the broadmore
TRANSCRIPT
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 1/21
rint - APP09-0143
Print Preview - PreliminaryApplication Tax Credits, RPP Loans, and/or Tax Exempt Bond Loans
roject Description
oject Name: The Broadmore
ddress: 142 Ocean Highway West
ty: Supply County: Brunswick Zip:
ensus Tract: 0206 Block Group: 2270
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: Brunswick County
risdiction CEO Name:First:Leslie Last:Bell
Title: Planning Director
risdiction Address: PO Box 249
risdiction City: Bolivia 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(c3szev55n...84F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (1 of 21)4/14/2009 12:54:59 PM
28462
28422
(252)253-2025
34.0152
-78.2794
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 2/21
rint - APP09-0143
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(c3szev55n...84F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (2 of 21)4/14/2009 12:54:59 PM
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 3/21
rint - APP09-0143
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: Metropolitan Housing & CDC, Inc.
ddress: PO Box 1706
ty: Washington State: NC Zip:
ontact: First: David Last:Moore Title:President
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(c3szev55n...84F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (3 of 21)4/14/2009 12:54:59 PM
27889
(252)975-9503
(252)946-1668
(252)946-8537
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 4/21
rint - APP09-0143
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? Yes
If yes, please describe:
The Seller currently leaves in a single family dwelling on the proposed property and will have it movedbefore purchasing the site.
e existing buildings on the site currently occupied? Yes
If yes:(a) Briefly describe the situation:
The Seller currently leaves in a single family dwelling on the proposed property and will have it moved
before purchasing the site.
(b) Will tenant displacement be temporary? No(c) Will tenant displacement be permanent? Yes
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(c3szev55n...84F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (4 of 21)4/14/2009 12:54:59 PM
4.89 4.89
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 5/21
rint - APP09-0143
(b) Describe flood mitigation if the project will have improvements within the 100 year floodplain:
ttps://www.nchfa.org/Rental/RTCApp/(S(c3szev55n...84F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (5 of 21)4/14/2009 12:54:59 PM
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 6/21
rint - APP09-0143
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(c3szev55n...84F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (6 of 21)4/14/2009 12:54:59 PM
8/31/2000
825,000
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 7/21
rint - APP09-0143
oning
esent zoning classification of the site:CLD
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(c3szev55n...84F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (7 of 21)4/14/2009 12:54:59 PM
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 8/21
rint - APP09-0143
wnership Entity
wner Name: The Broadmore LLC
dress: PO Box 1706
y: Washington 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? Yes
the applicant requesting that the Agency treat the application as CHDO sponsored? Yes
st all general partners, members,and principals. Specify nonprofit corporate general partners or members.ick [Add] to add additional partners, members, and principals.
Org: Metropolitan Housing & CDC, Inc.
rst Name: David Last Name: Moore Function: Managing Member
ddress: PO Box 1706
ty: Washington State: NC Zip: 27889
hone: Fax:
Mail: Nonprofit: No
ttps://www.nchfa.org/Rental/RTCApp/(S(c3szev55n...84F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (8 of 21)4/14/2009 12:54:59 PM
27889
(252)975-9503 (252)946-8537
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 10/21
rint - APP09-0143
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(c3szev55...4F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (10 of 21)4/14/2009 12:54:59 PM
54,429
49,036
6
6
6
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 11/21
rint - APP09-0143
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(c3szev55...4F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (11 of 21)4/14/2009 12:54:59 PM
10 40
10 50
16 60
2 40
2 50
8 60
48
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 12/21
rint - APP09-0143
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 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(c3szev55...4F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (12 of 21)4/14/2009 12:54:59 PM
564,288 7.50 30 30 47,347
400,000 2.00 20 20
1,110,057 0 30 30 0
4,545,227
6,619,572
70
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 13/21
rint - APP09-0143
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(c3szev55...4F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (13 of 21)4/14/2009 12:54:59 PM
24282 24282 24282 24282 24282 24282 24282 24282 24282 24282
24282 24282 280000 28000 25500 25500 24000 23000 21000 19259
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 14/21
rint - APP09-0143
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(c3szev55...4F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (14 of 21)4/14/2009 12:54:59 PM
720,000 720,000
2,779,800 2,779,800
150,000 150,000
218,988 218,988
77,376 77,376
232,127 232,127
125,349 125,349
117,109 117,109
12,000 12,000
35,000 35,000
4,467,749
7,500 7,500
18,596 18,596
133,289 127,638
5,000 5,000
460,000 460,000
12,500 12,500
8,000 8,000
5,500 5,500
4,300 4,300
11,286
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 15/21
rint - APP09-0143
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(c3szev55...4F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (15 of 21)4/14/2009 12:54:59 PM
5,000
670,971
20,000 20,000
25,000 25,000
2,300
44,735
8,500 8,500
2,500
1,000
31,200
135,235
50,000 50,000
300,000 300,000
30,000 30,000
Other Basis Expense (s
Other Basis Expense (s
10,000
Other Non-basis Expen
Other Non-basis Expen
390,000
22,800
107,817
Other Reserve (specify)
Other Reserve (specify)
5,794,572 0 5,550,283
0
5,550,283 0 5,550,283
100.00% 100% 100%
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 16/21
rint - APP09-0143
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 unit 57,912
ttps://www.nchfa.org/Rental/RTCApp/(S(c3szev55...4F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (16 of 21)4/14/2009 12:54:59 PM
5,550,283 0 5,550,283
100.00% 130.00%
7,215,368 0 7,215,368
3.50 9.00
649,383 0 649,383
649,383 649,383
825,000
6,619,572
649,383
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 17/21
rint - APP09-0143
arket Study Information
ease provide a detailed description of the proposed project:
e Broadmore is a 48 unit family community to be located in Supply. The proposed community will targetmilies with incomes between 40% and 60% of the median income limits. The community will consist of sixo-story building which will include 36 two bedroom units and 12 three bedroom units. Each apartment willclude a kitchen with range, hood, dishwasher, refrigerator (frost free), W/D hookups, mini blinds, pantry,alk-in closets, central air, heat pump and storage; floor will be carpet and VCT
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:
Our design incorporates the use of maintenance free materials with an eye towards a dynamic curb appeal.Our plan expands on an architectural approach that uses broken roof lines and various elevation materialsto give a market rate appearance.
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:
e following site amenities will be available to the residents: tot lot, covered patio with seating, playground,vered picnic area with tables and grill, resident computer center and outdoor sitting areas with benches.
site Activities:
dditional community activities, such as holiday parties, National Night Out annual cookout anducational /informative meetings will be scheduled in the community room. All community space activitiesl be coordinated through our community building.
ttps://www.nchfa.org/Rental/RTCApp/(S(c3szev55...4F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (17 of 21)4/14/2009 12:54:59 PM
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 18/21
rint - APP09-0143
ndscaping Plans:
e property will provide trees and other landscape features where possible at select areas. The propertyl be well landscaped with plant beds provided at various locations throughout the site. A detailed plan ising prepared for final tax credit submission.
erior Apartment Amenities:
ach apartment unit will be furnished with the following amenities: Range, hood, dishwasher, disposal,frigerator (frost free) storage interior/exterior, W/D hookups, heating/cooling systems, mini-blinds andalk-in closets. The floor covering will consist of carpet and VCT.
ree of the handicap units will have ceramic tile roll-in showers.
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(c3szev55...4F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (18 of 21)4/14/2009 12:54:59 PM
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 19/21
rint - APP09-0143
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 proposed Autumn Crest site is located in the vicinity of a major medical community anchored by
runswick Community Hospital. The Hospital is tremendously overburdened and currently proceeding withrebuild into a major new facility to be located 5.3 miles from Autumn Crest site. There is no affordableousing currently available in close proximity to this location. This has created an affordable housing crisisthis medical community. The community college and the Brunswick County Government Center allcated within 2 to 8 miles of the site currently have no affordable housing available. The surrounding
ommunity buildings are well maintained. There is new single family development in process within 1 mile the 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, 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 incorporates low density and is suitable toe subject property. There are no negative or large scale developments in close proximity to the site.
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. Subject site will have direct excess onto Highway 17 allowing easy and fast
ovement into the surrounding community.
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 negative features or physical barriers that will impede development and construction. Therere no wetland constraints on this site
milarity of scale and aesthetics/architecture between project and surroundings.
he use of two story buildings along with selection of local market compatible exterior material and finishesill provide a natural fit into the community.
r each applicable neighborhood feature, enter distance from project in miles.
Grocery Store Community/Senior Center
ttps://www.nchfa.org/Rental/RTCApp/(S(c3szev55...4F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (19 of 21)4/14/2009 12:54:59 PM
.5 10
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 20/21
rint - APP09-0143
Mall/Strip Center Hospital
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(c3szev55...4F663BDC4&SNID=B63414340E9A460CA1B072A488B75073 (20 of 21)4/14/2009 12:54:59 PM
1.
.5
.41
21 1
21 7.45
8/6/2019 The Broadmore
http://slidepdf.com/reader/full/the-broadmore 21/21
rint - APP09-0143
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 Payment Check in the amount of $5,450.00 made payable to North Carolina Housing Finance Agency.
Tab A - Preliminary Application Printed, signed copy of preliminary application generated from online system.
B - Map/Driving Instructions A 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 Control Provide valid option/contract or warranty deed and plot plan.
E - Site Plans/Scope of Work Preliminary 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 Analysts This 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 Boost Applicant should provide an appraisal and/or standard geological survey to support a request for the basis boost (if applicable)