Current Cost Estimate
Effective Age
Useful Life
Fully Funded Balance
# Component
X
/
=
Carts 3320 CART, 6 passenger (30)(FO)
$12,500 X
4 /
5 =
$10,000
3320 CART, Industrial ‐ 2673771(03)(PO)
$12,500 X
3 /
5 =
$7,500
3320 CART, Industrial ‐ 2674519(09)(IR)
$12,500 X
3 /
5 =
$7,500
3320 CART, Industrial ‐ 2675344(02)(PO)
$12,500 X
3 /
5 =
$7,500
3320 CART, MPT1000 ‐ 2672812(23)(HK)
$9,000 X
5 /
5 =
$9,000
3320 CART, MPT1000 ‐ 2672814(18)(HK)
$9,000 X
3 /
5 =
$5,400
3320 CART, MPT1000 ‐ 2672816(22)(AT)
$9,000 X
3 /
5 =
$5,400
3320 CART, MPT1000 ‐ 2673159(24)(GD)
$9,000 X
3 /
5 =
$5,400
3320 CART, MPT1000 ‐ 2673214(20)(MT)
$12,500 X
3 /
5 =
$7,500
3320 CART, MPT1000 ‐ 2673223(27)(GM)
$10,000 X
3 /
5 =
$6,000
3320 CART, MPT1000 ‐ 2673226(10)(MT)
$9,000 X
3 /
5 =
$5,400
3320 CART, MPT1000 ‐ 2673229(25)(PO)
$9,000 X
3 /
5 =
$5,400
3320 CART, MPT1000 ‐ 2673230(28)(MT)
$9,000 X
5 /
5 =
$9,000
3320 CART, MPT1000 ‐ 2673315(26)(MT)
$12,500 X
4 /
5 =
$10,000
3320 CART, MPT1000 ‐ 2673363(11)(AT)
$9,000 X
3 /
5 =
$5,400
3320 CART, MPT1000 ‐ 2673367(19)(SE)
$9,000 X
5 /
5 =
$9,000
3320 CART, MPT1000 ‐ 2673371(12) HiSpeedAD
$9,000 X
3 /
5 =
$5,400
3320 CART, MPT1000 ‐ 2673374(14) HiSpeedSE
$9,000 X
3 /
5 =
$5,400
3320 CART, MPT1000 ‐ 2673474(16)(MR)
$9,000 X
3 /
5 =
$5,400
3320 CART, MPT1000 ‐ 2673475(15) HiSpeedSE
$9,000 X
3 /
5 =
$5,400
3320 CART, MPT1000 ‐ 2673476(13) HiSpeedSE
$9,000 X
5 /
5 =
$9,000
3320 CART, MPT1000 ‐ 3673211(21)(MT)
$9,000 X
5 /
5 =
$9,000
Golf 411 Drinking Fountains - Replace
$36,000 X
1 /
10 =
$3,600
916 Starter Building - Refurbish
$7,500 X
10 /
15 =
$5,000
1002 Irrigation Computer/Software
$10,000 X
8 /
8 =
$10,000
1003 Irrigation Controllers - Replace
$55,000 X
10 /
15 =
$36,667
1006 Weather Station - Replace
$17,500 X
10 /
15 =
$11,667
1007 Irrigation System - Repair/Replace
$12,500 X
1 /
1 =
$12,500
1701 Bridge - Replace/Rebuild (F#1)
$25,000 X
11 /
15 =
$18,333
1950 Pump Station #1 - Replace
$225,000 X
10 /
20 =
$112,500
1950 Pump Station #2 - Replace
$200,000 X
10 /
20 = $100,000
1960 Well Pump/Motor 125hp - Replace
$10,000 X
20 /
20 =
$10,000
1960 Well Pump/Motor 40hp - Replace
$10,000 X
13 /
20 =
$6,500
1962 Well Control Systems - Replace
$25,000 X
10 /
20 =
$12,500
2000 Fountain Pumps - Replace (F#1)
$20,000 X
5 /
10 =
$10,000
2001 Waterfall Pump - Replace (F#1)
$10,000 X
9 /
10 =
$9,000
2002 Lake Liner - Replace (F#1)
$135,000 X
5 /
20 =
$33,750
2003 Lake Shoreline - Repair (F#1)
$24,000 X
5 /
20 =
$6,000
2004 Lake - Dredge (F#1)
$95,000 X
10 /
10 =
$95,000
2010 Fountain Pumps - Replace (F#4)
$20,000 X
5 /
10 =
$10,000
2011 Lake Liner - Replace (F#4)
$165,000 X
5 /
20 =
$41,250
2012 Lake Shoreline - Repair (F#4)
$25,000 X
5 /
20 =
$6,250
2013 Lake - Dredge (F#4)
$95,000 X
10 /
10 =
$95,000
2020 Fountain Pumps - Replace (F#11)
$20,000 X
10 /
10 =
$20,000
2021 Lake Liner - Replace (F#11)
$200,000 X
20 /
20 = $200,000
2022 Lake Shoreline - Repair (F#11)
$30,000 X
20 /
20 =
$30,000
2024 Lake - Dredge (F#11)
$95,000 X
0 /
10 =
$0
Association Reserves, #6510-0
46
7/29/2022
Made with FlippingBook - Online magazine maker