|
460
<br />
<br />Income Level
<br /># of Persons
<br />Income
<br />Affordable HU $
<br />HU Size (SqFt)
<br />Const Cost/SqFt
<br />Const Cost/HU
<br />Land Cost per Acre
<br />HU per Acre
<br />Land Cost/HU
<br />Total Cost/HU
<br />Subsidy Required
<br />Mix
<br />
<br />Average Subsidy: $50,985
<br />
<br />Very Low Very Low Low Low
<br />3 4 3 4
<br />$23,700 $26,350 $34,750 $38,600
<br />$56,880 $63,240 $83,400 $92,540
<br />900 1,100 900 1,100
<br />$75 $75 $75 $75
<br />$67,500 $82,500 $67,500 $82,500
<br />$1,000,000 $1,000,000 $1,000,000 $1,000,000
<br />20 20 20 20
<br />50,000 50,000 50,000 50,000
<br />117,500 132,500 117,500 132,500
<br />60,620 69,260 34,100 39,960
<br />25% 25% 25% 25%
<br />
<br />ko
<br />
<br />Scenario 1 (i)
<br /> 2')
<br />Scenario 3 ~k})
<br />Scenario
<br />
<br />"Nonresidential ImPact"
<br />
<br />No objection is raised in this section; therefore, no response is
<br />required.
<br />
<br />"Impact of Amended Plan Based on Agency_ Growth and
<br />Development Assumptions";
<br /> and
<br />"lmDacl[ of Amended Plan Based on Aeencv Growth
<br />ASshmotions and CSA Derived Devel6pm6nt With All L.~ght
<br />lndustflal Land Uses";
<br /> and
<br />"Impact of Amended Plan Based on A~,encv Gro. wth
<br />Asshmptions and CSA Derived Devel~m6nt w~th Mixed Land
<br />U~s"
<br />
<br />These three sections do notpresent any objectio.ns to the Plan;
<br />however, each presents a different view of the District's
<br />estimate of impact and required pass-through. The findings of
<br />these sections are as follows:
<br />
<br /> Present Value % Pass-Thru of
<br />Total Cost of Cost District's Share
<br />
<br />$48,368,856 $17,942,963 56.20%
<br />$83,554,014 $31,017,409 97.15%
<br />$87,741,001 $32,579,621 102.04%
<br />
<br />30
<br />
<br />Ill
<br />
<br />
<br />
|