Current Cost Estimate
Deterioration Cost/Yr
Deterioration Significance
# Component
Useful Life (yrs)
1223 Pool Heater - Replace (West)
10
$5,500
$550
0.05 %
1223 Spa Heater - Replace (East)
10
$5,500
$550
0.05 %
1223 Spa Heater - Replace (West)
10
$5,250
$525
0.05 %
1225 Pool/Spa Pumps - Replace
1
$5,000
$5,000
0.44 %
1226 Salt Cells - Replace
3
$10,000
$3,333
0.29 %
1226 Salt Generators - Replace
6
$25,000
$4,167
0.37 %
1228 Pool/Spa ADA Lifts - Replace
15
$12,000
$800
0.07 %
La Palma: Tennis 404 Outdoor Furniture - Replace
15
$8,500
$567
0.05 %
417 Metal Shade Structures - Replace
40
$80,000
$2,000
0.18 %
417 Shades/Canopies - Replace
10
$12,000
$1,200
0.11 %
502 Chain Link Fence - Replace
35
$40,000
$1,143
0.10 %
1106 Chain Link Fence - Recoat
5
$7,500
$1,500
0.13 %
1609 Tennis Courts - Resurface
5
$32,000
$6,400
0.57 %
1610 Windscreen - Replace
10
$15,000
$1,500
0.13 %
1612 Court Lighting - Replace
25
$48,000
$1,920
0.17 %
1619 Tennis Machines/Equip - Replace
8
$5,000
$625
0.06 %
El Saguaro: Clubhouse 331 Water Heater - Replace (Bradford W)
15
$8,500
$567
0.05 %
331 Water Heater - Replace (SmartWater)
15
$8,500
$567
0.05 %
331 Water Heater - Replace (Whirlpool)
15
$3,000
$200
0.02 %
401 Mailboxes - Replace
30
$20,000
$667
0.06 %
404 Outdoor Furniture - Replace
15
$6,500
$433
0.04 %
416 Awnings - Replace
10
$8,000
$800
0.07 %
601 Carpet - Replace
10
$52,000
$5,200
0.46 %
604 LVP Floor (Lifestyle/Post Office)
15
$11,250
$750
0.07 %
606 Slate Floor - Replace
30
$31,000
$1,033
0.09 %
609 Tile Floor - Replace (West Room)
30
$23,600
$787
0.07 %
610 Tile Floor - Replace (Kitchen)
30
$16,000
$533
0.05 %
613 Wood Floor - Refinish
10
$12,500
$1,250
0.11 %
614 Wood Floor - Replace
30
$55,000
$1,833
0.16 %
717 Exterior Doors & Windows - Replace
40
$80,000
$2,000
0.18 %
807 Chandeliers - Replace
40
$7,500
$188
0.02 %
808 Stage Lighting - Replace
15
$10,000
$667
0.06 %
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 (Lifestyle)
15
$10,000
$667
0.06 %
902 Furniture - Replace (Owners Lounge)
15
$90,000
$6,000
0.53 %
902 Main Tables/Chairs - Replace
15
$70,000
$4,667
0.41 %
902 Poker Tables/Chairs - Replace
15
$8,000
$533
0.05 %
902 Theater Chairs - Replace
20
$22,000
$1,100
0.10 %
903 Bar Draft Beer System - Replace
15
$10,000
$667
0.06 %
903 Bar Refrigeration - Replace
15
$8,000
$533
0.05 %
903 Bar Sinks/Racks - Replace
15
$7,500
$500
0.04 %
903 Kitchen Convection Ovens
15
$16,000
$1,067
0.09 %
903 Kitchen Dishwasher - Replace
15
$10,000
$667
0.06 %
903 Kitchen Fire Suppression System
15
$7,500
$500
0.04 %
903 Kitchen Freezers (Delfield)
15
$21,000
$1,400
0.12 %
903 Kitchen Garbage Disposal
15
$4,000
$267
0.02 %
Association Reserves, #6510-0
54
7/29/2022
Made with FlippingBook - Online magazine maker