lassiter square
TRANSCRIPT
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 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: Lassiter Square
Address: 306 & 310 West Decatur Street
City: Madison County: Rockingham Zip: 27025
Census Tract: 0408 Block Group: 002
No
No
Political Jurisdiction: Town of Madison
Jurisdiction CEO Name: First: Last:Kenneth Hawkins Title: Mayor
Jurisdiction Address: 120 North Market Street
Jurisdiction City: Madison Zip: 27025
Jurisdiction Phone: (336)427-0221
Site Latitude: 36.3887
Site Longitude: -79.9652
Page 1 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 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 - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 3/34
Applicant Information
Applicant Name: Landmark Asset Services, Inc.
Address: 406 East Fourth Street
City: State: NC Zip:Winston Salem 27101
Contact: First: Last: Title:Jim Sari V.P.
Telephone: (336)722-9871
Alt Phone: (800)809-4693
Fax: (336)722-9871
Email Address: [email protected]
Page 3 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 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
4.3 4.3
No
No
Yes
No
Page 4 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 5/34
Page 5 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 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:
No
(c) Enter the current expiration date of the option/contract to purchase: 11/15/2004
(D) Enter Purchase Price: 300,000
Page 6 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 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-8
Yes
No
Yes
Project consists of new construction & adaptive reuse of two former school buildings. All historic
work in accordance with NPS standards.
Yes
see enclosed remediation budgets & environmental reports.
Page 7 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 8/34
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 9/34
[email protected] 57-1152167
Page 9 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 10/34
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 11/34
Notes
Total Net Sq. Ft. (All Heated Areas): 46,303
** 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 11 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 12/34
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 4 targeted at 50 percent of median income.
2 13 targeted at 50 percent of median income.
3 4 targeted at 50 percent of median income.
1 4 targeted at 60 percent of median income.
2 9 targeted at 60 percent of median income.
3 2 targeted at 60 percent of median income.
36
Page 12 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 13/34
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))
Funding Sources
Source AmountNon-
Amortizing*Rate(%)
Term(Years)
Amort.Period(Years)
AnnualDebt
Service
Bank Loan
RPP LoanLocal Gov. Loan - Specify:
RD 515 Loan
RD 538 Loan - Specify:
AHP Loan 515,000 2.00 20 20 31,263
Other Loan 1 - Specify:
Other Loan 2 - Specify:
Other Loan 3 - Specify:
Tax Exempt Bonds
State Tax Credit(Loan) 1,012,603 0 30 30 0
State Tax Credit(Direct Refund)
Equity: Federal LIHTC 2,135,703
Non-Repayable Grant
Equity: Historic Tax Credits 549,107
Deferred Developer Fees 102,012
Owner Investment
Other - Specify:
Total Sources** 4,314,425
* "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 13 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 14/34
Development Costs
Item Cost Element TOTAL COSTEligible Basis
30% PV 70% PV
1 Purchase of Buildings (Rehab) 85,000 85,000
2 Demolition 100,000 100,000
3 On-site Improvements 150,000 143,000
4 Rehabilitation 1,116,020 1,005,620
5 Construction of New Building(s) 1,167,700 1,167,700
6 Accessory Building(s)
7 General Requirements 145,900 138,900
8 Contractor Overhead 51,460 48,900
9 Contractor Profit 154,600 147,000
10 Construction Contingency 173,141 164,484
11 Architect's Fee - Design 57,600 57,600
12 Architect's Fee - Inspection 14,400 14,400
SUBTOTAL (lines 1 through 12) 3,215,821
13 Construction Insurance (prorate)
14 Construction Loan Orig. Fee (prorate) 30,000 30,000
15 Construction Loan Interest (prorate) 100,000 100,000
16 Construction Loan Credit Enhancement (prorate) 30,000 30,000
17 Construction Period Taxes (prorate) 5,000 5,000
18 Water, Sewer and Impact Fees 2,500 2,500
19 Survey 8,000 8,000
20 Property Appraisal 8,000 8,000
21 Environmental Report 8,000 8,000
22 Market Study 5,040 5,040
23 Soils report
24 Cost of Issuance
25 Placement Fee
26 Permanent Loan Origination Fee
27 Permanent Loan Credit Enhancement
28 Title and Recording 5,000
SUBTOTAL (lines 13 through 28) 201,540
29 Real Estate Attorney 25,000 25,000
30 Other Attorney's Fees
31 Tax Credit App Fees 19,632 19,632
32 Cost Cert, Accting 12,000 12,000
33 Tax Opinion 5,000
34 Organizational (Partnership) 5,000
35 Tax Credit Monitoring Fee 18,900
SUBTOTAL (lines 29 through 35) 85,532
36 Furnishings and Equipment 30,000 30,000
37 Relocation Expenses
38 Developer's Fee (max 15% lines 2-36, less 8 & 9) 486,400 458,850
39 Other Basis Expense (specify)
40 Other Basis Expense (specify)
41 Rent-up Expenses
42 Building Acquisiton Fee
43 Other Non-basis Expense (specify)
SUBTOTAL (lines 36 through 43) 516,400
44 Rent up Reserve 10,800
Page 14 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 15/34
Comments:
45 Operating Reserve 69,332
46 Other Reserve (specify)
47 Other Reserve (specify)
48 DEVELOPMENT COST (lines 1-47) 4,099,425 85,000 3,729,626
49 Less Federal Financing 85,000
50 Less Disproportionate Standard
51 Less Nonqualified Nonrecourse Financing
52 Less Historic Tax Credit (residential) 354,284 354,284
53 TOTAL ELIGIBLE BASIS 3,375,342 0 3,375,342
54 Applicable Fraction (percentage of LI Units) 100.00% 100% 100%
55 Basis Before Boost 3,375,342 0 3,375,342
56 Boost for QCT/DDA (if applicable, enter 130%) 100.00% 100.00%
57 TOTAL QUALIFIED BASIS 3,375,342 0 3,375,342
58 Tax Credit Rate 0.00% 7.91%
59 Federal Tax Credits at Estimated Rate 266,989 0 266,989
60 Federal Tax Credits at 8.5% or 3.75% 286,904 0 286,904
61 Federal Tax Credits Requested 278,505 0 278,505
62 Land Cost 215,000
63 TOTAL REPLACEMENT COST 4,314,425
Amount on line 49 is to offset acquisition basis; project not eligible for acquisition credits
Page 15 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 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
This project provides badly needed affordable housing in one of the poorer markets in the state. Thisdevelopment is fronted by the legal, medical complex on Decatur Street. The public safety office isbehind this site. Madison and Mayodan are contingous comunities behind the Winn Dixie and Kmartcenters; the major retail center for both communities. This center is less than .5 miles from the site.
This development is comprised of the adaptive reuse of two former school system buildings totaling15 units and 24 units of new 2 & 3 bedroom apartments. The development will provide New Yorkstyle loft apartments in the historical buildings with modern apartments in the new constructioncomponent.
Yes
See our website at www.landmarkdevelopment.biz
Community Bldg - Sq Ft: 1,400 Community Room - Sq Ft: 800 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
CAHEC sponsored with their myriad of services provided.
Landscaping will be compatible with market rate apartments in the triad.
Page 16 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 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
No
Page 17 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 18/34
Briefly describe your site in each of the following categories:
For each applicable neighborhood feature, enter distance from project in miles.
Applicant's Site Evaluation
NEIGHBORHOOD CHARACTERISTICS
Physical condition of buildings and improvements. Trend and direction of real estate developmentrelative to the project. Area economic health (degree of decline or investment). Concentration of
affordable housing.This is a transitional neighborhood between established single family and older multi-family housing.The neighborhood is in a good state of repair and is attractive.
Suitability of surrounding development. Land use pattern is primarily residential (single andmultifamily housing) with a balance of other uses (particularly retail and amenities). Amount andcharacter of vacant, undeveloped land. Effect of industrial, large-scale institutional or otherincompatible uses: wastewater treatment facilities, high traffic corridors, junkyards, prisions, landfills,large swamps, distribution facilities, frequently used railroad tracks, power transmission lines andtowers, factories or similar operations, sources of excessive noise, and sites with environmentalconcerns (such as odors or pollution).
There are no incompatible uses in the area. The site is between a residential neighborhood andresidential services.
SITE SUITABILITY
Adequacy of street(s) and/or access road(s) serving the proposed project and traffic controls (lights,stop signs, turning lanes). Access to mass transit (if applicable).The site is between two rural development sites. The rehablilitation of the older units will ingress andregress on Decatur Street across from the Police Department. There are no traffic issues. No masstransit available in Madison.
Degree of on-site negative features and physical barriers that will impede project construction oradversely affect future tenants; for example: power transmission lines and towers, flood hazards,steep slopes, large boulders, ravines, year-round streams, wetlands, and other similar features. Foradaptive re-use projects- suitability for residential use and difficulties posed by the building(s), suchas limited parking, environmental problems or the need for excessive demolition.There are no negative site features for this development . The older building is on a level site thathas serviced this community for over 50 years. The new construction is on the samelevel site withadequate drainage.
Similarity of scale and aesthetics/architecture between project and surroundings.The existing buildings have fit in the community for over 50 years. The new construction will becomplimentary to the exisiting ones in accordance with the National Park Service guidelines.
Page 18 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 19/34
Other facilities or services:
Grocery Store.5 Community/Senior Center.2
Mall/Strip Center.5 Hospital1
Outdoor Athletic Fields Pharmacy.5
Day Care/After School.3 Basic Health Care.1
Schools.5 Medical Offices.1
Public Transportation Stop Bank/Credit Union.3
Convenience Store.5 Restaurants.3
Basketball/Tennis Courts Professional Services.3
Public Parks.5 Movie Theater
Gas Station.5 Video Rental.5
Library.5 Public Safety (Fire/Police).1
Fitness/Nature Trails Post Office.3
Public Swimming Pools
The City Municipal building is .3 miles form the site. The police and fire departments are behind the
site.
Page 19 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 20/34
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 21/34
Development List 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:
Management List 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 6
Units: 320 113
North Carolina Other States
Projects: 12 13
Units: 462 380
No
No
No
No
No
Page 21 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 22/34
Financing Commitments
Does the project have a firm commitment for construction financing? Yes
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 - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 23/34
Project Operations (Year One)
Projected Operating Costs
Administrative Expenses
Advertising 600
Office Salaries
Office Supplies 900
Office or Model Apartment Rent
Management Fee 17,280
Manager or Superintendent Salaries 9,100
Manager or Superintendent Rent Free Unit
Legal Expenses (Project) 300
Auditing Expenses (Project) 3,200
Bookkeeping Fees/Accounting Services 2,400
Telephone and Answering Service 1,800
Bad Debts 4,000
Other Administrative Expenses (specify):
SUBTOTAL 39,580
Utilities ExpenseFuel Oil
Electricity (Light and Misc. Power) 6,756
Water 4,000
Gas
Sewer 4,000
SUBTOTAL 14,756
Operating and Maintenance Expenses
Janitor and Cleaning Payroll 1,200
Janitor and Cleaning Supplies
Janitor and Cleaning Contract
Exterminating Payroll/Contract 864
Exterminating Supplies
Garbage and Trash Removal 1,200
Security Payroll/Contract
Grounds Payroll
Grounds Supplies 1,000
Grounds Contract 2,000
Repairs Payroll 6,000
Repairs Material 2,000
Repairs Contract 2,000
Elevator Maintenance/Contract
Heating/Cooling Repairs and Maintenance 600
Swimming Pool Maintenance/Contract
Snow Removal 600
Decorating Payroll/Contract 2,000
Decorating Supplies 600
Other (specify):
Miscellaneous Operating & Maintenance Expenses 900
SUBTOTAL 20,964
Taxes and Insurance
Real Estate Taxes 9,000
Payroll Taxes (FICA) 2,400
Miscellaneous Taxes, Licenses and Permits 600
Page 23 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 24/34
Property and Liability Insurance (Hazard) 7,000
Fidelity Bond Insurance 100
Workmen's Compensation 1,000
Health Insurance and Other Employee Benefits
Other Insurance:
SUBTOTAL 20,100
Supportive Service Expenses
Service Coordinator 1,200
Service Supplies 600
Tenant Association Funds
Other Expenses (specify):
SUBTOTAL 1,800
Reserves
Replacement Reserves 10,200
SUBTOTAL 10,200
TOTAL OPERATING EXPENSES 107,400
ADJUSTED TOTAL OPERATING EXPENSES (Does not include taxes, reserves and resident support services) *
86,400
TOTAL UNITS(from total units in the Unit Mix section) 36
PER UNIT PER YEAR 2,400
Page 24 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 25/34
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 26/34
Design Features
ITEM DESCRIPTION
Foundation/Slab Components concrete/masonry
Primary Windows Make: Model:vinyl/new Type/Construction: existing refurbished wood
Exterior Doors Type: Frames:metal wood
Siding Type: Grade/Thickness:hardipanel 1/2"
Warranty: brick on existing buildings and 40% on new construction
Exterior Trim wood
ShinglesType: Weight:
architectural/anti-fungal 225
Warranty: 25 years - epdm on existing - 20 years
Sprinkler System none
Cabinets wood with vinyl
Heat Pump SEER: Make:12 goodman
Model: cple
Air Conditioner SEER: Make:12 goodman
Model: cple
Other Heat Systems SEER: Make:
Model:
Page 26 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 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 10,000 10,000 20,000
Backfill-slab, Crawl 5,000 5,000 10,000
Slab-concrete/Rebar/Gravel 20,000 20,000 40,000
Waterproofing 5,000 5,000 10,000
Masonry Foundation 5,000 5,000 10,000
Brick Veneer 35,000 35,000 70,000
Steel/Structure/Rails 3,000 7,000 10,000
Framing/Lumber/Nails 90,000 90,000 180,000
Trusses 20,000 40,000 60,000
Crane Rental 0
Windows/Grilles/Screen 30,000 20,000 50,000Exterior Doors 5,000 15,000 20,000
Roofing 60,000 60,000 120,000
Fencing 2,000 1,720 3,720
Vinyl Siding/Trim/Box 30,000 30,000 60,000
Gutters/Shutters 5,000 15,000 20,000
Insulation 30,000 30,000 60,000
Drywall 110,000 110,000 220,000
Interior Doors 15,000 15,000 30,000
Int. & Final/Stair/Trim/Shelves 40,000 40,000 80,000
Cabinets & Tops 10,000 40,000 50,000
Painting 40,000 40,000 80,000
Marble - Tub/Shwr/Tops 0
Plumbing 120,000 120,000 240,000
Electrical 135,000 135,000 270,000
Heating/Air Conditioning 110,000 110,000 220,000
Floor Covering and Underlayment 20,000 60,000 80,000
Wall Paper 0
Mailboxes/Special Features/Signage 2,000 8,000 10,000
Gypcrete 10,000 10,000 20,000
Blinds/Shades/Art Work 2,000 8,000 10,000
Light Fixtures/Fans 5,000 15,000 20,000
Sprinkler System 0
Security Alarm 0
Hardwood Floors 30,000 10,000 40,000
Elevator 0
Ceramic Tiles 0
Acoustical Ceilings 0
Page 27 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 28/34
Remarks:
Mirror/Shower Door/Encls. 0
Hardware/Bath Access. 10,000 20,000 30,000
Appliances 2,000 38,000 40,000
Playground Equipment 0
Interior Clean 8,000 2,000 10,000
Exterior Clean/Dumpster Rental 5,000 5,000 10,000
Other 1 (specify in Remarks) 50,000 30,000 80,000
Other 2 (specify in Remarks) 0
Total Cost 1,079,000 1,204,720 2,283,720
other 1 - demolition in existing buildings
Page 28 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 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 90,000
Job Site Office/Trailer Rental 12,000
Office Supplies 4,000
Security/Watchman
Project Signage 2,000
Tools and Equipment 1,000
Gas, Oil, and Maintenance 4,000
Temporary Water, Electric, and Telephone 15,000
Storage/Hauling 4,000
Driveway Access Permit 2,000
Porta-John Rental/Dumping 4,000Builders Risk Insurance 7,000
Re-inspection Fees
Extra Plans and Specifications 900
Miscellaneous, Casual Labor
Equipment Rental
Other 1 (specify in Remarks)
Other 2 (specify in Remarks)
Total Cost 145,900
Page 29 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 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 Explorat ion/Perk Testing/Site Engineering 5,000
Clearing/Grading/Final Grading/Excess and Borrow 30,000
Demolition
Earthwork/Excavation/Aerating
Soil Treatment
Pile Foundations
Caissons
Shoring/Bracing
Site Drainage
Site Utilities/Site Lighting 40,000
Paving and Surfacing/Curb and Gutter 40,000Walkways 10,000
Site Signage
Parking Lot Painting
Dumpster Pads/Fencing
Fencing/Gates
Landscaping/Topsoil 25,000
Rock and Hardpan Excavation
Site Supervision Personnel
Other (specify in Remarks)
Total Cost 150,000
Page 30 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 31/34
This is a detailed breakdown of the Bond Costs cost element you summarized in the Development Costs table (Bond Costs). The totalshould match that roll-up value.
Remarks:
Costs - Bond Costs
ITEM TOTAL
Letter of Credit Fee
Credit Enhancement
Underwriter Discount
Capital Interest Fund
Other 1 (specify in Remarks)
Other 2 (specify in Remarks)
Total Cost 0
Page 31 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 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
Issuer Counsel
Credit Enhancement/LOC Counsel
Underwriter Counsel
Developer's Counsel
Rating Agency Fee
Printing
Trustee Fee
Trustee Counsel
Issuer's Fee
Other 1 (specify in Remarks)Other 2 (specify in Remarks)
Other 3 (specify in Remarks)
Total Cost 0
Page 32 of 34Print - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 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:
Low Income County:
At least forty percent (40%) of qualified units will be affordable to households with incomes at or below fifty percent (50%) of countymedian income.
At least forty percent (40%) of qualified units will be affordable to and occupied by households with incomes at or below fifty percent(50%) of county median income.
Tax Exempt 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 - APP04-0130
1/14/2005https://www.nchfa.org/Rental/RTCApp/(se412j452ndh4wuwuvidze2r)/site/PrintApp.aspx?...
8/6/2019 Lassiter Square
http://slidepdf.com/reader/full/lassiter-square 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 - APP04-0130