|
BUILDINGS IMPROVEMENT PROGRAM
<br />BLDG
<br />YEAR
<br />BUILT OR
<br />REPLACED DESCRIPTION LIFE
<br />CONDITION GOOD FAIR
<br />POOR QTY
<br /> COST EST.
<br />INTERNAL
<br />SEBESTA 2022
<br />EST
<br />ACTUAL
<br />2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038
<br />Marketplace Liquor 2005 Building Components
<br />Rooftop Unit Fair 2 Sebesta - - - 35,000 - - - - - - - - - - - - - -
<br />Security upgrades -Cameras 2016 1 Internal - - - - - 10,800 - 2,925 - - - - - - 12,000 - - -
<br />Security upgrades - Entrance controls 2017 1 Internal - - - - - - - 5,915 - - - - - - - - 6,000 -
<br />Other Technology 2019 1 Internal - - - - 1,890 - - - - - 1,890 - - - - - - -
<br />Domestic Water Heaters Good 1 Sebesta - - - 5,500 - - - - - - - - - - - - - -
<br />Install New Walk-In Cooler Refrigeration Fair Multi.Sebesta - - - -- - 15,000 - - - - - - - - - - -
<br />Relamp & Reballast (LED) Done w/2015 LED project Multi.Sebesta - - - - - - - - - 15,000 - - - - - - - -
<br />Roof Fair 1 Sebesta - - - - 36,398 - - - - - - - - - - - - -
<br />TOTAL -$ -$ 40,500$ 38,288$ 10,800$ 15,000$ 8,840$ -$ 15,000$ 1,890$ -$ -$ -$ 12,000$ -$ 6,000$ -$
<br />Silver Lake Liquor 2005 Building Components
<br />Rooftop Units Good 1 Sebesta - - - 64,000 - - - - - - - - - - - - - -
<br />Security upgrades -Cameras 2016 1 Internal - - - - - 10,800 - 2,925 - - - - - - 12,000 - - -
<br />Security upgrades - Entrance controls 2017 Internal - - - - - - - 5,915 - - - - - - - - 6,000 -
<br />Other Technology 2019 1 Internal - - - - 1,890 - - - - - 1,890 - - - - - - -
<br />Exhaust Fans Good 1 Sebesta - - - - - - - - - - - - - - - - - -
<br />Domestic Water Heaters Good 1 Sebesta - - - 5,500 - - - - - - - - - - - - - -
<br />Finish Walk-In Cooler Refrigeration place Good 1 Sebesta - - 4,500 - - - - - - - - - - - - - - -
<br />Relamp & Reballast (LED) Done w/2015 LED project Multi.Sebesta - - - - - - - - - 15,000 - - - - - - - -
<br />Roof Fair 1 Sebesta - - - - 42,782 - - - - - - - - - - - - -
<br />TOTAL -$ -$ 4,500$ 69,500$ 44,672$ 10,800$ -$ 8,840$ -$ 15,000$ 1,890$ -$ -$ -$ 12,000$ -$ 6,000$ -$
<br />TOTAL IMPROVEMENTS ENTERPRISE -$ -$ 4,500$ 110,000$ 82,960$ 21,600$ 15,000$ 17,680$ -$ 30,000$ 3,780$ -$ -$ -$ 24,000$ -$ 12,000$ -$
<br />COMBINED TOTAL IMPROVEMENTS 166,550$ 280,834$ 117,500$ 270,000$ 384,050$ 299,600$ 351,000$ 182,503$ 174,500$ 160,491$ 170,230$ 180,850$ 40,000$ 170,000$ 191,500$ 65,000$ 167,500$ 118,778$
<br />5
|