2024BudgetBook

DISTRICTWIDE CAPITAL IMPROVEMENTS AND PROJECTS ($744,000 ALLOCATION) PROJECT

GOLF CAPITAL PROJECTS ($3,756,000 ALLOCATION) PROJECT Naperbrook - Maintenance and Furniture Replacement

ESTIMATED COST

ESTIMATED COST

$35,000 $12,000 $40,000 $112,000 $102,000 $185,000 $215,000 $20,000

Sign Fabrication

$20,000 $30,000 $30,000 $640,000 $20,000 $4,000 $744,000

Naperbrook - HVAC Repairs

Sidewalk/Parking Lot Improvements

Naperbrook - Clubhouse Restrooms Renovation Naperbrook - Production Rough Mower (2014 AR722) Naperbrook - Fairway Mower (2003 Jacobsen)

Bridge Maintenance

Retention Basin Shoreline, Water Quality, and Park Meadow Improvements

Naperbrook - Renovation New Tees

Dam Maintenance

Naperbrook - New Practice Area Bunkers/Berm/Fairway

2023 Project Retainage and 2024 Contingencies

Naperbrook - Renovation A/E Services Naperbrook - Irrigation System Replacement

TOTAL

$2,650,000

Naperbrook - Irrigation System Replacement A/E Services Springbrook - Maintenance and Furniture Replacement Springbrook - Clubhouse Restrooms Renovation

$20,000 $30,000 $50,000 $10,000 $30,000 $10,000 $105,000 $65,000 $10,000 $55,000

GRAND TOTAL - 2024 CAPITAL PROJECTS

$14,450,000

Springbrook - HVAC Repairs

Springbrook - Zero-Turn Rough Mower (2010 JD) Springbrook - Tree Trimming and Replacement Springbrook - Golf Carts and Accessories Springbrook - TriPlex Greens/Tee Mower (2004 Jacobsen)

Springbrook - Pull Behind Blowers

Springbrook - Bank Mower (2006 Toro GM)

TOTAL

$3,756,000

2024 BUDGET 91

napervilleparks.org

Made with FlippingBook Digital Proposal Creator