ABCDWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZ
1
Sheet is based on the following:HDH dataGrad Division Data-SGA, +NW-Rita, +NE/NW
2
Rent > 30% TA income = unaffordable
UCSD Graduate Student Salary Data2017 2018 20192020Projected: 3% up2007
3
placebedsapartmentapt 07-08tot mo 16-1717-18 $/apttot mo 17-18 18-19 $/apt
tot mo 18-19
19-20 $/apttot mo 19-2020-21 $/apttot mo 20-21Final 19-20 HDH rates
Initially proposed 19-20 HDH rates
2008
4
coast-st2121699$14,112$714$14,994$771$16,191$794$16,677$818$17,177Rent Up old housing3.0%Rent Up old housing5.0%2009
5
coast-1bd5454816$49,572$975$52,650$1,044$56,376$1,075$58,067$1,108$59,809Rent Up new housing5.0%Rent Up new housing6.0%2010
6
coast-2bd62311002$39,339$1,347$41,757$1,458$45,198$1,502$46,554$1,547$47,951MN studio rent up %6.0%MN studio rent up %6.0%2011
9
cm1bd99759$8,910$1,020$9,180$1,071$9,639$1,103$9,928$1,136$10,226$359,9142014
10
cm2bd364182819$199,290$1,134$206,388$1,182$215,124$1,217$221,578$1,254$228,2252015
11
cm3bd279963$11,529$1,323$11,907$1,371$12,339$1,412$12,709$1,454$13,0902016
12
sm2bd380190$945$238,260$1,305$247,950$1,368$259,920$1,409$267,718$1,451$275,7492017
13
oms2bd806403$1,200$467,883$1,206$486,018$1,269$511,407$1,307$526,749$1,346$542,552ave $/bed now2018
14
mn-st853853-$750$639,750$801$683,253$849$724,248$900$767,7032019
15
mn1bd4444-$1,071$47,124$1,134$49,896$1,191$52,391$1,250$55,0102020
16
mn2bd332166-$1,500$249,000$1,587$263,442$1,666$276,614$1,750$290,445
17
mn3bd12040-$2,250$90,000$2,352$94,080$2,470$98,784$2,593$103,723old
18
ne1bd199199--- ----$1,302$259,098$1,500
19
ne2b1b536268--- ----$1,851$496,068$1,850
20
ne3b2b324108--- ----$2,850$307,800$2,750
21
ne4b2b30476--- ----$3,600$273,600$3,600
22
nw studio44
23
nw2b2b7638--- --$2,080$79,040$2,080$79,040NW percent up0
24
nw2b1b228114--- --$1,930$220,020$1,930$220,020
25
nw4b2b528132--- --$3,760$496,320$3,760$496,320NW+NE annual rev.$2,170,376
26
nw6b3b427--- --$5,490$38,430$5,490$38,430
27
rita2bd (offline in Fall 2020)450225$240,300$1,110$249,750$1,167$262,575$1,202$270,452123883570
28
sga (offline in Fall 2019)20050$1,788$96,600$2,016$100,800$2,124$53,100----
29
Total6575$1,650,111$2,447,268$2,532,540$3,416,279$4,665,60619-20 Rev. w/o Rita$3,145,826.90
30
Tot/ave monthly rent per bed$568$658$699$777$87919-20 # Beds w/o Rita3946
31
Tot/ave monthly rent per apt$1,266$1,336$1,792$1,974
19-20 rent/mo w/o Rita
$797.22
32
Grad TA salary, 50%$2,228$2,295$2,364$2,434$2,507$2,583$2,660
33
Grad ave salary (yr and month)$17,725$1,792$22,155$1,846$22,816$1,901$23,500$1,958$24,205$2,017$1,881864w/o Rita
34
Grad ave salary below 50% TA (yr)
$5,228$5,385$5,546$5,713$5640.4673088986
35
Rent ave % increase annually3.51%15.75%6.34%11.14%13.08%
36
TA salary % increase annually4.01%3.01%2.98%3.00%3.00%
37
Phys ave GSR % increase annually
4.02%3.01%3.00%3.00%3.00%
38
Ave rent % of ave salary31.69%35.61%36.78%39.68%43.57%
39
Ave rent % of TA 50% salary25.49%28.65%29.58%31.92%35.05%
40
Physics GSR (50%) ave salary$2,370.25$2,441.50$2,514.75$2,590.19$2,667.90
41
Ave rent % of Phys GSR salary23.96%26.93%27.80%30.00%32.94%
42
San Diego rent % of salary (1)
43
California rent % of salary$3,119,391.00656.32
44
United States rent % of salary
45
Beds without Nuevos4334Students will save in '19-'20*:
19-'20 HDH rates:
$/bed w/ SGA+Rita in '19-'20
$849
46
Old beds (no SGA, MN, Nuevos)2785$359,914Rent Up old apts3.0%
$/bed w/o SGA+Rita in '19-'20
877
47
Old beds (no MN or Nuevos)2985
* Based on officially announced HDH rates
Rent Up new apts5.0%Effective rent increase without Rita and SGA3.30%
48
Mesa Nueva beds1349Rent Up MN studio6.0%
49
Mesa Nueva + Nuevos beds359016-17 - 18-192016-2019 rent up23%$568 to $699
50
Nuevo (East & West) beds224116-17 - 18-19
2016-2019 salary up
6%
51
beds w/o Nuevos w/o 1/2 SGA423416-17 - 19-20
2016-2020 rent up
37%$568 to $824
52
16-17 - 19-20
2016-2020 salary up
9%
53
16-17 - 20-21
2016-2021 rent up
55%$568 to $863
54
beds w NW w/o NE w/o SGA500816-17 - 20-21
2016-2021 salary up
13%
55
beds w Nuevo West w/o SGA and Rita3946
56
beds w Nuevos w/o SGA, Rita, Coast, Mesa
4396
57
MN beds (no studio)496
58
MN beds studio853
59
60
BedsApts
61
20072535
62
20082535
63
20092535
64
20102985
65
20112985
66
20122985
67
20132985
68
20142985
69
20152905
70
20162905
71
20173722
72
20183622
73
20194396all + NW w/ Rita w/o SGA
74
20205309all + NW and NE w/o SGA and Rita
75
76
Apts w/o Nuevos2583housing: % of salary
housing: % of salary
housing: % of salaryhousing: % of salary
77
TA Salary27.10%445628.65%459029.58%472731.92%4868.8135.05%5014.8743
78
Low GSR salary36.52%1581.540.36%162941.67%167844.96%1728.3449.37%1780.1902
79
High GSR salary18.63%3099.520.60%3192.521.26%3288.522.94%3387.15525.19%3488.76965
80
Phys GSR Pay step 6, 50%45584.02%46953.01%48364981.083.0%
81
Phys GSR Pay step 7, 50%49234.01%50713.01%52235379.693.0%
82
Phys GSR Pay ave, 50%2370.2519.53%2441.519.71%2514.752590.192523.12%
83
Rent % of Phys ave pay23.96%26.93%27.80%30.00%
84
85
North Mesa beds all512256
86
North Mesa beds down432216
87
West Mesa beds all10050
88
89
San Diego, CA, and US rent % of salary data source:
90
91
92
93
94
95
96
97
98
99
100
101
102