Sales Price Calculation

5.0005.1255.2505.3755.5005.6255.7505.8756.0006.1256.2506.3756.5006.6256.7506.8757.0007.1257.2507.3757.5007.6257.7507.8758.0008.1258.2508.3758.5008.6258.7508.8759.0009.1259.2509.3759.5009.6259.7509.87510.00010.12510.25010.37510.50010.62510.75010.87511.00011.12511.25011.37511.50011.62511.75011.87512.000 % Interest rate

Stated income

Stated debt

Land

Improvements

Seller Calculation

Closing costs