ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
UsesBudgetActual
2
itemamountnotesVirginia
3
Land Costs
4
Land Cost$0.00
in the house purchase, but must be factored into the resale
5
Misc$0.00
6
Total Land Costs$0.00
7
8
Soft Costs
9
Surveying$2,500.00$2,012
10
Engineering$5,000.00$1,400
11
Houe Plans$5,000.00$3,200
12
Condo Docs$2,500.00$2,417
13
Permits$1,500.00$7,763
14
Insurance$2,500.00$803
15
Bond$2,000.00$0
16
Parks$6,360.00$3,331
17
Schools$7,668.00$0
18
Water$8,377.00$8,309
19
Sewer$5,650.00$4,098
20
Traffic$9,986.00$0
21
PUD$2,500.00$1,220
22
Storm$3,500.00$203
23
Construction Management Fee
$0.00$16,485
24
Developer Fee$0.00$0
25
Total Soft Costs$65,041.00$51,241
26
27
Hard Costs
28
Civil Construction$28,000.00sewer tap site prep$61,110
29
30
Vertical Construction$175,000.00175/sqft x 1000sqft$176,213
31
5% Buffer$10,150.00
32
WSST$21,101.85
33
Total Hard Costs$234,251.85
34
35
Total Project Costs Before Financing
$299,292.85$339,805
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