staff report memo · E-5
Approval of State Revolving Fund (SRF) Reimbursement Request #10 - Water Treatment Facility Upgrade Project — E-5
Page 9 of 14
Text read by the vision model; check the PDF for anything that matters.<table>
<tr>
<th>Application No.: 14R</th>
<th>Application Period:</th>
<th>From</th>
<th>09/24/26</th>
<th>to</th>
<th>10/22/26</th>
<th>Application Date:</th>
<th>10/23/26</th>
</tr>
<tr>
<td>149</td>
<td>Electrical</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
</tr>
<tr>
<td>150</td>
<td>Mobilization - Neumiller</td>
<td>$122,150.00</td>
<td>122,150.00</td>
<td></td>
<td>122,150.00</td>
<td>100%</td>
<td>-</td>
</tr>
<tr>
<td>151</td>
<td>Submittals</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</td>
<td>Manholes</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</td>
<td>Lighting Lot</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</td>
<td>Gear Lot</td>
<td>$73,570.00</td>
<td>66,213.00</td>
<td></td>
<td>66,213.00</td>
<td>90%</td>
<td>7,357.00</td>
</tr>
<tr>
<td>155</td>
<td>Site Material</td>
<td>$155,725.00</td>
<td>147,938.75</td>
<td></td>
<td>147,938.75</td>
<td>95%</td>
<td>7,786.25</td>
</tr>
<tr>
<td>156</td>
<td>Site Labor</td>
<td>$79,845.00</td>
<td>63,876.00</td>
<td></td>
<td>63,876.00</td>
<td>80%</td>
<td>15,969.00</td>
</tr>
<tr>
<td>157</td>
<td>Existing Plant Material</td>
<td>$34,488.00</td>
<td>18,968.40</td>
<td></td>
<td>18,968.40</td>
<td>55%</td>
<td>15,519.60</td>
</tr>
<tr>
<td>158</td>
<td>Existing Plant Labor</td>
<td>$44,883.00</td>
<td>24,685.05</td>
<td></td>
<td>24,685.05</td>
<td>55%</td>
<td>20,197.95</td>
</tr>
<tr>
<td>159</td>
<td>Well No. 3</td>
<td>$4,933.00</td>
<td>4,439.70</td>
<td></td>
<td>4,439.70</td>
<td>90%</td>
<td>493.30</td>
</tr>
<tr>
<td>160</td>
<td>Well No. 5 Material</td>
<td>$8,819.00</td>
<td>7,231.58</td>
<td></td>
<td>7,231.58</td>
<td>82%</td>
<td>1,587.42</td>
</tr>
<tr>
<td>161</td>
<td>RO Building Material</td>
<td>$42,586.00</td>
<td>36,198.10</td>
<td></td>
<td>36,198.10</td>
<td>85%</td>
<td>6,387.90</td>
</tr>
<tr>
<td>162</td>
<td>RO Building Labor</td>
<td>$77,390.00</td>
<td>61,912.00</td>
<td></td>
<td>61,912.00</td>
<td>80%</td>
<td>15,478.00</td>
</tr>
<tr>
<td>163</td>
<td>Clearwell Material</td>
<td>$6,653.00</td>
<td>2,661.20</td>
<td></td>
<td>2,661.20</td>
<td>40%</td>
<td>3,991.80</td>
</tr>
<tr>
<td>164</td>
<td>Clearwell Labor</td>
<td>$11,184.00</td>
<td>4,473.60</td>
<td></td>
<td>4,473.60</td>
<td>40%</td>
<td>6,710.40</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</td>
<td>Allowance - EP2 - Elec Equip & Controls</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
</tr>
<tr>
<td>168</td>
<td>Elec Systems Analysis</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</td>
<td>LV Transformers</td>
<td>$125,000.00</td>
<td>112,500.00</td>
<td></td>
<td>112,500.00</td>
<td>90%</td>
<td>12,500.00</td>
</tr>
<tr>
<td>170</td>
<td>Control Panels</td>
<td>$95,890.00</td>
<td>76,712.00</td>
<td>15,532.00</td>
<td>92,244.00</td>
<td>96%</td>
<td>3,646.00</td>
</tr>
<tr>
<td>171</td>
<td>Field Instrumentation</td>
<td>$185,000.00</td>
<td>24,232.58</td>
<td></td>
<td>97,719.42</td>
<td>66%</td>
<td>63,048.00</td>
</tr>
<tr>
<td>172</td>
<td>MCCs</td>
<td>$365,000.00</td>
<td>328,500.00</td>
<td></td>
<td>328,500.00</td>
<td>90%</td>
<td>36,500.00</td>
</tr>
<tr>
<td>173</td>
<td>Electrical Distribution Equipment</td>
<td>$114,000.00</td>
<td>75,000.00</td>
<td></td>
<td>75,000.00</td>
<td>66%</td>
<td>39,000.00</td>
</tr>
<tr>
<td>174</td>
<td>SCADA Networking Integration</td>
<td>$102,500.00</td>
<td></td>
<td></td>
<td></td>
<td>0%</td>
<td>102,500.00</td>
</tr>
<tr>
<td>175</td>
<td>HS Pump #3 Enclosure</td>
<td>$85,273.00</td>
<td>76,745.70</td>
<td></td>
<td>76,745.70</td>
<td>90%</td>
<td>8,527.30</td>
</tr>
<tr>
<td>176</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
</tr>
<tr>
<td>177</td>
<td>Earthwork</td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
<td></td>
</tr>
<tr>
<td>178</td>
<td>Site Preloading</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</td>
<td>General Site Grading/Backfill</td>
<td>$265,000.00</td>
<td>159,000.00</td>
<td>92,750.00</td>
<td>251,750.00</td>
<td>95%</td>
<td>13,250.00</td>
</tr>
</table>
Sources
- revize: E-5 (hny5PBwcyoLvqmzm0r53zxsp3JEOdt.pdf) — where it was found ↗ first seen Oct 31, 2026
Attached to agenda item: E-5 Approval of State Revolving Fund (SRF) Reimbursement Request #10 - Water Treatment...
Data last updated October 31, 2026. Built from the archive's documents; see how the data is built.