Do-It-Yourself Reserve Study
|
|
- Augustine Ball
- 5 years ago
- Views:
Transcription
1 Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA Regional Offices TEL 253/ Phoenix, AZ FAX 253/ San Francisco, CA Denver, CO Honolulu, HI Las Vegas, NV Miami, FL Do-It-Yourself Reserve Study Arranmore HOA Portland, OR Report #: For Period Beginning: January 1, 2016 Expires: December 31, 2016 Date Prepared: January 29, 2016
2 Hello, and welcome to your Reserve Study! W e don t want you to be surprised. This Report is designed to help you anticipate, and prepare for, the major common area expenses your association will face. Inside you will find: 1) The Reserve Component List (the Scope and Schedule of your Reserve projects) telling you what your association is Reserving for, what condition they are in now, and what they ll cost to replace. 2) An Evaluation of your current Reserve Fund Size and Strength (Percent Funded). This tells you your financial starting point, revealing your risk of deferred maintenance and special assessments. 3) A Recommended Multi-Year Reserve Funding Plan, answering the question What do we do now? More Questions? Visit our website at or call us at: 253/ Relax, it s from Association Reserves WA, LLC
3 Table of Contents 3- Minute Executive Summary...i Reserve Study Summary...i Reserve Component List Table 1...ii Introduction, Objectives, and Methodology...1 Which Physical Assets are Funded by Reserves?...2 How much Reserves are enough?...2 How much should we contribute?...3 What is our Recommended 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 Component Significance Table Year Reserve Plan Summary Table Year Reserve Plan Year by Year Detail Table Accuracy, Limitations, and Disclosures...28 Terms and Definitions...29 Do-It-Yourself Worksheet... Appendix Association Reserves WA, LLC
4 3- Minute Executive Summary Association: Arranmore HOA #: Location: Portland, OR # of Units: 143 Report Period: January 1, 2016 through December 31, 2016 Findings/Recommendations as-of 1/1/2016: Projected Starting Reserve Balance:...$177,600 Current Fully Funded Reserve Balance:...$228,846 Average Reserve Deficit (Surplus) Per Unit:...$358 Recommended 2016 Annual Full Funding Contributions:...$28,600 Alternate minimum contribs* to keep Reserves above $0:...$18,610 Recommended 2016 Special Assessment for Reserves:... $0 Most Recent Budgeted Reserve Contribution Rate:...$28,600 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 personnel. This study was prepared by, or under the supervision of a credentialed Reserve Study Specialist (RS ) Your Reserve Fund is currently 78% Funded. This means the association s special assessment & deferred maintenance risk is currently low. The objective of your multi-year Funding Plan is to fund your Reserves to a level where you will enjoy a low risk of such Reserve cash flow problems. Based on this starting point and your anticipated future expenses, our recommendation is to maintain annual Reserve Contributions of $28,600 for fiscal % Full contribution rate is designed to achieve the funding objective by the end of our 30-year report scope. Association Reserves WA, LLC. i
5 Table 1: Executive Summary Useful Rem. Current Life Useful Repl. Cost # Component (yrs) Life (yrs) Estimate 1 Pool House Carpet 15 1 $2,670 2 Pool House Furnace 45 7 $2,900 3 Pool House Roof - Now Concrete Tile 30 7 $12,800 4 Pool Dressing Rooms Remodel $26,100 5 Pool House Painting - Interior 10 5 $5,070 6 Pool House Painting - Exterior 10 6 $2,300 7 Pool House Entry Lock System $3,400 8 Pool Coping & Water Line Tile $12,450 9 Pool Re-plaster Vessel $15, Pool: Strip, Caulk, Rebalance H $5, Pool: Drains & Covers $3, Pool Cover 14 1 $3, Pool Concrete Deck 3,700 sq./ft $49, Pool Deck Expansion Joint Repair 5 4 $3, Underdeck Plumbing Allowance 30 4 $2, Pool Heater 12 0 $3, Pool Chemical Control System $5, Pool Filter $2, Pool Circulation/filter Pump 10 8 $2, Pool Wood Fence $8, Pool Fence - Stain 6 0 $2, Pool Entrance Walkway Pavers $3, Spa - New 30 4 $30, Spa - Circulation Pump 10 9 $1, Spa Filter (see note) $4, Spa Heater 12 2 $3, Spa Drain Cover $2, Spa Chemical Control System $5, Sauna Heater & Components 10 1 $1, Pool House 30 4 $50, Architectural Design Allowance N/A 1 $3, Well - Pump $11, Well, Control Pump 10 4 $6, Well-pipe Repair/Replacement Allowance 10 4 $2, Irrigation Smart Controller 12 7 $5, Sprinkler Repair/Replace Allowance 10 9 $5, Asphalt Pathway Paving Allowance 5 0 $5, Asphalt Pathway Repair Allowance 5 0 $5, Concrete Sidewalk Repair 30 8 $3, French Drain - Entry Tract 15 3 $8, French Drain - East Tract M $5, French Drain - West Tract M, Lower $4, French Drain - West Tract M, Upper $3, French Drain - Tract U $1, Re-landscape Oleson Rd. Berm, North $20, Re-landscape Bed at Pool House Entry $5, Re-landscape Berm N & W of Pool House 30 2 $10, Re-landscape St. John Pl. Circle 20 0 $2, Major Sod Removal 5 4 $2,500 Association Reserves WA, LLC. ii
6 Table 1: Executive Summary Useful Rem. Current Life Useful Repl. Cost # Component (yrs) Life (yrs) Estimate 50 Major Tree Pruning, South Oleson Berm 5 4 $5, Rock Retaining Wall at Entry $7, Total Funded Components Note 1: a Useful Life of N/A means a one-time expense, not expected to repeat. Note 2: Yellow highlighted line items are expected to require attention in the initial year, green highlighted items are expected to occur within the first five years. Association Reserves WA, LLC. iii
7 Assoc Introduction A Reserve Study is the art and science of anticipating, and preparing for, an association s 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 combination of research and welldefined computations, following consistent National Reserve Study Standard principles. The foundation of this and every Reserve Study is your Reserve Component List (what you are reserving for). This is because the Reserve Component List defines the scope and schedule of all your anticipated upcoming Reserve projects. Based on that List and your starting balance, we calculate the association s Reserve Fund Strength (reported in terms of Percent Funded ). Then we compute a Reserve Funding Plan to provide for the Reserve needs of the association. These form the three results of your Reserve Study. Reserve contributions are not for the future. Reserve contributions are designed to offset the ongoing, daily deterioration of your Reserve assets. Done well, a stable, budgeted Reserve Funding Plan will collect sufficient funds from the owners who enjoyed the use of those assets, so the association is financially prepared for the irregular expenditures scattered through future years when those projects eventually require replacement. Methodology For this Do-It-Yourself Reserve Study Kit, the client has provided the Reserve Component List, Reserve Balance, and values for interest and inflation. We then calculated Reserve Fund strength (Percent Funded) and developed a Funding Plan using the cash-flow methodology, designed to Fully Fund the association s Reserves. Association Reserves WA, LLC 1
8 Assoc Which Physical Assets are Funded by Reserves? There is a national-standard four-part test to determine which expenses should appear in your Reserve Component List. First, it must be a common area maintenance responsibility. Second, the component must have a limited life. Third, the remaining life must be predictable (or it by definition is a surprise which cannot be accurately anticipated). Fourth, the component must be above a minimum threshold cost (often between.5% and 1% of an association s total budget). This limits Reserve Components to major, predictable expenses. Within this framework, it is inappropriate to include lifetime components, unpredictable expenses (such as damage due to fire, flood, or earthquake), and expenses more appropriately handled from the Operational Budget or as an insured loss. How much Reserves are enough? Reserve adequacy is not measured in cash terms. Reserve adequacy is found when the amount of current Reserve cash is compared to Reserve component deterioration (the needs of the association). Having enough means the association can execute its projects in a timely manner with existing Reserve funds. Not having enough typically creates deferred maintenance or special assessments. Adequacy is measured in a two-step process: 1) Calculate the value of deterioration at the association (called Fully Funded Balance, or FFB). 2) Compare that to the Reserve Fund Balance, and express as a percentage. Association Reserves WA, LLC 2
9 Assoc Each year, the value of deterioration at the association changes. When there is more deterioration (as components approach the time they need to be replaced), there should be more cash to offset that deterioration and prepare for the expenditure. Conversely, the value of deterioration shrinks after projects are accomplished. The value of deterioration (the FFB) changes each year, and is a moving but predictable target. There is high risk of special assessments and deferred maintenance when the Percent Funded is weak, below 30%. Approximately 30% of all associations are in this high risk range. While the 100% point is Ideal (indicating Reserve cash is equal to the value of deterioration), a Reserve Fund in the 70% -130% range is considered strong (low risk of special assessment). Measuring your Reserves by Percent Funded tells how well prepared your association is for upcoming Reserve expenses. New buyers should be very aware of this important disclosure! How much should we contribute? According to National Reserve Study Standards, there are four Funding Principles to balance in developing your Reserve Funding Plan. Our first objective is to design a plan that provides you with sufficient cash to perform your Reserve projects on time. Second, a stable contribution is desirable because it keeps these naturally irregular expenses from unsettling the budget. Reserve contributions that are evenly distributed over current and future owners enable each owner to pay their fair share of the association s Reserve expenses over the years. And finally, we develop a plan that is fiscally responsible and safe for Boardmembers to recommend to their association. Remember, it is the Board s job to provide for the ongoing care of the common areas. Boardmembers invite liability exposure when Reserve contributions are inadequate to offset ongoing common area deterioration. Association Reserves WA, LLC 3
10 Assoc What is our Recommended Funding Goal? Maintaining the Reserve Fund at a level equal to the value of deterioration is called Full Funding (100% Funded). As each asset ages and becomes used up, the Reserve Fund grows proportionally. This is simple, responsible, and our recommendation. Evidence shows that associations in the % range enjoy a low risk of special assessments or deferred maintenance. Allowing the Reserves to fall close to zero, but not below zero, is called Baseline Funding. Doing so allows the Reserve Fund to drop into the 0-30% range, where there is a high risk of special assessments & deferred maintenance. Since Baseline Funding still provides for the timely execution of all Reserve projects, and only the margin of safety is different, Baseline Funding contributions average only 10% - 15% less than Full Funding contributions. Threshold Funding is the title of all other Cash or Percent Funded objectives between Baseline Funding and Full Funding. Association Reserves WA, LLC 4
11 Assoc Projected Expenses While this Reserve Study looks forward 30 years, we have no expectation that all these expenses will all take place as anticipated. This Reserve Study needs to be updated annually because we expect the timing of these expenses to shift and the size of these expenses to change. We do feel more certain of the timing and cost of near-term expenses than expenses many years away. Your first five years of projected Reserve expenses total $225,726. Adding the next five years, your first ten years of projected Reserve expenses are $305,310. Please be aware of your near-term expenses, which are typically projected more accurately than the more distant projections. The figure below summarizes the projected future expenses at your association as defined by your Reserve Component List. A summary of these expenses are shown in Table 5, while details of the projects that make up these expenses are shown in Table 6. Annual Reserve Expenses $180,000 $160,000 $140,000 $120,000 $100,000 $80,000 $60,000 $40,000 $20,000 $ Years Figure 1 Association Reserves WA, LLC 5
12 Assoc Reserve Fund Status The starting point for our financial analysis is your Reserve Fund balance, projected to be $177,600 as-of the start of your Fiscal Year on January 1, As of January 1, 2016, your Fully Funded Balance is computed to be $228,846 (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 78% Funded. Across the country approx 2% of associations in this range experience special assessments or deferred maintenance. Recommended Funding Plan Based on your current Percent Funded and your near-term and long-term Reserve needs, we are recommending Annual budgeted contributions of $28, this Fiscal Year The overall 30-yr plan, in perspective, is shown below. This same information is shown numerically in both Table 5 and Table 6. Annual Reserve Funding Recommended Alternate (Minimum) Current Budget $70,000 $60,000 $50,000 $40,000 $30,000 $20,000 $10,000 $ Years Figure 2 Association Reserves WA, LLC 6
13 Assoc The following chart shows your Reserve balance under our recommended Full Funding Plan, an alternate Baseline Funding Plan, and at your current budgeted contribution rate, compared to your always-changing Fully Funded Balance target. $700, Yr Cash Flow Target Fully Funded Balance Recommended Funding Plan Alternate (Minimum) Current Budget $600,000 $500,000 $400,000 $300,000 $200,000 $100,000 $ Years Figure 3 This figure shows this same information, plotted on a Percent Funded scale. 120% Percent Funded Recommended Funding Plan Alternate (Minimum) Funding Plan Current Budget 100% 80% 60% 40% 20% 0% Years Figure 4 Association Reserves WA, LLC 7
14 Assoc Table Descriptions The tabular information in this Report is broken down into six tables. Table 1 is a summary of your Reserve Components (your Reserve Component List), the information found in Table 2. Table 2 is your Reserve Component List, which forms the foundation of this Reserve Study. This table represents the information from which all other tables are derived. Table 3 shows the calculation of your Fully Funded Balance, the measure of your current Reserve component deterioration. For each component, the Fully Funded Balance is the fraction of life used up multiplied by its estimated Current Replacement Cost. Table 4 shows the significance of each component to Reserve needs of the association, helping you see which components have more (or less) influence than others on your total Reserve contribution rate. The deterioration cost/yr of each component is calculated by dividing the estimated Current Replacement Cost by Useful Life, then that component s percentage of the total is displayed. Table 5: This table provides a one-page 30-year summary of the cash flowing into and out of the Reserve Fund, with a display of the Fully Funded Balance, Percent Funded, and special assessment risk for each year. Table 6: This table shows the cash flow detail for the next 30 years. This table makes it possible to see which components are projected to require repair or replacement each year, and the size of those individual expenses. Association Reserves WA, LLC 8
15 Table 2: Reserve Component List Detail Rem. Current Useful Useful Repl. Cost # Component Quantity Life Life Estimate 1 Pool House Carpet Replace when Pool House is 15 1 $2,670 remodeled 2 Pool House Furnace 1 Gas Forced Air 45 7 $2,900 3 Pool House Roof - Now Concrete Tile 2000 sq./ft. replace w/ 30 7 $12,800 composition 4 Pool Dressing Rooms Remodel $12, $26,100 5 Pool House Painting - Interior 2014 Bid 10 5 $5,070 6 Pool House Painting - Exterior 2014 Bid 10 6 $2,300 7 Pool House Entry Lock System Card Entry, Including $3,400 Cards 8 Pool Coping & Water Line Tile 150 linear ft $12,450 9 Pool Re-plaster Vessel 2,200 Sq./Ft. /2/46, $15, Pool: Strip, Caulk, Rebalance H20 Cost when last replastered $5, Pool: Drains & Covers VGB Unblockable main $3,150 drains 12 Pool Cover 1200 sq./ft $3, Pool Concrete Deck 3,700 sq./ft. Allowance for demolition & 30 4 $49,050 new pour 14 Pool Deck Expansion Joint Repair 470 feet, remove, replace 5 4 $3, Underdeck Plumbing Allowance Repair/Replace when old 30 4 $2,700 deck removed 16 Pool Heater Raypack Digital 400 ASME 12 0 $3, Pool Chemical Control System Hayward Goldline Pro-Logic $5, Pool Filter Hayward 31" $2, Pool Circulation/filter Pump Installed Fall, $2, Pool Wood Fence 460 linear ft.(construction $8,000 cost) 21 Pool Fence - Stain Bid to be supplied. 6 0 $2, Pool Entrance Walkway Pavers 395 sq./ft. installed by $3,660 DeSantis 23 Spa - New Allowance for new 30 4 $30,000 installation 24 Spa - Circulation Pump Hayward VSP 3400 installed 10 9 $1, Spa Filter (see note) Hayward 26" $4, Spa Heater Raypack RP $3, Spa Drain Cover VGB Unblockable main drain $2, Spa Chemical Control System Hayward Goldline Pro-Logic $5, Sauna Heater & Components Polar LA-120 KW (OR Hot 10 1 $1,950 Tub) 30 Pool House Allowance for remodel 30 4 $50, Architectural Design Allowance Pool Deck, Landscape, Spa N/A 1 $3,590 Relocation 32 Well - Pump 30 HP Emerson Industrial $11,430 Utomation 33 Well, Control Pump Panel, Transducer & $6,900 Contractor Bypass 34 Well-pipe Repair/Replacement Allowance For unknown leaks, defects 10 4 $2, Irrigation Smart Controller WeatherTrak Pro 2 Smrt 12 7 $5,820 Controller 36 Sprinkler Repair/Replace Allowance $5,000 Every 5 years 10 9 $5, Asphalt Pathway Paving Allowance Repave damaged sections 5 0 $5, Asphalt Pathway Repair Allowance Allowance to repair damaged sections 39 Concrete Sidewalk Repair Allowance to repair damaged sections 5 0 $5, $3,130 Association Reserves WA, LLC 9
16 Table 2: Reserve Component List Detail Rem. Current Useful Useful Repl. Cost # Component Quantity Life Life Estimate 40 French Drain - Entry Tract South of Lots $8, French Drain - East Tract M East of Lot $5, French Drain - West Tract M, Lower Behind Lots $4, French Drain - West Tract M, Upper Behind Lots 57, $3, French Drain - Tract U North of Lots 126 & $1, Re-landscape Oleson Rd. Berm, North Install new plantings $20, Re-landscape Bed at Pool House Entry Install new plantings $5, Re-landscape Berm N & W of Pool House Remove dying pines, replant 30 2 $10, Re-landscape St. John Pl. Circle Install new plantings 20 0 $2, Major Sod Removal $2,500 per yr. for 5 yrs. 5 4 $2, Major Tree Pruning, South Oleson Berm Prune every 5 years 5 4 $5, Rock Retaining Wall at Entry Rebuild w/ existing rock $7, Total Funded Components Association Reserves WA, LLC 10
17 Table 3: Fully Funded Balance Current Fully Cost Effective Useful Funded # Component Estimate X Age / Life = Balance 1 Pool House Carpet $2,670 X 14 / 15 = $2,492 2 Pool House Furnace $2,900 X 38 / 45 = $2,449 3 Pool House Roof - Now Concrete Tile $12,800 X 23 / 30 = $9,813 4 Pool Dressing Rooms Remodel $26,100 X 5 / 25 = $5,220 5 Pool House Painting - Interior $5,070 X 5 / 10 = $2,535 6 Pool House Painting - Exterior $2,300 X 4 / 10 = $920 7 Pool House Entry Lock System $3,400 X 2 / 15 = $453 8 Pool Coping & Water Line Tile $12,450 X 7 / 25 = $3,486 9 Pool Re-plaster Vessel $15,680 X 7 / 25 = $4, Pool: Strip, Caulk, Rebalance H20 $5,660 X 7 / 25 = $1, Pool: Drains & Covers $3,150 X 7 / 25 = $ Pool Cover $3,170 X 13 / 14 = $2, Pool Concrete Deck 3,700 sq./ft. $49,050 X 26 / 30 = $42, Pool Deck Expansion Joint Repair $3,195 X 1 / 5 = $ Underdeck Plumbing Allowance $2,700 X 26 / 30 = $2, Pool Heater $3,675 X 12 / 12 = $3, Pool Chemical Control System $5,000 X 1 / 12 = $ Pool Filter $2,000 X 1 / 30 = $67 19 Pool Circulation/filter Pump $2,290 X 2 / 10 = $ Pool Wood Fence $8,000 X 9 / 20 = $3, Pool Fence - Stain $2,500 X 6 / 6 = $2, Pool Entrance Walkway Pavers $3,660 X 7 / 30 = $ Spa - New $30,000 X 26 / 30 = $26, Spa - Circulation Pump $1,850 X 1 / 10 = $ Spa Filter (see note) $4,240 X 1 / 30 = $ Spa Heater $3,800 X 10 / 12 = $3, Spa Drain Cover $2,370 X 7 / 25 = $ Spa Chemical Control System $5,000 X 1 / 12 = $ Sauna Heater & Components $1,950 X 9 / 10 = $1, Pool House $50,000 X 26 / 30 = $43, Architectural Design Allowance $3,590 X 0 / 0 = $1, Well - Pump $11,430 X 6 / 20 = $3, Well, Control Pump $6,900 X 6 / 10 = $4, Well-pipe Repair/Replacement Allowance $2,920 X 6 / 10 = $1, Irrigation Smart Controller $5,820 X 5 / 12 = $2, Sprinkler Repair/Replace Allowance $5,000 X 1 / 10 = $ Asphalt Pathway Paving Allowance $5,000 X 5 / 5 = $5, Asphalt Pathway Repair Allowance $5,000 X 5 / 5 = $5, Concrete Sidewalk Repair $3,130 X 22 / 30 = $2, French Drain - Entry Tract $8,400 X 12 / 15 = $6, French Drain - East Tract M $5,890 X 2 / 15 = $ French Drain - West Tract M, Lower $4,600 X 4 / 15 = $1, French Drain - West Tract M, Upper $3,920 X 4 / 15 = $1, French Drain - Tract U $1,540 X 5 / 15 = $ Re-landscape Oleson Rd. Berm, North $20,500 X 2 / 20 = $2, Re-landscape Bed at Pool House Entry $5,120 X 4 / 20 = $1, Re-landscape Berm N & W of Pool House $10,000 X 28 / 30 = $9,333 Association Reserves WA, LLC 11
18 Table 3: Fully Funded Balance Current Fully Cost Effective Useful Funded # Component Estimate X Age / Life = Balance 48 Re-landscape St. John Pl. Circle $2,500 X 20 / 20 = $2, Major Sod Removal $2,500 X 1 / 5 = $ Major Tree Pruning, South Oleson Berm $5,120 X 1 / 5 = $1, Rock Retaining Wall at Entry $7,760 X 38 / 50 = $5,898 $228,846 Association Reserves WA, LLC 12
19 Table 4: Component Significance Current Useful Repl. Cost Deterioration Deterioration # Component Life Estimate Cost/yr Significance 1 Pool House Carpet 15 $2,670 $ % 2 Pool House Furnace 45 $2,900 $64 0.3% 3 Pool House Roof - Now Concrete Tile 30 $12,800 $ % 4 Pool Dressing Rooms Remodel 25 $26,100 $1, % 5 Pool House Painting - Interior 10 $5,070 $ % 6 Pool House Painting - Exterior 10 $2,300 $ % 7 Pool House Entry Lock System 15 $3,400 $ % 8 Pool Coping & Water Line Tile 25 $12,450 $ % 9 Pool Re-plaster Vessel 25 $15,680 $ % 10 Pool: Strip, Caulk, Rebalance H20 25 $5,660 $ % 11 Pool: Drains & Covers 25 $3,150 $ % 12 Pool Cover 14 $3,170 $ % 13 Pool Concrete Deck 3,700 sq./ft. 30 $49,050 $1, % 14 Pool Deck Expansion Joint Repair 5 $3,195 $ % 15 Underdeck Plumbing Allowance 30 $2,700 $90 0.4% 16 Pool Heater 12 $3,675 $ % 17 Pool Chemical Control System 12 $5,000 $ % 18 Pool Filter 30 $2,000 $67 0.3% 19 Pool Circulation/filter Pump 10 $2,290 $ % 20 Pool Wood Fence 20 $8,000 $ % 21 Pool Fence - Stain 6 $2,500 $ % 22 Pool Entrance Walkway Pavers 30 $3,660 $ % 23 Spa - New 30 $30,000 $1, % 24 Spa - Circulation Pump 10 $1,850 $ % 25 Spa Filter (see note) 30 $4,240 $ % 26 Spa Heater 12 $3,800 $ % 27 Spa Drain Cover 25 $2,370 $95 0.4% 28 Spa Chemical Control System 12 $5,000 $ % 29 Sauna Heater & Components 10 $1,950 $ % 30 Pool House 30 $50,000 $1, % 31 Architectural Design Allowance N/A $3,590 $0 0.0% 32 Well - Pump 20 $11,430 $ % 33 Well, Control Pump 10 $6,900 $ % 34 Well-pipe Repair/Replacement Allowance 10 $2,920 $ % 35 Irrigation Smart Controller 12 $5,820 $ % 36 Sprinkler Repair/Replace Allowance 10 $5,000 $ % 37 Asphalt Pathway Paving Allowance 5 $5,000 $1, % 38 Asphalt Pathway Repair Allowance 5 $5,000 $1, % 39 Concrete Sidewalk Repair 30 $3,130 $ % 40 French Drain - Entry Tract 15 $8,400 $ % 41 French Drain - East Tract M 15 $5,890 $ % 42 French Drain - West Tract M, Lower 15 $4,600 $ % 43 French Drain - West Tract M, Upper 15 $3,920 $ % 44 French Drain - Tract U 15 $1,540 $ % 45 Re-landscape Oleson Rd. Berm, North 20 $20,500 $1, % 46 Re-landscape Bed at Pool House Entry 20 $5,120 $ % 47 Re-landscape Berm N & W of Pool House 30 $10,000 $ % Association Reserves WA, LLC 13
20 Table 4: Component Significance Current Useful Repl. Cost Deterioration Deterioration # Component Life Estimate Cost/yr Significance 48 Re-landscape St. John Pl. Circle 20 $2,500 $ % 49 Major Sod Removal 5 $2,500 $ % 50 Major Tree Pruning, South Oleson Berm 5 $5,120 $1, % 51 Rock Retaining Wall at Entry 50 $7,760 $ % 51 Total Funded Components $22, % Association Reserves WA, LLC 14
21 Table 5: 30-Year Reserve Plan Summary Fiscal Year Start: 01/01/16 Interest: 0.8% Inflation: 3.0% Reserve Fund Strength Calculations (All values as of Fiscal Year Start Date) Projected Reserve Balance Changes Starting Fully Special Loans or Reserve Funded Percent Assmt Reserve Special Interest Reserve Year Balance Balance Funded Risk Contribs. Assmts Income Expenses 2016 $177,600 $228, % Low $28,270 $0 $1,373 $18, $188,568 $241, % Low $29,118 $0 $1,485 $11, $207,449 $260, % Low $29,992 $0 $1,619 $14, $224,419 $277, % Low $30,891 $0 $1,771 $9, $247,902 $301, % Low $31,818 $0 $1,340 $171, $109,550 $159, % Med $32,773 $0 $882 $17, $125,734 $173, % Low $33,756 $0 $1,052 $5, $154,810 $200, % Low $34,769 $0 $1,196 $26, $164,308 $207, % Low $35,812 $0 $1,345 $6, $194,600 $235, % Low $36,886 $0 $1,517 $23, $209,953 $249, % Low $37,993 $0 $1,665 $15, $234,102 $271, % Low $39,132 $0 $1,761 $39, $235,586 $271, % Low $40,306 $0 $1,850 $19, $257,874 $291, % Low $41,515 $0 $2,046 $13, $287,792 $320, % Low $42,761 $0 $2,123 $54, $278,427 $309, % Low $44,044 $0 $2,154 $28, $296,207 $325, % Low $45,365 $0 $2,339 $16, $327,720 $355, % Low $46,726 $0 $2,642 $ $377,088 $404, % Low $48,128 $0 $2,551 $124, $303,490 $327, % Low $49,572 $0 $2,316 $41, $314,196 $335, % Low $51,059 $0 $2,294 $69, $297,833 $315, % Low $52,591 $0 $2,426 $3, $349,222 $363, % Low $54,168 $0 $2,832 $ $406,222 $419, % Low $55,793 $0 $3,166 $26, $438,222 $449, % Low $57,467 $0 $3,309 $54, $444,499 $453, % Low $59,191 $0 $3,437 $34, $472,349 $479, % Low $60,671 $0 $3,664 $31, $505,155 $511, % Low $62,188 $0 $4,036 $ $571,378 $578, % Low $63,742 $0 $4,440 $26, $613,067 $620, % Low $65,336 $0 $4,620 $63,804 Association Reserves WA, LLC 15
22 Table 6: 30-Year Income/Expense Detail (yrs 0 through 4) Fiscal Year Starting Reserve Balance $177,600 $188,568 $207,449 $224,419 $247,902 Annual Reserve Contribution $28,270 $29,118 $29,992 $30,891 $31,818 Recommended Special Assessments $0 $0 $0 $0 $0 Interest Earnings $1,373 $1,485 $1,619 $1,771 $1,340 Total Income $207,243 $219,170 $239,060 $257,081 $281,060 # Component 1 Pool House Carpet $0 $2,750 $0 $0 $0 2 Pool House Furnace $0 $0 $0 $0 $0 3 Pool House Roof - Now Concrete Tile $0 $0 $0 $0 $0 4 Pool Dressing Rooms Remodel $0 $0 $0 $0 $0 5 Pool House Painting - Interior $0 $0 $0 $0 $0 6 Pool House Painting - Exterior $0 $0 $0 $0 $0 7 Pool House Entry Lock System $0 $0 $0 $0 $0 8 Pool Coping & Water Line Tile $0 $0 $0 $0 $0 9 Pool Re-plaster Vessel $0 $0 $0 $0 $0 10 Pool: Strip, Caulk, Rebalance H20 $0 $0 $0 $0 $0 11 Pool: Drains & Covers $0 $0 $0 $0 $0 12 Pool Cover $0 $3,265 $0 $0 $0 13 Pool Concrete Deck 3,700 sq./ft. $0 $0 $0 $0 $55, Pool Deck Expansion Joint Repair $0 $0 $0 $0 $3, Underdeck Plumbing Allowance $0 $0 $0 $0 $3, Pool Heater $3,675 $0 $0 $0 $0 17 Pool Chemical Control System $0 $0 $0 $0 $0 18 Pool Filter $0 $0 $0 $0 $0 19 Pool Circulation/filter Pump $0 $0 $0 $0 $0 20 Pool Wood Fence $0 $0 $0 $0 $0 21 Pool Fence - Stain $2,500 $0 $0 $0 $0 22 Pool Entrance Walkway Pavers $0 $0 $0 $0 $0 23 Spa - New $0 $0 $0 $0 $33, Spa - Circulation Pump $0 $0 $0 $0 $0 25 Spa Filter (see note) $0 $0 $0 $0 $0 26 Spa Heater $0 $0 $4,031 $0 $0 27 Spa Drain Cover $0 $0 $0 $0 $0 28 Spa Chemical Control System $0 $0 $0 $0 $0 29 Sauna Heater & Components $0 $2,009 $0 $0 $0 30 Pool House $0 $0 $0 $0 $56, Architectural Design Allowance $0 $3,698 $0 $0 $0 32 Well - Pump $0 $0 $0 $0 $0 33 Well, Control Pump $0 $0 $0 $0 $7, Well-pipe Repair/Replacement Allowance $0 $0 $0 $0 $3, Irrigation Smart Controller $0 $0 $0 $0 $0 36 Sprinkler Repair/Replace Allowance $0 $0 $0 $0 $0 37 Asphalt Pathway Paving Allowance $5,000 $0 $0 $0 $0 38 Asphalt Pathway Repair Allowance $5,000 $0 $0 $0 $0 39 Concrete Sidewalk Repair $0 $0 $0 $0 $0 40 French Drain - Entry Tract $0 $0 $0 $9,179 $0 41 French Drain - East Tract M $0 $0 $0 $0 $0 Association Reserves WA, LLC 16
23 Table 6: 30-Year Income/Expense Detail (yrs 0 through 4) Fiscal Year French Drain - West Tract M, Lower $0 $0 $0 $0 $0 43 French Drain - West Tract M, Upper $0 $0 $0 $0 $0 44 French Drain - Tract U $0 $0 $0 $0 $0 45 Re-landscape Oleson Rd. Berm, North $0 $0 $0 $0 $0 46 Re-landscape Bed at Pool House Entry $0 $0 $0 $0 $0 47 Re-landscape Berm N & W of Pool House $0 $0 $10,609 $0 $0 48 Re-landscape St. John Pl. Circle $2,500 $0 $0 $0 $0 49 Major Sod Removal $0 $0 $0 $0 $2, Major Tree Pruning, South Oleson Berm $0 $0 $0 $0 $5, Rock Retaining Wall at Entry $0 $0 $0 $0 $0 Total Expenses $18,675 $11,721 $14,640 $9,179 $171,511 Ending Reserve Balance: $188,568 $207,449 $224,419 $247,902 $109,550 Association Reserves WA, LLC 17
24 Table 6: 30-Year Income/Expense Detail (yrs 5 through 9) Fiscal Year Starting Reserve Balance $109,550 $125,734 $154,810 $164,308 $194,600 Annual Reserve Contribution $32,773 $33,756 $34,769 $35,812 $36,886 Recommended Special Assessments $0 $0 $0 $0 $0 Interest Earnings $882 $1,052 $1,196 $1,345 $1,517 Total Income $143,205 $160,542 $190,775 $201,465 $233,002 # Component 1 Pool House Carpet $0 $0 $0 $0 $0 2 Pool House Furnace $0 $0 $3,567 $0 $0 3 Pool House Roof - Now Concrete Tile $0 $0 $15,742 $0 $0 4 Pool Dressing Rooms Remodel $0 $0 $0 $0 $0 5 Pool House Painting - Interior $5,878 $0 $0 $0 $0 6 Pool House Painting - Exterior $0 $2,746 $0 $0 $0 7 Pool House Entry Lock System $0 $0 $0 $0 $0 8 Pool Coping & Water Line Tile $0 $0 $0 $0 $0 9 Pool Re-plaster Vessel $0 $0 $0 $0 $0 10 Pool: Strip, Caulk, Rebalance H20 $0 $0 $0 $0 $0 11 Pool: Drains & Covers $0 $0 $0 $0 $0 12 Pool Cover $0 $0 $0 $0 $0 13 Pool Concrete Deck 3,700 sq./ft. $0 $0 $0 $0 $0 14 Pool Deck Expansion Joint Repair $0 $0 $0 $0 $4, Underdeck Plumbing Allowance $0 $0 $0 $0 $0 16 Pool Heater $0 $0 $0 $0 $0 17 Pool Chemical Control System $0 $0 $0 $0 $0 18 Pool Filter $0 $0 $0 $0 $0 19 Pool Circulation/filter Pump $0 $0 $0 $2,901 $0 20 Pool Wood Fence $0 $0 $0 $0 $0 21 Pool Fence - Stain $0 $2,985 $0 $0 $0 22 Pool Entrance Walkway Pavers $0 $0 $0 $0 $0 23 Spa - New $0 $0 $0 $0 $0 24 Spa - Circulation Pump $0 $0 $0 $0 $2, Spa Filter (see note) $0 $0 $0 $0 $0 26 Spa Heater $0 $0 $0 $0 $0 27 Spa Drain Cover $0 $0 $0 $0 $0 28 Spa Chemical Control System $0 $0 $0 $0 $0 29 Sauna Heater & Components $0 $0 $0 $0 $0 30 Pool House $0 $0 $0 $0 $0 31 Architectural Design Allowance $0 $0 $0 $0 $0 32 Well - Pump $0 $0 $0 $0 $0 33 Well, Control Pump $0 $0 $0 $0 $0 34 Well-pipe Repair/Replacement Allowance $0 $0 $0 $0 $0 35 Irrigation Smart Controller $0 $0 $7,158 $0 $0 36 Sprinkler Repair/Replace Allowance $0 $0 $0 $0 $6, Asphalt Pathway Paving Allowance $5,796 $0 $0 $0 $0 38 Asphalt Pathway Repair Allowance $5,796 $0 $0 $0 $0 39 Concrete Sidewalk Repair $0 $0 $0 $3,965 $0 40 French Drain - Entry Tract $0 $0 $0 $0 $0 41 French Drain - East Tract M $0 $0 $0 $0 $0 Association Reserves WA, LLC 18
25 Table 6: 30-Year Income/Expense Detail (yrs 5 through 9) Fiscal Year French Drain - West Tract M, Lower $0 $0 $0 $0 $0 43 French Drain - West Tract M, Upper $0 $0 $0 $0 $0 44 French Drain - Tract U $0 $0 $0 $0 $0 45 Re-landscape Oleson Rd. Berm, North $0 $0 $0 $0 $0 46 Re-landscape Bed at Pool House Entry $0 $0 $0 $0 $0 47 Re-landscape Berm N & W of Pool House $0 $0 $0 $0 $0 48 Re-landscape St. John Pl. Circle $0 $0 $0 $0 $0 49 Major Sod Removal $0 $0 $0 $0 $3, Major Tree Pruning, South Oleson Berm $0 $0 $0 $0 $6, Rock Retaining Wall at Entry $0 $0 $0 $0 $0 Total Expenses $17,470 $5,731 $26,467 $6,866 $23,049 Ending Reserve Balance: $125,734 $154,810 $164,308 $194,600 $209,953 Association Reserves WA, LLC 19
26 Table 6: 30-Year Income/Expense Detail (yrs 10 through 14) Fiscal Year Starting Reserve Balance $209,953 $234,102 $235,586 $257,874 $287,792 Annual Reserve Contribution $37,993 $39,132 $40,306 $41,515 $42,761 Recommended Special Assessments $0 $0 $0 $0 $0 Interest Earnings $1,665 $1,761 $1,850 $2,046 $2,123 Total Income $249,610 $274,995 $277,742 $301,435 $332,676 # Component 1 Pool House Carpet $0 $0 $0 $0 $0 2 Pool House Furnace $0 $0 $0 $0 $0 3 Pool House Roof - Now Concrete Tile $0 $0 $0 $0 $0 4 Pool Dressing Rooms Remodel $0 $0 $0 $0 $0 5 Pool House Painting - Interior $0 $0 $0 $0 $0 6 Pool House Painting - Exterior $0 $0 $0 $0 $0 7 Pool House Entry Lock System $0 $0 $0 $4,993 $0 8 Pool Coping & Water Line Tile $0 $0 $0 $0 $0 9 Pool Re-plaster Vessel $0 $0 $0 $0 $0 10 Pool: Strip, Caulk, Rebalance H20 $0 $0 $0 $0 $0 11 Pool: Drains & Covers $0 $0 $0 $0 $0 12 Pool Cover $0 $0 $0 $0 $0 13 Pool Concrete Deck 3,700 sq./ft. $0 $0 $0 $0 $0 14 Pool Deck Expansion Joint Repair $0 $0 $0 $0 $4, Underdeck Plumbing Allowance $0 $0 $0 $0 $0 16 Pool Heater $0 $0 $5,240 $0 $0 17 Pool Chemical Control System $0 $6,921 $0 $0 $0 18 Pool Filter $0 $0 $0 $0 $0 19 Pool Circulation/filter Pump $0 $0 $0 $0 $0 20 Pool Wood Fence $0 $11,074 $0 $0 $0 21 Pool Fence - Stain $0 $0 $3,564 $0 $0 22 Pool Entrance Walkway Pavers $0 $0 $0 $0 $0 23 Spa - New $0 $0 $0 $0 $0 24 Spa - Circulation Pump $0 $0 $0 $0 $0 25 Spa Filter (see note) $0 $0 $0 $0 $0 26 Spa Heater $0 $0 $0 $0 $5, Spa Drain Cover $0 $0 $0 $0 $0 28 Spa Chemical Control System $0 $6,921 $0 $0 $0 29 Sauna Heater & Components $0 $2,699 $0 $0 $0 30 Pool House $0 $0 $0 $0 $0 31 Architectural Design Allowance $0 $0 $0 $0 $0 32 Well - Pump $0 $0 $0 $0 $17, Well, Control Pump $0 $0 $0 $0 $10, Well-pipe Repair/Replacement Allowance $0 $0 $0 $0 $4, Irrigation Smart Controller $0 $0 $0 $0 $0 36 Sprinkler Repair/Replace Allowance $0 $0 $0 $0 $0 37 Asphalt Pathway Paving Allowance $6,720 $0 $0 $0 $0 38 Asphalt Pathway Repair Allowance $6,720 $0 $0 $0 $0 39 Concrete Sidewalk Repair $0 $0 $0 $0 $0 40 French Drain - Entry Tract $0 $0 $0 $0 $0 41 French Drain - East Tract M $0 $0 $0 $8,650 $0 Association Reserves WA, LLC 20
27 Table 6: 30-Year Income/Expense Detail (yrs 10 through 14) Fiscal Year French Drain - West Tract M, Lower $0 $6,367 $0 $0 $0 43 French Drain - West Tract M, Upper $0 $5,426 $0 $0 $0 44 French Drain - Tract U $2,070 $0 $0 $0 $0 45 Re-landscape Oleson Rd. Berm, North $0 $0 $0 $0 $0 46 Re-landscape Bed at Pool House Entry $0 $0 $0 $0 $0 47 Re-landscape Berm N & W of Pool House $0 $0 $0 $0 $0 48 Re-landscape St. John Pl. Circle $0 $0 $0 $0 $0 49 Major Sod Removal $0 $0 $0 $0 $3, Major Tree Pruning, South Oleson Berm $0 $0 $0 $0 $7, Rock Retaining Wall at Entry $0 $0 $11,064 $0 $0 Total Expenses $15,509 $39,409 $19,868 $13,643 $54,249 Ending Reserve Balance: $234,102 $235,586 $257,874 $287,792 $278,427 Association Reserves WA, LLC 21
28 Table 6: 30-Year Income/Expense Detail (yrs 15 through 19) Fiscal Year Starting Reserve Balance $278,427 $296,207 $327,720 $377,088 $303,490 Annual Reserve Contribution $44,044 $45,365 $46,726 $48,128 $49,572 Recommended Special Assessments $0 $0 $0 $0 $0 Interest Earnings $2,154 $2,339 $2,642 $2,551 $2,316 Total Income $324,625 $343,911 $377,088 $427,767 $355,377 # Component 1 Pool House Carpet $0 $4,285 $0 $0 $0 2 Pool House Furnace $0 $0 $0 $0 $0 3 Pool House Roof - Now Concrete Tile $0 $0 $0 $0 $0 4 Pool Dressing Rooms Remodel $0 $0 $0 $0 $0 5 Pool House Painting - Interior $7,899 $0 $0 $0 $0 6 Pool House Painting - Exterior $0 $3,691 $0 $0 $0 7 Pool House Entry Lock System $0 $0 $0 $0 $0 8 Pool Coping & Water Line Tile $0 $0 $0 $21,195 $0 9 Pool Re-plaster Vessel $0 $0 $0 $26,694 $0 10 Pool: Strip, Caulk, Rebalance H20 $0 $0 $0 $9,636 $0 11 Pool: Drains & Covers $0 $0 $0 $5,363 $0 12 Pool Cover $4,939 $0 $0 $0 $0 13 Pool Concrete Deck 3,700 sq./ft. $0 $0 $0 $0 $0 14 Pool Deck Expansion Joint Repair $0 $0 $0 $0 $5, Underdeck Plumbing Allowance $0 $0 $0 $0 $0 16 Pool Heater $0 $0 $0 $0 $0 17 Pool Chemical Control System $0 $0 $0 $0 $0 18 Pool Filter $0 $0 $0 $0 $0 19 Pool Circulation/filter Pump $0 $0 $0 $3,899 $0 20 Pool Wood Fence $0 $0 $0 $0 $0 21 Pool Fence - Stain $0 $0 $0 $4,256 $0 22 Pool Entrance Walkway Pavers $0 $0 $0 $0 $0 23 Spa - New $0 $0 $0 $0 $0 24 Spa - Circulation Pump $0 $0 $0 $0 $3, Spa Filter (see note) $0 $0 $0 $0 $0 26 Spa Heater $0 $0 $0 $0 $0 27 Spa Drain Cover $0 $0 $0 $4,035 $0 28 Spa Chemical Control System $0 $0 $0 $0 $0 29 Sauna Heater & Components $0 $0 $0 $0 $0 30 Pool House $0 $0 $0 $0 $0 31 Architectural Design Allowance $0 $0 $0 $0 $0 32 Well - Pump $0 $0 $0 $0 $0 33 Well, Control Pump $0 $0 $0 $0 $0 34 Well-pipe Repair/Replacement Allowance $0 $0 $0 $0 $0 35 Irrigation Smart Controller $0 $0 $0 $0 $10, Sprinkler Repair/Replace Allowance $0 $0 $0 $0 $8, Asphalt Pathway Paving Allowance $7,790 $0 $0 $0 $0 38 Asphalt Pathway Repair Allowance $7,790 $0 $0 $0 $0 39 Concrete Sidewalk Repair $0 $0 $0 $0 $0 40 French Drain - Entry Tract $0 $0 $0 $14,300 $0 41 French Drain - East Tract M $0 $0 $0 $0 $0 Association Reserves WA, LLC 22
29 Table 6: 30-Year Income/Expense Detail (yrs 15 through 19) Fiscal Year French Drain - West Tract M, Lower $0 $0 $0 $0 $0 43 French Drain - West Tract M, Upper $0 $0 $0 $0 $0 44 French Drain - Tract U $0 $0 $0 $0 $0 45 Re-landscape Oleson Rd. Berm, North $0 $0 $0 $34,900 $0 46 Re-landscape Bed at Pool House Entry $0 $8,216 $0 $0 $0 47 Re-landscape Berm N & W of Pool House $0 $0 $0 $0 $0 48 Re-landscape St. John Pl. Circle $0 $0 $0 $0 $0 49 Major Sod Removal $0 $0 $0 $0 $4, Major Tree Pruning, South Oleson Berm $0 $0 $0 $0 $8, Rock Retaining Wall at Entry $0 $0 $0 $0 $0 Total Expenses $28,417 $16,191 $0 $124,278 $41,181 Ending Reserve Balance: $296,207 $327,720 $377,088 $303,490 $314,196 Association Reserves WA, LLC 23
30 Table 6: 30-Year Income/Expense Detail (yrs 20 through 24) Fiscal Year Starting Reserve Balance $314,196 $297,833 $349,222 $406,222 $438,222 Annual Reserve Contribution $51,059 $52,591 $54,168 $55,793 $57,467 Recommended Special Assessments $0 $0 $0 $0 $0 Interest Earnings $2,294 $2,426 $2,832 $3,166 $3,309 Total Income $367,549 $352,849 $406,222 $465,181 $498,998 # Component 1 Pool House Carpet $0 $0 $0 $0 $0 2 Pool House Furnace $0 $0 $0 $0 $0 3 Pool House Roof - Now Concrete Tile $0 $0 $0 $0 $0 4 Pool Dressing Rooms Remodel $47,140 $0 $0 $0 $0 5 Pool House Painting - Interior $0 $0 $0 $0 $0 6 Pool House Painting - Exterior $0 $0 $0 $0 $0 7 Pool House Entry Lock System $0 $0 $0 $0 $0 8 Pool Coping & Water Line Tile $0 $0 $0 $0 $0 9 Pool Re-plaster Vessel $0 $0 $0 $0 $0 10 Pool: Strip, Caulk, Rebalance H20 $0 $0 $0 $0 $0 11 Pool: Drains & Covers $0 $0 $0 $0 $0 12 Pool Cover $0 $0 $0 $0 $0 13 Pool Concrete Deck 3,700 sq./ft. $0 $0 $0 $0 $0 14 Pool Deck Expansion Joint Repair $0 $0 $0 $0 $6, Underdeck Plumbing Allowance $0 $0 $0 $0 $0 16 Pool Heater $0 $0 $0 $0 $7, Pool Chemical Control System $0 $0 $0 $9,868 $0 18 Pool Filter $0 $0 $0 $0 $0 19 Pool Circulation/filter Pump $0 $0 $0 $0 $0 20 Pool Wood Fence $0 $0 $0 $0 $0 21 Pool Fence - Stain $0 $0 $0 $0 $5, Pool Entrance Walkway Pavers $0 $0 $0 $7,223 $0 23 Spa - New $0 $0 $0 $0 $0 24 Spa - Circulation Pump $0 $0 $0 $0 $0 25 Spa Filter (see note) $0 $0 $0 $0 $0 26 Spa Heater $0 $0 $0 $0 $0 27 Spa Drain Cover $0 $0 $0 $0 $0 28 Spa Chemical Control System $0 $0 $0 $9,868 $0 29 Sauna Heater & Components $0 $3,628 $0 $0 $0 30 Pool House $0 $0 $0 $0 $0 31 Architectural Design Allowance $0 $0 $0 $0 $0 32 Well - Pump $0 $0 $0 $0 $0 33 Well, Control Pump $0 $0 $0 $0 $14, Well-pipe Repair/Replacement Allowance $0 $0 $0 $0 $5, Irrigation Smart Controller $0 $0 $0 $0 $0 36 Sprinkler Repair/Replace Allowance $0 $0 $0 $0 $0 37 Asphalt Pathway Paving Allowance $9,031 $0 $0 $0 $0 38 Asphalt Pathway Repair Allowance $9,031 $0 $0 $0 $0 39 Concrete Sidewalk Repair $0 $0 $0 $0 $0 40 French Drain - Entry Tract $0 $0 $0 $0 $0 41 French Drain - East Tract M $0 $0 $0 $0 $0 Association Reserves WA, LLC 24
31 Table 6: 30-Year Income/Expense Detail (yrs 20 through 24) Fiscal Year French Drain - West Tract M, Lower $0 $0 $0 $0 $0 43 French Drain - West Tract M, Upper $0 $0 $0 $0 $0 44 French Drain - Tract U $0 $0 $0 $0 $0 45 Re-landscape Oleson Rd. Berm, North $0 $0 $0 $0 $0 46 Re-landscape Bed at Pool House Entry $0 $0 $0 $0 $0 47 Re-landscape Berm N & W of Pool House $0 $0 $0 $0 $0 48 Re-landscape St. John Pl. Circle $4,515 $0 $0 $0 $0 49 Major Sod Removal $0 $0 $0 $0 $5, Major Tree Pruning, South Oleson Berm $0 $0 $0 $0 $10, Rock Retaining Wall at Entry $0 $0 $0 $0 $0 Total Expenses $69,716 $3,628 $0 $26,959 $54,499 Ending Reserve Balance: $297,833 $349,222 $406,222 $438,222 $444,499 Association Reserves WA, LLC 25
32 Table 6: 30-Year Income/Expense Detail (yrs 25 through 29) Fiscal Year Starting Reserve Balance $444,499 $472,349 $505,155 $571,378 $613,067 Annual Reserve Contribution $59,191 $60,671 $62,188 $63,742 $65,336 Recommended Special Assessments $0 $0 $0 $0 $0 Interest Earnings $3,437 $3,664 $4,036 $4,440 $4,620 Total Income $507,127 $536,684 $571,378 $639,561 $683,022 # Component 1 Pool House Carpet $0 $0 $0 $0 $0 2 Pool House Furnace $0 $0 $0 $0 $0 3 Pool House Roof - Now Concrete Tile $0 $0 $0 $0 $0 4 Pool Dressing Rooms Remodel $0 $0 $0 $0 $0 5 Pool House Painting - Interior $10,615 $0 $0 $0 $0 6 Pool House Painting - Exterior $0 $4,960 $0 $0 $0 7 Pool House Entry Lock System $0 $0 $0 $7,779 $0 8 Pool Coping & Water Line Tile $0 $0 $0 $0 $0 9 Pool Re-plaster Vessel $0 $0 $0 $0 $0 10 Pool: Strip, Caulk, Rebalance H20 $0 $0 $0 $0 $0 11 Pool: Drains & Covers $0 $0 $0 $0 $0 12 Pool Cover $0 $0 $0 $0 $7, Pool Concrete Deck 3,700 sq./ft. $0 $0 $0 $0 $0 14 Pool Deck Expansion Joint Repair $0 $0 $0 $0 $7, Underdeck Plumbing Allowance $0 $0 $0 $0 $0 16 Pool Heater $0 $0 $0 $0 $0 17 Pool Chemical Control System $0 $0 $0 $0 $0 18 Pool Filter $0 $0 $0 $0 $4, Pool Circulation/filter Pump $0 $0 $0 $5,239 $0 20 Pool Wood Fence $0 $0 $0 $0 $0 21 Pool Fence - Stain $0 $0 $0 $0 $0 22 Pool Entrance Walkway Pavers $0 $0 $0 $0 $0 23 Spa - New $0 $0 $0 $0 $0 24 Spa - Circulation Pump $0 $0 $0 $0 $4, Spa Filter (see note) $0 $0 $0 $0 $9, Spa Heater $0 $8,195 $0 $0 $0 27 Spa Drain Cover $0 $0 $0 $0 $0 28 Spa Chemical Control System $0 $0 $0 $0 $0 29 Sauna Heater & Components $0 $0 $0 $0 $0 30 Pool House $0 $0 $0 $0 $0 31 Architectural Design Allowance $0 $0 $0 $0 $0 32 Well - Pump $0 $0 $0 $0 $0 33 Well, Control Pump $0 $0 $0 $0 $0 34 Well-pipe Repair/Replacement Allowance $0 $0 $0 $0 $0 35 Irrigation Smart Controller $0 $0 $0 $0 $0 36 Sprinkler Repair/Replace Allowance $0 $0 $0 $0 $11, Asphalt Pathway Paving Allowance $10,469 $0 $0 $0 $0 38 Asphalt Pathway Repair Allowance $10,469 $0 $0 $0 $0 39 Concrete Sidewalk Repair $0 $0 $0 $0 $0 40 French Drain - Entry Tract $0 $0 $0 $0 $0 41 French Drain - East Tract M $0 $0 $0 $13,476 $0 Association Reserves WA, LLC 26
33 Table 6: 30-Year Income/Expense Detail (yrs 25 through 29) Fiscal Year French Drain - West Tract M, Lower $0 $9,920 $0 $0 $0 43 French Drain - West Tract M, Upper $0 $8,454 $0 $0 $0 44 French Drain - Tract U $3,224 $0 $0 $0 $0 45 Re-landscape Oleson Rd. Berm, North $0 $0 $0 $0 $0 46 Re-landscape Bed at Pool House Entry $0 $0 $0 $0 $0 47 Re-landscape Berm N & W of Pool House $0 $0 $0 $0 $0 48 Re-landscape St. John Pl. Circle $0 $0 $0 $0 $0 49 Major Sod Removal $0 $0 $0 $0 $5, Major Tree Pruning, South Oleson Berm $0 $0 $0 $0 $12, Rock Retaining Wall at Entry $0 $0 $0 $0 $0 Total Expenses $34,778 $31,529 $0 $26,494 $63,804 Ending Reserve Balance: $472,349 $505,155 $571,378 $613,067 $619,218 Association Reserves WA, LLC 27
34 Assoc Accuracy, Limitations, and Disclosures Washington disclosure, per RCW: The reserve study should be reviewed carefully. It may not include all common and limited common element components that will require major maintenance, repair or replacement in future years, and may not include regular contributions to a reserve account for the cost of such maintenance, repair, or replacement. The failure to include a component in a reserve study, or to provide contributions to a reserve account for a component, may, under some circumstances, require you to pay on demand as a special assessment your share of common expenses for the cost of major maintenance, repair or replacement of a reserve component. Because we have no control over future events, we do not expect that all the events we anticipated will occur as planned. We expect that inflationary trends will continue, and we expect Reserve funds to continue to earn interest, so we believe that reasonable estimate for these figures are much more accurate than ignoring these economic realities. We can control measurements, which we attempt to establish within 5% accuracy through a combination of on-site measurements, drawing, and satellite imagery. The starting Reserve Balance and interest rate earned on deposited Reserve funds that you provided to us were considered reliable and were not confirmed historical Reserve project reliable, and we have considered the representation made by its vendors and suppliers to also be accurate and reliable. Component Useful Life, Remaining Useful Life, and Current Cost estimates assume a stable economic environment and lack of natural disasters. Because the physical condition of your components, the association s Reserve balance, the economic environment, and legislative environment change each year, this Reserve Study is by nature a one-year document. Because a long-term perspective improves the accuracy of near-term planning, this Report projects expenses for the next 30 years. It is our recommendation and that of the Financial Accounting Standards Board (FASB) that your Reserve Study be updated each year as part of the annual budget process. Association Reserves WA, LLC and its employee have no ownership, management, or other business relationships with the client other than this Reserve Study engagement. James D. Talaga R.S., company president, is a credentialed Reserve Specialist (#66). All work done by Association Reserves WA, LLC 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. Association Reserves WA, LLC 28
35 Assoc Terms and Definitions BTU DIA GSF GSY HP LF British Thermal Unit (a standard unit of energy) Diameter Gross Square Feet (area). Equivalent to Square Feet Gross Square Yards (area). Equivalent to Square Yards 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 value of the deterioration of the Reserve Components. This is the fraction of life used up of each component multiplied by its estimated Current Replacement. While calculated for each component, it is summed together for an association total. Inflation: Interest: FFB = (Current Cost X Effective Age) / Useful Life 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 6. 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. Percent Funded: The ratio, at a particular point in time (the first day of the Fiscal Year), of the actual (or projected) Reserve Balance to the Fully Funded Balance, expressed as a percentage. Remaining Useful Life (RUL): The estimated time, in years, that a common area component can be expected to continue to serve its intended function. Useful Life (UL): The estimated time, in years, that a common area component can be expected to serve its intended function. Association Reserves WA, LLC 29
36 Assoc Do-It-Yourself Worksheets Note: Any questions relating to the information contained in this Appendix should be directed to the contact person indicated on the following page, not Association Reserves. Association Reserves WA, LLC 30
37
38
Do-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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 informationDo-It-Yourself Reserve Study Kit
Do-It-Yourself Reserve Study Kit Kawela Plantation Kaunakakai, HI 96748 Report #: 12293-7 For Period Beginning: January 1, 2012 Expires: December 31, 2012 Date Prepared: August 20, 2011 Hello, and welcome
More informationSample 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 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
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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 informationRESERVE STUDY SPECIALISTS
RESERVE STUDY SPECIALISTS P.O. BOX 9178, CALABASAS, CA 91372 TEL: 818-992-1312 FAX: 818-992-1338 VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION FULL RESERVE STUDY September 06, 2017 for Fiscal Year 2018 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 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 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 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 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 informationTHE VINEYARDS AT DUBLIN GREENE OWNERS ASSOCIATION
THE VINEYARDS AT DUBLIN GREENE OWNERS ASSOCIATION Full Reserve Study With On-site Visual Inspection October 3, 2018 Reserve Study for Fiscal Year: 01/01/2019 through 12/31/2019 2059 Camden Ave. Suite 151
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 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 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 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 informationBrookwood Homeowners Association, Inc.
RESERVE STUDY Full Study Brookwood Homeowners Association, Inc. Published - February 05, 2013 Browning Reserve Group / Emmett, ID 83617 Office (208) 365-0977 Tony@BrowningRG.com / www.browningrg.com Browning
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 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 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 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 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 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 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 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 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 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 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 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 informationFull Reserve Study. The Ridge at Rock Creek Marysville, WA 11/13/2012
Full Reserve Study The Ridge at Rock Creek Marysville, WA 11/13/2012 Report # 1100 Phone: 253-241-8151 E-mail: jeremy@reservesolutions.net www.reservesolutions.net The Ridge at Rock Creek Client Info:
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 informationSMA RESERVES. Miramar Plaza Homeowners' Association. Reserve Study For Fiscal Year: 10/01/2014 through 09/30/2015
SMA RESERVES Miramar Plaza Homeowners' Association Reserve Study Update w/o Visual Inspection July 15, 2014 Reserve Study For Fiscal Year: 10/01/2014 through 09/30/2015 SMA RESERVES 2059 Camden Ave. Suite
More informationCAPITAL RESERVE STUDY. Meadow Wood Commons. City, State
CAPITAL RESERVE STUDY FOR THE Meadow Wood Commons City, State Management Company: Any Management Company Contact Name: Mr. Bob Smith Date: July 28, 2014 Table of Contents Section Name Section # Executive
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 Executive Summary
Reserve Study Executive Summary Association Name: Location: 8550 Lynx Rd., San Diego, CA Fiscal Year Ending: June 30, 2017 No. of Units: 440 Built: 1975 Level of Study: Level III: Update with no On-Site
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 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 Study Project No Prepared for Nelson Farm Homeowner Association 1771 Norwood Lane Fort Collins, Colorado
Reserve Study Project No. 09069 Prepared for 1771 Norwood Lane Fort Collins, Colorado Prepared by Bornengineering 1130 West 124 th Avenue, Suite 100 Westminster, Colorado 80234 January 28, 2010 1130 WEST
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 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 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 informationRESERVE STUDY UPDATE SUMMARY. for. Vista Tassajara HOMEOWNERS ASSOCIATION
RESERVE STUDY UPDATE SUMMARY for Vista Tassajara HOMEOWNERS ASSOCIATION Date Prepared: 10/27/2017 for fiscal year 2018 Prepared By: John D. Beatty & Company 8425 Brentwood Blvd., Suite A7 Brentwood, CA
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 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 informationReserve Study: Alpenrose Condominium Association
Reserve Study: Alpenrose Condominium Association The Alpenrose Condominiums 74 Erste Strausse Snoqualmie Pass, Washington 98068 Originally Prepared October 5 th 2009 Updated with inspection November 15
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 informationAshleigh Commons Condominiums Association, Inc.
RESERVE STUDY Full Study Ashleigh Commons Condominiums Association, Inc. Published - January 14, 2016 Browning Reserve Group / Emmett, ID 83617 Office (208) 365-0977 Tony@BrowningRG.com / www.browningrg.com
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 informationReserve Study Transmittal Letter
Reserve Study Transmittal Letter Date: November 13, 2013 To: Rob Ross, Gateview From: Richard Avelar & Associates (RA&A) Re: Gateview; Update w/ Site Visit Review Attached, please find the reserve study
More informationReserve Analysis Report
Reserve Analysis Report Sample Condominium Association Laguna Hills, California Version 1 March 31, 2004 23201 Mill Creek Drive, Suite 100 Laguna Hills, California 92653 Phone (949) 474-9800 Facsimile
More informationReserve Analysis Sample HOA 1234 Colorado Blvd. Your City, CO 80010
Reserve Analysis Sample HOA 1234 Colorado Blvd. Your City, CO 80010 Level 1 Reserve Analysis Report Period 01/01/13 12/31/13 Client Reference Number - 1001 Property Type Townhouse Style Number of Units
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 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 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 information2013 Reserve Study. Sea Havens Homeowners Association, Inc Florida Shores Boulevard Daytona Beach Shores, Florida Report No: 2713 Version 2
2013 Reserve Study Sea Havens Homeowners Association, Inc Florida Shores Boulevard Daytona Beach Shores, Florida 32118 Report No: 2713 Version 2 For the Period From: January 1, 2013 To: December 31, 2013
More informationREPLACEMENT RESERVE REPORT FY 2015 WOODBRIDGE CONDOMINIUM CHESAPEAKE BAY MANAGEMENT. Community Management by: Ms. Kimberly Marston
REPLACEMENT RESERVE REPORT FY 2015 WOODBRIDGE CONDOMINIUM WOODBRIDGE CONDOMINIUM REPLACEMENT RESERVE REPORT FY 2015 Community Management by: CHESAPEAKE BAY MANAGEMENT Ms. Kimberly Marston 100 Volvo Parkway,
More informationReserve Fund Study My Condominium Plan
Reserve Fund Study My Condominium Plan 12 3456 Number of Units 36 Number of Buildings 1 Building Construction 21 Contact Ima Happy Position(s) President Contact Phone 43.555.4321 Report Date August 8,
More informationPROFESSIONAL RESERVE STUDY
PROFESSIONAL RESERVE STUDY Heritage Park 3208-52 nd Place NE, Tacoma, WA 98422 For: Heritage Park Homeowners Association c/o Juanita Carbaugh, Property Manager HOA Community Solutions 5500 Olympic Drive,
More informationPROFESSIONAL RESERVE STUDY
PROFESSIONAL RESERVE STUDY Tamarack Village 10701 to 10798-221 st Lane NE, Redmond, WA 98053 For: Tamrack Village Homeowners Association c/o Jason Kozleski Board President 10790-221 st Lane NE Redmond,
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 information2014 Reserve Study. The Bear Creek Crossing Owner's Association, Inc. Bear Haven Way Sevierville, Tennessee Report No: 2921 Version 2
2014 Reserve Study The Bear Creek Crossing Owner's Association, Inc. Bear Haven Way Sevierville, Tennessee 37862 Report No: 2921 Version 2 For the Period From: January 1, 2014 To: December 31, 2014 TABLE
More information