Sample Report

See what a Pellucis briefing looks like

This is a real analysis. The building name and address have been anonymized. Everything else — the numbers, the narrative, the assessment — is exactly what the client received.

PELLUCIS

Maple Ridge Co-operative

95 Wychcrest Avenue, Toronto, Ontario

52 units · Built 1980 · Self-managed with contract maintenance

Documents Analyzed: July 2025 — November 2025


Negotiate

Pellucis identified a $269,000 budget overrun that materially affects the property's value. This co-operative is a financially disciplined property with $1.32 million in reserves, consecutive operating surpluses, zero member conflict, and engaged ownership. The exposure is a single capital project that overran its budget by 68 percent — parking lot repaving, staircase replacement, and retaining walls contracted at $669,212 against an approved budget of $400,000. The fundamentals are strong enough to absorb this overrun, but buyers often consider such exposures when negotiating purchase price.

Identified exposure: $269,000

Basis: The parking lot and infrastructure project contracted at $669,212 exceeded the original $400,000 budget by $269,000, creating an unplanned reserve draw that may warrant consideration in the purchase price.


THE FINANCIAL PICTURE

The co-operative generated $1.20 million in revenue for fiscal 2025, up 1.4 percent year-over-year, and spent $1.15 million in operating and capital expenses, producing a $50,881 surplus. This follows a $79,608 surplus in 2024. The operating ratio is 0.96, meaning the co-op spends 96 cents for every dollar earned, leaving a four-cent margin before reserve contributions. Member arrears total $412 across 52 units, an arrears rate of 0.03 percent, which is functionally zero.

Reserves stand at $1.32 million, funded by annual contributions of $383,749. The co-op spent $349,552 from reserves during the year on kitchen renovations, roofing work totaling $142,210, and exterior renovations. Reserve runway is 3.78 years at current spending levels.

The exception: After year-end, the co-op signed a contract for $669,212 to complete parking lot repaving, retaining wall replacement, and staircase upgrades. The original budget approved by members was $400,000. The overrun of $269,000 represents a 68 percent cost escalation and will reduce reserves to approximately $1.05 million. This is not a reserve adequacy problem — it is a project estimation problem. The co-op has the cash to pay for the work without a special levy, but the buyer should not absorb the cost of the board's budget miss.

Annual Revenue$1,203,413
Annual Expenses$1,152,532
Operating Ratio96.0%
Surplus / Deficit$50,881
Reserve Fund Balance$1,320,185
Reserve Runway3.78 years
Debt$1,760,520 (CMHC — standard co-op financing)
Arrears$412
Per-Unit Exposure$8,468 net (gross: $33,856)

THE PROPERTY

This is a 52-unit townhouse co-operative built in 1980, now 45 years old. The documents show $349,552 in capital spending during fiscal 2025, including $142,210 for roofing, $20,521 for exterior renovations, and unit upgrades. The board has committed an additional $669,212 for parking lot repaving, retaining wall replacement, and central staircase upgrades, bringing total capital investment over the two-year period to over $1 million.

For a property of this age and construction type, the primary physical risks are property envelope deterioration, foundation settlement, and parking lot base failure from freeze-thaw cycles. The contracted work addresses two of these three risks directly. The board engaged a consulting engineering firm to provide design and tendering services, which demonstrates professional oversight.

What Pellucis did not find: The documents contain no reference to a reserve fund study completed within the past five years. There is no property envelope assessment on file despite the age of the structure. There is no mention of fire safety system inspections, mechanical system assessments, or plumbing infrastructure reviews.


THE COMMUNITY

Owners are engaged and cooperative. Meeting attendance at the July general meeting represented 40 to 50 percent turnout, well above the 10 to 15 percent required for quorum. Five active committees are functioning. The documents show zero noise complaints, zero bylaw disputes, zero tribunal references, and zero fines over the period analyzed. Meeting tone was collaborative and routine. No problem units consume disproportionate council time. A buyer moving into this building can expect a stable, participatory community without chronic conflict.


THE GOVERNANCE

This board is financially disciplined but operationally reactive. The evidence for discipline: the board increased reserve contributions mid-year, maintained consecutive operating surpluses, grew reserves, and reduced mortgage debt by $106,152.

The evidence for reactive operations: the parking lot project budget escalated from a mid-$350,000 engineering estimate to a $669,212 contracted cost, a 90 percent increase from estimate to execution.

Where governance weakens: The board has not commissioned a reserve fund study within the statutory five-year timeline, leaving capital planning without professional forecasting. The parking lot overrun demonstrates the cost of this gap — a reserve fund study would have identified the replacement cost and timeline, preventing a 68 percent budget miss.

Action Item ResolutionAdequate
Meeting AttendanceStrong
Quorum HealthStrong
Response TimeAdequate
Procurement DisciplineStrong
Financial ComplianceStrong
Conflict DensityStrong

WHAT PELLUCIS LOOKED FOR AND DID NOT FIND

Every Pellucis analysis searches for what should appear in the documents but does not. The absence of expected information is itself a finding.

No Reserve Fund Study Within Statutory Timeline

The documents contain no reference to a reserve fund study completed within the past five years, which Ontario co-operative housing legislation requires. For a 45-year-old property with $1.32 million in reserves and annual capital spending exceeding $350,000, a current study is the foundation of capital planning. Before closing, the buyer should require the co-op to commission a reserve fund study and review the findings.

No Property Envelope Assessment for 1980 Construction

The documents contain no property envelope assessment for a townhouse complex built in 1980. Properties from this era face predictable envelope risks: window seal failure, siding deterioration, flashing breakdown, and water ingress at wall-roof transitions. For a buyer, an unassessed envelope is an unquantified liability. Before closing, retain an independent property envelope consultant.

No Mechanical or Plumbing Infrastructure Assessment

The documents contain no assessment of mechanical systems, plumbing infrastructure, or electrical capacity for a 45-year-old property. Townhouse complexes from 1980 typically have shared plumbing mains and site drainage systems at or beyond their design lifespan. Before closing, require the co-op to provide maintenance records and retain an engineer to assess remaining lifespan.


THE FULL PICTURE

What is strong about this building:

This is a financially stable co-operative with strong reserves, consecutive operating surpluses, negligible arrears, and engaged ownership. The board maintains fiscal discipline, funds reserves at $383,749 annually, and has reduced mortgage debt over the past year while completing $349,552 in capital projects. The community is harmonious with zero member conflict and strong meeting attendance.

What requires attention:

The primary concern is reactive capital planning without professional forecasting, evidenced by a parking lot project that overran its budget by 68 percent and the absence of a reserve fund study. The 45-year-old property requires comprehensive engineering assessments to quantify the remaining capital exposure.


Pellucis Assessment

DimensionAssessment
Financial HealthAdequateConsecutive surpluses, growing reserves, negligible arrears, and stable mortgage demonstrate sound financial management.
Property ConditionMonitoringActive capital investment over $1 million in two years, but lack of engineering assessments leaves remaining exposure unquantified.
GovernanceStrongFinancially disciplined board with strong engagement, but reactive capital planning and missing statutory reserve fund study indicate execution gaps.
OverallNegotiateStrong fundamentals with a single material exposure — the $269,000 overrun — that may warrant consideration in purchase negotiations.

Pellucis. Forensic intelligence for property that matters.

This report is produced by Pellucis automated forensic analysis and is intended for informational purposes only. It does not constitute legal advice, a building inspection, an engineering assessment, or a financial audit.

Feel Confident Before You Commit.

Upload your documents. Receive your forensic intelligence briefing within 24 hours.

Get Your Report — $249