mingo spring - a senior living community

8/6/2019 Mingo Spring - A Senior Living Community

1/21

rint - APP09-0087

Print Preview - PreliminaryApplicationTax Credits, RPP Loans, and/or Tax Exempt Bond Loans

roject Description

oject Name: Mingo Spring - A Senior Living Community

ddress: Mingo Bluff Boulevard

ty: Knightdale County: Wake Zip:

ensus Tract: 0541.07 Block Group: 1072

project in Qualified Census Tract or Difficult to Develop Area? No

e you requesting the basis boost under section II(E)(4) of the QAP? Yes

olitical Jurisdiction: Town of Knightdale

risdiction CEO Name:First:Russell Last:Killen

Title: Mayor

risdiction Address: 950 Steeple Court

risdiction City: Knightdale Zip:

risdiction Phone:

te Latitude:

te Longitude:

oject Type: New Construction

Is this project a previously awarded tax creditdevelopment?

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

ttps://www.nchfa.org/Rental/RTCApp/(S(lvfsymubw...6D473EF632&SNID=136463A2810C4DA9AB24C054F04A3557 (1 of 21)4/14/2009 2:00:47 PM

27545

27545

(919)217-2220

35.47

-78.31


2/21

rint - APP09-0087

ll the project include a Community Service Facility under IRS Revenue Ruling 2003-77?o

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:



3/21

rint - APP09-0087

pplicant Information

icate below an individual or a validly existing entity (a corporation, nonprofit, limited partnership or LLC) as the official applicant. UAP Section III(C)(5) only this individual or entity will be able to make decisions with regard to this application. If awarded the applica

st become part of the ownership entity. The applicant will execute the signature page for this application.

pplicant Name: Evergreen Construction Company

ddress: 7706 Six Forks Road

ty: Raleigh State: NC Zip:

ontact: First: Tim Last:Morgan Title:Vice President

elephone:

t Phone:

ax:

mail Address:

OTE: Email Address above will be used for communication between NCHFA and Applicant.


27545

(919)848-2041

(919)630-3383

(919)848-0455

[email protected]


4/21

rint - APP09-0087

te Description

tal 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? 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:


2.964 2.964


5/21

rint - APP09-0087

(b) Describe flood mitigation if the project will have improvements within the 100 year floodplain:



6/21

rint - APP09-0087

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/contractpurchase of the property and the seller of the property?YesIf yes, specify the relationship:

Mingo Creek Housing Associates, LLC is the current owner of the land, of which Lyle D. Gardner is themanaging member. He will also be the managing member of Mingo Spring Housing Associates, LLC.

(c) Enter the current expiration date of the option/contract to purchase:

(D) Enter Purchase Price:


12/31/2009

445,728


7/21

rint - APP09-0087

oning

esent zoning classification of the site:R-MX

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 forobtaining them:

e there any existing conditions of historical significance located on the project site that will require State Historic Preservation officeiew?No

If yes, describe below:

e there any existing conditions of environmental significance located on the project site?No

If yes, describe below:



8/21

rint - APP09-0087

wnership Entity

wner Name: Mingo Spring Housing Associates, LLC

dress: 7706 Six Forks Road

y: Raleigh State:NC Zip:

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

ote: Do not submit social security numbers for individuals.

ntity Type: Limited Liability Company

ntity 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.ick [Add] to add additional partners, members, and principals.

Org: Mingo Spring Housing Associates, LLC

rst Name: Lyle Last Name: Gardner Function: Managing Member

ddress: 7706 Six Forks Road

ty: Raleigh State: NC Zip: 27615

hone: Fax:

Mail: Nonprofit: No

Org: Mingo Spring Housing Associates, LLC

rst Name: Timothy Last Name: Morgan Function: Member

ddress: 7706 Six Forks Roadty: Raleigh State: NC Zip: 27615

hone: Fax:

Mail: Nonprofit: No


27615

(919)848-2041 (919)848-0455

[email protected]

(919)848-2041 (919)848-0455

[email protected]


9/21


10/21

rint - APP09-0087

Community space within residential bulding(s) - Sq. Ft. (Floor Area):

Elevators - Number of Elevators:

quare Footage Information

oss Floor Square Footage:

otal Net Sq. Ft. (All Heated Areas):

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 state codes.)

Number of Units:

Number of Units Required:

Persons with disabilities or homeless populations.

Number of Units:

tes

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.

ttps://www.nchfa.org/Rental/RTCApp/(S(lvfsymub...D473EF632&SNID=136463A2810C4DA9AB24C054F04A3557 (10 of 21)4/14/2009 2:00:47 PM

18,017

1

60,925

59,500

6

6

5
http://www.nchfa.com/Rental/Mincomelimits.aspxhttp://www.nchfa.com/Rental/Mincomelimits.aspx


11/21

rint - APP09-0087

argeting

ecify Low Income Unit Targeting in table below. List each applicable targeting combination in a separate row below. Click [Add] ate another 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

targeted at percent of median income affordable to

tal Low Income Units:

te: This number should match the total number of low income units in the Unit Mix section.


6 30

6 30

4 50

4 50

14 60

14 60

48


12/21

rint - APP09-0087

unding Sources

Source AmountNon-

Amortizing*Rate(%)

Term(Years)

Amort.Period(Years)

AnnualDebt

Service

Bank Loan

RPP Loan

Local Gov. Loan - Specify:WCHS

RD 515 Loan

RD 538 Loan - Specify:

AHP Loan

Other Loan 1 - 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 debtservice below.

Total Sources must equal total replacement cost in Project Development Cost (PDC) section.

stimated 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))


300,000 6.50 30 40 21,076

720,000 2.00 20 20

500,000 2.00 30 30

523,969 0 30 30 0

3,958,454

100

6,002,523

73


13/21

rint - APP09-0087

CCAR is the proposed lender for the bank loan.AHEC is the proposed syndicator for the credits.

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

ocal Gov. Loan - WCHS

ear:mt:

1 2 3 4 5 6 7 8 9 10

ear:mt:

11 12 13 14 15 16 17 18 19 20


27869 27641 27377 27076 26737 26356 25933 25466 24952 24390

23777 23112 22391 21613 20776 19876 18911 17848 16776 15599

19366 19208 19025 18816 18580 18315 18021 17697 17340 16949

16523 16061 15560 15019 14437 13812 13141 12424 11658 10840


14/21

rint - APP09-0087

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 5% lines 2-9, Rehabs 10%)

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


600,000 600,000

2,879,760 2,879,760

208,786 208,786

73,771 73,771

221,313 221,313

199,182 199,182

77,500 77,500

11,250 11,250

4,271,562

6,000 6,000

120,000 85,000

3,500 3,500

194,832 194,832

62,000 62,000

5,000 5,000

3,000 3,000

5,800 5,800

6,600


15/21

rint - APP09-0087

29 Title and Recording


30 Real Estate Attorney

31 Other Attorney's Fees

32 Tax Credit Application Fees (Preliminary and Full)

33 Tax Credit Allocation Fee (0.62% of line 60, minimum $7,500)

34 Cost Certification / Accounting Fees

35 Tax Opinion

36 Organizational (Partnership)

37 Tax Credit Monitoring Fee


38 Furnishings and Equipment

39 Relocation Expense

40 Developer's Fee

41 Additional Contigency (greater of $500/unit or $30,000)

42

43

44 Rent-up Expense

45

46


47 Rent up Reserve

48 Operating Reserve

49

50

51 DEVELOPMENT COST (lines 1-49)

52 Less Federally Funded Grant

53 Less Disproportionate Standard

54 Less Nonqualified Nonrecourse Financing

55 Less Historic Tax Credit

56 TOTAL ELIGIBLE BASIS

57 Applicable Fraction (percentage of LI Units)


4,792

411,524

9,000 9,000

5,000 5,000

2,300

37,359

5,000 5,000

5,000

33,600

97,259

50,000 50,000

534,000 534,000

Other Basis Expense (s

Other Basis Expense (s

32,450

Other Non-basis Expen

Other Non-basis Expen

616,450

25,000

135,000

Other Reserve (specify)

Other Reserve (specify)

5,556,795 0 5,239,694

0

5,239,694 0 5,239,694

100.00% 100% 100%


16/21

rint - APP09-0087

58 Basis Before Boost

59 Basis Boost of up to 130%

60 TOTAL QUALIFIED BASIS

61 Tax Credit Rate

62 Federal Tax Credits (maximum $1,300,000)

63 Federal Tax Credits Requested (if less than line 62)

64 Land Cost

65 TOTAL REPLACEMENT COST

FEDERAL TAX CREDITS IF AWARDED

Comments:

Project Development Cost per unit59,995


5,239,694 0 5,239,694

100.00% 115.00%

6,025,648 0 6,025,648

3.50 9.00

542,308 0 542,308

0

445,728

6,002,523

542,308


17/21

rint - APP09-0087

arket Study Information

ease provide a detailed description of the proposed project:

e are porposing to construct a forty-eight (48) unit senior rental community near the intersection of Hodgeoad and Mingo Bluff Boulevard. The project will consist of (24) one bedroom, one bath units and (24) twodroom, one bath units for persons 55 and older. The design of the building is such that all units are fullycessible. The builidng is a three story design served by one elevator and the main entrance is securedth a call panel entry system. All exterior doors are self locking with all residential units opening into an

erior hallway. The builidng design has numerous amenities and common area space for the resident'se (see Site Amenities). We will have units set aside for persons at or below 30%, 50% and 60% of theea median income. In addition, 10% of the units will be targeted to persons with disabilities.

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:

30 Year Dimensional Shingles

ve you built other tax credit developments that use the same building design as this project?Yes

If yes, please provide name and address:

Berkeley Spring (36 units)5521 Dixon DriveRaleigh, NC 27609

Terreace Spring (48 units)4000 St James Church RoadRaleigh, NC 27604

Cedar Spring (20 units)110 S. Hollybbrook RoadWendell, NC 27591

Auburn Spring (48 units)2950 Crouse LaneBurlington, NC 27215

Weatherstone Spring (72 units)

200 Weather Ridge LaneCary, NC 27513

e Amenities:

ulti-purpose room with kitchen, lobby, TV lounge, resident computer center, exercise room withuipment, tenent storage areas, laundry facilities, front and rear porches.



18/21

rint - APP09-0087

site Activities:

nsite activities will consist of resident association sponsored bingo, Bible studies, monthly birthdaylebrations and holiday gatherings. Residents will have access to the computer and exercise equipment.

ndscaping Plans:e building will have landscaped beds around the perimeter of the builing. Trees will also be planted andspersed throughout the property.

erior Apartment Amenities:

ange, range hood, frost free refrigerator, washer/dryer connections, pantry, walk-in closets, wall-to-wallrpet, VCT in kitchen and bath areas, central air and heat pump, mini-blinds, cable and phone ready.

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.



19/21

rint - APP09-0087

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.

here are several fairly new single family home communities along Hodge Road. The surrounding areas

re quickly populating with both residential and commercial development. The quick access to Hwy 64 and64 Bypass provide easy access to major retail trade areas, local health care facilities, major employersnd the downtown area of both Knightdale and Raleigh.

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, distribution

cilities, 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. Mingo Bluff Boulevard, which provides ready access to the site is

so the access way into Mingo Creek PUD, presently in the second stage of development. The PUDcludes around 500 single family homes and townhomes selling from the 100's to 200's. The adjacent landwooded, vacant land.

TE SUITABILITY

dequate 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 sign in relation to traffic corridors. The site provides quick access to major roadways. Hodge Road is a mediumnsity road with a speed limit of 45 miles per hour. Mingo Bluff Boulevard is a light density road with aeed limit of 25 miles per hour. This provides acceptable speeds and noise control to maintain a safe

mmunity. Visibility at the site is good.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).

one known.

milarity of scale and aesthetics/architecture between project and surroundings.

he construction materials will be similar to the homes in the area with the use of brick and vinyl siding.

r each applicable neighborhood feature, enter distance from project in miles.



20/21

rint - APP09-0087

Grocery Store Community/Senior Center

Mall/Strip Center Hospital

Outdoor Athletic

eldsPharmacy

Day Care/After

chool

Basic Health Care

SchoolsPublic Transportation

Stop

Convenience Store Public Parks

Gas Station Library

her facilities or services:

anks - 3.3, Restuarants - 3.3ee vicinity map for location of facilities and services in relation to the site.


.6

.6 6.13

.93.6

3.8

.9 4.3

.9


21/21

rint - APP09-0087

reliminary App Checklist

e following enclosures must be submitted along with your signed preliminary application. Some enclosures are required only undetain conditions. Please check each applicable item to indicate that you understand the enclosure requirements and will enclose threct supporting documentation with your application.

Fee PaymentCheck in the amount of $5,450.00 made payable to North Carolina Housing Finance Agency.

Tab A - Preliminary ApplicationPrinted, signed copy of preliminary application generated from online system.

B - Map/Driving InstructionsA local map clearly identifying the location of the Site and detailed directions to the Site. Current City or County maps are prefe

internet maps and directions are not acceptable. Applicant must also provide a map identifying the amenities listed in section(A)(1)(b)(ii) of the QAP and their proximity to the site.

Applicant must provide a sign and boundary markers to clearly identify the road frontage of the site. The sign identifying the sitshould read SITE with a minimum size of 11x17.

C - Community Revitalization Plan

Applicant should provide a map identifying the subject site within the Plan area (if applicable).D - Evidence of Site ControlProvide valid option/contract or warranty deed and plot plan.

E - Site Plans/Scope of WorkPreliminary site plan, floor plans and elevations for all projects, interior and exterior photographs and detailed scope of work foAdaptive Reuse and Rehab projects. Site and floor plans should be no larger than 11x17 and must be produced by a licensedarchitect or engineer.

F - Information Package for Market AnalystsThis section must include copies of items required in Tabs A, B, E and G (site and floor plans should be no larger than 11x17) can include any additional market information such as preliminary market studies the applicant would like to provide to theAnalysts.

G - Rent Roll (Rehabs only)

Provide the current rent roll for the property and indicate which units (if any) are receiving rental assistance.H - Documentation for Basis BoostApplicant should provide an appraisal and/or standard geological survey to support a request for the basis boost (if applicable)

mingo spring - a senior living community

Documents