|
:� ��`� �"$14,4G� Ea��sti�g ���r���; f��28,£�00 New Tawers less 50/ Rent Abatement first 10 years
<br />Annual Inflation Adjustment 3.0%
<br />Gross Annual Abatement ` Net Annual'
<br />Payment ,: .(50�0) � : Payrne.�t
<br />YF�!?3: �� ..�.r<'��,�#�`'�`_ ...2�,809 5 �57,6Q�
<br />Y�EAR 2 $ 88,992 $ 29,664 $ 5��;32�
<br />YEAR 3 $ 91,662 $ 3U,�54 $ 61,108
<br />YEAR 4 $ 94,412 $ 31,471 $', 62,941
<br />YE�R 5 $ 97,24� $ 32,415 $ 64,8"?!3
<br />YE�1R 6 � 10�,�5I $ 33,387 $ 66,7i4
<br />YEAR 7 � 1G3;166 $ 34,389 $ 6$,7�7
<br />YEAR 8 $ 106,261 $ 35,420 $ 70,841
<br />YEAR 9 $ 109,449 $ 36,483 $ 72,966
<br />Y�AR 1Q: $ ' I12,7�2 $: 37;577 $ 75,155
<br />YEAR 11 $ 1]�6,114 $ 116,114
<br />YEAR 12 $ 119,598 $ ' 119,598
<br />YEAR 13 $ 123,186 $ 123,186
<br />YEAR 14 $ 126,881 $ 126,881''
<br />YEAR 15 $ 130,688 $ 130,6$8
<br />YEAR 16 $ 134,608 $ 134,608
<br />YEAR 17 $ 138,647 $ 138,647
<br />YEAR 18 $ 142,806 $ 142,806
<br />YEAR 19 $ 147,090 $ 147,090
<br />YEAR 20: $ 151,503 $ 151,503
<br />YEAR 21 $ 156,048 $' 156,048
<br />YEAR 22 $ 160,729 $ 160,729
<br />YEAR 23 $ 165,551 $ 165,551
<br />YEAR 24 $ 170,518 $ 170,518
<br />YEAR 25 $ ll5,633 $ 175,633
<br />YEAR 26 $ 180,902 $ 180,9�2
<br />YEAR 27 $ 186,329 $ 186,329
<br />YEAR 28 $ 191,919 ,,,$ 191,919
<br />YEAR 29 $ 197,677 $ 197,677
<br />YEAR 30 ' $ 203,607 $ 203,607
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />Annual Lease Rate (with inflation adjustment)
<br />Alta Vista
<br />14,400
<br />1d,832
<br />15,277
<br />15,735
<br />16, 207
<br />35;594
<br />17,194
<br />17, 710
<br />18,241
<br />�
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />1�,�52 $
<br />19,933 $
<br />20,531 $
<br />21,147 $
<br />21,781 $
<br />22,435 $
<br />23,108 $
<br />23,801 $
<br />24,515 $
<br />' 25,250 $
<br />26,008 $
<br />26,788 $
<br />27,592 $
<br />28,420 $
<br />29,272 $
<br />30,150 $
<br />31,055 $
<br />31,987 $
<br />32,946 $
<br />Fairview
<br />14,400
<br />�4,832
<br />15,277
<br />15,735
<br />1G,?07
<br />16,694
<br />17,194
<br />17,710
<br />18,241
<br />Civic Center
<br />$ 28,800
<br />� 29,G64
<br />$ 30,554
<br />$ 31,471
<br />$ 32,415
<br />$ 33,387
<br />$ 34,389
<br />$ 35,420
<br />$ 36,483
<br />19,352 $
<br />19,933 $
<br />20,531 $
<br />21,147 $
<br />21,781 $
<br />22,435 $
<br />23,108 $
<br />23,801 $
<br />24,515 $
<br />25,250 $
<br />z6,00s $
<br />26,788 $
<br />27,592 $
<br />28,420 $
<br />29,272 $
<br />30,150 $
<br />31,055 $
<br />31,987 $
<br />32,946 $
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />$
<br />Acorn
<br />28,800
<br />29,664
<br />30,554
<br />31,471
<br />32,415
<br />33,387
<br />34,389
<br />35,420
<br />36,483
<br />38,705 $ 38,705
<br />39,866 $ 39,866
<br />41,062 $ 41,062
<br />42,294 $ 42,294
<br />43,563 $ 43,563
<br />44,869 $ 44,869
<br />46,216 $ 46,216
<br />47,602 $ 47,602
<br />49,030 $ 49,030
<br />50,501 $ 50,501
<br />52,016 $ 52,016
<br />53,576 $ 53,576
<br />55,184 $ 55,184
<br />56,839 $ 56,839
<br />58,544 $ 58,544
<br />60,301 $ 60,301
<br />62,110 $ 62,110
<br />63,973 $ 63,973
<br />65,892 $ 65,892
<br />$ 4,110,516 , $ 3,780,356 , $ 685,086 $ 685,086 $ 1,370,172 $ 1,370,172
<br />Ave ra ge/Towe r
<br />$ 14,400
<br />$ i�,�3�
<br />$ 15,277
<br />$ 15,735
<br />j 1fi,2U7
<br />$ 16,594
<br />$` 17,194
<br />$ 17,710
<br />$ 18,241
<br />S ss,�s9
<br />$ 29,029
<br />$ 29,899
<br />$ 30,796
<br />$ 31,720
<br />$ 32,672
<br />$ 33,652
<br />$ 34,662
<br />$ 35,702
<br />$ 36,773
<br />$ 37,876
<br />$ 39,012
<br />$ 40,182
<br />$ 41,388
<br />$ 42,629
<br />$ 43,908
<br />$ 45,226
<br />$ 46,582
<br />$ 47,980
<br />$ 49,419
<br />$ 50,902
<br />1
<br />
|