Please Contact Jay Yager directly for current financials, too much to include here.

PROJECTED FIGURES FOR HIGHEST AND BEST USE:

SWISS MEADOWS APARTMENTS

POTENTIAL CONDO SALES

28 One Bdrm, 1 Bath Apartments

$45,000.00/unit

$1,260,000.00

34 Two Bdrm, 1 Bath Apartments

$53,000.00/unit

$1,802,000.00

2 Two Bdrm, 1.5 Bath Apartments

$55,000.00/unit

$110,000.00

4 Three Bdrm, 1.5 Bath Apartments

$60,000.00/unit

$240,000.00

TOTAL SELLING PRICE

$3,900,000.00

COMBINATION CONDO & ELDERLY LIFE ESTATE SALES

1ST FLOOR APARTMENTS SOLD AS LIFE ESTATES & 2ND FLOOR AS CONDOS

Life Estate Resales could be made ever 11 years on the average

Life Estate Sales would only be made to persons over 65 years old

14 One Bdrm, 1 Bath Condos

$45,000/unit

$630,000.00

14 One Bdrm, 1 Bath Life Estate Apartments

$40,000/unit

$560,000.00

17 Two Bdrm, 1 Bath Condos

$53,000/unit

$901,000.00

17 Two Bdrm, 1 Bath Life Estate Apartments

$53,000/unit

$901,000.00

2 Two Bdrm, 1.5 Bath Apartments                           

$55,000/unit

$110,000.00

Life Estate Apartments

4 Three Bdrm, 1.5 Bath Apartments

$60,000/unit

$240,000.00

Life Estate Apartments

$3,342,000.00

LIFE ESTATE RESALES AFTER 10 YEARS

$1,811,000.00

TOTAL CONDO, LIFE ESTATE SALE & RESALES

$5,153,000.00