as he brooke

Upload: ryan-sloan

Post on 07-Apr-2018

219 views

Category:

Documents


0 download

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