Park Paseo Homeowners Association Calculation of Percent Funded Sorted by Normalized Category For 2019 life total fully HOA Asset ID Category Asset Name rem use cost funded assigned 005 Concrete 005.000.01 Concrete Concrete - Repairs $0.00 $0.00 $0.00 Concrete Total $0.00 $0.00 $0.00 010 Parking Lot 010.000.01 Parking Lot Overlay/Rehab 1 1 $13,103.00 $12,520.00 $12,520.00 010.000.02 Parking Lot Asphalt Overlay/Rehab $0.00 $0.00 $0.00 010.000.03 Parking Lot Asphalt Repairs 1 1 $1,898.00 $1,265.04 $1,265.04 010.000.04 Parking Lot Slurry Sealing & Stripping 1 1 $1,962.00 $1,307.67 $1,307.67 Parking Lot Total $16,963.00 $15,092.71 $15,092.71 020 Roofs 020.000.01 Roofs Prosa Cabana $0.00 $0.00 $0.00 020.000.02 Roofs Cedar Shake, Spa Equipment $0.00 $0.00 $0.00 020.000.03 Roofs Clubhouse, Tile $0.00 $0.00 $0.00 020.000.04 Roofs Clubhouse, Built Up, HVAC 4 4 $1,421.00 $1,099.42 $1,099.42 020.000.05 Roofs DaVinci Roof, Clubhouse 30 30 $52,540.00 $7,072.69 $3,149.21 020.000.06 Roofs DaVinci Roof, Prosa 42 42 $12,398.00 $1,983.63 $0.00 020.000.07 Roofs Clubhouse, Built Up, Flat Entry $0.00 $0.00 $0.00 Roofs Total $66,359.00 $10,155.74 $4,248.63 030 Painting 030.001 General Painting 030.001.01 General Painting Aluminum, Pools 16 16 $11,088.00 $3,991.52 $3,991.52 030.001.02 General Painting Interior Clubhouse 6 6 $4,554.00 $1,138.41 $1,138.41 030.001.03 General Painting Interior Prosa Restrooms 0 0 $1,738.00 $1,738.00 $1,738.00 030.001.04 General Painting Interior Rec Area, Clubhouse 5 5 $7,700.00 $2,200.00 $2,200.00 030.001.05 General Painting Spa Equipment Room 0 0 $2,970.00 $2,970.00 $2,970.00 030.001.06 General Painting Stucco 5 5 $3,480.00 $2,088.00 $2,088.00 030.001.07 General Painting Woodwork Prosa 0 0 $3,492.00 $3,492.00 $3,492.00 030.001.08 General Painting Interior Clubhouse, Restrooms $0.00 $0.00 $0.00 General Painting Subtotal $35,022.00 $17,617.93 $17,617.93 030.002 Wrought Iron 030.002.01 Wrought Iron Wrought Iron Clubhouse $0.00 $0.00 $0.00 030.002.02 Wrought Iron Wrought Iron Pools Unfunded $0.00 $0.00 $0.00 030.002.03 Wrought Iron Wrought Iron Prosa $0.00 $0.00 $0.00 030.002.04 Wrought Iron Wrought Iron, Streets 0 0 $190.00 $190.34 $190.34 Wrought Iron Subtotal $190.00 $190.34 $190.34 030.003 Wood/Trim, Clubhouse 030.003.01 Wood/Trim, Clubh Wood/Trim, Clubhouse 0 0 $12,743.00 $12,743.20 $12,743.20 030.003.02 Wood/Trim, Clubh Wood/Trim, Clubhouse 1994 $0.00 $0.00 $0.00 Wood/Trim, Clubhouse Subtotal $12,743.00 $12,743.20 $12,743.20 Painting Total $47,955.00 $30,551.47 $30,551.47 040 Fences 040.000.01 Fences Anodized Aluminum, Main Pool 16 16 $154,238.00 $54,528.59 $54,528.59 040.000.02 Fences Anodized Aluminum, Prosa Pool 16 16 $55,321.00 $19,915.56 $19,915.56 040.000.03 Fences W/I, Alba West/Entrada 12 12 $1,013.00 $386.96 $386.96 040.000.04 Fences W/I, Delamesa/Campanero 12 12 $7,179.00 $2,871.71 $2,871.71 040.000.05 Fences Walls, Block, Repairs 0 0 $5,000.00 $5,000.00 $5,000.00 040.000.06 Fences Walls, Stucco, Repairs 12 12 $2,500.00 $968.09 $968.09 040.000.07 Fences Wrought Iron, Fence Extn $0.00 $0.00 $0.00 040.000.08 Fences Wrought Iron, Main Pool $0.00 $0.00 $0.00 040.000.09 Fences Wrought Iron, Prosa Pool $0.00 $0.00 $0.00 040.000.10 Fences Wrought Iron, Streets $0.00 $0.00 $0.00 040.000.11 Fences Wrought Iron, Street $0.00 $0.00 $0.00 Fences Total $225,251.00 $83,670.91 $83,670.91 050 Lighting 050.000.01 Lighting Exterior, Pool/Club 1 1 $14,434.00 $13,910.71 $13,910.71 050.000.02 Lighting Exterior, Monument $0.00 $0.00 $0.00 050.000.03 Lighting Exterior, Parking Lot 3 3 $1,547.00 $1,328.60 $1,328.60 050.000.04 Lighting Exterior, Parking/Volleyball $0.00 $0.00 $0.00 050.000.05 Lighting Exterior, Prosa 1 1 $2,780.00 $2,679.21 $2,679.21 050.000.06 Lighting Exterior, Prosa, Older $0.00 $0.00 $0.00 050.000.07 Lighting Parking Lot, Original 1 1 $7,735.00 $7,555.12 $7,555.12 050.000.08 Lighting Interior Prosa Cabana 1 1 $1,828.00 $1,779.89 $1,779.89 050.000.09 Lighting Exterior, Walkway, Bollards 13 13 $112,464.00 $13,343.19 $13,343.19 050.000.10 Lighting Walkway, 1990 $0.00 $0.00 $0.00 050.000.11 Lighting Walkway, Prosa 1997 $0.00 $0.00 $0.00 Lighting Subtotal $140,788.00 $40,596.72 $40,596.72 050.001 Interior Clubhouse 050.001.01 Interior Clubhou Interior Clubhouse 1 1 $16,005.00 $15,632.79 $15,632.79 050.001.02 Interior Clubhou Interior Clubhouse, 2016 23 23 $938.00 $75.04 $75.04 050.001.03 Interior Clubhou Interior Clubhouse, 2017 $0.00 $0.00 $0.00 050.001.04 Interior Clubhou Interior Clubhouse, Original $0.00 $0.00 $0.00 Interior Clubhouse Subtotal $16,943.00 $15,707.83 $15,707.83 Lighting Total $157,731.00 $56,304.55 $56,304.55 060 Clubhouse 060.001 Clubhouse Assets 060.001.01 Clubhouse Assets Addition $0.00 $0.00 $0.00 060.001.02 Clubhouse Assets Billiard Tables 3 3 $10,466.00 $9,768.27 $9,768.27 060.001.03 Clubhouse Assets Carpet, 2005 $0.00 $0.00 $0.00 060.001.04 Clubhouse Assets Carpet, Replace 3 3 $8,309.00 $4,909.86 $4,909.86 060.001.05 Clubhouse Assets Ceramic Tile, Counters $0.00 $0.00 $0.00 060.001.06 Clubhouse Assets Ceramic Tile, Shower $0.00 $0.00 $0.00 060.001.07 Clubhouse Assets Drinking Fountain $0.00 $0.00 $0.00 060.001.08 Clubhouse Assets Exterior Staircase 17 17 $19,939.00 $8,448.73 $8,448.73 060.001.09 Clubhouse Assets Floor Tile Kitchen/Rec 23 23 $13,895.00 $1,111.60 $1,111.60 060.001.10 Clubhouse Assets Furnishings 8 8 $35,000.00 $7,000.00 $7,000.00 060.001.11 Clubhouse Assets HVAC Clubhouse Office 15 15 $30,099.00 $7,239.00 $7,239.00 060.001.13 Clubhouse Assets HVAC Heat/Air, Clubhouse $0.00 $0.00 $0.00 060.001.14 Clubhouse Assets Window Blinds 1 1 $16,980.00 $15,822.27 $15,822.27 060.001.15 Clubhouse Assets Water Heater 12 12 $7,438.00 $1,710.34 $1,710.34 060.001.16 Clubhouse Assets Wallpaper $0.00 $0.00 $0.00 060.001.17 Clubhouse Assets Sliding Glass Doors 0 0 $25,000.00 $25,000.00 $25,000.00 060.001.18 Clubhouse Assets Carpeting $0.00 $0.00 $0.00 Clubhouse Assets Subtotal $167,126.00 $81,010.07 $81,010.07 060.002 Doors 060.002.01 Doors Doors, Double Slide $0.00 $0.00 $0.00 060.002.02 Doors Doors, Exterior, Entry 11 11 $14,032.00 $7,774.49 $7,774.49 060.002.03 Doors Doors, Entry $0.00 $0.00 $0.00 060.002.04 Doors Doors, Ext, Closets 4 4 $3,701.00 $3,252.39 $3,252.39 060.002.05 Doors Doors, Exterior, Restrooms 4 4 $1,276.00 $1,165.04 $1,165.04 060.002.06 Doors Doors, Exterior, Pool Access $0.00 $0.00 $0.00 060.002.07 Doors Doors, Pool Access 0 0 $5,542.00 $5,542.00 $5,542.00 060.002.08 Doors Doors, Entry Interior $0.00 $0.00 $0.00 060.002.09 Doors Doors, Kitchen 23 23 $9,645.00 $771.60 $771.60 Doors Subtotal $34,196.00 $18,505.52 $18,505.52 060.003 Kitchen 060.003.01 Kitchen Kitchen, Appliances 1 1 $5,696.00 $5,307.64 $5,307.64 060.003.02 Kitchen Appliances, 1977 $0.00 $0.00 $0.00 060.003.03 Kitchen Appliances, 1991 $0.00 $0.00 $0.00 060.003.04 Kitchen Appliances, 1998 $0.00 $0.00 $0.00 060.003.05 Kitchen Kitchen, Appliances, Refrigerator $0.00 $0.00 $0.00 060.003.06 Kitchen Kitchen, Cabinets/Counters 11 11 $26,389.00 $14,621.00 $14,621.00 060.003.07 Kitchen Kitchen, Refrigerator 6 6 $1,975.00 $959.29 $959.29 060.003.08 Kitchen Kitchen, Sink 11 11 $836.00 $463.19 $463.19 Kitchen Subtotal $34,896.00 $21,351.12 $21,351.12 060.004 Office 060.004.01 Office Office, Computers/Equipment 4 4 $6,500.00 $3,250.00 $3,250.00 060.004.03 Office Office, Copier $0.00 $0.00 $0.00 060.004.04 Office Office, Equip, Comp/Monitor, Printer $0.00 $0.00 $0.00 060.004.07 Office Office, Fax Machine $0.00 $0.00 $0.00 060.004.08 Office Office, Furnishings $0.00 $0.00 $0.00 060.004.09 Office Office, Equipment 2 2 $3,500.00 $2,625.00 $2,625.00 060.004.10 Office Office, Remodel 8 8 $13,880.00 $8,281.34 $8,281.34 060.004.11 Office Office, Typewriter $0.00 $0.00 $0.00 Office Subtotal $23,880.00 $14,156.34 $14,156.34 060.005 Restroom 060.005.01 Restroom Restroom 15 15 $0.00 $0.00 $0.00 060.005.02 Restroom Restroom, Ceramic Tile 15 15 $12,497.00 $4,998.68 $4,998.68 060.005.03 Restroom Restroom, Counters 10 10 $4,096.00 $2,048.00 $2,048.00 060.005.04 Restroom Restroom, Epoxy Floor 15 15 $2,432.00 $972.70 $972.70 060.005.05 Restroom Restroom, Lockers $0.00 $0.00 $0.00 060.005.06 Restroom Restroom, Lockers/Bench $0.00 $0.00 $0.00 060.005.07 Restroom Restroom, Lockers/Benches 12 12 $20,000.00 $9,090.91 $9,090.91 060.005.08 Restroom Restroom, Partitions 10 10 $5,625.00 $2,812.50 $2,812.50 060.005.09 Restroom Restroom, Shower Door, 1990 $0.00 $0.00 $0.00 060.005.10 Restroom Restroom, Shower Door 6 6 $2,124.00 $1,327.50 $1,327.50 060.005.11 Restroom Restroom, Shower Door, 1994 $0.00 $0.00 $0.00 060.005.12 Restroom Women's Shower 18 18 $3,657.00 $1,006.29 $1,006.29 060.005.13 Restroom Restroom, Fixtures 15 15 $7,734.00 $3,093.60 $3,093.60 060.005.15 Restroom Restroom, Plumbing Fixtures $0.00 $0.00 $0.00 Restroom Subtotal $58,165.00 $25,350.18 $25,350.18 Clubhouse Total $318,263.00 $160,373.23 $160,373.23 065 Main Pool 065.001 Main Pool 065.001.01 Main Pool Deck Repairs $0.00 $0.00 $0.00 065.001.02 Main Pool Filter, Main 0 0 $6,640.00 $6,640.00 $6,640.00 065.001.03 Main Pool Heater, Main 7 7 $21,110.00 $8,444.00 $8,444.00 065.001.04 Main Pool Motor/Pump System 2 2 $7,754.00 $5,708.99 $5,708.99 065.001.05 Main Pool Pump $0.00 $0.00 $0.00 065.001.06 Main Pool Motors/Pumps $0.00 $0.00 $0.00 065.001.07 Main Pool Refiberglass/Replaster & Tile, Main 8 8 $81,088.00 $34,752.00 $34,752.00 Main Pool Subtotal $116,592.00 $55,544.99 $55,544.99 065.002 Spa 065.002.01 Spa Spa, Filter 0 0 $1,495.00 $1,495.00 $1,495.00 065.002.02 Spa Spa, Heater 5 5 $2,806.00 $1,391.21 $1,391.21 065.002.03 Spa Spa, Pump/Motor 0 0 $1,217.00 $1,217.00 $1,217.00 065.002.04 Spa Spa, Pump/Motor, Booster 0 0 $2,878.00 $2,878.00 $2,878.00 065.002.05 Spa Spa, Refiberglass/Replaster & Tile 6 6 $9,912.00 $4,956.00 $4,956.00 065.002.06 Spa Spa, Sump Pump 0 0 $3,116.00 $3,116.00 $3,116.00 Spa Subtotal $21,424.00 $15,053.21 $15,053.21 065.003 Wader 065.003.01 Wader Wader, Filter 0 0 $1,072.00 $1,072.00 $1,072.00 065.003.02 Wader Wader, Heater 0 0 $3,323.00 $3,323.00 $3,323.00 065.003.03 Wader Wader, Pump/Motor 2 2 $1,051.00 $782.66 $782.66 065.003.04 Wader Wader, Refiberglass/Replaster & Tile 8 8 $10,286.00 $4,408.29 $4,408.29 Wader Subtotal $15,732.00 $9,585.95 $9,585.95 Main Pool Total $153,748.00 $80,184.15 $80,184.15 067 Main Pool Area 067.001 Main Pool Area 067.001.01 Main Pool Area Aluminum Trellis $0.00 $0.00 $0.00 067.001.02 Main Pool Area Barbecue Island $0.00 $0.00 $0.00 067.001.03 Main Pool Area Barbecues 0 0 $5,166.00 $5,166.00 $5,166.00 067.001.04 Main Pool Area Barbecues, Main, 1994 $0.00 $0.00 $0.00 067.001.05 Main Pool Area Ceramic Shower 1 1 $6,925.00 $6,763.74 $6,763.74 067.001.06 Main Pool Area Diving Board, Main $0.00 $0.00 $0.00 067.001.07 Main Pool Area Patio/Spa 1 1 $126,000.00 $123,070.00 $123,070.00 067.001.08 Main Pool Area Pool/Wader 1 1 $161,000.00 $157,256.00 $157,256.00 Main Pool Area Subtotal $299,091.00 $292,255.74 $292,255.74 067.002 Deck 067.002.01 Deck Concrete Deck, Replace $0.00 $0.00 $0.00 067.002.02 Deck Deck Caulking 1 1 $6,852.00 $5,139.07 $5,139.07 067.002.03 Deck Deck Repairs 10 10 $5,000.00 $0.00 $0.00 067.002.04 Deck Deck Pavers $0.00 $0.00 $0.00 Deck Subtotal $11,852.00 $5,139.07 $5,139.07 067.003 Furniture 067.003.01 Furniture Furniture $0.00 $0.00 $0.00 067.003.02 Furniture Furniture, 2001 $0.00 $0.00 $0.00 067.003.03 Furniture Furniture, 2007 $0.00 $0.00 $0.00 067.003.04 Furniture Furniture, Replace 3 3 $65,135.00 $35,824.25 $35,824.25 Furniture Subtotal $65,135.00 $35,824.25 $35,824.25 Main Pool Area Total $376,078.00 $333,219.06 $333,219.06 069 Prosa Pool 069.001.01 Prosa Pool Filter, Prosa 1 1 $2,990.00 $2,731.87 $2,731.87 069.001.02 Prosa Pool Filter, 2010 $0.00 $0.00 $0.00 069.001.03 Prosa Pool Furniture $0.00 $0.00 $0.00 069.001.04 Prosa Pool Heater, Prosa 11 11 $6,000.00 $261.00 $261.00 069.001.05 Prosa Pool Motor 3 3 $2,434.00 $2,004.47 $2,004.47 069.001.06 Prosa Pool Pump $0.00 $0.00 $0.00 069.001.07 Prosa Pool Refiberglass/Replaster & Tile, Prosa 8 8 $35,434.00 $15,186.00 $15,186.00 069.001.08 Prosa Pool Motors/Pumps $0.00 $0.00 $0.00 Prosa Pool Total $46,858.00 $20,183.34 $20,183.34 070 Prosa Pool Area 070.001 Prosa Pool Area 070.001.01 Prosa Pool Area Aluminum Trellis 21 21 $12,634.00 $3,790.20 $3,790.20 070.001.02 Prosa Pool Area Barbecues 0 0 $4,221.00 $4,221.00 $4,221.00 070.001.03 Prosa Pool Area Drinking Fountain $0.00 $0.00 $0.00 070.001.04 Prosa Pool Area Epoxy Floors $0.00 $0.00 $0.00 070.001.05 Prosa Pool Area Furniture 3 3 $17,990.00 $9,894.50 $9,894.50 070.001.06 Prosa Pool Area Plumbing Fixtures 0 0 $5,938.00 $5,938.00 $5,938.00 070.001.07 Prosa Pool Area Repairs 0 0 $3,367.00 $3,367.00 $3,367.00 070.001.08 Prosa Pool Area Replace 2 2 $57,000.00 $54,409.09 $54,409.09 070.001.09 Prosa Pool Area Wood, Repairs 0 0 $3,500.00 $3,500.00 $3,500.00 070.001.10 Prosa Pool Area Termite Control/Fumigation $0.00 $0.00 $0.00 Prosa Pool Area Subtotal $104,650.00 $85,119.79 $85,119.79 070.002 Shower 070.002.01 Shower Ceramic Shower 0 0 $7,610.67 $7,610.67 $7,610.67 070.002.02 Shower Ceramic Tile, Interior $0.00 $0.00 $0.00 070.002.03 Shower Ceramic Tile, Shower 0 0 $9,720.00 $9,720.11 $9,720.11 Shower Subtotal $17,330.67 $17,330.78 $17,330.78 070.003 Deck 070.003.01 Deck Deck, Caulking 1 1 $3,139.00 $2,320.10 $2,320.10 070.003.02 Deck Deck, Repairs $0.00 $0.00 $0.00 070.003.03 Deck Deck, Replace $0.00 $0.00 $0.00 Deck Subtotal $3,139.00 $2,320.10 $2,320.10 070.004 Water Heater 070.004.01 Water Heater Water Heater 12 12 $4,680.00 $1,076.00 $1,076.00 070.004.02 Water Heater Water Heater Prosa $0.00 $0.00 $0.00 Water Heater Subtotal $4,680.00 $1,076.00 $1,076.00 070.005 Restroom 070.005.01 Restroom Restroom, Counters 0 0 $1,150.00 $1,150.00 $1,150.00 070.005.03 Restroom Doors, Restrooms 0 0 $1,276.00 $1,276.00 $1,276.00 070.005.04 Restroom Restroom, Partitions 10 10 $2,500.00 $0.00 $0.00 Restroom Subtotal $4,926.00 $2,426.00 $2,426.00 Prosa Pool Area Total $134,725.67 $108,272.67 $108,272.67 080 Tennis Court 080.000.01 Tennis Court Benches 7 7 $21,434.00 $11,431.47 $11,431.47 080.000.02 Tennis Court Chain Link Fencing 4 4 $20,978.00 $19,153.83 $19,153.83 080.000.03 Tennis Court Concrete, Replacement $0.00 $0.00 $0.00 080.000.04 Tennis Court Deck Caulking 2 2 $2,507.00 $1,253.67 $1,253.67 080.000.05 Tennis Court Lighting 1 1 $14,368.00 $14,033.86 $14,033.86 080.000.06 Tennis Court Resurfacing 2 2 $10,080.00 $6,720.00 $6,720.00 080.000.07 Tennis Court Windscreen 2 2 $3,005.00 $2,003.36 $2,003.36 Tennis Court Total $72,372.00 $54,596.19 $54,596.19 085 Park Area 085.001 Park Area 085.001.01 Park Area Benches 4 4 $12,286.00 $8,162.03 $8,162.03 085.001.02 Park Area Trash Cans 7 7 $11,547.00 $6,158.40 $6,158.40 085.001.03 Park Area Trash Receptacles $0.00 $0.00 $0.00 Park Area Subtotal $23,833.00 $14,320.43 $14,320.43 085.002 Drinking FountainsH 085.002.01 Drinking Fountai Drinking Fountain, C/H 8 8 $3,188.00 $1,533.69 $1,533.69 085.002.02 Drinking Fountai Drinking Fntns, Concrete $0.00 $0.00 $0.00 085.002.03 Drinking Fountai Drinking Fountain, Prosa 0 0 $1,590.00 $1,590.00 $1,590.00 Drinking FountainsH Subtotal $4,778.00 $3,123.69 $3,123.69 085.003 Play Equipment Prosa/Alba 085.003.01 Play Equipment P Play Equipment, Alba 1 1 $24,085.00 $22,938.10 $22,938.10 085.003.03 Play Equipment P Sand Repl, Prosa/Alba $0.00 $0.00 $0.00 085.003.04 Play Equipment P Sand Repl, Alba $0.00 $0.00 $0.00 085.003.05 Play Equipment P Sand Repl, Prosa 5 5 $8,909.00 $4,136.32 $4,136.32 085.003.06 Play Equipment P Wood Chips, Alba 7 7 $9,075.00 $2,268.75 $2,268.75 085.003.07 Play Equipment P Play Equipment, Prosa $0.00 $0.00 $0.00 Play Equipment Prosa/Alba Subtotal $42,069.00 $29,343.17 $29,343.17 085.004 Play Equipment, Main 085.004.01 Play Equipment, Play Equip, Main, Prosa 1 1 $54,941.00 $52,499.18 $52,499.18 085.004.02 Play Equipment, Poured In Place, Main 11 11 $44,262.00 $9,484.71 $9,484.71 085.004.04 Play Equipment, Sand Repl, Main $0.00 $0.00 $0.00 085.004.05 Play Equipment, Play Equipment, Main $0.00 $0.00 $0.00 085.004.06 Play Equipment, Play Equipment, Pool $0.00 $0.00 $0.00 085.004.07 Play Equipment, Play Flooring, Main, Replace $0.00 $0.00 $0.00 085.004.08 Play Equipment, Play Flooring, Main, Seal $0.00 $0.00 $0.00 085.004.09 Play Equipment, Play Flooring, Pool, Seal $0.00 $0.00 $0.00 Play Equipment, Main Subtotal $99,203.00 $61,983.89 $61,983.89 Park Area Total $169,883.00 $108,771.18 $108,771.18 090 Miscellaneous 090.000.01 Miscellaneous Deck Railing, Wood, Clubhouse 1 1 $5,082.00 $4,827.90 $4,827.90 090.000.02 Miscellaneous Trellis, Clubhouse 22 22 $48,017.00 $12,308.58 $12,308.58 090.000.04 Miscellaneous Trellis, Wood, Patio Cover $0.00 $0.00 $0.00 090.000.05 Miscellaneous Trellis, Wood, Repairs $0.00 $0.00 $0.00 Miscellaneous Total $53,099.00 $17,136.48 $17,136.48 095 Landscaping 095.001 Miscellaneous 095.001.01 Miscellaneous Refurbishment $0.00 $0.00 $0.00 095.001.02 Miscellaneous Landscaping $0.00 $0.00 $0.00 095.001.03 Miscellaneous Tree Removal $0.00 $0.00 $0.00 Miscellaneous Subtotal $0.00 $0.00 $0.00 095.002 Tree Trimming 095.002.01 Tree Trimming Tree Trimming, Blue Gum 0 0 $37,000.00 $37,000.00 $37,000.00 095.002.02 Tree Trimming Tree Trimming, Common 0 0 $34,000.00 $34,000.00 $34,000.00 095.002.03 Tree Trimming Tree Trimming, Jacaranda 1 1 $15,000.00 $11,086.96 $11,086.96 095.002.04 Tree Trimming Tree Trimming, Red Ironbark 3 3 $7,500.00 $1,630.43 $1,630.43 095.002.05 Tree Trimming Tree Trimming $0.00 $0.00 $0.00 095.002.06 Tree Trimming Tree Trimming, Windrow $0.00 $0.00 $0.00 Tree Trimming Subtotal $93,500.00 $83,717.39 $83,717.39 Landscaping Total $93,500.00 $83,717.39 $83,717.39 097 Irrigation 097.000.01 Irrigation Backflow Devices $0.00 $0.00 $0.00 097.000.02 Irrigation Irrigation, Controllers 9 9 $32,912.00 $13,164.80 $13,164.80 097.000.03 Irrigation Irrigation, Controller Enclosures 0 0 $28,626.00 $28,626.00 $28,626.00 097.000.04 Irrigation Controllers, Replace $0.00 $0.00 $0.00 Irrigation Total $61,538.00 $41,790.80 $41,790.80 100 Signs 100.000.01 Signs Bulletin Board 1 1 $1,178.00 $1,131.35 $1,131.35 100.000.02 Signs Monument 25 25 $28,000.00 $0.00 $0.00 Signs Total $29,178.00 $1,131.35 $1,131.35 105 Termite 105.000.01 Termite Termite Control/Fumigation 1 1 $5,259.00 $5,040.00 $5,040.00 Termite Total $5,259.00 $5,040.00 $5,040.00 110 Golf Cart 110.000.01 Golf Cart Golf Cart, Replacement $0.00 $0.00 $0.00 Golf Cart Total $0.00 $0.00 $0.00 Grand Total $2,028,760.67 $1,210,191.22 $1,204,284.11 Park Paseo Homeowners Association Distribution of Current Reserve Funds Sorted by Remaining Life For 2019 life total fully HOA Asset ID Category Asset Name rem use cost funded assigned 060.002.07 Doors Doors, Pool Access 0 25 $5,542.00 $5,542.00 $5,542.00 060.001.17 Clubhouse Assets Sliding Glass Doors 0 25 $25,000.00 $25,000.00 $25,000.00 040.000.05 Fences Walls, Block, Repairs 0 20 $5,000.00 $5,000.00 $5,000.00 097.000.03 Irrigation Irrigation, Controller Enclosures 0 24 $28,626.00 $28,626.00 $28,626.00 095.002.01 Tree Trimming Tree Trimming, Blue Gum 0 2 $37,000.00 $37,000.00 $37,000.00 095.002.02 Tree Trimming Tree Trimming, Common 0 3 $34,000.00 $34,000.00 $34,000.00 065.001.02 Main Pool Filter, Main 0 12 $6,640.00 $6,640.00 $6,640.00 065.002.01 Spa Spa, Filter 0 10 $1,495.00 $1,495.00 $1,495.00 065.002.03 Spa Spa, Pump/Motor 0 8 $1,217.00 $1,217.00 $1,217.00 065.002.04 Spa Spa, Pump/Motor, Booster 0 8 $2,878.00 $2,878.00 $2,878.00 065.002.06 Spa Spa, Sump Pump 0 8 $3,116.00 $3,116.00 $3,116.00 065.003.01 Wader Wader, Filter 0 12 $1,072.00 $1,072.00 $1,072.00 065.003.02 Wader Wader, Heater 0 12 $3,323.00 $3,323.00 $3,323.00 067.001.03 Main Pool Area Barbecues 0 5 $5,166.00 $5,166.00 $5,166.00 030.001.03 General Painting Interior Prosa Restrooms 0 8 $1,738.00 $1,738.00 $1,738.00 030.001.05 General Painting Spa Equipment Room 0 5 $2,970.00 $2,970.00 $2,970.00 030.003.01 Wood/Trim, Clubh Wood/Trim, Clubhouse 0 5 $12,743.00 $12,743.20 $12,743.20 030.001.07 General Painting Woodwork Prosa 0 5 $3,492.00 $3,492.00 $3,492.00 030.002.04 Wrought Iron Wrought Iron, Streets 0 3 $190.00 $190.34 $190.34 070.001.02 Prosa Pool Area Barbecues 0 8 $4,221.00 $4,221.00 $4,221.00 070.002.01 Shower Ceramic Shower 0 25 $7,610.67 $7,610.67 $7,610.67 070.002.03 Shower Ceramic Tile, Shower 0 25 $9,720.00 $9,720.11 $9,720.11 070.005.03 Restroom Doors, Restrooms 0 21 $1,276.00 $1,276.00 $1,276.00 070.001.06 Prosa Pool Area Plumbing Fixtures 0 25 $5,938.00 $5,938.00 $5,938.00 070.001.07 Prosa Pool Area Repairs 0 20 $3,367.00 $3,367.00 $3,367.00 070.005.01 Restroom Restroom, Counters 0 20 $1,150.00 $1,150.00 $1,150.00 070.001.09 Prosa Pool Area Wood, Repairs 0 5 $3,500.00 $3,500.00 $3,500.00 085.002.03 Drinking Fountai Drinking Fountain, Prosa 0 16 $1,590.00 $1,590.00 $1,590.00 Subtotal $219,580.67 $219,581.32 $219,581.32 090.000.01 Miscellaneous Deck Railing, Wood, Clubhouse 1 15 $5,082.00 $4,827.90 $4,827.90 060.003.01 Kitchen Kitchen, Appliances 1 12 $5,696.00 $5,307.64 $5,307.64 060.001.14 Clubhouse Assets Window Blinds 1 10 $16,980.00 $15,822.27 $15,822.27 095.002.03 Tree Trimming Tree Trimming, Jacaranda 1 4 $15,000.00 $11,086.96 $11,086.96 050.000.01 Lighting Exterior, Pool/Club 1 10 $14,434.00 $13,910.71 $13,910.71 050.000.05 Lighting Exterior, Prosa 1 10 $2,780.00 $2,679.21 $2,679.21 050.001.01 Interior Clubhou Interior Clubhouse 1 25 $16,005.00 $15,632.79 $15,632.79 050.000.08 Lighting Interior Prosa Cabana 1 25 $1,828.00 $1,779.89 $1,779.89 050.000.07 Lighting Parking Lot, Original 1 22 $7,735.00 $7,555.12 $7,555.12 067.001.05 Main Pool Area Ceramic Shower 1 25 $6,925.00 $6,763.74 $6,763.74 067.002.02 Deck Deck Caulking 1 4 $6,852.00 $5,139.07 $5,139.07 067.001.07 Main Pool Area Patio/Spa 1 30 $126,000.00 $123,070.00 $123,070.00 067.001.08 Main Pool Area Pool/Wader 1 30 $161,000.00 $157,256.00 $157,256.00 010.000.03 Parking Lot Asphalt Repairs 1 3 $1,898.00 $1,265.04 $1,265.04 010.000.01 Parking Lot Overlay/Rehab 1 20 $13,103.00 $12,520.00 $12,520.00 010.000.04 Parking Lot Slurry Sealing & Stripping 1 3 $1,962.00 $1,307.67 $1,307.67 069.001.01 Prosa Pool Filter, Prosa 1 12 $2,990.00 $2,731.87 $2,731.87 070.003.01 Deck Deck, Caulking 1 4 $3,139.00 $2,320.10 $2,320.10 085.004.01 Play Equipment, Play Equip, Main, Prosa 1 18 $54,941.00 $52,499.18 $52,499.18 085.003.01 Play Equipment P Play Equipment, Alba 1 18 $24,085.00 $22,938.10 $22,938.10 100.000.01 Signs Bulletin Board 1 15 $1,178.00 $1,131.35 $1,131.35 080.000.05 Tennis Court Lighting 1 25 $14,368.00 $14,033.86 $14,033.86 105.000.01 Termite Termite Control/Fumigation 1 15 $5,259.00 $5,040.00 $5,040.00 Subtotal $509,240.00 $486,618.47 $486,618.47 060.004.09 Office Office, Equipment 2 8 $3,500.00 $2,625.00 $2,625.00 065.001.04 Main Pool Motor/Pump System 2 8 $7,754.00 $5,708.99 $5,708.99 065.003.03 Wader Wader, Pump/Motor 2 8 $1,051.00 $782.66 $782.66 070.001.08 Prosa Pool Area Replace 2 30 $57,000.00 $54,409.09 $54,409.09 080.000.04 Tennis Court Deck Caulking 2 4 $2,507.00 $1,253.67 $1,253.67 080.000.06 Tennis Court Resurfacing 2 6 $10,080.00 $6,720.00 $6,720.00 080.000.07 Tennis Court Windscreen 2 6 $3,005.00 $2,003.36 $2,003.36 Subtotal $84,897.00 $73,502.77 $73,502.77 060.001.02 Clubhouse Assets Billiard Tables 3 25 $10,466.00 $9,768.27 $9,768.27 060.001.04 Clubhouse Assets Carpet, Replace 3 8 $8,309.00 $4,909.86 $4,909.86 095.002.04 Tree Trimming Tree Trimming, Red Ironbark 3 4 $7,500.00 $1,630.43 $1,630.43 050.000.03 Lighting Exterior, Parking Lot 3 22 $1,547.00 $1,328.60 $1,328.60 067.003.04 Furniture Furniture, Replace 3 7 $65,135.00 $35,824.25 $35,824.25 069.001.05 Prosa Pool Motor 3 8 $2,434.00 $2,004.47 $2,004.47 070.001.05 Prosa Pool Area Furniture 3 7 $17,990.00 $9,894.50 $9,894.50 Subtotal $113,381.00 $65,360.38 $65,360.38 060.002.04 Doors Doors, Ext, Closets 4 25 $3,701.00 $3,252.39 $3,252.39 060.002.05 Doors Doors, Exterior, Restrooms 4 25 $1,276.00 $1,165.04 $1,165.04 060.004.01 Office Office, Computers/Equipment 4 8 $6,500.00 $3,250.00 $3,250.00 085.001.01 Park Area Benches 4 12 $12,286.00 $8,162.03 $8,162.03 020.000.04 Roofs Clubhouse, Built Up, HVAC 4 18 $1,421.00 $1,099.42 $1,099.42 080.000.02 Tennis Court Chain Link Fencing 4 30 $20,978.00 $19,153.83 $19,153.83 Subtotal $46,162.00 $36,082.71 $36,082.71 065.002.02 Spa Spa, Heater 5 10 $2,806.00 $1,391.21 $1,391.21 030.001.04 General Painting Interior Rec Area, Clubhouse 5 7 $7,700.00 $2,200.00 $2,200.00 030.001.06 General Painting Stucco 5 10 $3,480.00 $2,088.00 $2,088.00 085.003.05 Play Equipment P Sand Repl, Prosa 5 10 $8,909.00 $4,136.32 $4,136.32 Subtotal $22,895.00 $9,815.53 $9,815.53 060.003.07 Kitchen Kitchen, Refrigerator 6 12 $1,975.00 $959.29 $959.29 060.005.10 Restroom Restroom, Shower Door 6 16 $2,124.00 $1,327.50 $1,327.50 065.002.05 Spa Spa, Refiberglass/Replaster & Tile 6 12 $9,912.00 $4,956.00 $4,956.00 030.001.02 General Painting Interior Clubhouse 6 8 $4,554.00 $1,138.41 $1,138.41 Subtotal $18,565.00 $8,381.20 $8,381.20 065.001.03 Main Pool Heater, Main 7 12 $21,110.00 $8,444.00 $8,444.00 085.001.02 Park Area Trash Cans 7 15 $11,547.00 $6,158.40 $6,158.40 085.003.06 Play Equipment P Wood Chips, Alba 7 10 $9,075.00 $2,268.75 $2,268.75 080.000.01 Tennis Court Benches 7 15 $21,434.00 $11,431.47 $11,431.47 Subtotal $63,166.00 $28,302.62 $28,302.62 060.001.10 Clubhouse Assets Furnishings 8 10 $35,000.00 $7,000.00 $7,000.00 060.004.10 Office Office, Remodel 8 20 $13,880.00 $8,281.34 $8,281.34 065.001.07 Main Pool Refiberglass/Replaster & Tile, Main 8 14 $81,088.00 $34,752.00 $34,752.00 065.003.04 Wader Wader, Refiberglass/Replaster & Tile 8 14 $10,286.00 $4,408.29 $4,408.29 069.001.07 Prosa Pool Refiberglass/Replaster & Tile, Prosa 8 14 $35,434.00 $15,186.00 $15,186.00 085.002.01 Drinking Fountai Drinking Fountain, C/H 8 16 $3,188.00 $1,533.69 $1,533.69 Subtotal $178,876.00 $71,161.32 $71,161.32 097.000.02 Irrigation Irrigation, Controllers 9 15 $32,912.00 $13,164.80 $13,164.80 Subtotal $32,912.00 $13,164.80 $13,164.80 060.005.03 Restroom Restroom, Counters 10 20 $4,096.00 $2,048.00 $2,048.00 060.005.08 Restroom Restroom, Partitions 10 20 $5,625.00 $2,812.50 $2,812.50 067.002.03 Deck Deck Repairs 10 10 $5,000.00 $0.00 $0.00 070.005.04 Restroom Restroom, Partitions 10 10 $2,500.00 $0.00 $0.00 Subtotal $17,221.00 $4,860.50 $4,860.50 060.002.02 Doors Doors, Exterior, Entry 11 25 $14,032.00 $7,774.49 $7,774.49 060.003.06 Kitchen Kitchen, Cabinets/Counters 11 25 $26,389.00 $14,621.00 $14,621.00 060.003.08 Kitchen Kitchen, Sink 11 25 $836.00 $463.19 $463.19 069.001.04 Prosa Pool Heater, Prosa 11 12 $6,000.00 $261.00 $261.00 085.004.02 Play Equipment, Poured In Place, Main 11 14 $44,262.00 $9,484.71 $9,484.71 Subtotal $91,519.00 $32,604.39 $32,604.39 060.005.07 Restroom Restroom, Lockers/Benches 12 22 $20,000.00 $9,090.91 $9,090.91 060.001.15 Clubhouse Assets Water Heater 12 16 $7,438.00 $1,710.34 $1,710.34 040.000.03 Fences W/I, Alba West/Entrada 12 20 $1,013.00 $386.96 $386.96 040.000.04 Fences W/I, Delamesa/Campanero 12 20 $7,179.00 $2,871.71 $2,871.71 040.000.06 Fences Walls, Stucco, Repairs 12 20 $2,500.00 $968.09 $968.09 070.004.01 Water Heater Water Heater 12 16 $4,680.00 $1,076.00 $1,076.00 Subtotal $42,810.00 $16,104.01 $16,104.01 050.000.09 Lighting Exterior, Walkway, Bollards 13 15 $112,464.00 $13,343.19 $13,343.19 Subtotal $112,464.00 $13,343.19 $13,343.19 060.001.11 Clubhouse Assets HVAC Clubhouse Office 15 20 $30,099.00 $7,239.00 $7,239.00 060.005.02 Restroom Restroom, Ceramic Tile 15 25 $12,497.00 $4,998.68 $4,998.68 060.005.04 Restroom Restroom, Epoxy Floor 15 25 $2,432.00 $972.70 $972.70 060.005.13 Restroom Restroom, Fixtures 15 25 $7,734.00 $3,093.60 $3,093.60 Subtotal $52,762.00 $16,303.98 $16,303.98 040.000.01 Fences Anodized Aluminum, Main Pool 16 25 $154,238.00 $54,528.59 $54,528.59 040.000.02 Fences Anodized Aluminum, Prosa Pool 16 25 $55,321.00 $19,915.56 $19,915.56 030.001.01 General Painting Aluminum, Pools 16 25 $11,088.00 $3,991.52 $3,991.52 Subtotal $220,647.00 $78,435.67 $78,435.67 060.001.08 Clubhouse Assets Exterior Staircase 17 30 $19,939.00 $8,448.73 $8,448.73 Subtotal $19,939.00 $8,448.73 $8,448.73 060.005.12 Restroom Women's Shower 18 25 $3,657.00 $1,006.29 $1,006.29 Subtotal $3,657.00 $1,006.29 $1,006.29 070.001.01 Prosa Pool Area Aluminum Trellis 21 30 $12,634.00 $3,790.20 $3,790.20 Subtotal $12,634.00 $3,790.20 $3,790.20 090.000.02 Miscellaneous Trellis, Clubhouse 22 30 $48,017.00 $12,308.58 $12,308.58 Subtotal $48,017.00 $12,308.58 $12,308.58 060.002.09 Doors Doors, Kitchen 23 25 $9,645.00 $771.60 $771.60 060.001.09 Clubhouse Assets Floor Tile Kitchen/Rec 23 25 $13,895.00 $1,111.60 $1,111.60 050.001.02 Interior Clubhou Interior Clubhouse, 2016 23 25 $938.00 $75.04 $75.04 Subtotal $24,478.00 $1,958.24 $1,958.24 100.000.02 Signs Monument 25 25 $28,000.00 $0.00 $0.00 Subtotal $28,000.00 $0.00 $0.00 020.000.05 Roofs DaVinci Roof, Clubhouse 30 35 $52,540.00 $7,072.69 $3,149.21 Subtotal $52,540.00 $7,072.69 $3,149.21 020.000.06 Roofs DaVinci Roof, Prosa 42 50 $12,398.00 $1,983.63 $0.00 Subtotal $12,398.00 $1,983.63 $0.00 060.005.01 Restroom Restroom 15 25 $0.00 $0.00 $0.00 Grand Total $2,016,362.67 $1,208,207.59 $1,204,284.11