Development Calculators

Land Acquisition Costs

Land Acquisition

6.2%

Closing Costs

0.3%

Land Acquisition Costs

6.5%

65000

Designs and Engineering

Architectural Designs

2.1%

Civil Engineering

1.0%

Surveying

1.0%

Landscape Design

0.1%

Geotechnical

0.3%

M/E/P Engineering

1.5%

Designs and Engineering

6.0%

59625

City application, review, and permit fees

Pre-application Conference

0.2%

Site Design Review

0.4%

Site Plan Review

0.1%

Building Permit

0.0%

Total Designs and Engineering Costs

0.7%

7336

System Development Charges

Stormwater SDC

0.2%

Transportation SDC

2.7%

Sanitary Sewer SDC

0.3%

Parks SDC

0.6%

Water SDC

1.1%

Total System Development Charges Costs

5.0%

49381

Land Preparation

Excavation and Backfill

1.5%

Water Retention

1.0%

Foundation

7.6%

Asphalt

2.6%

Total Land Preparation Costs

12.8%

127000

Rough Buildout

Lumber

6.0%

Trusses

1.7%

Framing Labor

5.8%

Windows

0.9%

Siding

3.1%

HVAC

1.8%

Plumbing

2.0%

Electrical

6.2%

Gas Piping

0.3%

Gutters

0.5%

Roofing

1.4%

Exterior Doors

0.4%

Total Rough Buildout Costs

30.2%

301000

Finishings

Insulation

1.4%

Drywall

5.0%

Interior Trim

4.4%

Painting

4.5%

Cabinets

0.4%

Countertops

1.1%

Flooring

1.1%

Carpet

1.1%

Hardware

0.4%

Appliances

0.4%

Light Fixtures

0.5%

Window Covering

0.7%

Clean-up

1.0%

Flatwork

0.6%

Fences

0.1%

Landscaping & Irrigation

1.3%

Total ontractor Fee and Contingencies Costs

24.1%

240000

Contractor Fee and Contingencies

General Conditions

1.0%

Contractor Fee

13.7%

Total ontractor Fee and Contingencies Costs

14.7%

146000

Total Costs to Break Ground

Total Costs to Break Ground

18.2%

181342

Total Construction Costs

81.8%

814000

Total Costs

100.0%

995342