Current Cost Estimate
Deterioration Cost/Yr
Deterioration Significance
# Component
Useful Life (yrs)
1208 Pool - Resurface (Kiddie)
12
$6,500
$542
0.05 %
1208 Pool - Resurface (Main)
12
$37,500
$3,125
0.28 %
1209 Spa - Resurface (North)
8
$9,000
$1,125
0.10 %
1209 Spa - Resurface (South)
8
$9,000
$1,125
0.10 %
1211 Pool Skimmers - Replace
24
$22,500
$938
0.08 %
1221 Pool/Spa Filters - Replace
12
$15,000
$1,250
0.11 %
1223 Pool Heater - Replace (#1)
10
$5,500
$550
0.05 %
1223 Pool Heater - Replace (#2)
10
$5,500
$550
0.05 %
1223 Pool Heater - Replace (Kiddie)
10
$5,000
$500
0.04 %
1223 Spa Heater - Replace (#1)
10
$5,500
$550
0.05 %
1223 Spa Heater - Replace (#2)
10
$5,500
$550
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 %
El Saguaro: Pickleball 417 Metal Shade Structures - Replace
40
$85,000
$2,125
0.19 %
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 Pickleball Courts -Resurface (East)
5
$16,000
$3,200
0.28 %
1609 Pickleball Courts -Resurface (West)
5
$16,000
$3,200
0.28 %
1610 Windscreen - Replace
10
$15,000
$1,500
0.13 %
1612 Court Lighting - Replace
25
$60,000
$2,400
0.21 %
Laundry 331 Water Heater - Replace
15
$8,500
$567
0.05 %
610 Tile Floor - Replace
30
$10,000
$333
0.03 %
703 Card Dispenser Unit - Replace
12
$4,000
$333
0.03 %
923 Laundry Machines - Replace
8
$68,000
$8,500
0.75 %
928 TV - Replace
6
$2,500
$417
0.04 %
1141 Building - Paint/Refurbish
10
$17,500
$1,750
0.15 %
1306 Flat Roof - Recoat/Repair
10
$5,000
$500
0.04 %
Maintenance 507 Shade Structures -Replace
25
$20,000
$800
0.07 %
929 Ice Machine - Replace
8
$8,500
$1,063
0.09 %
1141 Building - Paint/Refurbish
10
$17,500
$1,750
0.15 %
1306 Flat Roof - Replace
20
$14,000
$700
0.06 %
1550 Mobile Office Trailers - Replace
25
$54,000
$2,160
0.19 %
1815 Air Compressor (S-4) - Replace
15
$10,000
$667
0.06 %
1860 Trailer, Big Tex (T-21) - Replace
20
$22,500
$1,125
0.10 %
1861 Sweeper, Street-Green Machine
15
$100,000
$6,667
0.59 %
1862 Tactor, Case (T-19) - Replace
20
$70,000
$3,500
0.31 %
1863 Scissor Lift - Replace
15
$40,000
$2,667
0.24 %
Vehicles 3310 Ford F150 - Replace
10
$35,000
$3,500
0.31 %
3310 Ford F450 - Replace
10
$50,000
$5,000
0.44 %
3310 Ford F550 - Replace
10
$85,000
$8,500
0.75 %
3310 Ford Ranger - Replace
10
$35,000
$3,500
0.31 %
Carts 3320 CART, 6 passenger (30)(FO)
5
$12,500
$2,500
0.22 %
Association Reserves, #6510-0
56
7/29/2022
Made with FlippingBook - Online magazine maker