Current Cost Estimate
Deterioration Cost/Yr
Deterioration Significance
# Component
Useful Life (yrs)
3320 CART, Industrial ‐ 2673771(03)(PO)
5
$12,500
$2,500
0.22 %
3320 CART, Industrial ‐ 2674519(09)(IR)
5
$12,500
$2,500
0.22 %
3320 CART, Industrial ‐ 2675344(02)(PO)
5
$12,500
$2,500
0.22 %
3320 CART, MPT1000 ‐ 2672812(23)(HK)
5
$9,000
$1,800
0.16 %
3320 CART, MPT1000 ‐ 2672814(18)(HK)
5
$9,000
$1,800
0.16 %
3320 CART, MPT1000 ‐ 2672816(22)(AT)
5
$9,000
$1,800
0.16 %
3320 CART, MPT1000 ‐ 2673159(24)(GD)
5
$9,000
$1,800
0.16 %
3320 CART, MPT1000 ‐ 2673214(20)(MT)
5
$12,500
$2,500
0.22 %
3320 CART, MPT1000 ‐ 2673223(27)(GM)
5
$10,000
$2,000
0.18 %
3320 CART, MPT1000 ‐ 2673226(10)(MT)
5
$9,000
$1,800
0.16 %
3320 CART, MPT1000 ‐ 2673229(25)(PO)
5
$9,000
$1,800
0.16 %
3320 CART, MPT1000 ‐ 2673230(28)(MT)
5
$9,000
$1,800
0.16 %
3320 CART, MPT1000 ‐ 2673315(26)(MT)
5
$12,500
$2,500
0.22 %
3320 CART, MPT1000 ‐ 2673363(11)(AT)
5
$9,000
$1,800
0.16 %
3320 CART, MPT1000 ‐ 2673367(19)(SE)
5
$9,000
$1,800
0.16 %
3320 CART, MPT1000 ‐ 2673371(12) HiSpeedAD
5
$9,000
$1,800
0.16 %
3320 CART, MPT1000 ‐ 2673374(14) HiSpeedSE
5
$9,000
$1,800
0.16 %
3320 CART, MPT1000 ‐ 2673474(16)(MR)
5
$9,000
$1,800
0.16 %
3320 CART, MPT1000 ‐ 2673475(15) HiSpeedSE
5
$9,000
$1,800
0.16 %
3320 CART, MPT1000 ‐ 2673476(13) HiSpeedSE
5
$9,000
$1,800
0.16 %
3320 CART, MPT1000 ‐ 3673211(21)(MT)
5
$9,000
$1,800
0.16 %
Golf 411 Drinking Fountains - Replace
10
$36,000
$3,600
0.32 %
916 Starter Building - Refurbish
15
$7,500
$500
0.04 %
1002 Irrigation Computer/Software
8
$10,000
$1,250
0.11 %
1003 Irrigation Controllers - Replace
15
$55,000
$3,667
0.32 %
1006 Weather Station - Replace
15
$17,500
$1,167
0.10 %
1007 Irrigation System - Repair/Replace
1
$12,500
$12,500
1.10 %
1701 Bridge - Replace/Rebuild (F#1)
15
$25,000
$1,667
0.15 %
1950 Pump Station #1 - Replace
20
$225,000
$11,250
0.99 %
1950 Pump Station #2 - Replace
20
$200,000
$10,000
0.88 %
1960 Well Pump/Motor 125hp - Replace
20
$10,000
$500
0.04 %
1960 Well Pump/Motor 40hp - Replace
20
$10,000
$500
0.04 %
1962 Well Control Systems - Replace
20
$25,000
$1,250
0.11 %
2000 Fountain Pumps - Replace (F#1)
10
$20,000
$2,000
0.18 %
2001 Waterfall Pump - Replace (F#1)
10
$10,000
$1,000
0.09 %
2002 Lake Liner - Replace (F#1)
20
$135,000
$6,750
0.60 %
2003 Lake Shoreline - Repair (F#1)
20
$24,000
$1,200
0.11 %
2004 Lake - Dredge (F#1)
10
$95,000
$9,500
0.84 %
2010 Fountain Pumps - Replace (F#4)
10
$20,000
$2,000
0.18 %
2011 Lake Liner - Replace (F#4)
20
$165,000
$8,250
0.73 %
2012 Lake Shoreline - Repair (F#4)
20
$25,000
$1,250
0.11 %
2013 Lake - Dredge (F#4)
10
$95,000
$9,500
0.84 %
2020 Fountain Pumps - Replace (F#11)
10
$20,000
$2,000
0.18 %
2021 Lake Liner - Replace (F#11)
20
$200,000
$10,000
0.88 %
2022 Lake Shoreline - Repair (F#11)
20
$30,000
$1,500
0.13 %
2024 Lake - Dredge (F#11)
10
$95,000
$9,500
0.84 %
2030 Fountain Pumps - Replace (B#2)
10
$20,000
$2,000
0.18 %
2031 Lake Liner - Replace (B#2)
20
$42,500
$2,125
0.19 %
Association Reserves, #6510-0
57
7/29/2022
Made with FlippingBook - Online magazine maker