Cost Item	Quantity	Cost/Item	Total $
Land	1.00 Each	1,050,000.00	1,050,000.00
Total			$1,050,000.00
Site Development
Clearing & Grading	1.00 Each	59,429.00	59,429.00
Paving	1.00 Each	119,662.92	119,662.92
Curb & Gutter	1.00 Each	67,099.57	67,099.57
Sanitary Sewer	1.00 Each	160,553.55	160,553.55
Storm Sewer	1.00 Each	61,949.75	61,949.75
Water	1.00 Each	65,006.22	65,006.22
Entrance	1.00 Each	38,020.07	38,020.07
Power & Street Lighting	1.00 Each	9,402.10	9,402.10
Amenity	1.00 Each	285,150.49	285,150.49
Contingency	1.00 Each	35,000.00	35,000.00
Total Site Development			$901,273.67
Engineering
Design	1.00 Each	37,500.00	37,500.00
Layout	1.00 Each	25,551.96	25,551.96
Total Engineering			$63,051.96
Other Costs
Taxes & Insurance	1.00 Each	12,000.00	12,000.00
Legal & Closing	1.00 Each	13,000.00	13,000.00
Appraisal	1.00 Each	5,000.00	5,000.00
Marketing & Advertising	1.00 Each	63,984.44	63,984.44
County Fees	1.00 Each	2,000.00	2,000.00
Development Fees	1.00 Each	60,000.00	60,000.00
Total Other Costs			$155,984.44
Total Project Cost			$2,170,310.06