 |
| UNIT # |
APPROX. AREA |
BED/BATH |
TERRACE BALCONY |
TOTAL SQ. FT. |
ORIGINAL OFFERING PLAN PRICE |
REVISED
PURCHASE
PRICE* |
% REDUCED
FROM
ORIGINAL
OFFERING PLAN 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 |
SOLD |
15% |
$1,475 |
$1,429 |
$479 |
$2,903 |
$1,953 |
 |
| 1B |
1,650 |
2+/office+ |
|
1,650 |
|
|
|
|
|
|
|
|
| Rec |
888 |
rec/2.5+.5 |
|
888 |
|
|
|
|
|
|
|
|
| |
2,538 |
|
715 |
3,253 |
$1,940,000 |
$1,900,000 |
2% |
$2,289 |
$2,218 |
$743 |
$4,506 |
$3,032 |
 |
| 1C |
890 |
1/1.5 |
|
890 |
|
$850,000 |
|
$802 |
$777 |
$260 |
$1,580 |
$1,063 |
 |
| 1E |
988 |
1+rec/2.5 |
|
988 |
|
|
|
|
|
|
|
|
| Rec |
955 |
|
|
955 |
|
|
|
|
|
|
|
|
| |
1,943 |
|
|
1,943 |
$1,840,000 |
$1,700,000 |
8% |
$1,752 |
$1,698 |
$569 |
$3,450 |
$2,321 |
 |
| 1F |
803 |
1+rec/2.5 |
|
803 |
|
|
|
|
|
|
|
|
| Rec |
848 |
|
|
848 |
|
|
|
|
|
|
|
|
| |
1,651 |
|
584 |
2,235 |
$1,715,000 |
SOLD |
17% |
$1,489 |
$1,443 |
$483 |
$2,932 |
$1,972 |
 |
| 1G |
948 |
1+rec/1.5+.5 |
|
948 |
|
|
|
|
|
|
|
|
| Rec |
698 |
|
|
698 |
|
|
|
|
|
|
|
|
| |
1,646 |
|
627 |
2,273 |
$1,745,000 |
SOLD |
19% |
$1,484 |
$1,438 |
$482 |
$2,923 |
$1,966 |
 |
| 2A |
1,637 |
3/2.5 |
|
1,637 |
$2,075,000 |
$1,763,750 |
15% |
$1,476 |
$1,430 |
$479 |
$2,907 |
$1,956 |
 |
| 2B |
1,635 |
2+office/2.5 |
|
1,635 |
$1,970,000 |
$1,674,500 |
15% |
$1,475 |
$1,429 |
$479 |
$2,903 |
$1,953 |
 |
| 2C |
1,307 |
2+office/2.5 |
|
1,307 |
$1,625,000 |
SOLD |
15% |
$1,183 |
$1,146 |
$384 |
$2,330 |
$1,567 |
 |
| 2D |
1,219 |
2/2 |
|
1,219 |
$1,575,000 |
C/O |
15% |
$1,099 |
$1,065 |
$357 |
$2,164 |
$1,456 |
 |
| 2E |
995 |
1+office/2 |
|
995 |
$1,240,000 |
SOLD |
30% |
$897 |
$869 |
$291 |
$1,767 |
$1,189 |
 |
| 2F |
760 |
1/1 |
|
760 |
$900,000 |
SOLD |
23% |
$685 |
$664 |
$223 |
$1,349 |
$908 |
 |
| 2G |
952 |
1+office/1.5 |
|
952 |
$1,105,000 |
SOLD |
26% |
$859 |
$832 |
$279 |
$1,690 |
$1,137 |
 |
| 3A |
1,637 |
3/2.5 |
|
1,637 |
$2,105,000 |
$1,789,250 |
15% |
$1,476 |
$1,430 |
$479 |
$2,907 |
$1,956 |
 |
| 3B |
1,635 |
2+office/2.5 |
|
1,635 |
$2,025,000 |
SOLD |
15% |
$1,475 |
$1,429 |
$479 |
$2,903 |
$1,953 |
 |
| 3C |
1,307 |
2+office/2.5 |
|
1,307 |
$1,665,000 |
SOLD |
15% |
$1,183 |
$1,146 |
$384 |
$2,330 |
$1,567 |
 |
| 3D |
1,196 |
2/2 |
23 |
1,219 |
$1,540,000 |
SOLD |
15% |
$1,072 |
$1,039 |
$348 |
$2,111 |
$1,420 |
 |
| 3E |
995 |
1+office/2 |
|
995 |
$1,265,000 |
SOLD |
30% |
$897 |
$869 |
$291 |
$1,767 |
$1,189 |
 |
| 3F |
760 |
1/1 |
|
760 |
$925,000 |
SOLD |
23% |
$685 |
$664 |
$223 |
$1,349 |
$908 |
 |
| 3G |
952 |
1+office/1.5 |
|
952 |
$1,125,000 |
SOLD |
25% |
$859 |
$832 |
$279 |
$1,690 |
$1,137 |
 |
| 4A |
1,637 |
3/2.5 |
|
1,637 |
$2,135,000 |
$1,814,750 |
15% |
$1,476 |
$1,430 |
$479 |
$2,907 |
$1,956 |
 |
| 4B |
1,635 |
2+office/2.5 |
|
1,635 |
$2,045,000 |
SOLD |
15% |
$1,475 |
$1,429 |
$479 |
$2,903 |
$1,953 |
 |
| 4C |
1,284 |
2+office/2.5 |
23 |
1,307 |
$1,705,000 |
SOLD |
16% |
$1,158 |
$1,122 |
$376 |
$2,280 |
$1,534 |
 |
| 4D |
1,219 |
2/2 |
|
1,219 |
$1,595,000 |
SOLD |
15% |
$1,099 |
$1,065 |
$357 |
$2,164 |
$1,456 |
 |
| 4E |
995 |
1+office/2 |
|
995 |
$1,290,000 |
SOLD |
29% |
$897 |
$869 |
$291 |
$1,767 |
$1,189 |
 |
| 4F |
760 |
1/1 |
|
760 |
$950,000 |
SOLD |
23% |
$685 |
$664 |
$223 |
$1,349 |
$908 |
 |
| 4G |
952 |
1+office/1.5 |
|
952 |
$1,145,000 |
SOLD |
25% |
$859 |
$832 |
$279 |
$1,690 |
$1,137 |
 |
| 5A |
1,637 |
3/2.5 |
|
1,637 |
$2,165,000 |
$1,840,250 |
15% |
$1,476 |
$1,430 |
$479 |
$2,907 |
$1,956 |
 |
| 5B |
1,612 |
2+office/2.5 |
23 |
1,635 |
$2,065,000 |
SOLD |
15% |
$1,450 |
$1,405 |
$471 |
$2,855 |
$1,921 |
 |
| 5C |
1,307 |
2+office/2.5 |
|
1,307 |
$1,745,000 |
SOLD |
17% |
$1,183 |
$1,146 |
$384 |
$2,330 |
$1,567 |
 |
| 5D |
1,219 |
2/2 |
|
1,219 |
$1,615,000 |
SOLD |
15% |
$1,099 |
$1,065 |
$357 |
$2,164 |
$1,456 |
 |
| 5E |
970 |
1+office/2 |
25 |
995 |
$1,315,000 |
SOLD |
29% |
$871 |
$844 |
$283 |
$1,715 |
$1,154 |
 |
| 5F |
760 |
1/1 |
|
760 |
$970,000 |
SOLD |
23% |
$685 |
$664 |
$223 |
$1,349 |
$908 |
 |
| 5G |
952 |
1+office/1.5 |
|
952 |
$1,165,000 |
SOLD |
24% |
$859 |
$832 |
$279 |
$1,690 |
$1,137 |
 |
| 6A |
1,637 |
3/2.5 |
|
1,637 |
$2,205,000 |
$1,874,250 |
15% |
$1,476 |
$1,430 |
$479 |
$2,907 |
$1,956 |
 |
| 6B |
1,635 |
2+office/2.5 |
|
1,635 |
$2,095,000 |
$1,780,750 |
15% |
$1,475 |
$1,429 |
$479 |
$2,903 |
$1,953 |
 |
| 6C |
1,307 |
2+office/2.5 |
|
1,307 |
$1,785,000 |
SOLD |
17% |
$1,183 |
$1,146 |
$384 |
$2,330 |
$1,567 |
 |
| 6D |
1,196 |
2/2 |
23 |
1,219 |
$1,630,000 |
$1,385,500 |
15% |
$1,072 |
$1,039 |
$348 |
$2,111 |
$1,420 |
 |
| 6E |
995 |
1+office/2 |
|
995 |
$1,340,000 |
SOLD |
29% |
$897 |
$869 |
$291 |
$1,767 |
$1,189 |
 |
| 6F |
760 |
1/1 |
|
760 |
$990,000 |
SOLD |
23% |
$685 |
$664 |
$223 |
$1,349 |
$908 |
 |
| 6G |
952 |
1+office/1.5 |
|
952 |
$1,185,000 |
SOLD |
24% |
$859 |
$832 |
$279 |
$1,690 |
$1,137 |
 |
| 7A |
1,637 |
3/2.5 |
|
1,637 |
$2,245,000 |
$1,908,250 |
15% |
$1,476 |
$1,430 |
$479 |
$2,907 |
$1,956 |
 |
| 7B |
1,635 |
2+office/2.5 |
|
1,635 |
$2,115,000 |
$1,797,750 |
15% |
$1,475 |
$1,429 |
$479 |
$2,903 |
$1,953 |
 |
| 7C |
1,284 |
2+office/2.5 |
23 |
1,307 |
$1,825,000 |
SOLD |
17% |
$1,158 |
$1,122 |
$376 |
$2,280 |
$1,534 |
 |
| 7D |
1,219 |
2/2 |
|
1,219 |
$1,650,000 |
$1,402,500 |
15% |
$1,099 |
$1,065 |
$357 |
$2,164 |
$1,456 |
 |
| 7E |
995 |
1+office/2 |
|
995 |
$1,365,000 |
SOLD |
29% |
$897 |
$869 |
$291 |
$1,767 |
$1,189 |
 |
| 7F |
760 |
1/1 |
|
760 |
$1,010,000 |
SOLD |
23% |
$685 |
$664 |
$223 |
$1,349 |
$908 |
 |
| 7G |
952 |
1+office/1.5 |
|
952 |
$1,205,000 |
SOLD |
24% |
$859 |
$832 |
$279 |
$1,690 |
$1,137 |
 |
| 8A |
1,637 |
3/2.5 |
|
1,637 |
$2,275,000 |
SOLD |
15% |
$1,476 |
$1,430 |
$479 |
$2,907 |
$1,956 |
 |
| 8B |
1,616 |
2+office/2.5 |
23 |
1,639 |
$2,115,000 |
SOLD |
15% |
$1,457 |
$1,412 |
$473 |
$2,869 |
$1,931 |
 |
| 8C |
1,307 |
2+office/2.5 |
|
1,307 |
$1,885,000 |
SOLD |
17% |
$1,176 |
$1,139 |
$382 |
$2,315 |
$1,558 |
 |
| 8D |
1,219 |
2/2 |
|
1,219 |
$1,660,000 |
$1,411,000 |
15% |
$1,101 |
$1,067 |
$357 |
$2,168 |
$1,459 |
 |
| 8E |
1,099 |
2/2 |
25 |
1,124 |
$1,420,000 |
$1,207,000 |
15% |
$991 |
$960 |
$322 |
$1,951 |
$1,313 |
 |
| 8F |
957 |
1/2 |
|
957 |
$1,165,000 |
SOLD |
20% |
$863 |
$836 |
$280 |
$1,699 |
$1,143 |
 |
| 8G |
953 |
1+office/1.5 |
|
953 |
$1,230,000 |
SOLD |
24% |
$859 |
$833 |
$279 |
$1,692 |
$1,138 |
 |
| 9A |
1,559 |
3/2.5 |
288 |
1,847 |
$2,325,000 |
SOLD |
16% |
$1,406 |
$1,362 |
$456 |
$2,768 |
$1,862 |
 |
| 9B |
1,357 |
2/2.5 |
603 |
1,960 |
$1,955,000 |
SOLD |
15% |
$1,224 |
$1,186 |
$397 |
$2,409 |
$1,621 |
 |
| 9C |
979 |
1/1.5 |
|
979 |
$1,290,000 |
SOLD |
26% |
$883 |
$855 |
$287 |
$1,738 |
$1,170 |
 |
| 9D |
1,213 |
2/2 |
26 |
1,239 |
$1,690,000 |
$1,436,500 |
15% |
$1,094 |
$1,060 |
$355 |
$2,154 |
$1,449 |
 |
| 9E |
1,468 |
3/2.5 |
591 |
2,059 |
$2,205,000 |
SOLD |
15% |
$1,324 |
$1,283 |
$430 |
$2,607 |
$1,754 |
 |
| 9F/ |
1,529 |
2/2.5 |
562 |
|
|
|
|
|
|
|
|
|
| 10F |
|
|
190 |
|
|
|
|
|
|
|
|
|
| |
|
|
752 |
2,281 |
$2,430,000 |
SOLD |
24% |
$1,379 |
$1,336 |
$448 |
$2,715 |
$1,827 |
 |
| PHA |
1,531 |
2/2.5 |
1,058 |
2,589 |
$2,680,000 |
SOLD |
26% |
$1,381 |
$1,338 |
$448 |
$2,718 |
$1,829 |
 |
| PHB |
1,369 |
2/2 |
1,148 |
2,517 |
$2,410,000 |
SOLD |
27% |
$1,235 |
$1,196 |
$401 |
$2,431 |
$1,635 |
 |
| PHC |
1,055 |
1/1.5 |
1,565 |
2,620 |
$1,500,000 |
SOLD |
22% |
$951 |
$922 |
$309 |
$1,873 |
$1,260 |
 |
| PHD |
977 |
1/1.5 |
238 |
1,215 |
$1,295,000 |
SOLD |
17% |
$881 |
$854 |
$286 |
$1,735 |
$1,167 |
 |
| PHE |
1,563 |
3/2 |
1,264 |
2,827 |
$2,980,000 |
SOLD |
27% |
$1,410 |
$1,366 |
$458 |
$2,775 |
$1,867 |
 |
| Unit 1D will be occupied by the Super |
|
*These reduced prices only apply for the next 25 buyers Key: C/O = Contract Out on this unit. |
|
|