packet
Packet: Tiffin Regular City Council Meeting (02/03/2026)
Document 687
Dated February 3, 2026City Council — regular meeting, February 3, 2026 198 pages
Ord. 2026-523, Ord. 2006-277, Ord. 2025-523, Res. 2026-005, Res. 2026-006, Res. 2026-007, Res. 2026-001, Res. 2026-002, Res. 2026-003, Res. 2026-004
Page 175 of 198
Text read by the vision model; check the PDF for anything that matters.Progress Estimate - Lump Sum Work
Owner: City of Tiffin
Engineer: MSA Professional Services
Contractor: Tricon Construction Group
Project: Water Treatment Plant Upgrades - City of Tiffin
Contract:
Contractor's Application for Payment
Owner's Project No.:
Engineer's Project No.: 13603016
Contractor's Project No.:
Application No.: 5 Application Period: From 12/01/25 to 01/23/26 Application Date: 01/23/26
<table>
<tr>
<th rowspan="2">Item No.</th>
<th rowspan="2">Description</th>
<th rowspan="2">Scheduled Value ($)</th>
<th colspan="2">Work Completed</th>
<th rowspan="2">Materials Currently Stored (not in D or E) ($)</th>
<th rowspan="2">Work Completed and Materials Stored to Date (D + E + F) ($)</th>
<th rowspan="2">% of Scheduled Value (G / C) (%)</th>
<th rowspan="2">Balance to Finish (C - G) ($)</th>
</tr>
<tr>
<th>(D + E) From Previous Application ($)</th>
<th>This Period ($)</th>
</tr>
<tr>
<td>00</td>
<td>General Requirements</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
</tr>
<tr>
<td>01</td>
<td>General Conditions</td>
<td>$588,953.00</td>
<td>195,384.35</td>
<td></td>
<td>195,384.35</td>
<td></td>
<td>33%</td>
<td>393,568.65</td>
</tr>
<tr>
<td>02</td>
<td>Bond/Buider's Risk Insurance</td>
<td>$199,542.00</td>
<td>199,542.00</td>
<td></td>
<td>199,542.00</td>
<td></td>
<td>100%</td>
<td>-</td>
</tr>
<tr>
<td>03</td>
<td>Allowance EP1 - Generator & ATS</td>
<td>$329,890.00</td>
<td>329,890.00</td>
<td></td>
<td>329,890.00</td>
<td></td>
<td>100%</td>
<td>-</td>
</tr>
<tr>
<td>04</td>
<td>Allowance EP2 Electrical Equipment Line item 167</td>
<td></td>
<td>-</td>
<td></td>
<td>-</td>
<td></td>
<td></td>
<td>-</td>
</tr>
<tr>
<td>05</td>
<td>Allowance - Electrical Service</td>
<td>$5,000.00</td>
<td>-</td>
<td></td>
<td>-</td>
<td></td>
<td>0%</td>
<td>5,000.00</td>
</tr>
<tr>
<td>06</td>
<td>Mobilization</td>
<td>$350,000.00</td>
<td>240,000.00</td>
<td></td>
<td>240,000.00</td>
<td></td>
<td>69%</td>
<td>110,000.00</td>
</tr>
<tr>
<td>07</td>
<td>Site Testing</td>
<td>$53,736.00</td>
<td>9,044.85</td>
<td>3,585.63</td>
<td>12,630.48</td>
<td></td>
<td>24%</td>
<td>41,105.52</td>
</tr>
<tr>
<td>08</td>
<td>Traffic Control</td>
<td>$10,000.00</td>
<td>-</td>
<td></td>
<td>-</td>
<td></td>
<td>0%</td>
<td>10,000.00</td>
</tr>
<tr>
<td>09</td>
<td>Portable Toilets</td>
<td>$5,400.00</td>
<td>593.60</td>
<td>296.80</td>
<td>890.40</td>
<td></td>
<td>16%</td>
<td>4,509.60</td>
</tr>
<tr>
<td>10</td>
<td>Dumpster</td>
<td>$14,600.00</td>
<td>1,500.00</td>
<td>500.00</td>
<td>2,000.00</td>
<td></td>
<td>14%</td>
<td>12,600.00</td>
</tr>
<tr>
<td>11</td>
<td>Concrete Washout Pit</td>
<td>$2,400.00</td>
<td>-</td>
<td></td>
<td>-</td>
<td></td>
<td>0%</td>
<td>2,400.00</td>
</tr>
<tr>
<td>12</td>
<td>Erosion Control</td>
<td>$8,250.00</td>
<td>3,000.00</td>
<td>500.00</td>
<td>3,500.00</td>
<td></td>
<td>42%</td>
<td>4,750.00</td>
</tr>
<tr>
<td>13</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
</tr>
<tr>
<td>14</td>
<td>Existing Conditions</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
</tr>
<tr>
<td>15</td>
<td>Structure Demolition</td>
<td>$33,445.00</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td>0%</td>
<td>33,445.00</td>
</tr>
<tr>
<td>16</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
</tr>
<tr>
<td>17</td>
<td>Concrete</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
</tr>
<tr>
<td>18</td>
<td>Structure 10 - Existing Building</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
</tr>
<tr>
<td>19</td>
<td>Rebar - Materials</td>
<td>$54,588.00</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td>0%</td>
<td>54,588.00</td>
</tr>
<tr>
<td>20</td>
<td>Rebar - Labor</td>
<td>$46,399.80</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td>0%</td>
<td>46,399.80</td>
</tr>
<tr>
<td>21</td>
<td>Concrete - Materials</td>
<td>$165,884.00</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td>0%</td>
<td>165,884.00</td>
</tr>
<tr>
<td>22</td>
<td>Concrete - Labor</td>
<td>$91,308.20</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td>0%</td>
<td>91,308.20</td>
</tr>
<tr>
<td>23</td>
<td>Structure 20 - RO Building</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
</tr>
<tr>
<td>24</td>
<td>Rebar - Materials</td>
<td>$84,556.00</td>
<td>29,594.60</td>
<td></td>
<td>29,594.60</td>
<td></td>
<td>35%</td>
<td>54,961.40</td>
</tr>
</table>
Sheets in this document
- p. 19 A.200 · South Elevation
- p. 20 Floor Plan
- p. 21 Floor Plan · Basement
- p. 22 A.200 · South Elevation
- p. 23 A.201 · North Elevation
- p. 24 Floor Plan · Level 2
- p. 25 A.200 · Building Elevations
- p. 26 Floor Plan · Level 2
- p. 27 C200 · Site Layout · Iowa DOT
- p. 28 C300 · Site Utilities Plan
- p. 29 C301 · Site Utilities South
- p. 30 Revised Site Plan
- p. 31 Preliminary Plat
- p. 32 2 · Road Typical Section
- p. 33 3 · Address City Comments Revised Phasing & Utility Layout
- p. 43 H2 · MSA
- p. 44 H3 · MSA
- p. 45 H4 · MSA
- p. 51 Acquisition Plat · Iowa DOT · Reeve'S Addition Part One
- p. 52 YW25 · Acquisition Plat · Iowa DOT
- p. 53 Acquisition Plat · Iowa DOT
- p. 54 Acquisition Plat · Iowa DOT
- p. 55 Section: 28 · Iowa DOT
- p. 56 Plot Plan · Iowa DOT
- p. 57 Plot Plan · Iowa DOT
- p. 62 Acquisition Plat · Iowa DOT · Reeve'S Addition Part One
- p. 63 Acquisition Plat · Iowa DOT · US Highway 6 Reconstruction
- p. 64 Acquisition Plat · Iowa DOT
- p. 65 Acquisition Plat · Iowa DOT · US Highway 6 Reconstruction
- p. 66 Acquisition Plat · Iowa DOT · US Highway 6 Reconstruction Tiffin, Iowa
- p. 119 MSA · Water Treatment Plant Upgrades - City of Tiffin
Sources
- revize: Agenda packet (packet_2026-02-03_01b8a8d6-6f0a-495e-b8d2-c37c2999a723.pdf) — where it was found ↗ first seen Oct 12, 2026
Data last updated October 21, 2026. Built from the archive's documents; see how the data is built.