Date post: | 07-Apr-2018 |
Category: |
Documents |
Upload: | ryan-sloan |
View: | 218 times |
Download: | 0 times |
of 36
8/6/2019 Bunce Green
1/36
Check all that apply:
Federal Low Income Housing Tax Credit
State Low Income Housing Tax Credit
Tax Exempt Bonds
Rental Production Program (RPP) Loan
Requested RPP Loan Amount:RPP Loan Product Requested:
Print Preview - Final Application
Tax Credits, RPP Loans, and/or Tax Exempt Bond Loans
Resources Requested
Page 1 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
2/36
Is project in Qualified Census Tract & Difficult to Develop area:
Project Name and Location
Project Name: Bunce Green Apartments
Address: P. O. Drawer 42208
City: Fayetteville County: Cumberland Zip: 28309
Census Tract: 33.02 Block Group: 1
No
Political Jurisdiction: City of Fayetteville
Jurisdiction CEO Name: First: Last:Marshall Pitts Title: Mayor
Jurisdiction Address: 433 Hay Street
Jurisdiction City: Fayetteville Zip: 28301
Jurisdiction Phone: (910)433-1992
Site Latitude: 35.0583
Site Longitude: -79.0079
Page 2 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
3/36
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 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:
Square Footage Information
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 other federal and staterequirements)
Persons with disabilities or homeless populations: the greater of 5 units or 10% of the total units
Remarks: 25% or 20 of the 80 units will be handicapped accessible.8 of the units will target disabled/homelesspopulations and have a very low rent of $150 per month.
Proposed number of residential buildings: 10 Maximum number of stories in buildings: 2
Types of Units:* Townhouse Duplex Garden Apartment Detached Single-Family
Project Includes:Separate community building -- Sq. Ft. (Floor Area):Sq. Ft. (Floor Area): 1,2031,203
Community space within residential bulding(s) -- Sq. Ft. (Floor Area):Sq. Ft. (Floor Area):
Elevators -- Number of Elevators:Number of Elevators:
Gross Floor Square Footage: 87,226
Total Net Sq. Ft. (All Heated Areas): 78,511
Page 3 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
4/36
Applicant Information
Applicant Name: Bunce Green Associates Limited Partnership
Address: P. O. Drawer 42208
City: State: NC Zip:Fayetteville 28309
Contact: First: Last: Title:Murray Duggins Gen. Partner (see page 9)
Telephone: (910)485-6600
Alt Phone: (910)485-6600
Fax: (910)483-4274
Email Address: [email protected]
Page 4 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
5/36
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 in a distressed neighborhood?
If yes, does a community revitalization plan exist?
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:
Site Description
15 15
No
No
Yes
Yes
Yes
No
Page 5 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
6/36
(b) Describe flood mitigation if the project is in the East Region and will have improvements within the 100 year floodplain:
Page 6 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
7/36
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: 09/15/2003
(D) Enter Purchase Price: 290,000
Page 7 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
8/36
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:
Is a public hearing of any kind required in the future for you to fully develop this property?
If yes, describe the nature of the hearing and when you expect the hearing will be held:
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
Yes
No
No
No
No
Page 8 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
9/36
Ownership Entity
Owner Name: Bunce Green Associates Limited Partnership
Address: P. O. Drawer 42208
City: State: NC Zip:Fayetteville 28309
Federal Tax ID Number of Ownership Entity: (If assigned)
Federal Tax ID Number of Managing GP or Member: (If Not Assigned)56-2053411
Entity Type: Limited Partnership
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: Bunce Green/Duggins LLC
First Name: N/A Last Name: N/A Function: Managing General Partner
Address: P. O. Drawer 42208
City: Fayetteville State: NC Zip: 28309
Phone: (910)485-6600 Fax: (910)483-4274
EMail: [email protected] Nonprofit: No TaxID 56-2053411
Org: Duggins Family Limited Partnership
First Name: Murray Last Name: Duggins Function: Member
Address: P.O. Drawer 42208
City: Fayetteville State: NC Zip: 28309
Phone: (910)485-6600 Fax: (910)483-4274
EMail: [email protected] Nonprofit: No TaxID 56-2053411
Page 9 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
10/36
8/6/2019 Bunce Green
11/36
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 16 targeted at 40 percent of median income.
3 4 targeted at 40 percent of median income.
2 26 targeted at 50 percent of median income.
3 4 targeted at 50 percent of median income.
2 26 targeted at 60 percent of median income.
3 4 targeted at 60 percent of median income.
80
Page 11 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
12/36
Estimated pricing on sale of Federal Tax Credits: $0.
Remarks concerning project funding sources:(Please be sure to include the name of the funding source(s))
Loans with Variable AmortizationPlease fill in the annual debt service as applicable for the first 20 years of the project life.
Funding Sources
Source AmountNon-
Amortizing*Rate(%)
Term(Years)
Amort.Period(Years)
AnnualDebt
Service
Bank Loan 930,000 7.25 20 30 76,130
RPP LoanLocal Gov. Loan - Specify:City of Fayetteville
560,000 2.00 20 20
RD Loan
AHP Loan
Other Loan 1 - Specify:
Other Loan 2 - Specify:
Other Loan 3 - Specify:
Tax Exempt Bonds
State Tax Credit(Loan) 1,049,897 0 30 30 0
State Tax Credit(Direct Refund)
Equity: Federal LIHTC 3,221,343
Non-Repayable Grant
Equity: Historic Tax Credits
Deferred Developer Fees
Owner Investment
Other - Specify:
Total Sources** 5,761,240
* "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.
785
Home funds(city of fayetteville) DEF 6 YEARS -INTEREST ONLY PAYMENTS-sk
Local Gov. Loan - City of Fayetteville
Page 12 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
13/36
Year:Amt:
1
0
2
0
3
0
4
0
5
0
6
0
7
11200
8
11200
9
11200
10
11200
Year:Amt:
11
11200
12
11200
13
11200
14
11200
15
11200
16
11200
17
11200
18
11200
19
11200
20
11200
Page 13 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
14/36
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 470,000 470,000
4 Rehabilitation
5 Construction of New Building(s) 3,165,800 3,165,800
6 Accessory Building(s)
7 General Requirements 196,300 196,300
8 Contractor Overhead 75,500 75,500
9 Contractor Profit 228,500 228,500
10 Construction Contingency 124,000 124,000
11 Architect's Fee - Design 157,000 157,000
12 Architect's Fee - Inspection
SUBTOTAL (lines 1 through 12) 4,417,100
13 Construction Insurance (prorate) 5,800 5,800
14 Construction Loan Orig. Fee (prorate)
15 Construction Loan Interest (prorate) 130,760 130,760
16 Construction Loan Credit Enhancement (prorate)
17 Construction Period Taxes (prorate) 9,600 9,600
18 Water, Sewer and Impact Fees 20,700 20,700
19 Survey 5,800 5,800
20 Property Appraisal 6,400 6,400
21 Environmental Report 4,400 4,400
22 Market Study 4,000 4,000
23 Bond Costs (specify)
24 Cost of Issuance
25 Placement Fee
26 Permanent Loan Origination Fee
27 Permanent Loan Credit Enhancement
28 Title and Recording
SUBTOTAL (lines 13 through 28) 187,460
29 Real Estate Attorney 53,000 53,000
30 Other Attorney's Fees
31 Tax Credit App Fees 28,025 28,025
32 Cost Certification/Accounting Fees (specify) 7,500 7,500
33 Tax Opinion
34 Organizational (Partnership)
35 Tax Credit Monitoring Fee 42,000
SUBTOTAL (lines 29 through 35) 130,525
36 Furnishings and Equipment 6,400 6,400
37 Relocation Expenses
38 Developer's Fee (max 15% lines 2-36, less 8 & 9) 550,000 550,000
39 Other Basis Expense (specify)
40 Other Basis Expense (specify)
41 Rent-up Expenses
42 Other Non-basis Expense (specify)
43 Other Non-basis Expense (specify)
SUBTOTAL (lines 36 through 43) 556,400
44 Rent up Reserve 26,440
Page 14 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
15/36
Comments:
45 Operating Reserve 153,315
46 Other Reserve (specify)
47 Other Reserve (specify)
48 DEVELOPMENT COST (lines 1-47) 5,471,240 0 5,249,485
49 Less Federal Financing
50 Less Disproportionate Standard
51 Less Nonqualified Nonrecourse Financing
52 Less Historic Tax Credit (residential) 0
53 TOTAL ELIGIBLE BASIS 5,249,485 0 5,249,485
54 Times Applicable Fraction 100.00% 100% 100%
55 TOTAL QUALIFIED BASIS 5,249,485 0 5,249,485
56 Tax Credit Rate 8.50% 7.87%
57 FEDERAL TAX CREDITS at Estimated Rate 413,134 0 413,134
57a FEDERAL TAX CREDITS at 8.5% or 3.75% 446,206 0 446,206
58 FEDERAL TAX CREDITS REQUESTED 446,246 0 446,246
59 STATE TAX CREDITS 1,049,992
60 Land Cost 290,000
61 TOTAL REPLACEMENT COST 5,761,240
sources must be reduced by 16,000- waiting for feedback.
Page 15 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
16/36
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):
Market Study Information
Bunce Green will be located on 15 acres in southern Cumberland County. The site is within the citylimits of Fayetteville in an area known as the 71st District. The location on Bunce Road chosen forthis project is part of a comprehensive community redevelopment plan initiated by the City ofFayetteville. The Fayetteville City Council unamiously adopted the plan on October 28, 2002. A copyof that plan is included in this application. Bunce Green will be an 80 unit family project located in 10
buildings with a seperate office building. The rent structure has been made very affordable. Whilethe application targets those at both 50% and 60% of the median income, 12 of the units will targetthose at 40% or below the median income and 8 of the units will target disabled/homelesspopulations and have a very low rent of $150 per month. A seperate application has been submittedto the NCHFA for a 48 unit elderly complex known as Bunce Manor. Bunce Manor will be locateddirectly beside Bunce Green.The site is located in a residential neighborhood. Many services suchas schools, shopping, churches, a recreation center and library are located nearby. The FayettevilleArea System of Transit (FAST) has a public transportation stop located directly in front of the site.The surrounding neighborhood is a mix of maintained homes and those in need of clean up andrepair. The addition of Bunce Manor will be an asset to this area and a catalyst for improving theexisting residential area. One part of the enclosed revitalization plan calls for the development of acommunity "village green" in the area by the church located directly across the street from the site.Another part of the plan calls for the expansion of the Lewis Chapel Recreation facilities located ashort distance from the site. The first step in that process was approved by the Fayetteville CityCouncil on December 10, 2002. Also, the passage of Senate Bill 1312 will allow the City ofFayetteville to condemn and remove buildings in a "community development target area".
Yes
Golfview Apartments4131 Fescue CourtHope Mills, NC
Crosswinds Green I & II3415 Town StreetHope Mills, NC
Longview Apartments117 Longview DriveFayetteville, NC
Blanton Green I & II (under construction)1024 Lauren McNeill LoopFayetteville, NC
Rosehill West Apartments1945 James Hamner WayFayetteville, NC
Raeford Green Apartments300 Southern AvenueRaeford, NC
Woodgreen Apartments (under construction)Pecan Grove DriveAberdeen, NC
Page 16 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
17/36
Onsite Activities:
Landscaping Plans:
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.
Community Bldg - Sq Ft: 1,203 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
Support Services Coordinator on staff.
Above average landscaping with sprinkler system.
Range Hood Dishwasher Disposal Refrigerator (frost free) Storage interior/exterior
W/D Hookups Mini-blinds Pantry Ceiling fans Walk-in closets
VCT
Yes
Page 17 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
18/36
Briefly describe your site in each of the following categories:
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).
Presently, the neighborhood is a mix of maintained homes and those in a state of disrepair. One ofthe first steps in implementing the redevelopment plan is the recent passage of Senate Bill 1312.This new law will allow the city to condemn and remove buildings in a redevelopment area muchmore quickly. According to Jim Alexander with the City Inspections Department, several mobilehomes located in the park across the street from the site have already been condemned andremoved.
Other steps in implementing the redevelopment plan are under way.1) City of Fayetteville has commited $560,000 to this project. 2) On December 10, 2002 the cityrezoned land in the area for expansion of the Lewis Chapel Recreation facility which isapproximately 1/2 from the site. Part of this expansion would be the construction of a Family LifeCenter.3) According to Victor Sharpe with Fayetteville Community Development, the city owns a tract ofland adjacent to the Lewis Chapel site. Plans are to develop a city park at that site.4) A permit for construction of an education facility for St. Johns Church at 966 Bunce Road hasbeen issued.5)The design stage for the widening of Bunce Road is schedule to begin in 2004.
Retail in the area is growing as evidenced by new stores and businesses along Raeford andCliffdale Roads.
Suitability of surrounding development. Land use pattern is primarily residential with a balance ofother uses, including non-competing multifamily and single family units, relevant amenities, shoppingand services.The area surrounding the site is mainly single family homes. A church is located across the streetfrom the site. Schools, medical facilities, banks and shopping are located within minutes of theproject site.
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).Presently, Bunce Road is adequate to serve this project. The redevelopment plan calls for thewidening of Bunce Road and the installation of a streetscape.The design stage of this widening isscheduled for 2004. Access to Raeford Road and Cliffdale Road, which are main thoroughfares, arelocated within 1/2 mile of Bunce Road.
Amount and character of vacant, undeveloped land. Effect of industrial, large-scale institutional orother incompatible uses: wastewater treatment facilities, high traffic corridors, junkyards, prisons,landfills, large swamps, distribution facilities, frequently used railroad tracks, power transmission linesand towers, factories or similar operations, sources of excessive noise, and sites with environmentalconcerns (such as odors or pollution).
Most of the land at this site is lightly wooded and is zoned residential. There are no enviromentalconcerns at this site.
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.
Page 18 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
19/36
For each applicable neighborhood feature, enter distance from project in miles.
Other facilities or services:
The site is flat and no enviromental problems exists. The site is not located in a flood zone.
Similarity of scale and aesthetics/architecture between project and surroundings.
Most of the properties surrounding the site are single family homes. The design and layout of thisproject will be an asset to the neighborhood.
Concentration of affordable housing (housing credit, project-based rental assistance, public housing).There is no public housing in this portion of the city.
Availability of Supportive Services (if applicable):A Support Services Coorinator will be on staff.
Grocery Store1.2 Community/Senior Center1.3
Mall/Strip Center1.2 Hospital3.5
Outdoor Athletic Fields.75 Pharmacy.5
Day Care/After School.5 Basic Health Care2.00
Schools1.3 Medical Offices2.00
Public Transportation Stop Bank/Credit Union.8
Convenience Store.75 Restaurants.25
Basketball/Tennis Courts1.5 Professional Services.75
Public Parks1.00 Movie Theater2.70
Gas Station.75 Video Rental1.2
Library1.00 Public Safety (Fire/Police)1.25
Fitness/Nature Trails1.00 Post Office1.2
Public Swimming Pools
There is a public transportation stop in front of the site.
Page 19 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
20/36
Page 20 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
21/36
8/6/2019 Bunce Green
22/36
8/6/2019 Bunce Green
23/36
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? Yes
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 23 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
24/36
Project Operations (Year One)
Projected Operating Costs
Administrative Expenses
Advertising 3,100
Other Administrative Expense (specify):5,600
Office Salaries 3,800Office Supplies 4,500
Office or Model Apartment Rent
Management Fee 36,000
Manager or Superintendent Salaries 5,000
Manager or Superintendent Rent Free Unit
Legal Expenses (Project) 3,500
Auditing Expenses (Project) 4,500
Bookkeeping Fees/Accounting Services
Telephone and Answering Service 4,500
Bad Debts
Other Administrative Expenses (specify):
SUBTOTAL 70,500
Utilities Expense
Fuel Oil
Electricity (Light and Misc. Power) 19,000
Water
Gas
Sewer
SUBTOTAL 19,000
Operating and Maintenance Expenses
Janitor and Cleaning Payroll 6,000
Janitor and Cleaning Supplies
Janitor and Cleaning Contract 6,000
Exterminating Payroll/Contract 4,500
Exterminating Supplies
Garbage and Trash Removal 6,000
Security Payroll/Contract
Grounds Payroll
Grounds Supplies
Grounds Contract 31,000
Repairs Payroll
Repairs Material
Repairs Contract 9,000
Elevator Maintenance/Contract
Heating/Cooling Repairs and Maintenance 6,000
Swimming Pool Maintenance/Contract
Snow Removal
Decorating Payroll/Contract
Decorating Supplies
Other (specify):
Miscellaneous Operating & Maintenance Expenses 11,000
SUBTOTAL 0
Taxes and Insurance
Real Estate Taxes 21,000
Page 24 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
25/36
Payroll Taxes (FICA) 6,000
Miscellaneous Taxes, Licenses and Permits
Property and Liability Insurance (Hazard) 9,000
Fidelity Bond Insurance
Workmen's Compensation
Health Insurance and Other Employee Benefits
Other Insurance:
SUBTOTAL 0
Supportive Service Expenses
Service Coordinator 5,500
Service Supplies
Tenant Association Funds
Other Expenses (specify):
SUBTOTAL 0
Reserves
Replacement Reserves 20,000
SUBTOTAL 20,000
TOTAL OPERATING EXPENSES 230,500
ADJUSTED TOTAL OPERATING EXPENSES(Does not include taxes, reserves and resident support services) *
184,000
TOTAL UNITS(from total units in the Unit Mix section)
80
PER UNIT PER YEAR 2,300
Page 25 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
26/36
8/6/2019 Bunce Green
27/36
Design Features
ITEM DESCRIPTION
Foundation/Slab Components 20"x12" Footings w/2 #5 Rebar, Cont Reg. Brick, 4"x8" Block & Header Blocks on 4" Slab
Primary Windows Make: Model:Alenco Windows Series 3852
Type/Construction:
Aluminum, Single Hung, Thermal Break, TiltSash
Exterior Doors Type: Frames:Peachtree Steel Wood
SidingType: Grade/Thickness:
Hardi-Plank & BrickVeneer and/or .044"vinyl siding trim
Warranty: 50 Year Warranty
Exterior Trim Pro-Trim/Hardi-Plank and/or vinyl trim
Shingles Type: Weight:Asphalt 240#
Warranty: 30 Year Architectural
Sprinkler System Grinnell Fire Protection System Throughout (Wet System)
Cabinets Tri-Pak Composite Box, 3/4" Shelf, Oak Face
Heat Pump SEER: Make:12 Goodman
Model:
Air Conditioner SEER: Make:12 Goodman
Model: CPK J18
Other Heat Systems SEER: Make:
Model:
Page 27 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
28/36
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 25,100 14,600 39,700
Backfill-slab, Crawl 0
Slab-concrete/Rebar/Gravel 77,700 63,500 141,200
Waterproofing 0
Masonry Foundation 11,400 9,800 21,200
Brick Veneer 37,100 55,700 92,800
Steel/Structure/Rails 48,050 56,400 104,450
Framing/Lumber/Nails 186,300 307,500 493,800
Trusses 123,700 123,700
Crane Rental 12,500 12,500
Windows/Grilles/Screen 30,350 30,350Exterior Doors 77,200 77,200
Roofing 21,000 14,700 35,700
Fencing 25,700 7,700 33,400
Vinyl Siding/Trim/Box 81,500 73,500 155,000
Gutters/Shutters 8,300 9,400 17,700
Insulation 27,600 41,400 69,000
Drywall 98,200 65,200 163,400
Interior Doors 53,800 102,400 156,200
Int. & Final/Stair/Trim/Shelves 0
Cabinets & Tops 53,700 80,500 134,200
Painting 69,600 57,000 126,600
Marble - Tub/Shwr/Tops 0
Plumbing 100,000 142,000 242,000
Electrical 67,500 89,500 157,000
Heating/Air Conditioning 70,600 116,400 187,000
Floor Covering and Underlayment 29,700 69,000 98,700
Wall Paper 19,750 19,750 39,500
Mailboxes/Special Features/Signage 550 6,350 6,900
Gypcrete 0
Blinds/Shades/Art Work 6,500 15,300 21,800
Light Fixtures/Fans 0
Sprinkler System 0
Security Alarm 0
Hardwood Floors 0
Elevator 0
Ceramic Tiles 0
Acoustical Ceilings 0
Page 28 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
29/36
Remarks:
Mirror/Shower Door/Encls. 0
Hardware/Bath Access. 38,900 38,900
Appliances 117,000 117,000
Playground Equipment 3,800 3,800
Interior Clean 19,000 19,000
Exterior Clean/Dumpster 18,200 18,200
Other 1 (specify in Remarks) 11,800 10,600 22,400
Other 2 (specify in Remarks) 63,500 102,000 165,500
Total Cost 1,232,150 1,933,650 3,165,800
1. Includes drive, sidewalks, porches2. Includes site utilities
Page 29 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
30/36
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 122,500
Job Site Office/Trailer Rental 8,700
Impact Fees
Office Supplies
Security/Watchman 18,900
Water and Sewer Connection Fees
Project Signage
Tools and Equipment 4,400
Gas, Oil, and Maintenance
Cleanup/Dumpster Rental 3,500
Temporary Water, Electric, and Telephone 7,300Storage/Hauling
Driveway Access Permit 15,000
Porta-John Rental/Dumping 7,300
Builders Risk Insurance 8,700
Re-inspection Fees
Extra Plans and Specifications
Miscellaneous, Casual Labor
Equipment Rental
Other 1 (specify in Remarks)
Other 2 (specify in Remarks)
Total Cost 196,300
Page 30 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
31/36
8/6/2019 Bunce Green
32/36
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
N/A
Page 32 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
33/36
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
Other 1 (specify in Remarks)
Other 2 (specify in Remarks)Other 3 (specify in Remarks)
Total Cost 0
N/A
Page 33 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
34/36
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:
High Income county:
At least twenty-five percent (25%) of qualified units will be affordable to households with incomes at or below thirty percent (30%) ofcounty median income.
At least twenty-five percent (25%) of qualified units will be affordable to and occupied by households with incomes at or below thirtypercent (30%) of county median income.
At least fifty percent (50%) of qualified units will be affordable to households with incomes at or below forty percent (40%) of countymedian income.
At least fifty percent (50%) of qualified units will be affordable to and occupied by households with incomes at or below forty percent(40%) of county median income.
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 county
median 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.
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 34 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
35/36
Page 35 of 36Print - APP03-0014
1/14/2005https://www.nchfa.org/Rental/RTCApp/(mic1qt3yalyf4haymuiump55)/site/PrintApp.aspx?...
8/6/2019 Bunce Green
36/36
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 Permitted zoning letter (including conditional and special use)
I Site plan, floor plans and elevations
J Hazard and structural inspection and termite reports (Renovation projects only)
K Description of any existing conditions of historical significance.
L Description of environmental significance.
M Anticipated budget demonstrating how the project would meet the 10% test by November 14th.
N Evidence of Architect's Errors and Omissions insurance (or equivalent).
O Description of acquisition for existing/occupied projects or for projects with occupied buildings to be demolished.
P Description of proposed Relocation Plan & Relocation Budget, Etc. If any relocation is anticipated, reference Appendix F.
Q Targeting Plan and supporting documentation (Required for projects targeted to Special Populations)
R Local Housing Authority Agreement (Reference Model in Appendix I)
S Appraisal (for land costs greater than $5,000 and for buildings in rehab projects)
T Evidence of Permanent Loan Commitment, other sources of funds, and project-based subsidies.
U Statement regarding terms of Deferred Developer Fee and, if nonprofit, resolution of Board approving fee.
V Inducement Resolution (Tax-Exempt Bond Financed Projects only)
W Documentation to support estimated utility costs.
Page 36 of 36Print - APP03-0014