Upload
ryan-sloan
View
234
Download
0
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
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
(919)622-2293 (919)286-6070
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.htm8/6/2019 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)