Rem. Useful Life
Current Cost Estimate
# Component
Quantity
Useful Life
1200 Pool Deck - Resurface
Approx 3,000 GSF
20
8
$20,000
1201 Pool Deck - Seal/Repair
Approx 3,000 GSF
4
0
$6,000
1203 Pool Furniture - Replace
~(54) Assorted Pieces
12
3
$15,000
1208 Pool - Resurface
(1) Pool; ~140 LF
12
4
$17,500
1209 Spa - Resurface
(1) Spa; ~35 LF
8
4
$8,000
1211 Pool Skimmers - Replace
(3) Skimmers
24
4
$7,500
1213 Outdoor Shower - Refubish
(1) Shower
20
7
$3,000
1221 Pool Filter - Replace
(1) Filter
12
8
$2,500
1222 Spa Filter - Replace
(1) Filter
12
4
$2,500
1223 Pool Heater - Replace
(1) 400K BTU Heater
10
7
$5,500
1224 Spa Heater - Replace
(1) 400K BTU Heater
10
1
$5,500
1225 Pool/Spa Pumps - Replace
~(4) Pumps/Motors
1
0
$3,000
1226 Salt Cells - Replace
Allowance
3
0
$4,000
1226 Salt Generators - Replace
(2) Total
6
3
$10,000
1304 Tile Roof - Replace
Approx 1,600 GSF
35
2
$11,500
1609 Tennis Court - Resurface
Approx 6,850 GSF
5
2
$8,500
1610 Windscreen - Replace
Approx 2,880 GSF
10
2
$3,600
1612 Tennis Court Lighting - Replace
(6) Fixtures
25
2
$12,000
Satellite F 331 Water Heater - Replace
(1) Tankless; Vesta
15
12
$5,000
502 Chain Link Fence - Replace
Approx 360 LF
35
13
$10,000
503 Metal Fence - Replace
Approx 230 LF
35
13
$13,000
507 Alumawood Equip Cover - Replace
(1) Total; ~190 GSF
25
11
$5,000
802 Pole Lights - Replace
(5) Fixtures
20
2
$3,750
909 Restrooms - Refurbish
(2) Restrooms
20
7
$20,000
930 Laundry - Refurbish
(1) Room
20
7
$10,000
1107 Metal Fence - Paint/Repair
Approx 230 LF
5
3
$4,000
1200 Pool Deck - Resurface
Approx 3,000 GSF
20
8
$20,000
1201 Pool Deck - Seal/Repair
Approx 3,000 GSF
4
0
$6,000
1203 Pool Furniture - Replace
~(54) Assorted Pieces
12
3
$15,000
1208 Pool - Resurface
(1) Pool; ~140 LF
12
3
$17,500
1209 Spa - Resurface
(1) Spa; ~35 LF
8
3
$8,000
1213 Outdoor Shower - Refubish
(1) Shower
20
7
$3,000
1221 Pool Filter - Replace
(1) Filter
12
0
$2,500
1222 Spa Filter - Replace
(1) Filter
12
8
$2,500
1223 Pool Heater - Replace
(1) 400K BTU Heater
10
1
$5,500
1224 Spa Heater - Replace
(1) 400K BTU Heater
10
1
$5,500
1225 Pool/Spa Pumps - Replace
~(4) Pumps/Motors
1
0
$3,000
1226 Salt Cells - Replace
Allowance
3
0
$4,000
1226 Salt Generators - Replace
(2) Total
6
3
$10,000
1304 Tile Roof - Replace
Approx 1,600 GSF
35
2
$11,500
1609 Tennis Court - Resurface
Approx 6,850 GSF
5
2
$8,500
1610 Windscreen - Replace
Approx 2,880 GSF
10
2
$3,600
1612 Tennis Court Lighting - Replace
(6) Fixtures
25
2
$12,000
510 Total Funded Components
Association Reserves, #6510-0
39
7/29/2022
Made with FlippingBook - Online magazine maker