fairview manor app
TRANSCRIPT
-
8/6/2019 Fairview Manor App
1/29
rint - APP08-0132
Print Preview - FinalApplicationTax Credits, RPP Loans, and/or Tax Exempt Bond Loans
roject Description
oject Name: Fairview Manor
dress: West Old Road
ty: Lillington County: Harnett Zip:
ensus Tract: 707 Block Group: 1
project in Qualified Census Tract or Difficult to Develop Area? No
olitical Jurisdiction: Town of Lillington
risdiction CEO Name:First:Glenn Last:McFadden
Title: Mayor
risdiction Address: 106 West Front Street
risdiction City: Lillington Zip:
risdiction Phone:
e Latitude:
e Longitude:
oject Type: New Construction
this project a previously awarded tax credit development? No
If yes, what is the project number: Is this a request for supplementalcredits?
w Construction/Adaptive Reuse:his project a follow-on (Phase II, etc) to a previously-awarded tax credit development project? No
If yes, list names of previous phase(s):
ehab:
umber of residents holding Section 8uchers:
l the project meet Energy Star standards as defined in Appendix B? Yes
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(zamf3rmuh...F102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (1 of 29)9/16/2008 1:43:00 PM
27546
27546
(910)893-2654
35.399
-78.816
-
8/6/2019 Fairview Manor App
2/29
rint - APP08-0132
If yes, please describe:
rget Population:Elderly (55)
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(zamf3rmuh...F102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (2 of 29)9/16/2008 1:43:00 PM
2
4
-
8/6/2019 Fairview Manor App
3/29
rint - APP08-0132
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: Fred G. Mills
dress: Post Office Box 6171
ty: Raleigh State: NC Zip:
ontact: First: Fred Last:Mills Title:
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(zamf3rmuh...F102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (3 of 29)9/16/2008 1:43:00 PM
27628-6171
(919)755-9155
(919)755-2245
-
8/6/2019 Fairview Manor App
4/29
rint - APP08-0132
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? No
If yes:(a) Briefly describe the situation:
(b) Will tenant displacement be temporary?(c) Will tenant displacement be permanent?
he site directly accessed by an existing, paved, publicly maintained road? No
If no, please explain:
This site sits directly behind Fairview Pointe Apartments, a family deal that is under construction now. If the
elderly project we are applying gets an award, we will extend the road to the elderly property.
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(zamf3rmuh...F102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (4 of 29)9/16/2008 1:43:00 PM
3.10 3.10
-
8/6/2019 Fairview Manor App
5/29
rint - APP08-0132
(b) Describe flood mitigation if the project will have improvements within the 100 year floodplain:
ttps://www.nchfa.org/Rental/RTCApp/(S(zamf3rmuh...F102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (5 of 29)9/16/2008 1:43:00 PM
-
8/6/2019 Fairview Manor App
6/29
rint - APP08-0132
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?NoIf yes, specify the relationship:
(c) Enter the current expiration date of the option/contract to purchase:
(D) Enter Purchase Price:
ttps://www.nchfa.org/Rental/RTCApp/(S(zamf3rmuh...F102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (6 of 29)9/16/2008 1:43:00 PM
11/15/2008
106,750
-
8/6/2019 Fairview Manor App
7/29
rint - APP08-0132
oning
esent zoning classification of the site:MF
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(zamf3rmuh...F102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (7 of 29)9/16/2008 1:43:00 PM
-
8/6/2019 Fairview Manor App
8/29
rint - APP08-0132
wnership Entity
wner Name: Fairview Manor, LLC
dress: Post Office Box 6171
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 Liability Company
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: Fairview Manor, LLC
st Name: Fred Last Name: Mills Function: Principalddress: Post Office Box 6171
ty: Raleigh State: NC Zip: 27628-6171
one: Fax:
Mail: Nonprofit: No
ttps://www.nchfa.org/Rental/RTCApp/(S(zamf3rmuh...F102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (8 of 29)9/16/2008 1:43:00 PM
27628-6171
(919)755-9155 (919)755-2245
-
8/6/2019 Fairview Manor App
9/29
-
8/6/2019 Fairview Manor App
10/29
rint - APP08-0132
Community space within residential bulding(s) - Sq. Ft. (Floor Area):
Elevators - Number of Elevators:
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(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (10 of 29)9/16/2008 1:43:00 PM
2,820
1
39,580
38,539
http://www.nchfa.com/lib/html/rental/Median%20Income%20Charts/income_limits.htmhttp://www.nchfa.com/lib/html/rental/Median%20Income%20Charts/income_limits.htm -
8/6/2019 Fairview Manor App
11/29
rint - APP08-0132
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
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(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (11 of 29)9/16/2008 1:43:00 PM
4 40
4 40
4 50
4 50
8 60
8 60
32
-
8/6/2019 Fairview Manor App
12/29
rint - APP08-0132
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:
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))
t Mortgage - CICCAR
ttps://www.nchfa.org/Rental/RTCApp/(S(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (12 of 29)9/16/2008 1:43:00 PM
330,000 6.00 30 30 23,742
640,000
0.00 20 20
553,078 0 30 30 0
2,273,341
3,796,419
80
-
8/6/2019 Fairview Manor App
13/29
rint - APP08-0132
d Mortgage - NCHFA - RPPd Mortgage - NCHFA - State Tax Credit Loanquity - ESIC
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(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (13 of 29)9/16/2008 1:43:00 PM
9863 9910 9919 9885 9808 9682 9506 9275 8986 8636
8220 7734 7174 6535 5812 5001 4095 3090 1979 757
-
8/6/2019 Fairview Manor App
14/29
rint - APP08-0132
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(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (14 of 29)9/16/2008 1:43:00 PM
295,000 295,000
1,930,000 1,930,000
133,500 133,500
47,170 47,170
141,510 141,510
76,415 76,415
57,733 57,733
6,192 6,192
12,800 12,800
2,700,320
10,000 10,000
14,400 14,400
109,214 84,892
10,000 10,000
107,072 107,072
10,000 10,000
6,000 6,000
8,000 8,000
4,300 4,300
7,100
5,000
-
8/6/2019 Fairview Manor App
15/29
rint - APP08-0132
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(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (15 of 29)9/16/2008 1:43:00 PM
291,086
13,500 13,500
5,000 5,000
2,200
20,061
9,000 9,000
5,000
10,000
22,400
87,161
25,000 25,000
336,000 336,000
Other Basis Expense (s
Other Basis Expense (s
10,000
Off-site improvements 155,000
Other Non-basis Expen
526,000
9,600
75,502
Other Reserve (specify)
Other Reserve (specify)
3,689,669 0 3,343,484
0
3,343,484 0 3,343,484
100.00% 100% 100%
3,343,484 0 3,343,484
100.00% 100.00%
3,343,484 0 3,343,484
-
8/6/2019 Fairview Manor App
16/29
rint - APP08-0132
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:81,987
ttps://www.nchfa.org/Rental/RTCApp/(S(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (16 of 29)9/16/2008 1:43:00 PM
3.40 8.50
284,196 0 284,196
300,914 0 300,914
0
106,750
3,796,419
300,914
-
8/6/2019 Fairview Manor App
17/29
rint - APP08-0132
arket Study Information
ase provide a detailed description of the proposed project:
e proposed project is a 32 unit elderly (55+) project with one (1) building that will contain communityaces and an elevator. The project will provide four (4) fully accessible units, including two (2) with roll-inowers. We believe the site is a wonderful location for an elderly project as it is conveniently located within5 miles of essential ammenities.
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:
The buildings will be accented with shingle siding.
ve you built other tax credit developments that use the same building design as this project?Yes
If yes, please provide name and address:
Sandhill Manor, 801 Harkey Road, Sanford, North Carolina 27330
Rollinwood Manor, 1932 Rollinwood Drive, Rocky Mount, North Carolina 27801
e Amenities:
e site amenities include outdoor sitting areas, a multi-purpose room, a resident computer center, tenantorage areas, a covered drive-thru at the entry, covered patio with seating, garden plots and a continuousalking trail around the property. In addition, there will be covered picnic area with grills.
site Activities:
esidents may use the multi-purpose room for meetings, classes, and other activities. They may also enjoye walking trail, covered patio seating area, outdoor sitting areas, and garden plots located outside theilding. There will also be a resident computer center as well as tenant storage areas.
ndscaping Plans:
ttps://www.nchfa.org/Rental/RTCApp/(S(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (17 of 29)9/16/2008 1:43:00 PM
-
8/6/2019 Fairview Manor App
18/29
rint - APP08-0132
is apartment project will be attractively landscaped with plants and trees native to the area such asgwoods, azaleas, pines, and wax myrtle. Trees will be planted in order to create a pleasant, shadedtural area. A picnic area will also be located on the site where the residents may enjoy outdoor meals.
arden spots will allow the residents to plant vegetables and flowers. We may also use some trees (ex.aulownia) to act as screening between the adjacent properties.
erior Apartment Amenities:
erior amenities will include a range, hood, dishwasher, disposal, frost-free refrigerator, storage, washer/
yer hookups, mini-blinds and ceiling fans in each bedroom and the living room.
you plan to submit additional market data (market study, etc.) that you want considered? Yes
If yes, please make sure to include the additional information in your pre-application packet.
ttps://www.nchfa.org/Rental/RTCApp/(S(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (18 of 29)9/16/2008 1:43:00 PM
-
8/6/2019 Fairview Manor App
19/29
rint - APP08-0132
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.
he direction of real estate is on the upward trend. The site is adjacent to a new 50 unit family tax credit
eal, Fairview Pointe Apartments. A new subdivision of single family homes is underway across West Oldoad.
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 surrounding land uses include multi-family units, single familymes and raw land, as well as a church and a new elementary school nearby. As a result of the existing
nd uses, the project is well-suited for the area. The site is well located with amenities such as a groceryore, community senior center, pharmacy, basic health care, medical offices, banks, a convenient store,staurants, video rental store, public library and post office all being located within 1.5 miles of the site. Theoject will be developed on a 3.1 acre site that will be subdivided out from an existing 21.5 acre tract ofcant land. The current owners plan to build and sell "patio homes" to 55+ homeowners.
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. We anticipate the entrance of the project to be off of a new road that will be
ilt as a result of the 50 unit family project. Because the road is so new and will only service tenants living ine 50 unit family project and this 32 unit elderly project, we believe the controls that are in place arefficient. The Town of Lillington recently installed a new 8" sewer line a the front of West Old Road whichl allow adequate capacity for this project.
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, largeulders, 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 no on-site negative features.
ttps://www.nchfa.org/Rental/RTCApp/(S(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (19 of 29)9/16/2008 1:43:00 PM
-
8/6/2019 Fairview Manor App
20/29
rint - APP08-0132
milarity of scale and aesthetics/architecture between project and surroundings.
he adjacent properties to the project consist of a single family home, multi-family housing and raw land.he project will be a good fit for the neighborhood and will be complimentary to the existing surroundings.
r each applicable neighborhood feature, enter distance from project in miles.
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:
ARTS Of Harnett County provides Dial-A-Ride, a pay as you go transporation service for all Harnettounty residents.
ere is swim club that residents can join located in Lillington, but there are not public swimming facilities inof Harnett County.
ttps://www.nchfa.org/Rental/RTCApp/(S(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (20 of 29)9/16/2008 1:43:00 PM
91.2
1 11.0
5 .54
1.3
9
0
7
49
-
8/6/2019 Fairview Manor App
21/29
rint - APP08-0132
evelopment Team
ovide contact information for development team members below:
nagement Agent
ompany: United Property Management, PLLC
dress: 1048 Washington Street
ty: Raleigh State: NC Zip:
one Email:
ontact Name: First: Fred Last: Mills
chitect
ompany: Jones Architecture, PLLC
dress: 5306 Six Forks Road, Suite 221
ty: Raleigh State: NC Zip:
one Email:
ontact Name: First: Wayne Last: Jones
orney
ompany: Pryzwansky Law Firm
dress: 5 West Hargett Street, Suite 910
ty: Raleigh State: NC Zip:
one Email:
ontact Name: First: David Last: Pryzwansky
estor
ompany: Enterprise Community Investment, Inc.
dress: 10227 Wincopin Circle
ty: Columbia State: MD Zip:
one Email:
ontact Name: First: Steve Last: Smith
nsultant/Application Preparer (if different from developer)
ompany:
dress: 106 Muir Woods Drive
ty: Cary State: NC Zip:
one Email:
ontact Name: First: Cathy Last: Connors
ttps://www.nchfa.org/Rental/RTCApp/(S(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (21 of 29)9/16/2008 1:43:00 PM
27605
(919)755-9155 [email protected]
27609
(919)510-8186 [email protected]
27601
(919)828-8668 [email protected]
21044-3400
(410)964-0552 [email protected]
27513
(919)610-7883 [email protected]
-
8/6/2019 Fairview Manor App
22/29
rint - APP08-0132
neral Contractor Identity of Interest?
ompany: Mills Construction Co. of S.C., Inc.
dress: 1048 Washington Street
ty: Raleigh State: NC Zip:
one Email:
ontact Name: First: Fred Last: Mills, Jr.
ttps://www.nchfa.org/Rental/RTCApp/(S(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (22 of 29)9/16/2008 1:43:00 PM
27605
(919)755-9155 [email protected]
-
8/6/2019 Fairview Manor App
23/29
rint - APP08-0132
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(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (23 of 29)9/16/2008 1:43:00 PM
750
2,500
14,400
15,000
500
4,000
2,500
1,000
40,650
6,000
6,000
6,000
18,000
750
750
1,000
1,200
1,000
-
8/6/2019 Fairview Manor App
24/29
rint - APP08-0132
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(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (24 of 29)9/16/2008 1:43:00 PM
1,500
1,500
2,500
2,500
2,500
3,500
18,700
18,000
2,500
8,000
150
1,500
Unemployment - State350
30,500
0
8,000
8,000
-
8/6/2019 Fairview Manor App
25/29
rint - APP08-0132
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(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (25 of 29)9/16/2008 1:43:00 PM
115,850
89,850
32
2,808
-
8/6/2019 Fairview Manor App
26/29
-
8/6/2019 Fairview Manor App
27/29
rint - APP08-0132
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(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (27 of 29)9/16/2008 1:43:00 PM
-
8/6/2019 Fairview Manor App
28/29
rint - APP08-0132
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(zamf3rmu...102BA55A3&SNID=85440A19A03C4F61A59C3D8889277070 (28 of 29)9/16/2008 1:43:00 PM
-
8/6/2019 Fairview Manor App
29/29
rint - APP08-0132
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)