staff report memo · K-5
Discussion and Consideration of Approval of State Revolving Fund (SRF) Reimbursement Request #5 – Water Treatment Facility Upgrade Project – Motion to Approve — K.5
Page 9 of 14
Text read by the vision model; check the PDF for anything that matters.<table>
<tr>
<th>Application No.: 9</th>
<th>Application Period:</th>
<th>From</th>
<th>04/24/26</th>
<th>to</th>
<th>05/20/26</th>
<th>Application Date:</th>
<th>05/20/26</th>
</tr>
<tr>
<td>149 Electrical</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
</tr>
<tr>
<td>150 Mobilization - Neumiller</td>
<td></td>
<td>$122,150.00</td>
<td>84,825.00</td>
<td></td>
<td>84,825.00</td>
<td>69%</td>
<td>37,325.00</td>
</tr>
<tr>
<td>151 Submittals</td>
<td></td>
<td>$15,114.00</td>
<td>15,114.00</td>
<td></td>
<td>15,114.00</td>
<td>100%</td>
<td>-</td>
</tr>
<tr>
<td>152 Manholes</td>
<td></td>
<td>$20,000.00</td>
<td>20,000.00</td>
<td></td>
<td>20,000.00</td>
<td>100%</td>
<td>-</td>
</tr>
<tr>
<td>153 Lighting Lot</td>
<td></td>
<td>$39,160.00</td>
<td>32,831.69</td>
<td></td>
<td>32,831.69</td>
<td>84%</td>
<td>6,328.31</td>
</tr>
<tr>
<td>154 Gear Lot</td>
<td></td>
<td>$73,570.00</td>
<td>-</td>
<td></td>
<td>-</td>
<td>0%</td>
<td>73,570.00</td>
</tr>
<tr>
<td>155 Site Material</td>
<td></td>
<td>$155,725.00</td>
<td>82,618.25</td>
<td></td>
<td>82,618.25</td>
<td>53%</td>
<td>73,106.75</td>
</tr>
<tr>
<td>156 Site Labor</td>
<td></td>
<td>$79,845.00</td>
<td>44,922.50</td>
<td></td>
<td>44,922.50</td>
<td>56%</td>
<td>34,922.50</td>
</tr>
<tr>
<td>157 Existing Plant Material</td>
<td></td>
<td>$34,488.00</td>
<td>-</td>
<td></td>
<td>-</td>
<td>0%</td>
<td>34,488.00</td>
</tr>
<tr>
<td>158 Existing Plant Labor</td>
<td></td>
<td>$44,883.00</td>
<td>-</td>
<td></td>
<td>-</td>
<td>0%</td>
<td>44,883.00</td>
</tr>
<tr>
<td>159 Well No. 3</td>
<td></td>
<td>$4,933.00</td>
<td>-</td>
<td></td>
<td>-</td>
<td>0%</td>
<td>4,933.00</td>
</tr>
<tr>
<td>160 Well No. 5 Material</td>
<td></td>
<td>$8,819.00</td>
<td>-</td>
<td></td>
<td>-</td>
<td>0%</td>
<td>8,819.00</td>
</tr>
<tr>
<td>161 RO Building Material</td>
<td></td>
<td>$42,586.00</td>
<td>4,258.60</td>
<td></td>
<td>4,258.60</td>
<td>10%</td>
<td>38,327.40</td>
</tr>
<tr>
<td>162 RO Building Labor</td>
<td></td>
<td>$77,390.00</td>
<td>7,739.00</td>
<td></td>
<td>7,739.00</td>
<td>10%</td>
<td>69,651.00</td>
</tr>
<tr>
<td>163 Clearwell Material</td>
<td></td>
<td>$6,653.00</td>
<td>-</td>
<td></td>
<td>-</td>
<td>0%</td>
<td>6,653.00</td>
</tr>
<tr>
<td>164 Clearwell Labor</td>
<td></td>
<td>$11,184.00</td>
<td>-</td>
<td></td>
<td>-</td>
<td>0%</td>
<td>11,184.00</td>
</tr>
<tr>
<td>165</td>
<td></td>
<td>-</td>
<td>-</td>
<td></td>
<td>-</td>
<td>-</td>
<td>-</td>
</tr>
<tr>
<td>166</td>
<td></td>
<td>-</td>
<td>-</td>
<td></td>
<td>-</td>
<td>-</td>
<td>-</td>
</tr>
<tr>
<td>167 Allowance - EP2 - Elec Equip & Controls</td>
<td></td>
<td>-</td>
<td>-</td>
<td></td>
<td>-</td>
<td>-</td>
<td>-</td>
</tr>
<tr>
<td>168 Elec Systems Analysis</td>
<td></td>
<td>$75,000.00</td>
<td>37,500.00</td>
<td></td>
<td>37,500.00</td>
<td>50%</td>
<td>37,500.00</td>
</tr>
<tr>
<td>169 LV Transformers</td>
<td></td>
<td>$125,000.00</td>
<td>-</td>
<td></td>
<td>-</td>
<td>0%</td>
<td>125,000.00</td>
</tr>
<tr>
<td>170 Control Panels</td>
<td></td>
<td>$95,890.00</td>
<td>-</td>
<td></td>
<td>22,746.00</td>
<td>24%</td>
<td>73,144.00</td>
</tr>
<tr>
<td>171 Field Instrumentation</td>
<td></td>
<td>$185,000.00</td>
<td>-</td>
<td></td>
<td>79,545.00</td>
<td>43%</td>
<td>105,455.00</td>
</tr>
<tr>
<td>172 MCCs</td>
<td></td>
<td>$365,000.00</td>
<td>-</td>
<td></td>
<td>-</td>
<td>0%</td>
<td>365,000.00</td>
</tr>
<tr>
<td>173 Electrical Distribution Equipment</td>
<td></td>
<td>$114,000.00</td>
<td>-</td>
<td></td>
<td>-</td>
<td>0%</td>
<td>114,000.00</td>
</tr>
<tr>
<td>174 SCADA Networking Integration</td>
<td></td>
<td>$102,500.00</td>
<td>-</td>
<td></td>
<td>-</td>
<td>0%</td>
<td>102,500.00</td>
</tr>
<tr>
<td>175 HS Pump #3 Enclosure</td>
<td></td>
<td>$85,273.00</td>
<td>-</td>
<td></td>
<td>-</td>
<td>0%</td>
<td>85,273.00</td>
</tr>
<tr>
<td>176</td>
<td></td>
<td>-</td>
<td>-</td>
<td></td>
<td>-</td>
<td>-</td>
<td>-</td>
</tr>
<tr>
<td>177 Earthwork</td>
<td></td>
<td>-</td>
<td>-</td>
<td></td>
<td>-</td>
<td>-</td>
<td>-</td>
</tr>
<tr>
<td>178 Site Preloading</td>
<td></td>
<td>$194,820.00</td>
<td>194,820.00</td>
<td></td>
<td>194,820.00</td>
<td>100%</td>
<td>-</td>
</tr>
<tr>
<td>179 General Site Grading/Backfill</td>
<td></td>
<td>$265,000.00</td>
<td>11,175.00</td>
<td>55,075.00</td>
<td>66,250.00</td>
<td>25%</td>
<td>198,750.00</td>
</tr>
</table>
Sources
- revize: K.5 (URBE8RKiw8caGK1bfZS6DDm1QxKmKe.pdf) — where it was found ↗ first seen Oct 12, 2026
Attached to agenda item: K-5 Discussion and Consideration of Approval of State Revolving Fund (SRF) Reimbursement...
Data last updated October 15, 2026. Built from the archive's documents; see how the data is built.