resolution · I-3
I-3 - Resolution 2023-007 - Approving Escrow Agreement Prairie village Part 3 Phase 1
Page 6 of 6
Text read by the vision model; check the PDF for anything that matters.Prairie Village - Phase 1 (Escrow)
Tiffin, IA
Payment Application No: Calculations
Application Date: January 10, 2023
Concise Project No: 21-1003
Owner/Entity: Iowa Development Group, LLC
<table>
<tr>
<th>Construction Activity</th>
<th>Subcontractor/Supplier</th>
<th>Item Price</th>
<th>Item Type</th>
<th>Item Quantities</th>
<th>Scheduled Value</th>
</tr>
<tr>
<th colspan="6">General Site</th>
</tr>
<tr>
<td>Erosion Control - Temp. Seeding/Mulch</td>
<td>Schrader</td>
<td>$850.00</td>
<td>Per Acre</td>
<td>20.0</td>
<td>$17,000.00</td>
</tr>
<tr>
<td>Erosion Control - Matting</td>
<td>Concise</td>
<td>$5,000.00</td>
<td>Per Arce</td>
<td>1.00</td>
<td>$5,000.00</td>
</tr>
<tr>
<td>Erosion Control - Final Seeding</td>
<td>Concise</td>
<td>$650.00</td>
<td>Per Acre</td>
<td>3.25</td>
<td>$2,112.50</td>
</tr>
<tr>
<td>Erosion Control - Dust Control</td>
<td>Concise</td>
<td></td>
<td>Allowance</td>
<td></td>
<td>$500.00</td>
</tr>
<tr>
<td colspan="5"><b>Division Total</b></td>
<td><b>$24,612.50</b></td>
</tr>
<tr>
<th colspan="6">Site Earthwork</th>
</tr>
<tr>
<td>Final Grading & Backfill</td>
<td>Schrader</td>
<td>$500.00</td>
<td>Per Acre</td>
<td>15</td>
<td>$7,500.00</td>
</tr>
<tr>
<td colspan="5"><b>Division Total</b></td>
<td><b>$7,500.00</b></td>
</tr>
<tr>
<th colspan="6">Concrete</th>
</tr>
<tr>
<td>Street Pavement - Priate Drive Stubs</td>
<td>Concise</td>
<td>$40.00</td>
<td>Square Yard</td>
<td>175</td>
<td>$7,000.00</td>
</tr>
<tr>
<td>Street Pavement - Rock Base</td>
<td>Concise</td>
<td>$18.50</td>
<td>Ton</td>
<td>59</td>
<td>$1,091.50</td>
</tr>
<tr>
<td>Sidewalks - 4" Ramps & Common Panels</td>
<td>Concise</td>
<td>$69.00</td>
<td>Square Yard</td>
<td>224</td>
<td>$15,456.00</td>
</tr>
<tr>
<td>Sidewalks - 8" Mailbox Pad</td>
<td>Concise</td>
<td>$34.00</td>
<td>Square Foot</td>
<td>84</td>
<td>$2,856.00</td>
</tr>
<tr>
<td>Sidewalks - Warning Panels</td>
<td>Concise</td>
<td>$100.00</td>
<td>Square Foot</td>
<td>400</td>
<td>$40,000.00</td>
</tr>
<tr>
<td colspan="5"><b>Division Total</b></td>
<td><b>$66,403.50</b></td>
</tr>
<tr>
<td colspan="5"><b>TOTAL</b></td>
<td><b>$98,516.00</b></td>
</tr>
</table>
Construction SUM: $98,516.00
Escrow SUM: $108,367.60
Sources
- sharepoint (I-3 - Resolution 2023-007 - Approving Escrow Agreement Prairie village Part 3 Phase 1.pdf) — where it was found ↗ first seen Oct 12, 2026
Data last updated October 15, 2026. Built from the archive's documents; see how the data is built.