BOARD00457

• Board Meeting Date: 3/22/2005
• Description: CF Section - Changes to Existing Loans Guenzi Farms Incorporated, Well Augmentation/Recharge Project
• Board Meetings - Doc Type: Memo

It.' ' .

.

COST CHANGES IN PROJECT FROM ESTIMATE TO ACTUAL
VENDOR DISCRIPTION QUANITY PRICE ESTIMAT QUANTY PRICE ACTUAL OVER UNDER
ENSMINGER DIRT WORK FOR PIPELINE 0 0 0 25.5 135 3442.5 -3442.5
CIRCLE L 21" PVC FROM WELL TO PONDS 4500 16,9 76050 4500 17,27 77715 -1665
CIRCLE L 18"PVC FOR IRRI POND 0 0 0 192 13.00 2501.76 -2501.76
CIRCLE L 12" PVC TO PIVOT 2 2100 6.6 14260 7,13 14060.36 219.64
CIRCLE L UNLOAD PIPE 0 0 0 6 65 520 -520
PRO PUMP CONCRETE PUMPING 0 0 0 1 431,75 431,75 -431.75
CIRCLE L FLOW MIX 0 0 0 1 850 850 -850
CIRCLE L WINEMILLER CONST OF IRR POND 0 0 0 11 135 1465 -1485
CIRCLE L AIR HAMMER 0 0 0 1 125 125 -125
CIRCLE L GLUE 0 0 0 10 46 480 -480
CIRCLE L CLEANER 0 0 0 4 32 128 -128
CIRCLE L CONCRETE RINGS 1 1000 1000 2 1000 2000 -1000
CIRCLE L 2r1' BUTTERFLY GEAR OP VALVE 1 3228 3228 1 3745 3745.43 -517.43
CIRCLE L 18' BUTTERFLY GEAR OP VALVES 0 0 0 2 2577.14 5154,28 -5154.28
CIRCLE L 14" BUTTERFLY GEAR OP VALVES 1 1350 1350 2 1287,76 2535,52 .1185.52
CIRCLE L 12" BUTTERFLY GEAR OP VALVES 3 687 2061 4 718.2 2872.8 -811.8
CIRCLE L 3-12" 45 ELBOWS 4 230 920 3 60.04 160.12 739,88
CIRCLE L 2.12' TEES 2 291 582 2 109,46 218.9 363,1
CIRCLE L 21">< 21">< 21' TEE 1 1453 1453 0 0 0 1453
CIRCLE L 21"><21">< 12"x 12" CROSS 1 2673 2873 0 0 0 2673
CIRCLE L 21"x12"x21.TEE 1 908 908 2 466,66 933.32 -25.32
CIRCLE L 15"x21"x21' TEE 1 949 949 1 500 500 449
CIRCLE L 21">< 18' TEE 1 1235 1235 2 . 488.66 973.32 261.68
CIRCLE L 15">< 15" TEE 1 534 534 1 188,44 188.44 345.58
CIRCLE L 18">< 18' TEE 0 0 0 1 384.81 384,81 -384.81
CIRCLE L 18" COUPLING 0 0 0 169.8 -169.8
CIRCLE L 18' 45 ELBOWS 2 660 1320 2 144.3 288.6 1001.4
CIRCLE L 21.45 ELBOWS 6 994 5964 3 207,01 621.03 5342.97
CIRCLE L 12" 90 ELBOWS 1 315 315 1 120.08 120.08 194.92
CIRCLE L 21">< 18. REDUCER 0 0 0 1 176,66 176.66 -176.66
CIRCLE L 18"x 12" REDUCER 0 0 0 2 124.93 249.86 249.86
CIRCLE L 21">< 12' REDUCER 1 427 427 427
CIRCLE L 15"x 6" SADDLE TEE 0 0 0 1 141,33 141.33 -141.33
CIRCLE L 8'.Q"PVC 0 0 0 8 1.25 10 -10
CIRCLE L 700A FILTERS FOR IRRIGATION 2 1000 2000
CIRCLE L TIE IN 2-40 HP SHORT SETS FOR IRR 0 0 2000 6985.36 -4985.36
CIRCLE L 12" CHECK VALVE NEW WELL 1 872 872
CIRCLE L 12' FLOW METER NEW WELL 1 994.58 994.58
CIRCLE L 12' DOGLEG NEW WELL 1 400 400
CIRCLE L TIE IN 200 HP WELL 0 2258.6 6062.58 -3805.98
10" CHECK VALVE OLD WELL 325 325
10" FLOW METER OLD WELL 759.89 759.89
TIE IN 75 HP OLD WELL 0 1084.9 2613.7 -1528.8
WELDING 3000 3000
12" PVC FOR ADDITONAL ACCESS 0 0 0 6 4.6 27.6 -27.6
12" END CAP 100II PIP 0 0 0 1 48.5 48.5 -48.5
CIRCLE L INSTALL 21">< 12">< 21' TEE LABOR 0 0 0 250 .250
-31582.34 16501,15

.

.