| Units | Size | Occupancy | ||||||||||||
| Total | Total | Total | Total | Total | Total | Total | ||||||||
| Number | Unit | Sq. Footage | Leased | Vacant | Sq. Ft. | Percent | Sq. Ft. | Percent | ||||||
| Units | Width | Length | Sq. Foota | Units | Units | Units | Leased | Leased | Vacant | Vacant | ||||
| 150.00 | 5 | 5 | 25 | 3,750.00 | 135.00 | 15 | 3,375.00 | 90% | 375.00 | 10% | ||||
| 439.00 | 5 | 10 | 50 | 21,950.00 | 395.00 | 44 | 19,750.00 | 90% | 2,200.00 | 10% | ||||
| 22.00 | 5 | 15 | 75 | 1,650.00 | 20.00 | 2 | 1,500.00 | 91% | 150.00 | 9% | ||||
| 286.00 | 10 | 10 | 100 | 28,600.00 | 257.00 | 29 | 25,700.00 | 90% | 2,900.00 | 10% | ||||
| 262.00 | 10 | 15 | 150 | 39,300.00 | 236.00 | 26 | 35,400.00 | 90% | 3,900.00 | 10% | ||||
| 3.00 | 10 | 20 | 200 | 600.00 | 2.00 | 1 | 400.00 | 67% | 200.00 | 33% | ||||
| 1,162.00 | 95,850.00 | 1,045.00 | 117 | 86,125.00 | 90% | 9,725.00 | 10% | |||||||
| 2006 Appraisal Comps | Comps Plus 3% Inflation | Highest Unit Value Plus 3% Inflation | ||||||||||||
| Per Unit | Per | Per Unit | Per | Per Unit | Broker | |||||||||
| Monthly | Sq. Ft. | Monthly | Monthly | Monthly | Sq. Ft. | Monthly | Monthly | Monthly | Potential | Monthly | Monthly | |||
| Rental | Per | Total | Loss to | Rental | Per | Total | Loss to | Rental | Rent | Total | Loss to | |||
| Amount | Month | Income | Vacancy | Amount | Month | Income | Vacancy | Amount | Per Month | Income | Vacancy | |||
| $ 49.75 | $ 1.99 | $ 6,716.25 | $ 746.25 | $ 57.25 | $ 2.29 | $ 7,728.75 | $ 858.75 | $ 63.25 | $ 2.53 | $ 8,538.75 | $ 948.75 | |||
| $ 76.00 | $ 1.52 | $ 30,020.00 | $ 3,344.00 | $ 87.50 | $ 1.75 | $ 34,562.50 | $ 3,850.00 | $ 102.50 | $ 2.05 | $ 40,487.50 | $ 4,510.00 | |||
| $ 97.50 | $ 1.30 | $ 1,950.00 | $ 195.00 | $ 126.00 | $ 1.68 | $ 2,520.00 | $ 252.00 | $ 127.50 | $ 1.70 | $ 2,550.00 | $ 255.00 | |||
| $ 111.00 | $ 1.11 | $ 28,527.00 | $ 3,219.00 | $ 150.00 | $ 1.50 | $ 38,550.00 | $ 4,350.00 | $ 169.00 | $ 1.69 | $ 43,433.00 | $ 4,901.00 | |||
| $ 166.50 | $ 1.11 | $ 39,294.00 | $ 4,329.00 | $ 192.00 | $ 1.28 | $ 45,312.00 | $ 4,992.00 | $ 235.50 | $ 1.57 | $ 55,578.00 | $ 6,123.00 | |||
| $ 170.00 | $ 0.85 | $ 340.00 | $ 170.00 | $ 256.00 | $ 1.28 | $ 512.00 | $ 256.00 | $ 264.00 | $ 1.32 | $ 528.00 | $ 264.00 | |||
| $ 106,847.25 | $ 12,003.25 | $ 129,185.25 | $ 14,558.75 | $ 1.58 | $ 151,115.25 | $ 17,001.75 | ||||||||
| $1,282,167.00 | $144,039.00 | $ 1,550,223.00 | $174,705.00 | $1,813,383.00 | $204,021.00 | |||||||||