FOURTH AMENDMENT TO CONSTRUCTION LOAN AGREEMENT AND AMENDMENT TO OTHER LOAN DOCUMENTS LOAN TO TPG/P&A 2101 MARKET, L.P.
Exhibit 10.60
FOURTH AMENDMENT TO CONSTRUCTION LOAN AGREEMENT AND AMENDMENT
TO OTHER LOAN DOCUMENTS
LOAN TO TPG/P&A 2101 MARKET, L.P.
THIS FOURTH AMENDMENT TO CONSTRUCTION LOAN AGREEMENT AND AMENDMENT TO OTHER LOAN DOCUMENTS (this Amendment), dated for reference purposes only as of July 1, 2010, is by and between TPG/P&A 2101 Market, L.P., a Pennsylvania limited partnership (Borrower) and Corus Construction Venture, LLC, a Delaware limited liability company, as successor-in-interest to CORUS Bank, N.A. (Lender).
RECITALS:
A. Borrower and Lender entered into the Construction Loan Agreement, dated for reference purposes only as of July 12, 2006, as amended by the First Amendment to Construction Loan Agreement, dated for reference purposes only as of June 25, 2008, as amended by the Second Amendment to Construction Loan Agreement, dated for reference purposes only as of June 25, 2009, and as amended by the Third Amendment to Construction Loan Agreement and Amendment to Other Loan Documents, dated for reference purposes only as of July 31, 2009 (collectively, the Existing Agreement), pursuant to which Lender agreed to make loans and other financial accommodations to Borrower for the Property (as defined in the Existing Agreement). Capitalized terms that are not otherwise defined in this Amendment shall have the meanings ascribed to such terms in the Existing Agreement.
B. Borrower has requested, and subject to the conditions of this Amendment, Lender has agreed to: (i) extend the Maturity Date, and (ii) provide two additional six-month extensions.
NOW THEREFORE, in consideration of the foregoing Recitals, each of which is made a contractual part hereof, and other good and valuable consideration, the receipt and sufficiency of which is hereby acknowledged and accepted, Borrower and Lender hereby agree as follows:
1. Definitions.
1.1. Corus Construction Venture, LLC is the successor-in-interest to CORUS Bank, N.A. so any reference to Lender in the Existing Agreement or the other Loan Documents shall be deemed to mean Corus Construction Venture, LLC.
1.2. The following definition of Loan Exposure is hereby added to the Existing Agreement:
Loan Exposure: the outstanding principal balance of the Loan divided by the sum of: (i) the Saleable Square Footage of all Residential Units that are not under Sales Contracts, plus (ii) the Saleable Square Footage of all Residential Units that are under Sales Contracts for which Lender has not yet received the Minimum Release Price.
2. Extension of Maturity Date. Subject to the conditions of this Paragraph 2 and provided the other terms of this Amendment are satisfied, Lender hereby extends the Maturity Date to July 31, 2011. Upon the effectiveness of said extension, any reference to Maturity Date in any of the other Loan Documents shall be deemed to mean July 31, 2011, as such date may be further extended as provided in Paragraph 3 below or as such date may be accelerated in accordance with the terms of the Existing Agreement. In addition to the other terms and conditions set forth in this Amendment, as a condition precedent to the extension Borrower shall be obligated to pay to Lender an extension fee, in immediately available funds, equal to 1% of the unpaid principal balance as of July 1, 2010. The amount of the extension fee is $275,648.87, unless Borrower pays the interest for the period of June 1, 2010 through June 30, 2010 on or before July 10, 2010 in which event the extension fee shall be $274,041.94. Such fee shall be paid no later than July 10, 2010 and shall be deemed fully earned and non-refundable, regardless of the date of the payment in full of the Loan by Borrower. In the event Borrower fails to timely pay the aforesaid fee, the Maturity Date shall not be extended to July 31, 2011, and Borrower shall have no further options or rights to extend the Maturity Date beyond July 31, 2010.
3. Additional Extension Options. Borrower may elect to extend the term by two (2) six-month extensions; the first for the period of August 1, 2011 to January 31, 2012 and the second for the period of February 1, 2012 to July 31, 2012; provided that the following conditions are satisfied: (a) with respect to the first extension, Borrower fulfilled its obligations set forth in Paragraph 2 above; (b) with respect to the first extension, the Loan Exposure shall be no greater than $150 per Saleable Square Foot on the date of delivery of the election notice or on the commencement of the first extension period; (c) with respect to the first extension period, Borrower shall have paid to Lender the Minimum Interest Earnings (as defined in and in accordance with the terms set forth in Paragraph 5 below); (d) in all cases, Borrower has given Lender written notice of its election to extend, which notice is delivered to Lender no later than thirty (30) days prior to the then applicable maturity date; (e) in all cases, the Loan is not matured and no Event of Default or Unmatured Default shall have occurred and be continuing either on the date of delivery of any election notice or commencement of the extension period; (f) in all cases, the provider of the Preferred Equity Investment has agreed to extend the maturity / repayment date for a like time period; (g) with respect to the first extension, Borrower shall have paid to Lender on or before July 10, 2011 an extension fee, in immediately available funds, equal to 1% of the unpaid principal balance as of July 1, 2011; (h) with respect to the second extension, Borrower shall have paid to Lender on or before January 10, 2012 an extension fee, in immediately available funds, equal to 1% of the unpaid principal balance as of January 1, 2012. Once paid, the extension fees shall be deemed fully earned and non-refundable, regardless of the date of the payment in full of the Loan by Borrower.
With each extension, Borrower and Lender shall execute an agreement acknowledging the extension of the applicable maturity date. During the extension periods, interest only payments shall continue to be due and payable on the first day of the month according to the Interest Rate (or Default Rate, if applicable) then in effect on the principal balance outstanding during the applicable extension period.
4. Interest Rate. The first sentence of Section 4.4 of the Existing Agreement is hereby deleted in its entirety, and the following is substituted therefor:
Subject to the provisions of Section 4.7, the outstanding principal balance of the Loan, from time to time, shall bear interest at a rate (the Interest Rate) equal to the greater of: (i) 9.5% per annum or (ii) the sum of: (A) the three (3) month London Interbank Offered Rate (LIBOR Adjustment Index) as quoted in the Money Rates Section of the The Wall Street Journal on the morning of the date of the initial Disbursement or the applicable Adjustment Date plus (B) three and one-quarter percent (3.25%) (the Applicable Percentage).
In addition to the modification of Section 4.4 set forth above, the later reference to 7.0% in Section 4.4 is hereby deleted and 9.5% is substituted therefor.
5. Minimum Interest Earnings. On or before July 15, 2011, Lender shall deliver to Borrower notice of interest paid for the period from August 1, 2010 through July 10, 2011 (the MIE Period). In the event the notice reveals that Lender has not received interest payments from Borrower totaling $1,100,000 (Minimum Interest Earnings) for the MIE Period, then Borrower shall be obligated to pay to Lender by the earlier of (a) July 31, 2011 or (b) repayment of the Loan, the difference between the Minimum Interest Earnings and the actual interest amount paid during the MIE Period (the MIE Deficiency). The Minimum Interest Earnings and, if applicable, the MIE Deficiency shall be part of the Secured Obligations. Lenders failure to deliver the notice set forth above shall not relieve Borrower from its obligation to pay the Minimum Interest Earnings and/or, if applicable, the MIE Deficiency.
6. Notice Provision. Section 11.7 of the Existing Agreement is hereby amended to delete the notice address for Corus Bank, and the following is substituted therefor:
To Lender: | Corus Construction Venture, LLC | |
175 West Jackson Boulevard | ||
Suite 540 | ||
Chicago, Illinois 60604 | ||
Attn: Chris Barkidjija, Senior Vice President | ||
With a copy to: | Corus Construction Venture, LLC | |
175 West Jackson Boulevard | ||
Suite 540 | ||
Chicago, Illinois 60604 | ||
Attn: Rick Mathews, Esq. |
2
7. Price List. Exhibit K of the Existing Agreement is hereby deleted in its entirety, and the Exhibit K attached hereto shall be substituted therefor. Borrower represents and warrants that the Price List represents an average of $665 per Saleable Square Foot for the Residential Units.
8. Representations and Warranties.
8.1. Borrower hereby remakes and ratifies all of the representations and warranties set forth in the Existing Agreement, as amended hereby, and each of the Loan Documents to which Borrower is a party. Borrower hereby represents and warrants that as of the date of this Amendment, there is no Event of Default or Unmatured Default under the Existing Agreement or any other Loan Document. Borrower further represents and warrants that, except as set forth on Schedule 6.1, all representations and warranties in the Existing Agreement and the other Loan Documents are true and correct as of the date made and to the extent they are continuing representations and warranties, as of the date hereof.
8.2. Borrower acknowledges and agrees that the outstanding principal balance, together with all accrued and unpaid interest as of July 1, 2010 is $27,564,887.03, which includes interest for the period of June 1, 2010 through June 30, 2010. Assuming the interest for the period of June 1, 2010 through June 30, 2010 were paid, the principal balance would be $27,404,194.40.
9. Conditions Precedent. The following shall be additional conditions precedent to the effectiveness of this Amendment.
9.1. Borrower shall have delivered to Lender two fully executed originals of this Amendment, the Reaffirmation of each Guarantors obligations attached hereto, and such other documents, instruments and agreements requested by Lender.
9.2. Borrower shall have delivered to Lender all appropriate authorizations and consents of Borrower, General Partner and Guarantors authorizing the execution and delivery of this Amendment and such other documents required by Lender.
9.3. Borrower shall have delivered to Lender a title report showing: (a) that real estate taxes are not past due or delinquent; (b) that sewer and water fees are not past due and delinquent; (c) no mechanics liens or other exceptions, other than the Permitted Exceptions and evidence of the recording of the Condominium Documents.
9.4. Borrower shall have paid all reasonable expenses, and costs and fees due Lender or Lenders attorneys.
9.5. Borrower shall have delivered evidence to Lender that the recipients of the Preferred Equity Partner Initial Special Distribution, the Preferred Equity Partner Subsequent Special Distribution, and other equity pay outs have all agreed to defer such pay outs until after the Maturity Date, as such date may be extended in accordance with Paragraph 2 above.
10. Lender Acknowledgement. Lender acknowledges and agrees the Work has been Finally Completed.
11. Amendment Supplementary. This Amendment is supplementary to the Existing Agreement. All of the provisions of the Existing Agreement, including without limitation, the right to declare principal and accrued interest due for any cause specified in the Existing Agreement, as amended hereby, shall remain in full force and effect. The Existing Agreement and all rights and powers created thereby and thereunder or under such other documents are in all respects ratified and confirmed. From and after the date hereof, the Existing Agreement shall be deemed to be amended and modified as herein provided, but, except as so amended and modified, the Existing Agreement shall continue in full force and effect and the Existing Agreement and this Amendment shall be read, taken and construed as one and the same instrument. In the event of any conflict between the terms of this Amendment and the terms of the Existing Agreement or any other Loan Document, this Amendment shall control.
3
12. Waiver of Claims. Borrower hereby acknowledges, agrees and affirms that Borrower does not possess any claims, defenses, offsets, recoupment or counterclaims of any kind or nature against or with respect to the enforcement of the Existing Agreement, as amended hereby, or any other Loan Document (collectively, the Claims). Borrower further acknowledges and agrees that it has no knowledge of any facts that would or might give rise to any Claims. If facts now exist which would or could give rise to any Claim against or with respect to the enforcement of the Existing Agreement, as amended hereby, or any other Loan Document, Borrower hereby unconditionally, irrevocably and unequivocally waives and fully releases any and all such Claims as if such Claims were the subject of a lawsuit, adjudicated to final judgment from which no appeal could be taken and therein dismissed with prejudice.
13. Counterparts. This Amendment may be signed in one or more counterparts, each of which shall be deemed an original, but all of which together shall constitute one agreement, binding on all of the parties hereto notwithstanding that all of the parties hereto are not signatories to the same counterpart. For purposes of negotiating and finalizing this Amendment (including any subsequent amendments thereto), any signed document transmitted by facsimile machine shall be treated in all manner and respects as an original document.
The remainder of this page is intentionally left blank.
4
IN WITNESS WHEREOF, the parties have executed this Fourth Amendment to Construction Loan Agreement and Amendment to Other Loan Documents dated as of the date first above written.
BORROWER: | ||||
TPG/P&A 2101 Market, L.P., a | ||||
Pennsylvania limited partnership | ||||
By: | TPG/P&A 2101 Market, L.L.C., a Pennsylvania limited liability company, its General Partner |
By: | /s/ Peter Shaw | |
Peter Shaw, Manager |
LENDER: | ||||
Corus Construction Venture, LLC, a Delaware | ||||
limited liability company | ||||
By: | ST Residential, LLC, a Delaware limited liability company, its managing member |
By: | /s/ John Barkidjija | |
John Barkidjija, Executive Vice President |
5
THE UNDERSIGNED PARTIES, as guarantors to induce Lender to enter into the foregoing Fourth Amendment to Construction Loan Agreement and Amendment to Other Loan Documents (the Amendment), and with the express understanding that Lender would not enter into such Amendment without such undertaking by the undersigned parties, hereby acknowledge the terms and conditions set forth in the Amendment, and hereby expressly ratify, reaffirm and remake their respective liabilities and obligations as set forth in the (i) Guaranty of Completion and Indemnification Agreement, dated for reference purposes as of July 12, 2006, by Thomas Properties Group, L.P., Peter Shaw and Alan Casnoff in favor of Lender, and (ii) Environmental Indemnity Agreement, dated for reference purposes as of July 12, 2006, by Borrower, Thomas Properties Group, L.P., Peter Shaw and Alan Casnoff in favor of Lender, after giving effect to said Amendment, as if the terms of said Guaranty of Completion and Indemnification Agreement and Environmental Indemnity Agreement were set forth in their entirety herein.
Each of the undersigned hereby acknowledges, agrees and affirms that it / he does not possess any claims, defenses, offsets, recoupment or counterclaims of any kind or nature against or with respect to the enforcement of the Loan Documents, as amended hereby (collectively, the Claims) to which each of the undersigned is a party. Each of the undersigned further acknowledges and agrees that it / he has no knowledge of any facts that would or might give rise to any Claims. If facts now exist which would or could give rise to any Claim against or with respect to the enforcement of the Loan Documents, as amended hereby, each of the undersigned hereby unconditionally, irrevocably and unequivocally waives and fully releases any and all such Claims as if such Claims were the subject of a lawsuit, adjudicated to final judgment from which no appeal could be taken and therein dismissed with prejudice.
Lender hereby acknowledges that the Work has been Finally Completed.
Thomas Properties Group, L.P., a Maryland limited
partnership
By: | Thomas Properties Group, Inc., a Delaware corporation, | |
Its: | General Partner |
By: | /s/ Paul S. Rutter | |
Paul S. Rutter Co-COO |
/s/ Peter Shaw |
Peter Shaw |
/s/ Alan Casnoff |
Alan Casnoff |
6
SCHEDULE 6.1
Exceptions to Representations and Warranties
Section 2.4 Litigation. Borrower currently has the following buyer litigation matters: (1) Tom Lennon has filed to suit to get his earnest money deposit back. Borrower is defending that claim and Borrowers counsel feels very confident for multiple reasons that Borrower will prevail. The court ruled on Borrowers preliminary objections dismissing all but the contract claim. (2) Patty Shin has sued for return of half of her earnest money deposit. This matter has been resolved and Borrower will be paying $23,000 in full settlement. (3) A group of purchasers have filed a summons but no complaint. Their claim is not set forth in the summons; however, Borrower believes that it is based on the theory that the purchasers units are not worth as much as the purchasers paid because they were misled as to the percentage of units that had been sold and also because of the auction of certain of the unsold units.
Section 2.5(a) Approved Budget. The Approved Budget has changed since the date of the Existing Agreement. Borrower represents that there have been no changes to the Approved Budget which have not been approved by Lender.
Section 2.5(e) Encroachments. The following encroachments exist: (i) a caisson extends 8 inches over the property line on Market Street, which is permitted by City code; and (ii) a portion of the foundation extends 8 inches over the property line to meet the bridge abutment on Kennedy Boulevard all as permitted by City code and as required by the Philadelphia Streets Department.
7
EXHIBIT K
Price List
Casnoff/Shaw/Thomas Properties-Murano
2101-2119 Market Street
Philadelphia, PA
Count | Unit* | S/F | Sold SF | BR/BA Count | Revised List Prices | Revised List Price/SF | Buyer | Status | ||||||||||
1 | 4304 | 1,659 | 2 BR/2 BA | $ | 2,338,000 | $ | 1,409 | AFS | ||||||||||
2 | 4303 | 1,902 | 2 BR/2.5 BA | $ | 2,762,000 | $ | 1,452 | AFS | ||||||||||
3 | 4302 | 2,254 | 2 BR/3 BA | $ | 2,635,000 | $ | 1,169 | AFS | ||||||||||
4 | 4301 | 2,626 | 3 BR/3.5 BA | $ | 3,226,000 | $ | 1,228 | AFS | ||||||||||
5 | 4206 | 1,257 | 2 BR/2 BA | $ | 1,024,000 | $ | 815 | AFS | ||||||||||
6 | 4205 | 1,254 | 2 BR/2 BA | $ | 977,000 | $ | 779 | AFS | ||||||||||
7 | 4204 | 1,498 | 2 BR/2.5 BA | $ | 1,190,000 | $ | 794 | AFS | ||||||||||
8 | 4203 | 1,709 | 2 BR/2.5 BA | $ | 1,849,000 | $ | 1,082 | AFS | ||||||||||
9 | 4202 | 1,960 | 2 BR/2.5 BA | $ | 2,338,000 | $ | 1,193 | AFS | ||||||||||
10 | 4201 | 1,455 | 2 BR/2.5 BA | $ | 1,105,000 | $ | 759 | AFS | ||||||||||
11 | 4106 | 1,257 | 2 BR/2 BA | $ | 1,024,000 | $ | 815 | AFS | ||||||||||
12 | 4105 | 1,254 | 2 BR/2 BA | $ | 977,000 | $ | 779 | AFS | ||||||||||
13 | 4104 | 1,498 | 2 BR/2.5 BA | $ | 1,105,000 | $ | 738 | AFS | ||||||||||
14 | 4103 | 1,709 | 2 BR/2.5 BA | $ | 1,785,000 | $ | 1,044 | AFS | ||||||||||
15 | 4102 | 1,960 | 2 BR/2.5 BA | $ | 1,913,000 | $ | 976 | AFS | ||||||||||
16 | 4101 | 1,455 | 2 BR/2.5 BA | $ | 1,020,000 | $ | 701 | AFS | ||||||||||
17 | 4006 | 1,257 | 2 BR/2 BA | $ | 949,000 | $ | 755 | AFS | ||||||||||
18 | 4005 | 1,254 | 2 BR/2 BA | $ | 949,000 | $ | 757 | AFS | ||||||||||
19 | 4004 | 1,435 | 2 BR/2.5 BA | $ | 1,020,000 | $ | 711 | AFS | ||||||||||
20 | 4003 | 1,709 | 2 BR/2.5 BA | $ | 1,300,000 | $ | 761 | AFS | ||||||||||
21 | 4002 | 1,960 | 2 BR/2.5 BA | $ | 1,466,000 | $ | 748 | AFS | ||||||||||
22 | 4001 | 1,392 | 2 BR/2.5 BA | $ | 935,000 | $ | 672 | AFS | ||||||||||
23 | 3908 | 758 | 1 BR/1 BA | $ | 409,500 | $ | 540 | AFS | ||||||||||
24 | 3907 | 1,257 | 2 BR/2 BA | $ | 720,000 | $ | 573 | AFS | ||||||||||
25 | 3905 | 810 | 1 BR/1 BA | $ | 459,000 | $ | 567 | AFS | ||||||||||
3904 | ||||||||||||||||||
26 | 3903 | 2,339 | 3 BR/3 BA | $ | 1,620,000 | $ | 693 | AFS | ||||||||||
27 | 3808 | 761 | 1 BR/1 BA | $ | 400,500 | $ | 526 | AFS | ||||||||||
28 | 3807 | 1,254 | 2 BR/2 BA | $ | 711,000 | $ | 567 | AFS | ||||||||||
29 | 3805 | 822 | 1 BR/1 BA | $ | 450,000 | $ | 547 | AFS | ||||||||||
3804 | ||||||||||||||||||
30 | 3803 | 2,351 | 3 BR/3 BA | $ | 1,593,000 | $ | 678 | AFS | ||||||||||
31 | 3801 | 1,126 | 1 BR/1.5 BA | $ | 621,000 | $ | 552 | AFS | ||||||||||
32 | 3708 | 761 | 1 BR/1 BA | $ | 391,500 | $ | 514 | AFS | ||||||||||
33 | 3705 | 822 | 1 BR/1 BA | $ | 441,000 | $ | 536 | AFS | ||||||||||
34 | 3704 | 943 | 1 BR/1 BA | $ | 522,000 | $ | 554 | AFS | ||||||||||
35 | 3703 | 1,408 | 2 BR/2 BA | $ | 819,000 | $ | 582 | AFS | ||||||||||
36 | 3702 | 1,408 | 2 BR/2 BA | $ | 819,000 | $ | 582 | AFS | ||||||||||
37 | 3701 | 1,126 | 1 BR/1.5 BA | $ | 616,500 | $ | 548 | AFS | ||||||||||
38 | 3608 | 761 | 1 BR/1 BA | $ | 382,500 | $ | 503 | AFS | ||||||||||
39 | 3607 | 876 | 1 BR/1 BA | $ | 450,000 | $ | 514 | AFS | ||||||||||
40 | 3606 | 1,634 | 2 BR/3 BA | $ | 918,000 | $ | 562 | AFS | ||||||||||
3605 | ||||||||||||||||||
41 | 3604 | 1,765 | 3 BR/3 BA | $ | 945,000 | $ | 535 | AFS | ||||||||||
42 | 3602 | 1,408 | 2 BR/2 BA | $ | 810,000 | $ | 575 | AFS | ||||||||||
43 | 3601 | 1,126 | 1 BR/1.5 BA | $ | 612,000 | $ | 544 | AFS | ||||||||||
44 | 3508 | 761 | 1 BR/1 BA | $ | 373,500 | $ | 491 | AFS | ||||||||||
45 | 3507 | 876 | 1 BR/1 BA | $ | 441,000 | $ | 503 | AFS | ||||||||||
46 | 3506 | 1,634 | 2 BR/3 BA | $ | 909,000 | $ | 556 | AFS | ||||||||||
47 | 3505 | 822 | 1 BR/1 BA | $ | 423,000 | $ | 515 | AFS | ||||||||||
3504 | ||||||||||||||||||
48 | 3503 | 2,351 | 3 BR/3 BA | $ | 1,512,000 | $ | 643 | AFS | ||||||||||
49 | 3502 | 1,408 | 2 BR/2 BA | $ | 801,000 | $ | 569 | AFS | ||||||||||
50 | 3501 | 1,126 | 1 BR/1.5 BA | $ | 607,500 | $ | 540 | AFS |
8
Count | Unit* | S/F | Sold SF | BR/BA Count | Revised List Prices | Revised List Price/SF | Buyer | Status | ||||||||||
51 | 3408 | 761 | 1 BR/1 BA | $ | 364,500 | $ | 479 | AFS | ||||||||||
52 | 3407 | 876 | 1 BR/1 BA | $ | 432,000 | $ | 493 | AFS | ||||||||||
53 | 3406 | 1,634 | 2 BR/3 BA | $ | 900,000 | $ | 551 | AFS | ||||||||||
54 | 3405 | 810 | 1 BR/1 BA | $ | 414,000 | $ | 511 | AFS | ||||||||||
3404 | ||||||||||||||||||
55 | 3403 | 2,339 | 3 BR/3 BA | $ | 1,485,000 | $ | 635 | AFS | ||||||||||
56 | 3307 | 876 | 1 BR/1 BA | $ | 423,000 | $ | 483 | AFS | ||||||||||
57 | 3306 | 1,634 | 2 BR/3 BA | $ | 891,000 | $ | 545 | AFS | ||||||||||
3304 | ||||||||||||||||||
58 | 3303 | 2,351 | 3 BR/3 BA | $ | 1,458,000 | $ | 620 | AFS | ||||||||||
59 | 3301 | 1,126 | 1 BR/1.5BA | $ | 598,500 | $ | 532 | AFS | ||||||||||
60 | 3208 | 743 | 1 BR/1 BA | $ | 346,500 | $ | 466 | AFS | ||||||||||
61 | 3207 | 876 | 1 BR/1 BA | $ | 414,000 | $ | 473 | AFS | ||||||||||
62 | 3206 | 1,634 | 2 BR/3 BA | $ | 882,000 | $ | 540 | AFS | ||||||||||
3204 | ||||||||||||||||||
63 | 3203 | 2,351 | 3 BR/3 BA | $ | 1,431,000 | $ | 609 | AFS | ||||||||||
64 | 3202 | 1,408 | 2 BR/2 BA | $ | 774,000 | $ | 550 | AFS | ||||||||||
65 | 3201 | 1,091 | 1 BR/1.5 BA | $ | 594,000 | $ | 544 | AFS | ||||||||||
66 | 3107 | 876 | 1 BR/1 BA | $ | 405,000 | $ | 462 | AFS | ||||||||||
67 | 3104 | 943 | 1 BR/1 BA | $ | 477,000 | $ | 506 | AFS | ||||||||||
68 | 3101 | 1,091 | 1 BR/1.5 BA | $ | 589,500 | $ | 540 | AFS | ||||||||||
69 | 3007 | 876 | 1 BR/1 BA | $ | 396,000 | $ | 452 | AFS | ||||||||||
70 | 3006 | 1,634 | 2 BR/3 BA | $ | 864,000 | $ | 529 | AFS | ||||||||||
3004 | ||||||||||||||||||
71 | 3003 | 2,351 | 3 BR/3 BA | $ | 1,377,000 | $ | 586 | AFS | ||||||||||
2604 | ||||||||||||||||||
72 | 2603 | 2,351 | 3 BR/3 BA | $ | 1,200,000 | $ | 510 | AFS | ||||||||||
2504 | ||||||||||||||||||
73 | 2503 | 2,339 | 3 BR/3 BA | $ | 1,150,000 | $ | 492 | AFS | ||||||||||
74 | 1003 | 1,408 | 2 BR/2 BA | $ | 550,000 | $ | 391 | AFS | ||||||||||
75 | 803 | 1,408 | 2 BR/2 BA | $ | 540,000 | $ | 384 | AFS | ||||||||||
76 | 402 | 1,408 | 2 BR/2 BA | $ | 520,000 | $ | 369 | AFS | ||||||||||
77 | 303 | 1,408 | 2 BR/2 BA | $ | 515,000 | $ | 366 | AFS | ||||||||||
78 | 302 | 1,408 | 2 BR/2 BA | $ | 515,000 | $ | 366 | AFS | ||||||||||
79 | 203 | 1,408 | 2 BR/2 BA | $ | 515,000 | $ | 366 | AFS | ||||||||||
80 | 202 | 1,408 | 2 BR/2 BA | $ | 515,000 | $ | 366 | AFS | ||||||||||
113,035 | 0 | $ | 75,200,500 | $ | 665 |
Gray Box | Signifies units boxed together on this spreadsheet have been combined at the Property |
Wtd Avg of | |||||
NSF Available | 113,035 | $ | 665 |
9