contract agreement · E-4
Approval of Pay Application #13 – Rathje Construction Co. – Original Town Urbanization – Phase 3 — E-4
Page 5 of 9
Text read by the vision model; check the PDF for anything that matters.<table>
<tr>
<th>ITEM</th>
<th>DESCRIPTION</th>
<th>PLAN QTY</th>
<th>UNIT</th>
<th>UNIT PRICE</th>
<th>SCHEDULED VALUE</th>
<th>PREV COMP QTY%</th>
<th>PREVIOUS APPL</th>
<th>COMP QTY/% THIS PERIOD</th>
<th>COMP AMT THIS PERIOD</th>
<th>STORED MATERIAL</th>
<th>COMP QTY/% TO DATE</th>
<th>COMPLETED AND STORED</th>
<th>% BALANCE</th>
</tr>
<tr>
<td>1</td>
<td>Cleaning & Grubbing.</td>
<td>357,800 UNITS</td>
<td></td>
<td>$30.00</td>
<td>$10,734.00</td>
<td>807,8000</td>
<td>$9,234.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>307,8000</td>
<td>$9,234.00</td>
<td>86.03</td>
<td>$1,500.00</td>
</tr>
<tr>
<td>2</td>
<td>Excavation Class 10 Roadway and Borrow.</td>
<td>5,634,760 CY</td>
<td></td>
<td>$13.50</td>
<td>$76,089.26</td>
<td>5,634,7600</td>
<td>$76,069.27</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>5,634,7600</td>
<td>$76,089.27</td>
<td>100.00</td>
<td>-$0.01</td>
</tr>
<tr>
<td>3</td>
<td>Excavation Class 10 Waste</td>
<td>4,626,040 CY</td>
<td></td>
<td>$12.50</td>
<td>$57,825.50</td>
<td>4,626,0400</td>
<td>$57,825.51</td>
<td>40.0000</td>
<td>$500.00</td>
<td>$0.00</td>
<td>4,666,0400</td>
<td>$68,325.61</td>
<td>100.86</td>
<td>-$500.01</td>
</tr>
<tr>
<td>4</td>
<td>Topsoil STRP Salvage & Respread</td>
<td>1,008,720 CY</td>
<td></td>
<td>$33.00</td>
<td>$33,287.76</td>
<td>889,9100</td>
<td>$29,367.03</td>
<td>126.8100</td>
<td>$4,184.73</td>
<td>$0.00</td>
<td>1,016,7200</td>
<td>$33,551.76</td>
<td>100.79</td>
<td>-$254.00</td>
</tr>
<tr>
<td>5</td>
<td>Subgrade Preparation.</td>
<td>9,293,450 SY</td>
<td></td>
<td>$2.00</td>
<td>$18,592.90</td>
<td>9,296,3600</td>
<td>$18,592.72</td>
<td>240.0900</td>
<td>$480.18</td>
<td>$0.00</td>
<td>9,536,4500</td>
<td>$19,072.90</td>
<td>102.58</td>
<td>-$480.00</td>
</tr>
<tr>
<td>6</td>
<td>Modified Subbase</td>
<td>1,679,470 CY</td>
<td></td>
<td>$42.00</td>
<td>$66,337.74</td>
<td>1,579,4700</td>
<td>$66,337.74</td>
<td>40.0000</td>
<td>$1,980.00</td>
<td>$0.00</td>
<td>1,619,4700</td>
<td>$68,017.74</td>
<td>102.53</td>
<td>-$1,680.00</td>
</tr>
<tr>
<td>7</td>
<td>Shoulder Finish Earth</td>
<td>44,450 STA</td>
<td></td>
<td>$300.00</td>
<td>$13,350.00</td>
<td>44,4500</td>
<td>$13,350.00</td>
<td>1.0000</td>
<td>$300.00</td>
<td>$0.00</td>
<td>45,4500</td>
<td>$13,650.00</td>
<td>102.25</td>
<td>-$300.00</td>
</tr>
<tr>
<td>8</td>
<td>Removal of Known Culverts Misc. Size & type</td>
<td>1,120,000 LF</td>
<td></td>
<td>$15.00</td>
<td>$16,800.00</td>
<td>1,557,0000</td>
<td>$23,056.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>1,537,0000</td>
<td>$23,055.00</td>
<td>137.23</td>
<td>-$255.00</td>
</tr>
<tr>
<td>9</td>
<td>Storm Sewer Trenched 12</td>
<td>168,500 LF</td>
<td></td>
<td>$80.00</td>
<td>$13,480.00</td>
<td>219,0000</td>
<td>$17,520.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>219,0000</td>
<td>$17,520.00</td>
<td>129.97</td>
<td>-$4,040.00</td>
</tr>
<tr>
<td>10</td>
<td>Storm Sewer Trenched 15</td>
<td>833,500 LF</td>
<td></td>
<td>$80.00</td>
<td>$66,680.00</td>
<td>874,5000</td>
<td>$69,960.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>874,5000</td>
<td>$69,960.00</td>
<td>104.92</td>
<td>-$3,280.00</td>
</tr>
<tr>
<td>11</td>
<td>Storm Sewer Trenched 18</td>
<td>560,000 LF</td>
<td></td>
<td>$100.00</td>
<td>$56,000.00</td>
<td>605,0000</td>
<td>$60,500.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>605,0000</td>
<td>$60,500.00</td>
<td>104.31</td>
<td>-$2,500.00</td>
</tr>
<tr>
<td>12</td>
<td>Storm Sewer Trenched 24</td>
<td>558,700 LF</td>
<td></td>
<td>$145.00</td>
<td>$81,011.50</td>
<td>670,0000</td>
<td>$82,560.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>570,0000</td>
<td>$82,560.00</td>
<td>102.02</td>
<td>-$1,695.50</td>
</tr>
<tr>
<td>13</td>
<td>Pipe Apron RCP 24</td>
<td>1,000 EA</td>
<td></td>
<td>$2,950.00</td>
<td>$2,950.00</td>
<td>1,0000</td>
<td>$2,950.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>1,0000</td>
<td>$2,950.00</td>
<td>100.00</td>
<td>$0.00</td>
</tr>
<tr>
<td>14</td>
<td>Pipe Apron Guard</td>
<td>1,000 EA</td>
<td></td>
<td>$1,400.00</td>
<td>$1,400.00</td>
<td>1,0000</td>
<td>$1,400.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>1,0000</td>
<td>$1,400.00</td>
<td>100.00</td>
<td>$0.00</td>
</tr>
<tr>
<td>15</td>
<td>Subdrain Perforated Plastic Pipe 4"</td>
<td>2,994,000 LF</td>
<td></td>
<td>$19.50</td>
<td>$58,383.00</td>
<td>3,612,0000</td>
<td>$70,434.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>3,612,0000</td>
<td>$70,434.00</td>
<td>120.84</td>
<td>-$12,051.00</td>
</tr>
<tr>
<td>16</td>
<td>Subdrain Outlet CMP 4</td>
<td>28,000 EA</td>
<td></td>
<td>$250.00</td>
<td>$7,000.00</td>
<td>42,0000</td>
<td>$10,500.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>42,0000</td>
<td>$10,500.00</td>
<td>150.00</td>
<td>-$3,500.00</td>
</tr>
<tr>
<td>17</td>
<td>Subdrain Cleanout Type-B 24</td>
<td>4,000 EA</td>
<td></td>
<td>$1,250.00</td>
<td>$5,000.00</td>
<td>4,0000</td>
<td>$5,000.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>4,0000</td>
<td>$5,000.00</td>
<td>100.00</td>
<td>$0.00</td>
</tr>
<tr>
<td>18</td>
<td>Watermain Trenched DR-18 PVC 6</td>
<td>819,000 LF</td>
<td></td>
<td>$95.00</td>
<td>$45,045.00</td>
<td>695,0000</td>
<td>$36,225.00</td>
<td>121.0000</td>
<td>$6,855.00</td>
<td>$0.00</td>
<td>816,0000</td>
<td>$44,880.00</td>
<td>99.63</td>
<td>$165.00</td>
</tr>
<tr>
<td>19</td>
<td>Watermain Trenched DR-18 PVC 4</td>
<td>11,000 LF</td>
<td></td>
<td>$85.00</td>
<td>$935.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>0.00</td>
<td>$935.00</td>
</tr>
<tr>
<td>20</td>
<td>Watermain Trenchless DR-18 FVC 6</td>
<td>329,000 LF</td>
<td></td>
<td>$70.00</td>
<td>$23,030.00</td>
<td>329,0000</td>
<td>$23,030.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>329,0000</td>
<td>$23,030.00</td>
<td>100.00</td>
<td>$0.00</td>
</tr>
<tr>
<td>21</td>
<td>Fittings MJ/DIP 6</td>
<td>40,000 EA</td>
<td></td>
<td>$400.00</td>
<td>$16,000.00</td>
<td>30,0000</td>
<td>$12,000.00</td>
<td>6.0000</td>
<td>$2,800.00</td>
<td>$0.00</td>
<td>36,0000</td>
<td>$14,400.00</td>
<td>90.00</td>
<td>$1,600.00</td>
</tr>
<tr>
<td>22</td>
<td>Fittings MJ/DIP 12</td>
<td>2,000 EA</td>
<td></td>
<td>$1,000.00</td>
<td>$2,000.00</td>
<td>4,0000</td>
<td>$4,000.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>4,0000</td>
<td>$4,000.00</td>
<td>200.00</td>
<td>-$2,000.00</td>
</tr>
<tr>
<td>23</td>
<td>Water Service Pipe Type K Copper 1</td>
<td>239,000 LF</td>
<td></td>
<td>$23.00</td>
<td>$5,497.00</td>
<td>78,0000</td>
<td>$1,794.00</td>
<td>0.0000</td>
<td>$0.00</td>
<td>$0.00</td>
<td>78,0000</td>
<td>$1,794.00</td>
<td>32.64</td>
<td>$3,703.00</td>
</tr>
</table>
Sources
- revize: E-4 (ym6d8Hd9eodTDWcK5tKnaT5mLMdXPN.pdf) — where it was found ↗ first seen Oct 12, 2026
Attached to agenda item: E-4 Approval of Pay Application #13 – Rathje Construction Co. – Original Town Urbanization...
Data last updated October 15, 2026. Built from the archive's documents; see how the data is built.