Capital Reserve Items
|
inflation
of contributions /yr |
3.3% |
|
|
|
|
inflation
of costs /yr |
3.2% |
|
|
|
|
interest
on savings |
3.0% |
|
|
|
|
Base
Year |
2008 |
|
Cost in |
Done |
|
Item |
Lifetime |
Life Left |
Base Year |
in Year |
|
|
|
|
|
|
|
Rear Deck
Planks |
1 |
0 |
1,000.00 |
07-'08 |
|
Phase III
Stairs (53-66) |
10 |
0 |
3,500.00 |
07-'08 |
|
Siding oiling
(10 bldg) |
5 |
0 |
24,410.00 |
07-'08 |
|
Landscape
Redesign |
0 |
0 |
3,000.00 |
07-'08 |
|
Phase III
deck preservative |
4 |
0 |
2,100.00 |
07-'08 |
|
Roof-top
deck siding(12) matl |
30 |
0 |
10,200.00 |
07-'08 |
|
Roof-top
deck siding(10) labor |
30 |
0 |
20,000.00 |
07-'08 |
|
Asphalt
parking seal |
3 |
1 |
7,298.30 |
08-'09 |
|
Siding presv phIII (7 bldg) |
5 |
1 |
17,150.00 |
08-'09 |
|
EntrySign |
20 |
1 |
625.70 |
08-'09 |
|
Landscape |
15 |
1 |
20,000.00 |
08-'09 |
|
Roof-top
deck siding(12) matl |
30 |
1 |
10,200.00 |
08-'09 |
|
Roof-top
deck siding(12) labor |
30 |
1 |
24,000.00 |
08-'09 |
|
Rear Deck
Planks |
1 |
1 |
1,000.00 |
08-'09 |
|
Fence |
30 |
1 |
17,000.00 |
08-'09 |
|
Asphalt
walks seal |
5 |
2 |
2,763.70 |
09-'10 |
|
Ext.trim.paint |
6 |
2 |
20,000.00 |
09-'10 |
|
Roof-top
deck siding(12) labor |
30 |
2 |
24,000.00 |
09-'10 |
|
Rear Deck
Planks |
1 |
2 |
1,000.00 |
09-'10 |
|
garbage
enclosures |
30 |
2 |
12,000.00 |
09-'10 |
|
Siding presv phII (7 bldg) |
5 |
3 |
17,150.00 |
2011 |
|
Chimney
caps (8) |
10 |
5 |
1,269.46 |
2013 |
|
Phase II topdeck preserve |
4 |
5 |
5,100.00 |
2013 |
|
Chimney
caps (40) |
10 |
6 |
9,872.27 |
2014 |
|
Rear Deck
supports(19-35) |
30 |
8 |
35,088.00 |
2016 |
|
topdeck resurface 19-36 |
20 |
8 |
35,294.40 |
2016 |
|
Rear Deck
supports(36-52) |
30 |
9 |
35,088.00 |
2017 |
|
topdeck resurface 37-52 |
20 |
9 |
31,372.80 |
2017 |