Download - Colonial Village
-
8/7/2019 Colonial Village
1/213
2010 Federal Low Income Housing
Tax Credit Program
Application For Reservation
Deadline for Submission
9% Competitive CreditsA lications Must Be Received At VHDA No Later Than 2:00
v1/8/2010
Virginia Housing Development Authority
601 South Belvidere Street
Richmond, Virginia 23220-6500
PM Richmond, VA Time On March 12, 2010
Tax Exempt BondsApplications should be received at VHDA at least one monthbefore the bonds are priced(if bonds issued by VHDA), or
75 days before the bonds are issued(if bonds are not issuedby VHDA)
1.09
-
8/7/2019 Colonial Village
2/213
Low Income Housing Tax Credit Application for Reservation
Electronic Copy of the Microsoft Excel Based Application (MANDATORY)
Scanned Copy of the Signed Tax Credit Application with Attachments (excluding market study and plans & specs) (MANDATO
Electronic Copy of the Market Study (MANDATORY-Application will be disqualified if study not submitted with application)
Electronic Copy of the Plans (MANDATORY)
Electronic Copy of the Specifications (MANDATORY)
Electronic Copy of the Unit By Unit Work Writeup (MANDATORY if rehab)
$750 Application Fee (MANDATORY)
Tab A: Documentation of Development Location:
A.1 Qualified Census Tract CertificationA.2 Revitalization Area Certification
Location MapSurveyor's Certification of Proximity To Public Transportation
Tab B: Partnership or Operating Agreement, including chart of ownership structure with percentage of interests (MANDATOR
Tab C: Virginia State Corporation Commission Certification (MANDATORY)
Tab D: Principal's Previous Participation Certification and Resum (MANDATORY)
Tab E: Nonprofit Questionnaire (MANDATORY for points or pool)
V
Please indicate if the following items are included with your application by checking the appropriate boxes. Your assistance inorganizing the submission in the following order, and actually using tabs to mark them as shown, will facilitate review of yourapplication. Please note that all mandatory items must be included for the application to be processed. The inclusion of other itemsmay increase the number of points for which you are eligible under VHDA's point system of ranking applications, and may assistVHDA in its determination of the appropriate amount of credits that it may reserve for the development.
-Nonprofit Articles of Incorporation -IRS Documentation of Nonprofit Status-Joint Venture Agreement (if applicable) -For-profit Consulting Agreement (if applicable)
Tab F: Architect's Certification (MANDATORY)
Tab H: PHA / Section 8 Notification LetterTab I: Local CEO LetterTab J: Homeownership PlanTab K: Site Control Documentation & Most Recent Real Estate Tax Assessment (MANDATORY)
Tab L: Plan of Development Certification LetterTab M: Zoning Certification LetterTab N: Copies of 8609s To Certify Developer ExperienceTab O: (Reserved)Tab P: Plans and Specifications and Work Write-Up (MANDATORY)
Tab Q: Documentation of Rental AssistanceTab R: Documentation of Operating BudgetTab S: Documentation of Project BudgetTab T: Documentation of Financing SourcesTab U:
Documentation To Request Exception To Restriction-Pools With Little/No Increase In Rent Burdened Population
Documentation of site location in an urban development area as defined in 15.2-2223.1of the Code of VirginiaDocumentation of the development participating in a locally adopted affordable housing dwelling unit program area as
described in either 15.2-2304 or 15.2-2305 of the Code of VirginiaTab V: Nonprofit or LHA Purchase Option or Right of First RefusalTab W: Attorney's Opinion (MANDATORY)
Tab X: (Reserved)Tab Y: Marketing Plan for units meeting accessibility requirements of HUD section 504
v12.31.09 Submission Checklist
-
8/7/2019 Colonial Village
3/213
Low-Income Housing Tax Credit Application For Reservation
VHDA TRACKING NUMBER 2010-C-94
I. General InformationAll code "Section" references are to, and the term "IRC" shall be deemed to mean, 3/12/2010
the Internal Revenue Code of 1986, as amended. (Date of Application)
A. Development Name and Location:
1. Name of Development Colonial Village Apartments
2. Address of Development 1702 - 1734 N. Troy Street and 2101 - 2115 N. 18th Street
(Street)Arlington Virginia 22201
(City) (State) (Zip Code)
3. If complete address is not available, provide longitude and latitude coordinates (x,y) from
location on site your surveyor deems appropriate. -77.083071, 38.892147
Documentation from surveyor attached (TAB A) (Only necessary if street address or street intersections are not available.
(Coordinates should be the same as those listed on pg 13, if applicable)
4. The Circuit Court Clerk's office in which the deed to the property is or will be recorded:
City/County of Arlington County (ie; Richmond City, Chesterfield County; see application manual)
5. Does the site overlap one or more jurisdictional boundaries? Yes No
If yes, what other City/County is the site located in besides the one mentioned above?
6. Census Tract the development is located in: 1016
Is this a Qualified Census Tract: Yes No (If yes, attach required form in TAB A)
7. Is the development located in a Difficult Development Area? No
8. Is the development located in a revitalization area? Yes No (If yes, attach required form in TAB A)
9. Is the development an existing RD or HUD S8/236 development? Yes No (If yes, attach required form in TAB Q)
Note to #9: If there is an identity of interest between the applicant and the seller in this proposal, and the applicant is seeking points in
this category, then the applicant must either waive their rights to the developer's fee or other fees associated with acquisition and/or
, .
a. Applicant agrees to waive all rights to any developer's fee or
other fees associated with acquisition and/or rehab. Yes n/a
b. Applicant has obtained a waiver of this requirement from VHDA
prior to the application submission deadline. Yes n/a
10. Is the development located in a census tract with a poverty
rate
-
8/7/2019 Colonial Village
4/213
Low Income Housing Tax Credit Application For Reservation
C. Reservation Request
1. Total annual credit amount request (Must be the same as Part IX-D8) $1,028,183
2. Credits requested from:
9% Credits
Nonprofit Set-Aside (All nonprofit owned developments which meet tests
described in Part II-D hereof may select this)Local Housing Authorities Richmond MSA Pool
Planning District 8 (Inner Washington MSA) Pool Tidewater MSA Pool
Northwest / North Central VA Area Pool Balance of State Pool (Remaining Geographi
Non-Competitive Pool (Preservation) Non-Competitive Pool (Disability)
Tax Exempt Bonds
new construction, or
rehabilitation, or
acquisition and rehabilitation.
Federal Subsidies
The development will not receive federal subsidies.
This development will receive federal subsidies for:
all buildings or
some buildings.
D. Type(s) of Allocation/Allocation Year
1. Regular Allocation
All of the buildings in the development are expected to be placed
in service this year. For those buildings the owner will, this year, request anallocation of 2010 credits for new construction, or
rehabilitation, or
acquisition and rehabilitation.
2. Carryforward Allocation
All of the buildings in the development are expected to be placed
in service within two years after the end of this calendar year, 2010, but the
owner will have more than 10% basis in the development before the end of twelve
months following allocation of credits. For those buildings, the owner requestsa carryforward allocation of 2010 credits pursuant to Section 42(h)(1)(E) for:
new construction, or
rehabilitation, or
acquisition and rehabilitation (even if you acquired a building this year and
"placed it in service" for the purpose of the acquisition credit, you cannot receive
the 8609 form for it until the rehab 8609 is issued for that building once the rehab
work is "placed in service" in 2011 or 2012).
3. Federal Subsidies
The development will not receive federal subsidies.
This development will receive federal subsidies for:
all buildings or
some buildings.
v12.31.09 Page 2
-
8/7/2019 Colonial Village
5/213
Low-Income Housing Tax Credit Application For Reservation
E. Acquisition Credit Information
NOTE: If no credits are being requested for existing buildings being acquired for the development,
so indicate and go on to Part F: No Acquisition
Ten-Year Rule For Acquisition Credits
All buildings satisfy the 10-year look-back rule of IRC Section 42 (d)(2)(B), including the10% basis/ 15,000.00 rehab costs ( 10,000 for Tax Exempt Bonds) per unit requirement.
All buildings qualify for an exception to the 10-year rule under IRC Section 42(d)(2)(D)(i),Subsection (I)
Subsection (II)
Subsection (III)
Subsection (IV)Subsection (V)
The 10-year rule in IRC Section 42 (d)(2)(B) for all buildings does not apply pursuant to IRC Section 42(d)(6).
Different circumstances for different buildings: Attach a separate sheet and explain for each building.
F. Rehabilitation Credit Information
NOTE: If no credits are being requested for rehabilitation expenditures, so indicate and go
on to Section II. No Rehabilitation
Minimum Expenditure Requirements
All buildings in the development satisfy the rehab costs per unit requirement of IRCSection 42(e)(3)(A)(ii).
All buildings in the development qualify for the IRC Section 42(e)(3)(B) exception to the10% basis requirement (4% credit only).
All buildings in the development qualify for the IRC Section 42(f)(5)(B)(ii)(II) exception.
Different circumstances for different buildings. Attach a separate sheet andexplain for each building.
G. Request For Exception
The proposed new construction development (including adaptive reuse and rehabilitation that creates additional rental
space) is subject to an assessment of up to minus 20 points for being located in a pool identified by the Authority as a p
with little or no increase in rent burdened population. N/A - Does not apply to this proposed development.
Applicant seeks an exception to this restriction in accordance with one of the following provisions under 13VAC10-18
Proposed development is specialized housing designed to meet special needs that cannot readily be addressed
utilizing existing residential structures. Documentation Attached (TAB U)
Proposed development is designed to serve as a replacement for housing being demolished through
redevelopment. Documentation Attached (TAB U)
Proposed development is housing that is an integral part of a neighborhood revitalization project sponsored by
a local housing authority. Documentation Attached (TAB U)
v12.31.09 Page 3
-
8/7/2019 Colonial Village
6/213
Low-Income Housing Tax Credit Application For Reservation
II. OWNERSHIP INFORMATION
A. Owner Information:
Name Wesley Colonial Village II Limited Partnership
Contact Person First: Kamilah Middle: P Last: McAfee
Address 5515 Cherokee Avenue, Suite 200(Street)
Alexandria Virginia 22312(City) (State) (Zip Code)
Federal I. D. No. (If not available, obtain prior to Allocation)Phone (703) 642-3830 ext. 220 Fax (703) 941-1724 Email address [email protected]
Type of entity: Limited Partnership Other
Individual(s) Corporation
Owner's organizational documents (e.g. Partnership agreements & ownership structure chart) attached (Mandatory TAB B)Certification from Virginia State Corporation Commission attached (Mandatory TAB C)
Principal(s) involved (e.g. general partners, LLC members, controlling shareholders, etc.):Names ** Phone Type Ownership % OwnershipWesley Housing Develop. Corp. of No. VA (703) 642-3830 Initial Limited Partner 99.99%
NOTE: VHDA may allocate credits only to the tax-paying entity which owns the development at the time of the allocation. The term "Owner" herein refers to that entity. Please fillin the legal name of the owner. The ownership entity must be formed prior to submitting this application. Any transfer, direct or indirect, of partnership interests (except thoseinvolving the admission of limited partners) prior to the placed-in-service date of the proposed development shall be prohibited, unless the transfer is consented to by VHDA in itssole discretion. IMPORTANT: The Owner name listed on this page must match exactly the owner name listed on the Virginia State Corporation Commission
Must be an individual or legally formed entity
Wesley 18th Street, LLC (703) 642-3830 General Partner 0.01%0.00%
**Wesley Housing Development Corp. of No. VA is 100% owner of GP 0.00%0.00%
**Shelley Murphy, President/CEO of Wesley Housing Development Corp. of No. VA 0.00%0.00%
This should be 100% of the GP or managing member interest: 100.00%
** These should be the names of individuals who comprise the GP or managing members, not simply the names ofseparate partnerships or corporations which may comprise those components.
Principals' Previous Participation Certification attached (Mandatory TAB D) & resum.
B. Seller Information:
Name Troy Street, LLC Contact Person Shelley MurphyAddress 5515 Cherokee Avenue, Suite 200Alexandria, VA 22312 Phone (703) 642-3830
Is there an identity of interest between the seller and owner/applicant? Yes No
If yes, complete the following:
Principal(s) involved (e.g. general partners, controlling shareholders, etc.)
Names Phone Type Ownership % Ownership
Act V, Inc. (703) 642-3830 Member 100.00%
0.00%
**Wesley Housing Dev. Corp. of No. VA Control 0.00%
**Shelley Murphy, Pres./CEO of Wesley Housing Development Corp. of No. VA 0.00%
v12.31.09 Page 4
-
8/7/2019 Colonial Village
7/213
Low-Income Housing Tax Credit Application For Reservation
C. Development Team Information:
Complete the following as applicable to your development team.
1. Tax Attorney: Erik Hoffman Related Entity? Yes NoFirm Name: Klein Hornig, LLPAddress: 1275 K Street, N.W., Washington, DC 20005
Phone: (202) 842-0125 Fax: (202) 842-3936
2. Tax Accountant: Ed Ryan Related Entity? Yes NoFirm Name: Reznick GroupAddress: 7700 Old Georgetown Road, Suite 400, Bethesda, MD 20814
Phone: (301) 652-9100 Fax:
3. Consultant: Carrie Barton Related Entity? Yes NoFirm Name: EHT Traceries, Inc. Role:Address: 1121 Fifth Street, N.W., Washington, DC 20001-3605
Phone: (202) 393-1199 Fax: (202) 393-1056
4. Management Entity (Contact): Carol Rocabado Related Entity? Yes NoFirm Name: Wesley Housing Development CorporationAddress: 5515 Cherokee Avenue, Suite 200, Alexandria, VA 22312
Phone: (703) 642-3830 ext. 225 Fax: (703) 941-1724
5. Contractor (Contact): Tom Wahl Related Entity? Yes NoFirm Name: HamelAddress: 5710-H Furnace Avenue Elkridge, MD 21075
Phone: (410) 379-6700 Fax: (410) 379-6705
6. Architect: Michael Wiencek Related Entity? Yes NoFirm Name: Wiencek + AssociatesAddress: 1814 N Street, N.W., Washington, DC 20036
Phone: (202) 349-0742 Fax: (202) 349-0742
7. Real Estate Attorney: Erik Hoffman Related Entity? Yes NoFirm Name: Klein Hornig, LLPAddress: 1275 K Street, N.W., Washington, DC 20005
Phone: (202) 842-0125 Fax: (202) 842-3936
8. Mortgage Banker: Charles Wilson Related Entity? Yes NoFirm Name: Virginia Capital AdvisorsAddress: 1915 Pocahontas Trail, Suite B-5 Williamsburg, VA 23185
Phone: (757) 220-3147 Fax: (757) 220-5746
9. Other (Contact): Related Entity? Yes NoFirm Name: Role:Address:
Phone: Fax:
v12.31.09 Page 5
-
8/7/2019 Colonial Village
8/213
Low-Income Housing Tax Credit Application For Reservation
D. Nonprofit Involvement:
Tax Credit Nonprofit Pool Applicants: To qualify for the nonprofit pool, an organization described in IRC Section 501
(c)(3) or 501 (c)(4) and exempt from taxation under IRC Section 501 (a), whose purposes include the fostering of low-income housing:
1. Must "materially participate" in the development and operation of the project throughout the compliance period,2. Must own all general partnership interests in the development .
3. Must not be affiliated with or controlled by a for-profit organization.
4. Must not have been formed for the principal purpose of competition in the nonprofit pool, and
5. Must not have any staff member, or member of the nonprofit's board of directors materially participate in the proposed project
as a for-profit entity.
pp cants: To qualify for points under the ranking system, the nonprofit's involvement need not necessarilysatisfy all of the requirements for participation in the nonprofit tax credit pool.
1. Nonprofit Involvement (All Applicants)
If there is no nonprofit involvement in this development, please indicate by checking here:and go on to part III
2. Mandatory QuestionnaireIf there is nonprofit involvement, you must complete the Non-Profit Questionnaire
Questionnaire attached (Mandatory TAB E)
3. Type of involvement
Nonprofit meets eligibility requirement for points only, not pool or
Nonprofit meets eligibility requirements for nonprofit pool and points.
4. Identity of Nonprofit (All nonprofit applicants)
Applications For 9% Credits - Must be completed in order to compete in the nonprofit tax credit pool.All Applicants - Must be completed for points for nonprofit involvement under the ranking system.
The nonprofit organization involved in this development is:
the Owner
the Applicant (if different from Owner)
OtherWesley Housing Development Corporation of Northern Virginia
(Name of nonprofit)
Shelley Murphy 5515 Cherokee Avenue, Suite 200(Contact Person) (Street Address)
Alexandria Virginia 22312(City) (State) (Zip code)
(703) 642-3830 ext. 212 (703) 941-1724(Phone) (Fax)
5. Percentage of Nonprofit Ownership (All nonprofit applicants)
Specify the nonprofit entity's percentage ownership of the general partnership interest: 100.0%
v12.31.09 Page 6
-
8/7/2019 Colonial Village
9/213
Low-Income Housing Tax Credit Application For Reservation
III. DEVELOPMENT INFORMATION
A. Structure and Units:1. Total number ofall units in development 162
Total number ofrental units in development 162 bedrooms 248Number of low-income rental units 129 bedrooms 197Percentage of rental units designated low-income 79.63%
2. The development's structural features are (check all that apply):
Row House/Townhouse Detached Single-family
Garden Apartments Detached Two-family
Slab on Grade Basement
Crawl space Age of Structure: 72
Elevator Number of stories: 2 to 3
3. Number of new units 0 bedrooms 0
Number of adaptive reuse units 0 bedrooms 0Number of rehab units 162 bedrooms 248
4. Total Floor Area For The Entire Development 154,311.57 (Sq. ft.)
5. n eate oor rea (Breezeways, Balconies, Storage) 4, 52.95 (Sq. ft.)
6. Nonresidential Commercial Floor Area 0.00 (Sq. ft.)(Not eligible for funding)
7. Total Usable Residential Heated Area 149,658.62 (Sq. ft.)
8. Number of Buildings (containing rental units) 22
9. Commercial Area Intended Use:
10. Project consists primarily of a building(s) which is (are)(CHOOSE ONLY ONE)
Low-Rise (1-5 stories with any structural elements made of wood)
Mid-Rise (5-7 stories with no structural elements made of wood)
High-Rise (8 or more stories with no structural elements made of wood)
11. a. Total Net Rental Square Feet 122,906.12
b. Percentage of Net Rentable Square Feet Deemed To Be New Rental Space 12.23%
B. Building Systems:Please describe each of the following in the space provided.
Community Facilities: Laundry Facilities, Community Room, Bicycle Storage
Exterior Finish: Brick
Heating/AC System: Individual heat pumps with central air conditioning
Architectural Style: Colonial Revival
v12.31.09 Page 7
-
8/7/2019 Colonial Village
10/213
Low-Income Housing Tax Credit Application For Reservation
C. Amenities:
1. Specify the average size per unit type: (Including pro rata share of heated common area)Assisted Lvg 0.00 SF 1Bdrm Eld 0.00 SF 3-Bdrm Gar 1,699.76 SF1-Sty-Eff-Eld 0.00 SF 2Bdrm Eld 0.00 SF 4-Bdrm Gar 0.00 SF1-Sty 1BR-Eld 0.00 SF Eff-Gar 0.00 SF 2+Sty 2BR TH 0.00 SF1-Sty 2BR-Eld 0.00 SF 1-Bdrm Gar 722.18 SF 2+Sty 3BR TH 0.00 SFEff-Eld 0.00 SF 2-Bdrm Gar 1,049.41 SF 2+Sty 4BR TH 0.00 SF
2. Total gross usable, heated square feet for the entire project less nonresidential commercial area:
149,658.62 Documentation attached (TAB F) Mandatory(Sq. ft.)
NOTE: All developments must meet VHDA's Minimum Design and Construction Requirements.
By signing and submitting the Application For Reservation of Low Income Housing Tax Credits theapplicant certifies that the proposed project budget, plans & specifications and work write-ups incorporateall necessary elements to fulfill these requirements.
3. Check the following items which apply to the proposed project:Documentation attached (TAB F Architect Certification) Mandatory
For any project, upon completion of construction/rehabilitation: (Optional Point items)
12% a(1) Percentage of 2-bedroom units that have 1.5 bathrooms
100% a 2 Percenta e of 3 or more bedroom units that have 2 bathrooms
b. A community/meeting room with a minimum of 749 square feet is provided
100% c. Percentage of exterior walls covered by brick (excluding triangular gable ends, doors and windows)
d. All kitchen and laundry appliances meet the EPA's Energy Star qualified program requirements
e. All windows meet the EPA's Energy Star qualified program requirements
f. Every unit in the development is heated and cooled with either (i) heat pump equipment with both a
SEER rating of 15.0 or more and a HSPF rating of 8.5 or more , or (ii) air conditioning equipmentwith a SEER rating of 15.0 or more, combined with gas furnaces with an AFUE rating of 90% ormore
g. Water expense is sub-metered (the tenant will pay monthly or bi-monthly bill)
h. Each bathroom consists only of low-flow faucets (2.2 gpm max.) and showerheads (2.5gpm max.)
i. Provide necessary infrastructure in all units for high speed cable, DSL or wireless internet sevice.
j. All water heaters meet the EPA's Energy Star qualified program requirements.
k. Every unit in the development will be heated and cooled with a geothermal heat pump that meetsEPA Energy Star qualified program requirements.
l. The development will have a solar electric system that will remain unshaded year round, be oriented
to within 15 degrees of true south, and be angled horizontally within 15 degrees of latitude.
Expected Total Electrical Load (kilowatt hours per month): 0
Percent of Expected Load Offset By Solar Electric System: 0.00%
v12.31.09 Page 8
-
8/7/2019 Colonial Village
11/213
Low Income Housing Tax Credit Application For Reservation
For all projects exclusively serving elderly and/or handicapped tenants, upon completionof construction/rehabilitation: (Optional Point items)
a. All cooking ranges will have front controls
b. All units will have an emergency call system
c. All bathrooms will have an independent or supplemental heat source
d. All entrance doors have two eye viewers, one at 48" and the other at standard height
For all rehabilitation and adaptive reuse projects, upon completion of construction or
or rehabilitation: (Optional Point items)
The structure is listed individually in the National Register of Historic Places or islocated in a registered historic district and certified by the Secretary of the Interior asbeing of historical significance to the district, and the rehabilitation will be completedin such a manner as to be eligible for historic rehabilitation tax credits
Accessibility
Checkone or none of the following point categories, as appropriate:
For any non-elderly property in which the greater of 5 or 10% of the units will be subject to federal project-based rentsubsidies or equivalent assistance in order to ensure occupancy by extremely low-income persons; and (ii) the greater of 5units or 10% of the units will conform to HUD regulations interpreting accessibility requirements of section 504 of theRehabilitation Act; and be actively marketed to people with special needs in accordance with a plan submitted as part of the
pp ca on. o e un s escr e n a ove mus nc u e ro - n s owers an ro un er s n s an ron con ro s orranges, unless agree to by the Authority prior to the applicant's submission of its application).
For any non-elderly property in which the greater of 5 or 10% of the units (i) have rents within HUDs Housing ChoiceVoucher (HCV) payment standard; (ii) conform to HUD regulations interpreting accessibility requirements of section 504 ofthe Rehabilitation Act; and (iii) are actively marketed to people with mobility impairments, including HCV holders, inaccordance with a plan submitted as part the Application.
For any non-elderly property in which at least four percent (4%) of the units conform to HUD regulations interpretingaccessibility requirements of section 504 of the Rehabilitation Act and are actively marketed to people with mobilityimpairments in accordance with a plan submitted as part of the Application.
Earthcraft or LEED Development CertificationApplicant agrees to obtain Earthcraft or LEED certification prior to issuance of IRS Form 8609. Architectcertifies in the Architect Certification that the development's design will meet the criteria for such certification.
Yes - Earthcraft Yes - LEED
If Yes to either, attach appropriate documentation at TAB F
Universal Design - Units Meeting Universal Design Standards
a. The architect of record certifies that units will be constructed to meet VHDA's Universal Design standards.Yes No If Yes, attach appropriate documentation at TAB F
b. Number of Rental Units constructed to meet VHDA's Universal Design standards:17 Units 10%
VHDA Certified Property Management AgentOwner agrees to use a VHDA Certified Property Management Agent to manage the property.
Yes No
Yes No N/A The market-rate units' amenities are substantially equivalent to those of thelow-income units. If no, explain differences:
v12.31.09 Page 9
-
8/7/2019 Colonial Village
12/213
Low-Income Housing Tax Credit Application For Reservation
IV. TENANT INFORMATION
A. Set-Aside Election: UNITS SELECTED BELOW IN BOTH COLUMNS DETERMINE
POINTS FOR THE BONUS POINT CATEGORY
Units Provided Per Household Type:
# of Units % of Units # of Units % of Units
0 0.00% 40% Area Median 0 0.00% 40% Area Median17 10.49% 50% Area Median 17 10.49% 50% Area Median
112 69.14% 60% Area Median 112 69.14% 60% Area Median33 20.37% Non-LMI Units 33 20.37% Non-LMI Units
162 100.00% Total 162 100.00% Total
B. Special Housing Needs/Leasing Preference:
1. If 100% of the low-income units will be occupied by either or both of the following special needsgroups as defined by the United States Fair Housing Act, so indicate:
Income Levels Rent Levels
Note: In order to qualify for any tax credits, a development must meet one of two minimum threshold occupancy tests. Either (i) at least 20%of the units must be rent-restricted and occupied by persons whose incomes are 50% or less of the area median income adjusted for familysize (this is called the 20/50 test) or (ii) at least 40% of the units must be rent-restricted and occupied by persons whose incomes are 60% or
less of the area median income adjusted for family size (this is called the 40/60 test), all as described in Section 42 of the IRC. Rent-andincome-restricted units are known as low-income units. If you have more low-income units than required, you qualify for more credits. If youserve lower incomes than required, you receive more points under the ranking system.
Yes Elderly (age 55 or above)
Yes Physically or mentally disabled persons (must meet the requirements of the federalAmericans with Disabilities Act)
2. Specify the number of low-income units that will serve individuals and families with children byproviding three or more bedrooms: Number of units 11% of total low-income units
3. If the development has existing tenants, VHDA policy requires that the impact of economic and/or physical
displacement on those tenants be minimized, in which Owners agree to abide by the Authority's RelocationGuidelines for LIHTC properties.
4. If leasing preference will be given to applicants on public housing waiting list and/or Section 8waiting list, so indicate:
Yes
No
Locality has no such waiting list; If yes, provide the following information:
Organization which holds such waiting list: Arlington County Department of Human Services, Section 8 OfficeContact person (Name and Title) Ms. Peggy Pimentel
Phone Number (703) 228-1455 Required documentation attached (TAB H)
5. If leasing preference will be given to individuals and families with children.
(Less than or equal to 20% of the units must have 1 or less bedrooms).
Yes
No
14
v12.31.09 Page 10
-
8/7/2019 Colonial Village
13/213
Low-Income Housing Tax Credit Application For Reservation
V. LOCAL NEEDS AND SUPPORT
Note: Please refer to the Application Manual for specific instructions and deadlines for pertaining to locality
notification of proposed Low income Housing Tax Credit developments.
A. Provide the name and the address of the chief executive officer (City Manager, Town Manager, or
County Administrator) of the political jurisdiction in which the development will be located:
Chief Executive Officer's Name Barbara M. DonnellanChief Executive Officer's Title Acting County Manager
Street Address 2100 Clarendon Blvd., Suite 302 Phone (703) 228-3120City Arlington State VA Zip 22201
Name and title of local official you have discussed this project with who could answer questions for thlocal CEO: Ken Aughenbaugh, Housing Director (703) 228-3821
If the property overlaps another jurisdiction please fill in the following:
Chief Executive Officer's NameChief Executive Officer's TitleStreet Address PhoneCity State Zip
Name and title of local official you have discussed this project with who could answer questions for thlocal CEO:
B. Project Schedule
ACTUAL OR NAME OF
ACTIVITY ANTICIPATED PERSON
DATE RESPONSIBLE
Site
Option/Contract 3/11/2010 Kamilah McAfee/Erik Hoffman
Site Acquisition 11/5/2010 Kamilah McAfee
Zoning Approval N/A N/A
Site Plan Approval N/A N/AFinancing
A. Construction Loan
Loan Application 6/8/2010 Kamilah McAfee/Charles Wilson
Conditional Commitment 9/11/2010 Kamilah McAfee/Charles Wilson
Firm Commitment 10/16/2010 Kamilah McAfee/Charles Wilson
B. Permanent Loan - First Lien
Loan Application 6/8/2010 Kamilah McAfee/Charles Wilson
Conditional Commitment 9/11/2010 Kamilah McAfee/Charles Wilson
Firm Commitment 10/16/2010 Kamilah McAfee/Charles Wilson
C. Permanent Loan-Second Lien
Loan Application
Conditional Commitment
Firm Commitment
D. Other Loans & Grants
Type & Source, ListApplication
Award/Commitment
Formation of Owner 5/11/2009 Kamilah McAfee/Erik Hoffman
IRS Approval of Nonprofit Status 9/12/1975 N/A
Closing and Transfer of Property to Owner 11/5/2010 Kamilah McAfee
Plans and Specifications, Working Drawings 6/1/2010 Kamilah McAfee/Michael Wiencek
Building Permit Issued by Local Government 11/2/2010 Kamilah McAfee
Start Construction 11/9/2010 Kamilah McAfee/Tom Wahl
Begin Lease-up 3/31/2011 Carol Rocabado
Complete Construction 1/1/2012 Kamilah McAfee/Tom Wahl
Complete Lease-Up 3/31/2012 Carol Rocabado
Credit Placed in Service Date 3/31/2012 Kamilah McAfee
v12.31.09 Page 11
-
8/7/2019 Colonial Village
14/213
Low-Income Housing Tax Credit Application For Reservation
VI. SITE CONTROL
A. Type of Site Control by Owner:
Applicant controls site by (select one and attach document - Mandatory TAB K)Deed - attached
Long-term Lease - attached (expiration date: )
Option - attached (expiration date: 12/01/10 )
Note: Site control by the Owner identified herein is a mandatory precondition of review of this application. Documentaryevidence of it, in the form of either a deed, option, purchase contract, or lease for a term longer than the period of time theproperty will be subject to occupancy restrictions must be included herewith. (9% Competitive Credits - An option or
contract must extend beyond the application deadline by a minimum of four months.)
Warning: Site control by an entity other than the Owner, even if it is a closely related party, is not sufficient. Anticipatedfuture transfers to the Owner are not sufficient. The Owner, as identified in Subpart II-A, must have site control at thetime this Application is submitted.
NOTE: If the Owner receives a reservation of credits, the property must be titled in the name of or leased by (pursuant to along-term lease) the Owner before the allocation of credits is made this year.
Contact us before you submit this application if you have any questions about this requirement.
Purchase Contract - attached (expiration date: )
If more than one site for the development and more than one form of site control, please so indicateand attach a separate sheet specifying each site, number of existing buildings on the site, if any,
type of control of each site, and applicable expiration date of form of site control. A site controldocument is required for each site.
Most recent property tax assessment - Mandatory TAB K
B. Timing of Acquisition by Owner:Select one:
Owner already controls site by either deed or long-term lease or
Owner is to acquire property by deed (or lease for period no shorter than period propertywill be subject to occupancy restrictions) no later than 11/05/10
If more than one site for the development and more than one expected date of acquisition byOwner, please so indicate and attach separate sheet specifying each site, number of existingbuildings on the site, if any, and expected date of acquisition of each site by the Owner.
C. Market Study Data:
Obtain the following information from the Market Study conducted in connection with this tax credit application and enter below:
Project Wide Capture Rate - LIHTC Units
Project Wide Capture Rate - Market Units
Project Wide Capture Rate - All Units
Project Wide Absorption Period (Months)
2.84%
0.89%
1.98%
5
v12.31.09 Page 12
-
8/7/2019 Colonial Village
15/213
Low-Income Housing Tax Credit Application For Reservation
C. Site Description
1. Exact area of site in acres 6.775
2. Has locality approved a final site plan or plan of development?
Yes No
Required documentation form attached (TAB L)
3. Is site properly zoned for the proposed development?
Yes No
Required documentation form attached (TAB M)
4. Will the proposal seek to qualify for points associated with proximity to public transportation?
Yes No
Required documentation form attached (TAB A)
D. Plans and Specifications
Minimum submission requirements for all properties (new construction, rehabilitation and adaptive reuse)
1. A location map with property clearly defined.
2. Sketch plan of the site showing overall dimensions of main building(s), major site elements
(e.g., parking lots and location of existing utilities, and water, sewer, electric,
gas in the streets adjacent to the site). Contour lines and elevations are not required.
3. Sketch plans of main building(s) reflecting overall dimensions of:
a. Typical floor plan(s) showing apartment types and placement
.
c. Sketch floor plan(s) of typical dwelling unit(s);
d. Typical wall section(s) showing footing, foundation, wall and floor structure.
Notes must indicate basic materials in structure, floor and exterior finish.
4. Required documentation for rehabilitation properties: A unit-by-unit work write-up.
v12.31.09 Page 13
-
8/7/2019 Colonial Village
16/213
Low-Income Housing Tax Credit Application For Reservation
VII. OPERATING BUDGET
A. Rental Assistance
1. Do or will any low-income units receive rental assistance?
Yes No
2. If yes, indicate type of rental assistance:
Section 8 New Construction Substantial Rehabilitation
Section 8 Moderate RehabilitationSection 8 Certificates
Section 8 Project Based Assistance
RD 515 Rental Assistance
Section 8 Vouchers
State Assistance
Other: Arlington County Department of Human Services
3. Number of units receiving assistance: 17
Number of years in rental assistance contract: 5
Expiration date of contract: TBD
Contract or other agreement attached (TAB Q)
B. Utilities1. Monthly Utility Allowance Calculations
Utilities Type of Utility Utilities Enter Allowances by Bedroom Size
(Gas, Electric, Oil, etc.) Paid by: 0-bdr 1-bdr 2-bdr 3-bdr 4-br
Heating Owner X Tenant 0 14 18 0 0
Air Conditioning Owner X Tenant 0 8 10 0 0
Cooking Owner X Tenant 0 15 17 0 0
Lighting Owner X Tenant 0 32 37 0 0
Hot Water X Owner Tenant 0 0 0 0 0
Water X Owner Tenant 0 0 0 0 0
Sewer X Owner Tenant 0 0 0 0 0
Trash X Owner Tenant 0 0 0 0 0
Total utility allowance for costs paid by tenant $0 $69 $82 $0 $0
2. Source of Utility Allowance Calculation (Attach Documentation TAB Q)
HUD
Utility Company (Estimate) Local PHA
Utility Company (Actual Survey) Other:
v12.31.09 Page 14
-
8/7/2019 Colonial Village
17/213
Low-Income Housing Tax Credit Application For Reservation
C. Revenue1. Indicate the estimated monthly income for theLow-Income Units: **
Total Number of Total Monthly
Tax Credit Units Rental Income
0 $0
72 $77,760
46 $59,248
11 $16,280
0 $0
129
Plus Other Income Source (list): Laundry $975
Equals Total Monthly Income: $154,263
Twelve Months x12
Equals Annual Gross Potential Income $1,851,156
Less Vacancy Allowance ( 7.0% ) $129,581
Equals Annual Effective Gross Income (EGI) - Low Income Units $1,721,575
** Beginning at Row 75 enter the appropriate data for both tax credit and market rate units in the yellow shaded cells.
2. Indicate the estimated monthly income for theMarket Rate Units: **
Total Number of Total Monthly
Market Units Rental Income
0 $0
18 $25,200
12 $22,5003 $6,525
0 $0
Total Number of Market Units 33
Plus Other Income Source (list): Laundry $240
Equals Total Monthly Income: $54,465
4 Bedroom Units
1 Bedroom Units
2 Bedroom Units3 Bedroom Units
Efficiency Units
4 Bedroom Units
Unit Type
Unit Type
1 Bedroom Units
2 Bedroom Units
3 Bedroom Units
Total Number of Tax Credit Units
Efficiency Units
Twelve Months x12
Equals Annual Gross Potential Income $653,580
Less Vacancy Allowance ( 7.0% ) $45,751
Equals Annual Effective Gross Income (EGI) - Market Rate Units $607,829
Documentation in Support of Operating Budget attached (TAB R)
List number of units by type: TOTAL UNITS
ASSISTED LVG EFF-ELD 1 BD RM-ELD 2 BD RM-ELD EFF-GAR 1 BD RM-GAR
0 0 0 0 0 90
2 BD RM-GAR 3 BD RM-GAR 4 BD RM-GAR 2+Story 2 BR-TH 2+Story 3 BR-TH 2+Story 4 BR-TH
58 14 0 0 0 0
1 STY-EFF-ELD 1 STY-1 BR-ELD 1 STY-2 BR-ELD Note: Please be sure to enter the number of units in the
0 0 0 appropriate unit category. If not, you will find an error on
the scoresheet at 5a, 6a & 6b.
List number of units by type: TAX CREDIT UNITS
ASSISTED LVG EFF-ELD 1 BD RM-ELD 2 BD RM-ELD EFF-GAR 1 BD RM-GAR
0 0 0 0 0 72
2 BD RM-GAR 3 BD RM-GAR 4 BD RM-GAR 2+Story 2 BR-TH 2+Story 3 BR-TH 2+Story 4 BR-TH
46 11 0 0 0 0
1 Story-EFF-ELD 1 Story-1 BR-ELD 1 Story-2 BR-ELD
0 0 0
Efficiency Units
Uni t Type / Net Rentable Monthly Rent Total
Rent Targeting Number Units Square Feet Per Unit Monthly Rent
Efficiency - 40% 0 0.00 -$ -$
Efficiency - 40% 0 0.00 -$ -$
Efficiency - 40% 0 0.00 -$ -$
Efficiency - 40% 0 0.00 -$ -$v12.31.09 Page 15
-
8/7/2019 Colonial Village
18/213
Efficiency - 40% 0 0.00 -$ -$
Efficiency - 40% 0 0.00 -$ -$
Efficiency - 40% 0 0.00 -$ -$
Efficiency - 40% 0 0.00 -$ -$
Efficiency - 40% 0 0.00 -$ -$
Efficiency - 40% 0 0.00 -$ -$
Efficiency - 40% 0 0.00 -$ -$
Efficiency - 40% 0 0.00 -$ -$
Efficiency - 40% 0 0.00 -$ -$
Efficiency - 40% 0 0.00 -$ -$
Efficiency - 40% 0 0.00 -$ -$
Efficiency - 50% 0 0.00 -$ -$
Efficiency - 50% 0 0.00 -$ -$
Efficiency - 50% 0 0.00 -$ -$
Efficiency - 50% 0 0.00 -$ -$
Efficiency - 50% 0 0.00 -$ -$
Efficiency - 50% 0 0.00 -$ -$
Efficiency - 50% 0 0.00 -$ -$
Efficiency - 50% 0 0.00 -$ -$
Efficiency - 50% 0 0.00 -$ -$
Efficiency - 50% 0 0.00 -$ -$
Efficiency - 50% 0 0.00 -$ -$
Efficiency - 50% 0 0.00 -$ -$
Efficiency - 50% 0 0.00 -$ -$
Efficiency - 50% 0 0.00 -$ -$
Efficiency - 50% 0 0.00 -$ -$
Efficiency - 60% 0 0.00 -$ -$
Efficiency - 60% 0 0.00 -$ -$
Efficiency - 60% 0 0.00 -$ -$
Efficiency - 60% 0 0.00 -$ -$
Efficiency - 60% 0 0.00 -$ -$
Efficiency - 60% 0 0.00 -$ -$
Efficiency - 60% 0 0.00 -$ -$
Efficiency - 60% 0 0.00 -$ -$
Efficiency - 60% 0 0.00 -$ -$
Efficiency - 60% 0 0.00 -$ -$
Efficiency - 60% 0 0.00 -$ -$
Efficiency - 60% 0 0.00 -$ -$
Efficiency - 60% 0 0.00 -$ -$
Efficiency - 60% 0 0.00 -$ -$
Efficiency - 60% 0 0.00 -$ -$
Total Efficiency Total Monthly Eff.
Tax Credit Units: 0 0.00 Tax Credit Rent: -$
Efficiency - Market 0 0.00 -$ -$
Efficiency - Market 0 0.00 -$ -$
Efficiency - Market 0 0.00 -$ -$
Efficiency - Market 0 0.00 -$ -$
Efficiency - Market 0 0.00 -$ -$
Efficiency - Market 0 0.00 -$ -$
Efficiency - Market 0 0.00 -$ -$
Efficiency - Market 0 0.00 -$ -$
Efficiency - Market 0 0.00 -$ -$
Efficiency - Market 0 0.00 -$ -$
Efficiency - Market 0 0.00 -$ -$
Efficiency - Market 0 0.00 -$ -$
Efficiency - Market 0 0.00 -$ -$
Efficiency - Market 0 0.00 -$ -$
Efficiency - Market 0 0.00 -$ -$
Total Efficiency
Market Units: 0 0.00 Total Monthly
Eff. Market Rent: -$
Total Eff. Units: 0 Total Eff. Rent -$
1-Bedroom Units
Net Rentable Monthly Rent Total
Rent Targeting Number Units Square Feet Per Unit Monthly Rent
1 BR - 40% 0 0.00 -$ -$v12.31.09 Page 15
-
8/7/2019 Colonial Village
19/213
1 BR - 40% 0 0.00 -$ -$
1 BR - 40% 0 0.00 -$ -$
1 BR - 40% 0 0.00 -$ -$
1 BR - 40% 0 0.00 -$ -$
1 BR - 40% 0 0.00 -$ -$
1 BR - 40% 0 0.00 -$ -$
1 BR - 40% 0 0.00 -$ -$
1 BR - 40% 0 0.00 -$ -$
1 BR - 40% 0 0.00 -$ -$
1 BR - 40% 0 0.00 -$ -$
1 BR - 40% 0 0.00 -$ -$
1 BR - 40% 0 0.00 -$ -$1 BR - 40% 0 0.00 -$ -$
1 BR - 40% 0 0.00 -$ -$
1 BR - 50% 0 0.00 -$ -$
1 BR - 50% 0 0.00 -$ -$
1 BR - 50% 0 0.00 -$ -$
1 BR - 50% 0 0.00 -$ -$
1 BR - 50% 0 0.00 -$ -$
1 BR - 50% 0 0.00 -$ -$
1 BR - 50% 0 0.00 -$ -$
1 BR - 50% 0 0.00 -$ -$
1 BR - 50% 0 0.00 -$ -$
1 BR - 50% 0 0.00 -$ -$
1 BR - 50% 0 0.00 -$ -$
1 BR - 50% 0 0.00 -$ -$1 BR - 50% 0 0.00 -$ -$
1 BR - 50% 0 0.00 -$ -$
1 BR - 50% 0 0.00 -$ -$
1 BR - 60% 16 557.76 1,080$ 17,280$
1 BR - 60% 1 625.78 1,080$ 1,080$
1 BR - 60% 10 647.33 1,080$ 10,800$
1 BR - 60% 6 581.72 1,080$ 6,480$
1 BR - 60% 1 597.89 1,080$ 1,080$
1 BR - 60% 11 616.45 1,080$ 11,880$
1 BR - 60% 3 628.31 1,080$ 3,240$
1 BR - 60% 5 582.38 1,080$ 5,400$
1 BR - 60% 2 645.60 1,080$ 2,160$
1 BR - 60% 2 597.98 1,080$ 2,160$
1 BR - 60% 11 570.33 1,080$ 11,880$1 BR - 60% 1 562.25 1,080$ 1,080$
1 BR - 60% 1 578.15 1,080$ 1,080$
1 BR - 60% 1 517.88 1,080$ 1,080$
1 BR - 60% 1 565.50 1,080$ 1,080$
Total 1-BR Total Monthly 1-BR
Tax Credit Units: 72 42,673.80 Tax Credit Rent: 77,760$
1 BR - Market 4 557.76 1,400$ 5,600$
1 BR - Market 0 625.78 1,400$ -$
1 BR - Market 2 647.33 1,400$ 2,800$
1 BR - Market 2 581.72 1,400$ 2,800$
1 BR - Market 0 597.89 1,400$ -$
1 BR - Market 3 616.45 1,400$ 4,200$
1 BR - Market 1 628.31 1,400$ 1,400$
1 BR - Market 1 582.38 1,400$ 1,400$
1 BR - Market 1 645.60 1,400$ 1,400$
1 BR - Market 1 597.98 1,400$ 1,400$
1 BR - Market 3 570.33 1,400$ 4,200$
1 BR - Market 0 562.25 1,400$ -$
1 BR - Market 0 578.15 1,400$ -$
1 BR - Market 0 517.88 1,400$ -$
1 BR - Market 0 565.50 1,400$ -$
Total 1-BR
Market Units: 18 10,703.75 Total Monthly
1-BR Market Rent: 25,200$
Total 1-BR Units: 90 Total 1-BR Rent 102,960$
v12.31.09 Page 15
-
8/7/2019 Colonial Village
20/213
2-Bedroom Units
Net Rentable Monthly Rent Total
Rent Targeting Number Units Square Feet Per Unit Monthly Rent
2 BR - 40% 0 0.00 -$ -$
2 BR - 40% 0 0.00 -$ -$
2 BR - 40% 0 0.00 -$ -$
2 BR - 40% 0 0.00 -$ -$
2 BR - 40% 0 0.00 -$ -$
2 BR - 40% 0 0.00 -$ -$2 BR - 40% 0 0.00 -$ -$
2 BR - 40% 0 0.00 -$ -$
2 BR - 40% 0 0.00 -$ -$
2 BR - 40% 0 0.00 -$ -$
2 BR - 40% 0 0.00 -$ -$
2 BR - 40% 0 0.00 -$ -$
2 BR - 40% 0 0.00 -$ -$
2 BR - 40% 0 0.00 -$ -$
2 BR - 40% 0 0.00 -$ -$
2 BR - 50% 0 0.00 -$ -$
2 BR - 50% 0 0.00 -$ -$
2 BR - 50% 0 0.00 -$ -$
2 BR - 50% 0 0.00 -$ -$
2 BR - 50% 0 0.00 -$ -$2 BR - 50% 0 0.00 -$ -$
2 BR - 50% 0 0.00 -$ -$
2 BR - 50% 0 0.00 -$ -$
2 BR - 50% 0 0.00 -$ -$
2 BR - 50% 0 0.00 -$ -$
2 BR - 50% 0 0.00 -$ -$
2 BR - 50% 0 0.00 -$ -$
2 BR - 50% 0 0.00 -$ -$
2 BR - 50% 0 0.00 -$ -$
2 BR - 50% 0 0.00 -$ -$
2 BR - 60% 2 817.75 1,288$ 2,576$
2 BR - 60% 2 794.94 1,288$ 2,576$
2 BR - 60% 3 929.15 1,288$ 3,864$
2 BR - 60% 3 922.50 1,288$ 3,864$2 BR - 60% 14 809.81 1,288$ 18,032$
2 BR - 60% 6 884.08 1,288$ 7,728$
2 BR - 60% 6 832.99 1,288$ 7,728$
2 BR - 60% 2 821.15 1,288$ 2,576$
2 BR - 60% 2 1,180.84 1,288$ 2,576$
2 BR - 60% 2 792.30 1,288$ 2,576$
2 BR - 60% 2 1,137.36 1,288$ 2,576$
2 BR - 60% 2 777.94 1,288$ 2,576$
2 BR - 60% 0 0.00 -$ -$
2 BR - 60% 0 0.00 -$ -$
2 BR - 60% 0 0.00 -$ -$
Total 2-BR Total Monthly 2-BR
Tax Credit Units: 46 39,839.27 Tax Credit Rent: 59,248$
2 BR - Market 1 817.75 1,875$ 1,875$
2 BR - Market 0 794.94 1,875$ -$
2 BR - Market 1 929.15 1,875$ 1,875$
2 BR - Market 1 922.50 1,875$ 1,875$
2 BR - Market 3 809.81 1,875$ 5,625$
2 BR - Market 2 884.08 1,875$ 3,750$
2 BR - Market 2 832.99 1,875$ 3,750$
2 BR - Market 1 821.15 1,875$ 1,875$
2 BR - Market 0 1,180.84 1,875$ -$
2 BR - Market 1 792.30 1,875$ 1,875$
2 BR - Market 0 1,137.36 1,875$ -$
2 BR - Market 0 777.94 1,875$ -$
2 BR - Market 0 0.00 -$ -$
2 BR - Market 0 0.00 -$ -$
2 BR - Market 0 0.00 -$ -$v12.31.09 Page 15
-
8/7/2019 Colonial Village
21/213
Total 2-BR
Market Units: 12 10,146.42 Total Monthly
2-BR Market Rent: 22,500$
Total 2-BR Units: 58 Total 2-BR Rent 81,748$
3-Bedroom Units
Net Rentable Monthly Rent Total
Rent Targeting Number Units Square Feet Per Unit Monthly Rent
3 BR - 40% 0 0.00 -$ -$
3 BR - 40% 0 0.00 -$ -$
3 BR - 40% 0 0.00 -$ -$
3 BR - 40% 0 0.00 -$ -$
3 BR - 40% 0 0.00 -$ -$
3 BR - 40% 0 0.00 -$ -$
3 BR - 40% 0 0.00 -$ -$
3 BR - 40% 0 0.00 -$ -$
3 BR - 40% 0 0.00 -$ -$
3 BR - 40% 0 0.00 -$ -$
3 BR - 40% 0 0.00 -$ -$
3 BR - 40% 0 0.00 -$ -$
3 BR - 40% 0 0.00 -$ -$3 BR - 40% 0 0.00 -$ -$
3 BR - 40% 0 0.00 -$ -$
3 BR - 50% 0 0.00 -$ -$
3 BR - 50% 0 0.00 -$ -$
3 BR - 50% 0 0.00 -$ -$
3 BR - 50% 0 0.00 -$ -$
3 BR - 50% 0 0.00 -$ -$
3 BR - 50% 0 0.00 -$ -$
3 BR - 50% 0 0.00 -$ -$
3 BR - 50% 0 0.00 -$ -$
3 BR - 50% 0 0.00 -$ -$
3 BR - 50% 0 0.00 -$ -$
3 BR - 50% 0 0.00 -$ -$
3 BR - 50% 0 0.00 -$ -$3 BR - 50% 0 0.00 -$ -$
3 BR - 50% 0 0.00 -$ -$
3 BR - 50% 0 0.00 -$ -$
3 BR - 60% 11 1,395.92 1,480$ 16,280$
3 BR - 60% 0 0.00 -$ -$
3 BR - 60% 0 0.00 -$ -$
3 BR - 60% 0 0.00 -$ -$
3 BR - 60% 0 0.00 -$ -$
3 BR - 60% 0 0.00 -$ -$
3 BR - 60% 0 0.00 -$ -$
3 BR - 60% 0 0.00 -$ -$
3 BR - 60% 0 0.00 -$ -$
3 BR - 60% 0 0.00 -$ -$
3 BR - 60% 0 0.00 -$ -$3 BR - 60% 0 0.00 -$ -$
3 BR - 60% 0 0.00 -$ -$
3 BR - 60% 0 0.00 -$ -$
3 BR - 60% 0 0.00 -$ -$
Total 3-BR Total Monthly 3-BR
Tax Credit Units: 11 15,355.12 Tax Credit Rent: 16,280$
3 BR - Market 3 1,395.92 2,175$ 6,525$
3 BR - Market 0 0.00 -$ -$
3 BR - Market 0 0.00 -$ -$
3 BR - Market 0 0.00 -$ -$
3 BR - Market 0 0.00 -$ -$
3 BR - Market 0 0.00 -$ -$
v12.31.09 Page 15
-
8/7/2019 Colonial Village
22/213
3 BR - Market 0 0.00 -$ -$
3 BR - Market 0 0.00 -$ -$
3 BR - Market 0 0.00 -$ -$
3 BR - Market 0 0.00 -$ -$
3 BR - Market 0 0.00 -$ -$
3 BR - Market 0 0.00 -$ -$
3 BR - Market 0 0.00 -$ -$
3 BR - Market 0 0.00 -$ -$
3 BR - Market 0 0.00 -$ -$
Total 3-BR
Market Units: 3 4,187.76 Total Monthly
3-BR Market Rent: 6,525$
Total 3-BR Units: 14 Total 3-BR Rent 22,805$
4-Bedroom Units
Net Rentable Monthly Rent Total
Rent Targeting Number Units Square Feet Per Unit Monthly Rent
4 BR - 40% 0 0.00 -$ -$
4 BR - 40% 0 0.00 -$ -$
4 BR - 40% 0 0.00 -$ -$
4 BR - 40% 0 0.00 -$ -$
4 BR - 40% 0 0.00 -$ -$
4 BR - 40% 0 0.00 -$ -$4 BR - 40% 0 0.00 -$ -$
4 BR - 40% 0 0.00 -$ -$
4 BR - 40% 0 0.00 -$ -$
4 BR - 40% 0 0.00 -$ -$
4 BR - 40% 0 0.00 -$ -$
4 BR - 40% 0 0.00 -$ -$
4 BR - 40% 0 0.00 -$ -$
4 BR - 40% 0 0.00 -$ -$
4 BR - 40% 0 0.00 -$ -$
4 BR - 50% 0 0.00 -$ -$
4 BR - 50% 0 0.00 -$ -$
4 BR - 50% 0 0.00 -$ -$
4 BR - 50% 0 0.00 -$ -$
4 BR - 50% 0 0.00 -$ -$4 BR - 50% 0 0.00 -$ -$
4 BR - 50% 0 0.00 -$ -$
4 BR - 50% 0 0.00 -$ -$
4 BR - 50% 0 0.00 -$ -$
4 BR - 50% 0 0.00 -$ -$
4 BR - 50% 0 0.00 -$ -$
4 BR - 50% 0 0.00 -$ -$
4 BR - 50% 0 0.00 -$ -$
4 BR - 50% 0 0.00 -$ -$
4 BR - 50% 0 0.00 -$ -$
4 BR - 60% 0 0.00 -$ -$
4 BR - 60% 0 0.00 -$ -$
4 BR - 60% 0 0.00 -$ -$
4 BR - 60% 0 0.00 -$ -$4 BR - 60% 0 0.00 -$ -$
4 BR - 60% 0 0.00 -$ -$
4 BR - 60% 0 0.00 -$ -$
4 BR - 60% 0 0.00 -$ -$
4 BR - 60% 0 0.00 -$ -$
4 BR - 60% 0 0.00 -$ -$
4 BR - 60% 0 0.00 -$ -$
4 BR - 60% 0 0.00 -$ -$
4 BR - 60% 0 0.00 -$ -$
4 BR - 60% 0 0.00 -$ -$
4 BR - 60% 0 0.00 -$ -$
Total 4-BR Total Monthly 4-BR
Tax Credit Units: 0 0.00 Tax Credit Rent: -$
v12.31.09 Page 15
-
8/7/2019 Colonial Village
23/213
4 BR - Market 0 0.00 -$ -$
4 BR - Market 0 0.00 -$ -$
4 BR - Market 0 0.00 -$ -$
4 BR - Market 0 0.00 -$ -$
4 BR - Market 0 0.00 -$ -$
4 BR - Market 0 0.00 -$ -$
4 BR - Market 0 0.00 -$ -$
4 BR - Market 0 0.00 -$ -$
4 BR - Market 0 0.00 -$ -$
4 BR - Market 0 0.00 -$ -$
4 BR - Market 0 0.00 -$ -$4 BR - Market 0 0.00 -$ -$
4 BR - Market 0 0.00 -$ -$
4 BR - Market 0 0.00 -$ -$
4 BR - Market 0 0.00 -$ -$
Total 4-BR
Market Units: 0 0.00 Total Monthly
4-BR Market Rent: -$
Total 4-BR Units: 0 Total 4-BR Rent -$
Total Units 162 Net Rentable SF: TC Units 97,868.19
MKT Units 25,037.93
Total NR SF: 122,906.12
79.6284%Floor Space Fraction
v12.31.09 Page 15
-
8/7/2019 Colonial Village
24/213
Low-Income Housing Tax Credit Application For Reservation
D. Operating Expenses
Administrative:
1. Advertising/Marketing $5,000
2. Office Salaries $55,000
3. Office Supplies $4,500
4. Office/Model Apartment (type______) $0
5. Management Fee $116,470
5.00% of EGI 718.9506173 Per Unit
6. Manager Salaries $59,000
7. Staff Unit (s) (type______) $08. Legal $2,000
9. Auditing $6,000
10. Bookkeeping/Accounting Fees $2,000
11. Telephone & Answering Service $1,100
12. Tax Credit Monitoring Fee $4,500
13. Miscellaneous Administrative $2,000
Total Administrative $257,570
Utilities
14. Fuel Oil $0
15. Electricity $13,169
16. Water $45,673
17. Gas $52,480
18. Sewer $45,673
Total Utility $156,995
Operating:
19. Janitor/Cleaning Payroll $35,000
20. Janitor/Cleaning Supplies $1,500
21. Janitor/Cleaning Contract $022. Exterminating $9,000
23. Trash Removal $18,000
24. Security Payroll/Contract $0
25. Grounds Payroll $0
26. Grounds Supplies $1,500
27. Grounds Contract $15,000
28. Maintenance/Repairs Payroll $95,000
29. Repairs/Material $12,500
30. Repairs Contract $4,000
31. Elevator Maintenance/Contract $0
32. Heating/Cooling Repairs & Maintenance $12,500
33. Pool Maintenance/Contract/Staff $0
34. Snow Removal $2,500
35. Decorating/Payroll/Contract $13,365
36. Decorating Supplie $500
37. Miscellaneous $2,500
Operating & Maintenance Totals $222,865
Taxes & Insurance
38. Real Estate Taxes $155,000
39. Payroll Taxes $22,500
40. Miscellaneous Taxes/Licenses/Permit $2,500
41. Property & Liability Insuranc $65,000
42. Fidelity Bond $3,500
43. Workman's Compensation $0
44. Health Insurance & Employee Benefit $22,500
45. Other Insurance $0
Total Taxes & Insurance $271,000
6544
Total Operating Expense $908,430
D1. Total Oper. Ex. Per Unit $5,608 D2. Total Oper. Ex. As % EGI (from E3) 39.00%
Replacement Reserves (Total # Units X $300 or $250 New Const. Elderly Minimum) $48,600
Total Expenses $957,030
v12.31.09 Page 16
-
8/7/2019 Colonial Village
25/213
Low-Income Housing Tax Credit Application For Reservation
E. Cash Flow (First Year)
1. Annual EGI Low-Income Units from (C1) $1,721,575
2. Annual EGI Market Units (from C2) + $607,829
3. Total Effective Gross Income = $2,329,404
4. Total Expenses (from D) $957,030
5. Net Operating Income = $1,372,3746. Total Annual Debt Service (from Page 21 B2) - $300,398
7. Cash Flow Available for Distribution = $1,071,976
F. Projections for Financial Feasibility - 15 Year Projections of Cash Flow
Stabilized
Year 1 Year 2 Year 3 Year 4 Year 5
Eff. Gross Income 2,329,404 2,375,993 2,423,512 2,471,983 2,521,422
Less Oper. Expenses 957,030 985,741 1,015,313 1,045,773 1,077,146
Net Income 1,372,374 1,390,252 1,408,199 1,426,210 1,444,277
Less Debt Service 300,398 300,398 300,398 300,398 300,398
Cash Flow 1,071,976 1,089,854 1,107,801 1,125,812 1,143,879
Debt Coverage Ratio 4.57 4.63 4.69 4.75 4.81
Year 6 Year 7 Year 8 Year 9 Year 10
Eff. Gross Income 2,571,851 2,623,288 2,675,754 2,729,269 2,783,854
Less Oper. Expenses 1,109,460 1,142,744 1,177,026 1,212,337 1,248,707
Net Income 1,462,391 1,480,544 1,498,727 1,516,932 1,535,147Less Debt Service 300,398 300,398 300,398 300,398 300,398
Cash Flow 1,161,993 1,180,146 1,198,329 1,216,534 1,234,749
Debt Coverage Ratio 4.87 4.93 4.99 5.05 5.11
Year 11 Year 12 Year 13 Year 14 Year 15
Eff. Gross Income 2,839,531 2,896,322 2,954,248 3,013,333 3,073,600
Less Oper. Expenses 1,286,168 1,324,753 1,364,496 1,405,431 1,447,594
Net Income 1,553,363 1,571,568 1,589,752 1,607,902 1,626,006
Less Debt Service 300,398 300,398 300,398 300,398 300,398
Cash Flow 1,252,965 1,271,170 1,289,354 1,307,504 1,325,608
Debt Coverage Ratio 5.17 5.23 5.29 5.35 5.41
Estimated Annual Percentage Increase in Revenue 2.00% (Must be < 2%)
Estimated Annual Percentage Increase in Expenses 3.00% (Must be > 3%)
v12.31.09 Page 17
-
8/7/2019 Colonial Village
26/213
Low-Income Housing Tax Credit Application For Reservation
VIII. PROJECT BUDGET
A. Cost/Basis/Maximum Allowable Credit
Complete cost column and basis column(s) as appropriate through A12. Check if the followingdocumentation is attached at TAB S:
Executed Construction ContractExecuted Trade Payment Breakdown
AppraisalOther Cost DocumentationEnvironmental Studies
Amount of Cost up to 100% Includable in
Eligible Basis--Use Applicable Column(s):
"30% Present Value Credit" (D)
Item (A) Cost (B) Acquisition (C) Rehab/ "70 % Present
New Construction Value Credit"
1. Contractor Cost
A. Off-Site Improvements 0 0 0 0
B. Site Work 1,345,374 0 0 1,345,374
C. Geothermal System 0 0 0 0
D. Unit Structures (New) 1,466,505 0 0 1,466,505
E. Unit Structures (Rehab) 8,262,000 0 0 8,262,000
NOTE: Attorney must opine, among other things, as to correctness of the inclusion of each cost item in eligiblebasis, type of credit and numerical calculations of this Part VIII.
F. Solar Electric System 0 0 0 0
G. Asbestos Removal 0 0 0 0
H. Demolition 0 0 0 0
I. Commercial Space Costs 0 0 0 0
J. Structured Parking Garage 0 0 0 0
K. Subtotal A: (Sum 1A..1J) 11,073,879 0 0 11,073,879
L. General Requirements 664,432 0 0 664,432
M. Builder's Overhead 221,478 0 0 221,478
( 2.0% Contract)N. Builder's Profit 664,433 0 0 664,433
( 6.0% Contract)
O. Bonding Fee 126,242 0 0 126,242
P. Other 30,385 0 0 30,385
Q. Contractor Cost
Subtotal (Sum 1K..1P) $12,780,849 $0 $0 $12,780,849
2. Owner Costs
A. Building Permit 30,000 0 0 30,000
B. Arch./Engin. Design Fee 831,000 0 0 831,000
( 5,130 /Unit)
C. Arch. Supervision Fee 60,000 0 0 60,000
( 370 /Unit)
D. Tap Fees 0 0 0 0E. Soil Borings 0 0 0 0
v12.31.09 Page 18
-
8/7/2019 Colonial Village
27/213
Low-Income Housing Tax Credit Application For Reservation
Amount of Cost up to 100% Includable in
Eligible Basis--Use Applicable Column(s):
"30% Present Value Credit" (D)
Item (A) Cost (B) Acquisition (C) Rehab/ "70 % Present
New Construction Value Credit"
2. Owner Costs Continued
F. Construction Loan 250,000 0 0 0Origination Fee
G. Construction Interest 0 0 0 0
( for months)
H. Taxes During Construction 207,000 0 0 135,000
I. Insurance During Construction 70,000 0 0 45,830
J. Cost Certification Fee 35,000 0 0 25,000
K. Title and Recording 40,000 0 0 0
L. Legal Fees for Closing 100,000 0 0 20,000
M. Permanent Loan Fee 0 0 0 0
( 0.0% )
N. Other Permanent Loan Fees 10,000 0 0 0
O. Credit Enhancement 0 0 0 0
P. Mortgage Banker 0 0 0 0
Q. Environmental Study 10,000 0 0 10,000R. Structural/Mechanical Study 10,000 0 0 10,000
S. Appraisal Fee 10,000 0 0 10,000
T. Market Study 9,000 0 0 9,000
U. Operating Reserve 1,140,000 0 0 0
V. Tax Credit Fee 72,723 0 0 0
W. OTHER $2,014,585 $0 $0 $1,788,085
(SEE PAGE 19A)
X. Owner Cost
Subtotal (Sum 2A..2W) $4,899,308 $0 $0 $2,973,915
Subtotal 1 + 2 $17,680,157 $0 $0 $15,754,764
(Owner + Contractor Costs)
3. Developer's Fees 1,844,413 0 0 1,844,413
4. Owner's Acquisition Costs
Land 0
Existing Improvements 0 0
Subtotal 4: $0 $0
5. Total Development Costs
Subtotal 1+2+3+4: $19,524,569 $0 $0 $17,599,177
If this application seeks rehab credits only, in which there is no acquisition and no change in ownership, enter the greater of
appraised value or tax assessment value here: $0 Land
(Attach documentation at Tab K) $0 Building
12.31.09 Page 19
-
8/7/2019 Colonial Village
28/213
Low-Income Housing Tax Credit Application For Reservation
Amount of Cost up to 100% Includable in
Eligible Basis--Use Applicable Column(s):
"30% Present Value Credit" (D)
Item (A) Cost (B) Acquisition (C) Rehab/ "70 % Present
New Construction Value Credit"
W. OTHER OWNER COSTS
Contingency Reserve 1,397,085 0 0 1,378,085(Rehab or Adaptive Reuse only)
LIST ADDITIONAL ITEMS
Survey 10,000 0 0 10,000
FFE 25,000 0 0 0
Start-up 7,500 0 0 0
Lease-up Reserve 150,000 0 0 0
Historic Preservation Consultant 80,000 0 0 80,000
Earthcraft Certification 40,000 0 0 40,000
Tenant Relocation 250,000 0 0 250,000
Syndicator Costs 25,000 0 0 0
Predevelopment Loan Interest 30,000 0 0 30,000
0 0 0
0 0 0 0
0 0 0 00 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
Subtotal (Other Owner Costs) $2,014,585 $0 $0 $1,788,085
v12.31.09 Page 19A
-
8/7/2019 Colonial Village
29/213
Low-Income Housing Tax Credit Application For Reservation
Amount of Cost up to 100% Includable in
Eligible Basis--Use Applicable Column(s):
"30 % Present Value Credit"
(C) Rehab/ (D)
New "70 % Present
Item (A) Cost (B) Acquisition Construction Value Credit"
5. Total Development Costs
Subtotal 1+2+3+4 19,524,569 0 0 17,599,177
6. Reductions in Eligible Basis
Subtract the following:
A. Amount of federal grant(s) used to finance 0 0 0
qualifying development costs
B. Amount of nonqualified, nonrecourse financing 0 0 0
C. Costs of nonqualifying units of higher quality 0 0 0
(or excess portion thereof)
D. Historic Tax Credit (residential portion) 0 0 3,250,761
7. Total Eligible Basis (5 minus 6 above) 0 0 14,348,416
8. Adjustment(s) to Eligible Basis (For non-acquisition costs in eligible basis)
(i) For Earthcraft or LEED Certification AND 60 Bonus Points 0 0
(ii) For QCT or DDA (Eligible Basis x 30%) 0 0
Total Adjusted Eligible basis 0 14,348,416
9. Applicable Fraction 79.6284% 79.6284% 79.6284%
10. Total Qualified Basis (Same as Part IX-C) 0 0 11,425,415
(Eligible Basis x Applicable Fraction)
11. Applicable Percentage 3.35% 0.00% 9.00%
(For 2010 9% competitive credits, use the March 2010 applicable percentages for acq.)
(For 9% non-competitive & tax exempt bonds, use the most recently published rates)
12. Maximum Allowable Credit under IRC 42 $0 $0 $1,028,287
(Qualified Basis x Applicable Percentage)
(Same as Part IX-C and equal to or more than $1,028,287
credit amount requested) Combined 30% & 70% P. V. Credit
v12.31.09 Page 20
-
8/7/2019 Colonial Village
30/213
Low-Income Housing Tax Credit Application For Reservation
B. Sources of Funds
1. Construction Financing: List individually the sources of construction financing, including any such
loans financed through grant sources:
Date of Date of Amount of
Source of Funds Application Commitment Funds Name of Contact Person
1. Private Debt 06/08/10 $2,450,000 TBD
2. AHIF - Soft Funds 03/31/10 $2,000,000 Ken Aughenbaugh
3.
Commitments or letter(s) of intent attached (TAB T)
2. Permanent Financing: List individually the sources of all permanent financing in order of lien position:
Interest Amortization Term
Date of Date of Amount of Annual Debt Rate of Period of
Source of Funds Application Commitment Funds Service Cost Loan IN YEARS Loan (years)
1. Private Debt 06/08/10 $2,450,000 $205,569 7.50% 30 30
2. AHIF - Soft Funds 03/31/10 $2,000,000 $94,829 2.50% 30 30
3. $0 $0 0.00% 1000 0
4. $0 $0 0.00% 1000 0
5. $0 $0 0.00% 1000 0
. .
Totals: $4,450,000 $300,398
Commitments or letter(s) of intent attached (TAB T)
3. Grants: List all grants provided for the development:
Date of Date of Amount of
Source of Funds Application Commitment Funds Name of Contact Person
1. $0
2. $0
3. $0
4. $0
5. $0
6. $0
Total Permanent Grants: $0
Commitments or letter(s) of intent attached (TAB T)
v12.31.09 Page 21
-
8/7/2019 Colonial Village
31/213
Low-Income Housing Tax Credit Application For Reservation
4. Portion of Syndication Proceeds Attributable to Historic Tax Credit
Amount of Federal historic credits $3,250,436 x Equity % $0.95 $3,087,914
Amount of Virginia historic credits $4,063,044 x Equity % $0.85 $3,453,588
6. Equity that Sponsor will Fund:
Cash Investment $0
Contributed Land/Building $0 Assessment Attached (TAB S)Deferred Developer Fee $0
Other: $0
Equity Total $0
7. Total of All Sources (B2 + B3 + B4 + B5 + B6) $10,991,502
(not including syndication proceeds except for historic tax credits)
8. Total Development Cost $19,524,569
(From VIII-A5)
9. Less Total Sources of Funds (From B7 above) $10,991,502
10. Equals equity gap to be funded with low-income tax credit
proceeds (must equal IX-D3) $8,533,067
C. Syndication Information (If Applicable)
1. Actual or Anticipated Name of Syndicator TBD
2. Contact Person Phone
3. Street Address
4. a. Total to be paid by anticipated users of credit (e.g., limited partners) $8,533,066
b. Equity Dollars Per Credit (e.g., $0.85 per dollar of credit) $0.83
c. Percent of ownership entity (e.g., 99% or 99.9%) 99.99%
d. Net credit amount anticipated by user of credits $1,028,080
e. Syndication costs not included in VIII-A5 (e.g., advisory fees) $0
5. Net amount which will be used to pay for Total Development Cost (4a-4e)as listed in Part VIII-A5 (same amount as Part IX-D3) $8,533,066
6. Amount of annual credit required for above amounts
(same amount as Part IX-D6) $1,028,183
7. Net Equity Factor [C5 / (C6 X 10)]
(same amount as Part IX-D4) Must be equal to or greater than 85% 82.99%
8. Syndication: Public or Private
9. Investors: Individual or Corporate
Weighted Average Credit Price Calculation
Exchange Component 40% $0.85 $0.34
Market Component 60% $0.81 $0.49
Weighted Average Credit Price: $0.83
v12.31.09 Page 22
-
8/7/2019 Colonial Village
32/213
Low-Income Housing Tax Credit Application For Reservation
D. Recap of Federal, State, and Local Funds/Any Credit Enhancements
1. Are any portions of the sources of funds described above for the development financed directly or indirectlywith Federal, State, or Local Government Funds? Yes NoIf yes, then check the type and list the amount of money involved.
Below-Market Loans Market-Rate Loans
Tax Exempt Bonds $0 Taxable Bonds $0
RD 515 $0 Section 220 $0
Section 221(d)(3) $0 Section 221(d)(3) $0
Section 312 $0 Section 221(d)(4) $0
Section 236 $0 Section 236 $0
VHDA SPARC/REACH $0 Section 223(f) $0
HOME Funds $0 Other: Private Debt $2,450,000
Other: AHIF $2,000,000
Other:
Grants Grants
CDBG $0 State $0
UDAG $0 Local $0Other: $0
This means grants to the partnership. If you received a loan financed by a locality which received one of the
listed grants, please list it in the appropriate loan column as "other" and describe the applicable grant program
which funded it.
2. Subsidized Funding: list all sources of funding for points. Documentation Attached (TAB T)
Source of Funds Commitment date Funds
1. $0
2. $0
3. $0
4. $0
5. $0
3. Does any of your financing have any credit enhancement? Yes No
If yes, list which financing and describe the credit enhancement:
4. Other Subsidies Documentation Attached (TAB Q)
Section 8 Rent Supplement or Rental Assistance Payment
Tax Abatement
Other
5. Is HUD approval for transfer of physical asset required?
Yes No
E. For Transactions Using Tax-Exempt Bonds Seeking 4% Credits:
For purposes of the 50% Test, and based only on the data entered to this
application, the portion of the aggregate basis of buildings and land financed with
tax-exempt funds is: N/A
v12.31.09 Page 23
-
8/7/2019 Colonial Village
33/213
Low-Income Housing Tax Credit Application For Reservation
IX. ADDITIONAL INFORMATION
A. Extended Use Restriction
This development will be subject to the standard extended use agreement which permits earlytermination (after the mandatory 15-year compliance period) of the extended use period.
This development will be subject to an extended use agreement in which the owner's right to anyearly termination of the extended use provision is waived for 25 additional years after the 15-year compliance period for a total of 40 years. Do not select if IX.B is checked below.
This development will be subject to an extended use agreement in which the owner's right to anyearly termination of the extended use provision is waived for 35 additional years after the 15-year compliance period for a total of 50 years. Do not select if IX.B is checked below.
B. Nonprofit/Local Housing Authority Purchase Option/Right of First Refusal
1. After the mandatory 15-year compliance period, a qualified nonprofit as identified in theattached nonprofit questionnaire, or local housing authority will have the option to purchase
NOTE: Each recipient of an allocation of credits will be required to record an extended use agreement asrequired by the IRC governing the use of the development for low-income housing for at least 30 years.
However, the IRC provides that, in certain circumstances, such extended use period may be terminated early.
or the right of first refusal to acquire the development for a price not to exceed the outstandingdebt and exit taxes. Such debt must be limited to the original mortgage(s) unless any refinancingis approved by the nonprofit. Do not select if extended compliance is selected in IX.A above.
Option or Right of First Refusal in Recordable Form Attached (TAB V)
Enter name of qualified nonprofit: Wesley Housing Development Corporation
2. A qualified nonprofit or local housing authority submits a homeownership plan committing tosell the units in the development after the mandatory 15-year compliance period to tenants whoseincomes shall not exceed the applicable income limit at the time of their initial occupancy.Do not select if extended compliance is selected in IX.A above.
Homeownership Plan Attached (TAB J)
v12.31.09 Page 24
-
8/7/2019 Colonial Village
34/213
-
8/7/2019 Colonial Village
35/213
Low-Income Housing Tax Credit Application For Reservation
C. Building-by-Building Information Must Complete
Qualified basis must be determined on a building-by building basis. Complete the section below. Building street addresses are required by the IRS (must
allocation request).
30% Present Value 30% Present Value
Credit for Acquisition Credit for Construction
TAX MARKET
CREDIT RATE Actual or Actual or
UNITS UNITS Estimate Anticipated Estimate Anticipated
Build Street Qualified In-Service Applicable Credit Qualified In-Service Applicable Credit
ing # Address Basis Date Percentage Amount Basis Date Percentage Amount
17. 6 2 2103 N. 18th Street $0 0.00% 0 $0 0.00% 0
18. 3 1 2105 N. 18th Street $0 0.00% 0 $0 0.00% 0
19. 6 2 2107 N. 18th Street $0 0.00% 0 $0 0.00% 0
20. 3 1 2109 N. 18th Street $0 0.00% 0 $0 0.00% 0
21. 6 2 2113 N. 18th Street $0 0.00% 0 $0 0.00% 0
22. 6 2 2115 N. 18th Street $0 0.00% 0 $0 0.00% 0
23. $0 0.00% 0 $0 0.00% 0
24. $0 0.00% 0 $0 0.00% 0
25. $0 0.00% 0 $0 0.00% 0
26. $0 0.00% 0 $0 0.00% 0
27. $0 0.00% 0 $0 0.00% 0
28. $0 0.00% 0 $0 0.00% 0
29. $0 0.00% 0 $0 0.00% 0
30. $0 0.00% 0 $0 0.00% 0
NUMBER
OF
31. $0 0.00% 0 $0 0.00% 0
32. $0 0.00% 0 $0 0.00% 0 $0 $0
$0 $0 Qualified Basis Totals (must agree with VIII-A10)
Credit Amount Totals (must agree with VIII-A-12)
v12.31.09
-
8/7/2019 Colonial Village
36/213
Low-Income Housing Tax Credit Application For Reservation
C. Building-by-Building Information Must Complete
Qualified basis must be determined on a building-by building basis. Complete the section below. Building street addresses are required by the IRS (must
allocation request).
30% Present Value 30% Present Value
Credit for Acquisition Credit for Construction
TAX MARKET
CREDIT RATE Actual or Actual or
UNITS UNITS Estimate Anticipated Estimate Anticipated
Build Street Qualified In-Service Applicable Credit Qualified In-Service Applicable Credit
ing # Address Basis Date Percentage Amount Basis Date Percentage Amount
33. $0 0.00% 0 $0 0.00% 0
34. $0 0.00% 0 $0 0.00% 0
35. $0 0.00% 0 $0 0.00% 0
36. $0 0.00% 0 $0 0.00% 0
37. $0 0.00% 0 $0 0.00% 0
38. $0 0.00% 0 $0 0.00% 0
39. $0 0.00% 0 $0 0.00% 0
40. $0 0.00% 0 $0 0.00% 0
41. $0 0.00% 0 $0 0.00% 0
42. $0 0.00% 0 $0 0.00% 0
43. $0 0.00% 0 $0 0.00% 0
44. $0 0.00% 0 $0 0.00% 0
45. $0 0.00% 0 $0 0.00% 0
46. $0 0.00% 0 $0 0.00% 0
NUMBER
OF
47. $0 0.00% 0 $0 0.00% 0
48. $0 0.00% 0 $0 0.00% 0 $0 $0
$0 $0Qualified Basis Totals (must agree with VIII-A10)
Credit Amount Totals (must agree with VIII-A-12)
v12.31.09
-
8/7/2019 Colonial Village
37/213
Low-Income Housing Tax Credit Application For Reservation
C. Building-by-Building Information Must Complete
Qualified basis must be determined on a building-by building basis. Complete the section below. Building street addresses are required by the IRS (must
allocation request).
30% Present Value 30% Present Value
Credit for Acquisition Credit for Construction
TAX MARKET
CREDIT RATE Actual or Actual or
UNITS UNITS Estimate Anticipated Estimate Anticipated
Build Street Qualified In-Service Applicable Credit Qualified In-Service Applicable Credit
ing # Address Basis Date Percentage Amount Basis Date Percentage Amount
49. $0 0.00% 0 $0 0.00% 0
50. $0 0.00% 0 $0 0.00% 0
51. $0 0.00% 0 $0 0.00% 0
52. $0 0.00% 0 $0 0.00% 0
53. $0 0.00% 0 $0 0.00% 0
54. $0 0.00% 0 $0 0.00% 0
55. $0 0.00% 0 $0 0.00% 0
56. $0 0.00% 0 $0 0.00% 0
57. $0 0.00% 0 $0 0.00% 0
58. $0 0.00% 0 $0 0.00% 0
59. $0 0.00% 0 $0 0.00% 0
60. $0 0.00% 0 $0 0.00% 0
61. $0 0.00% 0 $0 0.00% 0
62. $0 0.00% 0 $0 0.00% 0
NUMBER
OF
63. $0 0.00% 0 $0 0.00% 0
64. $0 0.00% 0 $0 0.00% 0 $0 $0
$0 $0Qualified Basis Totals (must agree with VIII-A10)
Credit Amount Totals (must agree with VIII-A-12)
v12.31.09
-
8/7/2019 Colonial Village
38/213
Low-Income Housing Tax Credit Application For Reservation
C. Building-by-Building Information Must Complete
Qualified basis must be determined on a building-by building basis. Complete the section below. Building street addresses are required by the IRS (must
allocation request).
30% Present Value 30% Present Value
Credit for Acquisition Credit for Construction
TAX MARKET
CREDIT RATE Actual or Actual or
UNITS UNITS Estimate Anticipated Estimate Anticipated
Build Street Qualified In-Service Applicable Credit Qualified In-Service Applicable Credit
ing # Address Basis Date Percentage Amount Basis Date Percentage Amount
65. $0 0.00% 0 $0 0.00% 0
66. $0 0.00% 0 $0 0.00% 0
67. $0 0.00% 0 $0 0.00% 0
68. $0 0.00% 0 $0 0.00% 0
69. $0 0.00% 0 $0 0.00% 0
70. $0 0.00% 0 $0 0.00% 0
71. $0 0.00% 0 $0 0.00% 0
72. $0 0.00% 0 $0 0.00% 0
73. $0 0.00% 0 $0 0.00% 0
74. $0 0.00% 0 $0 0.00% 0
75. $0 0.00% 0 $0 0.00% 0
76. $0 0.00% 0 $0 0.00% 0
77. $0 0.00% 0 $0 0.00% 0
78. $0 0.00% 0 $0 0.00% 0
NUMBER
OF
79. $0 0.00% 0 $0 0.00% 0
80. $0 0.00% 0 $0 0.00% 0 $0 $0
$0 $0Qualified Basis Totals (must agree with VIII-A10)
Credit Amount Totals (must agree with VIII-A-12)
v12.31.09
-
8/7/2019 Colonial Village
39/213
Low-Income Housing Tax Credit Application For Reservation
C. Building-by-Building Information Must Complete
Qualified basis must be determined on a building-by building basis. Complete the section below. Building street addresses are required by the IRS (must
allocation request).
30% Present Value 30% Present Value
Credit for Acquisition Credit for Construction
TAX MARKET
CREDIT RATE Actual or Actual or
UNITS UNITS Estimate Anticipated Estimate Anticipated
Build Street Qualified In-Service Applicable Credit Qualified In-Service Applicable Credit
ing # Address Basis Date Percentage Amount Basis Date Percentage Amount
81. $0 0.00% 0 $0 0.00% 0
82. $0 0.00% 0 $0 0.00% 0
83. $0 0.00% 0 $0 0.00% 0
84. $0 0.00% 0 $0 0.00% 0
85. $0 0.00% 0 $0 0.00% 0
86. $0 0.00% 0 $0 0.00% 0
87. $0 0.00% 0 $0 0.00% 0
88. $0 0.00% 0 $0 0.00% 0
89. $0 0.00% 0 $0 0.00% 0
90. $0 0.00% 0 $0 0.00% 0
91. $0 0.00% 0 $0 0.00% 0
92. $0 0.00% 0 $0 0.00% 0
93. $0 0.00% 0 $0 0.00% 0
94. $0 0.00% 0 $0 0.00% 0
NUMBER
OF
95. $0 0.00% 0 $0 0.00% 0
96. $0 0.00% 0 $0 0.00% 0 $0 $0
$0 $0Qualified Basis Totals (must agree with VIII-A10)
Credit Amount Totals (must agree with VIII-A-12)
v12.31.09
-
8/7/2019 Colonial Village
40/213
Low-Income Housing Tax Credit Application For Reservation
D. Determination of Reservation Amount Needed
1. Total Development Costs (from VIII-A5, Column A page 20) $19,524,569
2. Less Total Sources of Funds (from VIII-B7 page 22) $10,991,502
3. Equals Equity Gap $8,533,067
4. Divided by Net Equity Factor (VIII-C7 page 22) 82.99%(Percent of 10-year credit expected to be raised as equity investment)
5. Equals Ten-Year Credit Amount Needed to Fund Gap $10,281,832
Divided by ten years 10
6. Equals Annual Tax Credit Required to Fund the Equity Gap $1,028,183
7. The Maximum Allowable Credit Amount $1,028,287
The following calculation of the amount of credits needed is substantially the same as the calculation which will be made byVHDA to determine, as required by the IRC, the amount of credits which may be allocated for the development. However, VHDAat all times retains the right to substitute such information and assumptions as are determined by VHDA to be reasonable for theinformation and assumptions provided herein as to costs (including development fees, profits, etc.), sources for funding,expected equity, etc. Accordingly, if the development is selected by VHDA for a reservation of credits, the amount of such
reservation may differ significantly from the amount you compute below.
(from VIII-A12-combined figure)
(This amount must be equal to or more than 6 above)
8. Reservation Amount (Lesser of 6 or 7 above)
Credit per Unit 7,970 Combined 30% & 70% PV Credit
Credit per Bedroom 5,219 $1,028,183
Comprised of
$0 and $1,028,18330% PV Credit 70% PV Credit
(Based on same relative percentages as VIII-A12)
E. Attorneys OpinionAttached in Mandatory TAB W)
Goal Seek FunctionIf you incur the error message that your reservation amount is not equal
to the equity gap amount you may use the goal seek function within the Excelspreadsheet to eliminate the error message. To use the Goal Seek function firstplace the curser box on cell V28. Using the mouse arrow, point and click onTools on the top line and then click on the Goal Seek option. A box willappear with the V28 cell shown in the top space, place the cursor in the middlebox and type in the new amount that you want the equity gap to be which shouldbe the reservation amount below, then place the cursor in the bottom space and atthe bottom of the page click on page 22. Then place the cursor on cell N15(Deferred Developer Fee) and click on OK. A message should then appear that
a solution has been found and if the amount is correct click OK. If the amountsare now equal the error message will disappear.
v12.31.09 Page 26
-
8/7/2019 Colonial Village
41/213
Low-Income Housing Tax Credit Application For Reservation
F. Statement of Owner
The undersigned hereby acknowledges the following:
1. that, to the best of its knowledge and belief, all factual information provided herein or in connection
herewith is true and correct, and all estimates are reasonable.
2. that it will at all times indemnify and hold harmless VHDA and its assigns against all losses, costs,
damages, VHDA's expenses, and liabilities of any nature directly or indirectly resulting from, arising out of,
or relating to VHDA's acceptance, consideration, approval, or disapproval of this reservation request and
the issuance or nonissuance of an allocation of credits, grants and/or loan funds in connection herewith.
3. that points will be assigned only for representations made herein for which satisfactory documentation is
submitted herewith and that no revised representations may be made in connection with this application
once the deadline for applications has passed.
4. that this application form, provided by VHDA to applicants for tax credits, including all sections herein
relative to basis, credit calculations, and determination of the amount of the credit necessary to make the
development financially feasible, is provided only for the convenience of VHDA in reviewing reservationrequests