HomeMy WebLinkAbout09-17-2015 Housing and Community Development CommissionAgenda
Housing & Community Development
Commission
Dale Helling Conference Room, City Hall
Thursday, September 17, 2015
6:30 P.M.
Call meeting to order
2. Approval of the June 18, 2015 minutes
3. Public comment of items not on the agenda
4. Staff/commission comment
5. Nominate and elect officers
6. Public meeting & approval of the FY15 Consolidated Annual
Performance & Evaluation Report (CAPER) — online at
www.icgov.org/actionp/an
7. Tentative schedule of project monitoring visits in FY16
8. Discussion and recommendation regarding Walden Ridge proposal
by Southgate Development Services
(i) Southgate Development Services requests to pay off their CDBG
loan for the Wetherby Condos South L.L.C. project and have these
funds applied to the rehabilitation of units on Sylvan Glen Court
(Walden Ridge Townhomes) and requests City support for a Iowa
Workforce Housing Credit application.
9. Adjournment
MINUTES PRELIMINARY
HOUSING AND COMMUNITY DEVELOPMENT COMMISSION
JUNE 18, 2015 — 6:30 PM
HELLING CONFERENCE ROOM, CITY HALL
MEMBERS PRESENT: Peter Byler, Michelle Bacon Curry, Dorothy Persson, Christine
Ralston, Rachel Zimmermann Smith, Angel Taylor
MEMBERS ABSENT: Andrew Chappell, Jim Jacobson, Bob Lamkins
STAFF PRESENT: Marcia Bollinger, Tracy Hightshoe
OTHERS PRESENT: Karen DeGroot, Becci Reedus, Beth Ritter Ruback, Crissy
Canganelli, Mark Sertterh
RECOMMENDATIONS TO CITY COUNCIL:
By a vote of 6-0 the Commission recommends approval of Amendment #2 to the Annual Action
Plan with the following limitation: $93,750 HOME to The Housing Fellowship to acquire one
property at 1896 N. Dubuque Road. Balance of $56,250 to be placed into a competitive
application process.
CALL TO ORDER:
Zimmermann Smith called the meeting to order at 6:30 PM.
CONSIDER A RECOMMENDATION TO CITY COUNCIL ON AMENDMENT #2 OF THE
FY2015 ANNUAL ACTION PLAN:
Hightshoe explained the need for Amendment #2 to the FY15 Annual Action Plan. For HOME,
grantees have two years to commit HOME funds to eligible projects or the funds get returned to
HUD and no longer available for local use. Last year $200,000 was allocated to The Housing
Fellowship but they were unable to locate land for a LIHTC project. These funds need to be
reallocated. Additionally any HOME program income the City receives is added to the HOME
commitment calculation. Hightshoe mentioned that the City had all the HOME commitments in
place this year, but then Regency Place, a LIHTC project on Scott Boulevard, recently changed
ownership. The LLC stayed the same, but the ownership on top of the LLC changed and during
that ownership change they paid off the City's loan early, an amount of $90,000. Then a few
weeks ago, Extend the Dream Foundation sold their property and paid back their CDBG loan
($122,000) because they will no longer offer micro -enterprise services at that site. The CDGB
funds are not within a time limit situation but there was $50,000 of HOME money from the three
residential units on that property that was also repaid to the City at the closing. The City needs
to commit over $200,000 to HOME projects by July 31 or the funds will be recaptured by HUD
and not available for local use.
Due to time constraints, staff spoke to The Housing Fellowship (THF) to see if they could
acquire up to two properties in areas with little affordable rental housing opportunities within
approximately a month. The Housing Fellowship identified 1896 North Dubuque Road and
signed purchase agreement on that property to use for affordable rental housing. There was a
second property on the west side, but that fell through just earlier today. Hightshoe said $93,000
of the $140,000 available could be committed to the 1896 North Dubuque Road project. Also
Mayor Youth Employment Program, who identified sites with accepted purchase offers, was
September 15, 2015
Page 3
listed as a CDBG project and nowwill receive HOME funds; CHARM Homes, LLC will receive
the CDBG funds. That should take care of committing all the needed available HOME funds by
the deadline.
So therefore, amendment # 2 is that The Housing Fellowship is awarded $150,000 to purchase
two properties, one already identified at 1896 North Dubuque Road property and then continue
to look for a second property.
Community Mental Health Center recently paid back $125,000 of CDBG funds they received in
2012 as they sold their building and relocating. Due to the CDBG rule for reversion of assets, if
the property is sold before five years, the funds must be repaid as the site is no longer providing
the required services.
Therefore there is about $250,000 of CDBG funds that will need to be allocated. The application
process for those funds will reopen soon and therefore there will be a mid -year funding round.
Byler asked if the remaining HOME $47,000 could be put in the mid -year funding allocation, and
the Commission just vote tonight to approve The Housing Fellowship to purchase the one
identified unit.
Persson asked if the whole amount could be put into the mid -year funding allocation, but
Hightshoe said the majority has to be committed or returned to HUD.
Zimmermann Smith questioned why only The Housing Fellowship was contacted regarding
these additional funds. Hightshoe explained that due to time constraints, there was not enough
time to have an open allocation round. An entity had about a month to find a property and staff
needs about a month to go through the environmental review process and amendment process
once a site had been identified and an accepted purchase offer obtained. THE is one of only two
Community Housing Development Organizations (CHDOs) in Iowa City. HACAP is the other
CH DO, but typically relies on additional funding for support services for their transitional housing
units. The City had no funds available for support services, so THE was a reasonable choice.
CHDOs must verify their capacity to administer HOME funds annually and are a "preferred"
entity under the HOME program. HOME rules require 15% of the annual entitlement award be
awarded to eligible CHDOs. Thus due to tight time constraints and limited CHDOs in Iowa City,
THE was contacted. Zimmermann Smith commented that perhaps the Commission should have
been consulted and this not just been a City Staff decision.
Byler also commented that perhaps notice could have been posted and shared with other
organizations so that they might be able to apply for these funds. Hightshoe did note that staff
looked at the City's highest needs, which is affordable rental housing and there was no time for
an open round. Entities could not just apply for a project; they had to have an accepted
purchase offer due to the tight time schedule.
Persson noted a couple concerns. First she feels this group would not have been able to
respond quickly and second there is no need to create a new non-profit if an existing non-profit
can do the work. So when looking at who to allocate the money to, it needs to be given to an
organization with a record of being able to put it to the best use. She acknowledges that City
Staff acted the best they could with the time they had.
Byler moved to approve Amendment #2 to the FY15 Annual Action Plan with the
following limitation: $93,750 HOME to The Housing Fellowship to acquire one property at
1896 N. Dubuque Road. Balance of $56,250 to be placed into a competitive application
process.
September 15, 2015
Page 4
Taylor seconded the motion.
A vote was taken and the motion carried 6-0.
DISCUSS AND CONSIDER APPROVAL OF FUNDING PRIORITIES FOR FY2017 AID TO
AGENCIES APPLICATIONS:
At the April meeting, you requested guidance on funding priorities for future Aid to Agencies
applications and allocation of funds. Since then a committee comprised of five city staff drafted
priorities based on projects that meet critical need (priories listed on June 16, 2015 memo). The
priorities are based on project type, not organizations applying. One organization can have
several projects of different priorities. The Commission may: 1) approve the priorities as
presented, 2) approve revised priorities, or 3) not approve any priorities. If approved, the
priorities would be provided to applicants of Aid to Agencies funding for the coming cycle that
starts this summer.
Byler noted he does like the idea of having priorities. Bacon Curry commented on making sure
certain demographics were given the same priority as others, especially those that have no
other funding sources.
Byler asked about homeless services. Hightshoe said there is not a specific category for
'homeless,' the "other public services" category is used.
Byler moved to approve the priorities as outlined by staff with the other public services
limited to only homeless services.
Persson seconded the motion.
A vote was taken and the motion carried 6-0
APPROVAL OF APRIL 16, 2015 MINUTES:
Bacon Curry moved to approve the minutes of April 16, 2015.
Byler seconded the motion.
A vote was taken and the motion carried 6-0.
PUBLIC COMMENT OF ITEMS NOT ON THE AGENDA:
None.
ORGANIZATION OVERVIEW AND PROJECT UPDATE (PLAYGROUND) FROM ARC OF
SOUTHEAST IOWA:
Karen DeGroot, Executive Director of Johnson County Crisis Center updated the Commission
on the project. The playground is not only used by the kids at ARC but also neighborhood kids.
She also commented on the services ARC offers. Respite Care offers families relief from the
daily care of their family member with a disability, Supported Community Living program allows
individuals with disabilities to work toward specific goals with the help of skilled professionals,
and the Summer Camps are at full capacity.
September 15, 2015
Page 5
ORGANIZATION OVERVIEW AND PROJECT UPDATE (RAPID REHOUSING) FROM
SHELTER HOUSE:
Crissy Canganelli, and Mark Sertterh updated the Commission on the Rapid Rehousing project.
Sertterh said the project offers housing assistance to homeless by paying for rental deposits
and six months' rent. Additionally they counsel the folks for the six months so that they can
continue to be successful in the future. They have currently assisted six applicants. Canganelli
added that this project has allowed their organization to make and maintain relationships with
landlords and other agencies to continue to build on this program. She noted the sustainability
of the housing is very important to this program and they work with the renters to make sure
they can sustain a budget and continue to live in the apartment after the six months of
assistance.
Canganelli also shared some of the other project updates from Shelter House, she said they are
right on target with number of people served and assisted.
STAFF/COMMISSION COMMENT:
The Commission discussed a celebration or press release to recognize the landlords and other
members of the community that help assist with agencies and their projects.
ADJOURNMENT:
Taylor moved to adjourn.
Persson seconded the motion.
A vote was taken and motion carried 6-0.
HOUSING AND COMMUNITY DEVELOPMENT COMMISSION
ATTENDANCE RECORD
NAME
TERM EXP.
11/20/14
1/15/15
2/19/15
3/12/15
4/16/15
6/18/15
9/17/15
BACON CURRY, MICHELLE
9/1/2016
O/E
X
X
X
O/E
X
BYLER, PETER
9/1/2017
X
X
X
X
X
X
CHAPPELL, ANDREW
9/1/2015
O/E
X
X
X
O/E
O/E
JACOBSON, JIM
9/1/2017
X
X
X
X
X
O/E
LAMKINS, BOB
9/1/2016
---
---
X
X
X
O/E
PERSSON, DOTTIE
9/1/2016
X
X
X
X
X
X
RALSTON, CHRISTINE
9/1/2015
X
O/E
X
X
O/E
X
TAYLOR, ANGEL
9/1/2017
X
O/E
X
O
X
X
ZIMMERMANN SMITH,
RACHEL
9/1/2015
X
X
X
X
X
X
Key:
X
= Present
O
= Absent
O/E
= Absent/Excused
= Vacant
� r
-`= CITY OF IOWA CITY
"TY�F'�wA"TV MEMORANDUM
Date: September 10, 2015
To: Housing and Community Development Commission
From: Community Development Staff
Re: September 17 Meeting
The following is a short description of the September agenda items. If you have any
questions about the agenda, or if you are unable to attend the meeting, please contact
Kris Ackerson at 356-5247 or Kristopher-Ackerson@Iowa-City.org.
Nomination & Election of Officers
Every September, the commission nominates and elects a chair and vice chair. The
commission will nominate and vote for these two positions at this meeting.
Public Hearing & Approval of the FY15 Consolidated Annual Performance
Evaluation Report (CAPER)
The CAPER is a HUD required document that the City must submit to HUD within 90
days of the end of the plan year. The report describes the federally funded activities
undertaken by the City and its partners, and the accomplishments for federal fiscal year
2014 (City FY15). A draft of the CAPER is online at www.icgov.org/actionpIan for your
review and comment. At this meeting, we will be asking HCDC to approve the document
for submission to HUD.
Tentative schedule of project monitoring visits in FY16
Staff will invite entities to HCDC meetings to discuss the status of their projects:
November 19
o The Housing Fellowship
• FY15 Acquisitions on Dubuque Road and Abbey Lane
• FY15 Rehab of Keokuk Court and Hawaii Court
• FY16 CHDO Operating
o Systems Unlimited
• FY16 Acquisition of three SRO units
o Mayor's Youth
• FY16 Acquisitions on Shamrock Drive and Elmridge Avenue
February 18
o Habitat for Humanity
• FY15 Property acquisition and construction for two homes on
Prairie Du Chien Road
o CHARM Homes
• FY16 Acquisition of eight single -room -occupancy (SRO) units
o Shelter House
0 FY15 Rapid Rehousing Program
September 15, 2015
Page 8
March 17
o Neighborhood Centers of Johnson County
• FY16 Daycare operations (Aid to Agencies)
• FY16 Broadway Neighborhood Center Rehab
o Domestic Violence Intervention Program
• FY16 Shelter operations (Aid to Agencies)
• FY16 Facility rehab
o Crisis Center
• FY16 Emergency Assistance Program
Discussion and recommendation regarding Walden Ridge proposal by Southgate
Development Services
Southgate Development Services requests to pay off their CDBG loan for the Wetherby
Condos South L.L.C. project and have these funds applied to the rehabilitation of units
on Sylvan Glen Court (Walden Ridge Townhomes) and requests City support for a Iowa
Workforce Housing Credit application. See proposal attached for reference.
SouthGate
C O M P A N I E S
DEVELOPMENT• CONSTRUCTION
HOMES •PROPERTY MANAGEMENT
September 11, 2015
Kris Ackerson, Community Development Planner
City of Iowa City
410 E. Washington Street
Iowa City, IA 52240
Re: Walden Ridge Rehabilitation of Existing Multi -family housing — Housing and Community Development
Commission
Dear Kris,
As you know, SouthGate applied for and received CDBG funds in 2012 for the Rehabilitation of the Orchard
Place condos at 1956-1960 Broadway Street in Iowa City. Bilam Properties LLC (a SouthGate Companies
entity) is the current owner of 47 units in Walden Ridge Townhomes and under contract to acquire 6 more units
for a total of 53 units.
We believe the public -private partnership between SouthGate Companies and the City of Iowa City on Orchard
Place is a success we can both celebrate. As of this letter, we have only 1 vacancy of the 108 units in this
project. Furthermore, City staff has shared with us the study of service calls by the Iowa City Police
Department and how it has been dramatically reduced between 2010 and 2015.
This is a story that we would like to repeat at Walden Ridge on the west side of Iowa City. Unfortunately, some
of the service calls have concentrated in this area as well as Pheasant Ridge to the north. There have been
serious violent crime calls at Pheasant Ridge with shootings and drug -related incidents going on there, as
reported by the media SouthGate's desire is to prevent Walden Ridge from becoming like the former
Broadway Condos or a current Pheasant Ridge.
Bilam Properties LLC would like to apply for a $600,000 grant to help fund acquisitions of the 6 units as well
as provide funding for rehabilitation. This would include new cabinets, flooring, appliances, light factures, and
the like. Our estimate is $20,000 per unit. 8 of the units have already been rehabbed. Total rehab cost is
projected to be $900,000. Our experience indicates we are able to attract a higher quality resident when the
units are rehabbed. We are requesting a grant due to the higher cost relative to value or acquisition cost. The
Walden Ridge Townhomes are worth approximately $70,000 each so putting $20,000 into them is a significant
expense.
In addition to this request, the Walden Ridge Homeowners Associated Board voted, in early 2015, to approve a
long-term budget including $500,000 over 5 years to replace facades, fix landscaping, fix sidewalks and steps,
and repair retaining walls and decks.
I have attached a summary of sources and uses of funds for the project as well as a pro -forma cash flow
projection indicating the project will work at normal market rents and vacancies, historical operating expenses,
and a 15-year term on conventional bank financing.
755 MORMON TREK BLVD I PO BOX 1907 1 IOWA CITY, IA 52244-1907 1319 3374195 1 SOUTHGATECO.COM
In addition, I've attached the draft of our Workforce Housing Tax Credit Application. We would like to have
your support via a Letter of Support for our application.
Let me know what questions you may have.
Sincer C//��%��
Je Wa ilove
Chief Operating Officer
Proposed Rehabilitation Project - 53 Walden Ridge Townhomes
Sources of Funds
$ 600,000 CDBG Grant
$ 54,000 Workforce Housing Tax Credits Sales
$ 343,750 Workforce Housing Tax Credits Inv TC
$ 2,439,750 Conventional Bank Loan
$ 3,437,500 Total
Uses of Funds
$ 2,537,500 Purchase Units/Refinance Debt
$ 900,000 Rehab 45 units at $20k/unit
$ 3,437,500 Total
Walden Ridge Townhomes - 53 units
9/3/2015
Income:
Expenses:
Rent Income
Other Rental Income
Tenant Reimb & Other Misc
Gross Rental Income
Less: Vacancy
Net Rental Income
Managment Fee
Accounting Fees
RE Taxes
Repairs & Maintenance
Insurance
Utilities
HOA Dues
Capitalized Expenditures
Misc
Total Expenses
Net Operating Income
12131/2011
12/31/2012
9/30/2013
12/31/2014
12/31/2016
12 months
12 months
12 months
15 months
12 months
Company-pmpamd
Gompaery-prepared
Reviewed
Reviewed
comPany.pnqMred
Actual*
Actual*
Actual**
Actual"
Pro -forma Comments
455,501.00 483,718.00 491,529.00 464,300.00
9,028.00 6,246.00
24,500.00
23,664.00
20,371.00
26,010.00
1,200.00
1,200.00
85,632.00
85,201.00
80,083.00
100,886.00
98,834.00
105,233.00
63,441.00
80,824.00
393.00
1,289.00
7,110.00
8,257.00
3,252.00
18,313.00
115,890.00
57,067.00
95,880.00
119,850.00
46,706.00
256,006.00
634,680.00 Asking Rents - not increased for post -rehab
30,781.98
1,200.00
91,012.05
15,900.00
1,465.96
16,520.66
124,020.00
79,466.00 (46,855.00) 197 485.00 56 832 00 304,738.95
Loan Payments - 231,540 00
Assume Loan of $2,440k; 5.00%; 15-year amortization
Excess Cash Flow
Debt Service Coverage
73,198.95
1.32
3% Using Market vacancy
5% 1702.1
Used 2012
Used Prior Year as 12 months + 6 new w
$300/unit/yr est replcmt reserves post -rehab
Used 2012 + 6 new units
Used Prior Year as 12 months
New fees - $195/unit/month
Non -Recurring
Used 2012
*These years include pooling with Landweber's 4 units.
**These years include only the 47 units we currently own (the pro -forma includes the 6 units we are under contract to purchase).
Valuation
Estimated Value at cap rate of: 7.00% $ 4,353,414
7.25% $ 4,203,296
7,50% $ 4,063,186
Per unit avg: $ 82,139.88
$ 79,307.47
$ 76,663.89
Application
95226 - Workforce Housing Tax Incentive Program
134822 - Walden Ridge Townhomes
Workforce Housing Tax Credits
Status: Editing
Submitted
Date:
Applicant Information
Project Officer
Organization Information
AnA User Id JWADDILOVE@IOWAID
Org
Organization
Southgate Development Services, LLC
First Name' J
Jerry Waddilove
Name:*
Organization
Firs[ Name Middle Name last Name
Title:
Type:*
For -Profit— Privately Held
Email:* jwaddilove@southgateco.com
Tax ID:
Address:* 755 Monson Trek Blvd
DUNS:
Organization
Website:
www.southgateco.com
city Iowa City Iowa 52246
Address:
755 Mormon Trek Blvd
City State/Pmvinae Postal Code/Zip
Phone:* 319-621-0412
Phone Ex. Iowa City Iowa 52246
Program AreaWforce Housing Tax Credits City Stare/Pmvinae Postal Code/Zip
sn
Of Interest* 9 Phone: 319-337-4195
Fax: Ext.
Fax:
Cover Sheet -General Information
Authorized Official
Name*
Jerry Waddilove
Title*
Chief Operating Officer
Organization*
SouthGate Companies
Ilrarr areas individual, plea'eprwiderour First and Last Name.
Address*
755 Mormon Trek Blvd
City/Stateow
Iowa City Iowa 52246
CM State Zip
Telephone Number*
319621-0412
E-Mail*
jaddilove@southgateco.com
Fiscal Officer/Agent
Please enter the-Fisscal Officer' for your Organization.
If you are an Individual, please provide your First and Last Name.
Name* Jerry Waddilove
Title
Organization SouthGate Companies
Address 755 Mormon Trek Blvd
city/State/Zip Iowa City Iowa 52246
CM State np
Telephone Number 319-621-0412
E-Mail jaddilove@southgateco.Com
County(ies) Participating,
Involved, or Affected by this Johnson County
Proposal*
Congressional District(s)
Involved or Affected by this 2nd - Rep David Loebsack (D)
P Congressional Map
repose
Iowa Senate District(s)
3739, 43
Involved or Affected by this
,
Proposal*
Districtmap
Iowa House District(s)
Involved or Affected by this
74, 77, 85, 86
Proposal*
District Map
Applicant Information
Applicant Name: (legal entity Bilam Properties LLC
appWng for award)*
Contact Information
Elected Official
Jerry
Waddilove
Salutation Contact First Name Contact last Name
Chief Operating Officer
Contact Title
755 Mormon Trek Blvd
Address
Iowa City
Iowa 52246
C,ILY
State 4p Code
319-621-0412
jaddilove@southgateco.com
Phone
E-mail
LLC
Entity Type
IA
Iowa Secretary, of
state businea number
Federal Taxpayer in number
City or County
Salutation First Name last Name Suffix
Tide
Local Sponsor/Contact
Project Information
Project name or alias:
Project Address
Address
Address 2
Iowa
Chy stare
Phone
Salumtlon First Name
TMIP
address
Address 2
Zip +4
Fax E-mail
la3 Name
City shah, ZIP +4
Phone Fax E-mail
Walden Ridge Townhomes
Various 2400 Shady Glen Ct
Address
Iowa City Iowa 52246
CO state ZIP Cade
Is the project seeking Low
Income Housing Tax Credits No
(UHTC)?
suffix
If yes, please indicate the
amount of LIHTC eligible
$0.00
basis:
Eligible projects under the Workforce
Housing Tax Incentive Program must fall into one of four categories.
Category of proposed
project:
Rehabilitation, repair, or redevelopment dilapidated units
pment of � dated dwelling
Has the IEDA designated the
community where the project
will take place as a
Yes
distressed workforce housing
community?
Please provide a brief
The Walden Ridge Townhomes project is a collection of 25 4-plex townhome residential
description of the proposed
units in Iowa City, Iowa of which we will own 47 units. The townhomes have various
housing development project:
addresses on Shady Glen Ct, Sylvan Glen Ct, Mossy Glen Ct, Clearwater Ct, and
(500 character limit)
Bittersweet Ct. The townhomes are within one mile of Kum & Go, Faraway Grocery,
University of Iowa Community Credit Union, Hartig Drug, and various retail. A bus stop for
the Iowa City Area Transit system is adjacent to the project.
Describe why assistance The townhomes were built in the early 1980's and served as rental units since that time.
through the Workforce
Housing Tax Credit program The units have deteriorated due to deferred maintenance on the interior by various owners
is needed for the project to and on the exteriors due to age.
proceed.
(500 character limit) This housing stock is starting to show negative trends of calls for service to Iowa City
Police. We would like to prevent the housing stock from becoming like another we
redeveloped on the Southeast side of Iowa City.
Describe why the current Due to high demand from Iowa students for rental units as well as population growth,
housing market is not housing costs are one of the highest in Iowa. Real median housing values increased
meeting the community's between 2000 and 2012 while real median income decreased. The number and percentage
housing needs? of families in poverty increased from 2000 to 2012. Food re
(500 character limit) P P/servi ng jobs and office
support jobs comprise over 25°k. Research has indicated a healthy market is one with
about 12 affordable units per 1000, whereas Iowa City market has about 3.
When completed and available for occupancy, will the units meet the United Statos Department of Housing and Urban Development's
housing quality standards and all applicable
safety standards? Yes
Does the project include local matching funds for the project in an amount equal to at least $IpOOo par dwelling
unit to be developed?
Type of local match:
Does the project involve
rehabilitation, repair,
redevelopment or
preservation of a historic
property as defined in Iowa
Code Section 404A.1(2)?
Proposed end date of
project:
Units
Housing
Activity
Activity #1
Activity 42
Activity #3
Activity #4
Totals
Yes
Other Reimbursement
No
08/01/2016
The pmpoeed pmje& MUS be completed within three (3) years fmm date Ne pmject's mghtemd by iEn0.
Housing Activity
Rehabilitation, repair, or redevelopment of dilapidated
dwelling units
WHTC-Budget
Project Expenditures (RESIDENTIAL ONL V9
Expense
Building
Acquisition
Land Acquisition
Site Development
(including
demolition)
Unit Type Unit # of Units in
Ownership Project
Multi -
Family Rental 47
47
Expense Amount
$2,537,500.00
$0.00
$0.00
Construction
(materials only)
$450,OOD.OD
Construction
(labor and
$450,000.00
operations)
Architect/Engineer
Fees
$0.00
Building Permits
and Fees
$0.00
Construction Loan
Interest
$0.00
Sub -Total
$3,437,500.00
All Other Soft
Costs
$0.00
Total
$3,437,500.00
Cash Sources (UP -FRONT FUNDS ONLY)
Source
Amount Status
WHTC Equity
Credit Equity Only)
$397,750.00
for plied
LIHTC Equity (Tax
$0.00
Credit Equity Only)
Historic Tax Credit
Equity (State Tax
$0.00
Credit Equity Only)
Historic Tax Credit
Equity (Federal Tax
$0.00
Credit Equity Only)
B rownfiel d/Grayfi eld
Credit (Tax Credit
$0.00
Equity Only)
HOME (Loan)
$0.00
HOME (Grant or
Forgivable Loan)
$0.00
FHLB Affordable
Housing Program
$0.00
(Loan)
FHLB Affordable
Housing Program
(Grant or Forgivable
$0.00
Loan)
USDA-RD (Loan)
$0.00
USDA-RD (Grant or
Forgivable Loan)
$0.00
Local Match (Loan)
$0.00
Local Match (Grant
or Forgivable Loan)
$600,000.00
Applied
for
Local Match
(Property Tax
$0•00
Abatement or
Refund)
Local Match (In -
kind)
$0.00
Developer (Cash or $0.00
Equity)
Private Lender $2,439,750.00 for
(Loan)
All Other Public $0.00
Sources (Loan)
All Other Public
Sources (Grant or $0.00
Forgivable Loan)
Total $3,437,500.00
Estimated Amount of Assistance
Source
Workforce
Housing
Tax Credit'
Sales Tax
Refund
(on
materials
only)
Total
Estimated
Workforce
Housing
Incentives:
Requested Award
Option A Option B
$283,750.00 $706,000.00
$27,000.00 $27,000.00
$310,750.00 $732,000.00
Cost per Unit
NOTE. per unit cost cannot exceed $200,000 per unit
or $250, 000 per unit if project InvnNes historic property
as defined in Iowa Code Section 404A. 1(2).
Sub -Total
Residential
$3,437,500.00
Costs
(from above)
Numberof
47
Units:
Cost per
$73,138.30
Unit:
Is the
applicant
requesting a yes
Sales Tax
Refund for
the project?
If yes, Is the
applicant
requesting a
Sales Tax
Refund for
the project in
an amount No
less than
what is
shownabove
(Estimated
amount}?
If Yes, enter
revised $54 000.00
amount
requested
Is the
applicant
requesting
Workforce Yes
Housing Tax
Incentive
Credits for
the project?
If yes, is the
applicant
requesting a
Workforce
Housing Tax
Incentive for
the project in No
an amount
less than
what is
shown above
(Estimated
amount}?
If Yes, enter
revised $343,750.00
amount
requested
Acknowledgement
1 understand amounts calculated are estimates based
on initial application information provided to IEDA.
Amounts of assistance estimated are maximum
amounts and could be less depending on final protect
costs. Award amounts under the Worxferce Housing
Tax Incentive Program will not be inaeased should
project costs increase.
understand:
Yes
I understand compliance fees imposed in Iowa code
Section 15.330(12) shalt apply to air Workforce Housing
Tax Incentive Program agreements.
Understand:'
Yes
Required Attachments
Attachment Description Name Type Size
Resolution in
support of the
housing project
by the null
community
where the
housing project
will be located:
Documentation
of local match null
to project:
Documentation
of all secured
funding null
sources for the
project:
Project map: null
Affidavit stating
the Business
has not, within
the last 5-
years, violated
state or federal
environmental null
and worker
safety statues,
rules, and
regulations:
Download
a sample
affidavit here