|
Phase I
Specifications
|
|
|
HANGAR
NUMBER |
HANGAR
WIDTH |
HANGAR
DEBTH |
HANGAR
SQ FT |
PER
SQ FT
COST |
LIST
PRICE |
STATUS |
|
|
|
|
|
|
|
| 1-4 |
|
|
|
|
|
SOLD |
| 5 |
60 |
60 |
3600 |
$75.00 |
$270,000.00 |
Available |
| 6 |
60 |
60 |
3600 |
|
|
SOLD |
| 7 |
70 |
60 |
4200 |
|
|
SOLD |
| 8 |
70 |
70 |
4900 |
|
|
SOLD |
| 9 |
60 |
70 |
4200 |
$75.00 |
$315,000.00 |
Available |
| 10 |
60 |
70 |
4200 |
$75.00 |
$315,000.00 |
Available |
| 11 |
60 |
70 |
4200 |
$75.00 |
$315,000.00 |
Available |
| 12 |
60 |
70 |
4200 |
$75.00 |
$315,000.00 |
Available |
| 13 |
70 |
70 |
4900 |
$75.00 |
$367,500.00 |
Reserved |
|
Hangars
14 -21 Not Yet Completed |
| 14 |
100 |
70 |
7000 |
$85.00 |
$595,000.00 |
Available |
| 15 |
60 |
50 |
3000 |
$85.00 |
$255,000.00 |
Reserved |
| 16 |
50 |
50 |
2500 |
$85.00 |
$212,500.00 |
Available |
| 17 |
50 |
50 |
2500 |
$85.00 |
$212,500.00 |
Available |
| 18 |
50 |
50 |
2500 |
$85.00 |
$212,500.00 |
Available |
| 19 |
50 |
50 |
2500 |
$85.00 |
$212,500.00 |
Available |
| 20 |
50 |
50 |
2500 |
$85.00 |
$212,500.00 |
Available |
| 21 |
60 |
50 |
3000 |
$85.00 |
$255,000.00 |
Reserved |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTES:
* Additional units available in Phase II.
** All units can be completed with office,
retail, commercial or light manufacturing space.
*** All information and numbers are deemed to be
correct but are not guaranteed. |
|
|
The Following
is based upon 20% down payment and the balance financed for
20 years at 7.25% interest
|
|
|
UNIT
NUMBER |
UNIT
SQ FT |
SQ
FT
COST |
LIST
PRICE |
STATUS |
20%
DOWN |
AMOUNT
FINANCED |
P&I
MONTH |
|
|
|
|
|
|
|
|
| 1-4 |
|
|
|
SOLD |
|
|
|
| 5 |
3600 |
$75.00 |
$270,000.00 |
Available |
$54,000.00 |
$216,000.00 |
$1707.21 |
| 6 |
|
|
|
SOLD |
|
|
|
| 7 |
|
|
|
SOLD |
|
|
|
| 8 |
|
|
|
SOLD |
|
|
|
| 9 |
4200 |
75.00 |
315,000.00 |
Available |
63,000.00 |
252,000.00 |
1991.75 |
| 10 |
4200 |
75.00 |
315,000.00 |
Available |
63,000.00 |
252,000.00 |
1991.75 |
| 11 |
4200 |
75.00 |
315,000.00 |
Available |
63,000.00 |
252,000.00 |
1991.75 |
| 12 |
4200 |
75.00 |
315,000.00 |
Available |
63,000.00 |
252,000.00 |
1991.75 |
| 13 |
4900 |
75.00 |
367,500.00 |
Reserved |
73,500.00 |
294,000.00 |
2323.71 |
| 14 |
7000 |
85.00 |
595,000.00 |
Available |
119,000.00 |
476,000.00 |
3762.19 |
| 15 |
3000 |
85.00 |
255,000.00 |
Reserved |
51,000.00 |
204,000.00 |
1612.37 |
| 16 |
2500 |
85.00 |
212,500.00 |
Available |
42,500.00 |
170,000.00 |
1343.64 |
| 17 |
2500 |
85.00 |
212,500.00 |
Available |
42,500.00 |
170,000.00 |
1343.64 |
| 18 |
2500 |
85.00 |
212,500.00 |
Available |
42,500.00 |
170,000.00 |
1343.64 |
| 19 |
2500 |
85.00 |
212,500.00 |
Available |
42,500.00 |
170,000.00 |
1343.64 |
| 20 |
2500 |
85.00 |
212,500.00 |
Available |
42,500.00 |
170,000.00 |
1343.64 |
| 21 |
3000 |
85.00 |
255,000.00 |
Reserved |
51,000.00 |
204,000.00 |
1612.37 |
|
|
|
|
|
|
|
|
|
NOTES:
* All information and numbers are deemed to be
correct but are not guaranteed.
** The above is based upon loan information
subject to buyers credit qualification and subject to
change. |
|
|
The
following are the estimated 2006 taxes based upon a mileage
rate of .0226412 |
|
UNIT
NUMBER |
UNIT
SQ FT |
SQ
FT
COST |
LIST
PRICE |
STATUS |
0.0226412
MILEAGE RATE |
|
|
|
|
|
|
| 1-4 |
|
|
|
SOLD |
|
| 5 |
3600 |
$75.00 |
$270,000.00 |
Available |
$5196.15 |
| 6 |
|
|
|
SOLD |
|
| 7 |
|
|
|
SOLD |
|
| 8 |
|
|
|
SOLD |
|
| 9 |
4200 |
75.00 |
315,000.00 |
Available |
6062.18 |
| 10 |
4200 |
75.00 |
315,000.00 |
Available |
6062.18 |
| 11 |
4200 |
75.00 |
315,000.00 |
Available |
6062.18 |
| 12 |
4200 |
75.00 |
315,000.00 |
Available |
6062.18 |
| 13 |
4900 |
75.00 |
367,500.00 |
Reserved |
7072.54 |
| 14 |
7000 |
85.00 |
595,000.00 |
Available |
11,450.79 |
| 15 |
3000 |
85.00 |
255,000.00 |
Reserved |
4907.48 |
| 16 |
2500 |
85.00 |
212,500.00 |
Available |
4089.57 |
| 17 |
2500 |
85.00 |
212,500.00 |
Available |
4089.57 |
| 18 |
2500 |
85.00 |
212,500.00 |
Available |
4089.57 |
| 19 |
2500 |
85.00 |
212,500.00 |
Available |
4089.57 |
| 20 |
2500 |
85.00 |
212,500.00 |
Available |
4089.57 |
| 21 |
3000 |
85.00 |
255,000.00 |
Reserved |
4907.48 |
|
|
|
|
|
|
NOTES:
* All information and numbers are deemed
to be correct but are not guaranteed.
** The above is based upon information
from Volusia County as of 10/10/2005 and is
subject to change. |
|
|
|
|
Phase
I and II Condo Fees
(sq ft Percentages of 2005 Budget of
$71,000.00)
|
|
|
|
|
UNIT
NUMBER |
TOTAL
SQ FT |
PERCENT
TOTAL |
ESTIMATED
CONDO
FEES / MO |
|
|
|
|
| 1 |
6460 |
0.05153 |
$304.90 |
| 2 |
4900 |
0.03909 |
231.27 |
| 3 |
4900 |
0.03909 |
231.27 |
| 4 |
4200 |
0.03350 |
198.23 |
| 5 |
3600 |
0.02872 |
169.91 |
| 6 |
3600 |
0.02872 |
169.91 |
| 7 |
4200 |
0.03350 |
198.23 |
| 8 |
4900 |
0.03909 |
231.27 |
| 9 |
4200 |
0.03350 |
198.23 |
| 10 |
4200 |
0.03350 |
198.23 |
| 11 |
4200 |
0.03350 |
198.23 |
| 12 |
4200 |
0.03350 |
198.23 |
| 13 |
4900 |
0.03909 |
231.27 |
| 14 |
7000 |
0.05584 |
330.38 |
| 15 |
2500 |
0.01994 |
117.99 |
| 16 |
2500 |
0.01994 |
117.99 |
| 17 |
2500 |
0.01994 |
117.99 |
| 18 |
2500 |
0.01994 |
117.99 |
| 19 |
2500 |
0.01994 |
117.99 |
| 20 |
2500 |
0.01994 |
117.99 |
| 21 |
3500 |
0.02792 |
165.19 |
| 22 |
4200 |
0.03350 |
198.23 |
| 23 |
3600 |
0.02872 |
169.91 |
| 24 |
3600 |
0.02872 |
169.91 |
| 25 |
4800 |
0.03829 |
228.55 |
| 26 |
9600 |
0.07658 |
453.10 |
| 27 |
4200 |
0.03350 |
198.23 |
| 28 |
3600 |
0.02872 |
169.91 |
| 29 |
3600 |
0.02872 |
169.91 |
| 30 |
4200 |
0.03350 |
198.23 |
|
125,360 |
1.00000 |
|
|
|
24
|
|
|
|
|
|
|