Laserfiche WebLink
North Commons Plat <br />Development Costs <br />Income <br />Lot Sales <br />Expenses <br />6 $35,000 $ 210,000 <br />Acquisition <br />Original Acquisition $ 60,000 <br />Tax forfeit Parcel $ 15,000 $ 75,000 <br />Development Fees Units PerUnit <br />Park Dedication 6 2475 $ 14,850 <br />Trail Development Fee 6 600 $ 3,600 <br />Water Lateral 6 9102 $ 54,612 <br />Sanitary Sewer Lateral 6 3989 $ 23,934 <br />Water Trunk 6 2308 $ 13,848 <br />Sanitary Sewer Trunk 6 1318 $ 7,908 <br />Stormwater Management 6 465 $ 2,790 <br />SAC** 6 2230 $ 13,380 <br />WAC** 6 1701 $ 10,206 <br />SAC Handling Fee** 6 200 $ 1,200 $ 146,328 <br />Entitlement Fees <br />Application Fee (Major Plat) $ 200 <br />Escrow (Major Plat) $ 1,500 $ 1,700 <br />Professional Fees <br />Legal $ 5,000 <br />Engineering/Survey $ 12,000 <br />Development Fee 6 4000 $ 24,000 $ 41,000 <br />Construction <br />Grading 6 2000 $ 12,000 <br />Topsoil 6 5000 $ 30,000 <br />Utilities 6 3000 $ 18,000 $ 60,000 <br />Total Costs $ 324,028 <br />Total Costs per Unit $ 54,005 <br />Profit (Loss) ($114,028) <br />