Current Cost Estimate
Effective Age
Useful Life
Fully Funded Balance
# Component
X
/
=
1200 Pool Deck - Resurface
$20,000 X
12 /
20 =
$12,000
1201 Pool Deck - Seal/Repair
$6,000 X
4 /
4 =
$6,000
1203 Pool Furniture - Replace
$15,000 X
9 /
12 =
$11,250
1208 Pool - Resurface
$17,500 X
8 /
12 =
$11,667
1209 Spa - Resurface
$8,000 X
4 /
8 =
$4,000
1211 Pool Skimmers - Replace
$7,500 X
20 /
24 =
$6,250
1213 Outdoor Shower - Refubish
$3,000 X
13 /
20 =
$1,950
1221 Pool Filter - Replace
$2,500 X
4 /
12 =
$833
1222 Spa Filter - Replace
$2,500 X
8 /
12 =
$1,667
1223 Pool Heater - Replace
$5,500 X
3 /
10 =
$1,650
1224 Spa Heater - Replace
$5,500 X
9 /
10 =
$4,950
1225 Pool/Spa Pumps - Replace
$3,000 X
1 /
1 =
$3,000
1226 Salt Cells - Replace
$4,000 X
3 /
3 =
$4,000
1226 Salt Generators - Replace
$10,000 X
3 /
6 =
$5,000
1304 Tile Roof - Replace
$11,500 X
33 /
35 =
$10,843
1609 Tennis Court - Resurface
$8,500 X
3 /
5 =
$5,100
1610 Windscreen - Replace
$3,600 X
8 /
10 =
$2,880
1612 Tennis Court Lighting - Replace
$12,000 X
23 /
25 =
$11,040
Satellite F 331 Water Heater - Replace
$5,000 X
3 /
15 =
$1,000
502 Chain Link Fence - Replace
$10,000 X
22 /
35 =
$6,286
503 Metal Fence - Replace
$13,000 X
22 /
35 =
$8,171
507 Alumawood Equip Cover - Replace
$5,000 X
14 /
25 =
$2,800
802 Pole Lights - Replace
$3,750 X
18 /
20 =
$3,375
909 Restrooms - Refurbish
$20,000 X
13 /
20 =
$13,000
930 Laundry - Refurbish
$10,000 X
13 /
20 =
$6,500
1107 Metal Fence - Paint/Repair
$4,000 X
2 /
5 =
$1,600
1200 Pool Deck - Resurface
$20,000 X
12 /
20 =
$12,000
1201 Pool Deck - Seal/Repair
$6,000 X
4 /
4 =
$6,000
1203 Pool Furniture - Replace
$15,000 X
9 /
12 =
$11,250
1208 Pool - Resurface
$17,500 X
9 /
12 =
$13,125
1209 Spa - Resurface
$8,000 X
5 /
8 =
$5,000
1213 Outdoor Shower - Refubish
$3,000 X
13 /
20 =
$1,950
1221 Pool Filter - Replace
$2,500 X
12 /
12 =
$2,500
1222 Spa Filter - Replace
$2,500 X
4 /
12 =
$833
1223 Pool Heater - Replace
$5,500 X
9 /
10 =
$4,950
1224 Spa Heater - Replace
$5,500 X
9 /
10 =
$4,950
1225 Pool/Spa Pumps - Replace
$3,000 X
1 /
1 =
$3,000
1226 Salt Cells - Replace
$4,000 X
3 /
3 =
$4,000
1226 Salt Generators - Replace
$10,000 X
3 /
6 =
$5,000
1304 Tile Roof - Replace
$11,500 X
33 /
35 =
$10,843
1609 Tennis Court - Resurface
$8,500 X
3 /
5 =
$5,100
1610 Windscreen - Replace
$3,600 X
8 /
10 =
$2,880
1612 Tennis Court Lighting - Replace
$12,000 X
23 /
25 =
$11,040 $7,408,116
Association Reserves, #6510-0
50
7/29/2022
Made with FlippingBook - Online magazine maker