SUDDEN VALLEY COMMUNITY ASSOCIATION RESERVE STUDY...

SUDDEN VALLEY COMMUNITY ASSOCIATION

RESERVE STUDY

LEVEL I: FULL RESERVE STUDY FUNDING ANALYSIS

2017

https://www.schwindtco.com/(503) 227-1165

Revised 11/01/2016

Sudden Valley Community AssociationReserve Study– OnsiteDisclosure Information

2017

We have conducted an onsite reserve study for Sudden Valley Community Association for the year beginning January 1, 2017, in accordance with guidelines established by Community Associations Institute and the American Institute of Certified Public Accountants.

This reserve study meets the requirements of Washington state statutes.

We have no other involvement with the Association other than providing the reserve study.

Schwindt & Company believes that every association should have a complete building envelope inspection within 12 months of completion of all construction. This inspection must be performed by a licensed building envelope inspector. Ongoing inspections of the property should be performed by a licensed inspector, with the exception of a roof inspection which may be performed by a licensed roofing contractor.

Assumptions used for inflation, interest, and other factors are detailed in the report. Income tax factors were not considered due to the uncertainty of factors affecting net taxable income and the election of tax form to be filed.

David T. Schwindt, the representative in charge of this report, is a designated Reserve Study Specialist, Professional Reserve Analyst, and Certified Public Accountant licensed in the states of Oregon, Washington, California, and Arizona.

All information regarding the useful life and cost of reserve components was derived from the Association, local venders, and/or from various construction pricing and scheduling manuals.

The terms RS Means, National Construction Estimator, and Fannie Mae Expected Useful Life Tables and Forms refer to construction industry estimating databases that are used throughout the industry to establish cost estimates and useful life estimates for common building components and products. We suggest that the Association obtain firm bids for these services.

We have added a provision to the cost of each component to take into account Washington state sales tax.

We are not aware of any material issues which, if not disclosed, would cause a material distortion of this report.

Where applicable we have included an Asset ID based on the 2016 fixed asset listing provided to us.

Certain information, such as the beginning balance of reserve funds and other information as detailed on the component detail reports, was provided by Association representatives and is deemed to be reliable by us. This reserve study is a reflection of the information provided to us and cannot be used for the purpose of performing an audit, a quality/forensic analysis, or background checks of historical records.

Revised 11/01/2016

jwong

CAI - RS

jwong

APRA

jwong

Letter Head

The CRRRF (Capital Repair and Replacement Fund) study includes the following: the golf course, golf equipment, maintenance equipment, maintenance area, marina, campgrounds, airfield adult center, core areas of buildings, including the clubhouse, and barns 6, and 8. The road includes the 40 miles of roads, culverts and ditches related to the road system. The mailbox includes the mailboxes located throughout the community. Currently Barn 6 is used as storage for maintenance equipment and materials, the adult building is used as a library, and Barn 8 is used as a YMCA. The campground and airfield are currently not in use.

The Association has requested we create a new scenario called the revitalization plan. For the CRRRF reserve study,

the plan assumes a large amount of work is done in 2018. This includes the revitalization of the Marina, Area Z,

security building, and rec corridor. For the roads reserve study, the plan assumes all the roads are replaced in a 3

year period from 2019-2021. If the Association’s membership plans to proceed with this scenario, the reserve study

should be revised to reflect this decision.

Site visits should not be considered a project audit or quality inspection of the Association’s property. This site visit does not evaluate the condition of the property to determine the useful life or needed repairs. Schwindt & Company suggests that the Association perform a building envelope inspection to determine the condition, performance, and the useful life of all the components.

Certain costs outlined in the reserve study are subjective and, as a result, are for planning purposes only. The Association should obtain firm bids at the time of work. Actual costs will depend upon the scope of work as defined at the time the repair, replacement, or restoration is performed. All estimates relating to future work are good faith estimates and projections are based on the estimated inflation rate, which may or may not prove accurate. All future costs and life expectancies should be reviewed and adjusted annually.

This reserve study, unless specifically stated in the report, assumes no fungi, mold, asbestos, lead paint, urea-formaldehyde foam insulation, termite control substances, other chemicals, toxic wastes, radon gas, electro-magnetic radiation or other potentially hazardous materials (on the surface or sub-surface), or termites on the property. The existence of any of these substances may adversely affect the accuracy of this reserve study. Schwindt & Company assumes no responsibility regarding such conditions, as we are not qualified to detect substances, determine the impact, or develop remediation plans/costs.

Since destructive testing was not performed, this reserve study does not attempt to address latent and/or patent defects. Neither does it address useful life expectancies that are abnormally short due either to improper design, installation, nor to subsequent improper maintenance. This reserve study assumes all components will be reasonably maintained for the remainder of their life expectancy.

Physical Analysis:

New projects generally include information provided by developers and/or refer to drawings.

Full onsite reserve studies generally include field measurements and do not include destructive testing. Drawings are usually not available for existing projects.

Onsite updates generally include observations of physical characteristics, but do not include field measurements.

Please note that the Association has not had a complete building envelope inspection. The effects of not having information relating to this inspection are not known.

This reserve study should be reviewed carefully. It may not include all common and limited common element components that will require major maintenance, repair, or replacement in future years, and may not include regular contributions to a reserve account for the cost of such maintenance, repair, or replacement. The failure to include a component in a reserve study, or to provide contributions to a reserve account for a component, may, under some circumstances, require homeowners to pay on demand (as a special assessment) their share of common expenses for the cost of major maintenance, repair, or replacement of a reserve component.

Revised 11/01/2016

Property Description

Sudden Valley Community Association consists of 3152 units located in Bellingham, Washington. The Association includes several common area buildings including a clubhouse, 2 barns, and an adult center. There are 2 pools, a golf course, several parks, 2 tennis courts, basketball court, a camp ground, an airfield, a marina, over 10,000 feet of shoreline, beach areas, and a road and drainage system. The Association shall provide exterior improvements upon the common elements. The individual homeowners are responsible for all maintenance and repairs of their home and the adjacent private property.

Building Approx. Construction DateGuard House 1974Maintenance Building 1984Adult Pool (Library) 1993Barn 6 (Ice Barn) 1950’sBarn 8 (YMCA) 1950’sClubhouse/Proshop 1989 (Exterior renovated in 2014)Golf Maintenance 1971Bus Shelters VariousMarina & AM/PM Buildings 1974

This study uses information supplied by the Association, local vendors, and various construction pricing and scheduling manuals to determine useful lives and replacement costs.

A site visit was performed by Schwindt & Company in 2016. Schwindt & Co did not investigate

components for defects, materials, design or workmanship. This would ordinarily be considered in a

complete building envelope inspection. Our condition assessment considers if the component is wearing

as intended. All components are considered to be in fair condition and appear to be wearing as intended

unless noted otherwise in the component detail.

Funds are being accumulated in the replacement fund based on estimates of future need for repairs and replacement of common property components. Actual expenditures, investment income, and provisions for income taxes however, may vary from estimated amounts, and variations may be material. Therefore, amounts accumulated in the replacement fund may not be adequate to meet future funding needs.

If additional funds are needed, the Association has the right, subject to member approval, to increase regular assessments, levy special assessments, otherwise the Association may delay repairs or replacements until funds are available.

Revised 11/01/2016

SCHWINDT & CO. RESERVE STUDY SERVICES

PAGE 1 of 182


CRRRF

RESERVE STUDY


2017

Revised 11/01/2016


PAGE 2 of 182

SUDDEN VALLEY COMMUNITY ASSOCIATION - CRRRF

Executive Summary

Year of Report:

January 1, 2017 to December 31, 2017

Number of Units:

3152 Units

Parameters:

Beginning Balance: $741,489

Year 2017 Current Contribution: $373,436

Year 2017 Projected Interest Earned: $29

Inflation: 2.50%

Annual Increase to Current Contribution: 0.00%

Lowest Cash Balance Over 30 Years (Threshold): -$11,725,140

Average Reserve Assessment per Unit: $9.87

RCW 64.38.070 Section 4.2 Disclosures:(a) A reserve component list: Please see pages 16-24(b) Date of study: May 24, 2016

This reserve study meets the requirements of RCW 64.38.070 section 4(c) Level I: Full Reserve Study Funding Analysis and Plan(d) Reserve account balance as of May 24, 2016:$741,489(e) Percent funded as of 2017: 5%(f) Special assessments implemented or planned: Please see page 15(g) Interest rate: 0% Inflation rate: 2.50%(h) Current reserve account contribution rate: $473,100(i) 2017 Recommended reserve contribution: $373,436

2017 Fully funded contribution: 2,250,2672017 Baseline contribution: 765,175

(j) Projected account balance for thirty years: Please see page 15(k) This reserve study was prepared by a reserve study professional

Revised 11/01/2016

jwong

Letter Head

TABLE OF CONTENTSSudden Valley Community Association - CRRRF


PAGE 3 of 182

RESERVE STUDY - CRRRF

Cash Flow Method - Current Funding Model Summary 14 of 182

Cash Flow Method - Current Funding Model Projection 15 of 182

Component Summary By Area 16 of 182

Annual Expenditure Detail 25 of 182

Detail Report by Area 48 of 182

Fully Funded Method Summary 179 of 182

Fully Funded Method Projection 180 of 182

Baseline Funding Model Summary 181 of 182

Baseline Funding Model Projection 182 of 182

Revised 11/01/2016

Sudden Valley Community Association - CRRRF Category Detail Index


PAGE 4 of 182

Asset IDDescription Replacement Page

Association Wide System1293 Airport & Campground - Inspection 2017 48 of 1821294 Area Z, Marina & Rec Corridor - Inspection 2017 48 of 1821162 SEC: Rekey Buildings 2017 49 of 1821158 System: Computer - Replacement 2020 49 of 1821159 System: Phone System - Replacement 2022 50 of 1821160 System: Web Page - Redesign 2022 50 of 182

Recreation1268 2006 Trail Building Program 2017 51 of 182

Barn 8 Building1083 Barn 8: Building Exterior Envelope Restoration 2018 52 of 1821091 Barn 8: Electrical System - Repair 2022 52 of 1821093 Barn 8: Fire System - Repair 2022 53 of 1821095 Barn 8: Flat Roof - Replacement 2033 53 of 1821089 Barn 8: HVAC - Replacement 2027 54 of 1821099 Barn 8: Painting 2025 54 of 1821090 Barn 8: Plumbing System - Repair 2022 55 of 1821094 Barn 8: Restrooms/Locker Rooms - Remodel 2027 55 of 1821083 Barn 8: Roof Replacement 2038 56 of 182

Barn 8 Equipment1097 Barn 8: Coffee Area: Equipment - Replacement 2027 57 of 1821200 Barn 8: Coffee Area: Ice Machine II - Replacement 2017 57 of 1821098 Barn 8: Coffee Area: Kitchen - Renovation 2027 58 of 1821096 Barn 8: Coffee Area: Lobby - Renovation 2029 58 of 1821085 Barn 8: Dance Area - Renovation 2023 59 of 1821086 Barn 8: Dance Area Heaters - Replacement 2023 59 of 1821087 Barn 8: Dance Area Kitchen Equipment - Replacem.. 2023 60 of 1821248 Barn 8: Gym Cardio Machines - Replacement 2017 60 of 1821084 Barn 8: Gym Weight Machines - Replacement 2037 61 of 1821231 Barn 8: Safety Nets - Replacement 2028 62 of 1821092 Barn 8: Water Heaters - Replacement 2020 62 of 182

Revised 11/01/2016



PAGE 5 of 182


Main Pool1107 Main Pool: Cover - Replacement 2017 63 of 1821105 Main Pool: Deck - Repair 2018 63 of 1821100 Main Pool: Equipment - Replacement 2028 64 of 1821104 Main Pool: Fence - Replacement 2019 64 of 1821106 Main Pool: Furniture - Replacement 2020 65 of 1821244 Main Pool: Resurface 2017 65 of 1821108 Main Pool: Shack Building - Rebuild 2017 66 of 182

Rec Corridor1113 Core Area: Field Equipment - Replacement 2030 67 of 1821109 Core Area: Outdoor Amenities - Replacement 2026 67 of 1821110 Core Area: Tennis Court - Resurface 2020 68 of 1821112 Core Area: Tennis Court Fence - Replacement 2020 68 of 1821111 Core Area: Tennis Court Lights - Replacement 2020 69 of 182

Adult Building Equipment (Currently Library)1118 Adult Building: Interior - Renovation 2021 70 of 1821119 Adult Building: Water Heater - Replacement 2021 70 of 182

Adult Building (Currently Library)1116 Adult Building: Doors & Windows- Repair 2023 71 of 1821284 Adult Building: Electrical System - Replacement 2043 71 of 1821286 Adult Building: Fire System - Replacement 2023 72 of 1821117 Adult Building: HVAC - Replacement 2022 72 of 1821115 Adult Building: Painting - Replacement 2017 73 of 1821285 Adult Building: Plumbing System - Replacement 2043 73 of 1821114 Adult Building: Roof - Replacement 2040 74 of 1821245 Adult Building: Siding - Repair 2017 74 of 182

Adult Pool1127 Adult Pool: Cover - Replacement 2026 75 of 1821123 Adult Pool: Deck - Repairs 2027 75 of 1821126 Adult Pool: Fence - Replacement 2023 75 of 1821233 Adult Pool: Filter - Replacement 2026 76 of 182

Revised 11/01/2016



PAGE 6 of 182


Adult Pool Continued...1125 Adult Pool: Furniture - Replacement 2017 76 of 1821120 Adult Pool: Heater - Replacement 2026 77 of 1821122 Adult Pool: Pump - Replacement 2024 77 of 1821121 Adult Pool: Resurface - Replacement 2017 77 of 1821124 Adult Pool: Shed - Rebuild 2017 78 of 182

Clubhouse1148 Clubhouse: Bar Deck - Recoating 2019 79 of 1821157 Clubhouse: Electrical Systems - Renovation 2022 79 of 1821146 Clubhouse: Exterior - Replacement Unfunded 80 of 1821153 Clubhouse: Fire Systems - Upgrade 2019 80 of 1821152 Clubhouse: HVAC - Replacement 2022 81 of 1821156 Clubhouse: Plumbing Systems - Renovation 2022 81 of 1821300 Clubhouse: Retaining Wall - Replacement 2046 82 of 1821144 Clubhouse: Roof & Gutters - Replacement 2039 82 of 1821145 Clubhouse: Siding - Painting 2021 82 of 182

Clubhouse Equipment1151 Clubhouse: 19th Hole - Renovation 2028 84 of 1821150 Clubhouse: Admin - Renovation 2022 84 of 1821203 Clubhouse: Postage Machine - Replacement 2019 85 of 1821147 Clubhouse: Pro Shop - Renovation 2031 85 of 1821149 Clubhouse: Restaurant - Renovation 2028 86 of 1821202 Clubhouse: Restaurant TV's - Replacement 2019 86 of 1821155 Clubhouse: Restrooms & Locker Rooms - Renovati.. 2029 87 of 1821154 Clubhouse: Water Heater - Replacement 2030 87 of 182

Kitchen1196 Kitchen (19): Cooler - Replacement 2017 88 of 1821197 Kitchen (19): Drink/Display Cooler - Replacement 2020 88 of 1821191 Kitchen (19): Walk-in Coolers - Repair 2017 88 of 1821192 Kitchen(19): Fryers - Replacement 2017 89 of 1821198 Kitchen(19): Remodel 2017 89 of 1821195 Kitchen(19): Stove & Flat Top - Replacement 2017 90 of 182

Revised 11/01/2016



PAGE 7 of 182


Kitchen Continued...1182 Kitchen: Dishwasher - Replacement 2020 90 of 1821183 Kitchen: Double Oven - Replacement 2017 90 of 1821194 Kitchen: Exhaust Fan - Replacement 2020 91 of 1821188 Kitchen: Exhaust Hood - Replacement 2028 91 of 1821187 Kitchen: Flat Top - Replacement 2017 92 of 1821185 Kitchen: Fryers - Replacement 2017 92 of 1821186 Kitchen: Grill Top - Replacement 2017 92 of 1821199 Kitchen: Ice Machine I - Replacement 2017 93 of 1821193 Kitchen: Renovation 2022 93 of 1821189 Kitchen: Salamander - Replacement 2017 94 of 1821190 Kitchen: Walk-in Coolers - Repair 2017 94 of 182

Golf Course1224 Golf: Austin Creek - Repair 2020 95 of 1821212 Golf: Bridges - Replacement 2018 95 of 1821213 Golf: Bunkers - Replacement 2017 95 of 1821219 Golf: Cart Path - Repair 2017 96 of 1821218 Golf: Cart Path - Repaving 2032 96 of 1821273 Golf: Driving Range Projects 2027 97 of 1821217 Golf: Greens & Tee Boxes - Rebuild 2017 97 of 1821215 Golf: Irrigation System - Repair 2019 98 of 1821214 Golf: Irrigation System - Replacement 2044 98 of 1821269 Golf: Lake Louise Damn - Repair 2032 98 of 1821216 Golf: Lake Louise Pump Station - Rebuild 2044 99 of 1821274 Golf: Practice Putting Green 2020 99 of 1821246 Golf: Pump Houses - Renovation 2024 100 of 1821247 Golf: Restrooms - Renovation 2024 100 of 182

Golf Course Equipment1258 10 Golf Carts - Replacement 2018 101 of 1821259 40 Golf Carts - Capital Lease 2021 101 of 1821220 Golf: Golf Ball Washer - Replacement 2017 102 of 1821222 Golf: POS System - Replacement 2018 102 of 1821221 Golf: Range Picking Unit - Replacement 2021 102 of 182

Revised 11/01/2016



PAGE 8 of 182


Golf Course Equipment Continued...1223 Golf: Tee Sheet Software - Replacement 2017 103 of 182

Turf Building1209 TURF: Building - Paint 2017 104 of 1821210 TURF: Building - Repair 2017 104 of 1821254 TURF: Building Overhead Door - Replacement 2023 105 of 1821283 TURF: Electrical System - Replacement 2021 105 of 1821208 TURF: Fence - Replacement/Repair 2022 106 of 1821276 TURF: Furnace - Replacement 2031 106 of 1821255 TURF: Gutters - Replacement 2028 107 of 1821280 TURF: Restrooms - Replacement 2017 107 of 1821204 TURF: Roof - Replacement 2032 108 of 1821205 TURF: Sand Storage Roof - Replacement 2032 108 of 1821207 TURF: Vent System - Replacement/Repair 2021 109 of 1821211 TURF: Wash Pad - Refurbish 2025 109 of 1821281 TURF: Water Heater - Replacement 2017 110 of 182

Turf Equipment1027 1987 Jacobsen 22" Walking Greensmower Unfunded 111 of 1821028 1987 Jacobsen 22" Walking Greensmower Unfunded 111 of 1821079 2005 JD ProGator 2030A - Replacement 2025 112 of 1821073 2008 Toro 3100 Approach Mower - Replacement 2020 112 of 1821078 2009 Club Car Carryall 252 - Replacement 2021 112 of 1821077 2012 Toro 5410 Fairway Unit - Replacement 2025 113 of 1821076 2012 Toro Greens Triplex Mower - Replacement 2019 113 of 1821026 2016 SIP 650 - Replacement 2036 114 of 1821025 2016 SIP 7000 Reel Grinder - Replacement 2036 114 of 1821032 2016 Toro GTX Light Utility Vehicle - Replacement 2031 114 of 1821036 250 Gal. Gas Storage Tank (Proshop) - Replacement 2022 115 of 1821305 6000 Bed Knife Grinder - Replacement 2031 115 of 1821307 7000 Reel Grinder - Replacement 2031 116 of 1821065 Aerifier - Verti Core 2100 2024 116 of 1821034 Alladin 1222 Steam Cleaner - Replacement 2017 116 of 1821051 Billy Goat Leaf Blower - Replacement 2024 117 of 182

Revised 11/01/2016



PAGE 9 of 182


Turf Equipment Continued...1067 Buffalo Turbine Blower Model H10G - Replacement 2020 117 of 1821046 Cushman Greens Groomer Brush - replacement 2020 118 of 1821047 Cushman Groomaster Trap Rake 2023 118 of 1821308 Emergency Generator - Replacement 2046 118 of 1821037 Ford 1920 Turf Tractor - Replacement 2018 119 of 1821038 Ford 7108 Loader - Replacement 2018 119 of 1821072 Golf Irrigation Pump - Replacement Unfunded 120 of 1821070 Golf Safety Net/Posts - Replacement 2017 120 of 1821053 Greens King V 186 Mower - Replacement 2017 121 of 1821061 Greensmaster 1000 Walking Mower - Replacement 2017 121 of 1821302 Honda Walk Behind Mower - Replacement 2031 122 of 1821074 JD 2030 Fairway Sprayer - Replacement 2021 122 of 1821059 Jacobsen LF 3400 Fairway Mower w/ Blades 2020 122 of 1821056 Jacobsen LF3400 Fairway Mower - Replacement 2019 123 of 1821022 Jacobson 5 Gang Mower - Replacement Unfunded 123 of 1821035 John Deere 950 Turf Tractor - Replacement Unfunded 124 of 1821043 John Deere Tri-Plex Trim Mower 3WD 2017 124 of 1821054 Kirby Markers - Replacement 2017 125 of 1821048 Kohler CH 20 Unfunded 125 of 1821064 NH 42 HP Tractor Model #TN55 - Replacement 2023 125 of 1821306 ProCore 648 Gas Aerifer 23 HP - Replacement 2031 126 of 1821055 Ryan Core Harvester - Replacement 2021 126 of 1821030 Ryan Renovaire Fairway Aerifier - Replacement 2017 127 of 1821031 Ryan Sod Cutter - Replacement 2017 127 of 1821304 SnowDogg 9' Snow Plow & Beyers HP 2000 Sander.. 2031 127 of 1821181 TURF: 05 Colorado - Replacement 2019 128 of 1821206 TURF: Main Pump Panel - Replacement 2039 128 of 1821303 Toro 3300 TriPlex Mower - Replacement 2031 129 of 1821024 Toro Green Aerifier - Replacement Unfunded 129 of 1821040 Toro Greensmaster 1000 Mower - Replacement Unfunded 130 of 1821041 Toro Greensmaster 1000 Mower - Replacement 2017 130 of 1821042 Toro Greensmaster 1000 Mower - Replacement 2017 131 of 1821039 Toro Greensmaster 1000 Mower - Replacement Unfunded 131 of 1821068 Toro Prosweep 5200D Unfunded 132 of 182

Revised 11/01/2016



PAGE 10 of 182


Turf Equipment Continued...1058 Toro Utility Turf Truck - Replacement 2020 132 of 1821066 Toro Z Master Mower Model 74245 - Replacement 2017 133 of 1821049 Tri-King Tri-Plex Mower Unfunded 133 of 1821082 Tru Turf Greens Roller - Replacement 2019 134 of 1821063 Turf II 2-wheel Turf Truck - Replacement 2018 134 of 1821080 Turfco 1530 Top Dresser - Replacement 2028 134 of 1821029 Turfco Meter-Matic Sand Topdresser Unfunded 135 of 1821057 Turfco SP1530 Spreader - Replacement 2021 135 of 1821045 TyCrop MH 400 Fairway Top Dresser & Twin Spin.. 2022 136 of 1821075 Vermeer Brush Chipper 2012-05CRRF 2022 136 of 1821062 Vicon PS 403 Fertilizer Spreader - Replacement 2018 136 of 182

Area Z Maintenance Building1250 Area Z Door - Repair 2022 138 of 1821263 Area Z Gate - Replacement 2020 138 of 1821253 Area Z Service Truck Compound - Replacement 2018 139 of 1821295 Area Z: Contamination Mitigation 2017 139 of 1821251 Gates Lighting - Replacement 2018 140 of 1821288 Maintenance Building: Electrical System - Replace.. 2018 140 of 1821130 Maintenance Building: Equipment - Replacement 2018 141 of 1821287 Maintenance Building: Plumbing System - Replace.. 2018 141 of 1821129 Maintenance Building: Siding & Roof - Replacement 2018 142 of 1821289 Maintenance Building: Water Heater - Replacement 2017 142 of 1821128 RV: Area - Rehab 2022 143 of 182

Maintenance Equipment1015 1,000 Gal. Gas Storage Tank 2019 144 of 1821012 2008 Cat 420e Backhoe - Replacement 2027 144 of 1821019 2008 Cat Skid Steer Loader 2033 144 of 1821018 2013 Cat 906h Wheel Loader 2033 145 of 1821170 2016 Chevy HD3500 - Replacement 2023 145 of 1821296 250 Gallon Gas Tank - Replacement 2025 146 of 1821071 500 Gal Diesel Fuel Tank - Replacement 2027 146 of 1821008 8 1/2 ft. Meyer Snowplow and Sander Unit 2020 146 of 182

Revised 11/01/2016



PAGE 11 of 182


Maintenance Equipment Continued...1014 Cat Rotary Brush - Replacement 2028 147 of 1821021 Chain and Pole Saws - Replacement 2025 147 of 1821262 Driveway/Notice Signs - Replacement 2025 148 of 1821060 Greensmaster 1000 Walking Mower - Replacement 2017 148 of 1821044 John Deere 12.5 HP Commercial Mower (38") Unfunded 148 of 1821033 Landpride Box Scraper - Replacement 2017 149 of 1821010 Lawn Mower - Zero Turn - Replacement 2017 149 of 1821270 Maint: 00 Dodge Caravan - Replacement 2017 150 of 1821169 Maint: 00 F250 - Replacement 2017 150 of 1821264 Maint: 00 Ford Ranger - Replacement 2017 150 of 1821171 Maint: 04 Silverado - Replacement 2017 151 of 1821172 Maint: 05 3500 - Replacement 2019 151 of 1821173 Maint: 05 Explorer - Replacement Unfunded 151 of 1821174 Maint: 08 4500 Dump Truck - Replacement 2019 152 of 1821175 Maint: 14 4500 - Replacement 2021 152 of 1821176 Maint: 15 5500 - Replacement 2022 153 of 1821177 Maint: 16 3500 - Replacement 2023 153 of 1821278 Maint: 16 HydroVac Trailer Pressure Washer - Repl.. 2023 153 of 1821168 Maint: 97 GMC Dump Truck - Replacement Unfunded 154 of 1821275 Master Maintenance Ops Manual Update 2019 154 of 1821002 Meyer Snow Plow Assembly 2017 155 of 1821020 Pallet Forks - Replacement 2025 155 of 1821009 Road Mower - New Holland TC45DA 2017 155 of 1821261 Safeway Scaffolding - Replacement 2017 156 of 1821011 Snow Removal Equipment - Replacement 2024 156 of 1821005 Toro Z149 Lawn Tractor, 52" Mower 2017 157 of 182

Security Building1301 Security Building - Interior- Repair 2019 158 of 1821227 Security Building - Roof - Replacement 2029 158 of 1821229 Security Building - Siding - Paint 2017 159 of 1821228 Security Building - Siding - Repair 2017 159 of 182

Security Equipment1180 SEC: 05 Element - Replacement 2019 160 of 182

Revised 11/01/2016



PAGE 12 of 182


Security Equipment Continued...1179 SEC: 09 CRV - Replacement 2019 160 of 1821178 SEC: 16 CRV - Replacement 2023 160 of 1821163 SEC: Card Printer - Replacement 2019 161 of 1821164 SEC: Defibrillator - Replacement 2018 161 of 1821165 SEC: Radio System - Replacement 2022 162 of 1821161 SEC: Security/Access Control - Replacement 2022 162 of 1821166 SEC: Speed Guns - Replacement 2020 163 of 182

Marina1142 Marina & AM/PM: Buildings - Painting 2022 164 of 1821139 Marina: Boat Ramp Harbor - Rebuild 2018 164 of 1821143 Marina: Grading & Drainage 2018 165 of 1821140 Marina: Open Water Boat Ramp - Rebuild 2018 165 of 1821141 Marina: Outdoor Amenities - Replacement 2020 166 of 1821133 Marina: Picnic Shelter - Repairs 2018 166 of 1821136 Marina: Restroom - Renovation/Repairs 2032 167 of 1821138 Marina: Spit - Rebuild 2018 167 of 1821134 Marina: Tennis Court - Resurface 2020 168 of 1821135 Marina: Tennis Court Fence - Replacement 2020 168 of 1821137 Marina: Wet Slip Docks - Renovation 2027 169 of 182

AM PM Beach1131 AM/PM: Picnic Shelter - Repairs 2019 170 of 1821132 AM/PM: Restrooms - Repairs 2035 170 of 182

Parks1230 Parks: Playground Equipment - Replacement 2017 171 of 1821256 Parks: Tables & Benches - Replacement 2017 171 of 182

Bus Shelters1298 Gate 1 Bus Shelter - Replacement 2021 173 of 1821252 Gate 3 Bus Shelter - Replacement 2040 173 of 1821297 Gate 9 Bus Shelter 2023 173 of 1821299 Harbor View Bus Shelter - Replacement 2018 174 of 182

Revised 11/01/2016



PAGE 13 of 182


Bus Shelters Continued...1257 Parking Lot: Gate 5 - Replacement 2034 174 of 182

Airport1290 Airport Unfunded 175 of 182

Campground1266 Campground - Trails & Roads 2018 176 of 1821267 Campground Entrance Road Work 2018 176 of 182

Barn 6 Building1309 Barn 6 (Ice Barn) Unfunded 178 of 182

Total Funded Assets 249Total Unfunded Assets 18Total Assets 267

Revised 11/01/2016

Sudden Valley Community Association - CRRRFBellingham, Washington

Cash Flow Method - Current Funding Model Summary


PAGE 14 of 182

Report Date May 24, 2016Account Number 2sudde

Budget Year Beginning January 01, 2017Budget Year Ending December 31, 2017

Total Units 3152

Report Parameters

Inflation 2.50%Annual Assessment Increase 0.00%Interest Rate on Reserve Deposit 0.10%

2017 Beginning Balance $741,489.00

Current Funding Model Summary

This study utilizes the cash flow method and the threshold funding model, which establishes a reserve funding goal that keeps the reserve balance above a specified dollar or percent funded amount.

The following items were not included in the analysis because they have useful lives greater than 30 years: grading/drainage; foundation/footings; storm drains; telephone, cable, and internet lines.

This funding scenario begins with a contribution of $373,436 in 2017 and increases 0.00% each year for the remaining years of the study. A minimum balance of -$11,725,140 is maintained.

The purpose of this study is to insure that adequate replacement funds are available when components reach the end of their useful life. Components will be replaced as required, not necessarily in their expected replacement year. This analysis should be updated annually.

Cash Flow Method - Threshold Funding Model Summary of Calculations

Required monthly Contribution $31,119.67$9.87 per unit monthly

Average Net Month Interest Earned $2.38Total monthly Allocation to Reserves $31,122.05

$9.87 per unit monthly

Revised 11/01/2016

Sudden Valley Community Association - CRRRF Cash Flow Method - Current Funding Model Projection


PAGE 15 of 182

Beginning Balance: $741,489Projected Fully

Annual Annual Annual Ending Funded PercentYear Contribution Interest Expenditures Reserves Reserves Funded

2017 373,436 29 915,199 199,754 4,201,803 5%2018 373,436 976,195 -403,004 3,882,242 -10%2019 373,436 718,745 -748,314 3,836,551 -20%2020 373,436 588,402 -963,280 3,924,044 -25%2021 373,436 500,981 -1,090,825 4,121,795 -26%2022 373,436 1,016,174 -1,733,563 3,826,342 -45%2023 373,436 532,856 -1,892,983 4,022,263 -47%2024 373,436 388,189 -1,907,736 4,384,148 -44%2025 373,436 401,711 -1,936,011 4,758,472 -41%2026 373,436 307,550 -1,870,125 5,228,000 -36%2027 373,436 961,452 -2,458,141 5,072,295 -48%2028 373,436 666,137 -2,750,843 5,230,429 -53%2029 373,436 849,304 -3,226,711 5,226,786 -62%2030 373,436 613,083 -3,466,358 5,477,146 -63%2031 373,436 515,622 -3,608,544 5,849,544 -62%2032 373,436 787,385 -4,022,493 5,978,267 -67%2033 373,436 1,070,720 -4,719,778 5,846,259 -81%2034 373,436 209,332 -4,555,674 6,592,071 -69%2035 373,436 864,701 -5,046,939 6,721,383 -75%2036 373,436 649,070 -5,322,573 7,090,290 -75%2037 373,436 1,098,088 -6,047,224 7,040,651 -86%2038 373,436 700,310 -6,374,098 7,409,824 -86%2039 373,436 610,297 -6,610,959 7,900,576 -84%2040 373,436 1,075,461 -7,312,985 7,961,327 -92%2041 373,436 516,869 -7,456,418 8,605,658 -87%2042 373,436 865,158 -7,948,139 8,941,862 -89%2043 373,436 1,303,091 -8,877,795 8,873,192 -100%2044 373,436 2,501,121 -11,005,480 7,630,049 -144%2045 373,436 643,410 -11,275,454 8,239,441 -137%2046 373,436 823,121 -11,725,140 8,710,908 -135%

Revised 11/01/2016

Sudden Valley Community Association - CRRRF Component Summary By Area


PAGE 16 of 182

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

Association Wide SystemAirport & Campground - Inspection 1974 2017 40 3 0 1 Total 8,000.00 8,000Area Z, Marina & Rec Corridor - Inspection 1973 2017 40 4 0 1 Total 35,000.00 35,000SEC: Rekey Buildings 2008 2017 12 -3 0 1 Total 16,000.00 16,000System: Computer - Replacement 2015 2020 5 0 3 1 Total 100,000.00 100,000System: Phone System - Replacement 2015 2022 7 0 5 1 Total 15,000.00 15,000System: Web Page - Redesign 2015 2022 7 0 5 1 Total 9,000.00 9,000 Association Wide System - Total $183,000

Recreation2006 Trail Building Program 2006 2017 1 0 0 1 Total 4,000.00 4,000 Recreation - Total $4,000

Barn 8 BuildingBarn 8: Building Exterior Envelope Restor.. 1982 2018 30 6 1 1 Total 215,000.00 215,000Barn 8: Electrical System - Repair 1982 2022 40 0 5 1 Total 50,000.00 50,000Barn 8: Fire System - Repair 1982 2022 40 0 5 1 Total 50,000.00 50,000Barn 8: Flat Roof - Replacement 2016 2033 15 2 16 2,400 SF 5.00 12,000Barn 8: HVAC - Replacement 2007 2027 20 0 10 1 Total 45,000.00 45,000Barn 8: Painting 2016 2025 7 2 8 7,000 SF 2.50 17,500Barn 8: Plumbing System - Repair 1982 2022 40 0 5 1 Total 50,000.00 50,000Barn 8: Restrooms/Locker Rooms - Remod.. 2007 2027 20 0 10 1 Total 150,000.00 150,000Barn 8: Roof Replacement 2016 2038 20 2 21 13,000 SF 5.00 65,000 Barn 8 Building - Total $654,500

Barn 8 EquipmentBarn 8: Coffee Area: Equipment - Replace.. 2012 2027 15 0 10 1 Total 5,000.00 5,000Barn 8: Coffee Area: Ice Machine II - Repl.. 1985 2017 10 0 0 1 Total 4,000.00 4,000Barn 8: Coffee Area: Kitchen - Renovation 2012 2027 15 0 10 1 Total 10,000.00 10,000Barn 8: Coffee Area: Lobby - Renovation 2014 2029 15 0 12 1 Total 15,000.00 15,000Barn 8: Dance Area - Renovation 2003 2023 20 0 6 1 Total 30,000.00 30,000Barn 8: Dance Area Heaters - Replacement 2003 2023 20 0 6 4 Each 2,500.00 10,000Barn 8: Dance Area Kitchen Equipment - R.. 2003 2023 20 0 6 1 Total 40,000.00 40,000Barn 8: Gym Cardio Machines - Replacem.. 2007 2017 10 0 0 1 Total 65,000.00 65,000Barn 8: Gym Weight Machines - Replacem.. 2007 2037 30 0 20 1 Total 75,000.00 75,000Barn 8: Safety Nets - Replacement 2013 2028 15 0 11 1 Total 15,000.00 15,000Barn 8: Water Heaters - Replacement 2008 2020 12 0 3 1 Total 12,000.00 12,000 Barn 8 Equipment - Total $281,000

Main PoolMain Pool: Cover - Replacement 2011 2017 5 0 0 1 Total 11,000.00 11,000Main Pool: Deck - Repair 1976 2018 40 2 1 2,650 SF 10.00 26,500

Revised 11/01/2016



PAGE 17 of 182

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

Main Pool continued...Main Pool: Equipment - Replacement 2016 2028 12 0 11 1 Total 64,636.00 64,636Main Pool: Fence - Replacement 1976 2019 40 3 2 476 LF 40.00 19,040Main Pool: Furniture - Replacement 2010 2020 10 0 3 1 Total 5,000.00 5,000Main Pool: Resurface 2006 2017 12 -1 0 1 Total 100,000.00 100,000Main Pool: Shack Building - Rebuild 1989 2017 30 -2 0 1 Total 8,000.00 8,000 Main Pool - Total $234,176

Rec CorridorCore Area: Field Equipment - Replacement 1990 2030 40 0 13 1 Total 7,000.00 7,000Core Area: Outdoor Amenities - Replacem.. 1996 2026 30 0 9 1 Total 15,000.00 15,000Core Area: Tennis Court - Resurface 1990 2020 30 0 3 1 Total 52,000.00 52,000Core Area: Tennis Court Fence - Replacem.. 1990 2020 30 0 3 600 LF 40.00 24,000Core Area: Tennis Court Lights - Replacem.. 1990 2020 30 0 3 4 Each 500.00 2,000 Rec Corridor - Total $100,000

Adult Building Equipment (Currently Library)Adult Building: Interior - Renovation 1993 2021 20 8 4 1 Total 40,000.00 40,000Adult Building: Water Heater - Replacement 2009 2021 12 0 4 1 Total 3,500.00 3,500 Adult Building Equipment (Currently Library) - Total $43,500

Adult Building (Currently Library)Adult Building: Doors & Windows- Repair 1993 2023 30 0 6 33 Each 750.00 24,750Adult Building: Electrical System - Replac.. 1993 2043 50 0 26 1 Total 20,000.00 20,000Adult Building: Fire System - Replacement 1993 2023 30 0 6 1 Total 5,000.00 5,000Adult Building: HVAC - Replacement 1997 2022 15 10 5 1 Total 12,000.00 12,000Adult Building: Painting - Replacement 2010 2017 7 0 0 3,510 SF 2.00 7,020Adult Building: Plumbing System - Replac.. 1993 2043 50 0 26 1 Total 20,000.00 20,000Adult Building: Roof - Replacement 2015 2040 25 0 23 1 Total 18,927.00 18,927Adult Building: Siding - Repair 2010 2017 7 0 0 351 SF 10.00 3,510 Adult Building (Currently Library) - Total $111,207

Adult PoolAdult Pool: Cover - Replacement 2016 2026 10 0 9 1 Total 2,500.00 2,500Adult Pool: Deck - Repairs 1997 2027 30 0 10 364 SF 10.00 3,640Adult Pool: Fence - Replacement 2023 2023 20 0 6 280 LF 30.00 8,400Adult Pool: Filter - Replacement 2011 2026 15 0 9 1 Total 2,500.00 2,500Adult Pool: Furniture - Replacement 1997 2017 20 0 0 1 Total 2,500.00 2,500Adult Pool: Heater - Replacement 2011 2026 15 0 9 1 Total 4,000.00 4,000Adult Pool: Pump - Replacement 2014 2024 10 0 7 1 Total 1,000.00 1,000Adult Pool: Resurface - Replacement 1997 2017 10 0 0 1 Total 20,000.00 20,000Adult Pool: Shed - Rebuild 1993 2017 30 -6 0 1 Total 6,000.00 6,000 Adult Pool - Total $50,540

Revised 11/01/2016



PAGE 18 of 182

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

ClubhouseClubhouse: Bar Deck - Recoating 2014 2019 5 0 2 2,000 SF 5.00 10,000Clubhouse: Electrical Systems - Renovation 1976 2022 50 -4 5 1 Total 55,000.00 55,000Clubhouse: Exterior - Replacement UnfundedClubhouse: Fire Systems - Upgrade 2003 2019 20 -4 2 1 Total 20,000.00 20,000Clubhouse: HVAC - Replacement 2007 2022 15 0 5 1 Total 80,000.00 80,000Clubhouse: Plumbing Systems - Renovation 1976 2022 50 -4 5 1 Total 20,000.00 20,000Clubhouse: Retaining Wall - Replacement 2016 2046 30 0 29 1 Total 80,000.00 80,000Clubhouse: Roof & Gutters - Replacement 2014 2039 25 0 22 12,500 SF 3.00 37,500Clubhouse: Siding - Painting 2014 2021 7 0 4 6,300 SF 2.00 12,600 Clubhouse - Total $315,100

Clubhouse EquipmentClubhouse: 19th Hole - Renovation 2013 2028 15 0 11 1 Total 20,000.00 20,000Clubhouse: Admin - Renovation 1998 2022 10 14 5 1 Total 30,000.00 30,000Clubhouse: Postage Machine - Replacement 2007 2019 10 2 2 1 Total 7,500.00 7,500Clubhouse: Pro Shop - Renovation 2016 2031 15 0 14 1 Total 20,000.00 20,000Clubhouse: Restaurant - Renovation 2013 2028 15 0 11 1 Total 50,000.00 50,000Clubhouse: Restaurant TV's - Replacement 2012 2019 5 2 2 2 Each 1,000.00 2,000Clubhouse: Restrooms & Locker Rooms - .. 2009 2029 20 0 12 1 Total 30,000.00 30,000Clubhouse: Water Heater - Replacement 2015 2030 15 0 13 1 Total 10,000.00 10,000 Clubhouse Equipment - Total $169,500

KitchenKitchen (19): Cooler - Replacement 1985 2017 15 0 0 1 Total 3,000.00 3,000Kitchen (19): Drink/Display Cooler - Repla.. 1985 2020 15 20 3 1 Total 3,000.00 3,000Kitchen (19): Walk-in Coolers - Repair 1985 2017 26 0 0 1 Total 8,000.00 8,000Kitchen(19): Fryers - Replacement 1985 2017 10 0 0 1 Total 2,400.00 2,400Kitchen(19): Remodel 1998 2017 15 0 0 1 Total 5,000.00 5,000Kitchen(19): Stove & Flat Top - Replacem.. 1985 2017 25 0 0 1 Total 5,000.00 5,000Kitchen: Dishwasher - Replacement 2013 2020 7 0 3 1 Total 5,000.00 5,000Kitchen: Double Oven - Replacement 1985 2017 10 0 0 1 Total 5,000.00 5,000Kitchen: Exhaust Fan - Replacement 2015 2020 5 0 3 1 Total 1,500.00 1,500Kitchen: Exhaust Hood - Replacement 1985 2028 30 13 11 1 Total 22,000.00 22,000Kitchen: Flat Top - Replacement 1985 2017 15 0 0 1 Total 2,500.00 2,500Kitchen: Fryers - Replacement 1985 2017 10 0 0 1 Total 2,400.00 2,400Kitchen: Grill Top - Replacement 1985 2017 15 0 0 1 Total 2,500.00 2,500Kitchen: Ice Machine I - Replacement 1983 2017 10 0 0 1 Total 4,000.00 4,000Kitchen: Renovation 2000 2022 30 -8 5 1 Total 12,000.00 12,000Kitchen: Salamander - Replacement 1985 2017 15 0 0 1 Total 2,500.00 2,500Kitchen: Walk-in Coolers - Repair 1985 2017 26 0 0 3 Each 8,000.00 24,000 Kitchen - Total $109,800

Revised 11/01/2016



PAGE 19 of 182

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

Golf CourseGolf: Austin Creek - Repair 2010 2020 10 0 3 1 Total 7,500.00 7,500Golf: Bridges - Replacement 2015 2018 3 0 1 1 Each 7,000.00 7,000Golf: Bunkers - Replacement 1970 2017 1 0 0 3 Each 4,000.00 12,000Golf: Cart Path - Repair 2012 2017 5 0 0 1 Total 10,000.00 10,000Golf: Cart Path - Repaving 2012 2032 20 0 15 24,276 SF 4.00 97,104Golf: Driving Range Projects 2007 2027 20 0 10 1 Total 43,000.00 43,000Golf: Greens & Tee Boxes - Rebuild 2016 2017 1 0 0 1 Total 15,000.00 15,000Golf: Irrigation System - Repair 1994 2019 25 0 2 1 Total 250,000.00 250,000Golf: Irrigation System - Replacement 1994 2044 50 0 27 1 Total 900,000.00 900,000Golf: Lake Louise Damn - Repair 2012 2032 20 0 15 1 Total 75,000.00 75,000Golf: Lake Louise Pump Station - Rebuild 2014 2044 30 0 27 1 Total 35,000.00 35,000Golf: Practice Putting Green 2005 2020 15 0 3 1 Total 29,917.00 29,917Golf: Pump Houses - Renovation 1974 2024 30 20 7 2 Each 3,000.00 6,000Golf: Restrooms - Renovation 1974 2024 30 20 7 2 Each 15,000.00 30,000 Golf Course - Total $1,517,521

Golf Course Equipment10 Golf Carts - Replacement 2011 2018 7 0 1 10 Each 4,000.00 40,00040 Golf Carts - Capital Lease 2014 2021 7 0 4 40 Each 3,700.00 148,000Golf: Golf Ball Washer - Replacement 2011 2017 4 0 0 1 Total 2,000.00 2,000Golf: POS System - Replacement 2011 2018 7 0 1 1 Total 3,000.00 3,000Golf: Range Picking Unit - Replacement 2014 2021 7 0 4 1 Total 3,500.00 3,500Golf: Tee Sheet Software - Replacement 2003 2017 7 0 0 1 Total 3,000.00 3,000 Golf Course Equipment - Total $199,500

Turf BuildingTURF: Building - Paint 2006 2017 7 0 0 3,330 SF 2.00 6,660TURF: Building - Repair 1971 2017 30 0 0 3,330 SF 12.00 39,960TURF: Building Overhead Door - Replace.. 2003 2023 20 0 6 1 Total 1,996.00 1,996TURF: Electrical System - Replacement 1971 2021 50 0 4 1 Total 20,000.00 20,000TURF: Fence - Replacement/Repair 2007 2022 15 0 5 140 LF 40.00 5,600TURF: Furnace - Replacement 2016 2031 15 0 14 1 Total 3,000.00 3,000TURF: Gutters - Replacement 2003 2028 25 0 11 1 Total 1,121.00 1,121TURF: Restrooms - Replacement 1971 2017 15 0 0 1 Total 3,000.00 3,000TURF: Roof - Replacement 2012 2032 20 0 15 5,400 SF 3.50 18,900TURF: Sand Storage Roof - Replacement 2012 2032 20 0 15 680 SF 3.50 2,380TURF: Vent System - Replacement/Repair 2006 2021 15 0 4 1 Total 10,000.00 10,000TURF: Wash Pad - Refurbish 2000 2025 25 0 8 1 Total 10,000.00 10,000TURF: Water Heater - Replacement 1971 2017 12 0 0 1 Total 1,500.00 1,500 Turf Building - Total $124,117

Revised 11/01/2016



PAGE 20 of 182

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

Turf Equipment1987 Jacobsen 22" Walking Greensmower Unfunded1987 Jacobsen 22" Walking Greensmower Unfunded2005 JD ProGator 2030A - Replacement 2013 2025 12 0 8 1 Total 21,000.00 21,0002008 Toro 3100 Approach Mower - Replac.. 2010 2020 10 0 3 1 Total 31,000.00 31,0002009 Club Car Carryall 252 - Replacement 2013 2021 8 0 4 1 Total 11,000.00 11,0002012 Toro 5410 Fairway Unit - Replaceme.. 2012 2025 13 0 8 1 Total 42,000.00 42,0002012 Toro Greens Triplex Mower - Replac.. 2012 2019 7 0 2 1 Total 35,000.00 35,0002016 SIP 650 - Replacement 2016 2036 20 0 19 1 Total 13,000.00 13,0002016 SIP 7000 Reel Grinder - Replacement 2016 2036 20 0 19 1 Total 27,247.00 27,2472016 Toro GTX Light Utility Vehicle - Re.. 2016 2031 15 0 14 1 Total 10,414.00 10,414250 Gal. Gas Storage Tank (Proshop) - Re.. 1992 2022 30 0 5 1 Total 8,700.00 8,7006000 Bed Knife Grinder - Replacement 2016 2031 15 0 14 1 Total 13,400.00 13,4007000 Reel Grinder - Replacement 2016 2031 15 0 14 1 Total 27,300.00 27,300Aerifier - Verti Core 2100 2004 2024 20 0 7 1 Total 28,000.00 28,000Alladin 1222 Steam Cleaner - Replacement 1989 2017 20 0 0 1 Total 4,000.00 4,000Billy Goat Leaf Blower - Replacement 1999 2024 25 0 7 1 Total 2,500.00 2,500Buffalo Turbine Blower Model H10G - Re.. 2005 2020 15 0 3 1 Total 6,200.00 6,200Cushman Greens Groomer Brush - replace.. 1998 2020 22 0 3 1 Total 4,000.00 4,000Cushman Groomaster Trap Rake 1998 2023 25 0 6 1 Total 14,000.00 14,000Emergency Generator - Replacement 2016 2046 30 0 29 1 Total 59,377.37 59,377Ford 1920 Turf Tractor - Replacement 1993 2018 25 0 1 1 Total 3,000.00 3,000Ford 7108 Loader - Replacement 1993 2018 25 0 1 1 Total 4,500.00 4,500Golf Irrigation Pump - Replacement UnfundedGolf Safety Net/Posts - Replacement 2008 2017 6 0 0 1 Total 6,000.00 6,000Greens King V 186 Mower - Replacement 2000 2017 17 0 0 1 Total 35,000.00 35,000Greensmaster 1000 Walking Mower - Repl.. 2002 2017 15 0 0 1 Total 12,000.00 12,000Honda Walk Behind Mower - Replacement 2016 2031 15 0 14 1 Total 12,000.00 12,000JD 2030 Fairway Sprayer - Replacement 2011 2021 10 0 4 1 Total 47,000.00 47,000Jacobsen LF 3400 Fairway Mower w/ Blad.. 2002 2020 18 0 3 1 Total 38,000.00 38,000Jacobsen LF3400 Fairway Mower - Replac.. 2001 2019 18 0 2 1 Total 42,000.00 42,000Jacobson 5 Gang Mower - Replacement UnfundedJohn Deere 950 Turf Tractor - Replacement UnfundedJohn Deere Tri-Plex Trim Mower 3WD 1995 2017 18 0 0 1 Total 35,000.00 35,000Kirby Markers - Replacement 2001 2017 15 0 0 28 Total 142.87 4,000Kohler CH 20 UnfundedNH 42 HP Tractor Model #TN55 - Replace.. 2003 2023 20 0 6 1 Total 40,000.00 40,000ProCore 648 Gas Aerifer 23 HP - Replace.. 2016 2031 15 0 14 1 Total 28,400.00 28,400Ryan Core Harvester - Replacement 2001 2021 20 0 4 1 Total 5,000.00 5,000Ryan Renovaire Fairway Aerifier - Replace.. 1987 2017 30 0 0 1 Total 12,000.00 12,000Ryan Sod Cutter - Replacement 1987 2017 30 0 0 1 Total 6,000.00 6,000SnowDogg 9' Snow Plow & Beyers HP 20.. 2016 2031 15 0 14 1 Total 10,500.00 10,500TURF: 05 Colorado - Replacement 2005 2019 10 4 2 1 Total 25,000.00 25,000

Revised 11/01/2016



PAGE 21 of 182

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

Turf Equipment continued...TURF: Main Pump Panel - Replacement 2014 2039 25 0 22 1 Total 52,000.00 52,000Toro 3300 TriPlex Mower - Replacement 2016 2031 15 0 14 1 Total 30,000.00 30,000Toro Green Aerifier - Replacement UnfundedToro Greensmaster 1000 Mower - Replace.. UnfundedToro Greensmaster 1000 Mower - Replace.. 1995 2017 15 0 0 1 Total 12,000.00 12,000Toro Greensmaster 1000 Mower - Replace.. 1995 2017 15 0 0 1 Total 12,000.00 12,000Toro Greensmaster 1000 Mower - Replace.. UnfundedToro Prosweep 5200D UnfundedToro Utility Turf Truck - Replacement 2002 2020 18 0 3 1 Total 21,000.00 21,000Toro Z Master Mower Model 74245 - Repl.. 2005 2017 12 0 0 1 Total 12,000.00 12,000Tri-King Tri-Plex Mower UnfundedTru Turf Greens Roller - Replacement 2014 2019 5 0 2 1 Total 14,000.00 14,000Turf II 2-wheel Turf Truck - Replacement 2003 2018 15 0 1 1 Total 9,500.00 9,500Turfco 1530 Top Dresser - Replacement 2013 2028 15 0 11 1 Total 15,000.00 15,000Turfco Meter-Matic Sand Topdresser UnfundedTurfco SP1530 Spreader - Replacement 2001 2021 20 0 4 1 Total 10,000.00 10,000TyCrop MH 400 Fairway Top Dresser & T.. 1997 2022 25 0 5 1 Total 26,000.00 26,000Vermeer Brush Chipper 2012-05CRRF 2012 2022 10 0 5 1 Total 40,000.00 40,000Vicon PS 403 Fertilizer Spreader - Replace.. 2003 2018 15 0 1 1 Total 5,000.00 5,000 Turf Equipment - Total $982,039

Area Z Maintenance BuildingArea Z Door - Repair 2012 2022 10 0 5 1 Total 2,189.00 2,189Area Z Gate - Replacement 2010 2020 10 0 3 1 Total 9,173.00 9,173Area Z Service Truck Compound - Replace.. 1990 2018 20 8 1 1 Total 4,860.00 4,860Area Z: Contamination Mitigation 1974 2017 40 3 0 1 Total 65,000.00 65,000Gates Lighting - Replacement 1982 2018 15 21 1 1 Total 15,000.00 15,000Maintenance Building: Electrical System - .. 1984 2018 20 14 1 1 Total 20,000.00 20,000Maintenance Building: Equipment - Replac.. 2015 2018 3 0 1 1 Total 7,000.00 7,000Maintenance Building: Plumbing System - .. 1984 2018 20 14 1 1 Total 20,000.00 20,000Maintenance Building: Siding & Roof - Re.. 1984 2018 20 14 1 1 Total 35,000.00 35,000Maintenance Building: Water Heater - Repl.. 1984 2017 12 0 0 1 Total 1,500.00 1,500RV: Area - Rehab 1992 2022 30 0 5 1 Total 35,000.00 35,000 Area Z Maintenance Building - Total $214,722

Maintenance Equipment1,000 Gal. Gas Storage Tank 1992 2019 25 2 2 1 Total 10,000.00 10,0002008 Cat 420e Backhoe - Replacement 2011 2027 20 -4 10 1 Total 130,000.00 130,0002008 Cat Skid Steer Loader 2013 2033 20 0 16 1 Total 40,000.00 40,0002013 Cat 906h Wheel Loader 2013 2033 20 0 16 1 Total 80,000.00 80,0002016 Chevy HD3500 - Replacement 2016 2023 7 0 6 1 Total 38,000.00 38,000250 Gallon Gas Tank - Replacement 2000 2025 25 0 8 1 Total 10,000.00 10,000

Revised 11/01/2016



PAGE 22 of 182

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

Maintenance Equipment continued...500 Gal Diesel Fuel Tank - Replacement 2009 2027 18 0 10 1 Total 8,000.00 8,0008 1/2 ft. Meyer Snowplow and Sander Unit 2005 2020 15 0 3 1 Total 15,000.00 15,000Cat Rotary Brush - Replacement 2013 2028 15 0 11 1 Total 13,000.00 13,000Chain and Pole Saws - Replacement 2015 2025 10 0 8 1 Total 6,400.00 6,400Driveway/Notice Signs - Replacement 2010 2025 15 0 8 1 Total 2,931.00 2,931Greensmaster 1000 Walking Mower - Repl.. 2002 2017 15 0 0 1 Total 12,000.00 12,000John Deere 12.5 HP Commercial Mower (3.. UnfundedLandpride Box Scraper - Replacement 1989 2017 18 0 0 1 Total 2,500.00 2,500Lawn Mower - Zero Turn - Replacement 2007 2017 10 0 0 1 Total 8,500.00 8,500Maint: 00 Dodge Caravan - Replacement 2003 2017 5 0 0 1 Total 16,000.00 16,000Maint: 00 F250 - Replacement 2000 2017 7 0 0 1 Total 40,000.00 40,000Maint: 00 Ford Ranger - Replacement 2003 2017 7 0 0 1 Total 20,000.00 20,000Maint: 04 Silverado - Replacement 2004 2017 7 0 0 1 Total 35,000.00 35,000Maint: 05 3500 - Replacement 2005 2019 7 7 2 1 Total 35,000.00 35,000Maint: 05 Explorer - Replacement UnfundedMaint: 08 4500 Dump Truck - Replacement 2009 2019 7 3 2 1 Total 80,000.00 80,000Maint: 14 4500 - Replacement 2014 2021 7 0 4 1 Total 80,000.00 80,000Maint: 15 5500 - Replacement 2015 2022 7 0 5 1 Total 115,000.00 115,000Maint: 16 3500 - Replacement 2016 2023 7 0 6 1 Total 50,000.00 50,000Maint: 16 HydroVac Trailer Pressure Wash.. 2016 2023 7 0 6 1 Total 90,000.00 90,000Maint: 97 GMC Dump Truck - Replacement UnfundedMaster Maintenance Ops Manual Update 2016 2019 3 0 2 1 Total 11,572.00 11,572Meyer Snow Plow Assembly 1997 2017 15 0 0 1 Total 5,000.00 5,000Pallet Forks - Replacement 2015 2025 10 0 8 1 Total 800.00 800Road Mower - New Holland TC45DA 2007 2017 18 -8 0 1 Total 55,000.00 55,000Safeway Scaffolding - Replacement 1990 2017 5 0 0 1 Total 1,089.00 1,089Snow Removal Equipment - Replacement 2009 2024 15 0 7 1 Total 45,000.00 45,000Toro Z149 Lawn Tractor, 52" Mower 2002 2017 10 0 0 1 Total 15,000.00 15,000 Maintenance Equipment - Total $1,070,792

Security BuildingSecurity Building - Interior- Repair 1974 2019 25 20 2 1 Total 7,000.00 7,000Security Building - Roof - Replacement 2014 2029 15 0 12 1,430 SF 3.50 5,005Security Building - Siding - Paint 1974 2017 7 0 0 1,440 SF 2.00 2,880Security Building - Siding - Repair 1974 2017 25 0 0 1,440 SF 12.00 17,280 Security Building - Total $32,165

Security EquipmentSEC: 05 Element - Replacement 2005 2019 10 4 2 1 Total 25,000.00 25,000SEC: 09 CRV - Replacement 2009 2019 7 3 2 1 Total 35,000.00 35,000SEC: 16 CRV - Replacement 2016 2023 7 0 6 1 Total 25,070.00 25,070SEC: Card Printer - Replacement 2014 2019 5 0 2 1 Total 3,000.00 3,000

Revised 11/01/2016



PAGE 23 of 182

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

Security Equipment continued...SEC: Defibrillator - Replacement 2008 2018 10 0 1 3 Each 2,000.00 6,000SEC: Radio System - Replacement 2012 2022 10 0 5 1 Total 25,000.00 25,000SEC: Security/Access Control - Replaceme.. 2015 2022 7 0 5 1 Total 160,000.00 160,000SEC: Speed Guns - Replacement 2005 2020 10 5 3 3 Each 1,500.00 4,500 Security Equipment - Total $283,570

MarinaMarina & AM/PM: Buildings - Painting 2015 2022 7 0 5 1 Total 7,000.00 7,000Marina: Boat Ramp Harbor - Rebuild 1998 2018 15 5 1 1 Total 10,000.00 10,000Marina: Grading & Drainage 2003 2018 15 0 1 1 Total 300,000.00 300,000Marina: Open Water Boat Ramp - Rebuild 1998 2018 30 -10 1 1 Total 5,000.00 5,000Marina: Outdoor Amenities - Replacement 2015 2020 5 0 3 1 Total 20,000.00 20,000Marina: Picnic Shelter - Repairs 2015 2018 5 -2 1 1 Total 12,000.00 12,000Marina: Restroom - Renovation/Repairs 2012 2032 20 0 15 1 Total 40,000.00 40,000Marina: Spit - Rebuild 1993 2018 30 -5 1 1 Total 150,000.00 150,000Marina: Tennis Court - Resurface 2000 2020 20 0 3 17,400 SF 5.00 87,000Marina: Tennis Court Fence - Replacement 1976 2020 40 4 3 690 LF 40.00 27,600Marina: Wet Slip Docks - Renovation 2007 2027 20 0 10 1 Total 137,056.00 137,056 Marina - Total $795,656

AM PM BeachAM/PM: Picnic Shelter - Repairs 2014 2019 5 0 2 1 Total 12,000.00 12,000AM/PM: Restrooms - Repairs 2015 2035 20 0 18 1 Total 2,000.00 2,000 AM PM Beach - Total $14,000

ParksParks: Playground Equipment - Replacement 2016 2017 1 0 0 1 Total 10,000.00 10,000Parks: Tables & Benches - Replacement 1982 2017 10 25 0 1 Total 9,000.00 9,000 Parks - Total $19,000

Bus SheltersGate 1 Bus Shelter - Replacement 2016 2021 5 0 4 1 Total 6,264.00 6,264Gate 3 Bus Shelter - Replacement 2015 2040 25 0 23 1 Total 33,722.00 33,722Gate 9 Bus Shelter 1998 2023 25 0 6 1 Total 17,000.00 17,000Harbor View Bus Shelter - Replacement 2013 2018 5 0 1 1 Total 6,264.00 6,264Parking Lot: Gate 5 - Replacement 2009 2034 25 0 17 1 Total 17,000.00 17,000 Bus Shelters - Total $80,250

AirportAirport Unfunded

Revised 11/01/2016



PAGE 24 of 182

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

CampgroundCampground - Trails & Roads 1991 2018 12 15 1 1 Total 5,000.00 5,000Campground Entrance Road Work 1993 2018 20 5 1 1 Total 1,761.00 1,761 Campground - Total $6,761

Barn 6 BuildingBarn 6 (Ice Barn) Unfunded

Total Asset Summary $7,596,416

Revised 11/01/2016

Sudden Valley Community Association - CRRRF Annual Expenditure Detail


PAGE 25 of 182

Description Expenditures

Replacement Year 20172006 Trail Building Program 4,000Adult Building: Painting - Replacement 7,020Adult Building: Siding - Repair 3,510Adult Pool: Furniture - Replacement 2,500Adult Pool: Resurface - Replacement 20,000Adult Pool: Shed - Rebuild 6,000Airport & Campground - Inspection 8,000Alladin 1222 Steam Cleaner - Replacement 4,000Area Z, Marina & Rec Corridor - Inspection 35,000Area Z: Contamination Mitigation 65,000Barn 8: Coffee Area: Ice Machine II - Replacement 4,000Barn 8: Gym Cardio Machines - Replacement 65,000Golf Safety Net/Posts - Replacement 6,000Golf: Bunkers - Replacement 12,000Golf: Cart Path - Repair 10,000Golf: Golf Ball Washer - Replacement 2,000Golf: Greens & Tee Boxes - Rebuild 15,000Golf: Tee Sheet Software - Replacement 3,000Greens King V 186 Mower - Replacement 35,000Greensmaster 1000 Walking Mower - Replacement 12,000Greensmaster 1000 Walking Mower - Replacement 12,000John Deere Tri-Plex Trim Mower 3WD 35,000Kirby Markers - Replacement 4,000Kitchen (19): Cooler - Replacement 3,000Kitchen (19): Walk-in Coolers - Repair 8,000Kitchen(19): Fryers - Replacement 2,400Kitchen(19): Remodel 5,000Kitchen(19): Stove & Flat Top - Replacement 5,000Kitchen: Double Oven - Replacement 5,000Kitchen: Flat Top - Replacement 2,500Kitchen: Fryers - Replacement 2,400Kitchen: Grill Top - Replacement 2,500Kitchen: Ice Machine I - Replacement 4,000Kitchen: Salamander - Replacement 2,500Kitchen: Walk-in Coolers - Repair 24,000

Revised 11/01/2016



PAGE 26 of 182


Replacement Year 2017 continued...Landpride Box Scraper - Replacement 2,500Lawn Mower - Zero Turn - Replacement 8,500Main Pool: Cover - Replacement 11,000Main Pool: Resurface 100,000Main Pool: Shack Building - Rebuild 8,000Maint: 00 Dodge Caravan - Replacement 16,000Maint: 00 F250 - Replacement 40,000Maint: 00 Ford Ranger - Replacement 20,000Maint: 04 Silverado - Replacement 35,000Maintenance Building: Water Heater - Replacement 1,500Meyer Snow Plow Assembly 5,000Parks: Playground Equipment - Replacement 10,000Parks: Tables & Benches - Replacement 9,000Road Mower - New Holland TC45DA 55,000Ryan Renovaire Fairway Aerifier - Replacement 12,000Ryan Sod Cutter - Replacement 6,000Safeway Scaffolding - Replacement 1,089SEC: Rekey Buildings 16,000Security Building - Siding - Paint 2,880Security Building - Siding - Repair 17,280Toro Greensmaster 1000 Mower - Replacement 12,000Toro Greensmaster 1000 Mower - Replacement 12,000Toro Z Master Mower Model 74245 - Replacement 12,000Toro Z149 Lawn Tractor, 52" Mower 15,000TURF: Building - Paint 6,660TURF: Building - Repair 39,960TURF: Restrooms - Replacement 3,000TURF: Water Heater - Replacement 1,500

Total for 2017 $915,199

Replacement Year 201810 Golf Carts - Replacement 41,0002006 Trail Building Program 4,100Area Z Service Truck Compound - Replacement 4,981Barn 8: Building Exterior Envelope Restoration 220,375

Revised 11/01/2016



PAGE 27 of 182


Replacement Year 2018 continued...Campground - Trails & Roads 5,125Campground Entrance Road Work 1,805Ford 1920 Turf Tractor - Replacement 3,075Ford 7108 Loader - Replacement 4,612Gates Lighting - Replacement 15,375Golf: Bridges - Replacement 7,175Golf: Bunkers - Replacement 12,300Golf: Greens & Tee Boxes - Rebuild 15,375Golf: POS System - Replacement 3,075Harbor View Bus Shelter - Replacement 6,421Main Pool: Deck - Repair 27,162Maintenance Building: Electrical System - Replacement(copy) 20,500Maintenance Building: Equipment - Replacement 7,175Maintenance Building: Plumbing System - Replacement 20,500Maintenance Building: Siding & Roof - Replacement 35,875Marina: Boat Ramp Harbor - Rebuild 10,250Marina: Grading & Drainage 307,500Marina: Open Water Boat Ramp - Rebuild 5,125Marina: Picnic Shelter - Repairs 12,300Marina: Spit - Rebuild 153,750Parks: Playground Equipment - Replacement 10,250SEC: Defibrillator - Replacement 6,150Turf II 2-wheel Turf Truck - Replacement 9,737Vicon PS 403 Fertilizer Spreader - Replacement 5,125

Total for 2018 $976,195

Replacement Year 20191,000 Gal. Gas Storage Tank 10,5062006 Trail Building Program 4,2022012 Toro Greens Triplex Mower - Replacement 36,772AM/PM: Picnic Shelter - Repairs 12,607Clubhouse: Bar Deck - Recoating 10,506Clubhouse: Fire Systems - Upgrade 21,012Clubhouse: Postage Machine - Replacement 7,880Clubhouse: Restaurant TV's - Replacement 2,101

Revised 11/01/2016



PAGE 28 of 182


Replacement Year 2019 continued...Golf: Bunkers - Replacement 12,607Golf: Greens & Tee Boxes - Rebuild 15,759Golf: Irrigation System - Repair 262,656Jacobsen LF3400 Fairway Mower - Replacement 44,126Main Pool: Fence - Replacement 20,004Maint: 05 3500 - Replacement 36,772Maint: 08 4500 Dump Truck - Replacement 84,050Master Maintenance Ops Manual Update 12,158Parks: Playground Equipment - Replacement 10,506SEC: 05 Element - Replacement 26,266SEC: 09 CRV - Replacement 36,772SEC: Card Printer - Replacement 3,152Security Building - Interior- Repair 7,354Tru Turf Greens Roller - Replacement 14,709TURF: 05 Colorado - Replacement 26,266

Total for 2019 $718,745

Replacement Year 20202006 Trail Building Program 4,3082008 Toro 3100 Approach Mower - Replacement 33,3848 1/2 ft. Meyer Snowplow and Sander Unit 16,153Area Z Gate - Replacement 9,878Barn 8: Water Heaters - Replacement 12,923Buffalo Turbine Blower Model H10G - Replacement 6,677Core Area: Tennis Court - Resurface 55,998Core Area: Tennis Court Fence - Replacement 25,845Core Area: Tennis Court Lights - Replacement 2,154Cushman Greens Groomer Brush - replacement 4,308Golf: Austin Creek - Repair 8,077Golf: Bunkers - Replacement 12,923Golf: Greens & Tee Boxes - Rebuild 16,153Golf: Practice Putting Green 32,217Jacobsen LF 3400 Fairway Mower w/ Blades 40,922Kitchen (19): Drink/Display Cooler - Replacement 3,231Kitchen: Dishwasher - Replacement 5,384

Revised 11/01/2016



PAGE 29 of 182


Replacement Year 2020 continued...Kitchen: Exhaust Fan - Replacement 1,615Main Pool: Furniture - Replacement 5,384Marina: Outdoor Amenities - Replacement 21,538Marina: Tennis Court - Resurface 93,689Marina: Tennis Court Fence - Replacement 29,722Parks: Playground Equipment - Replacement 10,769SEC: Speed Guns - Replacement 4,846System: Computer - Replacement 107,689Toro Utility Turf Truck - Replacement 22,615

Total for 2020 $588,402

Replacement Year 20212006 Trail Building Program 4,4152009 Club Car Carryall 252 - Replacement 12,14240 Golf Carts - Capital Lease 163,364Adult Building: Interior - Renovation 44,153Adult Building: Water Heater - Replacement 3,863Clubhouse: Siding - Painting 13,908Gate 1 Bus Shelter - Replacement 6,914Golf: Bridges - Replacement 7,727Golf: Bunkers - Replacement 13,246Golf: Golf Ball Washer - Replacement 2,208Golf: Greens & Tee Boxes - Rebuild 16,557Golf: Range Picking Unit - Replacement 3,863JD 2030 Fairway Sprayer - Replacement 51,879Maint: 14 4500 - Replacement 88,305Maintenance Building: Equipment - Replacement 7,727Parks: Playground Equipment - Replacement 11,038Ryan Core Harvester - Replacement 5,519TURF: Electrical System - Replacement 22,076TURF: Vent System - Replacement/Repair 11,038Turfco SP1530 Spreader - Replacement 11,038

Total for 2021 $500,981

Replacement Year 20222006 Trail Building Program 4,526

Revised 11/01/2016



PAGE 30 of 182


Replacement Year 2022 continued...250 Gal. Gas Storage Tank (Proshop) - Replacement 9,843Adult Building: HVAC - Replacement 13,577Area Z Door - Repair 2,477Barn 8: Electrical System - Repair 56,570Barn 8: Fire System - Repair 56,570Barn 8: Plumbing System - Repair 56,570Clubhouse: Admin - Renovation 33,942Clubhouse: Electrical Systems - Renovation 62,227Clubhouse: HVAC - Replacement 90,513Clubhouse: Plumbing Systems - Renovation 22,628Golf: Bunkers - Replacement 13,577Golf: Cart Path - Repair 11,314Golf: Greens & Tee Boxes - Rebuild 16,971Kitchen: Renovation 13,577Main Pool: Cover - Replacement 12,445Maint: 00 Dodge Caravan - Replacement 18,103Maint: 15 5500 - Replacement 130,112Marina & AM/PM: Buildings - Painting 7,920Master Maintenance Ops Manual Update 13,093Parks: Playground Equipment - Replacement 11,314RV: Area - Rehab 39,599Safeway Scaffolding - Replacement 1,232SEC: Radio System - Replacement 28,285SEC: Security/Access Control - Replacement 181,025System: Phone System - Replacement 16,971System: Web Page - Redesign 10,183TURF: Fence - Replacement/Repair 6,336TyCrop MH 400 Fairway Top Dresser & Twin Spinner 29,417Vermeer Brush Chipper 2012-05CRRF 45,256

Total for 2022 $1,016,174

Replacement Year 20232006 Trail Building Program 4,6392016 Chevy HD3500 - Replacement 44,068Adult Building: Doors & Windows- Repair 28,702

Revised 11/01/2016



PAGE 31 of 182


Replacement Year 2023 continued...Adult Building: Fire System - Replacement 5,798Adult Pool: Fence - Replacement 9,741Barn 8: Dance Area - Renovation 34,791Barn 8: Dance Area Heaters - Replacement 11,597Barn 8: Dance Area Kitchen Equipment - Replacement 46,388Cushman Groomaster Trap Rake 16,236Gate 9 Bus Shelter 19,715Golf Safety Net/Posts - Replacement 6,958Golf: Bunkers - Replacement 13,916Golf: Greens & Tee Boxes - Rebuild 17,395Harbor View Bus Shelter - Replacement 7,264Maint: 16 3500 - Replacement 57,985Maint: 16 HydroVac Trailer Pressure Washer - Replacement( 104,372Marina: Picnic Shelter - Repairs 13,916NH 42 HP Tractor Model #TN55 - Replacement 46,388Parks: Playground Equipment - Replacement 11,597SEC: 16 CRV - Replacement 29,074TURF: Building Overhead Door - Replacement 2,315

Total for 2023 $532,856

Replacement Year 20242006 Trail Building Program 4,755Adult Building: Painting - Replacement 8,345Adult Building: Siding - Repair 4,172Adult Pool: Pump - Replacement 1,189Aerifier - Verti Core 2100 33,283AM/PM: Picnic Shelter - Repairs 14,264Billy Goat Leaf Blower - Replacement 2,972Clubhouse: Bar Deck - Recoating 11,887Clubhouse: Restaurant TV's - Replacement 2,377Golf: Bridges - Replacement 8,321Golf: Bunkers - Replacement 14,264Golf: Greens & Tee Boxes - Rebuild 17,830Golf: Pump Houses - Renovation 7,132Golf: Restrooms - Renovation 35,661

Revised 11/01/2016



PAGE 32 of 182


Replacement Year 2024 continued...Golf: Tee Sheet Software - Replacement 3,566Maint: 00 F250 - Replacement 47,547Maint: 00 Ford Ranger - Replacement 23,774Maint: 04 Silverado - Replacement 41,604Maintenance Building: Equipment - Replacement 8,321Parks: Playground Equipment - Replacement 11,887SEC: Card Printer - Replacement 3,566Security Building - Siding - Paint 3,423Snow Removal Equipment - Replacement 53,491Tru Turf Greens Roller - Replacement 16,642TURF: Building - Paint 7,917

Total for 2024 $388,189

Replacement Year 202510 Golf Carts - Replacement 48,7362005 JD ProGator 2030A - Replacement 25,5862006 Trail Building Program 4,8742012 Toro 5410 Fairway Unit - Replacement 51,173250 Gallon Gas Tank - Replacement 12,184Barn 8: Painting 21,322Chain and Pole Saws - Replacement 7,798Driveway/Notice Signs - Replacement 3,571Golf: Bunkers - Replacement 14,621Golf: Golf Ball Washer - Replacement 2,437Golf: Greens & Tee Boxes - Rebuild 18,276Golf: POS System - Replacement 3,655Kitchen: Exhaust Fan - Replacement 1,828Marina: Outdoor Amenities - Replacement 24,368Master Maintenance Ops Manual Update 14,099Pallet Forks - Replacement 975Parks: Playground Equipment - Replacement 12,184System: Computer - Replacement 121,840TURF: Wash Pad - Refurbish 12,184

Total for 2025 $401,711

Revised 11/01/2016



PAGE 33 of 182


Replacement Year 20262006 Trail Building Program 4,9952012 Toro Greens Triplex Mower - Replacement 43,710Adult Pool: Cover - Replacement 3,122Adult Pool: Filter - Replacement 3,122Adult Pool: Heater - Replacement 4,995Core Area: Outdoor Amenities - Replacement 18,733Gate 1 Bus Shelter - Replacement 7,823Golf: Bunkers - Replacement 14,986Golf: Greens & Tee Boxes - Rebuild 18,733Maint: 05 3500 - Replacement 43,710Maint: 08 4500 Dump Truck - Replacement 99,909SEC: 09 CRV - Replacement 43,710

Total for 2026 $307,550

Replacement Year 20272008 Cat 420e Backhoe - Replacement 166,411500 Gal Diesel Fuel Tank - Replacement 10,241Adult Pool: Deck - Repairs 4,660Adult Pool: Resurface - Replacement 25,602Barn 8: Coffee Area: Equipment - Replacement 6,400Barn 8: Coffee Area: Ice Machine II - Replacement 5,120Barn 8: Coffee Area: Kitchen - Renovation 12,801Barn 8: Gym Cardio Machines - Replacement 83,205Barn 8: HVAC - Replacement 57,604Barn 8: Restrooms/Locker Rooms - Remodel 192,013Golf: Bridges - Replacement 8,961Golf: Bunkers - Replacement 15,361Golf: Cart Path - Repair 12,801Golf: Driving Range Projects 55,044Golf: Greens & Tee Boxes - Rebuild 19,201Kitchen(19): Fryers - Replacement 3,072Kitchen: Dishwasher - Replacement 6,400Kitchen: Double Oven - Replacement 6,400Kitchen: Fryers - Replacement 3,072Kitchen: Ice Machine I - Replacement 5,120

Revised 11/01/2016



PAGE 34 of 182


Replacement Year 2027 continued...Lawn Mower - Zero Turn - Replacement 10,881Main Pool: Cover - Replacement 14,081Maint: 00 Dodge Caravan - Replacement 20,481Maintenance Building: Equipment - Replacement 8,961Marina: Wet Slip Docks - Renovation 175,443Parks: Tables & Benches - Replacement 11,521Safeway Scaffolding - Replacement 1,394Toro Z149 Lawn Tractor, 52" Mower 19,201

Total for 2027 $961,452

Replacement Year 202840 Golf Carts - Capital Lease 194,189Barn 8: Safety Nets - Replacement 19,681Cat Rotary Brush - Replacement 17,057Clubhouse: 19th Hole - Renovation 26,242Clubhouse: Restaurant - Renovation 65,604Clubhouse: Siding - Painting 16,532Golf: Bunkers - Replacement 15,745Golf: Greens & Tee Boxes - Rebuild 19,681Golf: Range Picking Unit - Replacement 4,592Harbor View Bus Shelter - Replacement 8,219Kitchen: Exhaust Hood - Replacement 28,866Main Pool: Equipment - Replacement 84,808Maint: 14 4500 - Replacement 104,967Marina: Picnic Shelter - Repairs 15,745Master Maintenance Ops Manual Update 15,183SEC: Defibrillator - Replacement 7,873TURF: Gutters - Replacement 1,471Turfco 1530 Top Dresser - Replacement 19,681

Total for 2028 $666,137

Replacement Year 20292009 Club Car Carryall 252 - Replacement 14,794AM/PM: Picnic Shelter - Repairs 16,139Barn 8: Coffee Area: Lobby - Renovation 20,173

Revised 11/01/2016



PAGE 35 of 182


Replacement Year 2029 continued...Clubhouse: Bar Deck - Recoating 13,449Clubhouse: Postage Machine - Replacement 10,087Clubhouse: Restaurant TV's - Replacement 2,690Clubhouse: Restrooms & Locker Rooms - Renovation 40,347Golf Safety Net/Posts - Replacement 8,069Golf: Bunkers - Replacement 16,139Golf: Golf Ball Washer - Replacement 2,690Golf: Greens & Tee Boxes - Rebuild 20,173Main Pool: Resurface 134,489Maint: 15 5500 - Replacement 154,662Maintenance Building: Water Heater - Replacement 2,017Marina & AM/PM: Buildings - Painting 9,414SEC: 05 Element - Replacement 33,622SEC: Card Printer - Replacement 4,035SEC: Rekey Buildings 21,518SEC: Security/Access Control - Replacement 215,182Security Building - Roof - Replacement 6,731System: Phone System - Replacement 20,173System: Web Page - Redesign 12,104Toro Z Master Mower Model 74245 - Replacement 16,139Tru Turf Greens Roller - Replacement 18,828TURF: 05 Colorado - Replacement 33,622TURF: Water Heater - Replacement 2,017

Total for 2029 $849,304

Replacement Year 20302008 Toro 3100 Approach Mower - Replacement 42,7342016 Chevy HD3500 - Replacement 52,383Area Z Gate - Replacement 12,645Campground - Trails & Roads 6,893Clubhouse: Water Heater - Replacement 13,785Core Area: Field Equipment - Replacement 9,650Golf: Austin Creek - Repair 10,339Golf: Bridges - Replacement 9,650Golf: Bunkers - Replacement 16,542

Revised 11/01/2016



PAGE 36 of 182


Replacement Year 2030 continued...Golf: Greens & Tee Boxes - Rebuild 20,678Kitchen: Exhaust Fan - Replacement 2,068Main Pool: Furniture - Replacement 6,893Maint: 16 3500 - Replacement 68,926Maint: 16 HydroVac Trailer Pressure Washer - Replacement( 124,066Maintenance Building: Equipment - Replacement 9,650Marina: Outdoor Amenities - Replacement 27,570SEC: 16 CRV - Replacement 34,559SEC: Speed Guns - Replacement 6,203System: Computer - Replacement 137,851

Total for 2030 $613,083

Replacement Year 20312016 Toro GTX Light Utility Vehicle - Replacement 14,7156000 Bed Knife Grinder - Replacement 18,9347000 Reel Grinder - Replacement 38,574Adult Building: Painting - Replacement 9,919Adult Building: Siding - Repair 4,960Clubhouse: Pro Shop - Renovation 28,259Gate 1 Bus Shelter - Replacement 8,851Golf: Bunkers - Replacement 16,956Golf: Greens & Tee Boxes - Rebuild 21,195Golf: Tee Sheet Software - Replacement 4,239Honda Walk Behind Mower - Replacement 16,956JD 2030 Fairway Sprayer - Replacement 66,410Maint: 00 F250 - Replacement 56,519Maint: 00 Ford Ranger - Replacement 28,259Maint: 04 Silverado - Replacement 49,454Master Maintenance Ops Manual Update 16,351ProCore 648 Gas Aerifer 23 HP - Replacement 40,128Security Building - Siding - Paint 4,069SnowDogg 9' Snow Plow & Beyers HP 2000 Sander - Replacement 14,836Toro 3300 TriPlex Mower - Replacement 42,389TURF: Building - Paint 9,410TURF: Furnace - Replacement 4,239

Total for 2031 $515,622

Revised 11/01/2016



PAGE 37 of 182


Replacement Year 203210 Golf Carts - Replacement 57,932Area Z Door - Repair 3,170Barn 8: Painting 25,345Barn 8: Water Heaters - Replacement 17,380Clubhouse: Admin - Renovation 43,449Golf: Bunkers - Replacement 17,380Golf: Cart Path - Repair 14,483Golf: Cart Path - Repaving 140,636Golf: Greens & Tee Boxes - Rebuild 21,724Golf: Lake Louise Damn - Repair 108,622Golf: POS System - Replacement 4,345Greensmaster 1000 Walking Mower - Replacement 17,380Greensmaster 1000 Walking Mower - Replacement 17,380Kirby Markers - Replacement 5,794Kitchen (19): Cooler - Replacement 4,345Kitchen(19): Remodel 7,241Kitchen: Flat Top - Replacement 3,621Kitchen: Grill Top - Replacement 3,621Kitchen: Salamander - Replacement 3,621Main Pool: Cover - Replacement 15,931Maint: 00 Dodge Caravan - Replacement 23,173Marina: Restroom - Renovation/Repairs 57,932Meyer Snow Plow Assembly 7,241Safeway Scaffolding - Replacement 1,577SEC: Radio System - Replacement 36,207Toro Greensmaster 1000 Mower - Replacement 17,380Toro Greensmaster 1000 Mower - Replacement 17,380TURF: Restrooms - Replacement 4,345TURF: Roof - Replacement 27,373TURF: Sand Storage Roof - Replacement 3,447Vermeer Brush Chipper 2012-05CRRF 57,932

Total for 2032 $787,385

Replacement Year 20332008 Cat Skid Steer Loader 59,380

Revised 11/01/2016



PAGE 38 of 182


Replacement Year 2033 continued...2012 Toro Greens Triplex Mower - Replacement 51,9582013 Cat 906h Wheel Loader 118,760Adult Building: Water Heater - Replacement 5,196Barn 8: Flat Roof - Replacement 17,814Gates Lighting - Replacement 22,268Golf: Bridges - Replacement 10,392Golf: Bunkers - Replacement 17,814Golf: Golf Ball Washer - Replacement 2,969Golf: Greens & Tee Boxes - Rebuild 22,268Harbor View Bus Shelter - Replacement 9,299Maint: 05 3500 - Replacement 51,958Maint: 08 4500 Dump Truck - Replacement 118,760Maintenance Building: Equipment - Replacement 10,392Marina: Boat Ramp Harbor - Rebuild 14,845Marina: Grading & Drainage 445,352Marina: Picnic Shelter - Repairs 17,814SEC: 09 CRV - Replacement 51,958Turf II 2-wheel Turf Truck - Replacement 14,103Vicon PS 403 Fertilizer Spreader - Replacement 7,423

Total for 2033 $1,070,720

Replacement Year 2034Adult Pool: Pump - Replacement 1,522AM/PM: Picnic Shelter - Repairs 18,259Clubhouse: Bar Deck - Recoating 15,216Clubhouse: Restaurant TV's - Replacement 3,043Golf: Bunkers - Replacement 18,259Golf: Greens & Tee Boxes - Rebuild 22,824Greens King V 186 Mower - Replacement 53,257Kitchen: Dishwasher - Replacement 7,608Master Maintenance Ops Manual Update 17,608Parking Lot: Gate 5 - Replacement 25,868SEC: Card Printer - Replacement 4,565Tru Turf Greens Roller - Replacement 21,303

Total for 2034 $209,332

Revised 11/01/2016



PAGE 39 of 182


Replacement Year 203540 Golf Carts - Capital Lease 230,8298 1/2 ft. Meyer Snowplow and Sander Unit 23,395AM/PM: Restrooms - Repairs 3,119Buffalo Turbine Blower Model H10G - Replacement 9,670Chain and Pole Saws - Replacement 9,982Clubhouse: Siding - Painting 19,652Golf Safety Net/Posts - Replacement 9,358Golf: Bunkers - Replacement 18,716Golf: Greens & Tee Boxes - Rebuild 23,395Golf: Practice Putting Green 46,660Golf: Range Picking Unit - Replacement 5,459John Deere Tri-Plex Trim Mower 3WD 54,588Kitchen (19): Drink/Display Cooler - Replacement 4,679Kitchen: Exhaust Fan - Replacement 2,339Landpride Box Scraper - Replacement 3,899Maint: 14 4500 - Replacement 124,773Marina: Outdoor Amenities - Replacement 31,193Pallet Forks - Replacement 1,248Road Mower - New Holland TC45DA 85,781System: Computer - Replacement 155,966

Total for 2035 $864,701

Replacement Year 20362016 SIP 650 - Replacement 20,7822016 SIP 7000 Reel Grinder - Replacement 43,558Adult Pool: Cover - Replacement 3,997Gate 1 Bus Shelter - Replacement 10,014Golf: Bridges - Replacement 11,191Golf: Bunkers - Replacement 19,184Golf: Greens & Tee Boxes - Rebuild 23,980Maint: 15 5500 - Replacement 183,845Maintenance Building: Equipment - Replacement 11,191Marina & AM/PM: Buildings - Painting 11,191SEC: Security/Access Control - Replacement 255,784System: Phone System - Replacement 23,980

Revised 11/01/2016



PAGE 40 of 182


Replacement Year 2036 continued...System: Web Page - Redesign 14,388TURF: Vent System - Replacement/Repair 15,987

Total for 2036 $649,070

Replacement Year 20372005 JD ProGator 2030A - Replacement 34,4112009 Club Car Carryall 252 - Replacement 18,0252016 Chevy HD3500 - Replacement 62,267Adult Building: HVAC - Replacement 19,663Adult Pool: Furniture - Replacement 4,097Adult Pool: Resurface - Replacement 32,772Alladin 1222 Steam Cleaner - Replacement 6,554Barn 8: Coffee Area: Ice Machine II - Replacement 6,554Barn 8: Gym Cardio Machines - Replacement 106,510Barn 8: Gym Weight Machines - Replacement 122,896Clubhouse: HVAC - Replacement 131,089Golf: Bunkers - Replacement 19,663Golf: Cart Path - Repair 16,386Golf: Golf Ball Washer - Replacement 3,277Golf: Greens & Tee Boxes - Rebuild 24,579Jacobsen LF3400 Fairway Mower - Replacement 68,822Kitchen(19): Fryers - Replacement 3,933Kitchen: Double Oven - Replacement 8,193Kitchen: Fryers - Replacement 3,933Kitchen: Ice Machine I - Replacement 6,554Lawn Mower - Zero Turn - Replacement 13,928Main Pool: Cover - Replacement 18,025Maint: 00 Dodge Caravan - Replacement 26,218Maint: 16 3500 - Replacement 81,931Maint: 16 HydroVac Trailer Pressure Washer - Replacement( 147,475Master Maintenance Ops Manual Update 18,962Parks: Tables & Benches - Replacement 14,748Safeway Scaffolding - Replacement 1,784SEC: 16 CRV - Replacement 41,080Toro Z149 Lawn Tractor, 52" Mower 24,579

Revised 11/01/2016



PAGE 41 of 182


Replacement Year 2037 continued...TURF: Fence - Replacement/Repair 9,176

Total for 2037 $1,098,088

Replacement Year 20382012 Toro 5410 Fairway Unit - Replacement 70,542Adult Building: Painting - Replacement 11,791Adult Building: Siding - Repair 5,895Area Z Service Truck Compound - Replacement 8,163Barn 8: Roof Replacement 109,173Campground Entrance Road Work 2,958Golf: Bunkers - Replacement 20,155Golf: Greens & Tee Boxes - Rebuild 25,194Golf: Tee Sheet Software - Replacement 5,039Harbor View Bus Shelter - Replacement 10,521Jacobsen LF 3400 Fairway Mower w/ Blades 63,824Maint: 00 F250 - Replacement 67,183Maint: 00 Ford Ranger - Replacement 33,592Maint: 04 Silverado - Replacement 58,785Maintenance Building: Electrical System - Replacement(copy) 33,592Maintenance Building: Plumbing System - Replacement 33,592Maintenance Building: Siding & Roof - Replacement 58,785Marina: Picnic Shelter - Repairs 20,155SEC: Defibrillator - Replacement 10,077Security Building - Siding - Paint 4,837Toro Utility Turf Truck - Replacement 35,271TURF: Building - Paint 11,186

Total for 2038 $700,310

Replacement Year 203910 Golf Carts - Replacement 68,863AM/PM: Picnic Shelter - Repairs 20,659Barn 8: Painting 30,127Clubhouse: Bar Deck - Recoating 17,216Clubhouse: Fire Systems - Upgrade 34,431Clubhouse: Postage Machine - Replacement 12,912

Revised 11/01/2016



PAGE 42 of 182


Replacement Year 2039 continued...Clubhouse: Restaurant TV's - Replacement 3,443Clubhouse: Roof & Gutters - Replacement 64,559Golf: Bridges - Replacement 12,051Golf: Bunkers - Replacement 20,659Golf: Greens & Tee Boxes - Rebuild 25,824Golf: POS System - Replacement 5,165Maintenance Building: Equipment - Replacement 12,051SEC: 05 Element - Replacement 43,039SEC: Card Printer - Replacement 5,165Snow Removal Equipment - Replacement 77,471Tru Turf Greens Roller - Replacement 24,102TURF: 05 Colorado - Replacement 43,039TURF: Main Pump Panel - Replacement 89,522

Total for 2039 $610,297

Replacement Year 20402008 Toro 3100 Approach Mower - Replacement 54,7032012 Toro Greens Triplex Mower - Replacement 61,761Adult Building: Roof - Replacement 33,399Area Z Gate - Replacement 16,187Driveway/Notice Signs - Replacement 5,172Gate 3 Bus Shelter - Replacement 59,506Golf: Austin Creek - Repair 13,235Golf: Bunkers - Replacement 21,175Golf: Greens & Tee Boxes - Rebuild 26,469Kitchen: Exhaust Fan - Replacement 2,647Main Pool: Equipment - Replacement 114,057Main Pool: Furniture - Replacement 8,823Maint: 05 3500 - Replacement 61,761Maint: 08 4500 Dump Truck - Replacement 141,169Marina: Outdoor Amenities - Replacement 35,292Marina: Tennis Court - Resurface 153,521Master Maintenance Ops Manual Update 20,420SEC: 09 CRV - Replacement 61,761SEC: Speed Guns - Replacement 7,941

Revised 11/01/2016



PAGE 43 of 182


Replacement Year 2040 continued...System: Computer - Replacement 176,461

Total for 2040 $1,075,461

Replacement Year 2041Adult Building: Interior - Renovation 72,349Adult Pool: Filter - Replacement 4,522Adult Pool: Heater - Replacement 7,235Gate 1 Bus Shelter - Replacement 11,330Golf Safety Net/Posts - Replacement 10,852Golf: Bunkers - Replacement 21,705Golf: Golf Ball Washer - Replacement 3,617Golf: Greens & Tee Boxes - Rebuild 27,131JD 2030 Fairway Sprayer - Replacement 85,010Kitchen: Dishwasher - Replacement 9,044Main Pool: Resurface 180,873Maintenance Building: Water Heater - Replacement 2,713Ryan Core Harvester - Replacement 9,044SEC: Rekey Buildings 28,940Toro Z Master Mower Model 74245 - Replacement 21,705TURF: Water Heater - Replacement 2,713Turfco SP1530 Spreader - Replacement 18,087

Total for 2041 $516,869

Replacement Year 204240 Golf Carts - Capital Lease 274,384Area Z Door - Repair 4,058Barn 8: Coffee Area: Equipment - Replacement 9,270Barn 8: Coffee Area: Kitchen - Renovation 18,539Campground - Trails & Roads 9,270Clubhouse: Admin - Renovation 55,618Clubhouse: Siding - Painting 23,360Cushman Greens Groomer Brush - replacement 7,416Golf: Bridges - Replacement 12,978Golf: Bunkers - Replacement 22,247Golf: Cart Path - Repair 18,539

Revised 11/01/2016



PAGE 44 of 182


Replacement Year 2042 continued...Golf: Greens & Tee Boxes - Rebuild 27,809Golf: Range Picking Unit - Replacement 6,489Kitchen(19): Stove & Flat Top - Replacement 9,270Main Pool: Cover - Replacement 20,393Maint: 00 Dodge Caravan - Replacement 29,663Maint: 14 4500 - Replacement 148,316Maintenance Building: Equipment - Replacement 12,978Safeway Scaffolding - Replacement 2,019SEC: Radio System - Replacement 46,349Security Building - Siding - Repair 32,036Vermeer Brush Chipper 2012-05CRRF 74,158

Total for 2042 $865,158

Replacement Year 2043Adult Building: Electrical System - Replacement 38,006Adult Building: Plumbing System - Replacement 38,006Adult Pool: Fence - Replacement 15,962Barn 8: Dance Area - Renovation 57,009Barn 8: Dance Area Heaters - Replacement 19,003Barn 8: Dance Area Kitchen Equipment - Replacement 76,012Barn 8: Safety Nets - Replacement 28,504Cat Rotary Brush - Replacement 24,704Clubhouse: 19th Hole - Renovation 38,006Clubhouse: Restaurant - Renovation 95,015Ford 1920 Turf Tractor - Replacement 5,701Ford 7108 Loader - Replacement 8,551Golf: Bunkers - Replacement 22,804Golf: Greens & Tee Boxes - Rebuild 28,504Harbor View Bus Shelter - Replacement 11,903Kitchen (19): Walk-in Coolers - Repair 15,202Kitchen: Walk-in Coolers - Repair 45,607Maint: 15 5500 - Replacement 218,534Marina & AM/PM: Buildings - Painting 13,302Marina: Picnic Shelter - Repairs 22,804Master Maintenance Ops Manual Update 21,990

Revised 11/01/2016



PAGE 45 of 182


Replacement Year 2043 continued...NH 42 HP Tractor Model #TN55 - Replacement 76,012SEC: Security/Access Control - Replacement 304,047System: Phone System - Replacement 28,504System: Web Page - Redesign 17,103TURF: Building Overhead Door - Replacement 3,793Turfco 1530 Top Dresser - Replacement 28,504

Total for 2043 $1,303,091

Replacement Year 20441,000 Gal. Gas Storage Tank 19,4782016 Chevy HD3500 - Replacement 74,016Adult Pool: Pump - Replacement 1,948Aerifier - Verti Core 2100 54,538AM/PM: Picnic Shelter - Repairs 23,374Barn 8: Coffee Area: Lobby - Renovation 29,217Barn 8: Water Heaters - Replacement 23,374Clubhouse: Bar Deck - Recoating 19,478Clubhouse: Restaurant TV's - Replacement 3,896Golf: Bunkers - Replacement 23,374Golf: Greens & Tee Boxes - Rebuild 29,217Golf: Irrigation System - Replacement 1,753,020Golf: Lake Louise Pump Station - Rebuild 68,173Maint: 16 3500 - Replacement 97,390Maint: 16 HydroVac Trailer Pressure Washer - Replacement( 175,302SEC: 16 CRV - Replacement 48,831SEC: Card Printer - Replacement 5,843Security Building - Interior- Repair 13,635Security Building - Roof - Replacement 9,749Tru Turf Greens Roller - Replacement 27,269

Total for 2044 $2,501,121

Replacement Year 20452009 Club Car Carryall 252 - Replacement 21,961500 Gal Diesel Fuel Tank - Replacement 15,972Adult Building: Painting - Replacement 14,015

Revised 11/01/2016



PAGE 46 of 182


Replacement Year 2045 continued...Adult Building: Siding - Repair 7,008Adult Building: Water Heater - Replacement 6,988Chain and Pole Saws - Replacement 12,778Clubhouse: Water Heater - Replacement 19,965Golf: Bridges - Replacement 13,975Golf: Bunkers - Replacement 23,958Golf: Golf Ball Washer - Replacement 3,993Golf: Greens & Tee Boxes - Rebuild 29,947Golf: Tee Sheet Software - Replacement 5,989Kitchen: Exhaust Fan - Replacement 2,995Maint: 00 F250 - Replacement 79,860Maint: 00 Ford Ranger - Replacement 39,930Maint: 04 Silverado - Replacement 69,877Maintenance Building: Equipment - Replacement 13,975Marina: Outdoor Amenities - Replacement 39,930Pallet Forks - Replacement 1,597Security Building - Siding - Paint 5,750System: Computer - Replacement 199,650TURF: Building - Paint 13,297

Total for 2045 $643,410

Replacement Year 204610 Golf Carts - Replacement 81,8562016 Toro GTX Light Utility Vehicle - Replacement 21,3116000 Bed Knife Grinder - Replacement 27,4227000 Reel Grinder - Replacement 55,867Adult Pool: Cover - Replacement 5,116Barn 8: Painting 35,812Clubhouse: Pro Shop - Renovation 40,928Clubhouse: Retaining Wall - Replacement 163,713Emergency Generator - Replacement 121,510Gate 1 Bus Shelter - Replacement 12,819Golf: Bunkers - Replacement 24,557Golf: Greens & Tee Boxes - Rebuild 30,696Golf: POS System - Replacement 6,139

Revised 11/01/2016



PAGE 47 of 182


Replacement Year 2046 continued...Honda Walk Behind Mower - Replacement 24,557Master Maintenance Ops Manual Update 23,681ProCore 648 Gas Aerifer 23 HP - Replacement 58,118SnowDogg 9' Snow Plow & Beyers HP 2000 Sander - Replacement 21,487Toro 3300 TriPlex Mower - Replacement 61,392TURF: Furnace - Replacement 6,139

Total for 2046 $823,121

Revised 11/01/2016

Sudden Valley Community Association - CRRRF Detail Report by Area


PAGE 48 of 182

Airport & Campground - Inspection

Asset ID 1293Association Wide System

InspectionPlaced in Service January 1974

Useful Life 40Adjustment 3

Replacement Year 2017Remaining Life 0

1 Total @ $8,000.00Asset Cost $8,000.00

Percent Replacement 100%Future Cost $8,000.00

This provision is for an inspection of the airport and campground to determine the use and utilization.

Area Z, Marina & Rec Corridor - Inspection


InspectionPlaced in Service January 1973



1 Total @ $35,000.00Asset Cost $35,000.00


This provision is to have an inspection of Area Z Marina, and Rec Corridor to determine the current condition to determine the use and utilization of these areas. The reserve study should be updated once a plan has been decided upon.

This year 42% of our facilities are at the end of their life cycle, and 23% more need significant refurbishment. Barn 7 and the Rotunda are scheduled to be demolished prior to the 2016 AGM. The Dance Barn, the main pool, and the entire Marina area need substantial work. The Maintenance Building needs to be replaced and Barn 6 (the Ice Barn) needs to be demolished.In order to conduct an organized revitalization of our community, we need credible information about the scope of the work, a schedule of actions, what permitting is required, costs, and funding. It is recommended that $140,000 be set aside from the CRRRF account to pay for an engineering study that will provide us with this critical information.

Revised 11/01/2016



PAGE 49 of 182

SEC: Rekey Buildings


EquipmentPlaced in Service January 2008

Useful Life 12Adjustment -3


1 Total @ $16,000.00Asset Cost $16,000.00


This provision is to rekey the buildings. (Asset ID 000597)

The cost and useful life assumptions are based on information from the Association. The Association should obtain a bid to confirm this estimate.

System: Computer - Replacement



Useful Life 5Replacement Year 2020

Remaining Life 3

1 Total @ $100,000.00Asset Cost $100,000.00


This provision is for the replacement of the computer systems. This includes the replacement of the computers, printers, servers, wireless network equipment, network switches, firewalls, and software.

According to the Association, this was computers were purchased in 2015 for $50,000 (Asset ID 000843), plotter printer for $2,164 (Asset ID 000842), the server for $15,000 (Asset ID 000845), switch for $2,200 (Asset ID 000846) and firewalls for $6,700 (Asset ID 000847).

The cost and useful life assumptions are based on accepted industry estimates as established by RS Means and/or The National Construction Estimator. The Association should obtain a bid to confirm this estimate.

Revised 11/01/2016



PAGE 50 of 182

System: Phone System - Replacement




Remaining Life 5

1 Total @ $15,000.00Asset Cost $15,000.00


This provision is for the replacement of the phone systems.

According to the Association, this was installed in 2015 for $14,813. (Asset ID 000841)

The useful life assumptions are based on accepted industry estimates as established by RS Means and/or The National Construction Estimator. The Association should obtain a bid to confirm this estimate.

System: Web Page - Redesign




Remaining Life 5

1 Total @ $9,000.00Asset Cost $9,000.00


This provision is for the redesign of the web page.

According to the Association, this was done in 2015 for $8,575. (Asset ID 000849)


Association Wide System - Total Current Cost $183,000

Revised 11/01/2016



PAGE 51 of 182

2006 Trail Building Program

Asset ID 1268Recreation

GroundsPlaced in Service January 2006


Remaining Life 0

1 Total @ $4,000.00Asset Cost $4,000.00


This provision is for the 2006 Trail Building Program. There are approximately 25 miles of trails.



Recreation - Total Current Cost $4,000

Revised 11/01/2016



PAGE 52 of 182

Barn 8: Building Exterior Envelope Restoration

Asset ID 1083Barn 8 Building

BuildingsPlaced in Service January 1982



1 Total @ $215,000.00Asset Cost $215,000.00


This provision is for the replacement of the building envelope on Barn 8. Barn 8 was constructed in 1960's. This includes replacement of the roofing, siding, windows, doors, decking and stairs.

Schwindt and Company estimated 7,000 square feet of siding 10 windows and 5 doors.7,000 SF x $20/SF = $140,00010 Windows x $500 = $5,0005 Doors x $1,000 = $5,000Roof


Barn 8: Electrical System - Repair




Remaining Life 5

1 Total @ $50,000.00Asset Cost $50,000.00


This provision is for the repair of the electrical system.

According to the Association, work to the Panel was done in 1989 for $2,684 (Asset ID 000078)


Revised 11/01/2016



PAGE 53 of 182

Barn 8: Fire System - Repair




Remaining Life 5

1 Total @ $50,000.00Asset Cost $50,000.00


This provision is for the repair of the fire system.


Barn 8: Flat Roof - Replacement





2,400 SF @ $5.00Asset Cost $12,000.00


This provision is for the replacement of the flat roof. Assumes this is done as part of the restoration in 2018.

According to the Association this was done in 2012. (Asset ID 000773). The 2012 roof replacement installed a flat roof without slope, drainage or integrated sleepers for the roof mounted equipment.

Schwindt and Company estimated it to measure 2,400 square feet.


Revised 11/01/2016



PAGE 54 of 182

Barn 8: HVAC - Replacement




Remaining Life 10

1 Total @ $45,000.00Asset Cost $45,000.00


This provision is for the replacement of the HVAC equipment in Barn 8. Design effort should be initiated to place the 15 different components into a configurable system.

According to the Association $44,211 was spent in 2009 (Asset ID 000572)


Barn 8: Painting





7,000 SF @ $2.50Asset Cost $17,500.00


This provision is for the painting of the exterior. This component assumes the exterior is renovated in 2017. Exterior of Barn was painted prior to 2008.

Schwindt and Company estimated 7,000 square feet of siding.


Revised 11/01/2016



PAGE 55 of 182

Barn 8: Plumbing System - Repair




Remaining Life 5

1 Total @ $50,000.00Asset Cost $50,000.00


This provision is for the repair of the plumbing system.


Barn 8: Restrooms/Locker Rooms - Remodel




Remaining Life 10

1 Total @ $150,000.00Asset Cost $150,000.00


This provision is for the renovation of the restrooms and locker rooms. This should be done at the same time as plumbing repairs.

According to the Association the following occurredPool locker room remodel in 2007 for $112,200 (Asset ID 000013)Rec Center bathroom remodel in 2006 for $43,000 (Asset ID 000506)Locker Modules placed in service 1978 for $4,907 (Asset ID 000013)


Revised 11/01/2016



PAGE 56 of 182

Barn 8: Roof Replacement





13,000 SF @ $5.00Asset Cost $65,000.00


This provision is for the replacement of the metal roof on Barn 8. The existing metal roof is in excellent condition; the roofing structural supports appear less then good: roof has sway along ridge line.

According to the Association, the roof was replaced in 2003 for $50,745 (Asset ID 000436) and repaired in 2006 for $6,000 (Asset ID 000497)

Schwindt and Company estimated 13,000 square feet of roofing.


Barn 8 Building - Total Current Cost $654,500

Revised 11/01/2016



PAGE 57 of 182

Barn 8: Coffee Area: Equipment - Replacement

Asset ID 1097Barn 8 Equipment

InteriorsPlaced in Service January 2012


Remaining Life 10

1 Total @ $5,000.00Asset Cost $5,000.00


This provision is for the equipment in the coffee area.

This includes the following:Commercial 2 brew espresso machineReach-in CoolerBunn Coffee machine5' non-commercial freezer4 stainless sinks


Barn 8: Coffee Area: Ice Machine II - Replacement




Remaining Life 0

1 Total @ $4,000.00Asset Cost $4,000.00


This provision is for the replacement of the ice machine Manitowac 400. (Asset ID 000038)


Revised 11/01/2016



PAGE 58 of 182

Barn 8: Coffee Area: Kitchen - Renovation




Remaining Life 10

1 Total @ $10,000.00Asset Cost $10,000.00


This provision is for the renovation of the coffee area kitchen at the barns. This includes painting of the counter tops and cabinets.


Barn 8: Coffee Area: Lobby - Renovation




Remaining Life 12

1 Total @ $15,000.00Asset Cost $15,000.00


This provision is for the renovation of the coffee area lobby at the barns. This includes painting of the walls, replacement of the furniture, lighting and carpet.

According to the Association, $2,684 was spent in 2014. (Asset ID 000824)


Revised 11/01/2016



PAGE 59 of 182

Barn 8: Dance Area - Renovation




Remaining Life 6

1 Total @ $30,000.00Asset Cost $30,000.00


This provision is for the renovation of the dance area in barn 8. This includes the replacement of carpet, refinishing of the wood floors, wood stage, replacement of furniture, lighting, PA system, and restrooms.

According to the Association, the following was doneDance barn carpeting was replaced in 2004 for $6,958 (Asset D 000417)Dance barn remodel was done in 2003 for $1,415 (Asset ID 000373)Dance barn PA system was purchased in 2004 for $5,052 (Asset ID 000440)


Barn 8: Dance Area Heaters - Replacement




Remaining Life 6

4 Each @ $2,500.00Asset Cost $10,000.00


This provision is for the replacement of the dance area heaters in barn 8.

Schwindt and Company estimated 4 heaters.

According to the Association, $8,457 was spent in 2010 (Asset ID 000706)


Revised 11/01/2016



PAGE 60 of 182

Barn 8: Dance Area Kitchen Equipment - Replacement




Remaining Life 6

1 Total @ $40,000.00Asset Cost $40,000.00


This provision is for the replacement of the dance area kitchen equipment in Barn 8.

This includes the following:RefrigeratorStoveCounter topsDouble warming ovenVentilation exhaustSinksFlooringPaint


Barn 8: Gym Cardio Machines - Replacement




Remaining Life 0

1 Total @ $65,000.00Asset Cost $65,000.00


This provision is for the replacement of the gym cardio equipment.

(Asset ID 000575)

This includes the followingC572R Bike

Revised 11/01/2016



PAGE 61 of 182

Barn 8: Gym Cardio Machines - Replacement continued...

C53N Bike4 Treadmills5 Ellipticals2 Row Machines


Barn 8: Gym Weight Machines - Replacement




Remaining Life 20

1 Total @ $75,000.00Asset Cost $75,000.00


This provision is for the replacement of the gym weight equipment.

(Asset ID 000575)

This includes the followingShoulder Press

Chest PressLeg PressMid RowLat Pull DownBicep CurlsTricepsWeight Racks, weights and benchesBack ExtensionAbdominal CrunchLeg Extension


Revised 11/01/2016



PAGE 62 of 182

Barn 8: Safety Nets - Replacement




Remaining Life 11

1 Total @ $15,000.00Asset Cost $15,000.00


This provision is for the replacement of the safety net and poles protecting the building from golf balls.

According to the Association, $2,030 was spent in 2014 (nets only) (Asset ID 000791)


Barn 8: Water Heaters - Replacement




Remaining Life 3

1 Total @ $12,000.00Asset Cost $12,000.00


This provision is for the replacement of the water heaters. According to the Association, tankless heaters were installed in 2008 for $8,922. (Asset ID 000603)


Barn 8 Equipment - Total Current Cost $281,000

Revised 11/01/2016



PAGE 63 of 182

Main Pool: Cover - Replacement

Asset ID 1107Main PoolEquipment

Placed in Service January 2011Useful Life 5


1 Total @ $11,000.00Asset Cost $11,000.00


This provision is for the replacement of the main pool cover.


Main Pool: Deck - Repair


Placed in Service January 1976Useful Life 40Adjustment 2


10,600 SF @ $10.00Asset Cost $26,500.00


This provision is for the repair of the pool deck.

Schwindt and Company estimated 10,600 square feet of decking.


Revised 11/01/2016



PAGE 64 of 182

Main Pool: Equipment - Replacement




1 Total @ $64,636.00Asset Cost $64,636.00


This provision is for the replacement main pool equipment. This includes the pool heaters (2), filter system, water pump, vacuum pump, control system, water pit and pipe system.

Upgraded in 2016 for $64,636.

This includes the following:Pool filter purchased in 2011 for $2,387 (Asset ID 000738)Main pool pump roof refurbishment in 2016 for $64,636


Main Pool: Fence - Replacement


Placed in Service January 1976Useful Life 40Adjustment 3


476 LF @ $40.00Asset Cost $19,040.00


This provision is for the replacement main pool fence.

Schwindt and Company estimated 476 lineal feet of fencing.


Revised 11/01/2016



PAGE 65 of 182

Main Pool: Furniture - Replacement




1 Total @ $5,000.00Asset Cost $5,000.00


This provision is for the replacement of the main pool furniture.

Schwindt and Company estimated 29 plastic chairs,7 tables and 12 chase lounges.

Pool lane markers purchased in 2005 for $864 (Asset ID 000476)


Main Pool: Resurface


Placed in Service January 2006Useful Life 12Adjustment -1


1 Total @ $100,000.00Asset Cost $100,000.00


This provision is for the resurface the main pool. According to information provided by the Association, it was done in 2006 for $96,954. (Asset ID 000266).


Revised 11/01/2016



PAGE 66 of 182

Main Pool: Shack Building - Rebuild




1 Total @ $8,000.00Asset Cost $8,000.00


This provision is for the rebuild of the main pool shack building. According to information provided by the Association, it was installed in 1989 for $10,864. (Asset ID 000085).


Main Pool - Total Current Cost $234,176

Revised 11/01/2016



PAGE 67 of 182

Core Area: Field Equipment - Replacement

Asset ID 1113Rec Corridor

RecreationPlaced in Service January 1990


Remaining Life 13

1 Total @ $7,000.00Asset Cost $7,000.00


This provision is for the replacement of the equipment at the field by the barns.

This includes the following:Chain link fence for fieldSoccer goalsBenches and tables


Core Area: Outdoor Amenities - Replacement




Remaining Life 9

1 Total @ $15,000.00Asset Cost $15,000.00


This provision is for the replacement of the playground equipment at the core area. This should include the swing set, jungle gym, slide, play structure, and picnic tables.

According to the Association $8,457 was spent in 2012 (Asset ID 000774)


Revised 11/01/2016



PAGE 68 of 182

Core Area: Tennis Court - Resurface




Remaining Life 3

1 Total @ $52,000.00Asset Cost $52,000.00


This provision is for the resurface the tennis courts at the core area.

According to the Association, this was done in 1990 for $51,745 (Asset ID 000099).


Core Area: Tennis Court Fence - Replacement




Remaining Life 3

600 LF @ $40.00Asset Cost $24,000.00


This provision is for the replacement the tennis courts fence at the core area.



Revised 11/01/2016



PAGE 69 of 182

Core Area: Tennis Court Lights - Replacement




Remaining Life 3

4 Each @ $500.00Asset Cost $2,000.00


This provision is for the replacement the tennis courts lights at the core area.

Schwindt and Company counted 4 lights.


Rec Corridor - Total Current Cost $100,000

Revised 11/01/2016



PAGE 70 of 182

Adult Building: Interior - Renovation

Asset ID 1118Adult Building Equipment (Currently Library)




1 Total @ $40,000.00Asset Cost $40,000.00


This provision is for the renovation of the interior of the adult center. This includes painting, replacement of furniture, bathroom renovations, sauna, flooring, and kitchen equipment (refrigerator, stove, sink, and counters).


Adult Building: Water Heater - Replacement

Asset ID 1119Adult Building Equipment (Currently Library)



Remaining Life 4

1 Total @ $3,500.00Asset Cost $3,500.00


This provision is for the replacement of the water heater in the adult center. According to the Association, this was done in 2009 for $4,828. (Asset ID 000624)


Adult Building Equipment (Currently Library)Total Current Cost $43,500

Revised 11/01/2016



PAGE 71 of 182

Adult Building: Doors & Windows- Repair

Asset ID 1116Adult Building (Currently Library)



Remaining Life 6

33 Each @ $750.00Asset Cost $24,750.00


This provision is for the repair of the windows and doors on the adult building. The adult building was constructed in 1993.

Schwindt and Company estimated 28 windows and 5 doors.


Adult Building: Electrical System - Replacement




Remaining Life 26

1 Total @ $20,000.00Asset Cost $20,000.00


This provision is for the replacement of the electrical system in the adult building.

According to the Association, this was purchased in XXXX for $XXXX. (Asset ID 000XXX)


Revised 11/01/2016



PAGE 72 of 182

Adult Building: Fire System - Replacement




Remaining Life 6

1 Total @ $5,000.00Asset Cost $5,000.00


This provision is for the replacement of the fire system in the adult building.



Adult Building: HVAC - Replacement





1 Total @ $12,000.00Asset Cost $12,000.00


This provision is for the replacement of the HVAC system in the adult center.


Revised 11/01/2016



PAGE 73 of 182

Adult Building: Painting - Replacement




Remaining Life 0

3,510 SF @ $2.00Asset Cost $7,020.00


This provision is for the painting of the adult building.



Adult Building: Plumbing System - Replacement




Remaining Life 26

1 Total @ $20,000.00Asset Cost $20,000.00


This provision is for the replacement of the plumbing system in the adult building.



Revised 11/01/2016



PAGE 74 of 182

Adult Building: Roof - Replacement




Remaining Life 23

1 Total @ $18,927.00Asset Cost $18,927.00


This provision is for the replacement of the roof on the adult building. According to the Association, this was done in 2015 for $18,927. (Asset ID 000831)



Adult Building: Siding - Repair




Remaining Life 0

3,510 SF @ $10.00Asset Cost $3,510.00


This provision is for the repair of the siding, on the adult building. The adult building was constructed in 1993. It is estimated that 10% of the total area will need repair every 10 years.



Adult Building (Currently Library) - Total Current Cost $111,207

Revised 11/01/2016



PAGE 75 of 182

Adult Pool: Cover - Replacement

Asset ID 1127Adult PoolEquipment



1 Total @ $2,500.00Asset Cost $2,500.00


This provision is for the replacement of the pool cover at the adult center.


Adult Pool: Deck - Repairs

Asset ID 1123Adult PoolRecreation



1,456 SF @ $10.00Asset Cost $3,640.00


This provision is for the repair of the pool deck at the adult center.

Schwindt and Company estimated 1,456 square feet of decking.


Adult Pool: Fence - Replacement

Asset ID 1126Adult Pool



Remaining Life 6

280 LF @ $30.00Asset Cost $8,400.00


This provision is for the replacement of the pool furniture at the adult center.

Revised 11/01/2016



PAGE 76 of 182

Adult Pool: Fence - Replacement continued...



Adult Pool: Filter - Replacement




1 Total @ $2,500.00Asset Cost $2,500.00


This provision is for the replacement of the pool filter at the adult center.

The useful life assumptions are based on accepted industry estimates as established by RS Means and/or The National Construction Estimator. The cost is based on information from Marshall's Service LLC. The Association should obtain a bid to confirm this estimate.

Adult Pool: Furniture - Replacement




1 Total @ $2,500.00Asset Cost $2,500.00


This provision is for the replacement of the pool furniture at the adult center.


Revised 11/01/2016



PAGE 77 of 182

Adult Pool: Heater - Replacement




1 Total @ $4,000.00Asset Cost $4,000.00


This provision is for the replacement of the pool heater at the adult center.


Adult Pool: Pump - Replacement




1 Total @ $1,000.00Asset Cost $1,000.00


This provision is for the replacement of the pool pump at the adult center.


Adult Pool: Resurface - Replacement

Asset ID 1121Adult PoolRecreation



1 Total @ $20,000.00Asset Cost $20,000.00


This provision is for the resurface of the pool at the adult center.

According to the Association this was done in 1997 for $13,408 (Asset ID 000190)

Revised 11/01/2016



PAGE 78 of 182

Adult Pool: Resurface - Replacement continued...


Adult Pool: Shed - Rebuild

Asset ID 1124Adult PoolBuildings



1 Total @ $6,000.00Asset Cost $6,000.00


This provision is for the rebuilding of the pool shed at the adult center.


Adult Pool - Total Current Cost $50,540

Revised 11/01/2016



PAGE 79 of 182

Clubhouse: Bar Deck - Recoating

Asset ID 1148ClubhouseBuildings



2,000 SF @ $5.00Asset Cost $10,000.00


This provision is for the recoating of the bar deck at the clubhouse.

Schwindt and Company estimated 2,000 square feet of deck surface.


Clubhouse: Electrical Systems - Renovation




1 Total @ $55,000.00Asset Cost $55,000.00


This provision is for the renovation of the electrical systems at the club house. This includes electrical panels, new wiring, replacements of the lights facility communications and network distribution.


Revised 11/01/2016



PAGE 80 of 182

Clubhouse: Exterior - Replacement




1 Total @ $625,000.00Asset Cost $625,000.00

Percent Replacement 100%Future Cost $1,637,234.05

This provision is for the replacement of the exterior siding, windows, doors, bar deck and railings at the clubhouse. The clubhouse was constructed in 1989 and the exterior was renovated in 2014. According to the Association, this was done in 2014 for $625,000 (Asset ID 000839).


Clubhouse: Fire Systems - Upgrade




1 Total @ $20,000.00Asset Cost $20,000.00


This provision is for the upgrade of the fire systems at the club house. This includes upgrade of the restaurant fire suppression system and the clubhouse fire sprinkler heads and alarm system.


Revised 11/01/2016



PAGE 81 of 182

Clubhouse: HVAC - Replacement

Asset ID 1152ClubhouseEquipment



1 Total @ $80,000.00Asset Cost $80,000.00


This provision is for the replacement of the HVAC at the club house. This includes replacement of the Air Handlers, AC units, boilers, repair alignment of ductwork, and temp controls.

According to the Association the following work was doneClubhouse boiler replacement was done in 2012 for $15,544 (Asset ID 000763)Clubhouse boiler replacement was done in 2012 for $2,189 (Asset ID 000752)Air handler replacement was done in 2008 for $5,008 (Asset ID 000582)AC Unit was replaced in 2007 for $27,947 (Asset ID 000546)


Clubhouse: Plumbing Systems - Renovation




1 Total @ $20,000.00Asset Cost $20,000.00


This provision is for the renovation of the plumbing systems at the club house. This includes water supply system and the sewer system.


Revised 11/01/2016



PAGE 82 of 182

Clubhouse: Retaining Wall - Replacement

Asset ID 1300Clubhouse



Remaining Life 29

1 Total @ $80,000.00Asset Cost $80,000.00


This provision is for the retaining wall at the clubhouse.

The cost and useful life is based on information from the Association.

Clubhouse: Roof & Gutters - Replacement




12,500 SF @ $3.00Asset Cost $37,500.00


This provision is for the replacement of the roof and gutters at the clubhouse.



Clubhouse: Siding - Painting




6,300 SF @ $2.00Asset Cost $12,600.00


This provision is for the painting of the clubhouse siding.

Revised 11/01/2016



PAGE 83 of 182

Clubhouse: Siding - Painting continued...



Clubhouse - Total Current Cost $315,100

Revised 11/01/2016



PAGE 84 of 182

Clubhouse: 19th Hole - Renovation

Asset ID 1151Clubhouse Equipment



Remaining Life 11

1 Total @ $20,000.00Asset Cost $20,000.00


This provision is for the renovation of the coffee shop at the club house. This includes painting and replacement of the carpet and furniture.

According to the Association this was done in 2013 for $18,073 (Asset ID 000790)


Clubhouse: Admin - Renovation





1 Total @ $30,000.00Asset Cost $30,000.00


This provision is for the renovation of the admin and accounting offices at the club house. This includes painting, new furniture and new flooring.

This includes the followingAdmin office carpet replacement done in 2016 for $4,068 (Asset ID 000877)


Revised 11/01/2016



PAGE 85 of 182

Clubhouse: Postage Machine - Replacement





1 Total @ $7,500.00Asset Cost $7,500.00


This provision is for the replacement of the postage machine. (Asset ID 000561)


Clubhouse: Pro Shop - Renovation




Remaining Life 14

1 Total @ $20,000.00Asset Cost $20,000.00


This provision is for the renovation of the pro shop at the club house. This includes painting the pro-shop, and replacement of the carpet.

This includes the followingGolf Refurb - Permanent Light Fixtures done in 2016 for $5,925 (Asset ID 000880)Golf Refurb - Painting done in 2016 for $3,499 (Asset ID 000881)Golf Refurb - tan square carpeting done in 2016 for $3,745(Asset ID 000882)


Revised 11/01/2016



PAGE 86 of 182

Clubhouse: Restaurant - Renovation




Remaining Life 11

1 Total @ $50,000.00Asset Cost $50,000.00


This provision is for the renovation of the restaurant at the club house. This includes painting, new furniture and new flooring.

According to the Association the following work was doneRestaurant Remodel was done in 2000 for $18,661 (Asset ID 000263)Restaurant Carpet was done in 2000 for $17,625 (Asset ID 000265)Restaurant Renovation was done in 2013 for $167,000 (Asset ID 000789)

The scope of this work may differ from past work. The Association should review this expense and determine an appropriate scope of work.


Clubhouse: Restaurant TV's - Replacement





2 Each @ $1,000.00Asset Cost $2,000.00


This provision is for the replacement of the tv's in the restaurant. (Asset ID 000169)


Revised 11/01/2016



PAGE 87 of 182

Clubhouse: Restrooms & Locker Rooms - Renovation




Remaining Life 12

1 Total @ $30,000.00Asset Cost $30,000.00


This provision is for the renovation of the restrooms and locker rooms at the club house. This includes painting, new furniture, fixtures, lockers, new flooring, sauna, bathroom fixtures and lighting.

According to the Association, 30,827 was spent in 2009 (Asset ID 000643)


Clubhouse: Water Heater - Replacement




Remaining Life 13

1 Total @ $10,000.00Asset Cost $10,000.00


This provision is for the replacement of the water heater at the club house.

According to the Association, $8,605 was spent in 2015 (Asset ID 000840).


Clubhouse Equipment - Total Current Cost $169,500

Revised 11/01/2016



PAGE 88 of 182

Kitchen (19): Cooler - Replacement

Asset ID 1196Kitchen



Remaining Life 0

1 Total @ $3,000.00Asset Cost $3,000.00


This provision is for the replacement of the cooler with work station top in the downstairs coffee shop.

The cost and useful life assumptions are based on information from a comparable Association. The Association should obtain a bid to confirm this estimate.

Kitchen (19): Drink/Display Cooler - Replacement





1 Total @ $3,000.00Asset Cost $3,000.00


This provision is for the replacement of the display cooler in the downstairs coffee shop.


Kitchen (19): Walk-in Coolers - Repair




Remaining Life 0

1 Total @ $8,000.00Asset Cost $8,000.00


This provision is for the repair of the 3 walk in coolers. There are 2 walk in coolers and 1 walk

Revised 11/01/2016



PAGE 89 of 182

Kitchen (19): Walk-in Coolers - Repair continued...

in freezer.


Kitchen(19): Fryers - Replacement




Remaining Life 0

1 Total @ $2,400.00Asset Cost $2,400.00


This provision is for the replacement of the fryers in the downstairs coffee shop.


Kitchen(19): Remodel

Asset ID 1198KitchenInteriors



1 Total @ $5,000.00Asset Cost $5,000.00


This provision is for the remodeling of the 19th hole.


Revised 11/01/2016



PAGE 90 of 182

Kitchen(19): Stove & Flat Top - Replacement




Remaining Life 0

1 Total @ $5,000.00Asset Cost $5,000.00


This provision is for the replacement of the stove and flat top in the downstairs coffee shop.


Kitchen: Dishwasher - Replacement




Remaining Life 3

1 Total @ $5,000.00Asset Cost $5,000.00


This provision is for the replacement of the dishwasher.


Kitchen: Double Oven - Replacement




Remaining Life 0

1 Total @ $5,000.00Asset Cost $5,000.00


This provision is for the replacement of the double oven.

The cost and useful life assumptions are based on information from a comparable Association.

Revised 11/01/2016



PAGE 91 of 182

Kitchen: Double Oven - Replacement continued...

The Association should obtain a bid to confirm this estimate.

Kitchen: Exhaust Fan - Replacement




Remaining Life 3

1 Total @ $1,500.00Asset Cost $1,500.00


This provision is for the replacement of the exhaust fan.


Kitchen: Exhaust Hood - Replacement





1 Total @ $22,000.00Asset Cost $22,000.00


This provision is for the replacement of the exhaust hood.


Revised 11/01/2016



PAGE 92 of 182

Kitchen: Flat Top - Replacement




Remaining Life 0

1 Total @ $2,500.00Asset Cost $2,500.00


This provision is for the replacement of the flat top.


Kitchen: Fryers - Replacement




Remaining Life 0

1 Total @ $2,400.00Asset Cost $2,400.00


This provision is for the replacement of the fryers.


Kitchen: Grill Top - Replacement




Remaining Life 0

1 Total @ $2,500.00Asset Cost $2,500.00


This provision is for the replacement of the grill top.


Revised 11/01/2016



PAGE 93 of 182

Kitchen: Ice Machine I - Replacement




Remaining Life 0

1 Total @ $4,000.00Asset Cost $4,000.00


This provision is for the replacement of the ice machine Manitowac 600. (Asset ID 000028)


Kitchen: Renovation





1 Total @ $12,000.00Asset Cost $12,000.00


This provision is for the renovation of the kitchen. This should include replacement of countertops, sinks and flooring.

According to the Association, $11,630 was spent in 2000 (Asset ID 000264).


Revised 11/01/2016



PAGE 94 of 182

Kitchen: Salamander - Replacement




Remaining Life 0

1 Total @ $2,500.00Asset Cost $2,500.00


This provision is for the replacement of the salamander.


Kitchen: Walk-in Coolers - Repair




Remaining Life 0

3 Each @ $8,000.00Asset Cost $24,000.00


This provision is for the repair of the 3 walk in coolers. There are 2 walk in coolers and 1 walk in freezer.


Kitchen - Total Current Cost $109,800

Revised 11/01/2016



PAGE 95 of 182

Golf: Austin Creek - Repair

Asset ID 1224Golf Course



Remaining Life 3

1 Total @ $7,500.00Asset Cost $7,500.00


This provision is for the repair of Austin Creek. According to the Association, a flood occurs approximately every 10 years.

The cost and useful life are based on information from the Association Superintendent.

Golf: Bridges - Replacement




Remaining Life 1

8 Each @ $7,000.00Asset Cost $7,000.00

Percent Replacement 12.5%Future Cost $7,175.00

This provision is for the replacement of the golf course bridges. According to the Association there are 8 bridges, 2 of them are steel and 6 of them are wood. Each bridge costs approximately $7,000 to replace, and will last approximately 25 years.

This component assumes 1 bridge will be replaced every 3 years.


Golf: Bunkers - Replacement




Remaining Life 0

3 Each @ $4,000.00Asset Cost $12,000.00


This provision is for the replacement of the golf course bunker sand. According to the

Revised 11/01/2016



PAGE 96 of 182

Golf: Bunkers - Replacement continued...

Association there are 46 bunkers.


Golf: Cart Path - Repair




Remaining Life 0

1 Total @ $10,000.00Asset Cost $10,000.00


This provision is for the repair of the golf cart paths. According to the Association, there is 4.2 miles.


Golf: Cart Path - Repaving




Remaining Life 15

24,276 SF @ $4.00Asset Cost $97,104.00


This provision is for the paving of the golf cart paths. According to the Association, there is 4.2 miles.


Revised 11/01/2016



PAGE 97 of 182

Golf: Driving Range Projects




Remaining Life 10

1 Total @ $43,000.00Asset Cost $43,000.00


This provision is for the driving range projects.

This includes the following:Driving tee drainage project done in 1998 for $875 (Asset ID 000209)Range tee drainage project done in 1998 for $519 (Asset ID 000210)Driving range expansion project done in 2006 for $310 (Asset ID 000535)Driving tee drainage project done in 2006 for $828 (Asset ID 000536)Driving tee drainage project done in 2007 for $41,800 (Asset ID 000537)


Golf: Greens & Tee Boxes - Rebuild




Remaining Life 0

1 Total @ $15,000.00Asset Cost $15,000.00


This provision is for the rebuilding of the greens and tee boxes. According to the Association, rebuilding a green costs approximately $10-12,000 and a tee is $3-4,000. This provision sets aside funding for 1 tee and 1 green per year.


Revised 11/01/2016



PAGE 98 of 182

Golf: Irrigation System - Repair




Remaining Life 2

1 Total @ $250,000.00Asset Cost $250,000.00


This provision is for the repair of the golf course irrigation system. This includes replacement of sprinkler heads and rebuild of the 2 irrigation pumps ($10,000 each).


Golf: Irrigation System - Replacement




Remaining Life 27

1 Total @ $900,000.00Asset Cost $900,000.00

Percent Replacement 100%Future Cost $1,753,020.01

This provision is for the replacement of the golf course irrigation system.


Golf: Lake Louise Damn - Repair




Remaining Life 15

1 Total @ $75,000.00Asset Cost $75,000.00


This provision is for the lake louis damn.

This includes the following:Lake Louise 2012 in 2012 for $51,769 (Asset ID 000769)Lake Louise 2012 in 2013 for $7,410 (Asset ID 000792)

Revised 11/01/2016



PAGE 99 of 182

Golf: Lake Louise Damn - Repair continued...

Lake Louise 2012-13 in 2014 for $6,873 (Asset ID 000813)


Golf: Lake Louise Pump Station - Rebuild




Remaining Life 27

1 Total @ $35,000.00Asset Cost $35,000.00


This provision is for the rebuild of the Lake Louise Pump Station. (Asset ID 00822)


Golf: Practice Putting Green




Remaining Life 3

1 Total @ $29,917.00Asset Cost $29,917.00


This provision is for the putting practice green project.

This includes the following:Practice putting green project done in 2005 for $29,917 (Asset ID 000462)


Revised 11/01/2016



PAGE 100 of 182

Golf: Pump Houses - Renovation





2 Each @ $3,000.00Asset Cost $6,000.00


This provision is for the renovation of the pump houses on the golf course.


Golf: Restrooms - Renovation





2 Each @ $15,000.00Asset Cost $30,000.00


This provision is for the renovation of the golf restrooms on the golf course. Renovation should include: roof replacement, fixture replacement, ventilation, new lighting, paint, & doors.


Golf Course - Total Current Cost $1,517,521

Revised 11/01/2016



PAGE 101 of 182

10 Golf Carts - Replacement

Asset ID 1258Golf Course Equipment



Remaining Life 1

10 Each @ $4,000.00Asset Cost $40,000.00


This provision is for the replacement of the golf carts.

This includes the following:2011 Golf Carts purchased in 2011 for $3,986 (Asset ID 000725)2011 Golf Carts purchased in 2011 for $3,986 (Asset ID 000726)2011 Golf Carts purchased in 2011 for $3,986 (Asset ID 000727)2011 Golf Carts purchased in 2011 for $3,986 (Asset ID 000728)2011 Golf Carts purchased in 2011 for $3,986 (Asset ID 000729)2011 Golf Carts purchased in 2011 for $3,986 (Asset ID 000730)2011 Golf Carts purchased in 2011 for $3,986 (Asset ID 000731)2011 Golf Carts purchased in 2011 for $3,986 (Asset ID 000732)2011 Golf Carts purchased in 2011 for $3,986 (Asset ID 000733)2011 Golf Carts purchased in 2011 for $3,986 (Asset ID 000734)


40 Golf Carts - Capital Lease




Remaining Life 4

40 Each @ $3,700.00Asset Cost $148,000.00


This provision is for the replacement of the golf carts.

This includes the following:40 Golf Carts leased in 2014 for $192,915 (Asset ID 000829)


Revised 11/01/2016



PAGE 102 of 182

Golf: Golf Ball Washer - Replacement




Remaining Life 0

1 Total @ $2,000.00Asset Cost $2,000.00


This provision is for the replacement of the golf ball washer. (Asset ID 000735)


Golf: POS System - Replacement




Remaining Life 1

1 Total @ $3,000.00Asset Cost $3,000.00


This provision is for the replacement of the POS system for the golf course. (Asset ID 000720)


Golf: Range Picking Unit - Replacement




Remaining Life 4

1 Total @ $3,500.00Asset Cost $3,500.00


This provision is for the replacement of the range picking unit. (Asset ID 000818)


Revised 11/01/2016



PAGE 103 of 182

Golf: Tee Sheet Software - Replacement




Remaining Life 0

1 Total @ $3,000.00Asset Cost $3,000.00


This provision is for the replacement of the tee sheet software. (Asset ID 000406)

The cost and useful life are based on information from the Association.

Golf Course Equipment - Total Current Cost $199,500

Revised 11/01/2016



PAGE 104 of 182

TURF: Building - Paint

Asset ID 1209Turf Building



Remaining Life 0

3,330 SF @ $2.00Asset Cost $6,660.00


This provision is for the painting of the turf maintenance building.



TURF: Building - Repair




Remaining Life 0

3,330 SF @ $12.00Asset Cost $39,960.00


This provision is for the repair of the turf maintenance building siding, windows and doors. The building was constructed in 1971.



Revised 11/01/2016



PAGE 105 of 182

TURF: Building Overhead Door - Replacement




Remaining Life 6

1 Total @ $1,996.00Asset Cost $1,996.00


This provision is for the replacement of the overhead doors on the turf maintenance building.

TURF building overhead door installed in 2003 for $1,996 (Asset ID 000363)


TURF: Electrical System - Replacement




Remaining Life 4

1 Total @ $20,000.00Asset Cost $20,000.00


This provision is for the replacement of the electrical system in the turf maintenance building.



Revised 11/01/2016



PAGE 106 of 182

TURF: Fence - Replacement/Repair




Remaining Life 5

140 LF @ $40.00Asset Cost $5,600.00


This provision is for the replacement of the fence at the turf building. According to the Association, this was done in 2007 for $1,294 (Asset ID 000557)



TURF: Furnace - Replacement




Remaining Life 14

1 Total @ $3,000.00Asset Cost $3,000.00


This provision is for the replacement of the furnace in the turf maintenance building.

According to the Association, this was purchased in 2016 for $2,932. (Asset ID 000868)


Revised 11/01/2016



PAGE 107 of 182

TURF: Gutters - Replacement




Remaining Life 11

1 Total @ $1,121.00Asset Cost $1,121.00


This provision is for the replacement of the gutters on the turf maintenance building.

TURF building gutters installed in 2003 for $1,121 (Asset ID 000364)


TURF: Restrooms - Replacement




Remaining Life 0

1 Total @ $3,000.00Asset Cost $3,000.00


This provision is for the replacement of the restrooms in the turf maintenance building.



Revised 11/01/2016



PAGE 108 of 182

TURF: Roof - Replacement




Remaining Life 15

5,400 SF @ $3.50Asset Cost $18,900.00


This provision is for the replacement of the roof and gutters on the turf maintenance building. According to the Association, the roof was replaced in 2012 for $16,811 (Asset ID 000759)



TURF: Sand Storage Roof - Replacement




Remaining Life 15

680 SF @ $3.50Asset Cost $2,380.00


This provision is for the replacement of the roof and gutters on the sand storage building. (Asset ID 000125)

Schwindt and Company estimated 680 square feet of roofing.


Revised 11/01/2016



PAGE 109 of 182

TURF: Vent System - Replacement/Repair




Remaining Life 4

1 Total @ $10,000.00Asset Cost $10,000.00


This provision is for the replacement of the vent system. According to the Association, $8,078 was spent in 2006 (Asset ID 000496)


TURF: Wash Pad - Refurbish




Remaining Life 8

1 Total @ $10,000.00Asset Cost $10,000.00


This provision is for the refurbishment of the wash pad at the TURF building. (Asset ID 000281)


Revised 11/01/2016



PAGE 110 of 182

TURF: Water Heater - Replacement




Remaining Life 0

1 Total @ $1,500.00Asset Cost $1,500.00


This provision is for the replacement of the water heater in the turf maintenance building.



Turf Building - Total Current Cost $124,117

Revised 11/01/2016



PAGE 111 of 182

1987 Jacobsen 22" Walking Greensmower

Asset ID 1027Turf Equipment

EquipmentPlaced in Service June 1987


Remaining Life 0

1 Total @ $9,000.00Asset Cost $9,000.00


This component funds for the replacement of the 1987 Jacobsen 22" Walking Greensmower,

(Asset ID 000055)


The Association noted the item will not be replaced; it is listed for information purposes only.

1987 Jacobsen 22" Walking Greensmower




Remaining Life 0

1 Total @ $9,000.00Asset Cost $9,000.00


This component funds for the replacement of the 1987 Jacobsen 22" Walking Greensmower,

(Asset ID 000056)



Revised 11/01/2016



PAGE 112 of 182

2005 JD ProGator 2030A - Replacement


EquipmentPlaced in Service May 2013


Remaining Life 8

1 Total @ $21,000.00Asset Cost $21,000.00


This component funds for the replacement of the 2005 JD ProGator 2030A, )Asset ID 000779)


2008 Toro 3100 Approach Mower - Replacement




Remaining Life 3

1 Total @ $31,000.00Asset Cost $31,000.00


This component funds for the replacement of the 2008 Toro 3100 Approach Mower, (Asset ID

000711)


2009 Club Car Carryall 252 - Replacement




Remaining Life 4

1 Total @ $11,000.00Asset Cost $11,000.00


This component funds for the replacement of the 2009 Club Car carryall 252, (Asset ID

Revised 11/01/2016



PAGE 113 of 182

2009 Club Car Carryall 252 - Replacement continued...

000778)


2012 Toro 5410 Fairway Unit - Replacement


EquipmentPlaced in Service July 2012


Remaining Life 8

1 Total @ $42,000.00Asset Cost $42,000.00


This component funds for the replacement of the 2012 Toro 5410 Fairway Unit, (Asset ID

000756)


2012 Toro Greens Triplex Mower - Replacement


EquipmentPlaced in Service August 2012


Remaining Life 2

1 Total @ $35,000.00Asset Cost $35,000.00


This component funds for the replacement of the 2012 Toro Greens Triplex Mower, (Asset ID

000755)


Revised 11/01/2016



PAGE 114 of 182

2016 SIP 650 - Replacement




Remaining Life 19

1 Total @ $13,000.00Asset Cost $13,000.00


This component funds for the replacement of the 2016 SIP 650, (Asset ID 000054)


2016 SIP 7000 Reel Grinder - Replacement




Remaining Life 19

1 Total @ $27,247.00Asset Cost $27,247.00


This component funds for the replacement of the 2016 SIP 7000 Reel Grinder, (Asset ID

000889)


2016 Toro GTX Light Utility Vehicle - Replacement




Remaining Life 14

1 Total @ $10,414.00Asset Cost $10,414.00


This component funds for the replacement of the 2016 Toro GTX Light Utility Vehicle. This

Revised 11/01/2016



PAGE 115 of 182

2016 Toro GTX Light Utility Vehicle - Replacement continued...

was purchased in 2016 for $10,414. (Asset ID 000891)


250 Gal. Gas Storage Tank (Proshop) - Replacement


EquipmentPlaced in Service October 1992


Remaining Life 5

1 Total @ $8,700.00Asset Cost $8,700.00


This component funds for the replacement of the 250 Gal. Gas Storage Tank (Proshop), (Asset

ID 000140)


6000 Bed Knife Grinder - Replacement




Remaining Life 14

1 Total @ $13,400.00Asset Cost $13,400.00


This component funds for the replacement of the 6000 Bed Knife Grinder, (Asset ID 000887)


Revised 11/01/2016



PAGE 116 of 182

7000 Reel Grinder - Replacement




Remaining Life 14

1 Total @ $27,300.00Asset Cost $27,300.00


This component funds for the replacement of the 7000 Reel Grinder, (Asset ID 000889)


Aerifier - Verti Core 2100




Remaining Life 7

1 Total @ $28,000.00Asset Cost $28,000.00


This component funds for the replacement of the Aerifier - Verti Core 2100 (Asset ID 000416)


Alladin 1222 Steam Cleaner - Replacement


EquipmentPlaced in Service December 1989


Remaining Life 0

1 Total @ $4,000.00Asset Cost $4,000.00


This component funds for the replacement of the Alladin 1222 Steam Cleaner, (Asset ID

000091)

Revised 11/01/2016



PAGE 117 of 182

Alladin 1222 Steam Cleaner - Replacement continued...


Billy Goat Leaf Blower - Replacement




Remaining Life 7

1 Total @ $2,500.00Asset Cost $2,500.00


This component funds for the replacement of the Billy Goat Leaf Blower, (Asset ID 000251)


Buffalo Turbine Blower Model H10G - Replacement




Remaining Life 3

1 Total @ $6,200.00Asset Cost $6,200.00


This component funds for the replacement of the Buffalo Turbine Blower Model H10G, (Asset

ID 000489)


Revised 11/01/2016



PAGE 118 of 182

Cushman Greens Groomer Brush - replacement


EquipmentPlaced in Service February 1998


Remaining Life 3

1 Total @ $4,000.00Asset Cost $4,000.00


This component funds for the replacement of the Cushman Greens Groomer Brush, (Asset ID

000204)


Cushman Groomaster Trap Rake




Remaining Life 6

1 Total @ $14,000.00Asset Cost $14,000.00


This component funds for the replacement of the Cushman Groomaster Trap Rake, (Asset ID

000203)


Emergency Generator - Replacement




Remaining Life 29

1 Total @ $59,377.37Asset Cost $59,377.37


This component funds for the replacement of the emergency generator, (Asset ID 000XXX).

Revised 11/01/2016



PAGE 119 of 182

Emergency Generator - Replacement continued...


Ford 1920 Turf Tractor - Replacement


EquipmentPlaced in Service March 1993


Remaining Life 1

1 Total @ $3,000.00Asset Cost $3,000.00


This component funds for the replacement of the Ford 1920 Turf Tractor, (Asset ID 000142)


Ford 7108 Loader - Replacement




Remaining Life 1

1 Total @ $4,500.00Asset Cost $4,500.00


This component funds for the replacement of the Ford 7108 Loader, (Asset ID 000143)


Revised 11/01/2016



PAGE 120 of 182

Golf Irrigation Pump - Replacement




Remaining Life 3

1 Total @ $6,000.00Asset Cost $6,000.00


This component funds for the replacement of the Golf Irrigation Pump, (Asset ID 000695)


This is included in the 25 year irrigation repair.

Golf Safety Net/Posts - Replacement


EquipmentPlaced in Service April 2008


Remaining Life 0

1 Total @ $6,000.00Asset Cost $6,000.00


This component funds for the replacement of the Golf Safety Net/Posts, (Asset ID 000586)


The Association noted the net only was replaced in 2014 for $3,500.

Revised 11/01/2016



PAGE 121 of 182

Greens King V 186 Mower - Replacement




Remaining Life 0

1 Total @ $35,000.00Asset Cost $35,000.00


This component funds for the replacement of the Greens King V 186 Mower, (Asset ID

000270)


Greensmaster 1000 Walking Mower - Replacement




Remaining Life 0

1 Total @ $12,000.00Asset Cost $12,000.00


This component funds for the replacement of the Greensmaster 1000 Walking Mower, (Asset

ID 000327)


Revised 11/01/2016



PAGE 122 of 182

Honda Walk Behind Mower - Replacement




Remaining Life 14

1 Total @ $12,000.00Asset Cost $12,000.00


This component funds for the replacement of the Honda Walk Behind Mower, (Asset ID

000885)


JD 2030 Fairway Sprayer - Replacement




Remaining Life 4

1 Total @ $47,000.00Asset Cost $47,000.00


This component funds for the replacement of the JD 2030 Fairway Sprayer, (Asset ID 000721)


Jacobsen LF 3400 Fairway Mower w/ Blades




Remaining Life 3

1 Total @ $38,000.00Asset Cost $38,000.00


This component funds for the replacement of the Jacobsen LF 3400 Fairway Mower w/ Blades,

Revised 11/01/2016



PAGE 123 of 182

Jacobsen LF 3400 Fairway Mower w/ Blades continued...

(Asset ID 000325)


Jacobsen LF3400 Fairway Mower - Replacement




Remaining Life 2

1 Total @ $42,000.00Asset Cost $42,000.00


This component funds for the replacement of the Jacobsen LF3400 Fairway Mower, (Asset ID

000302)


Jacobson 5 Gang Mower - Replacement




Remaining Life 0

1 Total @ $15,000.00Asset Cost $15,000.00


This component funds for the replacement of the Jacobson 5 Gang Mower, (Asset ID 000041)



Revised 11/01/2016



PAGE 124 of 182

John Deere 950 Turf Tractor - Replacement




Remaining Life 0

1 Total @ $35,000.00Asset Cost $35,000.00


This component funds for the replacement of the John Deere 950 Turf Tractor, (Asset ID

000120)



John Deere Tri-Plex Trim Mower 3WD




Remaining Life 0

1 Total @ $35,000.00Asset Cost $35,000.00


This component funds for the replacement of the John Deere Tri-Plex Trim Mower 3WD,

(Asset ID 000159)


Revised 11/01/2016



PAGE 125 of 182

Kirby Markers - Replacement




Remaining Life 0

28 Total @ $142.87Asset Cost $4,000.36


This component funds for the replacement of the 14 red and 14 white Kirby Markers, (Asset

ID 000284)


Kohler CH 20




Remaining Life 0

1 Total @ Asset Cost

Percent Replacement 100%Future Cost

This component funds for the replacement of the engine in the Cushman equipment; the

Association gave it no life or value. The (Asset ID is 000211)


NH 42 HP Tractor Model #TN55 - Replacement


EquipmentPlaced in Service August 2003


Remaining Life 6

1 Total @ $40,000.00Asset Cost $40,000.00


This component funds for the replacement of the NH 42 HP Tractor Model #TN55, (Asset ID

Revised 11/01/2016



PAGE 126 of 182

NH 42 HP Tractor Model #TN55 - Replacement continued...

000399)


ProCore 648 Gas Aerifer 23 HP - Replacement




Remaining Life 14

1 Total @ $28,400.00Asset Cost $28,400.00


This component funds for the replacement of the ProCare 648 Gas Aerifer 23 HP, (Asset ID

000890)


Ryan Core Harvester - Replacement




Remaining Life 4

1 Total @ $5,000.00Asset Cost $5,000.00


This component funds for the replacement of the Ryan Core Harvester, (Asset ID 000286)


Revised 11/01/2016



PAGE 127 of 182

Ryan Renovaire Fairway Aerifier - Replacement




Remaining Life 0

1 Total @ $12,000.00Asset Cost $12,000.00


This component funds for the replacement of the Ryan Renovaire Fairway Aerifier, (Asset ID

000068)


Ryan Sod Cutter - Replacement




Remaining Life 0

1 Total @ $6,000.00Asset Cost $6,000.00


This component funds for the replacement of the Ryan Sod Cutter, (Asset ID 000069)


SnowDogg 9' Snow Plow & Beyers HP 2000 Sander - Replacement




Remaining Life 14

1 Total @ $10,500.00Asset Cost $10,500.00


This component funds for the replacement of the SnowDogg 9' Snow Plow & Beyers HP 2000

Revised 11/01/2016



PAGE 128 of 182

SnowDogg 9' Snow Plow & Beyers HP 2000 Sander - Replacement continued...

Sander, (Asset ID 000884)


TURF: 05 Colorado - Replacement


VehiclesPlaced in Service January 2005



1 Total @ $25,000.00Asset Cost $25,000.00


This provision is for the replacement of the 2005 Colorado. (Asset ID 000434)


TURF: Main Pump Panel - Replacement




Remaining Life 22

1 Total @ $52,000.00Asset Cost $52,000.00


This provision is for the replacement of the main pump panel. According to the Association, this was done in 2014 for $51,320 (Asset ID 000825)


Revised 11/01/2016



PAGE 129 of 182

Toro 3300 TriPlex Mower - Replacement




Remaining Life 14

1 Total @ $30,000.00Asset Cost $30,000.00


This component funds for the replacement of the Toro 3300 TriPlex Mower, (Asset ID

000886)


Toro Green Aerifier - Replacement




Remaining Life 0

1 Total @ $25,000.00Asset Cost $25,000.00


This component funds for the replacement of the Toro Green Aerifier, (Asset ID 000051)



Revised 11/01/2016



PAGE 130 of 182

Toro Greensmaster 1000 Mower - Replacement




Remaining Life 0

1 Total @ $12,000.00Asset Cost $12,000.00


This component funds for the replacement of the Toro Greensmaster 1000 Mower, (Asset ID

000147)







Remaining Life 0

1 Total @ $12,000.00Asset Cost $12,000.00


This component funds for the replacement of the Toro Greesmaster 1000 Mower, (Asset ID

000156)


Revised 11/01/2016



PAGE 131 of 182





Remaining Life 0

1 Total @ $12,000.00Asset Cost $12,000.00



000157)






Remaining Life 0

1 Total @ $12,000.00Asset Cost $12,000.00



000146)



Revised 11/01/2016



PAGE 132 of 182

Toro Prosweep 5200D


EquipmentPlaced in Service November 2006


Remaining Life 0

1 Total @ $15,000.00Asset Cost $15,000.00


This component funds for the replacement of the Toro Prosweep 5200D, (Asset ID 000513)



Toro Utility Turf Truck - Replacement




Remaining Life 3

1 Total @ $21,000.00Asset Cost $21,000.00


This component funds for the replacement of the Toro Utility Turf Truck, (Asset ID 000322)


Revised 11/01/2016



PAGE 133 of 182

Toro Z Master Mower Model 74245 - Replacement




Remaining Life 0

1 Total @ $12,000.00Asset Cost $12,000.00


This component funds for the replacement of the Toro Z Master Mower Model 74245, (Asset

ID 000488)


Tri-King Tri-Plex Mower




Remaining Life 0

1 Total @ Asset Cost


This component funds for the replacement of the Tri-King Tri-Plex Mower, (Asset ID 000234)


According to the Association, this item will not be replaced, and so is noted as unfunded.

Revised 11/01/2016



PAGE 134 of 182

Tru Turf Greens Roller - Replacement




Remaining Life 2

1 Total @ $14,000.00Asset Cost $14,000.00


This component funds for the replacement of the Tru Turf Greens Roller, (Asset ID 000819)


Turf II 2-wheel Turf Truck - Replacement




Remaining Life 1

1 Total @ $9,500.00Asset Cost $9,500.00


This component funds for the replacement of the Turf II 2-wheel Turf Truck, (Asset ID

000372)


Turfco 1530 Top Dresser - Replacement




Remaining Life 11

1 Total @ $15,000.00Asset Cost $15,000.00


This component funds for the replacement of the Turfco 1530 Top Dresser, (Asset ID 000782)

Revised 11/01/2016



PAGE 135 of 182

Turfco 1530 Top Dresser - Replacement continued...


Turfco Meter-Matic Sand Topdresser




Remaining Life 0

1 Total @ $6,000.00Asset Cost $6,000.00


This component funds for the replacement of the Turfco Meter-Matic Sand Topdresser, (Asset

ID 000065)



Turfco SP1530 Spreader - Replacement




Remaining Life 4

1 Total @ $10,000.00Asset Cost $10,000.00


This component funds for the replacement of the Turfco SP1530 Spreader, (Asset ID 000305)


Revised 11/01/2016



PAGE 136 of 182

TyCrop MH 400 Fairway Top Dresser & Twin Spinner




Remaining Life 5

1 Total @ $26,000.00Asset Cost $26,000.00


This component funds for the replacement of the TyCrop MH 400 Top Dresser and Twin

Spinner, (Asset ID 000171 and 000172)


Vermeer Brush Chipper 2012-05CRRF




Remaining Life 5

1 Total @ $40,000.00Asset Cost $40,000.00


This component funds for the replacement of the Vermeer Brush Chipper 2012-05CRRF,

(Asset ID 000751)


Vicon PS 403 Fertilizer Spreader - Replacement




Remaining Life 1

1 Total @ $5,000.00Asset Cost $5,000.00


This component funds for the replacement of the Vicon PS 403 Fertilizer Spreader, (Asset ID

Revised 11/01/2016



PAGE 137 of 182

Vicon PS 403 Fertilizer Spreader - Replacement continued...

000358)

The unit count, cost and useful life assumptions are based on information provided by the

Association. The Association should obtain a bid to confirm this estimate.

Turf Equipment - Total Current Cost $982,039

Revised 11/01/2016



PAGE 138 of 182

Area Z Door - Repair

Asset ID 1250Area Z Maintenance Building



Remaining Life 5

1 Total @ $2,189.00Asset Cost $2,189.00


This provision is for the repair of the area Z door. This needs to be updated based on the 2017 inspection.

According to the Association this was repaired in 2012 for $2,189 (Asset ID 000748).


Area Z Gate - Replacement




Remaining Life 3

1 Total @ $9,173.00Asset Cost $9,173.00


This provision is for the replacement of the area Z gate. This needs to be updated based on the 2017 inspection.

According to the Association this was replaced in 2010 for $9,173 (Asset ID 000707).


Revised 11/01/2016



PAGE 139 of 182

Area Z Service Truck Compound - Replacement





1 Total @ $4,860.00Asset Cost $4,860.00


This provision is for the Area Z service truck compound. This needs to be updated based on the 2017 inspection.

This includes the following:Area Z Service Truck Compound, installed in 1990 for $4,759 (Asset ID 000105)


Area Z: Contamination Mitigation





1 Total @ $65,000.00Asset Cost $65,000.00


This provision is for the Area Z contamination mitigation.

We understand the Sudden Valley Community Association (SVCA) is interested in completing come improvements in Area Z, which has some confirmed contamination per previously prepared documents by GeoEngineers. The proposed improvements include new building construction, relocating/expanding recreation vehicle (RV) storage, and likely pavement and stormwater improvements. During previous environmental services by GeoEngineers, Sudden Valley entered the Voluntary Cleanup Program (VCP) of the Department of Ecology (Ecology) so that evaluation and cleanup could be coordinated through Ecology. The latest communication is Ecology's letter to SVCA dated September 2,2014 in which they have concluded that "further

Revised 11/01/2016



PAGE 140 of 182

Area Z: Contamination Mitigation continued...

remedial action" is required. Based on our review of the Ecology document, they have requested additional background information (which would need to be provided by SVCA), as well as additional contaminant characterization including soil and groundwater sampling and testing.

Gates Lighting - Replacement





1 Total @ $15,000.00Asset Cost $15,000.00


This provision is for the replacement of the gate lighting.

This needs to be updated based on the 2017 inspection.

This includes the following:Gates #1 & 3 lighting installed in 1982 for $6,624 (Asset ID 000025)Gates #1 lighting installed in 1987 for $1,512 (Asset ID 000044)Gates #5 lighting installed in 1989 for $2,673 (Asset ID 000080)


Maintenance Building: Electrical System - Replacement(copy)





1 Total @ $20,000.00Asset Cost $20,000.00


This provision is for the replacement of the electrical system in the maintenance building. The

Revised 11/01/2016



PAGE 141 of 182

Maintenance Building: Electrical System - Replacement(copy) continued...

building was constructed in 1984. This needs to be updated based on the 2017 inspection.



Maintenance Building: Equipment - Replacement




Remaining Life 1

1 Total @ $7,000.00Asset Cost $7,000.00


This provision is for the replacement of the equipment at the maintenance building. This includes the chain saws, compressors, welding equipment, heater, power washers, water heater, ect. The equipment should be replaced as needed.


Maintenance Building: Plumbing System - Replacement





1 Total @ $20,000.00Asset Cost $20,000.00


This provision is for the replacement of the plumbing system in the maintenance building. The

Revised 11/01/2016



PAGE 142 of 182

Maintenance Building: Plumbing System - Replacement continued...

building was constructed in 1984. This needs to be updated based on the 2017 inspection.



Maintenance Building: Siding & Roof - Replacement





1 Total @ $35,000.00Asset Cost $35,000.00


This provision is for the replacement of the roof and siding on the maintenance building. The building was constructed in 1984. The roof and siding are metal. (Asset ID 000035)

This needs to be updated based on the 2017 inspection.

Schwindt and Company estimated 2,737 square feet of roofing and 1,854 square feet of siding.


Maintenance Building: Water Heater - Replacement




Remaining Life 0

1 Total @ $1,500.00Asset Cost $1,500.00


This provision is for the replacement of the water heater in the maintenance building.

Revised 11/01/2016



PAGE 143 of 182

Maintenance Building: Water Heater - Replacement continued...



RV: Area - Rehab




Remaining Life 5

1 Total @ $35,000.00Asset Cost $35,000.00


This provision is for the rehab of the RV lot. This includes replacement of lights, gate and fencing. This needs to be updated based on the 2017 inspection.

This includes the following:Secured storage fence, installed in 1980 for $3,509 (Asset ID 000018)Area Z fence & electric gate installed in 1992 for $6,638 (Asset ID 000135)Area Z utility pole installed in 2008 for $8,630 (Asset ID 000589)

Schwindt and Company estimated 1,500 lineal feet of fencing.


Area Z Maintenance Building - Total Current Cost $214,722

Revised 11/01/2016



PAGE 144 of 182

1,000 Gal. Gas Storage Tank

Asset ID 1015Maintenance Equipment




1 Total @ $10,000.00Asset Cost $10,000.00


This component funds for the replacement of the 1,000 Gal. concrete Gas Tank (Asset ID

000801)


2008 Cat 420e Backhoe - Replacement





1 Total @ $130,000.00Asset Cost $130,000.00


This component funds for the replacement of the 2008 Cat 420e Backhoe, (Asset ID 000719)


2008 Cat Skid Steer Loader




Remaining Life 16

1 Total @ $40,000.00Asset Cost $40,000.00


This component funds for the replacement of the 2008 Cat Skid Steer Loader, (Asset ID

Revised 11/01/2016



PAGE 145 of 182

2008 Cat Skid Steer Loader continued...

000805)


2013 Cat 906h Wheel Loader




Remaining Life 16

1 Total @ $80,000.00Asset Cost $80,000.00


This component funds for the replacement of the 2013 Cat 906h Wheel Loader (Asset ID

000804)


2016 Chevy HD3500 - Replacement




Remaining Life 6

1 Total @ $38,000.00Asset Cost $38,000.00


This provision is for the replacement of the 2016 Chevy HD3500.

This was purchased in 2016 for $37,335 (Asset ID 000883)


Revised 11/01/2016



PAGE 146 of 182

250 Gallon Gas Tank - Replacement




Remaining Life 8

1 Total @ $10,000.00Asset Cost $10,000.00


This provision is for the replacement of the 250 gallon concrete gas tank.


500 Gal Diesel Fuel Tank - Replacement


EquipmentPlaced in Service September 2009


Remaining Life 10

1 Total @ $8,000.00Asset Cost $8,000.00


This component funds for the replacement of the 500 gallon Diesel steel Fuel Tank - (Asset ID

000650)


8 1/2 ft. Meyer Snowplow and Sander Unit




Remaining Life 3

1 Total @ $15,000.00Asset Cost $15,000.00


This component funds for the replacement of the 8 1/2 ft. Meyer Snowplow and Sander Unit,

Revised 11/01/2016



PAGE 147 of 182

8 1/2 ft. Meyer Snowplow and Sander Unit continued...

(Asset ID 000491)


Cat Rotary Brush - Replacement




Remaining Life 11

1 Total @ $13,000.00Asset Cost $13,000.00


This component funds for the replacement of the Cat Rotary Brush (Asset ID 000786)


Chain and Pole Saws - Replacement




Remaining Life 8

1 Total @ $6,400.00Asset Cost $6,400.00


This component funds for the replacement of the Chain and Pole Saws. This includes

retraining. (Asset ID 000853)


Revised 11/01/2016



PAGE 148 of 182

Driveway/Notice Signs - Replacement




Remaining Life 8

1 Total @ $2,931.00Asset Cost $2,931.00


This provision is for the replacement of the driveway/notice signs.

This includes the following:Driveway/Notice signs purchased in 2010 for $2,931 (Asset ID 000693)


Greensmaster 1000 Walking Mower - Replacement




Remaining Life 0

1 Total @ $12,000.00Asset Cost $12,000.00


This component funds for the replacement of the Greensmaster 1000 Walking Mower, (Asset

ID 000326)


John Deere 12.5 HP Commercial Mower (38")




Remaining Life 0

1 Total @ $6,500.00Asset Cost

Future Cost

This component funds for the replacement of the John Deere 12.5 HP Commercial Mower

Revised 11/01/2016



PAGE 149 of 182

John Deere 12.5 HP Commercial Mower (38") continued...

(38"), (Asset ID 000161).


According to the Association, this will not be replaced.

Landpride Box Scraper - Replacement




Remaining Life 0

1 Total @ $2,500.00Asset Cost $2,500.00


This component funds for the replacement of the Landpride Box Scraper, (Asset ID 000088)


Lawn Mower - Zero Turn - Replacement




Remaining Life 0

1 Total @ $8,500.00Asset Cost $8,500.00


This component funds for the replacement of the Lawn Mower - Zero Turn (Asset ID 000547)


Revised 11/01/2016



PAGE 150 of 182

Maint: 00 Dodge Caravan - Replacement




Remaining Life 0

1 Total @ $16,000.00Asset Cost $16,000.00


This provision is for the replacement of the 00 Dodge Caravan plate #283RPF purchased in 2003 for $15,603. (Asset ID 000401)


Maint: 00 F250 - Replacement




Remaining Life 0

1 Total @ $40,000.00Asset Cost $40,000.00


This provision is for the replacement of the 2000 F-250. (Asset ID 000411)


Maint: 00 Ford Ranger - Replacement




Remaining Life 0

1 Total @ $20,000.00Asset Cost $20,000.00


This provision is for the replacement of the 2000 Ford Ranger plate #A65217R. This was purchased in 2003 for $14,686 (Asset ID 000370)

Revised 11/01/2016



PAGE 151 of 182

Maint: 00 Ford Ranger - Replacement continued...


Maint: 04 Silverado - Replacement




Remaining Life 0

1 Total @ $35,000.00Asset Cost $35,000.00


This provision is for the replacement of the 2004 Silverado. (Asset ID 000435)


Maint: 05 3500 - Replacement





1 Total @ $35,000.00Asset Cost $35,000.00


This provision is for the replacement of the 2005 3500. (Asset ID 000479)


Maint: 05 Explorer - Replacement




Remaining Life 0


Future Cost

This provision is for the replacement of the 2005 Explorer. (Asset ID 000480)

Revised 11/01/2016



PAGE 152 of 182

Maint: 05 Explorer - Replacement continued...



Maint: 08 4500 Dump Truck - Replacement





1 Total @ $80,000.00Asset Cost $80,000.00








Remaining Life 4

1 Total @ $80,000.00Asset Cost $80,000.00




Revised 11/01/2016



PAGE 153 of 182





Remaining Life 5

1 Total @ $115,000.00Asset Cost $115,000.00


This provision is for the replacement of the 2015 5500 4x4 bucket truck. (Asset ID 000865)






Remaining Life 6

1 Total @ $50,000.00Asset Cost $50,000.00


This provision is for the replacement of the 2015 3500 . Asset ID 000XXX.


Maint: 16 HydroVac Trailer Pressure Washer - Replacement(




Remaining Life 6

1 Total @ $90,000.00Asset Cost $90,000.00


This provision is for the replacement of the 2016 HydroVac Trailer Pressure Washer.


The cost and useful life assumptions are based on information from the Association. The

Revised 11/01/2016



PAGE 154 of 182

Maint: 16 HydroVac Trailer Pressure Washer - Replacement( continued...

Association should obtain a bid to confirm this estimate.

Maint: 97 GMC Dump Truck - Replacement




Remaining Life 0


Future Cost

This provision is for the replacement of the 1997 GMC Dump Truck. (Asset ID 000188)



Master Maintenance Ops Manual Update




Remaining Life 2

1 Total @ $11,572.00Asset Cost $11,572.00


This provision is for the update master maintenance ops manual.

This includes the following:Master maintenance ops manual purchased in 2014 for $11,572 (Asset ID 000817)


Revised 11/01/2016



PAGE 155 of 182

Meyer Snow Plow Assembly




Remaining Life 0

1 Total @ $5,000.00Asset Cost $5,000.00


This component funds for the replacement of the Meyer Snow Plow Assembly, (Asset ID 000195)


Pallet Forks - Replacement




Remaining Life 8

1 Total @ $800.00Asset Cost $800.00

Percent Replacement 100%Future Cost $974.72

This component funds for the replacement of the Pallet Forks, (Asset ID 000852)


Road Mower - New Holland TC45DA





1 Total @ $55,000.00Asset Cost $55,000.00


This component funds for the replacement of the Road Mower - New Holland TC45DA,

(Asset ID 000543). The Association is considering replacement with a larger unit.

Revised 11/01/2016



PAGE 156 of 182

Road Mower - New Holland TC45DA continued...


Safeway Scaffolding - Replacement




Remaining Life 0

1 Total @ $1,089.00Asset Cost $1,089.00


This provision is for the replacement of the safeway scaffolding.

This includes the following:Safeway Scafolding purchased in 1990 for $1,089 (Asset ID 000101)


Snow Removal Equipment - Replacement


EquipmentPlaced in Service September 2009


Remaining Life 7

1 Total @ $45,000.00Asset Cost $45,000.00


This component funds for the replacement of the Snow Removal Equipment, (Asset ID

000651) consisting of the 2008 Dodge 4500 dump truck/snow plow/sander.


Revised 11/01/2016



PAGE 157 of 182

Toro Z149 Lawn Tractor, 52" Mower




Remaining Life 0

1 Total @ $15,000.00Asset Cost $15,000.00


This component funds for the replacement of the Toro Z149 Lawn Tractor with 52" mower deck, (Asset ID 000318). This tool is required for park mowing. The Association should consider a larger unit.


Maintenance Equipment - Total Current Cost $1,070,792

Revised 11/01/2016



PAGE 158 of 182

Security Building - Interior- Repair

Asset ID 1301Security Building




1 Total @ $7,000.00Asset Cost $7,000.00


This provision is for the repair of the interior of the security building included bathroom, electrical system and lighting.


Security Building - Roof - Replacement




Remaining Life 12

1,430 SF @ $3.50Asset Cost $5,005.00


This provision is for the replacement of the roof and gutters and downspouts on the security building at Gate 1. In 2017 the Association should evaluate and repair the roof support structure. The roof was replaced in 2014, but the support for roof was not.



Revised 11/01/2016



PAGE 159 of 182

Security Building - Siding - Paint




Remaining Life 0

1,440 SF @ $2.00Asset Cost $2,880.00


This provision is for the painting of the siding of the security building at Gate 1.



Security Building - Siding - Repair




Remaining Life 0

1,440 SF @ $12.00Asset Cost $17,280.00


This provision is for the repair of the structure, siding, windows and doors, including patching all holes that expose interior of the building to the exterior on the security building at Gate 1.

Schwindt and Company estimated 1,430 square feet of siding, 1 door and 8 windows.


Security Building - Total Current Cost $32,165

Revised 11/01/2016



PAGE 160 of 182

SEC: 05 Element - Replacement

Asset ID 1180Security Equipment




1 Total @ $25,000.00Asset Cost $25,000.00


This provision is for the replacement of the 05 Element. (Asset ID 000482)


SEC: 09 CRV - Replacement





1 Total @ $35,000.00Asset Cost $35,000.00


This provision is for the replacement of the 09 CRV . (Asset ID 000605). This includes costs for fitting of lights, radio, carry rack, fire extinguisher, security equipment, ect.


SEC: 16 CRV - Replacement




Remaining Life 6

1 Total @ $25,070.00Asset Cost $25,070.00


This provision is for the replacement of the 16 CRV plate#SP-4.

Revised 11/01/2016



PAGE 161 of 182

SEC: 16 CRV - Replacement continued...



SEC: Card Printer - Replacement




Remaining Life 2

1 Total @ $3,000.00Asset Cost $3,000.00


This provision is for the replacement of the security card printer. (Asset ID 000820)


SEC: Defibrillator - Replacement




Remaining Life 1

3 Each @ $2,000.00Asset Cost $6,000.00


This provision is for the replacement of the defibrillators. (Asset ID 000592, 000590, 000591)


Revised 11/01/2016



PAGE 162 of 182

SEC: Radio System - Replacement




Remaining Life 5

1 Total @ $25,000.00Asset Cost $25,000.00


This provision is for the replacement of the radio system. (Asset ID 000758)

This should include: repeater, antenna, repeater shed, hand held & vehicle radios, & two base stations (Admin & Maint).


SEC: Security/Access Control - Replacement




Remaining Life 5

1 Total @ $160,000.00Asset Cost $160,000.00


This provision is for the replacement of the security equipment and the access control systems.

According to the Association this was done in sections, however future replacements should be done all at once. This includes the following:

Access Control System Expansion - $7,093 in 2006 (Asset ID 000520)Access Controls Doors Admin BLD - $10,864 in 2005 (Asset ID 000468)Access Control System Clubhouse - $62,576 in 2004 (Asset ID 000466)Security Camera/Access Control - $157,455 in 2015 (Asset ID 000854)Surveillance Cameras & Equipment - $30,300 in 2007 (Asset ID 000542)Surveillance Equipment 2009 Part - $30,306 in 2009 (Asset ID 000657)Surveillance Equipment 2011 Part - $9,902 in 2011 (Asset ID 000712)Card Readers Marina Dock - $1,227 in 2012 (Asset ID 000762)

The cost and useful life assumptions are based on accepted industry estimates as established by RS Means and/or The National Construction Estimator. The Association should obtain a bid

Revised 11/01/2016



PAGE 163 of 182

SEC: Security/Access Control - Replacement continued...

to confirm this estimate.

SEC: Speed Guns - Replacement





3 Each @ $1,500.00Asset Cost $4,500.00


This provision is for the replacement of the speed guns. (Asset IDs 000356, 000492, 000493)


Security Equipment - Total Current Cost $283,570

Revised 11/01/2016



PAGE 164 of 182

Marina & AM/PM: Buildings - Painting

Asset ID 1142Marina



Remaining Life 5

1 Total @ $7,000.00Asset Cost $7,000.00


This provision is for the of the painting of the picnic shelters at the AM/PM beach and marina and the snack shop at the marina.


Marina: Boat Ramp Harbor - Rebuild

Asset ID 1139Marina




1 Total @ $10,000.00Asset Cost $10,000.00


This provision is for the of the rebuilding of the boat ramp I. This is dependent on the results of the 2017 inspection.

This includes concrete ramp, automatic gate, dock, & dock system (includes pilings).

According to information provided by the Association, this was done in 1998 for $3,360 (Asset ID 000216). The Association should obtain a bid to confirm this estimate.

Revised 11/01/2016



PAGE 165 of 182

Marina: Grading & Drainage

Asset ID 1143Marina



Remaining Life 1

1 Total @ $300,000.00Asset Cost $300,000.00


This provision is for the of the grading and drainage at the marina parking area. According to the Association, $12,816 was spent in 2003 (Asset ID 000398) and $10,865 was spent in 2002 (Asset ID 000355). This will include grading, drainage, new paving, dry slip wheel stops & labeling of slip numbers, pot hole repair. This is dependent on the results of the 2017 inspection.


Marina: Open Water Boat Ramp - Rebuild

Asset ID 1140Marina




1 Total @ $5,000.00Asset Cost $5,000.00


This provision is for the of the rebuilding of the open water boat ramp. This should include the gates and concrete ramp. This is dependent on the results of the 2017 inspection.

According to information provided by the Association, this was done in 1999 for $2,919 (Asset ID 000244). The Association should obtain a bid to confirm this estimate.

Revised 11/01/2016



PAGE 166 of 182

Marina: Outdoor Amenities - Replacement

Asset ID 1141Marina



Remaining Life 3

1 Total @ $20,000.00Asset Cost $20,000.00


This provision is for the of the replacement of the amenities at the marina. This includes the swing set, picnic tables, benches BBQ's, floats, canoe racks, ect. These items should be replaced as needed. This is dependent on the results of the 2017 inspection.

According to the Association this includes the followingCanoe racks were purchased in 2007 for $2,557 (Asset ID 000563)Buoys & Floats were purchased in 2007 for $3,998 (Asset ID 000559) (removed in

2016)


Marina: Picnic Shelter - Repairs

Asset ID 1133Marina




1 Total @ $12,000.00Asset Cost $12,000.00


This provision is for the of the picnic shelter at the marina. This includes the replacement of the roof and repair of the wood components. (Asset ID 000838)



Revised 11/01/2016



PAGE 167 of 182

Marina: Restroom - Renovation/Repairs

Asset ID 1136Marina



Remaining Life 15

1 Total @ $40,000.00Asset Cost $40,000.00


This provision is for the of the renovation and repair of the snack shop at the marina. This includes roof replacement, siding repair, renovation of the restrooms and replacement of the water heater.

Schwindt and Company estimated 2,419 feet of roofing and 1,800 square feet of siding.

According to the Association, the Marina Restroom has the following work done Roof was replaced in 2010 for $2,564 (Asset ID 000689)Refurbished in 2010 for $15,000 (Asset ID 000690)Repaired in 2011 for $2,040 (Asset ID 000747)Bathroom was completely remodeled in 2012 for $95,027 (Asset ID 000772)Marina Emergency phone purchased in 2010 for $1,132 (Asset ID 000697)


Marina: Spit - Rebuild

Asset ID 1138Marina




1 Total @ $150,000.00Asset Cost $150,000.00


This provision is for the of the rebuilding of the spit. This is dependent on the results of the 2017 inspection.

The Association should engage a company to perform an assessment to determine the current condition of the slips.

According to information provided by the Association, this was done in 1993 for $143,336. (Asset ID 000152) The Association should obtain a bid to confirm this estimate.

Revised 11/01/2016



PAGE 168 of 182

Marina: Tennis Court - Resurface

Asset ID 1134Marina



Remaining Life 3

17,400 SF @ $5.00Asset Cost $87,000.00


This provision is for the of the resurfacing and any needed repairs of the tennis court at the marina.

Schwindt and Company estimated 17,400 square feet of tennis court surface.


Marina: Tennis Court Fence - Replacement

Asset ID 1135Marina




690 LF @ $40.00Asset Cost $27,600.00


This provision is for the of the resurfacing of the tennis court at the marina.



Revised 11/01/2016



PAGE 169 of 182

Marina: Wet Slip Docks - Renovation

Asset ID 1137Marina



Remaining Life 10

1 Total @ $137,056.00Asset Cost $137,056.00


This provision is for the of the rebuilding of the marina wet slip docks. We recommend the Association engage a company to perform regular maintenance to the slips. This should include an annual inspection and repairs as needed.

The Association should engage a company to perform an assessment to determine the current condition of the slips.

According to information provided by the Association, this was done in 2007 for $107,068. The Association should obtain a bid to confirm this estimate. (Asset ID 000544)

Marina - Total Current Cost $795,656

Revised 11/01/2016



PAGE 170 of 182

AM/PM: Picnic Shelter - Repairs

Asset ID 1131AM PM Beach



Remaining Life 2

1 Total @ $12,000.00Asset Cost $12,000.00


This provision is for the of the picnic shelter at the AM/PM beach. This includes the replacement of the roof and repair of the wood components. (Asset ID 000838)



AM/PM: Restrooms - Repairs

Asset ID 1132AM PM Beach



Remaining Life 18

1 Total @ $2,000.00Asset Cost $2,000.00


This provision is for the of the repair of the restrooms at the AM/PM beach. According to the Association, they are located in a building owned by the water company.


AM PM Beach - Total Current Cost $14,000

Revised 11/01/2016



PAGE 171 of 182

Parks: Playground Equipment - Replacement

Asset ID 1230Parks



Remaining Life 0

1 Total @ $10,000.00Asset Cost $10,000.00


This provision is for the replacement of the playground equipment.

There are 9 separate playground sets distributed throughout the 21 parks. Not all listed here. Playground set replacement includes structure, base, ground park (playground surface), & civil improvements.

This includes the followingAsset ID 000644 (2 parks: 2009)Asset ID 000775 (gate 5: 2012)Asset ID 000795 (gate 5: 2013)


Parks: Tables & Benches - Replacement

Asset ID 1256Parks




1 Total @ $9,000.00Asset Cost $9,000.00


This provision is for the replacement of the playground concrete tables and benches.

This includes the followingTables & Benches installed in 1982 for $2,468 (Asset ID 000026)

The cost and useful life assumptions are based on accepted industry estimates as established by RS Means and/or The National Construction Estimator. The Association should obtain a bid

Revised 11/01/2016



PAGE 172 of 182

Parks: Tables & Benches - Replacement continued...

to confirm this estimate.

Parks - Total Current Cost $19,000

Revised 11/01/2016



PAGE 173 of 182

Gate 1 Bus Shelter - Replacement

Asset ID 1298Bus Shelters



Remaining Life 4

1 Total @ $6,264.00Asset Cost $6,264.00


This provision is for the replacement of the gate 1 bus shelter.


Gate 3 Bus Shelter - Replacement




Remaining Life 23

1 Total @ $33,722.00Asset Cost $33,722.00


This provision is for the replacement of the gate 3 bus shelter.

This includes the following:Gates #3 bus shelter installed in 2015 for $33,722 (Asset ID 000836)


Gate 9 Bus Shelter




Remaining Life 6

1 Total @ $17,000.00Asset Cost $17,000.00


This provision is for the replacement of the gate 9 bush shelter.

Revised 11/01/2016



PAGE 174 of 182

Gate 9 Bus Shelter continued...


Harbor View Bus Shelter - Replacement




Remaining Life 1

1 Total @ $6,264.00Asset Cost $6,264.00


This provision is for the replacement of the bus shelter on Harbor View.


Parking Lot: Gate 5 - Replacement




Remaining Life 17

1 Total @ $17,000.00Asset Cost $17,000.00


This provision is for the replacement of the parking lot gate 5.

This includes the following:Parking lot gates #5 installed in 2009 for $14,025 (Asset ID 000647)


Bus Shelters - Total Current Cost $80,250

Revised 11/01/2016



PAGE 175 of 182

Airport

Asset ID 1290Airport



Remaining Life 0

1 TotalAsset Cost


This provision is for the Airport.

Future action dependent on 2018 inspection.

Airport - Total Current Cost $0

Revised 11/01/2016



PAGE 176 of 182

Campground - Trails & Roads

Asset ID 1266Campground




1 Total @ $5,000.00Asset Cost $5,000.00


This provision is for the replacement of the Campground - Trails & Roads. Future action dependent on 2018 inspection.



Campground Entrance Road Work

Asset ID 1267Campground




1 Total @ $1,761.00Asset Cost $1,761.00


This provision is for the replacement of the Campground Entrance Road Work. Future action dependent on 2018 inspection.



Revised 11/01/2016



PAGE 177 of 182

Campground - Total Current Cost $6,761

Revised 11/01/2016



PAGE 178 of 182

Barn 6 (Ice Barn)




Remaining Life 0

1 TotalAsset Cost


This provision is for the Barn 6 (ice barn).

Future action dependent on 2018 inspection.

Barn 6 Building - Total Current Cost $0

Revised 11/01/2016


Fully Funded Method Summary


PAGE 179 of 182



Total Units 3152

Report Parameters

Inflation 2.50%

Interest Rate on Reserve Deposit 0.10%


Full Funding 100% Funded Model Summary

This scenario uses the fully funded method. A goal of being 100% funded is used.


This funding scenario begins with an initial contribution of $2,250,267 in 2017 and varies each year for the remaining years of the study. A goal of being 100% funded is used.


Fully Funded Method Summary of Calculations




Revised 11/01/2016

Sudden Valley Community Association - CRRRF Fully Funded Method Projection


PAGE 180 of 182



2017 2,250,267 1,045 915,199 2,077,602 4,201,803 49%2018 1,125,850 1,712 976,195 2,228,970 3,882,242 57%2019 1,003,125 2,054 718,745 2,515,404 3,836,551 66%2020 943,957 2,439 588,402 2,873,399 3,924,044 73%2021 930,506 2,878 500,981 3,305,802 4,121,795 80%2022 926,513 2,793 1,016,174 3,218,933 3,826,342 84%2023 935,435 3,194 532,856 3,624,705 4,022,263 90%2024 948,393 3,752 388,189 4,188,661 4,384,148 96%2025 949,965 4,303 401,711 4,741,219 4,758,472 100%2026 969,999 4,961 307,550 5,408,629 5,228,000 103%2027 862,935 4,917 961,452 5,315,029 5,072,295 105%2028 841,243 5,107 666,137 5,495,241 5,230,429 105%2029 865,355 5,117 849,304 5,516,409 5,226,786 106%2030 899,718 5,393 613,083 5,808,437 5,477,146 106%2031 892,074 5,779 515,622 6,190,667 5,849,544 106%2032 918,623 5,903 787,385 6,327,807 5,978,267 106%2033 963,990 5,782 1,070,720 6,226,859 5,846,259 107%2034 928,438 6,523 209,332 6,952,488 6,592,071 105%2035 974,012 6,618 864,701 7,068,417 6,721,383 105%2036 1,003,242 6,966 649,070 7,429,555 7,090,290 105%2037 1,073,701 6,916 1,098,088 7,412,085 7,040,651 105%2038 1,068,669 7,294 700,310 7,787,738 7,409,824 105%2039 1,082,561 7,767 610,297 8,267,769 7,900,576 105%2040 1,157,386 7,823 1,075,461 8,357,517 7,961,327 105%2041 1,130,161 8,457 516,869 8,979,265 8,605,658 104%2042 1,176,089 8,755 865,158 9,298,951 8,941,862 104%2043 1,228,152 8,665 1,303,091 9,232,677 8,873,192 104%2044 1,319,847 7,450 2,501,121 8,058,853 7,630,049 106%2045 1,314,500 8,131 643,410 8,738,073 8,239,441 106%2046 1,275,982 8,610 823,121 9,199,544 8,710,908 106%

Revised 11/01/2016


Baseline Funding Model Summary


PAGE 181 of 182



Total Units 3152

Report Parameters

Inflation 2.50%Annual Assessment Increase 0.00%Interest Rate on Reserve Deposit 0.10%


Baseline Funding Fully Reserved Model Summary

This study utilizes the cash flow method and the threshold funding model, which establishes a reserve funding goal that keeps the reserve balance above 0 dollars. This scenario represents the minimum funding requirement.


This funding scenario begins with a contribution of $765,175 in 2017 and increases 0.00% each year for the remaining years of the study. A minimum balance of $0 is maintained.


Baseline Threshold Method Summary of Calculations




Revised 11/01/2016

Sudden Valley Community Association - CRRRF Baseline Funding Model Projection


PAGE 182 of 182



2017 765,175 241 915,199 591,705 4,201,803 14%2018 765,175 30 976,195 380,715 3,882,242 10%2019 765,175 76 718,745 427,221 3,836,551 11%2020 765,175 253 588,402 604,247 3,924,044 15%2021 765,175 518 500,981 868,959 4,121,795 21%2022 765,175 267 1,016,174 618,227 3,826,342 16%2023 765,175 500 532,856 851,045 4,022,263 21%2024 765,175 878 388,189 1,228,909 4,384,148 28%2025 765,175 1,242 401,711 1,593,615 4,758,472 33%2026 765,175 1,701 307,550 2,052,941 5,228,000 39%2027 765,175 1,507 961,452 1,858,170 5,072,295 37%2028 765,175 1,607 666,137 1,958,814 5,230,429 37%2029 765,175 1,525 849,304 1,876,210 5,226,786 36%2030 765,175 1,678 613,083 2,029,980 5,477,146 37%2031 765,175 1,930 515,622 2,281,462 5,849,544 39%2032 765,175 1,909 787,385 2,261,161 5,978,267 38%2033 765,175 1,606 1,070,720 1,957,221 5,846,259 33%2034 765,175 2,163 209,332 2,515,227 6,592,071 38%2035 765,175 2,066 864,701 2,417,766 6,721,383 36%2036 765,175 2,184 649,070 2,536,055 7,090,290 36%2037 765,175 1,853 1,098,088 2,204,996 7,040,651 31%2038 765,175 1,920 700,310 2,271,780 7,409,824 31%2039 765,175 2,077 610,297 2,428,735 7,900,576 31%2040 765,175 1,768 1,075,461 2,120,217 7,961,327 27%2041 765,175 2,019 516,869 2,370,541 8,605,658 28%2042 765,175 1,921 865,158 2,272,479 8,941,862 25%2043 765,175 1,384 1,303,091 1,735,947 8,873,192 20%2044 765,175 2,501,121 0 7,630,049 0%2045 765,175 643,410 121,765 8,239,441 1%2046 765,175 823,121 63,818 8,710,908 1%

Revised 11/01/2016


PAGE 1 of 35


CRRRF

RESERVE STUDY


2017

Revised 11/01/2016


Cash Flow Method - Current Funding Model Summary


PAGE 2 of 35



Total Units 3152

Report Parameters

Inflation 2.50%

Interest Rate on Reserve Deposit 0.10%


Revitalization Summary

This study utilizes the cash flow method and the threshold funding model, which establishes a reserve funding goal that keeps the reserve balance above a specified dollar or percent funded amount.


This funding scenario begins with a contribution of $373,436 in 2017, $3,050,766 in 2018, $373,673 in 2019 and increases 4.5% each year until 2024. In 2025 the contribution is $465,369 and increases 5.5% each year for the remaining years of the study. A minimum balance of $215,636 is maintained.

The reserve study cash flow model includes an annual increase in the required contribution over the 30 year period. Since the current Board and membership only has the authority to obligate the Association for the current budget year, the cash flow model relies on the actions of future Boards to adhere to the required increase in the annual reserve contribution. Because of the possibility that future Boards, due to budgetary constraints, are not able to increase the reserve contribution to the required amount to provide for adequate funding, the Association may be at risk in the future of special assessing the members to fund needed expenditures.


Cash Flow Method - Threshold Funding Model Summary of Calculations




Revised 11/01/2016

Sudden Valley Community Association - CRRRF Cash Flow Method - Current Funding Model Projection


PAGE 3 of 35



2017 373,436 457 486,889 628,493 5,025,089 13%2018 3,050,766 2,677,093 1,002,166 3,021,290 33%2019 373,436 557 647,261 728,899 3,018,250 24%2020 390,241 615 325,885 793,868 3,341,399 24%2021 407,801 525 489,943 712,252 3,529,059 20%2022 426,153 233 710,480 428,157 3,517,862 12%2023 445,329 201 468,609 405,078 3,763,534 11%2024 465,369 319 338,181 532,585 4,162,004 13%2025 490,965 401 398,141 625,809 4,547,862 14%2026 517,968 618 288,817 855,578 5,047,834 17%2027 546,456 756 396,044 1,006,745 5,457,634 18%2028 576,511 490 829,311 754,435 5,466,944 14%2029 608,219 445 638,822 724,277 5,684,529 13%2030 641,671 330 741,735 624,543 5,822,634 11%2031 676,963 504 487,264 814,746 6,237,107 13%2032 714,196 474 727,833 801,583 6,465,622 12%2033 753,477 1,339,423 215,636 6,082,291 4%2034 794,918 455 191,073 819,937 6,857,588 12%2035 838,638 444 830,389 828,630 7,033,310 12%2036 884,763 670 637,879 1,076,185 7,426,801 14%2037 933,425 768 813,788 1,196,591 7,675,609 16%2038 984,764 1,861,318 320,037 6,905,527 5%2039 1,038,926 281 601,810 757,434 7,428,312 10%2040 1,096,067 481 870,461 983,520 7,688,433 13%2041 1,156,350 1,306 304,343 1,836,833 8,544,797 21%2042 1,219,950 1,468 1,030,216 2,028,034 8,720,910 23%2043 1,287,047 1,505 1,221,151 2,095,435 8,735,309 24%2044 1,357,834 429 2,401,774 1,051,925 7,594,882 14%2045 1,432,515 1,265 563,411 1,922,294 8,290,383 23%2046 1,511,304 1,863 878,517 2,556,944 8,750,702 29%

Revised 11/01/2016



PAGE 4 of 35

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

Association Wide SystemAirport & Campground - Inspection 2018 2018 40 0 1 1 Total 8,000.00 8,000Area Z, Marina & Rec Corridor - Inspection 2018 2018 40 0 1 1 Total 35,000.00 35,000SEC: Rekey Buildings 2018 2018 12 0 1 1 Total 16,000.00 16,000System: Computer - Replacement 2015 2020 5 0 3 1 Total 100,000.00 100,000System: Phone System - Replacement 2015 2022 7 0 5 1 Total 15,000.00 15,000System: Web Page - Redesign 2015 2022 7 0 5 1 Total 9,000.00 9,000 Association Wide System - Total $183,000

Recreation2006 Trail Building Program 2006 2017 1 0 0 1 Total 4,000.00 4,000 Recreation - Total $4,000

Barn 8 BuildingBarn 8: Building Exterior Envelope Restor.. 2018 2018 30 0 1 1 Total 215,000.00 215,000Barn 8: Electrical System - Repair 2018 2018 40 0 1 1 Total 50,000.00 50,000Barn 8: Fire System - Repair 2018 2018 40 0 1 1 Total 50,000.00 50,000Barn 8: Flat Roof - Replacement 2018 2018 15 0 1 2,400 SF 5.00 12,000Barn 8: HVAC - Replacement 2018 2018 20 0 1 1 Total 45,000.00 45,000Barn 8: Painting 2025 2025 7 0 8 7,000 SF 2.50 17,500Barn 8: Plumbing System - Repair 2018 2018 40 0 1 1 Total 50,000.00 50,000Barn 8: Restrooms/Locker Rooms - Remod.. 2018 2018 20 0 1 1 Total 150,000.00 150,000Barn 8: Roof Replacement 2016 2038 20 2 21 13,000 SF 5.00 65,000 Barn 8 Building - Total $654,500

Barn 8 EquipmentBarn 8: Coffee Area: Equipment - Replace.. 2012 2027 15 0 10 1 Total 5,000.00 5,000Barn 8: Coffee Area: Ice Machine II - Repl.. 1985 2017 10 0 0 1 Total 4,000.00 4,000Barn 8: Coffee Area: Kitchen - Renovation 2018 2018 15 0 1 1 Total 10,000.00 10,000Barn 8: Coffee Area: Lobby - Renovation 2018 2018 15 0 1 1 Total 15,000.00 15,000Barn 8: Dance Area - Renovation 2018 2018 20 0 1 1 Total 30,000.00 30,000Barn 8: Dance Area Heaters - Replacement 2018 2018 20 0 1 4 Each 2,500.00 10,000Barn 8: Dance Area Kitchen Equipment - R.. 2018 2018 20 0 1 1 Total 40,000.00 40,000Barn 8: Gym Cardio Machines - Replacem.. 2018 2018 10 0 1 1 Total 65,000.00 65,000Barn 8: Gym Weight Machines - Replacem.. 2018 2018 30 0 1 1 Total 75,000.00 75,000Barn 8: Safety Nets - Replacement 2018 2018 15 0 1 1 Total 15,000.00 15,000Barn 8: Water Heaters - Replacement 2018 2018 12 0 1 1 Total 12,000.00 12,000 Barn 8 Equipment - Total $281,000

Main PoolMain Pool: Cover - Replacement 2018 2018 5 0 1 1 Total 11,000.00 11,000Main Pool: Deck - Repair 2018 2018 40 0 1 2,650 SF 10.00 26,500

Revised 11/01/2016



PAGE 5 of 35

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

Main Pool continued...Main Pool: Equipment - Replacement 2016 2028 12 0 11 1 Total 64,636.00 64,636Main Pool: Fence - Replacement 2018 2018 40 0 1 476 LF 40.00 19,040Main Pool: Furniture - Replacement 2010 2020 10 0 3 1 Total 5,000.00 5,000Main Pool: Resurface 2018 2018 12 0 1 1 Total 100,000.00 100,000Main Pool: Shack Building - Rebuild 2018 2018 30 0 1 1 Total 8,000.00 8,000 Main Pool - Total $234,176

Rec CorridorCore Area: Field Equipment - Replacement 2018 2018 40 0 1 1 Total 7,000.00 7,000Core Area: Outdoor Amenities - Replacem.. 2018 2018 30 0 1 1 Total 15,000.00 15,000Core Area: Tennis Court - Resurface 2018 2018 30 0 1 1 Total 52,000.00 52,000Core Area: Tennis Court Fence - Replacem.. 2018 2018 30 0 1 600 LF 40.00 24,000Core Area: Tennis Court Lights - Replacem.. 2018 2018 30 0 1 4 Each 500.00 2,000 Rec Corridor - Total $100,000

Adult Building Equipment (Currently Library)Adult Building: Interior - Renovation 1993 2021 20 8 4 1 Total 40,000.00 40,000Adult Building: Water Heater - Replacement 2009 2021 12 0 4 1 Total 3,500.00 3,500 Adult Building Equipment (Currently Library) - Total $43,500

Adult Building (Currently Library)Adult Building: Doors & Windows- Repair 1993 2023 30 0 6 33 Each 750.00 24,750Adult Building: Electrical System - Replac.. 1993 2043 50 0 26 1 Total 20,000.00 20,000Adult Building: Fire System - Replacement 1993 2023 30 0 6 1 Total 5,000.00 5,000Adult Building: HVAC - Replacement 1997 2022 15 10 5 1 Total 12,000.00 12,000Adult Building: Painting - Replacement 2018 2018 7 0 1 3,510 SF 2.00 7,020Adult Building: Plumbing System - Replac.. 1993 2043 50 0 26 1 Total 20,000.00 20,000Adult Building: Roof - Replacement 2015 2040 25 0 23 1 Total 18,927.00 18,927Adult Building: Siding - Repair 2018 2018 7 0 1 351 SF 10.00 3,510 Adult Building (Currently Library) - Total $111,207

Adult PoolAdult Pool: Cover - Replacement 2016 2026 10 0 9 1 Total 2,500.00 2,500Adult Pool: Deck - Repairs 2018 2018 30 0 1 364 SF 10.00 3,640Adult Pool: Fence - Replacement 2018 2018 20 0 1 280 LF 30.00 8,400Adult Pool: Filter - Replacement 2011 2026 15 0 9 1 Total 2,500.00 2,500Adult Pool: Furniture - Replacement 2018 2018 20 0 1 1 Total 2,500.00 2,500Adult Pool: Heater - Replacement 2011 2026 15 0 9 1 Total 4,000.00 4,000Adult Pool: Pump - Replacement 2014 2024 10 0 7 1 Total 1,000.00 1,000Adult Pool: Resurface - Replacement 2018 2018 10 0 1 1 Total 20,000.00 20,000Adult Pool: Shed - Rebuild 2018 2018 30 0 1 1 Total 6,000.00 6,000 Adult Pool - Total $50,540

Revised 11/01/2016



PAGE 6 of 35

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

ClubhouseClubhouse: Bar Deck - Recoating 2014 2019 5 0 2 2,000 SF 5.00 10,000Clubhouse: Electrical Systems - Renovation 2018 2018 50 0 1 1 Total 55,000.00 55,000Clubhouse: Exterior - Replacement UnfundedClubhouse: Fire Systems - Upgrade 2018 2018 20 0 1 1 Total 20,000.00 20,000Clubhouse: HVAC - Replacement 2007 2022 15 0 5 1 Total 80,000.00 80,000Clubhouse: Plumbing Systems - Renovation 1976 2022 50 -4 5 1 Total 20,000.00 20,000Clubhouse: Retaining Wall - Replacement 2016 2046 30 0 29 1 Total 80,000.00 80,000Clubhouse: Roof & Gutters - Replacement 2014 2039 25 0 22 12,500 SF 3.00 37,500Clubhouse: Siding - Painting 2014 2021 7 0 4 6,300 SF 2.00 12,600 Clubhouse - Total $315,100

Clubhouse EquipmentClubhouse: 19th Hole - Renovation 2013 2028 15 0 11 1 Total 20,000.00 20,000Clubhouse: Admin - Renovation 1998 2022 10 14 5 1 Total 30,000.00 30,000Clubhouse: Postage Machine - Replacement 2007 2019 10 2 2 1 Total 7,500.00 7,500Clubhouse: Pro Shop - Renovation 2016 2031 15 0 14 1 Total 20,000.00 20,000Clubhouse: Restaurant - Renovation 2013 2028 15 0 11 1 Total 50,000.00 50,000Clubhouse: Restaurant TV's - Replacement 2012 2019 5 2 2 2 Each 1,000.00 2,000Clubhouse: Restrooms & Locker Rooms - .. 2009 2029 20 0 12 1 Total 30,000.00 30,000Clubhouse: Water Heater - Replacement 2015 2030 15 0 13 1 Total 10,000.00 10,000 Clubhouse Equipment - Total $169,500

KitchenKitchen (19): Cooler - Replacement 1985 2017 15 0 0 1 Total 3,000.00 3,000Kitchen (19): Drink/Display Cooler - Repla.. 1985 2020 15 20 3 1 Total 3,000.00 3,000Kitchen (19): Walk-in Coolers - Repair 1985 2017 26 0 0 1 Total 8,000.00 8,000Kitchen(19): Fryers - Replacement 1985 2017 10 0 0 1 Total 2,400.00 2,400Kitchen(19): Remodel 1998 2017 15 0 0 1 Total 5,000.00 5,000Kitchen(19): Stove & Flat Top - Replacem.. 1985 2017 25 0 0 1 Total 5,000.00 5,000Kitchen: Dishwasher - Replacement 2013 2020 7 0 3 1 Total 5,000.00 5,000Kitchen: Double Oven - Replacement 1985 2017 10 0 0 1 Total 5,000.00 5,000Kitchen: Exhaust Fan - Replacement 2015 2020 5 0 3 1 Total 1,500.00 1,500Kitchen: Exhaust Hood - Replacement 1985 2028 30 13 11 1 Total 22,000.00 22,000Kitchen: Flat Top - Replacement 1985 2017 15 0 0 1 Total 2,500.00 2,500Kitchen: Fryers - Replacement 1985 2017 10 0 0 1 Total 2,400.00 2,400Kitchen: Grill Top - Replacement 1985 2017 15 0 0 1 Total 2,500.00 2,500Kitchen: Ice Machine I - Replacement 1983 2017 10 0 0 1 Total 4,000.00 4,000Kitchen: Renovation 2000 2022 30 -8 5 1 Total 12,000.00 12,000Kitchen: Salamander - Replacement 1985 2017 15 0 0 1 Total 2,500.00 2,500Kitchen: Walk-in Coolers - Repair 1985 2017 26 0 0 3 Each 8,000.00 24,000 Kitchen - Total $109,800

Revised 11/01/2016



PAGE 7 of 35

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

Golf CourseGolf: Austin Creek - Repair 2010 2020 10 0 3 1 Total 7,500.00 7,500Golf: Bridges - Replacement 2015 2018 3 0 1 1 Each 7,000.00 7,000Golf: Bunkers - Replacement 1970 2017 1 0 0 3 Each 4,000.00 12,000Golf: Cart Path - Repair 2012 2017 5 0 0 1 Total 10,000.00 10,000Golf: Cart Path - Repaving 2012 2032 20 0 15 24,276 SF 4.00 97,104Golf: Driving Range Projects 2007 2027 20 0 10 1 Total 43,000.00 43,000Golf: Greens & Tee Boxes - Rebuild 2016 2017 1 0 0 1 Total 15,000.00 15,000Golf: Irrigation System - Repair 1994 2019 25 0 2 1 Total 250,000.00 250,000Golf: Irrigation System - Replacement 1994 2044 50 0 27 1 Total 900,000.00 900,000Golf: Lake Louise Damn - Repair 2012 2032 20 0 15 1 Total 75,000.00 75,000Golf: Lake Louise Pump Station - Rebuild 2014 2044 30 0 27 1 Total 35,000.00 35,000Golf: Practice Putting Green 2005 2020 15 0 3 1 Total 29,917.00 29,917Golf: Pump Houses - Renovation 1974 2024 30 20 7 2 Each 3,000.00 6,000Golf: Restrooms - Renovation 1974 2024 30 20 7 2 Each 15,000.00 30,000 Golf Course - Total $1,517,521

Golf Course Equipment10 Golf Carts - Replacement 2011 2018 7 0 1 10 Each 4,000.00 40,00040 Golf Carts - Capital Lease 2014 2021 7 0 4 40 Each 3,700.00 148,000Golf: Golf Ball Washer - Replacement 2011 2017 4 0 0 1 Total 2,000.00 2,000Golf: POS System - Replacement 2011 2018 7 0 1 1 Total 3,000.00 3,000Golf: Range Picking Unit - Replacement 2014 2021 7 0 4 1 Total 3,500.00 3,500Golf: Tee Sheet Software - Replacement 2003 2017 7 0 0 1 Total 3,000.00 3,000 Golf Course Equipment - Total $199,500

Turf BuildingTURF: Building - Paint 2018 2018 7 0 1 3,330 SF 2.00 6,660TURF: Building - Repair 2018 2018 30 0 1 3,330 SF 12.00 39,960TURF: Building Overhead Door - Replace.. 2003 2023 20 0 6 1 Total 1,996.00 1,996TURF: Electrical System - Replacement 1971 2021 50 0 4 1 Total 20,000.00 20,000TURF: Fence - Replacement/Repair 2007 2022 15 0 5 140 LF 40.00 5,600TURF: Furnace - Replacement 2016 2031 15 0 14 1 Total 3,000.00 3,000TURF: Gutters - Replacement 2003 2028 25 0 11 1 Total 1,121.00 1,121TURF: Restrooms - Replacement 2018 2018 15 0 1 1 Total 3,000.00 3,000TURF: Roof - Replacement 2012 2032 20 0 15 5,400 SF 3.50 18,900TURF: Sand Storage Roof - Replacement 2012 2032 20 0 15 680 SF 3.50 2,380TURF: Vent System - Replacement/Repair 2006 2021 15 0 4 1 Total 10,000.00 10,000TURF: Wash Pad - Refurbish 2000 2025 25 0 8 1 Total 10,000.00 10,000TURF: Water Heater - Replacement 1971 2017 12 0 0 1 Total 1,500.00 1,500 Turf Building - Total $124,117

Revised 11/01/2016



PAGE 8 of 35

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

Turf Equipment1987 Jacobsen 22" Walking Greensmower Unfunded1987 Jacobsen 22" Walking Greensmower Unfunded2005 JD ProGator 2030A - Replacement 2013 2025 12 0 8 1 Total 21,000.00 21,0002008 Toro 3100 Approach Mower - Replac.. 2010 2020 10 0 3 1 Total 31,000.00 31,0002009 Club Car Carryall 252 - Replacement 2013 2021 8 0 4 1 Total 11,000.00 11,0002012 Toro 5410 Fairway Unit - Replaceme.. 2012 2025 13 0 8 1 Total 42,000.00 42,0002012 Toro Greens Triplex Mower - Replac.. 2012 2019 7 0 2 1 Total 35,000.00 35,0002016 SIP 650 - Replacement 2016 2036 20 0 19 1 Total 13,000.00 13,0002016 SIP 7000 Reel Grinder - Replacement 2016 2036 20 0 19 1 Total 27,247.00 27,2472016 Toro GTX Light Utility Vehicle - Re.. 2016 2031 15 0 14 1 Total 10,414.00 10,414250 Gal. Gas Storage Tank (Proshop) - Re.. 1992 2022 30 0 5 1 Total 8,700.00 8,7006000 Bed Knife Grinder - Replacement 2016 2031 15 0 14 1 Total 13,400.00 13,4007000 Reel Grinder - Replacement 2016 2031 15 0 14 1 Total 27,300.00 27,300Aerifier - Verti Core 2100 2004 2024 20 0 7 1 Total 28,000.00 28,000Alladin 1222 Steam Cleaner - Replacement 1989 2017 20 0 0 1 Total 4,000.00 4,000Billy Goat Leaf Blower - Replacement 1999 2024 25 0 7 1 Total 2,500.00 2,500Buffalo Turbine Blower Model H10G - Re.. 2005 2020 15 0 3 1 Total 6,200.00 6,200Cushman Greens Groomer Brush - replace.. 1998 2020 22 0 3 1 Total 4,000.00 4,000Cushman Groomaster Trap Rake 1998 2023 25 0 6 1 Total 14,000.00 14,000Emergency Generator - Replacement 2016 2046 30 0 29 1 Total 59,377.37 59,377Ford 1920 Turf Tractor - Replacement 1993 2018 25 0 1 1 Total 3,000.00 3,000Ford 7108 Loader - Replacement 1993 2018 25 0 1 1 Total 4,500.00 4,500Golf Irrigation Pump - Replacement UnfundedGolf Safety Net/Posts - Replacement 2008 2017 6 0 0 1 Total 6,000.00 6,000Greens King V 186 Mower - Replacement 2000 2017 17 0 0 1 Total 35,000.00 35,000Greensmaster 1000 Walking Mower - Repl.. 2002 2017 15 0 0 1 Total 12,000.00 12,000Honda Walk Behind Mower - Replacement 2016 2031 15 0 14 1 Total 12,000.00 12,000JD 2030 Fairway Sprayer - Replacement 2011 2021 10 0 4 1 Total 47,000.00 47,000Jacobsen LF 3400 Fairway Mower w/ Blad.. 2002 2020 18 0 3 1 Total 38,000.00 38,000Jacobsen LF3400 Fairway Mower - Replac.. 2001 2019 18 0 2 1 Total 42,000.00 42,000Jacobson 5 Gang Mower - Replacement UnfundedJohn Deere 950 Turf Tractor - Replacement UnfundedJohn Deere Tri-Plex Trim Mower 3WD 1995 2017 18 0 0 1 Total 35,000.00 35,000Kirby Markers - Replacement 2001 2017 15 0 0 28 Total 142.87 4,000Kohler CH 20 UnfundedNH 42 HP Tractor Model #TN55 - Replace.. 2003 2023 20 0 6 1 Total 40,000.00 40,000ProCare 648 Gas Aerifer 23 HP - Replace.. 2016 2031 15 0 14 1 Total 28,400.00 28,400Ryan Core Harvester - Replacement 2001 2021 20 0 4 1 Total 5,000.00 5,000Ryan Renovaire Fairway Aerifier - Replace.. 1987 2017 30 0 0 1 Total 12,000.00 12,000Ryan Sod Cutter - Replacement 1987 2017 30 0 0 1 Total 6,000.00 6,000SnowDogg 9' Snow Plow & Beyers HP 20.. 2016 2031 15 0 14 1 Total 10,500.00 10,500TURF: 05 Colorado - Replacement 2005 2019 10 4 2 1 Total 25,000.00 25,000

Revised 11/01/2016



PAGE 9 of 35

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

Turf Equipment continued...TURF: Main Pump Panel - Replacement 2014 2039 25 0 22 1 Total 52,000.00 52,000Toro 3300 TriPlex Mower - Replacement 2016 2031 15 0 14 1 Total 30,000.00 30,000Toro Green Aerifier - Replacement UnfundedToro Greensmaster 1000 Mower - Replace.. 1995 2017 15 0 0 1 Total 12,000.00 12,000Toro Greensmaster 1000 Mower - Replace.. 1995 2017 15 0 0 1 Total 12,000.00 12,000Toro Greensmaster 1000 Mower - Replace.. UnfundedToro Greensmaster 1000 Mower - Replace.. UnfundedToro Prosweep 5200D UnfundedToro Utility Turf Truck - Replacement 2002 2020 18 0 3 1 Total 21,000.00 21,000Toro Z Master Mower Model 74245 - Repl.. 2005 2017 12 0 0 1 Total 12,000.00 12,000Tri-King Tri-Plex Mower UnfundedTru Turf Greens Roller - Replacement 2014 2019 5 0 2 1 Total 14,000.00 14,000Turf II 2-wheel Turf Truck - Replacement 2003 2018 15 0 1 1 Total 9,500.00 9,500Turfco 1530 Top Dresser - Replacement 2013 2028 15 0 11 1 Total 15,000.00 15,000Turfco Meter-Matic Sand Topdresser UnfundedTurfco SP1530 Spreader - Replacement 2001 2021 20 0 4 1 Total 10,000.00 10,000TyCrop MH 400 Fairway Top Dresser & T.. 1997 2022 25 0 5 1 Total 26,000.00 26,000Vermeer Brush Chipper 2012-05CRRF 2012 2022 10 0 5 1 Total 40,000.00 40,000Vicon PS 403 Fertilizer Spreader - Replace.. 2003 2018 15 0 1 1 Total 5,000.00 5,000 Turf Equipment - Total $982,039

Area Z Maintenance BuildingArea Z Door - Repair 2018 2018 10 0 1 1 Total 2,189.00 2,189Area Z Gate - Replacement 2018 2018 10 0 1 1 Total 9,173.00 9,173Area Z Service Truck Compound - Replace.. 2018 2018 20 0 1 1 Total 4,860.00 4,860Area Z: Contamination Mitigation 2018 2018 40 0 1 1 Total 65,000.00 65,000Gates Lighting - Replacement 2018 2018 15 0 1 1 Total 15,000.00 15,000Maintenance Building: Electrical System - .. 2018 2018 20 0 1 1 Total 20,000.00 20,000Maintenance Building: Equipment - Replac.. 2018 2018 3 0 1 1 Total 7,000.00 7,000Maintenance Building: Plumbing System - .. 2018 2018 20 0 1 1 Total 20,000.00 20,000Maintenance Building: Siding & Roof - Re.. 2018 2018 20 0 1 1 Total 35,000.00 35,000Maintenance Building: Water Heater - Repl.. 2018 2018 12 0 1 1 Total 1,500.00 1,500RV: Area - Rehab 2018 2018 30 0 1 1 Total 35,000.00 35,000 Area Z Maintenance Building - Total $214,722

Maintenance Equipment1,000 Gal. Gas Storage Tank 1992 2019 25 2 2 1 Total 10,000.00 10,0002008 Cat 420e Backhoe - Replacement 2011 2027 20 -4 10 1 Total 130,000.00 130,0002008 Cat Skid Steer Loader 2013 2033 20 0 16 1 Total 40,000.00 40,0002013 Cat 906h Wheel Loader 2013 2033 20 0 16 1 Total 80,000.00 80,0002016 Chevy HD3500 - Replacement 2016 2023 7 0 6 1 Total 38,000.00 38,000250 Gallon Gas Tank - Replacement 2000 2025 25 0 8 1 Total 10,000.00 10,000

Revised 11/01/2016



PAGE 10 of 35

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

Maintenance Equipment continued...500 Gal Diesel Fuel Tank - Replacement 2009 2027 18 0 10 1 Total 8,000.00 8,0008 1/2 ft. Meyer Snowplow and Sander Unit 2005 2020 15 0 3 1 Total 15,000.00 15,000Cat Rotary Brush - Replacement 2013 2028 15 0 11 1 Total 13,000.00 13,000Chain and Pole Saws - Replacement 2015 2025 10 0 8 1 Total 6,400.00 6,400Driveway/Notice Signs - Replacement 2010 2025 15 0 8 1 Total 2,931.00 2,931Greensmaster 1000 Walking Mower - Repl.. 2002 2017 15 0 0 1 Total 12,000.00 12,000John Deere 12.5 HP Commercial Mower (3.. UnfundedLandpride Box Scraper - Replacement 1989 2017 18 0 0 1 Total 2,500.00 2,500Lawn Mower - Zero Turn - Replacement 2007 2017 10 0 0 1 Total 8,500.00 8,500Maint: 00 Dodge Caravan - Replacement 2003 2017 5 0 0 1 Total 16,000.00 16,000Maint: 00 F250 - Replacement 2000 2017 7 0 0 1 Total 40,000.00 40,000Maint: 00 Ford Ranger - Replacement 2003 2017 7 0 0 1 Total 20,000.00 20,000Maint: 04 Silverado - Replacement 2004 2017 7 0 0 1 Total 35,000.00 35,000Maint: 05 3500 - Replacement 2005 2019 7 7 2 1 Total 35,000.00 35,000Maint: 05 Explorer - Replacement UnfundedMaint: 08 4500 Dump Truck - Replacement 2009 2019 7 3 2 1 Total 80,000.00 80,000Maint: 14 4500 - Replacement 2014 2021 7 0 4 1 Total 80,000.00 80,000Maint: 15 5500 - Replacement 2015 2022 7 0 5 1 Total 115,000.00 115,000Maint: 16 3500 - Replacement 2016 2023 7 0 6 1 Total 50,000.00 50,000Maint: 16 HydroVac Trailer Pressure Wash.. 2016 2023 7 0 6 1 Total 90,000.00 90,000Maint: 97 GMC Dump Truck - Replacement UnfundedMaster Maintenance Ops Manual Update 2016 2019 3 0 2 1 Total 11,572.00 11,572Meyer Snow Plow Assembly 1997 2017 15 0 0 1 Total 5,000.00 5,000Pallet Forks - Replacement 2015 2025 10 0 8 1 Total 800.00 800Road Mower - New Holland TC45DA 2007 2017 18 -8 0 1 Total 55,000.00 55,000Safeway Scaffolding - Replacement 1990 2017 5 0 0 1 Total 1,089.00 1,089Snow Removal Equipment - Replacement 2009 2024 15 0 7 1 Total 45,000.00 45,000Toro Z149 Lawn Tractor, 52" Mower 2002 2017 10 0 0 1 Total 15,000.00 15,000 Maintenance Equipment - Total $1,070,792

Security BuildingSecurity Building - Interior- Repair 2018 2018 25 0 1 1 Total 7,000.00 7,000Security Building - Roof - Replacement 2018 2018 15 0 1 1,430 SF 3.50 5,005Security Building - Siding - Paint 2018 2018 7 0 1 1,440 SF 2.00 2,880Security Building - Siding - Repair 2018 2018 25 0 1 1,440 SF 12.00 17,280 Security Building - Total $32,165

Security EquipmentSEC: 05 Element - Replacement 2005 2019 10 4 2 1 Total 25,000.00 25,000SEC: 09 CRV - Replacement 2009 2019 7 3 2 1 Total 35,000.00 35,000SEC: 16 CRV - Replacement 2016 2023 7 0 6 1 Total 25,070.00 25,070SEC: Card Printer - Replacement 2014 2019 5 0 2 1 Total 3,000.00 3,000

Revised 11/01/2016



PAGE 11 of 35

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

Security Equipment continued...SEC: Defibrillator - Replacement 2008 2018 10 0 1 3 Each 2,000.00 6,000SEC: Radio System - Replacement 2012 2022 10 0 5 1 Total 25,000.00 25,000SEC: Security/Access Control - Replaceme.. 2015 2022 7 0 5 1 Total 160,000.00 160,000SEC: Speed Guns - Replacement 2005 2020 10 5 3 3 Each 1,500.00 4,500 Security Equipment - Total $283,570

MarinaMarina & AM/PM: Buildings - Painting 2018 2018 7 0 1 1 Total 7,000.00 7,000Marina: Boat Ramp Harbor - Rebuild 2018 2018 15 0 1 1 Total 10,000.00 10,000Marina: Grading & Drainage 2018 2018 15 0 1 1 Total 300,000.00 300,000Marina: Open Water Boat Ramp - Rebuild 2018 2018 30 0 1 1 Total 5,000.00 5,000Marina: Outdoor Amenities - Replacement 2018 2018 5 0 1 1 Total 20,000.00 20,000Marina: Picnic Shelter - Repairs 2018 2018 5 0 1 1 Total 12,000.00 12,000Marina: Restroom - Renovation/Repairs 2018 2018 20 0 1 1 Total 40,000.00 40,000Marina: Spit - Rebuild 2018 2018 30 0 1 1 Total 150,000.00 150,000Marina: Tennis Court - Resurface 2018 2018 20 0 1 17,400 SF 5.00 87,000Marina: Tennis Court Fence - Replacement 2018 2018 40 0 1 690 LF 40.00 27,600Marina: Wet Slip Docks - Renovation 2018 2018 20 0 1 1 Total 137,056.00 137,056 Marina - Total $795,656

AM PM BeachAM/PM: Picnic Shelter - Repairs 2018 2018 5 0 1 1 Total 12,000.00 12,000AM/PM: Restrooms - Repairs 2018 2018 20 0 1 1 Total 2,000.00 2,000 AM PM Beach - Total $14,000

ParksParks: Playground Equipment - Replacement 2018 2018 15 0 1 1 Total 90,000.00 90,000Parks: Tables & Benches - Replacement 1982 2017 10 25 0 1 Total 9,000.00 9,000 Parks - Total $99,000

Bus SheltersGate 1 Bus Shelter - Replacement 2016 2021 5 0 4 1 Total 6,264.00 6,264Gate 3 Bus Shelter - Replacement 2015 2040 25 0 23 1 Total 33,722.00 33,722Gate 9 Bus Shelter 1998 2023 25 0 6 1 Total 17,000.00 17,000Harbor View Bus Shelter - Replacement 2013 2018 5 0 1 1 Total 6,264.00 6,264Parking Lot: Gate 5 - Replacement 2009 2034 25 0 17 1 Total 17,000.00 17,000 Bus Shelters - Total $80,250

AirportAirport Unfunded

Revised 11/01/2016



PAGE 12 of 35

Serv

ice

Dat

e in

Yea

r

Rep

lace

men

tU

sefu

lA

djus

tmen

tR

emai

ning

Uni

ts

Cos

t

Uni

t

Cos

t

Cur

rent

Description

CampgroundCampground - Trails & Roads 1991 2018 12 15 1 1 Total 5,000.00 5,000Campground Entrance Road Work 1993 2018 20 5 1 1 Total 1,761.00 1,761 Campground - Total $6,761

Barn 6 BuildingBarn 6 (Ice Barn) Unfunded

Total Asset Summary $7,676,416

Revised 11/01/2016



PAGE 13 of 35


Replacement Year 20172006 Trail Building Program 4,000Alladin 1222 Steam Cleaner - Replacement 4,000Barn 8: Coffee Area: Ice Machine II - Replacement 4,000Golf Safety Net/Posts - Replacement 6,000Golf: Bunkers - Replacement 12,000Golf: Cart Path - Repair 10,000Golf: Golf Ball Washer - Replacement 2,000Golf: Greens & Tee Boxes - Rebuild 15,000Golf: Tee Sheet Software - Replacement 3,000Greens King V 186 Mower - Replacement 35,000Greensmaster 1000 Walking Mower - Replacement 12,000Greensmaster 1000 Walking Mower - Replacement 12,000John Deere Tri-Plex Trim Mower 3WD 35,000Kirby Markers - Replacement 4,000Kitchen (19): Cooler - Replacement 3,000Kitchen (19): Walk-in Coolers - Repair 8,000Kitchen(19): Fryers - Replacement 2,400Kitchen(19): Remodel 5,000Kitchen(19): Stove & Flat Top - Replacement 5,000Kitchen: Double Oven - Replacement 5,000Kitchen: Flat Top - Replacement 2,500Kitchen: Fryers - Replacement 2,400Kitchen: Grill Top - Replacement 2,500Kitchen: Ice Machine I - Replacement 4,000Kitchen: Salamander - Replacement 2,500Kitchen: Walk-in Coolers - Repair 24,000Landpride Box Scraper - Replacement 2,500Lawn Mower - Zero Turn - Replacement 8,500Maint: 00 Dodge Caravan - Replacement 16,000Maint: 00 F250 - Replacement 40,000Maint: 00 Ford Ranger - Replacement 20,000Maint: 04 Silverado - Replacement 35,000Meyer Snow Plow Assembly 5,000Parks: Tables & Benches - Replacement 9,000Road Mower - New Holland TC45DA 55,000

Revised 11/01/2016



PAGE 14 of 35


Replacement Year 2017 continued...Ryan Renovaire Fairway Aerifier - Replacement 12,000Ryan Sod Cutter - Replacement 6,000Safeway Scaffolding - Replacement 1,089Toro Greensmaster 1000 Mower - Replacement 12,000Toro Greensmaster 1000 Mower - Replacement 12,000Toro Z Master Mower Model 74245 - Replacement 12,000Toro Z149 Lawn Tractor, 52" Mower 15,000TURF: Water Heater - Replacement 1,500

Total for 2017 $486,889

Replacement Year 201810 Golf Carts - Replacement 41,0002006 Trail Building Program 4,100Adult Building: Painting - Replacement 7,195Adult Building: Siding - Repair 3,598Adult Pool: Deck - Repairs 3,731Adult Pool: Fence - Replacement 8,610Adult Pool: Furniture - Replacement 2,562Adult Pool: Resurface - Replacement 20,500Adult Pool: Shed - Rebuild 6,150Airport & Campground - Inspection 8,200AM/PM: Picnic Shelter - Repairs 12,300AM/PM: Restrooms - Repairs 2,050Area Z Door - Repair 2,244Area Z Gate - Replacement 9,402Area Z Service Truck Compound - Replacement 4,981Area Z, Marina & Rec Corridor - Inspection 35,875Area Z: Contamination Mitigation 66,625Barn 8: Building Exterior Envelope Restoration 220,375Barn 8: Coffee Area: Kitchen - Renovation 10,250Barn 8: Coffee Area: Lobby - Renovation 15,375Barn 8: Dance Area - Renovation 30,750Barn 8: Dance Area Heaters - Replacement 10,250Barn 8: Dance Area Kitchen Equipment - Replacement 41,000Barn 8: Electrical System - Repair 51,250

Revised 11/01/2016



PAGE 15 of 35


Replacement Year 2018 continued...Barn 8: Fire System - Repair 51,250Barn 8: Flat Roof - Replacement 12,300Barn 8: Gym Cardio Machines - Replacement 66,625Barn 8: Gym Weight Machines - Replacement 76,875Barn 8: HVAC - Replacement 46,125Barn 8: Plumbing System - Repair 51,250Barn 8: Restrooms/Locker Rooms - Remodel 153,750Barn 8: Safety Nets - Replacement 15,375Barn 8: Water Heaters - Replacement 12,300Campground - Trails & Roads 5,125Campground Entrance Road Work 1,805Clubhouse: Electrical Systems - Renovation 56,375Clubhouse: Fire Systems - Upgrade 20,500Core Area: Field Equipment - Replacement 7,175Core Area: Outdoor Amenities - Replacement 15,375Core Area: Tennis Court - Resurface 53,300Core Area: Tennis Court Fence - Replacement 24,600Core Area: Tennis Court Lights - Replacement 2,050Ford 1920 Turf Tractor - Replacement 3,075Ford 7108 Loader - Replacement 4,612Gates Lighting - Replacement 15,375Golf: Bridges - Replacement 7,175Golf: Bunkers - Replacement 12,300Golf: Greens & Tee Boxes - Rebuild 15,375Golf: POS System - Replacement 3,075Harbor View Bus Shelter - Replacement 6,421Main Pool: Cover - Replacement 11,275Main Pool: Deck - Repair 27,162Main Pool: Fence - Replacement 19,516Main Pool: Resurface 102,500Main Pool: Shack Building - Rebuild 8,200Maintenance Building: Electrical System - Replacement(copy) 20,500Maintenance Building: Equipment - Replacement 7,175Maintenance Building: Plumbing System - Replacement 20,500Maintenance Building: Siding & Roof - Replacement 35,875

Revised 11/01/2016



PAGE 16 of 35


Replacement Year 2018 continued...Maintenance Building: Water Heater - Replacement 1,537Marina & AM/PM: Buildings - Painting 7,175Marina: Boat Ramp Harbor - Rebuild 10,250Marina: Grading & Drainage 307,500Marina: Open Water Boat Ramp - Rebuild 5,125Marina: Outdoor Amenities - Replacement 20,500Marina: Picnic Shelter - Repairs 12,300Marina: Restroom - Renovation/Repairs 41,000Marina: Spit - Rebuild 153,750Marina: Tennis Court - Resurface 89,175Marina: Tennis Court Fence - Replacement 28,290Marina: Wet Slip Docks - Renovation 140,482Parks: Playground Equipment - Replacement 92,250RV: Area - Rehab 35,875SEC: Defibrillator - Replacement 6,150SEC: Rekey Buildings 16,400Security Building - Interior- Repair 7,175Security Building - Roof - Replacement 5,130Security Building - Siding - Paint 2,952Security Building - Siding - Repair 17,712Turf II 2-wheel Turf Truck - Replacement 9,737TURF: Building - Paint 6,826TURF: Building - Repair 40,959TURF: Restrooms - Replacement 3,075Vicon PS 403 Fertilizer Spreader - Replacement 5,125

Total for 2018 $2,677,093

Replacement Year 20191,000 Gal. Gas Storage Tank 10,5062006 Trail Building Program 4,2022012 Toro Greens Triplex Mower - Replacement 36,772Clubhouse: Bar Deck - Recoating 10,506Clubhouse: Postage Machine - Replacement 7,880Clubhouse: Restaurant TV's - Replacement 2,101Golf: Bunkers - Replacement 12,607

Revised 11/01/2016



PAGE 17 of 35


Replacement Year 2019 continued...Golf: Greens & Tee Boxes - Rebuild 15,759Golf: Irrigation System - Repair 262,656Jacobsen LF3400 Fairway Mower - Replacement 44,126Maint: 05 3500 - Replacement 36,772Maint: 08 4500 Dump Truck - Replacement 84,050Master Maintenance Ops Manual Update 12,158SEC: 05 Element - Replacement 26,266SEC: 09 CRV - Replacement 36,772SEC: Card Printer - Replacement 3,152Tru Turf Greens Roller - Replacement 14,709TURF: 05 Colorado - Replacement 26,266

Total for 2019 $647,261

Replacement Year 20202006 Trail Building Program 4,3082008 Toro 3100 Approach Mower - Replacement 33,3848 1/2 ft. Meyer Snowplow and Sander Unit 16,153Buffalo Turbine Blower Model H10G - Replacement 6,677Cushman Greens Groomer Brush - replacement 4,308Golf: Austin Creek - Repair 8,077Golf: Bunkers - Replacement 12,923Golf: Greens & Tee Boxes - Rebuild 16,153Golf: Practice Putting Green 32,217Jacobsen LF 3400 Fairway Mower w/ Blades 40,922Kitchen (19): Drink/Display Cooler - Replacement 3,231Kitchen: Dishwasher - Replacement 5,384Kitchen: Exhaust Fan - Replacement 1,615Main Pool: Furniture - Replacement 5,384SEC: Speed Guns - Replacement 4,846System: Computer - Replacement 107,689Toro Utility Turf Truck - Replacement 22,615

Total for 2020 $325,885

Replacement Year 20212006 Trail Building Program 4,415

Revised 11/01/2016



PAGE 18 of 35


Replacement Year 2021 continued...2009 Club Car Carryall 252 - Replacement 12,14240 Golf Carts - Capital Lease 163,364Adult Building: Interior - Renovation 44,153Adult Building: Water Heater - Replacement 3,863Clubhouse: Siding - Painting 13,908Gate 1 Bus Shelter - Replacement 6,914Golf: Bridges - Replacement 7,727Golf: Bunkers - Replacement 13,246Golf: Golf Ball Washer - Replacement 2,208Golf: Greens & Tee Boxes - Rebuild 16,557Golf: Range Picking Unit - Replacement 3,863JD 2030 Fairway Sprayer - Replacement 51,879Maint: 14 4500 - Replacement 88,305Maintenance Building: Equipment - Replacement 7,727Ryan Core Harvester - Replacement 5,519TURF: Electrical System - Replacement 22,076TURF: Vent System - Replacement/Repair 11,038Turfco SP1530 Spreader - Replacement 11,038

Total for 2021 $489,943

Replacement Year 20222006 Trail Building Program 4,526250 Gal. Gas Storage Tank (Proshop) - Replacement 9,843Adult Building: HVAC - Replacement 13,577Clubhouse: Admin - Renovation 33,942Clubhouse: HVAC - Replacement 90,513Clubhouse: Plumbing Systems - Renovation 22,628Golf: Bunkers - Replacement 13,577Golf: Cart Path - Repair 11,314Golf: Greens & Tee Boxes - Rebuild 16,971Kitchen: Renovation 13,577Maint: 00 Dodge Caravan - Replacement 18,103Maint: 15 5500 - Replacement 130,112Master Maintenance Ops Manual Update 13,093Safeway Scaffolding - Replacement 1,232

Revised 11/01/2016



PAGE 19 of 35


Replacement Year 2022 continued...SEC: Radio System - Replacement 28,285SEC: Security/Access Control - Replacement 181,025System: Phone System - Replacement 16,971System: Web Page - Redesign 10,183TURF: Fence - Replacement/Repair 6,336TyCrop MH 400 Fairway Top Dresser & Twin Spinner 29,417Vermeer Brush Chipper 2012-05CRRF 45,256

Total for 2022 $710,480

Replacement Year 20232006 Trail Building Program 4,6392016 Chevy HD3500 - Replacement 44,068Adult Building: Doors & Windows- Repair 28,702Adult Building: Fire System - Replacement 5,798AM/PM: Picnic Shelter - Repairs 13,916Cushman Groomaster Trap Rake 16,236Gate 9 Bus Shelter 19,715Golf Safety Net/Posts - Replacement 6,958Golf: Bunkers - Replacement 13,916Golf: Greens & Tee Boxes - Rebuild 17,395Harbor View Bus Shelter - Replacement 7,264Main Pool: Cover - Replacement 12,757Maint: 16 3500 - Replacement 57,985Maint: 16 HydroVac Trailer Pressure Washer - Replacement( 104,372Marina: Outdoor Amenities - Replacement 23,194Marina: Picnic Shelter - Repairs 13,916NH 42 HP Tractor Model #TN55 - Replacement 46,388SEC: 16 CRV - Replacement 29,074TURF: Building Overhead Door - Replacement 2,315

Total for 2023 $468,609

Replacement Year 20242006 Trail Building Program 4,755Adult Pool: Pump - Replacement 1,189Aerifier - Verti Core 2100 33,283

Revised 11/01/2016



PAGE 20 of 35


Replacement Year 2024 continued...Billy Goat Leaf Blower - Replacement 2,972Clubhouse: Bar Deck - Recoating 11,887Clubhouse: Restaurant TV's - Replacement 2,377Golf: Bridges - Replacement 8,321Golf: Bunkers - Replacement 14,264Golf: Greens & Tee Boxes - Rebuild 17,830Golf: Pump Houses - Renovation 7,132Golf: Restrooms - Renovation 35,661Golf: Tee Sheet Software - Replacement 3,566Maint: 00 F250 - Replacement 47,547Maint: 00 Ford Ranger - Replacement 23,774Maint: 04 Silverado - Replacement 41,604Maintenance Building: Equipment - Replacement 8,321SEC: Card Printer - Replacement 3,566Snow Removal Equipment - Replacement 53,491Tru Turf Greens Roller - Replacement 16,642

Total for 2024 $338,181

Replacement Year 202510 Golf Carts - Replacement 48,7362005 JD ProGator 2030A - Replacement 25,5862006 Trail Building Program 4,8742012 Toro 5410 Fairway Unit - Replacement 51,173250 Gallon Gas Tank - Replacement 12,184Adult Building: Painting - Replacement 8,553Adult Building: Siding - Repair 4,277Barn 8: Painting 21,322Chain and Pole Saws - Replacement 7,798Driveway/Notice Signs - Replacement 3,571Golf: Bunkers - Replacement 14,621Golf: Golf Ball Washer - Replacement 2,437Golf: Greens & Tee Boxes - Rebuild 18,276Golf: POS System - Replacement 3,655Kitchen: Exhaust Fan - Replacement 1,828Marina & AM/PM: Buildings - Painting 8,529

Revised 11/01/2016



PAGE 21 of 35


Replacement Year 2025 continued...Master Maintenance Ops Manual Update 14,099Pallet Forks - Replacement 975Security Building - Siding - Paint 3,509System: Computer - Replacement 121,840TURF: Building - Paint 8,115TURF: Wash Pad - Refurbish 12,184

Total for 2025 $398,141

Replacement Year 20262006 Trail Building Program 4,9952012 Toro Greens Triplex Mower - Replacement 43,710Adult Pool: Cover - Replacement 3,122Adult Pool: Filter - Replacement 3,122Adult Pool: Heater - Replacement 4,995Gate 1 Bus Shelter - Replacement 7,823Golf: Bunkers - Replacement 14,986Golf: Greens & Tee Boxes - Rebuild 18,733Maint: 05 3500 - Replacement 43,710Maint: 08 4500 Dump Truck - Replacement 99,909SEC: 09 CRV - Replacement 43,710

Total for 2026 $288,817

Replacement Year 20272008 Cat 420e Backhoe - Replacement 166,411500 Gal Diesel Fuel Tank - Replacement 10,241Barn 8: Coffee Area: Equipment - Replacement 6,400Barn 8: Coffee Area: Ice Machine II - Replacement 5,120Golf: Bridges - Replacement 8,961Golf: Bunkers - Replacement 15,361Golf: Cart Path - Repair 12,801Golf: Driving Range Projects 55,044Golf: Greens & Tee Boxes - Rebuild 19,201Kitchen(19): Fryers - Replacement 3,072Kitchen: Dishwasher - Replacement 6,400Kitchen: Double Oven - Replacement 6,400

Revised 11/01/2016



PAGE 22 of 35


Replacement Year 2027 continued...Kitchen: Fryers - Replacement 3,072Kitchen: Ice Machine I - Replacement 5,120Lawn Mower - Zero Turn - Replacement 10,881Maint: 00 Dodge Caravan - Replacement 20,481Maintenance Building: Equipment - Replacement 8,961Parks: Tables & Benches - Replacement 11,521Safeway Scaffolding - Replacement 1,394Toro Z149 Lawn Tractor, 52" Mower 19,201

Total for 2027 $396,044

Replacement Year 202840 Golf Carts - Capital Lease 194,189Adult Pool: Resurface - Replacement 26,242AM/PM: Picnic Shelter - Repairs 15,745Area Z Door - Repair 2,872Area Z Gate - Replacement 12,036Barn 8: Gym Cardio Machines - Replacement 85,286Cat Rotary Brush - Replacement 17,057Clubhouse: 19th Hole - Renovation 26,242Clubhouse: Restaurant - Renovation 65,604Clubhouse: Siding - Painting 16,532Golf: Bunkers - Replacement 15,745Golf: Greens & Tee Boxes - Rebuild 19,681Golf: Range Picking Unit - Replacement 4,592Harbor View Bus Shelter - Replacement 8,219Kitchen: Exhaust Hood - Replacement 28,866Main Pool: Cover - Replacement 14,433Main Pool: Equipment - Replacement 84,808Maint: 14 4500 - Replacement 104,967Marina: Outdoor Amenities - Replacement 26,242Marina: Picnic Shelter - Repairs 15,745Master Maintenance Ops Manual Update 15,183SEC: Defibrillator - Replacement 7,873TURF: Gutters - Replacement 1,471Turfco 1530 Top Dresser - Replacement 19,681

Total for 2028 $829,311

Revised 11/01/2016



PAGE 23 of 35


Replacement Year 20292009 Club Car Carryall 252 - Replacement 14,794Clubhouse: Bar Deck - Recoating 13,449Clubhouse: Postage Machine - Replacement 10,087Clubhouse: Restaurant TV's - Replacement 2,690Clubhouse: Restrooms & Locker Rooms - Renovation 40,347Golf Safety Net/Posts - Replacement 8,069Golf: Bunkers - Replacement 16,139Golf: Golf Ball Washer - Replacement 2,690Golf: Greens & Tee Boxes - Rebuild 20,173Maint: 15 5500 - Replacement 154,662SEC: 05 Element - Replacement 33,622SEC: Card Printer - Replacement 4,035SEC: Security/Access Control - Replacement 215,182System: Phone System - Replacement 20,173System: Web Page - Redesign 12,104Toro Z Master Mower Model 74245 - Replacement 16,139Tru Turf Greens Roller - Replacement 18,828TURF: 05 Colorado - Replacement 33,622TURF: Water Heater - Replacement 2,017

Total for 2029 $638,822

Replacement Year 20302008 Toro 3100 Approach Mower - Replacement 42,7342016 Chevy HD3500 - Replacement 52,383Barn 8: Water Heaters - Replacement 16,542Campground - Trails & Roads 6,893Clubhouse: Water Heater - Replacement 13,785Golf: Austin Creek - Repair 10,339Golf: Bridges - Replacement 9,650Golf: Bunkers - Replacement 16,542Golf: Greens & Tee Boxes - Rebuild 20,678Kitchen: Exhaust Fan - Replacement 2,068Main Pool: Furniture - Replacement 6,893Main Pool: Resurface 137,851Maint: 16 3500 - Replacement 68,926

Revised 11/01/2016



PAGE 24 of 35


Replacement Year 2030 continued...Maint: 16 HydroVac Trailer Pressure Washer - Replacement( 124,066Maintenance Building: Equipment - Replacement 9,650Maintenance Building: Water Heater - Replacement 2,068SEC: 16 CRV - Replacement 34,559SEC: Rekey Buildings 22,056SEC: Speed Guns - Replacement 6,203System: Computer - Replacement 137,851

Total for 2030 $741,735

Replacement Year 20312016 Toro GTX Light Utility Vehicle - Replacement 14,7156000 Bed Knife Grinder - Replacement 18,9347000 Reel Grinder - Replacement 38,574Clubhouse: Pro Shop - Renovation 28,259Gate 1 Bus Shelter - Replacement 8,851Golf: Bunkers - Replacement 16,956Golf: Greens & Tee Boxes - Rebuild 21,195Golf: Tee Sheet Software - Replacement 4,239Honda Walk Behind Mower - Replacement 16,956JD 2030 Fairway Sprayer - Replacement 66,410Maint: 00 F250 - Replacement 56,519Maint: 00 Ford Ranger - Replacement 28,259Maint: 04 Silverado - Replacement 49,454Master Maintenance Ops Manual Update 16,351ProCare 648 Gas Aerifer 23 HP - Replacement 40,128SnowDogg 9' Snow Plow & Beyers HP 2000 Sander - Replacement 14,836Toro 3300 TriPlex Mower - Replacement 42,389TURF: Furnace - Replacement 4,239

Total for 2031 $487,264

Replacement Year 203210 Golf Carts - Replacement 57,932Adult Building: Painting - Replacement 10,167Adult Building: Siding - Repair 5,084Barn 8: Painting 25,345

Revised 11/01/2016



PAGE 25 of 35


Replacement Year 2032 continued...Clubhouse: Admin - Renovation 43,449Golf: Bunkers - Replacement 17,380Golf: Cart Path - Repair 14,483Golf: Cart Path - Repaving 140,636Golf: Greens & Tee Boxes - Rebuild 21,724Golf: Lake Louise Damn - Repair 108,622Golf: POS System - Replacement 4,345Greensmaster 1000 Walking Mower - Replacement 17,380Greensmaster 1000 Walking Mower - Replacement 17,380Kirby Markers - Replacement 5,794Kitchen (19): Cooler - Replacement 4,345Kitchen(19): Remodel 7,241Kitchen: Flat Top - Replacement 3,621Kitchen: Grill Top - Replacement 3,621Kitchen: Salamander - Replacement 3,621Maint: 00 Dodge Caravan - Replacement 23,173Marina & AM/PM: Buildings - Painting 10,138Meyer Snow Plow Assembly 7,241Safeway Scaffolding - Replacement 1,577SEC: Radio System - Replacement 36,207Security Building - Siding - Paint 4,171Toro Greensmaster 1000 Mower - Replacement 17,380Toro Greensmaster 1000 Mower - Replacement 17,380TURF: Building - Paint 9,646TURF: Roof - Replacement 27,373TURF: Sand Storage Roof - Replacement 3,447Vermeer Brush Chipper 2012-05CRRF 57,932

Total for 2032 $727,833

Replacement Year 20332008 Cat Skid Steer Loader 59,3802012 Toro Greens Triplex Mower - Replacement 51,9582013 Cat 906h Wheel Loader 118,760Adult Building: Water Heater - Replacement 5,196AM/PM: Picnic Shelter - Repairs 17,814

Revised 11/01/2016



PAGE 26 of 35


Replacement Year 2033 continued...Barn 8: Coffee Area: Kitchen - Renovation 14,845Barn 8: Coffee Area: Lobby - Renovation 22,268Barn 8: Flat Roof - Replacement 17,814Barn 8: Safety Nets - Replacement 22,268Gates Lighting - Replacement 22,268Golf: Bridges - Replacement 10,392Golf: Bunkers - Replacement 17,814Golf: Golf Ball Washer - Replacement 2,969Golf: Greens & Tee Boxes - Rebuild 22,268Harbor View Bus Shelter - Replacement 9,299Main Pool: Cover - Replacement 16,330Maint: 05 3500 - Replacement 51,958Maint: 08 4500 Dump Truck - Replacement 118,760Maintenance Building: Equipment - Replacement 10,392Marina: Boat Ramp Harbor - Rebuild 14,845Marina: Grading & Drainage 445,352Marina: Outdoor Amenities - Replacement 29,690Marina: Picnic Shelter - Repairs 17,814Parks: Playground Equipment - Replacement 133,606SEC: 09 CRV - Replacement 51,958Security Building - Roof - Replacement 7,430Turf II 2-wheel Turf Truck - Replacement 14,103TURF: Restrooms - Replacement 4,454Vicon PS 403 Fertilizer Spreader - Replacement 7,423

Total for 2033 $1,339,423

Replacement Year 2034Adult Pool: Pump - Replacement 1,522Clubhouse: Bar Deck - Recoating 15,216Clubhouse: Restaurant TV's - Replacement 3,043Golf: Bunkers - Replacement 18,259Golf: Greens & Tee Boxes - Rebuild 22,824Greens King V 186 Mower - Replacement 53,257Kitchen: Dishwasher - Replacement 7,608Master Maintenance Ops Manual Update 17,608

Revised 11/01/2016



PAGE 27 of 35


Replacement Year 2034 continued...Parking Lot: Gate 5 - Replacement 25,868SEC: Card Printer - Replacement 4,565Tru Turf Greens Roller - Replacement 21,303

Total for 2034 $191,073

Replacement Year 203540 Golf Carts - Capital Lease 230,8298 1/2 ft. Meyer Snowplow and Sander Unit 23,395Buffalo Turbine Blower Model H10G - Replacement 9,670Chain and Pole Saws - Replacement 9,982Clubhouse: Siding - Painting 19,652Golf Safety Net/Posts - Replacement 9,358Golf: Bunkers - Replacement 18,716Golf: Greens & Tee Boxes - Rebuild 23,395Golf: Practice Putting Green 46,660Golf: Range Picking Unit - Replacement 5,459John Deere Tri-Plex Trim Mower 3WD 54,588Kitchen (19): Drink/Display Cooler - Replacement 4,679Kitchen: Exhaust Fan - Replacement 2,339Landpride Box Scraper - Replacement 3,899Maint: 14 4500 - Replacement 124,773Pallet Forks - Replacement 1,248Road Mower - New Holland TC45DA 85,781System: Computer - Replacement 155,966

Total for 2035 $830,389

Replacement Year 20362016 SIP 650 - Replacement 20,7822016 SIP 7000 Reel Grinder - Replacement 43,558Adult Pool: Cover - Replacement 3,997Gate 1 Bus Shelter - Replacement 10,014Golf: Bridges - Replacement 11,191Golf: Bunkers - Replacement 19,184Golf: Greens & Tee Boxes - Rebuild 23,980Maint: 15 5500 - Replacement 183,845

Revised 11/01/2016



PAGE 28 of 35


Replacement Year 2036 continued...Maintenance Building: Equipment - Replacement 11,191SEC: Security/Access Control - Replacement 255,784System: Phone System - Replacement 23,980System: Web Page - Redesign 14,388TURF: Vent System - Replacement/Repair 15,987

Total for 2036 $637,879

Replacement Year 20372005 JD ProGator 2030A - Replacement 34,4112009 Club Car Carryall 252 - Replacement 18,0252016 Chevy HD3500 - Replacement 62,267Adult Building: HVAC - Replacement 19,663Alladin 1222 Steam Cleaner - Replacement 6,554Barn 8: Coffee Area: Ice Machine II - Replacement 6,554Clubhouse: HVAC - Replacement 131,089Golf: Bunkers - Replacement 19,663Golf: Cart Path - Repair 16,386Golf: Golf Ball Washer - Replacement 3,277Golf: Greens & Tee Boxes - Rebuild 24,579Jacobsen LF3400 Fairway Mower - Replacement 68,822Kitchen(19): Fryers - Replacement 3,933Kitchen: Double Oven - Replacement 8,193Kitchen: Fryers - Replacement 3,933Kitchen: Ice Machine I - Replacement 6,554Lawn Mower - Zero Turn - Replacement 13,928Maint: 00 Dodge Caravan - Replacement 26,218Maint: 16 3500 - Replacement 81,931Maint: 16 HydroVac Trailer Pressure Washer - Replacement( 147,475Master Maintenance Ops Manual Update 18,962Parks: Tables & Benches - Replacement 14,748Safeway Scaffolding - Replacement 1,784SEC: 16 CRV - Replacement 41,080Toro Z149 Lawn Tractor, 52" Mower 24,579TURF: Fence - Replacement/Repair 9,176

Total for 2037 $813,788

Revised 11/01/2016



PAGE 29 of 35


Replacement Year 20382012 Toro 5410 Fairway Unit - Replacement 70,542Adult Pool: Fence - Replacement 14,108Adult Pool: Furniture - Replacement 4,199Adult Pool: Resurface - Replacement 33,592AM/PM: Picnic Shelter - Repairs 20,155AM/PM: Restrooms - Repairs 3,359Area Z Door - Repair 3,677Area Z Gate - Replacement 15,407Area Z Service Truck Compound - Replacement 8,163Barn 8: Dance Area - Renovation 50,387Barn 8: Dance Area Heaters - Replacement 16,796Barn 8: Dance Area Kitchen Equipment - Replacement 67,183Barn 8: Gym Cardio Machines - Replacement 109,173Barn 8: HVAC - Replacement 75,581Barn 8: Restrooms/Locker Rooms - Remodel 251,937Barn 8: Roof Replacement 109,173Campground Entrance Road Work 2,958Clubhouse: Fire Systems - Upgrade 33,592Golf: Bunkers - Replacement 20,155Golf: Greens & Tee Boxes - Rebuild 25,194Golf: Tee Sheet Software - Replacement 5,039Harbor View Bus Shelter - Replacement 10,521Jacobsen LF 3400 Fairway Mower w/ Blades 63,824Main Pool: Cover - Replacement 18,475Maint: 00 F250 - Replacement 67,183Maint: 00 Ford Ranger - Replacement 33,592Maint: 04 Silverado - Replacement 58,785Maintenance Building: Electrical System - Replacement(copy) 33,592Maintenance Building: Plumbing System - Replacement 33,592Maintenance Building: Siding & Roof - Replacement 58,785Marina: Outdoor Amenities - Replacement 33,592Marina: Picnic Shelter - Repairs 20,155Marina: Restroom - Renovation/Repairs 67,183Marina: Tennis Court - Resurface 146,124Marina: Wet Slip Docks - Renovation 230,197

Revised 11/01/2016



PAGE 30 of 35


Replacement Year 2038 continued...SEC: Defibrillator - Replacement 10,077Toro Utility Turf Truck - Replacement 35,271

Total for 2038 $1,861,318

Replacement Year 203910 Golf Carts - Replacement 68,863Adult Building: Painting - Replacement 12,085Adult Building: Siding - Repair 6,043Barn 8: Painting 30,127Clubhouse: Bar Deck - Recoating 17,216Clubhouse: Postage Machine - Replacement 12,912Clubhouse: Restaurant TV's - Replacement 3,443Clubhouse: Roof & Gutters - Replacement 64,559Golf: Bridges - Replacement 12,051Golf: Bunkers - Replacement 20,659Golf: Greens & Tee Boxes - Rebuild 25,824Golf: POS System - Replacement 5,165Maintenance Building: Equipment - Replacement 12,051Marina & AM/PM: Buildings - Painting 12,051SEC: 05 Element - Replacement 43,039SEC: Card Printer - Replacement 5,165Security Building - Siding - Paint 4,958Snow Removal Equipment - Replacement 77,471Tru Turf Greens Roller - Replacement 24,102TURF: 05 Colorado - Replacement 43,039TURF: Building - Paint 11,466TURF: Main Pump Panel - Replacement 89,522

Total for 2039 $601,810

Replacement Year 20402008 Toro 3100 Approach Mower - Replacement 54,7032012 Toro Greens Triplex Mower - Replacement 61,761Adult Building: Roof - Replacement 33,399Driveway/Notice Signs - Replacement 5,172Gate 3 Bus Shelter - Replacement 59,506

Revised 11/01/2016



PAGE 31 of 35


Replacement Year 2040 continued...Golf: Austin Creek - Repair 13,235Golf: Bunkers - Replacement 21,175Golf: Greens & Tee Boxes - Rebuild 26,469Kitchen: Exhaust Fan - Replacement 2,647Main Pool: Equipment - Replacement 114,057Main Pool: Furniture - Replacement 8,823Maint: 05 3500 - Replacement 61,761Maint: 08 4500 Dump Truck - Replacement 141,169Master Maintenance Ops Manual Update 20,420SEC: 09 CRV - Replacement 61,761SEC: Speed Guns - Replacement 7,941System: Computer - Replacement 176,461

Total for 2040 $870,461

Replacement Year 2041Adult Building: Interior - Renovation 72,349Adult Pool: Filter - Replacement 4,522Adult Pool: Heater - Replacement 7,235Gate 1 Bus Shelter - Replacement 11,330Golf Safety Net/Posts - Replacement 10,852Golf: Bunkers - Replacement 21,705Golf: Golf Ball Washer - Replacement 3,617Golf: Greens & Tee Boxes - Rebuild 27,131JD 2030 Fairway Sprayer - Replacement 85,010Kitchen: Dishwasher - Replacement 9,044Ryan Core Harvester - Replacement 9,044Toro Z Master Mower Model 74245 - Replacement 21,705TURF: Water Heater - Replacement 2,713Turfco SP1530 Spreader - Replacement 18,087

Total for 2041 $304,343

Replacement Year 204240 Golf Carts - Capital Lease 274,384Barn 8: Coffee Area: Equipment - Replacement 9,270Barn 8: Water Heaters - Replacement 22,247

Revised 11/01/2016



PAGE 32 of 35


Replacement Year 2042 continued...Campground - Trails & Roads 9,270Clubhouse: Admin - Renovation 55,618Clubhouse: Siding - Painting 23,360Cushman Greens Groomer Brush - replacement 7,416Golf: Bridges - Replacement 12,978Golf: Bunkers - Replacement 22,247Golf: Cart Path - Repair 18,539Golf: Greens & Tee Boxes - Rebuild 27,809Golf: Range Picking Unit - Replacement 6,489Kitchen(19): Stove & Flat Top - Replacement 9,270Main Pool: Resurface 185,394Maint: 00 Dodge Caravan - Replacement 29,663Maint: 14 4500 - Replacement 148,316Maintenance Building: Equipment - Replacement 12,978Maintenance Building: Water Heater - Replacement 2,781Safeway Scaffolding - Replacement 2,019SEC: Radio System - Replacement 46,349SEC: Rekey Buildings 29,663Vermeer Brush Chipper 2012-05CRRF 74,158

Total for 2042 $1,030,216

Replacement Year 2043Adult Building: Electrical System - Replacement 38,006Adult Building: Plumbing System - Replacement 38,006AM/PM: Picnic Shelter - Repairs 22,804Cat Rotary Brush - Replacement 24,704Clubhouse: 19th Hole - Renovation 38,006Clubhouse: Restaurant - Renovation 95,015Ford 1920 Turf Tractor - Replacement 5,701Ford 7108 Loader - Replacement 8,551Golf: Bunkers - Replacement 22,804Golf: Greens & Tee Boxes - Rebuild 28,504Harbor View Bus Shelter - Replacement 11,903Kitchen (19): Walk-in Coolers - Repair 15,202Kitchen: Walk-in Coolers - Repair 45,607

Revised 11/01/2016



PAGE 33 of 35


Replacement Year 2043 continued...Main Pool: Cover - Replacement 20,903Maint: 15 5500 - Replacement 218,534Marina: Outdoor Amenities - Replacement 38,006Marina: Picnic Shelter - Repairs 22,804Master Maintenance Ops Manual Update 21,990NH 42 HP Tractor Model #TN55 - Replacement 76,012SEC: Security/Access Control - Replacement 304,047Security Building - Interior- Repair 13,302Security Building - Siding - Repair 32,837System: Phone System - Replacement 28,504System: Web Page - Redesign 17,103TURF: Building Overhead Door - Replacement 3,793Turfco 1530 Top Dresser - Replacement 28,504

Total for 2043 $1,221,151

Replacement Year 20441,000 Gal. Gas Storage Tank 19,4782016 Chevy HD3500 - Replacement 74,016Adult Pool: Pump - Replacement 1,948Aerifier - Verti Core 2100 54,538Clubhouse: Bar Deck - Recoating 19,478Clubhouse: Restaurant TV's - Replacement 3,896Golf: Bunkers - Replacement 23,374Golf: Greens & Tee Boxes - Rebuild 29,217Golf: Irrigation System - Replacement 1,753,020Golf: Lake Louise Pump Station - Rebuild 68,173Maint: 16 3500 - Replacement 97,390Maint: 16 HydroVac Trailer Pressure Washer - Replacement( 175,302SEC: 16 CRV - Replacement 48,831SEC: Card Printer - Replacement 5,843Tru Turf Greens Roller - Replacement 27,269

Total for 2044 $2,401,774

Replacement Year 20452009 Club Car Carryall 252 - Replacement 21,961

Revised 11/01/2016



PAGE 34 of 35


Replacement Year 2045 continued...500 Gal Diesel Fuel Tank - Replacement 15,972Adult Building: Water Heater - Replacement 6,988Chain and Pole Saws - Replacement 12,778Clubhouse: Water Heater - Replacement 19,965Golf: Bridges - Replacement 13,975Golf: Bunkers - Replacement 23,958Golf: Golf Ball Washer - Replacement 3,993Golf: Greens & Tee Boxes - Rebuild 29,947Golf: Tee Sheet Software - Replacement 5,989Kitchen: Exhaust Fan - Replacement 2,995Maint: 00 F250 - Replacement 79,860Maint: 00 Ford Ranger - Replacement 39,930Maint: 04 Silverado - Replacement 69,877Maintenance Building: Equipment - Replacement 13,975Pallet Forks - Replacement 1,597System: Computer - Replacement 199,650

Total for 2045 $563,411

Replacement Year 204610 Golf Carts - Replacement 81,8562016 Toro GTX Light Utility Vehicle - Replacement 21,3116000 Bed Knife Grinder - Replacement 27,4227000 Reel Grinder - Replacement 55,867Adult Building: Painting - Replacement 14,366Adult Building: Siding - Repair 7,183Adult Pool: Cover - Replacement 5,116Barn 8: Painting 35,812Clubhouse: Pro Shop - Renovation 40,928Clubhouse: Retaining Wall - Replacement 163,713Emergency Generator - Replacement 121,510Gate 1 Bus Shelter - Replacement 12,819Golf: Bunkers - Replacement 24,557Golf: Greens & Tee Boxes - Rebuild 30,696Golf: POS System - Replacement 6,139Honda Walk Behind Mower - Replacement 24,557

Revised 11/01/2016



PAGE 35 of 35


Replacement Year 2046 continued...Marina & AM/PM: Buildings - Painting 14,325Master Maintenance Ops Manual Update 23,681ProCare 648 Gas Aerifer 23 HP - Replacement 58,118Security Building - Siding - Paint 5,894SnowDogg 9' Snow Plow & Beyers HP 2000 Sander - Replacement 21,487Toro 3300 TriPlex Mower - Replacement 61,392TURF: Building - Paint 13,629TURF: Furnace - Replacement 6,139

Total for 2046 $878,517

Revised 11/01/2016

Date post:	11-Jun-2018
Category:	Documents
Upload:	donguyet
View:	221 times
Download:	1 times

SUDDEN VALLEY COMMUNITY ASSOCIATION RESERVE STUDY...

Documents