Summary: UCSD grad rent + salaries SHAgoogle

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AH	AK
1	Sheet is based on the following:	1.HDH data	2.Grad Div Data		3.Detailed Calculations
2	Rent > 30% income = unaffordable	2007-08	2008-09	2009-10	2010-11	2011-12	2012-13	2013-14	2014-15	2015-16	2016-17	2017-18	2018-19	2019-20	2020-21

3
4	Tot/ave monthly rent per bed	$493	$518	$532	$483	$495	$513	$513	$530	$562	$568	$658	$699	$777	$863
5	TA salary, 50%, paid 9 mths	$1,821	$1,849	$1,849	$1,886	$1,923	$1,962	$1,962	$2,060	$2,142	$2,228	$2,295	$2,364	$2,434	$2,507
6	12-mth ave TA salary:
7	9 mths spread over 12 mths	$1,366	$1,387	$1,387	$1,415	$1,442	$1,472	$1,472	$1,545	$1,607	$1,671	$1,721	$1,773	$1,826	$1,880
8
9	Rent ave % increase annually	-	5.03%	2.58%	-9.12%	2.48%	3.56%	0.00%	3.38%	5.31%	3.49%	15.85%	6.34%	11.14%	11.06%
10	TA salary % increase annually	-	1.51%	0.00%	2.00%	1.99%	2.00%	0.00%	5.02%	3.98%	4.01%	3.00%	3.00%	3.00%	3.00%
11
12	Rent % of 12-mth ave TA salary	36.10%	37.35%	38.36%	34.15%	34.32%	34.86%	34.86%	34.30%	34.98%	33.99%	38.23%	39.42%	42.56%	45.90%
13	Rent % of monthly TA salary	27.10%	28.03%	28.76%	25.62%	25.74%	26.14%	26.14%	25.73%	26.06%	25.93%	28.65%	29.58%	31.92%	34.42%
14
15	1. HDH Data: tinyurl.com/ucsd-hdh-rates			HDH grad rent increase		Old stock	MN	MN studio
16	2. Grad Div Data: tinyurl.com/ucsd-grad-salaries			2019-20		3.0%	5.0%	6.0%
17	3. Calculations: tinyurl.com/ucsd-rent-freeze-calculations			2020-21		3.0%	5.0%	6.0%
18
19
20							Average UCSD grad rent $ change for period
21		Increases	1-yr	2016-2018 rent up		16%	$568 to $658
22				2016-18 salary up		3%
23			2-yr	2016-2019 rent up		23%	$568 to $699
24				2016-19 salary up		6%
25			3-yr	2016-20 rent up		37%	$568 to $777
26				2016-20 salary up		9%
27			4-yr	2016-21 rent up		52%	$568 to $863
28				2016-21 salary up		13%
29
30	place	beds	apartment	apt 07-08	mo 07-08	apt 08-09	mo 08-09	apt 09-10	mo 09-10	apt 10-11	mo 10-11	apt 11-12	mo 11-12	apt 12-13	mo 12-13	apt 13-14	mo 13-14	apt 14-15	mo 14-15	15-16 $/apt	tot mo 15-16	16-17 $/apt	tot mo 16-17	17-18 $/apt	tot mo 17-18	18-19 $/apt	tot mo 18-19	19-20 $/apt	tot mo 19-20	20-21 $/apt	tot mo 20-21	Final 19-20 HDH rates	Initially proposed 19-20 HDH rates	2008
31	TA salary % increase annually						1.51%		0.00%		2.00%		1.99%		2.00%		0.00%		5.02%		3.98%		4.01%		3.01%		2.98%		3.00%		3.00%
32	Phys ave GSR % increase annually						0.00%		0.00%		0.00%		3.00%		0.00%		2.00%		3.01%		4.01%		4.02%		3.01%		3.00%		3.00%		3.00%
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100