Specimen deliverable
What the $2,000 Board Reserve Review actually looks like
Every section below is a section of the real deliverable, in the order the scope of work lists them. Only the building is invented. If you are being asked to approve $2,000 at a meeting, this is the document shape you are approving, and you can print this page and hand it to counsel with the motion.
CondoRiskFL — Board Reserve Review
Seaward Court Condominium Association, Inc. (specimen — fictional)
48 units · 8 storeys · built 1984 · Broward County, FL
Addressed to: the Association, acting through its Board of Directors · Records as of 31 July 2026 · Prepared by CondoRiskFL, the trading name of Sam Arora, sole proprietor
1.What this document is, and what it is not
This is an independent re-run of the association’s reserve arithmetic from the records the board provided. It is not a Structural Integrity Reserve Study and does not satisfy s. 718.112(2)(g), F.S.; it is not an audit, review or compilation and expresses no assurance on the financial statements; it is not legal, engineering or accounting advice; there was no site visit and no component was inspected. It does not set the reserve budget — the board does.
Records relied on: reserve study dated 14 March 2025; adopted budget FY2026; year-end financial statement 31 December 2025; board minutes March 2025 – June 2026.
2.The reserve schedule, rebuilt component by component
Each row is rebuilt from the study’s own inputs. Fully funded balance = replacement cost × (effective age ÷ useful life); effective age = useful life − remaining life. Annual need = (replacement cost − on hand) ÷ remaining life. Every input is shown so the association’s reserve provider, manager, auditor or counsel can reproduce or contradict any line.
| Component | Replacement | Life | Remaining | Fully funded | On hand | Annual need |
|---|---|---|---|---|---|---|
| Roof | $840,000 | 25y | 6y | $638,400 | $210,000 | $105,000 |
| Structure | $1,250,000 | 50y | 21y | $725,000 | $305,000 | $45,000 |
| Fireproofing & fire protection | $260,000 | 25y | 9y | $166,400 | $61,000 | $22,111 |
| Plumbing | $690,000 | 40y | 14y | $448,500 | $148,000 | $38,714 |
| Electrical | $410,000 | 40y | 17y | $235,750 | $92,000 | $18,706 |
| Waterproofing & exterior paint | $520,000 | 10y | 3y | $364,000 | $118,000 | $134,000 |
| Windows & doors | $760,000 | 30y | 12y | $456,000 | $141,000 | $51,583 |
| Total | $4,730,000 | $3,034,050 | $1,075,000 | $415,115 |
Worked line, for checking: Roof, $840,000 × ((25 − 6) ÷ 25) = $638,400 fully funded; $210,000 on hand; ($840,000 − $210,000) ÷ 6 = $105,000 per year.
3.Funded ratio and annual funding requirement
Funded ratio
35.4%
$1,075,000 of $3,034,050
Annual requirement
$415,115
$721 per unit per month, total — not an increase
Fully-funded gap
$1,959,050
$40,814 per unit if closed today
A real review states here where our figure differs from the study’s own, which single input causes the difference, and what each input produces. On this specimen the difference is one line: Waterproofing & exterior paint. The study carries it at a 12-year useful life; the association’s own 2019 invoice for the last application supports 10. Both are shown. The board decides which life to adopt — we do not decide it for them.
The last application is dated 2019, so as of 2026 the effective age of that line is 7 years on either view. Only the useful life is in dispute, and it moves two things: the remaining life (12 − 7 = 5 years on the study’s view, 10 − 7 = 3 on ours) and the fully funded balance.
| Waterproofing & exterior paint | Study (12y life) | This review (10y life) |
|---|---|---|
| Remaining life | 5 years | 3 years |
| Fully funded balance on this line — $520,000 × (7 ÷ life) | $303,333 | $364,000 |
| Annual need on this line | $80,400 | $134,000 |
| Total fully funded balance, all seven lines | $2,973,383 | $3,034,050 |
| Funded ratio — $1,075,000 on hand | 36.2% | 35.4% |
| Annual requirement / per unit per month | $361,515 · $628 | $415,115 · $721 |
The shorter useful life is the more conservative view: it books the same $520,000 over fewer years, so the fully funded balance on that line falls by $60,667, the funded ratio falls from 36.2% to 35.4%, and the annual requirement rises by $53,600 — $93 per unit per month. Nothing else in the schedule differs. Every figure in the rest of this specimen is computed on the 10-year life.
4.Catch-up options, priced per unit per month
Closing the $1,959,050 fully-funded gap, at 48 units, with contributions continuing at about $302 per unit per month afterwards:
| Option | Per unit | Per unit / month | Plus ongoing / month |
|---|---|---|---|
| Special assessment, payable in full | $40,814 | — | $302 |
| Special assessment over 12 months | $40,814 | $3,401 | $302 |
| Special assessment over 24 months | $40,814 | $1,701 | $302 |
| Closed through contributions over 5 years | $40,814 | $680 | $302 |
No option is cheaper than another. Every route pays $3,655,000 — $76,146 per unit — because the same seven components need replacing either way. What choosing early buys is a schedule the board sets rather than a letter owners receive, and time to bid the work competitively. A review that tells a board the arithmetic shrinks is wrong, and we will not write one.
5.What the adopted budget actually contributes, and the difference
| Required annual reserve funding (section 3) | $415,115 |
| FY2026 adopted budget, reserve lines (specimen) | $214,000 |
| Annual shortfall against requirement | $201,115 |
That is $349 per unit per month of under-contribution at the currently adopted budget. Since 1 January 2025 an association subject to SIRS can no longer vote to waive or reduce reserves outright; CS/CS/HB 913 (2025) added narrow, time-limited exceptions, which the board should confirm with counsel before relying on any of them.
6.Statutory structural categories: present, and absent
Which of the components enumerated in s. 718.112(2)(g), F.S. appear in the study provided, and which do not. An absent category is not a finding that the association failed to reserve for it — it means it was not in the records we were given.
- Roof — present in the study, rebuilt above
- Structure — present in the study, rebuilt above
- Fireproofing & fire protection — present in the study, rebuilt above
- Plumbing — present in the study, rebuilt above
- Electrical — present in the study, rebuilt above
- Waterproofing & exterior paint — present in the study, rebuilt above
- Windows & doors — present in the study, rebuilt above
- Load-bearing walls / primary structural members — carried inside the “Structure” line rather than separately; we recommend the next study separate them
- Elevators, seawall, garage slab — not in the records provided. The statute’s catch-all covers any item over $10,000 whose failure would affect a listed component, so these may belong in the study even though they are not named in it.
7.Every figure we could not compute, and the document that would fix it
A figure that could not be computed is listed here. It is never estimated, never inferred, and never reported as a pass.
| Not computed | Document that would settle it |
|---|---|
| Reserve balance split between pooled and component accounting | Year-end reserve schedule or the accountant’s reserve note |
| Interest credited to reserves in FY2025 | Bank statements or the reserve ledger |
| Whether the March 2025 study was a SIRS or a conventional reserve study | Cover page and signature block of the study, unredacted |
| Delinquency effect on collectible reserve contributions | Aged receivables schedule as of a stated date |
8.Who may read, copy and circulate this
This review is addressed to the association. The board, every unit owner, the management company, association counsel, the auditor and the reserve-study provider may read, copy, quote and circulate it without limit within the association — including attaching it in full to a meeting notice, the meeting packet or the minutes, and posting it to an owners’ portal. The board may put it on an agenda and vote on it.
Third parties outside the association may be given a copy for information only; they acquire no right of reliance and no claim against us. Circulate it whole, or quote it with the source named — it may not be published in edited form with our name attached.
Counterparty: CondoRiskFL is the trading name of Sam Arora, sole proprietor — an unincorporated sole proprietorship. There is no separate company, LLP, LLC or corporation, and no other party is a counterparty to this engagement.
Order this on your building — $2,000
$2,000 per building, flat. Not per hour, not per page, not quoted per engagement. Delivered within 10 business days of your complete document set, on a calendar date confirmed in writing before you pay anything, so it can go on an agenda. No card is collected anywhere in the flow; the association is invoiced after delivery. You may cancel at no cost any time before work begins.
Order the Board Reserve Review — $2,000 →Specimen only — fictional association, constructed figures, no client record used. Statutory references reflect the 2025 Florida Statutes including HB 913 updates; re-verify each session with association counsel. See the worked example for the same arithmetic in full · the SIRS guide · pricing.