RESIDENTIAL
FOOTAGE
BUILDING
COMMON
FOOTAGE
COMMERCIAL
COMMON
FOOTAGE
BEDROOMS FULL
BATHS
HALF
BATHS
KITCHEN LIVING
ROOM
DINING
ROOM
FIRE
PLACE
LIGHT
WELL/
SKYLIGHT
BASEMENT % INTEREST
IN COMMON
ELEMENTS
% INTEREST IN
COMMERCIAL
COMMON
ELEMENTS
MONTHLY
RENT
& CAM
MONTHLY
& ANNUAL
RENT &
CAM PSF
MONTHLY
CONDO
FEES
MONTHLY
CONDO
FEES- PSF
MONTHLY
MASTER
LEASE
PAYMENTS
MONTHLY
MASTER
LEASE
PSF
TOTAL
MONTHLY
PAYMENTS
TOTAL
MONTHLY
PSF
2,76287700010000016.269%21.593%$0$0$1,912$0.69$1,583$0.57$3,495$1.27
2,62383300030000015.953%20.507%$0 $0$1,816$0.69$1,503$0.57$3,319$1.27
1,94861800010000014.421%15.229%$0 $0$1,348$0.69$1,116$0.57$2,465$1.27
1,51248100010000013.433%11.821%$0 $0$1,047$0.69$867$0.57$1,913$1.27
1,81857700010000014.126%14.213%$0 $0$1,258$0.69$1,042$0.57$2,300$1.27
1,27940600010000012.902%9.999%$0 $0$885$0.69$733$0.57$1,618$1.27
84927000010000011.927%6.637%$0$0$588$0.69$487$0.57$1,074$1.27
41,65013,9472,4523939121616417258/7100.00%100.000%$0$0$29,419$0.67$25,250$0.57$54,669$14.88
$0$0$353,033$8.00$303,000$6.87$656,033$178.60