as he brooke
TRANSCRIPT
-
8/6/2019 As He Brooke
1/34
Is project in Qualified Census Tract & Difficult to Develop area?
Does a community revitalization plan exist?
Print Preview - Final Application
Tax Credits, RPP Loans, and/or Tax Exempt Bond Loans
Project Name and Location
Project Name: Ashebrooke Apartments
Address: Randall Lane
City: Goldsboro County: Wayne Zip: 27533
Census Tract: 13 Block Group:
No
No
Political Jurisdiction: City of Goldsboro
Jurisdiction CEO Name: First: Last:Al King Title: Mayor
Jurisdiction Address: P.O. Drawer A
Jurisdiction City: Goldsboro Zip: 27533-9701
Jurisdiction Phone: (919)580-4330
Site Latitude:
Site Longitude:
Page 1 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
2/34
Is this project a follow-on (Phase II, etc) to a previously-awarded tax credit development project?
If yes, list names of previous phase(s):If yes, list names of previous phase(s):
Will the project be receiving project based federal rental assistance?
If yes, provide the subsidy source:If yes, provide the subsidy source: and number of units:and number of units:
Target Population: Family
Indicate below any additional targeting for special populations proposed for this project:
Project Description
Project Type:* New Construction Rehab Adaptive Reuse
No
No
Mobility impaired handicapped: 5% of units comply with QAP Section IV(F)(3) (in addition to the units required by other federaland state codes.)
Persons with disabilities or homeless populations: the greater of 5 units or 10% of the total units
Remarks:
Page 2 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
3/34
Applicant Information
Applicant Name: John Bell
Address: 1204 East Ash St.
City: State: NC Zip:Goldsboro 27530
Contact: First: Last: Title:John Bell
Telephone: (919)734-4321
Alt Phone:
Fax: (919)734-1840
Email Address: [email protected]
Page 3 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
4/34
Total Site Acreage: Total Buildable Acreage:
If buildable acreage is less than total acreage, please explain:
Identify utilities and services currently available (and with adequate capacity) for this site:
Storm Sewer Water Sanitary Sewer Electric
Is the demolition of any buildings required or planned?
If yes, please describe:
Are existing buildings on the site currently occupied?
If yes:(a) Briefly describe the situation:
(b) Will tenant displacement be temporary?
(c) Will tenant displacement be permanent?
Is the site directly accessed by an existing, paved, publicly maintained road?
If no, please explain:
Is any portion of the site located inside the 100 year floodplain?
If yes:(a) Describe placement of project buildings in relation to this area:
(b) Describe flood mitigation if the project will have improvements within the 100 year floodplain:
Site Description
9.1 9.1
No
No
Yes
No
Page 4 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
5/34
-
8/6/2019 As He Brooke
6/34
Does the owner have fee simple ownership of the property (site/buildings)?
If yes provide:
Purchase Date: Purchase Price:
If no:
Site Control
No
(a) Does the owner/principal or ownership entity have vaild 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 for
purchase of the property and the seller of the property?If yes, specify the relationship:
Yes
John Bell, a proposed member of Goldsboro Housing Associates, LLC, is the fee simple owner ofthe property.
(c) Enter the current expiration date of the option/contract to purchase: 12/31/2004
(D) Enter Purchase Price: 250,000
Page 6 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
7/34
Present zoning classification of the site:
Is mutifamily use permitted?
Are variances, special or conditional use permits or any other item requiring a public hearing needed to develop this proposal?
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 obtainingthem:
Are there any existing conditions of historical significance located on the project site that will require State Historic Preservation office review?
If yes, describe below:
Are there any existing conditions of environmental significance located on the project site?
If yes, describe below:
Zoning
R-12
Yes
No
No
No
Page 7 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
8/34
-
8/6/2019 As He Brooke
9/34
-
8/6/2019 As He Brooke
10/34
Square Footage Information
Notes
Project Includes:Separate community building -- Sq. Ft. (Floor Area):Sq. Ft. (Floor Area): 1,1131,113
Community space within residential bulding(s) -- Sq. Ft. (Floor Area):Sq. Ft. (Floor Area):
Elevators -- Number of Elevators:Number of Elevators:
Gross Floor Square Footage: 60,275
Total Net Sq. Ft. (All Heated Areas): 57,590
** 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.
Page 10 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
11/34
Specify Low Income Unit Targeting in table below. List each applicable targeting combination in a separate row below. Click [Add] to createanother row. Click "X" (at the left of each row) to delete a row. Add as many rows as needed.
Total Low Income Units:
Note: This number should match the total number of low income units in the Unit Mix section.
Targeting
# BRs Units %
1 1 targeted at 40 percent of median income.
2 2 targeted at 40 percent of median income.
2 3 targeted at 40 percent of median income.
3 7 targeted at 40 percent of median income.
3 1 targeted at 40 percent of median income.
1 3 targeted at 50 percent of median income.
2 5 targeted at 50 percent of median income.
3 5 targeted at 50 percent of median income.
3 1 targeted at 50 percent of median income.
1 4 targeted at 60 percent of median income.
2 12 targeted at 60 percent of median income.
3 10 targeted at 60 percent of median income.
3 1 targeted at 60 percent of median income.
55
Page 11 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
12/34
Estimated pricing on sale of Federal Tax Credits: $0.
Remarks concerning project funding sources:(Please be sure to include the name of the funding source(s))
Loans with Variable AmortizationPlease fill in the annual debt service as applicable for the first 20 years of the project life.
Funding Sources
Source AmountNon-
Amortizing*Rate(%)
Term(Years)
Amort.Period(Years)
AnnualDebt
Service
Bank Loan 330,000 7.50 30 30 27,688
RPP Loan 824,350 1.00 20 20Local 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) 849,892 0 30 30 0
State Tax Credit(Direct Refund)
Equity: Federal LIHTC 2,688,789
Non-Repayable Grant
Equity: Historic Tax Credits
Deferred Developer Fees
Owner Investment
Other - Specify:
Total Sources** 4,693,031
* "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.
80
Page 12 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
13/34
RPP Loan
Year:Amt:
1
23720
2
23656
3
23517
4
23296
5
22988
6
22587
7
22088
8
21484
9
20768
10
19933
Year:Amt:
11
18971
12
17875
13
16636
14
15246
15
13696
16
11975
17
10075
18
7984
19
5692
20
3186
Page 13 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
14/34
Development Costs
Item Cost Element TOTAL COSTEligible Basis
30% PV 70% PV
1 Purchase of Buildings (Rehab) 0
2 Demoli tion
3 On-site Improvements 495,000 495,000
4 Rehabilitation
5 Construction of New Building(s) 2,450,000 2,450,000
6 Accessory Building(s)
7 General Requirements 176,700 176,700
8 Contractor Overhead 62,434 62,434
9 Contractor Profit 187,302 187,302
10 Construction Contingency 101,143 101,143
11 Architect's Fee - Design 35,000 35,000
12 Architect's Fee - Inspection 7,000 7,000
SUBTOTAL (lines 1 through 12) 3,514,579
13 Construction Insurance (prorate) 8,000 8,000
14 Construction Loan Orig. Fee (prorate) 10,800 10,800
15 Construction Loan Interest (prorate) 75,000 75,000
16 Construction Loan Credit Enhancement (prorate)
17 Construction Period Taxes (prorate) 2,000 2,000
18 Water, Sewer and Impact Fees
19 Survey 36,000 36,000
20 Property Appraisal 5,000 0 5,000
21 Environmental Report 2,500 2,500
22 Market Study 4,000 4,000
23 Bond Costs (specify)
24 Cost of Issuance
25 Placement Fee
26 Permanent Loan Origination Fee 7,700
27 Permanent Loan Credit Enhancement
28 Title and Recording 2,000
SUBTOTAL (lines 13 through 28) 153,000
29 Real Estate Attorney 15,000 15,000
30 Other Attorney's Fees 20,000 20,000
31 Tax Credit App Fees 24,177 24,177
32 Cost Certification/Accounting Fees 5,000 5,000
33 Tax Opinion
34 Organizational (Partnership) 1,000
35 Tax Credit Monitoring Fee 33,000
SUBTOTAL (lines 29 through 35) 98,177
36 Furnishings and Equipment
37 Relocation Expenses 0 0
38 Developer's Fee (max 15% lines 2-36, less 8 & 9) 527,403 527,403
39 Credit Report 0 0
40 Other Basis Expense (specify)
41 Rent-up Expenses 15,000
42 Other Non-basis Expense (specify)
43 Other Non-basis Expense (specify)
SUBTOTAL (lines 36 through 43) 542,403
44 Rent up Reserve 16,500
Page 14 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
15/34
Comments:
45 Operating Reserve 118,372
46 Other Reserve (specify)
47 Other Reserve (specify)
48 DEVELOPMENT COST (lines 1-47) 4,443,031 0 4,249,459
49 Less Federal Financing
50 Less Disproportionate Standard
51 Less Nonqualified Nonrecourse Financing
52 Less Historic Tax Credit (residential) 0
53 TOTAL ELIGIBLE BASIS 4,249,459 0 4,249,459
54 Applicable Fraction (percentage of LI Units) 100.00% 100% 100%
55 Basis Before Boost 4,249,459 0 4,249,459
56 Boost for QCT/DDA (if applicable, enter 130%) 100.00% 100.00%
57 TOTAL QUALIFIED BASIS 4,249,459 0 4,249,459
58 Tax Credit Rate 0.00% 7.91%
59 Federal Tax Credits at Estimated Rate 336,132 0 336,132
60 Federal Tax Credits at 8.5% or 3.75% 361,204 0 361,204
61 Federal Tax Credits Requested 0
62 Land Cost 250,000
63 TOTAL REPLACEMENT COST 4,693,031
LIne 19 includes both surveying and engineering fees.
Page 15 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
16/34
Please provide a detailed description of the proposed project:
Construction (check all that apply):
Brick Vinyl Wood HardiPlank Balconies/Patios Sunrooms Front Porches
Front Gables or Dormers Wide Banding or Vertical/Horizontal Siding
Other:
Have you built other tax credit developments that use the same building design as this project?
If yes, please provide name and address:
Site Amenities (check all that apply):
Onsite Activities:
Landscaping Plans:
Market Study Information
The proposed project is a fifity-five (55) unit family rental communtiy off Randall Lane in Goldsboro.Ashebrooke Apartments will consist of 1,2, and 3 bedroom apartments. There will be a separateoffice/community/laundry building, a playground, a picnic area and a walking trail for the residentsuse. The development will incorporate both garden and townhouse style apartments. The site'sclose proximity to shopping, schools and a grocery store make it a desirable location. The proposed
development is also located in the area of Goldsboro that is experiencing growth. The units will betargeted to households at 50-60% AMI. In addition, 10% of the units will be target to the mobilityimpaired.
30 Year Dimensional Roof Shingles
Yes
-White Oak Manor Apartments 41 Manor Lane Swansboro, NC 28584-Ridgewood Apts; 1018 Wait Ave; Wake Forest, NC 27857-Park Place Apartments; 107 Luxury Lane; Knightdale, NC 27545
Community Bldg - Sq Ft: 1,113 Community Room - Sq Ft: Garages - Number:
Laundry Rm Screened Porch Resident Computer Center Exam Rm Reading Rm/Library
Game/Craft Rm Exercise Rm TV Rm Beauty Salon Vending Rm
Chapel/Prayer Rm Picnic Area Onsite Leasing Office Onsite Mgr Onsite Maint. Person
Irrigated Lawns Security Gate Car Care Area Storage Units Gazebos
Walking Trails Garden Spots Basketball/Tennis Court Playground Ball Field
Pool Fitness Stations Horseshoe Pit Shuffleboard Covered Drive Thru
Resident will have full use of the computer center located in the communtiy building. Periodictraining courses will be conducted on computer hardware and software. Periodic homeownershipcounseling courses will also be conducted for those interestd in pursuing homeownership.
Each building will have landscaped planting in front of each apartment, in place in mulch beds.Trees will also be planted in front of and around the building and common areas where existingtrees may not be or can not be saved. The budgeted amount for landscaping in $1000 per unit.
Page 16 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
17/34
Interior Apartment Amenities (check all that apply):
Flooring: Carpet Vinyl Wood Wood Parquet Ceramic Tile Other
Heating/Cooling: Central Air Gas Heat Heat Pump Electric Pump
Do you plan to submit additional market data (market study, etc.) that you want considered?
If yes, please make sure to include the additional information in your pre-application packet.
Range Hood Dishwasher Disposal Refrigerator (frost free) Storage interior/exterior
W/D Hookups Mini-blinds Pantry Ceiling fans Walk-in closets
VCT
No
Page 17 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
18/34
-
8/6/2019 As He Brooke
19/34
For each applicable neighborhood feature, enter distance from project in miles.
Other facilities or services:
Grocery Store.7 Community/Senior Center1.8
Mall/Strip Center0.3 Hospital3
Outdoor Athletic Fields1 Pharmacy1
Day Care/After School0.25 Basic Health Care0.75
Schools0.25 Medical Offices0.75
Public Transportation Stop0.1 Bank/Credit Union0.5
Convenience Store0.25 Restaurants0.5
Basketball/Tennis Courts1 Professional Services1
Public Parks0.3 Movie Theater0.5
Gas Station0.25 Video Rental1.5
Library1.5 Public Safety (Fire/Police)0.25
Fitness/Nature Trails0.25 Post Office1.5
Public Swimming Pools
Page 19 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
20/34
-
8/6/2019 As He Brooke
21/34
DevelopmentList number low-income/tax credit housing projects and units developed, operated, and maintained in compliance by the principal(s) betweenDecember 1, 1996 and January 1, 2003:
ManagementList number of low-income housing tax credit units managed in the past 10 years:
Has any owner, principal, or management agent been debarred or received a limited denial participation in the past 10 years by any federal or
state agency?
Has any owner, principal, or management agent been involved in a bankruptcy, an adverse fair housing settlement, an adverse civil rights
settlement, or an adverse federal or state government proceeding and settlement in the past 10 years?
Has any owner or principal been in a mortgage default or delinquency of three months or more within the last 5 years on a FHA-insuredproject, a Rural Development funded rental project, a tax-exempt funded mortgage, a tax credit project, or any other publicly subsidized
project?
Has any owner or principal been involved within the last 10 years in a project which previously received an allocation of tax credits but failed tomeet compliance standards of the tax credit allocation, including return of a reservation of tax credits to the Agency after the carryover
agreement has been signed?
Has any owner or principal had a Form 8823 filed with the IRS for noncompliance on a project using low-income housing tax credits or
received a letter of non-compliance from the Agency?
Project Team Experience
North Carolina Other States
Projects: 9 0
Units: 370 0
North Carolina Other States
Projects: 17 0
Units: 728 0
No
No
No
No
No
Page 21 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
22/34
Financing Commitments
Does the project have a firm commitment for construction financing? No
Does the project have a letter of intent for private permenant financing? Yes
Does the project have a firm commitment for government financing? No
Does the project have a letter of intent from an investor? Yes
Is any portion of the eligible basis of new contruction or rehabilitation financed with federal subsidies other than CDBG funds or fundsfrom the HOME program? No
If yes, indicate the type and amount below:
Tax Exempt Financing: $
RD 515 Financing: $
Hope VI Financing: $
Other: $
If Other, specify the type of Federal subsidy:
Page 22 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
23/34
Project Operations (Year One)
Projected Operating Costs
Administrative Expenses
Advertising 3,000
Office Salaries
Office Supplies
Office or Model Apartment Rent
Management Fee 17,235
Manager or Superintendent Salaries 18,000
Manager or Superintendent Rent Free Unit
Legal Expenses (Project) 500
Auditing Expenses (Project) 4,000
Bookkeeping Fees/Accounting Services
Telephone and Answering Service 2,500
Bad Debts
Other Administrative Expenses (specify):500
SUBTOTAL 45,735
Utilities ExpenseFuel Oil
Electricity (Light and Misc. Power) 9,500
Water 1,300
Gas
Sewer 850
SUBTOTAL 11,650
Operating and Maintenance Expenses
Janitor and Cleaning Payroll
Janitor and Cleaning Supplies
Janitor and Cleaning Contract
Exterminating Payroll/Contract 3,500
Exterminating Supplies
Garbage and Trash Removal 9,500
Security Payroll/Contract
Grounds Payroll
Grounds Supplies 2,500
Grounds Contract 9,000
Repairs Payroll 18,000
Repairs Material 3,000
Repairs Contract 3,000
Elevator Maintenance/Contract
Heating/Cooling Repairs and Maintenance
Swimming Pool Maintenance/Contract
Snow Removal
Decorating Payroll/Contract 3,000
Decorating Supplies 3,500
Other (specify):500
Miscellaneous Operating & Maintenance Expenses 200
SUBTOTAL 55,700
Taxes and Insurance
Real Estate Taxes 34,000
Payroll Taxes (FICA) 4,000
Miscellaneous Taxes, Licenses and Permits 250
Page 23 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
24/34
-
8/6/2019 As He Brooke
25/34
-
8/6/2019 As He Brooke
26/34
Design Features
ITEM DESCRIPTION
Foundation/Slab Components Brick and Block Foundation with concrete slab
Primary Windows Make: Model:Silverline 2900 Type/Construction: Vinyl-Tilt Sash w/5/8" insulated Glass- 6/6 Lite
Exterior Doors Type: Frames:Stanley Metal-6Panel Wood
Siding Type: Grade/Thickness:Vinyl .044
Warranty: Lifetime
Exterior Trim Vinyl and Aluminum Coil
ShinglesType: Weight:
Tamko-DimensionalShingles
HeritageSeries
Warranty: 30 Years
Sprinkler System N/A
Cabinets Cardell Millenia Series -Oakbrook Gold - Wood Cabinets
Heat Pump SEER: Make:11 Rheem
Model: RPLA-024-JAC
Air Conditioner SEER: Make:11 Rheem
Model: RPLA-024-JAC
Other Heat Systems SEER: Make:
Model:
Page 26 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
27/34
This is a detailed breakdown of rehabilitation or construction costs you summarized in the Development Costs table (Rehabilitation andConstruction of New Building(s)). The total should match those roll-up values.
Costs - Construction
ITEM LABOR MATERIAL TOTAL
Concrete Footings 9,543 14,315 23,858
Backfill-slab, Crawl 0 0 0
Slab-concrete/Rebar/Gravel 62,394 98,592 160,986
Waterproofing 0
Masonry Foundation 0
Brick Veneer 48,909 72,863 121,772
Steel/Structure/Rails 0
Framing/Lumber/Nails 192,606 243,909 436,515
Trusses 0
Crane Rental 8,000 0 8,000
Windows/Grilles/Screen 34,336 34,336Exterior Doors 36,432 36,432
Roofing 23,469 35,203 58,672
Fencing 2,500 2,500
Vinyl Siding/Trim/Box 146,680 146,680
Gutters/Shutters 16,650 16,650
Insulation 280,386 280,386
Drywall 144,585 144,585
Interior Doors 35,132 35,132
Int. & Final/Stair/Trim/Shelves 37,689 55,033 92,722
Cabinets & Tops 104,772 104,772
Painting 100,100 100,100
Marble - Tub/Shwr/Tops 0
Plumbing 150,832 150,832
Electrical 140,395 140,395
Heating/Air Conditioning 142,490 142,490
Floor Covering and Underlayment 52,000 52,000
Wall Paper 0
Mailboxes/Special Features/Signage 20,000 20,000
Gypcrete 0
Blinds/Shades/Art Work 9,382 9,382
Light Fixtures/Fans 0
Sprinkler System 0
Security Alarm 0
Hardwood Floors 0
Elevator 0
Ceramic Tiles 0
Acoustical Ceilings 0
Page 27 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
28/34
Remarks:
Mirror/Shower Door/Encls. 0
Hardware/Bath Access. 14,568 14,568
Appliances 66,500 66,500
Playground Equipment 20,000 20,000
Interior Clean 9,260 9,260
Exterior Clean/Dumpster Rental 10,000 10,000
Other 1 (specify in Remarks) 10,475 10,475
Other 2 (specify in Remarks) 0
Total Cost 401,870 2,048,130 2,450,000
Masonry Foundation included in Brick VeneerTrusses included in FramingLabor Costs for the following are included in materials: Vinyl Siding, Guters, Insulation, Drywall,Cabinets, Painting, Plumbing, Electrical, HVAC, Floor Coverin, Mailboxes, Blinds, Hardware/Bath,Playground.Other 1-VCT
Page 28 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
29/34
This is a detailed breakdown of the General Requirements cost element you summarized in the Development Costs table (GeneralRequirements). The total should match that roll-up value.
Remarks:
Costs - General
ITEM TOTAL
Supervision 85,300
Job Site Office/Trailer Rental 5,500
Office Supplies
Security/Watchman 500
Project Signage 1,000
Tools and Equipment 5,000
Gas, Oil, and Maintenance
Temporary Water, Electric, and Telephone 7,500
Storage/Hauling 2,500
Driveway Access Permit
Porta-John Rental/Dumping 1,200Builders Risk Insurance 11,500
Re-inspection Fees
Extra Plans and Specifications 500
Miscellaneous, Casual Labor 17,500
Equipment Rental 5,000
Other 1 (specify in Remarks) 33,700
Other 2 (specify in Remarks)
Total Cost 176,700
Various Fees and Permits for construction
Page 29 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
30/34
This is a detailed breakdown of the Site Improvements cost element you summarized in the Development Costs table (On-siteImprovements). The total should match that roll-up value.
Remarks:
Costs - Improvements
ITEM TOTAL
Subsurface Exploration/Perk Testing/Site Engineering
Clearing/Grading/Final Grading/Excess and Borrow 25,400
Demolition
Earthwork/Excavation/Aerating 75,600
Soil Treatment
Pile Foundations
Caissons
Shoring/Bracing
Site Drainage
Site Utilities/Site Lighting 185,000
Paving and Surfacing/Curb and Gutter 105,000Walkways 17,500
Site Signage 10,000
Parking Lot Painting
Dumpster Pads/Fencing 12,500
Fencing/Gates 9,000
Landscaping/Topsoil 55,000
Rock and Hardpan Excavation
Site Supervision Personnel
Other (specify in Remarks)
Total Cost 495,000
Page 30 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
31/34
-
8/6/2019 As He Brooke
32/34
This is a detailed breakdown of the Bond Issuance cost element you summarized in the Development Costs table (Cost of Issuance). Thetotal should match that roll-up value.
Remarks:
Costs - Bond Issuance
ITEM TOTAL
Bond Counsel 0
Issuer Counsel 0
Credit Enhancement/LOC Counsel 0
Underwriter Counsel 0
Developer's Counsel 0
Rating Agency Fee 0
Printing 0
Trustee Fee 0
Trustee Counsel 0
Issuer's Fee 0
Other 1 (specify in Remarks) 0Other 2 (specify in Remarks) 0
Other 3 (specify in Remarks) 0
Total Cost 0
Page 32 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
33/34
MINIMUM REQUIRED SET ASIDES (No Points Awarded):
Minimum Set-Asides
Select one of the following two options:
20% of the qualified units are rent restricted and occupied by households with incomes at or below 50% of the median income (Note:No Tax Credit Eligble Units in the the project can exceed 50% of median income)
40% of the qualified units are rent restricted and occupied by households with incomes at or below 60% of the median income (Note:No Tax Credit Eligble Units in the the project can exceed 60% of median income)
If requesting RPP funds:
40% of the qualified unit 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 fortypercent (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 countymedian income.
At least fifty percent (50%) 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 Bonds
Threshold 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 mortgage subsidy points (select one):
At least twenty percent (20%) 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 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.
Page 33 of 34Print - APP04-0058
1/14/2005https://www.nchfa.org/Rental/RTCApp/(rofygxj1bcpzgn23kfdhtfnj)/site/PrintApp.aspx?II...
-
8/6/2019 As He Brooke
34/34
PLEASE indicate which of the following exhibits are attached to your application. Others may be required as noted.
Full Application Checklist
A Nonprofit Organization Documentation or For-profit Corporation Documentation
B Current Financial Statements/Principals and Owners
C Ownership Entity Agreement, Development Agreement or any other agreements governing development services
D Management Agent Agreement
E Development and manager multi-family experience & Management Questionnaire (Appendix C)
F Letters from State Housing Agencies or designated monitoring agent verifying Out of State Management Experience
G Completed IRS Form 8821 (Appendix I)
H Letters from Local Utility Providers (original on letterhead, no fax or photocopies)
I Local Government Letter or Letter from Certified Engineer or Land Surveyor Confirming Floodplain Designation with Mapshowing 100 year and 500 year floodplain (original on letterhead, no fax or photocopies)
J Local Government Letter Confirming Zoning (original on letterhead, no fax or photocopies)
K Copy of certificate of occupancy or proof of placed-in-service date (Rehabs Only)
L Site plan, floor plans and elevations
M Hazard and structural inspection and termite reports (Renovation projects only)
N Anticipated budget demonstrating how the project would meet the 10% test by November 14th.
O Evidence of Architect's Errors and Omissions insurance (or equivalent).
P Description of acquisition for existing/occupied projects or for projects with occupied buildings to be demolished.
Q Description of proposed Relocation Plan & Relocation Budget, Etc. If any relocation is anticipated, reference Appendix F.
R Targeting Plan and supporting documentation (Required for all projects)
S Local Housing Authority Agreement (Reference Model in Appendix I)
T Appraisal (for land costs greater than $5,000 and for buildings in rehab projects)
U Evidence of Permanent Loan Commitment, other sources of funds, and project-based subsidies.
V Statement regarding terms of Deferred Developer Fee and, if nonprofit, resolution of Board approving fee.
W Inducement Resolution (Tax-Exempt Bond Financed Projects only)
X Documentation to support estimated utility costs.
Page 34 of 34Print - APP04-0058