DR0501-CS060430v
,� y�; S �►{ .Cd S -�v R� � 1� - r r - � ce+��.�.e�f� 1�r��
City of Coppell !f G yV1 4130106
Wagon Wheel Park VORTEX CONSTRUCTION
Project No. DR 05-01 SCHEDULE OF VALUES U 1 t r pip/G�i
A B C
D
E I F
G
H
I
WORK COMPLETED
This A pplication
�—
TOTAL
COMPLETED
BALANCE
ITEM
SCHEDULED
Previous
Stored Materials
AND STORED TO
%
TO FINISH
NO
DESCRIPTION OF WORK
VALUE
Applications
Work In Place
(not in D or E)
DATE (D +E +F)
(G -C)
(C -G)
RETAINAGE
Bsnd -73G f
- - --±
- -- 2,736 00; - - - - -- --
2,736_00 10 %i
0 00'
27360
-
-- -
! Mobilization 4 ,387.0 0
4,387 00' _ _
— 4,38700 0i
0 00!
43870
S-Excavation 8,28800
5,801 601
5,801 60 70%i
2,486 40
58016
--
-- - - - - - -
- _
'Restpre RCP 2,57400
0.00 0 %
2,574 00j
000
6 x 6" Junction Box 27,040 00
�
000 0%
00
000
42" HOPE Pipe 34,002.00
-- -- --
- - - - _-
80%
_27,040
27,201.60
27,201.60
6,8 0040
2,720 16
I Headwall, Pie 8
3,371 60!
3,37160 40%
5,057 40
337 16'
1CTE3 Backfill 15,357,00
µ /✓� 4,607 101 -
4,60710 30%
10,749 90
46071
Trench Safety 2,92500
2,92 00
2, 00 100!0
0 001
292.5
Erosion Control 3,70500
1,852.50,
1,852.50! 50 %;
1,852
1
TOTALS 109,443.00
0.00
52,882.
52,882.40 i 48%
56
5
pN
� 1
a
to
C<
O
4
O
m
O
J
Cn
to
]v
n
C�
CoY/Cc
aNd
c- SuG�^T
cc
m
ry
Ln
4.
co
r