AppendicesforProposal

MainDevelopmentDataTable
TABLELEGEND
PID=ParcelID#,SID=SectionID#,APN=ForeignKeyforAssessmentandTaxationSystem,ZONE_DESCR=ZoningTypeDescription,
ZONING_DEN=KitsapCountyDepartmentofCommunityDevelopmentZoningDescription,GMA_JURISD=CountyDescriptionofSurrounding
AreasrelationtoOtherDevelopmentAreas,Shape_Length=PerimeterofParcelinUSFeet,Shape_Area=PerimeterofParcelinUSSquareFeet,
ACCT_NO=TaxAccountNumber,LEVY_CODE=Taxarealevycode,ACRES=Totaltrueacresizeofproposeddevelopment(between5and10
acres),LAND_VALUE=Taxassessedvalueofthelandproposedfordevelopment,LD_ACCT_ID=Realproperty(KitsapLIS)taxaccountID,
NBRHD_CD=Neighborhoodclassification,MAP_NUMBER=MaptobereferencedinrelationtoLD_ACCT_IDwithKitsapLIS,TAX_YEAR=
Currentyeartaxeshavebeenapplied,TAX_STATUS=Currenttaxstatusforproposedparcelland(TTaxableXNonTaxable),STR=Abbreviated
SectionTownshipandRangevalues,QTR_NO=locationofparcelbydividedKitsapCountyintoQuarters(LIS),SEC_TWP_RG=fullvaluefor
sectiontownshiprange,SOIL_STABILITY=soilstabilityofproposedparcel(SStable)
DEVELOPMENT

PID

SID

APN

ZONE_DESCR

ZONING_DEN

GMA_JURISD

Shape_Length

Shape_Area

G022398907200

G02

2398907

RuralResidential

RuralResidential
(1DU/5Ac)

Unincorporated
Rural

2486.1171227109

227089.118431625

G181373448200

G18

1373448

RuralResidential

RuralResidential
(1DU/5Ac)

Unincorporated
Rural

2621.8989279865

428217.9677816

L101225978200

L10

1225978

UrbanLow
Residential

UrbanLow
Residential(59
DU/Ac)

SilverdaleUGA

2635.8383703106

434224.014156053

L101225945200

L10

1225945

RuralResidential

RuralResidential
(1DU/5Ac)

Unincorporated
Rural

1984.6939144817

218695.746414368

K132403384200

K13

2403384

RuralResidential

RuralResidential
(1DU/5Ac)

Unincorporated
Rural

2640.8940265641

435857.919212811

L111226851200

L11

1226851

RuralResidential

RuralResidential
(1DU/5Ac)

Unincorporated
Rural

1988.2815433957

219215.361871731

K122453777200

K12

2453777

RuralResidential

RuralResidential

Unincorporated

3227.2962413765

425704.025017293
1

(1DU/5Ac)

Rural

K122453785200

K12

2453785

RuralResidential

RuralResidential
(1DU/5Ac)

Unincorporated
Rural

3186.8940140925

418998.644172463

L142175883200

L14

2175883

RuralResidential

RuralResidential
(1DU/5Ac)

Unincorporated
Rural

2285.1118118729

219397.63185181

10

L151237734200

L15

1237734

RuralResidential

RuralResidential
(1DU/5Ac)

Unincorporated
Rural

1874.7221297024

218646.420896788

11

L151237122200

L15

1237122

RuralResidential

RuralResidential
(1DU/5Ac)

Unincorporated
Rural

2845.4773217159

426923.87367834

12

L151237148200

L15

1237148

RuralResidential

RuralResidential
(1DU/5Ac)

Unincorporated
Rural

2784.2216034755

420020.446415373

13

L151237247200

L15

1237247

RuralResidential

RuralResidential
(1DU/5Ac)

Unincorporated
Rural

2138.9333034224

224689.108769237

DEVELOPMENT

ACCT_NO

LEVY_CODE

ACRES

LAND_VALUE

LD_ACCT_ID

NBRHD_CD

MAP_NUMBER

TAX_YEAR

0226021036
2008

4230

5.22

177540

2398907

7400

G02N

2013

1826021007
2005

4370

10

136800

1373448

7400

G180

2013

1025012002
2008

4130

9.97

546130

1225978

7401

L10N

2013

1025011022
2006

4260

5.02

116670

1225945

7400

L10N

2013

1325011042
1001

6380

10

209830

2403384

7401

K13N

2013

1125012016
2001

4260

5.03

122960

1226851

7400

L11N

2013

1225014047
1001

6380

9.77

1330

2453777

7401

K12S

2013

1225014048
1000

6380

9.62

1300

2453785

7401

K12S

2013

1425012067
2006

6200

5.04

111120

2175883

7400

L14N

2013

10

1525014040
2003

6380

5.02

116670

1237734

7400

L15S

2013

11

1525014010
2009

6380

9.8

118140

1237122

7400

L15S

2013

12

1525014011
2008

6380

9.64

116650

1237148

7400

L15S

2013

13

1525014016
2003

6380

5.16

49990

1237247

7400

L15S

2013

DEVELOPMENT

TAX_STATUS

STR

QTR_NO

LEVY_CODE_1

SEC_TWP_RG

SOIL_STABILITY

02262E

NE

4230

02262E

18262E

NE

4370

18262E

10251E

NW

4130

10251E

10251E

NE

4260

10251E

13251W

NE

6380

13251W

11251E

NW

4260

11251E

12251W

SE

6380

12251W

12251W

SE

6380

12251W

14251E

NW

6200

14251E

10

15251E

SE

6380

15251E

11

15251E

SE

6380

15251E

12

15251E

SE

6380

15251E

13

15251E

SE

6380

15251E

BuildCostsassociatedWithThisDevelopment
*basedonbuildingcost.netTacoma,WashingtonValues(KitsapCountywasnotachoosableselection)
*usingclassIV(standardbuildingmaterials)
*eachproposedbuildis3000sqfeetwith432sqftattachedgarage,4bed,1.5bath,1livingroom,1study,FAHC,singlegasfireplace,smallporch

ItemName

Material

Labor

Equipment

Total

Excavation

3448

1054

4502

Foundation,Piers,Flatwork

8659

11682

2145

22486

RoughHardware

845

1142

211

2198

RoughCarpentry

27999

35454

63453

Insulation

5243

3075

8318

ExteriorFinish

14906

7635

1109

23650

ExteriorTrim

1010

1363

251

2624

Doors

2559

1842

4401

Windows

4407

2570

6977

FinishHardware

426

307

733

GarageDoor

1208

423

1631

Roofing,Flashing,Fascia

11707

8423

20130

FinishCarpentry

1554

6713

8267

InteriorWallFinish

7458

9879

17337

Painting

4456

8924

13380

Wiring

4524

7327

11851

LightingFixtures

3392

915

4307

Flooring

3333

4056

7389

Carpeting

6631

2029

8660

BathAccessories

1643

868

2511

Shower&TubEnclosure

1048

754

1802

Countertops

3172

2280

5452

Cabinets

10427

2813

13240

BuiltInAppliances

5074

608

5682

PlumbingRoughinandConnection

4761

9918

694

15373

PlumbingFixtures

9672

2628

12300

HeatingandCoolingSystems

7324

10985

18309

UnitHeatingandCooling

FireplaceandChimney

SubtotalDirectJobCosts

$153,438.00

$148,061.00

$5,464.00

$306,963.00

FinalCleanup

1407

1407

Insurance

9852

9852

Permits&Utilities

5981

5981

Plans&Specs

1407

1407

SubtotalIndirectJobCosts

$17,240.00

$1,407.00

$18,647.00

ContractorMarkup

43980

43980

TotalCost

$214,658.00

$149,468.00

$5,464.00

$369,590.00

BuyBuildSellandProfitDataTable
*alsoinproposal

PID

LAND_VALUE

BUY_BUILD

SALE

DEV_PROFIT

BB_MAX

SALE_MAX

DEV_PROFIT_M
AX

G022398907200

177540

547040

640036.8

65646.44112

1Unit_Values

1Unit_Values

1Unit_Values

G181373448200

136800

506300

592371

60757.5189

875800

1024686

105098.6274

L101225978200

546130

915630

1071287.1

109878.34689

1285130

1503602.1

154219.45539

L101225945200

116670

486170

568818.9

58341.85851

1Unit_Values

1Unit_Values

1Unit_Values

K132403384200

209830

579330

677816.1

69521.33799

948830

1110131.1

113862.44649

L111226851200

122960

492460

576178.2

59096.67738

1Unit_Values

1Unit_Values

1Unit_Values

K122453777200

1330

370830

433871.1

44500.71249

740330

866186.1

88841.82099

K122453785200

1300

370800

433836

44497.1124

740300

866151

88838.2209

L142175883200

111120

480620

562325.4

57675.84186

1Unit_Values

1Unit_Values

1Unit_Values

L151237734200

116670

486170

568818.9

58341.85851

1Unit_Values

1Unit_Values

1Unit_Values

L151237122200

118140

487640

570538.8

58518.26292

857140

1002853.8

102859.37142

L151237148200

116650

486150

568795.5

58339.45845

855650

1001110.5

102680.56695

L151237247200

49990

419490

490803.3

50340.05847

1Unit_Values

1Unit_Values

1Unit_Values

1UnitPerPotential

1825130

6628630

7755497.1

795455.48589

1Unit_Values

1Unit_Values

1Unit_Values

MaxiumPotential

<null>

<null>

<null>

<null>

8476130

10286671

1105843


FindingSolutionsForaPlanetinNeed
@2012GSW
**WHILETHEDATATOPRODUCETHISPROPOSALISPUBLICLYAVAILABLETHEPROPOSALITSELFANDMETHODSUSEDARENOT.INFORMATIONPROPOSEDINTHE
PROPOSALISTHEINTELLECTUALPROPERTYOFTHEWASHINGTONSTATELICENSEDBUSINESSGAIASUSTAINABILITYWASHINGTONOFGIGHARBORWASHINGTON13018
142NDAVEKPN.ANYUNAUTHORIZEDREPRODUCTIONISILLEGALANDVIOLATORSOFTHISWILLBEPROSECUTEDTOTHEFULLEXTENTOFTHELAW**
**ALLDATAUSEDCANBEACCESSEDTHROUGHKITSAPGOV.COM/GIS.OTHERSOURCESFORTHISPROPOSALINCLUDEBUILDINGCOST.NETANDGOOGLEIMAGESEARCH**