FIRST AMENDMENT TO CONDOMINIUM OFFERING … amendment to condominium offering plan ... 215 0 1 0 468...
8
FIRST AMENDMENT TO CONDOMINIUM OFFERING PLAN FOR 550 VANDERBILT CONDOMINIUM This First Amendment (this "Amendment") modifies and supplements the terms of the Condominium Offering Plan for the premises known as the 550 Vanderbilt Condominium (Department of Law File No. CD 15-0007), 550 Vanderbilt Avenue, Brooklyn, NY 11238, first accepted for filing on June 8, 2015 (the "Plan") and is incorporated into and should be read in conjunction with the Plan. The terms of this Amendment are as follows: 1. Purpose of Amendment The purpose of this amendment is to effect a price increase or decrease with respect to certain Unsold Units. 2. Change in Certain Purchase Prices The Purchase Prices of those Units shown on Exhibit A annexed hereto are increased and/or decreased as set forth thereon. Sponsor reserves the right to revise further the Purchase Prices and other terms of sale of the Units in accordance with the Plan, except that no such change shall affect any Unit for which an Agreement for purchase is then in effect without the consent of the Purchaser thereof. 3. Definitions Except as herein defined, all capitalized terms used in this Amendment which are defined in the Plan shall have the respective meaning ascribed to such terms in the Plan. 4. Incorporation of the Plan The Plan, as modified and supplemented by this Amendment, is incorporated herein by reference with the same force and effect as if set forth at length. 5. No Material Changes in the Plan There have been no material changes in the Plan except as set forth in this Amendment. The Plan, as hereby amended, does not knowingly omit any material fact. Dated: July 24, 2015 SPONSOR: Pacific Park 550 Vanderbilt, LLC KL3 3033602.1
Transcript of FIRST AMENDMENT TO CONDOMINIUM OFFERING … amendment to condominium offering plan ... 215 0 1 0 468...
FIRST AMENDMENT TO
CONDOMINIUM OFFERING PLAN FOR
550 VANDERBILT CONDOMINIUM
This First Amendment (this "Amendment") modifies and supplements the terms of the Condominium Offering Plan for the premises known as the 550 Vanderbilt Condominium (Department of Law File No. CD 15-0007), 550 Vanderbilt Avenue, Brooklyn, NY 11238, first accepted for filing on June 8, 2015 (the "Plan") and is incorporated into and should be read in conjunction with the Plan. The terms of this Amendment are as follows:
1. Purpose of Amendment
The purpose of this amendment is to effect a price increase or decrease with respect to certain Unsold Units.
2. Change in Certain Purchase Prices
The Purchase Prices of those Units shown on Exhibit A annexed hereto are increased and/or decreased as set forth thereon. Sponsor reserves the right to revise further the Purchase Prices and other terms of sale of the Units in accordance with the Plan, except that no such change shall affect any Unit for which an Agreement for purchase is then in effect without the consent of the Purchaser thereof.
3. Definitions
Except as herein defined, all capitalized terms used in this Amendment which are defined in the Plan shall have the respective meaning ascribed to such terms in the Plan.
4. Incorporation of the Plan
The Plan, as modified and supplemented by this Amendment, is incorporated herein by reference with the same force and effect as if set forth at length.
5. No Material Changes in the Plan
There have been no material changes in the Plan except as set forth in this Amendment. The Plan, as hereby amended, does not knowingly omit any material fact.
Dated: July 24, 2015
SPONSOR:
Pacific Park 550 Vanderbilt, LLC
KL3 3033602.1
Exhibit A
[Revised Schedule A on next page]
KL3 3033602.1
550 Vanderbilt Condominium
550 Vanderbilt Street Schedule A: Purchase Prices and Related Information for the Projected First Year of Condominium Operation (1/1/17-12/31/17)
Unit# (1)
Number Bedrooms
Number Bathrooms
Terrace/ Balcony Square Footage
(2)
Unit Square Footage
(2)
Offering Price (2)
Share of Resident Managers
Unit Partial Purchase Price (8)
General Common
Interest (4)
Residential Common
Interest (4)
Estimated Monthly
Common Charges (5)
Estimated Monthly Real Estate Taxes With 421-a
Tax Abatement
(6)
Estimated Annual Real Estate Taxes
With 421-a Tax Abatement (6)
Estimated Monthly Real Estate Taxes Without 421-a
Tax Abatement (6)
Estimated Annual Real Estate Taxes Without 421-a
Tax Abatement (6)
Estimated Total Monthly Charges 1st Year With
421-1 Benefits (7)
Estimated Total Annual Charges 1st Year With 421-a Benefits
(7)
1M1 3 3.5 375 3,170 $ 4,650,000 $ 7,411.36 1.2130% 1.2336% $ 4,014.93 $ 3,069.59 $ 36,835.13 $ 3,978.11 $ 47,737.31 $ 7,084.53 $ 85,014.30 1M2 3 3.5 0 2,632 $ 3,450,000 $ 5,820.98 0.9696% 0.9689% $ 3,153.38 $ 2,209.95 $ 26,519.37 $ 3,124.46 $ 37,493.46 $ 5,363.32 $ 64,359.87 1M3 3 3.5 0 2,839 $ 3,685,000 $ 6,303.95 1.0543% 1.0493% $ 3,415.02 $ 2,471.01 $ 29,652.09 $ 3,383.70 $ 40,604.35 $ 5,886.02 S 70,632.27 101* 2 2 0 1,160 $ 1,495,000 N/A 0.4255% 0.4240% $ 1,379.82 $ 440.32 $ 5,283.89 $ 1,367.17 $ 16,406.04 $ 1,820.15 S 21,841.78 201 2 2.5 0 1,521 $ 2,110,000 $ 3,412.23 0.5611% 0.5680% $ 1,848.49 $ 907.96 $ 10,895.47 $ 1,831.54 $ 21,978.49 $ 2,756.45 $ 33,077.40 202 1 1 0 637 $ 800,000 $ 1,395.28 0.2347% 0.2322% $ 755.86 $ 25.85 $ 310.26 $ 748.93 $ 8,987.14 $ 781.72 $ 9,380.59 203 1 1 0 654 $ 847,000 $ 1,435.86 0.2409% 0.2390% $ 777.84 $ 26.61 $ 319.28 $ 770.71 $ 9,248.52 $ 804.45 $ 9,653.41 204 1 1 0 781 $ 940,000 $ 1,694.91 0.2877% 0.2821% $ 918.18 $ 31.41 $ 376.88 $ 909.76 $ 10,917.07 $ 949.58 $ 11,395.00 205 1 1 0 646 $ 842,000 $ 1,420.29 0.2380% 0.2364% $ 769.41 $ 26.32 $ 315.82 $ 762.35 $ 9,148.22 $ 795.73 $ 9,548.72 206 1 1 0 788 $ 940,000 $ 1,708.55 0.2907% 0.2844% $ 925.57 $ 31.66 $ 379.91 $ 917.08 $ 11,004.93 $ 957.23 $ 11,486.70 207 1 1 0 646 $ 842,000 $ 1,420.29 0.2380% 0.2364% $ 769.41 $ 26.32 $ 315.82 $ 762.35 $ 9,148.22 $ 795.73 $ 9,548.72 208 0 1,422 $ 1,960,000 $ 3,175.23 0.5224% 0.5285% $ 1,720.11 $ 779.85 $ 9,358.21 $ 1,704.33 $ 20,451.95 $ 2,499.96 $ 29,999.47 209 1 1 0 720 $ 962,000 $ 1,596.25 0.2660% 0.2657% $ 864.73 $ 29.58 $ 354.94 $ 856.80 $ 10,281.60 $ 894.31 $ 10,731.71 210 1 1.5 0 841 $ 1,000,000 $ 1,808.46 0.3072% 0.3010% $ 979.69 $ 41.08 $ 492.94 $ 970.71 $ 11,648.49 $ 1,020.77 $ 12,249.25 211 0 1 0 442 $ 590,000 $ 977.55 0.1632% 0.1627% $ 529.57 $ 18.11 $ 217.37 $ 524.71 $ 6,296.50 $ 547.68 $ 6,572.15 212 0 1 0 414 $ 540,000 $ 909.46 0.1514% 0.1514% $ 492.68 $ 16.85 $ 202.23 $ 488.16 $ 5,857.94 $ 509.53 $ 6,114.39 215 0 1 0 468 $ 600,000 $ 1,024.72 0.1713% 0.1706% $ 555.12 $ 18.99 $ 227.86 $ 550.03 $ 6,600.34 $ 574.11 $ 6,889.29 216 0 1 0 453 $ 550,000 $ 966.18 0.1628% 0.1608% $ 523.41 $ 17.90 $ 214.84 $ 518.61 $ 6,223.27 $ 541.31 $ 6,495.72 219 0 1 0 432 $ 575,000 $ 953.00 0.1591% 0.1586% $ 516.26 $ 17.66 $ 211.91 $ 511.53 $ 6,138.35 $ 533.92 $ 6,407.08 220 0 1 0 513 $ 575,000 $ 1,096.90 0.1890% 0.1826% $ 594.22 $ 20.33 $ 243.91 $ 588.77 $ 7,065.22 $ 614.54 $ 7,374.53 222 1 1.5 0 835 $ 970,000 $ 1,798.57 0.3076% 0.2994% $ 974.33 $ 35.73 $ 428.79 $ 965.40 $ 11,584.78 $ 1,010.07 $ 12,120.80 223 1 1 0 703 $ 890,000 $ 1,542.60 0.2590% 0.2568% $ 835.67 $ 28.58 $ 343.01 $ 828.00 $ 9,936.01 $ 864.25 $ 10,370.99 225 2 0 1,398 $ 1,860,000 $ 3,102.48 0.5150% 0.5164% $ 1,680.69 $ 740.53 $ 8,886.32 $ 1,665.28 $ 19,983.35 $ 2,421.22 $ 29,054.63 226 1 1 0 763 $ 940,000 $ 1,664.22 0.2811% 0.2770% $ 901.55 $ 30.84 $ 370.06 $ 893.28 $ 10,719.40 $ 932.39 $ 11,188.68 228 0 1 0 510 $ 645,000 $ 1,118,84 0.1879% 0.1862% $ 606.11 $ 20.73 $ 248.79 $ 600.55 $ 7,206.55 $ 626.84 $ 7,522.05 301 2 2.5 0 1,521 $ 2,130,000 $ 3,419.96 0.5611% 0.5692% $ 1,852.68 $ 912.13 $ 10,945.62 $ 1,835.69 $ 22,028.29 $ 2,764.82 $ 33,177.80 302 1 1 0 637 $ 815,000 $ 1,401.08 0.2347% 0.2332% $ 759.00 $ 25.96 $ 311.55 $ 752.04 $ 9,024.49 $ 784.96 $ 9,419.57 303 1 1 0 654 $ 857,000 $ 1,439.73 0.2409% 0.2396% $ 779.94 $ 26.68 $ 320.14 $ 772.78 $ 9,273.42 $ 806.62 $ 9,679.40 304 1 1 0 781 $ 955,000 $ 1,700.71 0.2877% 0.2831% $ 921.32 $ 31.51 $ 378.17 $ 912.87 $ 10,954.42 $ 952.83 $ 11,433.98 305 1 1 0 646 $ 847,000 $ 1,422.22 0.2380% 0.2367% $ 770.46 S 26.35 $ 316.25 $ 763.39 $ 9,160.67 $ 796.81 $ 9,561.71 306 1 1 0 788 $ 955,000 $ 1,714.35 0.2907% 0.2854% $ 928.71 $ 31.77 $ 381.20 $ 920.19 $ 11,042.27 $ 960.47 $ 11,525.68 307 1 1 0 646 $ 830,000 $ 1,422.22 0.2380% 0.2367% $ 770.46 $ 26.35 $ 316.25 $ 763.39 $ 9,160.67 $ 796.81 $ 9,561.71 308 2 0 1,422 $ 1,980,000 $ 3,182.96 0.5224% 0.5298% $ 1,724.29 $ 784.03 $ 9,408.36 $ 1,708.48 $ 20,501.75 $ 2,508.32 $ 30,099.87 309 1 1 0 720 $ 955,000 $ 1,600.12 0.2660% 0.2663% $ 866.82 $ 29.65 $ 355.80 $ 858.87 $ 10,306.50 $ 896.47 $ 10,757.69 310 1 1.5 0 841 $ 1,015,000 $ 1,814.26 0.3072% 0.3020% $ 982.83 $ 44.21 $ 530.55 $ 973.82 $ 11,685.83 $ 1,027.05 $ 12,324.55 311 0 1 0 442 $ 585,000 $ 981.42 0.1632% 0.1634% $ 531.66 $ 18.19 $ 218.23 $ 526.78 $ 6,321.40 $ 549.84 $ 6,598.14 312 0 1 0 446 $ 580,000 $ 976.07 0.1625% 0.1625% $ 528.77 $ 18.09 $ 217.04 $ 523.92 $ 6,286.98 $ 546.85 $ 6,562.22 315 1 1 0 745 $ 965,000 $ 1,638.08 0.2733% 0.2727% $ 887.39 $ 30.35 $ 364.25 $ 879.25 $ 10,551.03 $ 917.74 $ 11,012.94 316 0 1 0 452 $ 570,000 $ 989.26 0.1661% 0.1647% $ 535.91 $ 18.33 $ 219.97 $ 530.99 $ 6,371.90 $ 554.24 $ 6,650.85 317 1 1 0 641 $ 877,000 $ 1,425.29 0.2361% 0.2372% $ 772.12 $ 26.41 $ 316.93 $ 765,04 $ 9,180.45 $ 798.53 $ 9,582.36 318 1 1 0 646 $ 847,000 $ 1,422.22 0.2380% 0.2367% $ 770.46 $ 26.35 $ 316.25 $ 763.39 $ 9,160.67 $ 796.81 $ 9,561.71 319 1 1 0 653 $ 892,000 $ 1,451.55 0.2406% 0.2416% $ 786.34 $ 26.90 $ 322.77 $ 779.13 $ 9,349.58 $ 813.24 $ 9,758.89 320 1 1 0 646 $ 847,000 $ 1,422.22 0.2380% 0.2367% $ 770.46 $ 26.35 $ 316.25 $ 763.39 $ 9,160.67 $ 796.81 $ 9,561.71 321 1 1 0 703 $ 905,000 $ 1,548.39 0.2590% 0.2577% $ 838.81 $ 28.69 $ 344.30 $ 831.11 $ 9,973.36 $ 867.50 $ 10,409.97 322 0 1 0 541 $ 685,000 $ 1,187.15 0.1993% 0.1976% $ 643.11 $ 22.00 $ 263.98 $ 637.21 $ 7,646.58 $ 665.11 $ 7,981.33 323 1 1 0 746 $ 965,000 $ 1,644.90 0.2748% 0.2738% $ 891.09 $ 30.48 $ 365.76 $ 882.91 $ 10,594.95 $ 921.57 $ 11,058.78 324 1 1.5 0 835 $ 985,000 $ 1,804.37 0.3076% 0.3003% $ 977.48 $ 38.87 $ 466.39 $ 968.51 $ 11,622.12 $ 1,016.34 $ 12,196.09 325 2 2 0 1,165 $ 1,680,000 $ 2,622.12 0.4292% 0.4364% $ 1,420.47 $ 480.88 $ 5,770.56 $ 1,407.44 $ 16,889.31 $ 1,901.35 $ 22,816.20
Unit# (1)
Number Bedrooms
Number Bathrooms
Terrace/ Balcony Square Footage
(2)
Unit Square Footage
(2)
Offering Price (2)
Share of Resident Managers Unit Partial Purchase Price (8)
General Common
Interest (4)
Residential Common
Interest (4)
Estimated Monthly
Common Charges (5)
Estimated Monthly Real Estate Taxes With 421-a
Tax Abatement
(6)
Estimated Annual Real Estate Taxes
With 421-a Tax Abatement (6)
Estimated Monthly Real Estate Taxes Without 421-a
Tax Abatement (6)
Estimated Annual Real Estate Taxes
Without 421-a Tax Abatement
(6)
Estimated Total Monthly Charges 1st Year With
421-1 Benefits (7)
Estimated Total Annual Charges 1st Year With 421-a Benefits
( 7 )
326 1 1 0 763 $ 955,000 $ 1,670.02 0.2811% 0.2780% $ 904.69 $ 30.95 $ 371.35 $ 896.40 $ 10,756.75 $ 935.64 $ 11,227.66 327 1 1 0 672 $ 870,000 $ 1,482.01 0.2476% 0.2467% $ 802.85 $ 27.46 $ 329.54 $ 795.48 $ 9,545.78 $ 830.31 $ 9,963.68 328 2 2 0 1,175 $ 1,615,000 $ 2,630.98 0.4336% 0.4379% $ 1,425.27 $ 485.67 $ 5,828.05 $ 1,412.20 $ 16,946.40 $ 1,910.94 $ 22,931.31 329 1 1 0 673 $ 870,000 $ 1,483.72 0.2479% 0.2470% $ 803.77 $ 27.49 $ 329.92 $ 796.40 $ 9,556.76 $ 831.26 $ 9,975.14 330 2 2 0 1,272 $ 1,820,000 $ 2,853.32 0.4679% 0.4749% $ 1,545.72 $ 605.85 $ 7,270.21 $ 1,531.54 $ 18,378.51 $ 2,151.57 $ 25,818.83 331 0 1 0 415 $ 565,000 $ 924.24 0.1525% 0.1538% $ 500.69 $ 17.13 $ 205.52 $ 496.09 $ 5,953.13 $ 517.81 $ 6,213.75 401 2 2.5 0 1,521 $ 2,150,000 $ 3,427.69 0.5611% 0.5705% $ 1,856.87 $ 916.31 $ 10,995.76 $ 1,839.84 $ 22,078.08 $ 2,773.18 $ 33,278.20 402 1 1 0 637 $ 830,000 $ 1,406.88 0.2347% 0.2342% $ 762.14 $ 26.07 $ 312.83 $ 755.15 $ 9,061.83 $ 788.21 $ 9,458.54 403 1 1 0 654 $ 867,000 $ 1,443.59 0.2409% 0.2403% $ 782.03 $ 26.75 $ 321.00 $ 774.86 $ 9,298.32 $ 808.78 $ 9,705.38 404 1 1 0 781 $ 970,000 $ 1,706.51 0.2877% 0.2840% $ 924.46 $ 31.62 $ 379.46 $ 915.98 $ 10,991.76 $ 956.08 $ 11,472.96 405 1 1 0 646 $ 857,000 $ 1,426.09 0.2380% 0.2374% $ 772.55 $ 26.43 $ 317.11 $ 765.46 $ 9,185.57 $ 798.97 $ 9,587.70 406 1 1 0 788 $ 970,000 $ 1,720.14 0.2907% 0.2863% $ 931.85 $ 31.87 $ 382.49 $ 923.30 $ 11,079.62 $ 963.72 $ 11,564.66 407 1 1 0 646 $ 857,000 $ 1,426.09 0.2380% 0.2374% $ 772.55 $ 26.43 $ 317.11 $ 765.46 $ 9,185.57 $ 798.97 S 9,587.70 408 2 0 1,422 $ 2,000,000 $ 3,190.69 0.5224% 0.5311% $ 1,728.48 $ 788.21 $ 9,458.50 $ 1,712.63 $ 20,551.54 $ 2,516.69 s 30,200.27 409 1 1 0 720 $ 965,000 $ 1,603.98 0.2660% 0.2670% $ 868.92 $ 29.72 $ 356.66 $ 860.95 $ 10,331.39 $ 898.64 S 10,783.68 410 1 1.5 0 841 $ 1,030,000 $ 1,820.06 0.3072% 0.3029% $ 985.97 $ 47.35 $ 568.16 $ 976.93 $ 11,723.18 $ 1,033.32 $ 12,399.85 411 1 0 442 $ 605,000 $ 983.35 0.1632% 0.1637% $ 532.71 $ 18.22 $ 218.66 $ 527.82 $ 6,333.84 $ 550.93 $ 6,611.13 412 1 0 446 $ 600,000 $ 978.01 0.1625% 0.1628% $ 529.81 $ 18.12 $ 217.47 $ 524.95 $ 6,299.43 $ 547.93 $ 6,575.21 415 1 1 0 745 $ 980,000 $ 1,643.88 0.2733% 0.2736% $ 890.53 $ 30.46 $ 365.53 $ 882.36 $ 10,588.37 $ 920.99 $ 11,051.91 416 1 0 452 $ 590,000 $ 991.19 0.1661% 0.1650% $ 536.95 $ 18.37 $ 220.40 $ 532.03 $ 6,384.35 $ 555.32 $ 6,663.85 417 1 1 0 641 $ 882,000 $ 1,427.23 0.2361% 0.2376% $ 773.17 $ 26.45 $ 317.36 $ 766.08 $ 9,192.90 $ 799.61 $ 9,595.35 418 1 1 0 646 $ 857,000 $ 1,426.09 0.2380% 0.2374% $ 772.55 $ 26.43 $ 317.11 $ 765.46 $ 9,185.57 $ 798.97 $ 9,587.70 419 1 1 0 653 $ 902,000 $ 1,455.42 0.2406% 0.2423% $ 788.44 $ 26.97 $ 323.63 $ 781.21 $ 9,374.48 $ 815.41 $ 9,784.88 420 1 1 0 646 $ 857,000 $ 1,426.09 0.2380% 0.2374% $ 772.55 $ 26.43 $ 317.11 $ 765.46 $ 9,185.57 $ 798.97 $ 9,587.70 421 1 1 0 703 $ 920,000 $ 1,554.19 0.2590% 0.2587% $ 841.95 $ 28.80 $ 345.59 $ 834.23 $ 10,010.70 $ 870.75 $ 10,448.95 422 1 0 541 $ 715,000 $ 1,191.02 0.1993% 0.1982% $ 645.21 $ 22.07 $ 264.84 $ 639.29 $ 7,671.47 $ 667.28 $ 8,007.32 423 1 1 0 746 $ 980,000 $ 1,650.70 0.2748% 0.2748% $ 894.23 $ 30.59 $ 367.05 $ 886.03 $ 10,632.30 $ 924.81 $ 11,097.76 424 1 1.5 0 835 $ 1,045,000 $ 1,810.17 0.3076% 0.3013% $ 980.62 $ 42.00 $ 504.00 $ 971.62 $ 11,659.47 $ 1,022.62 $ 12,271.39 425 2 0 1,165 $ 1,695,000 $ 2,627.92 0.4292% 0.4374% $ 1,423.61 $ 484.01 $ 5,808.17 $ 1,410.55 $ 16,926.66 $ 1,907.62 $ 22,891.50 426 1 1 0 763 $ 970,000 $ 1,675.82 0.2811% 0.2789% $ 907.83 $ 31.05 $ 372.64 $ 899.51 $ 10,794.09 $ 938.89 $ 11,266.64 427 1 1 0 672 $ 885,000 $ 1,487.81 0.2476% 0.2476% $ 805.99 $ 27.57 $ 330.83 $ 798.59 $ 9,583.13 $ 833.56 $ 10,002.66 428 2 2 0 1,175 $ 1,635,000 $ 2,638.71 0.4336% 0.4392% $ 1,429.46 $ 489.85 $ 5,878.20 $ 1,416.35 $ 16,996.19 $ 1,919.31 $ 23,031.71 429 1 1 0 673 $ 880,000 $ 1,487.58 0.2479% 0.2476% $ 805.86 $ 27.57 $ 330.78 $ 798.47 $ 9,581.66 $ 833.43 $ 10,001.13 430 2 2 0 1,272 $ 1,840,000 $ 2,861.05 0.4679% 0.4762% $ 1,549.91 $ 610.03 $ 7,320.35 $ 1,535.69 $ 18,428.30 $ 2,159.94 $ 25,919.22 431 0 1 0 415 $ 575,000 $ 928.11 0.1525% 0.1545% $ 502.78 $ 17.20 $ 206.37 $ 498.17 $ 5,978.03 $ 519.98 $ 6,239.73 501 2 2.5 0 1,521 $ 2,170,000 $ 3,435.42 0.5611% 0.5718% $ 1,861.06 $ 920.49 $ 11,045.90 $ 1,843.99 $ 22,127.88 $ 2,781.55 $ 33,378.59 502 1 1 0 637 $ 845,000 $ 1,412.68 0.2347% 0.2351% $ 765.28 $ 26.18 $ 314.12 $ 758.26 $ 9,099.18 $ 791.46 $ 9,497.52 503 1 1 0 654 $ 872,000 $ 1,445.53 0.2409% 0.2406% $ 783.08 $ 26.79 $ 321.43 $ 775.90 $ 9,310.77 $ 809.86 $ 9,718.38 504 1 1 0 781 $ 985,000 $ 1,712.30 0.2877% 0.2850% $ 927.60 $ 31.73 $ 380.75 $ 919.09 $ 11,029.11 $ 959.33 $ 11,511.95 505 1 1 0 646 $ 850,000 $ 1,429.95 0.2380% 0.2380% $ 774.64 $ 26.50 $ 317.97 $ 767.54 $ 9,210.46 $ 801.14 $ 9,613.69 506 1 1 0 788 $ 985,000 $ 1,725.94 0.2907% 0.2873% $ 934.99 $ 31.98 $ 383.78 $ 926.41 $ 11,116.96 $ 966.97 $ 11,603.64 507 1 1 0 646 $ 850,000 $ 1,429.95 0.2380% 0.2380% $ 774.64 $ 26.50 $ 317.97 $ 767.54 $ 9,210.46 $ 801.14 $ 9,613.69 508 2 2 0 1,422 $ 2,020,000 $ 3,198.42 0.5224% 0.5324% $ 1,732.67 $ 792.39 $ 9,508.65 $ 1,716.78 $ 20,601.34 $ 2,525.06 $ 30,300.67 509 1 1 0 720 $ 975,000 $ 1,607.85 0.2660% 0.2676% $ 871.01 $ 29.79 $ 357.52 $ 863.02 $ 10,356.29 $ 900.81 $ 10,809.67 510 1 1.5 0 841 $ 1,090,000 $ 1,843.25 0.3072% 0.3068% $ 998.54 $ 59.88 $ 718.59 $ 989.38 $ 11,872.56 $ 1,058.42 $ 12,701.05 511 0 1 0 442 $ 595,000 $ 985.28 0.1632% 0.1640% $ 533.75 $ 18.26 $ 219.09 $ 528.86 $ 6,346.29 $ 552.01 $ 6,624.12 512 0 1 0 446 $ 590,000 $ 979.94 0.1625% 0.1631% $ 530.86 $ 18.16 $ 217.90 $ 525.99 $ 6,311.88 $ 549.02 $ 6,588.20 515 1 1 0 745 $ 1,035,000 $ 1,665.14 0.2733% 0.2772% $ 902.05 $ 30.86 $ 370.26 $ 893.78 $ 10,725.31 $ 932.90 $ 11,194.84 516 0 1 0 452 $ 580,000 $ 993.12 0.1661% 0.1653% $ 538.00 $ 18.40 $ 220.83 $ 533.07 $ 6,396.80 $ 556.40 S 6,676.84 517 1 1 0 641 $ 892,000 $ 1,431.09 0.2361% 0.2382% $ 775.26 $ 26.52 $ 318.22 $ 768.15 $ 9,217.80 $ 801.78 $ 9,621.34 518 1 1 0 646 $ 867,000 $ 1,429.95 0.2380% 0.2380% $ 774.64 $ 26.50 $ 317.97 $ 767.54 $ 9,210.46 $ 801.14 $ 9,613.69 519 1 1 0 653 $ 907,000 $ 1,457.35 0.2406% 0.2426% $ 789.48 $ 27.00 $ 324.06 $ 782.24 $ 9,386.92 $ 816.49 $ 9,797.87 520 1 1 0 646 $ 867,000 $ 1,429.95 0.2380% 0.2380% $ 774.64 $ 26.50 $ 317.97 $ 767.54 $ 9,210.46 $ 801.14 $ 9,613.69 521 1 1 0 703 $ 970,000 $ 1,573.52 0.2590% 0.2619% $ 852.42 $ 29.16 $ 349.89 $ 844.60 $ 10,135.19 $ 881.57 $ 10,578.89 522 0 1 0 541 $ 725,000 $ 1,194.89 0.1993% 0.1989% $ 647.30 $ 22.14 $ 265.70 $ 641.36 $ 7,696.37 $ 669.44 $ 8,033.31
Unit# (1)
Number Bedrooms
Number Bathrooms
Terrace/ Balcony Square Footage
(2)
Unit Square Footage
(2)
Offering Price (2)
Share of Resident Managers
Unit Partial Purchase Price (8)
General Common
Interest (4)
Residential Common
Interest (4)
Estimated Monthly
Common Charges (5)
Estimated Monthly Real Estate Taxes With 421-a
Tax Abatement
(6)
Estimated Annual Real Estate Taxes
With 421-a Tax Abatement (6)
Estimated Monthly Real Estate Taxes Without 421-a
Tax Abatement (6)
Estimated Annual Real Estate Taxes Without 421-a
Tax Abatement (6)
Estimated Total Monthly Charges 1st Year With
421-1 Benefits (7)
Estimated Total Annual Charges 1st Year With 421 -a Benefits
(7)
523 1 1 0 746 $ 995,000 $ .1,656.50 0.2748% 0.2757% $ 897.37 $ 30.70 $ 368.34 $ 889.14 $ 10,669.65 $ 928.06 $ 11,136.75 524 1 1.5 0 835 $ 1,060,000 $ 1,815.97 0.3076% 0.3023% $ 983.76 $ 45.13 $ 541.61 $ 974.73 $ 11,696.81 $ 1,028.89 $ 12,346.69 525 2 2 0 1,165 $ 1,710,000 $ 2,633.71 0.4292% 0.4384% $ 1,426.75 $ 487.15 $ 5,845.78 $ 1,413.67 $ 16,964.00 $ 1,913.90 $ 22,966.80 526 1 1 0 763 $ 985,000 $ 1,681.61 0.2811% 0.2799% $ 910.98 $ 31.16 $ 373.93 $ 902.62 $ 10,831.44 $ 942.14 $ 11,305.63 527 1 1 0 672 $ 950,000 $ 1,507.14 0.2476% 0.2509% $ 816.46 $ 27.93 $ 335.13 $ 808.97 $ 9,707.61 $ 844.38 $ 10,132.60 528 2 2 0 1,175 $ 1,655,000 $ 2,646.44 0.4336% 0.4405% $ 1,433.65 $ 494.03 $ 5,928.34 $ 1,420.50 $ 17,045.99 $ 1,927.68 $ 23,132.11 529 1 1 0 673 $ 975,000 $ 1,508.84 0.2479% 0.2511% $ 817.38 $ 27.96 $ 335.51 $ 809.88 $ 9,718.60 $ 845.34 $ 10,144.06 530 2 2 0 1,272 $ 1,855,000 $ 2,866.85 0.4679% 0.4772% $ 1,553.05 $ 613.16 $ 7,357.96 $ 1,538.80 $ 18,465.65 $ 2,166.21 $ 25,994.53 531 0 1 0 415 $ 605,000 $ 939.70 0.1525% 0.1564% $ 509.06 $ 17.41 $ 208.95 $ 504.39 $ 6,052.72 $ 526.47 $ 6,317.69 601 2 2.5 0 1,521 $ 2,190,000 $ 3,443.15 0.5611% 0.5731% $ 1,865.25 $ 924.67 $ 11,096.05 $ 1,848.14 $ 22,177.67 $ 2,789.92 $ 33,479.00 602 1 1 0 637 $ 860,000 $ 1,418.47 0.2347% 0.2361% $ 768.42 $ 26.28 $ 315.41 $ 761.38 $ 9,136.52 $ 794.71 $ 9,536.50 603 1 1 0 654 $ 882,000 $ 1,449.39 0.2409% 0.2412% $ 785.17 $ 26.86 $ 322.29 $ 777.97 $ 9,335.66 $ 812.03 $ 9,744.36 604 1 1 0 781 $ 1,000,000 $ 1,718.10 0.2877% 0.2860% $ 930.74 $ 31.84 $ 382.04 $ 922.20 $ 11,066.46 $ 962.58 S 11,550.93 605 1 1 0 646 $ 855,000 $ 1,431.89 0.2380% 0.2383% $ 775.69 $ 26.53 $ 318.40 $ 768.58 $ 9,222.91 $ 802.22 S 9,626.68 606 1 1 0 788 $ 1,000,000 $ 1,731.74 0.2907% 0.2882% $ 938.13 $ 32.09 $ 385.07 $ 929.53 $ 11,154.31 $ 970.22 S 11,642.62 607 1 1 0 646 $ 855,000 $ 1,431.89 0.2380% 0.2383% $ 775.69 $ 26.53 $ 318.40 $ 768.58 $ 9,222.91 $ 802.22 $ 9,626.68 608 2 2 0 1,422 $ 2,040,000 $ 3,206.15 0.5224% 0.5337% $ 1,736.86 $ 796.57 $ 9,558:79 $ 1,720.93 $ 20,651.13 $ 2,533.42 $ 30,401.07 609 1 1 0 720 $ 980,000 $ 1,609.78 0.2660% 0.2679% $ 872.06 $ 29.83 $ 357.95 $ 864.06 $ 10,368.74 $ 901.89 $ 10,822.66 610 1 1.5 0 841 $ 1,105,000 $ 1,849.05 0.3072% 0.3078% $ 1,001.68 $ 63.02 $ 756.20 $ 992.49 $ 11,909.91 $ 1,064.70 $ 12,776.35 611 0 1 0 442 $ 600,000 $ 987.21 0.1632% 0.1643% $ 534.80 $ 18.29 $ 219.52 $ 529.90 $ 6,358.74 $ 553.09 $ 6,637.12 612 0 1 0 446 $ 595,000 $ 981.87 0.1625% 0.1634% $ 531.91 $ 18.19 $ 218.33 $ 527.03 $ 6,324.33 $ 550.10 $ 6,601.20 615 1 1 0 745 $ 1,045,000 $ 1,669.00 0.2733% 0.2778% $ 904.14 $ 30.93 $ 371.12 $ 895.85 $ 10,750.21 $ 935.07 $ 11,220.83 616 0 1 0 452 $ 585,000 $ 995.06 0.1661% 0.1656% $ 539.05 $ 18.44 $ 221.26 $ 534.10 $ 6,409.25 $ 557.49 $ 6,689.83 617 1 1 0 641 $ 902,000 $ 1,434.96 0.2361% 0.2388% $ 777.35 $ 26.59 $ 319.08 $ 770.22 $ 9,242.69 $ 803.94 $ 9,647.33 618 1 1 0 646 $ 855,000 $ 1,431.89 0.2380% 0.2383% $ 775.69 $ 26.53 $ 318.40 $ 768.58 $ 9,222.91 $ 802.22 $ 9,626.68 619 1 1 0 653 $ 917,000 $ 1,461.21 0.2406% 0.2432% $ 791.58 $ 27.08 $ 324.92 $ 784.32 $ 9,411.82 $ 818.65 $ 9,823.86 620 1 1 0 646 $ 872,000 $ 1,431.89 0.2380% 0.2383% $ 775.69 $ 26.53 $ 318.40 $ 768.58 $ 9,222.91 $ 802.22 $ 9,626.68 621 0 1 0 461 $ 625,000 $ 1,027.57 0.1698% 0.1710% $ 556.66 $ 19.04 $ 228.49 $ 551.55 $ 6,618.66 $ 575.70 $ 6,908.41 622 0 1 0 541 $ 735,000 $ 1,198.75 0.1993% 0.1995% $ 649.40 $ 22.21 $ 266.56 $ 643.44 $ 7,721.27 $ 671.61 $ 8,059.30 623 1 1 0 847 $ 1,100,000 $ 1,867.58 0.3117% 0.3109% $ 1,011.72 $ 73.03 $ 876.37 $ 1,002.44 $ 12,029.24 $ 1,084.75 $ 13,016.95 624 1 1.5 0 835 $ 1,075,000 $ 1,821.76 0.3076% 0.3032% $ 986.90 $ 48.27 $ 579.22 $ 977.85 $ 11,734.16 $ 1,035.17 $ 12,421.99 625 2 2 417 1,296 $ 1,925,000 $ 3,129.73 0.5155% 0.5209% $ 1,695.46 $ 755.26 $ 9,063.11 $ 1,679.91 $ 20,158.90 $ 2,450.72 $ 29,408.61 626 0 1 0 457 $ 630,000 $ 1,022.68 0.1684% 0.1702% $ 554.01 $ 18.95 $ 227.40 $ 548.93 $ 6,587.18 $ 572.96 $ 6,875.55 627 2 2 0 969 $ 1,415,000 $ 2,187.45 0.3570% 0.3641% $ 1,185.00 $ 245.93 $ 2,951.16 $ 1,174.13 $ 14,089.56 $ 1,430.93 $ 17,171.14 628 3 3.5 348 2,480 $ 3,900,000 $ 5,884.10 0.9457% 0.9794% $ 3,187.57 $ 2,244.07 $ 26,928.78 $ 3,158.34 $ 37,900.02 $ 5,431.63 $ 65,179.61 630 3 2 621 1,359 $ 2,165,000 $ 3,416.87 0.5575% 0.5687% $ 1,851.01 $ 910.46 $ 10,925.54 $ 1,834.03 $ 22,008.36 $ 2,761.47 $ 33,137.61 701 2 2.5 0 1,521 $ 2,210,000 $ 3,450.88 0.5611% 0.5744% $ 1,869.43 $ 928.85 $ 11,146.19 $ 1,852.29 $ 22,227.46 $ 2,798.28 $ 33,579.39 702 1 1 0 637 $ 875,000 $ 1,424.27 0.2347% 0.2371% $ 771.57 $ 26.39 $ 316.70 $ 764.49 $ 9,173.87 $ 797.96 $ 9,575.48 703 1 1 0 654 $ 887,000 $ Msi.az1 0.2409% 0.2416% $ 786.22 $ 26.89 $ 322.72 $ 779.01 $ 9,348.11 $ 813.11 $ 9,757.36 704 1 1 0 781 $ 1,015,000 $ 1,723.90 0.2877% 0.2869% $ 933.88 $ 31.94 $ 383.33 $ 925.32 $ 11,103.80 $ 965.83 $ 11,589.91 705 1 1 0 646 $ 865,000 $ 1,435.75 0.2380% 0.2390% $ 777.78 $ 26.60 $ 319.26 $ 770.65 $ 9,247.81 $ 804.39 $ 9,652.67 706 1 1 0 789 $ 1,015,000 $ 1,737.54 0.2907% 0.2892% $ 941.27 $ 32.20 $ 386.36 $ 932.64 $ 11,191.66 $ 973.47 $ 11,681.61 707 1 1 0 646 $ 865,000 $ 1,435.75 0.2380% 0.2390% $ 777.78 $ 26.60 $ 319.26 $ 770.65 $ 9,247.81 $ 804.39 $ 9,652.67 708 2 0 1,422 $ 2,060,000 $ 3,213.88 0.5224% 0.5349% $ 1,741.04 $ 800.74 $ 9,608.93 $ 1,725.08 $ 20,700.92 $ 2,541.79 $ 30,501.46 709 1 1 0 720 $ 990,000 $ 1,610.23 0.2652% 0.2680% $ 872.31 $ 29.84 $ 358.05 $ 864.31 $ 10,371.67 $ 902.14 $ 10,825.72 710 1 1.5 0 841 $ 1,120,000 $ 1,854.85 0.3072% 0.3087% $ 1,004.82 $ 66.15 $ 793.81 $ 995.60 $ 11,947.25 $ 1,070.97 $ 12,851.65 711 0 1 0 442 $ 605,000 $ 989.15 0.1632% 0.1646% $ 535.85 $ 18.33 $ 219.95 $ 530.93 $ 6,371.19 $ 554.18 $ 6,650.11 712 0 1 0 446 $ 600,000 $ 983.80 0.1625% 0.1638% $ 532.95 $ 18.23 $ 218.76 $ 528.06 $ 6,336.78 $ 551.18 $ 6,614.19 715 1 1 0 745 $ 1,060,000 $ 1,674.80 0.2733% 0.2788% $ 907.28 $ 31.03 $ 372.41 $ 898.96 $ 10,787.55 $ 938.32 $ 11,259.81 716 0 1 0 452 $ 590,000 $ 996.99 0.1661% 0.1659% $ 540.10 $ 18.47 $ 221.69 $ 535.14 $ 6,421.70 $ 558.57 $ 6,702.83 717 1 1 0 641 $ 907,000 $ 1,436.89 0.2361% 0.2392% $ 778.40 $ 26.63 $ 319.51 $ 771.26 $ 9,255.14 $ 805.03 $ 9,660.32 718 1 1 0 646 $ 865,000 $ 1,435.75 0.2380% 0.2390% $ 777.78 $ 26.60 $ 319.26 $ 770.65 $ 9,247.81 $ 804.39 $ 9,652.67 719 1 1 0 653 $ 927,000 $ 1,465.08 0.2406% 0.2439% $ 793.67 $ 27.15 $ 325.78 $ 786.39 $ 9,436.72 $ 820.82 $ 9,849.85 720 1 1 0 646 $ 882,000 $ 1,435.75 0.2380% 0.2390% $ 777.78 $ 26.60 $ 319.26 $ 770.65 $ 9,247.81 $ 804.39 $ 9,652.67 721 0 1 0 461 $ 635,000 $ 1,031.43 0.1698% 0.1717% $ 558.75 $ 19.11 $ 229.35 $ 553.63 $ 6,643.55 $ 577.87 $ 6,934.40
Unit# (1)
Number Bedrooms
Number Bathrooms
Terrace/ Balcony Square Footage
(2)
Unit Square Footage
(2)
Offering Price (2)
Share of Resident Managers
Unit Partial Purchase Price (8)
General Common
Interest (4)
Residential Common
Interest (4)
Estimated Monthly
Common Charges (5)
Estimated Monthly Real Estate Taxes
With 421-a Tax
Abatement (6)
Estimated Annual Real Estate Taxes
With 421-a Tax Abatement (6)
Estimated Monthly Real Estate Taxes Without 421-a
Tax Abatement (6)
Estimated Annual Real Estate Taxes Without 421-a
Tax Abatement (6)
Estimated Total Monthly Charges 1st Year With
421-1 Benefits (7)
Estimated Total Annual Charges 1st Year With 421-a Benefits
(7)
722 0 1 0 541 $ 745,000 $ 1,202.62 0.1993% 0.2002% $ 651.49 $ 22.28 $ 267.42 $ 645.51 $ 7,746.17 $ 673.77 $ 8,085.29 723 1 1 0 847 $ 1,115,000 $ 1,873.37 0.3117% 0.3118% $ 1,014.86 $ 76.16 $ 913.98 $ 1,005.55 $ 12,066.59 $ 1,091.02 $ 13,092.26 724 1 1.5 0 770 $ 1,030,000 $ 1,710.94 0.2837% 0.2848% $ 926.86 $ 31.70 $ 380.45 $ 918.36 $ 11,020.35 $ 958.57 $ 11,502.80 725 2 2 0 1,296 $ 1,825,000 $ 2,913.34 0.4771% 0.4849% $ 1,578.23 $ 638.29 $ 7,659.51 $ 1,563.76 $ 18,765.09 $ 2,216.52 $ 26,598.29 727 2 2 0 969 $ 1,425,000 $ 2,191.31 0.3570% 0.3647% $ 1,187.09 $ 248.02 $ 2,976.23 $ 1,176.21 $ 14,114.46 $ 1,435.11 $ 17,221.34 730 3 2 0 1,359 $ 1,960,000 $ 3,072.93 0.5003% 0.5115% $ 1,664.69 $ 724.56 $ 8,694.68 $ 1,649.42 $ 19,793.05 $ 2,389.24 $ 28,670.93 801 2 2.5 0 1,521 $ 2,305,000 $ 3,487.60 0.5611% 0.5805% $ 1,889.33 $ 948.70 $ 11,384.38 $ 1,872.00 $ 22,463.99 $ 2,838.02 $ 34,056.30 802 1 1 0 637 $ 890,000 $ 1,430.07 0.2347% 0.2380% $ 774.71 $ 26.50 $ 317.99 $ 767.60 $ 9,211.22 $ 801.21 $ 9,614.47 803 1 1 0 654 $ 897,000 $ 1,455.19 0.2409% 0.2422% $ 788.31 $ 26.96 $ 323.58 $ 781.08 $ 9,373.01 $ 815.28 $ 9,783.35 804 1 1 . 0 781 $ 1,030,000 $ 1,729.70 0.2877% 0.2879% $ 937.02 $ 32.05 $ 384.62 $ 928.43 $ 11,141.15 $ 969.07 $ 11,628.89 805 1 1 0 646 $ 905,000 $ 1,451.21 0.2380% 0.2416% $ 786.16 $ 26.89 $ 322.69 $ 778.95 $ 9,347.40 $ 813.05 $ 9,756.61 806 1 1 0 788 $ 1,030,000 $ 1,743.34 0.2907% 0.2902% $ 944.41 $ 32.30 $ 387.65 $ 935.75 $ 11,229.00 $ 976.72 $ 11,720.59 807 1 1 0 646 $ 905,000 $ 1,451.21 0.2380% 0.2416% $ 786.16 $ 26.89 $ 322.69 $ 778.95 $ 9,347.40 $ 813.05 $ 9,756.61 808 2 2 0 1,422 $ 2,155,000 $ 3,250.60 0.5224% 0.5411% $ 1,760.94 $ 820.59 $ 9,847.12 $ 1,744.79 $ 20,937.45 $ 2,581.53 S 30,978.37 809 1 1 0 720 $ 1,040,000 $ 1,629.56 0.2652% 0.2712% $ 882.78 $ 30.20 $ 362.35 $ 874.68 $ 10,496.16 $ 912.97 S 10,955.66 810 1 1.5 0 841 $ 1,175,000 $ 1,876.11 0.3072% 0.3123% $ 1,016.34 $ 77.64 $ 931.70 $ 1,007.02 $ 12,084.19 $ 1,093.98 S 13,127.74 811 1 1 0 844 $ 1,190,000 $ 1,895.66 0.3131% 0.3155% $ 1,026.93 $ 88.21 $ 1,058.50 $ 1,017.51 $ 12,210.10 $ 1,115.14 S 13,381.62 815 2 2 0 1,069 $ 1,605,000 $ 2,437.87 0.3927% 0.4058% $ 1,320.66 $ 381.29 $ 4,575.45 $ 1,308.54 $ 15,702.53 $ 1,701.94 $ 20,423.32 816 0 1 0 452 $ 595,000 $ 998.92 0.1661% 0.1663% $ 541.14 $ 18.51 $ 222.12 $ 536.18 $ 6,434.15 $ 559.65 $ 6,715.82 817 1 1 0 636 $ 920,000 $ 1,439.96 0.2343% 0.2397% $ 780.07 $ 26.68 $ 320.19 $ 772.91 $ 9,274.93 $ 806.75 $ 9,680.97 818 1 1 0 646 $ 887,000 $ 1,437.68 0.2380% 0.2393% $ 778.83 $ 26.64 $ 319.68 $ 771.69 $ 9,260.26 $ 805.47 $ 9,665.65 819 3 3.5 1114 2,261 $ 4,150,000 $ 5,933.84 0.9355% 0.9877% $ 3,214.52 $ 2,270.96 $ 27,251.47 $ 3,185.04 $ 38,220.46 $ 5,485.47 $ 65,825.70 820 1 1 0 646 $ 887,000 $ 1,437.68 0.2380% 0.2393% $ 778.83 $ 26.64 $ 319.68 $ 771.69 $ 9,260.26 $ 805.47 $ 9,665.65 822 1 1 0 724 $ 1,025,000 $ 1,630.58 0.2667% 0.2714% $ 883.33 $ 30.21 $ 362.58 $ 875.23 $ 10,502.74 $ 913.54 $ 10,962.53 901 2 2 463 1,308 $ 2,280,000 $ 3,307.02 0.5241% 0.5504% $ 1,791.50 $ 851.09 $ 10,213.05 $ 1,775.07 $ 21,300.83 $ 2,642.59 $ 31,711.04 902 2 2 171 1,181 $ 1,830,000 $ 2,793.79 0.4508% 0.4650% $ 1,513.47 $ 573.67 $ 6,884.10 $ 1,499.59 $ 17,995.09 $ 2,087.15 $ 25,045.75 903 2 2 0 995 $ 1,475,000 $ 2,254.97 0.3665% 0.3753% $ 1,221.58 $ 282.43 $ 3,389.12 $ 1,210.37 $ 14,524.47 $ 1,504.00 $ 18,048.03 908 2 2.5 588 1,502 $ 2,560,000 $ 3,799.29 0.6071% 0.6324% $ 2,058.17 $ 1,117.17 $ 13,406.07 $ 2,039.30 $ 24,471.58 $ 3,175.35 $ 38,104.16 909 3 2.5 155 1,427 $ 2,185,000 $ 3,343.61 0.5400% 0.5565%) $ 1,811.32 $ 870.87 $ 10,450.39 $ 1,794.71 $ 21,536.52 $ 2,682.19 $ 32,186.25 910 2 2 412 1,054 $ 1,900,000 $ 2,705.34 0.4259% 0.4503% $ 1,465.55 $ 525.86 $ 6,310.37 $ 1,452.11 $ 17,425.35 $ 1,991.42 $ 23,897.02 915 2 2 206 1,176 $ 1,970,000 $ 2,854.30 0.4522% 0.4751% $ 1,546.25 $ 606.38 $ 7,276.58 $ 1,532.07 $ 18,384.83 $ 2,152.63 $ 25,831.58 916 0 1 0 452 $ 600,000 $ 1,000.85 0.1661% 0.1666% $ 542.19 $ 18.55 $ 222.55 $ 537.22 $ 6,446.59 $ 560.74 $ 6,728.82 917 4 4 1219 2,637 $ 4,460,000 $ 6,734.37 1.0826% 1.1209% $ 3,648.19 $ 2,703.66 $ 32,443.94 $ 3,614.73 $ 43,376.73 $ 6,351.85 $ 76,222.17 918 1 1 0 646 $ 932,000 $ 1,455.08 0.2380% 0.2422% $ 788.25 $ 26.96 $ 323.55 $ 781.02 $ 9,372.29 $ 815.22 $ 9,782.60 920 3 2.5 1042 1,748 $ 2,890,000 $ 4,541.48 0.7399% 0.7559% $ 2,460.24 $ 1,518.35 $ 18,220.15 $ 2,437.68 $ 29,252.11 $ 3,978.59 $ 47,743.02
1001 2 2 0 1,308 $ 2,075,000 $ 3,030.43 0.4815% 0.5044% $ 1,641.66 $ 701.58 $ 8,419.01 $ 1,626.61 $ 19,519.30 $ 2,343.25 $ 28,118.98 1002 2 2 0 1,181 $ 1,720,000 $ 2,678.39 0.4351% 0.4458% $ 1,450.95 $ 511.30 $ 6,135.54 $ 1,437.65 $ 17,251.75 $ 1,962.25 $ 23,546.97 1003 2 2 0 995 $ 1,490,000 $ 2,260.77 0.3665% 0.3763% $ 1,224.72 $ 285.56 $ 3,426.73 $ 1,213.48 $ 14,561.82 $ 1,510.28 $ 18,123.33 1008 2 2.5 0 1,502 $ 2,395,000 $ 3,484.88 0.5530% 0.5801% $ 1,887.85 $ 947.23 $ 11,366.73 $ 1,870.54 $ 22,446.46 $ 2,835.08 $ 34,020.96 1009 3 2.5 0 1,427 $ 2,095,000 $ 3,242.76 0.5257% 0.5398% $ 1,756.69 $ 816.35 $ 9,796.22 $ 1,740.57 $ 20,886.90 $ 2,573.04 $ 30,876.45 1010 2 2 0 1,054 $ 1,665,000 $ 2,438.89 0.3879% 0.4060% $ 1,321.21 $ 381.84 $ 4,582.12 $ 1,309.10 $ 15,709.15 $ 1,703.06 $ 20,436.68 1015 2 2 0 1,176 $ 1,835,000 $ 2,714.31 0.4332% 0.4518% $ 1,470.42 $ 530.71 $ 6,368.58 $ 1,456.93 $ 17,483.16 $ 2,001.13 $ 24,013.56 1016 0 1 0 452 $ 605,000 $ 1,002.79 0.1661% 0.1669% $ 543.24 $ 18.58 $ 222.98 $ 538.25 $ 6,459.04 $ 561,82 $ 6,741.81 1018 1 1 0 646 $ 942,000 $ 1,458.94 0.2380% 0.2428% $ 790.35 $ 27.03 $ 324.41 $ 783.10 $ 9,397.19 $ 817.38 $ 9,808.58 1020 3 2.5 0 1,748 $ 2,705,000 $ 4,025.83 0.6439% 0.6701% $ 2,180.90 $ 1,239.62 $ 14,875.49 $ 2,160.90 $ 25,930.77 $ 3,420.52 $ 41,046.27 1101 2 2 0 1,308 $ 2,100,000 $ 3,040.09 0.4815% 0.5060% $ 1,646.90 $ 706.81 $ 8,481.69 $ 1,631.80 $ 19,581.54 $ 2,353.71 $ 28,244.48 1102 2 2 0 1,181 $ 1,740,000 $ 2,686.12 0.4351% 0.4471% $ 1,455.14 $ 515.47 $ 6,185.69 $ 1,441.80 $ 17,301.54 $ 1,970.61 $ 23,647.38 1103 2 2 0 995 $ 1,470,000 $ 2,264.63 0.3665% 0.3769% $ 1,226.81 $ 287.65 $ 3,451.80 $ 1,215.56 $ 14,586.72 $ 1,514.46 $ 18,173.53 1108 2 2.5 0 1,502 $ 2,415,000 $ 3,492.61 0.5530% 0.5813% $ 1,892.04 $ 951.41 $ 11,416.87 $ 1,874.69 $ 22,496.26 $ 2,843.45 $ 34,121.36 1109 3 2.5 0 1,427 $ 2,190,000 $ 3,279.48 0.5257% 0.5459% $ 1,776.58 $ 836.20 $ 10,034.40 $ 1,760.29 $ 21,123.42 $ 2,612.78 $ 31,353.34 1110 2 2 0 1,090 $ 1,685,000 $ 2,508.00 0.4012% 0.4175% $ 1,358.65 $ 419.20 $ 5,030.38 $ 1,346.19 $ 16,154.29 $ 1,777.85 $ 21,334.19 1115 2 2 0 1,052 $ 1,685,000 $ 2,448.33 0.3883% 0.4075% $ 1,326.33 $ 386.94 $ 4,643.32 $ 1,314.16 $ 15,769.93 $ 1,713.27 $ 20,559.22 1116 0 1 0 452 $ 610,000 $ 1,004.72 0.1661% 0.1672% $ 544.28 $ 18.62 $ 223.41 $ 539.29 $ 6,471.49 $ 562.90 $ 6,754.80 1117 1 1 0 669 $ 1,000,000 $ 1,527.15 0.2465% 0.2542% $ 827.30 $ 28.30 $ 339.58 $ 819.71 $ 9,836.50 $ 855.59 $ 10,267.13 1118 1 1 0 646 $ 930,000 $ 1,460.88 0.2380% 0.2432% $ 791.40 $ 27.07 $ 324.84 $ 784.14 $ 9,409.64 $ 818.47 $ 9,821.58
Unit# (1)
Number Bedrooms
Number Bathrooms
Terrace/ Balcony Square Footage
(2)
Unit Square Footage
(2)
Offering Price (2)
Share of Resident Managers
Unit Partial Purchase Price (8)
General Common
Interest (4)
Residential Common
Interest (4)
Estimated Monthly
Common Charges (5)
Estimated Monthly Real Estate Taxes
With 421-a Tax
Abatement (6)
Estimated Annual Real Estate Taxes
With 421-a Tax Abatement (6)
Estimated Monthly Real Estate Taxes Without 421-a
Tax Abatement (6)
Estimated Annual Real Estate Taxes
Without 421-a Tax Abatement
( 6 )
Estimated Total Monthly Charges 1st Year With
421-1 Benefits (7)
Estimated Total Annual Charges 1st Year With 421-a Benefits
(7)
1119 3 3.5 0 1,919 $ 2,890,000 $ 4,388.89 0.7069% 0.7305% $ 2,377.58 $ 1,435.87 $ 17,230.39 $ 2,355.77 $ 28,269.24 $ 3,813.44 $ 45,761.29 1120 1 1 0 646 $ 947,000 $ 1,460.88 0.2380% 0.2432% $ 791.40 $ 27.07 $ 324.84 $ 784.14 $ 9,409.64 $ 818.47 $ 9,821.58 1201 2 2 0 1,308 $ 2,120,000 $ 3,047.83 0.4815% 0.5073% $ 1,651.09 $ 710.99 $ 8,531.84 $ 1,635.94 $ 19,631.33 $ 2,362.07 $ 28,344.88 1202 2 2 0 1,181 $ 1,760,000 $ 2,693.85 0.4351% 0.4484% $ 1,459.33 $ 519.65 $ 6,235.83 $ 1,445.94 $ 17,351.34 $ 1,978.98 $ 23,747.77 1203 2 2 0 995 $ 1,485,000 $ 2,270.43 0.3665% 0.3779% $ 1,229.95 $ 290.78 $ 3,489.41 $ 1,218.67 $ 14,624.06 $ 1,520.74 $ 18,248.83 1208 2 2.5 0 1,502 $ 2,435,000 $ 3,500.34 0.5530% 0.5826% $ 1,896.23 $ 955.58 $ 11,467.02 $ 1,878.84 $ 22,546.05 $ 2,851.81 $ 34,221.76 1209 3 2.5 0 1,427 $ 2,210,000 $ 3,287.21 0.5257% 0.5472% $ 1,780.77 $ 840.38 $ 10,084.54 $ 1,764.43 $ 21,173.22 $ 2,621.15 $ 31,453.74 1210 2 2 0 1,090 $ 1,705,000 $ 2,515.73 0.4012% 0.4187% $ 1,362.84 $ 423.38 $ 5,080.52 $ 1,350.34 $ 16,204.08 $ 1,786.22 $ 21,434.59 1215 2 2 0 1,052 $ 1,705,000 $ 2,456.06 0.3883% 0.4088% $ 1,330.51 $ 391.12 $ 4,693.46 $ 1,318.31 $ 15,819.72 $ 1,721.63 $ 20,659.61 1216 0 1 0 452 $ 620,000 $ 1,008.58 0.1661% 0.1679% $ 546.38 $ 18.69 $ 224.27 $ 541.37 $ 6,496.39 $ 565.07 $ 6,780.79 1217 1 1 0 669 $ 1,015,000 $ 1,532.95 0.2465% 0.2552% $ 830.44 $ 28.41 $ 340.87 $ 822.82 $ 9,873.85 $ 858.84 $ 10,306.11 1218 1 1 0 646 $ 957,000 $ 1,464.74 0.2380% 0.2438% $ 793.49 $ 27.14 $ 325.70 $ 786.21 $ 9,434.54 $ 820.63 $ 9,847.56 1219 3 3.5 0 1,919 $ 2,915,000 $ 4,398.55 0.7069% 0.7321% $ 2,382.81 $ 1,441.09 $ 17,293.07 $ 2,360.96 $ 28,331.48 $ 3,823.90 S 45,886.79 1220 1 1 0 646 $ 957,000 $ 1,464.74 0.2380% 0.2438% $ 793.49 $ 27.14 $ 325.70 $ 786.21 $ 9,434.54 $ 820.63 $ 9,847.56 1301 2 2 0 1,308 $ 2,140,000 $ 3,055.56 0.4815% 0.5086% $ 1,655.28 $ 715.16 $ 8,581.98 $ 1,640.09 $ 19,681.13 $ 2,370.44 S 28,445.28 1302 2 2 0 1,181 $ 1,840,000 $ 2,724.77 0.4351% 0.4535% $ 1,476.08 $ 536.37 $ 6,436.41 $ 1,462.54 $ 17,550.51 $ 2,012.45 S 24,149.37 1303 2 2 0 995 $ 1,530,000 $ 2,276.23 0.3665% 0.3789% $ 1,233.09 $ 293.92 $ 3,527.02 $ 1,221.78 $ 14,661.41 $ 1,527.01 $ 18,324.13 1308 2 2.5 0 1,502 $ 2,455,000 $ 3,508.08 0.5530% 0.5839% $ 1,900.42 $ 959.76 $ 11,517.16 $ 1,882.99 $ 22,595.85 $ 2,860.18 $ 34,322.16 1309 2 2.5 0 1,429 $ 2,350,000 $ 3,346.44 0.5268% 0.5570% $ 1,812.85 $ 872.39 $ 10,468.73 $ 1,796.23 $ 21,554.72 $ 2,685.25 $ 32,222.97 1310 2 2 0 1,054 $ 1,725,000 $ 2,462.09 0.3879% 0.4098% $ 1,333.78 $ 394.38 $ 4,732.55 $ 1,321.54 $ 15,858.53 $ 1,728.16 $ 20,737.87 1315 2 2 0 1,052 $ 1,725,000 $ 2,463.79 0.3883% 0.4101% $ 1,334.70 $ 395.30 $ 4,743.61 $ 1,322.46 $ 15,869.52 $ 1,730.00 $ 20,760.02 1316 0 1 0 452 $ 665,000 $ 1,020.18 0.1661% 0.1698% $ 552.66 $ 18.90 $ 226.85 $ 547.59 $ 6,571.08 $ 571.56 $ 6,858.75 1317 2 2 0 999 $ 1,655,000 $ 2,351.49 0.3699% 0.3914% $ 1,273.86 $ 334.60 $ 4,015.16 $ 1,262.18 $ 15,146.15 $ 1,608.46 $ 19,301.50 1318 1 1 0 646 $ 967,000 $ 1,468.61 0.2380% 0.2444% S 795.58 $ 27.21 $ 326.56 $ 788.29 $ 9,459.44 $ 822.80 $ 9,873.55 1319 2 2.5 0 1,573 $ 2,605,000 $ 3,687.11 0.5791% 0.6137% $ 1,997.40 $ 1,056.53 $ 12,678.42 $ 1,979.08 $ 23,749.01 $ 3,053.94 $ 36,647.25 1320 1 1 0 646 $ 967,000 $ 1,468.61 0.2380% 0.2444% $ 795.58 $ 27.21 $ 326.56 $ 788.29 $ 9,459.44 $ 822.80 $ 9,873.55 1401 2 2 0 1,308 $ 2,160,000 $ 3,063.29 0.4815% 0.5099% $ 1,659.46 $ 719.34 $ 8,632.12 $ 1,644.24 $ 19,730.92 $ 2,378.81 $ 28,545.67 1402 2 2 0 1,181 $ 1,860,000 $ 2,732.50 0.4351% 0.4548% $ 1,480.27 $ 540.55 $ 6,486.55 $ 1,466.69 $ 17,600.31 $ 2,020.81 $ 24,249.77 1403 2 2 0 995 $ 1,545,000 $ 2,280.09 0.3665% 0.3795% $ 1,235.19 $ 296.01 $ 3,552.09 $ 1,223.86 $ 14,686.30 $ 1,531.19 $ 18,374.33 1408 2 2.5 0 1,502 $ 2,475,000 $ 3,515.81 0.5530% 0.5852% $ 1,904.60 $ 963.94 $ 11,567.31 $ 1,887.14 $ 22,645.64 $ 2,868.55 $ 34,422.56 1409 2 2.5 0 1,429 $ 2,370,000 $ 3,354.17 0.5268% 0.5583% $ 1,817.04 $ 876.57 $ 10,518.87 $ 1,800.38 $ 21,604.52 $ 2,693.61 $ 32,323.36 1410 2 2 0 1,054 $ 1,745,000 $ 2,469.82 0.3879% 0.4111% $ 1,337.97 $ 398.56 $ 4,782.69 $ 1,325.69 $ 15,908,33 $ 1,736.52 $ 20,838.27 1415 2 2 0 1,052 $ 1,745,000 $ 2,471.52 0.3883% 0.4114% $ 1,338.89 $ 399.48 $ 4,793.75 $ 1,326.61 $ 15,919.31 $ 1,738.37 $ 20,860.41 1416 0 1 0 452 $ 760,000 $ 1,062.70 0.1661% 0.1769% $ 575.69 $ 19.69 $ 236.30 $ 570.41 $ 6,844.95 $ 595.38 $ 7,144.61 1417 2 2 0 999 $ 1,675,000 $ 2,359.22 0.3699% 0.3927% $ 1,278.05 $ 338.78 $ 4,065.30 $ 1,266.33 $ 15,195.94 $ 1,616.83 $ 19,401.90 1418 1 1 0 646 $ 972,000 $ 1,470.54 0.2380% 0.2448% $ 796.63 $ 27.25 $ 326.99 $ 789.32 $ 9,471.88 $ 823.88 $ 9,886.55 1419 2 2.5 0 1,573 $ 2,625,000 $ 3,694.84 0.5791% 0.6150% $ 2,001.59 $ 1,060.71 $ 12,728.56 $ 1,983.23 $ 23,798.80 $ 3,062.30 $ 36,747.65 1420 1 1 0 646 $ 972,000 $ 1,470.54 0.2380% 0.2448% $ 796.63 $ 27.25 $ 326.99 $ 789.32 $ 9,471.88 $ 823.88 $ 9,886.55 1501 2 2 0 1,308 $ 2,180,000 $ 3,071.02 0.4815% 0.5112% $ 1,663.65 $ 723.52 $ 8,682.27 $ 1,648.39 $ 19,780.72 $ 2,387.17 $ 28,646.08 1502 2 2 0 1,181 $ 1,880,000 $ 2,740.23 0.4351% 0.4561% $ 1,484.46 $ 544.72 $ 6,536.69 $ 1,470.84 $ 17,650.10 $ 2,029.18 $ 24,350.16 1503 2 2 0 995 $ 1,525,000 $ 2,285.89 0.3665% 0.3805% $ 1,238.33 $ 299.14 $ 3,589.70 $ 1,226.97 $ 14,723.65 $ 1,537.47 $ 18,449.63 1508 2 2.5 0 1,502 $ 2,495,000 $ 3,523.54 0.5530% 0.5865% $ 1,908.79 $ 968.12 $ 11,617.45 $ 1,891.29 $ 22,695.44 $ 2,876.91 $ 34,522.96 1509 2 2.5 0 1,429 $ 2,390,000 $ 3,361.90 0.5268% 0.5596% $ 1,821.23 $ 880.75 $ 10,569.02 $ 1,804.53 $ 21,654.31 $ 2,701.98 $ 32,423.77 1510 2 2 0 1,054 $ 1,765,000 $ 2,477.55 0.3879% 0.4124% $ 1,342.15 $ 402.74 $ 4,832.84 $ 1,329.84 $ 15,958.12 $ 1,744.89 $ 20,938.67 1515 2 2 0 1,052 $ 1,765,000 $ 2,479.25 0.3883% 0.4127% $ 1,343.08 $ 403.66 $ 4,843.89 $ 1,330.76 $ 15,969.11 $ 1,746.73 $ 20,960.81 1516 0 1 0 452 $ 770,000 $ 1,066.57 0.1661% 0.1775% $ 577.79 $ 19.76 $ 237.16 $ 572.49 $ 6,869.85 $ 597.55 $ 7,170.60 1517 2 2 0 999 $ 1,695,000 $ 2,366.95 0.3699% 0.3940% $ 1,282.24 $ 342.95 $ 4,115.45 $ 1,270.48 $ 15,245.74 $ 1,625.19 $ 19,502.30 1518 1 1 0 646 $ 982,000 $ 1,474.40 0.2380% 0.2454% $ 798.72 $ 27.32 $ 327.85 $ 791.40 $ 9,496.78 $ 826.04 $ 9,912.53 1519 2 2.5 0 1,573 $ 2,645,000 $ 3,702.57 0.5791% 0.6163% $ 2,005.78 $ 1,064.89 $ 12,778.71 $ 1,987.38 $ 23,848.60 $ 3,070.67 $ 36,848.05 1520 1 1 0 646 $ 982,000 $ 1,474.40 0.2380% 0.2454% $ 798.72 $ 27.32 $ 327.85 $ 791.40 $ 9,496.78 $ 826.04 $ 9,912.53 1601 2 2 0 1,308 $ 2,330,000 $ 3,129.00 0.4815% 0.5208% $ 1,695.06 $ 754.86 $ 9,058.35 $ 1,679.51 $ 20,154.18 $ 2,449.92 $ 29,399.07 1602 2 2 0 1,181 $ 2,020,000 $ 2,794.35 0.4351% 0.4651% $ 1,513.77 $ 573.98 $ 6,887.70 $ 1,499.89 $ 17,998.66 $ 2,087.75 $ 25,052.96 1603 2 2 0 995 $ 1,575,000 $ 2,291.69 0.3665% 0.3814% $ 1,241.47 $ 302.28 $ 3,627.30 $ 1,230.08 $ 14,761.00 $ 1,543.74 $ 18,524.92 1608 2 2.5 0 1,503 $ 2,590,000 $ 3,560.26 0.5530% 0.5926% $ 1,928.69 $ 987.97 $ 11,855.63 $ 1,911.00 $ 22,931.96 $ 2,916.65 $ 34,999.85 1609 2 2.5 0 1,429 $ 2,410,000 $ 3,369.63 0.5268% 0.5609% $ 1,825.42 $ 884.93 $ 10,619.16 $ 1,808.68 $ 21,704.11 $ 2,710.35 $ 32,524.16
Unit# (1)
Number Bedrooms
Number Bathrooms
Terrace/ Balcony Square Footage
(2)
Unit Square Footage
(2)
Offering Price (2)
Share of Resident Managers
Unit Partial Purchase Price (8)
General Common
Interest (4)
Residential Common
Interest (4)
Estimated Monthly
Common Charges (5)
Estimated Monthly Real Estate Taxes
With 421-a Tax
Abatement (6)
Estimated Annual Real Estate Taxes
With 421-a Tax Abatement (6)
Estimated Monthly Real Estate Taxes Without 421-a
Tax Abatement (6)
Estimated Annual Real Estate Taxes
Without 421-a Tax Abatement
(6)
Estimated Total Monthly Charges 1st Year With
421-1 Benefits (7)
Estimated Total Annual Charges 1st Year With 421-a Benefits
(7)
1610 2 2 0 1,054 $ 1,785,000 $ 2,485.28 0.3879% 0.4137% $ 1,346.34 $ 406.91 $ 4,882.98 $ 1,333.99 $ 16,007.92 $ 1,753.26 $ 21,039.07 1615 2 2 0 1,052 $ 1,785,000 $ 2,486.98 0.3883% 0.4140% $ 1,347.26 $ 407.84 $ 4,894.04 $ 1,334.91 $ 16,018.90 $ 1,755.10 $ 21,061.21 1616 0 1 0 452 $ 780,000 $ 1,070.43 0.1661% 0.1782% $ 579.88 $ 19.84 $ 238.02 $ 574.56 $ 6,894.74 $ 599.72 $ 7,196.58 1617 2 2 0 999 $ 1,715,000 $ 2,374.68 0.3699% 0.3953% $ 1,286.43 $ 347.13 $ 4,165.59 $ 1,274.63 $ 15,295.53 $ 1,633.56 $ 19,602.70 1618 1 1 0 646 $ 992,000 $ 1,478.27 0.2380% 0.2461% $ 800.82 $ 27.39 $ 328.71 $ 793.47 $ 9,521.68 $ 828.21 $ 9,938.52 1619 2 2.5 0 1,572 $ 2,665,000 $ 3,710.30 0.5791% 0.6176% $ 2,009.97 $ 1,069.07 $ 12,828.85 $ 1,991.53 $ 23,898.39 $ 3,079.04 $ 36,948.45 1620 1 1 0 646 $ 992,000 $ 1,478.27 0.2380% 0.2461% $ 800.82 $ 27.39 $ 328.71 $ 793.47 $ 9,521.68 $ 828.21 $ 9,938.52 PHE 3 3.5 735 2,412 $ 5,805,000 $ 6,679.70 0.9585% 1.1118% $ 3,618.57 $ 2,674.11 $ 32,089.29 $ 3,585.38 $ 43,024.55 $ 6,292.67 $ 75,512.08 PHW 4 4.5 . 1856 2,859 $ 6,860,000 $ 8,317.19 1.2242% 1.3844% $ 4,505.64 $ 3,559.21 $ 42,710.57 $ 4,464.32 $ 53,571.79 $ 8,064.85 $ 96,778.22
PHS 4 4.5 2440 2,969 $ 7,715,000 $ 9,084.14 1.3185% 1.5120% $ 4,921.12 $ 3,973.77 $ 47,685.29 $ 4,875.99 $ 58,511.82 $ 8,894.89 S 106,738.70
TOTAL RESIDENTIAL UNITS 12,162 261,303 390,192,000 $ 598,239.25 97.3597% 100.0000% $ 325,461.71 $ 97,225 $1,166,695.75 $ 322,476.83 $3,869,722.00 $ 422,686.35 $ 5,072,236.24
Retail Unit A 2,422 0.8922% $ 944.30 $ 1,372 $ 16,468.72 $ 2,573.20 $ 30,878.39 $ 2,316.69 S 27,800.32
Retail Unit B I 2,293 0.8447% $ 894.00 $ 1,299 $ 15,591.57 $ 2,436.15 $ 29,233.75 $ 2,193.30 $ 26,319.62 Retial Unit C 2,452 0.9033% $ 956.00 $ 1,389 $ 16,672.71 $ 2,605.07 $ 31,260.86 $ 2,345.39 $ 28,144.67
TOTAL NON-RESIDENTIAL UNITS 7,167 2.6403% $ 2,794.30 $ 4,061.08 $ 48,733.00 $ 7,614.42 $ 91,373.00 $ 6,855.38 $ 82,264.61
TOTAL 268,470 390,192,000 $ 598,239.25 100.0000% 100.0000% $ 328,256.01 $ 101,286 $1,215,428.75 $ 330,091.25 $3,961,095.00 $429,541.74 $ 5,154,500.85
"Unit 101 - Resident Managers Unit
