SCT RESERVE CONSULTANTS, INC. P.O. BOX TEMECULA, CA
|
|
- Calvin McDowell
- 5 years ago
- Views:
Transcription
1 SCT RESERVE CONSULTANTS, INC. P.O. BOX TEMECULA, CA PHONE (951) FAX (951) November 23, 2017 Job L3 Sunshine Villas Homeowners Association c/o Maryellen Hill & Associates 1111 Tahquitz Canyon Way, Suite 120 Palm Springs, CA Attn: Ms. Cindy Anderson Subject: Year 2018 Level III Reserve Study Dear Ms. Anderson, SCT Reserve Consultants, Inc. is pleased to submit this 2018 Level III Reserve Study. There are two summary sections (starting at pages 4 and 6) that are required to be included in the Association s year-end mailing to the membership. They are the Reserve Summary and the Assessment and Reserve Funding Disclosure Summary. They are to be mailed 30 to 90 days prior to the Association s year-end. These pages will satisfy the current California Civil Code requirements for homeowner disclosure. The Year 2018 Reserve Budget table of this report is AICPA approved; this may be included in the mailing but is generally not required. Check with legal counsel for greater clarification. We appreciate the opportunity to provide our professional services. Should you have any need for clarification please contact me at (951) Sincerely, Michael C. Graves, R.S. # SCT Reserve Consultants, Inc. are affiliated with &
2 Year 2018 Level III Reserve Study (Financial Update Report) For SUNSHINE VILLAS HOMEOWNERS ASSOCIATION Version 2 c/o Maryellen Hill & Associates 1111 Tahquitz Canyon Way, Suite 120 Palm Springs, CA Attn: Ms. Cindy Anderson SCT RESERVE CONSULTANTS, INC. P.O. Box TEMECULA, CALIFORNIA COPYRIGHT 2016 SCT, ALL RIGHTS RESERVED 2SCT Reserve Consultants, Inc. are affiliated with &
3 Section Table of Contents Page Reserve Summary... 4 Assessment and Reserve Funding Disclosure Summary... 6 Summary... 8 Year 2018 Reserve Budget Component Identification Report Component Replacement Cost Chart Cash Flow and Percent Funded Projections Cash Flow and Percent Funded Chart Year Expenditure and Cash Flow Projection Personal Credentials Disclosure Statements Definition of Terms California Civil Code (Selected Sections)
4 Reserve Summary (As required by California Civil Code Section 5565) SUNSHINE VILLAS HOMEOWNERS ASSOCIATION SCT Reserve Consultants, Inc. is pleased to provide this Level III Reserve Study (Financial Update Report). In order to comply with the California Civil Code, specifically the Davis-Stirling Common Interest Development Act, Section 5565, we are providing the following information to the Homeowners within SUNSHINE VILLAS HOMEOWNERS ASSOCIATION. The following study has been prepared with several assumed factors taken into account: a 3.00% inflation rate; interest earned from the reserve account(s) is accounted for in the operating budget; taxes on interest earned is paid for through the operating fund; an estimated remaining life of each reserve component; and an estimated current replacement cost of each reserve component. As of December 31, 2017, the estimated ending reserve fund balance is $412,250 and the estimated current replacement cost is $2,926,613 for the portfolio of reserve components. The projected future replacement cost of the portfolio is $4,726,959, calculated at an annually compounded inflation rate of 3.00%. The Association s level of funding which is based upon the estimated ending reserve fund balance divided by the reserve components fully funded amount is 29.98%. This is referred to as Percent Funded. The Association would be % funded if there were $1,375, in the reserve fund. The current deficiency (or surplus if the number is in parenthesis) in reserve funding expressed on a per unit basis is $8, This is calculated by subtracting the ending balance ($412,250) from the 100% funded figure ($1,375,051.00), then divided by the number of ownership interests (120). There is currently no requirement to be fully funded. Our original analysis of the cash flow for this association indicated future inadequate funding if there were no annual increases to the Reserves. It is our understanding the Board of Directors will allocate a total of $9,901 per month starting in 2018 ($82.51 per unit per month for each of the 120 ownership interests) towards the reserve fund. To offset the future cash shortfall we recommend and have included increases of 20.00% starting in 2019 for 2 years, 11.00% starting in 2021 for 1 year and 3.00% starting in 2022 for 26 years. The increase is scheduled to take effect in the year The Board of Directors may change the amount; however, it will impact the level of funding on reserves. These numbers, by themselves, are not a clear indicator of financial strength and could indicate underfunding, overfunding, or adequate funding. The following table represents additionally required information pursuant to the Davis-Stirling Common Interest Development Act, Section Category Fiscal Year: January 1, 2018 through December 31, 2018 Remaining Useful Lives Current Replacement Cost Fund Balance on Dec 31, 2017 Reserve Allocation Special Assessment Allocation Interest Access System 0 to 2 $24,300 $5,657 $1, $0.00 $0.00 Asphalt & Concrete 0 to 14 $515,644 $88,843 $25, $0.00 $0.00 Buildings, Plumbing 0 to 0 $6,000 $4,882 $1, $0.00 $0.00 Buildings, Roof, Flat 2 to 35 $912,175 $36,952 $10, $0.00 $0.00 Buildings, Roof, Tile 5 to 15 $579,000 $65,141 $18, $0.00 $0.00 Electrical/Lights 0 to 12 $103,550 $15,066 $4, $0.00 $0.00 Fence & Gates 0 to 12 $69,760 $13,553 $3, $0.00 $0.00 Irrigation 0 to 6 $145,000 $39,908 $11, $0.00 $0.00 Landscape 18 to 18 $100,900 $2,834 $ $0.00 $
5 Reserve Summary (As required by California Civil Code Section 5565) SUNSHINE VILLAS HOMEOWNERS ASSOCIATION Category Remaining Useful Lives Current Replacement Cost Fund Balance on Dec 31, 2017 Reserve Allocation Special Assessment Allocation Interest Mailboxes 0 to 0 $15,450 $12,258 $3, $0.00 $0.00 Paint 0 to 4 $228,319 $72,939 $21, $0.00 $0.00 Pool & Spa 1 0 to 10 $38,100 $7,977 $2, $0.00 $0.00 Pool & Spa 2 0 to 8 $36,600 $11,124 $3, $0.00 $0.00 Pool & Spa 3 0 to 12 $36,600 $6,353 $1, $0.00 $0.00 Pool & Spa 4 1 to 11 $36,600 $4,345 $1, $0.00 $0.00 Pools & Spas, All 0 to 11 $47,440 $19,915 $5, $0.00 $0.00 Signage 8 to 15 $6,300 $575 $ $0.00 $0.00 Tennis Courts 2 to 7 $23,475 $3,771 $1, $0.00 $0.00 Water Fountain 5 to 5 $1,400 $157 $45.33 $0.00 $0.00 Totals: $2,926,613 $412,250 $118,814 $0 $0 The complete reserve study is available by request from the Association. SCT Reserve Consultants, Inc. 5
6 Assessment and Reserve Funding Disclosure Summary For the Fiscal Year Ending December 31, 2018 (As illustrated by California Civil Code Section 5570(a)) (1) The regular assessment per ownership interest is $ per month, of which approximately $82.51 is allocated to reserves per month. Note: If assessments vary by the size or type of ownership interest, the assessment applicable to this ownership interest may be found on the following page of the attached summary. NOT APPLICABLE (2) Additional regular or special assessments that have already been scheduled to be imposed or charged, regardless of the purpose, if they have been approved by the board and/or members: SEE ANSWER BELOW TO QUESTION #4 WHICH SUGGESTS THERE WILL BE INCREASES IN REGULAR ASSESSMENTS FOR RESERVE FUNDING. Date assessment will be due: SCT Reserve Consultants, Inc. 6 Amount per ownership interest per month or year: Purpose of the assessment: (Intentionally left blank) (Intentionally left blank) (Intentionally left blank) Note: If assessments vary by the size or type of ownership interest, the assessment applicable to this ownership interest may be found on the following page of the attached summary. NOT APPLICABLE (3) Based upon the most recent reserve study and other information available to the board of directors, will currently projected reserve account balances be sufficient at the end of each year to meet the association's obligation for repair and/or replacement of major components during the next 30 years? Yes X No X Yes, if the Association follows the recommended future reserve contribution increases as outlined in the reserve study and disclosed in the table of question (4) with consideration to the note below*. No, if the Association does not follow the recommended future reserve contribution increases as outlined in the reserve study and disclosed in the table of question (4) with consideration to the note below*. *Note: The information contained within the reserve study includes estimates of replacement value and life expectancies of the components and includes assumptions regarding future events based on information provided by and supplied to the Association s Board of Directors and/or management. Some assumptions inevitably will not materialize and unanticipated events and circumstances may occur subsequent to the data of this disclosure summary. Therefore, the actual replacement cost and remaining life may vary from the reserve study and the variation may be significant. Additionally, inflation and other economic events may impact the reserve study, particularly over a thirty (30) year period of time which could impact the accuracy of the reserve study and the funds available to meet the association s obligation for repair and/or replacement of major components during the next thirty (30) years. Furthermore, the occurrence of vandalism, severe weather conditions, earthquakes, floods or other acts of God cannot be accounted for and are excluded when assessing life expectancy of the components. The reserve study only includes items that the Association has a clear and express responsibility to maintain, pursuant to the Association s CC&Rs. (4) If the answer to (3) is No, what additional assessments or other contributions to reserves would be necessary to ensure that sufficient reserve funds will be available each year during the next 30 years that have not yet been approved by the Board or the members? Approximate date assessment(s) will be due: 20.00% starting in 2019 for 2 years, 11.00% starting in 2021 for 1 year and 3.00% starting in 2022 for 26 years Amount per ownership interest per month: (Current amount) X (the increases) (5) All major components are included in the reserve study and are included in its calculations. (6) Based on the method of calculation in paragraph (4) of subdivision (b) of Section 5550, the estimated amount required in the reserve fund at the end of the current fiscal year is $1,369,421.12, as of December 31, 2018, based in whole or in part on the last reserve study or update prepared by SCT RESERVE CONSULTANTS, INC. The projected reserve fund cash balance at the end of the current fiscal year is $330,332.54, resulting in reserves being 24.12% percent funded at this date. If an alternate, but generally accepted, method of calculation is also used, the required amount is $200,732. (See explanation below). Explanation: Cash Flow Methodology - a method of developing a reserve funding plan where contributions to the reserve fund are designed to offset the variable annual expenditures from the reserve fund. Different reserve funding plans are tested against the anticipated schedule of reserve expenses until the desired funding goal is achieved.
7 Assessment and Reserve Funding Disclosure Summary For the Fiscal Year Ending December 31, 2018 (As illustrated by California Civil Code Section 5570(a)) (continued) 7) See below: 30-Year Reserve Funding Plan Table Based on the method of calculation in paragraph (4) of subdivision (b) of Section 5550 of the Civil Code, the estimated amount required in the reserve fund at the end of each of the next five budget years is $(see 100% Funded column below), and the projected reserve fund cash balance in each of those years, taking into account only assessments already approved and other known revenues, is $(see Cash Flow Balance with Funding Plan column below), leaving the reserve at (see Percent Funded column below) percent funding. If the reserve funding plan approved by the association is implemented, the projected reserve fund cash balance in each of those years will be $(see Cash Flow Balance with Funding Plan column below), leaving the reserve at (see Percent Funded column below) percent funding. Note: The financial representations set forth in this summary are based on the best estimates of the preparer at that time. The estimates are subject to change. At the time this summary was prepared, the assumed long-term before-tax interest rate earned on reserve funds was 0.00% per year, and the assumed long-term inflation rate to be applied to major component repair and replacement costs was 3.00% per year. 30-Year Reserve Funding Plan Table Fiscal Year: January 01, December 31, 2018 End of Year Revenue Expenditures Year Cash Flow Contribution, Components, 100% Percent Funded Contribution Contribution (Balance with Interest, Taxes, Funded (EOY) Unit/M onth % Cha nge Funding Plan) Spec Assess Deferred Exp 2017 $1,375,051 $412, % 2018 $1,369,421 $330, % $118,814 $82.51 $200, $1,480,807 $386, % $142,577 $ % $86, $1,572,337 $453, % $171,092 $ % $103, $1,618,253 $510, % $189,912 $ % $132, $1,428,681 $316, % $195,610 $ % $389, $1,480,444 $407, % $201,478 $ % $110, $1,582,352 $559, % $207,522 $ % $54, $1,713,463 $752, % $213,748 $ % $20, $1,685,229 $758, % $220,160 $ % $214, $1,801,430 $937, % $226,765 $ % $47, $1,673,557 $791, % $233,568 $ % $379, $1,495,413 $561, % $240,575 $ % $470, $1,472,752 $571, % $247,793 $ % $237, $1,619,081 $797, % $255,226 $ % $29, $1,497,510 $611, % $262,883 $ % $448, $1,361,059 $395, % $270,770 $ % $487, $1,187,379 $188, % $278,893 $ % $485, $1,319,322 $390, % $287,259 $ % $85, $1,346,123 $411, % $295,877 $ % $274, $1,533,666 $696, % $304,754 $ % $19, $1,519,874 $726, % $313,896 $ % $283, $1,664,005 $945, % $323,313 $ % $104, $1,834,707 $1,208, % $333,012 $ % $69, $2,009,888 $1,486, % $343,003 $ % $65, $2,020,446 $1,571, % $353,293 $ % $267, $2,125,993 $1,769, % $363,892 $ % $165, $2,277,245 $2,043, % $374,808 $ % $101, $2,474,315 $2,386, % $386,053 $ % $43, $2,216,877 $2,094, % $397,634 $ % $689, $2,416,983 $2,432, % $409,563 $ % $72, Year Sum: $8,163,746 $6,143,835 SCT Reserve Consultants, Inc. 7
8 SCT Reserve Consultants, Inc. Job No L3 Page 8 of 33 Summary In accordance with our proposal, , SCT Reserve Consultants, Inc. is pleased to provide this Level III Reserve Study Financial Update Report for SUNSHINE VILLAS HOMEOWNERS ASSOCIATION. Our study was performed in accordance with the Davis-Stirling Common Interest Development Act, specifically 5550, of the California Civil Code. This report included a site inspection on September 8, This condominium common interest development (CID) is located at Cerritos and Sunshine Way, Palm Springs, California. We are using an inception date for the components of January 1, This study is for January 1, 2018 through December 31, 2018, the Association s fiscal year. In general, reserve funds are funds set aside from collected association fees paid by owners of a common interest development. These funds earn interest and are disbursed when deemed necessary by the Board of Directors. The purpose of a reserve study is to determine how much money should exist in a reserve fund at a given point in time or to project required future contributions and expenditure amounts so that sufficient reserve funds are available when needed. Our reserve study is generated using proprietary SCT software and a combination of local industry standards and national average replacement costs. The SCT software utilizes the weighted average life (WAL) of the reserve components. The future cost method for the WAL is calculated by using the current replacement cost of each component, as of the analysis date, and the number of years until each reserve component is scheduled to be replaced. This determines the monthly reserve contributions needed and calculates the future reserve balances. A 30-year Cash Flow and Percent Funded Projection analysis and Graph are produced to verify and define the relationship of the Cash Flow (annual beginning balance) with respect to the 100% funded amount. Ideally, the Cash Flow line of the graph should run parallel to and below the Percent Funded line of the graph, see funding goals. The following study has been prepared with several assumed factors taken into account: 3.00% inflation rate; interest earned from the reserve account(s) is accounted for in the operating budget; taxes on interest earned is paid for through the operating fund; an estimated remaining life of each reserve component; and an estimated current replacement cost of each reserve component. Typically, any component that has a life cycle (full life) of less than two years should be budgeted and paid for through normal operating or property maintenance funds and is not included as part of this study. The current deficiency (or surplus if the number is in parenthesis) in reserve funding expressed on a per unit basis is $8, This is calculated by subtracting the ending balance ($412,250) from the 100% funded figure ($1,375,051.00), then divided by the number of ownership interests (120). There is currently no requirement to be fully funded.
9 SCT Reserve Consultants, Inc. Job No L3 Page 9 of 33 Summary (continued) As of January 1, 2018, the estimated reserve fund balance is $412,250 and the estimated current replacement cost is $2,926,613 of the portfolio of reserve components. The projected future replacement cost of the portfolio is $4,726,959, calculated at an annually compounded inflation rate of 3.00%. The Davis-Stirling Common Interest Development Act requires the disclosure of the current reserve fund balance divided by the current replacement cost (this is not Percent Funded). Currently, this factor for SUNSHINE VILLAS HOMEOWNERS ASSOCIATION is 14.09%. The Association s level of funding for the fiscal year (January 1, 2018 through December 31, 2018) which is based upon the final estimated reserve fund balance divided by the reserve components fully funded amount is 24.12%, and is referred to as Percent Funded. The Association would be % funded if there were $1,369, in the reserve fund. Our original analysis of the cash flow for this association indicated future inadequate funding (see the graph, the square box and/or pink line ). This line represents the cash flow if there were no annual increases to the Reserves. It is our understanding the Board of Directors will allocate a total of $9,901 per month starting in 2018 ($82.51 per unit per month for each of the 120 ownership interests) towards the reserve fund. To offset the future cash shortfall we recommend and have included increases of 20.00% starting in 2019 for 2 years, 11.00% starting in 2021 for 1 year and 3.00% starting in 2022 for 26 years. The increase is scheduled to take effect in the year The Board of Directors may raise or lower this amount, however, it will impact the level of funding on reserves. These numbers, by themselves, are not a clear indicator of financial strength and could indicate underfunding, overfunding, or adequate funding. Sincerely, Michael C. Graves, R.S. #00039 SCT Reserve Consultants, Inc.
10 SCT Reserve Consultants, Inc. Job No L3 Page 10 of 33 Categories 100% Funded Dec 31, 2018 Percent Funded Dec 31, 2018 Year 2018 Reserve Budget (AICPA Approved) Beginning Balance Jan 01, 2018 Annual Reserve Allocation Monthly Reserve Allocation Special Assessment Allocation Annual Interest Allocation Expenditure Ending Balance Dec 31, 2018 Access System $21, % $5, $1, $ $0.00 $0.00 $2, $5, Asphalt & Concrete $297, % $88, $25, $2, $0.00 $0.00 $42, $71, Buildings, Plumbing $1, % $4, $1, $ $0.00 $0.00 $6, $ Buildings, Roof, Flat $197, % $36, $10, $ $0.00 $0.00 $0.00 $47, Buildings, Roof, Tile $347, % $65, $18, $1, $0.00 $0.00 $0.00 $83, Electrical/Lights $59, % $15, $4, $ $0.00 $0.00 $5, $14, Fence & Gates $43, % $13, $3, $ $0.00 $0.00 $6, $10, Irrigation $109, % $39, $11, $ $0.00 $0.00 $25, $26, Landscape $15, % $2, $ $68.07 $0.00 $0.00 $0.00 $3, Mailboxes $1, % $12, $3, $ $0.00 $0.00 $15, $ Paint $142, % $72, $21, $1, $0.00 $0.00 $59, $34, Pool & Spa 1 $26, % $7, $2, $ $0.00 $0.00 $3, $6, Pool & Spa 2 $20, % $11, $3, $ $0.00 $0.00 $9, $4, Pool & Spa 3 $21, % $6, $1, $ $0.00 $0.00 $3, $5, Pool & Spa 4 $23, % $4, $1, $ $0.00 $0.00 $0.00 $5, Pools & Spas, All $15, % $19, $5, $ $0.00 $0.00 $21, $3, Signage $3, % $ $ $13.81 $0.00 $0.00 $0.00 $ Tennis Courts $20, % $3, $1, $90.56 $0.00 $0.00 $0.00 $4, Water Fountain $ % $ $45.33 $3.78 $0.00 $0.00 $0.00 $ Totals: $1,369, % $412, $118, $9, $0.00 $0.00 $200, $330,
11 SCT Reserve Consultants, Inc. Job No L3 Page 11 of 33 Component Identification Report Identified Major Components Quantity Measurement Basis Full Life In Years Remaining Life In Years Basis Cost Current Replacement Cost Future Replacement Cost (3% inflation) Straight Line Allocation (Annual) 100% Funded Jan 01, 2018 Access System Battery backup system 2 Each 10 2 $ $1,800 $1,910 $180 $1,440 Card reader 1 Each 12 1 $1, $1,000 $1,030 $83 $917 Entry phone system 1 Each 12 1 $4, $4,500 $4,635 $375 $4,125 Gate operators 1 Each 10 1 $4, $4,000 $4,120 $400 $3,600 Gate operators 1 Each 10 2 $4, $4,000 $4,244 $400 $3,200 Loop systems 2 Each 16 1 $3, $7,000 $7,210 $438 $6,562 Magnetic locks 2 Each 10 0 $1, $2,000 $2,000 $200 $2,000 Subtotal: $24,300 $25,149 $2,076 $21,844 Asphalt & Concrete Concrete, repairs 1 Lump Sum 5 3 $5, $5,375 $5,873 $1,075 $2,150 Repair/overlay/R&R 5,350 Square Feet 28 0 $2.75 $14,713 $14,713 $525 $14,712 Repair/overlay/R&R 6,500 Square Feet 28 2 $2.75 $17,875 $18,964 $638 $16,598 Repair/overlay/R&R 8,500 Square Feet 28 6 $2.75 $23,375 $27,911 $835 $18,366 Repair/overlay/R&R 55,000 Square Feet $2.75 $151,250 $203,267 $5,402 $97,232 Repair/overlay/R&R 100,000 Square Feet $2.75 $275,000 $415,962 $9,821 $137,500 Seal/stripe/repair/crack fill 175,350 Square Feet 4 0 $0.16 $28,056 $28,056 $7,014 $28,056 Subtotal: $515,644 $714,746 $25,310 $314,614 Buildings, Plumbing Water lines, repair 1 Lump Sum 5 0 $6, $6,000 $6,000 $1,200 $6,000 Subtotal: $6,000 $6,000 $1,200 $6,000 Buildings, Roof, Flat Ancillary & wood 16 Per Building $2, $40,000 $57,030 $2,000 $16,000 Ancillary & wood 6 Per Building $2, $15,000 $22,689 $750 $4,500 Ancillary & wood 4 Per Building $2, $10,000 $16,047 $500 $2,000 Ancillary & wood 7 Per Building $2, $17,500 $29,793 $875 $1,750 BUR, Certificate hybrid 98 Square $ $41,650 $107,252 $1,041 $8,330
12 SCT Reserve Consultants, Inc. Job No L3 Page 12 of 33 Identified Major Components Quantity Component Identification Report (continued) Measurement Basis Full Life In Years Remaining Life In Years Basis Cost Current Replacement Cost Future Replacement Cost (3% inflation) Straight Line Allocation (Annual) 100% Funded Jan 01, 2018 BUR, Certificate hybrid 513 Square $ $218,025 $578,275 $5,451 $38,154 BUR, Certificate hybrid 474 Square $ $201,450 $550,342 $5,036 $30,218 BUR, Certificate hybrid 400 Square $ $170,000 $478,357 $4,250 $21,250 BUR, Certificate hybrid, Gardeners Shed 1 Each $5, $5,500 $15,476 $138 $688 Coating 98 Square 0 2 $ $12,740 $13,516 $6,370 $0 Coating 513 Square 0 3 $ $66,690 $72,874 $22,230 $0 Coating 474 Square 0 4 $ $61,620 $69,354 $15,405 $0 Coating 400 Square 0 5 $ $52,000 $60,282 $10,400 $0 Subtotal: $912,175 $2,071,287 $74,446 $122,890 Buildings, Roof, Tile Tile/underlayment 481 Square $ $288,600 $399,490 $9,620 $182,780 Tile/underlayment 481 Square $ $288,600 $449,629 $9,620 $144,300 Tile/underlayment, Gatehouse 3 Square 30 5 $ $1,800 $2,087 $60 $1,500 Subtotal: $579,000 $851,206 $19,300 $328,580 Electrical/Lights Landscape fixtures 100 Each 15 0 $50.00 $5,000 $5,000 $333 $5,000 Landscape fixtures 110 Each 15 5 $50.00 $5,500 $6,376 $367 $3,667 Landscape fixtures 700 Each $50.00 $35,000 $47,037 $2,333 $11,667 Meter cabinet 1 Each $5, $5,000 $6,921 $167 $3,167 Pole fixtures, street 25 Each $ $16,250 $23,169 $650 $8,450 Poles/fixtures, Tennis Courts 16 Each $1, $22,400 $30,104 $747 $14,933 Wall mount fixtures 240 Each 25 3 $60.00 $14,400 $15,735 $576 $12,672 Subtotal: $103,550 $134,342 $5,173 $59,556 Fence & Gates Fence, chainlink, Tennis Courts 960 Linear Feet $25.00 $24,000 $32,254 $800 $16,000 Fence, metal, Pool Areas 174 Linear Feet 24 0 $40.00 $6,960 $6,960 $290 $6,960
13 SCT Reserve Consultants, Inc. Job No L3 Page 13 of 33 Identified Major Components Quantity Component Identification Report (continued) Measurement Basis Full Life In Years Remaining Life In Years Basis Cost Current Replacement Cost Future Replacement Cost (3% inflation) Straight Line Allocation (Annual) 100% Funded Jan 01, 2018 Fence, metal, Pool Areas 800 Linear Feet 24 8 $40.00 $32,000 $40,537 $1,333 $21,333 Gates, metal, pedestrian 2 Each 20 8 $ $800 $1,013 $40 $480 Gates, metal, vehicle 2 Each $3, $6,000 $8,555 $250 $3,000 Subtotal: $69,760 $89,319 $2,713 $47,773 Irrigation Backflow valves 6 Each 20 1 $1, $7,200 $7,416 $360 $6,840 Controllers 8 Each 12 4 $ $6,400 $7,203 $533 $4,267 Controllers 8 Each 12 6 $ $6,400 $7,642 $533 $3,200 Irrigation retrofit project (TBD) 1 Each 20 0 $25, $25,000 $25,000 $1,250 $25,000 Irrigation retrofit project (TBD) 1 Each 20 1 $25, $25,000 $25,750 $1,250 $23,750 Irrigation retrofit project (TBD) 1 Each 20 2 $25, $25,000 $26,522 $1,250 $22,500 Irrigation retrofit project (TBD) 1 Each 20 3 $25, $25,000 $27,318 $1,250 $21,250 Irrigation retrofit project (TBD) 1 Each 20 4 $25, $25,000 $28,138 $1,250 $20,000 Subtotal: $145,000 $154,989 $7,676 $126,807 Landscape Renovation 1 Lump Sum $100, $100,900 $171,775 $5,045 $10,090 Subtotal: $100,900 $171,775 $5,045 $10,090 Mailboxes Mailbox posts 33 Each 16 0 $ $8,250 $8,250 $516 $8,250 Mailboxes 120 Each 8 0 $60.00 $7,200 $7,200 $900 $7,200 Subtotal: $15,450 $15,450 $1,416 $15,450 Paint Buildings, stucco 120 Per Unit 12 4 $1, $156,000 $175,579 $13,000 $104,000 Buildings, trim/fascia/doors 120 Per Unit 4 0 $ $57,000 $57,000 $14,250 $57,000 Fence, metal, Pool Areas 974 Linear Feet 4 1 $6.00 $5,844 $6,019 $1,461 $4,383 Mailboxes & posts 33 Each 4 0 $75.00 $2,475 $2,475 $619 $2,475 Poles/lights/fence, chainlink, Tennis 1 Lump Sum 8 3 $7, $7,000 $7,649 $875 $4,375
14 SCT Reserve Consultants, Inc. Job No L3 Page 14 of 33 Co Identified Major Components Quantity Component Identification Report (continued) Measurement Basis Full Life In Years Remaining Life In Years Basis Cost Current Replacement Cost Future Replacement Cost (3% inflation) Straight Line Allocation (Annual) 100% Funded Jan 01, 2018 Subtotal: $228,319 $248,722 $30,205 $172,233 Pool & Spa 1 Deck coating, color seal 1,884 Square Feet 5 0 $2.00 $3,768 $3,768 $754 $3,768 Deck coating, texture 1,884 Square Feet $3.00 $5,652 $7,596 $283 $2,826 Deck skimmers 3 Each 24 7 $1, $4,800 $5,903 $200 $3,400 Pool autofill 1 Each 10 6 $1, $1,500 $1,791 $150 $600 Pool filter 1 Each 12 2 $1, $1,150 $1,220 $96 $958 Pool heater 1 Each 10 1 $3, $3,000 $3,090 $300 $2,700 Pool pumpset, variable speed 1 Each 8 2 $1, $1,315 $1,395 $164 $986 Pool resurface 1 Each 12 5 $8, $8,000 $9,274 $667 $4,667 Spa filter 1 Each 12 2 $1, $1,100 $1,167 $92 $917 Spa heater 1 Each 10 1 $2, $2,700 $2,781 $270 $2,430 Spa pumpset, circulation, variable speed 1 Each 8 3 $1, $1,315 $1,437 $164 $822 Spa pumpset, jet 1 Each 12 5 $ $800 $927 $67 $467 Spa resurface 1 Each 8 1 $3, $3,000 $3,090 $375 $2,625 Subtotal: $38,100 $43,439 $3,582 $27,166 Pool & Spa 2 Deck coating, color seal 1,884 Square Feet 5 0 $2.00 $3,768 $3,768 $754 $3,768 Deck coating, texture 1,884 Square Feet 20 0 $3.00 $5,652 $5,652 $283 $5,652 Deck skimmers 3 Each 24 8 $1, $4,800 $6,080 $200 $3,200 Pool filter 1 Each 12 5 $1, $1,150 $1,333 $96 $671 Pool heater 1 Each 10 8 $3, $3,000 $3,800 $300 $600 Pool pumpset, variable speed 1 Each 8 1 $1, $1,315 $1,354 $164 $1,151 Pool resurface 1 Each 12 4 $8, $8,000 $9,004 $667 $5,333 Spa filter 1 Each 12 2 $1, $1,100 $1,167 $92 $917
15 SCT Reserve Consultants, Inc. Job No L3 Page 15 of 33 Identified Major Components Quantity Component Identification Report (continued) Measurement Basis Full Life In Years Remaining Life In Years Basis Cost Current Replacement Cost Future Replacement Cost (3% inflation) Straight Line Allocation (Annual) 100% Funded Jan 01, 2018 Spa heater 1 Each 10 7 $2, $2,700 $3,321 $270 $810 Spa pumpset, circulation, variable speed 1 Each 8 1 $1, $1,315 $1,354 $164 $1,151 Spa pumpset, jet 1 Each 12 5 $ $800 $927 $67 $467 Spa resurface 1 Each 8 1 $3, $3,000 $3,090 $375 $2,625 Subtotal: $36,600 $40,850 $3,432 $26,345 Pool & Spa 3 Deck coating, color seal 1,884 Square Feet 5 2 $2.00 $3,768 $3,997 $754 $2,261 Deck coating, texture 1,884 Square Feet $3.00 $5,652 $8,058 $283 $2,261 Deck skimmers 3 Each 24 8 $1, $4,800 $6,080 $200 $3,200 Pool filter 1 Each 12 2 $1, $1,150 $1,220 $96 $958 Pool heater 1 Each 10 6 $3, $3,000 $3,582 $300 $1,200 Pool pumpset, variable speed 1 Each 8 2 $1, $1,315 $1,395 $164 $986 Pool resurface 1 Each 12 8 $8, $8,000 $10,134 $667 $2,667 Spa filter 1 Each 12 5 $1, $1,100 $1,275 $92 $642 Spa heater 1 Each 10 1 $2, $2,700 $2,781 $270 $2,430 Spa pumpset, circulation, variable speed 1 Each 8 2 $1, $1,315 $1,395 $164 $986 Spa pumpset, jet 1 Each 12 5 $ $800 $927 $67 $467 Spa resurface 1 Each 8 0 $3, $3,000 $3,000 $375 $3,000 Subtotal: $36,600 $43,844 $3,432 $21,058 Pool & Spa 4 Deck coating, color seal 1,884 Square Feet 5 1 $2.00 $3,768 $3,881 $754 $3,014 Deck coating, texture 1,884 Square Feet $3.00 $5,652 $7,824 $283 $2,543 Deck skimmers 3 Each 24 9 $1, $4,800 $6,263 $200 $3,000 Pool filter 1 Each 12 1 $1, $1,150 $1,184 $96 $1,054 Pool heater 1 Each 10 6 $3, $3,000 $3,582 $300 $1,200 Pool pumpset, variable speed 1 Each 8 1 $1, $1,315 $1,354 $164 $1,151
16 SCT Reserve Consultants, Inc. Job No L3 Page 16 of 33 Identified Major Components Quantity Component Identification Report (continued) Measurement Basis Full Life In Years Remaining Life In Years Basis Cost Current Replacement Cost Future Replacement Cost (3% inflation) Straight Line Allocation (Annual) 100% Funded Jan 01, 2018 Pool resurface 1 Each 12 8 $8, $8,000 $10,134 $667 $2,667 Spa filter 1 Each $1, $1,100 $1,523 $92 $92 Spa heater 1 Each 10 7 $2, $2,700 $3,321 $270 $810 Spa pumpset, circulation, variable speed 1 Each 8 1 $1, $1,315 $1,354 $164 $1,151 Spa pumpset, jet 1 Each 12 5 $ $800 $927 $67 $467 Spa resurface 1 Each 8 1 $3, $3,000 $3,090 $375 $2,625 Subtotal: $36,600 $44,437 $3,432 $19,774 Pools & Spas, All Deck safety signs 4 Each 10 6 $ $3,000 $3,582 $300 $1,200 Equipment pit removals 2 Each 0 0 $10, $20,000 $0 $0 $20,000 Furniture, chairs, replace 28 Each 20 9 $ $4,200 $5,480 $210 $2,310 Furniture, chairs, replace 29 Each $ $4,350 $6,021 $218 $1,958 Furniture, chairs, restrap (20%) 11 Each 1 0 $90.00 $990 $990 $990 $990 Furniture, loungers, replace 21 Each 20 9 $ $4,200 $5,480 $210 $2,310 Furniture, loungers, replace 22 Each $ $4,400 $6,091 $220 $1,980 Furniture, loungers, restrap (20%) 9 Each 1 0 $ $900 $900 $900 $900 Furniture, tables, large 11 Each $ $4,400 $6,091 $220 $1,980 Furniture, tables, small 8 Each 20 9 $ $1,000 $1,305 $50 $550 Subtotal: $47,440 $35,940 $3,318 $34,178 Signage Monuments/lettering 2 Each 20 8 $1, $3,200 $4,054 $160 $1,920 Signs, street 5 Each $ $2,500 $3,895 $125 $625 Signs, traffic 3 Each $ $600 $806 $40 $200 Subtotal: $6,300 $8,755 $325 $2,745 Tennis Courts Benches & chairs 1 Lump Sum 12 7 $1, $1,075 $1,322 $90 $448
17 SCT Reserve Consultants, Inc. Job No L3 Page 17 of 33 Identified Major Components Quantity Component Identification Report (continued) Measurement Basis Full Life In Years Remaining Life In Years Basis Cost Current Replacement Cost Future Replacement Cost (3% inflation) Straight Line Allocation (Annual) 100% Funded Jan 01, 2018 Courts resurface 4 Each 8 2 $5, $22,400 $23,764 $2,800 $16,800 Subtotal: $23,475 $25,086 $2,890 $17,248 Water Fountain Water fountain 1 Each 10 5 $1, $1,400 $1,623 $140 $700 Subtotal: $1,400 $1,623 $140 $700 Totals: $2,926,613 $4,726,959 $195,111 $1,375,051
18 SCT Reserve Consultants, Inc. Job No L3 Page 18 of 33 Component Replacement Cost Chart (by category) Current and Future Replacement Cost by Category Access System Asphalt & Concrete Buildings, Plumbing Buildings, Roof, Flat Buildings, Roof, Tile Electrical/Lights Fence & Gates Irrigation Landscape Mailboxes Paint Pool & Spa 1 Pool & Spa 2 Pool & Spa 3 Pool & Spa 4 Pools & Spas, All Signage Tennis Courts Water Fountain Current Replacement Cost Future Replacement Cost
19 SCT Reserve Consultants, Inc. Job No L3 Page 19 of 33 Year 100% Funded Cash Flow (Balance with Funding Plan) End of Year Cash Flow and Percent Funded Projections Percent Funded (EOY) Fiscal Year: January 01, December 31, 2018 Revenue Cash Flow (Balance without Funding Plan) Contribution Annual Contribution Unit/M onth Contribution % Change Special Assessment, Bank & Litigation Interest Components Expenditures Deferred & Non- Recurring 2017 $1,375,051 $412, % 2018 $1,369,421 $330, % $330,332 $118,814 $82.51 $0 $0 $200,732 $0 $ $1,480,807 $386, % $362,614 $142,577 $ % $0 $0 $86,532 $0 $ $1,572,337 $453, % $377,547 $171,092 $ % $0 $0 $103,881 $0 $ $1,618,253 $510, % $363,409 $189,912 $ % $0 $0 $132,952 $0 $ $1,428,681 $316, % $92,301 $195,610 $ % $0 $0 $389,922 $0 $ $1,480,444 $407, % $100,497 $201,478 $ % $0 $0 $110,618 $0 $ $1,582,352 $559, % $164,465 $207,522 $ % $0 $0 $54,846 $0 $ $1,713,463 $752, % $262,454 $213,748 $ % $0 $0 $20,825 $0 $ $1,685,229 $758, % $166,429 $220,160 $ % $0 $0 $214,839 $0 $ $1,801,430 $937, % $238,018 $226,765 $ % $0 $0 $47,225 $0 $ $1,673,557 $791, % ($23,057) $233,568 $ % $0 $0 $379,889 $0 $ $1,495,413 $561, % ($374,710) $240,575 $ % $0 $0 $470,467 $0 $ $1,472,752 $571, % ($493,843) $247,793 $ % $0 $0 $237,947 $0 $ $1,619,081 $797, % ($404,046) $255,226 $ % $0 $0 $29,017 $0 $ $1,497,510 $611, % ($733,548) $262,883 $ % $0 $0 $448,316 $0 $ $1,361,059 $395, % ($1,102,263) $270,770 $ % $0 $0 $487,529 $0 $ $1,187,379 $188, % ($1,468,935) $278,893 $ % $0 $0 $485,486 $0 $ $1,319,322 $390, % ($1,435,428) $287,259 $ % $0 $0 $85,307 $0 $ $1,346,123 $411, % ($1,591,404) $295,877 $ % $0 $0 $274,790 $0 $ $1,533,666 $696, % ($1,492,370) $304,754 $ % $0 $0 $19,780 $0 $ $1,519,874 $726, % ($1,657,312) $313,896 $ % $0 $0 $283,756 $0 $ $1,664,005 $945, % ($1,642,864) $323,313 $ % $0 $0 $104,366 $0 $ $1,834,707 $1,208, % ($1,593,907) $333,012 $ % $0 $0 $69,857 $0 $ $2,009,888 $1,486, % ($1,540,942) $343,003 $ % $0 $0 $65,849 $0 $ $2,020,446 $1,571, % ($1,689,605) $353,293 $ % $0 $0 $267,477 $0 $ $2,125,993 $1,769, % ($1,736,576) $363,892 $ % $0 $0 $165,785 $0 $ $2,277,245 $2,043, % ($1,719,128) $374,808 $ % $0 $0 $101,366 $0 $ $2,474,315 $2,386, % ($1,643,347) $386,053 $ % $0 $0 $43,033 $0 $ $2,216,877 $2,094, % ($2,213,905) $397,634 $ % $0 $0 $689,372 $0 $ $2,416,983 $2,432, % ($2,167,164) $409,563 $ % $0 $0 $72,073 $0 $0 Totals: $8,163,746 $0 $0 $6,143,835 $0 $0 Taxes
20 SCT Reserve Consultants, Inc. Job No L3 Page 20 of 33 Cash Flow and Percent Funded Chart (December 31, 2018) $2,500, % Funded Cash Flow (Funding Plan) Cash Flow (No Funding Plan) Revenue Expenditure $2,250,000 $2,000,000 $1,750,000 $1,500,000 $1,250,000 $1,000,000 $750,000 $500,000 $250,000 $0 ($250,000) ($500,000) ($750,000) ($1,000,000) ($1,250,000) ($1,500,000) ($1,750,000) ($2,000,000) ($2,250,000)
21 SCT Reserve Consultants, Inc. Job No L3 Page 21 of Year Expenditure and Cash Flow Projection Beginning Balance $412,250 $330,333 $386,377 $453,588 $510,548 $316,236 $407,096 $559,772 $752,694 $758,016 Contribution (+) $118,814 $142,577 $171,092 $189,912 $195,610 $201,478 $207,522 $213,748 $220,160 $226,765 Average/Month/Unit $82.51 $99.01 $ $ $ $ $ $ $ $ Percent Change 20.00% 20.00% 11.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Special Assessments (+) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Interest Earned (+) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Tax on Interest (-) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Net Interest $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Access System Battery backup system $1,910 Card reader $1,030 Entry phone system $4,635 Gate operators $4,120 $4,244 Loop systems $7,210 Magnetic locks $2,000 Asphalt & Concrete Concrete, repairs $5,873 $6,809 Repair/overlay/R&R $14,713 $18,964 $27,911 Seal/stripe/repair/crack fill $28,056 $31,577 $35,541 Buildings, Plumbing Water lines, repair $6,000 $6,956 Buildings, Roof, Flat Ancillary & wood BUR, Certificate hybrid BUR, Certificate hybrid, Gardeners Shed Coating $13,516 $72,874 $69,354 $60,282 Buildings, Roof, Tile Tile/underlayment Tile/underlayment, Gatehouse $2,087 Electrical/Lights Landscape fixtures $5,000 $6,376 Meter cabinet Pole fixtures, street
22 SCT Reserve Consultants, Inc. Job No L3 Page 22 of Year Expenditure and Cash Flow Projection (continued) Poles/fixtures, Tennis Courts Wall mount fixtures $15,735 Fence & Gates Fence, chainlink, Tennis Courts Fence, metal, Pool Areas $6,960 $40,537 Gates, metal, pedestrian $1,013 Gates, metal, vehicle Irrigation Backflow valves $7,416 Controllers $7,203 $7,642 Irrigation retrofit project (TBD) $25,000 $25,750 $26,523 $27,318 $28,138 Landscape Renovation Mailboxes Mailbox posts $8,250 Mailboxes $7,200 $9,121 Paint Buildings, stucco $175,579 Buildings, trim/fascia/doors $57,000 $64,154 $72,206 Fence, metal, Pool Areas $6,019 $6,775 $7,625 Mailboxes & posts $2,475 $2,786 $3,135 Poles/lights/fence, chainlink, Tennis Co $7,649 Pool & Spa 1 Deck coating, color seal $3,768 $4,368 Deck coating, texture Deck skimmers $5,903 Pool autofill $1,791 Pool filter $1,220 Pool heater $3,090 Pool pumpset, variable speed $1,395 Pool resurface $9,274 Spa filter $1,167 Spa heater $2,781
23 SCT Reserve Consultants, Inc. Job No L3 Page 23 of Year Expenditure and Cash Flow Projection (continued) Spa pumpset, circulation, variable speed $1,437 Spa pumpset, jet $927 Spa resurface $3,090 $3,914 Pool & Spa 2 Deck coating, color seal $3,768 $4,368 Deck coating, texture $5,652 Deck skimmers $6,081 Pool filter $1,333 Pool heater $3,800 Pool pumpset, variable speed $1,354 $1,716 Pool resurface $9,004 Spa filter $1,167 Spa heater $3,321 Spa pumpset, circulation, variable speed $1,354 $1,716 Spa pumpset, jet $927 Spa resurface $3,090 $3,914 Pool & Spa 3 Deck coating, color seal $3,997 $4,634 Deck coating, texture Deck skimmers $6,081 Pool filter $1,220 Pool heater $3,582 Pool pumpset, variable speed $1,395 Pool resurface $10,134 Spa filter $1,275 Spa heater $2,781 Spa pumpset, circulation, variable speed $1,395 Spa pumpset, jet $927 Spa resurface $3,000 $3,800 Pool & Spa 4 Deck coating, color seal $3,881 $4,499 Deck coating, texture Deck skimmers $6,263
24 SCT Reserve Consultants, Inc. Job No L3 Page 24 of Year Expenditure and Cash Flow Projection (continued) Pool filter $1,185 Pool heater $3,582 Pool pumpset, variable speed $1,354 $1,716 Pool resurface $10,134 Spa filter Spa heater $3,321 Spa pumpset, circulation, variable speed $1,354 $1,716 Spa pumpset, jet $927 Spa resurface $3,090 $3,914 Pools & Spas, All Deck safety signs $3,582 Equipment pit removals $20,000 Furniture, chairs, replace $5,480 Furniture, chairs, restrap (20%) $990 $1,020 $1,050 $1,082 $1,114 $1,148 $1,182 $1,218 $1,254 $1,292 Furniture, loungers, replace $5,480 Furniture, loungers, restrap (20%) $900 $927 $955 $983 $1,013 $1,043 $1,075 $1,107 $1,140 $1,174 Furniture, tables, large Furniture, tables, small $1,305 Signage Monuments/lettering $4,054 Signs, street Signs, traffic Tennis Courts Benches & chairs $1,322 Courts resurface $23,764 Water Fountain Water fountain $1,623 Component Exp (-) $200,732 $86,532 $103,881 $132,952 $389,922 $110,618 $54,846 $20,825 $214,839 $47,225 Non-recurring Exp (-) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Ending Balance $330,333 $386,377 $453,588 $510,548 $316,236 $407,096 $559,772 $752,694 $758,016 $937,556
25 SCT Reserve Consultants, Inc. Job No L3 Page 25 of 33 Personal Credentials Michael C. Graves R.S. Reserve Funding Specialist Designations R.S., 2000, Community Association Institute Distinctions 2013 Educated Business Partner, Community Association Institute Degrees B.A., Economics, 1983, San Diego State University A.S., Business Administration, 1980 Citrus College Associations Community Associations Institute (CAI), Affiliate Member: Coachella Valley Chapter (CV) Greater Inland Empire Chapter (GRIE) - Past President, Orange County Regional Chapter (OCRC) - Past Board Treasurer San Diego Chapter (SD) - Past Board Treasurer Publications Ask The Experts, O.C. View, May/June Fiduciary Responsibility Forum, CondoManagement, December Does Our Association Have Money Or Not, Quorum, June How Do You Use Your Reserve Study To Finance Remodeling Work, Quorum, April Numerous Speaking and Panel Engagements Awards Community Associations Institute, GRIE, 2012 Hall of Fame 2000 Committee Member of the Year Community Associations Institute, OCRC, 2009 Committee Member of the Year 2006 Ellen Ellish Award 2006 Presidents Award California Association of Community Managers, 2001, Vision Award, Excellence in Service Professional Responsibilities As Reserve Fund Specialist for SCT Reserve Consultants, Inc. Mr. Graves: Manages reserve study site inspections and funding analyses Prepares reserve study reports and proposals Markets reserve study services through professional contacts and trade associations meetings and shows Professional Experience Mr. Graves reserve study experience includes: Numerous Levels I, II, and III reserve studies throughout San Diego, Los Angeles, Orange, Riverside, San Bernardino, and Imperial Counties. Familiar with components that go into a reserve study. Able to assist Associations in determining a well-suited funding plan that fits their reserve goals. Utilizing Property Reserve Analysis (PRA) System software to generate Component definition files. Developing SCT Reserve Analysis System software to calculate elements used in the Rough Draft and Final Reports. Meet with Association s Board of Directors to review the draft of the reserve study. Consideration of Board s input with respect to incorporate component replacement and funding policies.
26 SCT Reserve Consultants, Inc. Job No L3 Page 26 of 33 Disclosure Statements SCT Reserve Consultants, Inc. endeavors to provide the most accurate reserve study possible. However, the current replacement costs of the listed components are based on estimates utilizing; local trades, contractor interviews, and national cost databases. Regular maintenance of reserve components is required to realize the full useful life of each component. Changes in fees for labor and materials, acts of God, extraordinary weather conditions, vandalism and unusual wear of the reserve components may have an adverse impact on the useful life and the cost to replace a particular reserve component. SCT Reserve Consultants, Inc. did not identify, nor did it purport to expound on, any possible construction defects on the project. All dollar figures are subject to rounding errors. The completeness of this reserve study relies heavily on information provided to us by the Association s representative(s). Incomplete or missing information may cause a distortion of the Association s financial condition. The reserve balance presented in this reserve study is based on information provided and was not audited. SCT Reserve Consultants, Inc. assumes that the information provided to us by the Association s representative(s) is both reliable and accurate and for a Level II study (update with-sitevisit) and Level III study (update with no-site-visit) the Association is to have considered previously developed component quantities and/or lump sum expenditures as accurate and reliable. Information provided about reserve projects is also understood to be reliable. Any on-site inspection should not be considered a project audit or quality inspection. In the event we have performed an on-site inspection of the community, the data compiled has been used with financial, physical, quantity, and historical information provided by the Association s representative(s). Our physical inspection would consist primarily of visual inspection, measurement, drawing take-offs, and photographic documentation. No destructive testing methods were used. SCT Reserve Consultants, Inc. has prepared this reserve study in conformance with the requirements laid out by the California Civil Code ( 5550) and the Community Association Institute (CAI). We have no other current involvement with SUNSHINE VILLAS HOMEOWNERS ASSOCIATION and have no actual or perceived conflicts of interest with SUNSHINE VILLAS HOMEOWNERS ASSOCIATION. This reserve study is a reflection of the information provided to us by the Association s representative(s) and is assembled for the budgeting and planning purposes of the Board of Directors only. Information provided about reserve projects will be considered reliable. The reserve study is not to be used for the purpose of performing an audit, quality/forensic analyses, or background checks of historical records.
27 SCT Reserve Consultants, Inc. Job No L3 Page 27 of 33 Definition of Terms 100% Funded from the Component Identification Report, see Fully Funded Balance (FFB). Basis Cost - the estimated unit (of measurement basis) replacement cost. Cash Flow Method - a method of developing a reserve funding plan where contributions to the reserve fund are designed to offset the variable annual expenditures from the reserve fund. Different reserve funding plans are tested against the anticipated schedule of reserve expenses until the desired funding goal is achieved. Contingency Fund typically 3.0% to 5.0% of annual reserve allocation may be established to pay for incidental and miscellaneous reserve expenditures (optional). Current Replacement Cost (estimated) - the total estimated cost of a component s replacement or longterm maintenance action at the time of the study. This amount is calculated by multiplying the measurement basis quantity times the basis cost. Davis-Stirling Common Interest Development Act - the name for the sections of the California Civil Code (4000 through 6150) that are the framework for the operation and management of common interest developments in California. Fully Funded Balance (FFB) - total accrued depreciation. This number is calculated for each reserve component, then summed together for a total dollar value. Expressed as FFB = ( Used Life) / ( Full Life) x (Current Replacement Cost) Full Life (estimated) - the original estimate of a period of time that a component will last before major long-term maintenance or replacement is required. Funding Goals there are four basic categories of funding plan goals: Baseline Funding establishing a reserve-funding goal of keeping the reserve cash balance above zero. Full Funding setting a reserve-funding goal of attaining and maintaining reserves at or near 100% funded. Statutory Funding establishing a reserve-funding goal of setting aside the specific minimum amount of reserves required by local statutes. Threshold Funding establishing a reserve-funding goal of keeping the reserve balance above a specified dollar or percent funded amount. Future Replacement Cost (estimated) the current replacement cost multiplied by an inflation factor (compounded annually). Level I Reserve Study - is considered a full study, it consists of: Component Inventory - quantification and verification of the reserve components. Condition Assessment the task of evaluating the current condition of the component based on observed or reported conditions. Life and Valuation Estimates the task of estimating Full Life, Remaining Life and repair and replacement costs for the components. Fund Status status of the reserve fund as compared to an established benchmark such as percent funding. Funding Plan an Association s plan to provide income to the reserve fund to offset anticipated expenditures from that fund. Level II Reserve Study - is considered an update (on-site) study, it consists of: Component Inventory - verification of the reserve components only, no quantification. Condition Assessment the task of evaluating the current condition of the component based on observed or reported conditions. Life and Valuation Estimates the task of estimating Full Life, Remaining Life and repair and replacement costs for the components.
SCT RESERVE CONSULTANTS, INC. P.O. BOX TEMECULA, CA
SCT RESERVE CONSULTANTS, INC. P.O. BOX 890129 TEMECULA, CA 92589-0129 PHONE (951) 296-3520 FAX (951) 296-5038 E-MAIL mike.g@sctreserve.com March 24, 2015 Job 2000-003-10 L3 St. Tropez Villas I, Incorporated
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 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 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 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 information2019 Reserve Study. Pebble Shores Condominium Association, Inc. Pebble Shores Drive Naples, FL A Service of:
Pebble Shores Drive Naples, FL 34410 A Service of: 5036 Dr. Phillips Blvd, Suite 207, Orlando FL 32819 www.lcamresources.com October 31, 2018 Pebble Shores Condominium Pebble Shores Drive Naples, FL 34410
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 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 UPDATE SUMMARY
RESERVE STUDY UPDATE SUMMARY 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)
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 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 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 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 informationNovember 22, Boca Rio Condominium Homeowners Association Board of Directors Blossom Valley Road El Cajon, CA Attn: Robin Clegg
Sonnenberg & Company, CPAs 5190 Governor Drive, Suite 201, San Diego, California 92122 Phone: (858) 457-5252 -- (800) 464-4HOA -- Fax: (858) 457-2211 -- (800) 303-4FAX November 22, 2017 Boca Rio Condominium
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 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 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 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 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 informationSample Reserve Study Your City, Your State Account Sample Reserve Study -- Version 7.0 (2003) February 01, 2003
Your City, Your State Account Sample Reserve Study -- Version 7.0 (2003) February 01, 2003 Reserve Analyst P.O. Box 797 Vernon, AZ 85940 Phone: 800-561-0173 Fax: 928-537-3377 Prepared By Quality Check
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 informationReport Dated November 17, Updates November 26, 2012 Reserve Study for Fiscal Year Prepared By WALLA SERVICES
RESERVE STUDY ANALYSIS COMPONENT CALCULATION UPDATE Bakersfield, California A Planned Master Association Report Dated November 17, 2014 Updates November 26, 2012 Reserve Study for Fiscal Year 2015 Prepared
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 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 Transmittal Letter
Reserve Study Transmittal Letter Date: January 18, 2012 To: Michael Lee, Collins Management Co. From: Richard Avelar & Associates (RA&A) Re: Bridgewater Condominium Association Attached, please find the
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 informationBoca Rio Condominium Homeowners Association LEVEL III: UPDATE RESERVE STUDY December 31, 2017
Boca Rio Condominium Homeowners Association LEVEL III: UPDATE RESERVE STUDY Section Page RESERVE STUDY EXECUTIVE SUMMARY 1-2 ASSESSMENT AND RESERVE FUNDING 3 DISCLOSURE SUMMARY (These 3 pages should be
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 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 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 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 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 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 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 informationREPLACEMENT RESERVE REPORT FY 2016
REPLACEMENT RESERVE REPORT FY 2016 VILLAS AT PARKWOOD ESTATES VILLAS AT PARKWOOD ESTATES REPLACEMENT RESERVE REPORT FY 2016 Community Management by: Community Management Professionals, LLC Beth Maurer
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 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 Ameri-Cana Resorts Co-op, Inc. Rockledge, Florida April 13, 2017
FULL RESERVE STUDY Ameri-Cana Resorts Co-op, Inc. Rockledge, Florida April 13, 2017 This Report contains intellectual property developed by Reserve Advisors, Inc. and cannot be reproduced or distributed
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 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 informationTHE BOULDERS AT LA RESERVE CONDOMINIUM ASSOCIATION INDEX TO REVIEWED FINANCIAL STATEMENTS December 31, 2017 and 2016
INDEX TO REVIEWED FINANCIAL STATEMENTS December 31, 2017 and 2016 Independent accountant s review report 1 REVIEWED FINANCIAL STATEMENTS Balance sheets 2 Statements of revenues, expenses, and changes in
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 informationBelle Monet. Full Reserve Study Report by HOMECERTS.COM
Belle Monet Full Reserve Study Report by HOMECERTS.COM 800.683.5528 SUPPORT@HOMECERTS.COM Belle Monet Reserve Study Report as of June 5, 2015 538 South 2200 West Pleasant Grove, UT 84062 168 Units Completed
More informationRESERVE STUDY LEVEL I - Full Reserve Study. ABC Condominium Association, Inc.
Insurance Appraisals Reserve Studies Wind Mitigation RESERVE STUDY LEVEL I - Full Reserve Study Prepared for: ABC Condominium Association, Inc. For the period of January 1, 214 - December 31, 214 71 Enterprise
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 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 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 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 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 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 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 informationFY15 Level 1 Reserve Study Tahoma Terra Yelm, WA 98597
FY15 Level 1 Reserve Study Yelm, WA 98597 17404 Meridian E, Suite F - PMB 208 Puyallup, WA 98375 September, 7 2015 Yelm, WA Board of Directors, Thank you for choosing as your trusted source for homeowners
More informationRESERVE STUDY LIBERTY PARK CONDOMINIUM ASSOC IATION ATLANTA, GEORGIA ZUMBRUNNEN, INC. PROJECT # SEPTEMBER 21, 2018
RESERVE STUDY LIBERTY PARK CONDOMINIUM ASSOCIATION ATLANTA, GEORGIA ZUMBRUNNEN, INC. PROJECT #2018-116 SEPTEMBER 21, 2018 THIS REPORT IS PREPARED EXCLUSIVELY FOR MS. ARLENE ALVAREZ ASSOCIATION MANAGER
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 informationReserve Study Transmittal Letter
Reserve Study Transmittal Letter Date: August 15, 215 To: Lorrie Olson, Caughlin Creek HOA From: Browning Reserve Group (BRG) Re: Caughlin Creek HOA; Full Study Attached, please find the reserve study
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 informationRESERVE STUDY ANNUAL REPORT
RESERVE STUDY ANNUAL REPORT PHEASANTS HOLLOW HOMEOWNERS LEVEL I RESERVE STUDY FULL STUDY WITH SITE VISIT Kent, WA 98031 Report #306115924 FINANCIAL YEAR 01.2015 12.2015 701 Fifth Ave, Suite 4200, Seattle
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 informationREPLACEMENT RESERVE REPORT FY 2011 VILLAGE GREEN HOA. Ravenel Associates, Inc. Community Management by: Chad Hammond, Property Manager
REPLACEMENT RESERVE REPORT FY 2011 VILLAGE GREEN HOA VILLAGE GREEN HOA REPLACEMENT RESERVE REPORT FY 2011 Community Management by: Ravenel Associates, Inc. Chad Hammond, Property Manager 3690 Bohicket
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 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 informationYour Homeowners Association
30 Year Report FULL RESERVE STUDY (With On Site Observation) OF: COMMUNITY ASSOCIATION COMMON ELEMENT MAJOR COMPONENTS Completed: Date 00, 0000 Your Homeowners Association Prepared by: Nevada Reserve Studies,
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 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 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 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 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 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 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 2 RESERVE STUDY UPDATE POINTE WOODWORTH HOMEOWNERS ASSOCIATION
LEVEL 2 RESERVE STUDY UPDATE POINTE WOODWORTH HOMEOWNERS ASSOCIATION Tacoma, WA January 1, 2014 December 31, 2014 Prepared By: Carson M. Horton, RS Quality Check By: L. Law Broili Date: July 20, 2013 Copyright
More informationReserve Study. Willow Lake Homeowner's Association, Inc.
Reserve Study For Willow Lake Homeowner's Association, Inc. August 03, 2015 Reserve Study Prepared By The Whayland Group,LLC 30613 Sussex Highway Laurel, Delaware 19956 TABLE OF CONTENTS Willow Lake Homeowner's
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 informationRESERVE DATA ANALYSIS, INTL.
RESERVE DATA ANALYSIS, INTL. September 30, 2014 mail@reservedataanalysis.com 15502 NE 86 th Street Vancouver, WA 98682 Fax (800) 579-5015 Office (800) 359-5015 Mr. Art Burke, Manager Cape George Colony
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 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 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 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 informationFacilities Advisors, inc Telegraph Road, Suite 203 Ventura California 93003
Facilities Advisors, inc. 3160 Telegraph Road, Suite 203 Ventura California 93003 Tel. (877) 3046700 Fax. (805) 7150586 Website: www.reservestudyusa.com Email: info@reservestudyusa.com June 24, 2010 Eider
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 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 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 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 informationGLOBAL Solution Partners, LLC - Toll free phone and fax: (844)
GLOBAL Solution Partners, LLC info@globalreservestudies.com - Toll free phone and fax: (844) 477-7883 - www.globalsolutionpartners.com Funding Reserve Analysis for The Bluffs at Ashley River August 2,
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 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 informationThe Ford Plantation - POA Revised August 17, THE FORD10 EXECUTIVE SUMMARY
Replacement Reserve Analysis - Page A1 EXECUTIVE SUMMARY The Ford Plantation - POA Replacement Reserve Inventory identifies 77 Projected Replacements for funding from Replacement Reserves, with an estimated
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 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 information2015 Reserve Study Report LOCATED AT: FOR: AS OF: BY:
2015 Reserve Study Report LOCATED AT: 101 Oasis Drive Pompano Beach, FL 33069 FOR: Oasis at Palm Aire Association, Inc. 101 Oasis Dr., # Office Pompano Beach, FL 33069 AS OF: January 1st, 2015 - December
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 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 informationR E S E R V E S T U D Y
SAGUARO CANYON SUBDIVISION HOMEOWNERS ASSOCIATION R E S E R V E S T U D Y Full Study Published - May 27, 2010 B R O W N I N G R E S E R V E G R O U P ~ Emmett, ID 83617 ~ Office (208) 365-0977 Fax (208)
More informationRESERVE STUDY & MAINTENANCE PLAN ReserveStudyUpdate.com, LLC P.O. Box Portland, Oregon Phone: Fax:
Chelan Drive & Chaparrel Loop West Linn, Oregon 97068 Account 98 - Version L Fiscal Year: October 1, 017 to September 30, 018 RESERVE STUDY & MAINTENANCE PLAN ReserveStudyUpdate.com, LLC P.O. Box 66778
More informationPark Rise Homeowners Association, Inc. Financial Statements and Supplementary Information. For the Year Ended December 31, 2014
Financial Statements and Supplementary Information For the Year Ended December 31, 2014 Table of Contents Independent Auditor s Report..... 1 Financial Statements Balance Sheet.. 3 Statement of Revenues,
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 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 informationCOMSTOCK HOA. Enclosed are two packets of information. The first is the Annual Operating Budget which includes:
COMSTOCK HOA "A Community that Cares" November 5, 2018 Dear Homeowner: We want to thank each of you for your commitment to the association. It takes working together to keep any community together. Your
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 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 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 information