I-9 - Resolution 2025-044 - Approving Escrow Agreement - 80-380 Commerce Park First Addition

PROJECT CONSTRUCTION COSTS PROJECT: VILLAGE DRIVE EXTENSION - ADJACENT TO PROPOSED LOT 1 LOCATION: Tiffin, Iowa DATE: April 15, 2025 EST UNIT TOTAL ITEM NO. ITEM CODE DESCRIPTION UNIT Quant. PRICE PRICE 1 2010-C Clearing and Grubbing LS 0.2577 $20,819.80 $5,365.26 2 2010-D Strip, Stockpile, and Repsread Topsoil (6") CY 3,299 $4.50 $14,845.50 3 2010-E Excavation, Class 10 CY 8,916 $2.63 $23,449.08 4 2010-G Subgrade Prep, (31' Roadway only) SY 2,539 $0.70 $1,777.30 5 Backfill Curbs LS 0.2577 $4,264.00 $1,098.83 6 2010-I Subbase, Modified, 6-inch Thick (31') SY 2,539 $6.53 $16,579.67 7 2010-L Compaction Testing LS 0.2577 $5,840.00 $1,504.97 8 11020-A Mobilization LS 0.2577 $42,489.12 $10,949.45 9 4010-A Sanitary Sewer Gravity Main, PVC, 8" Dia. LF 375 $48.40 $18,150.00 10 4010-E Sanitary Sewer Service, 6" Dia. PVC LF 31 $71.80 $2,225.80 11 6010-A Sanitary Manhole, Type SW-301, 48" Dia. (With Chimney Seal) EA 1 $4,785.00 $4,785.00 12 6010-G Connection to Existing Sanitary Sewer Manhole EA 1 $728.50 $728.50 13 5010-D Water Service, PVC, 8" Dia. LF 96 $83.00 $7,968.00 14 5020-B MJ Gate Valve, 8" Dia. complete with Valve Box (Service Line) EA 1 $2,369.00 $2,369.00 15 4020-A Storm Sewer Main, 15" RCP LF 80 $80.50 $6,440.00 16 4020-A Storm Sewer Main, 18" RCP LF 499 $74.90 $37,375.10 17 4040-A Subdrain Tile, HDPE With Porous Backfill, 6" Dia. LF 488 $15.40 $7,515.20 18 4040-C Subdrain Outlets EA 3 $161.00 $483.00 19 5010-A Connection to Existing Water Main EA 0.2577 $2,284.00 $588.59 20 5010-A Water Main With Fittings, Trenched, 12" Dia. PVC (Village Drive) LF 499 $56.20 $28,043.80 21 5020-B MJ Gate Valve, 12" Dia. complete with Valve Box EA 2 $4,172.00 $8,344.00 22 5020-C Fire Hydrant Assembly EA 2 $7,851.00 $15,702.00 23 6010-B Storm Intake Top, Type SW-507 EA 1 $2,616.00 $2,616.00 24 6010-B Storm Intake, Type SW-509 EA 3 $7,046.00 $21,138.00 25 7010-A Pavement, Mainline PCC, 8" Thick (31' width) SY 2,249 $59.25 $133,253.25 26 GPS Machine Control LS 0.2577 $6,970.00 $1,796.17 27 7040-H Concrete Pavement Removal LS 0.2577 $1,228.00 $316.46 28 Removals - Storm Sewer LS 0.2577 $3,421.60 $881.75 29 8030-A Temporary Traffic Control LS 0.2577 $3,250.00 $837.53 30 9010-B Hydraulic Seeding, Fertilizing, and Mulching Ac 3.5 $2,150.00 $7,525.00 31 9040-A SWPPP Inspections LS 0.2577 $1,250.00 $322.13 32 9040-N Rock Check Dam LS 0.2577 $1,821.00 $469.27 33 9040-N Silt Fence, Install and Removal LS 0.2577 $6,525.00 $1,681.49 34 9040-O Stabilized Construction Entrance LS 0.2577 $4,170.00 $1,074.61 35 9040-T Inlet Protection Device, Surface Applied EA 4 $35.00 $140.00 36 11050-A Concrete Washout LS 0.2577 $3,000.00 $773.10 37 Mow Site LS 0.2577 $4,369.00 $1,125.89 PROJECT TOTAL = $390,238.68 10% $39,023.87 ESCROW TOTAL = $429,262.55