Greenridge is a JV opportunity

Greenridge Terrace Development

Eight Estate Lot Analysis

Total After Entitlements     8 Lots 36 Acres

Cost of Property                                              $5,200,000.00

Cost of Development                                        $2,600,000.00

Total Cost Lots only                                          $7,800,000.00

Retail Selling Lots only                                    $20,000,000.00

 Gross Profit Lots Only                                         $12,200,000.00

Cost of Property & Entitlements                          $7,800,000.00

8 Spec Houses Construction Cost                       $24,000,000.00

Total Cost with Houses                                    $31,800,000.00

Retail Sale of 8 spec homes @ $7M ea. $ 56,000,000

Gross Projected Profit if build out all 8 spec houses         $ 24,200,000.00