"

"

'

&

'

&

"

&

<

&

"

>

<

<

&

&

>

&

<

<

>

"

>

"

>

"

"

&

"

"

<

>

&

<

&

"

&

<

<

"

&

<

>

<

<

<

&

>

"

"

"

"

"

"

>

&

"

"

<

"

"

"

"

<

&

"

&

<

<

"

<

"

<

<

"

"

&

"

&

<

<

&

<

"

"

"

<

&

'

&

&

&

&

"

&

<

<

&

'

GATE
architecture

17

124 Monument Avenue

Malvern, Pennsylvania, 19355
610.240.4844

GATE
architecture

17

124 Monument Avenue

Malvern, Pennsylvania, 19355
610.240.4844

&

&

>

>

>

&

"

"

"

"

'

"

"

"

>

"

&

&

"

&

'

<

&

"

&

Exhibit D
Willows Capital Improvement Debt Service Estimates

Willows Capital Improvement Debt Service Estimates

Mansion
Cottage
Park
Common Area
Subtotal

0 - 5 Years 5 - 10 Years
755,000
60,000
170,000
25,000
15,000
340,000
1,290,000 $ 75,000 $

Grand Total

Allocated Estimated 30 Year Bond Payment

Mansion
$
Cottage
Park
Common Area
$
Total Annual Debt Service

Park
- Construct Comfort Station
- Picnic tables, grills, benches
Total
Common Area
- Repave Drive
- Water line replacement
- Pond Dredging
Total

1,638,000

75,040
13,600
15,200
27,200

131,040

May 24, 2012 Board of Commissioner Meeting Items

Mansion Improvements
0 - 5 Years 5 - 10 Years
- Replace HVAC
- Replace Windows
25,000
- Replace Gutters
10,000
- Mansion Roof
30,000
- Solarium Roof
15,000
- Refinish Interior Wood Panels / Trim
15,000
- Paint Interior
50,000
- Paint Exterior
50,000
- Refinish Wood Floors
20,000
- Code Upgrades
600,000
- Repave Mansion Parking Lot
Total
$
755,000 $ 60,000 $
Cottage Improvements
- Roof
- Re-stucco or siding
- Garage Windows (x20)
- Replace and paint trim
- Replace gutters
- Code Upgrades
Total

10+ Years
123,000
150,000
273,000

20,000
40,000
25,000
25,000
10,000
50,000
170,000 $

25,000
25,000 $

180,000
110,000
50,000
340,000 $

15,000
15,000 $

10+ Years
90,000
33,000
123,000

150,000
150,000

"

'

"

"

"

"

&

&

>

"

&

>

>

>

"

>

>

"

>

&

>

&

"

"

&

"

"