Current Cost Estimate
Deterioration Cost/Yr
Deterioration Significance
# Component
Useful Life (yrs)
903 Kitchen Convection Ovens
15
$8,000
$533
0.05 %
903 Kitchen Fire Suppression System
15
$7,500
$500
0.04 %
903 Kitchen Freezer (Everest)
15
$6,000
$400
0.04 %
903 Kitchen Griddle/Range/Ovens
15
$8,000
$533
0.05 %
903 Kitchen Range Hood - Replace
20
$5,000
$250
0.02 %
903 Kitchen Refrigerator (Everest)
15
$4,000
$267
0.02 %
904 Cafe Kitchen - Remodel
25
$50,000
$2,000
0.18 %
904 Kitchen - Remodel
25
$15,000
$600
0.05 %
906 Acoustic Panels - Replace
20
$35,000
$1,750
0.15 %
908 Window Treatments - Replace
10
$15,000
$1,500
0.13 %
909 Restrooms - Refurbish (Clubhouse)
20
$160,000
$8,000
0.71 %
909 Restrooms - Refurbish (Fitness)
20
$10,000
$500
0.04 %
909 Restrooms - Refurbish (Pool Area)
20
$10,000
$500
0.04 %
918 Cardio Equipment (Free Motion)
10
$60,000
$6,000
0.53 %
919 Strength Equip (Nautilus/Paramount)
15
$12,500
$833
0.07 %
919 Strength Equipment (Startrak)
15
$25,000
$1,667
0.15 %
920 Free Weights/Racks/Benches
15
$10,000
$667
0.06 %
921 Fitness Mirrors - Replace
20
$5,000
$250
0.02 %
926 Decor - Replace
15
$12,500
$833
0.07 %
927 Bingo Machine - Replace
20
$5,000
$250
0.02 %
928 Sound System - Replace
15
$15,000
$1,000
0.09 %
928 TVs - Replace
6
$30,000
$5,000
0.44 %
929 Ice Machine - Replace (Cafe)
8
$8,500
$1,063
0.09 %
929 Ice Machine - Replace (Kitchen)
8
$8,500
$1,063
0.09 %
935 Cabinets & Counters - Replace
25
$7,500
$300
0.03 %
1110 Interior Surfaces - Paint
10
$35,000
$3,500
0.31 %
1141 Building Exterior - Paint
10
$27,500
$2,750
0.24 %
1142 Building Trim - Paint/Repair
5
$8,000
$1,600
0.14 %
1304 Tile Roof - Replace
35
$108,000
$3,086
0.27 %
1306 Flat Roof - Replace (Fitness)
20
$19,600
$980
0.09 %
1306 Flat Roof-Recoat/Repair (Clubhouse)
10
$30,000
$3,000
0.27 %
La Palma: Pool & Spa 413 Patio Heaters - Replace
5
$4,000
$800
0.07 %
503 Metal Fence - Replace
35
$19,800
$566
0.05 %
507 Alumawood Shade Structures -Replace
25
$12,000
$480
0.04 %
804 Light Fixtures - Replace
20
$4,800
$240
0.02 %
1010 Concrete & Planters - Replace
20
$35,000
$1,750
0.15 %
1107 Metal Fence - Paint/Repair
5
$12,000
$2,400
0.21 %
1200 Pool Deck - Resurface
20
$45,000
$2,250
0.20 %
1201 Pool Deck - Seal/Repair
4
$15,000
$3,750
0.33 %
1203 Pool Furniture - Replace
12
$32,500
$2,708
0.24 %
1208 Pool - Resurface
12
$40,000
$3,333
0.29 %
1209 Spa - Resurface (East)
8
$9,000
$1,125
0.10 %
1209 Spa - Resurface (West)
8
$9,000
$1,125
0.10 %
1211 Pool Skimmers - Replace
24
$20,000
$833
0.07 %
1221 Pool Filter- Replace (East)
12
$2,500
$208
0.02 %
1221 Pool Filter- Replace (West)
12
$2,500
$208
0.02 %
1221 Spa Filter- Replace (East)
12
$2,500
$208
0.02 %
1221 Spa Filter- Replace (West)
12
$2,500
$208
0.02 %
1223 Pool Heater - Replace (East)
10
$5,500
$550
0.05 %
Association Reserves, #6510-0
53
7/29/2022
Made with FlippingBook - Online magazine maker