|
aEM~:Ha: RENTAL SQUARE FOOTAGE & RENT INCOME
<br />o~~
<br />BUDGET PROJ. DEPARTMENT~ BLDG_ RATE S~.FT. BASELINE
<br />CuirenlftenfalRates
<br />$IS.F. Monlhl Yead SCENARIO "A"
<br />RenfalRa(es/ncrease$Ai/s./.
<br />S~S.F. Monlhly Yeady SCENARIO "B"
<br />RentalRates/ncrease8.15/s./.
<br />5/S.F. Monlhly Yead SCENARIO "C"
<br />RenfalRafeselaf;1.00
<br />S/S.F. Monihl Yead SCENARIO "D"
<br />RenfaIFLATftateset
<br />$/SF. Monlhl
<br />.3:rt~ -.- .c . 4 ~4} t l k -. c 1,~~ ~" E~.-v*j- ...~ ~.~ yt fIf a
<br />~ ~'~ a
<br />~z'`
<br />~
<br />~
<br />'
<br />N D s-
<br />`' ~ f
<br />~ ~:
<br />R A-~ e F U
<br />~
<br />~
<br />"~'~4'
<br />~
<br />s.
<br />_
<br />.
<br />~ ~
<br />k,
<br />~
<br />,af.
<br />~.
<br />~=~N 6
<br />F3
<br />G,~
<br />~
<br />~''~ "'=s 4~'jf ~`'~^'~ ~ *~ '` ; ~"~~ ~+'.~i~~ i ~~ } ~
<br />~' ~c ~ Y ~~78
<br />.'€~W~+" ~~-+ CXfI ~.~G~/f~L(i'~a~ d ~
<br />',~ xt~
<br />j
<br />~~O(1~~~~*^~~100~147
<br />~~
<br />~``
<br />?
<br />'~'
<br />
<br />0740 1 31572 15,788.64
<br />
<br />0750 1,33350 16,002.00
<br />989.04
<br />
<br />582.42 18,
<br />0.890 1,
<br />89020
<br />B5 2
<br />7.000 1,770.00 21 J36.00
<br />
<br />
<br />00
<br />180
<br />1
<br />000 265
<br />00 3
<br />0.825 1.466.8!
<br />
<br />
<br />6:
<br />825 218
<br />0
<br />z
<br />~
<br />._
<br />i~u~-.~~
<br />9 s =~ `
<br />'
<br />~ s
<br />~i. ~~ pp~p e - ~~pppq~~(l'~~gp~t~y )~~- ~K~~ ~- ~CF/ ~(, .~irz ~. '~650Q
<br />~
<br />`
<br />~
<br />~
<br />'
<br />'
<br />~
<br />~
<br />~ 0740 196.70 2,35320
<br />733
<br />84 3B5.00
<br />OJ50 198]5 2,
<br />181
<br />16
<br />598
<br />0
<br />690 70
<br />43 647 ,
<br />0.890 235.
<br />443.64
<br />97 1
<br />035
<br />286
<br />0
<br />770 86 .
<br />.
<br />.
<br />,
<br />183,364.16
<br />0.880 98,613.68 7 .
<br />.
<br />0.825 92,450.3i
<br />~10
<br />~~
<br />~- ~~
<br />y
<br />'~,~~ ~~ p~g;pg~~j~
<br />J3?~
<br />~ ~ij~ ~~~~/E~j~-QJ
<br />-
<br />•~
<br />y
<br />U~< ~~ Q~~
<br />~FJEl
<br />£~
<br />~
<br />~`~~~ ~~
<br />~
<br />"`
<br />~
<br />`
<br />~ .
<br />0.620 69,477.82 833,
<br />14872
<br />06 257
<br />Qb2~ 21A29 .
<br />.
<br />,
<br />.
<br />,
<br />0.630 21.774.69 261,29628 ,
<br />,
<br />.
<br />.
<br />,
<br />0.770 26,613.57 379,362.12 ,
<br />0.800 30,415.44. 364,985,28 O.B25 20,514.4t
<br />1~
<br />OD64T
<br />iF
<br />J--
<br />~
<br />~
<br />~3'+~
<br />_
<br />u~~1~0
<br />39~G0
<br />z ,
<br />.
<br />'s~. ~~+~fi ~3~'r-£'~ ~ ~ JFS ~>~~ `~ '
<br />S ~'i ~~^- r~-,vq L ~~ :4' i~~ "c.ac ~~,4°~. t~i
<br />y
<br />`"F ,
<br />~
<br />~~~
<br />.
<br />~
<br />~
<br />} -='x t~~s~'~Z'i t~~a ~Lb t5a ~`~-~a~S,. r~} ~~ t s~Y..R ~
<br />. 6~ 2~QQ~UOOU,~ ;.~'~~~~OU~7 06Ci~;~~~ ~,zM~~ ~s -~`,~- ULL~ Y ~~ a'+ ?i'(~Q
<br />~,}{~~~
<br />'",s
<br />-.~
<br />~~~~i~~~
<br />~{~~~~ G~~~p~".. ~
<br />~
<br />j~ ~~~~~~^~~~ 0.815 579.47 6,959.SB
<br />0.815 658.52 7,90224 0.025 SB6.58 7,038.90
<br />0.825 666.60 7,999.20 0.965 686.12 8,233.38
<br />0.965 779.72 9,356.64 1.000 711.00 8,532.00
<br />7.000 808.00 9,696.00 0.825 586.51
<br />0.825 666.61
<br />~~-
<br />-
<br />~
<br />~
<br />a
<br />~
<br />' ~. ~ ]i ,~ ~ ~ C~ . -,~3~ ~F ~~~~~ ~ +~~~',S'SCt~.£~ ~-t~~ T~ f:~~C ._
<br />C._ ~,~
<br />j k~~?.`s~i*.t ~:,~-~~ r~.<-'~,Y~ ~s~i~`ss T~'f~~xr~~.~ ~,.~Y - ~ 3
<br />~ ~~s''~~,y, Zp~'~~'i t~kJpj'~`"~ ~'~ -3 -~~"~ ~ 3
<br />- -~~ '~0017 Ob~,~ v~"R'~ i' .
<br />Z~
<br />~e
<br />5'
<br />`~
<br />~
<br />~
<br />~°' ~~
<br />~
<br />`
<br />
<br />
<br />.000 3,415.00 40~956.00
<br />
<br />
<br />.010 3.447.13 41~365.56
<br />
<br />
<br />.750 3~924.95 47~099.40
<br />
<br />
<br />.000 3.473.00 40~956.00
<br />
<br />875.7:
<br />O.B25 2~
<br />~
<br />~'
<br />.
<br />S~t
<br />-F
<br />'S
<br />--Li
<br />i i!~
<br />3}t ~F"~' Y F~.~~H Y
<br />_ ~ 'j~ ~~ ~~ ~~~~~fi~~aza~ft~~~~ '3-~ . '~'S4~~
<br />~appg~~~y'~{,`[~J(ni,5 ~~~~~f`p~~`~'"2' ~~$~ j~
<br />j~~ ~ ~
<br />~
<br />.
<br />~
<br />g
<br />
<br />0.875 3,607.36 44,17626
<br />
<br />0.825 3,726.53 44,718.30
<br />
<br />0.965 4,358.91 52,30686
<br />
<br />1.000 4,517.00 54,204.W
<br />
<br />0.825 3,726.5:
<br />~
<br />~
<br />~'~'~~
<br />~:"~ ~~r~
<br />~ ~~~
<br />~~~ $~ w`
<br />~~ ~
<br />~`
<br />'
<br />=
<br />`
<br />~
<br />°
<br />a
<br />~~`
<br />.
<br />r€
<br />rs_ ~ .'~
<br />e
<br />S~
<br />s X~
<br />«.
<br />~
<br />~ D028~90~''~`'~ T Qlq~~ -~~~~Y"~~y..,y~z~ ``~~~# ~~}'(J(y,~~~~~ ~.: 7~Qp
<br />~
<br />~ +s}3~ 2 ~F ~ ~y ~- . "'~:
<br />t `y~~~ ~ ~~t ~ ~"~-'J ~
<br />.
<br />
<br />0.075 61.94 74328
<br />
<br />0.025 6270 752.40
<br />
<br />0.965 73.34 880.08
<br />
<br />1.000 76.00 912.00
<br />
<br />0.825 627~
<br />s
<br />_
<br />- ~ Ck~ ~'~ ~~°F z'z~ s~s~4~2vs ~,~d"~ ~y,~~~ i~ rt-~, ~Z ~
<br />QA
<br />~"" pQ063
<br />~`~~` ~~'~''~~~~ ~~$~~L~~
<br />~'
<br />'~
<br />~
<br />0.875 53872 6,469.58
<br />0825 545.33 6,543.90
<br />0.965 637.87 7,654.38
<br />1.OD0 661.00 7,972.00
<br />0.875 545.3
<br />.
<br />,a~i,s~
<br />28 U~7
<br />~?~
<br />~*
<br />~~ fe'~~~~ ~ 1~~~ 4C~(~~~ ~"' 4"~~~..~~
<br />~~bQ~'___~-~~."~~
<br />_'`~~ ~"'~.- Qpp83~~-~~,.t'~'-si'-~`~~ ~~~{ {j-~E "~e~~Y'~"AU6vQ0
<br />~
<br />~
<br />'
<br />~~
<br />'~*
<br />'
<br />~
<br />~
<br />~
<br />''~ ~
<br />~ 0740 34928 4.191.36
<br />0.815 3,SOB.90 39,706.80
<br />71 72
<br />313
<br />32
<br />026
<br />815 6
<br />0 0750 354.00 4.248.00
<br />0.825 7,949.50 40,194.00
<br />200.60
<br />05 75
<br />825 6J00
<br />0 0.090 420.08 5~040.96
<br />0.965 3,977.90 47.074.80
<br />0.965 7.13521 85.62252 1.000 472.00 5~664.00
<br />1.000 4,060.00 48,720.00
<br />1.000 7.394.00 88,728D0 0.825 389.4~
<br />0.825 3,349.5
<br />0.825 6~100.0
<br />:_~
<br />~ n~,
<br />.
<br />~t3~ .`
<br />,
<br />~G~~
<br />.~~
<br />~,.
<br />~
<br />j~,~
<br />=
<br />~
<br />~~,
<br />~
<br />~
<br />~ .
<br />.
<br />.
<br />~
<br />. .
<br />.
<br />~
<br />22
<br />176
<br />00 939 20
<br />60 25
<br />965 2
<br />761
<br />0 BB0.00
<br />00 26
<br />000 2
<br />240
<br />1 O.B25 1,898.0
<br />F
<br />~
<br />'
<br />~ pppy~
<br />T ~'[ ?,AiFA3~ k- ~1~.L t.,z ~ z--~`~40.SIU
<br />~'~~~~~~~, z ' '~~g~~~y~~~~ J ~~~~f7( ~~~~'25~~
<br />L~y, -~;~ ~
<br />~~ ~+,~~~~~~ t~ua~~F~~` -~~~~~~~zb~~,,~F~~[~ ~ ~~
<br />1~~L~.. ~ '~l~l
<br />.f
<br />~yj~3~~ -+~pQ~3~,$~y~IF~ '~:~,~,,,C~4 +t~`r~~,~
<br />~
<br />~
<br />~ 0.815 1,825.60 21,90720
<br />1.000 250.00 3,000.00
<br />0.740 2~501.86 30,982.32
<br />0740 778.34 2,140.08
<br />7fi822
<br />98 .
<br />O.B25 1,848.00
<br />,
<br />7.010 252.50 3,030.00
<br />0750 2,61675 31~401.00
<br />0750 180.75 2.169.00
<br />68 99
<br />980
<br />70
<br />825 8
<br />331
<br />0 ,
<br />,
<br />.
<br />.
<br />7.150 287.50 3,450.00
<br />0.890 3~70511 37~262.52
<br />0.890 214.49 2,579.88
<br />745.54 716~946.42
<br />965 9
<br />0 ,
<br />.
<br />.
<br />,
<br />1.000 250.00 3,000.00
<br />1.000 3~409.00 47 8fi8.00
<br />1.000 241.00 2,B92.OO
<br />1.000 10.099.00 -027~18800 0.825 2062
<br />
<br />I 0.825 2.878.4
<br />I 0.825 198.8
<br />0.025 8,391.6
<br />~
<br />(
<br />~
<br />. 31'~ ~~~
<br />.~
<br />'~~3 ~~~~`~"-1u-g~~Q~-~_~~1"' `~
<br />,~~" '~' ~ _ ~ b~
<br />' '~ z _,' z `
<br />' ~ 7 , ''~~ -a ~ [s' s~`~„y?c ~ ~ `= -~.£-.'+~`a „ '~~~
<br />- ,i~ ~~~ . _ .1~~~~~~~~a'~.~~~ ~ ~T~~~~~F~~
<br />~'~~~~Y~ ~~'~~:~~y~`~~~5.~`,-~~ ~,~~i~ F$!~ ~Ic,,, ~ 29P
<br />~ ~~F ~' '~'~`
<br />-' ~-~~~`.`~ ~ v~~~`~`S ~~~*`~~~~_~~ [~ ~~~
<br />. `- _ z~~3`s ~ 1 „~.`~ ~+' ~ ~ ~--'n- -x .
<br />- . ', ~ ~~ ~ ~ ~ ~
<br />T
<br />'~
<br />~
<br />~ ~
<br />:
<br />~
<br />'` .
<br />0.815 8~230.69
<br />
<br />0.815 827.23 9,92670
<br />0.815 3,000.83 36,009.96
<br />0.815 2,938.89 85,266.6B
<br />0.875 2,99024 35,882.82
<br />
<br />
<br />941
<br />38
<br />12 11
<br />15 995 .
<br />.
<br />.
<br />.
<br />.
<br />0.825 857.38 10,048.50
<br />0.825 3,037.65 36,451.80
<br />0.825 2,974.95 35,699.40
<br />0.825 3,026.93 36,323.10
<br />087.90
<br />33 72
<br />825 7
<br />007
<br />0 ~
<br />.
<br />
<br />0.965 979.48 11,75370
<br />0.965 3,553.13 42,637.56
<br />0.965 3,47979 47,757.48
<br />0.9fi5 3,540.59 42,487.02
<br />
<br />
<br />0.965 1,17827 14,739.18
<br />
<br />
<br />.000 1,075.00 12,180.00
<br />1000 3,682.00 44,184.00
<br />1.000 3,606.00 43,272.00
<br />1.000 3,669.00 44,028.00
<br />
<br />
<br />1.000 7,221.00 74,652.00 I
<br />~
<br />
<br />0.825 837.3
<br />0.825 3,037.6
<br />O.B25 2,974-9
<br />O.B25 3,026.9
<br />
<br />
<br />0.825 1,007.a
<br />~
<br />~
<br />~ Fss~
<br />~ i ~y
<br />~
<br />~~~
<br />~
<br />~#~, ~~ x~.'~'~r~~`;~~ ~~rz~~s~~
<br />-i~~ ~"'-" ~~ `~ § ~~. ~'
<br />-`~'~~ `~ '`
<br />~~
<br />~ .
<br />,
<br />.
<br />0.8
<br />0.815 2,239.62 26,875.44 ,
<br />,
<br />.
<br />.
<br />0.025 2,267.10 27,20520
<br />50
<br />8 85
<br />882
<br />7
<br />5
<br />0.965 2,651.82 31,021.84
<br />50
<br />38 100
<br />456
<br />371
<br />965 8
<br />0
<br />1.000 2,748.00 32,976.00
<br />675.00 104,100.00
<br />000 8
<br />1
<br />0.825 2,267.1
<br />0.825 7,156.8
<br />v
<br />+ ~ ~ ~U~,
<br />~ '~'. ~~ .
<br />'
<br />-` 1~ `U 'l~k~~ L1F1 S,.{~ ~~`~~~FO ~` ~F3--`~ ~.~~
<br />;" 4 '~+~ '~-~"~~ ~'`~ 3'
<br />l
<br />~
<br />T~C+~~s~~~ ~~~~'~`~_
<br />~ ~"
<br />~~.r1~~
<br />~
<br />~
<br />~ 0.815 7,070.12 BA,841.50
<br />0.695 776.32 9,3157B
<br />0.815 2,700.10 32,401.14 ,
<br />.
<br />,1
<br />6.8
<br />0.825
<br />0705 787.49 9~449.82
<br />0.825 2,73323 32,79870 ,
<br />.
<br />.
<br />,
<br />.
<br />0.845 943.87 71.326.38
<br />0.965 3,197.05 38364.54
<br />45228
<br />69 4Y
<br />7 ,
<br />.
<br />0.88 982.96 . 11.795.52
<br />1.000 3,313.00~ 39,756.00
<br />992
<br />00
<br />00 43
<br />000 3666
<br />1 0.825 921.5
<br />0.825 2,733.2
<br />
<br />0.825 3,024.4
<br />~.
<br />i
<br />~
<br />~
<br />~~~ ~"~~~~
<br />35 0~~-~~ y.~~-~ ~
<br />~ `%'~~
<br />`~
<br />~~~ ~`~ ~ ~ ~"` ~"^~'`
<br />-~ ~ ~ ~~1 . '~~~eb€,-~~, ~ jE{j' ~ ~F~_-~,~i'($ C ~ ~~~~- ~
<br />`~
<br />~
<br />~
<br />~ :a
<br />~~
<br />~~~"~-
<br />~
<br />~ ~'~
<br />'
<br />~~~~~
<br />~
<br />"'~~
<br />~~~ 0.815 2,98779 35,853.48
<br />0.500 2,003.00 24,096.00
<br />40354
<br />30 23
<br />815 1
<br />950
<br />0 O.B25 3,024.45 36,293.40
<br />043.06 24,51672
<br />0.510 2,
<br />97423 23
<br />69070
<br />0
<br />825 1 ,
<br />0.965 3,53
<br />.
<br />0.650 2.603.90 31,246.80
<br />0.965 2.309.25 27.710.94 ,
<br />.
<br />.
<br />.
<br />0.88 8,52518 42,303.36
<br />1.000 2.393.00 28,776.00 0.025 3,304.9
<br />
<br />0.025 7.974.2
<br />~
<br />,~~
<br />~,
<br />~
<br />~T
<br />+
<br />-~,
<br />~
<br />,~;.
<br />A
<br />~
<br />.~
<br />.~~~'~-~ ~ ,
<br />~j.
<br />a`.{
<br />~ ~ fi
<br />'2
<br />~z~
<br />-
<br />.y ` ~ p~t
<br />~L
<br />~" ,
<br />.
<br />.
<br />. ,
<br />.
<br />.
<br />~
<br />5
<br />825 187
<br />~~~
<br />~
<br />3s
<br />~ E
<br />4
<br />~
<br />`
<br />,
<br />.
<br />y ~ ~ ~~~°~,~; ~~[~'„b~°~~i{~
<br />~`~~ a~n~~a 4~t~ ~,~ .~ ~
<br />'
<br />"~~
<br />, ~ S
<br />~
<br />Y 0.815 179.30 2.151.60 0.825 iB1.50 2.178.00
<br />00
<br />00 6
<br />144
<br />572 0.965 212.30 2.547 60
<br />144.00
<br />00 6
<br />subsid 512 220.00 2.640.00
<br />7 000
<br />subsidy 512.00 6,744.00~ .
<br />0.
<br />~~~
<br />~
<br />,
<br />-.r-ii
<br />,
<br />.
<br />~t~~~ D~t7fi~.-~ ES~~'~ ~~~ ~~ .~-~~ >1
<br />~.. ,` ~7~~ '~-x.~ aq~y ~= ~.,~~3¢ ~
<br />~~ .. ~~~ry~~ -~~~~~~{7 ~~~ ~~ ~
<br />Q
<br />~
<br />-" ~'
<br />.sp ~r-~ ,~ ~
<br />,
<br />~7~L~
<br />~
<br />5ubsidy 512.00 6,144.00
<br />0.815 7,039.97 84.479.64
<br />0.815 2~837.02 34.044.78
<br />0.815 1,387.95 16,655.34
<br />,
<br />.
<br />.
<br />y
<br />subsid
<br />O.B25 7,726.35 85,516.20
<br />0.825 2,871.83 34.461.90
<br />0.825 1,404.98 16,859]0
<br />,
<br />.
<br />Y
<br />0.965 8,335.67 700.028.04
<br />0.965 3~359.17 40.309.98
<br />0.965 1,643.40 19,72074
<br />32
<br />86 143
<br />638
<br />69
<br />7.000 8,638.00 103,656.00
<br />1.000 3~401.00 41.772.00
<br />1.000 7,703.00 20,436.00
<br />00 148
<br />848.00
<br />404
<br />000 12
<br />1
<br />O.B25 7,126.3
<br />0.825 2~877.8
<br />0.825 1,404.9
<br />0.825 10.233.3
<br />,
<br />~
<br />r-
<br />;
<br />- pp'('~~ .
<br />~~ ` Y~~~2d ~
<br />~~'~s ~~' ~_.~~~~ ~
<br />~
<br />.;. t- ^~ "~(
<br />3
<br />~5y 6~
<br />~
<br />,.. ~~ j~
<br />.~~ C O~~ ~`._,~ ~'~-,~'?~ a f j J~
<br />~
<br />~~ 0.815 10.10926 121.311.12
<br />0. 8 1 5 2, 3 4 2. 3 7 2 8. 1 0 77 2 0.825 10.233.30 i22.799.60
<br />0. 8 2 5 2, 3 7 1.05 28,452.60 .
<br />.
<br />0.965 71.9
<br />.
<br />0.965 2,773.41 33,280.92
<br />720 .
<br />.
<br />.
<br />,
<br />1.000 2,874.00 34,4BB.00
<br />00 9 3
<br />4 8 0
<br />790
<br />0 0
<br />000 7
<br />1 0.825 2,371.C
<br />0. 8 2 5 6, 4 2 6. 7
<br />,,.~
<br />+
<br />~
<br />.
<br />p
<br />.
<br />~~p
<br />~j ~'e,~~ ~]~.
<br />~~Bj`,O I A~ iY$f ~I ~t'+~ ~~~{~~~~~~~?~~-
<br />~
<br />~~'
<br />~
<br />~
<br />~ -~ ~
<br />a~
<br />'
<br />T
<br />~ ~~~~
<br />~'
<br />~
<br />}
<br />~$
<br />~~'~;' 0740 5,764.60 69,175.20
<br />395.33 124,743.90
<br />B15 10
<br />O 0750 5,842.50 70,110.00
<br />0.825 10,52288 126,274.50 0.890 6,933.70 89,19
<br />0.965 12,308.58 147,702.90 .
<br />.
<br />.
<br />,
<br />.
<br />1.000 12,755.00 153,060.00 0.825 10,5229
<br />it ~~{
<br />J
<br />~~,~
<br />,
<br />?
<br />161~7@$~
<br />C
<br />lji~
<br />._
<br />,
<br />r
<br />~~
<br />~
<br />*
<br />~`~`'~' y~~~ k~'~-~rt ,~~" ~ ~ ~ y r~z ~~ ,E~ 1/% ~ ~~? ~~L~~-''7'~ ~~5~--'
<br />P411
<br />~-~
<br />~
<br />A
<br />'f
<br />UEhT
<br />~
<br />~
<br />~
<br />~ ,
<br />.
<br />854.63 82,255.57
<br />875 6
<br />0 OB25 6,998.74 83,264.84 0.965 8,11622 97,394.63 1.000 8,410.59 100,827.08 O.B25 6,938]
<br />.
<br />-
<br />~.
<br />~i
<br />.
<br />- ~
<br />[s~ s~a.
<br />~ s ~ ~
<br />E
<br />a. .
<br />-~-?~-' ~+J~Ger7grS~~Un
<br />~ ,
<br />. -
<br />c~.~ ncucvni3cne~inrmc~ _,a~{ -s: --.s ~~ f.l.-_ S~S. ~+~,I_~~ a~.QB~l;d$q_Q= 5202.004.36 2,4Y4,05Y.33 5204.849.21 2,458,190.48 5244.677.05 2,936,124.59 5266,786.95 3,307,447.40 5234,699J
<br />
|