Laserfiche WebLink
Total <br />Number Income Rent Gross Utility Net Net Rent Monthly Annual Square <br />Of Units Category Restriction SF Rent Allowance Rent Per SqFt Rent Rent Unit %Footage <br />Studio <br />16 30% AMI TCAC 400 $711 $36 $675 $1.69 $10,800 $129,600 19%6,400 <br />16 <br />1 Bedroom <br />26 30% AMI TCAC 600 $762 $45 $717 $1.20 $18,642 $223,704 30%15,600 <br />26 <br />2 Bedrooms <br />21 30% AMI TCAC 815 $915 $60 $855 $1.05 $17,955 $215,460 24%17,115 <br />1 Manager 815 $0 $0 0 n/a $0 $0 1%815 <br />22 <br />3 Bedrooms <br />17 30% AMI TCAC 1,100 $1,057 $76 $981 $0.89 $16,677 $200,124 20%18,700 <br />17 <br />4 Bedrooms <br />5 30% AMI TCAC 1,300 $1,179 $95 $1,084 $0.83 $5,420 $65,040 6%6,500 <br />5 <br />Unit Distribution Summary <br />Summary Income Units Total %Unit Size Units Total % <br />Total SF 65,130 30% AMI 85 100%Studio 16 19% <br />Avg. Unit SF 757 35% AMI 0 0%1 Bedroom 26 30% <br />Monthly Rent $69,494 40% AMI 0 0%2 Bedrooms 22 26% <br />Annual Rent $833,928 45% AMI 0 0%3 Bedrooms 17 20% <br />Avg. Rent (excl. manager's)$818 50% AMI 0 0%4 Bedrooms 5 6% <br />Avg. Rent PSF (excl. manager's)$1.08 60% AMI 0 0%Total 86 100% <br />Bedrooms 157 Market 0 0% <br />Subtotal 85 100% <br />Manager 1 <br />Total 86 <br />Related Companies of California <br />UNIT DISTRIBUTION <br />The Crossroads at Washington - Updated Closing Proforma (v04r) <br />EXHIBIT 5