MASONRY UNITS - Brick (318 Units) or Block (256 Units) construction, built in 1937

Unit Type / Style of Unit / # of Units / Sq. Ft. / Crawlspace / Operating / Reserves / *Budgeted Real Estate Taxes / Total Monthly
Charges / Charges / Payment
11 / Honeymoon -1 bedroom / 16 / 574 / 7.73 / 184.56 / 81.27 / 137.66 / 411.22
12 / 2 bedroom / 45 / 858 / 9.05 / 216.34 / 95.27 / 196.40 / 517.06
13 / 2 bedroom / 18 / 1057 / 9.99 / 238.57 / 105.04 / 237.58 / 591.18
14 / 2 bedroom / 131 / 1057 / 9.99 / 238.57 / 105.04 / 227.50 / 581.10
15 / 2 bedroom w/2nd floor study / 62 / 1074 / 10.08 / 240.44 / 105.87 / 246.62 / 603.01
16 / 2 bedroom w/2nd floor study / 106 / 1074 / 10.08 / 240.44 / 105.87 / 241.64 / 598.03
17 / 2 bedroom w/1st floor study / 44 / 1107 / 10.24 / 244.12 / 107.50 / 243.33 / 605.19
18 / 3 bedroom / 10 / 1070 / 10.06 / 240.01 / 105.66 / 219.48 / 575.21
19 / 3 bedroom / 26 / 1148 / 10.42 / 248.65 / 109.50 / 274.48 / 643.05
20 / 3 bedroom / 19 / 1148 / 10.42 / 248.65 / 109.50 / 272.80 / 641.37
21 / 3 bedroom / 30 / 1154 / 10.46 / 249.39 / 109.81 / 267.43 / 637.09
22 / 3 bedroom / 45 / 1157 / 10.46 / 249.69 / 109.95 / 268.97 / 639.07
23 / 3 bedroom w/basement / 22 / 1633 / 12.68 / 302.85 / 133.36 / 289.37 / 738.26
33 / Separate homes / 5 / 993 / 9.69 / 231.41 / 101.90 / 214.55 / 557.55


FRAME UNITS - Wood Construction with Vinyl Siding, built in 1941

Unit Type / Style of Unit / # of Units / Sq. Ft. / Crawlspace / Operating / Reserves / *Budgeted Real Estate Taxes / Total Monthly
Charges / Charges / Payment
T1 / 1 bedroom middle units / 56 / 564 / 9.64 / 202.80 / 66.86 / 108.23 / 387.53
S1 / 1 bedroom end units / 84 / 595 / 9.86 / 207.56 / 68.43 / 119.91 / 405.76
F2 / 2 bedroom (long floor plan) / 358 / 782 / 11.20 / 235.52 / 77.65 / 171.40 / 495.77
G2 / 2 bedroom (wide floor plan) / 244 / 792 / 11.26 / 237.03 / 78.13 / 177.30 / 503.72
K3 / 3 bedroom / 250 / 920 / 12.18 / 256.18 / 84.47 / 199.65 / 552.48

LARGER UNITS - Townhouses and Single Family construction, built in 1969

Unit Type / Style of Unit / # of Units / Sq. Ft. / Operating / Reserves / *Budgeted Real Estate Taxes / Total
Charges / Monthly
Payment
TH / 4 bedroom w/basement / 25 / 2013 / 244.56 / 81.78 / 345.99 / 672.33
FS / 4 bedroom w/basement / 4 / 2368 / 265.86 / 88.92 / 451.76 / 806.54

Larger Unit Key: (FS)-Single Family, (TH)-Townhouses

* NOTE: THE REAL ESTATE TAXES ARE AN ESTIMATE BASED ON A WEIGHTED AVERAGE OF SIMILAR HOMES.