|
<br />EXHIBIT 3
<br />WISEPlace PSH
<br />Unit Mix & Targeting City of Santa Ana
<br />Version:
<br />Revised:
<br />9% - TCAC Application
<br />02/08/23
<br />AVERAGE AFFORDABILITY 29%
<br />AMI
<br />30%
<br />35%
<br />NO. UNITS PERCENT UNIT MIX
<br />UNITS
<br />TOTAL NET
<br />MONTHLY
<br />RENT
<br />GROSS
<br />ANNUAL
<br />INCOME
<br />47
<br />0
<br />98%
<br />0%
<br />BEDROOMS MGR PERCENT UTILITY
<br />ALLOWANCE
<br />40%
<br />45%
<br />50%
<br />55%
<br />60%
<br />TOTAL
<br />0
<br />0
<br />0
<br />0
<br />0
<br />47
<br />0%
<br />0%
<br />0%
<br />0%
<br />0%
<br />98%
<br />0
<br />1
<br />2
<br />3
<br />4
<br />47
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />1
<br />0
<br />0
<br />1
<br />98%
<br />0%
<br />2%
<br />0%
<br />0%
<br />0
<br />74
<br />103
<br />133
<br />163
<br />13,442
<br />0
<br />0
<br />0
<br />0
<br />161,304
<br />0
<br />0
<br />0
<br />0
<br />TOTAL 47 100%13,442 161,304
<br />TCAC
<br />MONTHLY
<br />RENT
<br />286
<br />908
<br />1,049
<br />882
<br />1,059
<br />1,224
<br />1,009
<br />1,211
<br />1,399
<br />1,135
<br />1,362
<br />1,573
<br />1,261
<br />1,513
<br />1,748
<br />1,513
<br />1,816
<br />2,098
<br />GROSS
<br />ANNUAL
<br />INCOME
<br />161,304
<br />VLI, LI NO. OF
<br />UNITS
<br />NO. OF
<br />BEDROOMS
<br />SET-
<br />ASIDE
<br />30%
<br />30%
<br />30%
<br />35%
<br />35%
<br />35%
<br />40%
<br />40%
<br />40%
<br />45%
<br />45%
<br />45%
<br />50%
<br />50%
<br />50%
<br />60%
<br />60%
<br />60%
<br />SF
<br />PER UNIT
<br />650
<br />850
<br />1,025
<br />650
<br />850
<br />1,025
<br />650
<br />850
<br />1,025
<br />650
<br />850
<br />1,025
<br />650
<br />850
<br />1,025
<br />650
<br />UTILITY
<br />ALLOWANCE
<br />PER UNIT
<br />NET RENT
<br />286
<br />805
<br />916
<br />808
<br />956
<br />1,091
<br />935
<br />1,108
<br />1,266
<br />1,061
<br />1,259
<br />1,440
<br />1,187
<br />1,410
<br />1,615
<br />1,439
<br />1,713
<br />1,965
<br />MONTHLY
<br />INCOME
<br />13,442
<br />TOTAL
<br />UNIT SF
<br />30,550
<br />SLI, MKT UNIT DESCRIPTION PERCENT
<br />97.9%VLI
<br />VLI
<br />VLI
<br />VLI
<br />VLI
<br />VLI
<br />VLI
<br />VLI
<br />VLI
<br />VLI
<br />VLI
<br />VLI
<br />VLI
<br />VLI
<br />VLI
<br />LI
<br />47 UNITS @ 30%
<br />0 UNITS @ 30%
<br />0 UNITS @ 30%
<br />0 UNITS @ 35%
<br />0 UNITS @ 35%
<br />0 UNITS @ 35%
<br />0 UNITS @ 40%
<br />0 UNITS @ 40%
<br />0 UNITS @ 40%
<br />0 UNITS @ 45%
<br />0 UNITS @ 45%
<br />0 UNITS @ 45%
<br />0 UNITS @ 50%
<br />0 UNITS @ 50%
<br />0 UNITS @ 50%
<br />0 UNITS @ 60%
<br />0 UNITS @ 60%
<br />0 UNITS @ 60%
<br />47
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />2
<br />3
<br />1
<br />2
<br />3
<br />1
<br />2
<br />3
<br />1
<br />2
<br />3
<br />1
<br />2
<br />3
<br />1
<br />2
<br />3
<br />0
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />103
<br />133
<br />74
<br />103
<br />133
<br />74
<br />103
<br />133
<br />74
<br />103
<br />133
<br />74
<br />103
<br />133
<br />74
<br />103
<br />133
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />LI
<br />LI
<br />850
<br />1,025
<br />1 UNITS @ 0% MGR 2.1%1 2 1,025 MGR
<br />TOTAL OR AVERAGE 48 29%31,575 23,046 21,260 13,442 161,304 30,550
<br />TRANCHE B - UNIT MIX & TARGETING
<br />WISEPlace PSH
<br />Tranche B - Loan Unit Mix & Targeting City of Santa Ana
<br />02/08/23
<br />Version:
<br />Revised:
<br />AVERAGE AFFORDABILITY 30%
<br />AMI
<br />30%
<br />35%
<br />NO. UNITS PERCENT UNIT MIX
<br />UNITS
<br />NET
<br />MONTHLY
<br />RENT
<br />GROSS
<br />ANNUAL
<br />INCOME
<br />25
<br />0
<br />100%
<br />0%
<br />BR MGR PERCENT UTILITY
<br />ALLOWANCE
<br />40%
<br />45%
<br />50%
<br />55%
<br />60%
<br />TOTAL
<br />0
<br />0
<br />0
<br />0
<br />0
<br />25
<br />0%
<br />0%
<br />0%
<br />0%
<br />0%
<br />100%
<br />0
<br />1
<br />2
<br />3
<br />4
<br />25
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />100%
<br />0%
<br />0%
<br />0%
<br />0%
<br />0
<br />74
<br />103
<br />133
<br />163
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />454,200
<br />0
<br />0
<br />0
<br />0
<br />TOTAL 25 100%454,200
<br />NET
<br />TCAC
<br />RENT
<br />286
<br />PUBLIC
<br />SUBSIDY
<br />RENT (FMR)
<br />1,800
<br />2,098
<br />2,905
<br />NET
<br />MONTHLY
<br />RENT
<br />GROSS
<br />ANNUAL
<br />INCOME
<br />454,200
<br />NO. OF
<br />UNITS
<br />NO. OF
<br />BEDROOMS
<br />SET-
<br />ASIDE
<br />30%
<br />30%
<br />30%
<br />35%
<br />35%
<br />35%
<br />40%
<br />40%
<br />40%
<br />45%
<br />45%
<br />45%
<br />50%
<br />50%
<br />50%
<br />60%
<br />60%
<br />60%
<br />SF
<br />PER UNIT
<br />650
<br />850
<br />1,025
<br />650
<br />850
<br />1,025
<br />650
<br />850
<br />1,025
<br />650
<br />850
<br />1,025
<br />650
<br />850
<br />1,025
<br />650
<br />TCAC
<br />RENT
<br />286
<br />908
<br />1,049
<br />882
<br />1,059
<br />1,224
<br />1,009
<br />1,211
<br />1,399
<br />1,135
<br />1,362
<br />1,573
<br />1,261
<br />1,513
<br />1,748
<br />1,513
<br />1,816
<br />2,098
<br />UTILITY
<br />ALLOWANCE
<br />RENT/SF
<br />PER YEAR
<br />27.95
<br />UNIT DESCRIPTION
<br />25 UNITS @ 30% SEC. 8
<br />0 UNITS @ 30% SEC. 8
<br />0 UNITS @ 30% SEC. 8
<br />0 UNITS @ 35% SEC. 8
<br />0 UNITS @ 35% SEC. 8
<br />0 UNITS @ 35% SEC. 8
<br />0 UNITS @ 40% SEC. 8
<br />0 UNITS @ 40% SEC. 8
<br />0 UNITS @ 40% SEC. 8
<br />0 UNITS @ 45% SEC. 8
<br />0 UNITS @ 45% SEC. 8
<br />0 UNITS @ 45% SEC. 8
<br />0 UNITS @ 50% SEC. 8
<br />0 UNITS @ 50% SEC. 8
<br />0 UNITS @ 50% SEC. 8
<br />0 UNITS @ 60% SEC. 8
<br />0 UNITS @ 60% SEC. 8
<br />0 UNITS @ 60% SEC. 8
<br />PERCENT
<br />52.1%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />0.0%
<br />25
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />2
<br />3
<br />1
<br />2
<br />3
<br />1
<br />2
<br />3
<br />1
<br />2
<br />3
<br />1
<br />2
<br />3
<br />1
<br />2
<br />3
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />1,514
<br />0
<br />850
<br />1,025
<br />1 UNITS @ 0% MGR 0.0%0 2 1,025 MGR
<br />TOTAL OR AVERAGE 25 30%16,250 23,046 286 1,514 454,200 27.95
|