Beruflich Dokumente
Kultur Dokumente
Page 1 of 32
Is project in Qualified Census Tract & Difficult to Develop area? Yes Does a community revitalization plan exist? Yes Political Jurisdiction: Jurisdiction Address: Jurisdiction City: Jurisdiction Phone: Town of Weldon Last: Draper Title: Mayor PO Box 551 Weldon (252)536-4836 Zip: 27890
36.4278 -77.5961
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 2 of 32
Project Description
Project Type:* New Construction Rehab Adaptive Reuse
Is this project a follow-on (Phase II, etc) to a previously-awarded tax credit development project? No If yes, list names of previous phase(s): Will the project be receiving project based federal rental assistance? Yes If yes, provide the subsidy source: HUD and number of units: 24
Target Population: Family Indicate 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 and state codes.) Persons with disabilities or homeless populations: the greater of 5 units or 10% of the total units Remarks:
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 3 of 32
Applicant Information
Applicant Name: Address: City: Contact: Telephone: Landmark Asset Services, Inc. 406 East Fourth Street Winston Salem First: Jim (336)722-9871 State: NC Zip: 27101 Last: Sari Title: V.P.
Alt Phone:
(800)809-4693
Fax:
(336)722-9871
Email Address:
jim@landmarkdevelopment.biz
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 4 of 32
Site Description
Total Site Acreage: 1.09 Total Buildable Acreage: 1.09 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
Are existing buildings on the site currently occupied? Yes If yes: (a) Briefly describe the situation: one existing commercial tenant to remain, no displacement. Construction to work around.
(b) Will tenant displacement be temporary? No (c) Will tenant displacement be permanent? No Is the site directly accessed by an existing, paved, publicly maintained road? Yes If no, please explain:
Is 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:
(b) Describe flood mitigation if the project will have improvements within the 100 year floodplain:
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 5 of 32
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 6 of 32
Site Control
Does the owner have fee simple ownership of the property (site/buildings)? No If yes provide: Purchase Date: If 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? No If yes, specify the relationship:
Purchase Price:
(c) Enter the current expiration date of the option/contract to purchase: 12/31/2004 (D) Enter Purchase Price: 185,000
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 7 of 32
Zoning
Present zoning classification of the site: Retail-Commercial (C-1) Is mutifamily use permitted? Yes Are variances, special or conditional use permits or any other item requiring a public hearing needed to develop this proposal? Yes If yes, have the hearings been completed and permits been obtained? Yes If yes, specify permit or variance required and date obtained. If no, describe permits/variances required and schedule for obtaining them: Special Use permit obtained 5.3.04.
Are there any existing conditions of historical significance located on the project site that will require State Historic Preservation office review? Yes If yes, describe below: The site is contributing to downtown historic preservation and will qualify for historic tax credits.
Are there any existing conditions of environmental significance located on the project site? Yes If yes, describe below: see enclosed environmental studies & remediation budgets.
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 8 of 32
Ownership Entity
Owner Name: Weldon Small Town Development, LLC Address: City: 406 East Fourth Street Winston Salem State: NC Zip: 27101 (If assigned) 56-1838930 (If Not Assigned)
Federal Tax ID Number of Ownership Entity: Federal Tax ID Number of Managing GP or Member:
Entity Type: Limited Liability Company Entity Status: To Be Formed Is the applicant requesting that the Agency treat the application as Non-Profit sponsored? Is the applicant requesting that the Agency treat the application as CHDO sponsored?
No No
List all general partners, members,and principals. Specify nonprofit corporate general partners or members. Click [Add] to add additional partners, members, and principals.
Org:
Landmark Asset Services, Inc. Last Name: Sari Function: Managing Member
First Name: Jim Address: City: Phone: EMail: 406 East Fourth Street Winston Salem (336)722-9871
State: NC
Zip: 27101
jim@landmarkdevelopment.biz
Org:
First Name: Jim Address: City: Phone: EMail: 406 East Fourth Street Winston Salem (336)722-9871
State: NC
Zip: 27101
jim@landmarkdevelopment.biz
Org:
406 East Fourth Street, Apt. 440 Winston Salem (336)748-0835 sec42@mindspring.com State: NC Zip: 27101
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 9 of 32
Unit Mix
The Median Income for Halifax county is $45,200. Low Income Units Type Duplex Gdn Apt Gdn Apt # BRs Net Sq.Ft. 1 2 3 750 1000 1300 Total # Units 12 10 2 # Units 2 1 1 Monthly Rent 309 356 462 Electric Utility Allowance 50 72 86 Gas Other trash Mandatory Serv. Fees **Total Housing Exp. 359 428 548
Water/Sewer
Employee Units (will add to Low Income Unit total) Type # BRs Net Sq.Ft. Total # Units # Units Monthly Rent Electric Utility Allowance Gas Other Mandatory Serv. Fees **Total Housing Exp.
Water/Sewer
Market Rate Units Type # BRs Net Sq.Ft. Total # Units # Units Monthly Rent Utility Allowance Gas Other Mandatory Serv. Fees **Total Housing Exp.
Water/Sewer
Electric
Statistics All Units Low Income....... Market Rate....... Totals............... 24 4 8192 24 Gross Monthly Rental Income 8192
Units 4
Separate community building - Sq. Ft. (Floor Area): Community space within residential bulding(s) - Sq. Ft. (Floor Area): 1,800 Elevators - Number of Elevators: Square Footage Information Gross Floor Square Footage: 37,466
Notes ** Please refer to the Income Limits and Maximum Housing Expense Table to ensure that Total Monthly Tenant Expenses for low income units are within established thresholds.
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 10 of 32
Targeting
Specify Low Income Unit Targeting in table below. List each applicable targeting combination in a separate row below. Click [Add] to create another row. Click "X" (at the left of each row) to delete a row. Add as many rows as needed.
# BRs 1 2 3 1 2 3 5 4 1 7 6 1
% percent of median income. percent of median income. percent of median income. percent of median income. percent of median income. percent of median income.
24
Note: This number should match the total number of low income units in the Unit Mix section.
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 11 of 32
Funding Sources
NonAmortizing* Rate (%) Term (Years) Amort. Period (Years) Annual Debt Service
Source Bank Loan RPP Loan Local Gov. Loan - Specify: city cdbg 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: Total Sources**
Amount
336,000
0.00
30
30
11,200
854,906
30
30
1,731,867
912,046
3,834,819
* "Non-amortizing" indicates that the loan does not have a fixed annual debt service. For these items, you must fill in 20-year debt service below. ** Total Sources must equal total replacement cost in Project Development Cost (PDC) section. Estimated pricing on sale of Federal Tax Credits: $0. 75 Remarks concerning project funding sources: (Please be sure to include the name of the funding source(s)) Special CDBG funding for distressed communities. Only 4 or 46 towns qualified.
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 12 of 32
Development Costs
Item Cost Element 1 Purchase of Buildings (Rehab) 2 Demolition 3 On-site Improvements 4 Rehabilitation 5 Construction of New Building(s) 6 Accessory Building(s) 7 General Requirements 8 Contractor Overhead 9 Contractor Profit 10 Construction Contingency 11 Architect's Fee - Design 12 Architect's Fee - Inspection SUBTOTAL (lines 1 through 12) 13 Construction Insurance (prorate) 14 Construction Loan Orig. Fee (prorate) 15 Construction Loan Interest (prorate) 16 Construction Loan Credit Enhancement (prorate) 17 Construction Period Taxes (prorate) 18 Water, Sewer and Impact Fees 19 Survey 20 Property Appraisal 21 Environmental Report 22 Market Study 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) 29 Real Estate Attorney 30 Other Attorney's Fees 31 Tax Credit App Fees 32 Accting, Cost cert. 33 Tax Opinion 34 Organizational (Partnership) 35 Tax Credit Monitoring Fee SUBTOTAL (lines 29 through 35) 36 Furnishings and Equipment 37 Relocation Expenses 38 Developer's Fee (max 15% lines 2-36, less 8 & 9) 39 40 42 43 Cost Certification Acquisition Development Fee 20,000 Other Non-basis Expense (specify) Other Non-basis Expense (specify) SUBTOTAL (lines 36 through 43) 44 Rent up Reserve 467,360 7,200 427,360 366,270 8,000 194,040 30,000 5,000 17,414 12,000 5,000 3,000 12,600 85,014 20,000 20,000 26,100 4,350 17,414 10,440 8,000 8,000 8,000 5,040 6,960 6,960 6,960 5,040 108,000 38,000 114,500 147,419 46,000 14,000 2,823,405 3,000 30,000 80,000 40,000 4,000 2,610 26,100 69,600 34,800 3,480 94,000 33,060 99,615 128,255 40,020 12,180 TOTAL COST 159,000 100,000 156,486 1,940,000 Eligible Basis 30% PV 70% PV 159,000 100,000 87,000 1,700,000
41 Rent-up Expenses
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 13 of 32
51,800 180,000
48 DEVELOPMENT COST (lines 1-47) 49 Less Federal Financing 50 Less Disproportionate Standard 51 Less Nonqualified Nonrecourse Financing 52 Less Historic Tax Credit (residential) 53 TOTAL ELIGIBLE BASIS 54 Applicable Fraction (percentage of LI Units) 55 Basis Before Boost 56 Boost for QCT/DDA (if applicable, enter 130%) 57 TOTAL QUALIFIED BASIS 58 Tax Credit Rate 59 Federal Tax Credits at Estimated Rate 60 Federal Tax Credits at 8.5% or 3.75% 61 Federal Tax Credits Requested 62 Land Cost 63 TOTAL REPLACEMENT COST
3,808,819
159,000 159,000
2,901,214
632,926 2,268,288 100.00% 2,268,288 2,948,774 233,248 250,645 237,291 26,000 3,834,819 0 100% 0 100.00% 0 0.00% 0 0 0
632,926 2,268,288 100% 2,268,288 130.00% 2,948,774 7.91% 233,248 250,645 237,291
Comments: Entered amount on line 49 to remove acquisition credits; project is not eligible for them
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 14 of 32
Construction (check all that apply): Brick Vinyl Wood HardiPlank Balconies/Patios Sunrooms Front Porches
Have you built other tax credit developments that use the same building design as this project? Yes If yes, please provide name and address: see our website at www.landmarkdevelopment.biz
Site Amenities (check all that apply): Community Bldg - Sq Ft: Laundry Rm Game/Craft Rm Chapel/Prayer Rm Irrigated Lawns Walking Trails Pool Screened Porch Exercise Rm Picnic Area Security Gate Garden Spots Fitness Stations Community Room - Sq Ft: 1,400 Resident Computer Center TV Rm Onsite Leasing Office Car Care Area Basketball/Tennis Court Horseshoe Pit Garages - Number: Exam Rm Beauty Salon Onsite Mgr Storage Units Playground Shuffleboard Reading Rm/Library Vending Rm Onsite Maint. Person Gazebos Ball Field Covered Drive Thru
Onsite Activities: CAHEC sponsored activites such as Vista volunteer, computer room, exercise room, etc.
Landscaping Plans: refurbishing existing landscape and adding patios creating a new garden area along with new landscaped areas.
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 15 of 32
Interior Apartment Amenities (check all that apply): Range W/D Hookups Flooring: Carpet Hood Mini-blinds Vinyl Central Air Dishwasher Pantry Wood Gas Heat Disposal Ceiling fans Wood Parquet Heat Pump Refrigerator (frost free) Walk-in closets Other Storage interior/exterior
Heating/Cooling:
Do 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.
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 16 of 32
Suitability of surrounding development. Land use pattern is primarily residential (single and multifamily housing) with a balance of other uses (particularly retail and amenities). Amount and character of vacant, undeveloped land. Effect of industrial, large-scale institutional or other incompatible uses: wastewater treatment facilities, high traffic corridors, junkyards, prisions, landfills, large swamps, distribution facilities, frequently used railroad tracks, power transmission lines and towers, factories or similar operations, sources of excessive noise, and sites with environmental concerns (such as odors or pollution). Typical business district mix of uses and downtown conditions, nearby residential neighborhoods.
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). Good street system, access and traffic controls.
Degree of on-site negative features and physical barriers that will impede project construction or adversely 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. For adaptive re-use projects- suitability for residential use and difficulties posed by the building(s), such as limited parking, environmental problems or the need for excessive demolition. Adaptive reuse will require normal renovation. There are no significant negative features impacting construction.
Similarity of scale and aesthetics/architecture between project and surroundings. Project is adaptive reuse of existing buildings, capitalizing on historic character of buildings, and will provide improved aesthetics in the downtown area.
For each applicable neighborhood feature, enter distance from project in miles.
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 17 of 32
.3 .5
Grocery Store Mall/Strip Center Outdoor Athletic Fields Day Care/After School
0 1 .3 .3 .5
Community/Senior Center Hospital Pharmacy Basic Health Care Medical Offices Bank/Credit Union Restaurants Professional Services Movie Theater
.5 .5 .3
Schools
.3 .5
.5 1 1
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 18 of 32
Development Team
Provide contact information for development team members below: Management Agent Company: Landmark Asset Services, Inc. Address: City: Phone 406 East Fourth Street Winston Salem (336)722-9871 State: NC Zip: 27101 Email: jim@landmarkdevelopment.biz Last: Sari
Dunn & Dalton Architects 401 North Herritage Street Kinston (252)527-1523 State: NC Zip: 28501 Email: drew@dunndalton.com Last: Dalton
Blanco Tackabery Combs & Matamoros, P.A. PO Drawer 25008 Winston Salem (336)761-1250 State: NC Zip: 27114-5008 Email: dlm@btcmlaw.com Last: McKenney
Community Affordable Housing Equity Corporation (CAHEC) 7700 Falls of Neuse Road, Suite 200 Raleigh (919)420-0063 State: NC Zip: 27615 Email: gmayo@cahec.com Last: Mayo
Consultant/Application Preparer (if different from developer) Company: Landmark Asset Services, Inc. Address: City: Phone 406 East Fourth Street Winston Salem (336)722-9871 State: NC Zip: 27101 Email: jim@landmarkdevelopment.biz Last: Sari
Identity of Interest? General Contractor Company: Rehab Builders, Inc. Address: City: Phone 406 East Fourth Street Winston Salem (336)722-6132 State: NC Zip: 27101 Email: ed@rehabbuilders.com Last: Lipsky
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 19 of 32
Management List number of low-income housing tax credit units managed in the past 10 years: North Carolina Other States Projects: Units: 12 462 13 380
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? No 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? No 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-insured project, a Rural Development funded rental project, a tax-exempt funded mortgage, a tax credit project, or any other publicly subsidized project? No 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 to meet 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? No 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? No
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 20 of 32
Financing Commitments
Does the project have a firm commitment for construction financing? Does the project have a letter of intent for private permenant financing? Does the project have a firm commitment for government financing? Does the project have a letter of intent from an investor? Is any portion of the eligible basis of new contruction or rehabilitation financed with federal subsidies other than CDBG funds or funds from the HOME program? If yes, indicate the type and amount below: Tax Exempt Financing: $ RD 515 Financing: Hope VI Financing: Other: $ $ $ Yes No Yes Yes No
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 21 of 32
33,220
6,000 0 0 0 6,000 2,400 1,200 0 900 0 0 0 1,200 600 0 10,400 2,180 2,400 0 600 0 0 2,400 600
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 22 of 32
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 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
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 23 of 32
92,400 24,766
11,200
13,566 2.211
* Net Rental Income escalated at annual rate of 3% and expenses escalated at a rate of 4% after the first year.
Calculations:
1. "Net Rental/Other Income" comes from 1st-year cash flow, then it is escalated by 3% per year. 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".
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 24 of 32
Design Features
ITEM Foundation/Slab Components Primary Windows DESCRIPTION concerete/masonry
Make:
Model:
Type/Construction: restored historic existing wood Exterior Doors Siding Type: existing wood Type: masonry Warranty: Exterior Trim Shingles wood Type: epdm Warranty: 20 year Sprinkler System Cabinets Heat Pump wet system thermafoil SEER: 12 Model: cple Air Conditioner SEER: 12 Model: cple Other Heat Systems SEER: Model: Make: Make: goodman Make: goodman Frames: existing wood Grade/Thickness: 12" to 24"
Weight:
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 25 of 32
Costs - Construction
This is a detailed breakdown of rehabilitation or construction costs you summarized in the Development Costs table (Rehabilitation and Construction of New Building(s)). The total should match those roll-up values. ITEM Concrete Footings Backfill-slab, Crawl Slab-concrete/Rebar/Gravel Waterproofing Masonry Foundation Brick Veneer Steel/Structure/Rails Framing/Lumber/Nails Trusses Crane Rental Windows/Grilles/Screen Exterior Doors Roofing Fencing Vinyl Siding/Trim/Box Gutters/Shutters Insulation Drywall Interior Doors Int. & Final/Stair/Trim/Shelves Cabinets & Tops Painting Marble - Tub/Shwr/Tops Plumbing Electrical Heating/Air Conditioning Floor Covering and Underlayment Wall Paper Mailboxes/Special Features/Signage Gypcrete Blinds/Shades/Art Work Light Fixtures/Fans Sprinkler System Security Alarm Hardwood Floors Elevator Ceramic Tiles Acoustical Ceilings 30,000 10,000 50,000 50,000 2,000 8,000 2,000 8,000 120,000 140,000 80,000 10,000 120,000 140,000 120,000 30,000 4,000 5,000 25,000 100,000 10,000 40,000 5,000 50,000 2,000 10,000 25,000 100,000 20,000 40,000 35,000 30,000 40,000 2,000 45,000 20,000 8,000 45,000 30,000 1,000 120,000 10,000 4,000 120,000 LABOR MATERIAL TOTAL 0 0 0 0 0 40,000 5,000 240,000 0 0 60,000 10,000 90,000 0 6,000 15,000 50,000 200,000 30,000 80,000 40,000 80,000 0 240,000 280,000 200,000 40,000 0 10,000 0 10,000 0 100,000 0 40,000 0 0 0
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 26 of 32
Mirror/Shower Door/Encls. Hardware/Bath Access. Appliances Playground Equipment Interior Clean Exterior Clean/Dumpster Rental Other 1 (specify in Remarks) Other 2 (specify in Remarks) Total Cost Remarks: 938,000 1,002,000 9,000 6,000 1,000 4,000 10,000 2,000 20,000 22,000
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 27 of 32
Costs - General
This is a detailed breakdown of the General Requirements cost element you summarized in the Development Costs table (General Requirements). The total should match that roll-up value. ITEM Supervision Job Site Office/Trailer Rental Office Supplies Security/Watchman Project Signage Tools and Equipment Gas, Oil, and Maintenance Temporary Water, Electric, and Telephone Storage/Hauling Driveway Access Permit Porta-John Rental/Dumping Builders Risk Insurance Re-inspection Fees Extra Plans and Specifications Miscellaneous, Casual Labor Equipment Rental Other 1 (specify in Remarks) Other 2 (specify in Remarks) Total Cost Remarks: 108,000 6,000 2,000 10,000 4,000 2,000 TOTAL 70,000 8,000 6,000
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 28 of 32
Costs - Improvements
This is a detailed breakdown of the Site Improvements cost element you summarized in the Development Costs table (On-site Improvements). The total should match that roll-up value. ITEM Subsurface Exploration/Perk Testing/Site Engineering Clearing/Grading/Final Grading/Excess and Borrow Demolition Earthwork/Excavation/Aerating Soil Treatment Pile Foundations Caissons Shoring/Bracing Site Drainage Site Utilities/Site Lighting Paving and Surfacing/Curb and Gutter Walkways Site Signage Parking Lot Painting Dumpster Pads/Fencing Fencing/Gates Landscaping/Topsoil Rock and Hardpan Excavation Site Supervision Personnel Other (specify in Remarks) Total Cost Remarks: 156,486 12,000 20,000 10,000 4,000 1,486 4,000 2,000 10,000 8,000 85,000 TOTAL
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 29 of 32
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 30 of 32
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 31 of 32
Minimum Set-Asides
MINIMUM REQUIRED SET ASIDES (No Points Awarded): Select one of the following two options: 20% of the qualified units are rent restricted and occupied by households with incomes at or below 50% of the median income (Note: No Tax Credit Eligble Units in the the project can exceed 50% of median income) 40% of the qualified units are rent restricted and occupied by households with incomes at or below 60% of the median income (Note: No Tax Credit Eligble Units in the the project can exceed 60% of median income) If requesting RPP funds: 40% of the qualified unit are occupied by households with incomes at or below 50% of median income.
State Tax Credit and QAP Targeting Points: Low Income County: At least forty percent (40%) of qualified units will be affordable to households with incomes at or below fifty percent (50%) of county median 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.
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005
Print - APP04-0096
Page 32 of 32
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.
https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
1/14/2005