weldon downtown
TRANSCRIPT
-
8/6/2019 Weldon Downtown
1/32
Is project in Qualified Census Tract & Difficult to Develop area?
Does a community revitalization plan exist?
Print Preview - Final Application
Tax Credits, RPP Loans, and/or Tax Exempt Bond Loans
Project Name and Location
Project Name: Weldon Downtown Apartments
Address: 121 Washington Avenue, Washington & Third
City: Weldon County: Halifax Zip: 27890
Census Tract: 9901 Block Group: 002
Yes
Yes
Political Jurisdiction: Town of Weldon
Jurisdiction CEO Name: First: Last:Johnny Draper Title: Mayor
Jurisdiction Address: PO Box 551
Jurisdiction City: Weldon Zip: 27890
Jurisdiction Phone: (252)536-4836
Site Latitude: 36.4278
Site Longitude: -77.5961
Page 1 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
2/32
Is this project a follow-on (Phase II, etc) to a previously-awarded tax credit development project?
If yes, list names of previous phase(s):If yes, list names of previous phase(s):
Will the project be receiving project based federal rental assistance?
If yes, provide the subsidy source:If yes, provide the subsidy source: HUD and number of units:and number of units:
Target Population: Family
Indicate below any additional targeting for special populations proposed for this project:
Project Description
Project Type:* New Construction Rehab Adaptive Reuse
No
Yes
2424
Mobility impaired handicapped: 5% of units comply with QAP Section IV(F)(3) (in addition to the units required by other federaland state codes.)
Persons with disabilities or homeless populations: the greater of 5 units or 10% of the total units
Remarks:
Page 2 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
3/32
Applicant Information
Applicant Name: Landmark Asset Services, Inc.
Address: 406 East Fourth Street
City: State: NC Zip:Winston Salem 27101
Contact: First: Last: Title:Jim Sari V.P.
Telephone: (336)722-9871
Alt Phone: (800)809-4693
Fax: (336)722-9871
Email Address: [email protected]
Page 3 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
4/32
-
8/6/2019 Weldon Downtown
5/32
Page 5 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
6/32
Does the owner have fee simple ownership of the property (site/buildings)?
If yes provide:
Purchase Date: Purchase Price:
If no:
Site Control
No
(a) Does the owner/principal or ownership entity have vaild 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 for
purchase of the property and the seller of the property?If yes, specify the relationship:
No
(c) Enter the current expiration date of the option/contract to purchase: 12/31/2004
(D) Enter Purchase Price: 185,000
Page 6 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
7/32
Present zoning classification of the site:
Is mutifamily use permitted?
Are variances, special or conditional use permits or any other item requiring a public hearing needed to develop this proposal?
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 obtainingthem:
Are there any existing conditions of historical significance located on the project site that will require State Historic Preservation office review?
If yes, describe below:
Are there any existing conditions of environmental significance located on the project site?
If yes, describe below:
Zoning
Retail-Commercial (C-1)
Yes
Yes
Yes
Special Use permit obtained 5.3.04.
Yes
The site is contributing to downtown historic preservation and will qualify for historic tax credits.
Yes
see enclosed environmental studies & remediation budgets.
Page 7 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
8/32
-
8/6/2019 Weldon Downtown
9/32
The Median Income for Halifax county is $45,200.
Low Income Units
Employee Units (will add to Low Income Unit total)
Market Rate Units
Statistics
Square Footage Information
Notes
Unit Mix
Type # BRs Net Sq.Ft.Total
# Units#Units
MonthlyRent
UtilityAllowance
MandatoryServ. Fees
**TotalHousing Exp.
Duplex 1 750 12 2 309 50 359
Gdn Apt 2 1000 10 1 356 72 428
Gdn Apt 3 1300 2 1 462 86 548
Utilites included in rents: Water/Sewer Electric Gas Other trash
Type # BRs Net Sq.Ft.Total
# Units#Units
MonthlyRent
UtilityAllowance
MandatoryServ. Fees
**TotalHousing Exp.
Utilites included in rents: Water/Sewer Electric Gas Other
Type # BRs Net Sq.Ft.Total
# Units#Units
MonthlyRent
UtilityAllowance
MandatoryServ. Fees
**TotalHousing Exp.
Utilites included in rents: Water/Sewer Electric Gas Other
AllUnits
Units
Gross MonthlyRental Income
Low Income....... 24 4 8192
Market Rate.......
Totals............... 24 4 8192
Proposed number of residential buildings: 2 Maximum number of stories in buildings: 2
Project Includes:Separate community building -- Sq. Ft. (Floor Area):Sq. Ft. (Floor Area):
Community space within residential bulding(s) -- Sq. Ft. (Floor Area):Sq. Ft. (Floor Area): 1,8001,800
Elevators -- Number of Elevators:Number of Elevators:
Gross Floor Square Footage: 37,466
Total Net Sq. Ft. (All Heated Areas): 35,848
** Please refer to the Income Limits and Maximum Housing Expense Table to ensure that Total Monthly Tenant Expenses for low incomeunits are within established thresholds.
Page 9 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
10/32
Specify Low Income Unit Targeting in table below. List each applicable targeting combination in a separate row below. Click [Add] to createanother row. Click "X" (at the left of each row) to delete a row. Add as many rows as needed.
Total Low Income Units:
Note: This number should match the total number of low income units in the Unit Mix section.
Targeting
# BRs Units %
1 5 targeted at 50 percent of median income.
2 4 targeted at 50 percent of median income.
3 1 targeted at 50 percent of median income.
1 7 targeted at 60 percent of median income.
2 6 targeted at 60 percent of median income.
3 1 targeted at 60 percent of median income.
24
Page 10 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
11/32
Estimated pricing on sale of Federal Tax Credits: $0.
Remarks concerning project funding sources:(Please be sure to include the name of the funding source(s))
Funding Sources
Source AmountNon-
Amortizing*Rate(%)
Term(Years)
Amort.Period(Years)
AnnualDebt
Service
Bank Loan
RPP LoanLocal Gov. Loan - Specify:city cdbg
336,000 0.00 30 30 11,200
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) 854,906 0 30 30 0
State Tax Credit(Direct Refund)
Equity: Federal LIHTC 1,731,867
Non-Repayable Grant
Equity: Historic Tax Credits 912,046
Deferred Developer Fees
Owner Investment
Other - Specify:
Total Sources** 3,834,819
* "Non-amortizing" indicates that the loan does not have a fixed annual debt service. For these items, you must fill in 20-year debt servicebelow.
** Total Sources must equal total replacement cost in Project Development Cost (PDC) section.
75
Special CDBG funding for distressed communities. Only 4 or 46 towns qualified.
Page 11 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
12/32
Development Costs
Item Cost Element TOTAL COSTEligible Basis
30% PV 70% PV
1 Purchase of Buildings (Rehab) 159,000 159,000
2 Demolition 100,000 100,000
3 On-site Improvements 156,486 87,000
4 Rehabilitation 1,940,000 1,700,000
5 Construction of New Building(s)
6 Accessory Building(s)
7 General Requirements 108,000 94,000
8 Contractor Overhead 38,000 33,060
9 Contractor Profit 114,500 99,615
10 Construction Contingency 147,419 128,255
11 Architect's Fee - Design 46,000 40,020
12 Architect's Fee - Inspection 14,000 12,180
SUBTOTAL (lines 1 through 12) 2,823,405
13 Construction Insurance (prorate) 3,000 2,610
14 Construction Loan Orig. Fee (prorate) 30,000 26,100
15 Construction Loan Interest (prorate) 80,000 69,600
16 Construction Loan Credit Enhancement (prorate) 40,000 34,800
17 Construction Period Taxes (prorate) 4,000 3,480
18 Water, Sewer and Impact Fees
19 Survey 8,000 6,960
20 Property Appraisal 8,000 6,960
21 Environmental Report 8,000 6,960
22 Market Study 5,040 5,040
23 Bond Costs (specify)
24 Cost of Issuance
25 Placement Fee
26 Permanent Loan Origination Fee
27 Permanent Loan Credit Enhancement
28 Title and Recording 8,000
SUBTOTAL (lines 13 through 28) 194,040
29 Real Estate Attorney 30,000 26,100
30 Other Attorney's Fees 5,000 4,350
31 Tax Credit App Fees 17,414 17,414
32 Accting, Cost cert. 12,000 10,440
33 Tax Opinion 5,000
34 Organizational (Partnership) 3,000
35 Tax Credit Monitoring Fee 12,600
SUBTOTAL (lines 29 through 35) 85,014
36 Furnishings and Equipment 20,000 20,000
37 Relocation Expenses
38 Developer's Fee (max 15% lines 2-36, less 8 & 9) 427,360 366,270
39 Cost Certification
40 Acquisition Development Fee
41 Rent-up Expenses 20,000
42 Other Non-basis Expense (specify)
43 Other Non-basis Expense (specify)
SUBTOTAL (lines 36 through 43) 467,360
44 Rent up Reserve 7,200
Page 12 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
13/32
Comments:
45 Operating Reserve 51,800
46 Distressed Community Operational Subsidy 180,000
47 Other Reserve (specify)
48 DEVELOPMENT COST (lines 1-47) 3,808,819 159,000 2,901,214
49 Less Federal Financing 159,000
50 Less Disproportionate Standard
51 Less Nonqualified Nonrecourse Financing
52 Less Historic Tax Credit (residential) 632,926 632,926
53 TOTAL ELIGIBLE BASIS 2,268,288 0 2,268,288
54 Applicable Fraction (percentage of LI Units) 100.00% 100% 100%
55 Basis Before Boost 2,268,288 0 2,268,288
56 Boost for QCT/DDA (if applicable, enter 130%) 100.00% 130.00%
57 TOTAL QUALIFIED BASIS 2,948,774 0 2,948,774
58 Tax Credit Rate 0.00% 7.91%
59 Federal Tax Credits at Estimated Rate 233,248 0 233,248
60 Federal Tax Credits at 8.5% or 3.75% 250,645 0 250,645
61 Federal Tax Credits Requested 237,291 0 237,291
62 Land Cost 26,000
63 TOTAL REPLACEMENT COST 3,834,819
Entered amount on line 49 to remove acquisition credits; project is not eligible for them
Page 13 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
14/32
Please provide a detailed description of the proposed project:
Construction (check all that apply):
Brick Vinyl Wood HardiPlank Balconies/Patios Sunrooms Front Porches
Front Gables or Dormers Wide Banding or Vertical/Horizontal Siding
Other:
Have you built other tax credit developments that use the same building design as this project?
If yes, please provide name and address:
Site Amenities (check all that apply):
Onsite Activities:
Landscaping Plans:
Market Study Information
Consist of the rehab of 6 national register downtown property located on 2 sites in the downtownarea. Rehab of existing the old Leggett building and a Bank in downtown Weldon. Total of 24 familyunits.
rehab of all significant historic building stock in Weldon.
Yes
see our website at www.landmarkdevelopment.biz
Community Bldg - Sq Ft: Community Room - Sq Ft: 1,400 Garages - Number:
Laundry Rm Screened Porch Resident Computer Center Exam Rm Reading Rm/Library
Game/Craft Rm Exercise Rm TV Rm Beauty Salon Vending Rm
Chapel/Prayer Rm Picnic Area Onsite Leasing Office Onsite Mgr Onsite Maint. Person
Irrigated Lawns Security Gate Car Care Area Storage Units Gazebos
Walking Trails Garden Spots Basketball/Tennis Court Playground Ball Field
Pool Fitness Stations Horseshoe Pit Shuffleboard Covered Drive Thru
CAHEC sponsored activites such as Vista volunteer, computer room, exercise room, etc.
refurbishing existing landscape and adding patios creating a new garden area along with newlandscaped areas.
Page 14 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
15/32
Interior Apartment Amenities (check all that apply):
Flooring: Carpet Vinyl Wood Wood Parquet Ceramic Tile Other
Heating/Cooling: Central Air Gas Heat Heat Pump Electric Pump
Do you plan to submit additional market data (market study, etc.) that you want considered?
If yes, please make sure to include the additional information in your pre-application packet.
Range Hood Dishwasher Disposal Refrigerator (frost free) Storage interior/exterior
W/D Hookups Mini-blinds Pantry Ceiling fans Walk-in closets
No
Page 15 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
16/32
Briefly describe your site in each of the following categories:
For each applicable neighborhood feature, enter distance from project in miles.
Applicant's Site Evaluation
NEIGHBORHOOD CHARACTERISTICS
Physical condition of buildings and improvements. Trend and direction of real estate developmentrelative to the project. Area economic health (degree of decline or investment). Concentration of
affordable housing.Typical commercial buildings in the heart of downtown Weldon. Area part of planned redevelopmentproject. Buildings in fair to good condition.
Suitability of surrounding development. Land use pattern is primarily residential (single andmultifamily housing) with a balance of other uses (particularly retail and amenities). Amount andcharacter of vacant, undeveloped land. Effect of industrial, large-scale institutional or otherincompatible uses: wastewater treatment facilities, high traffic corridors, junkyards, prisions, landfills,large swamps, distribution facilities, frequently used railroad tracks, power transmission lines andtowers, factories or similar operations, sources of excessive noise, and sites with environmentalconcerns (such as odors or pollution).
Typical business district mix of uses and downtown conditions, nearby residential neighborhoods.
SITE SUITABILITY
Adequacy of street(s) and/or access road(s) serving the proposed project and traffic controls (lights,stop signs, turning lanes). Access to mass transit (if applicable).Good street system, access and traffic controls.
Degree of on-site negative features and physical barriers that will impede project construction oradversely affect future tenants; for example: power transmission lines and towers, flood hazards,steep slopes, large boulders, ravines, year-round streams, wetlands, and other similar features. Foradaptive re-use projects- suitability for residential use and difficulties posed by the building(s), suchas limited parking, environmental problems or the need for excessive demolition.Adaptive reuse will require normal renovation. There are no significant negative features impactingconstruction.
Similarity of scale and aesthetics/architecture between project and surroundings.Project is adaptive reuse of existing buildings, capitalizing on historic character of buildings, and willprovide improved aesthetics in the downtown area.
Page 16 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
17/32
Other facilities or services:
Grocery Store.3 Community/Senior Center0
Mall/Strip Center.5 Hospital1
Outdoor Athletic Fields Pharmacy.3
Day Care/After School Basic Health Care.3
Schools.5 Medical Offices.5
Public Transportation Stop.5 Bank/Credit Union.3
Convenience Store.3 Restaurants.5
Basketball/Tennis Courts Professional Services.5
Public Parks Movie Theater
Gas Station.3 Video Rental.5
Library.5 Public Safety (Fire/Police)1
Fitness/Nature Trails Post Office1
Public Swimming Pools
Page 17 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
18/32
-
8/6/2019 Weldon Downtown
19/32
DevelopmentList number low-income/tax credit housing projects and units developed, operated, and maintained in compliance by the principal(s) betweenDecember 1, 1996 and January 1, 2003:
ManagementList number of low-income housing tax credit units managed in the past 10 years:
Has any owner, principal, or management agent been debarred or received a limited denial participation in the past 10 years by any federal or
state agency?
Has any owner, principal, or management agent been involved in a bankruptcy, an adverse fair housing settlement, an adverse civil rights
settlement, or an adverse federal or state government proceeding and settlement in the past 10 years?
Has any owner or principal been in a mortgage default or delinquency of three months or more within the last 5 years on a FHA-insuredproject, a Rural Development funded rental project, a tax-exempt funded mortgage, a tax credit project, or any other publicly subsidized
project?
Has any owner or principal been involved within the last 10 years in a project which previously received an allocation of tax credits but failed tomeet compliance standards of the tax credit allocation, including return of a reservation of tax credits to the Agency after the carryover
agreement has been signed?
Has any owner or principal had a Form 8823 filed with the IRS for noncompliance on a project using low-income housing tax credits or
received a letter of non-compliance from the Agency?
Project Team Experience
North Carolina Other States
Projects: 9 6
Units: 320 113
North Carolina Other States
Projects: 12 13
Units: 462 380
No
No
No
No
No
Page 19 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
20/32
Financing Commitments
Does the project have a firm commitment for construction financing? Yes
Does the project have a letter of intent for private permenant financing? No
Does the project have a firm commitment for government financing? Yes
Does the project have a letter of intent from an investor? Yes
Is any portion of the eligible basis of new contruction or rehabilitation financed with federal subsidies other than CDBG funds or fundsfrom the HOME program? No
If yes, indicate the type and amount below:
Tax Exempt Financing: $
RD 515 Financing: $
Hope VI Financing: $
Other: $
If Other, specify the type of Federal subsidy:
Page 20 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
21/32
Project Operations (Year One)
Projected Operating Costs
Administrative Expenses
Advertising 900
Office Salaries 0
Office Supplies 1,600
Office or Model Apartment Rent 0
Management Fee 11,520
Manager or Superintendent Salaries 10,400
Manager or Superintendent Rent Free Unit 0
Legal Expenses (Project) 200
Auditing Expenses (Project) 2,600
Bookkeeping Fees/Accounting Services 2,400
Telephone and Answering Service 2,400
Bad Debts 1,200
Other Administrative Expenses (specify):
SUBTOTAL 33,220
Utilities ExpenseFuel Oil
Electricity (Light and Misc. Power) 6,000
Water 0
Gas 0
Sewer 0
SUBTOTAL 6,000
Operating and Maintenance Expenses
Janitor and Cleaning Payroll 2,400
Janitor and Cleaning Supplies 1,200
Janitor and Cleaning Contract 0
Exterminating Payroll/Contract 900
Exterminating Supplies 0
Garbage and Trash Removal 0
Security Payroll/Contract 0
Grounds Payroll 1,200
Grounds Supplies 600
Grounds Contract 0
Repairs Payroll 10,400
Repairs Material 2,180
Repairs Contract 2,400
Elevator Maintenance/Contract 0
Heating/Cooling Repairs and Maintenance 600
Swimming Pool Maintenance/Contract 0
Snow Removal 0
Decorating Payroll/Contract 2,400
Decorating Supplies 600
Other (specify):
Miscellaneous Operating & Maintenance Expenses 1,200
SUBTOTAL 26,080
Taxes and Insurance
Real Estate Taxes 7,200
Payroll Taxes (FICA) 2,400
Miscellaneous Taxes, Licenses and Permits 600
Page 21 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
22/32
Property and Liability Insurance (Hazard) 5,200
Fidelity Bond Insurance 100
Workmen's Compensation 800
Health Insurance and Other Employee Benefits 0
Other Insurance:
SUBTOTAL 16,300
Supportive Service Expenses
Service Coordinator 1,800
Service Supplies 600
Tenant Association Funds 0
Other Expenses (specify):
SUBTOTAL 2,400
Reserves
Replacement Reserves 8,400
SUBTOTAL 8,400
TOTAL OPERATING EXPENSES 92,400
ADJUSTED TOTAL OPERATING EXPENSES(Does not include taxes, reserves and resident support services) *
74,400
TOTAL UNITS(from total units in the Unit Mix section) 24
PER UNIT PER YEAR 3,100
Page 22 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
23/32
-
8/6/2019 Weldon Downtown
24/32
Design Features
ITEM DESCRIPTION
Foundation/Slab Components concerete/masonry
Primary Windows Make: Model:Type/Construction: restored historic existing wood
Exterior Doors Type: Frames:existing wood existing wood
Siding Type: Grade/Thickness:masonry 12" to 24"
Warranty:
Exterior Trim wood
Shingles Type: Weight:epdm
Warranty: 20 year
Sprinkler System wet system
Cabinets thermafoil
Heat Pump SEER: Make:12 goodman
Model: cple
Air Conditioner SEER: Make:12 goodman
Model: cple
Other Heat Systems SEER: Make:
Model:
Page 24 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
25/32
This is a detailed breakdown of rehabilitation or construction costs you summarized in the Development Costs table (Rehabilitation andConstruction of New Building(s)). The total should match those roll-up values.
Costs - Construction
ITEM LABOR MATERIAL TOTAL
Concrete Footings 0
Backfill-slab, Crawl 0
Slab-concrete/Rebar/Gravel 0
Waterproofing 0
Masonry Foundation 0
Brick Veneer 30,000 10,000 40,000
Steel/Structure/Rails 1,000 4,000 5,000
Framing/Lumber/Nails 120,000 120,000 240,000
Trusses 0
Crane Rental 0
Windows/Grilles/Screen 40,000 20,000 60,000Exterior Doors 2,000 8,000 10,000
Roofing 45,000 45,000 90,000
Fencing 0
Vinyl Siding/Trim/Box 4,000 2,000 6,000
Gutters/Shutters 5,000 10,000 15,000
Insulation 25,000 25,000 50,000
Drywall 100,000 100,000 200,000
Interior Doors 10,000 20,000 30,000
Int. & Final/Stair/Trim/Shelves 40,000 40,000 80,000
Cabinets & Tops 5,000 35,000 40,000
Painting 50,000 30,000 80,000
Marble - Tub/Shwr/Tops 0
Plumbing 120,000 120,000 240,000
Electrical 140,000 140,000 280,000
Heating/Air Conditioning 80,000 120,000 200,000
Floor Covering and Underlayment 10,000 30,000 40,000
Wall Paper 0
Mailboxes/Special Features/Signage 2,000 8,000 10,000
Gypcrete 0
Blinds/Shades/Art Work 2,000 8,000 10,000
Light Fixtures/Fans 0
Sprinkler System 50,000 50,000 100,000
Security Alarm 0
Hardwood Floors 30,000 10,000 40,000
Elevator 0
Ceramic Tiles 0
Acoustical Ceilings 0
Page 25 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
26/32
-
8/6/2019 Weldon Downtown
27/32
This is a detailed breakdown of the General Requirements cost element you summarized in the Development Costs table (GeneralRequirements). The total should match that roll-up value.
Remarks:
Costs - General
ITEM TOTAL
Supervision 70,000
Job Site Office/Trailer Rental 8,000
Office Supplies 6,000
Security/Watchman
Project Signage 2,000
Tools and Equipment
Gas, Oil, and Maintenance 2,000
Temporary Water, Electric, and Telephone 10,000
Storage/Hauling 4,000
Driveway Access Permit
Porta-John Rental/Dumping 6,000Builders Risk Insurance
Re-inspection Fees
Extra Plans and Specifications
Miscellaneous, Casual Labor
Equipment Rental
Other 1 (specify in Remarks)
Other 2 (specify in Remarks)
Total Cost 108,000
Page 27 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
28/32
This is a detailed breakdown of the Site Improvements cost element you summarized in the Development Costs table (On-siteImprovements). The total should match that roll-up value.
Remarks:
Costs - Improvements
ITEM TOTAL
Subsurface Exploration/Perk Testing/Site Engineering
Clearing/Grading/Final Grading/Excess and Borrow
Demolition 85,000
Earthwork/Excavation/Aerating
Soil Treatment 8,000
Pile Foundations
Caissons
Shoring/Bracing
Site Drainage
Site Utilities/Site Lighting 12,000
Paving and Surfacing/Curb and Gutter 20,000Walkways 10,000
Site Signage 4,000
Parking Lot Painting 1,486
Dumpster Pads/Fencing 4,000
Fencing/Gates 2,000
Landscaping/Topsoil 10,000
Rock and Hardpan Excavation
Site Supervision Personnel
Other (specify in Remarks)
Total Cost 156,486
Page 28 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
29/32
This is a detailed breakdown of the Bond Costs cost element you summarized in the Development Costs table (Bond Costs). The totalshould match that roll-up value.
Remarks:
Costs - Bond Costs
ITEM TOTAL
Letter of Credit Fee
Credit Enhancement
Underwriter Discount
Capital Interest Fund
Other 1 (specify in Remarks)
Other 2 (specify in Remarks)
Total Cost 0
Page 29 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
30/32
This is a detailed breakdown of the Bond Issuance cost element you summarized in the Development Costs table (Cost of Issuance). Thetotal should match that roll-up value.
Remarks:
Costs - Bond Issuance
ITEM TOTAL
Bond Counsel
Issuer Counsel
Credit Enhancement/LOC Counsel
Underwriter Counsel
Developer's Counsel
Rating Agency Fee
Printing
Trustee Fee
Trustee Counsel
Issuer's Fee
Other 1 (specify in Remarks)Other 2 (specify in Remarks)
Other 3 (specify in Remarks)
Total Cost 0
Page 30 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
31/32
MINIMUM REQUIRED SET ASIDES (No Points Awarded):
Minimum Set-Asides
Select one of the following two options:
20% of the qualified units are rent restricted and occupied by households with incomes at or below 50% of the median income (Note:No Tax Credit Eligble Units in the the project can exceed 50% of median income)
40% of the qualified units are rent restricted and occupied by households with incomes at or below 60% of the median income (Note:No Tax Credit Eligble Units in the the project can exceed 60% of median income)
If requesting RPP funds:
40% of the qualified unit are occupied by households with incomes at or below 50% of median income.
State Tax Credit and QAP Targeting Points:
Low Income County:
At least forty percent (40%) of qualified units will be affordable to households with incomes at or below fifty percent (50%) of countymedian income.
At least forty percent (40%) of qualified units will be affordable to and occupied by households with incomes at or below fifty percent(50%) of county median income.
Tax Exempt Bonds
Threshold 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 percent(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 percent(40%) of county median income.
Eligible for mortgage subsidy points (select one):
At least twenty percent (20%) of qualified units will be affordable to and occupied by households with incomes at or below fifty percent(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 percent(40%) of county median income.
Page 31 of 32Print - APP04-0096
1/14/2005https://www.nchfa.org/Rental/RTCApp/(j00jcpqfizcgg045al0xf0vk)/site/PrintApp.aspx?II...
-
8/6/2019 Weldon Downtown
32/32
PLEASE indicate which of the following exhibits are attached to your application. Others may be required as noted.
Full Application Checklist
A Nonprofit Organization Documentation or For-profit Corporation Documentation
B Current Financial Statements/Principals and Owners
C Ownership Entity Agreement, Development Agreement or any other agreements governing development services
D Management Agent Agreement
E Development and manager multi-family experience & Management Questionnaire (Appendix C)
F Letters from State Housing Agencies or designated monitoring agent verifying Out of State Management Experience
G Completed IRS Form 8821 (Appendix I)
H Letters from Local Utility Providers (original on letterhead, no fax or photocopies)
I Local Government Letter or Letter from Certified Engineer or Land Surveyor Confirming Floodplain Designation with Mapshowing 100 year and 500 year floodplain (original on letterhead, no fax or photocopies)
J Local Government Letter Confirming Zoning (original on letterhead, no fax or photocopies)
K Copy of certificate of occupancy or proof of placed-in-service date (Rehabs Only)
L Site plan, floor plans and elevations
M Hazard and structural inspection and termite reports (Renovation projects only)
N Anticipated budget demonstrating how the project would meet the 10% test by November 14th.
O Evidence of Architect's Errors and Omissions insurance (or equivalent).
P Description of acquisition for existing/occupied projects or for projects with occupied buildings to be demolished.
Q Description of proposed Relocation Plan & Relocation Budget, Etc. If any relocation is anticipated, reference Appendix F.
R Targeting Plan and supporting documentation (Required for all projects)
S Local Housing Authority Agreement (Reference Model in Appendix I)
T Appraisal (for land costs greater than $5,000 and for buildings in rehab projects)
U Evidence of Permanent Loan Commitment, other sources of funds, and project-based subsidies.
V Statement regarding terms of Deferred Developer Fee and, if nonprofit, resolution of Board approving fee.
W Inducement Resolution (Tax-Exempt Bond Financed Projects only)
X Documentation to support estimated utility costs.
Page 32 of 32Print - APP04-0096