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

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




Unit 2

Painting $2,125 12 11

Carpet $3,050 12 3,050


Tile $872 20 19

Linoleum $1,725 15 11

Counter Tops $616 15 8 770

Bath Enclosures $1,200 22 15



Stove $1,000 15 6 1,180




Couch $1,500 10 2 1,600

Chair $750 10 2 790


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


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





Unit 3

Painting $2,125 12 11

Carpet $2,750 12 2,750


Tile $872 20 19

Linoleum $1,370 15 11





Stove $1,000 15 6 1,180




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 15 5 1,400

Queen Bed $1,000 10 6 1,180

Twin Beds - 2 $620 10 9 800



1

1

Total Unit 3 $21,809 $3,250 $3,720 $1,400 $2,360 $1,280 $5,900 $800





Unit 4

Painting $2,125 12 11

Carpet $3,050 12 3,050


Tile $872 20 12

Linoleum $1,725 15 8 2,180





Stove $1,000 15 6 1,180




Couch $1,500 10 2 1,600

Chair $750 10 2 790


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



1

1

Total Unit 4 $23,258 $3,550 $3,920 $2,250 $2,980 $640 $7,250 $1,480





Unit 5

Painting $2,125 12 11

Carpet $2,750 12 2,750


Tile $872 20 12

Linoleum $1,370 15 8 1,730





Stove $1,000 15 6 1,180




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 15 5 1,400

Queen Bed $1,000 10 6 1,180

Twin Beds - 2 $620 10 9 800



1

1

Total Unit 5 $21,809 $3,250 $3,180 $560 $2,000 $3,800 $6,760 $800





Unit 6

Painting $2,125 12 11

Carpet $3,050 12 3,050


Tile $872 20 12

Linoleum $1,725 15 8 2,180





Stove $1,000 10 3 1,090




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




1

1

Total Unit 6 $23,258 $3,550 $520 $3,180 $2,410 $2,250 $1,180 $6,600 $2,840





Unit 7

Painting $2,125 12 11

Carpet $2,750 12 2,750


Tile $872 20 12

Linoleum $1,370 15 8 1,730





Stove $1,000 15 6 1,180




Couch $1,500 10 9 1,970

Chair $750 10 9 970


Dining Set $1,200 15 5 1,400

Queen Bed $1,000 10 6 1,180

Twin Beds - 2 $620 10 9 800



1

1

Total Unit 7 $21,809 $4,000 $760 $2,000 $2,980 $6,760 $4,420





Unit 8

Painting $2,125 12 11

Carpet $3,050 12 3,050


Tile $872 20 12

Linoleum $1,725 15 8 2,180





Stove $1,000 15 6 1,180




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 10 5 1,400

Queen Bed $1,000 10 6 1,180

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 8 $23,258 $3,550 $3,180 $760 $2,850 $3,800 $750 $5,610 $1,480





Unit 9

Painting $2,125 12 11

Carpet $2,750 12 2,750


Tile $872 20 12

Linoleum $1,370 15 8 1,730





Stove $1,000 15 6 1,180




Couch $1,500 10 9 1,970

Chair $750 10 9 970


Dining Set $1,200 15 5 1,400

Queen Bed $1,000 10 6 1,180

Twin Beds - 2 $620 10 9 800



1

1

Total Unit 9 $21,809 $4,000 $740 $1,400 $3,800 $640 $5,820 $3,740





Unit 10

Painting $2,125 12 11

Carpet $3,050 12 3,050


Tile $872 20 12

Linoleum $1,725 15 8 2,180



Hot Water Tank $700 12 700


Stove $1,000 15 6 1,180




Couch $1,500 10 9 1,970

Chair $750 10 9 970


Dining Set $1,200 15 5 1,400

Queen Bed $1,000 10 6 1,180

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 10 $23,258 $5,000 $2,250 $2,980 $640 $7,250 $4,420





Unit 11

Painting $2,125 12 11

Carpet $2,750 12 2,750


Tile $872 20 12

Linoleum $1,370 15 8 1,730





Stove $1,000 15 7 1,220




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 15 5 1,400

Queen Bed $1,000 10 7 1,220

Twin Beds - 2 $620 10 9 800



1

1

Total Unit 11 $21,809 $3,250 $3,920 $1,400 $620 $3,080 $5,240 $3,050





Unit 12

Painting $2,125 12 11

Carpet $3,050 12 3,050


Tile $872 20 12

Linoleum $1,725 15 8 2,180





Stove $1,000 15 7 1,220




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 15 5 1,400

Queen Bed $1,000 10 6 1,180

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 12 $23,258 $3,550 $3,180 $2,850 $1,800 $1,220 $6,600 $3,050





Unit 13

Painting $2,125 12 11

Carpet $2,750 12 2,750


Tile $872 20 12

Linoleum $1,370 15 8 1,730





Stove $1,000 15 7 1,220




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 15 5 1,400

Queen Bed $1,000 10 6 1,180

Twin Beds - 2 $620 10 9 800



1

1

Total Unit 13 $21,809 $3,250 $3,180 $2,800 $1,800 $1,220 $4,510 $3,050





Unit 14

Painting $2,125 12 11

Carpet $3,050 12 3,050


Tile $872 20 12

Linoleum $1,725 15 8 2,180





Stove $1,000 15 7 1,220




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 6 1,180

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 14 $23,258 $4,250 $1,240 $3,720 $850 $1,800 $1,220 $5,730 $3,050





Unit 15

Painting $2,125 12 11

Carpet $2,750 12 2,750


Tile $872 20 12

Linoleum $1,370 15 8 1,730





Stove $1,000 15 7 1,220




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 6 1,180

Twin Beds - 2 $620 10 9 800



1

1

Total Unit 15 $21,809 $3,250 $1,240 $3,180 $1,320 $1,800 $1,220 $5,240 $3,050





Unit 16

Painting $2,125 12 11

Carpet $3,050 12 3,050


Tile $872 20 12

Linoleum $1,725 15 8 2,180





Stove $1,000 15 7 1,220




Couch $1,500 10 6 1,800

Chair $750 10 6 880


Dining Set $1,200 15 5 1,400

Queen Bed $1,000 10 5 1,150

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 16 $23,258 $3,550 $4,200 $4,180 $1,860 $5,730 $3,050





Unit 17

Painting $2,125 12 11

Carpet $2,750 12 2,750


Tile $872 20 11

Linoleum $1,370 15 8 1,730





Stove $1,000 15 7 1,220




Couch $1,500 10 9 1,970

Chair $750 10 9 970


Dining Set $1,200 15 2 1,280

Queen Bed $1,000 10 7 1,220

Twin Beds - 2 $620 10 9 800



1

1

Total Unit 17 $21,809 $4,000 $1,280 $760 $1,240 $2,440 $5,240 $5,990





Unit 18

Painting $2,125 12 11

Carpet $3,050 12 3,050


Tile $872 20 12

Linoleum $1,725 15 8 2,180





Stove $1,000 15 7 1,220




Couch $1,500 10 9 1,970

Chair $750 10 9 970


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 7 1,220

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 18 $23,258 $4,300 $1,240 $580 $850 $620 $2,440 $6,600 $5,990





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



Barh Enclosure 3/4 $800 22 5 930



Stove $1,000 15 7 1,220




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 7 1,220

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 19 $24,557 $2,560 $5,900 $3,180 $1,780 $1,440 $3,080 $4,610 $3,050





Unit 20

Painting $2,560 12 2,560

Carpet $4,020 12 1 4,140


Tile $872 20 12

Linoleum $950 15 8 1,190



Bath Enclosure 3/4 $800 22 5 930



Stove $1,000 15 7 1,220




Couch $1,500 10 1 1,550

Chair $750 10 1 770


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 7 1,220

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 20 $24,557 $2,560 $8,990 $1,780 $1,440 $3,920 $3,740 $3,050





Unit 21

Painting $2,560 12 2,560

Carpet $4,020 12 1 4,140


Tile $872 20 12

Linoleum $950 15 8 1,190






Stove $1,000 15 7 1,220




Couch $1,500 10 9 1,970

Chair $750 10 9 970


Dining Set $1,200 10 1 1,240

Queen Bed $1,000 10 8 1,260

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 21 $24,557 $2,560 $5,900 $2,380 $1,860 $6,740 $6,960





Unit 22

Painting $2,560 12 2,560

Carpet $4,020 12 1 4,140


Tile $872 20 12

Linoleum $950 15 8 1,190






Stove $1,000 15 7 1,220




Couch $1,500 10 9 1,970

Chair $750 10 9 970


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 6 1,180

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 22 $24,557 $3,310 $5,900 $1,780 $2,420 $1,220 $3,970 $6,890





Unit 23

Painting $2,560 12 2,560

Carpet $4,020 12 1 4,140


Tile $872 20 12

Linoleum $950 15 8 1,190

Counter Tops $1,000 15 10





Stove $1,000 15 7 1,220




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 7 1,220

Twin Beds - 2 $620 10 9 800




1 2

1

Total Unit 23 $25,072 $3,310 $5,900 $2,390 $2,980 $2,440 $3,970 $3,950





Unit 24

Painting $2,560 12 2,560

Carpet $4,020 12 1 4,140


Tile $872 20 12

Linoleum $950 15 8 1,190






Stove $1,000 15 7 1,220




Couch $1,500 10 9 1,970

Chair $750 10 7 910


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



1

1

Total Unit 24 $31,557 $3,310 $5,900 $9,910 $620 $3,610 $4,360 $5,920





Unit 25

Painting $2,560 12 2,560

Carpet $4,020 12 1 4,140


Tile $872 20 12

Linoleum $950 15 8 1,190






Stove $1,000 15 7 1,220




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 7 1,220

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 25 $24,557 $2,560 $5,900 $3,180 $2,980 $2,440 $3,970 $3,950





Unit 26

Painting $2,560 12 1 2,640

Carpet $4,020 12 2 4,260


Tile $872 20 12

Linoleum $950 15 8 1,190






Stove $1,000 15 7 1,220




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 7 1,220

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 26 $24,557 $3,880 $7,980 $2,380 $620 $2,440 $3,970 $3,950





Unit 27

Painting $2,560 12 1 2,640

Carpet $4,020 12 2 4,260


Tile $872 20 12

Linoleum $950 15 8 1,190






Stove $1,000 15 7 1,220




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 8 1,260

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 27 $24,557 $3,880 $7,980 $560 $1,780 $620 $2,060 $5,230 $3,050





Unit 28

Painting $2,560 12 1 2,640

Carpet $4,020 12 2 4,260


Tile $872 20 12

Linoleum $950 15 8 1,190






Stove $1,000 15 7 1,220




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 6 1,180

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 28 $24,557 $3,880 $7,980 $2,380 $1,800 $2,060 $3,970 $3,050





Unit 29

Painting $2,560 12 1 2,640

Carpet $4,020 12 2 4,260


Tile $872 20 12

Linoleum $950 15 8 1,190






Stove $1,000 15 7 1,220


Clothes Washer $700 12 10


Couch $1,500 10 9 1,970

Chair $750 10 9 970


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 7 1,220

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 29 $24,557 $750 $3,880 $4,800 $1,780 $620 $3,080 $3,970 $5,990





Unit 30

Painting $2,560 12 1 2,640

Carpet $4,020 12 2 4,260


Tile $872 20 12

Linoleum $950 15 8 1,190






Stove $1,000 15 7 1,220




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 6 1,180

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 30 $24,557 $3,880 $7,980 $2,380 $2,000 $1,860 $3,970 $3,050





Unit 31

Painting $2,560 12 1 2,640

Carpet $4,020 12 2 4,260


Tile $872 20 12

Linoleum $950 15 8 1,190






Stove $1,000 15 7 1,220




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




1

1

Total Unit 31 $24,557 $4,400 $7,980 $580 $1,780 $1,180 $1,220 $3,100 $4,630





Unit 32

Painting $2,560 12 1 2,640

Carpet $4,020 12 2 4,260


Tile $872 20 12

Linoleum $950 15 8 1,190






Stove $1,000 15 7 1,220




Couch $1,500 10 2 1,600

Chair $750 10 2 790


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 8 1,260

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 32 $24,557 $3,880 $7,980 $2,580 $1,240 $2,060 $4,360 $3,050





Unit 33

Painting $2,560 12 2 2,720

Carpet $4,020 12 3 4,390


Tile $872 20 12

Linoleum $1,010 15 8 1,270






Stove $1,000 15 7 1,220




Couch $1,500 10 3 1,650

Chair $750 10 3 810


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 7 1,220

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 33 $24,617 $1,240 $2,720 $8,220 $580 $2,380 $820 $2,440 $4,050 $3,050





Unit 34

Painting $2,560 12 2 2,720

Carpet $4,020 12 3 4,390


Tile $872 20 12

Linoleum $1,010 15 8 1,270






Stove $1,000 15 7 1,220




Couch $1,500 10 3 1,650

Chair $750 10 3 810


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 6 1,180

Twin Beds - 2 $620 10 9 800




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





Unit 35

Painting $2,560 12 2 2,720

Carpet $4,020 12 3 4,390


Tile $872 20 12

Linoleum $1,010 15 8 1,270






Stove $1,000 15 7 1,220




Couch $1,500 10 3 1,650

Chair $750 10 3 810


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 6 1,180

Twin Beds - 2 $620 10 9 800




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





Unit 36

Painting $2,560 12 2 2,720

Carpet $4,020 12 3 4,390


Tile $872 20 12

Linoleum $1,010 15 8 1,270






Stove $1,000 15 8 1,260




Couch $1,500 10 3 1,650

Chair $750 10 3 810


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 7 1,220

Twin Beds - 2 $620 10 9 800




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





Unit 37

Painting $2,560 12 2 $2,720

Carpet $4,020 12 3 $4,390


Tile $872 20 12

Linoleum $1,010 15 8 1,270




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





Unit 38

Painting $2,560 12 2 2,720

Carpet $4,020 12 3 4,390


Tile $872 20 12

Linoleum $1,010 15 8 1,270






Stove $1,000 15 7 1,220




Couch $1,500 10 3 1,650

Chair $750 10 3 810


Dining Set $1,200 15 1 1,240

Queen Bed $1,000 10 7 1,220

Twin Beds - 2 $620 10 9 800




1

1

Total Unit 38 $24,617 $1,240 $2,720 $9,540 $580 $2,380 $3,280 $3,180 $2,380





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



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




Refrigerator $1,200 12 8

Stove $1,000 15 6

Dishwasher $500 10 7


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 2

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 19

Linoleum $1,725 15 11





Stove $1,000 15 6




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9

Loft Furniture $750 10 5



1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 3

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 19

Linoleum $1,370 15 11





Stove $1,000 15 6




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9



1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 4

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12






Stove $1,000 15 6




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9

Loft Fruniture $750 10 5



1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 5

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 12






Stove $1,000 15 6




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9



1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 6

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12






Stove $1,000 10 3




Couch $1,500 8 2

Chair $750 8 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 7

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 12






Stove $1,000 15 6




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9



1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 8

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12






Stove $1,000 15 6




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 9

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 12






Stove $1,000 15 6




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9



1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 10

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12




Hot Water Tank $700 12


Stove $1,000 15 6




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 11

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 12






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9



1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 12

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 13

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 12






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9



1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 14

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 15

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 12






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9



1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 16

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12






Stove $1,000 15 7




Couch $1,500 10 6

Chair $750 10 6



Queen Bed $1,000 10 5

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 17

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 11






Stove $1,000 15 7




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9



1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 18

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12






Stove $1,000 15 7




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 19

Painting $2,560 12

Carpet $4,020 12 1


Tile $872 20 12

Linoleum $950 15 8



Barh Enclosure 3/4 $800 22 5



Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 20

Painting $2,560 12

Carpet $4,020 12 1


Tile $872 20 12

Linoleum $950 15 8



Bath Enclosure 3/4 $800 22 5



Stove $1,000 15 7




Couch $1,500 10 1

Chair $750 10 1



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


$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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 21

Painting $2,560 12

Carpet $4,020 12 1


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 8

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 22

Painting $2,560 12

Carpet $4,020 12 1


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 23

Painting $2,560 12

Carpet $4,020 12 1


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1 2

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 24

Painting $2,560 12

Carpet $4,020 12 1


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 9

Chair $750 10 7



Queen Bed $1,000 10 8

Twin Beds - 2 $620 10 9

Loft Furniture $7,750 10 5



1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 25

Painting $2,560 12

Carpet $4,020 12 1


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 26

Painting $2,560 12 1

Carpet $4,020 12 2


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 27


Carpet $4,020 12 2


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 8

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 28


Carpet $4,020 12 2


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 29


Carpet $4,020 12 2


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 30


Carpet $4,020 12 2


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 31


Carpet $4,020 12 2


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 32


Carpet $4,020 12 2


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 8

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 33


Carpet $4,020 12 3


Tile $872 20 12







Stove $1,000 15 7




Couch $1,500 10 3

Chair $750 10 3



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 34


Carpet $4,020 12 3


Tile $872 20 12







Stove $1,000 15 7




Couch $1,500 10 3

Chair $750 10 3



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 35


Carpet $4,020 12 3


Tile $872 20 12







Stove $1,000 15 7




Couch $1,500 10 3

Chair $750 10 3



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 36


Carpet $4,020 12 3


Tile $872 20 12







Stove $1,000 15 8




Couch $1,500 10 3

Chair $750 10 3



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 37


Carpet $4,020 12 3


Tile $872 20 12







Stove $1,000 15 7




Couch $1,500 10 3

Chair $750 10 3



Queen Bed $1,000 10 8

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


$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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 38


Carpet $4,020 12 3


Tile $872 20 12







Stove $1,000 15 7




Couch $1,500 10 3

Chair $750 10 3



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2024 2025 2026 2027 2028 2029 2030 2031 2032 2033


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



ITEM CURRENT UL RUL

NO. COMPONENT COST


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


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 1

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 12






Stove $1,000 15 6




Couch $1,500 10

Chair $750 8



Queen Bed $1,000 10

Twin Beds - 2 $620 10 9



1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 2

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 19

Linoleum $1,725 15 11





Stove $1,000 15 6




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 3

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 19

Linoleum $1,370 15 11





Stove $1,000 15 6




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9



1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 4

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12






Stove $1,000 15 6




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9

Loft Fruniture $750 10 5



1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 5

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 12






Stove $1,000 15 6




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9



1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 6

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12






Stove $1,000 10 3




Couch $1,500 8 2

Chair $750 8 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 7

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 12






Stove $1,000 15 6




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9



1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 8

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12






Stove $1,000 15 6




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 9

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 12






Stove $1,000 15 6




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9



1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 10

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12






Stove $1,000 15 6




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 11

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 12






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9



1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 12

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 13

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 12






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9



1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 14

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 15

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 12






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9



1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 16

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12






Stove $1,000 15 7




Couch $1,500 10 6

Chair $750 10 6



Queen Bed $1,000 10 5

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 17

Painting $2,125 12 11

Carpet $2,750 12


Tile $872 20 11






Stove $1,000 15 7




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9



1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 18

Painting $2,125 12 11

Carpet $3,050 12


Tile $872 20 12






Stove $1,000 15 7




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 19

Painting $2,560 12

Carpet $4,020 12 1


Tile $872 20 12

Linoleum $950 15 8



Barh Enclosure 3/4 $800 22 5



Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 20

Painting $2,560 12

Carpet $4,020 12 1


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 1

Chair $750 10 1



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


$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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 21

Painting $2,560 12

Carpet $4,020 12 1


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 8

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 22

Painting $2,560 12

Carpet $4,020 12 1


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 23

Painting $2,560 12

Carpet $4,020 12 1


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1 2

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 24

Painting $2,560 12

Carpet $4,020 12 1


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 9

Chair $750 10 7



Queen Bed $1,000 10 8

Twin Beds - 2 $620 10 9

Loft Furniture $7,750 10 5



1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 25

Painting $2,560 12

Carpet $4,020 12 1


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 26


Carpet $4,020 12 2


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 27


Carpet $4,020 12 2


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 8

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 28


Carpet $4,020 12 2


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 29


Carpet $4,020 12 2


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 9

Chair $750 10 9



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 30


Carpet $4,020 12 2


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 31


Carpet $4,020 12 2


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 32


Carpet $4,020 12 2


Tile $872 20 12

Linoleum $950 15 8






Stove $1,000 15 7




Couch $1,500 10 2

Chair $750 10 2



Queen Bed $1,000 10 8

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 33


Carpet $4,020 12 3


Tile $872 20 12







Stove $1,000 15 7




Couch $1,500 10 3

Chair $750 10 3



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 34


Carpet $4,020 12 3


Tile $872 20 12







Stove $1,000 15 7




Couch $1,500 10 3

Chair $750 10 3



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 35


Carpet $4,020 12 3


Tile $872 20 12







Stove $1,000 15 7




Couch $1,500 10 3

Chair $750 10 3



Queen Bed $1,000 10 6

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 36


Carpet $4,020 12 3


Tile $872 20 12







Stove $1,000 15 8




Couch $1,500 10 3

Chair $750 10 3



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 37


Carpet $4,020 12 3


Tile $872 20 12







Stove $1,000 15 7




Couch $1,500 10 3

Chair $750 10 3



Queen Bed $1,000 10 8

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


$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



ITEM CURRENT UL RUL

NO. COMPONENT COST

Unit 38


Carpet $4,020 12 3


Tile $872 20 12







Stove $1,000 15 7




Couch $1,500 10 3

Chair $750 10 3



Queen Bed $1,000 10 7

Twin Beds - 2 $620 10 9




1

1


2034 2035 2036 2037 2038 2039 2040 2041 2042 2043


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



ITEM CURRENT UL RUL

NO. COMPONENT COST


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


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


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

Documents