AMENDMENT NO. 1 TO SUBORDINATION AND RELEASE AGREEMENT
Exhibit 10.68
AMENDMENT NO. 1 TO SUBORDINATION AND RELEASE AGREEMENT
THIS AMENDMENT NO. 1 TO SUBORDINATION AND RELEASE AGREEMENT is executed as of April 25, 2002, by and between PORT LUDLOW ASSOCIATES LLC, a Washington limited liability company, as Grantor, and XXXX RESOURCES, a Delaware limited partnership, as Beneficiary.
RECITALS
A. Beneficiary and Grantor are parties to that certain Subordination and Release Agreement dated as of August 8, 2001 (the “Original Subordination”) pertaining to the subordination of the lien of a security instrument identified as the “Xxxx Deed of Trust” and partial releases from the lien of such Xxxx Deed of Trust. In connection with its development and construction of residential lots encumbered by the Xxxx Deed of Trust, Grantor has asked Beneficiary to execute and deliver that certain Subordination Agreement of even date herewith in favor of Grantor’s construction lender, Prism Mortgage Company (the “Prism Subordination”). Under the Prism Subordination, the lien of the Xxxx Deed of Trust and certain other rights of Beneficiary would be subordinated to liens and rights of Prism Mortgage Company. Beneficiary contends that Beneficiary has no legal obligation to execute or deliver the Prism Subordination because it is inconsistent with the Original Subordination; Grantor disagrees with Beneficiary’s contention.
B. The parties wish to execute this Amendment for the purpose of amending and supplementing the terms and provisions of the Original Subordination and implementing various loan tests and standards set forth in the Original Subordination in conjunction with the execution and delivery of the Prism Subordination and other documents in favor of Prism Mortgage Company. Beneficiary has executed the Prism Subordination concurrently with execution of this Amendment in reliance upon the supplemental terms and protections set forth below in this Amendment.
NOW, THEREFORE, in consideration of Beneficiary’s execution and delivery of the Prism Subordination and the mutual covenants set forth herein, the parties do agree as follows:
AGREEMENT
1. Terms. As used below, the terms “Senior Loan Agreement,” “Senior Loan Documents,” “Junior Obligation Documents,” and “Junior Deed of Trust” shall have the meaning set forth in the Prism Subordination. “Property” means the residential lots and any related property encumbered by the Xxxx Deed of Trust from time to time. All other capitalized terms below not otherwise defined in this Amendment shall have the meaning set forth in the Original Subordination.
2. Xxxx Note. Reference is hereby made to that certain Promissory Note dated August 8, 2001, given by Grantor as maker to Beneficiary as holder, in the original principal amount of
1
US$5,814,742.00 (the “Xxxx Note”). As of April 17, 2002, the unpaid principal balance due under the Note was US$3,666,301.91, and the unpaid accrued interest due under the Xxxx Note was US$2,008.92. In partial consideration of Beneficiary’s execution and delivery of the Prism Subordination, Grantor agrees to pay Beneficiary upon the recordation of the Prism Subordination the sum of US$120,000.00 (the “Prepayment”) in partial payment of amounts due under the Xxxx Note. The Prepayment shall be applied first to accrued interest and secondly to the unpaid principal balance due under the Xxxx Note.
3. Grantor’s Covenants. Grantor hereby covenants to Beneficiary and agrees as follows:
(a) As used in this Amendment, “Aggregate Secured Indebtedness” means the total dollar amount of all monetary obligations secured by liens against the Property subject to the Xxxx Deed of Trust (other than liens for non-delinquent property taxes and assessments and homeowners association dues), including without limitation all principal, interest, late charges, and other sums due under the Senior Loan Documents and Junior Obligations.
(b) As used in this Amendment, “Aggregate Value” means the aggregate value of the Property subject to the Xxxx Deed of Trust determined from time to time as follows:
(i) The value of each of the 49 detached single-family residential lots within the Property except any lots within the Plat of Ludlow Bay Village shall be as set forth under the column “Wholesale Value” on the attached Exhibit B (“Wholesale Value of Single Family Residential Lots (Excluding Ludlow Bay Village Lots)”).
(ii) The value of each of the 4 detached single-family residential lots within the Plat of Ludlow Bay Village shall be US$87,500.00.
(iii) The value of each of the 40 townhome lots within the Plat of Ludlow Bay Village shall be as set forth under the column “Wholesale Value” on the attached Exhibit C (“Wholesale Value of Ludlow Bay Village Townhome Lots”).
(iv) All construction labor and materials provided to any lot within the Property after the date hereof shall increase the value of that lot by an amount equal to the actual cost to Grantor of such labor and materials
(v) The value of any lot containing either a detached single-family residence or attached townhome that is substantially completed after the date hereof shall be increased by 15 percent.
(vi) Notwithstanding the foregoing, if any lot within the Property is subject to a bona fide sales contract negotiated at arm’s length with an unrelated party, the value of such lot shall be the contract sales price.
The Aggregate Value of the Property as of the date hereof shall be US$12,204,000. At the request of either Grantor or Beneficiary, any dispute under this
2
subsection 3(b) regarding the Aggregate Value of the Property after the date hereof shall be resolved by binding arbitration before the Seattle, Washington, office of JAMS. Prior to such arbitration, each party shall submit to the other their assertion of Aggregate Value of the Property as of the date of the written request for arbitration. The parties shall cooperate and make diligent good faith efforts to cause such arbitration to take place within 15 days after written request by either party, and the party whose assertion of Aggregate Value is furthest from the actual Aggregate Value as determined by the JAMS arbitrator shall pay the fees and costs payable to JAMS.
(c) The Aggregate Secured Indebtedness shall not exceed at any time eighty percent (80%) of the Aggregate Value. If at any time the Aggregate Secured Indebtedness exceeds eighty percent (80%) of the Aggregate Value, then Grantor shall be in default under the Junior Obligation Documents unless cured within five (5) business days.
(d) Except with respect to the initial construction draw request, Grantor shall deliver to Beneficiary at least five (5) business days prior written notice of all construction draw requests under the Senior Loan Agreement, copies of all draw request documents, and a certificate executed by Grantor in the form of Exhibit A (the “Draw Certificate”) that the amount to be drawn in addition to all other monetary obligations secured by liens against the Property shall not cause the Aggregate Secured Indebtedness to exceed eighty percent (80%) of the Aggregate Value of the Lots. Grantor shall give Beneficiary copies of all notices received from Prism within three (3) business day after Grantor’s receipt. Grantor shall prepare and deliver to Beneficiary on or before the first day of each calendar month a certificate executed by Grantor containing the following descriptions, amounts, and statements as such date: (a) a description of each lot within the Property subject to a pending purchase and sale agreement and the expected date of closing, (b) a description of each lot within the Property sold within the prior month, (c) the value of each lot within the Property, measured in the same manner as the Aggregate Value of all of the lots, (d) the Aggregate Value, (e) the Aggregate Secured Indebtedness, (f) the amounts of any draw requests under the Senior Loan Agreements anticipated within the following month, (g) a description of the lots within the Property to which such draws will be applied, and (h) a statement in the form of the Draw Certificate that the Aggregate Secured Indebtedness does not exceed eighty percent (80%) of the Aggregate Value.
(e) Grantor shall suspend borrowing under the Senior Loan Agreement upon Beneficiary’s written request if Beneficiary reasonably determines at any time, under the documents provided by Grantor or otherwise, that the Aggregate Secured Indebtedness exceeds eighty percent (80%) of the Aggregate Value, until such time as Grantor can show to Beneficiary’s reasonable satisfaction that the Aggregate Secured Indebtedness does not (or, in connection with any anticipated draw request, will not) exceed the Aggregate Value.
(f) Grantor shall not submit to Prism Mortgage Company, its successors and assigns, any draw request not approved in advance by Beneficiary. Beneficiary shall be deemed to have approved any draw request received by it at least five (5) business days prior to delivery to Prism Mortgage Company if Beneficiary does not deliver to Grantor written notice of disapproval within five (5) business days after its receipt of such draw request.
3
(g) Grantor covenants and agrees, in the case of any sale, transfer, or conveyance of title to any lot, parcel, or tract within the Property in a bona fide sales transaction, to pay to Beneficiary upon the closing of such sale, transfer, or conveyance a sum equal to the Release Price applicable to such lot as set forth in the Original Subordination as amended herein, in partial repayment of accrued interest, principal, and other amounts due under the Junior Note. Any failure by Grantor to pay to Beneficiary any Release Price due under the Original Subordination as amended herein upon closing of a sale, transfer, or conveyance of any portion of the Property shall (i) not release Grantor from liability for payment of such Release Price and for all other sums payable under the Junior Obligation Documents, regardless whether Beneficiary has released the lien of the Junior Deed of Trust as to such portion, and (ii) shall (if not cured within the time allowed under Section 4 of the Original Subordination) constitute a default under the Junior Obligation Documents.
(h) Any default by Grantor in the performance of any obligation owing to Beneficiary under this Amendment also shall constitute a default by Grantor under the Original Subordination and each of the other Junior Obligation Documents (subject to any cure rights under the Junior Obligation Documents).
4. Revised Partial Release Prices. In consideration of the need to make post-closing adjustments under the Real Estate Purchase and Sale Agreement dated January 12, 2001, between Grantor as Buyer-Assignee and Beneficiary as Seller, as amended, and for other good and valuable consideration, the Release Prices described in Section 2 of the Original Subordination, which are set forth on Exhibit B to the Original Subordination, shall be increased as set forth on Exhibit D hereto.
5. Performance of Obligations. Each of the parties agrees and acknowledges that to its actual present knowledge both parties have satisfactorily performed their respective obligations under the Original Subordination.
6. Interpretation. This Amendment amends and modifies the Original Subordination. In the event of any conflict between the terms and provisions of this Amendment and the terms and provisions of the Original Subordination, the terms and provisions of this Amendment shall control. Except as otherwise provided herein, all terms and provisions of the Original Subordination remain unmodified and in full force and effect.
4
IN WITNESS WHEREOF, the parties have executed this Amendment as of the date first written above.
|
Grantor |
|
|
|
|
|
|
|
PORT LUDLOW ASSOCIATES
LLC, |
|
|
|
|
|
|
|
By: Olympic Pacific Partners LLC, as its Manager |
||
|
|
|
|
|
By: |
|
|
|
Its: President |
|
|
|
|
|
|
|
Beneficiary |
|
|
|
|
|
|
|
XXXX RESOURCES, |
|
|
|
|
|
|
|
By: Xxxx MGP, Inc., |
|
|
|
a Delaware corporation, |
|
|
|
|
|
|
|
By: |
|
|
|
Its: President |
|
EXHIBITS:
A |
|
- |
|
Form of Draw Certificate |
B |
|
- |
|
Wholesale Value of Single Family Residential Lots (Excluding Ludlow Bay Village Lots) |
C |
|
- |
|
Wholesale Value of Ludlow Bay Village Townhome Lots |
D |
|
- |
|
Revised Release Prices |
5
EXHIBIT A
Form of Draw Certificate
CERTIFICATE
THIS CERTIFICATE (this “Certificate”) is dated and effective as of , 200 . Reference is hereby made to that certain Subordination and Release Agreement dated August 8, 2001, as amended by Amendment No. 1 dated April 25, 2002 (the “Agreement”), between Port Ludlow Associates LLC, a Washington limited liability company (“Borrower”) and Xxxx Resources, a Delaware limited partnership (“Junior Lien Holder”). This Certificate is given by Borrower to Junior Lien Holder under the Agreement in connection with a construction loan draw request by Borrower. Capitalized terms not otherwise defined herein shall have the meanings given them under the Agreement.
Borrower hereby certifies, represents, and warrants to Junior Lien Holder that the Aggregate Secured Indebtedness as of the date hereof, together with the amount to be drawn under the draw request accompanying this Certificate, does not exceed eighty percent (80%) of the Aggregate Value of the Lots subject to the Xxxx Deed of Trust as of the date hereof.
|
“Borrower” |
|||||
|
|
|||||
|
PORT LUDLOW ASSOCIATES LLC,a Washington limited liability company |
|||||
|
|
|||||
|
By: |
Olympic Pacific Partners LLC,a Washington limited liability company,its manager |
||||
|
|
|||||
|
|
|||||
|
|
By: |
|
|
|
|
|
|
|
||||
|
|
Xxxxxxx X. Xxxxxx, its president |
||||
6
EXHIBIT B
Wholesale Value of Single Family Residential Lots
(Excluding Ludlow Bay Village Plat)
|
|
Appraised Value |
|
|
|
|
|
||||
Lot Number |
|
Base lot |
|
Lot |
|
Total |
|
Wholesale |
|
Wholesale |
|
|
|
|
|
|
|
|
|
|
|
|
|
Woodridge Village |
|
|
|
|
|
|
|
|
|
|
|
19 |
|
50,000 |
|
55,000 |
|
105,000 |
|
66.5 |
% |
69,825 |
|
23 |
|
50,000 |
|
55,000 |
|
105,000 |
|
66.5 |
% |
69,825 |
|
24 |
|
50,000 |
|
55,000 |
|
105,000 |
|
66.5 |
% |
69,825 |
|
25 |
|
50,000 |
|
55,000 |
|
105,000 |
|
66.5 |
% |
69,825 |
|
26 |
|
50,000 |
|
55,000 |
|
105,000 |
|
66.5 |
% |
69,825 |
|
Teal Lake Village |
|
|
|
|
|
|
|
|
|
|
|
17 |
|
50,000 |
|
0 |
|
50,000 |
|
66.5 |
% |
33,250 |
|
74 |
|
50,000 |
|
10,000 |
|
60,000 |
|
66.5 |
% |
39,900 |
|
75 |
|
50,000 |
|
0 |
|
50,000 |
|
66.5 |
% |
33,250 |
|
76 |
|
50,000 |
|
0 |
|
50,000 |
|
66.5 |
% |
33,250 |
|
78 |
|
50,000 |
|
10,000 |
|
60,000 |
|
66.5 |
% |
39,900 |
|
Xxxxxxxxx Xxxxx |
|
|
|
|
|
|
|
|
|
|
|
00 |
|
50,000 |
|
2,500 |
|
52,500 |
|
66.5 |
% |
34,913 |
|
28 |
|
50,000 |
|
2,500 |
|
52,500 |
|
66.5 |
% |
34,913 |
|
29 |
|
50,000 |
|
2,500 |
|
52,500 |
|
66.5 |
% |
34,913 |
|
30 |
|
50,000 |
|
12,500 |
|
62,500 |
|
66.5 |
% |
41,563 |
|
31 |
|
50,000 |
|
17,500 |
|
67,500 |
|
66.5 |
% |
44,888 |
|
37 |
|
50,000 |
|
52,500 |
|
102,500 |
|
66.5 |
% |
68,163 |
|
38 |
|
50,000 |
|
37,500 |
|
87,500 |
|
66.5 |
% |
58,188 |
|
39 |
|
50,000 |
|
22,500 |
|
72,500 |
|
66.5 |
% |
48,213 |
|
40 |
|
50,000 |
|
2,500 |
|
52,500 |
|
66.5 |
% |
34,913 |
|
46 |
|
50,000 |
|
2,500 |
|
52,500 |
|
66.5 |
% |
34,913 |
|
51 |
|
50,000 |
|
7,500 |
|
57,500 |
|
66.5 |
% |
38,238 |
|
52 |
|
50,000 |
|
7,500 |
|
57,500 |
|
66.5 |
% |
38,238 |
|
54 |
|
50,000 |
|
7,500 |
|
57,500 |
|
66.5 |
% |
38,238 |
|
55 |
|
50,000 |
|
7,500 |
|
57,500 |
|
66.5 |
% |
38,238 |
|
57 |
|
50,000 |
|
2,500 |
|
52,500 |
|
66.5 |
% |
34,913 |
|
58 |
|
50,000 |
|
2,500 |
|
52,500 |
|
66.5 |
% |
34,913 |
|
Timberton Heights |
|
|
|
|
|
|
|
|
|
|
|
61 |
|
50,000 |
|
65,000 |
|
115,000 |
|
66.5 |
% |
76,475 |
|
62 |
|
50,000 |
|
65,000 |
|
115,000 |
|
66.5 |
% |
76,475 |
|
63 |
|
50,000 |
|
65,000 |
|
115,000 |
|
66.5 |
% |
76,475 |
|
64 |
|
50,000 |
|
65,000 |
|
115,000 |
|
66.5 |
% |
76,475 |
|
65 |
|
50,000 |
|
85,000 |
|
135,000 |
|
66.5 |
% |
89,775 |
|
66 |
|
50,000 |
|
100,000 |
|
150,000 |
|
66.5 |
% |
99,750 |
|
67 |
|
50,000 |
|
115,000 |
|
165,000 |
|
66.5 |
% |
109,725 |
|
68 |
|
50,000 |
|
135,000 |
|
185,000 |
|
66.5 |
% |
123,025 |
|
69 |
|
50,000 |
|
15,000 |
|
65,000 |
|
66.5 |
% |
43,225 |
|
70 |
|
50,000 |
|
25,000 |
|
75,000 |
|
66.5 |
% |
49,875 |
|
71 |
|
50,000 |
|
20,000 |
|
70,000 |
|
66.5 |
% |
46,550 |
|
72 |
|
50,000 |
|
125,000 |
|
175,000 |
|
66.5 |
% |
116,375 |
|
73 |
|
50,000 |
|
10,000 |
|
60,000 |
|
66.5 |
% |
39,900 |
|
74 |
|
50,000 |
|
10,000 |
|
60,000 |
|
66.5 |
% |
39,900 |
|
76 |
|
50,000 |
|
10,000 |
|
60,000 |
|
66.5 |
% |
39,900 |
|
77 |
|
50,000 |
|
15,000 |
|
65,000 |
|
66.5 |
% |
43,225 |
|
78 |
|
50,000 |
|
20,000 |
|
70,000 |
|
66.5 |
% |
46,550 |
|
Miscellaneous |
|
|
|
|
|
|
|
|
|
|
|
PL 7 - 5 |
|
50,000 |
|
5,000 |
|
55,000 |
|
66.5 |
% |
36,575 |
|
PL 7 - 6 |
|
50,000 |
|
5,000 |
|
55,000 |
|
66.5 |
% |
36,575 |
|
PL 7 - 15 |
|
50,000 |
|
85,000 |
|
135,000 |
|
66.5 |
% |
89,775 |
|
PL 7 - 20 |
|
50,000 |
|
15,000 |
|
65,000 |
|
66.5 |
% |
43,225 |
|
LPV 4 - 1 |
|
50,000 |
|
25,000 |
|
75,000 |
|
66.5 |
% |
49,875 |
|
LPV 4 - 2 |
|
50,000 |
|
25,000 |
|
75,000 |
|
66.5 |
% |
49,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
|
|
|
|
|
4,040,000 |
|
|
|
2,686,608 |
|
|
|
|
|
|
|
|
|
|
|
|
|
7
EXHIBIT C
Values of Ludlow Bay Village Townhome Lots
Appraised Value |
|
|
|
|
|
||||||
Lot |
|
Base Lot |
|
Lot |
|
Total |
|
Wholesale |
|
Wholesale |
|
|
|
|
|
|
|
|
|
|
|
|
|
Xxxxxx Xxx Xxxxxxx |
|
|
|
|
|
|
|
|
|
|
|
Xxxxxxxx 000 |
|
|
|
|
|
|
|
|
|
|
|
00 |
|
150,000 |
|
90,000 |
|
240,000 |
|
69 |
% |
165,600 |
|
15 |
|
150,000 |
|
75,000 |
|
225,000 |
|
69 |
% |
155,250 |
|
16 |
|
150,000 |
|
75,000 |
|
225,000 |
|
69 |
% |
155,250 |
|
17 |
|
150,000 |
|
75,000 |
|
225,000 |
|
69 |
% |
155,250 |
|
18 |
|
150,000 |
|
90,000 |
|
240,000 |
|
69 |
% |
165,600 |
|
Building 500 |
|
|
|
|
|
|
|
|
|
|
|
19 |
|
150,000 |
|
15,000 |
|
165,000 |
|
69 |
% |
113,850 |
|
20 |
|
150,000 |
|
0 |
|
150,000 |
|
69 |
% |
103,500 |
|
21 |
|
150,000 |
|
15,000 |
|
165,000 |
|
69 |
% |
113,850 |
|
Building 600 |
|
|
|
|
|
|
|
|
|
|
|
22 |
|
150,000 |
|
65,000 |
|
215,000 |
|
69 |
% |
148,350 |
|
23 |
|
150,000 |
|
50,000 |
|
200,000 |
|
69 |
% |
138,000 |
|
24 |
|
150,000 |
|
50,000 |
|
200,000 |
|
69 |
% |
138,000 |
|
25 |
|
150,000 |
|
65,000 |
|
215,000 |
|
69 |
% |
148,350 |
|
Building 700 |
|
|
|
|
|
|
|
|
|
|
|
26 |
|
150,000 |
|
90,000 |
|
240,000 |
|
69 |
% |
165,600 |
|
27 |
|
150,000 |
|
75,000 |
|
225,000 |
|
69 |
% |
155,250 |
|
28 |
|
150,000 |
|
75,000 |
|
225,000 |
|
69 |
% |
155,250 |
|
29 |
|
150,000 |
|
75,000 |
|
225,000 |
|
69 |
% |
155,250 |
|
30 |
|
150,000 |
|
90,000 |
|
240,000 |
|
69 |
% |
165,600 |
|
Building 800 |
|
|
|
|
|
|
|
|
|
|
|
31 |
|
150,000 |
|
0 |
|
150,000 |
|
69 |
% |
103,500 |
|
32 |
|
150,000 |
|
15,000 |
|
165,000 |
|
69 |
% |
113,850 |
|
Building 900 |
|
|
|
|
|
|
|
|
|
|
|
33 |
|
150,000 |
|
15,000 |
|
165,000 |
|
69 |
% |
113,850 |
|
34 |
|
150,000 |
|
15,000 |
|
165,000 |
|
69 |
% |
113,850 |
|
Building 1000 |
|
|
|
|
|
|
|
|
|
|
|
35 |
|
150,000 |
|
65,000 |
|
215,000 |
|
69 |
% |
148,350 |
|
736 |
|
150,000 |
|
50,000 |
|
200,000 |
|
69 |
% |
138,000 |
|
37 |
|
150,000 |
|
50,000 |
|
200,000 |
|
69 |
% |
138,000 |
|
38 |
|
150,000 |
|
65,000 |
|
215,000 |
|
69 |
% |
148,350 |
|
Building 1100 |
|
|
|
|
|
|
|
|
|
|
|
39 |
|
150,000 |
|
65,000 |
|
215,000 |
|
69 |
% |
148,350 |
|
40 |
|
150,000 |
|
50,000 |
|
200,000 |
|
69 |
% |
138,000 |
|
41 |
|
150,000 |
|
50,000 |
|
200,000 |
|
69 |
% |
138,000 |
|
42 |
|
150,000 |
|
65,000 |
|
215,000 |
|
69 |
% |
148,350 |
|
Building 1200 |
|
|
|
|
|
|
|
|
|
|
|
43 |
|
150,000 |
|
65,000 |
|
215,000 |
|
69 |
% |
148,350 |
|
44 |
|
150,000 |
|
50,000 |
|
200,000 |
|
69 |
% |
138,000 |
|
45 |
|
150,000 |
|
65,000 |
|
215,000 |
|
69 |
% |
148,350 |
|
Building 1300 |
|
|
|
|
|
|
|
|
|
|
|
46 |
|
150,000 |
|
15,000 |
|
165,000 |
|
69 |
% |
113,850 |
|
47 |
|
150,000 |
|
0 |
|
150,000 |
|
69 |
% |
103,500 |
|
48 |
|
150,000 |
|
0 |
|
150,000 |
|
69 |
% |
103,500 |
|
49 |
|
150,000 |
|
0 |
|
150,000 |
|
69 |
% |
103,500 |
|
Building 1400 |
|
|
|
|
|
|
|
|
|
|
|
50 |
|
150,000 |
|
0 |
|
150,000 |
|
69 |
% |
103,500 |
|
51 |
|
150,000 |
|
0 |
|
150,000 |
|
69 |
% |
103,500 |
|
52 |
|
150,000 |
|
0 |
|
150,000 |
|
69 |
% |
103,500 |
|
53 |
|
150,000 |
|
15,000 |
|
165,000 |
|
69 |
% |
113,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals |
|
|
|
|
|
7,785,000 |
|
|
|
5,371,650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
8
EXHIBIT D
Revised Release Prices
|
|
Subdivision and Lot # |
|
Revised |
|
1 |
|
Ludlow Point Div 4 Lot 1 |
|
21,182.21 |
|
2 |
|
Ludlow Point Div 4 Lot 2 |
|
21,182.21 |
|
3 |
|
Port Ludlow 7 lot 5 |
|
16,141.40 |
|
4 |
|
Port Ludlow 7 Lot 6 |
|
20,175.70 |
|
5 |
|
Port Ludlow 7 Lot 15 |
|
174,361.89 |
|
6 |
|
Port Ludlow 7 Lot 20 |
|
30,264.60 |
|
7 |
|
Port Xxxxxx 0 Xxx 00 |
|
18,158.55 |
|
8 |
|
Teal Lake Village Lot 17 |
|
260,000.00 |
|
9 |
|
Teal Lake Village Lot 74 |
|
17,836.65 |
|
10 |
|
Teal Lake Village Lot 75 |
|
22,608.98 |
|
11 |
|
Teal Lake Village Lot 76 |
|
22,608.98 |
|
12 |
|
Teal Lake Village Lot 77 |
|
22,608.98 |
|
13 |
|
Teal Lake Village Lot 78 |
|
64,304.07 |
|
14 |
|
Timberton Lot 17 |
|
29,390.09 |
|
15 |
|
Timberton Lot 28 |
|
28,071.68 |
|
16 |
|
Timberton Lot 29 |
|
28,336.40 |
|
17 |
|
Timberton Lot 30 |
|
28,071.68 |
|
18 |
|
Timberton Lot 31 |
|
28,071.68 |
|
19 |
|
Timberton Lot 37 |
|
49,390.96 |
|
20 |
|
Timberton Lot 38 |
|
42,108.06 |
|
21 |
|
Timberton Lot 39 |
|
35,089.87 |
|
22 |
|
Timberton Lot 40 |
|
28,071.68 |
|
23 |
|
Timberton Lot 46 |
|
31,611.48 |
|
24 |
|
Timberton Lot 50 |
|
260,000.00 |
|
25 |
|
Timberton Lot 51 |
|
270,000.00 |
|
26 |
|
Timberton Lot 52 |
|
35,120.58 |
|
27 |
|
Timberton Lot 54 |
|
28,102.39 |
|
28 |
|
Timberton Lot 55 |
|
28,367.11 |
|
29 |
|
Timberton Lot 57 |
|
28,367.11 |
|
30 |
|
Timberton Lot 58 |
|
24,593.30 |
|
31 |
|
Timberton Ph 3 Lot 60 |
|
50,281.01 |
|
32 |
|
Timberton Ph 3 Lot 61 |
|
46,507.59 |
|
33 |
|
Timberton Ph 3 Lot 62 |
|
48,394.30 |
|
34 |
|
Timberton Ph 3 Lot 63 |
|
42,734.17 |
|
35 |
|
Timberton Ph 3 Lot 64 |
|
38,960.76 |
|
36 |
|
Timberton Ph 3 Lot 65 |
|
44,620.88 |
|
37 |
|
Timberton Ph 3 Lot 66 |
|
45,543.05 |
|
38 |
|
Timberton Ph 3 Lot 67 |
|
47,429.76 |
|
39 |
|
Timberton Ph 3 Lot 68 |
|
49,316.47 |
|
40 |
|
Timberton Ph 3 Lot 69 |
|
28,300.63 |
|
41 |
|
Timberton Ph 3 Lot 70 |
|
28,300.63 |
|
42 |
|
Timberton Ph 3 Lot 71 |
|
32,074.05 |
|
43 |
|
Timberton Ph 3 Lot 72 |
|
30,187.34 |
|
44 |
|
Timberton Ph 3 Lot 73 |
|
28,300.63 |
|
45 |
|
Timberton Ph 3 Lot 74 |
|
28,300.63 |
|
46 |
|
Timberton Ph 3 Lot 75 |
|
185,687.10 |
|
47 |
|
Timberton Ph 3 Lot 76 |
|
24,527.21 |
|
48 |
|
Timberton Ph 3 Lot 77 |
|
24,527.21 |
|
49 |
|
Timberton Ph 3 Lot 78 |
|
24,527.21 |
|
50 |
|
Woodridge Village Xxx 00 |
|
00,000.00 |
|
00 |
|
Xxxxxxxxx Xxxxxxx Xxx 00 |
|
00,000.00 |
|
00 |
|
Xxxxxxxxx Xxxxxxx Xxx 00 |
|
00,000.00 |
|
00 |
|
Xxxxxxxxx Xxxxxxx Lot 25 |
|
90,000.00 |
|
54 |
|
Woodridge Village Lot 26 |
|
59,778.56 |
|
55 |
|
LBV Townhome 400 |
|
62,026.87 |
|
56 |
|
LBV Townhome 400 |
|
62,026.87 |
|
57 |
|
LBV Townhome 400 |
|
62,026.87 |
|
58 |
|
LBV Townhome 400 |
|
62,026.87 |
|
59 |
|
LBV Townhome 400 |
|
62,026.87 |
|
60 |
|
LBV Townhome 500 |
|
40,182.35 |
|
61 |
|
LBV Townhome 500 |
|
40,182.35 |
|
62 |
|
LBV Townhome 500 |
|
40,182.35 |
|
63 |
|
LBV Townhome 600 |
|
21,973.41 |
|
64 |
|
LBV Townhome 600 |
|
21,973.41 |
|
65 |
|
LBV Townhome 600 |
|
21,973.41 |
|
66 |
|
LBV Townhome 600 |
|
21,973.41 |
|
67 |
|
LBV Townhome 700 |
|
79,004.71 |
|
68 |
|
LBV Townhome 700 |
|
79,004.71 |
|
69 |
|
LBV Townhome 700 |
|
79,004.71 |
|
70 |
|
LBV Townhome 700 |
|
79,004.71 |
|
71 |
|
LBV Townhome 700 |
|
79,004.71 |
|
72 |
|
LBV Townhome 800 |
|
18,922.67 |
|
73 |
|
LBV Townhome 800 |
|
18,922.67 |
|
74 |
|
LBV Townhome 900 |
|
18,922.67 |
|
75 |
|
LBV Townhome 900 |
|
18,922.67 |
|
76 |
|
LBV Townhome 1000 |
|
20,976.08 |
|
77 |
|
LBV Townhome 1000 |
|
20,976.08 |
|
78 |
|
LBV Townhome 1000 |
|
20,976.08 |
|
79 |
|
LBV Townhome 1000 |
|
20,976.08 |
|
80 |
|
LBV Townhome 1100 |
|
19,454.67 |
|
81 |
|
LBV Townhome 1100 |
|
19,454.67 |
|
82 |
|
LBV Townhome 1100 |
|
19,454.67 |
|
83 |
|
LBV Townhome 1100 |
|
19,454.67 |
|
84 |
|
LBV Townhome 1200 |
|
20,068.70 |
|
85 |
|
LBV Townhome 1200 |
|
20,068.70 |
|
86 |
|
LBV Townhome 1200 |
|
20,068.70 |
|
87 |
|
LBV Townhome 1300 |
|
14,390.66 |
|
88 |
|
LBV Townhome 1300 |
|
14,390.66 |
|
89 |
|
LBV Townhome 1300 |
|
14,390.66 |
|
90 |
|
LBV Townhome 1300 |
|
14,390.66 |
|
91 |
|
LBV Townhome 1400 |
|
15,075.21 |
|
92 |
|
LBV Townhome 1400 |
|
15,075.21 |
|
93 |
|
LBV Townhome 1400 |
|
15,075.21 |
|
94 |
|
LBV Townhome 1400 |
|
15,075.21 |
|
95 |
|
LBV SFL |
|
71,185.51 |
|
96 |
|
LBV SFL |
|
71,185.51 |
|
97 |
|
LBV SFL |
|
71,185.51 |
|
98 |
|
LBV SFL |
|
71,185.51 |
|
|
|
TOTAL |
|
4,520,910.07 |
|
9