unit interiors reserve fund no. component unit 1kpvillage.com/owners/2013reservestudy.pdf · unit 7...
TRANSCRIPT
![Page 1: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/1.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 1
Painting $2,125 12 11
Carpet $2,750 12 2,750
Base Board Heters $500 20 500
Tile $872 20 12
Linoleum $1,370 15 3 1,490
Counter Tops $572 15 10
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 8 1,520
Stove $1,000 15 6 1,180
Dishwasher $500 10 7 640
Clothes Washer $700 12 4 780
Clothes Dryer $500 12 9 680
Couch $1,500 10 1,500
Chair $750 8 750 940
TV/Entertainment $500 8 3 560
Dining Set $1,200 15 5 1,400
Queen Bed $1,000 10 1,000
Twin Beds - 2 $620 10 9 800
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 750
1
1
Total Unit 1 $21,809 $7,250 $2,050 $780 $1,400 $1,180 $640 $5,240 $1,480
Preferred Customer Page 1 7/13/2013
![Page 2: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/2.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 2
Painting $2,125 12 11
Carpet $3,050 12 3,050
Base Board Heters $500 20 500
Tile $872 20 19
Linoleum $1,725 15 11
Counter Tops $616 15 8 770
Bath Enclosures $1,200 22 15
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 8 1,520
Stove $1,000 15 6 1,180
Dishwasher $500 10 7 640
Clothes Washer $700 12 8 870
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 5 1,400
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 2 $23,258 $3,550 $3,180 $2,250 $2,980 $640 $5,940 $1,480
Preferred Customer Page 2 7/13/2013
![Page 3: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/3.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 3
Painting $2,125 12 11
Carpet $2,750 12 2,750
Base Board Heters $500 20 500
Tile $872 20 19
Linoleum $1,370 15 11
Counter Tops $572 15 8 730
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 8 1,520
Stove $1,000 15 6 1,180
Dishwasher $500 10 7 640
Clothes Washer $700 12 8 870
Clothes Dryer $500 12 7 640
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 2 540
Dining Set $1,200 15 5 1,400
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 3 $21,809 $3,250 $3,720 $1,400 $2,360 $1,280 $5,900 $800
Preferred Customer Page 3 7/13/2013
![Page 4: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/4.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 4
Painting $2,125 12 11
Carpet $3,050 12 3,050
Base Board Heters $500 20 500
Tile $872 20 12
Linoleum $1,725 15 8 2,180
Counter Tops $616 15 8 770
Bath Enclosures $1,200 22 15
Hot Water Tank $700 12 2 740
Refrigerator $1,200 12 8 1,520
Stove $1,000 15 6 1,180
Dishwasher $500 10 7 640
Clothes Washer $700 12 8 870
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 5 1,400
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Loft Fruniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 4 $23,258 $3,550 $3,920 $2,250 $2,980 $640 $7,250 $1,480
Preferred Customer Page 4 7/13/2013
![Page 5: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/5.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 5
Painting $2,125 12 11
Carpet $2,750 12 2,750
Base Board Heters $500 20 500
Tile $872 20 12
Linoleum $1,370 15 8 1,730
Counter Tops $572 15 8 730
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 8 1,520
Stove $1,000 15 6 1,180
Dishwasher $500 10 5 600
Clothes Washer $700 12 6 820
Clothes Dryer $500 12 6 620
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 3 560
Dining Set $1,200 15 5 1,400
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 5 $21,809 $3,250 $3,180 $560 $2,000 $3,800 $6,760 $800
Preferred Customer Page 5 7/13/2013
![Page 6: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/6.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 6
Painting $2,125 12 11
Carpet $3,050 12 3,050
Base Board Heters $500 20 500
Tile $872 20 12
Linoleum $1,725 15 8 2,180
Counter Tops $616 15 8 770
Bath Enclosures $1,200 22 15
Hot Water Tank $700 12 8 870
Refrigerator $1,200 10 3 1,320
Stove $1,000 10 3 1,090
Dishwasher $500 10 9 680
Clothes Washer $700 12 8 870
Clothes Dryer $500 12 9 680
Couch $1,500 8 2 1,600
Chair $750 8 2 790
TV/Entertainment $500 8 1 520 680
Dining Set $1,200 10 5 1,400
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 6 $23,258 $3,550 $520 $3,180 $2,410 $2,250 $1,180 $6,600 $2,840
Preferred Customer Page 6 7/13/2013
![Page 7: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/7.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 7
Painting $2,125 12 11
Carpet $2,750 12 2,750
Base Board Heters $500 20 500
Tile $872 20 12
Linoleum $1,370 15 8 1,730
Counter Tops $572 15 8 730
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 3 760
Refrigerator $1,200 12 8 1,520
Stove $1,000 15 6 1,180
Dishwasher $500 10 5 600
Clothes Washer $700 12 8 870
Clothes Dryer $500 12 9 680
Couch $1,500 10 9 1,970
Chair $750 10 9 970
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 5 1,400
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 750
1
1
Total Unit 7 $21,809 $4,000 $760 $2,000 $2,980 $6,760 $4,420
Preferred Customer Page 7 7/13/2013
![Page 8: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/8.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 8
Painting $2,125 12 11
Carpet $3,050 12 3,050
Base Board Heters $500 20 500
Tile $872 20 12
Linoleum $1,725 15 8 2,180
Counter Tops $616 15 7 750
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 3 760
Refrigerator $1,200 12 8 1,520
Stove $1,000 15 6 1,180
Dishwasher $500 10 5 600
Clothes Washer $700 12 6 820
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 6 620
Dining Set $1,200 10 5 1,400
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 8 $23,258 $3,550 $3,180 $760 $2,850 $3,800 $750 $5,610 $1,480
Preferred Customer Page 8 7/13/2013
![Page 9: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/9.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 9
Painting $2,125 12 11
Carpet $2,750 12 2,750
Base Board Heters $500 20 500
Tile $872 20 12
Linoleum $1,370 15 8 1,730
Counter Tops $572 15 10
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 2 740
Refrigerator $1,200 12 8 1,520
Stove $1,000 15 6 1,180
Dishwasher $500 10 8 660
Clothes Washer $700 12 6 820
Clothes Dryer $500 12 7 640
Couch $1,500 10 9 1,970
Chair $750 10 9 970
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 5 1,400
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 750
1
1
Total Unit 9 $21,809 $4,000 $740 $1,400 $3,800 $640 $5,820 $3,740
Preferred Customer Page 9 7/13/2013
![Page 10: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/10.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 10
Painting $2,125 12 11
Carpet $3,050 12 3,050
Base Board Heters $500 20 500
Tile $872 20 12
Linoleum $1,725 15 8 2,180
Counter Tops $616 15 8 770
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 700
Refrigerator $1,200 12 8 1,520
Stove $1,000 15 6 1,180
Dishwasher $500 10 7 640
Clothes Washer $700 12 8 870
Clothes Dryer $500 12 9 680
Couch $1,500 10 9 1,970
Chair $750 10 9 970
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 5 1,400
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 750
1
1
Total Unit 10 $23,258 $5,000 $2,250 $2,980 $640 $7,250 $4,420
Preferred Customer Page 10 7/13/2013
![Page 11: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/11.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 11
Painting $2,125 12 11
Carpet $2,750 12 2,750
Base Board Heters $500 20 500
Tile $872 20 12
Linoleum $1,370 15 8 1,730
Counter Tops $572 15 8 730
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 2 740
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 7 640
Clothes Washer $700 12 8 870
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 5 1,400
Queen Bed $1,000 10 7 1,220
Twin Beds - 2 $620 10 9 800
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 11 $21,809 $3,250 $3,920 $1,400 $620 $3,080 $5,240 $3,050
Preferred Customer Page 11 7/13/2013
![Page 12: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/12.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 12
Painting $2,125 12 11
Carpet $3,050 12 3,050
Base Board Heters $500 20 500
Tile $872 20 12
Linoleum $1,725 15 8 2,180
Counter Tops $616 15 8 770
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 5 600
Clothes Washer $700 12 8 870
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 5 1,400
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 12 $23,258 $3,550 $3,180 $2,850 $1,800 $1,220 $6,600 $3,050
Preferred Customer Page 12 7/13/2013
![Page 13: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/13.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 13
Painting $2,125 12 11
Carpet $2,750 12 2,750
Base Board Heters $500 20 500
Tile $872 20 12
Linoleum $1,370 15 8 1,730
Counter Tops $572 15 10
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 6 620
Clothes Washer $700 12 5 800
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 5 600
Dining Set $1,200 15 5 1,400
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 13 $21,809 $3,250 $3,180 $2,800 $1,800 $1,220 $4,510 $3,050
Preferred Customer Page 13 7/13/2013
![Page 14: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/14.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 14
Painting $2,125 12 11
Carpet $3,050 12 3,050
Base Board Heters $500 20 500
Tile $872 20 12
Linoleum $1,725 15 8 2,180
Counter Tops $616 15 8 770
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 700
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 6 620
Clothes Washer $700 12 8 870
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 2 540
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 14 $23,258 $4,250 $1,240 $3,720 $850 $1,800 $1,220 $5,730 $3,050
Preferred Customer Page 14 7/13/2013
![Page 15: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/15.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 15
Painting $2,125 12 11
Carpet $2,750 12 2,750
Base Board Heters $500 20 500
Tile $872 20 12
Linoleum $1,370 15 8 1,730
Counter Tops $572 15 8 730
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 3 760
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 3 560
Clothes Washer $700 12 8 870
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 15 $21,809 $3,250 $1,240 $3,180 $1,320 $1,800 $1,220 $5,240 $3,050
Preferred Customer Page 15 7/13/2013
![Page 16: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/16.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 16
Painting $2,125 12 11
Carpet $3,050 12 3,050
Base Board Heters $500 20 500
Tile $872 20 12
Linoleum $1,725 15 8 2,180
Counter Tops $616 15 8 770
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 7 640
Clothes Washer $700 12 5 800
Clothes Dryer $500 12 9 680
Couch $1,500 10 6 1,800
Chair $750 10 6 880
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 5 1,400
Queen Bed $1,000 10 5 1,150
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 6 880
1
1
Total Unit 16 $23,258 $3,550 $4,200 $4,180 $1,860 $5,730 $3,050
Preferred Customer Page 16 7/13/2013
![Page 17: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/17.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 17
Painting $2,125 12 11
Carpet $2,750 12 2,750
Base Board Heters $500 20 500
Tile $872 20 11
Linoleum $1,370 15 8 1,730
Counter Tops $572 15 8 730
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 3 760
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 6 620
Clothes Washer $700 12 8 870
Clothes Dryer $500 12 9 680
Couch $1,500 10 9 1,970
Chair $750 10 9 970
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 2 1,280
Queen Bed $1,000 10 7 1,220
Twin Beds - 2 $620 10 9 800
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 750
1
1
Total Unit 17 $21,809 $4,000 $1,280 $760 $1,240 $2,440 $5,240 $5,990
Preferred Customer Page 17 7/13/2013
![Page 18: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/18.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 18
Painting $2,125 12 11
Carpet $3,050 12 3,050
Base Board Heters $500 20 500
Tile $872 20 12
Linoleum $1,725 15 8 2,180
Counter Tops $616 15 8 770
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 4 580
Clothes Washer $700 12 8 870
Clothes Dryer $500 12 9 680
Couch $1,500 10 9 1,970
Chair $750 10 9 970
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 7 1,220
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 750
1
1
Total Unit 18 $23,258 $4,300 $1,240 $580 $850 $620 $2,440 $6,600 $5,990
Preferred Customer Page 18 7/13/2013
![Page 19: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/19.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 19
Painting $2,560 12 2,560
Carpet $4,020 12 1 4,140
Base Board Heters $500 20 1 520
Tile $872 20 12
Linoleum $950 15 8 1,190
Counter Tops $485 15 8 640
Bath Enclosure $1,200 22 15
Barh Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 6 620
Clothes Washer $700 12 6 820
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 7 640
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 7 1,220
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 19 $24,557 $2,560 $5,900 $3,180 $1,780 $1,440 $3,080 $4,610 $3,050
Preferred Customer Page 19 7/13/2013
![Page 20: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/20.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 20
Painting $2,560 12 2,560
Carpet $4,020 12 1 4,140
Base Board Heters $500 20 1 520
Tile $872 20 12
Linoleum $950 15 8 1,190
Counter Tops $485 15 8 640
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 6 820
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 7 640
Clothes Washer $700 12 7 840
Clothes Dryer $500 12 9 680
Couch $1,500 10 1 1,550
Chair $750 10 1 770
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 7 1,220
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 1 770
1
1
Total Unit 20 $24,557 $2,560 $8,990 $1,780 $1,440 $3,920 $3,740 $3,050
Preferred Customer Page 20 7/13/2013
![Page 21: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/21.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 21
Painting $2,560 12 2,560
Carpet $4,020 12 1 4,140
Base Board Heters $500 20 1 520
Tile $872 20 12
Linoleum $950 15 8 1,190
Counter Tops $485 15 8 640
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 7 640
Clothes Washer $700 12 8 870
Clothes Dryer $500 12 9 680
Couch $1,500 10 9 1,970
Chair $750 10 9 970
TV/Entertainment $500 8 5 600
Dining Set $1,200 10 1 1,240
Queen Bed $1,000 10 8 1,260
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 9 970
1
1
Total Unit 21 $24,557 $2,560 $5,900 $2,380 $1,860 $6,740 $6,960
Preferred Customer Page 21 7/13/2013
![Page 22: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/22.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 22
Painting $2,560 12 2,560
Carpet $4,020 12 1 4,140
Base Board Heters $500 20 1 520
Tile $872 20 12
Linoleum $950 15 8 1,190
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 9 900
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 6 620
Clothes Washer $700 12 8 870
Clothes Dryer $500 12 9 680
Couch $1,500 10 9 1,970
Chair $750 10 9 970
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 750
1
1
Total Unit 22 $24,557 $3,310 $5,900 $1,780 $2,420 $1,220 $3,970 $6,890
Preferred Customer Page 22 7/13/2013
![Page 23: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/23.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 23
Painting $2,560 12 2,560
Carpet $4,020 12 1 4,140
Base Board Heters $500 20 1 520
Tile $872 20 12
Linoleum $950 15 8 1,190
Counter Tops $1,000 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 5 600
Clothes Washer $700 12 9 900
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 5 600
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 7 1,220
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 750
1 2
1
Total Unit 23 $25,072 $3,310 $5,900 $2,390 $2,980 $2,440 $3,970 $3,950
Preferred Customer Page 23 7/13/2013
![Page 24: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/24.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 24
Painting $2,560 12 2,560
Carpet $4,020 12 1 4,140
Base Board Heters $500 20 1 520
Tile $872 20 12
Linoleum $950 15 8 1,190
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 9 900
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 7 640
Clothes Washer $700 12 7 840
Clothes Dryer $500 12 9 680
Couch $1,500 10 9 1,970
Chair $750 10 7 910
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 8 1,260
Twin Beds - 2 $620 10 9 800
Loft Furniture $7,750 10 5 8,980
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 750
1
1
Total Unit 24 $31,557 $3,310 $5,900 $9,910 $620 $3,610 $4,360 $5,920
Preferred Customer Page 24 7/13/2013
![Page 25: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/25.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 25
Painting $2,560 12 2,560
Carpet $4,020 12 1 4,140
Base Board Heters $500 20 1 520
Tile $872 20 12
Linoleum $950 15 8 1,190
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 5 600
Clothes Washer $700 12 9 900
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 5 600
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 7 1,220
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 25 $24,557 $2,560 $5,900 $3,180 $2,980 $2,440 $3,970 $3,950
Preferred Customer Page 25 7/13/2013
![Page 26: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/26.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 26
Painting $2,560 12 1 2,640
Carpet $4,020 12 2 4,260
Base Board Heters $500 20 2 540
Tile $872 20 12
Linoleum $950 15 8 1,190
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 9 900
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 6 620
Clothes Washer $700 12 8 870
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 5 600
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 7 1,220
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 26 $24,557 $3,880 $7,980 $2,380 $620 $2,440 $3,970 $3,950
Preferred Customer Page 26 7/13/2013
![Page 27: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/27.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 27
Painting $2,560 12 1 2,640
Carpet $4,020 12 2 4,260
Base Board Heters $500 20 2 540
Tile $872 20 12
Linoleum $950 15 8 1,190
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 6 620
Clothes Washer $700 12 7 840
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 3 560
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 8 1,260
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 27 $24,557 $3,880 $7,980 $560 $1,780 $620 $2,060 $5,230 $3,050
Preferred Customer Page 27 7/13/2013
![Page 28: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/28.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 28
Painting $2,560 12 1 2,640
Carpet $4,020 12 2 4,260
Base Board Heters $500 20 2 540
Tile $872 20 12
Linoleum $950 15 8 1,190
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 5 600
Clothes Washer $700 12 7 840
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 28 $24,557 $3,880 $7,980 $2,380 $1,800 $2,060 $3,970 $3,050
Preferred Customer Page 28 7/13/2013
![Page 29: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/29.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 29
Painting $2,560 12 1 2,640
Carpet $4,020 12 2 4,260
Base Board Heters $500 20 2 540
Tile $872 20 12
Linoleum $950 15 8 1,190
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 7 640
Clothes Washer $700 12 10
Clothes Dryer $500 12 9 680
Couch $1,500 10 9 1,970
Chair $750 10 9 970
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 7 1,220
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 750
1
1
Total Unit 29 $24,557 $750 $3,880 $4,800 $1,780 $620 $3,080 $3,970 $5,990
Preferred Customer Page 29 7/13/2013
![Page 30: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/30.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 30
Painting $2,560 12 1 2,640
Carpet $4,020 12 2 4,260
Base Board Heters $500 20 2 540
Tile $872 20 12
Linoleum $950 15 8 1,190
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 7 640
Clothes Washer $700 12 6 820
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 5 600
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 30 $24,557 $3,880 $7,980 $2,380 $2,000 $1,860 $3,970 $3,050
Preferred Customer Page 30 7/13/2013
![Page 31: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/31.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 31
Painting $2,560 12 1 2,640
Carpet $4,020 12 2 4,260
Base Board Heters $500 20 2 540
Tile $872 20 12
Linoleum $950 15 8 1,190
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 10
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 4 580
Clothes Washer $700 12 9 900
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 1 520 680
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 31 $24,557 $4,400 $7,980 $580 $1,780 $1,180 $1,220 $3,100 $4,630
Preferred Customer Page 31 7/13/2013
![Page 32: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/32.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 32
Painting $2,560 12 1 2,640
Carpet $4,020 12 2 4,260
Base Board Heters $500 20 2 540
Tile $872 20 12
Linoleum $950 15 8 1,190
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 7 840
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 6 620
Clothes Washer $700 12 5 800
Clothes Dryer $500 12 9 680
Couch $1,500 10 2 1,600
Chair $750 10 2 790
TV/Entertainment $500 8 6 620
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 8 1,260
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 2 790
1
1
Total Unit 32 $24,557 $3,880 $7,980 $2,580 $1,240 $2,060 $4,360 $3,050
Preferred Customer Page 32 7/13/2013
![Page 33: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/33.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 33
Painting $2,560 12 2 2,720
Carpet $4,020 12 3 4,390
Base Board Heters $500 20 3 560
Tile $872 20 12
Linoleum $1,010 15 8 1,270
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 8 870
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 5 600
Clothes Washer $700 12 6 820
Clothes Dryer $500 12 9 680
Couch $1,500 10 3 1,650
Chair $750 10 3 810
TV/Entertainment $500 8 4 580
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 7 1,220
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 3 810
1
1
Total Unit 33 $24,617 $1,240 $2,720 $8,220 $580 $2,380 $820 $2,440 $4,050 $3,050
Preferred Customer Page 33 7/13/2013
![Page 34: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/34.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 34
Painting $2,560 12 2 2,720
Carpet $4,020 12 3 4,390
Base Board Heters $500 20 3 560
Tile $872 20 12
Linoleum $1,010 15 8 1,270
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 7 840
Refrigerator $1,200 12 9 1,570
Stove $1,000 15 7 1,220
Dishwasher $500 10 5 600
Clothes Washer $700 12 4 780
Clothes Dryer $500 12 4 580
Couch $1,500 10 3 1,650
Chair $750 10 3 810
TV/Entertainment $500 8 7 640
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 3 810
1
1
Total Unit 34 $24,617 $1,240 $2,720 $8,220 $1,360 $2,380 $1,180 $2,700 $3,180 $2,370
Preferred Customer Page 34 7/13/2013
![Page 35: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/35.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 35
Painting $2,560 12 2 2,720
Carpet $4,020 12 3 4,390
Base Board Heters $500 20 3 560
Tile $872 20 12
Linoleum $1,010 15 8 1,270
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 7 840
Refrigerator $1,200 12 6 1,440
Stove $1,000 15 7 1,220
Dishwasher $500 10 4 580
Clothes Washer $700 12 4 780
Clothes Dryer $500 12 9 680
Couch $1,500 10 3 1,650
Chair $750 10 3 810
TV/Entertainment $500 8 4 580
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 6 1,180
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 3 810
1
1
Total Unit 35 $24,617 $1,240 $2,720 $8,220 $1,940 $1,780 $2,620 $2,060 $3,180 $1,480
Preferred Customer Page 35 7/13/2013
![Page 36: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/36.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 36
Painting $2,560 12 2 2,720
Carpet $4,020 12 3 4,390
Base Board Heters $500 20 3 560
Tile $872 20 12
Linoleum $1,010 15 8 1,270
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 7 840
Refrigerator $1,200 12 6 1,440
Stove $1,000 15 8 1,260
Dishwasher $500 10 4 580
Clothes Washer $700 12 4 780
Clothes Dryer $500 12 9 680
Couch $1,500 10 3 1,650
Chair $750 10 3 810
TV/Entertainment $500 8 4 580
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 7 1,220
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 3 810
1
1
Total Unit 36 $24,617 $1,240 $2,720 $8,220 $1,940 $1,780 $1,440 $2,060 $4,440 $1,480
Preferred Customer Page 36 7/13/2013
![Page 37: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/37.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 37
Painting $2,560 12 2 $2,720
Carpet $4,020 12 3 $4,390
Base Board Heters $500 20 3 560
Tile $872 20 12
Linoleum $1,010 15 8 1,270
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 7 $840
Refrigerator $1,200 12 9 $1,570
Stove $1,000 15 7 $1,220
Dishwasher $500 10 2 $540
Clothes Washer $700 12 4 $780
Clothes Dryer $500 12 9 $680
Couch $1,500 10 3 $1,650
Chair $750 10 3 $810
TV/Entertainment $500 8 2 $540
Dining Set $1,200 15 1 $1,240
Queen Bed $1,000 10 8 $1,260
Twin Beds - 2 $620 10 9 $800
Loft Furniture $750 10 5 $850
Bedroom Case Goods $1,500 12 8 $1,910
Misc. Case Goods $750 12 3 $810
1
1
Total Unit 37 $24,617 $1,240 $3,800 $8,220 $780 $1,780 $2,060 $4,440 $3,050
Preferred Customer Page 37 7/13/2013
![Page 38: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/38.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Unit 38
Painting $2,560 12 2 2,720
Carpet $4,020 12 3 4,390
Base Board Heters $500 20 3 560
Tile $872 20 12
Linoleum $1,010 15 8 1,270
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5 930
Hot Water Tank $700 12 7 840
Refrigerator $1,200 12 3 1,320
Stove $1,000 15 7 1,220
Dishwasher $500 10 5 600
Clothes Washer $700 12 9 900
Clothes Dryer $500 12 9 680
Couch $1,500 10 3 1,650
Chair $750 10 3 810
TV/Entertainment $500 8 4 580
Dining Set $1,200 15 1 1,240
Queen Bed $1,000 10 7 1,220
Twin Beds - 2 $620 10 9 800
Loft Furniture $750 10 5 850
Bedroom Case Goods $1,500 12 8 1,910
Misc. Case Goods $750 12 3 810
1
1
Total Unit 38 $24,617 $1,240 $2,720 $9,540 $580 $2,380 $3,280 $3,180 $2,380
Preferred Customer Page 38 7/13/2013
![Page 39: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/39.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
NO. COMPONENT COST EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
Current Year Expenses
Painting 17,920 18,480 16,320
Carpet 52,200 28,980 29,820 26,340
Base Board Heters 9,000 3,640 3,780 3,360
Tile
Linoleum 1,490 53,830
Counter Tops 750 12,460
Bath Enclosure
Bath Enclosure 3/4 18,600
Hot Water Tank 1,400 2,220 3,040 820 5,040 15,660 2,700
Refrigerator 2,640 2,880 13,680 39,250
Stove 1,090 10,620 32,940 1,260
Dishwasher 540 560 2,320 6,000 4,960 7,680 660 680
Clothes Washer 3,900 2,400 4,920 3,360 13,050 3,600
Clothes Dryer 580 620 1,280 23,120
Couch 1,500 1,550 32,000 9,900 1,800 17,730
Chair 750 770 15,800 4,860 880 910 940 7,760
TV/Entertainment 1,040 1,620 1,680 2,320 3,600 11,160 1,280 1,360
Dining Set 28,520 1,280 19,600
Queen Bed 1,000 1,150 22,420 14,640 6,300
Twin Beds - 2 30,400
Loft Furniture 32,780
Bedroom Case Goods 72,580
Misc. Case Goods 7,500 770 15,010 4,860 880 970
Total Current Yr Expenses $91,270 $83,750 $118,390 $59,820 $9,120 $84,130 $61,960 $67,880 $190,420 $127,570
Preferred Customer Page 39 7/13/2013
![Page 40: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/40.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 1
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,370 15 3
Counter Tops $572 15 10
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 7
Clothes Washer $700 12 4
Clothes Dryer $500 12 9
Couch $1,500 10
Chair $750 8
TV/Entertainment $500 8 3
Dining Set $1,200 15 5
Queen Bed $1,000 10
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 1 $21,809
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
3,910
1,250
2,320
770
1,870
840
1,110
2,030
1,180
720 900
1,340
1,080
1,060
$4,140 $3,670 $6,220 $1,870 $2,290 $840 $2,320 $1,980
Preferred Customer Page 40 7/13/2013
![Page 41: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/41.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 2
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 19
Linoleum $1,725 15 11
Counter Tops $616 15 8
Bath Enclosures $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 7
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 2 $23,258
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
4,350
1,530
2,390
1,870
840
2,150
1,060
780
1,600
1,080
1,150
1,120
$5,340 $7,560 $1,900 $3,020 $1,600 $840 $2,610
Preferred Customer Page 41 7/13/2013
![Page 42: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/42.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 3
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 19
Linoleum $1,370 15 11
Counter Tops $572 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 7
Clothes Washer $700 12 8
Clothes Dryer $500 12 7
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 2
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 3 $21,809
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
3,910
1,530
1,880
1,870
840
900
2,150
1,060
700 870
1,600
1,080
1,120
$700 $4,830 $7,120 $1,120 $1,870 $1,600 $840 $870 $3,510
Preferred Customer Page 42 7/13/2013
![Page 43: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/43.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 4
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 8
Bath Enclosures $1,200 22 15
Hot Water Tank $700 12 2
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 7
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Fruniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 4 $23,258
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
4,350
1,250
1,870
1,050
840
2,150
1,060
780
1,600
1,080
1,150
1,120
$2,950 $8,810 $2,950 $3,020 $1,600 $840 $1,080
Preferred Customer Page 43 7/13/2013
![Page 44: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/44.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 5
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,370 15 8
Counter Tops $572 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 5
Clothes Washer $700 12 6
Clothes Dryer $500 12 6
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 3
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 5 $21,809
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
3,910
1,250
1,870
800
1,170
870
2,150
1,060
720 900
1,600
1,080
1,120
$3,670 $8,370 $1,120 $2,670 $1,600 $2,040 $1,980
Preferred Customer Page 44 7/13/2013
![Page 45: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/45.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 6
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 8
Bath Enclosures $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 10 3
Stove $1,000 10 3
Dishwasher $500 10 9
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 8 2
Chair $750 8 2
TV/Entertainment $500 8 1
Dining Set $1,200 10 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 6 $23,258
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
4,350
1,250
1,870
1,770
1,460
900
2,030 2,560
1,000 1,260
840
1,870
1,600
1,080
1,150
1,120
$3,030 $2,950 $5,600 $3,230 $1,120 $4,890 $1,600 $840 $3,820 $1,980
Preferred Customer Page 45 7/13/2013
![Page 46: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/46.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 7
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,370 15 8
Counter Tops $572 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 3
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 5
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 7 $21,809
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
3,910
1,250
1,870
1,080
800
2,640
1,300
780
1,600
1,080
1,060
$2,950 $6,220 $780 $3,750 $1,600 $5,020
Preferred Customer Page 46 7/13/2013
![Page 47: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/47.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 8
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 7
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 3
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 5
Clothes Washer $700 12 6
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 10 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 8 $23,258
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
4,350
1,250
1,870
1,080
800
1,170
2,150
1,060
780
1,870
1,600
1,080
1,150
1,120
$2,950 $8,810 $1,900 $6,770 $1,600 $1,170 $1,080
Preferred Customer Page 47 7/13/2013
![Page 48: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/48.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 9
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,370 15 8
Counter Tops $572 15 10
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 2
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 8
Clothes Washer $700 12 6
Clothes Dryer $500 12 7
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 9 $21,809
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
3,910
1,250
770
1,870
1,050
870
1,170
900
2,640
1,300
780
1,600
1,080
1,060
$770 $2,950 $6,220 $1,830 $1,870 $1,600 $2,040 $5,920
Preferred Customer Page 48 7/13/2013
![Page 49: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/49.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 10
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 7
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 10 $23,258
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
4,350
1,250
1,870
990
840
2,640
1,300
780
1,600
1,080
1,150
1,060
$2,950 $7,650 $780 $3,020 $1,600 $840 $5,020
Preferred Customer Page 49 7/13/2013
![Page 50: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/50.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 11
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,370 15 8
Counter Tops $572 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 2
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 7
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 11 $21,809
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
3,910
1,250
1,870
1,050
840
2,150
1,060
780
1,650
1,080
1,120
$2,950 $8,370 $2,950 $1,870 $2,490 $1,080
Preferred Customer Page 50 7/13/2013
![Page 51: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/51.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 12
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 5
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 12 $23,258
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
4,350
1,250
1,870
800
2,150
1,060
780
1,600
1,080
1,150
1,120
$2,950 $8,810 $1,900 $3,820 $1,600 $1,080
Preferred Customer Page 51 7/13/2013
![Page 52: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/52.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 13
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,370 15 8
Counter Tops $572 15 10
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 5
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 5
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 13 $21,809
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
3,910
1,250
770
1,870
820
1,140
2,150
1,060
760
1,600
1,080
1,120
$770 $2,950 $8,370 $760 $1,120 $1,870 $2,420 $1,140 $1,080
Preferred Customer Page 52 7/13/2013
![Page 53: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/53.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 14
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 2
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 14 $23,258
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
4,350
1,250
1,870
990
820
2,150
1,060
700 870
1,930
1,600
1,080
1,150
1,120
$700 $2,950 $9,800 $1,120 $3,020 $4,350 $870 $1,080
Preferred Customer Page 53 7/13/2013
![Page 54: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/54.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 15
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,370 15 8
Counter Tops $572 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 3
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 3
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 15 $21,809
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
3,910
1,250
1,870
1,080
760
2,150
1,060
780
1,930
1,600
1,080
1,120
$2,950 $8,370 $760 $1,900 $2,950 $3,530 $1,080
Preferred Customer Page 54 7/13/2013
![Page 55: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/55.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 16
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 7
Clothes Washer $700 12 5
Clothes Dryer $500 12 9
Couch $1,500 10 6
Chair $750 10 6
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 5
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 6
1
1
Total Unit 16 $23,258
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
4,350
1,250
1,870
840
1,140
2,420
1,180
780
1,550
1,080
1,150
1,260
$2,950 $5,600 $780 $4,570 $3,600 $1,980 $1,260 $1,080
Preferred Customer Page 55 7/13/2013
![Page 56: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/56.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 17
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 11
Linoleum $1,370 15 8
Counter Tops $572 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 3
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 6
Dining Set $1,200 15 2
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 17 $21,809
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
3,910
1,210
1,870
1,080
820
2,640
1,300
780
1,990
1,650
1,080
1,060
$4,160 $4,970 $780 $2,950 $820 $3,640 $5,020
Preferred Customer Page 56 7/13/2013
![Page 57: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/57.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 18
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 4
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 18 $23,258
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
2,950
4,350
1,250
1,870
780
2,640
1,300
780
1,930
1,650
1,080
1,150
1,060
$2,950 $6,660 $1,560 $3,020 $1,930 $1,650 $5,020
Preferred Customer Page 57 7/13/2013
![Page 58: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/58.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 19
Painting $2,560 12
Carpet $4,020 12 1
Base Board Heters $500 20 1
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 8
Bath Enclosure $1,200 22 15
Barh Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 6
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 7
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 19 $24,557
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,650
5,900
1,250
1,870
820
1,170
2,150
1,060
800
1,930
1,650
1,080
1,150
1,120
$8,110 $5,900 $1,120 $3,820 $2,750 $1,650 $1,170 $1,080
Preferred Customer Page 58 7/13/2013
![Page 59: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/59.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 20
Painting $2,560 12
Carpet $4,020 12 1
Base Board Heters $500 20 1
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 8
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 6
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 7
Clothes Washer $700 12 7
Clothes Dryer $500 12 9
Couch $1,500 10 1
Chair $750 10 1
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 1
1
1
Total Unit 20 $24,557
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
$3,650
$5,900
1,250
$1,870
$1,170
$840
$1,210
$2,090
$1,030
$780
$1,930
$1,650
$1,080
$1,150
$1,090
$3,120 $4,900 $6,990 $780 $3,020 $1,930 $2,490 $1,170 $2,290
Preferred Customer Page 59 7/13/2013
![Page 60: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/60.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 21
Painting $2,560 12
Carpet $4,020 12 1
Base Board Heters $500 20 1
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 8
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 7
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 5
Dining Set $1,200 10 1
Queen Bed $1,000 10 8
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 9
1
1
Total Unit 21 $24,557
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,650
5,900
1,250
1,870
840
2,640
1,300
760
1,670
1,700
1,080
1,150
$1,670 $4,900 $6,660 $3,020 $840 $1,700 $5,020
Preferred Customer Page 60 7/13/2013
![Page 61: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/61.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 22
Painting $2,560 12
Carpet $4,020 12 1
Base Board Heters $500 20 1
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 9
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 22 $24,557
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,650
5,900
1,250
680
1,870
820
2,640
1,300
780
1,930
1,600
1,080
1,150
1,060
$680 $5,960 $5,900 $780 $3,020 $4,350 $5,020
Preferred Customer Page 61 7/13/2013
![Page 62: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/62.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 23
Painting $2,560 12
Carpet $4,020 12 1
Base Board Heters $500 20 1
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $1,000 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 5
Clothes Washer $700 12 9
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 5
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1 2
1
Total Unit 23 $25,072
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,650
5,900
1,250
1,340
1,870
800
2,150
1,060
760
1,930
1,650
1,080
1,150
1,060
$1,340 $9,170 $6,660 $3,820 $1,930 $1,650 $1,080
Preferred Customer Page 62 7/13/2013
![Page 63: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/63.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 24
Painting $2,560 12
Carpet $4,020 12 1
Base Board Heters $500 20 1
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 9
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 7
Clothes Washer $700 12 7
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 7
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 8
Twin Beds - 2 $620 10 9
Loft Furniture $7,750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 24 $31,557
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,650
5,900
1,250
680
1,870
840
1,210
2,640
1,220
780
1,930
1,700
1,080
12,060
1,060
$680 $5,960 $5,900 $780 $13,930 $1,930 $2,060 $1,700 $4,930
Preferred Customer Page 63 7/13/2013
![Page 64: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/64.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 25
Painting $2,560 12
Carpet $4,020 12 1
Base Board Heters $500 20 1
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 5
Clothes Washer $700 12 9
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 5
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 25 $24,557
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,650
5,900
1,250
680
1,870
800
2,150
1,060
760
1,930
1,650
1,080
1,150
1,120
$680 $8,110 $6,660 $1,120 $3,820 $1,930 $1,650 $1,080
Preferred Customer Page 64 7/13/2013
![Page 65: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/65.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 26
Painting $2,560 12 1
Carpet $4,020 12 2
Base Board Heters $500 20 2
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 9
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 5
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 26 $24,557
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,760
6,080
1,250
680
1,870
820
2,150
1,060
760
1,930
1,650
1,080
1,150
1,120
$680 $4,460 $4,520 $7,200 $3,020 $2,750 $1,650 $1,080
Preferred Customer Page 65 7/13/2013
![Page 66: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/66.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 27
Painting $2,560 12 1
Carpet $4,020 12 2
Base Board Heters $500 20 2
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 7
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 3
Dining Set $1,200 15 1
Queen Bed $1,000 10 8
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 27 $24,557
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,760
6,080
1,250
680
1,870
820
1,210
2,150
1,060
720 900
1,930
1,700
1,080
1,150
1,120
$680 $720 $4,460 $3,760 $7,200 $3,020 $2,750 $1,700 $3,190
Preferred Customer Page 66 7/13/2013
![Page 67: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/67.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 28
Painting $2,560 12 1
Carpet $4,020 12 2
Base Board Heters $500 20 2
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 5
Clothes Washer $700 12 7
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 28 $24,557
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,760
6,080
1,250
680
1,870
800
1,210
2,150
1,060
780
1,930
1,600
1,080
1,150
1,120
$680 $4,460 $3,760 $7,980 $3,820 $3,530 $2,290
Preferred Customer Page 67 7/13/2013
![Page 68: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/68.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 29
Painting $2,560 12 1
Carpet $4,020 12 2
Base Board Heters $500 20 2
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 7
Clothes Washer $700 12 10
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 29 $24,557
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,760
6,080
1,250
680
1,870
840
930
2,640
1,300
780
1,930
1,650
1,080
1,150
1,060
$1,610 $2,310 $3,760 $6,860 $3,020 $1,930 $2,490 $5,020
Preferred Customer Page 68 7/13/2013
![Page 69: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/69.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 30
Painting $2,560 12 1
Carpet $4,020 12 2
Base Board Heters $500 20 2
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 7
Clothes Washer $700 12 6
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 5
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 30 $24,557
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,760
6,080
1,250
680
1,870
840
1,170
2,150
1,060
760
1,930
1,600
1,080
1,150
1,120
$680 $4,460 $4,520 $7,200 $3,020 $3,530 $840 $1,170 $1,080
Preferred Customer Page 69 7/13/2013
![Page 70: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/70.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 31
Painting $2,560 12 1
Carpet $4,020 12 2
Base Board Heters $500 20 2
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 10
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 4
Clothes Washer $700 12 9
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 1
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 31 $24,557
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,760
6,080
1,250
680
1,870
930
780
2,150
1,060
840
1,930
1,600
1,080
1,150
1,120
$1,610 $4,460 $3,760 $7,980 $3,020 $3,530 $840 $1,080
Preferred Customer Page 70 7/13/2013
![Page 71: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/71.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 32
Painting $2,560 12 1
Carpet $4,020 12 2
Base Board Heters $500 20 2
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 7
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 5
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 8
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 32 $24,557
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,760
6,080
1,250
680
1,870
1,210
820
1,140
2,150
1,060
780
1,930
1,700
1,080
1,150
1,120
$680 $4,460 $3,760 $7,980 $3,020 $2,750 $1,140 $1,700 $2,290
Preferred Customer Page 71 7/13/2013
![Page 72: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/72.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 33
Painting $2,560 12 2
Carpet $4,020 12 3
Base Board Heters $500 20 3
Tile $872 20 12
Linoleum $1,010 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 5
Clothes Washer $700 12 6
Clothes Dryer $500 12 9
Couch $1,500 10 3
Chair $750 10 3
TV/Entertainment $500 8 4
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 3
1
1
Total Unit 33 $24,617
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,870
6,260
1,250
680
1,870
800
1,170
2,210
1,090
740
1,930
1,650
1,080
1,150
1,150
$680 $1,990 $3,300 $3,870 $11,230 $1,930 $1,650 $1,170 $1,080
Preferred Customer Page 72 7/13/2013
![Page 73: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/73.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 34
Painting $2,560 12 2
Carpet $4,020 12 3
Base Board Heters $500 20 3
Tile $872 20 12
Linoleum $1,010 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 7
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 5
Clothes Washer $700 12 4
Clothes Dryer $500 12 4
Couch $1,500 10 3
Chair $750 10 3
TV/Entertainment $500 8 7
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 3
1
1
Total Unit 34 $24,617
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,870
6,260
1,250
680
1,870
1,210
800
1,110
820
2,210
1,090
800
1,930
1,600
1,080
1,150
1,150
$680 $1,250 $3,300 $3,870 $12,030 $5,460 $2,290
Preferred Customer Page 73 7/13/2013
![Page 74: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/74.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 35
Painting $2,560 12 2
Carpet $4,020 12 3
Base Board Heters $500 20 3
Tile $872 20 12
Linoleum $1,010 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 7
Refrigerator $1,200 12 6
Stove $1,000 15 7
Dishwasher $500 10 4
Clothes Washer $700 12 4
Clothes Dryer $500 12 9
Couch $1,500 10 3
Chair $750 10 3
TV/Entertainment $500 8 4
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 3
1
1
Total Unit 35 $24,617
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,870
6,260
1,250
680
1,870
1,210
2,050
780
1,110
2,210
1,090
740
1,930
1,600
1,080
1,150
1,150
$680 $1,990 $3,300 $4,650 $10,430 $4,640 $2,050 $2,290
Preferred Customer Page 74 7/13/2013
![Page 75: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/75.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 36
Painting $2,560 12 2
Carpet $4,020 12 3
Base Board Heters $500 20 3
Tile $872 20 12
Linoleum $1,010 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 7
Refrigerator $1,200 12 6
Stove $1,000 15 8
Dishwasher $500 10 4
Clothes Washer $700 12 4
Clothes Dryer $500 12 9
Couch $1,500 10 3
Chair $750 10 3
TV/Entertainment $500 8 4
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 3
1
1
Total Unit 36 $24,617
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,870
6,260
1,250
680
1,870
1,210
2,050
780
1,110
2,210
1,090
740
1,930
1,650
1,080
1,150
1,150
$680 $1,990 $3,300 $4,650 $10,430 $3,040 $1,650 $2,050 $2,290
Preferred Customer Page 75 7/13/2013
![Page 76: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/76.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 37
Painting $2,560 12 2
Carpet $4,020 12 3
Base Board Heters $500 20 3
Tile $872 20 12
Linoleum $1,010 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 7
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 2
Clothes Washer $700 12 4
Clothes Dryer $500 12 9
Couch $1,500 10 3
Chair $750 10 3
TV/Entertainment $500 8 2
Dining Set $1,200 15 1
Queen Bed $1,000 10 8
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 3
1
1
Total Unit 37 $24,617
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
$3,870
$6,260
1,250
$680
$1,870
$1,210
$740
$1,110
$2,210
$1,090
$700 $870
$1,930
$1,700
$1,080
$1,150
$1,150
$1,380 $1,990 $3,300 $3,870 $10,430 $3,040 $2,570 $2,290
Preferred Customer Page 76 7/13/2013
![Page 77: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/77.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 38
Painting $2,560 12 2
Carpet $4,020 12 3
Base Board Heters $500 20 3
Tile $872 20 12
Linoleum $1,010 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 7
Refrigerator $1,200 12 3
Stove $1,000 15 7
Dishwasher $500 10 5
Clothes Washer $700 12 9
Clothes Dryer $500 12 9
Couch $1,500 10 3
Chair $750 10 3
TV/Entertainment $500 8 4
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 3
1
1
Total Unit 38 $24,617
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
3,870
6,260
1,250
680
1,870
1,210
1,870
800
2,210
1,090
740
1,930
1,650
1,080
1,150
1,150
$680 $1,990 $3,300 $3,870 $13,100 $1,930 $1,650 $2,290
Preferred Customer Page 77 7/13/2013
![Page 78: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/78.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Current Year Expenses
Painting
Carpet
Base Board Heters
Tile
Linoleum
Counter Tops
Bath Enclosure
Bath Enclosure 3/4
Hot Water Tank
Refrigerator
Stove
Dishwasher
Clothes Washer
Clothes Dryer
Couch
Chair
TV/Entertainment
Dining Set
Queen Bed
Twin Beds - 2
Loft Furniture
Bedroom Case Goods
Misc. Case Goods
Total Current Yr Expenses
2024 2025 2026 2027 2028 2029 2030 2031 2032 2033
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
53,100 25,550 26,320 23,220
74,340 41,300 42,560 37,560
1,210 43,750 3,060
4,270 2,320
14,530
71,060
930 1,980 3,150 4,320 1,170 7,260
1,770 1,870 4,100
1,460
740 760 3,120 8,000 6,560 10,080 870 900
930 5,550 3,420 7,020 4,840
820 870 1,800
4,060 2,090 40,850 13,260 2,420 2,560 23,760
1,000 1,030 20,140 6,540 2,360 1,220 1,260 10,400
2,100 2,160 2,960 4,560 14,040 1,600 1,680 2,610 2,700
1,670 3,740 42,460 1,990
1,340 1,550 30,400 19,800 8,500
41,040
44,260
10,600 1,090 21,280 6,900 1,260
$24,890 $65,530 $220,910 $97,060 $107,370 $180,860 $90,570 $38,190 $32,540 $95,760
Preferred Customer Page 78 7/13/2013
![Page 79: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/79.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 1
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,370 15 3
Counter Tops $572 15 10
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 7
Clothes Washer $700 12 4
Clothes Dryer $500 12 9
Couch $1,500 10
Chair $750 8
TV/Entertainment $500 8 3
Dining Set $1,200 15 5
Queen Bed $1,000 10
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 1 $21,809
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
5,570
930
1,180
1,250
2,170
1,850
1,140
1,580
960
2,720
1,500
1,140
2,170
1,800
1,450
2,720
1,500
$13,760 $2,810 $4,210 $8,570 $1,180 $2,280 $1,580 $1,450
Preferred Customer Page 79 7/13/2013
![Page 80: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/80.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 2
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 19
Linoleum $1,725 15 11
Counter Tops $616 15 8
Bath Enclosures $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 7
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 2 $23,258
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
6,210
930
3,730
1,180
1,250
2,170
1,850
1,140
1,250
960
2,880
1,420
990
2,170
2,150
1,450
1,550
2,720
1,600
$10,490 $2,810 $5,290 $5,390 $6,210 $1,550 $7,480 $1,140 $1,450
Preferred Customer Page 80 7/13/2013
![Page 81: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/81.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 3
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 19
Linoleum $1,370 15 11
Counter Tops $572 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 7
Clothes Washer $700 12 8
Clothes Dryer $500 12 7
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 2
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 3 $21,809
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
5,570
930
2,940
1,120
1,250
2,170
1,850
1,140
1,250
2,880
1,420
1,110
2,170
2,150
1,450
2,720
1,600
$10,490 $1,850 $4,300 $5,330 $5,570 $7,800 $1,140 $1,450
Preferred Customer Page 81 7/13/2013
![Page 82: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/82.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 4
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 8
Bath Enclosures $1,200 22 15
Hot Water Tank $700 12 2
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 7
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Fruniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 4 $23,258
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
6,210
930
3,410
1,180
1,490
2,170
1,850
1,140
1,250
960
2,880
1,420
990
2,170
2,150
1,450
1,550
2,720
1,600
$9,240 $2,810 $5,290 $8,800 $6,210 $1,550 $5,240 $1,140 $1,450
Preferred Customer Page 82 7/13/2013
![Page 83: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/83.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 5
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,370 15 8
Counter Tops $572 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 5
Clothes Washer $700 12 6
Clothes Dryer $500 12 6
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 3
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 5 $21,809
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
5,570
930
2,690
1,120
1,250
2,170
1,850
1,080
2,880
1,420
1,140
2,170
2,150
1,450
2,720
1,600
$9,240 $1,850 $4,300 $8,020 $5,570 $1,080 $3,750 $1,140 $1,450
Preferred Customer Page 83 7/13/2013
![Page 84: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/84.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 6
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 8
Bath Enclosures $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 10 3
Stove $1,000 10 3
Dishwasher $500 10 9
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 8 2
Chair $750 8 2
TV/Entertainment $500 8 1
Dining Set $1,200 10 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 6 $23,258
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
6,210
930
3,410
1,180
1,250
2,380
1,970
1,210
1,250
960
3,240
1,600
1,080
2,520
2,150
1,450
1,550
2,720
1,600
$6,150 $960 $13,150 $6,210 $5,150 $8,590 $2,660
Preferred Customer Page 84 7/13/2013
![Page 85: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/85.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 7
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,370 15 8
Counter Tops $572 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 3
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 5
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 7 $21,809
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
5,570
930
2,690
1,120
1,530
2,170
1,850
1,080
1,250
960
3,540
1,750
990
2,170
2,150
1,450
2,720
1,500
$9,240 $2,810 $990 $8,020 $7,070 $1,080 $2,150 $1,530 $6,740
Preferred Customer Page 85 7/13/2013
![Page 86: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/86.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 8
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 7
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 3
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 5
Clothes Washer $700 12 6
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 10 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 8 $23,258
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
6,210
930
3,410
1,150
1,530
2,170
1,850
1,080
960
2,880
1,420
990
2,520
2,150
1,450
1,550
2,720
1,600
$5,820 $2,810 $6,440 $7,620 $6,210 $5,150 $3,750 $1,530 $1,450
Preferred Customer Page 86 7/13/2013
![Page 87: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/87.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 9
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,370 15 8
Counter Tops $572 15 10
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 2
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 8
Clothes Washer $700 12 6
Clothes Dryer $500 12 7
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 9 $21,809
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
5,570
930
2,690
1,180
1,490
2,170
1,850
1,170
3,540
1,750
990
2,170
2,150
1,450
2,720
1,500
$7,990 $1,850 $990 $6,900 $7,070 $1,180 $3,640 $1,170 $6,740
Preferred Customer Page 87 7/13/2013
![Page 88: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/88.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 10
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12
Refrigerator $1,200 12 8
Stove $1,000 15 6
Dishwasher $500 10 7
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 10 $23,258
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
6,210
930
3,410
1,180
1,410
2,170
1,850
1,140
1,250
960
3,540
1,750
990
2,170
2,150
1,450
1,550
2,720
1,500
$9,240 $2,810 $990 $8,800 $9,120 $1,550 $2,150 $1,140 $6,740
Preferred Customer Page 88 7/13/2013
![Page 89: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/89.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 11
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,370 15 8
Counter Tops $572 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 2
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 7
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 11 $21,809
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
5,570
930
2,690
1,120
1,490
2,240
1,910
1,140
1,250
960
2,880
1,420
990
2,170
2,210
1,450
2,720
1,600
$7,070 $3,200 $7,200 $8,020 $5,570 $3,090 $3,350 $1,450
Preferred Customer Page 89 7/13/2013
![Page 90: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/90.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 12
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 5
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 12 $23,258
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
6,210
930
3,410
1,180
1,250
2,240
1,910
1,080
1,250
960
2,880
1,420
990
2,170
2,150
1,450
1,550
2,720
1,600
$8,320 $3,200 $7,200 $8,800 $6,210 $2,630 $3,750 $1,450
Preferred Customer Page 90 7/13/2013
![Page 91: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/91.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 13
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,370 15 8
Counter Tops $572 15 10
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 5
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 5
Dining Set $1,200 15 5
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 13 $21,809
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
5,570
930
2,690
1,180
1,250
2,240
1,910
1,110
1,630
960
2,880
1,420
960 1,210
2,170
2,150
1,450
2,720
1,600
$7,070 $4,160 $6,210 $6,900 $5,570 $1,180 $4,860 $4,290
Preferred Customer Page 91 7/13/2013
![Page 92: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/92.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 14
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 2
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 14 $23,258
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
6,210
930
3,410
1,180
1,410
2,240
1,910
1,110
1,250
960
2,880
1,420
1,110
2,150
1,450
1,550
2,720
1,600
$4,900 $3,200 $6,210 $8,800 $7,620 $1,550 $5,970 $1,450
Preferred Customer Page 92 7/13/2013
![Page 93: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/93.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 15
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,370 15 8
Counter Tops $572 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 3
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 3
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 15 $21,809
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
5,570
930
2,690
1,120
1,530
2,240
1,910
1,020
1,250
960
2,880
1,420
990
2,150
1,450
2,720
1,600
$4,900 $3,200 $7,200 $9,040 $5,570 $3,750 $1,530 $1,450
Preferred Customer Page 93 7/13/2013
![Page 94: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/94.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 16
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 7
Clothes Washer $700 12 5
Clothes Dryer $500 12 9
Couch $1,500 10 6
Chair $750 10 6
TV/Entertainment $500 8 6
Dining Set $1,200 15 5
Queen Bed $1,000 10 5
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 6
1
1
Total Unit 16 $23,258
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
6,210
930
3,410
1,180
1,250
2,240
1,910
1,140
1,630
960
3,240
1,600
990
2,170
2,090
1,450
1,550
2,720
$7,070 $3,200 $2,900 $8,800 $6,210 $3,640 $4,840 $1,140 $3,080
Preferred Customer Page 94 7/13/2013
![Page 95: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/95.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 17
Painting $2,125 12 11
Carpet $2,750 12
Base Board Heters $500 20
Tile $872 20 11
Linoleum $1,370 15 8
Counter Tops $572 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 3
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 6
Dining Set $1,200 15 2
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 17 $21,809
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
5,570
930
2,690
1,120
1,530
2,240
1,910
1,110
1,250
960
3,540
1,750
990
2,210
1,450
2,720
1,500
$4,900 $3,200 $2,900 $8,020 $7,070 $1,110 $3,740 $6,740
Preferred Customer Page 95 7/13/2013
![Page 96: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/96.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 18
Painting $2,125 12 11
Carpet $3,050 12
Base Board Heters $500 20
Tile $872 20 12
Linoleum $1,725 15 8
Counter Tops $616 15 8
Bath Enclosure $1,200 22 15
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 4
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 18 $23,258
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
4,210
6,210
930
3,410
1,180
1,250
2,240
1,910
1,050
1,250
960
3,540
1,750
990
2,210
1,450
1,550
2,720
1,500
$6,150 $3,200 $2,900 $8,800 $8,760 $1,550 $2,210 $6,740
Preferred Customer Page 96 7/13/2013
![Page 97: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/97.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 19
Painting $2,560 12
Carpet $4,020 12 1
Base Board Heters $500 20 1
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 8
Bath Enclosure $1,200 22 15
Barh Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 6
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 7
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 19 $24,557
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,200
8,420
960
1,860
990
1,780
1,250
2,240
1,910
1,110
960
2,880
1,420
1,020
2,210
1,450
1,550
2,720
1,600
$3,970 $4,160 $6,210 $3,870 $5,200 $9,970 $2,710 $3,990 $1,450
Preferred Customer Page 97 7/13/2013
![Page 98: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/98.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 20
Painting $2,560 12
Carpet $4,020 12 1
Base Board Heters $500 20 1
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 8
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 6
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 7
Clothes Washer $700 12 7
Clothes Dryer $500 12 9
Couch $1,500 10 1
Chair $750 10 1
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 1
1
1
Total Unit 20 $24,557
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
$5,200
$8,420
960
1,860
$990
$1,780
$2,240
$1,910
$1,140
$960
$2,800
$1,380
$990
$2,210
$1,450
$1,550
$2,720
$1,550
$2,720 $8,340 $2,900 $2,850 $5,200 $11,520 $5,130 $1,450
Preferred Customer Page 98 7/13/2013
![Page 99: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/99.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 21
Painting $2,560 12
Carpet $4,020 12 1
Base Board Heters $500 20 1
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 8
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 7
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 5
Dining Set $1,200 10 1
Queen Bed $1,000 10 8
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 9
1
1
Total Unit 21 $24,557
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,200
8,420
960
1,860
990
$1,780
1,250
2,240
1,910
1,140
1,250
960
$3,540
$1,750
960 $1,210
2,240
$2,280
$1,450
1,550
2,720
1,380
$5,220 $8,740 $1,910 $2,850 $5,200 $9,970 $2,920 $2,280 $7,950
Preferred Customer Page 99 7/13/2013
![Page 100: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/100.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 22
Painting $2,560 12
Carpet $4,020 12 1
Base Board Heters $500 20 1
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 9
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 22 $24,557
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,200
8,420
960
1,860
1,050
$1,780
1,290
2,240
1,910
1,110
1,250
960
3,540
1,750
990
2,150
1,450
1,550
2,720
1,500
$3,970 $5,450 $2,900 $1,860 $6,700 $11,020 $3,260 $1,780 $6,740
Preferred Customer Page 100 7/13/2013
![Page 101: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/101.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 23
Painting $2,560 12
Carpet $4,020 12 1
Base Board Heters $500 20 1
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $1,000 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 5
Clothes Washer $700 12 9
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 5
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1 2
1
Total Unit 23 $25,072
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,200
8,420
960
1,860
2,090
$1,780
1,250
2,240
1,910
1,080
1,290
960
2,880
1,420
960 1,210
2,210
1,450
1,550
2,720
1,500
$3,970 $6,410 $6,210 $1,860 $6,700 $13,140 $3,990 $2,660
Preferred Customer Page 101 7/13/2013
![Page 102: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/102.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 24
Painting $2,560 12
Carpet $4,020 12 1
Base Board Heters $500 20 1
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 9
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 7
Clothes Washer $700 12 7
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 7
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 8
Twin Beds - 2 $620 10 9
Loft Furniture $7,750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 24 $31,557
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,200
8,420
960
1,860
1,050
$1,780
1,290
2,240
1,910
1,140
960
3,540
1,650
990
2,280
1,450
16,200
2,720
1,500
$2,720 $5,450 $2,900 $1,860 $6,700 $25,670 $4,570 $2,280 $4,990
Preferred Customer Page 102 7/13/2013
![Page 103: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/103.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 25
Painting $2,560 12
Carpet $4,020 12 1
Base Board Heters $500 20 1
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 5
Clothes Washer $700 12 9
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 5
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 25 $24,557
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,200
8,420
960
1,860
1,050
$1,780
1,250
2,240
1,910
1,080
1,290
960
2,880
1,420
960 1,210
2,210
1,450
1,550
2,720
1,600
$3,970 $6,410 $6,210 $1,860 $5,200 $12,100 $1,600 $3,990 $2,660
Preferred Customer Page 103 7/13/2013
![Page 104: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/104.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 26
Painting $2,560 12 1
Carpet $4,020 12 2
Base Board Heters $500 20 2
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 9
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 8
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 5
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 26 $24,557
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,360
8,670
990
1,860
1,050
$1,780
1,290
2,240
1,910
1,110
1,250
960
2,880
1,420
960 1,210
2,210
1,450
1,550
2,720
1,600
$3,970 $5,450 $7,200 $1,860 $7,960 $11,380 $3,990 $2,660
Preferred Customer Page 104 7/13/2013
![Page 105: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/105.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 27
Painting $2,560 12 1
Carpet $4,020 12 2
Base Board Heters $500 20 2
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 7
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 3
Dining Set $1,200 15 1
Queen Bed $1,000 10 8
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 27 $24,557
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,360
8,670
990
1,860
1,050
$1,780
1,250
2,240
1,910
1,110
960
2,880
1,420
1,140
2,280
1,450
1,550
2,720
1,600
$3,970 $3,200 $7,200 $1,860 $7,960 $11,380 $2,920 $2,280 $1,450
Preferred Customer Page 105 7/13/2013
![Page 106: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/106.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 28
Painting $2,560 12 1
Carpet $4,020 12 2
Base Board Heters $500 20 2
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 5
Clothes Washer $700 12 7
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 28 $24,557
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,360
8,670
990
1,860
1,050
$1,780
1,250
2,240
1,910
1,080
960
2,880
1,420
990
2,150
1,450
1,550
2,720
1,600
$3,970 $3,200 $8,190 $1,860 $9,040 $12,420 $1,780 $1,450
Preferred Customer Page 106 7/13/2013
![Page 107: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/107.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 29
Painting $2,560 12 1
Carpet $4,020 12 2
Base Board Heters $500 20 2
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 7
Clothes Washer $700 12 10
Clothes Dryer $500 12 9
Couch $1,500 10 9
Chair $750 10 9
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12
1
1
Total Unit 29 $24,557
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,360
8,670
990
1,860
1,050
$1,780
1,250
2,240
1,910
1,140
1,330
960
3,540
1,750
990
2,210
1,450
1,550
2,720
1,500
$3,970 $3,200 $5,220 $1,860 $1,500 $7,960 $8,670 $5,130 $6,740
Preferred Customer Page 107 7/13/2013
![Page 108: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/108.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 30
Painting $2,560 12 1
Carpet $4,020 12 2
Base Board Heters $500 20 2
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 7
Clothes Washer $700 12 6
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 5
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 30 $24,557
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,360
8,670
990
1,860
1,050
$1,780
1,250
2,240
1,910
1,140
960
2,880
1,420
960 1,210
2,150
1,450
1,550
2,720
1,600
$3,970 $4,160 $7,200 $1,860 $7,960 $12,420 $2,920 $2,660
Preferred Customer Page 108 7/13/2013
![Page 109: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/109.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 31
Painting $2,560 12 1
Carpet $4,020 12 2
Base Board Heters $500 20 2
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 10
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 4
Clothes Washer $700 12 9
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 1
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 31 $24,557
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,360
8,670
990
1,860
1,050
$1,780
1,330
2,240
1,910
1,050
1,290
960
2,880
1,420
1,080
2,150
1,450
1,550
2,720
1,600
$2,720 $4,490 $8,530 $1,860 $1,050 $9,040 $12,420 $1,780 $1,450
Preferred Customer Page 109 7/13/2013
![Page 110: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/110.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 32
Painting $2,560 12 1
Carpet $4,020 12 2
Base Board Heters $500 20 2
Tile $872 20 12
Linoleum $950 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 7
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 6
Clothes Washer $700 12 5
Clothes Dryer $500 12 9
Couch $1,500 10 2
Chair $750 10 2
TV/Entertainment $500 8 6
Dining Set $1,200 15 1
Queen Bed $1,000 10 8
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 2
1
1
Total Unit 32 $24,557
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,360
8,670
990
1,860
1,050
$1,780
2,240
1,910
1,110
1,630
960
2,880
1,420
990
2,280
1,450
1,550
2,720
1,600
$2,720 $3,200 $8,190 $1,860 $7,960 $11,380 $1,780 $2,280 $3,080
Preferred Customer Page 110 7/13/2013
![Page 111: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/111.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 33
Painting $2,560 12 2
Carpet $4,020 12 3
Base Board Heters $500 20 3
Tile $872 20 12
Linoleum $1,010 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 8
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 5
Clothes Washer $700 12 6
Clothes Dryer $500 12 9
Couch $1,500 10 3
Chair $750 10 3
TV/Entertainment $500 8 4
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 3
1
1
Total Unit 33 $24,617
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,520
8,930
1,020
1,980
1,050
$1,780
1,250
2,240
1,910
1,080
960
2,970
1,460
930 1,170
2,210
1,450
1,550
2,720
1,650
$4,900 $3,200 $1,910 $7,430 $3,680 $5,520 $14,570 $1,170 $1,450
Preferred Customer Page 111 7/13/2013
![Page 112: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/112.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 34
Painting $2,560 12 2
Carpet $4,020 12 3
Base Board Heters $500 20 3
Tile $872 20 12
Linoleum $1,010 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 7
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 5
Clothes Washer $700 12 4
Clothes Dryer $500 12 4
Couch $1,500 10 3
Chair $750 10 3
TV/Entertainment $500 8 7
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 3
1
1
Total Unit 34 $24,617
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,520
8,930
1,020
1,980
1,050
$1,780
2,240
1,910
1,080
1,580
1,170
2,970
1,460
1,020
2,150
1,450
1,550
2,720
1,650
$2,720 $2,240 $1,910 $8,450 $3,680 $7,670 $12,360 $2,750 $1,450
Preferred Customer Page 112 7/13/2013
![Page 113: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/113.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 35
Painting $2,560 12 2
Carpet $4,020 12 3
Base Board Heters $500 20 3
Tile $872 20 12
Linoleum $1,010 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 7
Refrigerator $1,200 12 6
Stove $1,000 15 7
Dishwasher $500 10 4
Clothes Washer $700 12 4
Clothes Dryer $500 12 9
Couch $1,500 10 3
Chair $750 10 3
TV/Entertainment $500 8 4
Dining Set $1,200 15 1
Queen Bed $1,000 10 6
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 3
1
1
Total Unit 35 $24,617
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,520
8,930
1,020
1,980
1,050
$1,780
1,910
1,050
1,580
960
2,970
1,460
930 1,170
2,150
1,450
1,550
2,720
1,650
$3,650 $960 $1,910 $7,430 $1,050 $2,600 $7,670 $12,360 $2,750 $1,450
Preferred Customer Page 113 7/13/2013
![Page 114: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/114.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 36
Painting $2,560 12 2
Carpet $4,020 12 3
Base Board Heters $500 20 3
Tile $872 20 12
Linoleum $1,010 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 7
Refrigerator $1,200 12 6
Stove $1,000 15 8
Dishwasher $500 10 4
Clothes Washer $700 12 4
Clothes Dryer $500 12 9
Couch $1,500 10 3
Chair $750 10 3
TV/Entertainment $500 8 4
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 3
1
1
Total Unit 36 $24,617
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,520
8,930
1,020
1,980
1,050
$1,780
1,970
1,050
1,580
960
2,970
1,460
930 1,170
2,210
1,450
1,550
2,720
1,650
$3,650 $960 $9,400 $1,050 $2,600 $5,520 $14,570 $2,750 $1,450
Preferred Customer Page 114 7/13/2013
![Page 115: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/115.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 37
Painting $2,560 12 2
Carpet $4,020 12 3
Base Board Heters $500 20 3
Tile $872 20 12
Linoleum $1,010 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 7
Refrigerator $1,200 12 9
Stove $1,000 15 7
Dishwasher $500 10 2
Clothes Washer $700 12 4
Clothes Dryer $500 12 9
Couch $1,500 10 3
Chair $750 10 3
TV/Entertainment $500 8 2
Dining Set $1,200 15 1
Queen Bed $1,000 10 8
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 3
1
1
Total Unit 37 $24,617
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
$5,520
$8,930
1,020
1,980
$1,050
$1,780
$2,240
$1,910
$990
$1,580
$960
$2,970
$1,460
$1,110
$2,280
$1,450
$1,550
$2,720
$1,650
$2,720 $3,200 $2,900 $7,430 $2,600 $6,630 $12,360 $3,860 $1,450
Preferred Customer Page 115 7/13/2013
![Page 116: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/116.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Unit 38
Painting $2,560 12 2
Carpet $4,020 12 3
Base Board Heters $500 20 3
Tile $872 20 12
Linoleum $1,010 15 8
Counter Tops $485 15 10
Bath Enclosure $1,200 22 15
Bath Enclosure 3/4 $800 22 5
Hot Water Tank $700 12 7
Refrigerator $1,200 12 3
Stove $1,000 15 7
Dishwasher $500 10 5
Clothes Washer $700 12 9
Clothes Dryer $500 12 9
Couch $1,500 10 3
Chair $750 10 3
TV/Entertainment $500 8 4
Dining Set $1,200 15 1
Queen Bed $1,000 10 7
Twin Beds - 2 $620 10 9
Loft Furniture $750 10 5
Bedroom Case Goods $1,500 12 8
Misc. Case Goods $750 12 3
1
1
Total Unit 38 $24,617
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
5,520
8,930
1,020
1,980
1,050
$1,780
2,680
1,910
1,080
1,290
960
2,970
1,460
930 1,170
2,210
1,450
1,550
2,720
1,650
$3,650 $2,250 $1,910 $7,430 $3,680 $5,520 $17,250 $1,170 $1,450
Preferred Customer Page 116 7/13/2013
![Page 117: UNIT INTERIORS RESERVE FUND NO. COMPONENT Unit 1kpvillage.com/owners/2013reservestudy.pdf · Unit 7 Painting $2,125 12 11 Carpet $2,750 12 2,750 Base Board Heters $500 20 500 Tile](https://reader033.vdocuments.mx/reader033/viewer/2022060321/5f0d31147e708231d4391f6d/html5/thumbnails/117.jpg)
UNIT INTERIORS RESERVE FUND
ITEM CURRENT UL RUL
NO. COMPONENT COST
Current Year Expenses
Painting
Carpet
Base Board Heters
Tile
Linoleum
Counter Tops
Bath Enclosure
Bath Enclosure 3/4
Hot Water Tank
Refrigerator
Stove
Dishwasher
Clothes Washer
Clothes Dryer
Couch
Chair
TV/Entertainment
Dining Set
Queen Bed
Twin Beds - 2
Loft Furniture
Bedroom Case Goods
Misc. Case Goods
Total Current Yr Expenses
2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE EXPENSE
75,780 36,400 37,520 33,120
106,020 58,940 60,690 53,580
16,740 6,720 6,930 6,120
84,030 6,670
1,150 19,130 22,430
35,600
22,500 3,870 1,330 2,820 4,470 6,120
19,530 56,000 2,380 2,680
16,650 51,570 3,940
990 1,020 4,200 10,800 8,880 13,680 1,170 1,210
18,750 5,160 1,330 7,900 4,890
32,640 1,170
2,720 2,800 54,720 17,820 6,480 31,860
1,380 26,980 8,760 1,500 3,200 1,650 14,000
3,720 5,760 17,820 2,040 2,160 3,330 3,420 4,680 7,260
26,040 2,240 5,040
1,800 2,090 40,850 26,520 11,400
55,100
59,600
103,360
1,380 15,000 1,550 30,400 9,900
$215,160 $134,600 $162,820 $221,020 $165,940 $200,130 $198,090 $153,150 $26,320 $114,320
Preferred Customer Page 117 7/13/2013