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

Size: px
Start display at page:

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

Transcription

1 Sonnenberg & Company, CPAs 5190 Governor Drive, Suite 201, San Diego, California Phone: (858) (800) 464-4HOA -- Fax: (858) (800) 303-4FAX November 22, 2017 Boca Rio Condominium Homeowners Association Board of Directors Blossom Valley Road El Cajon, CA Attn: Robin Clegg Inv. #:RS1217 Invoice For Professional Services: Compilation of Level III: Update Reserve Study Report, including: * Assessment and Reserve Funding Disclosure Summary * Reserve Study Summary Page * Reserve Funding Analysis * 30-Year Projection as of December 31, 2017 * Consultant s Report Total $400

2 Sonnenberg & Company, CPAs 5190 Governor Drive, Suite 201, San Diego, California Phone: (858) (800) 464-4HOA -- Fax (858) (800) 303-4FAX Boca Rio Condominium Homeowners Association November 22, 2017 c/o Board of Directors Blossom Valley Road El Cajon, CA RE: Reserve Study - Boca Rio Condominium Homeowners Association Fiscal Year End - December 31, 2017 Due to Homeowners No Later Than - December 1, Day Review Period Ends - January 21, 2018 APPROVAL LETTER Dear Board of Directors: Please review the attached reserve study draft for the subject association, with our funding analysis, and the required disclosure statement. As you know, the reserve study summary and disclosure statement must be distributed to the owners no sooner than 90 days, and no later than 30 days prior to the end of the current fiscal year. Our analysis, and the disclosure, are based on our best estimate of anticipated funding and distributions from the reserve funds through the end of the current fiscal year. The disclosure statement must report, in addition to the current assessment rate, the Board s plan for the next 30 year funding. Should the Board of Directors decide on a different funding plan than we have presented, or should unanticipated expenditures be made, or anticipated expenditures not be made in this fiscal year, please advise us so that we may revise our funding schedule and the disclosure statement in sufficient time for distribution to the owners. Please note, current Federal Housing Administration (FHA) loan requirement states that FHA loans require that Reserve contributions represent at least 10% of the total budget. (It is understood by Sonnenberg & Co., CPAs that not all loans will be made through FHA.) Please be aware that the AICPA states that the Board is responsible for management decisions and functions; for designating an individual with suitable skill, knowledge, or experience to oversee the reserve study services we provide; and for evaluating the adequacy and results of those services and accepting responsibility for them. A signature, by the designated individual to oversee this reserve study, confirming the approval of this reserve study and its contents, is required before the final package can be mailed out. This could be a board member, homeowner or the property manager. If no revisions are in process and signed approval is not received within 60 days of the date of this study, we will assume this study to be final and it will be sent out as such. Any revisions made after the study is finalized may be subject to the revision fee stated in the original contract. Please review this study thoroughly and reply to our office with any needed revisions or questions you may have, within the 60 day review period. Extensive or numerous revision may be assessed a revision fee. Final studies will be sent via PDF file, unless requested otherwise.* We thank you for the opportunity to work with you in the preparation of this reserve study, and look forward to our continued relationship in the future. Sonnenberg & Company, CPAs *Please send final study as a hard copy via regular mail (check box) To the best of my knowledge the contents of this reserve study are correct, and we approve the completion of the final report: Signature Title Phone # Date Member: The American Institute of Certified Public Accountants and California Society of Certified Public Accountants

3 Reserve Study Executive Summary Boca Rio Condominium Homeowners Association Association Name: Location: Seacoast Drive, Imperial Beach, CA Fiscal Year Ending: December 31, 2017 No. of Units: 44 Built: 1964 Level of Study: Level III: Update with no On-Site Inspection Last Reserve Study with On-Site inspection: December 31, 2016 CURRENT FISCAL YEAR END SUMMARY OF RESERVE COMPONENTS (See Reserve Analysis Worksheet, pg. 5, for breakdown of all components individual lives, current costs, and projected future replacement costs) Reserve Estimated Estimated Estimated Annual Accumulated Allocation Percent Component Useful Remaining Replacement Funding Funding of Fund of Fund Groups Life Life Cost Requirement Requirement Balance Balance ROOFING & DECKS $ 362,800 $ 16,128 $ 78,797 $ 128, % PAINTING/REPAIRS ,682 34,854 96, , % FENCE/RAILINGS/WALLS ,085 5,334 65, , % PAVED SURFACES-Repairs , ,714 6, % MECHANICAL/PLUMBING ,350 10,559 27,523 44, % OCEAN TIDE CONTROL ,500 11,650 51,550 83, % FIRE/SAFETY , , % LANDSCAPING & IRRIGATION ,500 1,250 1,250 2, % LIGHTING , ,813 4, % MISCELLANEOUS ,250 4,588 13,892 22, % CONTINGENCY (5%) 39,708 4,320 17,117 27, % TOTALS $ 833,875 $ 90,716 $ 359,451 $ 585,437 CURRENT FISCAL YEAR RESERVE FUNDS Current Budgeted Annual Reserve Allocation $ 63,360 Reserve Fund Balance as of: September 30, 2017 $ 594,597 Anticipated Funding to Year End 15,840 Anticipated Expenditures to Year End (25,000) Cash Projected at Year End December 31, 2017 $ 585,437 Accumulated Funding Requirement (Fully Funded) $ 359,451 Percentage Funded at the end of this Fiscal Year 162.9% Accumulated Surplus for Current Fiscal Year $ 225,986 Per Unit $ 5,136 Deferred repair/replacement of any major component with a remaining life of 30 years or less? YES RESERVE FUNDING OPTIONS FOR THE FISCAL YEAR ENDING: 2018 per unit per month per year funding options assume a 3% increase, unless otherwise noted Annual Requirement Funding: $ 177 $ 93,437 Current Budgeted Funding: ,261 Recommended Funding: 81 43,000 Special Assessment/s Recommended? NO For funding option details please see Reserve Study Summary page 2 We present this summary of the repair and replacement funding program of the Association as of December 31, 2017, and the related reserve funding projection for the 30-year period from 2018 to 2047, based on information provided by management and based upon the consultant's estimates of the most probable reserve component replacement costs, conditions, and lives. The annual requirement is based on the cost of each component divided by its total useful life. The accumulated requirement is the annual requirement multiplied by the number of years each component has been in service. The difference between accumulated requirement total and the actual cash balance may indicate a deficit which would be expressed in the percentage funded. The above information is a condensed summary of the reserve study, in compliance with CA Civil Codes 5300, 5550, and 5600, and is intended to be included in the annual budget package to be provided to owners not less than 30 nor more than 90 days prior to the Association fiscal year end. CACC 5550 requires an on-site inspection every 3 years, and the study to be reviewed annually. Assumptions have been made about costs, conditions, and future events that may occur. Some of these assumptions may not materialize; and unanticipated events and circumstances may occur subsequent to the date of this report. Therefore, the actual replacement costs and lives may vary from this report and the variations may be material. The compilation of this reserve funding analysis and projection is based on representations of management and the consultant's estimates. We have not audited or reviewed the accompanying analysis and projections and, accordingly, do not express an opinion or any other form of assurance on them. We assume no responsibility to update this report for events occurring after the date of issuance of this report. November 22, 2017 Sonnenberg & Company, CPAs Sonnenberg & Company, CPAs Reserve Study Summary, Page 1

4 Boca Rio Condominium Homeowners Association Level III: Update with no On-Site Inspection December 31, 2017 Inflation and Interest Earned on Reserves: As an industry standard, provision has been made in the funding projections for inflation, computed at three percent (3%), and an assumed 1% net interest on the reserve balance has been added to the reserve funds. As costs increase in the future, the annual reserve reports should be revised accordingly. Reserve Calculations: Based on estimated current replacement costs of $833,875 and estimated normal and remaining useful lives as determined by the independent consultant, the annual funding requirement is calculated to be $90,716. The accumulated funding requirement is calculated to be $359,451. As of December 31, 2017, the Association may have $585,437 in accounts designated as reserve funds. Therefore, a surplus of $225,986 has been calculated, with a funding percentage of 162.9%. A portion of the annual reserve requirement may be provided for in the operating budget. Industry Standard Measure of Funding Strength: 0% - 30% = WEAK At this level of funding, Special Assessments and deferred maintenance are likely. 31% - 70% = FAIR At this level of funding Special Assessment and deferred maintenance are less likely, but could still pose a concern. Efforts should be taken to increase to a healthier level of funding. >70% = STRONG At this level of funding the Association should be well covered, with hopefully no need for deferred maintenance or Special Assessments. Funding Calculations: There are a variety of methods by which the Association can approach the desired level of funding. The Board is responsible for determining the optimum funding program. We have calculated three options: Option 1: Annual Requirement Funding: This option assumes that the Association will maintain the annual funding requirement as calculated on page 5, without regard to any funding deficiency. Currently the annual requirement allocation is $93,437 or $177 per unit per month (based on annual funding requirement, plus 3% inflation increase) beginning next fiscal year. Overfunded in FY High levels of overfunding are likely throughout the 30 year projection. Option 2: Current Funding: The current budgeted funding level is projected over the 30-year period, including three percent (3%) annual increase, as compared to option 1 and 3. Currently, with the 3% increase, $65,261 or $124 per unit per month will be allocated to reserves next fiscal year. Reserves are currently funded over 100 percent but could fall to the Fair level of funding by FY Deficits could occur beginning FY Option 3: Recommended Funding: This option is intended to calculate the amount of funding that would be the most sufficient for the Association over the next 30 years. The Current Budgeted Funding, and the Annual Requirement Funding are both taken into consideration while creating a Recommended Funding that is hopefully achievable by the Association. Recommended funding is, $43,000 or $81 per unit per month. To reduce overfunding, the Regular Reserve allocation could be decreased to equal $43,000 annually in FY To avoid deficits which could occur beginning FY 2041 and to keep reserves funded at the Strong level of funding, the Regular Reserve allocation could be increased 20% annually in FY s 2023 through 2027 and could be made without 3% annual increases in FY s 2032 through Reserves could maintain Fully Funded to Strong levels of funding throughout the 30 year projection. Sonnenberg & Company, CPAs Reserve Study Summary, page 2

5 (1) Regular Assessments - Assessments to members are averaged at $390 per unit per month for the year ending December 31, Amount/ unit/month (3) Reserve Account Balances - 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? (4) Additional Assessments - Boca Rio Condominium Homeowners Association Assessment and Reserve Funding Disclosure Summary December 31, 2017 * If assessments vary by the size or type of unit, the applicable assessment rates may be found in the Association s accompanying Annual Budget and /or can be provided by the Association/management agent. (2) Special Assessments - Additional assessments that have already been scheduled to be imposed or charged, regardless of the purpose, which have been approved by the Board and/or members: Date assessment is due: N/A Purpose of this assessment is to fund or supplement the replacement costs of: Yes No X 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 of directors or the members? Recommended Funding: To reduce overfunding, the Regular Reserve allocation could be decreased to equal $43,000 annually in FY To avoid deficits which could occur beginning FY 2041 and to keep reserves funded at the Strong level of funding, the Regular Reserve allocation could be increased 20% annually in FY s 2023 through 2027 and could be made without 3% annual increases in FY s 2032 through Reserves could maintain Fully Funded to Strong levels of funding throughout the 30 year projection. (5) Major Components - All major components are included in the reserve study and are included in its calculations. (6) Current Funding Comparison - As of the current reserve study or update, the balance in the reserve fund is projected to be $585,437. Based on the method of calculation in paragraph 4 of subdivision (b) of Section 5570, the estimated accumulated funding requirement is $359,451. The percentage funded is: 162.9% (7) Funding over next 5 Budget Years - 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 each of the next five budget years is projected to be: $300,148 $316,664 $297,627 $347,866 $336,822 The projected reserve fund cash balance at the end of each of those years is projected to be, taking into account only assessments already approved and other known revenues, as follows: $506,533 $501,896 $460,954 $488,235 $453,923 % Funded 168.8% 158.5% 154.9% 140.4% 134.8% If the recommended reserve funding plan is approved by the Association and implemented, the projected reserve fund cash balance at the end of each of those years would be: $484,273 $456,484 $391,472 $393,732 $333,421 % Funded 161.3% 144.2% 131.5% 113.2% 99.0% The law does not require the Association to fund reserves in accordance with these calculations. The financial representations set forth in this summary are based on best estimates of the consultant at the time. These estimates regarding costs, lives and conditions are subject to change. An assumed long-term inflation rate to be applied to major component repair and replacement costs was 3% per year. An assumed long-term net interest rate earned on reserve funds is 1% per year. Per CACC 5550, the Association is required to adopt a 5 year funding plan. November 22, 2017 Sonnenberg & Company, CPAs Assessment & Reserve Funding Disclosure Summary, Page 3

6 Boca Rio Condominium Homeowners Association December 31, 2017 Major Repairs and Replacements Funding Requirements 44 Units; Built 1964 First Five Year Projection Consultant's Report: Accountant's Program: (source key: C = Consultant; M = Management/Board of Directors; V = Vendor; A = Actual Cost) Current Estimated Annual Accumltd Cash Units Unit Replcmt Life: Funding Funding In Surplus COMPONENT Measured Cost Srce Cost Usfl Rmg Reqrmnt Reqrmnt Reserves Disb Disb Disb Disb Disb ROOFING & DECKS Useful Life raised on TPO Roof Systems (FY '17) Roofs-Replace w/tpo single-ply 60 Mil 11 bldg 19, C/M/A $ 211, ,058 42,350 68,975 26,625! Roof Maintenance Total C/M 5, ,667 3,333 5,429 2,096 5,000 5,450 Common Decks, Resurface 275 sf C 6, ,613 2,628 1,014 Unit Balconies/Decks, Repair/Resurface/Reflash 16 Total C/M/A 105, ,250 31,500 51,304 19,804 *** Unit Balconies/Decks, Repair/Resurface/Reflash (FY '17) 6 ea Total C/M/A 35, , Subtotal $ 362,800 PAINTING/REPAIRS Building Stucco Tuck-Under Carports 18,216 sf 1.25 M/C $ 22, ,277 9,108 14,834 5,726 Exterior Wood - A/B Units 30,000 sf 1.25 M/C 37, ,250 25,000 40,717 15,717 38,625! Exterior Wood - C/D Units 30,000 sf 1.25 M/C 37, ,375 28,125 45,807 17,682 37,500 42,000! Annual Exterior Maintenance Painting Total M/C 12, ,000 12,000 19,544 7,544 12,000 12,360 12,720 13,080 13,440 Railing & Trellis Brackets - Treat/Paint Total M/A/C 4, ,286 2, ,040 Wood Balcony Railings (3') - West Facing 264 lf 8.00 M/C 2, ,365 Wood Stair Rails - 2nd Floor Access 550 lf M/C 5, ,571 2, ,160 Wood Stair Rails - Balcony Access 100 lf M/C 1, ,120 Wood Replacements/Repairs Allowance C/M/A 15, ,250 13,750 22,395 8,645 15,000! Wrought Iron Gates 5 ea M/C 1, ,031 1, ,375 1,540 Common Decks, Topcoating 275 sf 3.00 M/C Unit Balconies/Decks, Topcoating 16 ea C/M 4, ,880 4,691 1,811 4,944 * Unit Balconies/Decks, Topcoating 6 ea C/M 1, ,016 Subtotal $ 146,682 FENCE/RAILINGS/WALLS $1K in Gate/Lock Maintenance conducted annually to combat ocean air corrosion Wrought Iron Gates 5 ea Allowance C/M $ 4, ,200 5,212 2,012 4,000 Wood Patios (Siding) 7 ea 1, C/M 10, ,405 10,432 4,027 + CMU Patios (w/slate Cap) 4 ea 2, Beyond 30 Yr Projection Wood Walls-3ft Separating Buildings 60 lf C/M 2, ,344 2, Wood Balcony Railings (3') - West Facing 264 lf C/M 11, ,653 10,835 4,183 Wood Stair Rails - 2nd Floor Access 550 lf C/M 24, ,860 22,574 8,714 Wood Stair Rails - Balcony Access 100 lf C/M 4, ,520 4,104 1,584 Masonry Driveways Allowance C 7, ,250 6,250 10,179 3,929 7,500 $5.4K in Repairs Conducted FY '17 ** Metal Hand Concrete Steps 12 ea C/M/A 7, ,476 2, Tubular Metal Fence (South Perimeter) To be replaced with CMU Wall and Vinyl Fence Cap Railing by FYE '18 CMU Wall w/vinyl Cap Railing (South Perimeter) 110 lf Total M 25, ,286 39,554 15,268 25,000 Subtotal $ 98,085 PAVED SURFACES-Repairs Concrete Paving Replacements Allowance C/M $ 6, ,714 6,049 2,335 6,890 Subtotal $ 6,500 MECHANICAL/PLUMBING Water Heater, Domestic (40 gal) 9 ea 1, C/M $ 13, ,350 9,450 15,391 5,941 14,310 Water Heater, Domestic (75 gal) 2 ea 2, M/A/C 4, ,600 2,606 1,006 Domestic Water Shut-off Valves 19 ea C/M 2, ,140 1, Gas Line Replacements-as needed Allowance C/M 15, ,000 10,000 16,287 6,287 15,000 16,350 Slab Leak Repairs Allowance C/M 5, ,667 3,333 5,429 2,096 5,000 5,450 Waste Lines in Carports Allowance M/C 30, ,000 2,000 3,257 1,257 Subtotal $ 70,350

7 Boca Rio Condominium Homeowners Association December 31, 2017 Major Repairs and Replacements Funding Requirements 44 Units; Built 1964 First Five Year Projection Consultant's Report: Accountant's Program: (source key: C = Consultant; M = Management/Board of Directors; V = Vendor; A = Actual Cost) Current Estimated Annual Accumltd Cash Units Unit Replcmt Life: Funding Funding In Surplus COMPONENT Measured Cost Srce Cost Usfl Rmg Reqrmnt Reqrmnt Reserves Disb Disb Disb Disb Disb OCEAN TIDE CONTROL Sea Wall Maintenance Total C/M $ 5, ,000 5,000 8,143 3,143 5,000 5,150 5,300 5,450 5,600 Rip Rap/Engineering Total C/M 66, ,650 46,550 75,816 29,266 70,490 Subtotal $ 71,500 FIRE/SAFETY Fire Extinguishers & Cabinets 12 ea Allowance M/A/C $ 1, , ,030 Subtotal $ 1,000 LANDSCAPING & IRRIGATION Irrigation System Renovation Allowance M/C $ 3, ,360 Plant/Area Renovation Allowance M/C 4, , ,040 Subtotal $ 7,500 LIGHTING All Exterior (Common Use) Light Fixtures 115 ea Allowance C/M $ 7, ,813 4,581 1,768 8,400 Subtotal $ 7,500 MISCELLANEOUS Mailboxes (4x, Vertical/Surface Mount) 11 ea Allowance C/M $ Entry Monument & Numbers Allowance C 1, ,225 1, Main Electrical Panels/Conduit Allowance M 10, ,333 3,333 5,429 2,096 10,300 11,200 Replace Doors 44 ea Allowance C/M 10, ,000 9,000 14,658 5,658 10,000 Subtotal $ 22,250 CONTINGENCY (5%) 39,708 4,320 17,117 27,878 10,761 7,144 3,663 5,486 2,316 5,364 TOTALS $ 833,875 90, , , , ,019 76, ,196 48, ,646! Repair/replacement deferred by Board of Directors * Components repaired/replaced since previous study ** Components with lives extended; partial repair/replacement since previous study per (M) *** Components to be repaired/replaced before year end; costs subtracted from cash in reserves + Components remaining life is beyond 30 year projection; will return when remaining life is 30 years Accumulated Funding Requirement -> 359, , , , , ,822 Prepared by Sonnenberg & Company CPAs Reserve Analysis Worksheets, Page 5

8 Boca Rio Condominium Homeowners Association Major Repairs and Replacements Funding Requirements 44 Units; Built 1964 Following Six to Thirty Year Projection Estimated Usfl/Remg COMPONENT Life Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb ROOFING & DECKS Roofs-Replace w/tpo single-ply 60 Mil Roof Maintenance 3 1 5,900 6,350 6,800 7,250 7,700 8,600 Common Decks, Resurface ,865 Unit Balconies/Decks, Repair/Resurface/Re ,950 Unit Balconies/Decks, Repair/Resurface/Re ,950 PAINTING/REPAIRS Building Stucco Tuck-Under Carports ,186 33,017 Exterior Wood - A/B Units ,375 52,125 58,875 Exterior Wood - C/D Units ,500 51,000 55,500 64,500 Annual Exterior Maintenance Painting ,800 14,160 14,520 14,880 15,240 15,600 15,960 16,320 16,680 17,040 17,400 17,760 18,120 18,480 18,840 20,640 22,440 Railing & Trellis Brackets - Treat/Paint 7 5 5,985 6,930 Wood Balcony Railings (3') - West Facing 7 5 2,809 3,252 Wood Stair Rails - 2nd Floor Access 7 5 7,315 8,470 Wood Stair Rails - Balcony Access 7 5 1,330 1,540 Wood Replacements/Repairs ,400 25,800 Wrought Iron Gates 4 1 1,705 1,870 2,035 2,365 Common Decks, Topcoating ,097 1,221 Unit Balconies/Decks, Topcoating 5 2 5,664 6,384 7,104 Unit Balconies/Decks, Topcoating 5 5 2,286 2,556 2,826 3,096 3,366 FENCE/RAILINGS/WALLS Wrought Iron Gates 5 1 4,600 5,200 5,800 Wood Patios (Siding) ,917 CMU Patios (w/slate Cap) Wood Walls-3ft Separating Buildings ,120 Wood Balcony Railings (3') - West Facing ,444 Wood Stair Rails - 2nd Floor Access ,175 Wood Stair Rails - Balcony Access ,850 Masonry Driveways 6 1 8,850 10,200 11,550 12,900 Metal Hand Concrete Steps ,587 Tubular Metal Fence (South Perimeter) CMU Wall w/vinyl Cap Railing (South Perim 35 1 PAVED SURFACES-Repairs Concrete Paving Replacements 7 3 8,255 9,620 MECHANICAL/PLUMBING Water Heater, Domestic (40 gal) ,360 Water Heater, Domestic (75 gal) ,600 5,800 Domestic Water Shut-off Valves ,791 Gas Line Replacements-as needed ,700 19,050 20,400 21,750 23,100 25,800 Slab Leak Repairs 3 1 5,900 6,350 6,800 7,250 7,700 8,600 Waste Lines in Carports ,700

9 Boca Rio Condominium Homeowners Association Major Repairs and Replacements Funding Requirements 44 Units; Built 1964 Following Six to Thirty Year Projection Estimated Usfl/Remg COMPONENT Life Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb Disb OCEAN TIDE CONTROL Sea Wall Maintenance 1 1 5,750 5,900 6,050 6,200 6,350 6,500 6,650 6,800 6,950 7,100 7,250 7,400 7,550 7,700 7,850 8,600 9,350 Rip Rap/Engineering ,440 FIRE/SAFETY Fire Extinguishers & Cabinets 6 2 1,210 1,390 1,570 LANDSCAPING & IRRIGATION Irrigation System Renovation 6 5 3,900 4,440 Plant/Area Renovation 6 5 5,850 6,660 LIGHTING All Exterior (Common Use) Light Fixtures ,200 MISCELLANEOUS Mailboxes (4x, Vertical/Surface Mount) Entry Monument & Numbers ,013 Main Electrical Panels/Conduit ,100 13,000 13,900 14,800 15,700 Replace Doors ,000 CONTINGENCY (5%) 2,847 3,282 4,609 3,464 3,226 6,375 2,566 13,014 13,935 1,335 5,312 6,327 1,284 4,860 8,610 9,088 1,758 TOTALS 59,795 68,919 96,780 72,749 67, ,879 53, , ,630 28, , ,867 26, , , ,849 36,914 Accumulated Funding Requirement -> 381, , , , , , , , , , , , , , , , ,396 Prepared by Sonnenberg & Company CPAs See Accountant s Letter and the Accompanying Notes and Assumptions Reserve Analysis Worksheets, Page 6

10 Boca Rio Condominium Homeowners Association December 31, Year Cash Projections 44 Units; Built Year Cash Projections: Fiscal Year Ended > Number of Years > Option 1 - Annual Requirement Funding: Overfunded in FY High levels of overfunding are likely throughout the 30 year projection. Regular Dues - Unit/Month Beginning Cash Annual Funding w/3% incrs (includes 3% annual increase) Net Interest On Balance (1%) Annual Disbursements Ending Cash Reserve - Option Option 2 - Current Budgeted Funding: Reserves are currently funded over 100 percent but could fall to the Fair level of funding by FY Deficits could occur beginning FY Regular Dues - Unit/Month Beginning Cash Current Funding w/3% incrs (includes 3% annual increase) Net Interest On Balance (1%) Annual Disbursements Ending Cash Reserve - Option (171770) (56112) Option 3 - Recommended Funding: To reduce overfunding, the Regular Reserve allocation could be decreased to equal $43,000 annually in FY To avoid deficits which could occur beginning FY 2041 and to keep reserves funded at the Strong level of funding, the Regular Reserve allocation could be increased 20% annually in FY's 2023 through 2027 and could be made without 3% annual increases in FY's 2032 through Reserves could maintain Fully Funded to Strong levels of funding throughout the 30 year projection. Regular Dues - Unit/Mth Beginning Cash DECREASE Recommended Funding (inclds 3% annl incrs unless noted) (20% ann incrs in FY's ) (no incrs) Net Interest On Balance (1%) Annual Disbursements Ending Cash Reserve - Option Projected Total Replacement Cost - Projected Funding to Cost Ratio % Percent of Accumulated Reserve Requirement Funded: 162.9% Cash at End of Fiscal Year: Cash at September 30, ,597 Monthly Allocations through year-end 15,840 Anticipated Expenditures through year-end (25,000) Cash Projected at Year End December 31, ,437 Prepared by Sonnenberg & Company CPAs See Accountant s Letter and the Accompanying Notes and Assumptions Funding Projection Options, Page 7

11 Boca Rio Condominium Homeowners Association December 31, 2017 Major Repairs and Replacements Funding Requirements Year-End Reserve Balances Projected Over 30 Years 1200 Reserve Balance Thousands (200) (400) Annual Requirement Funding Current Funding Level Recommended Funding Prepared by Sonnenberg & Company CPAs See Accountant s Letter and the Accompanying Notes and Assumptions Chart Relating to Projections, Page 8

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

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

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

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

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

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

RESERVE STUDY SPECIALISTS

RESERVE 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 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

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

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

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

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

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

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

BOCA RIO BEACH HOMEOWNERS ASSOCIATION FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2008 TABLE OF CONTENTS. Accountant's Report 1

BOCA RIO BEACH HOMEOWNERS ASSOCIATION FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2008 TABLE OF CONTENTS. Accountant's Report 1 FINANCIAL STATEMENTS FOR THE YEAR ENDED TABLE OF CONTENTS Accountant's Report 1 Financial Statements Balance Sheet 2 Statement of Revenues and Expenses and Changes in Fund Balances 3 Statement of Cash

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

BOCA RIO BEACH HOMEOWNERS ASSOCIATION FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2009 TABLE OF CONTENTS. Accountant's Report 1

BOCA RIO BEACH HOMEOWNERS ASSOCIATION FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2009 TABLE OF CONTENTS. Accountant's Report 1 FINANCIAL STATEMENTS FOR THE YEAR ENDED TABLE OF CONTENTS Accountant's Report 1 Financial Statements Balance Sheet 2 Statement of Revenues and Expenses and Changes in Fund Balances 3 Statement of Cash

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

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

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

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

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

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

Arizona Nevada Texas Utah New Mexico

Arizona 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 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

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

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

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

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

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

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

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 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

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

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

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

Initial Capital Reserve Funding Information provided by the Association and agreed Forecasting Assumptions

Initial Capital Reserve Funding Information provided by the Association and agreed Forecasting Assumptions Initial Capital Reserve Funding Information provided by the Association and agreed Forecasting Assumptions 1 Organization: Highlands Condominium Association 2 Address: Spokane, WA 3 Number of Units 46

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

Harbour Isle at Hutchinson Island West Condominium Association, Inc. Ft. Pierce, Florida File #

Harbour Isle at Hutchinson Island West Condominium Association, Inc. Ft. Pierce, Florida File # A FULL RESERVE STUDY FOR Harbour Isle at Hutchinson Island West Condominium Association, Inc. Ft. Pierce, Florida File # 22920-04030 FOR PERIOD: January 1, 2017 December 31, 2017 PREPARED BY GAB ROBINS,

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

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

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

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

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

GARDEN ESTATES MAINTENANCE ASSOCIATION ("CORPORATION")

GARDEN 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 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

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

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

Year Per Manor Per Month Assessment Total Contribution United Laguna Woods Mutual 2019 RESERVES PLAN Reserve 30-Year Funding Plan Interest Earnings Th

Year Per Manor Per Month Assessment Total Contribution United Laguna Woods Mutual 2019 RESERVES PLAN Reserve 30-Year Funding Plan Interest Earnings Th Year Per Manor Per Month Assessment Total Contribution United Laguna Woods Mutual 2019 RESERVES PLAN Reserve 30-Year Funding Plan Interest Earnings Threshold (Min Balance): $ 10,400,000 Indexed for projected

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

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

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

CITY OF TAMARAC BUILDING DEPARTMENT Schedule of Permit Fees

CITY OF TAMARAC BUILDING DEPARTMENT Schedule of Permit Fees CITY OF TAMARAC BUILDING DEPARTMENT Schedule of Permit Fees SECTION I: As set forth in Section 105 of the Broward County Amendments to the 5th Edition (2014) Florida Building Code, it is unlawful for any

More information

Report Dated November 17, Updates November 26, 2012 Reserve Study for Fiscal Year Prepared By WALLA SERVICES

Report 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 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

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

SAMPLE CONDO RESERVE STUDY for fiscal year 2012

SAMPLE CONDO RESERVE STUDY for fiscal year 2012 SAMPLE CONDO RESERVE STUDY for fiscal year 2012 RDA REPORT - UPDATED RESERVE ANALYSIS FOR FISCAL YEAR 2012 RESERVE DATA ANALYSIS, INC MPLS (612) 616-4817 TOLL FREE (866) 780-7943 WWW.RDAMIDWEST.COM UPDATE

More 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

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

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

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

Hyde Park Place Owners' Association, Inc.

Hyde Park Place Owners' Association, Inc. RESERVE STUDY Full Study Hyde Park Place Owners' Association, Inc. Published - February 10, 2016 Browning Reserve Group / Emmett, ID 83617 Office (208) 365-0977 Tony@BrowningRG.com / www.browningrg.com

More information

Update "With-Site-Visit" Reserve Study

Update 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 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

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

Audited Financial Statements

Audited Financial Statements 1311 Mandalay Beach Road, Oxnard, CA 93035 Audited Financial Statements Year Ended December 31, 2015 Table of Contents Independent Auditor s Report... Page 1 Financial Statements Balance Sheet... Page

More information

LEVEL II RESERVE STUDY HARRISON WEST CONDOMINIUM OWNERS ASSOCIATION

LEVEL II RESERVE STUDY HARRISON WEST CONDOMINIUM OWNERS ASSOCIATION LEVEL II RESERVE STUDY HARRISON WEST CONDOMINIUM OWNERS ASSOCIATION Portland, OR January 1, 2017 December 31, 2017 Prepared By: Carson M. Horton, RS Quality Check By: L. Law Broili Date: November 11, 2016

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

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

RESERVESTUDYUPDATE. The Villas at Blackberry Run Dallas, GA. Prepared for:

RESERVESTUDYUPDATE. 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 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

Reserve Analysis Report

Reserve 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 information

2535 Foothill Boulevard Suite 101 * Condominium Budgets Preparation, Consulting PROFORMA OPERATING BUDGET FOR. Costa Pacifica Estates

2535 Foothill Boulevard Suite 101 * Condominium Budgets Preparation, Consulting PROFORMA OPERATING BUDGET FOR. Costa Pacifica Estates 2535 Foothill Boulevard Suite 101 * Condominium Budgets Preparation, Consulting La Crescenta, CA 91214 * Reserve Studies for Community Associations * Financial Management, Tax & Accounting P.O. Box 12311

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

RESERVE FUND STUDY VILLAS OF HUDSON HOMEOWNERS ASSOCIATION HUDSON, OHIO

RESERVE FUND STUDY VILLAS OF HUDSON HOMEOWNERS ASSOCIATION HUDSON, OHIO RESERVE FUND STUDY VILLAS OF HUDSON HOMEOWNERS ASSOCIATION HUDSON, OHIO Criterium Liszkay Engineers 110 N. High St. Gahanna, OH 43230 614-418-7200 www.clengineers.com AUGUST, 2009 1.0 INTRODUCTION... 1

More information

Urban Heights Condominium

Urban Heights Condominium Condominium Capital 2011 2010, AssociationAnalysis, LLC Condominium Prepared For: Table of Contents Condominium Association, Inc. 1642 Maxwell Road Atlanta, GA 30012 October 19, 2010 INTRODUCTION INTRODUCTION

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

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

Sample Reserve Study Your City, Your State Account Sample Reserve Study -- Version 7.0 (2003) February 01, 2003

Sample 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 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

RESERVE STUDY FUNDING ANALYSIS

RESERVE STUDY FUNDING ANALYSIS RESERVE STUDY FUNDING ANALYSIS There are two generally accepted means of estimating reserves; the Component Funding Analysis and (he Cash Flow Analysis methodologies. The Component Funding Analysis (or

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

CONTENTS 1.0 INTRODUCTION EXECUTIVE SUMMARY... 2

CONTENTS 1.0 INTRODUCTION EXECUTIVE SUMMARY... 2 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... 6 5.0 OBSERVATIONS... 6 6.0 RESERVE

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

CONTENTS. Twisted Creek Townhomes Holly Springs, NC

CONTENTS. Twisted Creek Townhomes Holly Springs, NC 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

Sanctuary on the Park HOA Jordan & Caley Centennial, CO 80111

Sanctuary 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 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

EXHIBIT A CITY OF OLDSMAR PERMIT, INSPECTION AND PLANS EXAMINATION FEE SCHEDULE

EXHIBIT A CITY OF OLDSMAR PERMIT, INSPECTION AND PLANS EXAMINATION FEE SCHEDULE 1. Building Permit EXHIBIT A CITY OF OLDSMAR PERMIT, INSPECTION AND PLANS EXAMINATION FEE SCHEDULE a. This fee schedule is applicable to all building permits issued by the City of Oldsmar, Building Division

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

CONTENTS. Riverwatch Gloucester, VA

CONTENTS. Riverwatch Gloucester, VA 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

REPLACEMENT RESERVE REPORT FY 2017 CAMDEN TOWNES ROCKTOWN REALTY. Community Management by: Bernard Hamann

REPLACEMENT RESERVE REPORT FY 2017 CAMDEN TOWNES ROCKTOWN REALTY. Community Management by: Bernard Hamann REPLACEMENT RESERVE REPORT FY 2017 CAMDEN TOWNES REPLACEMENT RESERVE REPORT FY 2017 CAMDEN TOWNES Community Management by: ROCKTOWN REALTY Bernard Hamann 218 Market Street Harrisonburg, VA 22801 40-70-7080

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

REPLACEMENT 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. 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 information

PROFESSIONAL RESERVE STUDY

PROFESSIONAL RESERVE STUDY PROFESSIONAL RESERVE STUDY Seavue Condominiums 130-5 th Avenue South, Edmonds, WA 98020 For: Seavue Homeowners Association c/o Jay Grant Board President (202) 351-9399 Prepared By: Jeff Samdal, PE, RS,

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

FARRWOOD GREEN II CONDOMINIUM ASSOCIATION. Financial Statements. March 31, Together With Accountant s Review Report

FARRWOOD GREEN II CONDOMINIUM ASSOCIATION. Financial Statements. March 31, Together With Accountant s Review Report FARRWOOD GREEN II CONDOMINIUM ASSOCIATION Financial Statements March 31, 2010 Together With Accountant s Review Report FARRWOOD GREEN II CONDOMINIUM ASSOCIATION Year Ended March 31, 2010 Accountant s report

More information

CONTENTS. Greens at Lochmere Cary, NC

CONTENTS. Greens at Lochmere Cary, NC 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... 6 5.0 OBSERVATIONS... 6 6.0 RESERVE

More information

PROFESSIONAL RESERVE STUDY

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

More information