Did Cypress Harbour proposed MF get posted? Share a link?
My work security/firewall blocked access to the proxy site (not sure if VAC or BOD is aware many net appliances do this) but was able to get once back on my home network.
The Cypress Harbor proposed Component reserve contribution for 2024 is interesting in that the numbers exactly match the calculation of the fully funded annual contribution definition, as applied to each Component category, as shown by the calculate columns/rows I added to the reserve budget table below (everything I added is highlighted in red).
However, it probably isn't valid for the resort to apply this calculation on the large Component categories they show as there are probably multiple replacements that occur for some major cost subgroups within them, with much shorter useful lives, over the Estimated Useful life in years for that component category.
For example as dioxide45 and others have pointed out, full furniture replacement happens much more often than every 25 years (say every 8 years for example) for the FurnitureandFixtures component category even though say some fixture item in that component category may last 25 years (say an oven just for kicks). Thus they are including approx. the estimated cost of a little over 3 Furniture replacements, in the estimated replacement cost in that 25 years, and one for that oven fixture item.
Without applying the fully funded annual contribution calculation on each of these subgroups that have significantly differing estimated useful lifetimes, and then summing these annual contribution results, I believe the fully funded annual contribution calculation can yield a much larger value than needed for the component category they are in, and the associated fund balance can be much larger than needed. Thus if say for the FurnitureandFixture component the 25 year fixture replacement was small compared to the 8 year furniture replacement, then essentially you only need an accumulating fund balance necessary for replacing the furniture every 8 years, not a fund balance of 3 times that at the end of 25 years. Although adding in all these subgroups to the table, to show the owner all the detail, could add many, many rows to it which would add many pages to the proposed budget.
Maybe the only way the calculation would be valid for the numbers in the table for the FurnitureandFixtures component would be to add the actual money spent for the the multiple furniture replacements made during the 25 years to its actual fund balance to come up with a pseudo fund balance? Although this would really make things difficult to understand as to what the actual real fund balances were (maybe also list those as well?)
So not sure what the best way to show this to the owner would be.
In my opinion the resort needs to make clear their calculations and what a columns actually means, otherwise it's like here are a set of numbers and Walla here is the reserve annual fee, trust us.
Now that I've put people to sleep, there is one other interesting calculated number being the estimated replacement cost/ year/ interval. This theoretically would be the annual cost per owner for all the components assuming all the components had the appropriate reserve funding balance. Why it seems to be less than what Cypress Harbor has been charging for reserves for many years is unknown unless the funding balance was insufficient over those years, or funding was used for something else, or the estimates were significantly off.
Components | Estimated Useful Life In Yrs | Estimated Replacement Cost | Estimated Remaining Useful Years | Anticipated Beginning Fund Balance As Of January 2, 2016 | Contribution For 2024 |
Calculation of fully funded annual contribution = (Estimated replacement cost - funding balance)/estimated remaining years of useful life
| | Calculation of Estimated replacement cost per year of Estimated Useful life (i.e. avg per year cost for replacing the component) |
RoofReplacement | 30 | $14,753,154 | 14 | $3,897,503 | $775,404 | $775,404 | | $491,772 |
FurnitureandFixtures | 25 | $85,261,437 | 4 | $14,876,249 | $17,596,297 | $17,596,297 | | $3,410,457 |
BuildingPainting | 10 | $2,944,439 | 5 | $958,049 | $397,278 | $397,278 | | $294,444 |
ExternalBuildingMaintenance | 30 | $31,491,407 | 8 | $4,297,143 | $3,399,283 | $3,399,283 | | $1,049,714 |
PavementResurfacing | 20 | $949,349 | 1 | $476,259 | $473,090 | $473,090 | | $47,467 |
CommonAreaRehabilitation | 30 | $13,674,186 | 6 | $65,553 | $2,268,105 | $2,268,106 | | $455,806 |
| | | | | | | | |
Total | | | | | | $24,909,457 | Total Estimated replacement costs pre year of estimated useful life | $5,749,660.40 |
Per Interval | | | | | | $957.69 | Total Intervals at the resort in a year | 26010 |
| | | | | | | | |
| | | | | | | Estimated Replacement cost/year/interval | $221.06 |