Fiscal Year
2047
2048
2049
2050
2051
2021 Lake Liner - Replace (F#11) 2022 Lake Shoreline - Repair (F#11)
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
2024 Lake - Dredge (F#11)
2030 Fountain Pumps - Replace (B#2) 2031 Lake Liner - Replace (B#2) 2032 Lake Shoreline - Repair (B#2)
2033 Lake - Dredge (B#2)
$217,353
2040 Fountain Pumps - Replace (B#4) 2041 Lake Liner - Replace (B#4) 2042 Lake Shoreline - Repair (B#4)
$0 $0 $0
2043 Lake - Dredge (B#4)
$217,353
2050 Fountain Pump - Replace (B#6) 2051 Lake Liner - Replace (B#6) 2052 Lake Shoreline - Repair (B#6)
$0 $0 $0
2053 Lake - Dredge (B#6)
$217,353
2060 Fountain Pump - Replace (B#9) 2061 Lake Liner - Replace (B#9) 2062 Lake Shoreline - Repair (B#9)
$0 $0 $0
2063 Lake - Dredge (B#9)
$217,353 $34,319 $22,879
3000 Tees/Greens - Restore/Replace
$31,407 $20,938 $56,532
$32,349 $21,566
$33,319 $22,213
$35,348 $23,566
3002 Golf Fixtures - Replace
3003 Hole Monument Signs - Replace Satellite A 331 Water Heater - Replace 502 Chain Link Fence - Replace
$0
$0
$0
$0
$0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$19,447
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0
503 Metal Fence - Replace
507 Alumawood Equip Cover - Replace
802 Pole Lights - Replace 909 Restrooms - Refurbish 930 Laundry - Refurbish
$44,426 $22,213
1106 Chain Link Fence - Recoat 1107 Metal Fence - Paint/Repair 1141 Building - Paint/Repair 1200 Pool Deck - Resurface 1201 Pool Deck - Seal/Repair 1203 Pool Furniture - Replace
$7,538
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$9,152
$0 $0
$13,728
$33,319
$0 $0 $0
1208 Pool - Resurface 1209 Spa - Resurface
$0 $0 $0
$18,853
1211 Pool Skimmers - Replace 1213 Outdoor Shower - Refubish 1221 Pool Filter - Replace 1222 Spa Filter - Replace 1223 Pool Heater - Replace 1224 Spa Heater - Replace 1225 Pool/Spa Pumps - Replace
$17,159
$0 $0 $0 $0
$6,664
$0 $0
$5,391
$0 $0 $0 $0
$0 $0 $0
$5,720
$0 $0
$12,961
$0
$6,281
$6,470
$6,664 $8,885 $22,213
$6,864
$7,070
1226 Salt Cells - Replace
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
1226 Salt Generators - Replace 1304 Tile Roof - Replace 1312 Solar System - Replace 1609 Tennis Court - Resurface 1610 Windscreen - Replace 1612 Tennis Court Lighting - Replace Satellite B 331 Water Heater - Replace 502 Chain Link Fence - Replace
$0 $0
$18,881
$0
$26,655
$0 $0 $0 $0 $0
503 Metal Fence - Replace
507 Alumawood Equip Cover - Replace
802 Pole Lights - Replace 909 Restrooms - Refurbish 930 Laundry - Refurbish
$44,426 $22,213
1106 Chain Link Fence - Recoat 1107 Metal Fence - Paint/Repair 1141 Building - Paint/Repair 1200 Pool Deck - Resurface 1201 Pool Deck - Seal/Repair 1203 Pool Furniture - Replace
$7,538
$0 $0 $0 $0 $0
$0 $0 $0 $0 $0
$9,152
$0
$45,759 $13,728
$33,319
$0 $0 $0
1208 Pool - Resurface 1209 Spa - Resurface
$36,641
$0 $0 $0
$0 $0
$18,853
1211 Pool Skimmers - Replace
$17,159
$0
Association Reserves, #6510-0
119
7/29/2022
Made with FlippingBook - Online magazine maker