CAPITAL RESERVE FUNDING ANALYSIS

Similar documents
LEVEL 3 RESERVE STUDY UPDATE WOOLSEY CORNER CONDOMINIUM

LEVEL 3 RESERVE STUDY UPDATE WOOLSEY CORNER CONDOMINIUM

LEVEL 2 RESERVE STUDY UPDATE POINTE WOODWORTH HOMEOWNERS ASSOCIATION

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

LEVEL 3 RESERVE STUDY UPDATE For IRONWOOD AT TUKWILA HOMEOWNERS ASSOCIATION, INC.

LEVEL 3 RESERVE STUDY UPDATE For TUKWILA HOMEOWNERS ASSOCIATION, INC.

LEVEL II RESERVE STUDY HARRISON WEST CONDOMINIUM OWNERS ASSOCIATION

Reference: The Bel-Harbour Condominium Association Reserve Study Update Kipcon Great Lakes Project No CRU

Reserve Analysis Report

RESERVE STUDY ANNUAL REPORT

Listing of Events Fort McMurray Roman Catholic Seperate School District Fr. M. Beauregard School

Subject: Capital Reserve Expenditure Guidelines. *incl. former OCHAP/CSHP Peel Access to Housing (PATH)

Update With Site Visit

REPLACEMENT RESERVE GUIDE

Sagamore Hills Elementary

NC School District/430 Harnett County/Middle School Highland Middle Final Campus Assessment Report March 11, 2017

SAMPLE CONDO RESERVE STUDY for fiscal year 2012

Davie County Early College High

Anson County Early College High

William Bradley Bryant Center

Building Division Fees 2018

Reserve Study Transmittal Letter

Stone Mountain Middle

Facility Condition Assessment. Facility Condition Assessment 8/13/2013 AGENDA

DeKalb County School District/High Schools Druid Hills High Final School Assessment Report May 19, 2016

City School District of Albany Five Year Facilities Plan 3/14/2019

Condominium. Travelers Condominium Pac SM and Condominium Pac Plus SM are designed for owners of buildings used exclusively as condominiums.

DeKalb County School District/Elementary Schools Dunwoody Elementary Final School Assessment Report May 19, 2016

Laurel Hill Elementary

Cottonwoods at Vine. Reserve Study. October 2012

Harnett Central High

Central Davie Academy

ORIGINAL YEAR OF CONSTRUCTION NUMBER OF BUILDING STORIES 6/18/2013 BUILDING SURVEY DATE

THE CLARIDGE OF POMPANO CONDOMINIUM, INC. ARCHITECTURAL REVIEW COMMITTEE REQUEST FOR MODIFICATION PART A - COMPLETED BY OWNER

NC School District/520 Jones County/Elementary School Trenton Elementary Final Campus Assessment Report March 11, 2017

Daniel J. Sullivan CPA, MBA 5389 Kahalakua Street Honolulu, Hawaii

ORIGINAL YEAR OF CONSTRUCTION NUMBER OF BUILDING STORIES 6/19/2013 BUILDING SURVEY DATE

Social Housing Administration Directive No

RESERVE STUDY ANNUAL REPORT

Anderson Creek Primary

ORIGINAL YEAR OF CONSTRUCTION NUMBER OF BUILDING STORIES 2/15/2013 BUILDING SURVEY DATE

Harnett Central Middle

PROFESSIONAL RESERVE STUDY

PROFESSIONAL RESERVE STUDY

RESERVE STUDY OTHER PROPERTY TYPES. Serving the Nation.

Our Focus: Your Future

PROFESSIONAL RESERVE STUDY

Welcome Home. The living is easy at Bayshore Dunes!

Country Club - Sample Reserve Study, Account Country Club -- Version Sample January 01, Reserve Data Analyst

Reserve Study. Epworth United Methodist Church

Hayfield Community Schools Bond Referendum. Vote Monday, September 11, Our Schools Our Communities Our Future

Pleasantdale Elementary

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


1. The fee for plan review shall be due upon completion of subcode review.

DeKalb Elementary School of the Arts at Terry Mills

Bob Mathis Elementary

Robert Shaw Theme Elementary

Reserve Analysis Report

Lilesville Elementary

Reserve Study Transmittal Letter

Sample Only. Maintenance Budget Plan Report

ORIGINAL YEAR OF CONSTRUCTION NUMBER OF BUILDING STORIES 4/17/2013 BUILDING SURVEY DATE

ORIGINAL YEAR OF CONSTRUCTION NUMBER OF BUILDING STORIES 4/19/2013 BUILDING SURVEY DATE

Level 3 Reserve Study without a Site a Site Visit Visit

Urban Heights Condominium

Sea le, WA Account SAMPLE CONDO Version SAMPLE January 01, Bellevue Way NE, #483 Bellevue, WA

NCAHMA Spring Underwriting Forum April 7-8, 2010 Physical Needs Assessments

UPDATE - With Site Visit

Mocksville Elementary

CITY OF TAMARAC BUILDING DEPARTMENT Schedule of Permit Fees

What did they tell me?

Marion County Marion Public County Works Public Building Works Inspection Division

ORIGINAL YEAR OF CONSTRUCTION NUMBER OF BUILDING STORIES 6/5/2013 BUILDING SURVEY DATE

CAPITAL RESERVE STUDY

Mountain Heritage High

- RS. D e sig n atio n

Sample Only. Maintenance Budget Plan Report - V2. 1 Sample Street, Melbourne VIC 3022 OC4, OC5, OC6, OC7 & OC8 Plan of Subdivision: PS

Pinebrook Elementary

Multifamily Energy Efficiency Program

NC School District/430 Harnett County/Elementary School Coats Elementary Final Campus Assessment Report March 11, 2017

Reserve Data Analyst

Howsyth Court Condominium Corporation No. CCN Avenue SW Calgary, Alberta

THE VINEYARDS AT DUBLIN GREENE OWNERS ASSOCIATION

ORIGINAL YEAR OF CONSTRUCTION NUMBER OF BUILDING STORIES 2/13/2013 BUILDING SURVEY DATE

William Ellis Middle

INVESTMENT GRADE ENERGY AUDIT SARATOGA SPRINGS HOUSING AUTHORITY Saratoga Springs, New York. AMPs NY NY

Questions by Vendors: District Answers are in Red. Vendor Questions are in Black.

NC School District/430 Harnett County/Elementary School Gentry Primary Final Campus Assessment Report March 11, 2017

Depreciation Report Level I

CIP FY2015 FY2019 Requests SCH-1, SCH-2 and SCH-5

Ronald E. McNair Discovery Learning Academy

Integrating Green Building Measures into Capital Planning for HUD Assisted and Public Housing Programs

Agenda Item # 5b Page 1 of 43

Quality Built Custom Homes Now Pre-Selling New Homes from the $250's

BUILDING SUBCODE FEES:

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

BUILDING PERMIT FEES

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

Lafayette Elementary

Transcription:

CAPITAL RESERVE FUNDING ANALYSIS FOR BROADWAY HOUSING, LLC 625 SW Jackson Portland, OR Prepared by: Capital Reserve Consultants, LLC Carson M. Horton, RS April 2014 Copyright 2014 USA / Canada 503 336 3719 / 800 218 0302

TABLE OF CONTENTS Broadway Housing, LLC SECTION I PHYSICAL ANALYSIS Property Summary 1 1 SECTION II FINANCIAL ANALYSIS Current & Projected Funding Analysis 2 1 Distribu on of Accumulated Reserves 2 3 SECTION III RESERVE FUNDING PROJECTIONS Current Assessment Funding Summary 3 1 Current Assessment Funding Projec on 3 2 Component Funding Model Summary 3 3 Component Funding Model Projec on 3 4 SECTION IV COMPONENT INVENTORY REPORTS Explana on of Component Inventory Reports 4 1 Component Inventory by Remaining Life Expectancy 4 2 Component Inventory with Current Costs 4 6 SECTION V RESERVE EXPENDITURE REPORTS Explana on of Expenditure Reports 5 1 Annual Reserve Expenditure Detail 5 2 Capital Expenditures by Needs Classifica on 5 15 APPENDIX Component Detail Reports A 1 Glossary of Terms A 56 Funding Parameters & Assump ons A 62 Component Detail Report Index A 63

Disclosures This capital reserve funding analysis has been provided pursuant to an agreement containing restrictions on its use. No part of the document may be copied or distributed in any form, or disclosed to third parties, without the written permission of Capital Reserve Consultants, LLC. The client shall have the right to reproduce and distribute copies of this report, in whole or in part, as may be required for compliance with the Association s governing documents or applicable state law. This funding analysis encompasses a period of 31 years beginning with on July 1, 2014 and ending on June 30, 2044. The National Reserve Study Guidelines established by the Community Associations Institute (CAI) recommend that the annual reserve study update include a new onsite assessment every 3 years. Alterations made to the reserve funding analysis by any individual other than a representative of Capital Reserve Consultants, LLC (CRC) are not authorized and do not represent the opinion of the reserve planning advisors who performed the analysis. The authors of this reserve funding analysis have no other involvement with the Broadway Housing, LLC other than to prepare or update this report. Capital Reserve Consultants, LLC and Carson M. Horton, RS, are independent third party consultants with no actual or apparent conflict of interest which would prevent them from rendering an objective and impartial opinion regarding the appropriate level of reserve funding for the association which is the subject of this reserve study. The purpose of this reserve study is to provide a planning and budgeting tool to assist in the development of a long range financial plan for the owners of the Broadway Housing facility which is the subject of this reserve funding analysis. Because the analysis relies on assumptions regarding future events over which CRC has no control, the accuracy of replacement costs and scheduling cannot be guaranteed. For the purposes of this analysis components and equipment are assumed to have been installed correctly, in a workmanlike manner, using generally accepted construction practices. It is expected routine preventive maintenance will be performed throughout the entire lifecycle of all components whether or not such maintenance expenses are provided for in this reserve funding plan or not. The component replacement schedules and corresponding funding projections presented in this report assume all components will achieve their normal life expectancy before requiring replacement; unless otherwise noted in the Baseline Property Condition Assessment prepared by Community Engineering Services, PLLC (CES) in February of 2014. This reserve funding analysis is a reflection of information provided to CRC by third parties and cannot be used for the purpose of performing an audit, forensic analysis or verification of historical records. Information regarding the financial condition of the owners association, including the projected reserve fund balance as of the beginning date of the study, has been provided by of the board of directors. The information is deemed reliable, but is not based on an audit of the association s financial condition, and should not be used for purposes other than those intended in this study. An on site inspection conducted in conjunction with a reserve study should not be deemed to be a project audit or quality inspection. Information which has been provided to CRC by third parties is deemed reliable for the purpose of this reserve study. Third party information which is incorrect may have a material impact on the reserve funding analysis. CRC takes no responsibility for the accuracy of any such information or the impact inaccurate information may have on the findings and conclusions presented in this reserve study. This reserve study was prepared in accordance with nationally recognized guidelines for the preparation of reserve studies for common interest developments established by the Community Associations Institute; and the rules set forth in the Audit & Accounting Guide Common Interest Realty Associations (May 1, 2008), published by the American Institute of Certified Public Accountants for maintaining a fund for Future Major Repairs and Replacements.

Disclosures No invasive or destructive testing has been employed in the investigative phase of this study and no environmental assessment of any kind was performed. This reserve study is not intended to address or discover construction defects and no representation is made herein that is meant to imply any such warranty. The Property Condition Assessment prepared by CES in conjunction with this reserve funding analysis is consistent with the ASTM2018 Standard for conducting a Baseline Property Condition Assessment.

Introduc on 1. Level of Inquiry: This reserve funding analysis utilizes information obtained from the Baseline Property Condition Assessment report prepared by Community Engineering Services, PLLC in February of 2014, in addition to information obtained from the as built construction drawings provided by the owners of the subject property. Representatives of CRC participated in site inspections on at least two occasions in the course of preparing this reserve funding analysis. Opinions regarding the current condition and remaining life expectancy of the common area components are based on visual observations made by Representatives of CES and CRC during the inspection process. Component quantities may be based on field measurements, a physical inventory and/or historical records. This information is intended to be used for developing long term reserve funding projections, but should not be considered adequate for the purpose of ordering materials or formulating repair and replacement project costs. 2. General Description: The subject property is a ten story mixed use residential/commercial structure that encompasses student housing facilities on floors 3 thru 10; classrooms and offices for Portland State University on the second floor and retail space on the first floor. The building is a post tensioned concrete structure that was constructed in 2004. A total of 384 student dormitories are located within the building in addition to 17,910SF of office and classroom space on the second floor and 15,230SF of retail space on the first floor. An eco roof which covers 18,201SF is located on the main roof of the building. 3. Limitations of the Analysis: The physical condition assessment performed in conjunction with this reserve study is not intended to identify construction defects or other sub standard conditions which may require immediate corrective action. The reserve study utilizes information obtained from the following sources to arrive at component replacement costs and useful life estimates for the common area components identified in the component inventory: RS Means CostWorks 2009 2013 Life Cycle Costing for Facilities (Reed Construction Publishers) Preventive Maintenance and Building Operations Efficiency (BOMA) Facility Manager s Maintenance Handbook (McGraw Hill) RS Means Facilities Maintenance & Repair Cost Data 16 th Edition 4. Funding Timeframe: The funding time frame covered in this reserve study is 31 years beginning on July 1, 2014 and ending on June 30, 2044. 5. Beginning Reserve Fund Balance: This reserve funding analysis assumes that the reserve fund balance as of July 1, 2014 will be $599,214.00. Management indicates that the current contribution rate is $5,929.24 per month and that this amount is adjusted in July of each year to reflect the current Consumer Price Index. 6. Capital Spending Classifications: The capital expenditures outlined in this reserve funding analysis have been classified in one of two categories depending on how soon the funds are needed. Expenditures that are scheduled to occur within 5 years of the beginning date of this analysis are classified as Immediate Needs. Expenditures that are scheduled to occur in years 6 thru 30 are classified a Long Term Needs. This categorization of capital spending needs is consistent with the requirement of the ASTM2018 Standard for preparing a Baseline Property Condition Assessment.

SECTION I PHYSICAL ANALYSIS

Property Summary The following details pertain to Broadway Housing facility: 1. Legal Name of Ownership Entity: Broadway Housing, LLC 2. Physical Address: 625 Jackson or 1948 SW Broadway, Portland, OR 97201 3. Property Type: Mixed use residential/commercial retail 4. Total Square Feet of Site: 30,000 5. Number of Residential Units: 384 6. Gross Square Feet of Residential Space: 178,955 7. Gross Square Feet of Office Space 2 nd Floor: 21,135 8. Gross Square Feet of Retail Space 1 st Floor: 20,800 9. Year Constructed: 2004 10. Zoning Designation: RX (d) overlay Capital Reserve Consultants, LLC Page 1 1 www.capitalreserveconsultants.com

SECTION II FINANCIAL ANALYSIS

Current & Projected Funding Analysis 1. Current Financial Condition: The fiscal year for the Broadway Housing, LLC begins July 1 st of each year. This reserve study covers the 31 year period between: July 1, 2014 and June 30, 2044. The beginning reserve fund balance assumed as of is: $599,214.00. 2. Funding Parameters & Projections: This reserve funding analysis makes use of certain financial parameters and information that will change over time. It is important to monitor the reserve funding program and to update these parameters in order to maintain a current and timely perspective with regard to the reserve funding requirements for maintaining the facility which is the subject of the analysis. Future replacement costs may vary from the amounts established in this reserve funding analysis. Investment income and income tax levels may affect reserve funding levels and the variances may be material. The reserve funding projections which result from this analysis utilize the following financial parameters: A minimum reserve fund balance of $599,214.00 as of July 1, 2014. A minimum reserve fund contribution for the 2014 fiscal year in the amount of: $72,000.00. Earnings on reserve deposits: 0.50% Annual inflation rate: 3.0% Effective income tax rate: 0% Reserve fund contingency: 0% The Annual Reserve Fund Expenditure Detail indicates the next reserve expenditures scheduled to occur will be during the 2014 fiscal year. The total amount of these expenditures is estimated to be: $233,700.00. 3. Reserve Funded Projections: This reserve funding analysis contains two funding schedules which cover the 30 year period indicated above. The first of the funding projections utilizes a cash flow funding model known as Current Assessment Funding. Current Assessment Funding is a reserve funding model which allows the Reserve Analyst to specify the amount of the annual reserve fund contribution in any or all years covered by the analysis. The second reserve funding projection utilizes a funding model known as Component Funding. Component Funding is controlled by adjusting a parameter known as the Funding Velocity. The Funding Velocity is a financial parameter that may be manipulated to increase or decrease the period of time required to achieve a Fully Funded reserve account. A Fully Funded reserve account occurs when the total accumulated reserves as of the beginning date of the fiscal year are equal to the total accumulated depreciation of all assets that are to be replaced using funds from the reserve account. By adjusting the Funding Velocity parameter the Reserve Analyst may increase or decrease the annual contribution amount to achieve the desired funding objectives. Current Assessment Funding Projection: The Current Assessment Funding Projection that appears in Section III begins with a reserve fund contribution of $72,000.00 for the 2014 fiscal year. This funding projection represents the minimum contributions possible to meet the capital funding needs as set forth in this reserve funding analysis assuming a first year contribution that is equal to the amount currently being allocated to the Capital Reserve Consultants, LLC Page 2 1 www.capitalreserveconsultants.com

Current & Projected Funding Analysis reserve fund and a supplemental contribution in the peak spending years of 2019, 2024, 2025, 2029, 2034 and 2035. In all other years the reserve allocation will increase a maximum of 6% above the allocation for the previous year, with the exception of the year immediately following each peak spending cycle. In those years immediately following a peak spending cycle, the reserve contribution is equal the amount contributed in the year previous to the peak spending cycle. Percent funded levels and minimum year end reserve fund balance parameters were not considered when designing the Current Assessment Funding Projection. Component Funding Projection: The Component Funding Projection that appears in Section III was designed to generate a funding schedule that will result in a minimum year end reserve fund balance that never drops below $250,000.00. The annual reserve fund contribution will increase or decrease as required to maintain the targeted reserve fund minimum balance. The lowest year end reserve fund balance under the Component Funding projection will occur in 2024, when the peak spending cycle for the 30 year period covered by this analysis is scheduled to occur. The reserve fund balance projected at the end of 2024 is $256,312.00. In all other respects the two funding projections provide a direct comparison for determining how the capital funding requirements for the facility might be approached. Both projections will generate sufficient funds to meet the scheduled expenditures assuming the cost, frequency and scheduling of the expenditures does not deviate from the schedule set forth in this analysis. 4. Total Projected Capital Spending: This reserve funding analysis indicates that the total capital spending on repair and replacement of building systems and components for the period between July 1, 2014 and June 310, 2043 will be $12,777,118.00. The total capital contribution required under the Current Assessment Funding Projection is $12,748,020.00. The year end reserve fund balance at the end of the 30 year funding cycle will be $610,623.00 under the Current Assessment Funding Projection. The total capital contribution required under the Component Funding Projection is $18,064,010.00. The yearend reserve fund balance at the end of the 30 year funding cycle will be $6,178,933.00 under the Component Funding Projection. The capital spending scheduled for 2044 totals $6,657,617.00 under both funding projections. Capital Reserve Consultants, LLC Page 2 2 www.capitalreserveconsultants.com

Distribu on of Accumulated Reserves Report Date April 08, 2014 Beginning Fiscal Year July 01, 2014 Account Number OR 1401 0001 Version Number LEVEL 1 Descrip on Remaining Replacement Assigned Life Year Reserves Fully Funded Reserves Carpet (2nd Floor) 0 2014 75,600 75,600 Carpet (Stair #1 & 2 at Lobby) 0 2014 2,000 2,000 Carpet (Stair #1 Floors 3thru 10) 0 2014 3,600 3,600 Concrete Spalling Inves ga on & Remedia on 0 2014 125,000 125,000 Deferred Maintenance Budget 0 2014 27,500 27,500 Boiler Reliability Assessment/Remedia on 1 2015 28,636 28,636 Building Enclosure Assessment & Repair 1 2015 250,000 250,000 Building Se ling Inves ga on & Remedia on 1 2015 113,636 113,636 Carpet (Upper Corridors) 2 2016 *45,241 131,625 Elevators: Cab Renova on 2 2016 21,250 Flush Valves (Common Area) 2 2016 6,250 Standpipe System Inves ga on & Remedia on 2 2016 104,167 Toilet Seats (Common Area) 2 2016 437 Entrance Door Hardware (Res Units) 5 2019 102,400 Exterior Stairwell Door Hardware 5 2019 4,267 Fire Alarm System Printer 5 2019 800 Fire Alarms 5 2019 51,200 Fire Dept. Communica on Panel 5 2019 3,333 Fire Detector & Alarm Annuncia on Panel 5 2019 4,000 Interior Stairwell Door Hardware 5 2019 5,333 Kitchen Appliances (Res Units) 5 2019 204,800 Laundry/Trash Room Door Hardware 5 2019 4,267 Security Panels 5 2019 5,000 Smoke Sensors 5 2019 64,000 Trash Compactor 5 2019 13,333 Elevator Moderniza on: Trac on Cable 9 2023 63,158 Toilet Seats (Res Units) 9 2023 1,920 23. 6900W Markel RDBT PD 10 2024 4,000 6" Recessed HID Downlight (120V) 10 2024 675 6" Recessed HID Downlight (277V) 10 2024 855 6" Recessed MH Downlight (277V) 10 2024 450 7. 2100W Markel RDBT PD 10 2024 500 Capital Reserve Consultants, LLC Page 2 3 www.capitalreserveconsultants.com

Distribu on of Accumulated Reserves Descrip on Remaining Replacement Assigned Life Year Reserves Fully Funded Reserves 9" In Ground Uplight (CFL) 10 2024 687 AC 1: Air Compressor (2.6 CFM 80 100 psig) 10 2024 500 AC 1: Domes c Water Booster Pump (500GPM) 10 2024 17,500 ACCU 1: Condensing Unit (Carrier) 10 2024 15,000 ACCU 2: Condensing Unit (Carrier) 10 2024 15,000 Air Handling Unit 14,000 CFM 10 2024 20,000 Air Handling Unit 23,000 CFM 10 2024 30,000 Bathroom Sinks & Faucets (Res Units) 10 2024 96,000 Built up Bitumen Roof Membrane 10 2024 131,400 Built up Bitumen Roof Membrane (2nd Floor) 10 2024 3,625 Cabinet Unit Heaters 250 CFM (QMARK) 10 2024 5,500 Ceiling Mount Exit Sign 10 2024 70 Ceiling Tile (2nd Floor) 10 2024 32,500 Door Security System Overide 10 2024 1,000 EF 1: Exhaust Fan 1200 CFM (Cook) 10 2024 750 EF 2: Exhaust Fan 600 CFM (Cook) 10 2024 500 EF 5: Exhaust Fan 3200 CFM (Cook) 10 2024 1,250 EF 6: Exhaust Fan 1200 CFM (Cook) 10 2024 750 EF 7: Exhaust Fan 10000 CFM (Cook) 10 2024 4,750 Emergency Power Status Indicators 10 2024 1,000 End Suc on Pumps (120 GPM) 10 2024 3,500 End Suc on Pumps Condenser Water (20 HP) 10 2024 6,000 End Suc on Pumps Hydronic Loop (5 HP) 10 2024 4,500 End Wall Mount Exit Sign 10 2024 1,750 Exterior Fluorescent Cove (277V) 10 2024 3,000 Exterior Fluorescent Wrap Around (277V) 10 2024 6,080 Fiberglass Shower Units & Faucets (Res Units) 10 2024 384,000 Fire Alarm Ba ery Cabinet 10 2024 900 Fire Pump Controller 10 2024 2,500 GWH 1 2: Gas Water Heater (Lochinvar) 10 2024 25,000 Green Roof Allowance 10 2024 15,000 HP 1: Heat Pump Lobby Entry (McQuay) 10 2024 2,750 HP 2: Heat Pump Main Electrical Room 10 2024 2,750 HP 3: Heat Pump NE Machine Room 10 2024 2,750 HP 4: Heat Pump East Lobby 10 2024 2,750 HP 5: Heat Pump Telecom Room 10 2024 2,750 Capital Reserve Consultants, LLC Page 2 4 www.capitalreserveconsultants.com

Distribu on of Accumulated Reserves Descrip on Remaining Replacement Assigned Life Year Reserves Fully Funded Reserves HP 6: Heat Pump Elevator Machine Room 10 2024 2,750 HVAC Control & Status Panels 10 2024 2,500 In Line Pumps Boiler Circula on (3/4 HP) 10 2024 2,000 In Line Pumps Coil Pump (1/2 HP) 10 2024 1,500 Jockey Pump 10 2024 1,250 Kitchen Cabinets & Countertops (Res Units) 10 2024 288,000 Kitchen Sinks & Faucets (Res Units) 10 2024 96,000 LED Exit Signs 10 2024 630 Lavatories & Faucets (Common Area) 10 2024 1,500 MV 1: Master Mixing Valve (Leonard) TM 186 20015020 PRV 10 2024 3,400 P 1 & P 2: Pump (200 GPM) 10 2024 2,600 P 1: Pump (100 GPM) 10 2024 750 RHWP 1: Hot Water Recircula ng Pump (1/6HP) 10 2024 750 RHWP 2: Hot Water Recircula ng Pump (1/12HP) 10 2024 500 RPBP 1: Reduced Pressure Backflow Preventer 10 2024 500 RPBP 2: Reduced Pressure Backflow Preventer 10 2024 1,250 Resilient Flooring (Unit Bathrooms) 10 2024 43,200 SF 1: Stairwell Fan 14,000 CFM (Cook) 10 2024 5,000 SF 2: Stairwell Fan 17,000 CFM (Cook) 10 2024 6,000 SF 3: Stairwell Fan 21,000 CFM (Cook) 10 2024 9,000 SF 4: Elevator Sha Fan 20,000 CFM (Cook) 10 2024 3,250 SF 5: Elevator Sha Fan 20,000 CFM (Cook) 10 2024 3,250 SP 1 3: Sump Pumps 10 2024 5,250 Surface HID Floodlight (277V) 10 2024 337 Surface Wall Mount Exit Sign 10 2024 2,450 Surface Wall Mount Fluorescent (120V) 10 2024 240 Toilet Par ons (2nd Floor Restrooms) 10 2024 3,500 Trash Chute Doors 10 2024 1,800 Trash Compactor Room Doors (Paired) 10 2024 1,500 Unit Heaters 350 CFM (QMARK) 10 2024 525 Unit Heaters 500 CFM (QMARK) 10 2024 675 Unit Heaters 650 CFM (QMARK) 10 2024 825 Variable Frequency Drives Condenser Water Pumps 10 2024 3,500 Capital Reserve Consultants, LLC Page 2 5 www.capitalreserveconsultants.com

Distribu on of Accumulated Reserves Descrip on Remaining Replacement Assigned Life Year Reserves Fully Funded Reserves Elevator Moderniza on: Hydraulic 11 2025 14,286 Elevator: Status Panel 11 2025 3,095 Storefront Enclosure East Entrance 11 2025 3,095 Storefront Enclosure South Entrance 11 2025 6,190 Toilets (Common Area) 12 2026 1,750 Exterior Stairwell Doors & Frames 14 2028 5,333 Interior Stairwell Doors & Frames 14 2028 8,000 Laundry/Trash Room Doors 14 2028 8,000 Architectural Electric Convectors 2100W 15 2029 600 Architectural Electric Convectors 2400W 15 2029 1,600 Architectural Electric Convectors 6900W 15 2029 7,200 Bathroom Doors (Res Units) 15 2029 115,200 Closet Doors (Res Units) 15 2029 99,840 Condenser Water Service (EVAPCO) 15 2029 32,000 Mop Sinks & Faucets 15 2029 960 North Entrance Door Corridor C 101 & 102 15 2029 800 Stairwell #3 Door (Exterior) 15 2029 800 Storage Room Door Hardware 15 2029 1,280 Storage Room Doors & Frames 15 2029 4,800 Vinyl CompositeTile (Telco Rooms) 15 2029 1,872 Wall Mount Urinals (Common Area) 15 2029 900 Toilets (Res Units) 19 2033 6,720 1'x4' Industrial Fluorescent (120V) 20 2034 653 1'x4' Industrial Fluorescent (277V) 20 2034 2,217 1'x4' Lay In Fixtures Fluorescent (120V) 20 2034 14,740 1'x4' Lay In Fixtures Fluorescent (277V) 20 2034 478 1'x4' Surface Mount Fixture Fluorescent (277V) 20 2034 467 2'x4' Surface Mount Fixture Fluorescent (277V) 20 2034 325 6" Recessed Lights CFL 20 2034 3,627 6"x6"x4' Wall Mount Fluorecent (277V) 20 2034 1,788 8" Recessed Lights CFL 20 2034 6,800 B 1 & 2: Hydronic Boilers 1.2 Million Btu/Hr. (Fulton) 20 2034 40,000 DET 1: Domes c Water Expansion Tank (68 Gallon) 20 2034 333 Decora ve Wall Mount Fluorescent (277V) 20 2034 450 Capital Reserve Consultants, LLC Page 2 6 www.capitalreserveconsultants.com

Distribu on of Accumulated Reserves Descrip on Remaining Replacement Assigned Life Year Reserves Fully Funded Reserves Fire Suppression System Moderniza on 20 2034 75,000 Fire/Smoke Dampers 20 2034 12,000 GPRV 1 8: Gas Pressure Reducing Valves 20 2034 2,667 Hot Water Storage Tank (752 Gal.) 20 2034 11,667 Hydro Pneuma c Tank (132 Gallons) 20 2034 500 Indirect Wall Mount Fluorescent (277V) 20 2034 160 Metal Roofing 3rd Floor 20 2034 1,460 Recessed Fluorescent Step Light (120V) 20 2034 600 Surface Mount Vaporite Fluorescent (120V) 20 2034 483 Surface Ceiling Mount Fixture (Res Units) 20 2034 40,320 Surface Ceiling Mount Fluorescent 20 2034 483 Surface Wall Mount Fluorescent (277V) 20 2034 617 Track Lights Incandescent 20 2034 333 Entrance Door & Frame (Res Units) 21 2035 148,645 Boiler Room Doors (Paired) 25 2039 857 Elevator Machine Room Door 25 2039 571 Generator Room Door 25 2039 571 Main Electrical Room Door 25 2039 571 Meter Room Doors Water & Gas 25 2039 571 Stairwell #1 Door (Interior) 25 2039 514 Stairwell #3 Door (Interior) 25 2039 514 Stairwell #4 Door 25 2039 571 Roo op Fence 29 2043 667 Fire Pump 30 2044 12,500 Electrical Power Systems Unfunded Total Asset Summary $671,214 $3,472,983 '*' Indicates Par ally Funded Capital Reserve Consultants, LLC Page 2 7 www.capitalreserveconsultants.com

SECTION III RESERVE FUNDING PROJECTIONS

Current Assessment Funding Summary Report Parameters Report Date April 08, 2014 Account Number OR 1401 0001 Version LEVEL 1 Budget Year Beginning July 01, 2014 Budget Year Ending June 30, 2015 Total Units 384 Phase Development 1 of 1 Infla on 3.00% Interest Rate on Reserve Deposit 0.50% 2014 Beginning Balance $599,214.00 Current Assessment Funding Model Summary of Calcula ons Required Annual Contribu on $72,000.00 $187.50 per unit annually Average Net Annual Interest Earned $2,187.57 Total Annual Alloca on to Reserves $74,187.57 $193.20 per unit annually Capital Reserve Consultants, LLC Page 3 1 www.capitalreserveconsultants.com

Current Assessment Funding Projec on Report Date April 08, 2014 Beginning Fiscal Year July 01, 2014 Account Number OR 1401 0001 Version Number LEVEL 1 Beginning Balance: $599,214 Projected Fully Current Annual Annual Annual Ending Funded Percent Year Cost Contribu on Interest Expenditures Reserves Reserves Funded 2014 6,624,810 72,000 2,188 233,700 439,702 3,589,362 12% 2015 6,666,479 76,320 358 444,445 71,934 3,595,075 2% 2016 6,700,443 305,000 206 335,748 41,392 3,704,248 1% 2017 6,764,865 76,320 589 118,301 4,159,168 3% 2018 6,967,811 80,899 996 200,196 4,645,084 4% 2019 7,176,846 755,000 753 804,652 151,296 4,351,760 3% 2020 7,392,151 80,899 1,161 233,356 4,865,447 5% 2021 7,613,915 85,753 1,596 320,705 5,406,039 6% 2022 7,842,333 90,898 1,544 102,862 310,285 5,871,826 5% 2023 8,077,603 96,352 1,125 181,624 226,138 6,284,605 4% 2024 8,319,931 3,576,000 916 3,618,965 184,088 3,284,975 6% 2025 8,569,529 320,000 230 458,181 46,136 3,369,248 1% 2026 8,826,615 96,352 446 53,288 89,647 3,874,285 2% 2027 9,091,413 102,133 959 192,739 4,461,479 4% 2028 9,364,155 155,000 157 316,358 31,537 4,764,059 1% 2029 9,645,080 1,141,000 646 1,043,262 129,922 4,363,366 3% 2030 9,934,433 155,000 773 130,302 155,393 4,878,600 3% 2031 10,232,466 159,650 1,575 316,618 5,555,034 6% 2032 10,539,439 164,439 2,405 483,463 6,267,662 8% 2033 10,855,623 169,373 1,917 269,339 385,415 6,748,710 6% 2034 11,181,291 2,211,000 803 2,435,731 161,487 5,094,668 3% 2035 11,516,730 1,286,000 393 1,368,805 79,076 4,476,229 2% 2036 11,862,232 167,856 913 64,237 183,608 5,161,731 4% 2037 12,218,099 172,892 1,782 358,282 5,950,498 6% 2038 12,584,642 178,078 1,856 165,063 373,154 6,616,883 6% 2039 12,962,181 183,421 2,609 34,757 524,428 7,453,153 7% 2040 13,351,047 188,923 1,864 340,634 374,581 8,028,810 5% 2041 13,751,578 194,591 2,846 572,018 8,983,152 6% 2042 14,164,125 200,429 3,862 776,309 9,987,528 8% 2043 14,589,049 206,442 3,038 375,165 610,623 10,668,917 6% 2044 15,026,720 6,700,000 3,265 6,657,617 656,272 5,111,003 13% Capital Reserve Consultants, LLC Page 3 2 www.capitalreserveconsultants.com

Component Funding Model Summary Report Parameters Report Date April 08, 2014 Account Number OR 1401 0001 Version LEVEL 1 Budget Year Beginning July 01, 2014 Budget Year Ending June 30, 2015 Total Units 384 Phase Development 1 of 1 Infla on 3.00% Interest Rate on Reserve Deposit 0.50% 2014 Beginning Balance $599,214.00 Component Funding Model Summary of Calcula ons Required Annual Contribu on $391,463.72 $1,019.44 per unit annually Average Net Annual Interest Earned $3,784.89 Total Annual Alloca on to Reserves $395,248.61 $1,029.29 per unit annually Capital Reserve Consultants, LLC Page 3 3 www.capitalreserveconsultants.com

Component Funding Model Projec on Report Date April 08, 2014 Beginning Fiscal Year July 01, 2014 Account Number OR 1401 0001 Version Number LEVEL 1 Beginning Balance: $599,214 Projected Fully Current Annual Annual Annual Ending Funded Percent Year Cost Contribu on Interest Expenditures Reserves Reserves Funded 2014 6,624,810 391,464 3,785 233,700 760,763 3,589,362 21% 2015 6,666,479 361,297 3,388 444,445 681,002 3,595,075 19% 2016 6,700,443 365,953 3,556 335,748 714,763 3,704,248 19% 2017 6,764,865 371,760 5,433 1,091,956 4,159,168 26% 2018 6,967,811 403,934 7,479 1,503,370 4,645,084 32% 2019 7,176,846 432,896 5,658 804,652 1,137,272 4,351,760 26% 2020 7,392,151 475,406 8,063 1,620,741 4,865,447 33% 2021 7,613,915 530,497 10,756 2,161,994 5,406,039 40% 2022 7,842,333 612,459 13,358 102,862 2,684,949 5,871,826 46% 2023 8,077,603 768,870 16,361 181,624 3,288,555 6,284,605 52% 2024 8,319,931 585,447 1,275 3,618,965 256,312 3,284,975 8% 2025 8,569,529 492,178 1,452 458,181 291,760 3,369,248 9% 2026 8,826,615 513,754 3,761 53,288 755,988 3,874,285 20% 2027 9,091,413 529,190 6,426 1,291,603 4,461,479 29% 2028 9,364,155 501,957 7,386 316,358 1,484,589 4,764,059 31% 2029 9,645,080 519,572 4,804 1,043,262 965,703 4,363,366 22% 2030 9,934,433 553,567 6,945 130,302 1,395,913 4,878,600 29% 2031 10,232,466 590,498 9,932 1,996,344 5,555,034 36% 2032 10,539,439 630,453 13,134 2,639,931 6,267,662 42% 2033 10,855,623 677,159 15,239 269,339 3,062,990 6,748,710 45% 2034 11,181,291 738,929 6,831 2,435,731 1,373,019 5,094,668 27% 2035 11,516,730 571,858 2,880 1,368,805 578,953 4,476,229 13% 2036 11,862,232 582,823 5,488 64,237 1,103,027 5,161,731 21% 2037 12,218,099 619,262 8,611 1,730,900 5,950,498 29% 2038 12,584,642 660,687 11,133 165,063 2,237,657 6,616,883 34% 2039 12,962,181 713,815 14,584 34,757 2,931,299 7,453,153 39% 2040 13,351,047 776,250 16,835 340,634 3,383,749 8,028,810 42% 2041 13,751,578 862,769 21,233 4,267,751 8,983,152 48% 2042 14,164,125 992,233 26,300 5,286,284 9,987,528 53% 2043 14,589,049 1,237,073 30,741 375,165 6,178,933 10,668,917 58% 2044 15,026,720 1,013,789 2,676 6,657,617 537,781 5,111,003 11% Capital Reserve Consultants, LLC Page 3 4 www.capitalreserveconsultants.com

SECTION IV COMPONENT INVENTORY REPORTS

Explana on of Component Inventory Reports This section of the reserve study provides two compilations of the repair and replacement expenditures which are the subject of this reserve funding analysis. A brief explanation of each report contained in this section is included here for those readers who may be unfamiliar with the information typically found in a reserve funding analysis. 1. Component Inventory by Remaining Life Expectancy: This report displays the component inventory sorted by the remaining life expectancy of each component which is included in the reserve funding schedule. Expenditures which are scheduled to recur more than one time over the 30 year period covered by the study will only appear one time in this list based on the next year when the expenditure is scheduled to occur. Other information provided in this report includes the useful life, current cost, assigned reserves and the amount required for each component to be fully funded as of the beginning date of the funding analysis. If the assigned reserves are equal to the fully funded amount shown in the far right hand column then the expenditure in question is said to be fully funded. 2. Component Inventory with Current Costs: This report again displays the component inventory by category and remaining life expectancy. It also includes the component quantity based on the unit of measure (SF, SY, LF, etc.,), the unit cost which has been used to arrive at the total replacement cost, and the current replacement cost as of the beginning date of the funding analysis. 3. Component Detail Reports: This report, which is found in the Appendix, reflects all of the component data which has been input into the modeling database to develop the reserve funding projections contained in the reserve funding analysis. Most of the information contained in this report is also displayed in one or more of the Component Inventory reports described above. Capital Reserve Consultants, LLC Page 4 1 www.capitalreserveconsultants.com

Component Inventory by Remaining Life Expectancy Report Date April 08, 2014 Beginning Fiscal Year July 01, 2014 Account Number OR 1401 0001 Version Number LEVEL 1 Descrip on Year Replacement Life Useful Adjustment Life Remaining Cost Current Assigned Reserves Fully Funded Carpet (2nd Floor) 2014 8 2 0 75,600 75,600 75,600 Carpet (Stair #1 & 2 at Lobby) 2014 8 2 0 2,000 2,000 2,000 Carpet (Stair #1 Floors 3thru 10) 2014 8 2 0 3,600 3,600 3,600 Concrete Spalling Inves ga on & Remedia on 2014 20 10 0 125,000 125,000 125,000 Deferred Maintenance Budget 2014 20 10 0 27,500 27,500 27,500 Boiler Reliability Assessment/Remedia on 2015 10 1 1 31,500 28,636 28,636 Building Enclosure Assessment & Repair 2015 10 1 1 275,000 250,000 250,000 Building Se ling Inves ga on & Remedia on 2015 20 9 1 125,000 113,636 113,636 Carpet (Upper Corridors) 2016 12 0 2 157,950 45,241 131,625 Elevators: Cab Renova on 2016 10 2 2 25,500 0 21,250 Flush Valves (Common Area) 2016 10 2 2 7,500 0 6,250 Standpipe System Inves ga on & Remedia on 2016 20 8 2 125,000 0 104,167 Toilet Seats (Common Area) 2016 10 2 2 525 0 437 Entrance Door Hardware (Res Units) 2019 15 0 5 153,600 0 102,400 Exterior Stairwell Door Hardware 2019 15 0 5 6,400 0 4,267 Fire Alarm System Printer 2019 15 0 5 1,200 0 800 Fire Alarms 2019 15 0 5 76,800 0 51,200 Fire Dept. Communica on Panel 2019 15 0 5 5,000 0 3,333 Fire Detector & Alarm Annuncia on Panel 2019 15 0 5 6,000 0 4,000 Interior Stairwell Door Hardware 2019 15 0 5 8,000 0 5,333 Kitchen Appliances (Res Units) 2019 15 0 5 307,200 0 204,800 Laundry/Trash Room Door Hardware 2019 15 0 5 6,400 0 4,267 Security Panels 2019 15 0 5 7,500 0 5,000 Smoke Sensors 2019 15 0 5 96,000 0 64,000 Trash Compactor 2019 15 0 5 20,000 0 13,333 Elevator Moderniza on: Trac on Cable 2023 20 1 9 120,000 0 63,158 Toilet Seats (Res Units) 2023 10 0 9 19,200 0 1,920 23. 6900W Markel RDBT PD 2024 20 0 10 8,000 0 4,000 6" Recessed HID Downlight (120V) 2024 20 0 10 1,350 0 675 6" Recessed HID Downlight (277V) 2024 20 0 10 1,710 0 855 6" Recessed MH Downlight (277V) 2024 20 0 10 900 0 450 7. 2100W Markel RDBT PD 2024 20 0 10 1,000 0 500 9" In Ground Uplight (CFL) 2024 20 0 10 1,375 0 687 AC 1: Air Compressor (2.6 CFM 80 100 psig) 2024 20 0 10 1,000 0 500 AC 1: Domes c Water Booster Pump (500GPM) 2024 20 0 10 35,000 0 17,500 ACCU 1: Condensing Unit (Carrier) 2024 20 0 10 30,000 0 15,000 ACCU 2: Condensing Unit (Carrier) 2024 20 0 10 30,000 0 15,000 Air Handling Unit 14,000 CFM 2024 20 0 10 40,000 0 20,000 Capital Reserve Consultants, LLC Page 4 2 www.capitalreserveconsultants.com

Component Inventory by Remaining Life Expectancy Descrip on Replacement Year Life Useful Adjustment Life Remaining Cost Current Assigned Reserves Fully Funded Air Handling Unit 23,000 CFM 2024 20 0 10 60,000 0 30,000 Bathroom Sinks & Faucets (Res Units) 2024 20 0 10 192,000 0 96,000 Built up Bitumen Roof Membrane 2024 20 0 10 262,800 0 131,400 Built up Bitumen Roof Membrane (2nd Floor) 2024 20 0 10 7,250 0 3,625 Cabinet Unit Heaters 250 CFM (QMARK) 2024 20 0 10 11,000 0 5,500 Ceiling Mount Exit Sign 2024 20 0 10 140 0 70 Ceiling Tile (2nd Floor) 2024 20 0 10 65,000 0 32,500 Door Security System Overide 2024 20 0 10 2,000 0 1,000 EF 1: Exhaust Fan 1200 CFM (Cook) 2024 20 0 10 1,500 0 750 EF 2: Exhaust Fan 600 CFM (Cook) 2024 20 0 10 1,000 0 500 EF 5: Exhaust Fan 3200 CFM (Cook) 2024 20 0 10 2,500 0 1,250 EF 6: Exhaust Fan 1200 CFM (Cook) 2024 20 0 10 1,500 0 750 EF 7: Exhaust Fan 10000 CFM (Cook) 2024 20 0 10 9,500 0 4,750 Emergency Power Status Indicators 2024 20 0 10 2,000 0 1,000 End Suc on Pumps (120 GPM) 2024 20 0 10 7,000 0 3,500 End Suc on Pumps Condenser Water (20 HP) 2024 20 0 10 12,000 0 6,000 End Suc on Pumps Hydronic Loop (5 HP) 2024 20 0 10 9,000 0 4,500 End Wall Mount Exit Sign 2024 20 0 10 3,500 0 1,750 Exterior Fluorescent Cove (277V) 2024 20 0 10 6,000 0 3,000 Exterior Fluorescent Wrap Around (277V) 2024 20 0 10 12,160 0 6,080 Fiberglass Shower Units & Faucets (Res Units) 2024 20 0 10 768,000 0 384,000 Fire Alarm Ba ery Cabinet 2024 20 0 10 1,800 0 900 Fire Pump Controller 2024 20 0 10 5,000 0 2,500 GWH 1 2: Gas Water Heater (Lochinvar) 2024 20 0 10 50,000 0 25,000 Green Roof Allowance 2024 20 0 10 30,000 0 15,000 HP 1: Heat Pump Lobby Entry (McQuay) 2024 20 0 10 5,500 0 2,750 HP 2: Heat Pump Main Electrical Room 2024 20 0 10 5,500 0 2,750 HP 3: Heat Pump NE Machine Room 2024 20 0 10 5,500 0 2,750 HP 4: Heat Pump East Lobby 2024 20 0 10 5,500 0 2,750 HP 5: Heat Pump Telecom Room 2024 20 0 10 5,500 0 2,750 HP 6: Heat Pump Elevator Machine Room 2024 20 0 10 5,500 0 2,750 HVAC Control & Status Panels 2024 20 0 10 5,000 0 2,500 In Line Pumps Boiler Circula on (3/4 HP) 2024 20 0 10 4,000 0 2,000 In Line Pumps Coil Pump (1/2 HP) 2024 20 0 10 3,000 0 1,500 Jockey Pump 2024 20 0 10 2,500 0 1,250 Kitchen Cabinets & Countertops (Res Units) 2024 20 0 10 576,000 0 288,000 Kitchen Sinks & Faucets (Res Units) 2024 20 0 10 192,000 0 96,000 LED Exit Signs 2024 20 0 10 1,260 0 630 Lavatories & Faucets (Common Area) 2024 20 0 10 3,000 0 1,500 MV 1: Master Mixing Valve (Leonard) TM 186 20015020 PRV 2024 20 0 10 6,800 0 3,400 P 1 & P 2: Pump (200 GPM) 2024 20 0 10 5,200 0 2,600 P 1: Pump (100 GPM) 2024 20 0 10 1,500 0 750 RHWP 1: Hot Water Recircula ng Pump (1/6HP) 2024 20 0 10 1,500 0 750 Capital Reserve Consultants, LLC Page 4 3 www.capitalreserveconsultants.com

Component Inventory by Remaining Life Expectancy Descrip on Replacement Year Life Useful Adjustment Life Remaining Cost Current Assigned Reserves Fully Funded RHWP 2: Hot Water Recircula ng Pump (1/12HP) 2024 20 0 10 1,000 0 500 RPBP 1: Reduced Pressure Backflow Preventer 2024 20 0 10 1,000 0 500 RPBP 2: Reduced Pressure Backflow Preventer 2024 20 0 10 2,500 0 1,250 Resilient Flooring (Unit Bathrooms) 2024 20 0 10 86,400 0 43,200 SF 1: Stairwell Fan 14,000 CFM (Cook) 2024 20 0 10 10,000 0 5,000 SF 2: Stairwell Fan 17,000 CFM (Cook) 2024 20 0 10 12,000 0 6,000 SF 3: Stairwell Fan 21,000 CFM (Cook) 2024 20 0 10 18,000 0 9,000 SF 4: Elevator Sha Fan 20,000 CFM (Cook) 2024 20 0 10 6,500 0 3,250 SF 5: Elevator Sha Fan 20,000 CFM (Cook) 2024 20 0 10 6,500 0 3,250 SP 1 3: Sump Pumps 2024 20 0 10 10,500 0 5,250 Surface HID Floodlight (277V) 2024 20 0 10 675 0 337 Surface Wall Mount Exit Sign 2024 20 0 10 4,900 0 2,450 Surface Wall Mount Fluorescent (120V) 2024 20 0 10 480 0 240 Toilet Par ons (2nd Floor Restrooms) 2024 20 0 10 7,000 0 3,500 Trash Chute Doors 2024 20 0 10 3,600 0 1,800 Trash Compactor Room Doors (Paired) 2024 20 0 10 3,000 0 1,500 Unit Heaters 350 CFM (QMARK) 2024 20 0 10 1,050 0 525 Unit Heaters 500 CFM (QMARK) 2024 20 0 10 1,350 0 675 Unit Heaters 650 CFM (QMARK) 2024 20 0 10 1,650 0 825 Variable Frequency Drives Condenser Water Pumps 2024 20 0 10 7,000 0 3,500 Elevator Moderniza on: Hydraulic 2025 20 1 11 30,000 0 14,286 Elevator: Status Panel 2025 20 1 11 6,500 0 3,095 Storefront Enclosure East Entrance 2025 20 1 11 6,500 0 3,095 Storefront Enclosure South Entrance 2025 20 1 11 13,000 0 6,190 Toilets (Common Area) 2026 20 2 12 3,850 0 1,750 Exterior Stairwell Doors & Frames 2028 24 0 14 12,800 0 5,333 Interior Stairwell Doors & Frames 2028 24 0 14 19,200 0 8,000 Laundry/Trash Room Doors 2028 24 0 14 19,200 0 8,000 Architectural Electric Convectors 2100W 2029 25 0 15 1,500 0 600 Architectural Electric Convectors 2400W 2029 25 0 15 4,000 0 1,600 Architectural Electric Convectors 6900W 2029 25 0 15 18,000 0 7,200 Bathroom Doors (Res Units) 2029 25 0 15 288,000 0 115,200 Closet Doors (Res Units) 2029 25 0 15 249,600 0 99,840 Condenser Water Service (EVAPCO) 2029 25 0 15 80,000 0 32,000 Mop Sinks & Faucets 2029 25 0 15 2,400 0 960 North Entrance Door Corridor C 101 & 102 2029 25 0 15 2,000 0 800 Stairwell #3 Door (Exterior) 2029 25 0 15 2,000 0 800 Storage Room Door Hardware 2029 25 0 15 3,200 0 1,280 Storage Room Doors & Frames 2029 25 0 15 12,000 0 4,800 Vinyl CompositeTile (Telco Rooms) 2029 25 0 15 4,680 0 1,872 Wall Mount Urinals (Common Area) 2029 25 0 15 2,250 0 900 Toilets (Res Units) 2033 20 0 19 134,400 0 6,720 Capital Reserve Consultants, LLC Page 4 4 www.capitalreserveconsultants.com

Component Inventory by Remaining Life Expectancy Descrip on Replacement Year Life Useful Adjustment Life Remaining Cost Current Assigned Reserves Fully Funded 1'x4' Industrial Fluorescent (120V) 2034 30 0 20 1,960 0 653 1'x4' Industrial Fluorescent (277V) 2034 30 0 20 6,650 0 2,217 1'x4' Lay In Fixtures Fluorescent (120V) 2034 30 0 20 44,220 0 14,740 1'x4' Lay In Fixtures Fluorescent (277V) 2034 30 0 20 1,435 0 478 1'x4' Surface Mount Fixture Fluorescent (277V) 2034 30 0 20 1,400 0 467 2'x4' Surface Mount Fixture Fluorescent (277V) 2034 30 0 20 975 0 325 6" Recessed Lights CFL 2034 30 0 20 10,880 0 3,627 6"x6"x4' Wall Mount Fluorecent (277V) 2034 30 0 20 5,365 0 1,788 8" Recessed Lights CFL 2034 30 0 20 20,400 0 6,800 B 1 & 2: Hydronic Boilers 1.2 Million Btu/Hr. (Fulton) 2034 30 0 20 120,000 0 40,000 DET 1: Domes c Water Expansion Tank (68 Gallon) 2034 30 0 20 1,000 0 333 Decora ve Wall Mount Fluorescent (277V) 2034 30 0 20 1,350 0 450 Fire Suppression System Moderniza on 2034 30 0 20 225,000 0 75,000 Fire/Smoke Dampers 2034 30 0 20 36,000 0 12,000 GPRV 1 8: Gas Pressure Reducing Valves 2034 30 0 20 8,000 0 2,667 Hot Water Storage Tank (752 Gal.) 2034 30 0 20 35,000 0 11,667 Hydro Pneuma c Tank (132 Gallons) 2034 30 0 20 1,500 0 500 Indirect Wall Mount Fluorescent (277V) 2034 30 0 20 480 0 160 Metal Roofing 3rd Floor 2034 30 0 20 4,380 0 1,460 Recessed Fluorescent Step Light (120V) 2034 30 0 20 1,800 0 600 Surface Mount Vaporite Fluorescent (120V) 2034 30 0 20 1,450 0 483 Surface Ceiling Mount Fixture (Res Units) 2034 30 0 20 120,960 0 40,320 Surface Ceiling Mount Fluorescent 2034 30 0 20 1,450 0 483 Surface Wall Mount Fluorescent (277V) 2034 30 0 20 1,850 0 617 Track Lights Incandescent 2034 30 0 20 1,000 0 333 Entrance Door & Frame (Res Units) 2035 30 1 21 460,800 0 148,645 Boiler Room Doors (Paired) 2039 35 0 25 3,000 0 857 Elevator Machine Room Door 2039 35 0 25 2,000 0 571 Generator Room Door 2039 35 0 25 2,000 0 571 Main Electrical Room Door 2039 35 0 25 2,000 0 571 Meter Room Doors Water & Gas 2039 35 0 25 2,000 0 571 Stairwell #1 Door (Interior) 2039 35 0 25 1,800 0 514 Stairwell #3 Door (Interior) 2039 35 0 25 1,800 0 514 Stairwell #4 Door 2039 35 0 25 2,000 0 571 Roo op Fence 2043 30 0 29 20,000 0 667 Fire Pump 2044 40 0 30 50,000 0 12,500 Electrical Power Systems Unfunded Total Asset Summary $6,624,810 $671,214 $3,472,983 Capital Reserve Consultants, LLC Page 4 5 www.capitalreserveconsultants.com

Component Inventory with Current Costs Report Date April 08, 2014 Beginning Fiscal Year July 01, 2014 Account Number OR 1401 0001 Version Number LEVEL 1 Descrip on Date in Service Replacement Year Useful Adjustment Remaining Appliances Kitchen Appliances (Res Units) 2005 2019 15 0 5 384 EA 800.00 307,200 Appliances Total $307,200 Units Cost Unit Cost Current Building Enclosure Building Enclosure Assessment & Repair 2005 2015 10 1 1 1 EA 275,000.00 275,000 Building Enclosure Total $275,000 Doors & Windows Trash Compactor Room Doors (Paired) 2005 2024 20 0 10 1 EA 3,000.00 3,000 Storefront Enclosure East Entrance 2005 2025 20 1 11 1 EA 6,500.00 6,500 Storefront Enclosure South Entrance 2005 2025 20 1 11 2 EA 6,500.00 13,000 Exterior Stairwell Doors & Frames 2005 2028 24 0 14 8 EA 1,600.00 12,800 Interior Stairwell Doors & Frames 2005 2028 24 0 14 16 EA 1,200.00 19,200 Laundry/Trash Room Doors 2005 2028 24 0 14 16 EA 1,200.00 19,200 Bathroom Doors (Res Units) 2005 2029 25 0 15 384 EA 750.00 288,000 Closet Doors (Res Units) 2005 2029 25 0 15 384 EA 650.00 249,600 North Entrance Door Corridor C 101 & 102 2005 2029 25 0 15 1 EA 2,000.00 2,000 Stairwell #3 Door (Exterior) 2005 2029 25 0 15 1 EA 2,000.00 2,000 Storage Room Doors & Frames 2005 2029 25 0 15 8 EA 1,500.00 12,000 Entrance Door & Frame (Res Units) 2005 2035 30 1 21 384 EA 1,200.00 460,800 Boiler Room Doors (Paired) 2005 2039 35 0 25 1 EA 3,000.00 3,000 Elevator Machine Room Door 2005 2039 35 0 25 1 EA 2,000.00 2,000 Generator Room Door 2005 2039 35 0 25 1 EA 2,000.00 2,000 Main Electrical Room Door 2005 2039 35 0 25 1 EA 2,000.00 2,000 Meter Room Doors Water & Gas 2005 2039 35 0 25 1 EA 2,000.00 2,000 Stairwell #1 Door (Interior) 2005 2039 35 0 25 1 EA 1,800.00 1,800 Stairwell #3 Door (Interior) 2005 2039 35 0 25 1 EA 1,800.00 1,800 Stairwell #4 Door 2005 2039 35 0 25 1 EA 2,000.00 2,000 Doors & Windows Total $1,104,700 Electrical Electrical Power Systems Unfunded Elevators Elevators: Cab Renova on 2005 2016 10 2 2 3 EA 8,500.00 25,500 Elevator Moderniza on: Trac on Cable 2005 2023 20 1 9 2 EA 60,000.00 120,000 Elevator Moderniza on: Hydraulic 2005 2025 20 1 11 1 EA 30,000.00 30,000 Elevator: Status Panel 2005 2025 20 1 11 1 EA 6,500.00 6,500 Elevators Total $182,000 Capital Reserve Consultants, LLC Page 4 6 www.capitalreserveconsultants.com

Component Inventory with Current Costs Descrip on Date in Service Replacement Year Useful Adjustment Remaining Fencing & Gates Roo op Fence 2014 2043 30 0 29 1 EA 20,000.00 20,000 Fencing & Gates Total $20,000 Units Cost Unit Cost Current Fire Systems Fire Alarm System Printer 2005 2019 15 0 5 1 EA 1,200.00 1,200 Fire Alarms 2005 2019 15 0 5 768 EA 100.00 76,800 Fire Dept. Communica on Panel 2005 2019 15 0 5 1 EA 5,000.00 5,000 Fire Detector & Alarm Annuncia on Panel 2005 2019 15 0 5 1 EA 6,000.00 6,000 Smoke Sensors 2005 2019 15 0 5 768 EA 125.00 96,000 Fire Alarm Ba ery Cabinet 2005 2024 20 0 10 1 EA 1,800.00 1,800 Fire Pump Controller 2005 2024 20 0 10 1 Total 5,000.00 5,000 Jockey Pump 2005 2024 20 0 10 1 EA 2,500.00 2,500 Fire Suppression System Moderniza on 2005 2034 30 0 20 1 Total 225,000.00 225,000 Fire Pump 2005 2044 40 0 30 1 Total 50,000.00 50,000 Fire Systems Total $469,300 Hardware Entrance Door Hardware (Res Units) 2005 2019 15 0 5 384 EA 400.00 153,600 Exterior Stairwell Door Hardware 2005 2019 15 0 5 8 EA 800.00 6,400 Interior Stairwell Door Hardware 2005 2019 15 0 5 16 EA 500.00 8,000 Laundry/Trash Room Door Hardware 2005 2019 15 0 5 16 EA 400.00 6,400 Storage Room Door Hardware 2005 2029 25 0 15 8 EA 400.00 3,200 Hardware Total $177,600 HVAC Boiler Reliability Assessment/Remedia on 2005 2015 10 1 1 1 EA 31,500.00 31,500 23. 6900W Markel RDBT PD 2005 2024 20 0 10 4 EA 2,000.00 8,000 7. 2100W Markel RDBT PD 2005 2024 20 0 10 1 EA 1,000.00 1,000 ACCU 1: Condensing Unit (Carrier) 2005 2024 20 0 10 1 EA 30,000.00 30,000 ACCU 2: Condensing Unit (Carrier) 2005 2024 20 0 10 1 EA 30,000.00 30,000 Air Handling Unit 14,000 CFM 2005 2024 20 0 10 1 EA 40,000.00 40,000 Air Handling Unit 23,000 CFM 2005 2024 20 0 10 1 EA 60,000.00 60,000 Cabinet Unit Heaters 250 CFM (QMARK) 2005 2024 20 0 10 11 EA 1,000.00 11,000 EF 1: Exhaust Fan 1200 CFM (Cook) 2005 2024 20 0 10 1 EA 1,500.00 1,500 EF 2: Exhaust Fan 600 CFM (Cook) 2005 2024 20 0 10 1 EA 1,000.00 1,000 EF 5: Exhaust Fan 3200 CFM (Cook) 2005 2024 20 0 10 1 EA 2,500.00 2,500 EF 6: Exhaust Fan 1200 CFM (Cook) 2005 2024 20 0 10 1 EA 1,500.00 1,500 EF 7: Exhaust Fan 10000 CFM (Cook) 2005 2024 20 0 10 1 EA 9,500.00 9,500 End Suc on Pumps (120 GPM) 2005 2024 20 0 10 2 EA 3,500.00 7,000 End Suc on Pumps Condenser Water (20 HP) 2005 2024 20 0 10 2 EA 6,000.00 12,000 End Suc on Pumps Hydronic Loop (5 HP) 2005 2024 20 0 10 2 EA 4,500.00 9,000 HP 1: Heat Pump Lobby Entry (McQuay) 2005 2024 20 0 10 1 EA 5,500.00 5,500 Capital Reserve Consultants, LLC Page 4 7 www.capitalreserveconsultants.com

Component Inventory with Current Costs Descrip on Date in Service Replacement Year Useful Adjustment Remaining HVAC con nued... HP 2: Heat Pump Main Electrical Room 2005 2024 20 0 10 1 EA 5,500.00 5,500 HP 3: Heat Pump NE Machine Room 2005 2024 20 0 10 1 EA 5,500.00 5,500 HP 4: Heat Pump East Lobby 2005 2024 20 0 10 1 EA 5,500.00 5,500 HP 5: Heat Pump Telecom Room 2005 2024 20 0 10 1 EA 5,500.00 5,500 HP 6: Heat Pump Elevator Machine Room 2005 2024 20 0 10 1 EA 5,500.00 5,500 HVAC Control & Status Panels 2005 2024 20 0 10 2 EA 2,500.00 5,000 In Line Pumps Boiler Circula on (3/4 HP) 2005 2024 20 0 10 2 EA 2,000.00 4,000 In Line Pumps Coil Pump (1/2 HP) 2005 2024 20 0 10 2 EA 1,500.00 3,000 SF 1: Stairwell Fan 14,000 CFM (Cook) 2005 2024 20 0 10 1 EA 10,000.00 10,000 SF 2: Stairwell Fan 17,000 CFM (Cook) 2005 2024 20 0 10 1 EA 12,000.00 12,000 SF 3: Stairwell Fan 21,000 CFM (Cook) 2005 2024 20 0 10 1 EA 18,000.00 18,000 SF 4: Elevator Sha Fan 20,000 CFM (Cook) 2005 2024 20 0 10 1 EA 6,500.00 6,500 SF 5: Elevator Sha Fan 20,000 CFM (Cook) 2005 2024 20 0 10 1 EA 6,500.00 6,500 Unit Heaters 350 CFM (QMARK) 2005 2024 20 0 10 2 EA 525.00 1,050 Unit Heaters 500 CFM (QMARK) 2005 2024 20 0 10 2 EA 675.00 1,350 Unit Heaters 650 CFM (QMARK) 2005 2024 20 0 10 2 EA 825.00 1,650 Variable Frequency Drives Condenser Water Pumps 2005 2024 20 0 10 2 EA 3,500.00 7,000 Architectural Electric Convectors 2100W 2005 2029 25 0 15 1 EA 1,500.00 1,500 Architectural Electric Convectors 2400W 2005 2029 25 0 15 2 EA 2,000.00 4,000 Architectural Electric Convectors 6900W 2005 2029 25 0 15 4 EA 4,500.00 18,000 Condenser Water Service (EVAPCO) 2005 2029 25 0 15 1 EA 80,000.00 80,000 B 1 & 2: Hydronic Boilers 1.2 Million Btu/Hr. (Fulton) 2005 2034 30 0 20 2 EA 60,000.00 120,000 Fire/Smoke Dampers 2005 2034 30 0 20 72 EA 500.00 36,000 HVAC Total $624,050 Units Cost Unit Cost Current Interior Finishes Carpet (2nd Floor) 2005 2014 8 2 0 2,100 SY 36.00 75,600 Carpet (Stair #1 & 2 at Lobby) 2005 2014 8 2 0 2 EA 1,000.00 2,000 Carpet (Stair #1 Floors 3thru 10) 2005 2014 8 2 0 3 EA 1,200.00 3,600 Carpet (Upper Corridors) 2005 2016 12 0 2 3,900 SY 40.50 157,950 Ceiling Tile (2nd Floor) 2005 2024 20 0 10 20,000 SF 3.25 65,000 Kitchen Cabinets & Countertops (Res Units) 2005 2024 20 0 10 384 EA 1,500.00 576,000 Resilient Flooring (Unit Bathrooms) 2005 2024 20 0 10 384 EA 225.00 86,400 Toilet Par ons (2nd Floor Restrooms) 2005 2024 20 0 10 7 EA 1,000.00 7,000 Vinyl CompositeTile (Telco Rooms) 2005 2029 25 0 15 720 SF 6.50 4,680 Interior Finishes Total $978,230 Light Fixtures 6" Recessed HID Downlight (120V) 2005 2024 20 0 10 6 EA 225.00 1,350 6" Recessed HID Downlight (277V) 2005 2024 20 0 10 6 EA 285.00 1,710 6" Recessed MH Downlight (277V) 2005 2024 20 0 10 4 EA 225.00 900 Capital Reserve Consultants, LLC Page 4 8 www.capitalreserveconsultants.com

2024 © financedocbox.com Privacy Policy | Terms of Service | Feedback