Rem. Useful Life
Current Cost Estimate
# Component
Quantity
Useful Life
Carts 3320 CART, 6 passenger (30)(FO)
(1) Cart
5
1
$12,500
3320 CART, Industrial ‐ 2673771(03)(PO)
(1) Cart
5
2
$12,500
3320 CART, Industrial ‐ 2674519(09)(IR)
(1) Cart
5
2
$12,500
3320 CART, Industrial ‐ 2675344(02)(PO)
(1) Cart
5
2
$12,500
3320 CART, MPT1000 ‐ 2672812(23)(HK)
(1) Cart
5
0
$9,000
3320 CART, MPT1000 ‐ 2672814(18)(HK)
(1) Cart
5
2
$9,000
3320 CART, MPT1000 ‐ 2672816(22)(AT)
(1) Cart
5
2
$9,000
3320 CART, MPT1000 ‐ 2673159(24)(GD)
(1) Cart
5
2
$9,000
3320 CART, MPT1000 ‐ 2673214(20)(MT)
(1) Cart
5
2
$12,500
3320 CART, MPT1000 ‐ 2673223(27)(GM)
(1) Cart
5
2
$10,000
3320 CART, MPT1000 ‐ 2673226(10)(MT)
(1) Cart
5
2
$9,000
3320 CART, MPT1000 ‐ 2673229(25)(PO)
(1) Cart
5
2
$9,000
3320 CART, MPT1000 ‐ 2673230(28)(MT)
(1) Cart
5
0
$9,000
3320 CART, MPT1000 ‐ 2673315(26)(MT)
(1) Cart
5
1
$12,500
3320 CART, MPT1000 ‐ 2673363(11)(AT)
(1) Cart
5
2
$9,000
3320 CART, MPT1000 ‐ 2673367(19)(SE)
(1) Cart
5
0
$9,000
3320 CART, MPT1000 ‐ 2673371(12) HiSpeedAD
(1) Cart
5
2
$9,000
3320 CART, MPT1000 ‐ 2673374(14) HiSpeedSE
(1) Cart
5
2
$9,000
3320 CART, MPT1000 ‐ 2673474(16)(MR)
(1) Cart
5
2
$9,000
3320 CART, MPT1000 ‐ 2673475(15) HiSpeedSE
(1) Cart
5
2
$9,000
3320 CART, MPT1000 ‐ 2673476(13) HiSpeedSE
(1) Cart
5
0
$9,000
3320 CART, MPT1000 ‐ 3673211(21)(MT)
(1) Cart
5
0
$9,000
Golf 411 Drinking Fountains - Replace
(8) Fountains
10
9
$36,000
916 Starter Building - Refurbish
(1) Total
15
5
$7,500
1002 Irrigation Computer/Software
Allwoance
8
0
$10,000
1003 Irrigation Controllers - Replace
~(20) Controllers
15
5
$55,000
1006 Weather Station - Replace
(1) Total
15
5
$17,500
1007 Irrigation System - Repair/Replace
Allowance
1
0
$12,500
1701 Bridge - Replace/Rebuild (F#1)
(1) Bridge
15
4
$25,000
1950 Pump Station #1 - Replace
(1) Allowance
20
10
$225,000
1950 Pump Station #2 - Replace
(1) Allowance
20
10
$200,000
1960 Well Pump/Motor 125hp - Replace
(1) 125 HP
20
0
$10,000
1960 Well Pump/Motor 40hp - Replace
(1) 40 HP
20
7
$10,000
1962 Well Control Systems - Replace
Allowance
20
10
$25,000
2000 Fountain Pumps - Replace (F#1)
(2) Total
10
5
$20,000
2001 Waterfall Pump - Replace (F#1)
(1) 20 HP Pump
10
1
$10,000
2002 Lake Liner - Replace (F#1)
Approx 30,000 GSF
20
15
$135,000
2003 Lake Shoreline - Repair (F#1)
Approx 910 LF
20
15
$24,000
2004 Lake - Dredge (F#1)
Approx 30,000 GSF
10
0
$95,000
2010 Fountain Pumps - Replace (F#4)
(2) Total
10
5
$20,000
2011 Lake Liner - Replace (F#4)
Approx 35,000 GSF
20
15
$165,000
2012 Lake Shoreline - Repair (F#4)
Approx 1,000 LF
20
15
$25,000
2013 Lake - Dredge (F#4)
Approx 35,000 GSF
10
0
$95,000
2020 Fountain Pumps - Replace (F#11)
(2) Total
10
0
$20,000
2021 Lake Liner - Replace (F#11)
Approx 51,000 GSF
20
0
$200,000
2022 Lake Shoreline - Repair (F#11)
Approx 1,300 LF
20
0
$30,000
2024 Lake - Dredge (F#11)
Approx 51,000 GSF
10
10
$95,000
Association Reserves, #6510-0
35
7/29/2022
Made with FlippingBook - Online magazine maker