Reservely
AI copilot for depreciation reports · Sample 30-year projection for Lakeview Place (Demo Strata) (50 units, BC)
Building Snapshot
Year Built
2000
Units
50
Current CRF Balance
$250,000
Annual Contribution
$35,000
3 Funding Scenarios — 30-Year Comparison
Baseline
$299,197
Final balance (year 30)
Total contributions$1,536,595
Avg annual$51,220
Special assessment risk$721,871
Threshold
$10,993,980
Final balance (year 30)
Total contributions$10,540,534
Avg annual$351,351
Special assessment risk$0
Component
$12,769,226
Final balance (year 30)
Total contributions$11,703,206
Avg annual$390,107
Special assessment risk$0
Reserve Fund Balance Over Time
Baseline (do nothing)
Threshold ($25K floor)
Component (fully funded)
Component Inventory (10 items)
| Component | Category | Cost | Life | Replace Year | Condition |
|---|---|---|---|---|---|
| Flat roof — main building | roofing | $180,000 | 20y | Y2 | fair |
| Boiler — heating system | hvac | $60,000 | 25y | Y3 | fair |
| Elevator modernization | elevator | $130,000 | 25y | Y5 | good |
| Parkade membrane | parking | $90,000 | 15y | Y3 | fair |
| Fire alarm system | fire_safety | $45,000 | 20y | Y6 | good |
| Lobby renovation | interior | $80,000 | 15y | Y5 | good |
| Exterior cladding — partial | exterior | $220,000 | 30y | Y8 | good |
| Domestic hot water | plumbing | $25,000 | 15y | Y7 | good |
| Windows — full building | exterior | $320,000 | 30y | Y8 | fair |
| Main electrical service | electrical | $60,000 | 40y | Y10 | good |