|
SUMMARY TABLE
<br />RENTAL RESIDENTIAL DEVELOPMENT
<br />HOD- IN -LIEU FEE ANALYSIS
<br />SANTA ANA, CALIFORNIA
<br />L Project Description
<br />A. Site Area (Sf)
<br />B. Total Units
<br />C. Density (Units/Acre)
<br />D. Unit Mlv -%
<br />Studio Units
<br />One-Bedroorn Units
<br />Two -Bedroom Units
<br />Three -Bedroom Units
<br />Total Units
<br />E. Gross Building Area (Sf)
<br />F. Number of Parking Spaces Provided
<br />Parking Spaces Per Unit
<br />II. Development Costs
<br />A. Property Acquisition Costs
<br />Per Square Foot or Land Airy
<br />B. Direct Costs
<br />Per Square Foot of GBA
<br />C. Indirect+ Financing Costs
<br />As a of Direct Costs
<br />Total Development Cost
<br />Per Square Foot of GBA
<br />III. Stabilized Net Operating Income
<br />IV. Return on Total Investment
<br />V. Supportable Inclusionary Housing Requirement
<br />VI. In -Lieu Fee Per Per Square Foot of Leasable Area
<br />' Based on the total number of units in the project.
<br />VFRY I OW INCOMF
<br />MARKET RATE
<br />VERY LOW INCOME
<br />LOW INCOME
<br />DENSITY BONUS
<br />ALTERNATIVE
<br />ALTERNATIVE
<br />ALTERNATIVE
<br />ALTERNATIVE
<br />217,800
<br />217,800
<br />217,800
<br />217,800
<br />300
<br />300
<br />300
<br />450
<br />60
<br />60
<br />60
<br />90
<br />77,
<br />77,
<br />77,
<br />113
<br />105
<br />105
<br />105
<br />158
<br />105
<br />105
<br />105
<br />158
<br />15
<br />15
<br />15
<br />23
<br />300
<br />300
<br />300
<br />452
<br />343,6/G
<br />343,6/6
<br />343,6/6
<br />343,6/6
<br />510
<br />510
<br />510
<br />633
<br />1.70
<br />1.70
<br />1.70
<br />1.41
<br />$13,OG8,000
<br />$13,068,000
<br />$13,OG8,000
<br />$13,068,000
<br />$60
<br />%0
<br />$(10
<br />%0
<br />594,230,000
<br />594,230,000
<br />$94,230,000
<br />$134,873,000
<br />5274
<br />5274
<br />5274
<br />5392
<br />$3t1,9G5,000
<br />$31,131,000
<br />531,131,000
<br />544,780,000
<br />22 %
<br />33'%fi
<br />3311n
<br />331Y
<br />$135,263,000
<br />$138.429,000
<br />$138,429,000
<br />$192,721,000
<br />5402
<br />5403
<br />5403
<br />5561
<br />56,413,000
<br />56,179,000
<br />$6,170,000
<br />$8,969,300
<br />4.6%
<br />4. G')S
<br />4. S'Y
<br />4.7rY
<br />5%
<br />6%
<br />10%
<br />$17A0
<br />$17.80
<br />NA
<br />Prepared bY: KPAYNCxWrASstl Aes 28 — 22 7/6/2021
<br />File nanie 6 24 21 SA 100 Rent, Ren'. Sum page J cif g
<br />
|