Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
2025-08-04 I01E_04 T Ave Corridor, W Hickman Rd to NW Douglas Pkwy_Pmt Est 18
AGENDA ITEM: CITY OF WAUKEE, IOWA CITY COUNCIL MEETING COMMUNICATION MEETING DATE: August 4, 2025 AGENDA ITEM:Consideration of approval of a motion approving Payment Estimate No. 18 to All-Star Concrete, LLC, for the T Avenue Corridor Improvements Project, W Hickman Road to NW Douglas Parkway, in the amount of $565,598.02. FORMAT:Consent Agenda SYNOPSIS INCLUDING PRO & CON: All-Star Concrete LLC requested Payment Estimate No. 18 for work completed on the T Avenue Corridor Improvements Project, W Hickman Road to NW Douglas Parkway in the amount of $565,598.02. Foth Infrastructure and Environment, LLC, has reviewed the payment estimate and recommends payment. The partial payment is for the pay period starting March 1, 2025, and ending June 30, 2025. Pay estimate is for exporting soil, gabion stone, sidewalk, stormwater intake, detectable warning, traffic signal street sign, seeding/fertilizing, filter socks, erosion control mulch/hydromulching, and underpass lighting. FISCAL IMPACT INCLUDING COST/BENEFIT ANALYSIS: $565,598.02 COMMISSION/BOARD/COMMITTEE COMMENT: STAFF REVIEW AND COMMENT: RECOMMENDATION: Approve Payment Estimate No. 18 ATTACHMENTS: I. Payment Estimate No. 18 II. Letter of Recommendation PREPARED BY:Lisa Bauman REVIEWED BY:Sara Kappos I1E4 July 16, 2025 Sara Kappos, P.E. Assistant Director of Public Works 805 University Avenue Waukee, IA 50263 RE: Pay Request #18 T Avenue Corridor Improvements Dear Ms. Kappos: Attached please find a detailed Pay Request for City Council approval on August 4, 2025. Submitted Quantity Item No. Description Unit Quantity 2.14 EXPORT 12" OF EXISTING SOIL TON 90.00 2.15 GABION STONE WITH FABRIC TON 130.00 6.30 SW-512 INTAKE with PIPE,GRATE,CONCRETE,GRADING and LABOR LS 1.00 7.11 SIDEWALK, PCC, 6 IN. SY 52.70 7.12 DETECTABLE WARNING SF 20.00 8.20 TRAFFIC SIGNAL STREET SIGN MODIFICATIONS LS 1.0 9.1 CONVENTIONAL SEEDING & FERTILIZING, TYPE 1 (PERM. LAWN MIXTURE) ACRE 1.16 9.7 FILTER SOCKS, REMOVAL LF 800.00 9.8 TEMPORARY RECP, TYPE 4 SY 10.00 9.13 EROSION CONTROL MULCHING, HYDROMULCHING ACRE 8.43 12.8 UNDERPASS LIGHTING LS 0.5 STORED MATERIALS for UNDERPASS LIGHTING ($4534.10) PARTIAL RETAINAGE RELEASE $494,514.84 The contractor also requested partial release of retainage and it was agreed to hold back $50,000.00 of the total amount for the remainder of the work to be completed on-site. We have reviewed the submitted quantities, and they appear to be in order with what has been constructed in the field. If City Staff concurs with this payment, we recommend the City of Waukee pay All-Star Concrete LLC. of Johnston, Iowa the amount of $565,598.02 for the work completed to date. Please let me know if you have any questions or need additional information. Sincerely, Foth Infrastructure and Environment, LLC Rob Kline, P.E. Lead Civil Engineer Encl: Pay Request #18 dated 07/16/2025 8191 Birchwood Court, Suite L Johnston, IA 50131 Phone: (515) 254-1393 Fax: (515) 254-1642 18.4 Waukee Public Works Department 805 University Avenue Waukee, Iowa 50263 Phone (515) 987-4363 Foth Infrastructure & Environment 8191 Birchwood Court, Ste l Johnston, Iowa 50131 Phone 515-254-1393 All-Star Concrete LLC. 4989 NW Johnston Dr. Johnston, Iowa 50131 Phone 515-224-6394 Item Item Div. 1 Div. 2 Unit Div. 1 Div. 2 Div. 1 Qty.Div. 2 Qty.Div. 1 Val.Div. 2 Val.Total Value No.Code Qty.Qty.Price Cost Cost Completed Completed Completed Completed Completed DIVISION 1 - GENERAL 1.1 NOT USED $0.00 $0.00 $0.00 $0.00 $0.00 DIVISION 2 - EARTHWORK, SUBGRADE AND SUBBASE 2.1 2010-A-1000 CLEARING & GRUBBING UNIT 1294.20 18.40 $20.00 $25,884.00 $368.00 1294.20 15.00 $25,884.00 $300.00 $26,184.00 2.2 2010-D-1000 TOPSOIL, ON-SITE CY 13111.00 31187.00 $4.25 $55,721.75 $132,544.75 13111.00 31187.00 $55,721.75 $132,544.75 $188,266.50 2.3 2010-E-1000 EXCAVATION, CLASS 10, ROADWAY & BORROW CY 17717.00 132556.00 $2.15 $38,091.55 $284,995.40 17717.00 132556.00 $38,091.55 $284,995.40 $323,086.95 2.4 2010-E-2000 EXCAVATION, CLASS 10, WASTE TO ONSITE STOCKPILE CY 41449.00 $2.25 $0.00 $93,260.25 0.00 41449.00 $0.00 $93,260.25 $93,260.25 2.5 2010-E-3000 EMBANKMENT IN PLACE, FROM STOCKPILE CY 15179.00 $2.25 $34,152.75 $0.00 15179.00 0.00 $34,152.75 $0.00 $34,152.75 2.6 2010-G-1008 SUBGRADE PREPARATION, 8 IN.SY 11672.00 $2.25 $26,262.00 $0.00 11672.00 0.00 $26,262.00 $0.00 $26,262.00 2.7 2010-G-1012 SUBGRADE PREPARATION, 12 IN.SY 21445.00 9410.00 $2.50 $53,612.50 $23,525.00 21445.00 9410.00 $53,612.50 $23,525.00 $77,137.50 2.8 2010-I-1004 SUBGRADE TREATMENT, 4% CEMENT TON 169.00 $340.00 $0.00 $57,460.00 0.00 183.15 $0.00 $62,271.00 $62,271.00 2.9 2010-I-1006 SUBGRADE TREATMENT, 6% CEMENT TON 221.00 $340.00 $75,140.00 $0.00 231.63 0.00 $78,754.20 $0.00 $78,754.20 2.10 2010-J-1006 MODIFIED SUBBASE, 6 IN.CY 3324.00 2094.00 $62.00 $206,088.00 $129,828.00 3324.00 2094.00 $206,088.00 $129,828.00 $335,916.00 2.11 2010-K-1000 REMOVALS, AS PER PLAN LS 1.00 $10,000.00 $10,000.00 $0.00 1.00 0.00 $10,000.00 $0.00 $10,000.00 2.12 2010-K-3000 REMOVAL OF WATER MAIN LF 70.00 $14.00 $980.00 $0.00 70.00 0.00 $980.00 $0.00 $980.00 2.13 SPECIAL POND LINER CY 8760.00 $3.00 $0.00 $26,280.00 0.00 8760.00 $0.00 $26,280.00 $26,280.00 2.14 SPECIAL EXPORT 12" OF EXISTING SOIL TON 90.00 $62.68 $5,641.20 $0.00 90.00 0.00 $5,641.20 $0.00 $5,641.20 2.15 SPECIAL GABION STONE WITH FABRIC TON 130.00 $123.07 $15,999.10 $0.00 130.00 0.00 $15,999.10 $0.00 $15,999.10 DIVISION 3 - TRENCH AND TRENCHLESS CONSTRUCTION 3.1 NOT USED $0.00 $0.00 $0.00 $0.00 $0.00 DIVISION 4 - SEWERS AND DRAINS 4.1 4010-A-1004 SANITARY SEWER GRAVITY MAIN, TRENCHED, PVC, 4 IN.LF 80.00 $85.00 $0.00 $6,800.00 0.00 80.00 $0.00 $6,800.00 $6,800.00 4.2 4010-A-1006 SANITARY SEWER GRAVITY MAIN, TRENCHED, PVC, 6 IN.LF 585.00 $87.00 $0.00 $50,895.00 0.00 585.00 $0.00 $50,895.00 $50,895.00 4.3 4010-A-1012 SANITARY SEWER GRAVITY MAIN, TRENCHED, PVC, 12 IN.LF 688.00 $102.00 $70,176.00 $0.00 688.00 0.00 $70,176.00 $0.00 $70,176.00 4.4 4010-A-1018 SANITARY SEWER GRAVITY MAIN, TRENCHED, PVC, 18 IN.LF 5461.00 $121.00 $660,781.00 $0.00 5461.00 0.00 $660,781.00 $0.00 $660,781.00 4.5 4010-E-1000 SANITARY SEWER SERVICE STUB, 4 IN.LF 60.00 $34.00 $2,040.00 $0.00 60.00 0.00 $2,040.00 $0.00 $2,040.00 4.6 4010-I-1004 SANITARY SEWER CLEANOUT, 4 IN.EA 2.00 $1,410.00 $0.00 $2,820.00 0.00 2.00 $0.00 $2,820.00 $2,820.00 4.7 4010-I-1006 SANITARY SEWER CLEANOUT, 6 IN.EA 5.00 $1,560.00 $0.00 $7,800.00 0.00 5.00 $0.00 $7,800.00 $7,800.00 4.8 4020-A-1324 STORM SEWER, TRENCHED, RCP, CLASS III, 24 IN.LF 954.00 26.00 $94.00 $89,676.00 $2,444.00 954.00 26.00 $89,676.00 $2,444.00 $92,120.00 4.9 4020-A-1330 STORM SEWER, TRENCHED, RCP, CLASS III, 30 IN.LF 734.00 200.00 $110.00 $80,740.00 $22,000.00 734.00 200.00 $80,740.00 $22,000.00 $102,740.00 4.10 4020-A-1336 STORM SEWER, TRENCHED, RCP, CLASS III, 36 IN.LF 0.00 248.00 $183.00 $0.00 $45,384.00 0.00 248.00 $0.00 $45,384.00 $45,384.00 PAY REQUEST Division 1: City of Waukee Division 2: Public Safety Site 18 Project Title:T Avenue Corridor Improvements Project Number:22W007.00Project File Number: 18 7/16/2025 BID ITEMS Description Unit Purchase Order Number: Original Contract Amount & Date $10,683,619.98 8/7/2023 Notice to Proceed Date 9/18/2023 Estimated Completion Date 9/30/2024 Pay Period Pay Request Number Date Contract ID 3/1/2025 to 6/30/2025 c:\pw_workdir\pw_ie\fvd_amw2\d0896278\ PR18_2025_0630_Waukee T Avenue.xlsm PR18_2025_0630_Waukee T Avenue.xlsm Page 1 of 6 4.11 4020-A-1348 STORM SEWER, TRENCHED, RCP, CLASS III, 48 IN.LF 203.00 $188.00 $38,164.00 $0.00 203.00 0.00 $38,164.00 $0.00 $38,164.00 4.12 4020-A-1360 STORM SEWER, TRENCHED, RCP, CLASS III, 60 IN.LF 334.00 $254.00 $84,836.00 $0.00 334.00 0.00 $84,836.00 $0.00 $84,836.00 4.13 4020-A-1448 STORM SEWER, TRENCHED, RCP, CLASS IV, 48 IN.LF 66.00 $209.00 $13,794.00 $0.00 66.00 0.00 $13,794.00 $0.00 $13,794.00 4.14 4020-A-1512 STORM SEWER, TRENCHED, RCP, CLASS V, 12 IN.LF 0.00 $75.00 $0.00 $0.00 0.00 0.00 $0.00 $0.00 $0.00 CO 4.14 4020-A-1512 STORM SEWER, TRENCHED, RCP, CLASS V, 12 IN. LF 752.00 $85.00 $0.00 $63,920.00 0.00 752.00 $0.00 $63,920.00 $63,920.00 4.15 4020-A-1515 STORM SEWER, TRENCHED, RCP, CLASS V, 15 IN.LF 803.00 929.00 $80.00 $64,240.00 $74,320.00 803.00 929.00 $64,240.00 $74,320.00 $138,560.00 4.16 4020-A-1518 STORM SEWER, TRENCHED, RCP, CLASS V, 18 IN.LF 550.00 474.00 $85.00 $46,750.00 $40,290.00 577.00 474.00 $49,045.00 $40,290.00 $89,335.00 4.17 4020-A-1524 STORM SEWER, TRENCHED, RCP, CLASS V, 24 IN.LF 313.00 $117.00 $0.00 $36,621.00 0.00 367.00 $0.00 $42,939.00 $42,939.00 4.18 4030-A-1024 PIPE CULVERT, TRENCHED, RCP, CLASS III, 24 IN.LF 192.00 306.00 $94.00 $18,048.00 $28,764.00 192.00 306.00 $18,048.00 $28,764.00 $46,812.00 4.19 4030-A-1330 PIPE CULVERT, TRENCHED, RCP, CLASS III, 30 IN.LF 230.00 $110.00 $0.00 $25,300.00 0.00 242.00 $0.00 $26,620.00 $26,620.00 4.20 4030-A-1048 PIPE CULVERT, TRENCHED, RCP, CLASS III, 48 IN.LF 30.00 $183.00 $5,490.00 $0.00 30.00 0.00 $5,490.00 $0.00 $5,490.00 4.21 4030-A-1015 PIPE CULVERT, TRENCHED, RCP, CLASS V, 15 IN.LF 83.00 $80.00 $0.00 $6,640.00 0.00 83.00 $0.00 $6,640.00 $6,640.00 4.22 4030-A-1018 PIPE CULVERT, TRENCHED, RCP, CLASS V, 18 IN.LF 64.00 $85.00 $5,440.00 $0.00 64.00 0.00 $5,440.00 $0.00 $5,440.00 4.23 4030-A-2018 PIPE CULVERT, TRENCHED, CMP, 18 IN.LF 410.00 $82.00 $33,620.00 $0.00 410.00 0.00 $33,620.00 $0.00 $33,620.00 4.24 4030-B-1312 PIPE APRON, CONCRETE, 12 IN. - Omitted in Plan Change 1 EA 0.00 $2,320.00 $0.00 $0.00 0.00 0.00 $0.00 $0.00 $0.00 4.25 4030-B-1315 PIPE APRON, CONCRETE, 15 IN.EA 2.00 3.00 $2,430.00 $4,860.00 $7,290.00 2.00 3.00 $4,860.00 $7,290.00 $12,150.00 4.26 4030-B-1318 PIPE APRON, CONCRETE, 18 IN.EA 6.00 1.00 $2,510.00 $15,060.00 $2,510.00 6.00 1.00 $15,060.00 $2,510.00 $17,570.00 4.27 4030-B-1324 PIPE APRON, CONCRETE, 24 IN.EA 7.00 5.00 $2,725.00 $19,075.00 $13,625.00 7.00 5.00 $19,075.00 $13,625.00 $32,700.00 4.28 4030-B-1330 PIPE APRON, CONCRETE, 30 IN.EA 2.00 3.00 $3,140.00 $6,280.00 $9,420.00 2.00 3.00 $6,280.00 $9,420.00 $15,700.00 4.29 4030-B-1336 PIPE APRON, CONCRETE, 36 IN.EA 1.00 $4,060.00 $0.00 $4,060.00 0.00 1.00 $0.00 $4,060.00 $4,060.00 4.30 4030-B-1348 PIPE APRON, CONCRETE, 48 IN.EA 6.00 $4,150.00 $24,900.00 $0.00 6.00 0.00 $24,900.00 $0.00 $24,900.00 4.31 4040-A-1004 SUBDRAIN, LONGITUDINAL, SHOULDER, PVC, 4 IN., (DR-303)LF 2275.00 2282.00 $18.00 $40,950.00 $41,076.00 2275.00 2282.00 $40,950.00 $41,076.00 $82,026.00 4.32 4040-A-1006 SUBDRAIN, PVC, 6 IN.LF 1568.00 1089.00 $24.00 $37,632.00 $26,136.00 1568.00 1089.00 $37,632.00 $26,136.00 $63,768.00 4.33 4040-C-1000 SUBDRAIN CLEANOUT, TYPE A-1 EA 15.00 48.00 $1,455.00 $21,825.00 $69,840.00 15.00 48.00 $21,825.00 $69,840.00 $91,665.00 4.34 4040-D-1000 SUBDRAIN, OUTLET, CONNECTION TO INTAKE OR PIPE EA 12.00 13.00 $550.00 $6,600.00 $7,150.00 12.00 13.00 $6,600.00 $7,150.00 $13,750.00 4.35 4040-D-1305 SUBDRAIN, OUTLET, DR-305 EA 2.00 $550.00 $1,100.00 $0.00 2.00 0.00 $1,100.00 $0.00 $1,100.00 4.36 4040-D-1510 SUBDRAIN, OUTLET, 500-10 EA 11.00 $550.00 $6,050.00 $0.00 11.00 0.00 $6,050.00 $0.00 $6,050.00 4.37 4060-B-1000 VIDEO INSPECTION OF SEWER LS 1.00 1.00 $20,000.00 $20,000.00 $20,000.00 1.00 1.00 $20,000.00 $20,000.00 $40,000.00 4.38 SPECIAL FIELD TILE AND FITTINGS, PVC, UNSPECIFIED DIA.LF 500.00 500.00 $29.00 $14,500.00 $14,500.00 149.00 0.00 $4,321.00 $0.00 $4,321.00 4.39 SPECIAL STORM SEWER, TRENCHED, PVC, 8 IN. LF 91.00 $85.00 $0.00 $7,735.00 0.00 91.00 $0.00 $7,735.00 $7,735.00 4.40 SPECIAL STORM SEWER, TRENCHED, PVC, 10 IN. - added PC1 / omitted PC2 LF 0.00 $85.00 $0.00 $0.00 0.00 0.00 $0.00 $0.00 $0.00 4.41 SPECIAL STORM SEWER, TRENCHED, PVC, 15 IN. - added in PC1 / omitted in PC2 LF 0.00 $90.00 $0.00 $0.00 0.00 0.00 $0.00 $0.00 $0.00 4.42 SPECIAL STORM SEWER, TRENCHED, PVC, 12 IN.LF 82.00 $88.00 $0.00 $7,216.00 0.00 82.00 $0.00 $7,216.00 $7,216.00 4.43 4010-A-1004 SANITARY SEWER GRAVITY MAIN, TRENCHED, DI, 4 IN.LF 15.00 $229.00 $0.00 $3,435.00 15.00 15.00 $3,435.00 $3,435.00 $6,870.00 4.44 SPECIAL PIPE APRON, CMP, 18"EA 4.00 0.00 $1,000.00 $4,000.00 $0.00 8.00 0.00 $8,000.00 $0.00 $8,000.00 4.45 SPECIAL SANITARY SEWER, DIP, 12 IN.LF 20.00 0.00 $229.00 $4,580.00 $0.00 20.00 0.00 $4,580.00 $0.00 $4,580.00 4.46 SPECIAL STORM SEWER, 15 IN HDPE 45 DEGREE BENDS FOR TILE EA 4.00 0.00 $800.00 $3,200.00 $0.00 4.00 0.00 $3,200.00 $0.00 $3,200.00 4.47 SPECIAL PIPE CULVERT, CMP, 8 IN.LF 60.00 0.00 $88.00 $5,280.00 $0.00 50.00 0.00 $4,400.00 $0.00 $4,400.00 4.48 SPECIAL PIPE APRON, CMP, 8 IN.EA 2.00 0.00 $412.50 $825.00 $0.00 2.00 0.00 $825.00 $0.00 $825.00 DIVISION 5 - WATER MAIN AND APPURTENANCES 5.1 5010-A-1006 WATER MAIN, TRENCHED, PVC C900, DR18, 6 IN.LF 365.00 $39.00 $0.00 $14,235.00 0.00 365.00 $0.00 $14,235.00 $14,235.00 5.2 5010-A-1008 WATER MAIN, TRENCHED, PVC C900, DR18, 8 IN.LF 835.00 $50.00 $0.00 $41,750.00 0.00 835.00 $0.00 $41,750.00 $41,750.00 5.3 5010-A-1012 WATER MAIN, TRENCHED, PVC C900, DR18, 12 IN.LF 1393.00 $79.00 $110,047.00 $0.00 1393.00 0.00 $110,047.00 $0.00 $110,047.00 5.4 5010-A-1106 WATER MAIN, TRENCHED, RESTRAINED JOINT, PVC C900, DR18, 6 IN.LF 200.00 $43.00 $0.00 $8,600.00 0.00 200.00 $0.00 $8,600.00 $8,600.00 5.5 5010-A-1108 WATER MAIN, TRENCHED, RESTRAINED JOINT, PVC C900, DR18, 8 IN.LF 0.00 1580.00 $57.00 $0.00 $90,060.00 0.00 1580.00 $0.00 $90,060.00 $90,060.00 5.6 5010-A-1112 WATER MAIN, TRENCHED, RESTRAINED JOINT, PVC C900, DR18, 12 IN.LF 779.00 $92.00 $71,668.00 $0.00 799.00 0.00 $73,508.00 $0.00 $73,508.00 5.7 5010-A-1120 WATER MAIN, TRENCHED, RESTRAINED JOINT, PVC C900, DR18, 20 IN.LF 4777.00 $254.00 $1,213,358.00 $0.00 4777.00 0.00 $1,213,358.00 $0.00 $1,213,358.00 5.8 5010-C-1000 WATER MAIN FITTINGS LB 4798.00 1545.00 $19.00 $91,162.00 $29,355.00 5599.00 1545.00 $106,381.00 $29,355.00 $135,736.00 5.9 5010-D-1001 WATER SERVICE STUB, COPPER, 1 IN.EA 6.00 $4,180.00 $25,080.00 $0.00 6.00 0.00 $25,080.00 $0.00 $25,080.00 5.10 5010-D-1004 WATER SERVICE STUB, PE, 4 IN.EA 1.00 $1,335.00 $0.00 $1,335.00 0.00 1.00 $0.00 $1,335.00 $1,335.00 5.11 5010-D-1008 WATER SERVICE STUB, PE, 8 IN.EA 1.00 $2,235.00 $0.00 $2,235.00 0.00 1.00 $0.00 $2,235.00 $2,235.00 5.12 5010-D-2000 WATER SERVICE, TEMPORARY CONNECTION EA 2.00 $1,325.00 $2,650.00 $0.00 2.00 0.00 $2,650.00 $0.00 $2,650.00 5.13 5020-A-1006 VALVE, GATE, 6 IN.EA 2.00 $2,240.00 $0.00 $4,480.00 0.00 2.00 $0.00 $4,480.00 $4,480.00 5.14 5020-A-1008 VALVE, GATE, 8 IN.EA 2.00 8.00 $2,835.00 $5,670.00 $22,680.00 2.00 8.00 $5,670.00 $22,680.00 $28,350.00 5.15 5020-A-1012 VALVE, GATE, 12 IN.EA 5.00 $4,590.00 $22,950.00 $0.00 5.00 0.00 $22,950.00 $0.00 $22,950.00 5.16 5020-A-1020 VALVE, GATE, 20 IN.EA 6.00 $26,770.00 $160,620.00 $0.00 6.00 0.00 $160,620.00 $0.00 $160,620.00 c:\pw_workdir\pw_ie\fvd_amw2\d0896278\ PR18_2025_0630_Waukee T Avenue.xlsm PR18_2025_0630_Waukee T Avenue.xlsm Page 2 of 6 5.17 5020-C-1000 FIRE HYDRANT ASSEMBLY EA 18.00 9.00 $8,800.00 $158,400.00 $79,200.00 18.00 9.00 $158,400.00 $79,200.00 $237,600.00 5.18 SPECIAL REMOVE AND REINSTALL FIRE HYDRANT ASSEMBLY EA 1.00 $1,500.00 $1,500.00 $0.00 1.00 0.00 $1,500.00 $0.00 $1,500.00 5.19 SPECIAL VALVE BOX EXTENSION EA 1.00 $440.00 $440.00 $0.00 1.00 0.00 $440.00 $0.00 $440.00 5.20 SPECIAL HYDRANT EXTENSION EA 1.00 $1,650.00 $1,650.00 $0.00 1.00 0.00 $1,650.00 $0.00 $1,650.00 DIVISION 6 - STRUCTURES FOR SANITARY AND STORM SEWER 6.1 6010-A-1348 MANHOLE, SANITARY SEWER, SW-301, 48 IN.EA 17.00 $9,000.00 $153,000.00 $0.00 17.00 0.00 $153,000.00 $0.00 $153,000.00 6.2 6010-A-1360 MANHOLE, SANITARY SEWER, SW-301, 60 IN.EA 1.00 $17,500.00 $17,500.00 $0.00 1.00 0.00 $17,500.00 $0.00 $17,500.00 6.3 6010-A-1548 MANHOLE, STORM SEWER, SW-401, 48 IN.EA 7.00 $3,600.00 $0.00 $25,200.00 0.00 8.00 $0.00 $28,800.00 $28,800.00 6.4 6010-A-1548 MANHOLE, STORM SEWER, SW-401, 48 IN. WITH BMP SNOUT 24R EA 1.00 $3,600.00 $0.00 $3,600.00 0.00 1.00 $0.00 $3,600.00 $3,600.00 6.5 6010-A-1560 MANHOLE, STORM SEWER, SW-401, 60 IN.EA 1.00 1.00 $6,000.00 $6,000.00 $6,000.00 0.00 1.00 $0.00 $6,000.00 $6,000.00 6.6 6010-A-1560 MANHOLE, STORM SEWER, SW-401, 60 IN. WITH BMP SNOUT 42RTB60 EA 1.00 $7,925.00 $0.00 $7,925.00 0.00 1.00 $0.00 $7,925.00 $7,925.00 6.7 6010-A-1572 MANHOLE, STORM SEWER, SW-401, 72 IN.EA 1.00 $9,200.00 $0.00 $9,200.00 0.00 1.00 $0.00 $9,200.00 $9,200.00 6.8 6010-A-1572 MANHOLE, STORM SEWER, SW-401, 72 IN. WITH BMP SNOUT 52RTB72 EA 1.00 $9,600.00 $0.00 $9,600.00 0.00 1.00 $0.00 $9,600.00 $9,600.00 6.9 6010-A-1596 MANHOLE, STORM SEWER, SW-401, 96 IN.EA 2.00 $15,000.00 $30,000.00 $0.00 2.00 0.00 $30,000.00 $0.00 $30,000.00 6.10 6010-B-1501 INTAKE, SW-501, SINGLE GRATE EA 1.00 1.00 $3,525.00 $3,525.00 $3,525.00 1.00 1.00 $3,525.00 $3,525.00 $7,050.00 6.11 6010-B-1503 INTAKE, SW-503, SINGLE GRATE WITH MANHOLE EA 4.00 $5,250.00 $21,000.00 $0.00 4.00 0.00 $21,000.00 $0.00 $21,000.00 6.12 6010-B-1503 INTAKE, SW-503, SINGLE GRATE WITH MANHOLE, MOD 1 EA 1.00 $5,630.00 $5,630.00 $0.00 1.00 0.00 $5,630.00 $0.00 $5,630.00 6.13 6010-B-1505 INTAKE, SW-505, DOUBLE GRATE EA 1.00 7.00 $6,100.00 $6,100.00 $42,700.00 1.00 7.00 $6,100.00 $42,700.00 $48,800.00 6.14 6010-B-1505 INTAKE, SW-505, DOUBLE GRATE, MOD 1 EA 1.00 1.00 $10,000.00 $10,000.00 $10,000.00 1.00 1.00 $10,000.00 $10,000.00 $20,000.00 6.15 6010-B-1506 INTAKE, SW-506, DOUBLE GRATE WITH MANHOLE EA 4.00 1.00 $9,500.00 $38,000.00 $9,500.00 4.00 1.00 $38,000.00 $9,500.00 $47,500.00 6.16 6010-B-1506 INTAKE, SW-506, DOUBLE GRATE WITH MANHOLE, MOD 1 EA 1.00 2.00 $11,300.00 $11,300.00 $22,600.00 1.00 2.00 $11,300.00 $22,600.00 $33,900.00 6.17 6010-B-1506 INTAKE, SW-506, DOUBLE GRATE WITH MANHOLE, MOD 2 EA 1.00 $23,000.00 $23,000.00 $0.00 1.00 0.00 $23,000.00 $0.00 $23,000.00 6.18 6010-B-1512 INTAKE, SW-512, 18 IN.EA 2.00 $2,500.00 $0.00 $5,000.00 0.00 2.00 $0.00 $5,000.00 $5,000.00 6.19 6010-B-1512 INTAKE, SW-512, 24 IN.EA 1.00 3.00 $3,000.00 $3,000.00 $9,000.00 1.00 3.00 $3,000.00 $9,000.00 $12,000.00 6.20 6010-B-1512 INTAKE, SW-512, 36 IN.EA 2.00 $6,600.00 $0.00 $13,200.00 0.00 2.00 $0.00 $13,200.00 $13,200.00 6.21 6010-B-1513 INTAKE, SW-513, OPEN SIDED AREA INTAKE, 6 FT. X 6 FT.EA 1.00 $8,900.00 $0.00 $8,900.00 0.00 1.00 $0.00 $8,900.00 $8,900.00 6.22 6010-B-1513 INTAKE, SW-513, OPEN SIDED AREA INTAKE, 9 FT. X 4 FT., MOD EA 1.00 $8,900.00 $0.00 $8,900.00 0.00 1.00 $0.00 $8,900.00 $8,900.00 6.23 6010-C-1012 DROP CONNECTION, SANITARY SEWER, INTERNAL, 12 IN.EA 0.00 $10,000.00 $0.00 $0.00 0.00 0.00 $0.00 $0.00 $0.00 6.24 6010-G-1000 CONNECTION TO EXISTING MANHOLE EA 1.00 $1,800.00 $1,800.00 $0.00 1.00 0.00 $1,800.00 $0.00 $1,800.00 6.25 6010-H-1000 REMOVAL OF MANHOLE EA 1.00 $750.00 $750.00 $0.00 1.00 0.00 $750.00 $0.00 $750.00 6.26 6010-H-2000 REMOVAL OF INTAKE EA 2.00 $750.00 $1,500.00 $0.00 2.00 0.00 $1,500.00 $0.00 $1,500.00 6.27 6010-A-15120 MANHOLE, STORM SEWER, SW-401, 120 IN.EA 1.00 $31,925.39 $31,925.39 $0.00 1.00 0.00 $31,925.39 $0.00 $31,925.39 6.28 6010-C-2004 DROP CONNECTION, SANITARY SEWER, EXTERNAL, 4 IN.EA 1.00 $11,414.00 $11,414.00 $0.00 1.00 0.00 $11,414.00 $0.00 $11,414.00 6.29 6010-C-2005 DROP CONNECTION, SANITARY SEWER, EXTERNAL, 12 IN.EA 1.00 $16,850.00 $16,850.00 $0.00 1.00 0.00 $16,850.00 $0.00 $16,850.00 6.30 SPECIAL SW-512 INTAKE with PIPE,GRATE,CONCRETE,GRADING and LABOR LS 1.00 $5,659.50 $5,659.50 $0.00 1.00 0.00 $5,659.50 $0.00 $5,659.50 DIVISION 7 - STREETS & RELATED WORK 7.1 SPECIAL TEMPORARY PAVEMENT, HMA OR PCC, 8 IN.SY 1460.00 $79.00 $115,340.00 $0.00 1460.00 0.00 $115,340.00 $0.00 $115,340.00 7.2 7010-A-1109 PAVEMENT, PCC, CLASS C-SUD, 9 IN.SY 10452.00 $75.00 $783,900.00 $0.00 10417.00 0.00 $781,275.00 $0.00 $781,275.00 7.3 7010-I-1000 PCC PAVEMENT SAMPLES AND TESTING LS 1.00 $3,500.00 $3,500.00 $0.00 1.00 0.00 $3,500.00 $0.00 $3,500.00 7.4 7020-B-1000 HMA PAVMENT, HT, BASE COURSE, 3/4 IN. MIX, PG58-28S TON 3687.30 $98.00 $361,355.40 $0.00 3901.55 0.00 $382,351.90 $0.00 $382,351.90 7.5 7020-B-1010 HMA PAVMENT, HT, INTERMEDIATE COURSE, 1/2 IN. MIX, PG58-28H TON 1207.50 $118.00 $142,485.00 $0.00 1319.28 0.00 $155,675.04 $0.00 $155,675.04 7.6 7020-B-1020 HMA PAVMENT, HT, SURFACE COURSE, 1/2 IN. MIX, PG58-28H TON 1207.50 $118.00 $142,485.00 $0.00 1341.62 0.00 $158,311.16 $0.00 $158,311.16 7.7 7020-I-1000 HMA PAVEMENT SAMPLES AND TESTING LS 1.00 $3,000.00 $3,000.00 $0.00 1.00 0.00 $3,000.00 $0.00 $3,000.00 7.8 7030-C-1060 SHARED USE PATH, PCC, 6 IN.SY 2824.00 $52.00 $146,848.00 $0.00 2869.50 0.00 $149,214.00 $0.00 $149,214.00 7.9 7030-D-1000 SPECIAL SUBGRADE PREP FOR SHARED USE PATHS SY 4293.00 $6.00 $25,758.00 $0.00 4293.00 0.00 $25,758.00 $0.00 $25,758.00 7.10 7030-E-1004 SIDEWALK, PCC, 4 IN.SY 308.00 $57.00 $17,556.00 $0.00 333.00 0.00 $18,981.00 $0.00 $18,981.00 7.11 7030-E-1006 SIDEWALK, PCC, 6 IN.SY 221.00 $80.00 $17,680.00 $0.00 273.70 0.00 $21,896.00 $0.00 $21,896.00 7.12 7030-G-1000 DETECTABLE WARNING SF 205.00 $50.00 $10,250.00 $0.00 225.00 0.00 $11,250.00 $0.00 $11,250.00 7.13 7030-H-1006 DRIVEWAY, PCC, 6 IN.SY 136.00 $67.00 $9,112.00 $0.00 136.00 0.00 $9,112.00 $0.00 $9,112.00 7.14 7030-H-1007 DRIVEWAY, PCC, 7 IN.SY 425.00 $68.00 $28,900.00 $0.00 646.50 0.00 $43,962.00 $0.00 $43,962.00 7.15 7030-H-1106 DRIVEWAY, HMA, 6 IN.SY 73.00 $77.00 $5,621.00 $0.00 90.20 0.00 $6,945.40 $0.00 $6,945.40 7.16 7030-H-3060 GRANULAR SURFACING, CLASS-A CRUSHED STONE, DRIVEWAY OR ROADWAY, 6 IN.TON 2965.00 $37.00 $109,705.00 $0.00 2020.93 0.00 $74,774.41 $0.00 $74,774.41 7.17 SPECIAL GRANULAR SHOULDERS, TYPE B TON 1709.00 $39.00 $66,651.00 $0.00 1839.00 0.00 $71,721.00 $0.00 $71,721.00 7.18 7040-H-1000 PAVEMENT REMOVAL SY 3174.00 $12.00 $38,088.00 $0.00 3441.00 0.00 $41,292.00 $0.00 $41,292.00 7.19 SPECIAL GRANULAR SURFACING, 1.5" SPECIAL BACKFILL TON 100.00 $62.25 $6,225.00 $0.00 0.00 0.00 $0.00 $0.00 $0.00 7.20 SPECIAL GRANULAR SURFACING, 3" ROADSTONE TON 1097.00 $68.50 $75,144.50 $0.00 1097.00 0.00 $75,144.50 $0.00 $75,144.50 c:\pw_workdir\pw_ie\fvd_amw2\d0896278\ PR18_2025_0630_Waukee T Avenue.xlsm PR18_2025_0630_Waukee T Avenue.xlsm Page 3 of 6 7.21 SPECIAL TYPE 2 GEOGRID SY 1042.00 $3.15 $3,282.30 $0.00 1042.00 0.00 $3,282.30 $0.00 $3,282.30 DIVISION 8 - TRAFFIC SIGNALS AND TRAFFIC CONTROL 8.1 8010-A-1000 TRAFFIC SIGNALIZATION LS 1.00 $437,587.75 $437,587.75 $0.00 1.00 0.00 $437,587.75 $0.00 $437,587.75 8.2 8020-C-1000 PAINTED PAVEMENT MARKINGS, DURABLE STA 357.50 $90.00 $32,175.00 $0.00 393.73 0.00 $35,435.70 $0.00 $35,435.70 8.3 8020-G-1000 PAINTED SYMBOLS AND LEGENDS, DURABLE EA 6.00 $500.00 $3,000.00 $0.00 6.00 0.00 $3,000.00 $0.00 $3,000.00 8.4 8020-M-1000 GROOVES CUT FOR PAVEMENT MARKINGS STA 343.10 $65.00 $22,301.50 $0.00 379.17 0.00 $24,646.05 $0.00 $24,646.05 8.5 8020-N-1000 GROOVES CUT FOR SYMBOLS AND LEGENDS EA 2.00 $200.00 $400.00 $0.00 6.00 0.00 $1,200.00 $0.00 $1,200.00 8.6 8030-A-1000 TRAFFIC CONTROL LS 1.00 1.00 $34,000.00 $34,000.00 $34,000.00 1.00 1.00 $34,000.00 $34,000.00 $68,000.00 8.7 SPECIAL POSTS FOR SIGNS, STEEL EA 21.00 $275.00 $5,775.00 $0.00 25.00 0.00 $6,875.00 $0.00 $6,875.00 8.8 SPECIAL TYPE A SIGNS SF 116.20 $50.00 $5,810.00 $0.00 141.20 0.00 $7,060.00 $0.00 $7,060.00 8.9 SPECIAL REMOVAL OF SIGNS EA 14.00 $165.00 $2,310.00 $0.00 14.00 0.00 $2,310.00 $0.00 $2,310.00 8.10 SPECIAL REMOVE AND REINSTALL SIGN AS PER PLAN EA 17.00 $325.00 $5,525.00 $0.00 17.00 0.00 $5,525.00 $0.00 $5,525.00 8.11 SPECIAL PORTABLE DYNAMIC MESSAGE SIGNS CDAY 56.00 $150.00 $8,400.00 $0.00 36.00 0.00 $5,400.00 $0.00 $5,400.00 8.12 SPECIAL CONDUIT, 2 IN., HDPE, SDR 13.5 LF 10335.00 $12.00 $124,020.00 $0.00 10335.00 0.00 $124,020.00 $0.00 $124,020.00 8.13 SPECIAL HANDHOLE, TYPE IV, FURNISH AND INSTALL EA 12.00 $2,000.00 $24,000.00 $0.00 12.00 0.00 $24,000.00 $0.00 $24,000.00 8.14 SPECIAL 72SM FIBER OPTIC CABLE LF 18930.00 $2.50 $47,325.00 $0.00 18930.00 0.00 $47,325.00 $0.00 $47,325.00 8.15 SPECIAL PULL ROPE LF 16480.00 $0.50 $8,240.00 $0.00 16480.00 0.00 $8,240.00 $0.00 $8,240.00 8.16 SPECIAL TRACER WIRE LF 16480.00 $0.97 $15,985.60 $0.00 16480.00 0.00 $15,985.60 $0.00 $15,985.60 8.17 SPECIAL FUSION SPLICE EA 24.00 $85.00 $2,040.00 $0.00 24.00 0.00 $2,040.00 $0.00 $2,040.00 8.18 SPECIAL SPLICE ENCLOSURE EA 1.00 $852.50 $852.50 $0.00 1.00 0.00 $852.50 $0.00 $852.50 8.19 SPECIAL TRAFFIC CONTROL FOR TRAIL DETOUR LS 1.00 $4,400.00 $4,400.00 $0.00 1.00 0.00 $4,400.00 $0.00 $4,400.00 8.20 SPECIAL TRAFFIC SIGNAL STREET SIGN MODIFICATIONS LS 1.00 $3,176.00 $3,176.00 $0.00 1.00 0.00 $3,176.00 $0.00 $3,176.00 8.21 SPECIAL GRIDSMART TO NO-TRAFFIC SYSTEM LS 1.00 -$12,000.00 -$12,000.00 $0.00 1.00 0.00 -$12,000.00 $0.00 -$12,000.00 8.22 SPECIAL ADVANCED FLASHER LABOR AND FOOTING DEDUCTION LS 1.00 -$4,700.00 -$4,700.00 $0.00 1.00 0.00 -$4,700.00 $0.00 -$4,700.00 8.23 SPECIAL TRAFFIC CONTROL, DETOUR MODIFICATION LS 1.00 $2,500.00 $2,500.00 $0.00 1.00 0.00 $2,500.00 $0.00 $2,500.00 8.24 SPECIAL TRAFFIC CONTROL, TRAIL SIGNAGE LS 1.00 $1,430.00 $1,430.00 $0.00 1.00 0.00 $1,430.00 $0.00 $1,430.00 8.25 SPECIAL TRAFFIC CONTROL, T AVENUE SOUTH OF HICKMAN LS 1.00 $2,150.00 $2,150.00 $0.00 1.00 0.00 $2,150.00 $0.00 $2,150.00 DIVISION 9 - SITEWORK AND LANDSCAPING 9.1 9010-A-1100 CONVENTIONAL SEEDING & FERTILIZING, TYPE 1 (PERM. LAWN MIXTURE)ACRE 9.50 3.20 $1,770.00 $16,815.00 $5,664.00 11.12 3.20 $19,682.40 $5,664.00 $25,346.40 9.2 9010-A-1200 CONVENTIONAL SEEDING & FERTILIZING, TYPE 2 (PERM. COOL-SEASON MIX)ACRE 4.50 $1,150.00 $5,175.00 $0.00 2.25 0.00 $2,587.50 $0.00 $2,587.50 9.3 9010-A-1400 CONVENTIONAL SEEDING, TYPE 4 (URBAN TEMPORARY EROSION CONTROL MIX)ACRE 14.00 17.60 $300.00 $4,200.00 $5,280.00 0.60 0.60 $180.00 $180.00 $360.00 9.4 9010-A-1500 CONVENTIONAL SEEDING, TYPE 5 (RURAL TEMPORARY EROSION CONTROL MIX)ACRE 2.40 $300.00 $720.00 $0.00 7.41 0.00 $2,223.00 $0.00 $2,223.00 9.5 9040-A-1000 STORMWATER POLLUTION PREVENTION PLAN (SWPPP), MANAGEMENT LS 1.00 1.00 $2,400.00 $2,400.00 $2,400.00 0.90 1.00 $2,160.00 $2,400.00 $4,560.00 9.6 9040-D-1012 FILTER SOCKS, 12 IN.LF 5665.00 8600.00 $2.10 $11,896.50 $18,060.00 3099.00 2170.00 $6,507.90 $4,557.00 $11,064.90 9.7 9040-D-2000 FILTER SOCKS, REMOVAL LF 5665.00 8600.00 $0.20 $1,133.00 $1,720.00 800.00 0.00 $160.00 $0.00 $160.00 9.8 9040-R-1000 TEMPORARY RECP, TYPE 4 SY 5800.00 14270.00 $1.71 $9,918.00 $24,401.70 5810.00 11000.00 $9,935.10 $18,810.00 $28,745.10 9.9 9040-J-1400 RIP RAP, CLASS E TON 475.00 34.00 $70.00 $33,250.00 $2,380.00 566.70 0.00 $39,669.00 $0.00 $39,669.00 9.10 9040-N-1000 SILT FENCE OR SILT FENCE DITCH CHECK LF 10785.00 3000.00 $1.70 $18,334.50 $5,100.00 5830.00 1276.00 $9,911.00 $2,169.20 $12,080.20 9.11 9040-N-2000 SILT FENCE OR SILT FENCE DITCH CHECK, REMOVAL OF SEDIMENT LF 1080.00 300.00 $0.05 $54.00 $15.00 0.00 0.00 $0.00 $0.00 $0.00 9.12 9040-N-3000 SILT FENCE OR SILT FENCE DITCH CHECK, REMOVAL OF DEVICE LF 10785.00 3000.00 $0.05 $539.25 $150.00 2500.00 0.00 $125.00 $0.00 $125.00 9.13 9040-Q-2000 EROSION CONTROL MULCHING, HYDROMULCHING ACRE 39.50 20.80 $2,800.00 $110,600.00 $58,240.00 40.93 21.60 $114,612.40 $60,480.00 $175,092.40 9.14 9040-T-1000 INLET PROTECTION DEVICE, DROP-IN TYPE EA 22.00 31.00 $180.00 $3,960.00 $5,580.00 22.00 0.00 $3,960.00 $0.00 $3,960.00 9.15 9040-T-2000 INLET PROTECTION DEVICE, MAINTENANCE EA 22.00 31.00 $20.00 $440.00 $620.00 0.00 0.00 $0.00 $0.00 $0.00 9.16 SPECIAL FLEXAMAT SY 1325.00 $90.00 $0.00 $119,250.00 0.00 1325.00 $0.00 $119,250.00 $119,250.00 9.17 SPECIAL MULCHING FOR AREAS RETURNED TO FARM GROUND ACRE 9.10 $2,800.00 $25,480.00 $0.00 0.00 0.00 $0.00 $0.00 $0.00 DIVISION 10 - DEMOLITION 10.1 10010-B-1000 ABANDON WELL EA 1.00 $7,500.00 $7,500.00 $0.00 1.00 0.00 $7,500.00 $0.00 $7,500.00 DIVISION 11 - MISCELLANEOUS 11.1 11020-A-1000 MOBILIZATION LS 1.00 1.00 $299,000.00 $299,000.00 $299,000.00 1.00 1.00 $299,000.00 $299,000.00 $598,000.00 11.2 Special MAILBOX, PURCHASE AND INSTALL LS 1.00 $1,200.00 $1,200.00 $0.00 1.00 $1,200.00 $0.00 $1,200.00 c:\pw_workdir\pw_ie\fvd_amw2\d0896278\ PR18_2025_0630_Waukee T Avenue.xlsm PR18_2025_0630_Waukee T Avenue.xlsm Page 4 of 6 DIVISION 12 - STRUCTURES 12.1 2107-0425020 COMPACTING BACKFILL ADJACENT TO BRIDGES, CULVERTS OR STRUCTURES CY 168.00 $25.00 $4,200.00 $0.00 168.00 0.00 $4,200.00 $0.00 $4,200.00 12.2 2402-0425040 FLOODED BACKFILL CY 269.00 $43.00 $11,567.00 $0.00 269.00 0.00 $11,567.00 $0.00 $11,567.00 12.3 2402-2720000 EXCAVATION, CLASS 20 CY 1182.00 $24.00 $28,368.00 $0.00 1182.00 0.00 $28,368.00 $0.00 $28,368.00 12.4 2402-3825025 GRANULAR MATERIAL FOR BLANKET CY 171.00 $65.00 $11,115.00 $0.00 185.01 0.00 $12,025.65 $0.00 $12,025.65 12.5 2403-01000020 STRUCTURAL CONCRETE (RCB)CY 372.30 $1,200.00 $446,760.00 $0.00 372.30 0.00 $446,760.00 $0.00 $446,760.00 12.6 2404-7775000 REINFORCING STEEL LB 68204.00 $2.25 $153,459.00 $0.00 68204.00 0.00 $153,459.00 $0.00 $153,459.00 12.7 2414-6460000 ORNAMENTAL METAL RAILING LF 176.60 $198.80 $35,108.08 $0.00 176.60 0.00 $35,108.08 $0.00 $35,108.08 12.8 2599-9999010 UNDERPASS LIGHTING LS 1.00 $18,000.00 $18,000.00 $0.00 1.00 0.00 $18,000.00 $0.00 $18,000.00 12.9 2599-9999018 ANTI-GRAFFITI COATING SY 742.00 $25.00 $18,550.00 $0.00 742.00 0.00 $18,550.00 $0.00 $18,550.00 Div. 1 Div. 2 Div. 1 Div. 2 Ext. Cost Ext. Cost 1 0.00 $0.00 $0.00 $0.00 1 0.00 $9,068.20 $0.00 $0.00 $0.00 1 0.00 $106,115.00 $0.00 $0.00 $0.00 1 0.00 $21,084.00 $0.00 $0.00 $0.00 1 0.00 $73,487.00 $0.00 $0.00 $0.00 1 0.00 $1,320.00 $0.00 $0.00 $0.00 1 0.00 $3,446.00 $0.00 $0.00 $0.00 1 0.00 $0.00 $0.00 $0.00 1 0.00 $0.00 $0.00 $0.00 1 0.00 $10,550.00 $0.00 $0.00 $0.00 1 0.00 $71,944.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2,466,893.10 $8,457,273.28 $2,433,023.60 Total CostUnit Price $0.00 $3,790.00 $6,950.00 Iowa Signal - PTZ Camera MATERIALS STORED SUMMARY SUBTOTAL $8,430,565.62 $10,890,296.88 Jenco - Box Culvert Reinforcing ( Invoice 236072 / 206373) Iowa Signal - Controller Iowa Signal - Tunnel Lights Iowa Signal - Poles Iowa Signal - Signal Iowa Signal - Cabinet, Detection, Pushbutton Iowa Signal - Brackets for Signs Iowa Signal - Brackets for Signs Iowa Signal - GPS Flexamat SUBTOTAL Description # of Units Total Units c:\pw_workdir\pw_ie\fvd_amw2\d0896278\ PR18_2025_0630_Waukee T Avenue.xlsm PR18_2025_0630_Waukee T Avenue.xlsm Page 5 of 6 The amount Contract Price Total Approved Total Completed Approved Change Order 11 $1,200.00 $8,255.00 Pay Request 7 Approved Change Order 9 $10,683,619.98 $14,419.39 -$24,237.25 $10,897,458.72 Materials Stored $10,890,296.88 $10,890,296.88 $14,849.00Approved Change Order 4 $4,000.00 Approved Change Order 6 $98,171.80 PAY REQUEST SUMMARY Approved Change Order 1 Approved Change Order 2 Approved Change Order 3 Revised Contract Price 99.9% Pay Request 16 Pay Request 17 $277,610.26 $52,692.94 $19,152.00 $0.00 $10,840,296.88 $50,000.00 $53,927.00 Approved Change Order 5 Pay Request 2 Pay Request 3 Partial Retainage Release Pay Request 8 Pay Request 9 Approved Change Order 7 $3,930.00 Pay Request 1 Approved Change Order 8 $3,200.00 Total Earned Less Retainage Total Previously Approved (list each) Pay Request 15 $625,028.33 $881,460.31 Pay Request 14 $274,588.87 Pay Request 5 Pay Request 6 $36,123.80 Approved Change Order 10 Date: Signature: Name: Rob Kline, PE Title: Lead Civil Engineer Date: Signature: Name: Brad Deets Title: City Administrator Date: Signature: Name: Bryan Sprigs Title: Project Manager Contractor All - Star Concrete LLC. Engineer Foth Infrastructure Solutions Owner City of Waukee $748,380.42 $396,619.88 $703,459.04 $561,007.07 Pay Request 10 Pay Request 11 Pay Request 12 Pay Request 13 $472,232.15 $402,326.38 $1,015,394.66 $1,286,993.66 Total Previously Approved is recommended for approval for payment in accordance with the terms of the Contract.$565,598.02 Pay Request 4 176.5% $10,274,698.86 Amount Due This Request Percent Complete Percent of Contract Period Utilized (In Calendar Days, Based on Notice to Proceed Date & Contract Completion Date) $1,201,313.78 $1,090,398.70 Pay Request 18 $565,598.02 $266,040.41 c:\pw_workdir\pw_ie\fvd_amw2\d0896278\ PR18_2025_0630_Waukee T Avenue.xlsm PR18_2025_0630_Waukee T Avenue.xlsm Page 6 of 6