Page 4 - Legacy Communities Portfolio

GRAVITY INTERIM PRICE ADJUSTMENT (Schedule)
Sold Revenue 1/12/21
$24,548,000
$10,000 BUILDOUT INCENTIVE FOR NEXT 3 LIVE/WORK
74 SALES
Closed NEW PRICE x10% w/o Founders 7/15/20 - to 74
ACTIVE
NEW PRICE at 74 Sales
NEW PRICE at 80 Sales
NEW PRICE at 85 Sales
UNIT # FLOOR PLAN TYPE BEDROOMS BATHROOMS SQFT PATIO TOTAL SQFT SOLD PRICE ($70PSF)
1003
1005
1007
1009
1011
1101
1102
1103
1104
1106
1107
1108
1109
1110
1111
1201
1202
1203
1204
1205
1206
1207
1208
1209
1210
1211
1301
1302
1303
1304
1305
1306
1307
1308
1309
1310
1311
1401
1402
1404
1405
2002
2004
2006
2010
2011
2101
2102
2103
2104
2105
2106
2107
2108
2109
2110
2111
2201
2202
2203
2204
2205
2206
2207
2208
2209
2210
2211
2301
2302
2303
2304
2305
2306
2307
2308
2309
2310
2311
2407
2408
2409
2410
101
102
103
104
105
106
107
LW2-A
LW1
LW1-C
LW2-C
LW1-B
B1-A
A1-B
B2-B
B5-A
A1-HC
B4
A1
B3-A
A1-E
A2-B
B1-A
A1-B
B2-A
B5-A
A2
A1-C
B4
A1
B3-A
A1-E
A2-B
B1-A
A1-B
B2-A
B5-A
A2
A1-C
B4
A1
B3-A
A1-E
A2-B
B1-A
A1-B
B5-B
A2
A1-E
A1
A1-C
B1
A1-A
LW1-A
A1-E-T
LW2-B
A1-T
LW1-C
A1-HC
LW1
B5-T
LW2
B1-T
A1-A-T
A2-A
A1-E
B3
A1
B4
A1-C
A2
B5
B2-C
B1
A1-A
A2-A
A1-E
B3
A1
B4
A1-C
A2
B5
B2
B1
A1-A
A2
B7
B2
B6
TH-LW-SMALL
TH-LW-SMALL
TH-LW-LARGE
TH-LW-LARGE
TH-LW-LARGE
TH-LW-LARGE
TH-LW-LARGE
1
1
1
1
1
2
1
2
2
1
2
1
2
1
1
2
1
2
2
1
1
2
1
2
1
1
2
1
2
2
1
1
2
1
2
1
1
2
1
2
1
1
1
1
2
1
1
1
1
1
1
1
1
2
1
2
1
1
1
2
1
2
1
1
2
2
2
1
1
1
2
1
2
1
1
2
2
2
1
1
2
2
2
2
2
3
3
3
3
3
1
1.5
1.5
1
1.5
2
1
2
2
1
2
1
2
1
1.5
2
1
2
2
1.5
1
2
1
2
1
1.5
2
1
2
2
1.5
1
2
1
2
1
1.5
2
1
2
1.5
1
1
1
2
1
1.5
1
1
1
1.5
1
1.5
2
1
2
1
1.5
1
2
1
2
1
1.5
2
2
2
1
1.5
1
2
1
2
1
1.5
2
2
2
1
1.5
2
2
2.5
2.5
2.5
2.5
2.5
2.5
2.5
2.5
1220
992
992
1256
992
966
695
1031
1022
701
1306
698
1068
705
872
966
695
1031
1022
872
698
1306
698
1068
705
872
966
695
1031
1022
872
698
1306
698
1068
705
872
966
695
1022
872
705
698
698
966
696
992
705
1256
698
992
701
992
1022
1220
966
696
872
705
1068
698
1306
698
872
1022
1031
966
696
872
705
1068
698
1306
698
872
1022
1031
966
696
872
1042
1031
1485
1629
1642
2012
2012
2012
2012
2038
0
0
0
0
0
190
83
474
209
88
164
88
296
87
170
190
83
182
209
174
88
164
88
296
87
170
190
83
182
209
174
88
164
88
296
87
170
190
83
209
174
87
88
88
187
86
0
87
0
88
0
88
0
209
0
187
86
170
87
297
88
164
88
174
209
182
187
86
170
87
297
88
164
88
174
209
182
187
86
174
86
182
187
362
362
374
374
374
374
374
1220
992
992
1256
992
1156
778
1505
1231
789
1470
786
1364
792
1042
1156
778
1213
1231
1046
786
1470
786
1364
792
1042
1156
778
1213
1231
1046
786
1470
786
1364
792
1042
1156
778
1231
1046
792
786
786
1153
782
992
792
1256
786
992
789
992
1231
1220
1153
782
1042
792
1365
786
1470
786
1046
1231
1213
1153
782
1042
792
1365
786
1470
786
1046
1231
1213
1153
782
1046
1128
1213
1672
1991
2004
2386
2386
2386
2386
2412
$335,000
$335,000
$340,000
$347,000
$256,000
$345,000
$330,000
$431,000
$330,000
$250,000
$300,000
$310,000
$230,000
$325,000
$325,000
$290,000
$245,000
$441,000
$245,000
$335,000
$277,000
$320,000
$325,000
$250,000
$335,000
$330,000
$337,000
$245,000
$400,000
$245,000
$345,000
$260,000
$330,000
$340,000
$275,000
$335,000
$325,000
$315,000
$257,000
$340,000
$255,000
$250,000
$250,000
$330,000
$310,000
$327,000
$335,000
$262,000
$262,000
$327,000
$325,000
$325,000
$300,000
$245,000
$342,000
$260,000
$345,000
$245,000
$400,000
$245,000
$330,000
$335,000
$315,000
$255,000
$330,000
$365,000
$445,000
$475,000
$460,000
$532,000
$564,000
$547,000
$557,000
$567,000
ORIGINAL STATUS NEW PRICE $$ Increase As % PRICE w/ Founders
$405,000
$335,000
$335,000
$400,000
$340,000
$310,000
$240,000
$345,000
$330,000
$260,000
$390,000
$260,000
$330,000
$250,000
$300,000
$310,000
$230,000
$325,000
$325,000
$290,000
$245,000
$390,000
$245,000
$335,000
$255,000
$320,000
$325,000
$250,000
$335,000
$330,000
$300,000
$245,000
$400,000
$245,000
$345,000
$260,000
$330,000
$340,000
$275,000
$335,000
$325,000
$265,000
$260,000
$260,000
$315,000
$245,000
$340,000
$255,000
$400,000
$250,000
$330,000
$250,000
$320,000
$330,000
$425,000
$310,000
$260,000
$305,000
$250,000
$335,000
$245,000
$390,000
$245,000
$290,000
$325,000
$325,000
$300,000
$245,000
$315,000
$260,000
$345,000
$245,000
$400,000
$245,000
$305,000
$330,000
$335,000
$315,000
$255,000
$325,000
$330,000
$365,000
$445,000
$475,000
$460,000
$520,000
$520,000
$520,000
$520,000
$525,000
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
Sold
$425,000
$430,000
$290,000
$290,000
$285,000
$280,000
$275,000
$445,500
$363,000
$352,000
$467,500
$285,000
$275,000
$449,000
$345,000
$370,000
$20,000
$30,000
$30,000
$30,000
$20,000
$20,000
$15,000
$45,500
$33,000
$32,000
$42,500
$25,000
$25,000
$59,000
$40,000
$45,000
4.94%
7.50%
11.54%
11.54%
7.55%
7.69%
5.77%
11.38%
10.00%
10.00%
10.00%
9.62%
10.00%
15.13%
13.11%
13.85%
$417,000
$422,000
$282,000
$282,000
$277,000
$272,000
$267,000
$437,500
$355,000
$344,000
$459,500
$277,000
$267,000
$441,000
$337,000
$362,000
$417,000
$422,000
$296,000
$298,000
$288,000
$285,000
$279,000
$435,000
$355,000
$344,000
$459,000
$292,000
$280,000
$490,000
$354,000
$381,000
$435,000
$440,000
$310,000
$312,000
$305,000
$299,000
$294,000
$455,000
$370,000
$358,000
$465,000
$306,000
$294,000
$515,000
$371,700
$399,000
$450,000
$455,000
$325,000
$329,000
$318,000
$314,000
$309,000
$475,000
$387,000
$375,000
$488,000
$322,000
$309,000
$525,000
$390,000
$420,000
$24,548,000
$5,675,000
$354,687.50
$2,128,125
$5,928,700
$370,543.75
$1,852,719
$6,191,000
$386,937.50
$1,934,688
APPROVED APPROVED
Average Sold
$5,915,531 $24,548,000 $30,463,531