arbors at winmore app

Upload: ryan-sloan

Post on 07-Apr-2018

219 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/6/2019 Arbors at Winmore App

    1/29

    rint - APP08-0031

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

    roject Description

    oject Name: The Arbors at Winmore

    ddress: (scattered sites) W. Winmore Avenue, S. Cameilia Street

    ty: Carrboro County: Orange Zip:

    ensus Tract: 112.02 Block Group: 1003

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

    olitical Jurisdiction: Town of Carrboro

    risdiction CEO Name:First:Mark Last:Chilton

    Title: Mayor

    risdiction Address: 301 W. Main Street

    risdiction City: Carrboro 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(wuisva2oy...52666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (1 of 29)9/16/2008 2:29:19 PM

    27510

    27510

    (919)942-8541

    35.9472

    -79.0802

  • 8/6/2019 Arbors at Winmore App

    2/29

    rint - APP08-0031

    If yes, please describe:

    rget Population:Family

    ll the project be receiving project based federal rental assistance? No

    If yes, provide the subsidy source: and number of units:

    icate below any additional targeting for special populations proposed for this project:

    Mobility impaired handicapped: 5% of units comply with QAP Section IV(F)(3) (in addition to the units required by other federal andstate codes.)

    Number of Units:

    Persons with disabilities or homeless populations: 10% of the total units.

    Number of Units:

    Remarks:

    ttps://www.nchfa.org/Rental/RTCApp/(S(wuisva2oy...52666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (2 of 29)9/16/2008 2:29:19 PM

    3

    6

  • 8/6/2019 Arbors at Winmore App

    3/29

    rint - APP08-0031

    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: Crosland LLC

    dress: 227 West Trade Street, Suite 800

    ty: Charlotte State: NC Zip:

    ontact: First: Dean Last:Edwards Title:Vice President

    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(wuisva2oy...52666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (3 of 29)9/16/2008 2:29:19 PM

    28202

    (919)754-8990

    (919)256-3025

    (919)754-8995

    [email protected]

  • 8/6/2019 Arbors at Winmore App

    4/29

    rint - APP08-0031

    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? 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(wuisva2oy...52666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (4 of 29)9/16/2008 2:29:19 PM

    1.67 1.67

  • 8/6/2019 Arbors at Winmore App

    5/29

    rint - APP08-0031

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

    ttps://www.nchfa.org/Rental/RTCApp/(S(wuisva2oy...52666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (5 of 29)9/16/2008 2:29:19 PM

  • 8/6/2019 Arbors at Winmore App

    6/29

    rint - APP08-0031

    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(wuisva2oy...52666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (6 of 29)9/16/2008 2:29:19 PM

    09/30/2008

    850,176

  • 8/6/2019 Arbors at Winmore App

    7/29

    rint - APP08-0031

    oning

    esent zoning classification of the site:VMU (Village Mixed Use)

    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(wuisva2oy...52666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (7 of 29)9/16/2008 2:29:19 PM

  • 8/6/2019 Arbors at Winmore App

    8/29

    rint - APP08-0031

    wnership Entity

    wner Name: Arbors at Winmore LLC

    dress: 227 West Trade Street, Suite 800

    y: Charlotte 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: Already 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: Crosland LLC

    st Name: Dean Last Name: Edwards Function: Managing Memberddress: 227 West Trade Street, Suite 800

    ty: Charlotte State: NC Zip: 28202

    one: Fax:

    Mail: Nonprofit: No

    Org: United Housing Associates, Inc.

    st Name: Kathi Last Name: Santeramo Function: Member

    ddress: 1345 Garner Lane, Suite 103

    ty: Columbia State: SC Zip: 29210

    one: Fax:

    Mail: Nonprofit: Yes

    ttps://www.nchfa.org/Rental/RTCApp/(S(wuisva2oy...52666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (8 of 29)9/16/2008 2:29:19 PM

    28202

    26-0829629

    (919)754-8990 (919)754-8995

    [email protected]

    (803)731-3881 (803)731-3877

    [email protected]

  • 8/6/2019 Arbors at Winmore App

    9/29

  • 8/6/2019 Arbors at Winmore App

    10/29

    rint - APP08-0031

    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:

    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(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (10 of 29)9/16/2008 2:29:19 PM

    4 3

    1,972

    64,243

    61,212

    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 Arbors at Winmore App

    11/29

    rint - APP08-0031

    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(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (11 of 29)9/16/2008 2:29:19 PM

    11 30

    4 30

    15 50

    6 50

    16 60

    6 60

    58

  • 8/6/2019 Arbors at Winmore App

    12/29

    rint - APP08-0031

    unding Sources

    Source AmountNon-

    Amortizing*Rate(%)

    Term(Years)

    Amort.Period(Years)

    AnnualDebt

    Service

    Bank Loan

    RPP Loan

    Local Gov. Loan - Specify:Town of Chapel Hill - HOME Funds

    RD 515 Loan

    RD 538 Loan - Specify:

    AHP Loan

    Other Loan 1 - Specify:FHLB-AHP

    Other Loan 2 - Specify:FHLB-AHP

    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))

    e Non-repayable Grant is a FHLB-AHP Grant which is being converted to a non-amortizing loan

    ttps://www.nchfa.org/Rental/RTCApp/(S(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (12 of 29)9/16/2008 2:29:19 PM

    300,000 2.00 30 30 13,306

    1,440,000 2.00 20 20 87,417

    550,000 7.00 30 30 43,910

    250,000 4.46 30 30

    410,160 0 30 30 0

    4,541,011

    7,491,171

    85

  • 8/6/2019 Arbors at Winmore App

    13/29

    rint - APP08-0031

    om the non-profit sponsor to the project at the Applicable Federal Rate with no payments for 30ars. This $250,000 will remain in Basis.

    ans with Variable Amortizationease fill in the annual debt service as applicable for the first 20 years of the project life.

    her Loan 2 - FHLB-AHP

    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(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (13 of 29)9/16/2008 2:29:19 PM

    0 0 0 0 0 0 0 0 0 0

    0 0 0 0 0 0 0 0 0 0

  • 8/6/2019 Arbors at Winmore App

    14/29

    rint - APP08-0031

    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(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (14 of 29)9/16/2008 2:29:19 PM

    605,334 605,334

    3,427,803 3,427,803

    241,988 241,988

    85,503 85,503

    256,508 256,508

    138,514 138,514

    104,250 104,250

    38,400 38,400

    50,000 50,000

    4,948,300

    16,500 16,500

    36,750 36,750

    225,468 225,468

    5,000 5,000

    294,448 294,448

    20,000 20,000

    5,000 5,000

    9,000 9,000

    4,300 4,300

    19,900

    10,000

  • 8/6/2019 Arbors at Winmore App

    15/29

    rint - APP08-0031

    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(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (15 of 29)9/16/2008 2:29:19 PM

    646,366

    40,000 40,000

    10,000 10,000

    2,200

    37,715

    15,000 15,000

    2,500

    2,500

    40,600

    150,515

    35,000 35,000

    609,000 609,000

    Other Basis Expense (B 12,000 12,000

    Other Basis Expense (S

    26,100

    Other Non-basis Expen

    Other Non-basis Expen

    682,100

    17,400

    196,314

    Other Reserve (specify)

    Other Reserve (specify)

    6,640,995 0 6,285,766

    0

    6,285,766 0 6,285,766

    100.00% 100% 100%

    6,285,766 0 6,285,766

    100.00% 100.00%

    6,285,766 0 6,285,766

  • 8/6/2019 Arbors at Winmore App

    16/29

    rint - APP08-0031

    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:81,994

    ttps://www.nchfa.org/Rental/RTCApp/(S(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (16 of 29)9/16/2008 2:29:19 PM

    3.40 8.50

    534,290 0 534,290

    565,719 0 565,719

    0

    850,176

    7,491,171

    565,719

  • 8/6/2019 Arbors at Winmore App

    17/29

    rint - APP08-0031

    arket Study Information

    ase provide a detailed description of the proposed project:

    e Arbors at Winmore will be a 58-unit family housing development located in a pastoral setting of rollinguntryside not far from downtown Carrboro and Chapel Hill, NC. The Arbors at Winmore is situated on 3parate plots of land within the Winmore Subdivision, a high-end, market rate, traditional neighborhoodproved by the Town of Carrboro with the stipulation that affordable housing be made available to themmunity. The site for Winmore includes almost 68 acres of wooded land where attention to detail is therm. The community will have its own civic building, a community swimming pool and club house,

    ailable to all residents, as well as a Frisbee Golf field, a children's play area, village green, and largeeenway with walking trails. The developers also plan an apple orchard, and other environmentally friendlyeen spaces throughout the village. The Arbors at Winmore consists of 42 2-BR and 16 3-BR unitssigned with the overall look of the Village Mixed Use sought after by the Town of Carrboro. The floor

    ans for the Arbors will range from garden style apartments to colonial-style town homes dependent uponeir location. The Arbors will be divided into two primary sites, and will have its own community room andtivity space for tenants to augment the overall village amenities. The apartments will include spaciousor plans, washer and dryer hook-ups, balconies, and exterior storage space for each unit. Winmorebdivision itself is being promoted as a dynamic, mixed-use community nestles off of Homestead Road,

    st a short walk to the local elementary, middle, and high schools. It will include 96 single family homes, 86wn homes, 20 of which will be live/work homes build around the central village green. Prices will rangem under $400,000 to the $900,000's and will provide a wonderful mix of income ranges that will includehe Arbors" tenants.

    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?Yes

    If yes, please provide name and address:

    The Havens at Willow Oaks located in Greensboro, NC uses a portion of this design for the townhouseunits.

    e Amenities:

    entral community Civic building, community swimming pool, children's play area, Frisbee Golf Field,eenway, walking trails. Community Center with laundry facilities, TV room, computer center with higheed internet connection, library, and deck area for tenant gatherings. The Winmore Master Planned

    ommunity includes a Village Conservancy (open space), children's play area, multi-use field, bike racks,nches, and community gardens.

    ttps://www.nchfa.org/Rental/RTCApp/(S(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (17 of 29)9/16/2008 2:29:19 PM

  • 8/6/2019 Arbors at Winmore App

    18/29

    rint - APP08-0031

    site Activities:

    ter school tutoring and activities for children, summer camp, family counseling and educationalportunities as well as tenant sponsored dinners.

    ndscaping Plans:

    th a generous budget of $1,200 per unit, Crosland will heavily landscape the proposed buildings in thisoject to ensure the mature growth of plants and trees compliment the surrounding wooded area. Winmorebdivision has adopted a "Winmore Design Code", which includes landscaping regulations and plant lists

    at include the requirement of 1 1/2 inch caliper trees on the street side of all buildings and houses. Theveloper is also required by the town to landscape the entry and streetscape throughout the subdivision.

    erior Apartment Amenities:

    nits are spacious and planned to maximize living space. Each unit includes its own washer dryer hook-up,chen with bar areas that open out to dining and living areas, pantries, covered balconies with exteriororage closets, and ceiling fans in bedrooms and living rooms.

    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(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (18 of 29)9/16/2008 2:29:19 PM

  • 8/6/2019 Arbors at Winmore App

    19/29

    rint - APP08-0031

    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.

    Winmore Subdivision itself is being promoted as a dynamic, mixed-use community nestled off of

    omestead Road, just a short walk to the local elementary, middle and high schools. It will include 96 singlemily homes, 86 town homes, 20 of which will be live/work homes built around the central village green.rices will range from under $400,000 to the $900,000's which fall in line with surrounding communities.he Carrboro/Chapel Hill area has been a unique real estate market with land at a premium and no realfordable housing available. There is no nearby affordable housing other than another Crosland tax creditte in Chapel Hill which will not impact this site.

    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. Surrounding areas for Winmore include a variety of single family andultifamily homes and apartments. No industrial sites or other commercial sites are located nearby, andhile there is a power transmission line through the Winmore Subdivision, the tract is heavily wooded, ands and streets have been planned so that the line will have minimal effect on the residents.

    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. The Arbors is located within the Winmore Subdivision and is, therefore,

    sulated from heavy traffic. Mass transit stops have been planned in the village green area of thebdivision, and will be within walking distance of The Arbors tenants.

    egree of on-site negative features and physical barriers that will impede project construction or adversely

    ect 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 few problems with site development for the project. The master developer of Winmore is in therocess of finishing all utilities to the full subdivision, water, sewer, electric, and paving, should beompleted by summer of 2007. While there are streams running through the neighborhood, the developeras mitigated these in accordance with the state of NC and has developed the parcels on which The Arborsll be built in such a way that there will be no adverse effects from streams and floodways.

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

    he Arbors will consist of 2 and 3 story buildings that will blend in with the surrounding town homes, singlemily houses and businesses to be constructed in the neighborhood. Also, Winmore's developer's havedopted a "Winmore Design Code" which must be followed by all builders in the neighborhood, insuring aomogeneous look and quality.

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

    ttps://www.nchfa.org/Rental/RTCApp/(S(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (19 of 29)9/16/2008 2:29:19 PM

  • 8/6/2019 Arbors at Winmore App

    20/29

    rint - APP08-0031

    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:e fitness/nature trails and public swimming pool are part of the overall Winmore project.

    ttps://www.nchfa.org/Rental/RTCApp/(S(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (20 of 29)9/16/2008 2:29:19 PM

    7.4

    7 5.14

    5 1.7

    5 1.6

    2

    6

    7

    5

    7

    25

  • 8/6/2019 Arbors at Winmore App

    21/29

    rint - APP08-0031

    evelopment Team

    ovide contact information for development team members below:

    nagement Agent

    ompany: Crosland LLC

    dress: 227 W. Trade St., Suite 800

    ty: Charlotte State: NC Zip:

    one Email:

    ontact Name: First: Charlie Last: Henley

    chitect

    ompany: J Davis

    dress: 510 Glenwood Ave., Suite 201

    ty: Raleigh State: NC Zip:

    one Email:

    ontact Name: First: Bill Last: Egan

    orney

    ompany: Jordan Price Wall Gray Jones & Carlton

    dress: 1951 Clark Avenue

    ty: Raleigh State: NC Zip:

    one Email:

    ontact Name: First: Susan Last: Ellinger

    estor

    ompany: RBC Capital Markets-Apollo Equity Partners

    dress: 2101 Rexford Road, Suite 375W

    ty: Charlotte State: NC Zip:

    one Email:

    ontact Name: First: Brian Last: Flanagan

    nsultant/Application Preparer (if different from developer)

    ompany:

    dress:

    ty: State: Zip:

    one Email:

    ontact Name: First: Last:

    ttps://www.nchfa.org/Rental/RTCApp/(S(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (21 of 29)9/16/2008 2:29:19 PM

    28202

    (704)529-1166 [email protected]

    27603

    (919)835-1500 [email protected]

    27605

    (919)831-4482 [email protected]

    28211

    (980)233-6500 [email protected]

  • 8/6/2019 Arbors at Winmore App

    22/29

    rint - APP08-0031

    neral Contractor Identity of Interest?

    ompany: Crosland Contractors LLC

    dress: 227 W. Trade St., Suite 800

    ty: Charlotte State: NC Zip:

    one Email:

    ontact Name: First: Denon Last: Williams

    ttps://www.nchfa.org/Rental/RTCApp/(S(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (22 of 29)9/16/2008 2:29:19 PM

    28202

    (704)529-1166 [email protected]

  • 8/6/2019 Arbors at Winmore App

    23/29

    rint - APP08-0031

    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(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (23 of 29)9/16/2008 2:29:19 PM

    1,500

    500

    25,752

    36,000

    1,500

    5,000

    10,000

    3,600

    1,500

    Training/Mileage2,000

    87,352

    2,500

    13,500

    13,500

    29,500

    12,000

    250

    5,000

    2,500

    500

  • 8/6/2019 Arbors at Winmore App

    24/29

    rint - APP08-0031

    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(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (24 of 29)9/16/2008 2:29:19 PM

    500

    14,000

    500

    1,500

    250

    250

    37,250

    40,600

    2,743

    500

    15,000

    75

    75

    3,000

    61,993

    12,000

    500

    12,500

    14,500

    14,500

  • 8/6/2019 Arbors at Winmore App

    25/29

    rint - APP08-0031

    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(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (25 of 29)9/16/2008 2:29:19 PM

    243,095

    175,495

    58

    3,026

  • 8/6/2019 Arbors at Winmore App

    26/29

  • 8/6/2019 Arbors at Winmore App

    27/29

    rint - APP08-0031

    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(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (27 of 29)9/16/2008 2:29:19 PM

  • 8/6/2019 Arbors at Winmore App

    28/29

    rint - APP08-0031

    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:High Income county:

    At least twenty-five percent (25%) of qualified units will be affordable to households with incomes at or below thirty percent (30county median income.At least twenty-five percent (25%) of qualified units will be affordable to and occupied by households with incomes at or below percent (30%) of county median income.

    At least fifty percent (50%) of qualified units will be affordable to households with incomes at or below forty percent (40%) of comedian income.At least fifty percent (50%) of qualified units will be affordable to and occupied by households with incomes at or below forty pe(40%) 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(wuisva2o...2666CB342&SNID=EFF8F467A5C24F3B8996C7A57EBEBB53 (28 of 29)9/16/2008 2:29:19 PM

  • 8/6/2019 Arbors at Winmore App

    29/29

    rint - APP08-0031

    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)