidewalk A185Pave - Driveways332403-Oct-1808-Oct-185 DayPave - Driveways A194Cure Stamped Concrete333704-Oct-1807-Oct-187 DayCure Stamped Concrete A192Cure - Driveways333308-Oct-1811-Oct-187 DayCure - Driveways A199Pave Sidewalk & Trail88418-Oct-1829-Oct-185 DayPave Sidewalk & Trail A200Backfill Sidewalk & Trail22430-Oct-1831-Oct-185 DayBackfill Sidewalk & Trail A201Grass & Landscape Outside55431-Oct-1807-Nov-185 DayGrass & Landscape Outside 110110928-May-1831-Oct-185 DayRailroad RailrRailroado A156Railroad Installed Concrete Panels NB1111428-May-1828-May-185 DayRailroad Installed Concrete Panels NB A157Railroad Installed Ped Crossing Arms NB1111628-May-1828-May-185 DayRailroad Installed Ped Crossing Arms NB A158Connect Pavement NB223817-Sep-1819-Sep-185 DayConnect Pavement NB A159Build Sidewalk at RR Crossing NB22930-Oct-1831-Oct-185 DayBuild Sidewalk at RR Crossing NB 441117-Sep-1820-Sep-185 DayTraffic Signals TraffiTraffic Signals A152Signal Drill Shafts at Southwestern NB221117-Sep-1818-Sep-185 DaySignal Drill Shafts at Southwestern NB A154Install Conduit from NB Corners w/ Pull Boxes221118-Sep-1820-Sep-185 DayInstall Conduit from NB Corners w/ Pull Boxes 59591407-Nov-1817-Feb-19Stage 3A - SB Dividend to Fritz StagStage 3A - SB Dividend to Fritze A3840Switch Traffic to Stage 3A11407-Nov-1808-Nov-185 DaySwitch Traffic to Stage 3A A3890Remove Concrete Pavement22908-Nov-1812-Nov-185 DayRemove Concrete Pavement 994713-Nov-1823-Nov-185 DayWater WaterWater A228Remove & Replace Existing Hydrants334713-Nov-1815-Nov-185 DayRemove & Replace Existing Hydrants A229Complete Crossing @ 13+60224716-Nov-1819-Nov-185 DayComplete Crossing @ 13+60 A230Complete Crossing @ 16+05224720-Nov-1821-Nov-185 DayComplete Crossing @ 16+05 A231Complete Crossing @ 22+68224722-Nov-1823-Nov-185 DayComplete Crossing @ 22+68 36361426-Nov-1821-Jan-195 DayStorm Drain StorStorm Drainm A240Storm Drain Impovements SB224726-Nov-1827-Nov-185 DayStorm Drain Impovements SB A241Complete Inlet Tops after Paving221417-Jan-1921-Jan-195 DayComplete Inlet Tops after Paving 2626413-Nov-1821-Dec-185 DaySanitary Sewer SanitSanitary Sewera A236Install SS 32+33 to 23+8988913-Nov-1822-Nov-185 DayInstall SS 32+33 to 23+89 A232Drill Shafts for Aerial SS Crossing33415-Nov-1820-Nov-185 DayDrill Shafts for Aerial SS Crossing A233Columns for Aerial SS Crossing33420-Nov-1823-Nov-185 DayColumns for Aerial SS Crossing A234Caps for Aerial SS Crossing22423-Nov-1827-Nov-185 DayCaps for Aerial SS Crossing A235Casing for Aerial SS Crossing33427-Nov-1804-Dec-185 DayCasing for Aerial SS Crossing A237Install SS 23+89 to 17+3988404-Dec-1814-Dec-185 DayInstall SS 23+89 to 17+39 Remaining Level of EffortActual WorkCritical Remaining Work Page 3 of 7 Run Date 25-May-18 Actual Level of EffortRemaining WorkMilestone Data Date 25-May-18 Activity IDActivity NameOriginalRemainingTotal FloatStartFinishCalendar20182019 DurationDuration c AprMayJunJulAugSepOctNovDecJanFebMarAprMayJunJulAugSepOctNov A238Rehab Existing SS Manholes55414-Dec-1821-Dec-185 DayRehab Existing SS Manholes 54541808-Nov-1808-Feb-19Bridge BridgeBridge A203Demo Existing Bridge55408-Nov-1815-Nov-185 DayDemo Existing Bridge A204Grading Proposed Bridge112215-Nov-1816-Nov-185 DayGrading Proposed Bridge A205Drill Shafts552216-Nov-1823-Nov-185 DayDrill Shafts A206Bent 2 Columns222223-Nov-1826-Nov-185 DayBent 2 Columns A220Drill Shaft Cure333823-Nov-1826-Nov-187 DayDrill Shaft Cure A207Bent 3 Columns222227-Nov-1828-Nov-185 DayBent 3 Columns A221Bent 2 Column Cure334127-Nov-1830-Nov-187 DayBent 2 Column Cure A208Abut 1 Cap222228-Nov-1804-Dec-185 DayAbut 1 Cap A222Bent 3 Column Cure334428-Nov-1801-Dec-187 DayBent 3 Column Cure A209Abut 4 Cap222205-Dec-1807-Dec-185 DayAbut 4 Cap A223Abut 1 Cap Cure334605-Dec-1808-Dec-187 DayAbut 1 Cap Cure A210Bent 2 Cap222207-Dec-1811-Dec-185 DayBent 2 Cap A224Abut 4 Cap Cure334407-Dec-1810-Dec-187 DayAbut 4 Cap Cure A219Install CTB @ Abutments334107-Dec-1812-Dec-185 DayInstall CTB @ Abutments A211Bent 3 Cap222211-Dec-1814-Dec-185 DayBent 3 Cap A225Bent 2 Cap Cure333911-Dec-1814-Dec-187 DayBent 2 Cap Cure A226Bent 3 Cap Cure333714-Dec-1817-Dec-187 DayBent 3 Cap Cure A218Install Riprap Under New Bridge442214-Dec-1820-Dec-185 DayInstall Riprap Under New Bridge A212Set Beams112220-Dec-1821-Dec-185 DaySet Beams A213Set Overhang662221-Dec-1831-Dec-185 DaySet Overhang A214Install Precast Panels & PMD552231-Dec-1808-Jan-195 DayInstall Precast Panels & PMD A215Tie Deck Steel222208-Jan-1910-Jan-195 DayTie Deck Steel A216Pour Deck112210-Jan-1911-Jan-195 DayPour Deck A227Cure Deck883211-Jan-1919-Jan-197 DayCure Deck A217Install Ped Rail on Deck w/ Conduit10102221-Jan-1904-Feb-195 DayInstall Ped Rail on Deck w/ Conduit A202Form & Pour West Sidewalk & Median442204-Feb-1908-Feb-195 DayForm & Pour West Sidewalk & Median 5757313-Nov-1817-Feb-19Roadway RoadRoadway A243Balance Subgrade662513-Nov-1821-Nov-185 DayBalance Subgrade A244Fine Grade Subgrade22521-Dec-1824-Dec-185 DayFine Grade Subgrade A2454" HMAC Ty B33426-Dec-1831-Dec-185 Day4" HMAC Ty B A246Tie Steel - Paving Pass 122431-Dec-1803-Jan-195 DayTie Steel - Paving Pass 1 A252Paving - Pass 122403-Jan-1907-Jan-195 DayPaving - Pass 1 A247Tie Steel - Paving Pass 222407-Jan-1908-Jan-195 DayTie Steel - Paving Pass 2 A266Cure Paving - Pass 133507-Jan-1910-Jan-197 DayCure Paving - Pass 1 A248Tie Steel - Turn Lanes22409-Jan-1911-Jan-195 DayTie Steel - Turn Lanes A253Paving - Pass 222310-Jan-1914-Jan-195 DayPaving - Pass 2 A254Pave - Turn Lanes22314-Jan-1916-Jan-195 DayPave - Turn Lanes A267Cure Paving - Pass 2332014-Jan-1917-Jan-197 DayCure Paving - Pass 2 A268Cure - Turn Lanes33416-Jan-1919-Jan-197 DayCure - Turn Lanes A259Backfill Pavement221616-Jan-1917-Jan-195 DayBackfill Pavement A249Tie Steel - 1st Half Cross Streets11221-Jan-1921-Jan-195 DayTie Steel - 1st Half Cross Streets A262Grade for Sidewalk441421-Jan-1925-Jan-195 DayGrade for Sidewalk A255Pave - 1st Half Cross Streets22222-Jan-1923-Jan-195 DayPave - 1st Half Cross Streets A269Cure - 1st Half Intersections33324-Jan-1927-Jan-197 DayCure - 1st Half Intersections A263Pave Sidewalk221425-Jan-1928-Jan-195 DayPave Sidewalk A250Tie Steel - 2nd Half Cross Streets11228-Jan-1928-Jan-195 DayTie Steel - 2nd Half Cross Streets Remaining Level of EffortActual WorkCritical Remaining Work Page 4 of 7 Run Date 25-May-18 Actual Level of EffortRemaining WorkMilestone Data Date 25-May-18 Activity IDActivity NameOriginalRemainingTotal FloatStartFinishCalendar20182019 DurationDuration c AprMayJunJulAugSepOctNovDecJanFebMarAprMayJunJulAugSepOctNov A251Tie Steel - Driveways221129-Jan-1930-Jan-195 DayTie Steel - Driveways A256Pave - 2nd Half Cross Streets22229-Jan-1930-Jan-195 DayPave - 2nd Half Cross Streets A264Backfill Sidewalk111429-Jan-1929-Jan-195 DayBackfill Sidewalk A265Grass & Landscape Outside221430-Jan-1931-Jan-195 DayGrass & Landscape Outside A257Pave - Driveways221031-Jan-1901-Feb-195 DayPave - Driveways A270Cure 2nd Half Intersections33331-Jan-1903-Feb-197 DayCure 2nd Half Intersections A271Cure - Driveways331601-Feb-1904-Feb-197 DayCure - Driveways A258Install Colored Stamped Concrete88204-Feb-1913-Feb-195 DayInstall Colored Stamped Concrete A272Cure Stamped Concrete33314-Feb-1917-Feb-197 DayCure Stamped Concrete 22421-Dec-1826-Dec-185 DayLighting LightLightingi A285Install Conduit Between Medians22421-Dec-1826-Dec-185 DayInstall Conduit Between Medians 454510118-Feb-1930-Apr-19Stage 3B - Median Dividend to Airline StagStage 3B - Median Dividend to Airlinee A3850Switch Traffic to Stage 3B11318-Feb-1918-Feb-195 DaySwitch Traffic to Stage 3B A3900Remove Concrete Pavement11319-Feb-1919-Feb-195 DayRemove Concrete Pavement 141410120-Feb-1915-Mar-19Roadway RoadRoadway A273Balance & Fine Grade Subgrade22320-Feb-1921-Feb-195 DayBalance & Fine Grade Subgrade A2744" HMAC Ty B11321-Feb-1922-Feb-195 Day4" HMAC Ty B A275Tie Steel - Paving Pass 122322-Feb-1926-Feb-195 DayTie Steel - Paving Pass 1 A278Pave - Pass 111326-Feb-1927-Feb-195 DayPave - Pass 1 A276Tie Steel - Paving Pass 222327-Feb-1928-Feb-195 DayTie Steel - Paving Pass 2 A281Cure Pass 133327-Feb-1902-Mar-197 DayCure Pass 1 A279Pave - Pass 211104-Mar-1904-Mar-195 DayPave - Pass 2 A277Tie Steel - Paving Pass 322105-Mar-1906-Mar-195 DayTie Steel - Paving Pass 3 A282Cure Pass 23316505-Mar-1908-Mar-197 DayCure Pass 2 A280Pave - Pass 311106-Mar-1907-Mar-195 DayPave - Pass 3 A283Cure Pass 333207-Mar-1910-Mar-197 DayCure Pass 3 A284Colored Stamped Median Pavement2211113-Mar-1915-Mar-195 DayColored Stamped Median Pavement 77520-Feb-1904-Mar-19Lighting LightLightingi A286Install Illumination Drill Shafts (15 ea)22620-Feb-1922-Feb-195 DayInstall Illumination Drill Shafts (15 ea) A287Complete Conduit22822-Feb-1925-Feb-195 DayComplete Conduit A289Cure Illumination Drill Shafts66822-Feb-1927-Feb-197 DayCure Illumination Drill Shafts A288Set Illumination & Wiring22628-Feb-1904-Mar-195 DaySet Illumination & Wiring 383811107-Mar-1930-Apr-195 DayLandscaping LandLandscapings A290Install Irrigation System4411107-Mar-1913-Mar-195 DayInstall Irrigation System A291Install Landscape Borders2211115-Mar-1919-Mar-195 DayInstall Landscape Borders A292Install Landscaping181811119-Mar-1912-Apr-195 DayInstall Landscaping A293Install City Monument121211112-Apr-1930-Apr-195 DayInstall City Monument 9797811-Mar-1908-Aug-19Stage 4A - SB Fritz to Bethel StagStage 4A - SB Fritz to Bethele A3860Switch Traffic to Stage 4A11211-Mar-1911-Mar-195 DaySwitch Traffic to Stage 4A A3910Remove Concrete Pavement88212-Mar-1921-Mar-195 DayRemove Concrete Pavement 66222-Mar-1901-Apr-195 DaySanitary Sewer SanitSanitary Sewera A294Install SS @ Southwestern44222-Mar-1927-Mar-195 DayInstall SS @ Southwestern A295Complete SS Rehab Work22228-Mar-1901-Apr-195 DayComplete SS Rehab Work 58581701-Apr-1920-Jun-195 DayStorm Drain StorStorm Drainm A308Storm Drain Impovements SB55201-Apr-1908-Apr-195 DayStorm Drain Impovements SB A309Complete Inlet Tops after Paving331717-Jun-1920-Jun-195 DayComplete Inlet Tops after Paving 3838222-Mar-1914-May-195 DayWater Line WateWater Liner Remaining Level of EffortActual WorkCritical Remaining Work Page 5 of 7 Run Date 25-May-18 Actual Level of EffortRemaining WorkMilestone Data Date 25-May-18 Activity IDActivity NameOriginalRemainingTotal FloatStartFinishCalendar20182019 DurationDuration c AprMayJunJulAugSepOctNovDecJanFebMarAprMayJunJulAugSepOctNov A311Bore Casing Under Railroad (102 LF)1010622-Mar-1904-Apr-195 DayBore Casing Under Railroad (102 LF) A310Complete SB Water Connections 28+26 to 45+8022208-Apr-1910-Apr-195 DayComplete SB Water Connections 28+26 to 45+80 A312Install 16" Water Main 45+80 to 67+681515210-Apr-1901-May-195 DayInstall 16" Water Main 45+80 to 67+68 A314Connect to Existing @ 67+6811201-May-1902-May-195 DayConnect to Existing @ 67+68 A313Complete Connections North of 45+8022202-May-1906-May-195 DayComplete Connections North of 45+80 A315Remove/Grout Existing Water Line66207-May-1914-May-195 DayRemove/Grout Existing Water Line 8989822-Mar-1908-Aug-19Roadway RoadRoadway A320Balance Subgrade10103022-Mar-1904-Apr-195 DayBalance Subgrade A321Fine Grade Subgrade33215-May-1920-May-195 DayFine Grade Subgrade A3224" HMAC Ty B66220-May-1928-May-195 Day4" HMAC Ty B A323Tie Steel - Paving Pass 133228-May-1903-Jun-195 DayTie Steel - Paving Pass 1 A329Paving - Pass 133203-Jun-1906-Jun-195 DayPaving - Pass 1 A324Tie Steel - Paving Pass 233206-Jun-1911-Jun-195 DayTie Steel - Paving Pass 2 A343Cure Paving - Pass 133406-Jun-1909-Jun-197 DayCure Paving - Pass 1 A325Tie Steel - Turn Lanes (6 turn lanes)22211-Jun-1913-Jun-195 DayTie Steel - Turn Lanes (6 turn lanes) A330Paving - Pass 233211-Jun-1914-Jun-195 DayPaving - Pass 2 A331Pave - Turn Lanes33214-Jun-1919-Jun-195 DayPave - Turn Lanes A344Cure Paving - Pass 2332414-Jun-1917-Jun-197 DayCure Paving - Pass 2 A345Cure - Turn Lanes33219-Jun-1922-Jun-197 DayCure - Turn Lanes A326Tie Steel - 1st Half Cross Streets22024-Jun-1926-Jun-195 DayTie Steel - 1st Half Cross Streets A336Backfill Pavement44924-Jun-1927-Jun-195 DayBackfill Pavement A332Pave - 1st Half Cross Streets33026-Jun-1901-Jul-195 DayPave - 1st Half Cross Streets A337Install Gabions @ 61+8033928-Jun-1903-Jul-195 DayInstall Gabions @ 61+80 A346Cure - 1st Half Intersections33001-Jul-1904-Jul-197 DayCure - 1st Half Intersections A339Grade for Sidewalk1010903-Jul-1917-Jul-195 DayGrade for Sidewalk A327Tie Steel - 2nd Half Cross Streets22005-Jul-1909-Jul-195 DayTie Steel - 2nd Half Cross Streets A328Tie Steel - Driveways222309-Jul-1911-Jul-195 DayTie Steel - Driveways A333Pave - 2nd Half Cross Streets33009-Jul-1912-Jul-195 DayPave - 2nd Half Cross Streets A334Pave - Driveways332311-Jul-1916-Jul-195 DayPave - Driveways A347Cure 2nd Half Intersections33012-Jul-1915-Jul-197 DayCure 2nd Half Intersections A335Install Colored Stamped Concrete1010015-Jul-1929-Jul-195 DayInstall Colored Stamped Concrete A348Cure - Driveways333216-Jul-1919-Jul-197 DayCure - Driveways A340Pave Sidewalk1010917-Jul-1931-Jul-195 DayPave Sidewalk A349Cure Stamped Concrete331929-Jul-1901-Aug-197 DayCure Stamped Concrete A341Backfill Sidewalk22931-Jul-1902-Aug-195 DayBackfill Sidewalk A342Grass & Landscape Outside44902-Aug-1908-Aug-195 DayGrass & Landscape Outside 93931322-Mar-1901-Aug-195 DayRailroad RailrRailroado A297Railroad Installed Concrete Panels SB1110422-Mar-1922-Mar-195 DayRailroad Installed Concrete Panels SB A298Railroad Installed Ped Crossing Arms SB1110422-Mar-1922-Mar-195 DayRailroad Installed Ped Crossing Arms SB A299Connect Pavement SB114319-Jun-1920-Jun-195 DayConnect Pavement SB A300Build Sidewalk at RR Crossing SB111331-Jul-1901-Aug-195 DayBuild Sidewalk at RR Crossing SB 11111115-Jul-1901-Aug-19Traffic Signals TraffiTraffic Signals A302Signal Drill Shafts at Southwestern SB221315-Jul-1917-Jul-195 DaySignal Drill Shafts at Southwestern SB A304Install Conduit from SB Corners w/ Pull Boxes221517-Jul-1919-Jul-195 DayInstall Conduit from SB Corners w/ Pu A305Signal Drill Shaft Cure661717-Jul-1922-Jul-197 DaySignal Drill Shaft Cure A301Install Signal Poles & Wire881322-Jul-1901-Aug-195 DayInstall Signal Poles & Wire 333312009-Apr-1804-Oct-19Stage 4B - Med StagStage 4B - Median Airline to Bethele A3870Switch Traffic to Stage 4B11908-Aug-1909-Aug-195 DaySwitch Traffic to Stage 4B Remaining Level of EffortActual WorkCritical Remaining Work Page 6 of 7 Run Date 25-May-18 Actual Level of EffortRemaining WorkMilestone Data Date 25-May-18 Activity IDActivity NameOriginalRemainingTotal FloatStartFinishCalendar20182019 DurationDuration c AprMayJunJulAugSepOctNovDecJanFebMarAprMayJunJulAugSepOctNov A3920Remove Concrete Pavement22909-Aug-1913-Aug-195 DayRemove Concrete Pavement 16162109-Aug-1903-Sep-19Bridge BridgeBridge A316Form & Pour NB Sidewalk222409-Aug-1912-Aug-195 DayForm & Pour NB Sidewalk A317Cure NB Sidewalk333313-Aug-1916-Aug-197 DayCure NB Sidewalk A318Form & Pour NB Traffic Rail10102316-Aug-1930-Aug-195 DayForm & Pour NB Traffic R A338Illumination and Banner Poles on Bridge222330-Aug-1903-Sep-195 DayIllumination and Banner P 3434013-Aug-1904-Oct-19Roadway RoadRoadway A363Balance & Fine Grade Subgrade22913-Aug-1914-Aug-195 DayBalance & Fine Grade Subgra A3644" HMAC Ty B22915-Aug-1916-Aug-195 Day4" HMAC Ty B A365Tie Steel - Paving Pass 111916-Aug-1919-Aug-195 DayTie Steel - Paving Pass 1 A368Pave - Pass 111919-Aug-1920-Aug-195 DayPave - Pass 1 A366Tie Steel - Paving Pass 211920-Aug-1921-Aug-195 DayTie Steel - Paving Pass 2 A372Cure Pass 1332520-Aug-1923-Aug-197 DayCure Pass 1 A373Cure Pass 2331321-Aug-1924-Aug-197 DayCure Pass 2 A369Pave - Pass 2111723-Aug-1926-Aug-195 DayPave - Pass 2 A367Tie Steel - Paving Pass 3111726-Aug-1927-Aug-195 DayTie Steel - Paving Pass 3 A370Pave - Pass 3111727-Aug-1928-Aug-195 DayPave - Pass 3 A374Cure Pass 3332327-Aug-1930-Aug-197 DayCure Pass 3 A350Tie Steel - Pass 4111728-Aug-1929-Aug-195 DayTie Steel - Pass 4 A351Pave Pass 4111502-Sep-1902-Sep-195 DayPave Pass 4 A352Cure Pass 4332103-Sep-1906-Sep-197 DayCure Pass 4 A383Colored Stamped Cross Walk221606-Sep-1910-Sep-195 DayColored Stamped Cros A371Colored Stamped Median Pavement221610-Sep-1912-Sep-195 DayColored Stamped Med A382Permanent Striping55027-Sep-1904-Oct-195 DayPermanent Strip 17171026-Aug-1920-Sep-19Lighting LightLightingi A375Install Illumination Drill Shafts (27 ea)881026-Aug-1904-Sep-195 DayInstall Illumination Drill S A376Complete Conduit441005-Sep-1910-Sep-195 DayComplete Conduit A378Cure Illumination Drill Shafts661405-Sep-1910-Sep-197 DayCure Illumination Drill S A377Set Illumination & Wiring881011-Sep-1920-Sep-195 DaySet Illumination & W 333312009-Apr-1804-Oct-19Landscaping LandLandscapings A388Duration530498009-Apr-1804-Oct-197 Day A379Install Irrigation System1212029-Jul-1914-Aug-195 DayInstall Irrigation System A380Install Landscape Borders88014-Aug-1926-Aug-195 DayInstall Landscape Borders A381Install Landscaping2424026-Aug-1927-Sep-195 DayInstall Landscapin Remaining Level of EffortActual WorkCritical Remaining Work Page 7 of 7 Run Date 25-May-18 Actual Level of EffortRemaining WorkMilestone Data Date 25-May-18