Spreadsheet: phillip_allen__28916__version 3_05
Sheet: Project Schedule

 | Man Days |  |  | 2001-01-01 00:00:00
Number of Months |  |  |  |  |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1 YEAR
Second Contract Extension |  | x
Loan Package Final |  | x
[NAME] |  | x
Closing Loan/Land |  |  |  |  | x
Survey & Topo | 10 |  | x | x | x |  | x | x | x
Partnership Agreement
Re-Plat 2nd Parcel-Eng | 2 |  |  |  | x |  | x
Re-Plat 2nd Parcel-Approval | 22 |  |  |  |  |  |  | x | x | x | x
Utility Design |  |  |  |  |  |  |  |  |  | x | x |  | x | x
Architectural Plans
PK Review of Plans
Creekside Review of Plans
City Submission |  |  |  |  |  |  |  |  |  |  |  |  |  | x | x | x | x | x
City Approval
Supervisor Start
Bidding-Site Improvements
Bid Review
Bidding-Unit Construction
Bid Review
Improvements
Excavation/Embankment |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | x
8" Flex Base
8"PVC Watermain
2" PVC Watermain
8" Wastewater Line(all depths)
W.W. Manholes
Water Services
Master [NAME]
Fire Hydrants W/Valve
Wet Tap 8"
Electrical
HighSpeed T-1 Line
1 1/2" HMAC
Curb & Gutter
Striping
Ammenities
Perimeter Wall
Swimming Pool
Basketball Court
Volleyball Court
Rental Offices
Fitness Center
Technology Center
Landscaping & Sprinklers
Entry Gates
Unit Construction - 33 Bldgs
Phase 1 - 4 Bldgs + Mgr Office |  | Man Days |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4
Phase 2 - 4 Bldgs |  | Man Days |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5
Phase 3 - 4 Bldgs |  | Man Days |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5
Phase 4 - 4 Bldgs |  | Man Days |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5
Phase 5 - 4 Bldgs |  | Man Days |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5
Phase 6 - 4 Bldgs |  | Man Days |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5
Phase 7 - 4 Bldgs |  | Man Days |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5
Phase 8 - 4 Bldgs |  | Man Days |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5
Loan Funds
Loan Total
Loan Total Per Unit
Site Cost
Pre-Leasing
Phase 1 | 17 | Units |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 17
Phase 2 | 17 | Units |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 17
Phase 3 | 17 | Units |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 17
Phase 4 | 17 | Units |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 17
Phase 5 | 17 | Units |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 17
Phase 6 | 16 | Units |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 17
Phase 7 | 16 | Units |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 17
Phase 8 | 16 | Units |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 17
 |  | Units
Rent Stabilization
Appraisal for Permanent
Close On Permanent