Cost Item	$/Unit	Total %	Total $
Land	8,750.00	48.38%	1,050,000
Total	$8,750.00	48.38%	$1,050,000
Site Development
Clearing & Grading	495.24	2.74%	59,429
Paving	997.19	5.51%	119,663
Curb & Gutter	559.16	3.09%	67,100
Sanitary Sewer	1,337.95	7.40%	160,554
Storm Sewer	516.25	2.85%	61,950
Water	541.72	3.00%	65,006
Entrance	316.83	1.75%	38,020
Power & Street Lighting	78.35	0.43%	9,402
Amenity	2,376.25	13.14%	285,150
Contingency	291.67	1.61%	35,000
Total Site Development	$7,510.61	41.53%	$901,274
Engineering
Design	312.50	1.73%	37,500
Layout	212.93	1.18%	25,552
Total Engineering	$525.43	2.91%	$63,052
Other Costs
Taxes & Insurance	100.00	0.55%	12,000
Legal & Closing	108.33	0.60%	13,000
Appraisal	41.67	0.23%	5,000
Marketing & Advertising	533.20	2.95%	63,984
County Fees	16.67	0.09%	2,000
Development Fees	500.00	2.76%	60,000
Total Other Costs	$1,299.87	7.19%	$155,984
Total Project Cost	$18,085.92	100.00%	$2,170,310