Rem. Useful Life
Current Cost Estimate
# Component
Quantity
Useful Life
1200 Pool Deck - Replace
Approx 13,500 GSF
25
23
$330,000
1203 Pool Furniture - Replace
~(106) Assorted Pieces
12
3
$32,500
1208 Pool - Resurface (Kiddie)
~220 GSF; ~60 LF
12
9
$6,500
1208 Pool - Resurface (Main)
~2,400 GSF; ~220 LF
12
9
$37,500
1209 Spa - Resurface (North)
~90 GSF; ~40 LF
8
5
$9,000
1209 Spa - Resurface (South)
~90 GSF; ~40 LF
8
5
$9,000
1211 Pool Skimmers - Replace
(9) Skimmers
24
20
$22,500
1221 Pool/Spa Filters - Replace
(6) Filters
12
1
$15,000
1223 Pool Heater - Replace (#1)
(1) 400K BTU Heater
10
7
$5,500
1223 Pool Heater - Replace (#2)
(1) 400K BTU Heater
10
7
$5,500
1223 Pool Heater - Replace (Kiddie)
(1) 200K BTU Heater
10
1
$5,000
1223 Spa Heater - Replace (#1)
(1) 400K BTU Heater
10
1
$5,500
1223 Spa Heater - Replace (#2)
(1) 400K BTU Heater
10
1
$5,500
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
El Saguaro: Pickleball 417 Metal Shade Structures - Replace
(2) Total
40
36
$85,000
417 Shades/Canopies - Replace
(2) Total
10
6
$12,000
502 Chain Link Fence - Replace
Approx 1,600 LF
35
11
$40,000
1106 Chain Link Fence - Recoat
Approx 1,600 LF
5
1
$7,500
1609 Pickleball Courts -Resurface (East)
Approx 12,200 GSF
5
4
$16,000
1609 Pickleball Courts -Resurface (West)
Approx 12,200 GSF
5
2
$16,000
1610 Windscreen - Replace
Approx 11,520 GSF
10
6
$15,000
1612 Court Lighting - Replace
(30) Fixtures
25
20
$60,000
Laundry 331 Water Heater - Replace
(1) 100 Gallon; AO Smith
15
0
$8,500
610 Tile Floor - Replace
Approx 650 GSF
30
2
$10,000
703 Card Dispenser Unit - Replace
(1) WavePoint Micro
12
2
$4,000
923 Laundry Machines - Replace
(68) Washers & Dryers
8
6
$68,000
928 TV - Replace
(1) Total
6
2
$2,500
1141 Building - Paint/Refurbish
Interiors & Exteriors
10
4
$17,500
1306 Flat Roof - Recoat/Repair
Approx 900 GSF
10
1
$5,000
Maintenance 507 Shade Structures -Replace
Allowance
25
6
$20,000
929 Ice Machine - Replace
(1) Total
8
1
$8,500
1141 Building - Paint/Refurbish
Interiors & Exteriors
10
4
$17,500
1306 Flat Roof - Replace
Approx 2,000 GSF
20
1
$14,000
1550 Mobile Office Trailers - Replace
(3) Total
25
1
$54,000
1815 Air Compressor (S-4) - Replace
(1) Napa; 80 Gallon
15
5
$10,000
1860 Trailer, Big Tex (T-21) - Replace
(1) Trailer
20
1
$22,500
1861 Sweeper, Street-Green Machine
(1) Sweeper
15
12
$100,000
1862 Tactor, Case (T-19) - Replace
(1) Tractor
20
0
$70,000
1863 Scissor Lift - Replace
(1) Lift
15
1
$40,000
Vehicles 3310 Ford F150 - Replace
(1) Vehicle
10
1
$35,000
3310 Ford F450 - Replace
(1) Vehicle
10
1
$50,000
3310 Ford F550 - Replace
(1) Vehicle
10
5
$85,000
3310 Ford Ranger - Replace
(1) Vehicle
10
1
$35,000
Association Reserves, #6510-0
34
7/29/2022
Made with FlippingBook - Online magazine maker