|
September 2000 - In-Ileu Fee Worksheets
<br /> IN LIEU FEE ASSUMPTIONS - FrMdy o14, Irwonr bawd on HUD M~d4nAi d Inoonr
<br /> -FOR SALE/SINOLE FAMILY UNRS - HCDCH EstNYYd Loin Ou~Me~tlon F~mSy ol4
<br /> - Conuumr Prln IMoc for Hondulu usW to ~sOrryh kK»~w h hou5s end bl dswlopmnd aoH
<br /> - 3bN1 1R -1,000 ~f how ua~d to esiMwb d~wlopnrM aoq for ~ hmly of 4
<br /> BUILDING TYPE AREA (tq R) BLGD. COST IMPROVED TOTAL COST
<br /> i!6 LOT COST
<br /> 2 BRMBH 100 S8e,000 572,000 5140,
<br /> 4 BRR BH 500 s7e,600 sn,000 s14e,
<br /> 9 sR/7.5 sH 1000 Se5,o5o p7,0/0 Nsr
<br /> 3 BR72 BH 1100 593,600 572,000 i1e6,
<br /> 3 BRR BH 1200 1107,000 572,fXX1 1174,
<br /> INT. RATE~OYR FD(ED
<br /> 80% 8 BELOW 10% d BELOW 100% i BELOW 110% i BELOW 120% i BELOW
<br /> eEVELOPMENT COST 1157,001 (167,001 p61,000 1<7//.116 7{N7
<br /> eEVELOPER INCENTIVE 55,000 56,000 SS,000 16,000 ;6,
<br /> ALDEVELOPMEMCOST 57p4,000 1184,000 5162,000 51!2,000 i1e2,
<br /> FFDRDABLE PRICE 5135,200 5147,100 5145,000 5152,700 5177,
<br /> TOTAL SUBSIDY REQUIRED 545,!00 571,D00 114,000 t0 SO
<br /> AVERAGE SUBSIDY 511,100
<br /> IHT. RATEAOYR FU(ED X6.26
<br /> 50%4 BELOW 10%4 BELOW 100%d BELOW 11096 i BELOW 120%1 BELOW
<br /> pEVELOPMENTCO6T 1157,000 5167,000 5757,000 5167,000 1167,
<br /> DEVELOPER INCENTIVE 35.000 SS,000 SS,000 f3,000 55,
<br /> TOTAL DEVELOPMENT COST 5184,000 5782,000 5782,000 3162,000 3162,
<br /> AFFORDABLE PRICE 5133,700 5135,500 51M,600 5751,000 5177,
<br /> 7DTALSUBSIDYREQUIRED 545,500 529,400 577,600 59,000 SO
<br /> AVERAGE SUBSIDY 611,520 514,600
<br /> INT. RATEl30YR FIXED X8.60
<br /> t0%dBELOW DO%dBELOW 100%dBELOW 110%dBELOW 120%dBELOW
<br /> eEVELOPMENT COST 5157,000 5157,000 1157,000 5737,000 1167,
<br /> DEVELOPERlNGENTIVE (5,000 55,OOD 55,ODD 56,000 i5,
<br />
<br /> TOTAL DEVELOPMENT COST 5182,000 5162,000 3787,000 5162,000 1162,
<br /> AFFORDABLE PRICE 3130,000 1196,800 f141,400 5166,300 (151,
<br /> TOTAL SUBSIDY REQUIRED !32.000 546,400 520,e00 Sg700 50
<br />
<br /> AVERAGE SUBSIDY 617,140 517,700
<br /> ~ IV.A.1. - 2
<br />
<br />
|