Managed by Assured Real Estate (702) 868-0900Owner Portal

Home / Financial

Financial

The Association's reserve fund, funding plan, and scheduled reserve projects.

Reserve Fund

Projected as of January 1, 2026

Reserve balance$253,000.00
Fully funded balance (reserve study)$364,360.00
Percent funded69.4%

The fully funded balance is the amount the reserve study calculates the Association should have on hand, based on the age, remaining useful life, and replacement cost of each component. Percent funded compares the reserve balance to that amount.

Source: 2026 reserve study by GeoReserves, January 10, 2025. The full study is on the Documents page.

Funding Plan

PlanMonthlyAnnual
Current reserve contribution
Budgeted contribution reported in the reserve study
$7,083.33$85,000.00
Fully Funded (100%) Plan, 2026$5,657.50$67,890.00
10% Threshold Plan, 2026$4,978.60$59,743.00

Scheduled Reserve Projects, 2026 to 2028

DueComponentEst. costStatus
2026Block Wall - Repaint$95,000.00Scheduled
2026Block Wall - Repair$95,000.00Scheduled
2026Monument Signs - Replace$30,000.00Scheduled
2026Wrought Iron Fencing - Replace$2,275.00Scheduled
2028Concrete Pavers - Replace$2,132.00Scheduled

Due years and estimated costs (adjusted for inflation) are from the reserve study. Status is updated by management. The study schedules no reserve projects in 2027.

Owners may request the Association's financial statements and budget with a Document Request, or ask a question with an Accounting Question.