Current Cost Estimate
Deterioration Cost/Yr
Deterioration Significance
# Component
Useful Life (yrs)
717 Exterior Doors & Windows - Replace
40
$20,000
$500
0.04 %
902 Furniture - Replace
15
$15,000
$1,000
0.09 %
908 Window Treatments - Replace
10
$5,000
$500
0.04 %
909 Restrooms - Refurbish
15
$7,500
$500
0.04 %
928 TVs - Replace
6
$7,500
$1,250
0.11 %
1110 Interior Surfaces - Paint
10
$5,000
$500
0.04 %
1141 Building Exterior - Paint
10
$5,000
$500
0.04 %
1304 Tile Roof - Replace
35
$22,500
$643
0.06 %
1306 Flat Roof - Recoat/Repair
10
$3,500
$350
0.03 %
La Palma: Clubhouse 331 Water Heater - Replace (A.O. Smith)
15
$6,000
$400
0.04 %
331 Water Heater - Replace (Bradford W)
15
$6,000
$400
0.04 %
331 Water Heater - Replace (Bradford W)
15
$3,500
$233
0.02 %
331 Water Heater - Replace (Whirlpool)
15
$3,000
$200
0.02 %
401 Mailboxes - Replace
30
$20,000
$667
0.06 %
404 Outdoor Furniture - Replace (Cafe)
15
$19,500
$1,300
0.11 %
417 Metal Shade Structures - Replace
40
$22,500
$563
0.05 %
417 Shades/Canopies - Replace
10
$10,000
$1,000
0.09 %
601 Carpet - Replace (Cafe)
10
$5,000
$500
0.04 %
601 Carpet - Replace (Clubhouse)
10
$15,000
$1,500
0.13 %
604 LVP Floor (East Room/Post Office)
15
$11,500
$767
0.07 %
609 Tile Floor - Replace (Hallways)
30
$12,800
$427
0.04 %
610 Tile Floor - Replace (Cafe)
30
$12,500
$417
0.04 %
610 Tile Floor - Replace (Kitchen)
30
$10,000
$333
0.03 %
613 Wood Floor - Refinish
10
$12,500
$1,250
0.11 %
614 Wood Floor - Replace
30
$50,000
$1,667
0.15 %
615 Fitness Flooring - Replace
10
$27,500
$2,750
0.24 %
618 Convenience Store Flooring -Replace
20
$11,500
$575
0.05 %
717 Exterior Doors & Windows - Replace
40
$80,000
$2,000
0.18 %
805 Wall Lights - Replace
20
$5,000
$250
0.02 %
807 Chandeliers - Replace
40
$8,500
$213
0.02 %
900 Computers/IT Equip - Update/Replace
3
$7,500
$2,500
0.22 %
901 Room Dividers - Replace
15
$6,000
$400
0.04 %
902 Furniture - Replace (Board Room)
15
$20,000
$1,333
0.12 %
902 Furniture - Replace (Cafe Indoor)
15
$10,000
$667
0.06 %
902 Furniture - Replace (Library)
15
$17,500
$1,167
0.10 %
902 Main Tables/Chairs - Replace
15
$70,000
$4,667
0.41 %
903 Cafe Convection Oven
15
$5,000
$333
0.03 %
903 Cafe Dishwasher - Replace
15
$10,000
$667
0.06 %
903 Cafe Fire Suppression System
15
$7,500
$500
0.04 %
903 Cafe Freezer (Hoshisaki)
15
$4,000
$267
0.02 %
903 Cafe Garbage Disposal
15
$4,000
$267
0.02 %
903 Cafe Griddle/Range/Ovens
15
$15,000
$1,000
0.09 %
903 Cafe M3 Turbo Air Refrigerator
15
$4,500
$300
0.03 %
903 Cafe Mixer - Replace
15
$5,000
$333
0.03 %
903 Cafe Range Hood - Replace
20
$7,500
$375
0.03 %
903 Cafe Slicer - Replace
15
$4,000
$267
0.02 %
903 Cafe Turbo Air Prep/Refrigerators
15
$10,000
$667
0.06 %
903 Cafe Walk-in Unit
25
$15,000
$600
0.05 %
Association Reserves, #6510-0
52
7/29/2022
Made with FlippingBook - Online magazine maker