Stone Mountain Corporation

            Re$erve StudiesSM

[ Home ]  [ Up ]

EXECUTIVE  SUMMARY

The Executive Summary at the beginning of the reserve study provides an overview of the results of the reserve study.  Because different associations prefer different analysis methods, we offer both cash flow analysis and straight-line depreciation reserve funding plans.

Following is a sample Executive Summary from our reserve study (Copyright © 1991- 2003 Stone Mountain Corporation):

 

Executive Summary for Litigation Estates HOA

 

Litigation Estates Homeowners Association is a common interest realty association having 40 units and 48 identified reserve components to maintain.  This is a Planned Unit Development of townhomes on 9.1 landscaped acres. 

The reserve analysis results are summarized as follows: 

1.      A Thirty-Year Cash Flow Analysis assuming continuation of present reserve funding levels indicates your association will begin to have a reserve deficit in the year 2015 when projected reserve expenses exceed the projected reserve balance.

2.      The Optimized 30-Year Cash Flow Analysis funding plan indicates that your association should consider raising reserve funding to $45,458 per year – followed by cost-of-living increases thereafter – to adequately build reserves for future expenses.

3.      The Straight-Line Depreciation Analysis indicates that Litigation Estates Homeowners Association has cash reserves representing 18.3% of depreciation of reserve component assets.  This percent-funded estimate indicates your association is underfunded for depreciation-to-date.

Tabulated results of the cash flow analysis and straight-line depreciation are shown in the Reserve Analysis Summary Sheet following this section.  This single-page summary may be used for distribution to members of your association.

 

CASH FLOW ANALYSIS:  Projection Showing Current Funding Levels 

In order to demonstrate what would happen if the association continues reserve funding at current levels, a simple cash flow projection with projected income and projected inflation-adjusted future reserve expenses shows the minimum resulting reserve balance for the 30-year projection is <$405,434>, occurring in the year 2032.  The projection assumes a reserve funding level in fiscal year 2005 of $32,886 ($32,500 annual reserve contribution plus $386 interest on reserves after taxes). 

Continuation of current reserve funding levels (increased at the rate of inflation hereafter) will cause your association to be underfunded as shown in the graph following the optimized cash flow projection.  For the complete graphic depiction of future expenses versus reserves, refer to the graphs in this report.

CASH FLOW ANALYSIS:  Optimal Reserve Funding Projection 

The optimal reserve funding cash flow projection suggests that an annual reserve contribution of $45,458, with annual cost-of-living increases thereafter, should provide adequate reserves for the duration of the projection, barring unforeseen circumstances, and subject to the summary of assumptions documented herein.  It is assumed that interest earned will be accrued directly to the reserve account, hence the recommended reserve funding level is exclusive of earned interest.  The recommendations are as follows:   

FY 2005 annual reserve contribution:

$45,458

FY 2005 monthly reserve contribution:

$3,788

Change in annual reserve contribution (percent):

39.9%

For some underfunded associations, the rate of funding increases in subsequent years must exceed standard cost of living increases in order to restore reserves to a healthy level.  For the complete optimized cash flow projection and graphic depiction of future expenses versus reserves, refer to the cash flow section in this report. 

STRAIGHT-LINE DEPRECIATION ANALYSIS

The straight-line depreciation analysis indicates that your association is 18.3% funded.  The percent funded estimate is the ratio of your $52,540 reserve balance versus the $286,560 life-to-date depreciation of your reserve components.  The percent funded estimate is most often used as a measure of strength of reserves relative to depreciation of assets.  The life-to-date-depreciation of your reserve components is also referred to as the “Fully-Funded Balance” because if your association has that amount of reserves at this point in time, the association would be considered to be 100% funded. 

If your association would like to be 100% funded in the next fiscal year, it must make a FY 2005 reserve contribution of $41,275, or $3,440 per month, plus it must fund any remaining “Unfunded Depreciation Liability” (refer to the following Reserve Analysis Summary Sheet). 

For most associations, to be 100% funded requires substantial sums of money. Many associations that are not 100% funded are able to adequately fund future reserve expenses using the optimized cash flow analysis funding plan which more realistically includes interest earnings on reserves.  As long as the association is 100% funded in the most costly year of the 30-year cash flow projection, their funding plan is adequate. 

For the complete Straight-Line Depreciation and Percent Funded Analysis, refer to that section in this report.

 

RESERVE  ANALYSIS  SUMMARY  SHEET

For your annual budget letter it is convenient to have a single-page summary of the results of your reserve study which includes the some of the required disclosures such as the percent-funded estimate and whether or not a special assessment or reserve funding increase will be necessary.

Following is an example of our Reserve Analysis Summary Sheet:

 

Reserve Analysis Summary Sheet

Litigation Estates Homeowners Association

September 2004

Cash Flow Analysis

Definition:  Cash Flow Analysis is the formal accounting method used to prove that future cash flows can fund future expenses.  The two variations of the same cash flow analysis are:

1.      The Current Budget Cash Flow Analysis forecasts future reserve balances assuming no special action is taken by your association other than annual cost of living reserve funding increases for the next 30 years.

2.      The Optimized Cash Flow Analysis determines the optimal annual reserve contribution that will fund projected expenses over the next 30 years.  

 

Findings

Current Reserve Budget

Optimized Cash Flow (recommended)

FY 2005 annual reserve contribution:

$32,500

$45,458

FY 2005 monthly reserve contribution (total from all units):

$2,708

$3,788

FY 2005 percent increase in reserve contribution:

3.00%

39.9%

FY 2005 average monthly reserve contribution per member:

$67.71/month

$94.70/month

Minimum projected reserves (lowest balance occurs in 2032):

<$405,434>

$10,000

Year in which lowest future reserve balance occurs:

2032

2015

Special assessment or funding increase needed:

Yes

Yes

   

Straight-Line Depreciation Analysis

Definition:  Straight-Line Depreciation Analysis provides a snapshot of your association’s reserve component depreciation as of the current year.  It includes a percent-funded estimate, life-to-date depreciation of all reserve components, estimated depreciation for the forthcoming year, and unfunded depreciation liability.  It is not a 30-year long-term projection and does not account for additive effects of interest income on reserve accounts.  
 

Findings

Straight-Line Depreciation

FY 2005 annual reserve depreciation (estimated 2005 depreciation):

$41,275*

FY 2005 monthly reserve depreciation:

$3,440

FY 2005 monthly reserve depreciation per unit:

$86/month

Percent Funded Estimate (reserves / cumulative depreciation liability):

18.3%

Life-to-date depreciation liability (100% Funded Balance):

$286,560

Unfunded depreciation liability (*to achieve 100% funding):

$234,020

General Comments:  The cash flow analysis often results in lower funding requirements and a more accurate modeling of future expense patterns.  Each type of analysis provides adequate funding.  They are both included in this reserve study so your Board of Directors can decide which method to use based on their long-term funding strategy. 

       

 

  [ Return To Top ]

 

Home ] Up ] 

Do you have further questions about Reserve Studies?    
Email  smc@west.net  or  ( 805-681-1575 x 22


Copyright © 1991- 2003 Stone Mountain Corporation