Spring Brook App

Embed Size (px)

Citation preview

  • 8/6/2019 Spring Brook App

    1/29

    rint - APP08-0154

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

    roject Description

    oject Name: Springbrook Apartments

    dress: Crescent Drive

    ty: Wilson County: Wilson Zip:

    ensus Tract: 4 Block Group: 2

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

    olitical Jurisdiction: City of Wilson

    risdiction CEO Name:First:Bruce Last:Rose

    Title: Mayor

    risdiction Address: 112 Goldsboro Street East

    risdiction City: Wilson Zip:

    risdiction Phone:

    e Latitude:

    e Longitude:

    oject Type: New Construction

    this project a previously awarded tax credit development? Yes

    If yes, what is the project number: 2223 Is this a request for supplemental credits?No

    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):

    ehab:

    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(rkbjufzio...EEA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (1 of 29)9/17/2008 10:16:02 AM

    27893

    27893

    (252)399-2310

    35.7257

    -77.9194

  • 8/6/2019 Spring Brook App

    2/29

    rint - APP08-0154

    If yes, please describe:

    rget Population:Family

    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(rkbjufzio...EEA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (2 of 29)9/17/2008 10:16:02 AM

    3

    4

  • 8/6/2019 Spring Brook App

    3/29

    rint - APP08-0154

    pplicant Information

    icate below an individual or a validly existing entity (a corporation, nonprofit, limited partnership or LLC) as the official applicant. UndeP Section III(C)(5) only this individual or entity will be able to make decisions with regard to this application. If awarded the applicant

    come part of the ownership entity. The applicant will execute the signature page for this application.

    pplicant Name: Guilford Financial Services, LLC

    dress: Post Office Box 29407

    ty: Greensboro State: NC Zip:

    ontact: First: Maida Last:Renson Title:Manager

    lephone:

    Phone:

    x:

    mail Address:

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

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzio...EEA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (3 of 29)9/17/2008 10:16:02 AM

    27429-9407

    (336)373-0600

    (336)908-7718

    (336)373-0601

    [email protected]

  • 8/6/2019 Spring Brook App

    4/29

    rint - APP08-0154

    te Description

    al Site Acreage: Total Buildable Acreage:

    If buildable acreage is less than total acreage, please explain:

    A portion of the property is set aside for potential wetlands and a buffer from a nearby floodplain as well asa for stormwater retention area.

    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:

    e 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:

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

    If yes:(a) Describe placement of project buildings in relation to this area:

    All of the buildings are at least 25 feet away from the edge of the 100 year floodplain and will be built well

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzio...EEA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (4 of 29)9/17/2008 10:16:02 AM

    8.75 5.4

  • 8/6/2019 Spring Brook App

    5/29

    rint - APP08-0154

    above the floodplain level.

    (b) Describe flood mitigation if the project will have improvements within the 100 year floodplain:

    No project improvements will be within the 100 year floodplain. We will leave a buffer between the potentialfloodplain and the buildings. In addition, all buildings will be on building pads that will be built up to insure

    that all finished floors are well above the floodplain.

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzio...EEA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (5 of 29)9/17/2008 10:16:02 AM

  • 8/6/2019 Spring Brook App

    6/29

    rint - APP08-0154

    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 fopurchase 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(rkbjufzio...EEA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (6 of 29)9/17/2008 10:16:02 AM

    05/23/2008

    437,500

  • 8/6/2019 Spring Brook App

    7/29

    rint - APP08-0154

    oning

    esent zoning classification of the site:RA-8

    multifamily use permitted?Yes

    e variances, special or conditional use permits or any other item requiring a public hearing needed to develop this proposal?No

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

    If yes, specify permit or variance required and date obtained. If no, describe permits/variances required and schedule for obta

    them:

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

    If yes, describe below:

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

    If yes, describe below:

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzio...EEA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (7 of 29)9/17/2008 10:16:02 AM

  • 8/6/2019 Spring Brook App

    8/29

    rint - APP08-0154

    wnership Entity

    wner Name: Wilson MMR Limited Partnership

    dress: Post Office Box 29407

    y: Greensboro State:NC Zip:

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

    ote: Do not submit social security numbers for individuals.

    tity Type: Limited Partnership

    tity Status: Already Formed

    the applicant requesting that the Agency treat the application as Non-Profit sponsored? No

    the applicant requesting that the Agency treat the application as CHDO sponsored? No

    st all general partners, members,and principals. Specify nonprofit corporate general partners or members.ck [Add] to add additional partners, members, and principals.

    Org: Wilson MMR GP, LLC

    st Name: Maida Last Name: Renson Function: Managing General Partnerdress: P. O. Box 29407

    ty: Greensboro State: NC Zip: 27429-9407

    one: Fax:

    Mail: Nonprofit: No

    Org: Guilford Financial Services, LLC

    st Name: Maida Last Name: Renson Function: Principal

    dress: P. O. Box 29407

    ty: Greensboro State: NC Zip: 27429-9407

    one: Fax:

    Mail: Nonprofit: No

    Org: Carolina Community Developers, LLC

    st Name: Maida Last Name: Renson Function: Principal

    dress: P. O. Box 29407

    ty: Greensboro State: NC Zip: 27429-9407

    one: Fax:

    Mail: Nonprofit: No

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzio...EEA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (8 of 29)9/17/2008 10:16:02 AM

    27429-9407

    26-1394492

    (336)373-0600 (336)373-0601

    [email protected]

    (336)373-0600 (336)373-0601

    [email protected]

    (336)373-0600 (336)373-0601

    [email protected]

  • 8/6/2019 Spring Brook App

    9/29

  • 8/6/2019 Spring Brook App

    10/29

    rint - APP08-0154

    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

    atistics

    All

    Units

    Units

    Gross Monthly

    Rental 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):

    Elevators - Number of Elevators:

    uare Footage Information

    oss Floor Square Footage:

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

    tes

    Please refer to the Income Limits and Maximum Housing Expense Table to ensure that Total Monthly Tenant Expenses for low inc

    units are within established thresholds.

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (10 of 29)9/17/2008 10:16:02 AM

    38 6 15004

    38 6 15004

    19 2

    1,089

    37,000

    36,195

    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 Spring Brook App

    11/29

    rint - APP08-0154

    argeting

    ecify Low Income Unit Targeting in table below. List each applicable targeting combination in a separate row below. Click [Add] to cother 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

    targeted at percent of median income affordable to

    targeted at percent of median income affordable to/occupied by

    targeted at percent of median income affordable to

    targeted at percent of median income affordable to

    targeted at percent of median income affordable to/occupied by

    targeted at percent of median income affordable to

    targeted at percent of median income affordable to

    tal 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(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (11 of 29)9/17/2008 10:16:02 AM

    3 40

    3 50

    6 60

    5 40

    4 50

    9 60

    2 40

    2 50

    4 60

    38

  • 8/6/2019 Spring Brook App

    12/29

    rint - APP08-0154

    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 serbelow.

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

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

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

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (12 of 29)9/17/2008 10:16:02 AM

    587,800

    0.00 20 20

    825,568 0 30 30 0

    3,701,802

    100

    5,115,270

    75

  • 8/6/2019 Spring Brook App

    13/29

    rint - APP08-0154

    ans with Variable Amortizationease fill in the annual debt service as applicable for the first 20 years of the project life.

    PP Loan

    ear:mt:

    1 2 3 4 5 6 7 8 9 10

    ear:mt:

    11 12 13 14 15 16 17 18 19 20

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (13 of 29)9/17/2008 10:16:02 AM

    21674 21076 20411 19675 18862 17968 16990 15932 14757 13493

    12122 10639 9038 7312 5455 3458 1315 0 0 0

  • 8/6/2019 Spring Brook App

    14/29

    rint - APP08-0154

    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 Improvements

    4 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(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (14 of 29)9/17/2008 10:16:02 AM

    861,733 861,733

    2,187,131 2,186,381

    178,730 178,730

    63,151 63,151

    248,805 248,805

    106,134 106,134

    65,668 65,668

    43,650 43,650

    31,260 31,260

    3,786,262

    34,825 34,825

    145,000 129,320

    617 617

    2,250 2,250

    70,260 70,260

    1,250 1,250

    8,800 8,800

    4,300 4,300

    5,500

  • 8/6/2019 Spring Brook App

    15/29

    rint - APP08-0154

    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(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (15 of 29)9/17/2008 10:16:02 AM

    272,802

    7,500 5,000

    25,000

    2,200

    34,844

    15,000 13,045

    4,000

    13,000

    26,600

    128,144

    13,000 13,000

    399,000 399,000

    Other Basis Expense (s

    Other Basis Expense (s

    17,100

    Other Non-basis Expen

    Other Non-basis Expen

    429,100

    11,400

    82,562

    Other Reserve (specify)

    Other Reserve (specify)

    4,710,270 0 4,467,179

    0

    4,467,179 0 4,467,179

    100.00% 100% 100%

    4,467,179 0 4,467,179

    130.00% 130.00%

    5,807,333 0 5,807,333

  • 8/6/2019 Spring Brook App

    16/29

    rint - APP08-0154

    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:

    land appraised less than purchase price

    Total Replacement Cost per unit:95,939

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (16 of 29)9/17/2008 10:16:02 AM

    3.40 8.50

    493,623 0 493,623

    522,660 0 522,660

    498,590 498,590

    405,000

    5,115,270

    522,660

  • 8/6/2019 Spring Brook App

    17/29

    rint - APP08-0154

    arket Study Information

    ase provide a detailed description of the proposed project:

    is project will consist of 19 duplex buildings (for a total of 38 units) plus a community building on a siteat totals approxumately 8.75 acres. A portion of the site is set aside as non-buildable to protect potentialetlands.

    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:

    Architectural shingles, multiple roof lines, gables, dormers, and many architectural details.

    ve you built other tax credit developments that use the same building design as this project?Yes

    If yes, please provide name and address:

    Willow Grove Apartments322 Mt. Tabor RoadRed Springs, NC 28377

    Stokesburg MeadowsStokesburg RoadWalnut Cove, NC 27042

    e Amenities:

    ayground, walking trails consisting of a 4' to 6' continuous sidewalk around the property, gazebo, coveredcnic area with 2 tables and grill, three outdoor sitting areas with benches,community room with TV,sident computer center (with 2 computers with high speed internet access), common laundry area, andchenette.

    site Activities:

    e site manager will be responsible for all on-site activities and programs. The manager will also holdecial events throughout the year, and especially at holiday times.

    esidents will have access to a computer center with high-speed internet access in the community buildingeducational and recreational use. The community building will also include full kitchen facilities and

    ting area.

    ndscaping Plans:

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (17 of 29)9/17/2008 10:16:02 AM

  • 8/6/2019 Spring Brook App

    18/29

    rint - APP08-0154

    e site will retain some of the natural woods as perimeter buffers as well as attractive foundation plantingsd specimen evergreen and deciduous trees and bushes such as holly, deodora cedars, azaleas, crepe

    yrtle and other attractive species.

    erior Apartment Amenities:

    partments will include ranges, range hoods, dishwashers, refrigerators, storage, washer/dryer hookups,

    ni-blinds, pantries, TV cable connections, and walk-in closets.

    you plan to submit additional market data (market study, etc.) that you want considered? Yes

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

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (18 of 29)9/17/2008 10:16:02 AM

  • 8/6/2019 Spring Brook App

    19/29

    rint - APP08-0154

    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.

    here is a significant amount of growth in the area, especially on the western portion of Wilson. The area

    round the site has recently experienced significant commercial growth. The commercial sites are generallyewer, well-maintained and successful.

    his economic vitality is also supported by a large development of single family homes being constructedn land adjacent to the proposed site.

    URROUNDING LAND USES AND AMENITIES

    nd use pattern is residential in character (single and multifamily housing). Extent that the location isolated. Effect of industrial, large-scale institutional or other incompatible uses, including but not limited to:astewater treatment facilities, high traffic corridors, junkyards, prisons, landfills, large swamps, distributioncilities, 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 proposed site is ideally situated in an area with new single familymes as well as many attractive retail and commercial establishments that will offer convenient amenities to

    e residents. There is no known incompatible land use near the site that would adversely affect the residentsany way. There is no land close to the site that is vacant or is not in the process of being developed.

    TE SUITABILITY

    equate 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. The site is situated near Forest Hills Road, a road that is well designed, and

    s adequate traffice controls to handle the retail, commercial and residential traffic. Residents will enter andit the site onto a new extension of Crescent Drive before going to Forest Hills Road. Public transportationavailable very nearby on Forest Hills Road. A bus route has been included in the packet of additional

    arketing materials attached to this application. The development will be at least partially visible to traffic onrest Hills Road.

    egree 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, largeulders, ravines, year-round streams, wetlands, and other similar features (for adaptive re-use projects-itability for residential use and difficulties posed by the building(s), such as limited parking, environmentaloblems or the need for excessive demolition).

    he site includes approximately three acres that might be considered wetlands. The site plan, however, wasarefully designed to avoid and protect these areas. There are no other known potential impediments tother construction or enjoyment of the residents.

    milarity of scale and aesthetics/architecture between project and surroundings.

    he proposed structures represent a design that should integrate nicely with the architectural style andcale with the nearby single family homes recently built and under construction.

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (19 of 29)9/17/2008 10:16:02 AM

  • 8/6/2019 Spring Brook App

    20/29

    rint - APP08-0154

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

    Grocery StoreCommunity/Senior

    Center

    Mall/Strip Center Hospital

    Outdoor Athletic Fields Pharmacy

    Day Care/After School Basic Health Care

    Schools

    Public Transportation

    op

    Convenience Store

    Public Parks

    Gas Station

    Library

    her facilities or services:

    e City of Wilson also offers a large number of cultural and recreation facilities and events. For example,sidents can visit Imagination Station, a science and technology center. They can go to the botanicalrdens, the symphony, the North Carolina Baseball Museum, go to the races, watch the Wilson Tobs playseball, go fishing at the reservoir and other cultural and historic activities.

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (20 of 29)9/17/2008 10:16:02 AM

    12.3

    3 0.9

    8 0.5

    4 0.2

    8

    1

    2

    3

    2

    2

  • 8/6/2019 Spring Brook App

    21/29

    rint - APP08-0154

    evelopment Team

    ovide contact information for development team members below:

    nagement Agent

    ompany: Partnership Property Management

    dress: P.O. Box 26405

    ty: Greensboro State: NC Zip:

    one Email:

    ontact Name: First: Mike Last: Holoman

    chitect

    ompany: Smith Norwood Architecture & Design, PA

    dress: 608 Gaston St., Suite 100

    ty: Raleigh State: NC Zip:

    one Email:

    ontact Name: First: Jill Last: Smith

    orney

    ompany: Schell,Bray,Aycock,Abel & Livingston, PLLC

    dress: 230 N.Elm St. Suite 1500

    ty: Greensboro State: NC Zip:

    one Email:

    ontact Name: First: Garland Last: Graham

    estor

    ompany: Raymond James Tax Credit Funds, Inc.

    dress: 880 Carillon Parkway, Dept. 20485

    ty: St. Petersburg State: FL Zip:

    one Email:

    ontact Name: First: Craig Last: Descalzi

    nsultant/Application Preparer (if different from developer)

    ompany:

    dress:

    ty: State: Zip:

    one Email:

    ontact Name: First: Last:

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (21 of 29)9/17/2008 10:16:02 AM

    27404-6405

    (800)735-2962 [email protected]

    27603

    (919)807-1111 [email protected]

    27401

    (336)370-8843 [email protected]

    33716

    (800)438-8808 Craig.Descalzi@RaymondJames.

  • 8/6/2019 Spring Brook App

    22/29

    rint - APP08-0154

    neral Contractor Identity of Interest?

    ompany: EST General Contractors, Inc.

    dress: 100 Tilghman Dr.

    ty: Dunn State: NC Zip:

    one Email:

    ontact Name: First: Ed Last: Turlington

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (22 of 29)9/17/2008 10:16:02 AM

    28334

    (910)891-5465 [email protected]

  • 8/6/2019 Spring Brook App

    23/29

    rint - APP08-0154

    rojected Operating Costs

    Project Operations (Year One)

    Administrative Expenses

    Advertising

    Office Salaries

    Office Supplies

    Office 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 Services

    Telephone 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(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (23 of 29)9/17/2008 10:16:02 AM

    1,000

    10,920

    2,000

    20,520

    3,000

    2,500

    Training 350,Cr.Bureau7,375

    47,315

    3,000

    600

    3,600

    5,400

  • 8/6/2019 Spring Brook App

    24/29

    rint - APP08-0154

    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(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (24 of 29)9/17/2008 10:16:02 AM

    10,800

    12,775

    4,000

    6,000

    6,750

    45,725

    27,360

    2,400

    6,500

    900

    150

    37,310

    0

    9,500

    9,500

  • 8/6/2019 Spring Brook App

    25/29

    rint - APP08-0154

    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(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (25 of 29)9/17/2008 10:16:02 AM

    143,450

    106,590

    38

    2,805

  • 8/6/2019 Spring Brook App

    26/29

  • 8/6/2019 Spring Brook App

    27/29

    rint - APP08-0154

    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(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (27 of 29)9/17/2008 10:16:02 AM

  • 8/6/2019 Spring Brook App

    28/29

    rint - APP08-0154

    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: NCredit 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: NCredit 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:Moderate Income County:

    At least twenty-five percent (25%) of qualified units will be affordable to and occupied by households with incomes at or below percent (40%) of county median income.

    At least fifty percent (50%) of qualified units will be affordable to households with incomes at or below fifty percent (50%) of comedian income.

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

    ttps://www.nchfa.org/Rental/RTCApp/(S(rkbjufzi...EA349192F&SNID=ECF5DA43519E4584B2C69100FFA4945B (28 of 29)9/17/2008 10:16:02 AM

  • 8/6/2019 Spring Brook App

    29/29

    rint - APP08-0154

    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, 24inches)

    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 dwell ings 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 lenderreserve 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)