Do-It-Yourself Reserve Study Kit
|
|
- Christiana Merritt
- 5 years ago
- Views:
Transcription
1 Do-It-Yourself Reserve Study Kit Kawela Plantation Kaunakakai, HI Report #: For Period Beginning: January 1, 2012 Expires: December 31, 2012 Date Prepared: August 20, 2011
2 Hello, and welcome to your Reserve Study! T his Report is a valuable budget planning tool, for with it you control the future of your association. It contains all the fundamental information needed to understand your current and future Reserve obligations, the most significant expenditures your association will face. W ith Respect to Reserves, this Report will tell you where you are, and where to go from here. In this Report, you will find 1) A List of What you are Reserving For 2) An Evaluation of your Reserve Fund Size and Strength 3) A Recommended Multi-Year Reserve Funding Plan More Questions? Visit our website at or call us at: Association Reserves, Inc.
3 Table of Contents Executive Summary...i Reserve Study Summary...i Reserve Component List Table 1...ii Introduction, Objectives, and Methodology...1 Which Physical Assets are Covered by Reserves?...2 The Financial Analysis...2 So How much Reserves are enough? Computing your Percent Funded....2 How much should we contribute?...3 What is our Funding Goal?...4 Projected Expenses...5 Expense Graph Figure Reserve Fund Status & Recommended Funding Plan...6 Funding Plan Graph Figure Cash Flow Graph Figure % Funded Graph Figure Table Descriptions...8 Reserve Component List Detail Table Contribution & Fund Breakdown Table Year Reserve Plan Summary Table Year Reserve Plan Year by Year Detail Table Accuracy, Limitations, and Disclosures...26 Terms and Definitions...27 Do-It-Yourself Worksheet... Appendix Association Reserves, Inc.
4 Executive Summary Association: Kawela Plantation Assoc. #: Location: Kaunakakai, HI # of Units: 210 Report Period: January 1, 2012 through December 31, 2012 Results as-of 1/1/2012: Projected Starting Reserve Balance:...$106,195 Fully Funded Reserve Balance:...$258,541 Reserve Deficit (Surplus) Per Unit:...$725 Percent Funded: % Recommended 2012 Quarterly Reserve Contribution:...$20,050 Recommended 2012 Special Assessment for Reserves:...$70,000 Most Recent Reserve Contribution Rate:...$184 Economic Assumptions: Net Annual After Tax Interest Earnings Accruing to Reserves % Annual Inflation Rate % This Reserve Study is based on the information provided to our firm, shown in the attached appendix, without oversight or review by Association Reserves, Inc. personnel. Because your Reserve Fund is 41.1% Funded (the ratio of actual Reserve cash to the calculated deteriorated fraction of your Reserve assets), this represents a fair position. In perspective, reserve strength typified by absence of special assessments and other cash flow problems is typically found in associations at the 70% Funded Level. Based on this starting point, your anticipated future expenses, and your historical Reserve contribution rate, our recommendation is to increase your Reserve contributions with a $70,000 Special Assessment. Your multi-year Funding Plan is designed to gradually bring you to the 100% level, or Fully Funded. Reserve projects anticipated this year include generator replacement. Association Reserves, Inc. i
5 Table 1: Executive Summary Useful Rem. Life Useful Current Future # Component (yrs) Life (yrs) Cost Cost Domestic Water System 1 DW #1 Well Pump & Valve - Repl 10 0 $35,000 $49,371 2 DW #2A Well Pump & Valve - Repl 5 4 $77,000 $88,359 3 DW #3A Well Pump & Valve - Repl 5 4 $77,000 $88,359 4 DW Booster Pump #1 & Valve - Repl 10 3 $17,000 $18,848 5 DW Booster Pump #2 & Valve - Repl 10 3 $17,000 $18,848 6 Inventory - Replace N/A 0 $10,000 $0 7 DW #2A Well Casing - Replace $175,000 $474,579 8 DW #3A Well Casing - Replace $175,000 $458,530 9 Telemetry SCADA - Replace 6 4 $25,000 $28, Telemetry - Motor Controls - Repl N/A 0 $8,000 $0 11 Trailer Mounted Lift 10 7 $36,000 $45, Pole Lights - Partial Replace 20 0 $7,000 $13, Clay Valves -Replace 10 0 $2,000 $2, Generator Set - Replace N/A 0 $75,000 $0 15 Chlorination Sys - Replace 10 9 $10,000 $13, Utility Vehicle -Replace 8 7 $8,000 $10, Old Well Pumps - Remove N/A 0 $35,000 $0 Administration Building & Operations Office Equipment/Furniture - General Manager's Office 3 (1) Dell Color Laser Printer - Replace 6 3 $250 $277 4 (1) Dell Computer - Replace 6 5 $1,800 $2,138 5 (1) Executive Desk & Chair - Replace 10 0 $700 $987 6 (2) File Cabinets - Replace 10 0 $300 $423 - Clerical Office 8 (1) Sharp Copier - Replace 6 3 $5,216 $5,783 9 (1) HP Fax/Color Printer - Replace 6 3 $250 $ (1) HP Color Printer _Replace 6 3 $250 $ (1) Dell Computer - Replace 6 3 $1,200 $1, (1) Dell Computer - Replace 6 5 $1,800 $2, (2) Executive Desk & (2) Chair - Replace 10 0 $1,400 $1, (3) File Cabinets - Replace 10 0 $450 $635 - Water System's Office 16 (1) HP Printer - Replace 6 0 $250 $ (1) Table - Replace 6 3 $80 $89 18 (1) Chair - Replace 10 0 $100 $ Conference Room Chairs $1,200 $1, Office Bldg Roof - Replace $11,000 $15,517 Association Reserves, Inc. ii
6 Table 1: Executive Summary Useful Rem. Life Useful Current Future # Component (yrs) Life (yrs) Cost Cost Office Interior Refurbish 22 - Office Interior Walls - Repaint 10 0 $1,250 $1, Flooring Offices & Conference Room) - Replace 15 0 $750 $1, Interior Doors (2 Single; 1 Double 10 0 $500 $ Kitchen & Bathroom - Refurbish 15 0 $3,000 $5, Storage Room - Remodel N/A 0 $6,000 $0 27 Lawnmower & Trailer - Replace 10 6 $5,670 $6, Utility Vehicle - Replace 8 3 $9,000 $9,978 Del Monte Park Refurbish 30 - Plumbing - Replace 12 0 $5,000 $7, Structure/Roof - Replace 10 0 $7,000 $9, Pavilion - Construct 20 0 $10,000 $19, Office Bldg Exterior - Repaint 6 0 $8,000 $9, Total Funded Components Association Reserves, Inc. iii
7 Assoc Introduction It is all very simple, really. A Reserve Study is the art and science of anticipating and preparing for major common area repair and replacement expenses. Partially art, because in this field we are making projections about the future. Partially science, because our work is a process of research and analysis along well defined methodologies. A Reserve Study consists of two parts: the Physical Analysis and the Financial Analysis. The Physical Analysis contains the information about the current condition and repair or replacement cost of the major common area components the association is obligated to maintain. In this Do-It-Yourself Reserve Study Kit, the Physical Analysis information has been assembled by the client. The Financial Analysis contains an evaluation of the association's Reserve balance (measured by Percent Funded) and a recommended Funding Plan to offset the anticipated Reserve expenses. The primary responsibility of the Board of Directors is to maintain, protect, and enhance the assets of the association. As the physical assets age and deteriorate, it is important to accumulate financial assets, keeping the two in balance. The Reserve Study is the document that helps keep the physical and financial assets of the association in balance. This Reserve Study is a budget-planning document. The primary information you will get from this document is a list of your major Reserve components, a finding of the current status (strength) of your Reserve Fund, and a recommended Funding Plan. The basic objective of the Reserve Study is to provide a plan to collect funds at a stable rate to offset the predicted irregular Reserve expenses. Setting a stable Reserve contribution rate will ensure that each owner pays their own fair share of the ongoing, gradual deterioration of the common areas. Methodology Association Reserves and the Board of Directors share a common goal: to point your association responsibly in the direction of proper Reserve planning. In this Do-It-Yourself Kit, the client has elected Reserve balance, and the interest rate earned on your Reserve funds. The Reserve Component List you provided is shown in Table 1 and Table 2. With this information and an assumed inflation rate (as shown on the Executive Summary), we are able to project the array of future major expenses facing the association. Association Reserves, Inc. 1
8 Assoc Which Physical Assets are Covered by Reserves? Reserve expenses are the larger, infrequent expenses that require significant advance planning. Operating expenses, on the other hand, are those ongoing daily, weekly, or monthly expenses that occur and recur throughout the year. Small surprises are typically handled as maintenance contingencies, while the larger ones may be covered by insurance or require special assessments. There is a national-standard four-part test to determine which expense items should be funded through Reserves. This four-part test was provided to the client in the workbook used to help compile the Reserve Component List. First, it must be a common area maintenance responsibility. Second, the component must have a limited life. Third, the limited life must be predictable (not a surprise which cannot be accurately anticipated). Fourth, the component must be above a minimum threshold cost. This limits Reserve Components to major, predictable expenses. Most Reserve Studies do not typically Reserve for building foundations and major infrastructure elements since they do not have limited life expectancies. Light bulbs or other small items are usually not listed as Reserve Components since their individual costs are insignificant. Finally, it is usually inappropriate to include unpredictable expenses such as damage due to fire, flood, or earthquake since these typically cannot be considered reasonably predictable. The Financial Analysis We have used the Reserve Component List provided by the client to compute the association s current Percent Funded and an appropriate Reserve Contribution rate. These two pieces of information are considered the Financial Analysis. So How much Reserves are enough? Computing your Percent Funded. Your Reserve cash Balance can measure reserves, but the true measure is whether the funds are adequate for the needs of the association. Reserve Fund size is therefore measured by Percent Funded. Percent Funded is the actual (or projected) Reserve Balance, divided by the association s calculated Fully Funded Balance (FFB), expressed as a percentage. The Fully Funded Balance is the sum of the value of the deterioration fraction of each individual Reserve components, not the total replacement value of those components. The Fully Funded Balance for each individual component is shown in Table 3. of all the Reserve Components. To show how this works with one component, in the case of a $10,000 component with a 10 year Useful Life, in the third year the Fully Funded Balance is three tenths of $10,000, or $3,000. The FFB grows as assets age, but shrinks as components are replaced. Deteriorated associations have a higher FFB than association with assets in good condition. The Fully Funded Balance changes each year, and is a predictable, but moving target. Association Reserves, Inc. 2
9 Assoc Special assessments and deferred maintenance are common when the Percent Funded is weak (below 30%). While the 100% point is Ideal, a Reserve Fund above the 70% level should be considered strong because cash flow problems are rare. Measuring your Reserves by Percent Funded tells how well prepared your association is for upcoming Reserve expenses. An association with a strong Reserve Fund should experience smooth sailing financially, while an association with a weak Reserve Fund should expect cash flow problems. New buyers should be very aware of this important disclosure! Percent Funded - 130% Ideal - 100% - 70% - 30% - 0% Strong Fair Weak How much should we contribute? There are four Funding Principles that we balance in developing your Reserve Funding Plan. First and foremost, our objective is to design a plan that provides you with sufficient cash to perform your Reserve projects on time. A stable contribution rate is desirable because it indicates the association is being run on a stable financial platform, not being driven by the winds of change from year to year. For fairness, it is important to evenly distribute the contributions over the years so each owner pays their fair share of the deterioration in direct proportion to the amount of time they are owners. And finally, any Funding Plan must be based on fiscally responsible principles. Your Funding Plan was created by a process where different solutions were tested until one was found that most successfully met all four of these principles and achieved your Funding Goal. Association Reserves, Inc. 3
10 Assoc What is our Funding Goal? There are different Funding Goals to strive for, ranging from conservative to risky. Establishing a goal of simply having sufficient cash for all future years is called Baseline Funding. The drawback is that there is little or no margin for error, and expenses that are higher than budgeted or projects that occur earlier than planned will often cause special assessments. Full Funding is when the association has the goal of becoming Fully Funded (Reserve Cash equals the FFB). Such an objective means the association is following the simple and responsible principle that you replace what you use up. Believing this to be the responsible choice, our Funding Plan will direct you to Full Funding. Members of Fully Funded associations enjoy low exposure to the risk of special assessments or deferred maintenance. Strong interest earnings will minimize their Reserve contributions. Board members enjoy peace of mind that the association s physical and financial assets are in balance, and therefore a degree of insulation from claims of fiscal irresponsibility. Threshold Funding option is different in that the association selects a target other than 0% or 100%. This objective may be between 0% and 100% Funded, higher than 100% Funded, or a particular Reserve cash balance. Associations choosing Threshold Funding select this option to customize their risk exposure. Association Reserves, Inc. 4
11 Assoc Projected Expenses The figure below shows the array of the projected future expenses at your association. As with all computations in this Report, the estimates in this figure are based on the average of Best and Worst Case expense projections. As you can see, expenses are projected 30 years into the future, using the Inflation rate shown in the Executive Summary. This figure clearly shows the near term and future expenses that your association will face. Note the cycle of water system expenses. Annual Reserve Expenses $1,000,000 $900,000 $800,000 $700,000 $600,000 $500,000 $400,000 $300,000 $200,000 $100,000 $ Years Figure 1 A summary of this information is shown in Table 4, while details of the projects that make up this information are shown in Table 5. Since this is a projection about future events that may or may not take place as anticipated, we feel more certain about nearterm projects than those many years away. While this Reserve Study is a one-year document, it is based on 30 years worth of looking forward into the future. Association Reserves, Inc. 5
12 Assoc Reserve Fund Status The starting point for our financial analysis is your Reserve Fund balance, projected to be $106,195 as-of the start of your Fiscal Year on January 1, As of January 1, 2012, your Fully Funded Balance is computed to be $258,541 (see Table 3). This figure represents the deteriorated value of your common area components. Comparing your Reserve Balance to your Fully Funded Balance indicates your Reserves are 41% Funded. As indicated earlier in the Executive Summary, this represents a fair status, Recommended Funding Plan Based on your current Percent Funded and your projected cash flow requirements, we are recommending Reserve contributions of $20,050/Quarter this Fiscal Year and $70,000 Special Assessment. This represents the first year of a 30-year Funding Plan. This same information is shown numerically in both Table 4 and Table 5 Funding Plan Recommended Current $60,000 $50,000 Quarterly Contributions $40,000 $30,000 $20,000 $10,000 $ Years Figure 2 Association Reserves, Inc. 6
13 Assoc Your projected Reserve Balance as a result of following this Recommended multi-year Funding Plan and your Current Funding Plan is shown below, compared to your Fully Funded Balance target. $1,800,000 $1,600,000 $1,400,000 $1,200,000 $1,000,000 $800,000 $600,000 $400,000 $200, Yr Cash Flow Target Fully Funded Balance Recommended Funding Plan Current Funding Plan $ Years Figure 3 A simple comparison (a percentage comparison) of your Actual Reserve Balance to the moving Fully Funded Balance target is shown below. In this figure it is easy to see how your Reserve Fund gradually draws closer to the Fully Funded (100%) level. 120% Percent Funded Recommended Funding Plan Current Funding Plan 100% 80% 60% 40% 20% 0% Years Figure 4 Association Reserves, Inc. 7
14 Assoc Table Descriptions The tabular information in this Report is broken down into five tables. Table 1 summarizes your funded Reserve Components, and is part of the Executive Report summary that appeared earlier in this Report. Table 2 provides the main component description, life, and cost factors for all components determined to be appropriate for Reserve designation. This table represents the core information from which all other tables are derived. Table 3 is presented primarily as an accounting summary page. The results of the individual line item Fully Funded Balance computations are shown. These individual quantities are summed to arrive at the Fully Funded Balance for the association as of the start date of the Report. The figures in the Current Fund Balance column and the Quarterly Reserve Contribution column show our distribution throughout the line items. If the association is underfunded, Reserve Funds are distributed first to components with a short Remaining Useful Life. If the association s Reserve Balance is above 100% Funded, funds are distributed evenly for all components. Contribution rates for each component are a proportionate distribution of the total contribution on the basis of the component s significance to the association (current cost divided by useful life). This presentation is not meant to cause clients to redistribute association funds, it simply presents one way to evenly distribute the total among all the different line items. Table 4: This table provides a one-page 30-year summary of the cash flowing into and out of the association, compared to the Fully Funded Balance for each year. Table 5: This table shows the cash flow detail for the next 30 years. This table makes it possible to see what components are projected to require repair or replacement each year, and the size of those individual expenses. Association Reserves, Inc. 8
15 Table 2: Reserve Component List Detail Rem. Current Useful Useful Replacement # Component Quantity Life Life Cost Domestic Water System 1 DW #1 Well Pump & Valve - Repl (1) 10 HP Multi Stage 10 0 $35,000 2 DW #2A Well Pump & Valve - Repl (1) 15 HP Multi Stage 5 4 $77,000 3 DW #3A Well Pump & Valve - Repl (1) 15 HP Multi Stage 5 4 $77,000 4 DW Booster Pump #1 & Valve - Repl (1) 15 HP Cam Pump 10 3 $17,000 5 DW Booster Pump #2 & Valve - Repl (1) 15 HP Cam Pump 10 3 $17,000 6 Inventory - Replace Various Parts N/A 0 $10,000 7 DW #2A Well Casing - Replace Approx 235 LF $175,000 8 DW #3A Well Casing - Replace Approx 235 LF $175,000 9 Telemetry SCADA - Replace (1) HMI/Computer 6 4 $25, Telemetry - Motor Controls - Repl (8) PLC N/A 0 $8, Trailer Mounted Lift (1) Trailer Mounted Lift 10 7 $36, Pole Lights - Partial Replace Approx (7) Lights 20 0 $7, Clay Valves -Replace (1) 3" Flg. Valve 10 0 $2, Generator Set - Replace (2) Units N/A 0 $75, Chlorination Sys - Replace (1) System 10 9 $10, Utility Vehicle -Replace (1) Pick Up w/side cabinets 8 7 $8, Old Well Pumps - Remove (4) Well Sites N/A 0 $35,000 Administration Building & Operations Office Equipment/Furniture - General Manager's Office 3 (1) Dell Color Laser Printer - Replace (1) Dell Color Laser Printer 6 3 $250 4 (1) Dell Computer - Replace (1) Dell Computer 6 5 $1,800 5 (1) Executive Desk & Chair - Replace (1) Executive Desk & Chair 10 0 $700 6 (2) File Cabinets - Replace (2) File Cabinets 10 0 $300 - Clerical Office 8 (1) Sharp Copier - Replace (1) Sharp Copier 6 3 $5,216 9 (1) HP Fax/Color Printer - Replace (1) HP Fax/Color Printer 6 3 $ (1) HP Color Printer _Replace (1) HP Color Printer 6 3 $ (1) Dell Computer - Replace (1) Dell Computer 6 3 $1, (1) Dell Computer - Replace (1) Dell Computer 6 5 $1, (2) Executive Desk & (2) Chair - Replace (2) Executive Desk & (2) Chair 10 0 $1, (3) File Cabinets - Replace (3) File Cabinets 10 0 $450 - Water System's Office 16 (1) HP Printer - Replace (1) HP Printer 6 0 $ (1) Table - Replace (1) Table 6 3 $80 18 (1) Chair - Replace (1) Chair 10 0 $ Conference Room Chairs (52) Pieces $1, Office Bldg Roof - Replace Approx 3,540 GSF $11,000 Association Reserves, Inc. 9
16 Table 2: Reserve Component List Detail Rem. Current Useful Useful Replacement # Component Quantity Life Life Cost Office Interior Refurbish 22 - Office Interior Walls - Repaint Approx 3,240 GSF 10 0 $1, Flooring Offices & Conference Room) - Replace Approx 2,550 GSF 15 0 $ Interior Doors (2 Single; 1 Double (3) Pieces 10 0 $ Kitchen & Bathroom - Refurbish (1) Kitchen & (1.5) Bathrm 15 0 $3, Storage Room - Remodel Approx 690 GSF N/A 0 $6, Lawnmower & Trailer - Replace (1) Rider & Trailer 10 6 $5, Utility Vehicle - Replace (1) Pick Up Truck 8 3 $9,000 Del Monte Park Refurbish 30 - Plumbing - Replace (2) Restrooms & (2) Showers 12 0 $5, Structure/Roof - Replace 700 GSF Bldg & 670 GSF Roof 10 0 $7, Pavilion - Construct 1000 GSF 20 0 $10, Office Bldg Exterior - Repaint Approx 3,240 GSF 6 0 $8, Total Funded Components Association Reserves, Inc. 10
17 Table 3: Contribution and Fund Breakdown Rem. Fully Current Useful Useful Current Funded Fund Reserve # Component Life Life Cost Balance Balance Contributions Domestic Water System 1 DW #1 Well Pump & Valve - Repl 10 0 $35,000 $35,000 $0.00 $1, DW #2A Well Pump & Valve - Repl 5 4 $77,000 $3 $0.00 $4, DW #3A Well Pump & Valve - Repl 5 4 $77,000 $3 $0.00 $4, DW Booster Pump #1 & Valve - Repl 10 3 $17,000 $2 $0.00 $ DW Booster Pump #2 & Valve - Repl 10 3 $17,000 $2 $0.00 $ Inventory - Replace N/A 0 $10,000 $999 $ $ DW #2A Well Casing - Replace $175,000 $28 $0.00 $1, DW #3A Well Casing - Replace $175,000 $11,667 $0.00 $1, Telemetry SCADA - Replace 6 4 $25,000 $8,333 $0.00 $1, Telemetry - Motor Controls - Repl N/A 0 $8,000 $8,000 $8, $ Trailer Mounted Lift 10 7 $36,000 $10,800 $0.00 $1, Pole Lights - Partial Replace 20 0 $7,000 $7,000 $0.00 $ Clay Valves -Replace 10 0 $2,000 $2,000 $0.00 $ Generator Set - Replace N/A 0 $75,000 $75,000 $75, $ Chlorination Sys - Replace 10 9 $10,000 $1,000 $0.00 $ Utility Vehicle -Replace 8 7 $8,000 $1,000 $0.00 $ Old Well Pumps - Remove N/A 0 $35,000 $35,000 $22, $0.00 Administration Building & Operations Office Equipment/Furniture - General Manager's Office 3 (1) Dell Color Laser Printer - Replace 6 3 $250 $125 $0.00 $ (1) Dell Computer - Replace 6 5 $1,800 $300 $0.00 $ (1) Executive Desk & Chair - Replace 10 0 $700 $700 $0.00 $ (2) File Cabinets - Replace 10 0 $300 $300 $0.00 $ Clerical Office 8 (1) Sharp Copier - Replace 6 3 $5,216 $2,608 $0.00 $ (1) HP Fax/Color Printer - Replace 6 3 $250 $125 $0.00 $ (1) HP Color Printer _Replace 6 3 $250 $125 $0.00 $ (1) Dell Computer - Replace 6 3 $1,200 $600 $0.00 $ (1) Dell Computer - Replace 6 5 $1,800 $300 $0.00 $ (2) Executive Desk & (2) Chair - Replace 10 0 $1,400 $1,400 $0.00 $ (3) File Cabinets - Replace 10 0 $450 $450 $0.00 $ Water System's Office 16 (1) HP Printer - Replace 6 0 $250 $250 $0.00 $ (1) Table - Replace 6 3 $80 $40 $0.00 $ (1) Chair - Replace 10 0 $100 $100 $0.00 $ Conference Room Chairs $1,200 $0 $0.00 $ Office Bldg Roof - Replace $11,000 $4,889 $0.00 $ Association Reserves, Inc. 11
18 Table 3: Contribution and Fund Breakdown Rem. Fully Current Useful Useful Current Funded Fund Reserve # Component Life Life Cost Balance Balance Contributions Office Interior Refurbish 22 - Office Interior Walls - Repaint 10 0 $1,250 $1,250 $0.00 $ Flooring Offices & Conference Room) $750 $750 $0.00 $14.85 Replace 24 - Interior Doors (2 Single; 1 Double 10 0 $500 $500 $0.00 $ Kitchen & Bathroom - Refurbish 15 0 $3,000 $3,000 $0.00 $ Storage Room - Remodel N/A 0 $6,000 $6,000 $0.00 $ Lawnmower & Trailer - Replace 10 6 $5,670 $2,268 $0.00 $ Utility Vehicle - Replace 8 3 $9,000 $5,625 $0.00 $ Del Monte Park Refurbish 30 - Plumbing - Replace 12 0 $5,000 $5,000 $0.00 $ Structure/Roof - Replace 10 0 $7,000 $7,000 $0.00 $ Pavilion - Construct 20 0 $10,000 $10,000 $0.00 $ Office Bldg Exterior - Repaint 6 0 $8,000 $8,000 $0.00 $ Total Funded Components $257,542 $106,195 $20,050 Association Reserves, Inc. 12
19 Table 4: 30-Year Reserve Plan Summary Fiscal Year Beginning: 01/01/12 Interest: 1.5% Inflation: 3.5% Starting Fully Annual Loans or Projected Reserve Funded Percent Reserve Special Interest Reserve Year Balance Balance Funded Rating Contribs. Assmts Income Expenses 2012 $106,195 $258, % Fair $80,200 $70,000 $1,093 $217, $39,588 $180, % Weak $83,007 $0 $1,225 $ $123,820 $262, % Fair $85,912 $0 $2,519 $ $212,251 $347, % Fair $88,919 $0 $3,457 $55, $248,918 $379, % Fair $92,031 $0 $2,903 $205, $138,446 $260, % Fair $95,252 $0 $2,778 $4, $232,201 $347, % Fair $98,586 $0 $4,122 $17, $317,798 $428, % Strong $102,037 $0 $5,148 $55, $369,003 $474, % Strong $105,608 $0 $6,371 $ $480,981 $583, % Strong $109,304 $0 $6,327 $233, $363,223 $457, % Strong $113,130 $0 $5,438 $119, $362,313 $448, % Strong $117,090 $0 $6,204 $20, $465,459 $545, % Strong $121,188 $0 $7,794 $20, $574,419 $649, % Strong $125,429 $0 $9,221 $53, $655,895 $726, % Strong $129,819 $0 $9,004 $249, $545,440 $607, % Strong $134,363 $0 $9,012 $31, $656,991 $713, % Strong $139,066 $0 $10,571 $53, $753,446 $804, % Strong $143,933 $0 $11,930 $71, $838,240 $884, % Strong $148,971 $0 $13,670 $15, $985,556 $1,029, % Strong $154,185 $0 $13,538 $332, $820,686 $856, % Strong $159,581 $0 $12,613 $130, $862,151 $890, % Strong $165,166 $0 $14,137 $17, $1,024,061 $1,047, % Strong $170,947 $0 $16,356 $53, $1,158,076 $1,178, % Strong $176,930 $0 $18,068 $100, $1,252,475 $1,269, % Strong $183,123 $0 $17,416 $381, $1,071,127 $1,078, % Strong $189,532 $0 $17,609 $ $1,278,269 $1,281, % Strong $196,166 $0 $20,683 $13, $1,481,249 $1,483, % Strong $203,032 $0 $22,907 $132, $1,574,923 $1,575, % Strong $210,138 $0 $21,199 $552, $1,253,403 $1,242, % Strong $217,493 $0 $13,557 $929,089 Association Reserves, Inc. 13
20 Table 5: 30-Year Income/Expense Detail (yrs 0 through 4) Fiscal Year Starting Reserve Balance $106,195 $39,588 $123,820 $212,251 $248,918 Annual Reserve Contribution $80,200 $83,007 $85,912 $88,919 $92,031 Planned Special Assessments $70,000 $0 $0 $0 $0 Interest Earnings $1,093 $1,225 $2,519 $3,457 $2,903 Total Income $257,488 $123,820 $212,251 $304,627 $343,853 # Component Domestic Water System 1 DW #1 Well Pump & Valve - Repl $35,000 $0 $0 $0 $0 2 DW #2A Well Pump & Valve - Repl $0 $0 $0 $0 $88,359 3 DW #3A Well Pump & Valve - Repl $0 $0 $0 $0 $88,359 4 DW Booster Pump #1 & Valve - Repl $0 $0 $0 $18,848 $0 5 DW Booster Pump #2 & Valve - Repl $0 $0 $0 $18,848 $0 6 Inventory - Replace $10,000 $0 $0 $0 $0 7 DW #2A Well Casing - Replace $0 $0 $0 $0 $0 8 DW #3A Well Casing - Replace $0 $0 $0 $0 $0 9 Telemetry SCADA - Replace $0 $0 $0 $0 $28, Telemetry - Motor Controls - Repl $8,000 $0 $0 $0 $0 11 Trailer Mounted Lift $0 $0 $0 $0 $0 12 Pole Lights - Partial Replace $7,000 $0 $0 $0 $0 13 Clay Valves -Replace $2,000 $0 $0 $0 $0 14 Generator Set - Replace $75,000 $0 $0 $0 $0 15 Chlorination Sys - Replace $0 $0 $0 $0 $0 16 Utility Vehicle -Replace $0 $0 $0 $0 $0 17 Old Well Pumps - Remove $35,000 $0 $0 $0 $0 Administration Building & Operations Office Equipment/Furniture - General Manager's Office 3 (1) Dell Color Laser Printer - Replace $0 $0 $0 $277 $0 4 (1) Dell Computer - Replace $0 $0 $0 $0 $0 5 (1) Executive Desk & Chair - Replace $700 $0 $0 $0 $0 6 (2) File Cabinets - Replace $300 $0 $0 $0 $0 - Clerical Office 8 (1) Sharp Copier - Replace $0 $0 $0 $5,783 $0 9 (1) HP Fax/Color Printer - Replace $0 $0 $0 $277 $0 10 (1) HP Color Printer _Replace $0 $0 $0 $277 $0 11 (1) Dell Computer - Replace $0 $0 $0 $1,330 $0 12 (1) Dell Computer - Replace $0 $0 $0 $0 $0 13 (2) Executive Desk & (2) Chair - Replace $1,400 $0 $0 $0 $0 14 (3) File Cabinets - Replace $450 $0 $0 $0 $0 Association Reserves, Inc. 14
21 Table 5: 30-Year Income/Expense Detail (yrs 0 through 4) Fiscal Year Water System's Office 16 (1) HP Printer - Replace $250 $0 $0 $0 $0 17 (1) Table - Replace $0 $0 $0 $89 $0 18 (1) Chair - Replace $100 $0 $0 $0 $0 19 Conference Room Chairs $1,200 $0 $0 $0 $0 20 Office Bldg Roof - Replace $0 $0 $0 $0 $0 Office Interior Refurbish 22 - Office Interior Walls - Repaint $1,250 $0 $0 $0 $ Flooring Offices & Conference Room) - $750 $0 $0 $0 $0 Replace 24 - Interior Doors (2 Single; 1 Double $500 $0 $0 $0 $0 25 Kitchen & Bathroom - Refurbish $3,000 $0 $0 $0 $0 26 Storage Room - Remodel $6,000 $0 $0 $0 $0 27 Lawnmower & Trailer - Replace $0 $0 $0 $0 $0 28 Utility Vehicle - Replace $0 $0 $0 $9,978 $0 Del Monte Park Refurbish 30 - Plumbing - Replace $5,000 $0 $0 $0 $0 31 -Structure/Roof - Replace $7,000 $0 $0 $0 $ Pavilion - Construct $10,000 $0 $0 $0 $0 33 Office Bldg Exterior - Repaint $8,000 $0 $0 $0 $0 Total Expenses $217,900 $0 $0 $55,709 $205,407 Ending Reserve Balance: $39,588 $123,820 $212,251 $248,918 $138,446 Association Reserves, Inc. 15
22 Table 5: 30-Year Income/Expense Detail (yrs 5 through 9) Fiscal Year Starting Reserve Balance $138,446 $232,201 $317,798 $369,003 $480,981 Annual Reserve Contribution $95,252 $98,586 $102,037 $105,608 $109,304 Planned Special Assessments $0 $0 $0 $0 $0 Interest Earnings $2,778 $4,122 $5,148 $6,371 $6,327 Total Income $236,477 $334,910 $424,983 $480,981 $596,613 # Component Domestic Water System 1 DW #1 Well Pump & Valve - Repl $0 $0 $0 $0 $0 2 DW #2A Well Pump & Valve - Repl $0 $0 $0 $0 $104,943 3 DW #3A Well Pump & Valve - Repl $0 $0 $0 $0 $104,943 4 DW Booster Pump #1 & Valve - Repl $0 $0 $0 $0 $0 5 DW Booster Pump #2 & Valve - Repl $0 $0 $0 $0 $0 6 Inventory - Replace $0 $0 $0 $0 $0 7 DW #2A Well Casing - Replace $0 $0 $0 $0 $0 8 DW #3A Well Casing - Replace $0 $0 $0 $0 $0 9 Telemetry SCADA - Replace $0 $0 $0 $0 $0 10 Telemetry - Motor Controls - Repl $0 $0 $0 $0 $0 11 Trailer Mounted Lift $0 $0 $45,802 $0 $0 12 Pole Lights - Partial Replace $0 $0 $0 $0 $0 13 Clay Valves -Replace $0 $0 $0 $0 $0 14 Generator Set - Replace $0 $0 $0 $0 $0 15 Chlorination Sys - Replace $0 $0 $0 $0 $13, Utility Vehicle -Replace $0 $0 $10,178 $0 $0 17 Old Well Pumps - Remove $0 $0 $0 $0 $0 Administration Building & Operations Office Equipment/Furniture - General Manager's Office 3 (1) Dell Color Laser Printer - Replace $0 $0 $0 $0 $341 4 (1) Dell Computer - Replace $2,138 $0 $0 $0 $0 5 (1) Executive Desk & Chair - Replace $0 $0 $0 $0 $0 6 (2) File Cabinets - Replace $0 $0 $0 $0 $0 - Clerical Office 8 (1) Sharp Copier - Replace $0 $0 $0 $0 $7,109 9 (1) HP Fax/Color Printer - Replace $0 $0 $0 $0 $ (1) HP Color Printer _Replace $0 $0 $0 $0 $ (1) Dell Computer - Replace $0 $0 $0 $0 $1, (1) Dell Computer - Replace $2,138 $0 $0 $0 $0 13 (2) Executive Desk & (2) Chair - Replace $0 $0 $0 $0 $0 14 (3) File Cabinets - Replace $0 $0 $0 $0 $0 Association Reserves, Inc. 16
23 Table 5: 30-Year Income/Expense Detail (yrs 5 through 9) Fiscal Year Water System's Office 16 (1) HP Printer - Replace $0 $307 $0 $0 $0 17 (1) Table - Replace $0 $0 $0 $0 $ (1) Chair - Replace $0 $0 $0 $0 $0 19 Conference Room Chairs $0 $0 $0 $0 $0 20 Office Bldg Roof - Replace $0 $0 $0 $0 $0 Office Interior Refurbish 22 - Office Interior Walls - Repaint $0 $0 $0 $0 $ Flooring Offices & Conference Room) - $0 $0 $0 $0 $0 Replace 24 - Interior Doors (2 Single; 1 Double $0 $0 $0 $0 $0 25 Kitchen & Bathroom - Refurbish $0 $0 $0 $0 $0 26 Storage Room - Remodel $0 $0 $0 $0 $0 27 Lawnmower & Trailer - Replace $0 $6,970 $0 $0 $0 28 Utility Vehicle - Replace $0 $0 $0 $0 $0 Del Monte Park Refurbish 30 - Plumbing - Replace $0 $0 $0 $0 $0 31 -Structure/Roof - Replace $0 $0 $0 $0 $ Pavilion - Construct $0 $0 $0 $0 $0 33 Office Bldg Exterior - Repaint $0 $9,834 $0 $0 $0 Total Expenses $4,276 $17,111 $55,980 $0 $233,391 Ending Reserve Balance: $232,201 $317,798 $369,003 $480,981 $363,223 Association Reserves, Inc. 17
24 Table 5: 30-Year Income/Expense Detail (yrs 10 through 14) Fiscal Year Starting Reserve Balance $363,223 $362,313 $465,459 $574,419 $655,895 Annual Reserve Contribution $113,130 $117,090 $121,188 $125,429 $129,819 Planned Special Assessments $0 $0 $0 $0 $0 Interest Earnings $5,438 $6,204 $7,794 $9,221 $9,004 Total Income $481,791 $485,607 $594,441 $709,070 $794,719 # Component Domestic Water System 1 DW #1 Well Pump & Valve - Repl $49,371 $0 $0 $0 $0 2 DW #2A Well Pump & Valve - Repl $0 $0 $0 $0 $124,639 3 DW #3A Well Pump & Valve - Repl $0 $0 $0 $0 $124,639 4 DW Booster Pump #1 & Valve - Repl $0 $0 $0 $26,587 $0 5 DW Booster Pump #2 & Valve - Repl $0 $0 $0 $26,587 $0 6 Inventory - Replace $0 $0 $0 $0 $0 7 DW #2A Well Casing - Replace $0 $0 $0 $0 $0 8 DW #3A Well Casing - Replace $0 $0 $0 $0 $0 9 Telemetry SCADA - Replace $35,265 $0 $0 $0 $0 10 Telemetry - Motor Controls - Repl $0 $0 $0 $0 $0 11 Trailer Mounted Lift $0 $0 $0 $0 $0 12 Pole Lights - Partial Replace $0 $0 $0 $0 $0 13 Clay Valves -Replace $2,821 $0 $0 $0 $0 14 Generator Set - Replace $0 $0 $0 $0 $0 15 Chlorination Sys - Replace $0 $0 $0 $0 $0 16 Utility Vehicle -Replace $0 $0 $0 $0 $0 17 Old Well Pumps - Remove $0 $0 $0 $0 $0 Administration Building & Operations Office Equipment/Furniture - General Manager's Office 3 (1) Dell Color Laser Printer - Replace $0 $0 $0 $0 $0 4 (1) Dell Computer - Replace $0 $2,628 $0 $0 $0 5 (1) Executive Desk & Chair - Replace $987 $0 $0 $0 $0 6 (2) File Cabinets - Replace $423 $0 $0 $0 $0 - Clerical Office 8 (1) Sharp Copier - Replace $0 $0 $0 $0 $0 9 (1) HP Fax/Color Printer - Replace $0 $0 $0 $0 $0 10 (1) HP Color Printer _Replace $0 $0 $0 $0 $0 11 (1) Dell Computer - Replace $0 $0 $0 $0 $0 12 (1) Dell Computer - Replace $0 $2,628 $0 $0 $0 13 (2) Executive Desk & (2) Chair - Replace $1,975 $0 $0 $0 $0 14 (3) File Cabinets - Replace $635 $0 $0 $0 $0 Association Reserves, Inc. 18
25 Table 5: 30-Year Income/Expense Detail (yrs 10 through 14) Fiscal Year Water System's Office 16 (1) HP Printer - Replace $0 $0 $378 $0 $0 17 (1) Table - Replace $0 $0 $0 $0 $0 18 (1) Chair - Replace $141 $0 $0 $0 $0 19 Conference Room Chairs $0 $1,752 $0 $0 $0 20 Office Bldg Roof - Replace $15,517 $0 $0 $0 $0 Office Interior Refurbish 22 - Office Interior Walls - Repaint $1,763 $0 $0 $0 $ Flooring Offices & Conference Room) - $0 $0 $0 $0 $0 Replace 24 - Interior Doors (2 Single; 1 Double $705 $0 $0 $0 $0 25 Kitchen & Bathroom - Refurbish $0 $0 $0 $0 $0 26 Storage Room - Remodel $0 $0 $0 $0 $0 27 Lawnmower & Trailer - Replace $0 $0 $0 $0 $0 28 Utility Vehicle - Replace $0 $13,140 $0 $0 $0 Del Monte Park Refurbish 30 - Plumbing - Replace $0 $0 $7,555 $0 $0 31 -Structure/Roof - Replace $9,874 $0 $0 $0 $ Pavilion - Construct $0 $0 $0 $0 $0 33 Office Bldg Exterior - Repaint $0 $0 $12,089 $0 $0 Total Expenses $119,478 $20,148 $20,022 $53,175 $249,279 Ending Reserve Balance: $362,313 $465,459 $574,419 $655,895 $545,440 Association Reserves, Inc. 19
26 Table 5: 30-Year Income/Expense Detail (yrs 15 through 19) Fiscal Year Starting Reserve Balance $545,440 $656,991 $753,446 $838,240 $985,556 Annual Reserve Contribution $134,363 $139,066 $143,933 $148,971 $154,185 Planned Special Assessments $0 $0 $0 $0 $0 Interest Earnings $9,012 $10,571 $11,930 $13,670 $13,538 Total Income $688,815 $806,628 $909,309 $1,000,880 $1,153,279 # Component Domestic Water System 1 DW #1 Well Pump & Valve - Repl $0 $0 $0 $0 $0 2 DW #2A Well Pump & Valve - Repl $0 $0 $0 $0 $148,033 3 DW #3A Well Pump & Valve - Repl $0 $0 $0 $0 $148,033 4 DW Booster Pump #1 & Valve - Repl $0 $0 $0 $0 $0 5 DW Booster Pump #2 & Valve - Repl $0 $0 $0 $0 $0 6 Inventory - Replace $0 $0 $0 $0 $0 7 DW #2A Well Casing - Replace $0 $0 $0 $0 $0 8 DW #3A Well Casing - Replace $0 $0 $0 $0 $0 9 Telemetry SCADA - Replace $0 $43,350 $0 $0 $0 10 Telemetry - Motor Controls - Repl $0 $0 $0 $0 $0 11 Trailer Mounted Lift $0 $0 $64,608 $0 $0 12 Pole Lights - Partial Replace $0 $0 $0 $0 $0 13 Clay Valves -Replace $0 $0 $0 $0 $0 14 Generator Set - Replace $0 $0 $0 $0 $0 15 Chlorination Sys - Replace $0 $0 $0 $0 $19, Utility Vehicle -Replace $13,403 $0 $0 $0 $0 17 Old Well Pumps - Remove $0 $0 $0 $0 $0 Administration Building & Operations Office Equipment/Furniture - General Manager's Office 3 (1) Dell Color Laser Printer - Replace $419 $0 $0 $0 $0 4 (1) Dell Computer - Replace $0 $0 $3,230 $0 $0 5 (1) Executive Desk & Chair - Replace $0 $0 $0 $0 $0 6 (2) File Cabinets - Replace $0 $0 $0 $0 $0 - Clerical Office 8 (1) Sharp Copier - Replace $8,739 $0 $0 $0 $0 9 (1) HP Fax/Color Printer - Replace $419 $0 $0 $0 $0 10 (1) HP Color Printer _Replace $419 $0 $0 $0 $0 11 (1) Dell Computer - Replace $2,010 $0 $0 $0 $0 12 (1) Dell Computer - Replace $0 $0 $3,230 $0 $0 13 (2) Executive Desk & (2) Chair - Replace $0 $0 $0 $0 $0 14 (3) File Cabinets - Replace $0 $0 $0 $0 $0 Association Reserves, Inc. 20
27 Table 5: 30-Year Income/Expense Detail (yrs 15 through 19) Fiscal Year Water System's Office 16 (1) HP Printer - Replace $0 $0 $0 $464 $0 17 (1) Table - Replace $134 $0 $0 $0 $0 18 (1) Chair - Replace $0 $0 $0 $0 $0 19 Conference Room Chairs $0 $0 $0 $0 $0 20 Office Bldg Roof - Replace $0 $0 $0 $0 $0 Office Interior Refurbish 22 - Office Interior Walls - Repaint $0 $0 $0 $0 $ Flooring Offices & Conference Room) - $1,257 $0 $0 $0 $0 Replace 24 - Interior Doors (2 Single; 1 Double $0 $0 $0 $0 $0 25 Kitchen & Bathroom - Refurbish $5,026 $0 $0 $0 $0 26 Storage Room - Remodel $0 $0 $0 $0 $0 27 Lawnmower & Trailer - Replace $0 $9,832 $0 $0 $0 28 Utility Vehicle - Replace $0 $0 $0 $0 $17,303 Del Monte Park Refurbish 30 - Plumbing - Replace $0 $0 $0 $0 $0 31 -Structure/Roof - Replace $0 $0 $0 $0 $ Pavilion - Construct $0 $0 $0 $0 $0 33 Office Bldg Exterior - Repaint $0 $0 $0 $14,860 $0 Total Expenses $31,825 $53,181 $71,069 $15,324 $332,593 Ending Reserve Balance: $656,991 $753,446 $838,240 $985,556 $820,686 Association Reserves, Inc. 21
28 Table 5: 30-Year Income/Expense Detail (yrs 20 through 24) Fiscal Year Starting Reserve Balance $820,686 $862,151 $1,024,061 $1,158,076 $1,252,475 Annual Reserve Contribution $159,581 $165,166 $170,947 $176,930 $183,123 Planned Special Assessments $0 $0 $0 $0 $0 Interest Earnings $12,613 $14,137 $16,356 $18,068 $17,416 Total Income $992,880 $1,041,455 $1,211,364 $1,353,074 $1,453,014 # Component Domestic Water System 1 DW #1 Well Pump & Valve - Repl $69,643 $0 $0 $0 $0 2 DW #2A Well Pump & Valve - Repl $0 $0 $0 $0 $175,816 3 DW #3A Well Pump & Valve - Repl $0 $0 $0 $0 $175,816 4 DW Booster Pump #1 & Valve - Repl $0 $0 $0 $37,504 $0 5 DW Booster Pump #2 & Valve - Repl $0 $0 $0 $37,504 $0 6 Inventory - Replace $0 $0 $0 $0 $0 7 DW #2A Well Casing - Replace $0 $0 $0 $0 $0 8 DW #3A Well Casing - Replace $0 $0 $0 $0 $0 9 Telemetry SCADA - Replace $0 $0 $53,288 $0 $0 10 Telemetry - Motor Controls - Repl $0 $0 $0 $0 $0 11 Trailer Mounted Lift $0 $0 $0 $0 $0 12 Pole Lights - Partial Replace $13,929 $0 $0 $0 $0 13 Clay Valves -Replace $3,980 $0 $0 $0 $0 14 Generator Set - Replace $0 $0 $0 $0 $0 15 Chlorination Sys - Replace $0 $0 $0 $0 $0 16 Utility Vehicle -Replace $0 $0 $0 $17,649 $0 17 Old Well Pumps - Remove $0 $0 $0 $0 $0 Administration Building & Operations Office Equipment/Furniture - General Manager's Office 3 (1) Dell Color Laser Printer - Replace $0 $515 $0 $0 $0 4 (1) Dell Computer - Replace $0 $0 $0 $3,971 $0 5 (1) Executive Desk & Chair - Replace $1,393 $0 $0 $0 $0 6 (2) File Cabinets - Replace $597 $0 $0 $0 $0 - Clerical Office 8 (1) Sharp Copier - Replace $0 $10,742 $0 $0 $0 9 (1) HP Fax/Color Printer - Replace $0 $515 $0 $0 $0 10 (1) HP Color Printer _Replace $0 $515 $0 $0 $0 11 (1) Dell Computer - Replace $0 $2,471 $0 $0 $0 12 (1) Dell Computer - Replace $0 $0 $0 $3,971 $0 13 (2) Executive Desk & (2) Chair - Replace $2,786 $0 $0 $0 $0 14 (3) File Cabinets - Replace $895 $0 $0 $0 $0 Association Reserves, Inc. 22
29 Table 5: 30-Year Income/Expense Detail (yrs 20 through 24) Fiscal Year Water System's Office 16 (1) HP Printer - Replace $0 $0 $0 $0 $ (1) Table - Replace $0 $165 $0 $0 $0 18 (1) Chair - Replace $199 $0 $0 $0 $0 19 Conference Room Chairs $0 $2,471 $0 $0 $0 20 Office Bldg Roof - Replace $0 $0 $0 $0 $0 Office Interior Refurbish 22 - Office Interior Walls - Repaint $2,487 $0 $0 $0 $ Flooring Offices & Conference Room) - $0 $0 $0 $0 $0 Replace 24 - Interior Doors (2 Single; 1 Double $995 $0 $0 $0 $0 25 Kitchen & Bathroom - Refurbish $0 $0 $0 $0 $0 26 Storage Room - Remodel $0 $0 $0 $0 $0 27 Lawnmower & Trailer - Replace $0 $0 $0 $0 $0 28 Utility Vehicle - Replace $0 $0 $0 $0 $0 Del Monte Park Refurbish 30 - Plumbing - Replace $0 $0 $0 $0 $11, Structure/Roof - Replace $13,929 $0 $0 $0 $ Pavilion - Construct $19,898 $0 $0 $0 $0 33 Office Bldg Exterior - Repaint $0 $0 $0 $0 $18,267 Total Expenses $130,729 $17,394 $53,288 $100,599 $381,887 Ending Reserve Balance: $862,151 $1,024,061 $1,158,076 $1,252,475 $1,071,127 Association Reserves, Inc. 23
30 Table 5: 30-Year Income/Expense Detail (yrs 25 through 29) Fiscal Year Starting Reserve Balance $1,071,127 $1,278,269 $1,481,249 $1,574,923 $1,253,403 Annual Reserve Contribution $189,532 $196,166 $203,032 $210,138 $217,493 Planned Special Assessments $0 $0 $0 $0 $0 Interest Earnings $17,609 $20,683 $22,907 $21,199 $13,557 Total Income $1,278,269 $1,495,118 $1,707,187 $1,806,260 $1,484,453 # Component Domestic Water System 1 DW #1 Well Pump & Valve - Repl $0 $0 $0 $0 $0 2 DW #2A Well Pump & Valve - Repl $0 $0 $0 $0 $208,815 3 DW #3A Well Pump & Valve - Repl $0 $0 $0 $0 $208,815 4 DW Booster Pump #1 & Valve - Repl $0 $0 $0 $0 $0 5 DW Booster Pump #2 & Valve - Repl $0 $0 $0 $0 $0 6 Inventory - Replace $0 $0 $0 $0 $0 7 DW #2A Well Casing - Replace $0 $0 $0 $0 $474,579 8 DW #3A Well Casing - Replace $0 $0 $0 $458,530 $0 9 Telemetry SCADA - Replace $0 $0 $0 $65,504 $0 10 Telemetry - Motor Controls - Repl $0 $0 $0 $0 $0 11 Trailer Mounted Lift $0 $0 $91,136 $0 $0 12 Pole Lights - Partial Replace $0 $0 $0 $0 $0 13 Clay Valves -Replace $0 $0 $0 $0 $0 14 Generator Set - Replace $0 $0 $0 $0 $0 15 Chlorination Sys - Replace $0 $0 $0 $0 $27, Utility Vehicle -Replace $0 $0 $0 $0 $0 17 Old Well Pumps - Remove $0 $0 $0 $0 $0 Administration Building & Operations Office Equipment/Furniture - General Manager's Office 3 (1) Dell Color Laser Printer - Replace $0 $0 $633 $0 $0 4 (1) Dell Computer - Replace $0 $0 $0 $0 $4,881 5 (1) Executive Desk & Chair - Replace $0 $0 $0 $0 $0 6 (2) File Cabinets - Replace $0 $0 $0 $0 $0 - Clerical Office 8 (1) Sharp Copier - Replace $0 $0 $13,205 $0 $0 9 (1) HP Fax/Color Printer - Replace $0 $0 $633 $0 $0 10 (1) HP Color Printer _Replace $0 $0 $633 $0 $0 11 (1) Dell Computer - Replace $0 $0 $3,038 $0 $0 12 (1) Dell Computer - Replace $0 $0 $0 $0 $4, (2) Executive Desk & (2) Chair - Replace $0 $0 $0 $0 $0 14 (3) File Cabinets - Replace $0 $0 $0 $0 $0 Association Reserves, Inc. 24
31 Table 5: 30-Year Income/Expense Detail (yrs 25 through 29) Fiscal Year Water System's Office 16 (1) HP Printer - Replace $0 $0 $0 $0 $0 17 (1) Table - Replace $0 $0 $203 $0 $0 18 (1) Chair - Replace $0 $0 $0 $0 $0 19 Conference Room Chairs $0 $0 $0 $0 $0 20 Office Bldg Roof - Replace $0 $0 $0 $28,822 $0 Office Interior Refurbish 22 - Office Interior Walls - Repaint $0 $0 $0 $0 $ Flooring Offices & Conference Room) - $0 $0 $0 $0 $0 Replace 24 - Interior Doors (2 Single; 1 Double $0 $0 $0 $0 $0 25 Kitchen & Bathroom - Refurbish $0 $0 $0 $0 $0 26 Storage Room - Remodel $0 $0 $0 $0 $0 27 Lawnmower & Trailer - Replace $0 $13,869 $0 $0 $0 28 Utility Vehicle - Replace $0 $0 $22,784 $0 $0 Del Monte Park Refurbish 30 - Plumbing - Replace $0 $0 $0 $0 $0 31 -Structure/Roof - Replace $0 $0 $0 $0 $ Pavilion - Construct $0 $0 $0 $0 $0 33 Office Bldg Exterior - Repaint $0 $0 $0 $0 $0 Total Expenses $0 $13,869 $132,264 $552,856 $929,089 Ending Reserve Balance: $1,278,269 $1,481,249 $1,574,923 $1,253,403 $555,364 Association Reserves, Inc. 25
32 Assoc Accuracy, Limitations, and Disclosures Because we have no control over future events, we cannot claim that all the events we anticipate will occur as planned. We expect that inflationary trends will continue, and we expect that financial institutions will provide interest earnings on funds on-deposit. We believe that reasonable estimates for these figures are much more accurate than ignoring these economic realities. The things that can be controlled are measurements, starting Reserve Balance, and interest rate. For this Report these figures have been provided to us, and were not confirmed by our independent research. Our projections assume a stable economic environment and lack of natural disasters. Because both the physical status and financial status of the association change each year, this Reserve Study is by nature a one-year document. This information can and should be adjusted annually as part of the Reserve Study Update process so that more accurate estimates can be reflected in the Reserve plan. Reality often differs from even the best assumptions due to changing economic factors, physical factors, or ownership expectations. Because many years of financial preparation help the preparation for large expenses, this Report shows expenses for the next 30 years. We fully expect a number of adjustments will be necessary through the interim years to both the cost and timing of distant expense projections. It is our recommendation and that of the American Institute of Certified Public Accountants (AICPA) that your Reserve Study be updated annually. Association Reserves, Inc., and its employees have no ownership, management, or other business relationships with the client other than this Reserve Study engagement. Robert M. Nordlund, P.E., R.S., company president, is a California licensed Professional Engineer (Mechanical, #22322), and credentialed Reserve Specialist (#5). All work done by Association Reserves is performed under his Responsible Charge. There are no material issues to our knowledge that have not been disclosed to the client that would cause a distortion of the association s situation. The Board of Directors has agreed to accept full responsibility for the accuracy of the information provided to us. They have been told that Association Reserves, Inc. will not verify the accuracy of the information submitted. As a result, Association Reserves will not be responsible for updates or revisions to this Report required as a result of errors, omissions, or changes in the information that was provided to us. Association Reserves, Inc. 26
33 Assoc Terms and Definitions BTU DIA GSF GSY HP LF British Thermal Unit (a standard unit of energy) Diameter Gross Square Feet (area) Gross Square Yards (area) Horsepower Linear Feet (length) Effective Age: The difference between Useful Life and Remaining Useful Life. Note that this is not necessarily equivalent to the chronological age of the component. Fully Funded Balance (FFB): The Reserve Balance that is in direct proportion to the fraction of life used up of the current Repair or Replacement cost. This benchmark balance represents the value of the deterioration of the Reserve Components. This number is calculated for each component, then summed together for an association total. FFB = (Current Cost X Effective Age) / Useful Life Inflation: Interest: Cost factors are adjusted for inflation at the rate defined in the Executive Summary and compounded annually. These increasing costs can be seen as you follow the recurring cycles of a component on Table 5. Interest earnings on Reserve Funds are calculated using the average balance for the year (taking into account income and expenses through the year) and compounded monthly using the rate defined in the Executive Summary. Annual interest earning assumption appears in the Executive Summary, page ii. Percent Funded: The ratio, at a particular point in time (typically the beginning of the Fiscal Year), of the actual (or projected) Reserve Balance to the Fully Funded Balance, expressed as a percentage. Remaining Useful Life: The estimated time, in years, that a common area component can be expected to continue to serve its intended function. Useful Life: The estimated time, in years, that a common area component can be expected to serve its intended function. Association Reserves, Inc. 27
Sample Do-It-Yourself Reserve Study Sample Association Anywhere, USA
Sample Do-It-Yourself Reserve Study Sample Association Anywhere, USA Report #: 9999-0 DIY For Period Beginning: January 1, 2014 Ending: December 31, 2014 Date Prepared: October 22, 2013 Hello, and welcome
More informationFull Reserve Study. Twenty Four Neighborhood TOA. Carbondale, CO
Full Reserve Study Twenty Four Neighborhood TOA Carbondale, CO Report #: 21306-0 For Period Beginning: January 1, 2011 Ending: December 31, 2011 Revision Date (2): February, 9, 2011 Date Prepared: September
More informationFull Reserve Study. Fox Creek Farm HOA. Longmont. Report #: For Period Beginning: January 1, 2012 Expires: December 31, 2012
Full Reserve Study Fox Creek Farm HOA Longmont Report #: 20796-0 For Period Beginning: January 1, 2012 Expires: December 31, 2012 Date Prepared: May 14, 2011 Hello, and welcome to your Reserve Study! T
More information505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA Regional Offices. Full Reserve Study. Grand Firs HOA. Graham, WA
Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com
More information505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA Regional Offices. Full Reserve Study. Steven's Cove HOA.
Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com
More informationDo-It-Yourself Reserve Study. Green Valley Resort Homes
Do-It-Yourself Reserve Study Green Valley Resort Homes Green Valley, AZ Report #: 15034-2 For Period Beginning: January 1, 2018 Expires: December 31, 2018 Date Prepared: September 21, 2017 Hello, and welcome
More informationFull Reserve Study. Sample Hawaii AOAO. Kauai, HI. Report #: HI For Period Beginning: January 1, 2007 Ending: December 31, 2007
Corporate Office P.O. Box 8637 Calabasas, CA 91372 TEL 800/733-1365 FAX 800/733-1581 www.reservestudy.com Local Offices Phoenix, AZ Huntington Beach, CA San Francisco, CA Denver, CO Honolulu, HI Las Vegas,
More informationDo-It-Yourself Reserve Study. Crown Ridge Estates HOA
Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com
More informationSunland Division 7 Condo
Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com
More informationDo-It-Yourself Reserve Study
Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com
More informationFloriston Property HOA
Full Reserve Study Floriston Property HOA Floriston, CA Report #: 26862-0 For Period Beginning: April 1, 2014 Expires: March 31, 2015 Date Prepared: June 30, 2014 Hello, and welcome to your Reserve Study!
More information505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA Regional Offices. Full Reserve Study. North Shore Terrace.
Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com
More informationFull Reserve Study. Nelson Farms HOA. Fort Collins, CO. Report #: For Period Beginning: May 1, 2016 Expires: April 30, 2017
Full Reserve Study Nelson Farms HOA Fort Collins, CO Report #: 19185-0 For Period Beginning: May 1, 2016 Expires: April 30, 2017 Date Revised: January 13, 2016 Hello, and welcome to your Reserve Study!
More informationEstates at River Ranch HOA
Full Reserve Study Estates at River Ranch HOA Tucson, Arizona Report #: 29634-0 For Period Beginning: January 1, 2017 Expires: December 31, 2017 Date Prepared: June 15, 2016 Hello, and welcome to your
More informationRESERVE STUDY OTHER PROPERTY TYPES. Serving the Nation.
RESERVE STUDY OTHER PROPERTY TYPES Serving the Nation www.reservestudy.com Welcome to your Reserve Study! A Reserve Study is a valuable tool to help you budget responsibly for your property. This report
More informationFull Reserve Study. Kings Row HOA. Carbondale, CO. Report #: For Period Beginning: January 1, 2015 Expires: December 31, 2015
Full Reserve Study Kings Row HOA Carbondale, CO Report #: 16151-1 For Period Beginning: January 1, 2015 Expires: December 31, 2015 Date Revised: December 8, 2014 Hello, and welcome to your Reserve Study!
More informationFull Capital Replacement Plan
Full Capital Replacement Plan Sample Church Anywhere, USA Report #: 9999-0 For Period Beginning: January 1, 2015 Expires: December 31, 2015 Date Prepared: July 6, 2015 Hello, and welcome to your Capital
More informationCalusa Point Association
Full Reserve Study Calusa Point Association Miami, FL REVISION Report #: 29086-0 For Period Beginning: January 1, 2016 Expires: December 31, 2016 Date Prepared: November 11, 2015 Hello, and welcome to
More informationCountry Club Townhomes
Full Reserve Study Country Club Townhomes Dewey, Arizona Report #: 9621-0 For Period Beginning: January 1, 2016 Expires: December 31, 2016 Date Prepared: March 4, 2016 Hello, and welcome to your Reserve
More informationUpdate No Site-Visit Reserve Study
Update No Site-Visit Reserve Study Crystal Lakes Road & Recreation Red Feather Lakes, CO Report #: 20978-2 For Period Beginning: June 1, 2016 Expires: May 31, 2017 Date Prepared: November 5, 2016 Hello,
More informationUPDATE - With Site Visit
SAMPLE Reserve Study UPDATE - With Site Visit Serving the Nation www.reservestudy.com Welcome to your Reserve Study! A Reserve Study is a valuable tool to help you budget responsibly for your property.
More informationUpdate With Site-Visit Reserve Study
Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com
More information"Full" Reserve Study. Makaha Surfside AOAO Waianae, HI
"Full" Reserve Study Makaha Surfside AOAO Waianae, HI Report #: For Period Beginning: Expires: Date Prepared: 32902-0 January 1, 2018 December 31, 2018 May 9, 2018 T W Hello, and welcome to your Reserve
More informationUpdate With Site-Visit Reserve Study
Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com
More informationRESERVE STUDY PRIVATE CLUBS and RECREATION CENTERS
RESERVE STUDY PRIVATE CLUBS and RECREATION CENTERS Serving the Nation www.reservestudy.com Welcome to your Reserve Study! A Reserve Study is a valuable tool to help you budget responsibly for your property.
More informationUpdate "With-Site-Visit" Reserve Study
Update "With-Site-Visit" Reserve Study Sample Townhouse HOA Ventura, CA Report #: For Period Beginning: Expires: Date Prepared: 99999999-0 January 1, 2019 December 31, 2019 June 27, 2018 T W Hello, and
More informationDo-It-Yourself Reserve Study
Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com
More informationUpdate With Site-Visit Reserve Study
Update With Site-Visit Reserve Study Park Place HOA Surprise, Arizona Report #: 12568-2 For Period Beginning: January 1, 2017 Expires: December 31, 2017 Date Prepared: October 4, 2016 Hello, and welcome
More informationMeadows at Two Cedars
Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com
More information"Full" Reserve Study. Sample Reserve Study HOA/POA Anywhere, FL
"Full" Reserve Study Sample Reserve Study HOA/POA Anywhere, FL Report #: For Period Beginning: Expires: Date Prepared: 99995-0 January 1, 2019 December 31, 2019 March 5, 2018 T W Hello, and welcome to
More informationSENIOR HOUSING BOARD CORPORATION BOARD OF DIRECTORS HANDBOOK
SENIOR HOUSING BOARD CORPORATION BOARD OF DIRECTORS HANDBOOK Senior Citizen Housing Board Martin Stone, President Jim Latta, Vice President Karen Gorin, Secretary Paula Rotolo, CFO Jim de Cordova, Board
More informationUpdate With Site-Visit Reserve Study
Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com
More informationSAMPLE Reserve Study FULL. Serving the Nation.
SAMPLE Reserve Study FULL Serving the Nation www.reservestudy.com Welcome to your Reserve Study! A Reserve Study is a valuable tool to help you budget responsibly for your property. This report contains
More informationFull Reserve Study. Sample Condominium. Anywhere, USA. Report #: For Period Beginning: January 1, 2016 Expires: December 31, 2016
Full Reserve Study Sample Condominium Anywhere, USA Report #: 25161-0 For Period Beginning: January 1, 2016 Expires: December 31, 2016 Date Prepared: June 19, 2015 Hello, and welcome to your Reserve Study!
More informationTHE COVES AT WILTON CREEK OWNERS ASSOCIATION RESERVE STUDY 2015
THE COVES AT WILTON CREEK OWNERS ASSOCIATION RESERVE STUDY 2015 The Coves at Wilton Creek Owners Association 23 Mariners Point Lane Hartfield VA 23071 Contents Executive Summary. 1 Introduction.. 2 Reserve
More informationArizona Nevada Texas Utah New Mexico
Arizona Nevada Texas Utah New Mexico 9/12/2016 Summit Park HOA Regarding: Fiscal Year beginning 1/1/2017 Level II Capital Replacement Reserve Study We are pleased to submit this Level II Reserve Study
More informationDriftwood Point Association
Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com
More information"Full" Reserve Study. Wolf Creek Owners Association Longmont, CO
"Full" Reserve Study Wolf Creek Owners Association Longmont, CO Report #: For Period Beginning: Expires: Date Prepared: 34785-0 January 1, 2018 December 31, 2018 July 12, 2018 T W Hello, and welcome to
More informationRegarding: Level I Capital Replacement Reserve Study. We are pleased to submit this Level I Reserve Study for Summit Park Condominiums.
1825 W. Ray Road, #1135, Chandler, AZ 85244 support@azreservestudy.com Tel: (480) 620-4757 Fax: (888) 842-9319 April 4, 2013 Summit Park Condominiums HOA Regarding: 2012 - Level I Capital Replacement Reserve
More informationReserve Study Canyon Park Townhomes
Reserve Study Canyon Park Townhomes Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San
More informationCAPITAL RESERVE STUDY
Arizona Nevada Texas Utah New Mexico CAPITAL RESERVE STUDY prepared for: Midvale Park HOA Date of report: 2/23/2017 www.azreserveanalysts.com BRINGING THE FUTURE INTO THE PRESENT FOREWARD 2/23/2017 Midvale
More informationFull Reserve Study For Homeowners Association (HOA) At the Starlight Cove Community Located at Fairway Drive Boynton Beach, Florida 33437
Full Reserve Study For Homeowners Association (HOA) At the Starlight Cove Community Located at 12241 Fairway Drive Boynton Beach, Florida 33437 Prepared by Sadat Engineering, Inc. Boynton Beach, Florida
More informationUpdate With Site-Visit Reserve Study
Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com
More information21289 E. Lords Way Queen Creek, AZ Tel: (480) Fax: (888) October 27, Sample Association
21289 E. Lords Way Queen Creek, AZ 85142 support@azreservestudy.com Tel: (480) 840-7130 Fax: (888) 842-9319 October 27, 2012 Sample Association Regarding: 2013 - Level I Capital Replacement Reserve Study
More informationCAPITAL RESERVE STUDY
Arizona Texas Nevada Utah New Mexico CAPITAL RESERVE STUDY Prepared for: Quail Creek HOA Date of Report: 6/7/2018 Capital Reserve Analysts Bringing the future into the present Capital Reserve Analysts,
More informationParkwood HOA. Level 1 Reserve Study. Report Period 1/1/ /31/2012. Date of Property Inspection. Report prepared on Saturday, August 11, 2012
Parkwood HOA Level 1 Reserve Study Report Period 1/1/2012 12/31/2012 Client Reference Number Property Type Number of Units Fiscal Year End 12784 Townhouse 8 12/31 Date of Property Inspection Prepared By
More informationReserve Analysis Report
Reserve Analysis Report Parkway Towers 1155 Ash St Denver, CO 80220 Level I Study with Site Inspection Fiscal Year End Date: 12/31/2014 8597 Via Mallorca Suite E La Jolla, CA 92037 Phone: 858-764-1895
More informationClearbrook HOA. Level 1 Reserve Study. Report Period 1/1/ /31/2010. Client Reference Number /23/2010 Prepared By
Clearbrook HOA Level 1 Reserve Study Report Period 1/1/2010 12/31/2010 Client Reference Number 11775 Property Type Apartment Style Number of Units 21 Fiscal Year End 12/31 Date of Property Inspection 3/23/2010
More informationAssessmen atici Reserve Ftincling Disclosure Sumrnary
Assessmen atici Reserve Ftincling Disclosure Sumrnary Clearwood Water System For Fiscal Year Beginning: 111/2015 # of Units: 1355 a) Budgeted Amounts: Total AVbrage Per unit* -. Reserve Contributions:
More informationRESERVE STUDY ANNUAL REPORT
RESERVE STUDY ANNUAL REPORT LAKE OF THE WOODS COMMUNITY CLUB LEVEL I RESERVE STUDY WITH SITE VISIT Gig Harbor, WA 98329 Report #302105122 FINANCIAL YEAR 01.2014 12.2014 701 Fifth Ave, Suite 4200, Seattle
More informationThe Ranches HOA. Level II Reserve Study. Report Period 1/01/08 12/31/08
The Ranches HOA Level II Reserve Study Report Period 1/01/08 12/31/08 Client Reference Number.... 10329 Property Type..... Single Family Homes Number of Units.......... 1,750 Fiscal Year End......... December
More informationLevel 3 Reserve Study without a Site a Site Visit Visit
Level 3 Reserve Study without a Site a Site Visit Visit We offer two types of reports for a Level 3 Reserve Study with a Site Visit, RS-3 - Standard Reserve Study without a site visit SMRS-3 - Statutory
More informationReserve Analysis Report
Reserve Analysis Report Sample HOA 2663 S Oakland St Los Angeles, CA Level I Study with Site Inspection Fiscal Year End: 11/30/2016 Phone: 858-764-1895 Fax: 800-436-3816 brian@mccafferyreserveconsulting.com
More informationBridgewood Manor HOA
Bridgewood Manor HOA Level 1 Reserve Study Report Period 01/01/2015 12/31/2015 Client Reference Number 18076 Property Type Condominium Number of Units 40 Fiscal Year End 12/31 Date of Property Inspection
More informationReserve Analysis Report
Reserve Analysis Report Park Avenue 244 Quari St Denver, CO Level II Study with Site Inspection Fiscal Year End Date: 12/31/2016 Phone: 858-764-1895 Fax: 800-436-3816 brian@mccafferyreserveconsulting.com
More informationAll you need to know about Reserve Component Lists
All you need to know about Reserve Component Lists A publication of: AUTHOR PAGE: Robert M. Nordlund, PE, RS Robert M. Nordlund, PE, RS is the Founder/CEO of Association Reserves, Inc. Established in 1986,
More informationGlengarry Condominium OA
Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com
More informationKayscreek Estates HOA
Kayscreek Estates HOA Level I Reserve Study Report Period 1/01/09 12/31/09 Client Reference Number.... 11004 Property Type........ Single Family Homes Number of Units............. 276 Fiscal Year End.........
More informationReserve Analysis Report
Reserve Analysis Report Smoky Ridge 19902 E Red Fox Ln Centennial, CO Level I Study with Site Inspection Fiscal Year End Date: 12/31/2017 Phone: 858-764-1895 Fax: 800-436-3816 brian@mccafferyreserveconsulting.com
More informationVILLAGE AT LAKE CHELAN
VILLAGE AT LAKE CHELAN Manson, Washington STANDARD LEVEL 3 RESERVE STUDY UPDATE WITHOUT A SITE VISIT With funding recommendations for the 2019 fiscal year Issued October, 2018 Next Update: Level 3 by October,
More informationCottonwoods at Vine. Reserve Study. October 2012
Reserve Study October 2012 Tab Table of Contents Reserve Study Analysis Executive Summary... Remaining Useful Life Analysis... Reserve Study Schedule... Annual Expenditures... Funding Plan Summary... Percentage
More informationSanctuary on the Park HOA Jordan & Caley Centennial, CO 80111
Sanctuary on the Park HOA Jordan & Caley Centennial, CO 80111 Level 3 Reserve Analysis Reserve Study without Property Inspection Report Period 01/01/11 12/31/011 Date of Property Inspection Inspector Report
More informationPemberley at Robinsons Grove
Pemberley at Robinsons Grove Level I Reserve Study Report Period 1/01/06 12/31/06 Client Reference Number.... 10429 Property Type...... Apartment Style Number of Units............. 160 Fiscal Year End.......
More informationRESERVE STUDY ANNUAL REPORT
RESERVE STUDY ANNUAL REPORT PINELOCH SUN BEACH CLUB LEVEL III RESERVE STUDY UPDATE WITHOUT SITE VISIT Ronald, WA 98940 Report #50510500R FINANCIAL YEAR 01.2016 12.2016 701 Fifth Ave, Suite 4200, Seattle
More informationAugust 19, Raintree HOA Attn: Emily Bresina HOA Simple PO Box Denver, CO Regarding: Reserve Study Draft.
August 19, 2015 Raintree HOA Attn: Emily Bresina HOA Simple PO Box 13823 Denver, CO 80201 Regarding: Reserve Study Draft Dear Emily: Please find enclosed a Draft version of the Reserve Study for Summerhill
More informationCentral Pointe HOA. Level I Reserve Study. Report Period 1/01/08 12/31/08
Central Pointe HOA Level I Reserve Study Report Period 1/01/08 12/31/08 Client Reference Number.... 10870 Property Type...... Mid-Rise Number of Units............ 83 Fiscal Year End....... December 31
More informationSun Peak Master Association
Sun Peak Master Association Level 1 Reserve Study Report Period 01/01/2014 12/31/2014 Client Reference Number Property Type Fiscal Year End 17547 Master 12/31 Date of Property Inspection Prepared By Analysis
More informationIndian Peaks Townhomes 95 th Street Lafayette, CO 80026
Indian Peaks Townhomes 95 th Street Lafayette, CO 80026 Level 2, Premium Reserve Analysis Report Period 01/01/16 12/31/16 Client Reference Number - 4080 Property Type Townhome Development Number of Units
More informationQuail Ridge THCA W. 17 th Ave Lakewood, CO 80224
Quail Ridge THCA 11131-11167 W. 17 th Ave Lakewood, CO 80224 Level 1, Limited Reserve Analysis Report Period 5/01/16-4/30/17 Client Reference Number - 8173 Property Type Townhomes Number of Units 112 Fiscal
More informationMILL CREEK CONDOMINIUMS RESERVE STUDY
MILL CREEK CONDOMINIUMS RESERVE STUDY Fiscal Year 2016 Prepared by: Eric Harker, Assoc. AIA Alliance Project Engineers and Construction Consultants November 6, 2015 Project Number: OR14-017 MILL CREEK
More informationShadow Ridge. Level 2 Reserve Study. Report Period 01/01/ /31/2015. Date of Property Inspection 8/21/2014
Shadow Ridge Level 2 Reserve Study Report Period 01/01/2015 12/31/2015 Client Reference Number 10160 Property Type Condominium Number of Units 168 Fiscal Year End 12/31 Date of Property Inspection 8/21/2014
More informationUpdate With Site Visit
Update With Site Visit Le Chateau Bellevue, WA 10/28/2011 Report #1002 Phone: 253-241-8151 Fax: 360-872-8073 E-mail: jeremy@reservesolutions.net www.reservesolutions.net Le Chateau Client Info: REPORT
More informationDRAFT CAPITAL RESERVE STUDY. The Piano Works Condominium Association. Deep River, Connecticut FOR THE. Project Number:
CAPITAL RESERVE STUDY DRAFT FOR THE Management Company: Sound Real Estate Services, Contact Name: Josh Parsons Date: August 22, 2016 Table of Contents Section Name Section # Executive Summary... 1 Reserve
More informationCAPITAL RESERVE STUDY
CAPITAL RESERVE STUDY FOR THE HIALEAH CONDOMINIUM WILDWOOD CREST, NEW JERSEY Project Number: 12-1066 W:\2012\12-1066\CORR\12-1066v1.doc Date: March 29, 2013 Table of Contents Section Page Executive Summary...
More informationWHAT IS A RESERVE STUDY AND WHY ARE THEY IMPORTANT?
WHAT IS A RESERVE STUDY AND WHY ARE THEY IMPORTANT? Tom Larson, PE, RS, PRA Facility Engineering Associates, PC What is a Reserve Study? A budget planning tool which identifies the current status of the
More information- RS. D e sig n atio n
ALEXANDER LIU CAI - RS Reserve D e sig n atio n Specialist Sample Table Of HOA Contents Project Table of Contents Page Preface i Executive Summary 1 Membership Disclosure Summary 2 Disclosure Statement
More informationAsset Management Plan
Asset Management Plan FACILITIES November 26, 2013 Asset Management Plan Introduction The Facility Asset Management Plan focuses on the major costs of maintaining or improving facilities for the next 30
More informationRESERVESTUDYUPDATE. The Villas at Blackberry Run Dallas, GA. Prepared for:
RESERVESTUDYUPDATE Dallas, GA Prepared for: THE VILLAS AT BLACKBERRY RUN HOME OWNERS ASSOCIATION, INC. Carl Swanson-President Prepared by: CRITERIUM-CARUSO ENGINEERS 1065 POWERS PLACE, SUITE B ALPHARETTA,
More informationSample Community Association
Level 1 Reserve Study Report Period - 1/1/2018 to 12/31/2018 Client Reference Number 10014 Property Type Condominium Number of Units 150 Fiscal Year End 12/31 Type of Study Full Study Date of Site Visit
More informationNORTHWEST PUBLIC POWER ASSOCIATION STATEMENT OF OPERATIONS. Year-to-Date (As of) Jun 30, 2017 Budget UNAUDITED
STATEMENT OF OPERATIONS 8/3/2017 Revenue Jun 30, 2017 Actual Year-to-Date (As of) Jun 30, 2017 Variance Budget % of Budget Prior Yr (YTD) Jun 30, 2016 Actual Dues - Utilities 1,017,680.52 991,620.00 26,060.52
More informationFIR RIDGE II CONDOMINIUM
FIR RIDGE II CONDOMINIUM BELLINGHAM, WASHINGTON UPDATE WITHOUT SITE VISIT FEBRUARY 2014 FOR USE WITH THE FEBRUARY 2012 RESERVE STUDY PREPARED BY: DENISE DANA, RESERVE SPECIALIST M. ARCH, REGISTERED ARCHITECT
More informationPROFESSIONAL RESERVE STUDY
PROFESSIONAL RESERVE STUDY Licorice Fern II Homeowners Association 16880 SE Licorice Way, Renton, WA 98059 For: Licorice Fern II Homeowners Association c/o Ann Hart, Property Manager Pinnacle 2801 Alaskan
More informationReserve Study Level I Prepared for Hat Island 2016 Fiscal Year
Reserve Study Level I Prepared for Hat Island 2016 Fiscal Year Prepared by CEDCORE, LLC Version 3 2015 CEDCORE, LLC Prepared for Hat Island - 1 Contents 1. Executive Summary 1.1 Table 1 - Component List
More informationNational Reserve Study Standards
RS National Reserve Study Standards General Information about Reserve Studies One of the primary responsibilities of the board of directors of a community association is to protect, maintain, and enhance
More informationNEWTON PARISH REPLACEMENT RESERVE REPORT 2008 REPLACEMENT RESERVE REPORT FY CAS, Inc MILLER ~ DODSON ASSOCIATES. Community Management by:
REPLACEMENT RESERVE REPORT 2008 NEWTON PARISH NEWTON PARISH REPLACEMENT RESERVE REPORT FY 2008 Community Management by: CAS, Inc Mr. Dan Quartermane 1930 N. Salem Street, Suite 101 Apex, NC 27523 919-367-7711
More informationReserve Specialist (RS ) Designation
Reserve Specialist (RS ) Designation NATIONAL RESERVE STUDY STANDARDS General Information About Reserve Studies One of the primary responsibilities of the board of directors of a community association
More informationLEVEL 3 RESERVE STUDY UPDATE For ORCHARD GREENS HOMEOWNERS ASSOCIATION, INC.
LEVEL 3 RESERVE STUDY UPDATE For ORCHARD GREENS HOMEOWNERS ASSOCIATION, INC. Woodburn, OR January 1, 2015 December 31, 2015 Project No: OR 11101 0006 5 Prepared By: Carson M. Horton, RS Quality Check By:
More informationTIMBERLAKE COMMUNITY ASSOCIATION
TIMBERLAKE COMMUNITY ASSOCIATION REPLACEMENT RESERVE REPORT FY 2014 TIMBERLAKE COMMUNITY ASSOCIATION REPLACEMENT RESERVE REPORT FY 2014 Community Management by: Mr. Phil Massa, AMS, PCAM 933 Windsor Oaks
More informationFieldstone RESERVE STUDY UPDATE. John D. Beatty & Company OWNERS ASSOCIATION. for. Date Prepared: 12/4/2018 for fiscal year 2019.
RESERVE STUDY UPDATE for Fieldstone OWNERS ASSOCIATION Date Prepared: 12/4/2018 for fiscal year 2019 Prepared By: John D. Beatty & Company 8425 Brentwood Blvd., Suite A7 Brentwood, CA 94513 (925) 831-1803
More informationFull Reserve Study For Glenmoor Homeowners Association Conway, South Carolina
Full Reserve Study For Glenmoor Homeowners Association Conway, South Carolina Prepared for FY 2016 Report Date: November 27, 2015 Southeast Region 10459 Hunters Creek Court Jacksonville, FL 32256 (904)
More informationGARDEN ESTATES MAINTENANCE ASSOCIATION ("CORPORATION")
info@src-reservestudy.com 951-693-1721 GARDEN ESTATES MAINTENANCE ASSOCIATION ("CORPORATION") Level 3 Reserve Study Update (No Site-Visit) Prepared For Fiscal Year 2016 1/26 Contents 1 Title Page 2 Table
More informationReserve Study Transmittal Letter
Reserve Study Transmittal Letter Date: February 1, 215 To: Sonja Bachus, Management Alternative, The From: Browning Reserve Group (BRG) Re: ; Update w/o Site Visit Review Attached, please find the reserve
More informationSAMPLE CONDO RESERVE STUDY for fiscal year 2012
SAMPLE CONDO RESERVE STUDY for fiscal year 2012 RDA REPORT - UPDATED RESERVE ANALYSIS FOR FISCAL YEAR 2012 RESERVE DATA ANALYSIS, INC MPLS (612) 616-4817 TOLL FREE (866) 780-7943 WWW.RDAMIDWEST.COM UPDATE
More informationREPLACEMENT RESERVE REPORT FY 2010 WOODWIND ASSOCIATION. N & H Enterprises MILLER ~ DODSON ASSOCIATES. Community Management by:
REPLACEMENT RESERVE REPORT FY 2010 WOODWIND ASSOCIATION WOODWIND ASSOCIATION REPLACEMENT RESERVE REPORT FY 2010 Community Management by: N & H Enterprises PO Box 5539 Greenville, SC 29607 864-467-1600
More informationBy Phil Bartlett CIC, CPIA
What You as a Garage or Auto Service Business Owner Can -- and Must -- Do to Shield Your Company from Financial Disaster and Give You Peace of Mind that the Business Will Continue to Operate and Generate
More informationBill Asdal. Asdal Builders, llc IBS Orlando
Bill Asdal Asdal Builders, llc Bill@asdalcompanies.com www.asdalbuilders.com IBS - 2007 - Orlando A Professional is. Someone who works ON their company not just in it. Setting the overview: Where is your
More informationSOMERSET CREEK STANDARD LEVEL 3 RESERVE STUDY UPDATE WITHOUT A SITE VISIT. With funding recommendations for the 2019 fiscal year
SOMERSET CREEK Bellevue, Washington STANDARD LEVEL 3 RESERVE STUDY UPDATE WITHOUT A SITE VISIT With funding recommendations for the 2019 fiscal year Issued April, 2018 Next Update: Level 2 by April, 2019
More informationCAPE GEORGE COLONY CLUB MARINA RESERVES
CAPE GEORGE COLONY CLUB MARINA RESERVES Port Townsend, Washington STANDARD LEVEL 3 RESERVE STUDY UPDATE WITHOUT A SITE VISIT With funding recommendations for the 2019 fiscal year Issued October, 2018 Next
More informationRESERVE STUDY Component Analysis and Reserve Fund Plan Annual Review Study 2016/17 For Middlefield Meadows HOA Mountain View, CA Prepared By RESERVE ANALYSIS CONSULTING, LLC 1750 Bridgeway, Suite B106
More informationReserve Study Transmittal Letter
Reserve Study Transmittal Letter Date: October 09, 2016 To: Joleen Cline, Cline & Associates From: Browning Reserve Group (BRG) Re: Whitehawk Townhomes Association; Update w/ Site Visit Review Attached,
More information