Vance Commons App

Embed Size (px)

Citation preview

  • 8/6/2019 Vance Commons App

    1/29

    rint - APP08-0062

    Print Preview - FinalApplication Tax Credits, RPP Loans, and/or Tax Exempt Bond Loans

    oject Description

    oject Name: Vance Commons

    ddress: 1100 W. Young Avenue

    ty: Henderson County: Vance Zip:

    nsus Tract: 9605 Block Group: 4

    roject in Qualified Census Tract or Difficult to Develop Area? Yes

    litical Jurisdiction: City of Henderson

    risdiction CEO Name: First:James Last:O'Geary Title: Mayor

    risdiction Address: 180 South Beckford Drive

    risdiction City: Henderson Zip:

    risdiction Phone:

    e Latitude:

    e Longitude:

    oject Type: New Construction

    this project a previously awarded tax credit development? No

    If yes, what is the project number: Is this a request for supplementalcredits?

    w Construction/Adaptive Reuse: his project a follow-on (Phase II, etc) to a previously-awarded tax credit development project? No

    If yes, list names of previous phase(s):

    hab:

    umber of residents holding Section 8uchers:

    l the project meet Energy Star standards as defined in Appendix B? Yes

    es a community revitalization plan exist? No

    ll the project use steel and concrete construction and have at least 4 stories? No

    ll the project include a Community Service Facility under IRS Revenue Ruling 2003-77?o

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (1 of 29)9/17/2008 9:06:13 AM

    27536

    27536

    (252)431-6000

    36.19912

    -78.2445

  • 8/6/2019 Vance Commons App

    2/29

    rint - APP08-0062

    If yes, please describe:

    get Population:Elderly (55)

    ll the project be receiving project based federal rental assistance? No

    If yes, provide the subsidy source: and number of units:

    icate below any additional targeting for special populations proposed for this project:

    Mobility impaired handicapped: 5% of units comply with QAP Section IV(F)(3) (in addition to the units required by other federal andstate codes.)

    Number of Units:

    Persons with disabilities or homeless populations: 10% of the total units.

    Number of Units:

    Remarks:

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (2 of 29)9/17/2008 9:06:13 AM

    2

    4

  • 8/6/2019 Vance Commons App

    3/29

    rint - APP08-0062

    pplicant Information

    icate below an individual or a validly existing entity (a corporation, nonprofit, limited partnership or LLC) as the official applicant. UnderP Section III(C)(5) only this individual or entity will be able to make decisions with regard to this application. If awarded the applicant mustome part of the ownership entity. The applicant will execute the signature page for this application.

    pplicant Name: TCG Development Services LLC

    ddress: 8484 Georgia Avenus

    ty: Silver Spring State: MD Zip:ntact: First: Peter Last:Behringer Title:Executive VP

    lephone:

    t Phone:

    x:

    mail Address:

    OTE: Email Address above will be used for communication between NCHFA and Applicant.

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (3 of 29)9/17/2008 9:06:13 AM

    20910

    (301)563-5562

    (301)807-5244

    (301)563-5564

    [email protected]

  • 8/6/2019 Vance Commons App

    4/29

    rint - APP08-0062

    te Description

    al Site Acreage: Total Buildable Acreage:

    If buildable acreage is less than total acreage, please explain:Approximately 8.58 acres will be developed as part of Phase I of this development. It is planned that afterstabilization a possible Phase II will be developed.

    ntify utilities and services currently available (and with adequate capacity) for this site:

    Storm Sewer Water Sanitary Sewer Electric

    he demolition of any buildings required or planned? No

    If yes, please describe:

    existing buildings on the site currently occupied? No

    If yes:(a) Briefly describe the situation:

    (b) Will tenant displacement be temporary?(c) Will tenant displacement be permanent?

    he site directly accessed by an existing, paved, publicly maintained road? Yes

    If no, please explain:

    ny portion of the site located inside the 100 year floodplain? Yes

    If yes:(a) Describe placement of project buildings in relation to this area:The property line will be designed and subsequently subdivided so no part of Phase I is situated in the flood

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (4 of 29)9/17/2008 9:06:13 AM

    20.959 8.58

  • 8/6/2019 Vance Commons App

    5/29

    rint - APP08-0062

    plain. Per report from enginner the flood zone is not within the proposed development area.

    (b) Describe flood mitigation if the project will have improvements within the 100 year floodplain:None required at this point

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (5 of 29)9/17/2008 9:06:13 AM

  • 8/6/2019 Vance Commons App

    6/29

    rint - APP08-0062

    te Control

    es the owner have fee simple ownership of the property (site/buildings)?No

    If yes provide:

    Purchase Date: Purchase Price:

    If no:(a) Does the owner/principal or ownership entity have valid option/contract to purchase the property?Yes

    (b) Does an identity of interest (direct or indirect) exist between the owner/principal or ownership entity with the option/contract forpurchase of the property and the seller of the property?NoIf yes, specify the relationship:

    (c) Enter the current expiration date of the option/contract to purchase:

    (D) Enter Purchase Price:

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (6 of 29)9/17/2008 9:06:13 AM

    8/31/2008

    199,900

  • 8/6/2019 Vance Commons App

    7/29

    rint - APP08-0062

    oning

    sent zoning classification of the site:R-8

    multifamily use permitted?Yes

    variances, special or conditional use permits or any other item requiring a public hearing needed to develop this proposal?Yes

    If yes, have the hearings been completed and permits been obtained?Yes

    If yes, specify permit or variance required and date obtained. If no, describe permits/variances required and schedule for obtainingthem:Special use permit is requiredApproval received February 5, 2008

    there any existing conditions of historical significance located on the project site that will require State Historic Preservation office review?

    If yes, describe below:

    there any existing conditions of environmental significance located on the project site?No

    If yes, describe below:

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (7 of 29)9/17/2008 9:06:13 AM

  • 8/6/2019 Vance Commons App

    8/29

    rint - APP08-0062

    wnership Entity

    wner Name: Vance Commons LPdress: 8484 Georgia Avenue, Suite 620

    y: Silver Spring State:MD Zip:

    deral Tax ID Number of Ownership Entity: (If assigned)

    te: Do not submit social security numbers for individuals.tity Type: Limited Partnershiptity Status: Already Formedhe applicant requesting that the Agency treat the application as Non-Profit sponsored? Nohe applicant requesting that the Agency treat the application as CHDO sponsored? Not all general partners, members,and principals. Specify nonprofit corporate general partners or members.ck [Add] to add additional partners, members, and principals.

    Org: TCG Development Services LLC

    st Name: Peter Last Name: Behringer Function: Principalddress: 8484 Georgia Avenue

    ty: Silver Spring State: MD Zip: 20910

    one: Fax:

    Mail: Nonprofit: No

    Org: Blue 22 Development LLC

    st Name: Andy Last Name: Rosen Function: Principal

    ddress: 812 Berkeley Street

    ty: Durham State: NC Zip: 27705

    one: Fax:

    Mail: Nonprofit: No

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (8 of 29)9/17/2008 9:06:13 AM

    20910

    45-0594227

    (301)563-5562 (301)563-5560

    [email protected]

    (919)622-2293 (919)286-6070

    [email protected]

  • 8/6/2019 Vance Commons App

    9/29

    rint - APP08-0062

    nit Mix

    e Median Income for Vance county is $48,100.

    w Income Units

    Type # BRs Net Sq.Ft.Total

    # Units#Units

    MonthlyRent

    UtilityAllowance

    MandatoryServ. Fees

    **TotalHousing Exp.

    Gdn Apt 1

    Gdn Apt 1

    Gdn Apt 2

    Gdn Apt 2

    Utilities included in rents: Water/Sewer Electric Gas Other

    ployee Units (will add to Low Income Unit total)

    ype # BRs Net Sq.Ft.Total

    # Units#Units

    MonthlyRent

    UtilityAllowance

    MandatoryServ. Fees

    **TotalHousing Exp.

    tilities included in rents: Water/Sewer Electric Gas Other

    rket Rate Units

    ype # BRs Net Sq.Ft.Total

    # Units#Units

    MonthlyRent

    UtilityAllowance

    MandatoryServ. Fees

    **TotalHousing Exp.

    ti li ties included in rents: Water/Sewer Electric Gas Other

    istics

    AllUnits

    UnitsGross MonthlyRental Income

    Low Income.......

    Market Rate.......

    Totals...............

    oposed number of residential buildings: Maximum number of stories in buildings:

    oject Includes:Separate community building - Sq. Ft. (Floor Area):

    Community space within residential bulding(s) - Sq. Ft. (Floor Area):

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (9 of 29)9/17/2008 9:06:13 AM

    736 8 1 340 80 0 420

    736 12 1 415 80 0 495

    991 8 1 400 100 0 500

    991 12 1 465 100 0 565

    40 4 16480

    40 4 16480

    5 1

    1,140

  • 8/6/2019 Vance Commons App

    10/29

    rint - APP08-0062

    Elevators - Number of Elevators:

    uare Footage Information

    oss Floor Square Footage:

    tal Net Sq. Ft. (All Heated Areas):

    es

    Please refer to the Income Limits and Maximum Housing Expense Table to ensure that Total Monthly Tenant Expenses for low incomeunits are within established thresholds.

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (10 of 29)9/17/2008 9:06:13 AM

    42,360

    39,880

    http://www.nchfa.com/lib/html/rental/Median%20Income%20Charts/income_limits.htmhttp://www.nchfa.com/lib/html/rental/Median%20Income%20Charts/income_limits.htm
  • 8/6/2019 Vance Commons App

    11/29

    rint - APP08-0062

    rgeting

    cify Low Income Unit Targeting in table below. List each applicable targeting combination in a separate row below. Click [Add] to createther row. Click "X" (at the left of each row) to delete a row. Add as many rows as needed.

    BRs Units %

    targeted at percent of median income affordable to/occupied by

    targeted at percent of median income affordable to/occupied by

    targeted at percent of median income affordable to/occupied by

    targeted at percent of median income affordable to/occupied by

    al Low Income Units:

    te: This number should match the total number of low income units in the Unit Mix section.

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (11 of 29)9/17/2008 9:06:13 AM

    8 50

    12 60

    8 50

    12 60

    40

  • 8/6/2019 Vance Commons App

    12/29

    rint - APP08-0062

    unding Sources

    Source AmountNon-

    Amortizing*Rate(%)

    Term(Years)

    Amort.Period(Years)

    AnnualDebt

    Service

    Bank Loan

    RPP Loan

    Local Gov. Loan - Specify:

    RD 515 Loan

    RD 538 Loan - Specify:

    AHP Loan

    Other Loan 1 - Specify:

    Other Loan 2 - Specify:

    Other Loan 3 - Specify:

    Tax Exempt Bonds

    State Tax Credit(Loan)

    State Tax Credit(Direct Refund)

    Equity: Federal LIHTC

    Non-Repayable Grant

    Equity: Historic Tax Credits

    Deferred Developer Fees

    Owner Investment

    Other - Specify:

    Total Sources**

    "Non-amortizing" indicates that the loan does not have a fixed annual debt service. For these items, you must fill in 20-year debt servicebelow.

    Total Sources must equal total replacement cost in Project Development Cost (PDC) section.

    timated pricing on sale of Federal Tax Credits: $0.

    marks concerning project funding sources:ease be sure to include the name of the funding source(s))

    ue to its location in a Qualified Census Tract, Vance Commons can be financed with state and

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (12 of 29)9/17/2008 9:06:13 AM

    704,410 0 30 30 0

    3,675,647

    4,380,057

    81

  • 8/6/2019 Vance Commons App

    13/29

    rint - APP08-0062

    deral tax credits. There will be no permanent debt. SunAmerica Affordable Housing Partners willthe equity investor.

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (13 of 29)9/17/2008 9:06:13 AM

  • 8/6/2019 Vance Commons App

    14/29

    rint - APP08-0062

    evelopment Costs

    Item Cost Element TOTAL COSTEligible Basis

    30% PV 70% PV

    1 Purchase of Building(s) (Rehab / Adaptive Reuse only)

    2 Demolition (Rehab / Adaptive Reuse only)

    3 On-site Improvements4 Rehabilitation

    5 Construction of New Building(s)

    6 Accessory Building(s)

    7 General Requirements (max 6% lines 2-6)

    8 Contractor Overhead (max 2% lines 2-7)

    9 Contractor Profit (max 8% lines 2-7; 6% if Identity of Interest)

    10 Construction Contingency (max 3% lines 2-9, Rehabs 6%)11 Architect's Fee - Design (11 + 12 = max 3% lines 2-10)

    12 Architect's Fee - Inspection

    13 Engineering Costs

    SUBTOTAL (lines 1 through 13)

    14 Construction Insurance (prorate)

    15 Construction Loan Orig. Fee (prorate)

    16 Construction Loan Interest (prorate)17 Construction Loan Credit Enhancement (prorate)

    18 Construction Period Taxes (prorate)

    19 Water, Sewer and Impact Fees

    20 Survey

    21 Property Appraisal

    22 Environmental Report

    23 Market Study

    24 Bond Costs

    25 Bond Issuance Costs

    26 Placement Fee

    27 Permanent Loan Origination Fee

    28 Permanent Loan Credit Enhancement

    29 Title and Recording

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (14 of 29)9/17/2008 9:06:13 AM

    575,000 575,000

    1,920,000 1,920,000

    210,000 210,000

    162,300 162,300

    57,346 57,346

    229,384 229,384

    94,621 94,621

    85,000 85,000

    12,460 12,460

    35,000 35,000

    3,381,111

    50,000 50,000

    32,000 32,000

    137,942 137,942

    4,905

    8,000

    6,000 6,000

    6,000 6,000

    5,500 5,500

    10,000

  • 8/6/2019 Vance Commons App

    15/29

    rint - APP08-0062

    SUBTOTAL (lines 14 through 29)

    30 Real Estate Attorney

    31 Other Attorney's Fees

    32 Tax Credit Application Fees (Preliminary and Full)

    33 Tax Credit Allocation Fee (0.60% of line 59, minimum $7,500)

    34 Cost Certification / Accounting Fees

    35 Tax Opinion

    36 Organizational (Partnership)

    37 Tax Credit Monitoring Fee

    SUBTOTAL (lines 30 through 37)

    38 Furnishings and Equipment

    39 Relocation Expense

    40 Developer's Fee

    41

    42

    43 Rent-up Expense

    44

    45

    SUBTOTAL (lines 38 through 45)

    46 Rent up Reserve

    47 Operating Reserve

    48

    49

    50 DEVELOPMENT COST (lines 1-49)

    51 Less Federal Financing

    52 Less Disproportionate Standard

    53 Less Nonqualified Nonrecourse Financing

    54 Less Historic Tax Credit

    55 TOTAL ELIGIBLE BASIS

    56 Applicable Fraction (percentage of LI Units)

    57 Basis Before Boost

    58 Boost for QCT/DDA (if applicable, enter 130%)

    59 TOTAL QUALIFIED BASIS

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (15 of 29)9/17/2008 9:06:13 AM

    260,347

    50,000 50,000

    2,200

    32,035

    10,000 10,000

    5,000

    28,000

    127,235

    8,500 8,500

    420,000 420,000

    Other Basis Expense (s

    Other Basis Expense (s

    14,000

    Other Non-basis Expen

    Other Non-basis Expen

    442,500

    12,000

    75,031

    Other Reserve (specify)

    Other Reserve (specify)

    4,298,224 0 4,107,053

    0

    4,107,053 0 4,107,053

    100.00% 100% 100%

    4,107,053 0 4,107,053

    100.00% 130.00%

    5,339,169 0 5,339,169

  • 8/6/2019 Vance Commons App

    16/29

    rint - APP08-0062

    60 Tax Credit Rate

    61 Federal Tax Credits at Estimated Rate

    62 Federal Tax Credits at 9.00% or 3.75% (maximum $1,000,000)

    63 Federal Tax Credits Requested

    64 Land Cost

    65 TOTAL REPLACEMENT COST

    FEDERAL TAX CREDITS IF AWARDED

    Comments:

    Total Replacement Cost per unit: 81,216

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (16 of 29)9/17/2008 9:06:13 AM

    3.40 8.50

    453,829 0 453,829

    480,525 0 480,525

    0

    81,833

    4,380,057

    480,525

  • 8/6/2019 Vance Commons App

    17/29

    rint - APP08-0062

    arket Study Information

    ase provide a detailed description of the proposed project:nce Commons is a 40-unit development targeting seniors at 50% and 60% area median income innderson. The project will have a unique design consisting of five separate buildings with eight unitsiece surrounding a common village green. There will be two different exterior types which will be unique.ere will be a community building which will also provide amenities for the residents. This will be the firstase of a planned two phase development.

    nstruction (check all that apply):

    Brick Vinyl Wood HardiPlank Balconies/Patios Sunrooms Front Porches

    Front Gables or Dormers Wide Banding or Vertical/Horizontal Siding

    Other:

    The buildings will have two different types of roof lines with slightly contrasting colors on the exterior. Therear patios will be nicely decorated and there will be a cupola on top of the community building.

    ve you built other tax credit developments that use the same building design as this project?No

    If yes, please provide name and address:

    e Amenities:e buildings and site will be utilized in such a manner as to allow a central village green area withtensive landscaping. There will also be a centrally located gazebo which will also act as a gatheringtdoor amenity.

    site Activities:community building will house a multi-purpose room for resident activities. There will also be an office,

    undry facilities and computer lab.

    ndscaping Plans:

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (17 of 29)9/17/2008 9:06:13 AM

  • 8/6/2019 Vance Commons App

    18/29

    rint - APP08-0062

    e unique senior design plan with individual clusters of buildings puts a focus on a central village greenncept.

    erior Apartment Amenities:all to wall carpeting, walk-in closets, new Energy-Star appliances, ceiling fans, washer/dryer hookups,crowave ovens

    you plan to submit additional market data (market study, etc.) that you want considered? No

    If yes, please make sure to include the additional information in your pre-application packet.

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (18 of 29)9/17/2008 9:06:13 AM

  • 8/6/2019 Vance Commons App

    19/29

    rint - APP08-0062

    pplicant's Site Evaluation

    efly describe your site in each of the following categories:

    EIGHBORHOOD CHARACTERISTICS

    end and direction of real estate development and area economic health. Physical condition of buildings andprovements in the immediate vicinity. Concentration of affordable housing.hysical condition of buildings in the area are small, older single-family residences within neighborhoodttings situated on small lots. The neighborhood is well-maintained with some small vacant wooded areas

    earby. There is a rehab, family tax-credit development nearby which is almost fully occupied and serves afferent tenant base. There has not been a tax credit development targeted toward seniors in Vanceounty in numerous years.

    URROUNDING LAND USES AND AMENITIES

    nd use pattern is residential in character (single and multifamily housing). Extent that the location islated. Effect of industrial, large-scale institutional or other incompatible uses, including but not limited to:stewater treatment facilities, high traffic corridors, junkyards, prisons, landfills, large swamps, distribution

    cilities, frequently used railroad tracks, power transmission lines and towers, factories or similar operations,

    urces of excessive noise, and sites with environmental concerns (such as odors or pollution). Amount andaracter of vacant, undeveloped land. The land uses are single-family owner-occupied with some vacantnd. The site is not isolated and is well incorporated into the community. There are no negative norcompatible uses which would impact the desireability of the site.

    TE SUITABILITY

    dequate traffic safety controls (i.e. stop lights, speed limits, turn lanes). Burden on public facilitiesarticularly roads). Access to mass transit (if applicable). Visibility of buildings and/or location of project signin relation to traffic corridors. All of the streets are low-density residential connectors with speed limits in

    e 25-35 mph range. There are stop signs and adequate traffic safety controls in place. The site offers goodcessibility and linkages to area services. It's relation to traffic corridors is agreeable to signage.

    gree of on-site negative features and physical barriers that will impede project construction or adverselyect future tenants; for example: power transmission lines and towers, flood hazards, steep slopes, large

    ulders, ravines, year-round streams, wetlands, and other similar features (for adaptive re-use projects-tability for residential use and difficulties posed by the building(s), such as limited parking, environmental

    oblems or the need for excessive demolition).here are no on-site negative features which would impede project construction or adversely affect futurenants. The site is gently sloped and is well-suited for residential use.

    milarity of scale and aesthetics/architecture between project and surroundings.he surrounding site is predominantly one-story single family residential. Our one-story design will blendamlessly with the existing architecture and scale of the neighborhood.

    each applicable neighborhood feature, enter distance from project in miles.

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (19 of 29)9/17/2008 9:06:13 AM

  • 8/6/2019 Vance Commons App

    20/29

    rint - APP08-0062

    Grocery Store Community/SeniorCenter

    Mall/Strip Center Hospital

    Outdoor Athletic Fields Pharmacy

    Day Care/After School Basic Health Care

    Schools

    Public Transportationop

    Convenience Store

    Public Parks

    Gas Station

    Library

    her facilities or services:e site is approximately one mile from downtown and less than a mile from the post office.

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (20 of 29)9/17/2008 9:06:13 AM

    5 1.3

    5 2.7

    0.5

    0.5

    5

    3

    7

    4

    1

  • 8/6/2019 Vance Commons App

    21/29

    rint - APP08-0062

    evelopment Team

    vide contact information for development team members below:

    nagement Agent mpany: Excel Property Management

    ddress: 1004 Bullard Court, Suite 106

    ty: Raleigh State: NC Zip:

    one Email:

    ntact Name: First: Rita Last: Blackmon

    hitect mpany: Ross Deckard Architects

    ddress: 3200 Atlantic Avenue, Suite 110

    ty: Raleigh State: NC Zip:

    one Email:

    ntact Name: First: James Last: Ross

    orney mpany: Klein Hornig LLC

    ddress: 1401 K Street, NW

    ty: Washington State: DC Zip:

    one Email:

    ntact Name: First: Christopher Last: Hornig

    estor ompany: SunAmerica Affordable Housing Partners

    ddress: 6903 Rockledge Dr

    ty: Bethesda State: MD Zip:

    one Email:

    ntact Name: First: Michael Last: Best

    nsultant/Application Preparer (if different from developer) mpany:

    ddress:

    ty: State: Zip:

    one Email:

    ntact Name: First: Last:

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (21 of 29)9/17/2008 9:06:13 AM

    27615

    (919)878-0522 rblackmon@excelpropertymanag

    27624

    (919)875-0001 [email protected]

    20005

    (202)842-0124 [email protected]

    20817

    (301)493-7810 [email protected]

  • 8/6/2019 Vance Commons App

    22/29

    rint - APP08-0062

    neral Contractor Identity of Interest?mpany: Mutual Builders, Inc.

    ddress: 312 South Third Street

    ty: Smithfield State: NC Zip:

    one Email:

    ntact Name: First: Robbie Last: Parker

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (22 of 29)9/17/2008 9:06:13 AM

    27577

    (919)934-0882 robbie.parker@mutualbuildersinc.

  • 8/6/2019 Vance Commons App

    23/29

    rint - APP08-0062

    ojected Operating Costs

    Project Operations (Year One) Administrative Expenses

    Advertising

    Office Salaries

    Office SuppliesOffice or Model Apartment Rent

    Management Fee

    Manager or Superintendent Salaries

    Manager or Superintendent Rent Free Unit

    Legal Expenses (Project)

    Auditing Expenses (Project)

    Bookkeeping Fees/Accounting ServicesTelephone and Answering Service

    Bad Debts

    Other Administrative Expenses (specify):

    SUBTOTAL

    Utilities Expense

    Fuel Oil

    Electricity (Light and Misc. Power)Water

    Gas

    Sewer

    SUBTOTAL

    Operating and Maintenance Expenses

    Janitor and Cleaning Payroll

    Janitor and Cleaning Supplies

    Janitor and Cleaning Contract

    Exterminating Payroll/Contract

    Exterminating Supplies

    Garbage and Trash Removal

    Security Payroll/Contract

    Grounds Payroll

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (23 of 29)9/17/2008 9:06:13 AM

    4,000

    10,000

    3,600

    17,356

    16,000

    1,000

    4,500

    1,5001,800

    59,756

    10,000

    10,305

    4,855

    25,160

    4,500

    910

    1,275

    2,400

    2,700

  • 8/6/2019 Vance Commons App

    24/29

    rint - APP08-0062

    Grounds Supplies

    Grounds Contract

    Repairs Payroll

    Repairs Material

    Repairs Contract

    Elevator Maintenance/Contract

    Heating/Cooling Repairs and Maintenance

    Swimming Pool Maintenance/Contract

    Snow Removal

    Decorating Payroll/Contract

    Decorating Supplies

    Other (specify):

    Miscellaneous Operating & Maintenance Expenses

    SUBTOTAL

    Taxes and Insurance

    Real Estate Taxes

    Payroll Taxes (FICA)

    Miscellaneous Taxes, Licenses and Permits

    Property and Liability Insurance (Hazard)

    Fidelity Bond Insurance

    Workmen's Compensation

    Health Insurance and Other Employee Benefits

    Other Insurance:

    SUBTOTAL

    Supportive Service Expenses

    Service Coordinator

    Service Supplies

    Tenant Association Funds

    Other Expenses (specify):

    SUBTOTAL

    Reserves

    Replacement Reserves

    SUBTOTAL

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (24 of 29)9/17/2008 9:06:13 AM

    2,100

    3,000

    1,800

    2,275

    1,400

    22,360

    9,000

    4,535

    100

    14,425

    125

    600

    28,785

    4,000

    4,000

    10,000

    10,000

  • 8/6/2019 Vance Commons App

    25/29

    rint - APP08-0062

    TOTAL OPERATING EXPENSES

    ADJUSTED TOTAL OPERATING EXPENSES (Does not include taxes, reserves and resident support services) *TOTAL UNITS(from total units in the Unit Mix section)

    PER UNIT PER YEAR

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (25 of 29)9/17/2008 9:06:13 AM

    150,061

    127,061

    40

    3,177

  • 8/6/2019 Vance Commons App

    26/29

  • 8/6/2019 Vance Commons App

    27/29

    rint - APP08-0062

    2. "Total Operating Expenses" comes from 1st-year cash flow, then it is escalated by 4% per year.3. "Debt Service" is the sum of "regular/amortized loan debt service + non-amortizing annual service" as entered by user from

    Funding Sources section.4. "Net Cash Flow" is "Net Rental/Other Income" minus "Total Operating Expenses" minus "Debt Service".5. "Debt Coverage Ratio" is ("Net Rental/Other Income" minus "Total Operating Expenses") divided by "Debt Service".

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (27 of 29)9/17/2008 9:06:13 AM

  • 8/6/2019 Vance Commons App

    28/29

    rint - APP08-0062

    inimum Set-Asides

    NIMUM REQUIRED SET ASIDES (No Points Awarded):

    Select one of the following two options:

    20% of the units are rent restricted and occupied by households with incomes at or below 50% of the median income (Note: No TaxCredit Eligible Units in the the project can exceed 50% of median income)

    40% of the units are rent restricted and occupied by households with incomes at or below 60% of the median income (Note: No TaxCredit Eligible Units in the the project can exceed 60% of median income)

    If requesting RPP funds:40% of the units are occupied by households with incomes at or below 50% of median income.

    State Tax Credit and QAP Targeting Points:Low Income County:

    At least forty percent (40%) of qualified units will be affordable to households with incomes at or below fifty percent (50%) of countymedian income.At least forty percent (40%) of qualified units will be affordable to and occupied by households with incomes at or below fifty percent(50%) of county median income.

    Tax Exempt BondsThreshold requirement (select one):At least ten percent (10%) of qualified units will be affordable to and occupied by households with incomes at or below fifty percent(50%) of county median income.At least five percent (5%) of qualified units will be affordable to and occupied by households with incomes at or below forty percent(40%) of county median income.

    Eligible for targeting points (select one):At least twenty percent (20%) of qualified units will be affordable to and occupied by households with incomes at or below fiftypercent (50%) of county median income.At least ten percent(10%) of qualified units will be affordable to and occupied by households with incomes at or below forty percent(40%) of county median income.

    ttps://www.nchfa.org/Rental/RTCApp/(S(y340pl45...38A3FD182&SNID=FCB06F01B0E3446CB8A36F10D020E47E (28 of 29)9/17/2008 9:06:13 AM

  • 8/6/2019 Vance Commons App

    29/29

    rint - APP08-0062

    ull Application Checklist

    PLEASE indicate which of the following exhibits are attached to your application. Others may be required as noted.

    A Nonprofit Organization Documentation or For-profit Corporation Documentation

    B Current Financial Statements/Principals and Owners (signed copies)

    C Ownership Entity Agreement, Development Agreement or any other agreements governing development services

    D Management Agent Agreement

    E Owner and Management Experience & Management Questionnaire (Appendix C)

    F Local Government Letter or Letter from Certified Engineer or Land Surveyor Confirming Floodplain Designation with Mapshowing all flood zones (original on letterhead, no fax or photocopies)

    G Local Government Letter Confirming Zoning including any pending notices or hearings (original on letterhead, no fax orphotocopies)

    H Letters from Local Utility Providers regarding availability and capacity (original on letterhead, no fax or photocopies)

    I Documentation from utility company or local PHA to support estimated utility costs

    J Appraisal (required for land costs greater than $15,000 and for all Adaptive Re-use and Rehab projects)

    K Site plan, floor plans and elevations for all projects. Scope of work for Adaptive Re-use and Rehab projects. (Full Size, 24 x 36inches)

    L Hazard and structural inspection and termite reports (Adaptive Re-use and Rehab projects only)

    M Copy of certificate of occupancy or proof of placed-in-service date (Rehabs Only)

    N Proposed Relocation Plan including relocation budget and copies of notices. Required for all Rehabs and any projectsinvolving existing occupants of any dwellings to be rehabbed or demolished.

    O Evidence of Permanent Loan Commitment and other sources of funds ( i.e. Equity letter, AHP, RD and local governmentfunds). For Rehabs with existing loans provide 1) copies of loan documents, 2) current loan balances from existing lenders withreserve balances, 3) letter from lender that outlines assumption requirements.

    P Local Housing Authority Agreement and Project Based Rental Assistance Letter, if applicable (Sample letters provided inAppendix I). For projects with existing PBRA contracts, provide a copy of the current contract and bank statement or otherdocumentation verifying reserve balances and annual reserve contribution requirements.

    Q Statement regarding terms of Deferred Developer Fee. If a nonprofit is involved, a resolution from their board approvingdeferral of fee is required.

    R Inducement Resolution (Tax-Exempt Bond Financed Projects only)