Rem. Useful Life
Current Cost Estimate
# Component
Quantity
Useful Life
1223 Pool Heater - Replace (East)
(1) 400K BTU Heater
10
7
$5,500
1223 Pool Heater - Replace (West)
(1) 400K BTU Heater
10
7
$5,500
1223 Spa Heater - Replace (East)
(1) 400K BTU Heater
10
2
$5,500
1223 Spa Heater - Replace (West)
(1) 266K BTU Heater
10
0
$5,250
1225 Pool/Spa Pumps - Replace
~(9) Pumps/Motors
1
0
$5,000
1226 Salt Cells - Replace
Allowance
3
0
$10,000
1226 Salt Generators - Replace
(5) Total
6
3
$25,000
1228 Pool/Spa ADA Lifts - Replace
(2) Lifts
15
6
$12,000
La Palma: Tennis 404 Outdoor Furniture - Replace
(24) Assorted Pieces
15
13
$8,500
417 Metal Shade Structures - Replace
(1) Total
40
36
$80,000
417 Shades/Canopies - Replace
(1) Lg; (2) Tennis Awning
10
6
$12,000
502 Chain Link Fence - Replace
Approx 1,200 LF
35
11
$40,000
1106 Chain Link Fence - Recoat
Approx 1,200 LF
5
1
$7,500
1609 Tennis Courts - Resurface
Approx 24,400 GSF
5
2
$32,000
1610 Windscreen - Replace
Approx 11,520 GSF
10
6
$15,000
1612 Court Lighting - Replace
(24) Fixtures
25
21
$48,000
1619 Tennis Machines/Equip - Replace
Allowance
8
2
$5,000
El Saguaro: Clubhouse 331 Water Heater - Replace (Bradford W)
(1) 100 Gallon
15
2
$8,500
331 Water Heater - Replace (SmartWater)
(1) Unit
15
0
$8,500
331 Water Heater - Replace (Whirlpool)
(1) 40 Gallon
15
7
$3,000
401 Mailboxes - Replace
Allowance
30
4
$20,000
404 Outdoor Furniture - Replace
Approx (27) Pieces
15
1
$6,500
416 Awnings - Replace
(8) Total
10
6
$8,000
601 Carpet - Replace
Approx 800 GSY
10
1
$52,000
604 LVP Floor (Lifestyle/Post Office)
Approx 750 GSF
15
11
$11,250
606 Slate Floor - Replace
Approx 1,550 GSF
30
22
$31,000
609 Tile Floor - Replace (West Room)
Approx 1,180 GSF
30
22
$23,600
610 Tile Floor - Replace (Kitchen)
Approx 900 GSF
30
4
$16,000
613 Wood Floor - Refinish
Approx 2,670 GSF
10
4
$12,500
614 Wood Floor - Replace
Approx 2,670 GSF
30
4
$55,000
717 Exterior Doors & Windows - Replace
Allowance
40
5
$80,000
807 Chandeliers - Replace
(4) Fixtures
40
4
$7,500
808 Stage Lighting - Replace
Allowance
15
4
$10,000
900 Computers/IT Equip - Update/Replace
Allowance
3
1
$7,500
901 Room Dividers - Replace
(3) Portable Units
15
4
$6,000
902 Furniture - Replace (Lifestyle)
Desks and Chairs
15
12
$10,000
902 Furniture - Replace (Owners Lounge)
~(47) Assorted Pieces
15
7
$90,000
902 Main Tables/Chairs - Replace
~(435) Assorted Pieces
15
2
$70,000
902 Poker Tables/Chairs - Replace
~(18) Assorted Pieces
15
2
$8,000
902 Theater Chairs - Replace
(44) Total
20
0
$22,000
903 Bar Draft Beer System - Replace
(1) Perlick
15
7
$10,000
903 Bar Refrigeration - Replace
Allowance
15
7
$8,000
903 Bar Sinks/Racks - Replace
Allowance
15
7
$7,500
903 Kitchen Convection Ovens
(4) Duke Units
15
14
$16,000
903 Kitchen Dishwasher - Replace
(1) Jackson Tempstar
15
14
$10,000
903 Kitchen Fire Suppression System
(1) System
15
14
$7,500
903 Kitchen Freezers (Delfield)
(2) Delfield 6000 XL
15
14
$21,000
Association Reserves, #6510-0
32
7/29/2022
Made with FlippingBook - Online magazine maker