staff report memo · E-8
Approval of State Revolving Fund (SRF) Reimbursement Request #8 - Water Treatment Facility Upgrade Project — E-8
Page 4 of 14
Text read by the vision model; check the PDF for anything that matters.<table>
<tr>
<th>A</th>
<th>B</th>
<th>C</th>
<th>D</th>
<th>E</th>
<th>F</th>
<th>G</th>
<th>H</th>
<th>I</th>
</tr>
<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 colspan="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>
<th>(D + E + F) ($)</th>
<th></th>
</tr>
<tr>
<td>00</td>
<td><b>General Requirements</b></td>
<td></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>429,845.57</td>
<td>78,153.74</td>
<td></td>
<td>507,999.31</td>
<td>86%</td>
<td>80,953.69</td>
</tr>
<tr>
<td>02</td>
<td>Bond/Builder's Risk Insurance</td>
<td>$199,542.00</td>
<td>199,542.00</td>
<td></td>
<td></td>
<td>199,542.00</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></td>
<td>329,890.00</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>350,000.00</td>
<td></td>
<td></td>
<td>350,000.00</td>
<td>100%</td>
<td>-</td>
</tr>
<tr>
<td>07</td>
<td>Site Testing</td>
<td>$53,736.00</td>
<td>41,499.99</td>
<td>5,059.16</td>
<td></td>
<td>46,559.15</td>
<td>87%</td>
<td>7,176.85</td>
</tr>
<tr>
<td>08</td>
<td>Traffic Control</td>
<td>$10,000.00</td>
<td>5,000.00</td>
<td>2,000.00</td>
<td></td>
<td>7,000.00</td>
<td>70%</td>
<td>3,000.00</td>
</tr>
<tr>
<td>09</td>
<td>Portable Toilets</td>
<td>$5,400.00</td>
<td>2,484.64</td>
<td>1,250.00</td>
<td></td>
<td>3,734.64</td>
<td>69%</td>
<td>1,665.36</td>
</tr>
<tr>
<td>10</td>
<td>Dumpster</td>
<td>$14,600.00</td>
<td>7,500.00</td>
<td>2,000.00</td>
<td></td>
<td>9,500.00</td>
<td>65%</td>
<td>5,100.00</td>
</tr>
<tr>
<td>11</td>
<td>Concrete Washout Pit</td>
<td>$2,400.00</td>
<td>1,680.00</td>
<td>240.00</td>
<td></td>
<td>1,920.00</td>
<td>80%</td>
<td>480.00</td>
</tr>
<tr>
<td>12</td>
<td>Erosion Control</td>
<td>$8,250.00</td>
<td>5,000.00</td>
<td>1,000.00</td>
<td></td>
<td>6,000.00</td>
<td>73%</td>
<td>2,250.00</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><b>Existing Conditions</b></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><b>Concrete</b></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>49,129.20</td>
<td></td>
<td></td>
<td>49,129.20</td>
<td>90%</td>
<td>5,458.80</td>
</tr>
<tr>
<td>20</td>
<td>Rebar - Labor</td>
<td>$46,399.80</td>
<td>41,759.82</td>
<td></td>
<td></td>
<td>41,759.82</td>
<td>90%</td>
<td>4,639.98</td>
</tr>
<tr>
<td>21</td>
<td>Concrete - Materials</td>
<td>$165,884.00</td>
<td>149,295.60</td>
<td></td>
<td></td>
<td>149,295.60</td>
<td>90%</td>
<td>16,588.40</td>
</tr>
<tr>
<td>22</td>
<td>Concrete - Labor</td>
<td>$91,308.20</td>
<td>82,177.38</td>
<td></td>
<td></td>
<td>82,177.38</td>
<td>90%</td>
<td>9,130.82</td>
</tr>
<tr>
<td>23</td>
<td><b>Structure 20 - RO Building</b></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>80,328.20</td>
<td>4,227.80</td>
<td></td>
<td>84,556.00</td>
<td>100%</td>
<td>-</td>
</tr>
</table>
Sources
- revize: E-8 (6mJflJjec3rmNlLiXQKuDMySP0YtUz.pdf) — where it was found ↗ first seen Oct 12, 2026
Attached to agenda item: E-8 Approval of State Revolving Fund (SRF) Reimbursement Request #8 - Water Treatment...
Data last updated October 15, 2026. Built from the archive's documents; see how the data is built.