|
<br /> %WritiN-'~ej°~°~•l°^ , :.,a~"..g+-'..~. .r`g-:,.c<u. `~aN^r'r'ri Vmzy•
<br /> 1997
<br /> IN LIEU FEE ASSUMPTIONS -Family Inwme based on HUD/HFDC % of Income
<br /> FOR SALEISINGLE FAMILY UNITS -HFDC Estimated Loan Qualification
<br /> OPW INLU1297 WB2 Modified 12/04/97
<br /> Pnntout 12/04/97 09 57 25
<br /> ASSUMPTIONS
<br /> sq
<br /> 580 LOT COST
<br /> 2 A 900 $72,000 567,500 5188,680
<br /> 3 1000 $80,000 567,500 =147,500
<br /> 3 B A 1100 588,000 567,500 S1'Bf,8i00
<br /> 3 B 1200 598,000 587,500 5193,600
<br /> 80°i6 8 BELOW 90% 8 BELOW 100% 8 BELOW 110% 8 BELOW 120% S BELOW
<br /> D INCENT 55,000 55,000 S5 000 SS,DDO 55,000
<br /> A O ST 1136,600 144, 00 5152,500 3160,600 168,500
<br /> A A P 1 5114,000 115, 00 5121,900 5139,200 $155,500
<br /> L fD U 522,500 S28,d00 530,600 521,300 512,000
<br /> AVERAGE SUBSIDY = ;23,040 323,000
<br /> 80°,6 8 BELOW 90% & BELOW 100% 8 BELOW 110°h & BELOW 120°h 8 BELOW
<br /> DEV L INCENTI $5,000 55,000 55,000 55,000 $5,000
<br /> T A M S 136,500 144, 152 00 5160,500 5168,500
<br /> A P I 5119,800 5121,8 $128,100 5146,300 5164,500
<br /> TO S !DY U D 518,700 522,800 524,400 514,200 54,000
<br /> AVERAGE SUBSIDY = 516,440 316,400
<br /> 80% 8 BELOW 90% 8 BELOW 100% 8 BELOW 110% 8 BELOW 120% & BELOW
<br /> D L IN 55,000 55,000 55,000 55,000 55,000
<br /> O AL O M ST 5136,500 144,600 2152,600 5160,500 5168,500
<br /> AF P 1 $132,900 5134,900 5142,100 5162,300 5182,500
<br /> 70 S 1DYR ED 53,600 59,800 510,400 SO SO
<br /> AVERAGE SUBSIDY = ~4,7Z0 34,700
<br />
<br />
|