AVAILABLE LIST AS OF MARCH 13, 2023

CAPITANGAN, ABUCAY, BATAAN

FLEXIPLAN BANK FINANCING PAG-IBIG FINANCING

EST.
EST.
PROCESSING 90% 90% MONTHLY
LOT RESERVATION PF 18 MOS PROCESSING FEE PF 24 MOS @ 10% DP 18 6-10 YRS 11-15 YRS 10% EQ 18 MONTHLY 10% EQ 18
NO: BLOCK LOT MODEL TYPE PACKAGED PRICE FEE BANK & 10% DP 90% PB 1-5 YRS (12%) 10% EQ ESTIMATED 10% EQ ESTIMATED AMORT. 30
AREA FEE @ 0% PAG-IBIG 0% MOS @ 0% (14%) (16%) MOS @ 0% AMORT. 15 MOS @ 0%
INHOUSE LOAN VALUE LOAN VALUE YEARS @
YEARS @ 7%
6.375%
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
1 2 6 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,781,280.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 478,128.00 26,562.67 4,303,152.00 51,645.06 55,891.06 58,412.73 478,128.00 26,562.67 4,303,152.00 38,677.95 478,128.00 26,562.67 4,303,152.00 26,846.07
2 3 3 MAGNOLIA 120
BASIC 4,331,280.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 433,128.00 24,062.67 3,898,152.00 46,784.38 50,630.76 52,915.09 433,128.00 24,062.67 3,898,152.00 35,037.69 433,128.00 24,062.67 3,898,152.00 24,319.40
IMPROVED 4,781,280.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 478,128.00 26,562.67 4,303,152.00 51,645.06 55,891.06 58,412.73 478,128.00 26,562.67 4,303,152.00 38,677.95 478,128.00 26,562.67 4,303,152.00 26,846.07
3 3 7 MAGNOLIA 120
BASIC 4,331,280.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 433,128.00 24,062.67 3,898,152.00 46,784.38 50,630.76 52,915.09 433,128.00 24,062.67 3,898,152.00 35,037.69 433,128.00 24,062.67 3,898,152.00 24,319.40
IMPROVED 4,781,280.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 478,128.00 26,562.67 4,303,152.00 51,645.06 55,891.06 58,412.73 478,128.00 26,562.67 4,303,152.00 38,677.95 478,128.00 26,562.67 4,303,152.00 26,846.07
4 3 11 MAGNOLIA 120
BASIC 4,331,280.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 433,128.00 24,062.67 3,898,152.00 46,784.38 50,630.76 52,915.09 433,128.00 24,062.67 3,898,152.00 35,037.69 433,128.00 24,062.67 3,898,152.00 24,319.40
IMPROVED 4,932,480.00 30,000.00 165,000.00 7,500.00 270,000.00 10,000.00 493,248.00 27,402.67 4,439,232.00 53,278.25 57,658.52 60,259.93 493,248.00 27,402.67 4,439,232.00 39,901.07 493,248.00 27,402.67 4,439,232.00 27,695.03
5 3 18 MAGNOLIA 151
BASIC 4,482,480.00 30,000.00 150,000.00 6,666.67 250,000.00 9,166.67 448,248.00 24,902.67 4,034,232.00 48,417.57 52,398.22 54,762.30 448,248.00 24,902.67 4,034,232.00 36,260.82 448,248.00 24,902.67 4,034,232.00 25,168.36
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
6 4 3 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
7 4 7 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
8 4 11 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
9 4 12 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 5,628,000.00 30,000.00 185,000.00 8,611.11 320,000.00 12,083.33 562,800.00 31,266.67 5,065,200.00 60,790.91 65,788.85 68,757.07 562,800.00 31,266.67 5,065,200.00 45,527.45 562,800.00 31,266.67 5,065,200.00 31,600.26
10 4 15 MAGNOLIA 220
BASIC 5,178,000.00 30,000.00 170,000.00 7,777.78 285,000.00 10,625.00 517,800.00 28,766.67 4,660,200.00 55,930.23 60,528.54 63,259.44 517,800.00 28,766.67 4,660,200.00 41,887.20 517,800.00 28,766.67 4,660,200.00 29,073.59
IMPROVED 5,355,840.00 30,000.00 175,000.00 8,055.56 295,000.00 11,041.67 535,584.00 29,754.67 4,820,256.00 57,851.17 62,607.42 65,432.11 535,584.00 29,754.67 4,820,256.00 43,325.82 535,584.00 29,754.67 4,820,256.00 30,072.13
11 4 16 MAGNOLIA 193
BASIC 4,905,840.00 30,000.00 165,000.00 7,500.00 270,000.00 10,000.00 490,584.00 27,254.67 4,415,256.00 52,990.49 57,347.11 59,934.47 490,584.00 27,254.67 4,415,256.00 39,685.57 490,584.00 27,254.67 4,415,256.00 27,545.45
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
12 5 3 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
13 5 7 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
14 5 11 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
15 5 12 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,851,840.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 485,184.00 26,954.67 4,366,656.00 52,407.21 56,715.88 59,274.76 485,184.00 26,954.67 4,366,656.00 39,248.74 485,184.00 26,954.67 4,366,656.00 27,242.25
16 5 15 MAGNOLIA 143
BASIC 4,401,840.00 30,000.00 150,000.00 6,666.67 245,000.00 8,958.33 440,184.00 24,454.67 3,961,656.00 47,546.53 51,455.57 53,777.12 440,184.00 24,454.67 3,961,656.00 35,608.48 440,184.00 24,454.67 3,961,656.00 24,715.58
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
17 6 5 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
18 6 9 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 5,275,200.00 30,000.00 175,000.00 8,055.56 290,000.00 10,833.33 527,520.00 29,306.67 4,747,680.00 56,980.14 61,664.77 64,446.93 527,520.00 29,306.67 4,747,680.00 42,673.49 527,520.00 29,306.67 4,747,680.00 29,619.35
19 6 13 MAGNOLIA 185
BASIC 4,825,200.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 482,520.00 26,806.67 4,342,680.00 52,119.46 56,404.47 58,949.30 482,520.00 26,806.67 4,342,680.00 39,033.24 482,520.00 26,806.67 4,342,680.00 27,092.67
20 8 13 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50
21 9 5 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

22 9 6 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

23 9 9 LILY 128 4,213,200.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 421,320.00 23,406.67 3,791,880.00 45,508.93 49,250.46 51,472.51 421,320.00 23,406.67 3,791,880.00 34,082.49 421,320.00 23,406.67 3,791,880.00 23,656.40

24 9 10 LILY 156 4,495,440.00 30,000.00 150,000.00 6,666.67 250,000.00 9,166.67 449,544.00 24,974.67 4,045,896.00 48,557.55 52,549.72 54,920.63 449,544.00 24,974.67 4,045,896.00 36,365.66 449,544.00 24,974.67 4,045,896.00 25,241.13

25 10 5 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

26 10 6 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

27 10 9 LILY 160 4,535,760.00 30,000.00 155,000.00 6,944.44 250,000.00 9,166.67 453,576.00 25,198.67 4,082,184.00 48,993.07 53,021.04 55,413.22 453,576.00 25,198.67 4,082,184.00 36,691.82 453,576.00 25,198.67 4,082,184.00 25,467.52

28 10 10 LILY 188 4,818,000.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 481,800.00 26,766.67 4,336,200.00 52,041.69 56,320.30 58,861.33 481,800.00 26,766.67 4,336,200.00 38,974.99 481,800.00 26,766.67 4,336,200.00 27,052.25

29 11 3 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

30 11 4 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

31 11 7 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

32 11 8 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

33 11 11 LILY 128 4,213,200.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 421,320.00 23,406.67 3,791,880.00 45,508.93 49,250.46 51,472.51 421,320.00 23,406.67 3,791,880.00 34,082.49 421,320.00 23,406.67 3,791,880.00 23,656.40

34 11 12 LILY 156 4,495,440.00 30,000.00 150,000.00 6,666.67 250,000.00 9,166.67 449,544.00 24,974.67 4,045,896.00 48,557.55 52,549.72 54,920.63 449,544.00 24,974.67 4,045,896.00 36,365.66 449,544.00 24,974.67 4,045,896.00 25,241.13

35 12 3 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

36 12 4 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

37 12 7 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

38 12 8 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

39 12 11 LILY 170 4,636,560.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 463,656.00 25,758.67 4,172,904.00 50,081.86 54,199.35 56,644.69 463,656.00 25,758.67 4,172,904.00 37,507.24 463,656.00 25,758.67 4,172,904.00 26,033.49

40 12 12 LILY 198 4,918,800.00 30,000.00 165,000.00 7,500.00 270,000.00 10,000.00 491,880.00 27,326.67 4,426,920.00 53,130.48 57,498.61 60,092.80 491,880.00 27,326.67 4,426,920.00 39,790.41 491,880.00 27,326.67 4,426,920.00 27,618.22

41 13 5 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

42 13 6 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

43 13 9 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

44 13 10 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

45 13 13 LILY 132 4,253,520.00 30,000.00 145,000.00 6,388.89 240,000.00 8,750.00 425,352.00 23,630.67 3,828,168.00 45,944.45 49,721.78 51,965.10 425,352.00 23,630.67 3,828,168.00 34,408.66 425,352.00 23,630.67 3,828,168.00 23,882.79

46 13 14 LILY 160 4,535,760.00 30,000.00 155,000.00 6,944.44 250,000.00 9,166.67 453,576.00 25,198.67 4,082,184.00 48,993.07 53,021.04 55,413.22 453,576.00 25,198.67 4,082,184.00 36,691.82 453,576.00 25,198.67 4,082,184.00 25,467.52

47 15 6 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

48 15 10 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

49 15 14 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

50 15 17 LILY 119 4,122,480.00 30,000.00 145,000.00 6,388.89 230,000.00 8,333.33 412,248.00 22,902.67 3,710,232.00 44,529.02 48,189.98 50,364.19 412,248.00 22,902.67 3,710,232.00 33,348.61 412,248.00 22,902.67 3,710,232.00 23,147.02

51 16 2 LILY 119 4,122,480.00 30,000.00 145,000.00 6,388.89 230,000.00 8,333.33 412,248.00 22,902.67 3,710,232.00 44,529.02 48,189.98 50,364.19 412,248.00 22,902.67 3,710,232.00 33,348.61 412,248.00 22,902.67 3,710,232.00 23,147.02

52 16 6 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

53 16 10 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

IMPROVED 4,902,240.00 30,000.00 165,000.00 7,500.00 270,000.00 10,000.00 490,224.00 27,234.67 4,412,016.00 52,951.61 57,305.03 59,890.49 490,224.00 27,234.67 4,412,016.00 39,656.45 490,224.00 27,234.67 4,412,016.00 27,525.24
54 16 13 MAGNOLIA 148
BASIC 4,452,240.00 30,000.00 150,000.00 6,666.67 250,000.00 9,166.67 445,224.00 24,734.67 4,007,016.00 48,090.93 52,044.73 54,392.86 445,224.00 24,734.67 4,007,016.00 36,016.19 445,224.00 24,734.67 4,007,016.00 24,998.57
55 17 5 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

56 17 6 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

57 17 9 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

58 17 10 LILY 119 4,122,480.00 30,000.00 145,000.00 6,388.89 230,000.00 8,333.33 412,248.00 22,902.67 3,710,232.00 44,529.02 48,189.98 50,364.19 412,248.00 22,902.67 3,710,232.00 33,348.61 412,248.00 22,902.67 3,710,232.00 23,147.02
59 17 12 LILY 119 4,122,480.00 30,000.00 145,000.00 6,388.89 230,000.00 8,333.33 412,248.00 22,902.67 3,710,232.00 44,529.02 48,189.98 50,364.19 412,248.00 22,902.67 3,710,232.00 33,348.61 412,248.00 22,902.67 3,710,232.00 23,147.02

60 18 1 LILY 119 4,122,480.00 30,000.00 145,000.00 6,388.89 230,000.00 8,333.33 412,248.00 22,902.67 3,710,232.00 44,529.02 48,189.98 50,364.19 412,248.00 22,902.67 3,710,232.00 33,348.61 412,248.00 22,902.67 3,710,232.00 23,147.02

61 18 2 LILY 119 4,122,480.00 30,000.00 145,000.00 6,388.89 230,000.00 8,333.33 412,248.00 22,902.67 3,710,232.00 44,529.02 48,189.98 50,364.19 412,248.00 22,902.67 3,710,232.00 33,348.61 412,248.00 22,902.67 3,710,232.00 23,147.02

62 18 5 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

63 18 6 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

64 18 9 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

65 18 10 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

66 18 12 LILY 170 4,636,560.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 463,656.00 25,758.67 4,172,904.00 50,081.86 54,199.35 56,644.69 463,656.00 25,758.67 4,172,904.00 37,507.24 463,656.00 25,758.67 4,172,904.00 26,033.49

67 18 13 LILY 113 4,062,000.00 30,000.00 140,000.00 6,111.11 230,000.00 8,333.33 406,200.00 22,566.67 3,655,800.00 43,875.75 47,482.99 49,625.31 406,200.00 22,566.67 3,655,800.00 32,859.36 406,200.00 22,566.67 3,655,800.00 22,807.44

68 19 2 LILY 214 5,198,352.00 30,000.00 170,000.00 7,777.78 285,000.00 10,625.00 519,835.20 28,879.73 4,678,516.80 56,150.07 60,766.45 63,508.08 519,835.20 28,879.73 4,678,516.80 42,051.83 519,835.20 28,879.73 4,678,516.80 29,187.86

69 19 5 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

70 19 6 LILY 88 3,928,272.00 30,000.00 140,000.00 6,111.11 225,000.00 8,125.00 392,827.20 21,823.73 3,535,444.80 42,431.28 45,919.77 47,991.56 392,827.20 21,823.73 3,535,444.80 31,777.58 392,827.20 21,823.73 3,535,444.80 22,056.58

71 19 9 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

72 19 10 LILY 88 3,928,272.00 30,000.00 140,000.00 6,111.11 225,000.00 8,125.00 392,827.20 21,823.73 3,535,444.80 42,431.28 45,919.77 47,991.56 392,827.20 21,823.73 3,535,444.80 31,777.58 392,827.20 21,823.73 3,535,444.80 22,056.58

73 19 13 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

74 19 14 LILY 88 3,928,272.00 30,000.00 140,000.00 6,111.11 225,000.00 8,125.00 392,827.20 21,823.73 3,535,444.80 42,431.28 45,919.77 47,991.56 392,827.20 21,823.73 3,535,444.80 31,777.58 392,827.20 21,823.73 3,535,444.80 22,056.58

75 19 17 LILY 88 3,810,000.00 30,000.00 135,000.00 5,833.33 220,000.00 7,916.67 381,000.00 21,166.67 3,429,000.00 41,153.76 44,537.22 46,546.63 381,000.00 21,166.67 3,429,000.00 30,820.82 381,000.00 21,166.67 3,429,000.00 21,392.50

76 19 18 LILY 128 4,331,472.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 433,147.20 24,063.73 3,898,324.80 46,786.45 50,633.00 52,917.44 433,147.20 24,063.73 3,898,324.80 35,039.25 433,147.20 24,063.73 3,898,324.80 24,320.47

77 19 20 LILY 157 4,505,520.00 30,000.00 155,000.00 6,944.44 250,000.00 9,166.67 450,552.00 25,030.67 4,054,968.00 48,666.43 52,667.55 55,043.78 450,552.00 25,030.67 4,054,968.00 36,447.20 450,552.00 25,030.67 4,054,968.00 25,297.72

IMPROVED 4,781,280.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 478,128.00 26,562.67 4,303,152.00 51,645.06 55,891.06 58,412.73 478,128.00 26,562.67 4,303,152.00 38,677.95 478,128.00 26,562.67 4,303,152.00 26,846.07
78 22 3 MAGNOLIA 120
BASIC 4,331,280.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 433,128.00 24,062.67 3,898,152.00 46,784.38 50,630.76 52,915.09 433,128.00 24,062.67 3,898,152.00 35,037.69 433,128.00 24,062.67 3,898,152.00 24,319.40
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
79 22 8 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 5,184,480.00 30,000.00 170,000.00 7,777.78 285,000.00 10,625.00 518,448.00 28,802.67 4,666,032.00 56,000.23 60,604.29 63,338.61 518,448.00 28,802.67 4,666,032.00 41,939.61 518,448.00 28,802.67 4,666,032.00 29,109.97
80 22 11 MAGNOLIA 160
BASIC 4,734,480.00 30,000.00 160,000.00 7,222.22 260,000.00 9,583.33 473,448.00 26,302.67 4,261,032.00 51,139.55 55,343.99 57,840.97 473,448.00 26,302.67 4,261,032.00 38,299.36 473,448.00 26,302.67 4,261,032.00 26,583.30
IMPROVED 5,023,200.00 30,000.00 165,000.00 7,500.00 275,000.00 10,208.33 502,320.00 27,906.67 4,520,880.00 54,258.16 58,719.00 61,368.25 502,320.00 27,906.67 4,520,880.00 40,634.95 502,320.00 27,906.67 4,520,880.00 28,204.41
81 22 12 MAGNOLIA 160
BASIC 4,573,200.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 457,320.00 25,406.67 4,115,880.00 49,397.48 53,458.70 55,870.62 457,320.00 25,406.67 4,115,880.00 36,994.69 457,320.00 25,406.67 4,115,880.00 25,677.74
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
82 23 6 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
83 23 14 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
84 23 18 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 5,305,440.00 30,000.00 175,000.00 8,055.56 295,000.00 11,041.67 530,544.00 29,474.67 4,774,896.00 57,306.78 62,018.26 64,816.37 530,544.00 29,474.67 4,774,896.00 42,918.12 530,544.00 29,474.67 4,774,896.00 29,789.14
85 24 1 MAGNOLIA 172
BASIC 4,855,440.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 485,544.00 26,974.67 4,369,896.00 52,446.10 56,757.96 59,318.74 485,544.00 26,974.67 4,369,896.00 39,277.86 485,544.00 26,974.67 4,369,896.00 27,262.47
IMPROVED 5,305,440.00 30,000.00 175,000.00 8,055.56 295,000.00 11,041.67 530,544.00 29,474.67 4,774,896.00 57,306.78 62,018.26 64,816.37 530,544.00 29,474.67 4,774,896.00 42,918.12 530,544.00 29,474.67 4,774,896.00 29,789.14
86 24 2 MAGNOLIA 172
BASIC 4,855,440.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 485,544.00 26,974.67 4,369,896.00 52,446.10 56,757.96 59,318.74 485,544.00 26,974.67 4,369,896.00 39,277.86 485,544.00 26,974.67 4,369,896.00 27,262.47
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
87 24 6 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
88 24 9 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
89 24 10 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
90 24 13 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
91 24 14 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
92 24 17 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
93 25 5 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,781,280.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 478,128.00 26,562.67 4,303,152.00 51,645.06 55,891.06 58,412.73 478,128.00 26,562.67 4,303,152.00 38,677.95 478,128.00 26,562.67 4,303,152.00 26,846.07
94 25 6 MAGNOLIA 120
BASIC 4,331,280.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 433,128.00 24,062.67 3,898,152.00 46,784.38 50,630.76 52,915.09 433,128.00 24,062.67 3,898,152.00 35,037.69 433,128.00 24,062.67 3,898,152.00 24,319.40
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
95 25 9 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,781,280.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 478,128.00 26,562.67 4,303,152.00 51,645.06 55,891.06 58,412.73 478,128.00 26,562.67 4,303,152.00 38,677.95 478,128.00 26,562.67 4,303,152.00 26,846.07
96 25 10 MAGNOLIA 120
BASIC 4,331,280.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 433,128.00 24,062.67 3,898,152.00 46,784.38 50,630.76 52,915.09 433,128.00 24,062.67 3,898,152.00 35,037.69 433,128.00 24,062.67 3,898,152.00 24,319.40
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
97 25 13 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
 IMPROVED 4,781,280.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 478,128.00 26,562.67 4,303,152.00 51,645.06 55,891.06 58,412.73 478,128.00 26,562.67 4,303,152.00 38,677.95 478,128.00 26,562.67 4,303,152.00 26,846.07
98 25 14 MAGNOLIA 120
BASIC 4,331,280.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 433,128.00 24,062.67 3,898,152.00 46,784.38 50,630.76 52,915.09 433,128.00 24,062.67 3,898,152.00 35,037.69 433,128.00 24,062.67 3,898,152.00 24,319.40
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
99 25 17 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.03 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,781,280.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 478,128.00 26,562.67 4,303,152.00 51,645.06 55,891.06 58,412.73 478,128.00 26,562.67 4,303,152.00 38,677.95 478,128.00 26,562.67 4,303,152.00 26,846.07
100 25 18 MAGNOLIA 120
BASIC 4,331,280.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 433,128.00 24,062.67 3,898,152.00 46,784.38 50,630.76 52,915.09 433,128.00 24,062.67 3,898,152.00 35,037.69 433,128.00 24,062.67 3,898,152.00 24,319.40
IMPROVED 5,204,640.00 30,000.00 170,000.00 7,777.78 285,000.00 10,625.00 520,464.00 28,914.67 4,684,176.00 56,217.99 60,839.95 63,584.90 520,464.00 28,914.67 4,684,176.00 42,102.70 520,464.00 28,914.67 4,684,176.00 29,223.16
101 26 2 MAGNOLIA 178
BASIC 4,754,640.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 475,464.00 26,414.67 4,279,176.00 51,357.31 55,579.65 58,087.27 475,464.00 26,414.67 4,279,176.00 38,462.44 475,464.00 26,414.67 4,279,176.00 26,696.49
102 26 3 PINE 96 4,439,024.00 30,000.00 150,000.00 6,666.67 245,000.00 8,958.33 443,902.40 24,661.24 3,995,121.60 47,948.17 51,890.24 54,231.40 443,902.40 24,661.24 3,995,121.60 35,909.28 443,902.40 24,661.24 3,995,121.60 24,924.36

103 26 4 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

104 26 7 PINE 96 4,439,024.00 30,000.00 150,000.00 6,666.67 245,000.00 8,958.33 443,902.40 24,661.24 3,995,121.60 47,948.17 51,890.24 54,231.40 443,902.40 24,661.24 3,995,121.60 35,909.28 443,902.40 24,661.24 3,995,121.60 24,924.36

105 26 8 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

106 26 11 PINE 96 4,439,024.00 30,000.00 150,000.00 6,666.67 245,000.00 8,958.33 443,902.40 24,661.24 3,995,121.60 47,948.17 51,890.24 54,231.40 443,902.40 24,661.24 3,995,121.60 35,909.28 443,902.40 24,661.24 3,995,121.60 24,924.36

107 26 12 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

108 26 15 PINE 96 4,439,024.00 30,000.00 150,000.00 6,666.67 245,000.00 8,958.33 443,902.40 24,661.24 3,995,121.60 47,948.17 51,890.24 54,231.40 443,902.40 24,661.24 3,995,121.60 35,909.28 443,902.40 24,661.24 3,995,121.60 24,924.36

109 26 16 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

IMPROVED 5,204,640.00 30,000.00 170,000.00 7,777.78 285,000.00 10,625.00 520,464.00 28,914.67 4,684,176.00 56,217.99 60,839.95 63,584.90 520,464.00 28,914.67 4,684,176.00 42,102.70 520,464.00 28,914.67 4,684,176.00 29,223.16
110 26 19 MAGNOLIA 162
BASIC 4,754,640.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 475,464.00 26,414.67 4,279,176.00 51,357.31 55,579.65 58,087.27 475,464.00 26,414.67 4,279,176.00 38,462.44 475,464.00 26,414.67 4,279,176.00 26,696.49
IMPROVED 4,872,000.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 487,200.00 27,066.67 4,384,800.00 52,624.97 56,951.54 59,521.05 487,200.00 27,066.67 4,384,800.00 39,411.82 487,200.00 27,066.67 4,384,800.00 27,355.45
111 26 20 MAGNOLIA 145
BASIC 4,422,000.00 30,000.00 150,000.00 6,666.67 245,000.00 8,958.33 442,200.00 24,566.67 3,979,800.00 47,764.29 51,691.24 54,023.42 442,200.00 24,566.67 3,979,800.00 35,771.57 442,200.00 24,566.67 3,979,800.00 24,828.77
IMPROVED 5,365,920.00 30,000.00 175,000.00 8,055.56 295,000.00 11,041.67 536,592.00 29,810.67 4,829,328.00 57,960.05 62,725.25 65,555.25 536,592.00 29,810.67 4,829,328.00 43,407.37 536,592.00 29,810.67 4,829,328.00 30,128.72
112 27 1 MAGNOLIA 178
BASIC 4,915,920.00 30,000.00 165,000.00 7,500.00 270,000.00 10,000.00 491,592.00 27,310.67 4,424,328.00 53,099.37 57,464.94 60,057.62 491,592.00 27,310.67 4,424,328.00 39,767.11 491,592.00 27,310.67 4,424,328.00 27,602.05
IMPROVED 5,365,920.00 30,000.00 175,000.00 8,055.56 295,000.00 11,041.67 536,592.00 29,810.67 4,829,328.00 57,960.05 62,725.25 65,555.25 536,592.00 29,810.67 4,829,328.00 43,407.37 536,592.00 29,810.67 4,829,328.00 30,128.72
113 27 2 MAGNOLIA 178
BASIC 4,915,920.00 30,000.00 165,000.00 7,500.00 270,000.00 10,000.00 491,592.00 27,310.67 4,424,328.00 53,099.37 57,464.94 60,057.62 491,592.00 27,310.67 4,424,328.00 39,767.11 491,592.00 27,310.67 4,424,328.00 27,602.05
114 27 3 PINE 96 4,439,024.00 30,000.00 150,000.00 6,666.67 245,000.00 8,958.33 443,902.40 24,661.24 3,995,121.60 47,948.17 51,890.24 54,231.40 443,902.40 24,661.24 3,995,121.60 35,909.28 443,902.40 24,661.24 3,995,121.60 24,924.36

115 27 4 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

116 27 7 PINE 96 4,439,024.00 30,000.00 150,000.00 6,666.67 245,000.00 8,958.33 443,902.40 24,661.24 3,995,121.60 47,948.17 51,890.24 54,231.40 443,902.40 24,661.24 3,995,121.60 35,909.28 443,902.40 24,661.24 3,995,121.60 24,924.36

117 27 11 PINE 96 4,439,024.00 30,000.00 150,000.00 6,666.67 245,000.00 8,958.33 443,902.40 24,661.24 3,995,121.60 47,948.17 51,890.24 54,231.40 443,902.40 24,661.24 3,995,121.60 35,909.28 443,902.40 24,661.24 3,995,121.60 24,924.36

118 27 12 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

119 27 15 PINE 96 4,439,024.00 30,000.00 150,000.00 6,666.67 245,000.00 8,958.33 443,902.40 24,661.24 3,995,121.60 47,948.17 51,890.24 54,231.40 443,902.40 24,661.24 3,995,121.60 35,909.28 443,902.40 24,661.24 3,995,121.60 24,924.36

120 27 16 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

IMPROVED 5,124,000.00 30,000.00 170,000.00 7,777.78 280,000.00 10,416.67 512,400.00 28,466.67 4,611,600.00 55,346.95 59,897.31 62,599.72 512,400.00 28,466.67 4,611,600.00 41,450.36 512,400.00 28,466.67 4,611,600.00 28,770.38
121 27 19 MAGNOLIA 154
BASIC 4,674,000.00 30,000.00 155,000.00 6,944.44 260,000.00 9,583.33 467,400.00 25,966.67 4,206,600.00 50,486.27 54,637.01 57,102.09 467,400.00 25,966.67 4,206,600.00 37,810.11 467,400.00 25,966.67 4,206,600.00 26,243.71
122 27 20 PINE 129 4,642,640.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 464,264.00 25,792.44 4,178,376.00 50,147.54 54,270.42 56,718.97 464,264.00 25,792.44 4,178,376.00 37,556.42 464,264.00 25,792.44 4,178,376.00 26,067.63

IMPROVED 5,365,920.00 30,000.00 175,000.00 8,055.56 295,000.00 11,041.67 536,592.00 29,810.67 4,829,328.00 57,960.05 62,725.25 65,555.25 536,592.00 29,810.67 4,829,328.00 43,407.37 536,592.00 29,810.67 4,829,328.00 30,128.72
123 28 1 MAGNOLIA 178
BASIC 4,915,920.00 30,000.00 165,000.00 7,500.00 270,000.00 10,000.00 491,592.00 27,310.67 4,424,328.00 53,099.37 57,464.94 60,057.62 491,592.00 27,310.67 4,424,328.00 39,767.11 491,592.00 27,310.67 4,424,328.00 27,602.05
IMPROVED 5,365,920.00 30,000.00 175,000.00 8,055.56 295,000.00 11,041.67 536,592.00 29,810.67 4,829,328.00 57,960.05 62,725.25 65,555.25 536,592.00 29,810.67 4,829,328.00 43,407.37 536,592.00 29,810.67 4,829,328.00 30,128.72
124 28 2 MAGNOLIA 178
BASIC 4,915,920.00 30,000.00 165,000.00 7,500.00 270,000.00 10,000.00 491,592.00 27,310.67 4,424,328.00 53,099.37 57,464.94 60,057.62 491,592.00 27,310.67 4,424,328.00 39,767.11 491,592.00 27,310.67 4,424,328.00 27,602.05
125 28 3 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

126 28 4 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

127 28 7 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

128 28 8 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

129 28 11 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

130 28 12 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

131 28 15 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

132 28 16 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

IMPROVED 5,184,480.00 30,000.00 170,000.00 7,777.78 285,000.00 10,625.00 518,448.00 28,802.67 4,666,032.00 56,000.23 60,604.29 63,338.61 518,448.00 28,802.67 4,666,032.00 41,939.61 518,448.00 28,802.67 4,666,032.00 29,109.97
133 28 17 MAGNOLIA 176
BASIC 4,734,480.00 30,000.00 160,000.00 7,222.22 260,000.00 9,583.33 473,448.00 26,302.67 4,261,032.00 51,139.55 55,343.99 57,840.97 473,448.00 26,302.67 4,261,032.00 38,299.36 473,448.00 26,302.67 4,261,032.00 26,583.30
IMPROVED 4,922,400.00 30,000.00 165,000.00 7,500.00 270,000.00 10,000.00 492,240.00 27,346.67 4,430,160.00 53,169.37 57,540.69 60,136.78 492,240.00 27,346.67 4,430,160.00 39,819.53 492,240.00 27,346.67 4,430,160.00 27,638.43
134 28 18 MAGNOLIA 150
BASIC 4,472,400.00 30,000.00 150,000.00 6,666.67 250,000.00 9,166.67 447,240.00 24,846.67 4,025,160.00 48,308.69 52,280.39 54,639.15 447,240.00 24,846.67 4,025,160.00 36,179.28 447,240.00 24,846.67 4,025,160.00 25,111.76
IMPROVED 5,365,920.00 30,000.00 175,000.00 8,055.56 295,000.00 11,041.67 536,592.00 29,810.67 4,829,328.00 57,960.05 62,725.25 65,555.25 536,592.00 29,810.67 4,829,328.00 43,407.37 536,592.00 29,810.67 4,829,328.00 30,128.72
135 29 1 MAGNOLIA 178
BASIC 4,915,920.00 30,000.00 165,000.00 7,500.00 270,000.00 10,000.00 491,592.00 27,310.67 4,424,328.00 53,099.37 57,464.94 60,057.62 491,592.00 27,310.67 4,424,328.00 39,767.11 491,592.00 27,310.67 4,424,328.00 27,602.05
IMPROVED 5,365,920.00 30,000.00 175,000.00 8,055.56 295,000.00 11,041.67 536,592.00 29,810.67 4,829,328.00 57,960.05 62,725.25 65,555.25 536,592.00 29,810.67 4,829,328.00 43,407.37 536,592.00 29,810.67 4,829,328.00 30,128.72
136 29 2 MAGNOLIA 178
BASIC 4,915,920.00 30,000.00 165,000.00 7,500.00 270,000.00 10,000.00 491,592.00 27,310.67 4,424,328.00 53,099.37 57,464.94 60,057.62 491,592.00 27,310.67 4,424,328.00 39,767.11 491,592.00 27,310.67 4,424,328.00 27,602.05
137 29 3 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

138 29 4 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

139 29 7 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

140 29 8 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

141 29 11 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

142 29 12 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

IMPROVED 5,406,240.00 30,000.00 175,000.00 8,055.56 300,000.00 11,250.00 540,624.00 30,034.67 4,865,616.00 58,395.57 63,196.57 66,047.84 540,624.00 30,034.67 4,865,616.00 43,733.53 540,624.00 30,034.67 4,865,616.00 30,355.11
143 29 15 MAGNOLIA 198
BASIC 4,956,240.00 30,000.00 165,000.00 7,500.00 270,000.00 10,000.00 495,624.00 27,534.67 4,460,616.00 53,534.89 57,936.27 60,550.21 495,624.00 27,534.67 4,460,616.00 40,093.28 495,624.00 27,534.67 4,460,616.00 27,828.44
IMPROVED 5,144,160.00 30,000.00 170,000.00 7,777.78 280,000.00 10,416.67 514,416.00 28,578.67 4,629,744.00 55,564.71 60,132.97 62,846.02 514,416.00 28,578.67 4,629,744.00 41,613.45 514,416.00 28,578.67 4,629,744.00 28,883.58
144 29 16 MAGNOLIA 172
BASIC 4,694,160.00 30,000.00 155,000.00 6,944.44 260,000.00 9,583.33 469,416.00 26,078.67 4,224,744.00 50,704.03 54,872.67 57,348.38 469,416.00 26,078.67 4,224,744.00 37,973.19 469,416.00 26,078.67 4,224,744.00 26,356.91
IMPROVED 5,365,920.00 30,000.00 175,000.00 8,055.56 295,000.00 11,041.67 536,592.00 29,810.67 4,829,328.00 57,960.05 62,725.25 65,555.25 536,592.00 29,810.67 4,829,328.00 43,407.37 536,592.00 29,810.67 4,829,328.00 30,128.72
145 30 1 MAGNOLIA 178
BASIC 4,915,920.00 30,000.00 165,000.00 7,500.00 270,000.00 10,000.00 491,592.00 27,310.67 4,424,328.00 53,099.37 57,464.94 60,057.62 491,592.00 27,310.67 4,424,328.00 39,767.11 491,592.00 27,310.67 4,424,328.00 27,602.05
146 30 3 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

147 30 7 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

148 30 11 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

149 30 15 PINE 124 4,592,240.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 459,224.00 25,512.44 4,133,016.00 49,603.14 53,681.27 56,103.23 459,224.00 25,512.44 4,133,016.00 37,148.72 459,224.00 25,512.44 4,133,016.00 25,784.64

150 31 1 PINE 134 4,693,040.00 30,000.00 155,000.00 6,944.44 260,000.00 9,583.33 469,304.00 26,072.44 4,223,736.00 50,691.93 54,859.57 57,334.70 469,304.00 26,072.44 4,223,736.00 37,964.13 469,304.00 26,072.44 4,223,736.00 26,350.62

151 31 3 PINE 110 4,451,120.00 30,000.00 150,000.00 6,666.67 250,000.00 9,166.67 445,112.00 24,728.44 4,006,008.00 48,078.83 52,031.64 54,379.17 445,112.00 24,728.44 4,006,008.00 36,007.13 445,112.00 24,728.44 4,006,008.00 24,992.28

IMPROVED 4,650,240.00 30,000.00 155,000.00 6,944.44 260,000.00 9,583.33 465,024.00 25,834.67 4,185,216.00 50,229.63 54,359.26 56,811.82 465,024.00 25,834.67 4,185,216.00 37,617.90 465,024.00 25,834.67 4,185,216.00 26,110.30
152 31 4 MAGNOLIA 123
BASIC 4,200,240.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 420,024.00 23,334.67 3,780,216.00 45,368.95 49,098.96 51,314.18 420,024.00 23,334.67 3,780,216.00 33,977.65 420,024.00 23,334.67 3,780,216.00 23,583.63
153 31 5 PINE 139 4,743,440.00 30,000.00 160,000.00 7,222.22 260,000.00 9,583.33 474,344.00 26,352.44 4,269,096.00 51,236.33 55,448.73 57,950.44 474,344.00 26,352.44 4,269,096.00 38,371.84 474,344.00 26,352.44 4,269,096.00 26,633.60

154 31 7 PINE 97 4,320,080.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 432,008.00 24,000.44 3,888,072.00 46,663.40 50,499.84 52,778.26 432,008.00 24,000.44 3,888,072.00 34,947.09 432,008.00 24,000.44 3,888,072.00 24,256.51

155 31 9 PINE 97 4,320,080.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 432,008.00 24,000.44 3,888,072.00 46,663.40 50,499.84 52,778.26 432,008.00 24,000.44 3,888,072.00 34,947.09 432,008.00 24,000.44 3,888,072.00 24,256.51

156 31 11 PINE 130 4,652,720.00 30,000.00 155,000.00 6,944.44 260,000.00 9,583.33 465,272.00 25,848.44 4,187,448.00 50,256.42 54,388.25 56,842.11 465,272.00 25,848.44 4,187,448.00 37,637.97 465,272.00 25,848.44 4,187,448.00 26,124.23

IMPROVED 5,124,000.00 30,000.00 170,000.00 7,777.78 280,000.00 10,416.67 512,400.00 28,466.67 4,611,600.00 55,346.95 59,897.31 62,599.72 512,400.00 28,466.67 4,611,600.00 41,450.36 512,400.00 28,466.67 4,611,600.00 28,770.38
157 31 12 MAGNOLIA 170
BASIC 4,674,000.00 30,000.00 155,000.00 6,944.44 260,000.00 9,583.33 467,400.00 25,966.67 4,206,600.00 50,486.27 54,637.01 57,102.09 467,400.00 25,966.67 4,206,600.00 37,810.11 467,400.00 25,966.67 4,206,600.00 26,243.71
158 31 14 PINE 119 4,541,840.00 30,000.00 150,000.00 6,666.67 250,000.00 9,166.67 454,184.00 25,232.44 4,087,656.00 49,058.74 53,092.11 55,487.50 454,184.00 25,232.44 4,087,656.00 36,741.01 454,184.00 25,232.44 4,087,656.00 25,501.66

IMPROVED 5,003,040.00 30,000.00 165,000.00 7,500.00 275,000.00 10,208.33 500,304.00 27,794.67 4,502,736.00 54,040.40 58,483.34 61,121.96 500,304.00 27,794.67 4,502,736.00 40,471.86 500,304.00 27,794.67 4,502,736.00 28,091.21
159 31 16 MAGNOLIA 158
BASIC 4,553,040.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 455,304.00 25,294.67 4,097,736.00 49,179.72 53,223.04 55,624.33 455,304.00 25,294.67 4,097,736.00 36,831.61 455,304.00 25,294.67 4,097,736.00 25,564.54
IMPROVED 4,730,880.00 30,000.00 160,000.00 7,222.22 260,000.00 9,583.33 473,088.00 26,282.67 4,257,792.00 51,100.66 55,301.91 57,796.99 473,088.00 26,282.67 4,257,792.00 38,270.24 473,088.00 26,282.67 4,257,792.00 26,563.08
160 32 2 MAGNOLIA 131
BASIC 4,280,880.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 428,088.00 23,782.67 3,852,792.00 46,239.98 50,041.61 52,299.36 428,088.00 23,782.67 3,852,792.00 34,629.98 428,088.00 23,782.67 3,852,792.00 24,036.41
161 32 5 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

162 32 6 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

163 32 9 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

164 32 10 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

IMPROVED 5,517,120.00 30,000.00 180,000.00 8,333.33 305,000.00 11,458.33 551,712.00 30,650.67 4,965,408.00 59,593.24 64,492.71 67,402.46 551,712.00 30,650.67 4,965,408.00 44,630.49 551,712.00 30,650.67 4,965,408.00 30,977.69
165 32 12 MAGNOLIA 209
BASIC 5,067,120.00 30,000.00 170,000.00 7,777.78 280,000.00 10,416.67 506,712.00 28,150.67 4,560,408.00 54,732.56 59,232.41 61,904.82 506,712.00 28,150.67 4,560,408.00 40,990.24 506,712.00 28,150.67 4,560,408.00 28,451.01
166 32 13 PINE 127 4,622,480.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,248.00 25,680.44 4,160,232.00 49,929.78 54,034.76 56,472.67 462,248.00 25,680.44 4,160,232.00 37,393.34 462,248.00 25,680.44 4,160,232.00 25,954.44

145 IMPROVED 4,872,000.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 487,200.00 27,066.67 4,384,800.00 52,624.97 56,951.54 59,521.05 487,200.00 27,066.67 4,384,800.00 39,411.82 487,200.00 27,066.67 4,384,800.00 27,355.45
167 33 2 MAGNOLIA
BASIC 4,422,000.00 30,000.00 150,000.00 6,666.67 245,000.00 8,958.33 442,200.00 24,566.67 3,979,800.00 47,764.29 51,691.24 54,023.42 442,200.00 24,566.67 3,979,800.00 35,771.57 442,200.00 24,566.67 3,979,800.00 24,828.77
168 33 4 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

169 33 8 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

170 33 12 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

IMPROVED 4,892,160.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 489,216.00 27,178.67 4,402,944.00 52,842.73 57,187.20 59,767.34 489,216.00 27,178.67 4,402,944.00 39,574.91 489,216.00 27,178.67 4,402,944.00 27,468.64
171 33 14 MAGNOLIA 147
BASIC 4,442,160.00 30,000.00 150,000.00 6,666.67 245,000.00 8,958.33 444,216.00 24,678.67 3,997,944.00 47,982.05 51,926.90 54,269.71 444,216.00 24,678.67 3,997,944.00 35,934.65 444,216.00 24,678.67 3,997,944.00 24,941.97
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
172 35 4 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
173 35 8 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
174 35 12 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 5,386,080.00 30,000.00 175,000.00 8,055.56 295,000.00 11,041.67 538,608.00 29,922.67 4,847,472.00 58,177.81 62,960.91 65,801.55 538,608.00 29,922.67 4,847,472.00 43,570.45 538,608.00 29,922.67 4,847,472.00 30,241.92
175 35 14 MAGNOLIA 196
BASIC 4,936,080.00 30,000.00 165,000.00 7,500.00 270,000.00 10,000.00 493,608.00 27,422.67 4,442,472.00 53,317.13 57,700.61 60,303.91 493,608.00 27,422.67 4,442,472.00 39,930.19 493,608.00 27,422.67 4,442,472.00 27,715.25
 IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
176 36 3 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
177 36 4 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
178 36 7 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
179 36 8 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 5,547,360.00 30,000.00 180,000.00 8,333.33 305,000.00 11,458.33 554,736.00 30,818.67 4,992,624.00 59,919.88 64,846.20 67,771.90 554,736.00 30,818.67 4,992,624.00 44,875.12 554,736.00 30,818.67 4,992,624.00 31,147.48
180 36 11 MAGNOLIA 212
BASIC 5,097,360.00 30,000.00 170,000.00 7,777.78 280,000.00 10,416.67 509,736.00 28,318.67 4,587,624.00 55,059.20 59,585.90 62,274.26 509,736.00 28,318.67 4,587,624.00 41,234.86 509,736.00 28,318.67 4,587,624.00 28,620.81
IMPROVED 5,023,200.00 30,000.00 165,000.00 7,500.00 275,000.00 10,208.33 502,320.00 27,906.67 4,520,880.00 54,258.16 58,719.00 61,368.25 502,320.00 27,906.67 4,520,880.00 40,634.95 502,320.00 27,906.67 4,520,880.00 28,204.41
181 36 12 MAGNOLIA 160
BASIC 4,573,200.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 457,320.00 25,406.67 4,115,880.00 49,397.48 53,458.70 55,870.62 457,320.00 25,406.67 4,115,880.00 36,994.69 457,320.00 25,406.67 4,115,880.00 25,677.74
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
182 37 3 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
183 37 4 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
184 37 7 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 5,970,720.00 30,000.00 190,000.00 8,888.89 355,000.00 13,541.67 597,072.00 33,170.67 5,373,648.00 64,492.81 69,795.09 72,944.07 597,072.00 33,170.67 5,373,648.00 48,299.87 597,072.00 33,170.67 5,373,648.00 33,524.57
185 37 8 MAGNOLIA 254
BASIC 5,520,720.00 30,000.00 180,000.00 8,333.33 305,000.00 11,458.33 552,072.00 30,670.67 4,968,648.00 59,632.13 64,534.79 67,446.44 552,072.00 30,670.67 4,968,648.00 44,659.61 552,072.00 30,670.67 4,968,648.00 30,997.90
IMPROVED 5,275,200.00 30,000.00 175,000.00 8,055.56 290,000.00 10,833.33 527,520.00 29,306.67 4,747,680.00 56,980.14 61,664.77 64,446.93 527,520.00 29,306.67 4,747,680.00 42,673.49 527,520.00 29,306.67 4,747,680.00 29,619.35
186 37 9 MAGNOLIA 185
BASIC 4,825,200.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 482,520.00 26,806.67 4,342,680.00 52,119.46 56,404.47 58,949.30 482,520.00 26,806.67 4,342,680.00 39,033.24 482,520.00 26,806.67 4,342,680.00 27,092.67
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
187 38 6 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
188 38 10 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
189 38 13 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
190 38 14 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
191 38 17 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 4,620,000.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 462,000.00 25,666.67 4,158,000.00 49,902.99 54,005.77 56,442.37 462,000.00 25,666.67 4,158,000.00 37,373.28 462,000.00 25,666.67 4,158,000.00 25,940.51
192 38 18 MAGNOLIA 120
BASIC 4,170,000.00 30,000.00 145,000.00 6,388.89 235,000.00 8,541.67 417,000.00 23,166.67 3,753,000.00 45,042.31 48,745.47 50,944.74 417,000.00 23,166.67 3,753,000.00 33,733.02 417,000.00 23,166.67 3,753,000.00 23,413.84
IMPROVED 5,194,560.00 30,000.00 170,000.00 7,777.78 285,000.00 10,625.00 519,456.00 28,858.67 4,675,104.00 56,109.11 60,722.12 63,461.75 519,456.00 28,858.67 4,675,104.00 42,021.16 519,456.00 28,858.67 4,675,104.00 29,166.57
193 38 19 MAGNOLIA 177
BASIC 4,744,560.00 30,000.00 160,000.00 7,222.22 260,000.00 9,583.33 474,456.00 26,358.67 4,270,104.00 51,248.43 55,461.82 57,964.12 474,456.00 26,358.67 4,270,104.00 38,380.90 474,456.00 26,358.67 4,270,104.00 26,639.89
IMPROVED 5,013,120.00 30,000.00 165,000.00 7,500.00 275,000.00 10,208.33 501,312.00 27,850.67 4,511,808.00 54,149.28 58,601.17 61,245.11 501,312.00 27,850.67 4,511,808.00 40,553.41 501,312.00 27,850.67 4,511,808.00 28,147.81
194 38 20 MAGNOLIA 159
BASIC 4,563,120.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 456,312.00 25,350.67 4,106,808.00 49,288.60 53,340.87 55,747.47 456,312.00 25,350.67 4,106,808.00 36,913.15 456,312.00 25,350.67 4,106,808.00 25,621.14
195 39 5 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

196 39 6 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

197 39 9 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

198 39 10 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

199 39 13 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

200 39 14 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

201 39 17 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

202 39 18 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

203 39 21 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

204 39 22 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

IMPROVED 5,053,440.00 30,000.00 170,000.00 7,777.78 280,000.00 10,416.67 505,344.00 28,074.67 4,548,096.00 54,584.80 59,072.49 61,737.70 505,344.00 28,074.67 4,548,096.00 40,879.57 505,344.00 28,074.67 4,548,096.00 28,374.20
205 39 23 MAGNOLIA 163
BASIC 4,603,440.00 30,000.00 155,000.00 6,944.44 255,000.00 9,375.00 460,344.00 25,574.67 4,143,096.00 49,724.12 53,812.19 56,240.06 460,344.00 25,574.67 4,143,096.00 37,239.32 460,344.00 25,574.67 4,143,096.00 25,847.53
IMPROVED 4,861,920.00 30,000.00 160,000.00 7,222.22 265,000.00 9,791.67 486,192.00 27,010.67 4,375,728.00 52,516.09 56,833.71 59,397.90 486,192.00 27,010.67 4,375,728.00 39,330.28 486,192.00 27,010.67 4,375,728.00 27,298.85
206 39 24 MAGNOLIA 144
BASIC 4,411,920.00 30,000.00 150,000.00 6,666.67 245,000.00 8,958.33 441,192.00 24,510.67 3,970,728.00 47,655.41 51,573.41 53,900.27 441,192.00 24,510.67 3,970,728.00 35,690.03 441,192.00 24,510.67 3,970,728.00 24,772.18
207 40 3 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

208 40 4 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

209 40 7 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

210 40 8 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

211 40 11 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

212 40 12 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

213 40 15 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

214 40 16 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91
 215 40 19 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

216 40 20 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

217 40 22 PINE 194 5,297,840.00 30,000.00 175,000.00 8,055.56 290,000.00 10,833.33 529,784.00 29,432.44 4,768,056.00 57,224.69 61,929.42 64,723.52 529,784.00 29,432.44 4,768,056.00 42,856.64 529,784.00 29,432.44 4,768,056.00 29,746.47

218 40 23 PINE 116 4,511,600.00 30,000.00 155,000.00 6,944.44 250,000.00 9,166.67 451,160.00 25,064.44 4,060,440.00 48,732.11 52,738.62 55,118.06 451,160.00 25,064.44 4,060,440.00 36,496.38 451,160.00 25,064.44 4,060,440.00 25,331.86

219 41 3 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

220 41 4 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

221 41 7 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

222 41 8 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

223 41 11 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

23,944.44
224 41 12 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

23,944.44
225 41 15 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 3,879,000.00 24,199.91

226 41 16 PINE 96 4,310,000.00 30,000.00 150,000.00 6,666.67 240,000.00 8,750.00 431,000.00 23,944.44 3,879,000.00 46,554.52 50,382.01 52,655.12 431,000.00 23,944.44 3,879,000.00 34,865.55 431,000.00 23,944.44 3,879,000.00 24,199.91

IMPROVED 5,164,320.00 30,000.00 170,000.00 7,777.78 285,000.00 10,625.00 516,432.00 28,690.67 4,647,888.00 55,782.47 60,368.63 63,092.31 516,432.00 28,690.67 4,647,888.00 41,776.53 516,432.00 28,690.67 4,647,888.00 28,996.77
227 41 19 MAGNOLIA 174
BASIC 4,714,320.00 30,000.00 160,000.00 7,222.22 260,000.00 9,583.33 471,432.00 26,190.67 4,242,888.00 50,921.79 55,108.33 57,594.68 471,432.00 26,190.67 4,242,888.00 38,136.28 471,432.00 26,190.67 4,242,888.00 26,470.10
IMPROVED 4,982,880.00 30,000.00 165,000.00 7,500.00 270,000.00 10,000.00 498,288.00 27,682.67 4,484,592.00 53,822.64 58,247.68 60,875.67 498,288.00 27,682.67 4,484,592.00 40,308.78 498,288.00 27,682.67 4,484,592.00 27,978.02
228 41 20 MAGNOLIA 156
BASIC 4,532,880.00 30,000.00 155,000.00 6,944.44 250,000.00 9,166.67 453,288.00 25,182.67 4,079,592.00 48,961.96 52,987.37 55,378.03 453,288.00 25,182.67 4,079,592.00 36,668.53 453,288.00 25,182.67 4,079,592.00 25,451.35

* PLEASE CONFIRM THE AVAILABILITY OF THE UNIT BEFORE RESERVING * HLDC-MKTG RESERVES THE RIGHT TO CORRECT TYPOGRAPHICAL, IF ANY
* PRICES ARE SUBJECT TO CHANGE WITHOUT PRIOR NOTICE * FINAL COMPUTATION WILL BE GIVEN UPON RESERVATION