Cost Estimator (Rural)

	A	B	C	E	F	G	H	I
1				Total Project Cost		Cost per empty, house-ready lot
2	Individual Cost to own	$ 385,000		$7,700,000		$ 85,000
3
4	#Houses	20
5					Zillow land lot examples (Rochester area)
6	Land		Per Household		Cost	Acres	Cost/acre
7	Cost/acre	$15,000			$495,000	45	$11,000	https://www.zillow.com/homedetails/1936-Paddy-Ln-261-Ontario-NY-14519/2058710576_zpid/
8	# acres	40			$374,900	35	$10,711	https://www.zillow.com/homedetails/1330-Fairport-Nine-Mile-Point-Rd-28-Webster-NY-14580/2053586759_zpid/
9	Land cost	$600,000	$30,000		$749,000	52	$14,404	https://www.zillow.com/homedetails/425-County-Line-Rd-43-Ontario-NY-14519/440148059_zpid/
10					$499,900	52	$9,613	https://www.zillow.com/homedetails/4-Lester-Rd-20-Phelps-NY-14532/2058681197_zpid/
11	House				650000	67.85	$9,580	https://www.zillow.com/homedetails/2815-Penfield-Rd-14-Macedon-NY-14502/349875550_zpid/
12	Cost/sqft Construction	$300			290000	23.8	$12,185	https://www.zillow.com/homedetails/7900-Olmstead-Rd-14-Bloomfield-NY-14469/439563317_zpid/
13	# Sqft	1,000
14	House cost	$6,000,000	$300,000		Average		$11,249
15
16	Greenhouses/Sheds				Note: 1 Acre = 43,560 SQFT
17	Cost/sqft	$25
18	# Sqft	20,000
19	Building cost	$500,000	$25,000
20
21	Community Center	(none for now)
22	Cost/sqft	$300
23	# Sqft	0
24	Building cost	$0	$0
25
26	Microgrid?		$ -
27
28
29	Development Cost	$ 600,000	$ 30,000
30	Env & Eng Reports, permits, fees, infrastructure, etc.
31	Break out detail TBD
32
33	Grants/Donations	$ -	$ -
34	(Enter negative value)
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100