Rem. Useful Life
Current Cost Estimate
# Component
Quantity
Useful Life
717 Exterior Doors & Windows - Replace
Allowance
40
5
$20,000
902 Furniture - Replace
Assorted Pieces
15
1
$15,000
908 Window Treatments - Replace
Allowance
10
4
$5,000
909 Restrooms - Refurbish
(2) Restrooms
15
5
$7,500
928 TVs - Replace
(3) Total
6
2
$7,500
1110 Interior Surfaces - Paint
(1) Bldg
10
4
$5,000
1141 Building Exterior - Paint
(1) Bldg; ~2,600 GSF
10
4
$5,000
1304 Tile Roof - Replace
Approx 3,000 GSF
35
2
$22,500
1306 Flat Roof - Recoat/Repair
Approx 500 GSF
10
2
$3,500
La Palma: Clubhouse 331 Water Heater - Replace (A.O. Smith)
(1) 74 Gallon
15
8
$6,000
331 Water Heater - Replace (Bradford W)
(1) 75 Gallon
15
7
$6,000
331 Water Heater - Replace (Bradford W)
(1) 50 Gallon
15
13
$3,500
331 Water Heater - Replace (Whirlpool)
(1) 40 Gallon
15
7
$3,000
401 Mailboxes - Replace
Allowance
30
4
$20,000
404 Outdoor Furniture - Replace (Cafe)
Approx (80) Pieces
15
5
$19,500
417 Metal Shade Structures - Replace
(1) Total
40
25
$22,500
417 Shades/Canopies - Replace
(3) Total; ~1,000 GSF
10
5
$10,000
601 Carpet - Replace (Cafe)
Approx 73 GSY
10
4
$5,000
601 Carpet - Replace (Clubhouse)
Approx 250 GSY
10
4
$15,000
604 LVP Floor (East Room/Post Office)
Approx 800 GSF
15
13
$11,500
609 Tile Floor - Replace (Hallways)
Approx 640 GSF
30
19
$12,800
610 Tile Floor - Replace (Cafe)
Approx 700 GSF
30
4
$12,500
610 Tile Floor - Replace (Kitchen)
Approx 500 GSF
30
4
$10,000
613 Wood Floor - Refinish
Approx 1,800 GSF
10
4
$12,500
614 Wood Floor - Replace
Approx 1,800 GSF
30
4
$50,000
615 Fitness Flooring - Replace
Approx 2,240 GSF
10
9
$27,500
618 Convenience Store Flooring -Replace
Approx 890 GSF
20
4
$11,500
717 Exterior Doors & Windows - Replace
Allowance
40
5
$80,000
805 Wall Lights - Replace
(14) Fixtures
20
15
$5,000
807 Chandeliers - Replace
(5) Fixtures
40
4
$8,500
900 Computers/IT Equip - Update/Replace
Allowance
3
1
$7,500
901 Room Dividers - Replace
Allowance
15
4
$6,000
902 Furniture - Replace (Board Room)
Assorted Pieces
15
4
$20,000
902 Furniture - Replace (Cafe Indoor)
~ (45) Assorted Pieces
15
1
$10,000
902 Furniture - Replace (Library)
~(22) Assorted Pieces
15
4
$17,500
902 Main Tables/Chairs - Replace
~(443) Assorted Pieces
15
2
$70,000
903 Cafe Convection Oven
(1) Vulcan Unit
15
1
$5,000
903 Cafe Dishwasher - Replace
(1) Total
15
1
$10,000
903 Cafe Fire Suppression System
(1) Ansul System
15
8
$7,500
903 Cafe Freezer (Hoshisaki)
(1) Total
15
1
$4,000
903 Cafe Garbage Disposal
(1) Total
15
14
$4,000
903 Cafe Griddle/Range/Ovens
(1) Imperial Unit
15
1
$15,000
903 Cafe M3 Turbo Air Refrigerator
(1) Total
15
1
$4,500
903 Cafe Mixer - Replace
(1) Mixer
15
1
$5,000
903 Cafe Range Hood - Replace
(1) Captive Air
20
13
$7,500
903 Cafe Slicer - Replace
(1) Slicer
15
1
$4,000
903 Cafe Turbo Air Prep/Refrigerators
(2) Total
15
1
$10,000
903 Cafe Walk-in Unit
(1) Total
25
1
$15,000
Association Reserves, #6510-0
30
7/29/2022
Made with FlippingBook - Online magazine maker