Alternative #1—Life Cycle Cost

Triplex Maintenance/Replacement
Maintenance - 2% $11,300
Replacement (50 yr.)- 2% $11,300
Total $22,600
Utility Maintenance & Operation
Water $1,500
Generator $2,500
Waste water $500
Total $4,500
Mothball Allison Buildings
Residences, garage, warehouse $4,200
Recreation Rental Maintenance $5,700
Maintenance - 2%
Replacement (50 yr.)- 2%
Total per year cost $37,000
Life Cycle Cost $794,800