Maui Sands Reserve Report Summary, 2013
Maui Sands Reserve Report Summary, 2013
CategoryComponentService Replacement Projected
Life Cost Cost
2013
Painting & RepairsExt. – Annual Wood Repair Contingency1$1,500$1,500
Painting & RepairsExt. – Office Bldg. (Paint)11$1,216$1,216
Painting & RepairsExt. – Pool/Storage/Laundry Bldgs (Paint)11$15,000$15,000
Painting & Repairs MSI Ext. – Fascia/Lanai Repairs (Annual Contingen.) 1$10,000$10,000
Painting & Repairs MSIExt. – Siding Repairs (Annual Contingency) 1$3,000$3,000
Painting & Repairs MSIExt. – Wood (Paint) 11$68,552$68,552
Painting MSIIExt. Surfaces – Bldg 7 11$17,784$17,784
RoofingBuilt-Up Roofing – Office 15$2,750$2,750
RoofingLaundry – Capsheet Roofing 12$1,280$1,280
Fire Systems MSIFire System – Pull Stations (Bldgs 1-6) 20$6,000$6,000
Fire Systems MSIIFire System – Pull Stations 20$2,000$2,000
Asphalt & ConcreteAsphalt-Seal/Stripe/Repair/Number 6$12,000$12,000
PoolPool – Furnishings9$10,000$10,000
Total: $151,082
2014
Common InteriorWater Heater – Laundry10$1,350$1,391
LandscapingIrrigation system – contingency20$30,000$30,900
Misc.Barbecues6$900$927
Misc. MSIWater Shut-off Valves – Bldgs 2-630$1,500$1,545
Misc. MSIIWater Shut-off Valve30$300$309
Painting & RepairsExt. – Annual Wood Repair – contingency1$1,500$1,545
Painting &Repairs MSIExt. – Fascia/Lanai Repairs (Annual Contingen.) 1$10,000$10,300
Painting &Repairs MSIExt. – Siding Repairs (Annual Contingency)1$3,000$3,090
Painting &RepairsExt. – Walkways Repairs (Contingency)5$2,000$2,060
Painting &Repairs MSISpalling Repairs (Contingency)5$6,000$6,180
Painting MSIIExt. Surfaces – Wood Repairs5$2,500$2,575
Painting MSIISpalling Repairs (Contingency)5$3,000$3,090
PoolPool – Filter20$1,700$1751
Roofing MSIStorage Areas – Capsheet Roofing (Replace)12$4,640$4,779
Total: $70,442
2015
Common Interior MSICarpeting (Walkways) Bldgs. 1-68$18,690$19,828
Common Interior MSIICarpeting (Walkways) Bldg 78$5,355$5,681
Fencing, Gates & RailsTrash Enclosure Gates15$1,100$1,167
Fencing & Rails MSILanai & Walkway Rails (25%)10$13,300$14,098
Painting &RepairsExt. Annual Wood Repair Contingency1$1,500$1,591
Painting &Repairs MSIExt. – Fascia/Lanai Repairs (Annual Contingen.)1$10,000$10,609
Painting &Repairs MSIEst. – Siding Repairs (Annual Contingency)1$3,000$3,183
Total: $56,157
CategoryComponentService ReplacementProjected
Life Cost Cost
2016
LightingPool Area Lighting20$2,320$2,535
MiscellaneousIce Machine8$3,800$4,152
MiscellaneousMSITermite Treatment10$33,600$36,716
MiscellaneousMSIITermite Treatment10$12,000$13,113
Painting &RepairsExt. – Annual Wood Repair Contingency1$1,500$1,591
Painting &Repairs MSIExt.-Fascia/Lanai Repairs (Annual Contingen.)1$10,000$10,927
Painting &Repairs MSIExt.-Siding Repairs (annual Contingency)1$3,000$3,278
Total: $72,312
2017
MiscellaneousStorm Drain – Repair Contingency15$2,500$2,814
Painting &RepairsExt.-Annual Wood Repair Contingency1$1,500$1,688
Painting &Repairs MSIExt.-Fascia/Lanai Repairs (Annual Contingen.)1$10,000$11,255
Painting &Repairs MSIExt.-Siding Repairs (Annual Contingency)1$3,000$3,377
Roofing MSIGutters & Downspouts (Contingency)5$7,400$8,329
Roofing MSIIGutters & Downspouts (Contingency)5$468$527
TOTAL: $27,990
2018
Asphalt SurfacesAsphalt – Seal/Repair (South Rd.) – 50%6$2,325$2,695
Asphalt&Concrete Concrete Walkway – Repair Contingency10$5,000$5,796
Common InteriorManager’s Unit – Refurbish5$1,500$1,739
Fencing, Gates & RailsPool Gates20$600$696
Lighting MSIExt. Fixtures – Bldgs 1-620$9,120$10,573
Lighting MSIIExt. Fixtures (Bldg 7)20$4,180$4,846
MiscellaneousSeawall – Repair Contingency5$10,000$11,593
Painting &RepairsExt. – Annual Wood Repair Contingency1$1,500$1,739
Painting &Repairs MSIExt. –Fascia/Lanai Repairs (Annual Contingen.)1$10,000$11,593
Painting &Repairs MSIExt. – Siding Repairs (Annual Contingency)1$3,000$3,478
PoolPool – Restrooms Refurbish15$2,000$2,319
Total: $57,067
2019
(Fencing &Rails MSI) (Lanai & Walkway Rails – 25% - in 2015)
Fencing &Rails MSIILanai & Walkway Rails (25%)10$3,496$4,174
LightingPole Light Fixtures28$1,800$2,149
Painting &RepairsExt.-Annual Wood Repair Contingency1$1,500$1,791
Painting &Repairs MSIExt.-Fascia/Lanai Repairs, Annual Contingency1$10,000$11,941
Painting &Repairs MSIExt.-Siding Repairs, Annual Contingency1$3,000$3,582
Painting &Repairs MSIExt.-Walkways Repairs(Contingency)5$2,000$2,388
Painting &Repairs MSISpalling Repairs (Contingency)5$6,000$7,164
Painting &Repairs MSIIExt. Surfaces – Wood Repairs5$2,500$2,985
Painting &Repairs MSIISpalling Repairs (Contingency)5$3,000$3,582
RoofingBuilt-Up Roofing – Mail/Bath/Storage30$13,200$15,761
Security&Fire SystemsFire System – Hoses/Cabinets (Replace)20$3,390$4,048
Security&Fire Syst. MSII FireSystem – Hoses/Cabinets (Replace)20$565$675
TOTAL: $60,240