|
CASH
<br />401000, = 1,2 homecivners,
<br />157,000 = Hart
<br />TOTAL DOWN
<br />Original, Price
<br />Less DownPayments
<br />$
<br />480,000
<br />$
<br />157,000
<br />$
<br />637,000
<br />$5,358,406
<br />Remaining Balance
<br />$
<br />637,000
<br />Final buyout in 7 year's is $2,938,324 (this is $1,,659,,936 in today's money)
<br />city,
<br />Thus I olutlay, would be as follows.
<br />Remaining Balance
<br />Rosewood
<br />Land
<br />Total
<br />- on Land Only
<br />Year
<br />',2 =
<br />7.5
<br />reduction
<br />90 1 000
<br />354, 105
<br />444,105
<br />$411367F730
<br />Year
<br />3 =
<br />7.51
<br />9,
<br />reduction
<br />901000
<br />327, 547
<br />417,547
<br />$41040r183
<br />Year
<br />4 =
<br />7,s 5
<br />red u,c,t "ion
<br />90,000
<br />303,013
<br />3931,013
<br />$3,737,170
<br />Year
<br />5 =
<br />7.51
<br />reduction
<br />90,000
<br />280, 297
<br />370,287
<br />$31456,883
<br />Year
<br />6 ®
<br />7,5
<br />reduction
<br />90f000
<br />2590266
<br />349f266
<br />$3,197,590
<br />540F000
<br />Balloon $2,938,324
<br />Final buyout in 7 year's is $2,938,324 (this is $1,,659,,936 in today's money)
<br />city,
<br />Thus I olutlay, would be as follows.
<br />
|