Reconcile prepayments and retained cash
Acquisition plus one modelled ownership year is $1,200,000 + $153,500 + $83,900 − $10,500 prepaid insurance = $1,426,900, including retained reserves. The remaining ownership-year funding after prepayments is $73,400. The $30,000 opening contingency and $12,000 annual replacement contribution are separate here; record whether your own funds overlap. Base replacement provisions on inspection findings and component condition, not a universal percentage. Actual settlement adjustments and payment periods must replace this simplified timing, which is not an exact first-calendar-year forecast. A reserve is cash you retain, not necessarily money you spend that year.

