Current Cost Estimate
Deterioration Cost/Yr
Deterioration Significance
# Component
Useful Life (yrs)
903 Kitchen Range Hood - Replace
20
$7,500
$375
0.03 %
903 Kitchen Range/Griddle
15
$17,500
$1,167
0.10 %
903 Kitchen Refrigerator (Delfield)
15
$9,500
$633
0.06 %
903 Kitchen Walk-in Refrigerator
25
$30,000
$1,200
0.11 %
903 Kitchen Warming Drawers - Replace
15
$9,000
$600
0.05 %
903 Owners Lounge Beer System
15
$5,000
$333
0.03 %
903 Owners Lounge Dishwasher
15
$6,500
$433
0.04 %
903 Owners Lounge Refrigeration
15
$5,000
$333
0.03 %
903 Owners Lounge Sinks/Racks
15
$6,000
$400
0.04 %
903 Poker Room Refrigerator
15
$4,000
$267
0.02 %
904 Bar - Remodel (Main)
25
$15,000
$600
0.05 %
904 Bar - Remodel (Owners Lounge)
25
$10,000
$400
0.04 %
904 Kitchen - Remodel
25
$50,000
$2,000
0.18 %
906 Acoustic Panels - Replace
20
$7,500
$375
0.03 %
907 Stage Curtains - Replace
20
$5,000
$250
0.02 %
908 Window Treatments - Replace
10
$15,000
$1,500
0.13 %
909 Restrooms - Refurb (Owners Lounge)
20
$25,000
$1,250
0.11 %
909 Restrooms - Refurbish (East)
20
$70,000
$3,500
0.31 %
909 Restrooms - Refurbish (West)
20
$70,000
$3,500
0.31 %
914 Espresso Bar - Refurbish
20
$10,000
$500
0.04 %
915 Beauty Shop - Refurbish
20
$12,500
$625
0.06 %
924 Billiard Tables - Replace
25
$8,000
$320
0.03 %
926 Decor - Replace
15
$15,000
$1,000
0.09 %
928 Owners Lounge AV System - Replace
10
$10,000
$1,000
0.09 %
928 Sound System - Replace
15
$15,000
$1,000
0.09 %
928 TVs - Replace
6
$25,000
$4,167
0.37 %
929 Ice Machine - Repl (Owners Lounge)
8
$5,500
$688
0.06 %
929 Ice Machine - Replace (Follett)
8
$8,500
$1,063
0.09 %
929 Ice Machine - Replace (Hoshisaki)
8
$8,500
$1,063
0.09 %
929 Ice Machine - Replace (Manitowok)
8
$8,500
$1,063
0.09 %
935 Cabinets & Counters - Replace
25
$17,500
$700
0.06 %
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
$172,500
$4,929
0.44 %
1306 Flat Roof - Recoat/Repair
10
$20,000
$2,000
0.18 %
El Saguaro: Pool & Spa 404 Outdoor Furniture - Replace
15
$12,500
$833
0.07 %
412 BBQs - Replace
15
$4,000
$267
0.02 %
413 Patio Heaters - Replace
5
$10,000
$2,000
0.18 %
417 Metal Shade Structures - Replace
40
$60,000
$1,500
0.13 %
417 Shades/Canopies - Replace
10
$10,000
$1,000
0.09 %
419 Outdoor Showers - Refurbish
15
$6,000
$400
0.04 %
503 Metal Fence - Replace
35
$33,000
$943
0.08 %
507 Alumawood Shade Structure - Replace
25
$15,000
$600
0.05 %
507 Wood Shade Structure - Replace
25
$20,000
$800
0.07 %
804 Bollard Lights - Replace
20
$8,000
$400
0.04 %
1107 Metal Fence - Paint/Repair
5
$12,000
$2,400
0.21 %
1200 Pool Deck - Replace
25
$330,000
$13,200
1.17 %
1203 Pool Furniture - Replace
12
$32,500
$2,708
0.24 %
Association Reserves, #6510-0
55
7/29/2022
Made with FlippingBook - Online magazine maker