Laserfiche WebLink
ATTACHMENT NO.4 <br />BUDGET <br />PHASE RS <br />Santa Ana - Station District <br />For-Sale Profarrna <br />ApA116, 2010 <br />xm <br />land Anw 220 ?a <br />Produd7yp6 Townhorom <br />Dem2y 14.66 un11a pex at18 <br />Htom <br />ew SEA" ut <br />Is C4 u <br />o YaRw <br />Xbaa= <br />S F <br />Per <br />PIBn1 1366 3Bd26BA 15 760000 - <br />250,000 1m75 44.36% <br /> f 5 2,200000 276 177A2 26,04% <br />P51n 3 - BFO 1386 3 B Sft 3 6 000 300 000 216.30 10.65% <br />1- && <br />- Kin 1 36e 3 BWZSB2- 3 MAW 220,0W 160.62 7.81% <br />Flan 2 • A*Mble 1 650 3 Bd/L560 2 490 000 245 D00 15606 5.60% <br />3- 386 3Bd12.SSa 1 000 0000 197.37 3 <br /> 4d 9 g <br />,y..,,,,•`^f+'?+'+-w...w.. ym .,,.r..ouo ..r -,,LL9,`?iiau.uuu_' <br />Lot Pramkw s 0 <br />TOFAIM mm BAS0,000 264,003 <br />213% <br />185 S2 100.00% <br />Ofta cAm0uclllOn 2 003 740 92,617 WOO 35.07% <br /> 1 000 6000 <br />, 227% <br />IFX9W 6 000 500 14s 0. 5% <br />$9d M&Wm 169.000 5,2a1 3.71 2.66% <br />DR Tmm 40000 1250 0.88 0.47% <br />vonwft -1 123.000 4,000 281 1-61% <br />IrerlOa 169 060 5.751 &71 200% <br />Con 159,000 5,231 3.71 200% <br />O?rlrvc 253,6W 7,W22 5.56 100% <br /> 4,154 w 130,153 91,73 4923% <br />' FOOn and Po6>n u 500 2 041 1.&1 1,00% <br />C061 Of C.8 0R2 2-95766 7362 6.49 3,50% <br />M*ICmAiR adFinaclrvo Ftaa71n6rng 360,280 l%= a34 460% <br />TOTAL C0370F SALES 7,134r o 221,103 160A7 64.A1% <br />GROSS MARGIN 1,315,610 41959 28.65 Isirm <br />CaMn17alO dM CO6ir 263.5 00 T .W 1 &656 3100% <br />aed Mark81 126 760 3 g01 7-151 1.6071 <br />fades 54400 1700 1.79 - 0. <br />Total Sa10n6 f G&A Caab 414,660 13,657 9,63 5.00% <br />960'650 29,777 19.32 MAT% <br />ATTACHMENT NO. 4-1 <br />DOCSOG1400673 v 14/200272-0001 <br />rmonaa ?ar,""wi ? een nnn