Rem. Useful Life
Current Cost Estimate
# Component
Quantity
Useful Life
2030 Fountain Pumps - Replace (B#2)
(2) Total
10
2
$20,000
2031 Lake Liner - Replace (B#2)
Approx 11,000 GSF
20
12
$42,500
2032 Lake Shoreline - Repair (B#2)
Approx 400 LF
20
12
$22,500
2033 Lake - Dredge (B#2)
Approx 11,000 GSF
10
8
$95,000
2040 Fountain Pumps - Replace (B#4)
(2) Total
10
2
$20,000
2041 Lake Liner - Replace (B#4)
Approx 19,000 GSF
20
12
$85,000
2042 Lake Shoreline - Repair (B#4)
Approx 610 LF
20
12
$23,000
2043 Lake - Dredge (B#4)
Approx 19,000 GSF
10
8
$95,000
2050 Fountain Pump - Replace (B#6)
(1) Total
10
2
$10,000
2051 Lake Liner - Replace (B#6)
Approx 28,000 GSF
20
12
$125,000
2052 Lake Shoreline - Repair (B#6)
Approx 640 LF
20
12
$23,500
2053 Lake - Dredge (B#6)
Approx 28,000 GSF
10
8
$95,000
2060 Fountain Pump - Replace (B#9)
(1) Total
10
2
$10,000
2061 Lake Liner - Replace (B#9)
Approx 9,000 GSF
20
12
$40,000
2062 Lake Shoreline - Repair (B#9)
Approx 325 LF
20
12
$22,000
2063 Lake - Dredge (B#9)
Approx 9,000 GSF
10
8
$95,000
3000 Tees/Greens - Restore/Replace
(27) Total
1
0
$15,000
3002 Golf Fixtures - Replace
Bench/washers/baskets/etc
1
0
$10,000
3003 Hole Monument Signs - Replace
(27) Total
20
5
$27,000
Satellite A 331 Water Heater - Replace
(1) 100 Gallon; Bradford
15
13
$8,500
502 Chain Link Fence - Replace
Approx 360 LF
35
11
$10,000
503 Metal Fence - Replace
Approx 230 LF
35
13
$13,000
507 Alumawood Equip Cover - Replace
(1) Total; ~190 GSF
25
11
$5,000
802 Pole Lights - Replace
(4) Fixtures
20
2
$3,000
909 Restrooms - Refurbish
(2) Restrooms
20
7
$20,000
930 Laundry - Refurbish
(1) Room
20
7
$10,000
1106 Chain Link Fence - Recoat
Approx 360 LF
5
0
$3,600
1107 Metal Fence - Paint/Repair
Approx 230 LF
5
3
$4,000
1141 Building - Paint/Repair
Interiors & Exteriors
10
4
$5,000
1200 Pool Deck - Resurface
Approx 3,000 GSF
20
12
$20,000
1201 Pool Deck - Seal/Repair
Approx 3,000 GSF
4
0
$6,000
1203 Pool Furniture - Replace
~(55) Assorted Pieces
12
3
$15,000
1208 Pool - Resurface
(1) Pool; ~140 LF
12
9
$17,500
1209 Spa - Resurface
(1) Spa; ~35 LF
8
5
$8,000
1211 Pool Skimmers - Replace
(3) Skimmers
24
4
$7,500
1213 Outdoor Shower - Refubish
(1) Shower
20
7
$3,000
1221 Pool Filter - Replace
(1) Filter
12
2
$2,500
1222 Spa Filter - Replace
(1) Filter
12
4
$2,500
1223 Pool Heater - Replace
(1) 400K BTU Heater
10
9
$5,500
1224 Spa Heater - Replace
(1) 400K BTU Heater
10
1
$5,500
1225 Pool/Spa Pumps - Replace
~(4) Pumps/Motors
1
0
$3,000
1226 Salt Cells - Replace
Allowance
3
0
$4,000
1226 Salt Generators - Replace
(2) Total
6
3
$10,000
1304 Tile Roof - Replace
Approx 1,600 GSF
35
2
$11,500
1312 Solar System - Replace
xx Panels
15
5
$10,000
1609 Tennis Court - Resurface
Approx 6,850 GSF
5
2
$8,500
1610 Windscreen - Replace
Approx 2,880 GSF
10
2
$3,600
1612 Tennis Court Lighting - Replace
(6) Fixtures
25
2
$12,000
Association Reserves, #6510-0
36
7/29/2022
Made with FlippingBook - Online magazine maker