Purchase price and allocation of common interest. First Year of Operation. January 1, 2009 - December 31, 2009
Unit #
| Sq.Ft | BRs/Bths | Common Interest% | Purchase Price | Common Charges/mo | Real Estate Taxes/mo | Total Common Charges&Taxes | Without Tax Benefits R/E Taxes/mo | Without Tax Benefits Charges& Taxes | | 1E | 550 | one/one | 7.25% | $375,000 | $351.63 | $7.91 | $359.54 | $91.54 | $443.17 | | 1W | 891 | two/one | 11.75% | $610,000 | $568.63 | $12.79 | $581.42 | $148.03 | $716.66 | | | | | | | | | | | | | 2E | 595 | one/one | 7.85% | $425,000 | $397.69 | $8.94 | $406.63 | $103.53 | $501.22 | | 2W | 940 | two/one | 12.40% | $675,000 | $628.29 | $14.13 | $642.42 | $163.56 | $791.85 | | | | | | | | | | | | | 3E | 595 | one/one | 7.85% | $425,000 | $397.69 | $8.94 | $406.63 | $103.53 | $501.22 | | 3W | 940 | two/one | 12.40% | $675,000 | $628.29 | $14.13 | 642.42 | $163.56 | $791.85 | | | | | | | | | | | | | 4E | 595 | one/one | 7.85% | $400,000 | $380.40 | $8.55 | $388.95 | $99.03 | $479.43 | | 4W | 940 | two/one | 12.40% | $645,000 | $600.97 | $13.51 | $614.48 | $156.45 | $757.42 | | | | | | | | | | | | | 5E | 595 | one/one | 7.85% | $400,000 | $380.40 | $8.55 | $388.95 | $99.03 | $479.43 | | 5W | 940 | two/one | 12.40% | $645,000 | $600.97 | $13.51 | $614.48 | $156.45 | $757.42 | | Totals | 7,581 | | | $4,630,000 | $4,334 | $97.45 | $4,431 | $1,128.26 | $5,462.25 |
|
