RESERVE STUDY SPECIALISTS

Size: px
Start display at page:

Download "RESERVE STUDY SPECIALISTS"

Transcription

1 RESERVE STUDY SPECIALISTS P.O. BOX 9178, CALABASAS, CA TEL: FAX: VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION FULL RESERVE STUDY September 06, 2017 for Fiscal Year 2018

2 RESERVE STUDY SPECIALISTS P.O. BOX 9178, CALABASAS, CA TEL: FAX: TABLE OF CONTENTS Assumptions Page 1 Findings Page 3 Visual Condition of Complex Page 5 Reserve Components Page 20 Liability Analysis Page 22 Future Expenditure Analysis Page 24 Cash Flow Analysis Page 30 Future Liability Analysis Page 33 Summary Page 35 Funding Plan Summary Page 36 Disclosures Page 38 VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06, 2017 Copyright Reserve Study Specialists

3 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Initial Reserves Initial reserves for this Reserve Study were known to be $63,325 on July 31, As per information provided by the Association the reserve balance at study start date of January 01, 2018 is projected to be $63,500. Reserve Funding Goal The baseline reserve funding goal is to plan the minimum reserve account balance consistent with cash demands of maintenance and replacement of reserve items annually. (Baseline Funding) Depth of Study Full Service Reserve Study with Field Inspection. A field inspection was made to verify the existing condition of the various reserve study components, their physical condition, and to verify component quantities. In place testing, laboratory testing, and non-destructive or destructive testing of the reserve study components were not performed. Field measurements of component quantities were made, where necessary, to determine quantities of various components. Statement Reserve Study Specialists is pleased to present to the Board of Directors the requested Reserve Funding Study. We believe that you will find the attached study thorough and complete. After you have had an opportunity to review the report you may have questions. Please do not hesitate to write or call, we would be pleased to answer any questions you may have. Project Description Village Green East Homeowners Association is a 70 unit condominium complex built in The Association maintains the roofs, exterior including painting, private roads, fences & walls, mailboxes, pool, spa, tennis court, common area landscaping, irrigation system, signs, lighting, concrete gutter & walks and other common area components. Summary of Financial Assumptions The table below contains a partial summary of information provided by the Association. Fiscal Calendar Year Begins January 01 Reserve Study by Fiscal Calendar Year Starting January 01, 2018 Funding Study Length 30 Years Number of Dues Paying Members 70 Reserve Balance as of January 01, 2018 $63,500 Annual Inflation Rate 3% Tax Rate on Reserve Interest 25% Minimum Reserve Account Balance $0 Dues Change Period 1 Year Monthly Dues $340 VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

4 Reserve Study Assumptions Cost estimates and financial information are accurate and current. No unforeseen circumstances will cause a significant reduction of reserves. Sufficient comprehensive property insurance exists to protect from insurance risks. The association plans to continue to maintain the existing common area and amenities. Reserve payments occur at the end of every calendar month. Expenses occur at the end of the expense year. Impact of Component life The projected life expectancy of the major components and the reserve funding needs of the association are closely tied. Performing the appropriate routine maintenance for each major component generally increases the component useful life, effectively moving the component expense into the future, which reduces the reserve funding payments of the association. Failure to perform such maintenance can shorten the remaining useful life of the major components, bringing the replacement expense closer to the present, which increases the reserve funding payments of the association. Study Method Funding studies may be done in several ways, but we believe that the value of a funding study lies in the details. Bulk studies are quick, usually inexpensive, and almost always border on worthless. We believe that meaningful answers to funding studies lie in the details. In this study, we have used the Component method because it is the only method, which allows scrutiny of the funding details. The method is pragmatic, and allows human judgment and experience to enter into the equation. Unless noted otherwise, the present cost of every reserve item in this report has been estimated using the National Construction Estimator, a nationally recognized standard, and modified by an area cost adjustment factor. Where possible, known costs have been used. In addition, every reserve item has been given an estimated remaining useful life, an estimated useful life when new, and has been cast into the future to determine the inflated cost. Equal annual payments are calculated for each reserve item based upon a payment starting year and a payment ending year using the end of period payment method. Interest earned on accumulated reserve funds and taxes on the reserve interest are also calculated. Initial reserve funds are consumed as expenses occur. As you review this report, we are certain that you will appreciate the level of detail provided, allowing you to review each reserve item in detail. VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

5 Summary of Findings Reserve Study Specialists has estimated future projected expenses for the association based upon preservation of existing improvements. The attached funding study is limited in scope to those expense items listed in the reserve study. Of primary concern is the preservation of a positive funding balance with funds sufficient to meet projected expenses throughout the study life. Based upon the attached funding study, it is our professional opinion that annual reserve contributions as shown in the attached study will realize this goal. The association warrants that the information provided to Reserve Study Specialists, including but not limited to that information contained in the attached reserve study, that the maintenance records are complete and accurate, and that Reserve Study Specialists may rely upon such information and documents without further verification or corroboration. Where the age of a particular Reserve Item (as listed in the Reserve Study) is unknown, the association shall provide to Reserve Study Specialists best-estimated age of that item. If the association is unable to provide an estimate of a Reserve Item s age, Reserve Study Specialists shall make its own estimate of age of the Reserve Item. The Reserve Study is created for the association s use, and is a reflection of information provided to Reserve Study Specialists. This information is not for the purpose of performing an audit, historical records, quality or forensic analyses. Special Assessments Special assessments are not required in this reserve study, unless specified in the funding plan, provided the Board of Directors and association members adopt this reserve study as submitted. Any material change from the recommended reserve contributions may result in special assessments in future. Percent Funded Many reserve studies use the concept of Percent Funded to measure the reserve account balance against a theoretically perfect value. Percent Funded is often used as a measure of the Financial Health of an association. The assumption is, the higher the percentage, the greater the Financial Health. The question of substance is simply: How much is enough? To answer the question, some understanding of Percent Funded is required. Percent Funded is defined as the current cash reserves divided by the Fully Funded value at any instant in time. Fully Funded value is defined as the total depreciated value or accrued liability of all reserve items. Most reserve items with a remaining life greater than the study life are not included in the calculation unless they are specifically instructed by the HOA to be included. For example; building framing, foundations, water lines, and other long-lived items that fall outside the envelope of the reserve study are excluded from the calculation. Percent Funded is then, the current reserve balance divided by the Fully Funded value multiplied by 100 (to give a percentage). The concept of percent funded is useful when the reserve study is comprehensive, but misleading when the reserve study is superficial or constrained. As a result, we recommend that the statement Percent Funded be used with caution. This study will attempt to achieve a fully-funded reserves (100% funded) during the length of the study. VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

6 Keeping Your Reserve Study Current Reserve Study Specialists believes that funding studies are an essential part of property management. People and property are constantly changing and evolving. As a result, the useful life of a funding study is at best a few years and certainly not more than five years. This reserve study should be updated to remain an accurate estimation of reserve funding: At changes in interest rates At changes in inflation rates At changes in the number of dues paying members Before starting new improvements Before making changes to the property After a flood or fire After the change of ownership or management After Annexation or Incorporation Statement of Qualifications Reserve Study Specialists is a professional in the business of preparing reserve studies for community associations. I have inspected the association improvements, and have made a complete review of all components required to complete a reserve study. I have completed a physical inspection of the components listed in this reserve study. My inspection included a review of current condition, economic life, remaining useful life, and replacement cost of all components included in this reserve study. No destructive testing was done. Conflict of Interest As the preparer of this reserve study, Reserve Study Specialists certifies that we do not have any vested interests, financial interests, or other interests that would cause a conflict of interest in the preparation of this reserve study. Reserve Study Specialists would like to thank the association for the opportunity to be of service in the preparation of the attached Funding Study. Again, please feel free to write or call at our letterhead address if you have any questions. Prepared by: Fred Etemad, PhD CEO VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

7 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Visual Condition of Complex at the time of Inspection VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

8 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Visual Condition of Complex at the time of Inspection VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

9 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Visual Condition of Complex at the time of Inspection VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

10 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Visual Condition of Complex at the time of Inspection VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

11 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Visual Condition of Complex at the time of Inspection VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

12 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Visual Condition of Complex at the time of Inspection VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

13 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Visual Condition of Complex at the time of Inspection VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

14 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Visual Condition of Complex at the time of Inspection VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

15 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Visual Condition of Complex at the time of Inspection VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

16 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Visual Condition of Complex at the time of Inspection VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

17 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Visual Condition of Complex at the time of Inspection VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

18 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Visual Condition of Complex at the time of Inspection VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

19 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Visual Condition of Complex at the time of Inspection VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

20 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Visual Condition of Complex at the time of Inspection VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

21 RESERVE STUDY SPECIALISTS P. O. BOX 9178, CALABASAS, CA TEL: FAX: Visual Condition of Complex at the time of Inspection VILLAGE GREEN EAST HOMEOWNERS ASSOCIATION September 06,

22 RESERVE COMPONENTS VILLAGE GREEN EAST Inflation Rate % 3 Current Fiscal Year End Dec 31 Repair Replace Forecast % Repair Total Rem Unit Reserve Components Cost Life Life Quantity Unit Cost Description ROOFING 1- Flat Roof, Phase sq ft 4.00 Built-up flat roof replacement budget every 20 years, Phase 1 2- Composition Shingles Roof, Phase sq ft 4.00 Composition shingles roof replacement budget every 25 years, Phase 1 3- Flat Roof, Phase sq ft 4.00 Built-up flat roof replacement budget every 20 years, Phase 2 4- Composition Shingles Roof, Phase sq ft 4.00 Composition shingles roof replacement budget every 25 years, Phase 2 5- Flat Roof, Phase sq ft 4.00 Built-up flat roof replacement budget every 20 years, Phase 3 6- Composition Shingles Roof, Phase sq ft 4.00 Composition shingles roof replacement budget every 25 years, Phase 3 7- Gutters & Downspouts ft 8.00 Gutters & downspouts replacement budget every 30 years 8- Roof Inspection & Repair budget Roof inspection & repair budget every 5 years PAINTING 9- Wood Siding & Trim Paint sq ft 1.00 Wood siding & trim paint budget every 7 years 10- Wood Siding & Trim Repair sq ft 8.00 Wood siding & trim repair/replace budget at 5% of total every 7 years 11- Wood Fences Paint sq ft 0.80 Wood fences paint budget every 7 years 12- Wood Fences Repair sq ft 8.00 Wood fences repair budget at 5% of total every 7 years 13- Wrought Iron Fences Paint sq ft 1.40 Wrought iron fences repair & paint budget every 5 years ASPHALT & CONCRETE 14- Asphalt Sealcoat & Striping sq ft 0.22 Asphalt sealcoat & Striping budget every 6 years 15- Asphalt Cut & Patch, Repair sq ft 4.50 Asphalt cut & patch repair budget at 5% of total every 6 years 16- Asphalt Remove & Replace/Overlay sq ft 3.50 Asphalt remove/replace at 75% or 100% overlay budget every 36 years 17- Concrete Gutter ft Concrete gutter repair/replace budget at 10% of total every 12 years 18- Concrete Walks budget Concrete walks repair/replace budget every 5 years 19- Concrete Pool Deck sq ft Concrete pool deck repair/replace budget at 10% of total every 12 years FENCES & WALLS 20- Block Wall ft Perimeter concrete block wall repair/replace budget at 5% every 12 years 21- Wood Fences ft Wood patio fences & gates, 6 ft high, replacement budget every 25 years 22- Wrought Iron Fences, Pool Area ft Wrought iron fences, pool area, replacement budget every 45 years 23- Wrought Iron Fences, Perimeter sq ft Wrought iron fences, perimeter, replace budget at 10% every 10 years LIGHTING 24- Pole Lights each Pole lights fixtures & pole replacement budget every 20 years 25- Unit Entry Lights each Unit Entry light fixtures replacement budget every 20 years 26- Buildings Security Lights each Buildings security light fixtures replacement budget every 20 years 27- Security Lights & Poles each Security light fixtures & poles replacement budget every 15 years

23 RESERVE COMPONENTS VILLAGE GREEN EAST Inflation Rate % 3 Current Fiscal Year End Dec 31 Repair Replace Forecast % Repair Total Rem Unit Reserve Components Cost Life Life Quantity Unit Cost Description BUILDINGS 28- Balcony Decks Recoat sq ft 3.50 Balcony decks membrane recoat & repair budget every 6 years 29- Balcony Decks Resurface sq ft 8.50 Balcony decks membrane resurface budget every 24 years 30- Water Heaters each Water heaters (12) replacement budget at 2 units every 2 years 31- Termite Inspection & Repair budget Termite inspection & repair budget every 14 years 32- Plumbing & Utilities Repairs budget Plumbing, sewer & utility lines repair/replace budget every 10 years TENNIS COURT 33- Court Surface Repair & Paint sq ft Tennis court surface repair at 5% & paint budget every 10 years 34- Tennis Court Equipment budget Tennis court equipment replacement budget every 10 years 35- Chain Link Fences ft Chain link fences, tennis court, replacement budget every 35 years POOL & SPA 36- Pool Chlorinator each Pool chlorinator replacement budget every 6 years 37- Pool Filter each Pool filter replacement budget every 10 years 38- Pool Pump & Motor each Pool pump & motor replacement budget every 10 years 39- Pool Replastering sq ft 6.00 Pool Replastering budget every 12 years 40- Pool Tile & Coping ft Pool tile & coping repair/replacement budget every 24 years 41- Spa Chlorinator each Spa chlorinator replacement budget every 6 years 42- Spa Filter each Spa filter replacement budget every 10 years 43- Spa Heater each Spa heater replacement budget every 10 years 44- Spa Pump & Motor each Spa pumps & motors replacement budget every 10 years 45- Spa Replastering sq ft Spa replastering budget every 10 years 46- Spa Tile & Coping ft Spa tile & coping repair/replacement budget every 20 years 47- Pool & Spa Deck Caulking ft 7.00 Pool & spa deck caulking budget every 5 years 48- Pool Area Furniture budget Pool area furniture replace/upgrade/remodel budget every 5 years 49- Restroom Remodel, Pool Area budget Pool area restroom remodeling budget every 20 years LANDSCAPING 50- Irrigation Equipment budget Irrigation backflow, timers, valves & lines repair/replace every 5 years 51- Landscape & Trees budget Landscaping remodel/upgrade & tree maintenance budget every 5 years OTHERS 52- Mailboxes each Cluster mailboxes replacement budget every 25 years 53- Signs budget Traffic & other signs replace/upgrade budget every 10 years 54- Unplanned Project Fund budget % of Annual liability for unplanned or emergency projects

24 LIABILITY ANALYSIS VILLAGE GREEN EAST Inflation Rate % 3 Current Fiscal Year End Dec 31 Repair Replace Forecast % Repair Total Rem Reserve Components Cost Life Life Annual Liability Accrued Liability % of Annual Liability Notes ROOFING 20.37% 1- Flat Roof, Phase % 2- Composition Shingles Roof, Phase % 3- Flat Roof, Phase % 4- Composition Shingles Roof, Phase % 5- Flat Roof, Phase % 6- Composition Shingles Roof, Phase % 7- Gutters & Downspouts % 8- Roof Inspection & Repair % PAINTING 37.07% 9- Wood Siding & Trim Paint % 10- Wood Siding & Trim Repair % 11- Wood Fences Paint % 12- Wood Fences Repair % 13- Wrought Iron Fences Paint % ASPHALT & CONCRETE 12.70% 14- Asphalt Sealcoat & Striping % 15- Asphalt Cut & Patch, Repair % 16- Asphalt Remove & Replace/Overlay % 17- Concrete Gutter % 18- Concrete Walks % 19- Concrete Pool Deck % FENCES & WALLS 4.42% 20- Block Wall % 21- Wood Fences % 22- Wrought Iron Fences, Pool Area % 23- Wrought Iron Fences, Perimeter % LIGHTING 1.59% 24- Pole Lights % 25- Unit Entry Lights % 26- Buildings Security Lights % 27- Security Lights & Poles % Percent funded, end of Dec %

25 LIABILITY ANALYSIS VILLAGE GREEN EAST Inflation Rate % 3 Current Fiscal Year End Dec 31 Repair Replace Forecast % Repair Total Rem Reserve Components Cost Life Life Annual Liability Accrued Liability % of Annual Liability Notes BUILDINGS 13.68% 28- Balcony Decks Recoat % 29- Balcony Decks Resurface % 30- Water Heaters % 31- Termite Inspection & Repair % 32- Plumbing & Utilities Repairs % TENNIS COURT 1.58% 33- Court Surface Repair & Paint % 34- Tennis Court Equipment % 35- Chain Link Fences % POOL & SPA 4.33% 36- Pool Chlorinator % 37- Pool Filter % 38- Pool Pump & Motor % 39- Pool Replastering % 40- Pool Tile & Coping % 41- Spa Chlorinator % 42- Spa Filter % 43- Spa Heater % 44- Spa Pump & Motor % 45- Spa Replastering % 46- Spa Tile & Coping % 47- Pool & Spa Deck Caulking % 48- Pool Area Furniture % 49- Restroom Remodel, Pool Area % LANDSCAPING 3.63% 50- Irrigation Equipment % 51- Landscape & Trees % OTHERS 0.62% 52- Mailboxes % 53- Signs % 54- Unplanned Project Fund TOTAL

26 FUTURE EXPENDITURE ANALYSIS VILLAGE GREEN EAST Inflation Rate % 3 Current Fiscal Year End Dec 31 Repair Replace Forecast Year % Repair Total Rem Reserve Components Cost Life Life ROOFING 1- Flat Roof, Phase Composition Shingles Roof, Phase Flat Roof, Phase Composition Shingles Roof, Phase Flat Roof, Phase Composition Shingles Roof, Phase Gutters & Downspouts Roof Inspection & Repair PAINTING 9- Wood Siding & Trim Paint Wood Siding & Trim Repair Wood Fences Paint Wood Fences Repair Wrought Iron Fences Paint ASPHALT & CONCRETE 14- Asphalt Sealcoat & Striping Asphalt Cut & Patch, Repair Asphalt Remove & Replace/Overlay Concrete Gutter Concrete Walks Concrete Pool Deck FENCES & WALLS 20- Block Wall Wood Fences Wrought Iron Fences, Pool Area Wrought Iron Fences, Perimeter LIGHTING 24- Pole Lights Unit Entry Lights Buildings Security Lights Security Lights & Poles

27 FUTURE EXPENDITURE ANALYSIS VILLAGE GREEN EAST Inflation Rate % 3 Current Fiscal Year End Dec 31 Repair Replace Forecast Year % Repair Total Rem Reserve Components Cost Life Life BUILDINGS 28- Balcony Decks Recoat Balcony Decks Resurface Water Heaters Termite Inspection & Repair Plumbing & Utilities Repairs TENNIS COURT 33- Court Surface Repair & Paint Tennis Court Equipment Chain Link Fences POOL & SPA 36- Pool Chlorinator Pool Filter Pool Pump & Motor Pool Replastering Pool Tile & Coping Spa Chlorinator Spa Filter Spa Heater Spa Pump & Motor Spa Replastering Spa Tile & Coping Pool & Spa Deck Caulking Pool Area Furniture Restroom Remodel, Pool Area LANDSCAPING 50- Irrigation Equipment Landscape & Trees OTHERS 52- Mailboxes Signs Unplanned Project Fund TOTAL

28 FUTURE EXPENDITURE ANALYSIS VILLAGE GREEN EAST Inflation Rate % 3 Current Fiscal Year End Dec 31 Repair Replace Forecast Year % Repair Total Rem Reserve Components Cost Life Life ROOFING 1- Flat Roof, Phase Composition Shingles Roof, Phase Flat Roof, Phase Composition Shingles Roof, Phase Flat Roof, Phase Composition Shingles Roof, Phase Gutters & Downspouts Roof Inspection & Repair PAINTING 9- Wood Siding & Trim Paint Wood Siding & Trim Repair Wood Fences Paint Wood Fences Repair Wrought Iron Fences Paint ASPHALT & CONCRETE 14- Asphalt Sealcoat & Striping Asphalt Cut & Patch, Repair Asphalt Remove & Replace/Overlay Concrete Gutter Concrete Walks Concrete Pool Deck FENCES & WALLS 20- Block Wall Wood Fences Wrought Iron Fences, Pool Area Wrought Iron Fences, Perimeter LIGHTING 24- Pole Lights Unit Entry Lights Buildings Security Lights Security Lights & Poles

29 FUTURE EXPENDITURE ANALYSIS VILLAGE GREEN EAST Inflation Rate % 3 Current Fiscal Year End Dec 31 Repair Replace Forecast Year % Repair Total Rem Reserve Components Cost Life Life BUILDINGS 28- Balcony Decks Recoat Balcony Decks Resurface Water Heaters Termite Inspection & Repair Plumbing & Utilities Repairs TENNIS COURT 33- Court Surface Repair & Paint Tennis Court Equipment Chain Link Fences POOL & SPA 36- Pool Chlorinator Pool Filter Pool Pump & Motor Pool Replastering Pool Tile & Coping Spa Chlorinator Spa Filter Spa Heater Spa Pump & Motor Spa Replastering Spa Tile & Coping Pool & Spa Deck Caulking Pool Area Furniture Restroom Remodel, Pool Area LANDSCAPING 50- Irrigation Equipment Landscape & Trees OTHERS 52- Mailboxes Signs Unplanned Project Fund TOTAL

30 FUTURE EXPENDITURE ANALYSIS VILLAGE GREEN EAST Inflation Rate % 3 Current Fiscal Year End Dec 31 Repair Replace Forecast Year % Repair Total Rem Reserve Components Cost Life Life ROOFING 1- Flat Roof, Phase Composition Shingles Roof, Phase Flat Roof, Phase Composition Shingles Roof, Phase Flat Roof, Phase Composition Shingles Roof, Phase Gutters & Downspouts Roof Inspection & Repair PAINTING 9- Wood Siding & Trim Paint Wood Siding & Trim Repair Wood Fences Paint Wood Fences Repair Wrought Iron Fences Paint ASPHALT & CONCRETE 14- Asphalt Sealcoat & Striping Asphalt Cut & Patch, Repair Asphalt Remove & Replace/Overlay Concrete Gutter Concrete Walks Concrete Pool Deck FENCES & WALLS 20- Block Wall Wood Fences Wrought Iron Fences, Pool Area Wrought Iron Fences, Perimeter LIGHTING 24- Pole Lights Unit Entry Lights Buildings Security Lights Security Lights & Poles

31 FUTURE EXPENDITURE ANALYSIS VILLAGE GREEN EAST Inflation Rate % 3 Current Fiscal Year End Dec 31 Repair Replace Forecast Year % Repair Total Rem Reserve Components Cost Life Life BUILDINGS 28- Balcony Decks Recoat Balcony Decks Resurface Water Heaters Termite Inspection & Repair Plumbing & Utilities Repairs TENNIS COURT 33- Court Surface Repair & Paint Tennis Court Equipment Chain Link Fences POOL & SPA 36- Pool Chlorinator Pool Filter Pool Pump & Motor Pool Replastering Pool Tile & Coping Spa Chlorinator Spa Filter Spa Heater Spa Pump & Motor Spa Replastering Spa Tile & Coping Pool & Spa Deck Caulking Pool Area Furniture Restroom Remodel, Pool Area LANDSCAPING 50- Irrigation Equipment Landscape & Trees OTHERS 52- Mailboxes Signs Unplanned Project Fund TOTAL

32 CASH FLOW ANALYSIS VILLAGE GREEN EAST Inflation Rate % 3 Year Number of units STARTING BALANCE TOTAL ANNUAL EXPENDITURE ANNUAL RESERVE CONTRIBUTION Reserve contribution per unit per month Reserve contribution increase % SPECIAL ASSESSMENTS INTEREST RECEIVED RATE % TAX ON INTEREST RATE % END OF YEAR BALANCE PERCENT FUNDED 19.25% 9.64% 24.96% 40.48% 37.21% 31.19% 49.29% 63.47% 48.86% 73.77% End of year Balance Forecast

33 CASH FLOW ANALYSIS VILLAGE GREEN EAST Inflation Rate % 3 Year Number of units STARTING BALANCE TOTAL ANNUAL EXPENDITURE ANNUAL RESERVE CONTRIBUTION Reserve contribution per unit per month Reserve contribution increase % SPECIAL ASSESSMENTS INTEREST RECEIVED RATE % TAX ON INTEREST RATE % END OF YEAR BALANCE PERCENT FUNDED 88.42% 96.61% % % % % % % % % End of year Balance Forecast

34 CASH FLOW ANALYSIS VILLAGE GREEN EAST Inflation Rate % 3 Year Number of units STARTING BALANCE TOTAL ANNUAL EXPENDITURE ANNUAL RESERVE CONTRIBUTION Reserve contribution per unit per month Reserve contribution increase % SPECIAL ASSESSMENTS INTEREST RECEIVED RATE % TAX ON INTEREST RATE % END OF YEAR BALANCE PERCENT FUNDED % % % % % % % % % % End of year Balance Forecast

35 FUTURE LIABILITY ANALYSIS (PERCENT FUNDED) VILLAGE GREEN EAST % % % 80.00% 60.00% 40.00% 20.00% 0.00% % % % 80.00% 60.00% 40.00% 20.00% 0.00% % % % 80.00% 60.00% 40.00% 20.00% 0.00%

36 PRESENT % ANNUAL LIABILITY OF MAIN EXPENSE CATEGORY VILLAGE GREEN EAST % % % % % % 1- ROOFING 20.37% 2- PAINTING 37.07% 3- ASPHALT & CONCRETE 12.70% 4- FENCES & WALLS 4.42% 5- LIGHTING 1.59% 6- BUILDINGS 13.68% 7- TENNIS COURT 1.58% 8- POOL & SPA 4.33% 9- LANDSCAPING 3.63% 10- OTHERS 0.62% % % % %

37 Summary VILLAGE GREEN EAST ASSOCIATION Association name VILLAGE GREEN EAST Address Arleta Ave. & Van Nuys Blvd., Los Angeles, CA Association Type Condominium Number of Units 70 Year Built 1984 FINANCIAL Fiscal year begins January 01 Starting fiscal year 2018 Monthly dues $340 End of year Projected reserve balance $63,500 Current annual reserve contribution $73,200 Reserve account interest rate % 0.10 ASSUMPTIONS Inflation rate % 3.00 Tax rate % Minimum reserve balance $0 Unplanned project fund % of annual liability 5.00 FUNDING PLAN SIX YEAR SUMMARY Year Special assessments $0 $0 $0 $0 $0 $0 Annual Reserve contribution $102,600 $132,000 $161,400 $162,417 $163,440 $164,470 Contribution per unit/month $ $ $ $ $ $ Contribution increase on the year before $35.00 $35.00 $35.00 $1.21 $1.22 $1.23 Contribution increase % 40.16% 28.65% 22.27% 0.63% 0.63% 0.63% Annual expenses $37,551 $205,984 $64,095 $39,683 $228,398 $237,307 End of year balance $128,635 $54,797 $152,204 $275,113 $210,423 $137,804 Accrued liability $668,274 $568,284 $609,762 $679,552 $565,456 $441,845 Percent funded 19.25% 9.64% 24.96% 40.48% 37.21% 31.19% Deficiency per unit/ Surplus ( ) $7,709 $7,336 $6,537 $5,778 $5,072 $4,343

38 30 YEAR RESERVE FUNDING PLAN (RECOMMENDED) VILLAGE GREEN EAST Reserve Reserve Contribution Starting Total Annual Contribution Contribution Increase End of Fully Deficiency Calendar Reserve Annual Reserve Per Unit Increase Per Unit Special Interest Tax on Year Funded Percent Surplus ( ) Year Balance Expenditure Contribution Per Month % Per Month Assessment Received Interest Balance Balance Funded Per Unit 2018 $63,500 $37,551 $102,600 $ $35.00 $0 $115 $29 $128,635 $668, % $7, $128,635 $205,984 $132,000 $ $35.00 $0 $195 $49 $54,797 $568, % $7, $54,797 $64,095 $161,400 $ $35.00 $0 $135 $34 $152,204 $609, % $6, $152,204 $39,683 $162,417 $ $1.21 $0 $233 $58 $275,113 $679, % $5, $275,113 $228,398 $163,440 $ $1.22 $0 $357 $89 $210,423 $565, % $5, $210,423 $237,307 $164,470 $ $1.23 $0 $293 $73 $137,804 $441, % $4, $137,804 $59,216 $165,506 $ $1.23 $0 $221 $55 $244,260 $495, % $3, $244,260 $60,124 $166,549 $ $1.24 $0 $328 $82 $350,930 $552, % $2, $350,930 $369,505 $167,598 $ $1.25 $0 $435 $109 $149,349 $305, % $2, $149,349 $21,311 $168,654 $ $1.26 $0 $234 $58 $296,866 $402, % $1, $296,866 $10,877 $169,716 $ $1.26 $0 $382 $95 $455,992 $515, % $ $455,992 $70,922 $170,785 $ $1.27 $0 $541 $135 $556,262 $575, % $ $556,262 $120,472 $171,861 $ $1.28 $0 $642 $161 $608,132 $591, % ($237) 2031 $608,132 $45,162 $172,944 $ $1.29 $0 $695 $174 $736,435 $686, % ($711) 2032 $736,435 $26,700 $174,034 $ $1.30 $0 $823 $206 $884,386 $806, % ($1,108) 2033 $884,386 $326,654 $175,130 $ $1.31 $0 $972 $243 $733,592 $634, % ($1,418) 2034 $733,592 $243,643 $176,233 $ $1.31 $0 $822 $205 $666,799 $543, % ($1,759) 2035 $666,799 $144,465 $177,344 $ $1.32 $0 $755 $189 $700,244 $553, % ($2,098) 2036 $700,244 $45,201 $178,461 $ $1.33 $0 $789 $197 $834,095 $666, % ($2,389) 2037 $834,095 $37,852 $179,585 $ $1.34 $0 $924 $231 $976,521 $795, % ($2,589) 2038 $976,521 $40,439 $180,717 $ $1.35 $0 $1,067 $267 $1,117,599 $929, % ($2,688) 2039 $1,117,599 $48,588 $181,855 $ $1.36 $0 $1,209 $302 $1,251,773 $1,063, % ($2,683) 2040 $1,251,773 $445,395 $183,001 $ $1.36 $0 $1,343 $336 $990,387 $810, % ($2,571) 2041 $990,387 $109,452 $184,154 $ $1.37 $0 $1,082 $271 $1,065,900 $889, % ($2,514) 2042 $1,065,900 $40,740 $185,314 $ $1.38 $0 $1,159 $290 $1,211,343 $1,045, % ($2,369) 2043 $1,211,343 $98,896 $186,481 $ $1.39 $0 $1,305 $326 $1,299,906 $1,152, % ($2,103) 2044 $1,299,906 $145,023 $187,656 $ $1.40 $0 $1,394 $348 $1,343,585 $1,222, % ($1,734) 2045 $1,343,585 $120,946 $188,838 $ $1.41 $0 $1,438 $360 $1,412,556 $1,323, % ($1,276) 2046 $1,412,556 $42,083 $190,028 $ $1.42 $0 $1,508 $377 $1,561,631 $1,511, % ($712) 2047 $1,561,631 $945,553 $191,225 $ $1.43 $0 $1,657 $414 $808,547 $808, % ($5)

39 30 YEAR RESERVE FUNDING PLAN (WITH NO INCREASE IN CONTRIBUTION) VILLAGE GREEN EAST Reserve Reserve Contribution Starting Total Annual Contribution Contribution Increase End of Fully Deficiency Calendar Reserve Annual Reserve Per Unit Increase Per Unit Special Interest Tax on Year Funded Percent Surplus ( ) Year Balance Expenditure Contribution Per Month % Per Month Assessment Received Interest Balance Balance Funded Per Unit 2018 $63,500 $37,551 $73,200 $ $0 $0 $100 $25 $99,224 $668, % $8, $99,224 $205,984 $73,200 $ $0 $0 $136 $34 ($33,459) $568, % $8, ($33,459) $64,095 $73,200 $ $0 $0 $3 $1 ($24,351) $609, % $9, ($24,351) $39,683 $73,200 $ $0 $0 $12 $3 $9,175 $679, % $9, $9,175 $228,398 $73,200 $ $0 $0 $46 $11 ($145,988) $565, % $10, ($145,988) $237,307 $73,200 $ $0 $0 $0 $0 ($310,095) $441, % $10, ($310,095) $59,216 $73,200 $ $0 $0 $0 $0 ($296,111) $495, % $11, ($296,111) $60,124 $73,200 $ $0 $0 $0 $0 ($283,035) $552, % $11, ($283,035) $369,505 $73,200 $ $0 $0 $0 $0 ($579,340) $305, % $12, ($579,340) $21,311 $73,200 $ $0 $0 $0 $0 ($527,451) $402, % $13, ($527,451) $10,877 $73,200 $ $0 $0 $0 $0 ($465,128) $515, % $14, ($465,128) $70,922 $73,200 $ $0 $0 $0 $0 ($462,850) $575, % $14, ($462,850) $120,472 $73,200 $ $0 $0 $0 $0 ($510,123) $591, % $15, ($510,123) $45,162 $73,200 $ $0 $0 $0 $0 ($482,085) $686, % $16, ($482,085) $26,700 $73,200 $ $0 $0 $0 $0 ($435,585) $806, % $17, ($435,585) $326,654 $73,200 $ $0 $0 $0 $0 ($689,039) $634, % $18, ($689,039) $243,643 $73,200 $ $0 $0 $0 $0 ($859,481) $543, % $20, ($859,481) $144,465 $73,200 $ $0 $0 $0 $0 ($930,747) $553, % $21, ($930,747) $45,201 $73,200 $ $0 $0 $0 $0 ($902,748) $666, % $22, ($902,748) $37,852 $73,200 $ $0 $0 $0 $0 ($867,400) $795, % $23, ($867,400) $40,439 $73,200 $ $0 $0 $0 $0 ($834,639) $929, % $25, ($834,639) $48,588 $73,200 $ $0 $0 $0 $0 ($810,027) $1,063, % $26, ($810,027) $445,395 $73,200 $ $0 $0 $0 $0 ($1,182,221) $810, % $28, ($1,182,221) $109,452 $73,200 $ $0 $0 $0 $0 ($1,218,473) $889, % $30, ($1,218,473) $40,740 $73,200 $ $0 $0 $0 $0 ($1,186,013) $1,045, % $31, ($1,186,013) $98,896 $73,200 $ $0 $0 $0 $0 ($1,211,710) $1,152, % $33, ($1,211,710) $145,023 $73,200 $ $0 $0 $0 $0 ($1,283,533) $1,222, % $35, ($1,283,533) $120,946 $73,200 $ $0 $0 $0 $0 ($1,331,279) $1,323, % $37, ($1,331,279) $42,083 $73,200 $ $0 $0 $0 $0 ($1,300,162) $1,511, % $40, ($1,300,162) $945,553 $73,200 $ $0 $0 $0 $0 ($2,172,514) $808, % $42,582

40 ASSESSMENT AND RESERVE FUNDING DISCLOSURE SUMMARY 1 VILLAGE GREEN EAST HOA Sep 06, 2017, For the Fiscal Year Ending Dec 31, 2017 (1) The regular assessment per ownership interest is $ 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 page of the attached summary. (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: Date assessment will be Due: Amount per Ownership Interest per Month (If Assessments are variable, see note immediately below): Purpose of the Assessment Total: Note: If assessments vary by the size or type of ownership interest, the assessment applicable to this ownership interest may be found on page of the attached report. (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 No X NOTE: If the association adopts the recommended 30-year funding plan in this reserve study the answer to the question #3 could be YES. (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 will be Due: Amount per Ownership Interest per Month: Reserve contribution increase by $35.00/ownership/month, each year Reserve contribution increase by 0.63%, each year Total: 1 Civil Code. Section 5570 effective January 1, 2014

41 Page 2 of 2 ASSESSMENT AND RESERVE FUNDING DISCLOSURE SUMMARY VILLAGE GREEN EAST HOA Sep 06, 2017, For the Fiscal Year Ending Dec 31, 2017 (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 5570, the estimated amount required in the reserve fund at the end of the current fiscal year is $604,256, based in whole or in part on the last reserve study or update prepared by Reserve Study Specialists as of Sep 06, 2017 The projected reserve fund cash balance at the end of current fiscal year is $63,500, resulting in reserves being 10.51% percent funded at this date. If an alternate, but generally accepted, method of calculation is also used, the required reserve amount is $63,500. (See attached explanation) (7) Based on the method of calculation in paragraph (4) of subdivision (b) of Section 5570 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 ATTACHED 30 YEAR FUNDING PLAN) 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 ATTACHED 30 YEAR FUNDING PLAN) leaving the reserve at (SEE ATTACHED 30 YEAR FUNDING PLAN) 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 ATTACHED 30 YEAR FUNDING PLAN), leaving the reserve at (SEE ATTACHED 30 YEAR FUNDING PLAN) 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 beforetax interest rate earned on reserve funds was 0.10 percent per year, and the assumed long-term inflation rate to be applied to major component repair and replacement costs was 3.00 percent per year. (1) "Estimated remaining useful life" means the time reasonably calculated to remain before a major component will require replacement. (2) "Major component" has the meaning used in Section [sic; s/b 5550]. Components with an estimated remaining useful life of more than 30 years may be included in a study as a capital asset or disregarded from the reserve calculation, so long as the decision is revealed in the reserve study report and reported in the Assessment and Reserve Funding Disclosure Summary. [Civil Code Section 5570 (b)(4) referred to paragraphs (6) and (7) provides : "For the purpose of the report and summary, the amount of reserves needed to be accumulated for a component at a given time shall be computed as the current cost of replacement or repair multiplied by the number of years the component has been in service divided by the useful life of the component. This shall not be construed to require the Board to fund in accordance with this calculation."] DISCLAIMER: The information contained in this disclosure is a PROJECTION ONLY. Because the reserve study is a projection, the estimated lives and costs of components will likely change over time depending on a variety of factors such as (i) future inflation rates, (ii) levels of maintenance applied by future boards, unknown defects in materials that may lead to premature failures, etc. As a result, some components may experience longer lives while others will experience premature failures. Some components may cost less at the time of replacement while others may cost more.

Commercial Assessments

Commercial Assessments Commercial Assessments (888) 225-3755 www.commercialassessments.com Funding Reserve Analysis for Timberlake Crossing Condominium Unit Owners Association Hardy, VA January 15, 2013 Page 1 of 24 Pages Funding

More information

.USI.COMMERCIAL. (888) Funding Reserve Analysis. for. The Retreat at Gleannloch Farms Homeowners Association Spring, TX

.USI.COMMERCIAL. (888) Funding Reserve Analysis. for. The Retreat at Gleannloch Farms Homeowners Association Spring, TX .USI.COMMERCIAL (888)225-3755 www.usicommercial.com Funding Reserve Analysis for The Retreat at Gleannloch Farms Homeowners Association Spring, TX October 14, 2014 Page 1 of 31 Pages Funding Reserve Analysis

More information

RESERVE STUDY UPDATE SUMMARY

RESERVE 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 information

HAWAII INSPECTION GROUP

HAWAII INSPECTION GROUP HAWAII INSPECTION GROUP 95 E. Lipoa Street Suite A208 Kihei, Hi 96753 Voice: (808) 879-6000 Fax (808) 879-9006 Info@HawaiiInspectionGroup.com Bud@HawaiiInspectionGroup.com Licensed General Contractors

More information

THE VINEYARDS AT DUBLIN GREENE OWNERS ASSOCIATION

THE 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 information

RESERVE STUDY UPDATE SUMMARY. for. Vista Tassajara HOMEOWNERS ASSOCIATION

RESERVE 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 information

GLOBAL Solution Partners, LLC - Toll free phone and fax: (844)

GLOBAL 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 information

Fieldstone RESERVE STUDY UPDATE. John D. Beatty & Company OWNERS ASSOCIATION. for. Date Prepared: 12/4/2018 for fiscal year 2019.

Fieldstone 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 information

Reserve Analysis Report

Reserve 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 information

.USI.COMMERCIAL. The Summerlyn Association of Owners Inc. Lewes, Delaware. Funding Reserve Analysis. for. September 3, 2014

.USI.COMMERCIAL. The Summerlyn Association of Owners Inc. Lewes, Delaware. Funding Reserve Analysis. for. September 3, 2014 .USI.COMMERCIAL (888)225-3755 www.usicommercial.com Funding Reserve Analysis for The Summerlyn Association of Owners Inc. Lewes, Delaware September 3, 2014 Page 1 of 25 Pages Funding Reserve Analysis for

More information

Riverwood CDD Water, Sewer, and Irrigation

Riverwood CDD Water, Sewer, and Irrigation Florida Reserve Study and Appraisal, Inc. 12407 N. Florida Avenue Tampa, FL 33612 Phone: 813.932.1588 Fax: 813.388.4189 www.reservestudyfl.com Funding Reserve Analysis for Riverwood CDD Water,, and Irrigation

More information

GLOBAL Solution Partners, LLC - Toll free phone and fax: (844)

GLOBAL 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 Oak Crest Farms November 2, 2016 Page

More information

VILLAGE AT LAKE CHELAN

VILLAGE 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 information

Reserve Analysis Report

Reserve 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

Vallarta Community Association

Vallarta Community Association Funding Reserve Analysis Update with Site Visit for Vallarta Community Association December 18, 2012 Page 1 of 59 Pages Funding Reserve Analysis Update with Site Visit for Vallarta Community Association

More information

RESERVE 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 information

Calusa Point Association, Inc. Miami, Florida File #

Calusa Point Association, Inc. Miami, Florida File # A FULL RESERVE STUDY FOR Miami, Florida File # 22920-06289 FOR PERIOD: January 1, 2014 December 31, 2014 PREPARED BY GAB ROBINS, A DIVISION OF CUNNINGHAM LINDSEY 3300 W. LAKE MARY BLVD. SUITE 350 LAKE

More information

Reserve Study Executive Summary

Reserve 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 information

SMA 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 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 information

LEVEL 3 RESERVE STUDY UPDATE For ORCHARD GREENS HOMEOWNERS ASSOCIATION, INC.

LEVEL 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 information

Sample Community Association

Sample 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 information

Park Rise Homeowners Association, Inc. Financial Statements and Supplementary Information. For the Year Ended December 31, 2014

Park 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 information

BUDGET APPROVED. GENERAL EXPENSES (158 Units)

BUDGET APPROVED. GENERAL EXPENSES (158 Units) TANGLEWOOD HILLS CONDOMINIUM Association name: Tanglewood Hills Condom Association number: 1457 General - Total # of Units 158 Fiscal year end: 12/31 Budget year: 2017 Budget type: M BUDGET APPROVED ACCT.

More information

TANGLEWOOD HILLS CONDOMINIUM

TANGLEWOOD HILLS CONDOMINIUM TANGLEWOOD HILLS CONDOMINIUM Association name: Tanglewood Hills Condom Association number: 1547 General - Total # of Units 158 Fiscal year end: 12/31 Budget year: 2018 Budget type: M BUDGET APPROVED ACCT.

More information

Update With Site Visit

Update 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 information

CAPITAL RESERVE STUDY. Meadow Wood Commons. City, State

CAPITAL 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 information

Brookwood Homeowners Association, Inc.

Brookwood 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 information

OAK CREEK CONDOMINIUMS

OAK CREEK CONDOMINIUMS 1515 Heritage Dr., Suite 204 McKinney, Texas75069 (972) 562-1011 TEL (972) 540-1031 FAX Firm Reg. No F-4577 www.criteriumdotson.com RESERVE FUND STUDY OAK CREEK CONDOMINIUMS 1700 BAIRD FARM CIRCLE ARLINGTON,

More information

HARBOR POINTE CONDOMINIUM ASSOCIATION INC CONDOMINIUM APPROVED BUDGET YEAR ENDING DECEMBER 31, 2017

HARBOR POINTE CONDOMINIUM ASSOCIATION INC CONDOMINIUM APPROVED BUDGET YEAR ENDING DECEMBER 31, 2017 210 Monthly Condominium Assessment $ 477.00 Condominium Income Assessment Income Condominium 1,202,040.00 Assessment Income: $ 1,202,040.00 Condominium Expenses General / Administrative Management Fee

More information

- RS. D e sig n atio n

- 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 information

Update With Site-Visit Reserve Study

Update 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 information

SCT RESERVE CONSULTANTS, INC. P.O. BOX TEMECULA, CA

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 November 23, 2017 Job 2006-127-12 L3 Sunshine Villas Homeowners

More information

SCT RESERVE CONSULTANTS, INC. P.O. BOX TEMECULA, CA

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 information

Cottonwoods at Vine. Reserve Study. October 2012

Cottonwoods 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 information

Reserve Analysis Report

Reserve 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 information

Do-It-Yourself Reserve Study. Green Valley Resort Homes

Do-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 information

Reserve Analysis Report

Reserve 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 information

Shadow Ridge. Level 2 Reserve Study. Report Period 01/01/ /31/2015. Date of Property Inspection 8/21/2014

Shadow Ridge. Level 2 Reserve Study. Report Period 01/01/ /31/2015. Date of Property Inspection 8/21/2014 Shadow Ridge Level 2 Reserve Study Report Period 01/01/2015 12/31/2015 Client Reference Number 10160 Property Type Condominium Number of Units 168 Fiscal Year End 12/31 Date of Property Inspection 8/21/2014

More information

Reserve Study Transmittal Letter

Reserve 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 information

BUDGET ACTUAL ACTUAL ACTUAL ACTUAL

BUDGET ACTUAL ACTUAL ACTUAL ACTUAL EUCALYPTUS GROVE HOMEOWNERS ASSOCIATION FINANCIAL & BUDGET 2009 2008 2007 2006 2005 BUDGET ACTUAL ACTUAL ACTUAL ACTUAL -- REVENUES - OWNERASSESSMENTS $816,240.00 $615,728.80 $730,416.44 $628,071.54 $572,674.44

More information

Reserve Study Project No Prepared for Nelson Farm Homeowner Association 1771 Norwood Lane Fort Collins, Colorado

Reserve 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 information

Update With Site-Visit Reserve Study

Update With Site-Visit Reserve Study Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com

More information

August 19, Raintree HOA Attn: Emily Bresina HOA Simple PO Box Denver, CO Regarding: Reserve Study Draft.

August 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 information

21289 E. Lords Way Queen Creek, AZ Tel: (480) Fax: (888) October 27, Sample Association

21289 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 information

Boca Rio Condominium Homeowners Association LEVEL III: UPDATE RESERVE STUDY December 31, 2017

Boca 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 information

Level 3 Reserve Study without a Site a Site Visit Visit

Level 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 information

Parkwood 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/ /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 information

Sun Peak Master Association

Sun 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 information

NEWTON PARISH REPLACEMENT RESERVE REPORT 2008 REPLACEMENT RESERVE REPORT FY CAS, Inc MILLER ~ DODSON ASSOCIATES. Community Management by:

NEWTON 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 information

COMSTOCK HOA. Enclosed are two packets of information. The first is the Annual Operating Budget which includes:

COMSTOCK 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 information

Do-It-Yourself Reserve Study

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 information

ASSOCIATION OF APARTMENT OWNERS OF HALE KAMAOLE

ASSOCIATION OF APARTMENT OWNERS OF HALE KAMAOLE ASSOCIATION OF APARTMENT OWNERS OF HALE KAMAOLE FINANCIAL STATEMENTS FOR THE YEARS ENDED MARCH 31, 2016 and 2015 TABLE OF CONTENTS INDEPENDENT AUDITOR S REPORT... 1 FINANCIAL STATEMENTS: BALANCE SHEET...

More information

November 22, Boca Rio Condominium Homeowners Association Board of Directors Blossom Valley Road El Cajon, CA Attn: Robin Clegg

November 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 information

Regarding: Level I Capital Replacement Reserve Study. We are pleased to submit this Level I Reserve Study for Summit Park Condominiums.

Regarding: 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 information

Full 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 #: 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 information

SOMERSET CREEK STANDARD LEVEL 3 RESERVE STUDY UPDATE WITHOUT A SITE VISIT. With funding recommendations for the 2019 fiscal year

SOMERSET 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 information

PROFESSIONAL RESERVE STUDY

PROFESSIONAL RESERVE STUDY PROFESSIONAL RESERVE STUDY LEVEL 3 UPDATE Tamarack Village 10701 to 10798-221 st Lane NE, Redmond, WA 98053 For: Tamrack Village Homeowners Association c/o Tim Ambre, Property Manager econdoservices 1500-112

More information

WHAT IS A RESERVE STUDY AND WHY ARE THEY IMPORTANT?

WHAT IS A RESERVE STUDY AND WHY ARE THEY IMPORTANT? WHAT IS A RESERVE STUDY AND WHY ARE THEY IMPORTANT? Tom Larson, PE, RS, PRA Facility Engineering Associates, PC What is a Reserve Study? A budget planning tool which identifies the current status of the

More information

HUDSON PARK ESTATES HOMEOWNERS ASSOCIATION HUDSON, OHIO

HUDSON PARK ESTATES HOMEOWNERS ASSOCIATION HUDSON, OHIO RESERVE FUND STUDY HUDSON PARK ESTATES HOMEOWNERS ASSOCIATION HUDSON, OHIO Criterium Liszkay Engineers 110 N. High St. Gahanna, OH 43230 614-418-7200 www.clengineers.com AUGUST 2016 CONTENTS 1.0 INTRODUCTION...

More information

** DRAFT - DISCUSSION COPY **

** DRAFT - DISCUSSION COPY ** ** DRAFT - DISCUSSION COPY ** AUDITED FINANCIAL STATEMENTS Year Ended December 31, 2013 CONTENTS Page(s) Independent Auditors' Report 2 (Two Pages) Financial Statements: Balance Sheet 3 Statement of Revenues

More information

Central 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 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 information

FINANCIAL STATEMENTS and Supplementary Information. For the Years Ended DECEMBER 31, 2013 AND 2012

FINANCIAL STATEMENTS and Supplementary Information. For the Years Ended DECEMBER 31, 2013 AND 2012 THE BOULDERS AT LA RESERVE CONDOMINIUM ASSOCIATION FINANCIAL STATEMENTS and Supplementary Information For the Years Ended FINANCIAL STATEMENTS CONTENTS Page Independent accountants review report 1 Financial

More information

Estates at River Ranch HOA

Estates 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 information

2019 Reserve Study. Pebble Shores Condominium Association, Inc. Pebble Shores Drive Naples, FL A Service of:

2019 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 information

CAPITAL RESERVE STUDY

CAPITAL 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 information

MILL CREEK CONDOMINIUMS RESERVE STUDY

MILL 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 information

PROFESSIONAL RESERVE STUDY

PROFESSIONAL RESERVE STUDY PROFESSIONAL RESERVE STUDY Cambridge Court 9512-1 st Avenue Northeast, Seattle, WA 98115 For: Cambridge Court Homeowners Association c/o Tim Kammer, Property Manager Condo Managements, Inc. 1661 Harbor

More information

Reserve Study Transmittal Letter

Reserve 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 information

Pemberley at Robinsons Grove

Pemberley 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

THE BOULDERS AT LA RESERVE CONDOMINIUM ASSOCIATION INDEX TO REVIEWED FINANCIAL STATEMENTS December 31, 2017 and 2016

THE 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 information

TELFORD HILLS CONDOMINIUM ASSOCIATION, INC. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION

TELFORD HILLS CONDOMINIUM ASSOCIATION, INC. FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION TABLE OF CONTENTS PAGE INDEPENDENT AUDITOR S REPORT... 1-2 FINANCIAL STATEMENTS Balance Sheet... 3 Statement of Revenues, Expenses and Changes in Fund

More information

PROFESSIONAL RESERVE STUDY

PROFESSIONAL RESERVE STUDY PROFESSIONAL RESERVE STUDY Cascara at Redmond Ridge NE 112 th Place & Eastridge Drive NE, Redmond, WA 98052 For: Cascara at Redmond Ridge Homeowners Association c/o Luiza Limona Morris Management 325-118

More information

What are Capital Reserves?

What are Capital Reserves? Capital Reserves What are Capital Reserves? A separate account set up by the Association to fund large, non-annual repairs Stormwater pond repair, dredging and drainage improvements Fence repair, retaining

More information

Quail Ridge THCA W. 17 th Ave Lakewood, CO 80224

Quail 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 information

PROFESSIONAL RESERVE STUDY

PROFESSIONAL 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 information

DRAFT WILLOUGHBY PARK GREENVILLE, NC. Prepared for: WILLOUGHBY PARK CONDOMINIUM ASSOCIATION & HOA MANAGEMENT COMPANY, LLC.

DRAFT WILLOUGHBY PARK GREENVILLE, NC. Prepared for: WILLOUGHBY PARK CONDOMINIUM ASSOCIATION & HOA MANAGEMENT COMPANY, LLC. DRAFT FULL RESERVE STUDY WILLOUGHBY PARK GREENVILLE, NC Prepared for: WILLOUGHBY PARK CONDOMINIUM ASSOCIATION GREENVILLE, NC & HOA MANAGEMENT COMPANY, LLC Prepared by: CRITERIUM GILES ENGINEERS, INC. 1150

More information

RESERVE STUDY ANNUAL REPORT

RESERVE 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 information

Clearbrook 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/ /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 information

Reserve Analysis Report

Reserve Analysis Report Reserve Analysis Report Soda Creek Condominiums Dillon, Colorado Version 2 Monday, August 19, 2013 6860 S. Yosemite Court, Suite 2000 Centennial, CO 80112 Phone (303) 953-2078 Facsimile (303) 953-2157

More information

REPLACEMENT RESERVE REPORT FY 2010 WOODWIND ASSOCIATION. N & H Enterprises MILLER ~ DODSON ASSOCIATES. Community Management by:

REPLACEMENT 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 information

ALAMEDA ISLES PROPOSED BUDGET FACT SHEET

ALAMEDA ISLES PROPOSED BUDGET FACT SHEET ALAMEDA ISLES PROPOSED BUDGET FACT SHEET These sheets outline the proposed 2016/2017 budget in two parts. The first part is the operating budget which shows our income and anticipated expenses with a comparative

More information

THE BOULDERS AT LA RESERVE CONDOMINIUM ASSOCIATION

THE BOULDERS AT LA RESERVE CONDOMINIUM ASSOCIATION THE BOULDERS AT LA RESERVE CONDOMINIUM ASSOCIATION REVIEWED FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION YEARS ENDED DECEMBER 31, 2014 AND 2013 REVIEWED FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATION

More information

R E S E R V E S T U D Y

R 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 information

PROFESSIONAL RESERVE STUDY

PROFESSIONAL RESERVE STUDY PROFESSIONAL RESERVE STUDY Villa Marina 17104 NE 45 th Street, Redmond, WA 98053 For: Villa Marina Association of Apartment Owners c/o Sacha Copeland The Copeland Group, LLC 221 First Ave W, Suite 105

More information

Reserve Analysis Sample HOA 1234 Colorado Blvd. Your City, CO 80010

Reserve 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

PROFESSIONAL RESERVE STUDY

PROFESSIONAL RESERVE STUDY PROFESSIONAL RESERVE STUDY LEVEL 3 UPDATE Bridgewood Estates 2500 Jahn Avenue Northwest, Gig Harbor, WA 98335 For: Bridgewood Estates Homeowners Association c/o Juanita Carbaugh, Property Manager HOA Community

More information

PROFESSIONAL RESERVE STUDY

PROFESSIONAL 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 information

2013 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 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 information

Agenda Item # 5b Page 1 of 43

Agenda Item # 5b Page 1 of 43 Page 1 of 43 Page 2 of 43 Page 3 of 43 Page 4 of 43 Page 5 of 43 Page 6 of 43 Page 7 of 43 Page 8 of 43 Page 9 of 43 Page 10 of 43 Page 11 of 43 Page 12 of 43 Page 13 of 43 Page 14 of 43 Page 15 of 43

More information

CAPITAL RESERVE STUDY

CAPITAL 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 information

SAMPLE. Prepared for: SAMPLE HOMEOWNERS ASSOCIATION. Prepared by:

SAMPLE. Prepared for: SAMPLE HOMEOWNERS ASSOCIATION. Prepared by: SAMPLE FULL RESERVE STUDY Prepared for: SAMPLE HOMEOWNERS ASSOCIATION Prepared by: CRITERIUM GILES ENGINEERS 7334 CHAPEL HILL ROAD, SUITE 200 RALEIGH, NC 27607 (919) 465-3801 NC LIC. NO. C-2871 CONTENTS

More information

CONTENTS 1.0 INTRODUCTION... 1

CONTENTS 1.0 INTRODUCTION... 1 CONTENTS 1.0 INTRODUCTION... 1 2.0 EXECUTIVE SUMMARY... 2 3.0 PURPOSE & SCOPE... 3 3.1 PURPOSE... 3 3.2 SCOPE... 3 3.3 SOURCES OF INFORMATION... 4 4.0 DESCRIPTION... 5 5.0 OBSERVATIONS... 6 6.0 RESERVE

More information

RESERVE STUDY LEVEL I - Full Reserve Study. ABC Condominium Association, Inc.

RESERVE 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 information

Full Reserve Study For Glenmoor Homeowners Association Conway, South Carolina

Full 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 information

PROFESSIONAL RESERVE STUDY

PROFESSIONAL RESERVE STUDY PROFESSIONAL RESERVE STUDY Tamarack Village 10701 to 10798-221 st Lane NE, Redmond, WA 98053 For: Tamrack Village Homeowners Association c/o Tim Ambre, Property Manager econdoservices 1500-112 th Ave NE

More information

Update With Site-Visit Reserve Study

Update With Site-Visit Reserve Study Washington Office Corporate Office 505 South 336 th St., Ste 620 Calabasas, CA Federal Way, WA 98003 Regional Offices TEL 253/661-5437 Phoenix, AZ FAX 253/661-5430 San Francisco, CA arwa@reservestudy.com

More information

2015 Reserve Study Report LOCATED AT: FOR: AS OF: BY:

2015 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 information

LEVEL 3 RESERVE STUDY UPDATE WOOLSEY CORNER CONDOMINIUM

LEVEL 3 RESERVE STUDY UPDATE WOOLSEY CORNER CONDOMINIUM LEVEL 3 RESERVE STUDY UPDATE FOR WOOLSEY CORNER CONDOMINIUM Portland, OR January 1, 2017 December 31, 2017 Prepared By: Carson M. Horton, RS Quality Check By: L. Law Broili Date: April 6, 2017 Copyright

More information

Seaspray Condominium Association, Inc. Fort Walton Beach, Florida File #

Seaspray Condominium Association, Inc. Fort Walton Beach, Florida File # A FULL RESERVE STUDY FOR Seaspray Condominium Association, Inc. Fort Walton Beach, Florida File # 22920-02604 FOR PERIOD: January 1, 2017 December 31, 2017 PREPARED BY GAB ROBINS, A DIVISION OF CUNNINGHAM

More information

WYLIE, TX. Date of Investigation: February 6, 2018 Investigator: Phillip Nieman, P.E. Reviewed By: David H. Dotson, P.E., R.S.

WYLIE, TX. Date of Investigation: February 6, 2018 Investigator: Phillip Nieman, P.E. Reviewed By: David H. Dotson, P.E., R.S. 3218 Fannin Road Melissa, TX 75454 (972) 562-1011 TEL Firm Reg. No F-4577 www.criteriumdotson.com RESERVE FUND STUDY RIVERCHASE AT WYLIE WYLIE, TX Prepared for: RIVERCHASE AT WYLIE HOMEOWNERS ASSOCIATION

More information