|
zs
<br />Oran a Communi Hausin Co oration
<br />
<br />Meadowmont Develo meet Bud et Febr -OD
<br />Preliminary
<br /> 1024 s.f. 1344 s.f. 1295 s.E. Total Cast
<br />ComtrurHan Costa
<br />$72 er s.f.
<br />Subtotal unit construction
<br />$73,728
<br />$%,768
<br />$93,240
<br />$2,627,064
<br />$2,627,064
<br />
<br />Infrastructure
<br />streets/water/sewer
<br />Subtotalinfrastru~•.p
<br />5275,000
<br />
<br />Common Area
<br />Iarxlsca in $30,000
<br />recreation
<br />$10,000
<br />ertleni~tle6 ~ $2,000
<br />Total cocnman uea
<br />OWASA
<br />Im act fee
<br />Town fees
<br />$3,000
<br />$3,000
<br />$3,000
<br />$3,000
<br />$3,000
<br />$3,000 542,000
<br />$96,000
<br />$96,000
<br />
<br />60
<br />Subtotal Feee and Permits 5192,000
<br />
<br />INTEREST
<br />unit construction
<br />Total interest $10393
<br />5103,393
<br />
<br />soFr costs
<br />Architect
<br />site lan $D
<br />construction documenb
<br />biddin / ermittin $15,000
<br />$3,000
<br />construction administration $10,000
<br />Total architect 628,OQ0
<br />Engineer/Survey
<br />infras, ins actions
<br />Total Engineer/surv 540,000
<br />Insurance
<br />natal liabili $4,000
<br />builder's risk $6,000
<br />TotelInsurance S10,OD0
<br />Finanre/vriginaKonfaes
<br />construction loan $28,000
<br />Total finance fees &28,000
<br />Appraisal
<br />land a sisal $3,000
<br />unite raieal $2,000
<br />Total a sisal 65,000
<br />Advertising/raarketing
<br />Realtor fees $50,000
<br />brochures $6 ppp
<br />advertisin $5,000
<br />s 'al events $4,000
<br />Total advertising 665,000
<br />Legal
<br />urchase contract, a eementa,etc. $5,000
<br />construction loan clasin $5,000
<br />b er closin costa $p
<br />Total legal 610,000
<br />
<br />Subtotal Soft Cash 6186,000
<br />
<br />Subtotal hazd do soft casts ~~r 4~
<br />
<br />Develo mast Fee/OCHC $2,000 $yLppp
<br />Land Coat $p
<br />Contin en $200,000
<br />TOTAL CAST ~~689~,y57
<br />Average cost er unit $115 295.53
<br />Meadowmont Development Budget
<br />
|