woods edge
TRANSCRIPT
-
8/6/2019 Woods Edge
1/21
rint - APP09-0097
Print Preview - PreliminaryApplicationTax Credits, RPP Loans, and/or Tax Exempt Bond Loans
roject Description
oject Name: Woods Edge Apartments
ddress: 98 Woodstream Lane
ty: Asheville County: Buncombe Zip:
ensus Tract: 0021.0200 Block Group: 1
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: City of Asheville
risdiction CEO Name:First:Terry Last:Bellamy
Title: Mayor
risdiction Address: P.O Box 7148
risdiction City: Asheville Zip:
risdiction Phone:
te Latitude:
te Longitude:
oject Type: Rehab
Is this project a previously awarded tax credit development?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: 0
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(3gdr4j55sh...05C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (1 of 21)4/8/2009 1:43:55 PM
28803
28802
(828)259-5600
35.531170
-82.515354
-
8/6/2019 Woods Edge
2/21
rint - APP09-0097
ll the project include a Community Service Facility under IRS Revenue Ruling 2003-77?o
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:
ttps://www.nchfa.org/Rental/RTCApp/(S(3gdr4j55sh...05C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (2 of 21)4/8/2009 1:43:55 PM
-
8/6/2019 Woods Edge
3/21
rint - APP09-0097
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: Woods Edge Preservation, L.P.
ddress: 60 Columbus Circle
ty: New York State: NY Zip:
ontact: First: Mark Last:Carbone Title:VP
elephone:
t Phone:
ax:
mail Address:
OTE: Email Address above will be used for communication between NCHFA and Applicant.
ttps://www.nchfa.org/Rental/RTCApp/(S(3gdr4j55sh...05C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (3 of 21)4/8/2009 1:43:55 PM
10023
(212)801-1068
(212)801-3731
-
8/6/2019 Woods Edge
4/21
rint - APP09-0097
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? Yes
If yes:(a) Briefly describe the situation:
The site currently has ten 3-story residential apartment buildings which will be rehabilitated as part of this
LIHTC transaction.
(b) Will tenant displacement be temporary? No(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(3gdr4j55sh...05C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (4 of 21)4/8/2009 1:43:55 PM
11.7 11.7
-
8/6/2019 Woods Edge
5/21
rint - APP09-0097
(b) Describe flood mitigation if the project will have improvements within the 100 year floodplain:
ttps://www.nchfa.org/Rental/RTCApp/(S(3gdr4j55sh...05C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (5 of 21)4/8/2009 1:43:55 PM
-
8/6/2019 Woods Edge
6/21
rint - APP09-0097
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?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(3gdr4j55sh...05C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (6 of 21)4/8/2009 1:43:55 PM
01/01/2010
4,500,000
-
8/6/2019 Woods Edge
7/21
rint - APP09-0097
oning
esent zoning classification of the site:RM16
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:
ttps://www.nchfa.org/Rental/RTCApp/(S(3gdr4j55sh...05C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (7 of 21)4/8/2009 1:43:55 PM
-
8/6/2019 Woods Edge
8/21
rint - APP09-0097
wnership Entity
wner Name: Woods Edge Preservation, L.P.
dress: 60 Columbus Circle
y: New York State:NY Zip:
deral Tax ID Number of Ownership Entity: (If assigned)
ote: Do not submit social security numbers for individuals.
ntity Type: Limited Partnership
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: Woods Edge Preservation GP, LLC
rst Name: Mark Last Name: Carbone Function: Managing General Partner
ddress: 60 Columbus Circle
ty: New York State: NY Zip: 10023
hone: Fax:
Mail: Nonprofit: No
Org: Centerline Investor LP, LLC
rst Name: Eric Last Name: Trucksess Function: Principal
ddress: 625 Madison Avenuety: New York State: NY Zip: 10022
hone: Fax:
Mail: Nonprofit: No
Org: Centerline SLP, LLC
rst Name: Eric Last Name: Trucksess Function: Principal
ddress: 625 Madison Avenue
ty: New York State: NY Zip: 10022
hone: Fax:
Mail: Nonprofit: No
ttps://www.nchfa.org/Rental/RTCApp/(S(3gdr4j55sh...05C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (8 of 21)4/8/2009 1:43:55 PM
10023
(212)801-1068 (212)801-3731
(212)521-6392 (212)751-3543
(212)521-6392 (212)751-3543
-
8/6/2019 Woods Edge
9/21
-
8/6/2019 Woods Edge
10/21
rint - APP09-0097
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:
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(3gdr4j55s...5C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (10 of 21)4/8/2009 1:43:55 PM
120 0 63589
120 0 63589
10 3
1,200
119,400
119,400
12
12
0
http://www.nchfa.com/Rental/Mincomelimits.aspxhttp://www.nchfa.com/Rental/Mincomelimits.aspx -
8/6/2019 Woods Edge
11/21
rint - APP09-0097
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/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(3gdr4j55s...5C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (11 of 21)4/8/2009 1:43:55 PM
10 50
14 60
35 50
49 60
6 50
6 60
120
-
8/6/2019 Woods Edge
12/21
rint - APP09-0097
unding Sources
Source AmountNon-
Amortizing*Rate(%)
Term(Years)
Amort.Period(Years)
AnnualDebt
Service
Bank Loan
RPP Loan
Local Gov. Loan - Specify:City of Asheville & Buncombe County
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 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))
ttps://www.nchfa.org/Rental/RTCApp/(S(3gdr4j55s...5C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (12 of 21)4/8/2009 1:43:55 PM
3,487,190 7.50 40 40 275,378
388,920 2.00 20 20
600,000 2.00 30 30
0 30 30 0
5,106,009
9,582,119
80
-
8/6/2019 Woods Edge
13/21
rint - APP09-0097
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 - City of Asheville & Buncombe County
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(3gdr4j55s...5C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (13 of 21)4/8/2009 1:43:55 PM
7778 7778 7778 7778 7778 7778 7778 7778 7778 7778
7778 7778 7778 7778 7778 7778 7778 7778 7778 7778
12000 12000 12000 12000 12000 12000 12000 12000 12000 12000
12000 12000 12000 12000 12000 12000 12000 12000 12000 12000
-
8/6/2019 Woods Edge
14/21
rint - APP09-0097
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
ttps://www.nchfa.org/Rental/RTCApp/(S(3gdr4j55s...5C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (14 of 21)4/8/2009 1:43:55 PM
3,570,000 3,570,000
2,684,600 2,684,600
161,076 161,076
53,692 53,692
161,076 161,076
306,044 306,044
50,497 50,497
50,497 50,497
10,000
7,037,482
5,000 8,000
8,000 8,000
12,000 12,000
5,000 5,000
39,231
-
8/6/2019 Woods Edge
15/21
rint - APP09-0097
29 Title and Recording
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 (0.62% of line 60, 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 Additional Contigency (greater of $500/unit or $30,000)
42
43
44 Rent-up Expense
45
46
SUBTOTAL (lines 38 through 45)
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)
ttps://www.nchfa.org/Rental/RTCApp/(S(3gdr4j55s...5C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (15 of 21)4/8/2009 1:43:55 PM
60,000
129,231
115,000 35,000
40,000
2,300
7,500
45,000 45,000
55,000
84,000
348,800
80,000 100,000
800,000 128,000 672,000
60,000 60,000
Other Basis Expense: B 2,500 6,500
Other Basis Expense (T 9,301 5,000
Other Non-basis Expen 12,205
Other Non-basis Expen
964,006
36,000
390,600
Other Reserve (Insuran 18,500
Other Reserve (Tax Es 27,500
8,952,119 3,733,000 4,398,982
0
8,131,982 3,733,000 4,398,982
100.00% 100% 100%
-
8/6/2019 Woods Edge
16/21
rint - APP09-0097
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:
Total Replacement Cost per unit79,851
ttps://www.nchfa.org/Rental/RTCApp/(S(3gdr4j55s...5C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (16 of 21)4/8/2009 1:43:55 PM
8,131,982 3,733,000 4,398,982
100.00% 130.00%
9,451,677 3,733,000 5,718,677
3.50 9.00
654,668 130,655 514,681
0
630,000
9,582,119
654,668
-
8/6/2019 Woods Edge
17/21
rint - APP09-0097
arket Study Information
ease provide a detailed description of the proposed project:
oods Edge is located in Asheville, North Carolina. The property will be acquired and rehabilitated utilizing% competitive Low Income Housing Tax Credits. Forty percent of the units will target tenants at or below
% of the AMI and sixyt percent will target tenants with an income at or below 60% AMI. The projectnsists of ten 3-story garden style apartment bulidings located on an approximately 11 acre site. Theildings contain 24 one-bedroom units, 84 two-bedroom units and 12 three-bedroom units. The project
so has a clubhouse that contains a community room, a laundry room, a leasing office and a fitness room.e property has a tennis court, basketball court and a pool on the premises.
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:
ool, tennis court, playground, basketball court, clubhouse, fitness center, laundry room
site Activities:
ttps://www.nchfa.org/Rental/RTCApp/(S(3gdr4j55s...5C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (17 of 21)4/8/2009 1:43:55 PM
-
8/6/2019 Woods Edge
18/21
rint - APP09-0097
ndscaping Plans:
pgrade existing neglected landscaped areas
erior Apartment Amenities:
shwashers, refrigerators, gas ranges, air conditions, carpet, VCT tile in kitchens and bathrooms, seperatet water heaters, 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(3gdr4j55s...5C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (18 of 21)4/8/2009 1:43:55 PM
-
8/6/2019 Woods Edge
19/21
rint - APP09-0097
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 project is surrounded by subdivisions of single family homes on all sides. The immediate
eighborhoood is a mix of all economic backgrounds, however there are no other affordable housingroperties in the vicinity. The neighborhood is well kept.
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. The surrounding land use is residential. There is a major shopping
strict two miles away.
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. Rehabilitating an existing project - N/A
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, environmental
oblems or the need for excessive demolition).ehabilitating an existing project - N/A
milarity of scale and aesthetics/architecture between project and surroundings.
ehabilitating an existing project - N/A
r each applicable neighborhood feature, enter distance from project in miles.
Grocery Store Community/Senior Center
Mall/Strip Center Hospital
ttps://www.nchfa.org/Rental/RTCApp/(S(3gdr4j55s...5C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (19 of 21)4/8/2009 1:43:55 PM
-
8/6/2019 Woods Edge
20/21
rint - APP09-0097
Outdoor Athletic
eldsPharmacy
Day Care/After
choolBasic Health Care
SchoolsPublic Transportation
Stop
Convenience Store Public Parks
Gas Station Library
her facilities or services:
ttps://www.nchfa.org/Rental/RTCApp/(S(3gdr4j55s...5C5727F024&SNID=ABB484FBC89545588BFD031D12F87FE8 (20 of 21)4/8/2009 1:43:56 PM
-
8/6/2019 Woods Edge
21/21
rint - APP09-0097
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)