Total Dollar
	Jan 12	11 Months 2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	Ttl 21	Total
1 Bedroom Units	$3,116	$37,392	$39,262	$41,225	$43,286	$45,450	$47,723	$50,109	$52,614	$55,245	$4,834	$58,007	$58,007	$470,313
2 Bedroom Units	$12,464	$149,568	$157,046	$164,899	$173,144	$181,801	$190,891	$200,435	$210,457	$220,980	$19,336	$232,029	$232,029	$1,881,250
Laundry	$285	$3,420	$3,591	$3,771	$3,959	$4,157	$4,365	$4,583	$4,812	$5,053	$442	$5,306	$5,306	$43,016

Present Value @ 12%
	Jan 12	11 Months 2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	Ttl 21	Total
1 Bedroom Units	$3,101	$35,351	$33,141	$31,070	$29,128	$27,308	$25,601	$24,001	$22,501	$21,095	$1,564	$19,776	$19,776	$268,972
2 Bedroom Units	$12,405	$141,404	$132,566	$124,281	$116,513	$109,231	$102,404	$96,004	$90,003	$84,378	$6,255	$79,105	$79,105	$1,075,888
Laundry	$284	$3,233	$3,031	$2,842	$2,664	$2,498	$2,342	$2,195	$2,058	$1,929	$143	$1,809	$1,809	$24,601

Total Dollar per RSF
	Jan 12	11 Months 2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	Ttl 21	Total
1 Bedroom Units (10)	$311.60	$3,739.20	$3,926.20	$4,122.50	$4,328.60	$4,545.00	$4,772.30	$5,010.90	$5,261.40	$5,524.50	$483.40	$5,800.70	$5,800.70	$47,031.30
2 Bedroom Units (32)	$389.50	$4,674.00	$4,907.69	$5,153.09	$5,410.75	$5,681.28	$5,965.34	$6,263.59	$6,576.78	$6,905.62	$604.25	$7,250.91	$7,250.91	$58,789.06
Laundry (0)

Present Value @ 12% per RSF
	Jan 12	11 Months 2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	Ttl 21	Total
1 Bedroom Units (10)	$310.10	$3,535.10	$3,314.10	$3,107.00	$2,912.80	$2,730.80	$2,560.10	$2,400.10	$2,250.10	$2,109.50	$156.40	$1,977.60	$1,977.60	$26,897.20
2 Bedroom Units (32)	$387.66	$4,418.88	$4,142.69	$3,883.78	$3,641.03	$3,413.47	$3,200.12	$3,000.12	$2,812.59	$2,636.81	$195.47	$2,472.03	$2,472.03	$33,621.50
Laundry (0)

Total Dollar per USF
	Jan 12	11 Months 2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	Ttl 21	Total
1 Bedroom Units (0)	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity
2 Bedroom Units (0)	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity
Laundry (0)	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity

Present Value @ 12% per USF
	Jan 12	11 Months 2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	Ttl 21	Total
1 Bedroom Units (0)	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity
2 Bedroom Units (0)	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity
Laundry (0)	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity	Infinity