 |
| UNIT # |
APPROX. AREA |
BED/BATH |
TERRACE BALCONY |
TOTAL SQ. FT. |
PURCHASE PRICE |
ESTIMATED MONTHLY FEES 1ST YEAR |
EST. TOTAL MONTHLY CARRYING CHARGES 1ST YEAR |
FLOOR PLAN |
COMMON CHARGES |
RE TAXES W/OUT 421A |
RE TAXES WITH 421A |
RE TAXES W/OUT 421A |
RE TAXES WITH 421A |
| 1A |
1,635 |
3/2.5 |
|
1,635 |
$1,830,000 |
$1,323.84 |
$623.12 |
$435.77 |
$1,946.96 |
$1,759.61 |
 |
| 1B |
1,650 |
2+/office+ |
|
1,650 |
|
|
|
|
|
|
|
| Rec |
888 |
rec/2.5+.5 |
|
888 |
|
|
|
|
|
|
|
| |
2,538 |
|
715 |
3,253 |
$1,940,000 |
$2,058.54 |
$968.94 |
$677.61 |
$3,027.48 |
$2,736.14 |
 |
| 1D |
861 |
1/1 |
|
861 |
$905,000 |
$700.04 |
$329.51 |
$230.43 |
$1,029.55 |
$930.47 |
 |
| 1E |
988 |
1+rec/2.5 |
|
988 |
|
|
|
|
|
|
|
| Rec |
955 |
|
|
955 |
|
|
|
|
|
|
|
| |
1,943 |
|
|
1,943 |
$1,840,000 |
$1,573.36 |
$740.57 |
$517.90 |
$2,313.93 |
$2,091.26 |
 |
| 1F |
803 |
1+rec/2.5 |
|
803 |
|
|
|
|
|
|
|
| Rec |
848 |
|
|
848 |
|
|
|
|
|
|
|
| |
1,651 |
|
584 |
2,235 |
$1,715,000 |
$1,337.70 |
$629.65 |
$440.33 |
$1,967.35 |
$1,778.03 |
 |
| 1G |
948 |
1+rec/1.5+.5 |
|
1,575 |
|
|
|
|
|
|
|
| Rec |
698 |
|
|
698 |
|
|
|
|
|
|
|
| |
1,646 |
|
627 |
2,273 |
$1,745,000 |
$1,337.70 |
$629.65 |
$440.33 |
$1,967.35 |
$1,778.03 |
 |
| 2A |
1,637 |
3/2.5 |
|
1,637 |
$2,075,000 |
$1,330.77 |
$626.39 |
$438.05 |
$1,957.16 |
$1,768.82 |
 |
| 2B |
1,635 |
2+office/2.5 |
|
1,635 |
$1,970,000 |
$1,323.84 |
$623.12 |
$435.77 |
$1,946.96 |
$1,759.61 |
 |
| 2C |
1,307 |
2+office/2.5 |
|
1,307 |
$1,625,000 |
$1,060.46 |
$499.15 |
$349.07 |
$1,559.61 |
$1,409.53 |
 |
| 2D |
1,219 |
2/2 |
|
1,219 |
$1,575,000 |
$991.15 |
$466.53 |
$326.25 |
$1,457.67 |
$1,317.40 |
 |
| 2E |
995 |
1+office/2 |
|
995 |
$1,240,000 |
$804.01 |
$378.44 |
$264.65 |
$1,182.45 |
$1,068.66 |
 |
| 2F |
760 |
1/1 |
|
760 |
$805,000 |
$616.87 |
$290.36 |
$203.05 |
$907.22 |
$819.92 |
 |
| 2G |
952 |
1+office/1.5 |
|
952 |
$1,105,000 |
$769.35 |
$362.13 |
$253.25 |
$1,131.48 |
$1,022.60 |
 |
| 3A |
1,637 |
3/2.5 |
|
1,637 |
$2,105,000 |
$1,330.77 |
$626.39 |
$438.05 |
$1,957.16 |
$1,768.82 |
 |
| 3B |
1,635 |
2+office/2.5 |
|
1,635 |
$2,025,000 |
$1,323.84 |
$623.12 |
$435.77 |
$1,946.96 |
$1,759.61 |
 |
| 3C |
1,307 |
2+office/2.5 |
|
1,307 |
$1,665,000 |
$1,060.46 |
$499.15 |
$349.07 |
$1,559.61 |
$1,409.53 |
 |
| 3D |
1,196 |
2/2 |
23 |
1,219 |
$1,540,000 |
$970.35 |
$456.74 |
$319.41 |
$1,427.09 |
$1,289.76 |
 |
| 3E |
995 |
1+office/2 |
|
995 |
$1,265,000 |
$804.01 |
$378.44 |
$264.65 |
$1,182.45 |
$1,068.66 |
 |
| 3F |
760 |
1/1 |
|
760 |
$825,000 |
$616.87 |
$290.36 |
$203.05 |
$907.22 |
$819.92 |
 |
| 3G |
952 |
1+office/1.5 |
|
952 |
$1,125,000 |
$769.35 |
$362.13 |
$253.25 |
$1,131.48 |
$1,022.60 |
 |
| 4A |
1,637 |
3/2.5 |
|
1,637 |
$2,135,000 |
$1,330.77 |
$626.39 |
$438.05 |
$1,957.16 |
$1,768.82 |
 |
| 4B |
1,635 |
2+office/2.5 |
|
1,635 |
$2,045,000 |
$1,323.84 |
$623.12 |
$435.77 |
$1,946.96 |
$1,759.61 |
 |
| 4C |
1,284 |
2+office/2.5 |
23 |
1,307 |
$1,705,000 |
$1,039.66 |
$489.37 |
$342.23 |
$1,529.03 |
$1,381.89 |
 |
| 4D |
1,219 |
2/2 |
|
1,219 |
$1,595,000 |
$991.15 |
$466.53 |
$326.25 |
$1,457.67 |
$1,317.40 |
 |
| 4E |
995 |
1+office/2 |
|
995 |
$1,290,000 |
$804.01 |
$378.44 |
$264.65 |
$1,182.45 |
$1,068.66 |
 |
| 4F |
760 |
1/1 |
|
760 |
$845,000 |
$616.87 |
$290.36 |
$203.05 |
$907.22 |
$819.92 |
 |
| 4G |
952 |
1+office/1.5 |
|
952 |
$1,145,000 |
$769.35 |
$362.13 |
$253.25 |
$1,131.48 |
$1,022.60 |
 |
| 5A |
1,637 |
3/2.5 |
|
1,637 |
$2,165,000 |
$1,330.77 |
$626.39 |
$438.05 |
$1,957.16 |
$1,768.82 |
 |
| 5B |
1,612 |
2+office/2.5 |
23 |
1,635 |
$2,065,000 |
$1,309.98 |
$616.60 |
$431.20 |
$1,926.58 |
$1,741.18 |
 |
| 5C |
1,307 |
2+office/2.5 |
|
1,307 |
$1,745,000 |
$1,060.46 |
$499.15 |
$349.07 |
$1,559.61 |
$1,409.53 |
 |
| 5D |
1,219 |
2/2 |
|
1,219 |
$1,615,000 |
$991.15 |
$466.53 |
$326.25 |
$1,457.67 |
$1,317.40 |
 |
| 5E |
970 |
1+office/2 |
25 |
995 |
$1,315,000 |
$790.14 |
$371.92 |
$260.09 |
$1,162.06 |
$1,050.24 |
 |
| 5F |
760 |
1/1 |
|
760 |
$865,000 |
$616.87 |
$290.36 |
$203.05 |
$907.22 |
$819.92 |
 |
| 5G |
952 |
1+office/1.5 |
|
952 |
$1,165,000 |
$769.35 |
$362.13 |
$253.25 |
$1,131.48 |
$1,022.60 |
 |
| 6A |
1,637 |
3/2.5 |
|
1,637 |
$2,205,000 |
$1,330.77 |
$626.39 |
$438.05 |
$1,957.16 |
$1,768.82 |
 |
| 6B |
1,635 |
2+office/2.5 |
|
1,635 |
$2,095,000 |
$1,323.84 |
$623.12 |
$435.77 |
$1,946.96 |
$1,759.61 |
 |
| 6C |
1,307 |
2+office/2.5 |
|
1,307 |
$1,785,000 |
$1,060.46 |
$499.15 |
$349.07 |
$1,559.61 |
$1,409.53 |
 |
| 6D |
1,196 |
2/2 |
23 |
1,219 |
$1,630,000 |
$970.35 |
$456.74 |
$319.41 |
$1,427.09 |
$1,289.76 |
 |
| 6E |
995 |
1+office/2 |
|
995 |
$1,340,000 |
$804.01 |
$378.44 |
$264.65 |
$1,182.45 |
$1,068.66 |
 |
| 6F |
760 |
1/1 |
|
760 |
$885,000 |
$616.87 |
$290.36 |
$203.05 |
$907.22 |
$819.92 |
 |
| 6G |
952 |
1+office/1.5 |
|
952 |
$1,185,000 |
$769.35 |
$362.13 |
$253.25 |
$1,131.48 |
$1,022.60 |
 |
| 7A |
1,637 |
3/2.5 |
|
1,637 |
$2,245,000 |
$1,330.77 |
$626.39 |
$438.05 |
$1,957.16 |
$1,768.82 |
 |
| 7B |
1,635 |
2+office/2.5 |
|
1,635 |
$2,115,000 |
$1,323.84 |
$623.12 |
$435.77 |
$1,946.96 |
$1,759.61 |
 |
| 7C |
1,284 |
2+office/2.5 |
23 |
1,307 |
$1,825,000 |
$1,039.66 |
$489.37 |
$342.23 |
$1,529.03 |
$1,381.89 |
 |
| 7D |
1,219 |
2/2 |
|
1,219 |
$1,650,000 |
$991.15 |
$466.53 |
$326.25 |
$1,457.67 |
$1,317.40 |
 |
| 7E |
995 |
1+office/2 |
|
995 |
$1,365,000 |
$804.01 |
$378.44 |
$264.65 |
$1,182.45 |
$1,068.66 |
 |
| 7F |
760 |
1/1 |
|
760 |
$905,000 |
$616.87 |
$290.36 |
$203.50 |
$907.22 |
$819.92 |
 |
| 7G |
952 |
1+office/1.5 |
|
952 |
$1,205,000 |
$769.35 |
$362.13 |
$253.25 |
$1,131.48 |
$1,022.60 |
 |
| 8A |
1,637 |
3/2.5 |
|
1,637 |
$2,275,000 |
$1,330.77 |
$626.39 |
$438.05 |
$1,957.16 |
$1,768.82 |
 |
| 8B |
1,616 |
2+office/2.5 |
23 |
1,639 |
$2,115,000 |
$1,309.98 |
$616.60 |
$431.20 |
$1,926.58 |
$1,741.18 |
 |
| 8C |
1,307 |
2+office/2.5 |
|
1,307 |
$1,885,000 |
$1,060.46 |
$499.15 |
$349.07 |
$1,559.61 |
$1,409.53 |
 |
| 8D |
1,219 |
2/2 |
|
1,219 |
$1,660,000 |
$991.15 |
$466.53 |
$326.25 |
$1,457.67 |
$1,317.40 |
 |
| 8E |
1,099 |
2/2 |
25 |
1,124 |
$1,420,000 |
$894.11 |
$420.85 |
$294.31 |
$1,314.97 |
$1,188.42 |
 |
| 8F |
957 |
1/2 |
|
957 |
$1,100,000 |
$776.28 |
$365.39 |
$255.53 |
$1,141.68 |
$1,031.81 |
 |
| 8G |
953 |
1+office/1.5 |
|
953 |
$1,230,000 |
$776.28 |
$365.39 |
$255.53 |
$1,141.68 |
$1,031.81 |
 |
| 9A |
1,559 |
3/2.5 |
288 |
1,847 |
$2,325,000 |
$1,261.46 |
$593.76 |
$415.23 |
$1,855.22 |
$1,676.69 |
 |
| 9B |
1,357 |
2/2.5 |
603 |
1,960 |
$1,955,000 |
$1,102.04 |
$518.73 |
$362.76 |
$1,620.77 |
$1,464.80 |
 |
| 9C |
979 |
1/1.5 |
|
979 |
$1,195,000 |
$797.08 |
$375.18 |
$262.37 |
$1,172.26 |
$1,059.45 |
 |
| 9D |
1,213 |
2/2 |
26 |
1,239 |
$1,690,000 |
$984.22 |
$463.27 |
$323.97 |
$1,447.48 |
$1,308.19 |
 |
| 9E |
1,468 |
3/2.5 |
591 |
2,059 |
$2,205,000 |
$1,192.15 |
$561.14 |
$392.42 |
$1,753.29 |
$1,584.57 |
 |
| 9F/ |
1,529 |
2/2.5 |
562 |
|
|
|
|
|
|
|
|
| 10F |
|
|
190 |
|
|
|
|
|
|
|
|
| |
|
|
752 |
2,281 |
$2,430,000 |
$1,240.67 |
$583.98 |
$408.39 |
$1,824.64 |
$1,649.05 |
 |
| PHA |
1,531 |
2/2.5 |
1,058 |
2,589 |
$2,680,000 |
$1,243.30 |
$585.22 |
$409.26 |
$1,828.52 |
$1,652.56 |
 |
| PHB |
1,369 |
2/2 |
1,148 |
2,517 |
$2,410,000 |
$1,111.61 |
$523.23 |
$365.91 |
$1,634.84 |
$1,477.52 |
 |
| PHC |
1,055 |
1/1.5 |
1,565 |
2,620 |
$1,450,000 |
$857.24 |
$403.50 |
$282.18 |
$1,260.74 |
$1,139.41 |
 |
| PHD |
977 |
1/1.5 |
238 |
1,215 |
$1,295,000 |
$793.47 |
$373.48 |
$261.19 |
$1,166.96 |
$1,054.66 |
 |
| PHE |
1,563 |
3/2 |
1,264 |
2,827 |
$2,980,000 |
$1,268.94 |
$597.29 |
$417.70 |
$1,866.23 |
$1,686.64 |
 |
| Unit 1C will be occupied by the Super |
Key: C/O = Contract Out on this unit. |
|
|