Land Cost Calculations 5-3-06
--7~- 60-/Y-
YLAND
The Preserve
Land Cost Calculations
Gross Acres
Net Residential Area
Total Number Dwelling Units=
Purchase Price Degler
Closing Costs (Title) = $1.5/k
Broker Fee
Engineering Fees (Estimate)
Assessments
SWMP Fees
Total Costs
Cost per Net Acre
Area Calculations of City Desired Land
Block 1 lots 1 to 5 Area
ROW
Outlot B (exclude esm't)
Total Area of Land for City
Purchase Price of Property
79.86 Ac.
31.33 Ac.
The Ryland Group, Inc.
7599 Anagram Drive
Eden Prairie, MN 55344
Contractor's lie # 20035443
www.rylond.com
5/312006
155
$13,210,986 ~' 7cl. gG, .;: 1~~,l/2'. 'ill-
$19,816 * \. "310
$700,000
$50,000
$1,782,054
$242,760
$16,005,616
$510,872
1.310 Ac.
0.190 Ac.
0.750 Ac.
2.250 Ac.
$1,149,462