wyndsor park

Upload: ryan-sloan

Post on 07-Apr-2018

216 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/6/2019 Wyndsor Park

    1/33

    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: Wyndsor Park

    Address: Tobiano Drive

    City: New Bern County: Craven Zip: 27253

    Census Tract: 211 Block Group: 2020

    No

    No

    Political Jurisdiction: City of New Bern

    Jurisdiction CEO Name: First: Last:Tom Bayliss Title: Mayor

    Jurisdiction Address: P.O. Box 1129

    Jurisdiction City: New Bern Zip: 27253

    Jurisdiction Phone: (252)636-4000

    Site Latitude: 35.07334

    Site Longitude: -77.0623

    Page 1 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    2/33

    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: Targeting Plan meets architectural and affordability requirements in accordance with the QAP.

    Page 2 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    3/33

    Applicant Information

    Applicant Name: Wynnefield Properties, Inc.

    Address: P.O. Box 395

    City: State: NC Zip:Jamestown 27282

    Contact: First: Last: Title:Craig Stone Vice President

    Telephone: (336)454-6134

    Alt Phone: (336)906-1853

    Fax: (336)454-6190

    Email Address: [email protected]

    Page 3 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    4/33

    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

    6.93 6.3

    Approximately 50' of wetland on property but not considered to be in the 100 year floodplain.

    No

    No

    Yes

    No

    Page 4 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    5/33

    Page 5 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    6/33

    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: 10/31/2004

    (D) Enter Purchase Price: 252,000

    Page 6 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    7/33

    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-10-A Residential Multi-family

    Yes

    Yes

    Yes

    See attached Special Use Permit

    No

    No

    Page 7 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    8/33

    Ownership Entity

    Owner Name: Wyndsor Park, LLC

    Address: P.O. Box 395

    City: State: NC Zip:Jamestown 27282

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

    Federal Tax ID Number of Managing GP or Member: (If Not Assigned)56-1634056

    Entity Type: Limited Liability Company

    Entity Status: To Be Formed

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

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

    List all general partners, members,and principals. Specify nonprofit corporate general partners ormembers. Click [Add] to add additional partners, members, and principals.

    Org: Wynnefield Properties, Inc.

    First Name: Craig Last Name: Stone Function: Managing Member

    Address: P.O. Box 395

    City: Jamestown State: NC Zip: 27282

    Phone: (336)454-6134 Fax: (336)454-6190

    EMail: [email protected] Nonprofit: No TaxID 56-1634056

    Org: Norwood Stone

    First Name: Norwood Last Name: Stone Function: Member

    Address: 3822 Simmons Court

    City: Greensboro State: NC Zip: 27407

    Phone: (336)454-6134 Fax: (336)454-6190

    EMail: [email protected] Nonprofit: No TaxID 239-56-6851

    Page 8 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    9/33

  • 8/6/2019 Wyndsor Park

    10/33

    ** Please refer to the Income Limits and Maximum Housing Expense Table to ensure that Total Monthly Tenant Expenses for low incomeunits are within established thresholds.

    Page 10 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    11/33

    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 %

    2 6 targeted at 40 percent of median income.

    2 8 targeted at 40 percent of median income.

    2 8 targeted at 50 percent of median income.

    2 20 targeted at 60 percent of median income.

    3 6 targeted at 50 percent of median income.

    3 8 targeted at 60 percent of median income.

    56

    Page 11 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    12/33

    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 1,226,037 7.40 30 30 101,865

    RPP LoanLocal Gov. Loan - Specify:

    RD 515 Loan

    RD 538 Loan - Specify:

    AHP Loan

    Other Loan 1 - Specify:

    Other Loan 2 - Specify:

    Other Loan 3 - Specify:

    Tax Exempt Bonds

    State Tax Credit(Loan) 851,255 0 30 30 0

    State Tax Credit(Direct Refund)

    Equity: Federal LIHTC 2,659,439

    Non-Repayable Grant

    Equity: Historic Tax Credits

    Deferred Developer Fees 37,117

    Owner Investment

    Other - Specify:

    Total Sources** 4,773,848

    * "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.

    79

    Community Investment Corp. of North Carolina

    Page 12 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    13/33

    Development Costs

    Item Cost Element TOTAL COSTEligible Basis

    30% PV 70% PV

    1 Purchase of Buildings (Rehab) 0

    2 Demoli tion

    3 On-site Improvements 425,000 425,000

    4 Rehabilitation

    5 Construction of New Building(s) 2,305,630 2,305,630

    6 Accessory Building(s) 150,000 150,000

    7 General Requirements 172,750 172,750

    8 Contractor Overhead 61,000 61,000

    9 Contractor Profit 183,250 155,340

    10 Construction Contingency 98,929 98,929

    11 Architect's Fee - Design 42,000 42,000

    12 Architect's Fee - Inspection 10,000 10,000

    SUBTOTAL (lines 1 through 12) 3,448,559

    13 Construction Insurance (prorate) 23,500 23,500

    14 Construction Loan Orig. Fee (prorate) 26,867 26,867

    15 Construction Loan Interest (prorate) 183,477 183,477

    16 Construction Loan Credit Enhancement (prorate)

    17 Construction Period Taxes (prorate) 4,000 4,000

    18 Water, Sewer and Impact Fees 45,000 45,000

    19 Survey 7,500 7,500

    20 Property Appraisal 3,000 3,000

    21 Environmental Report 4,000 4,000

    22 Market Study

    23 Bond Costs (specify)

    24 Cost of Issuance

    25 Placement Fee

    26 Permanent Loan Origination Fee 24,521

    27 Permanent Loan Credit Enhancement

    28 Title and Recording 2,000

    SUBTOTAL (lines 13 through 28) 323,865

    29 Real Estate Attorney 14,500 14,500

    30 Other Attorney's Fees 18,000 18,000

    31 Tax Credit App Fees 24,213 24,213

    32 Tax Credit Compliance Fee

    33 Tax Opinion 2,500

    34 Organizational (Partnership) 1,500

    35 Tax Credit Monitoring Fee 29,400

    SUBTOTAL (lines 29 through 35) 90,113

    36 Furnishings and Equipment 30,000 30,000

    37 Relocation Expenses

    38 Developer's Fee (max 15% lines 2-36, less 8 & 9) 438,969 438,696

    39 Cost Certification 4,875 4,875

    40 Other Basis Expense (specify)Engineer 8,000 8,000

    41 Rent-up Expenses 20,000

    42 Other Non-basis Expense (specify)

    43 Other Non-basis Expense (specify)

    SUBTOTAL (lines 36 through 43) 501,844

    44 Rent up Reserve 16,800

    Page 13 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    14/33

    Comments:

    45 Operating Reserve 135,667

    46 Syndication Fees 5,000

    47 Other Reserve (specify)

    48 DEVELOPMENT COST (lines 1-47) 4,521,848 0 4,256,277

    49 Less Federal Financing

    50 Less Disproportionate Standard

    51 Less Nonqualified Nonrecourse Financing

    52 Less Historic Tax Credit (residential) 0

    53 TOTAL ELIGIBLE BASIS 4,256,277 0 4,256,277

    54 Applicable Fraction (percentage of LI Units) 100.00% 100% 100%

    55 Basis Before Boost 4,256,277 0 4,256,277

    56 Boost for QCT/DDA (if applicable, enter 130%) 100.00% 100.00%

    57 TOTAL QUALIFIED BASIS 4,256,277 0 4,256,277

    58 Tax Credit Rate 7.91% 7.91%

    59 Federal Tax Credits at Estimated Rate 336,671 0 336,671

    60 Federal Tax Credits at 8.5% or 3.75% 361,783 0 361,783

    61 Federal Tax Credits Requested 341,851 341,851

    62 Land Cost 252,000

    63 TOTAL REPLACEMENT COST 4,773,848

    Page 14 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    15/33

    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

    Wyndsor Park is a 56 unit family community to be located in New Bern. The prop0sed communitywill target families with incomes between 40% and 60% of the median income limits. Great detailhas been placed on assuring the appearance of this community to fit nicely within the surroundingmarket appeal. Because of the long term funding requirements, the products used in constructionare both energy efficient and low maintenance. The exterior surface incorporates the use of brick for

    a unique affordable design package.

    An all brick facade with brick quoins, dental moding at the roof line, brick leaning soldier course withkey stone accent and a broken roof line for aesthetic.

    Yes

    Breckenridge CourtSpring Forest RoadGreenville, NC(2002 Tax Credit Award)

    Glenwood PlacePlaza DriveHickory, NC(2002 Tax Credit Award)

    Community Bldg - Sq Ft: 2,125 Community Room - Sq Ft: Garages - Number:

    Laundry Rm Screened Porch Resident Computer Center Exam Rm Reading Rm/Library

    Game/Craft Rm Exercise Rm TV Rm Beauty Salon Vending Rm

    Chapel/Prayer Rm Picnic Area Onsite Leasing Office Onsite Mgr Onsite Maint. Person

    Irrigated Lawns Security Gate Car Care Area Storage Units Gazebos

    Walking Trails Garden Spots Basketball/Tennis Court Playground Ball Field

    Pool Fitness Stations Horseshoe Pit Shuffleboard Covered Drive Thru

    The propety will preserve and provide shade trees where possible at select areas. The proeprty willbe well landscaped with plant beds provided at various locations throughout the site. A detailed plan

    Page 15 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    16/33

    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.

    is being preparded for final submission.

    Range Hood Dishwasher Disposal Refrigerator (frost free) Storage interior/exterior

    W/D Hookups Mini-blinds Pantry Ceiling fans Walk-in closets

    Yes

    Page 16 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    17/33

    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.All structures in the neighborhood are new. There are residential units consisting of single family,duplexes and apartments. All utilities including streets are new.

    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).

    This neighborhood has all the compatible assets including schools, churches, shopping andpersonal service estabishments.

    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 served off Glenburnie Road, which is a major artery in New Bern. Elizabeth Avenue, ouraccess road, has a traffic light at Glenburnie and the site is less than a half a mile from thisintersection.

    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.A small area has been set as wetlands, approximately 50' across the rear of the property, most ofthis is in the set back which will be open space and will not be developed.

    Similarity of scale and aesthetics/architecture between project and surroundings.The residential community in and around our site is made up of single family (one and two story)multi-family (one, two and three story) units, all new and modern construction.

    Page 17 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    18/33

    Other facilities or services:

    Grocery Store1 Community/Senior Center

    Mall/Strip Center2 Hospital2.2

    Outdoor Athletic Fields1 Pharmacy1

    Day Care/After School1 Basic Health Care1

    Schools1 Medical Offices4

    Public Transportation Stop Bank/Credit Union1

    Convenience Store1 Restaurants1

    Basketball/Tennis Courts1 Professional Services3

    Public Parks1 Movie Theater3

    Gas Station1 Video Rental1

    Library3 Public Safety (Fire/Police)4

    Fitness/Nature Trails1 Post Office2

    Public Swimming Pools1

    Page 18 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    19/33

  • 8/6/2019 Wyndsor Park

    20/33

    DevelopmentList number low-income/tax credit housing projects and units developed, operated, and maintained in compliance by the principal(s) betweenDecember 1, 1996 and January 1, 2003:

    ManagementList number of low-income housing tax credit units managed in the past 10 years:

    Has any owner, principal, or management agent been debarred or received a limited denial participation in the past 10 years by any federal or

    state agency?

    Has any owner, principal, or management agent been involved in a bankruptcy, an adverse fair housing settlement, an adverse civil rights

    settlement, or an adverse federal or state government proceeding and settlement in the past 10 years?

    Has any owner or principal been in a mortgage default or delinquency of three months or more within the last 5 years on a FHA-insuredproject, a Rural Development funded rental project, a tax-exempt funded mortgage, a tax credit project, or any other publicly subsidized

    project?

    Has any owner or principal been involved within the last 10 years in a project which previously received an allocation of tax credits but failed tomeet compliance standards of the tax credit allocation, including return of a reservation of tax credits to the Agency after the carryover

    agreement has been signed?

    Has any owner or principal had a Form 8823 filed with the IRS for noncompliance on a project using low-income housing tax credits or

    received a letter of non-compliance from the Agency?

    Project Team Experience

    North Carolina Other States

    Projects: 20

    Units: 1,018

    North Carolina Other States

    Projects: 19

    Units: 956

    No

    No

    No

    No

    No

    Page 20 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    21/33

    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 21 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    22/33

    Project Operations (Year One)

    Projected Operating Costs

    Administrative Expenses

    Advertising 840

    Office Salaries 780

    Office Supplies 1,267

    Office or Model Apartment Rent

    Management Fee 22,848

    Manager or Superintendent Salaries 11,960

    Manager or Superintendent Rent Free Unit 6,188

    Legal Expenses (Project) 1,008

    Auditing Expenses (Project) 2,378

    Bookkeeping Fees/Accounting Services

    Telephone and Answering Service 1,642

    Bad Debts

    Other Administrative Expenses (specify):

    SUBTOTAL 48,911

    Utilities ExpenseFuel Oil

    Electricity (Light and Misc. Power) 5,644

    Water 1,210

    Gas

    Sewer 1,210

    SUBTOTAL 8,064

    Operating and Maintenance Expenses

    Janitor and Cleaning Payroll

    Janitor and Cleaning Supplies

    Janitor and Cleaning Contract

    Exterminating Payroll/Contract 3,091

    Exterminating Supplies

    Garbage and Trash Removal 4,704

    Security Payroll/Contract

    Grounds Payroll

    Grounds Supplies 1,530

    Grounds Contract 12,029

    Repairs Payroll 15,235

    Repairs Material 1,546

    Repairs Contract 2,238

    Elevator Maintenance/Contract

    Heating/Cooling Repairs and Maintenance 1,550

    Swimming Pool Maintenance/Contract 1,141

    Snow Removal 1,036

    Decorating Payroll/Contract 1,874

    Decorating Supplies 1,784

    Other (specify):

    Miscellaneous Operating & Maintenance Expenses

    SUBTOTAL 47,758

    Taxes and Insurance

    Real Estate Taxes 24,528

    Payroll Taxes (FICA) 7,392

    Miscellaneous Taxes, Licenses and Permits

    Page 22 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    23/33

  • 8/6/2019 Wyndsor Park

    24/33

  • 8/6/2019 Wyndsor Park

    25/33

  • 8/6/2019 Wyndsor Park

    26/33

    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 12,336 16,123 28,459

    Backfill-slab, Crawl 1,542 0 1,542

    Slab-concrete/Rebar/Gravel 35,466 74,273 109,739

    Waterproofing 0 0 0

    Masonry Foundation 9,887 8,194 18,081

    Brick Veneer 49,797 29,735 79,532

    Steel/Structure/Rails 3,538 13,480 17,018

    Framing/Lumber/Nails 108,846 171,805 280,651

    Trusses 72,564 66,079 138,643

    Crane Rental 0 3,833 3,833

    Windows/Grilles/Screen 3,900 45,859 49,759Exterior Doors 6,259 12,159 18,418

    Roofing 20,590 28,943 49,533

    Fencing 0 0 0

    Vinyl Siding/Trim/Box 43,901 82,070 125,971

    Gutters/Shutters 19,048 3,436 22,484

    Insulation 21,769 32,643 54,412

    Drywall 127,532 65,286 192,818

    Interior Doors 19,411 50,881 70,292

    Int. & Final/Stair/Trim/Shelves 11,701 26,828 38,529

    Cabinets & Tops 29,661 76,123 105,784

    Painting 42,722 35,022 77,744

    Marble - Tub/Shwr/Tops 0 0 0

    Plumbing 98,143 89,074 187,217

    Electrical 53,244 53,260 106,504

    Heating/Air Conditioning 49,797 73,083 122,880

    Floor Covering and Underlayment 23,674 91,189 114,863

    Wall Paper 0 0 0

    Mailboxes/Special Features/Signage 2,358 9,648 12,006

    Gypcrete 0 0 0

    Blinds/Shades/Art Work 1,542 9,780 11,322

    Light Fixtures/Fans 9,343 30,661 40,004

    Sprinkler System 0 0 0

    Security Alarm 0 0 0

    Hardwood Floors 0 0 0

    Elevator 0 0 0

    Ceramic Tiles 0 0 0

    Acoustical Ceilings 0 0 0

    Page 26 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    27/33

    Remarks:

    Mirror/Shower Door/Encls. 0 0 0

    Hardware/Bath Access. 9,343 51,013 60,356

    Appliances 10,975 56,828 67,803

    Playground Equipment 2,358 5,418 7,776

    Interior Clean 3,900 4,890 8,790

    Exterior Clean/Dumpster Rental 1,902 3,965 5,867

    Other 1 (specify in Remarks) 19,250 57,750 77,000

    Other 2 (specify in Remarks) 0 0 0

    Total Cost 926,299 1,379,331 2,305,630

    Other 1 - Pool = 77,000

    Page 27 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    28/33

    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 114,837

    Job Site Office/Trailer Rental 4,160

    Office Supplies

    Security/Watchman

    Project Signage

    Tools and Equipment 6,951

    Gas, Oil, and Maintenance 4,634

    Temporary Water, Electric, and Telephone 8,426

    Storage/Hauling 6,021

    Driveway Access Permit

    Porta-John Rental/Dumping 2,036Builders Risk Insurance 8,794

    Re-inspection Fees

    Extra Plans and Specifications 1,145

    Miscellaneous, Casual Labor 11,112

    Equipment Rental 4,634

    Other 1 (specify in Remarks)

    Other 2 (specify in Remarks)

    Total Cost 172,750

    Page 28 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    29/33

    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 9,010

    Clearing/Grading/Final Grading/Excess and Borrow 86,870

    Demolition

    Earthwork/Excavation/Aerating

    Soil Treatment 3,188

    Pile Foundations

    Caissons

    Shoring/Bracing

    Site Drainage 26,988

    Site Utilities/Site Lighting 141,653

    Paving and Surfacing/Curb and Gutter 96,560Walkways 11,263

    Site Signage 3,354

    Parking Lot Painting 553

    Dumpster Pads/Fencing 3,358

    Fencing/Gates

    Landscaping/Topsoil 42,203

    Rock and Hardpan Excavation

    Site Supervision Personnel

    Other (specify in Remarks)

    Total Cost 425,000

    Page 29 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    30/33

    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 0

    Credit Enhancement 0

    Underwriter Discount 0

    Capital Interest Fund 0

    Other 1 (specify in Remarks) 0

    Other 2 (specify in Remarks) 0

    Total Cost 0

    Page 30 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    31/33

    This is a detailed breakdown of the Bond Issuance cost element you summarized in the Development Costs table (Cost of Issuance). Thetotal should match that roll-up value.

    Remarks:

    Costs - Bond Issuance

    ITEM TOTAL

    Bond Counsel 0

    Issuer Counsel 0

    Credit Enhancement/LOC Counsel 0

    Underwriter Counsel 0

    Developer's Counsel 0

    Rating Agency Fee 0

    Printing 0

    Trustee Fee 0

    Trustee Counsel 0

    Issuer's Fee 0

    Other 1 (specify in Remarks) 0Other 2 (specify in Remarks) 0

    Other 3 (specify in Remarks) 0

    Total Cost 0

    Page 31 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    32/33

    MINIMUM REQUIRED SET ASIDES (No Points Awarded):

    Minimum Set-Asides

    Select one of the following two options:

    20% of the qualified units are rent restricted and occupied by households with incomes at or below 50% of the median income (Note:No Tax Credit Eligble Units in the the project can exceed 50% of median income)

    40% of the qualified units are rent restricted and occupied by households with incomes at or below 60% of the median income (Note:No Tax Credit Eligble Units in the the project can exceed 60% of median income)

    If requesting RPP funds:

    40% of the qualified unit are occupied by households with incomes at or below 50% of median income.

    State Tax Credit and QAP Targeting Points:

    Moderate Income County:

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

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

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

    Tax Exempt Bonds

    Threshold requirement (select one):

    At least ten percent (10%) of qualified units will be affordable to and occupied by households with incomes at or below fifty percent(50%) of county median income.

    At least five percent (5%) of qualified units will be affordable to and occupied by households with incomes at or below forty percent(40%) of county median income.

    Eligible for mortgage subsidy points (select one):

    At least twenty percent (20%) of qualified units will be affordable to and occupied by households with incomes at or below fifty percent(50%) of county median income.

    At least ten percent(10%) of qualified units will be affordable to and occupied by households with incomes at or below forty percent(40%) of county median income.

    Page 32 of 33Print - APP04-0142

    1/14/2005https://www.nchfa.org/Rental/RTCApp/(14asge55nupds155nmt5yvzj)/site/PrintApp.aspx?...

  • 8/6/2019 Wyndsor Park

    33/33

    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 33 of 33Print - APP04-0142