Date post: | 07-Apr-2018 |
Category: |
Documents |
Upload: | ryan-sloan |
View: | 229 times |
Download: | 0 times |
of 29
8/6/2019 Tanner Place App
1/29
rint - APP08-0071
Print Preview - FinalApplicationTax Credits, RPP Loans, and/or Tax Exempt Bond Loans
roject Description
oject Name: Tanner Place
dress: 2312 Indian Drive
ty: Jacksonville County: Onslow Zip:
ensus Tract: 13 Block Group: 3-3012
project in Qualified Census Tract or Difficult to Develop Area? No
olitical Jurisdiction: City of Jacksonville
risdiction CEO Name:First:Sammy Last:Phillips
Title: Mayor
risdiction Address: P.O. Box 128
risdiction City: Jacksonville Zip:
risdiction Phone:
e Latitude:
e Longitude:
oject Type: Rehab
this project a previously awarded tax credit development? Yes
If yes, what is the project number: 0595 Is this a request for supplemental credits?No
w Construction/Adaptive Reuse:his project a follow-on (Phase II, etc) to a previously-awarded tax credit development project?
If yes, list names of previous phase(s):
ehab:
umber of residents holding Section 8 vouchers: 14
l the project meet Energy Star standards as defined in Appendix B? No
es a community revitalization plan exist? No
ll the project use steel and concrete construction and have at least 4 stories? No
ll the project include a Community Service Facility under IRS Revenue Ruling 2003-77?o
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55x...FF921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (1 of 29)9/16/2008 2:25:30 PM
28546
28541
(910)938-5200
34.788363
-77.425985
8/6/2019 Tanner Place App
2/29
rint - APP08-0071
If yes, please describe:
rget Population:Family
ll the project be receiving project based federal rental assistance? No
If yes, provide the subsidy source: and number of units:
icate below any additional targeting for special populations proposed for this project:
Mobility impaired handicapped: 5% of units comply with QAP Section IV(F)(3) (in addition to the units required by other federal andstate codes.)
Number of Units:
Persons with disabilities or homeless populations: 10% of the total units.
Number of Units:
Remarks:
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55x...FF921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (2 of 29)9/16/2008 2:25:30 PM
0
5
8/6/2019 Tanner Place App
3/29
rint - APP08-0071
pplicant Information
icate below an individual or a validly existing entity (a corporation, nonprofit, limited partnership or LLC) as the official applicant. UndeP Section III(C)(5) only this individual or entity will be able to make decisions with regard to this application. If awarded the applicant
come part of the ownership entity. The applicant will execute the signature page for this application.
pplicant Name: Jenkins Properties, Limited Partnership
dress: 7000 Six Forks Road, Suite 105
ty: Raleigh State: NC Zip:
ontact: First: Ragan Last:Ramsey Title:Development Coordinator
lephone:
Phone:
x:
mail Address:
OTE: Email Address above will be used for communication between NCHFA and Applicant.
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55x...FF921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (3 of 29)9/16/2008 2:25:30 PM
27615
(919)801-3047
(919)847-4709
8/6/2019 Tanner Place App
4/29
rint - APP08-0071
te Description
al Site Acreage: Total Buildable Acreage:
If buildable acreage is less than total acreage, please explain:
ntify utilities and services currently available (and with adequate capacity) for this site:
Storm Sewer Water Sanitary Sewer Electric
he demolition of any buildings required or planned? No
If yes, please describe:
e existing buildings on the site currently occupied? Yes
If yes:(a) Briefly describe the situation:
The proposed Tanner Place is now Village Green Apartments. There are 41 LIHTC units, and the propertyis approximately 90% occupied. The general contractor anticipates being able to complete the rehab
without displacing the tenants. However, and tenant displacement deemed necessary will be temporary.
(b) Will tenant displacement be temporary? Yes(c) Will tenant displacement be permanent? No
he site directly accessed by an existing, paved, publicly maintained road? Yes
If no, please explain:
any portion of the site located inside the 100 year floodplain? No
If yes:(a) Describe placement of project buildings in relation to this area:
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55x...FF921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (4 of 29)9/16/2008 2:25:30 PM
2.89 2.89
8/6/2019 Tanner Place App
5/29
rint - APP08-0071
(b) Describe flood mitigation if the project will have improvements within the 100 year floodplain:
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55x...FF921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (5 of 29)9/16/2008 2:25:30 PM
8/6/2019 Tanner Place App
6/29
rint - APP08-0071
te Control
es the owner have fee simple ownership of the property (site/buildings)?No
If yes provide:
Purchase Date: Purchase Price:
If no:(a) Does the owner/principal or ownership entity have valid 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 fopurchase of the property and the seller of the property?YesIf yes, specify the relationship:
William A. Jenkins is the Managing GP of the current ownership entity and the Managing GP of JenkinsProperties, which is the Managing GP of Tanner Place, Limited Partnership, the proposed buyer.
(c) Enter the current expiration date of the option/contract to purchase:
(D) Enter Purchase Price:
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55x...FF921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (6 of 29)9/16/2008 2:25:30 PM
01/10/2009
1,185,000
8/6/2019 Tanner Place App
7/29
rint - APP08-0071
oning
esent zoning classification of the site:TCA-Townhomes, Condominiums, and Apartments
multifamily use permitted?Yes
e variances, special or conditional use permits or any other item requiring a public hearing needed to develop this proposal?No
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 obta
them:
e there any existing conditions of historical significance located on the project site that will require State Historic Preservation office re
If yes, describe below:
e there any existing conditions of environmental significance located on the project site?No
If yes, describe below:
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55x...FF921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (7 of 29)9/16/2008 2:25:30 PM
8/6/2019 Tanner Place App
8/29
rint - APP08-0071
wnership Entity
wner Name: Tanner Place, Limited Partnership
dress: 7000 Six Forks Road, Suite 105
y: Raleigh State:NC Zip:
deral Tax ID Number of Ownership Entity: (If assigned)
ote: Do not submit social security numbers for individuals.
tity Type: Limited Partnership
tity Status: To Be Formed
the applicant requesting that the Agency treat the application as Non-Profit sponsored? No
the applicant requesting that the Agency treat the application as CHDO sponsored? No
st all general partners, members,and principals. Specify nonprofit corporate general partners or members.ck [Add] to add additional partners, members, and principals.
Org: Jenkins Properties, Limited Partnership
st Name: William Last Name: Jenkins Function: Managing General Partnerddress: 7000 Six Forks Road, Suite 105
ty: Raleigh State: NC Zip: 27615
one: Fax:
Mail: Nonprofit: No
Org: Ragan Ramsey
st Name: Ragan Last Name: Ramsey Function: General Partner
ddress: 1177 N. Blount Street
ty: Raleigh State: NC Zip: 27604
one: Fax:
Mail: Nonprofit: No
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55x...FF921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (8 of 29)9/16/2008 2:25:30 PM
27615
(919)847-8450 (919)847-4709
(919)801-3047 (919)847-4709
8/6/2019 Tanner Place App
9/29
rint - APP08-0071
nit Mix
e Median Income for Onslow county is $48,100.
w Income Units
Type # BRs Net Sq.Ft.Total
# Units#Units
MonthlyRent
UtilityAllowance
MandatoryServ. Fees
**TotalHousing Exp.
Gdn Apt 2
Gdn Apt 2
Gdn Apt 2
Utilities included in rents: Water/Sewer Electric Gas Other Trash Collection
mployee Units (will add to Low Income Unit total)
ype # BRs Net Sq.Ft.Total
# Units#Units
MonthlyRent
UtilityAllowance
MandatoryServ. Fees
**TotalHousing Exp.
tilities included in rents: Water/Sewer Electric Gas Other
rket Rate Units
ype # BRs Net Sq.Ft.Total
# Units#Units
MonthlyRent
UtilityAllowance
MandatoryServ. Fees
**TotalHousing Exp.
ti li ties included in rents: Water/Sewer Electric Gas Other
atistics
AllUnits
Units
Gross MonthlyRental Income
Low Income.......
Market Rate.......
Totals...............
oposed number of residential buildings: Maximum number of stories in buildings:
oject Includes:Separate community building - Sq. Ft. (Floor Area):
Community space within residential bulding(s) - Sq. Ft. (Floor Area):
Elevators - Number of Elevators:
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55x...FF921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (9 of 29)9/16/2008 2:25:30 PM
690 11 0 324 98 0 422
690 10 0 431 98 0 529
690 21 0 542 98 0 640
42 0 19256
42 0 19256
6 2
348
8/6/2019 Tanner Place App
10/29
rint - APP08-0071
uare Footage Information
oss Floor Square Footage:
tal Net Sq. Ft. (All Heated Areas):
tes
Please refer to the Income Limits and Maximum Housing Expense Table to ensure that Total Monthly Tenant Expenses for low inc
units are within established thresholds.
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (10 of 29)9/16/2008 2:25:30 PM
29,328
33,135
http://www.nchfa.com/lib/html/rental/Median%20Income%20Charts/income_limits.htmhttp://www.nchfa.com/lib/html/rental/Median%20Income%20Charts/income_limits.htm8/6/2019 Tanner Place App
11/29
rint - APP08-0071
argeting
ecify Low Income Unit Targeting in table below. List each applicable targeting combination in a separate row below. Click [Add] to cother row. Click "X" (at the left of each row) to delete a row. Add as many rows as needed.
BRs Units %
targeted at percent of median income affordable to/occupied by
targeted at percent of median income affordable to/occupied by
targeted at percent of median income affordable to/occupied by
tal Low Income Units:
te: This number should match the total number of low income units in the Unit Mix section.
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (11 of 29)9/16/2008 2:25:30 PM
11 40
10 50
21 60
42
8/6/2019 Tanner Place App
12/29
rint - APP08-0071
unding Sources
Source AmountNon-
Amortizing*Rate(%)
Term(Years)
Amort.Period(Years)
AnnualDebt
Service
Bank Loan
RPP Loan
Local 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)
State Tax Credit(Direct Refund)
Equity: Federal LIHTC
Non-Repayable Grant
Equity: Historic Tax Credits
Deferred Developer Fees
Owner Investment
Other - Specify:replacement reserve from Village Green
Total Sources**
"Non-amortizing" indicates that the loan does not have a fixed annual debt service. For these items, you must fill in 20-year debt serbelow.
Total Sources must equal total replacement cost in Project Development Cost (PDC) section.
timated pricing on sale of Federal Tax Credits: $0.
emarks concerning project funding sources:ease be sure to include the name of the funding source(s))
epayment of the RPP loan is based upon net cash flow after paying first mortgage debt service,
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (12 of 29)9/16/2008 2:25:30 PM
432,440 6.00 30 30 31,112
675,000
2.00 20 20
539,883 0 30 30 0
1,479,370
11,591
3,138,284
82
8/6/2019 Tanner Place App
13/29
rint - APP08-0071
vided by 1.15. As such, the interest rate and amortization indicated above, is not accurate, overe 20 year term of the loan.
ans with Variable Amortizationease fill in the annual debt service as applicable for the first 20 years of the project life.
PP Loan
ear:mt:
1 2 3 4 5 6 7 8 9 10
ear:mt:
11 12 13 14 15 16 17 18 19 20
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (13 of 29)9/16/2008 2:25:30 PM
21141 21272 21351 21371 21331 21224 21047 20795 20463 20045
19536 18930 18221 17402 16466 15407 14217 12887 11410 0
8/6/2019 Tanner Place App
14/29
rint - APP08-0071
evelopment Costs
Item Cost Element TOTAL COSTEligible Basis
30% PV 70% PV
1 Purchase of Building(s) (Rehab / Adaptive Reuse only)
2 Demolition (Rehab / Adaptive Reuse only)
3 On-site Improvements
4 Rehabilitation
5 Construction of New Building(s)
6 Accessory Building(s)
7 General Requirements (max 6% lines 2-6)
8 Contractor Overhead (max 2% lines 2-7)
9 Contractor Profit (max 8% lines 2-7; 6% if Identity of Interest)
10 Construction Contingency (max 3% lines 2-9, Rehabs 6%)
11 Architect's Fee - Design (11 + 12 = max 3% lines 2-10)
12 Architect's Fee - Inspection
13 Engineering Costs
SUBTOTAL (lines 1 through 13)
14 Construction Insurance (prorate)
15 Construction Loan Orig. Fee (prorate)
16 Construction Loan Interest (prorate)
17 Construction Loan Credit Enhancement (prorate)
18 Construction Period Taxes (prorate)
19 Water, Sewer and Impact Fees
20 Survey
21 Property Appraisal
22 Environmental Report
23 Market Study
24 Bond Costs
25 Bond Issuance Costs
26 Placement Fee
27 Permanent Loan Origination Fee
28 Permanent Loan Credit Enhancement
29 Title and Recording
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (14 of 29)9/16/2008 2:25:30 PM
961,200 961,200
828,226 828,226
75,000 75,000
54,194 54,194
19,148 19,148
57,445 57,445
62,041 62,041
16,882 16,882
16,000 16,000
20,000 20,000
2,110,136
3,500 3,500
22,000 22,000
83,280 83,280
6,500 6,500
13,000 13,000
6,000 6,000
7,500 7,500
7,500 7,500
10,500
8,081
8/6/2019 Tanner Place App
15/29
rint - APP08-0071
SUBTOTAL (lines 14 through 29)
30 Real Estate Attorney
31 Other Attorney's Fees
32 Tax Credit Application Fees (Preliminary and Full)
33 Tax Credit Allocation Fee (0.60% of line 59, minimum $7,500)
34 Cost Certification / Accounting Fees
35 Tax Opinion
36 Organizational (Partnership)
37 Tax Credit Monitoring Fee
SUBTOTAL (lines 30 through 37)
38 Furnishings and Equipment
39 Relocation Expense
40 Developer's Fee
41
42
43 Rent-up Expense
44
45
SUBTOTAL (lines 38 through 45)
46 Rent up Reserve
47 Operating Reserve
48
49
50 DEVELOPMENT COST (lines 1-49)
51 Less Federal Financing
52 Less Disproportionate Standard
53 Less Nonqualified Nonrecourse Financing
54 Less Historic Tax Credit
55 TOTAL ELIGIBLE BASIS
56 Applicable Fraction (percentage of LI Units)
57 Basis Before Boost
58 Boost for QCT/DDA (if applicable, enter 130%)
59 TOTAL QUALIFIED BASIS
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (15 of 29)9/16/2008 2:25:30 PM
167,861
32,000 31,000
14,000 6,500
2,200
16,196
9,500 9,500
29,400
103,296
15,000 15,000
63,000 63,000
315,000 315,000
Other Basis Expense (s
Other Basis Expense (s
18,900
Other Non-basis Expen
Other Non-basis Expen
411,900
12,600
108,691
Other Reserve (specify)
Other Reserve (specify)
2,914,484 961,200 1,738,216
0
2,699,416 961,200 1,738,216
100.00% 100% 100%
2,699,416 961,200 1,738,216
100.00% 100.00%
2,699,416 961,200 1,738,216
8/6/2019 Tanner Place App
16/29
rint - APP08-0071
60 Tax Credit Rate
61 Federal Tax Credits at Estimated Rate
62 Federal Tax Credits at 9.00% or 3.75% (maximum $1,000,000)
63 Federal Tax Credits Requested
64 Land Cost
65 TOTAL REPLACEMENT COST
FEDERAL TAX CREDITS IF AWARDED
Comments:
Total Replacement Cost per unit:26,097
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (16 of 29)9/16/2008 2:25:30 PM
3.40 8.50
180,429 32,681 147,748
192,484 36,045 156,439
0
223,800
3,138,284
192,484
8/6/2019 Tanner Place App
17/29
rint - APP08-0071
arket Study Information
ase provide a detailed description of the proposed project:
e proposed Tanner Place will be a completely rehabilitated Family property with forty-two (42) units. Allits will have two bedrooms and one bathroom. A leasing office with maintenance storage area and a new
ayground will be added to the community.
nstruction (check all that apply):
Brick Vinyl Wood HardiPlank Balconies/Patios Sunrooms Front Porches
Front Gables or Dormers Wide Banding or Vertical/Horizontal Siding
Other:
ve you built other tax credit developments that use the same building design as this project?No
If yes, please provide name and address:
e Amenities:
e amenities include a new leasing office with maintenance storage area, a new playground with seating,d a covered, fully accessible mailbox center with lighting.
site Activities:
ndscaping Plans:
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (17 of 29)9/16/2008 2:25:30 PM
8/6/2019 Tanner Place App
18/29
rint - APP08-0071
ndscaping plans are to prune existing trees and shrubs of dead wood and to clear walls and roofs.ditional planting and mulch will be added as well.
erior Apartment Amenities:
erior apartment amenities include frost-free refrigerators, new electric ranges/ovens, new re-circulating
nge hoods, new dishwashers, laundry closets with washer/dryer hookups, vinyl windows, and mini-blinds.
you plan to submit additional market data (market study, etc.) that you want considered? No
If yes, please make sure to include the additional information in your pre-application packet.
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (18 of 29)9/16/2008 2:25:30 PM
8/6/2019 Tanner Place App
19/29
rint - APP08-0071
pplicant's Site Evaluation
efly describe your site in each of the following categories:
EIGHBORHOOD CHARACTERISTICS
end and direction of real estate development and area economic health. Physical condition of buildings andprovements in the immediate vicinity. Concentration of affordable housing.
acksonville is home to the Marine Base, Camp LeJeune. The large military presence contributes to the
conomic growth of the area by creating jobs in the military and service industry. There is a fair amount offordable housing in Jacksonville, but due to the fact that incomes are low in this county and that theopulation continues to rise, there is a demand for more quality affordable housing. The physical conditionthe buildings is poor. Substantial rehabilitation is necessary for this property.
URROUNDING LAND USES AND AMENITIES
nd use pattern is residential in character (single and multifamily housing). Extent that the location isolated. Effect of industrial, large-scale institutional or other incompatible uses, including but not limited to:astewater treatment facilities, high traffic corridors, junkyards, prisons, landfills, large swamps, distributioncilities, frequently used railroad tracks, power transmission lines and towers, factories or similar operations,
urces of excessive noise, and sites with environmental concerns (such as odors or pollution). Amount andaracter of vacant, undeveloped land. The area surrounding the apartment community is residential inaracter with both single-family homes and multifamily housing. Retail and amenities are conveniently
cated within walking distance from the apartments, and there is a bus stop directly in front of the property.
TE SUITABILITY
equate traffic safety controls (i.e. stop lights, speed limits, turn lanes). Burden on public facilitiesarticularly roads). Access to mass transit (if applicable). Visibility of buildings and/or location of project signin relation to traffic corridors. There are adequate traffic controls on the streets accessing the apartments.ere is a bus stop directly in front of the apartments. The buildings and sign are clearly visible from Indianive.
egree of on-site negative features and physical barriers that will impede project construction or adverselyect future tenants; for example: power transmission lines and towers, flood hazards, steep slopes, large
ulders, ravines, year-round streams, wetlands, and other similar features (for adaptive re-use projects-itability for residential use and difficulties posed by the building(s), such as limited parking, environmentaloblems or the need for excessive demolition).
here are power lines that run behind the property.
milarity of scale and aesthetics/architecture between project and surroundings.
he architecture of Tanner Place will be similar to that of the surrounding buildings.
r each applicable neighborhood feature, enter distance from project in miles.
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (19 of 29)9/16/2008 2:25:30 PM
8/6/2019 Tanner Place App
20/29
rint - APP08-0071
Grocery StoreCommunity/Senior
Center
Mall/Strip Center Hospital
Outdoor Athletic Fields Pharmacy
Day Care/After School Basic Health Care
Schools
Public Transportation
op
Convenience Store
Public Parks
Gas Station
Library
her facilities or services:
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (20 of 29)9/16/2008 2:25:30 PM
801.17
30 3.92
50 .25
40 .75
47
0
82
05
82
86
8/6/2019 Tanner Place App
21/29
rint - APP08-0071
evelopment Team
ovide contact information for development team members below:
nagement Agent
ompany: WAJ Management, LLC
dress: 7000 Six Forks Road, Suite 105
ty: Raleigh State: NC Zip:
one Email:
ontact Name: First: Ann Last: Adams
chitect
ompany: Ross Deckard Architects, P.A.
dress: 3200 Atlantic Avenue, Suite 110
ty: Raleigh State: NC Zip:
one Email:
ontact Name: First: Jonathon Last: LaCorte
orney
ompany: Stuart Law Firm, PLLC
dress: 1033 Wade Avenue, Suite 202
ty: Raleigh State: NC Zip:
one Email:
ontact Name: First: Theresa Last: Dew
estor
ompany: National Equity Fund
dress: 120 S. Riverside Plaza, 15th Floor
ty: Chicago State: IL Zip:
one Email:
ontact Name: First: Stewart Last: Jester
nsultant/Application Preparer (if different from developer)
ompany:
dress:
ty: State: Zip:
one Email:
ontact Name: First: Last:
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (21 of 29)9/16/2008 2:25:30 PM
27615
(919)847-8350 [email protected]
27604
(919)875-0001
27605
(919)787-6050
60606
(312)697-6471 [email protected]
8/6/2019 Tanner Place App
22/29
rint - APP08-0071
neral Contractor Identity of Interest?
ompany: WAJ Management, LLC
dress: 7000 Six Forks Road, Suite 105
ty: Raleigh State: NC Zip:
one Email:
ontact Name: First: Mark Last: Presley
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (22 of 29)9/16/2008 2:25:30 PM
27615
(919)847-8350
8/6/2019 Tanner Place App
23/29
rint - APP08-0071
rojected Operating Costs
Project Operations (Year One)
Administrative Expenses
Advertising
Office Salaries
Office Supplies
Office or Model Apartment Rent
Management Fee
Manager or Superintendent Salaries
Manager or Superintendent Rent Free Unit
Legal Expenses (Project)
Auditing Expenses (Project)
Bookkeeping Fees/Accounting Services
Telephone and Answering Service
Bad Debts
Other Administrative Expenses (specify):
SUBTOTAL
Utilities Expense
Fuel Oil
Electricity (Light and Misc. Power)
Water
Gas
Sewer
SUBTOTAL
Operating and Maintenance Expenses
Janitor and Cleaning Payroll
Janitor and Cleaning Supplies
Janitor and Cleaning Contract
Exterminating Payroll/Contract
Exterminating Supplies
Garbage and Trash Removal
Security Payroll/Contract
Grounds Payroll
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (23 of 29)9/16/2008 2:25:30 PM
2,000
16,224
1,000
20,114
500
4,000
1,000
1,000
45,838
5,900
7,500
7,500
20,900
1,400
2,000
4,536
8/6/2019 Tanner Place App
24/29
rint - APP08-0071
Grounds Supplies
Grounds Contract
Repairs Payroll
Repairs Material
Repairs Contract
Elevator Maintenance/Contract
Heating/Cooling Repairs and Maintenance
Swimming Pool Maintenance/Contract
Snow Removal
Decorating Payroll/Contract
Decorating Supplies
Other (specify):
Miscellaneous Operating & Maintenance Expenses
SUBTOTAL
Taxes and Insurance
Real Estate Taxes
Payroll Taxes (FICA)
Miscellaneous Taxes, Licenses and Permits
Property and Liability Insurance (Hazard)
Fidelity Bond Insurance
Workmen's Compensation
Health Insurance and Other Employee Benefits
Other Insurance:
SUBTOTAL
Supportive Service Expenses
Service Coordinator
Service Supplies
Tenant Association Funds
Other Expenses (specify):
SUBTOTAL
Reserves
Replacement Reserves
SUBTOTAL
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (24 of 29)9/16/2008 2:25:30 PM
12,000
17,000
2,000
1,000
2,000
5,000
46,936
16,000
3,340
12,000
65
710
3,640
35,755
600
400
1,000
14,700
14,700
8/6/2019 Tanner Place App
25/29
rint - APP08-0071
TOTAL OPERATING EXPENSES
ADJUSTED TOTAL OPERATING EXPENSES(Does not include taxes, reserves and resident support services) *
TOTAL UNITS
(from total units in the Unit Mix section)
PER UNIT PER YEAR
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (25 of 29)9/16/2008 2:25:30 PM
165,129
133,429
42
3,177
8/6/2019 Tanner Place App
26/29
8/6/2019 Tanner Place App
27/29
rint - APP08-0071
2. "Total Operating Expenses" comes from 1st-year cash flow, then it is escalated by 4% per year.3. "Debt Service" is the sum of "regular/amortized loan debt service + non-amortizing annual service" as entered by user from
Funding Sources section.4. "Net Cash Flow" is "Net Rental/Other Income" minus "Total Operating Expenses" minus "Debt Service".5. "Debt Coverage Ratio" is ("Net Rental/Other Income" minus "Total Operating Expenses") divided by "Debt Service".
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (27 of 29)9/16/2008 2:25:30 PM
8/6/2019 Tanner Place App
28/29
rint - APP08-0071
inimum Set-Asides
NIMUM REQUIRED SET ASIDES (No Points Awarded):
Select one of the following two options:
20% of the units are rent restricted and occupied by households with incomes at or below 50% of the median income (Note: NCredit Eligible Units in the the project can exceed 50% of median income)
40% of the units are rent restricted and occupied by households with incomes at or below 60% of the median income (Note: NCredit Eligible Units in the the project can exceed 60% of median income)
If requesting RPP funds:40% of the units 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 percent (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 comedian income.
At least fifty percent (50%) of qualified units will be affordable to and occupied by households with incomes at or below fifty per(50%) of county median income.
Tax Exempt BondsThreshold 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 per(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 per(40%) of county median income.
Eligible for targeting points (select one):
At least twenty percent (20%) of qualified units will be affordable to and occupied by households with incomes at or below fiftypercent (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 per(40%) of county median income.
ttps://www.nchfa.org/Rental/RTCApp/(S(pg1psy55...F921C7726&SNID=30150CD7C19F47BFBAB3F6B4350F536E (28 of 29)9/16/2008 2:25:30 PM
8/6/2019 Tanner Place App
29/29
rint - APP08-0071
ull Application Checklist
PLEASE indicate which of the following exhibits are attached to your application. Others may be required as noted.
A Nonprofit Organization Documentation or For-profit Corporation Documentation
B Current Financial Statements/Principals and Owners (signed copies)
C Ownership Entity Agreement, Development Agreement or any other agreements governing development services
D Management Agent Agreement
E Owner and Management Experience & Management Questionnaire (Appendix C)
F Local Government Letter or Letter from Certified Engineer or Land Surveyor Confirming Floodplain Designation with Mapshowing all flood zones (original on letterhead, no fax or photocopies)
G Local Government Letter Confirming Zoning including any pending notices or hearings (original on letterhead, no fax orphotocopies)
H Letters from Local Utility Providers regarding availability and capacity (original on letterhead, no fax or photocopies)
I Documentation from utility company or local PHA to support estimated utility costs
J Appraisal (required for land costs greater than $15,000 and for all Adaptive Re-use and Rehab projects)
K Site plan, floor plans and elevations for all projects. Scope of work for Adaptive Re-use and Rehab projects. (Full Size, 24inches)
L Hazard and structural inspection and termite reports (Adaptive Re-use and Rehab projects only)
M Copy of certificate of occupancy or proof of placed-in-service date (Rehabs Only)
N Proposed Relocation Plan including relocation budget and copies of notices. Required for all Rehabs and any projectsinvolving existing occupants of any dwell ings to be rehabbed or demolished.
O Evidence of Permanent Loan Commitment and other sources of funds ( i.e. Equity letter, AHP, RD and local governmentfunds). For Rehabs with existing loans provide 1) copies of loan documents, 2) current loan balances from existing lenderreserve balances, 3) letter from lender that outlines assumption requirements.
P Local Housing Authority Agreement and Project Based Rental Assistance Letter, if applicable (Sample letters provided inAppendix I). For projects with existing PBRA contracts, provide a copy of the current contract and bank statement or otherdocumentation verifying reserve balances and annual reserve contribution requirements.
Q Statement regarding terms of Deferred Developer Fee. If a nonprofit is involved, a resolution from their board approvingdeferral of fee is required.
R Inducement Resolution (Tax-Exempt Bond Financed Projects only)