8/6/2019 Brentwood Village
1/21
rint - APP09-0124
Print Preview - PreliminaryApplicationTax Credits, RPP Loans, and/or Tax Exempt Bond Loans
roject Description
oject Name: Brentwood Village
ddress: 208 Bretnwood Drive
ty: Beaufort County: Carteret Zip:
ensus Tract: 9703.00 Block Group: 4011
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? No
olitical Jurisdiction: Town of Beaufort
risdiction CEO Name:First:RIchard Last:Stanley
Title: Mayor
risdiction Address: PO Box 390
risdiction City: Beaufort 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? Yes
ttps://www.nchfa.org/Rental/RTCApp/(S(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (1 of 21)4/14/2009 12:58:15 PM
28516
28516
(252)728-2141
34.7267
-76.6488
8/6/2019 Brentwood Village
2/21
rint - APP09-0124
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? Yes
If yes, provide the subsidy source: RD and number of units:
ttps://www.nchfa.org/Rental/RTCApp/(S(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (2 of 21)4/14/2009 12:58:15 PM
46
8/6/2019 Brentwood Village
3/21
rint - APP09-0124
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: Wynnefield Properties, Inc.
ddress: PO Box 395
ty: Jamestown State: NC Zip:
ontact: First: Patty Last:Reeder Title:Asst. 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(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (3 of 21)4/14/2009 12:58:15 PM
27282
(336)454-6134
(336)906-1856
(336)454-6190
8/6/2019 Brentwood Village
4/21
rint - APP09-0124
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:
Brentwood is an existing USDA project that we are proposing to rehab. The rehab would address items
indicated as needs in CNA conducted by USDA. Additionally, we proposed adding new architecturalfeatures to the buildings and constructing a new office facility.
(b) Will tenant displacement be temporary? Yes(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(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (4 of 21)4/14/2009 12:58:15 PM
5.83 5.83
8/6/2019 Brentwood Village
5/21
rint - APP09-0124
(b) Describe flood mitigation if the project will have improvements within the 100 year floodplain:
ttps://www.nchfa.org/Rental/RTCApp/(S(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (5 of 21)4/14/2009 12:58:15 PM
8/6/2019 Brentwood Village
6/21
rint - APP09-0124
te Control
es the owner have fee simple ownership of the property (site/buildings)?No
If yes provide:
Purchase Date: Purchase Price:
If no:
(a) Does the owner/principal or ownership entity have valid option/contract to purchase the property?Yes
(b) Does an identity of interest (direct or indirect) exist between the owner/principal or ownership entity with the option/contractpurchase of the property and the seller of the property?YesIf yes, specify the relationship:
General Partner/ Managing Member
(c) Enter the current expiration date of the option/contract to purchase:
(D) Enter Purchase Price:
ttps://www.nchfa.org/Rental/RTCApp/(S(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (6 of 21)4/14/2009 12:58:15 PM
8/31/2009
2,290,000
8/6/2019 Brentwood Village
7/21
rint - APP09-0124
oning
esent zoning classification of the site:R-8
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(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (7 of 21)4/14/2009 12:58:15 PM
8/6/2019 Brentwood Village
8/21
rint - APP09-0124
wnership Entity
wner Name: Brentwood Village LLC
dress: PO Box 395
y: Jamestown State:NC Zip:
deral Tax ID Number of Ownership Entity: (If assigned)
ote: Do not submit social security numbers for individuals.
ntity Type: Limited Liability Company
ntity Status: To Be Formed
the applicant requesting that the Agency treat the application as Non-Profit sponsored? No
the applicant requesting that the Agency treat the application as CHDO sponsored? No
st all general partners, members,and principals. Specify nonprofit corporate general partners or members.ick [Add] to add additional partners, members, and principals.
Org: Brentwood Village Manager, LLC
rst Name: Norwood Last Name: Stone Function: Managing Member
ddress: PO Box 395
ty: Jamestown State: NC Zip: 27282
hone: Fax:
Mail: Nonprofit: No
Org: Brentwood Village Manager LLC
rst Name: Craig Last Name: Stone Function: Member
ddress: PO Box 395ty: Jamestown State: NC Zip: 27282
hone: Fax:
Mail: Nonprofit: No
ttps://www.nchfa.org/Rental/RTCApp/(S(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (8 of 21)4/14/2009 12:58:15 PM
27282
(336)454-6134 (336)454-6190
(336)454-6134 (336)454-6190
8/6/2019 Brentwood Village
9/21
rint - APP09-0124
nit Mix
e Median Income for Carteret county is $57,000.
w Income Units
Type # BRs Net Sq.Ft.Total
# Units#Units
MonthlyRent
UtilityAllowance
MandatoryServ. Fees
**TotalHousing Exp.
Gdn Apt 1
Gdn Apt 2
Utilities included in rents: Water/Sewer Electric Gas Other
mployee Units (will add to Low Income Unit total)
ype # BRs Net Sq.Ft.Total
# Units#Units
MonthlyRent
UtilityAllowance
MandatoryServ. Fees
**TotalHousing Exp.
tilities included in rents: Water/Sewer Electric Gas Other
rket Rate Units
ype # BRs Net Sq.Ft.Total
# Units#Units
MonthlyRent
UtilityAllowance
MandatoryServ. Fees
**TotalHousing Exp.
tilities included in rents: Water/Sewer Electric Gas Other
atistics
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
ttps://www.nchfa.org/Rental/RTCApp/(S(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (9 of 21)4/14/2009 12:58:15 PM
675 12 1 462 100 0 562
850 34 1 622 108 0 730
46 2 26692
46 2 26692
9 1
1,272
8/6/2019 Brentwood Village
10/21
rint - APP09-0124
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(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (10 of 21)4/14/2009 12:58:15 PM
39,397
38,250
6
6
0
http://www.nchfa.com/Rental/Mincomelimits.aspxhttp://www.nchfa.com/Rental/Mincomelimits.aspx8/6/2019 Brentwood Village
11/21
rint - APP09-0124
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
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(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (11 of 21)4/14/2009 12:58:15 PM
12 60
34 60
46
8/6/2019 Brentwood Village
12/21
rint - APP09-0124
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:USDA Assumable Loan
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(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (12 of 21)4/14/2009 12:58:15 PM
580,447 2.00 20 20
1,425,000 1.00 40 40
921,588 0 30 30 0
2,098,144
5,025,179
70
8/6/2019 Brentwood Village
13/21
rint - APP09-0124
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
her Loan 1 - USDA Assumable 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(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (13 of 21)4/14/2009 12:58:15 PM
14725 15287 15806 16279 16702 17074 17392 17651 17849 17982
18047 18040 17957 17795 17548 17213 16785 16259 15631 282
46547 46547 46547 46547 46547 46547 46547 46547 46547 46547
46547 46547 46547 46547 46547 46547 46547 46547 46547 46547
8/6/2019 Brentwood Village
14/21
rint - APP09-0124
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(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (14 of 21)4/14/2009 12:58:15 PM
2,090,000 2,090,000
61,000 61,000
1,340,000 1,340,000
84,060 84,060
29,701 29,701
90,886 90,886
96,339 96,339
30,000 30,000
3,960 3,960
3,825,946
12,000 12,000
17,889 17,889
147,587 140,207
7,500 7,500
8,000 8,000
8,100 8,100
4,300 4,300
8/6/2019 Brentwood Village
15/21
rint - APP09-0124
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(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (15 of 21)4/14/2009 12:58:15 PM
2,000
207,376
20,000 20,000
22,500 22,500
2,300
18,585
8,500 8,500
2,000
2,000
32,200
108,085
20,000 20,000
483,000 483,000
30,000 30,000
Other Basis Expense (s
Other Basis Expense (s
10,000
Other Non-basis Expen
Other Non-basis Expen
543,000
13,800
126,972
Other Reserve (specify)
Other Reserve (specify)
4,825,179 2,090,000 2,517,942
0
4,607,942 2,090,000 2,517,942
100.00% 100% 100%
8/6/2019 Brentwood Village
16/21
rint - APP09-0124
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 unit109,243
ttps://www.nchfa.org/Rental/RTCApp/(S(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (16 of 21)4/14/2009 12:58:15 PM
4,607,942 2,090,000 2,517,942
100.00% 100.00%
4,607,942 2,090,000 2,517,942
3.50 9.00
304,990 73,150 226,615
299,765 73,150 226,615
200,000
5,025,179
304,990
8/6/2019 Brentwood Village
17/21
rint - APP09-0124
arket Study Information
ease provide a detailed description of the proposed project:
entwood is an existing USDA project that we are proposing to rehab. The rehab would address itemsdicated as needs in CNA conducted by USDA. Additionally, we proposed adding new architecturalatures to the buildings and constructing a new office facility.
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:
new Community Building will be built iwth a playground, covered picnic
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(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (17 of 21)4/14/2009 12:58:15 PM
8/6/2019 Brentwood Village
18/21
rint - APP09-0124
ndscaping Plans:
e existing mature landscaping is well maintained and attractive. During the rehab, we will selectivelyune shrubs and trees and make selective additions to the landscaping.
erior Apartment Amenities:
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(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (18 of 21)4/14/2009 12:58:15 PM
8/6/2019 Brentwood Village
19/21
rint - APP09-0124
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.
rentwood Village is located near residentail and commercial land uses which are all trending in a positive
anner. Surrounding uses are well maintained. Directly adjacent to the site is the wall maintained elderlyciliity . Highway 70 and the surrouding are have healthy economic outlook with moderate managed
rowth.
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 suitable to the subject property with ax of commercial and residential use which further compliments the site. The surrounding land use patternin balance and looks to continue to grow positively.
TE SUITABILITY
dequate traffic safety controls (i.e. stop lights, speed limits, turn lanes). Burden on public facilitiesarticularly roads). Access to mass transit (if applicable). Visibility of buildings and/or location of project sign in relation to traffic corridors. The site is currently being used with adequate traffic safety controls in place.
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 and phpysical barriers that will delay project construction or adversly affecte tenants.
milarity of scale and aesthetics/architecture between project and surroundings.
urrounding projects are a mix of uses which compliment our existing community.
r each applicable neighborhood feature, enter distance from project in miles.
Grocery Store Community/Senior Center
ttps://www.nchfa.org/Rental/RTCApp/(S(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (19 of 21)4/14/2009 12:58:15 PM
6 16
8/6/2019 Brentwood Village
20/21
rint - APP09-0124
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(x5bjcljw2...F9C0F68660&SNID=096D960B66ED4300B0F901E8A02C2FF0 (20 of 21)4/14/2009 12:58:15 PM
. 6
68.16
6
23
6 .68
6 1.08
8/6/2019 Brentwood Village
21/21
rint - APP09-0124
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)