Other Year 15 Options
|
|
- Edward Baker
- 5 years ago
- Views:
Transcription
1
2 Other Year 15 Options MODERATOR Mark Shelburne Novogradac & Company LLP PANELISTS John Nunnery PNC Real Estate Rebecca Arthur Novogradac & Company LLP Bob Snow National Equity Fund Stephen Roger Affordable Housing Preservation Advisors
3 PNC Real Estate, Tax Credit Capital National purchaser of federal and state low income, historic, and new market tax credits Distribution platform includes syndicated funds, separate accounts and direct purchases (PNC account) $9B in equity under management, 130,000+ units Balance sheet and Agency lending, predevelopment equity, and acquisition loans on a select basis Formed Preservation Investments in 2013 as a way to provide capital (debt and equity) into the Year 15 space through our existing platform Completed 3 fund investments, started marketing our next fund earlier this year
4 PNC Preservation Investments Opportunity: provide debt and equity financing that can compete with non-lihtc/affordable buyers to slow the loss of affordable units Natural extension of the tax credit platform Underwriters, closers, fund managers, lending capability, LIHTC knowledge base, LIHTC developer and investor base First 3 rd party fund investments in 2012 New line of business started in Internal approvals 2014 SEC approvals 2015 First PNC-sponsored fund closing 2016 Additional investors, acquisitions 2017 Launched PNC Fund 2
5 PNC Preservation Investments NHP-Urban Atlantic Fund ($50M) Closed in August 2012 Acquired 9 properties, sold 1 1,319 units CT, MD, OH PNC Preservation Fund 1 ($100M) First closing December 2015 Final closing September 2016 Fully invested by January 2017 Acquired 13 properties, sold 1, started LIHTC on 2 1,960 units MA, IL, FL, AL, UT, VA, CT, MS PNC Preservation Fund 2 ($ M est.)
6 What Is Preservation? Acquisition of at-risk properties Expiring LIHTC, Section 8 Properties with contractual restrictions Intended disposition into LIHTC or affordable transaction Extension, i.e., Preservation of affordability What is NOT Preservation. Ownership of affordable housing without the intent to preserve affordability Renovation or historic preservation Renewal of a Section 8 contract Workforce housing Naturally occurring affordable housing
7 Multi-Investor LIHTC vs PNC Preservation Funds LIHTC Preservation Credits and Losses Form of Return Cash Yes Construction Risk No Yes Leasing Risk Yes, but Limited (Stabilized) Yes Developer Risk No Yes, but limited Operating Risk Yes Yes Compliance Risk Yes, sometimes Yes CRA Eligible Yes 7-8% Net Pre-Tax 1 (Tax Reform?) Returns 11%-12% Net Pre-Tax 1 Under 10% PNC Co-Investment Up to 25% 15 Years or longer Fund Life Approximately 10 Years ±15 Years Asset Hold Period 3-5 Years National, CRA, Secondary, Tertiary Markets National, CRA, Secondary
8 Acquisitions LIHTC or Subsidized, less than 20% market rate Contractual affordability restrictions no naturally affordable Expiring affordability within 15 years, prefer after year 15 but have completed year 11 deals GP and LP interests, 100% ownership Stable/predictable performers, no retenanting, no significant deferred maintenance Acquisition of partnership interests or fee simple New PNC balance sheet debt structured to match the asset strategy (assumptions are possible) Generally 11%-13% net IRR s Not a Value-Add Fund Not looking to do significant immediate repairs and push rents charged to low income residents, interim hold to get to a LIHTC transaction in order to renovate Can work as either a 9% or 4% transaction at exit
9 Developer Role Developers are a source of opportunities for fund investment Off market deals some are from the management portfolio Existing portfolio looking to cash out but retain some control (sell but retain the option to repurchase) For deals that are developer sourced: PNC executes the PSA, funds all costs Developer provides 3 rd party management for the fund Developer gets an option to purchase the property at FMV No equity required from the developer and no guarantees Developer applies/reapplies for credits/bond cap, solicits offers for LIHTC equity and debt, sources soft financing (if required), and closes Developer becomes the GP and the fund exits the transaction
10 Island Terrace Apartments Chicago 240 units including 1/3 HAP, 1/3 vouchers, Chicago Housing Trust subsidies Acquired in April 2015 for $19M Brought in new 3rd party mgmt Reduced expenses significantly (payroll and utilities) Improvements to security and hot water system Recently appraised for $24.9M LIHTC process started Syndication in block south of the Obama Presidential Library site Across the street from a proposed Tiger Woods PGA course
11 New Port Antonio Boston Apartments 227 units, 100% HAP 3 property portfolio ($104M) Acquired in Dec 2015 for $47M Retained existing management No major capital improvements LIHTC (4%) process started LIHTC syndication in mid 2018 Current HAP rents $400 below comparables (RCS) RCS adjustment in early 2018 GPR increase of approx. $1M is possible
12 Bolton North Baltimore Apartments 209 units Long term Section 8 contract Acquired by NHP-UA Fund in August 2013 for $22.5M Uniquely structured to avoid tax complications Negotiated a real estate tax reduction Received a bond allocation from the state of MD Received an allocation of 4% tax credits Closed August 2017
13 Contact Information John N. Nunnery Senior Vice President PNC Real Estate 23B 1 Market Beaufort, SC Tel: (843) John.Nunnery@PNC.com
14 Option 1 Do Nothing Willow Garden Reach Good Physical Condition Surplus cash able to keep up with repairs Ability exits to recapitalize through a refinance in year 25 when the exiting mortgages are paid off. Continued ownership supports GP through fees 10/12/2017 Page 14
15 Option 2 Refinance Pinochle Place Good Physical Condition Good Market with high rents and high occupancy and healthy NOI. Fully amortizing debt lock out ends year 15 with a high rate (8.16%) refinanced in a low interest rate environment to 4.5%. Continued ownership supports GP through fees 10/12/2017 Page 15
16 Option 3 4% LIHTC and New Soft debt Harrison Apartments & Adams Homes Local developer gained state and City support to combine the 2 projects in one new 4% Resyndication project Original state loan and bank loan paid off New state 1st mortgage City partially forgave 2nd mortgages New soft money awarded to project Page 16
17 NOI Dictates Options If the income to expense ratio looks like West or Columbus stay the course or refinance If the income to expense ratio looks like Harvard or RNE III will need gap loans and/or another LIHTC allocation $600,000 $500,000 $400,000 $300,000 $200,000 $100,000 $- West Park Columbus Park I Harvard Park II RNE III Gross Income Operating Expense Page 17
18 Distribution of Buyout Options (NEF Funds)
19 Option Distribution for NEF Projects in Year 14...
20
21 Sponsor intentions for Y16 and beyond 53% Hold and Operate 34% Refinance or 4% LIHTC with New Gap debt 10% Sold 3% 9% recapitalization
22 Recent Marketplace Dynamics Create Options and Challenges Rapidly rising rents, focus on multifamily as a real estate opportunity LIHTC portfolios trading at Year 15 and during extended use as a land-banking strategy, priced assuming flipped to market Entry of REIT and other real estate capital into market Page 22
23 Bob Snow National Equity Fund Page 23
24 Investor/Syndicator- Y-15 issues LPs want the $ they are entitled to under the documents LP/Syndicator has a fiduciary obligation to create value. Mitigate recapture risk and other liabilities Squeezed by Investor demands Where is my money and Pay me for consent. LP/Syndicator may have huge accrued loans and fees. LP feels they must drive the dispo process for max. value. LP has more experience creating value (closed hundreds) LP sees a nationwide demand and Greater Fool buyers.
25 GP/Sponsor Y-15 Issues GP delivered the Tax Credits which is why the LP invested. GPs believe they have preformed and lived up to commitments. GPs are emotionally invested its their property, their community. GPs see the operational problems, not the value. Think the LP should exit (for cheap) so they can figure out what to do with the property. Are horrified when the LP try s to force an exit and extract maximum value and proceeds. Are horrified to find that the syndicator is owned by new investors who want disposition $.. not new TC business.
26 Y-15 Current issues GPs getting rich on property sales (25M GP deal). LP/Investors getting rich on residuals (written down to 0 by yr. 11). Syndicators have tens of millions of accrued fees and loans. Newco investors buy syndicators for disposition residuals. Syndicator margins on acquisitions decline, Dispo profits up. LPs realize Capital Accounts can determine distributions. Residuals become more important than relationships, and new TC deals.
27 Issues = Confusion A Disciplined approach will result in better options and executions. Gather the information Identify critical information Create a valuation model to value and compare options Create a stakeholders memo (is your strategy sound?) Does your strategy add up? (do the math)
28 Info Determines Options The last three years of Audited Financial Statements. The Limited Partnership Agreement and amendments. Option Agreements & ROFR LURA and any other regulatory agreements Current Rent Roll and Operating Statement/Budget The (2) most recent site visit reports or Capital Needs Assessment,(if available). 2 years of Tax Returns including Form 8609 to determine placed in service date Loan documents. Appraisals or Brokers Opinion of Value (if available).
29 Using a Standard Valuation Model To Determine Strategy and Options Ask the questions: What s the market? Model should reflect current property and investment markets. What s possible? Do 4% executions work? Wait for the elusive 9%? Options? What s the highest and best use/value This changes with investment demand and policy changes such as states more liberal with Qualified Contract.
30 PRO FORMA REVIEW Historical Audit Quarterly Financials Pro Forma - Restricted Operating Income 9 Gross Rental Income 561, , , ,251 Vacancy 14% (79,895) 16% (87,760) 15% (83,493) 5% (33,063) Bad Debt and Concessions 1% (7,468) 0% - 0% - 1% (6,613) Other Income 16, , , , Total Income 490, , , ,666 Operating Expenses Management Fee 0% - - 0% - - 0% - - 4% 25, Admin/Misc. 111,649 1, ,646 1, ,969 1,796 99,742 1,558 Utilities 42, , , , Maint 150,659 2, ,216 3, ,267 2, ,048 2,845 Payroll 118,585 1,853 52, ,668 1,198 74,276 1,161 RE Taxes Insurance 26, , , , Marketing Land Lease 17, , , , Total Operating Expenses 468,164 7, ,359 6, ,860 7, ,721 7,308 Less: Replacement Reserve Deposits 12, , , , Net Operating Income 9,504 21,451 20, ,745 Hard Debt Service (3,864) DSCR 2.46 Net Cash Flow 5,640 Comments 2014 per unit TTM Q per unit Annualized per unit 2016 per unit No management fee - GP provides management services without compensation. Estimated Proforma income and expenses to match consultant's 2014 proforma
31 Unit Mix and Rental Income PRO FORMA REVIEW CONTINUED Current Current Utility Max Unrestr. Pro Section 8 Status # # SqFt AMI% Rent Allowance TC Market Forma BRs Units Per Unit Set Aside 1/17/12 a/0 1/31/12 Rent Rent Rent Section 8 Contract? No Efficiency/Studio % , Units (unit mix above) JR1BA/1BA % , Contractexpiration date 1BA/1BAFlat % , BA/1BA % , BA/1BADen % , BA/1BAFlat % , BA/1BADen % , BA/1BA % ,243 1,000 1,073 3x1 TH % ,427 1,070 1,047 4TH 1 1,000 60% ,573 1, , * Current rents includes excess S8rents. Historic Operations Last 5 YrAvg Per Audits Rent (EGI) 467, , , , , ,396 Expenses (419,367) (468,164) (412,278) (399,377) (445,824) (371,190) RR Deps (11,086) (12,792) (8,528) (8,528) (12,792) (12,792) NOI 37,333 9,504 15,204 18,765 30, ,414 Debt Service (40,490) (3,864) (42,980) (50,367) (51,581) (53,657) CashFlow (3,157) 5,640 (27,776) (31,602) (20,802) 58,757 5Yr Rent Growth -1.19% 5Yr ExpenseGrowth +26% 5Yr NOI Growth-91%
32 VALUATION SUMMARY Property Valuation Summary Property Price Per LP Proceeds LP Proceeds GP Proceeds GP Proceeds SCENARIO Value Unit (Waterfall) (Capital Acct) (Waterfall) (Capital Acct) Market Value (restricted) 2,009,935 31,405 1,471,903 1,074, ,443 4% Resyndication 1,240,138 19, , , ,048 9% Resyndication 2,112,948 33,015 1,572,856 1,124, ,919 ROFR Price 483,455 7, Option Price 3,147,845 49,185 2,587,055 1,631, ,019 Qualified Contract Price 4,766,116 74,471 Market Value ( no restrict) 3,147,845 49,185 2,587,055 1,631, ,019 LP Cash Flow Multiple 33,310 33,310 Refinance Scenario 1,130,953 - CONCLUDED SALE VALUE 2,000,000 31,250 1,462,167 1,069, ,574 Accrued SLP Fees & Proceeds 28,000 28,046 TOTAL TO LPs. 1,490,167 1,097,593 Capitalization Rate Analysis Comments Amount Rate 2015 NOI 9, % Avg 5 Yr. NOI 37, %
33 OPTION/ROFR & RESTRICTIONS Option Agreement and Right of First Refusal (ROFR) Market Value - Unrestricted 3,147,845 Debt Plus Taxes 483,455 LP Purchase Price - Exit Taxes - Option Price 3,147,845 ROFR Price 483,455 Debt Plus Taxes Calculation Outstanding Debt 483,455 LP Capital Account - Tax 35% - Gross up - Transfer Tax - Does Partnership have an Option Agreement? Option Price (Select One) Greater of Market Value or Debt Plus Taxes Market Value Other If "Other", enter Option Price Yes Does Partnership have a ROFR? Yes ROFR Price (Select One) Debt plus taxes Market Value Other If "Other", enter ROFR Price Summarize document(s) and specific location of provisions, including term, purchase price, and notice provisions Option and Right of First Refusal Agreement (10/18/1995): at the end of the compliance period. In the event there is a bona fide offer, XYZ has right of first refusal to purchase the property. The grantee is XYZ and has an 4-year option to purchase the property
34 BALANCE SHEET REVIEW Assets (Cash) Notes Partnership Assets, Depreciation & Amortization Cash 51,184 Book Value - Land Replacement Reserve - Buildings - Original Basis 4,210,959 Other Reserves - Accumulated Depreciation - Beg. of Year 1,743,363 Escrow Accounts - Accumulated Depreciation - End. of Year 1,853,629 Accounts Receivable 6,369 Annual Building Depreciation 110,266 Prepaid Expenses 2,138 Intangible Assets - Security Deposits 31,619 Accumulated Amort. - Beg. of Year - Other (specify) - Accumulated Amort. - End. of Year - Total Assets 91,310 Annual Amortization - Other Assets - Liabilities ) Total Annual Depreciation and Amort. 110,266 Accounts Payable (3rd party) 22,997 Total Book Value 2,357,330 Due to GP and affiliates Developer fee - Management fee - Supervisory Management Fee 61,500 Partner Capital Accounts Advances 49,201 Non-interest bearing advances to cover operating deficits Due to LP - GP Prior Year Increase (Decrease) (984) Due to SLP 28,000 Withdrawals & Distributions - 1st Mortgage Principal Accrued Interest 400,000 DC Dept. HCD: non-interest bearing, due in full in May In negotiations. - Ending Capital Account 171,671 2nd Mortgage Principal 83,240 DC Dept. HCD: monthly pmt of $322, including imputed interest. LP Prior Year Increase (Decrease) (97,467) Accrued Interest 215 s. Withdrawals & Distributions - 3rd Mortgage Principal - Ending Capital Account 1,607,445 Accrued Interest - 4th Mortgage Principal - SLP Prior Year Increase (Decrease) (10) Accrued Interest - Withdrawals & Distributions - Other Liabilities - Ending Capital Account (139) Total Liabilities 645,153 Co-GP Prior Year Increase (Decrease) Withdrawals & Distributions Ending Capital Account
35 Market Value and Qualfied Contract VALUATION ANALYSIS (INCLUDING 4% AND 9% EXECUTION) Market Value (w/restrictions) Qualified Contract Price Market Value (unrestricted) Pro Forma NOI 150,745 Net Equity to Partnership 2,994,868 Pro Forma NOI 236,088 Cap Rate 7.5 2,009,935 Outstanding Debt 483,455 Cap Rate 7.5 3,147,845 Less Extraordinary Capital Needs COLA Adjustment 143% Less Extraordinary Capital Needs Distributions - Total Property Value 2,009,935 Qualified Contract Price 4,766,116 Total Property Value 3,147,845 Reysndication 4% Resyndication 4% Credits 9% Resyndication 9% Credits SOURCES Acq. Basis SOURCES Acq. Basis Mortgage 82% 1,929,538 30,149 1,381,136 Mortgage 100% 1,607,948 25,124 2,222,760 Equity (4%) 1,367,000 21,359 Rehab Basis Equity (9%) 3,305,000 51,641 Rehab Basis State TC Equity 3,150,422 State TC Equity 3,113,728 New Soft 700,000 10,938 Annual credits New Soft - Annual credits Soft ,463 Assumed Soft ,586 Deferred Dev Fee - - Def Fee - - Total Sources 3,996,538 62,446 Total Sources 4,912,948 76,765 Debt forgiveness - Calc 4% S&U Debt forgiveness - Calc 9% S&U Rollover of soft - Rollover of soft - USES USES Acquisition 1,240,138 19,377 Appraised Property Value Acquisition 2,112,948 33,015 Hard Const Min=$3,875 1,536,000 24,000 2,009,935 Hard Const 1,536,000 24,000 Soft 640,000 10,000 Soft 640,000 10,000 Developer Fee 388,400 6,069 Dev Fee 432,000 6,750 Reserves 192,000 3,000 Reserves 192,000 3,000 Total Uses 3,996,538 62,446 Total Uses 4,912,948 76,765 Property Purchase Price 1,240,138 Purchase Price 2,112,948 Post-recycle CF 45,224 Post-recycle CF 22,612 Bond Allocating Agency: Application Deadline DCHFA LIHTC Allocating Agency: DCHFA Not Available Application Deadline Not Available Financing Assumptions for Resyndication Tax credits Tax-exempt bonds Taxable financing Credit Rates DDA No as of May-12 Rate 4.25% Rate 4.75% QCT Yes 4% 3.21% Term 30 Term 30 Other Basis Boost No 9% 9.00% DSC 1.30 DSC 1.15 Developer fee Price/credit 0.94 LTV Limit 80% LTV Limit 80% Acquisition 5% Rehab/unit 24,000 Rehab 15% Soft/unit 10,000 Reserves/unit 3,000 * Current loan underwriting standards are conservative, resulting in lower refinance proceeds and higher future cash flow
36 REFINANCE SCENARIO and CASH Refinance scenario Sources FLOW MULTIPLE Debt Terms (from Valuation Tab) Supportable Debt* 1,607,948 Rate 4.75% Less financing costs 2% (32,159) Term 30 Gross Financing Proceeds 1,575,789 DSC 1.15 Less capital needs - Cash and reserves 66,619 LTV Limit 80% Total Sources 1,642,408 Uses Valuation Prepayment penalty - Pro Forma NOI 150,745 Payoff mortgages 483,455 Value 2,009,935 Cap Rate 7.5% Refi Proceeds 1,158,953 LTV Limit 1,607,948 Distribution of Refinancing Proceeds Distributions - LP 1,130,953 New Debt Service (100,654) Distributions - GP - Distributions - SLP 28,000 Refi Cash Flow 150,745 LP Cash Flow Multiple Pro Forma Cash Flow 50,091 Value of Cash Flow LP Portion of CF - Cash flow multiple 6.7 see Cash Flow Waterfall for details Cash on cash yield 15% Value of cash flow (6.7x mult) - P'ship Assets (excl. Sec. Dep.) 50% 33,310 Value of Losses Value of losses (0.0x mult, 35% tax rate) - Losses multiple - LP tax rate 35% Total LP Value AS-IS 33,310 Assumption: 35% tax rate for corporate funds, 33% for public funds
37 Property Purchase Price Partnership Net PARTNERSHIP SALES TABLE Distribution of Proceeds (Waterfall) Repayment of debt and obligations due upon sale, other than amounts to Partners Residual Splits 49.99% 0.01% 50.00% Unpaid To LP, its Investor Contributions balance of Voluntary Loan LP SLP GP LP SLP GP Cash and 3rd Party Transaction Gross Sales Reserves A/P expenses Proceeds SLP Fees 2,000,000 66,619 (22,997) (70,000) 1,973, ,455 30,000 1,460, ,460,167 30,000-2,250,000 66,619 (22,997) (75,000) 2,218, ,455 30,000 1,705, ,705,167 30,000-2,500,000 66,619 (22,997) (80,000) 2,463, ,455 30,000 1,950, ,950,167 30,000-2,750,000 66,619 (22,997) (85,000) 2,708, ,455 30,000 2,195, ,195,167 30,000-3,000,000 66,619 (22,997) (90,000) 2,953, ,455 30,000 2,440, ,440,167 30,000-3,250,000 66,619 (22,997) (95,000) 3,198, ,455 30,000 2,685, ,685,167 30,000-3,500,000 66,619 (22,997) (100,000) 3,443, ,455 30,000 2,930, ,930,167 30,000-3,750,000 66,619 (22,997) (105,000) 3,688, ,455 30,000 3,175, ,175,167 30,000-4,000,000 66,619 (22,997) (110,000) 3,933, ,455 30,000 3,420, ,420,167 30,000-4,250,000 66,619 (22,997) (115,000) 4,178, ,455 30,000 3,502,770 49,201 56, ,597 3,559,356 30, ,799 4,500,000 66,619 (22,997) (120,000) 4,423, ,455 30,000 3,502,770 49, , ,097 3,681,831 30, ,299 4,750,000 66,619 (22,997) (125,000) 4,668, ,455 30,000 3,502,770 49, , ,597 3,804,307 30, ,799 5,000,000 66,619 (22,997) (130,000) 4,913, ,455 30,000 3,502,770 49, , ,097 3,926,782 30, ,299 Totals
38 Property Purchase Price Partnership Net PARTNERSHIP SALES TABLE Distribution Upon Liquidation of Partnership (Capital Accounts) Repayment of debt and obligations due upon sale, other than amounts to Partners Capital Account Splits Residual Splits 840, , % 0.01% 50.00% Unpaid balance of Voluntary Loan LP SLP GP LP SLP GP LP SLP GP Cash and 3rd Party Transaction Gross Sales Reserves A/P expenses Proceeds SLP Fees 2,000,000 66,619 (22,997) (70,000) 1,973, ,455 30,000 49, , , , ,046 1,043,952 30, ,175 2,250,000 66,619 (22,997) (75,000) 2,218, ,455 30,000 49, , , , ,546 1,166,427 30, ,675 2,500,000 66,619 (22,997) (80,000) 2,463, ,455 30,000 49, , , , ,046 1,288,903 30, ,175 2,750,000 66,619 (22,997) (85,000) 2,708, ,455 30,000 49, , , , ,546 1,411,378 30, ,675 3,000,000 66,619 (22,997) (90,000) 2,953, ,455 30,000 49, , , , ,046 1,533,854 30, ,175 3,250,000 66,619 (22,997) (95,000) 3,198, ,455 30,000 49, , , , ,546 1,656,329 30,163 1,028,675 3,500,000 66,619 (22,997) (100,000) 3,443, ,455 30,000 49, , , , ,046 1,778,805 30,188 1,151,175 3,750,000 66,619 (22,997) (105,000) 3,688, ,455 30,000 49, , ,928 1,060, ,060,546 1,901,280 30,212 1,273,675 4,000,000 66,619 (22,997) (110,000) 3,933, ,455 30,000 49, , ,928 1,182, ,183,046 2,023,756 30,237 1,396,175 4,250,000 66,619 (22,997) (115,000) 4,178, ,455 30,000 49, , ,928 1,305, ,305,546 2,146,231 30,261 1,518,675 4,500,000 66,619 (22,997) (120,000) 4,423, ,455 30,000 49, , ,928 1,427, ,428,046 2,268,707 30,286 1,641,175 4,750,000 66,619 (22,997) (125,000) 4,668, ,455 30,000 49, , ,928 1,550, ,550,546 2,391,182 30,310 1,763,675 5,000,000 66,619 (22,997) (130,000) 4,913, ,455 30,000 49, , ,928 1,672, ,673,046 2,513,658 30,335 1,886,175 Totals
39 If You Think you have a Strategy Test it Draft a compelling Memo to your stakeholders. Does the deal make sense for everyone? Draft Sources and Uses. Does everyone get Paid? Is there enough capital to execute?
40 DRAFT an Approval Memo to Stakeholders Memo TO: FROM: The General Partners of I L.P. and II L.P. RE: Offer to purchase the Limited Partner interests from Date: 8/19/2016 The Offer: offer $1,711,020 for the purchase of the Limited Partner interests in the I and II ( I) partnerships. A purchase price of $1,714,420 equates to combined property valuation of $32,000,000, which is an aggressive capitalization rate of 5.8% on the 2014 audited NOI of $1,884,434 and a capitalization rate of 5.7 % on the trailing 3 -year average NOI of $1,834,011. It is a capitalization rate of 6.34 % on the 2015 budgeted NOI of $2,028,677. Attachment A outlines the transaction costs and distribution of sale proceeds for a sale at $32,000,000. The General Partners understand that their offer differs from s initial valuation. They engaged several consultants to perform property valuations and engaged , the partnerships accountants and auditors, to calculate a distribution of proceeds fora hypothetical sale according the Partnership Agreements, the capital accounts and waterfalls as if the properties were sold and the partnership s assets liquidated. The significant differences between the LP and GP value of s LP interests are: 1. The L.P. capital accounts are $472,585 less than s estimate. The Partnership accountants state invested $2,000,000 in and $222,585 was returned in 2006 leaving a capital account balance of $1,717, s investment in I was $1,250,000 and $ 125,000 was returned in 2002 and $125,000 returned in 2003 leaving a capital account balance of $1,000,000.
41 I and II are encumbered with a first mortgage payable to Wells Fargo. The mortgage bears interest at 6.12% and matures in July of As of December 31, 2014, the outstanding combined mortgage balance was $18,972,771. The partnership accountants used $18,628,525 as the estimated mortgage balance for a theoretical sale date of February Valuation : The General Partner received a Broker s Opinion of Value from Marcus and Millichap, a valuation from Affordable Housing Preservation Advisors, and a full appraisal from CBRE. Values are for phases I and II. Marcus and Millichap s BOV range was between a low value of $30,500,000 and a high value of $33,100,000. Affordable Housing Preservation Advisors provided a range of values for various executions including recycling as 4 % and 9% tax credit. AHPA determined that $32,000,000 reflected the market value of the property as encumbered with rent restrictions. CBRE provided a full appraisal for the proposed refinancing updated as of June 15, 2015 and estimated value to be $31,600,000. The general partners determined that $32,000,000 was a fair valuation. Affordable Execution: AHPA ran analyses as a re-syndication of new 4% and 9% LIHTC. A 4% re-syndication would result in a value of $28,649,000 and would provide less proceeds to the partnership. A 9% re-syndication would result in a value of $29,834,000 and would provide less proceeds than a sale with the current restrictions to a market investor. Recapture Risk: The end of the 15 year compliance period for I ended on 12/31/2008. Its LIHTC units are income restricted until For II the 15 year compliance period ended on 12/31/2010 and its LIHTC units will be income restricted until A sale of partnership interests for I and II in 2015 would not pose any recapture risk for the Limited Partner.
42 Summary: The General Partners spent a considerable amount of time and money to accurately determine market value and to determine what sale proceeds each of the partners are entitled to receive in a disposition scenario according the waterfalls and capital accounts as determined by the partnership accountants. We hope this analysis will aid in s review and quick approval of this transaction. Notes : I - Bond Regulatory Agreement (4/30/92): For the longest period the loan is outstanding, the Qualified Project Period or 20 years after final closing: (a) at least 20% of the units (38 units) must be rented to Families whose income do not exceed 50% AMI; (b) an additional 9 units must be rented to Families whose income do not exceed 50% AMI; and (c) an additional 48 units must be rented to Families whose income do not exceed the limits for "Families of Limited Incomes." The borrower shall use its best efforts to give preference in renting units to holders of S8 vouchers, such that at least 9 of the units will be occupied by S8 voucher holders II - Bond Regulatory Agreement (12/29/1994): For so long as the Loan is outstanding or for the "Qualified Project Period," whichever is greater: (a) at least 25% of the units (26 units) must be rented to Families whose income do not exceed 50% AMI; and (b) at least 27% of the units (28 units) must be rented to families whose incomes do not exceed the limits for "Families of Limited Incomes". (*Qualified Project Period is defined as the period beginning on the first day on which at least 10% of the units are first occupied following the issuance of the Bonds and ending on the latest of (1) the date which is 15 yrs. after the date on which at least 50% of the units are first occupied following the issuance of the Bonds, (2) the first day on which no tax-exempt bond issued is outstanding, or (3) the date on which any S8 assistance terminates). Audit I & II subject to an ELIH Agreement which restricts the properties for a minimum of 30 years.
43 Property X Phases I and II Liquidation Analysis Phase I Phase II Total Property Value $20,480,000 $11,520,000 $32,000,000 Less transaction costs Broker fee ( assume sale to 3rd party) -$409,600 -$230,400 -$640,000 Estimated legal and closing -$32,000 -$18,000 -$50,000 Deferred maintenance -$1,971,200 -$1,108,800 -$3,080,000 prepayment penalty -$126,720 -$71,280 -$198,000 Transfer taxes (2.40%) -$491,520 -$276,480 -$768,000 Beginning Balance cash $202,488 $75,740 $278,228 GP Capital Contribution to pay Development Fee $662,722 $1,041,863 $1,704,585 Netting of A/Rs & APs $159,547 $68,216 $227,763 Mortgage Payoff -$11,906,453 -$6,722,072 -$18,628,525 Receipt / (Repay) of phase II Advance to Phase I -$989,701 $999,701 $10,000 Repay Operating Deficit Loan -$1,914,375 -$953,614 -$2,867,989 Pay Operating Deficit Loan Accrued Interest -$1,054,003 -$515,471 -$1,569,474 Repay Accrued Management Fees -$148,676 -$80,932 -$229,608 Repay Development Fee -$662,722 -$1,041,863 -$1,704,585 Other Accrued Expenses -$220,000 $0 -$220,000 Payment of Accrued Incentive Management Fee $0 -$313,090 -$313,090 Payment of Accrued Partnership Admin Fee $0 -$95,000 -$95,000 Payment of Accrued Investor Servicing Fee $0 -$95,000 -$95,000 Distributable Cash $1,577,787 $2,183,518 $3,761,305 Return of Remaining Limited Partner Equity $1,561,211 $1,000,000 $2,561,211 Minimum 1% Distribution to GP $16,576 $0 $16,576 Special Distribution to GP $0 $900,000 $900,000 Remaining Distribtion to related GP entity, Inc $0 $2,835 $2,835 Remaining Distribution to Limited Partner. $0 $113, $113,407 Remaining Distribution to GP Investment Ltd. P'Ship $0 $167,276 $167,276 $1,577,787 $2,183,518 $3,761,305 LP Total $1,561,211 $1,113,407 $2,674,618
44 Property X Phases l and ll Refinance: Sources and Uses updated: 4/6/2016 Sources At Closing 60 Days Post Closing Refinancing Proceeds $ 23,700, Est. Operating Cash at Property (to be returned to property post close) $ 300, Est. Escrows with Wells Fargo $ 407, Application Fee $ 25, TOTAL Sources $ 24,025, Uses Mortgage Payoff Est as of 3/31/2016 $ (18,431,239.67) good faith deposit returned post closing $ (237,000.00) $ 237, days, per diem prepaid for Wells for April payment, returned post close. $ 69, Per diem new loan for April payment $ (47,926.67) Real Estate Tax Escrow $ (261,400.68) Insurance Escrow $ (67,614.82) Completion reserve $ (6,438.00) Expenses to be paid by title company ( Lender Atty, Appraisal, Eng., Env.) $ (29,150.00) Title Insurance Fees & Edorsements (HUD Setl. Statement) $ (34,130.00) Lender Origination Fee $ (148,125.00) Borrower Legal and Advisory Fees (estimate) $ (35,000.00) County Recordation Tax (Estimate) $ (29,000.00) County Transfer Tax (Estimate) $ (30,450.00) To LP as payment for Phase I interests $ (1,600,000.00) To LP as payment for Phase ll interests $ (900,000.00) Total Uses $ (21,857,474.84) Net Available for Capital Improvement Escrow $ 2,167, Available after 60 days $ 713, Return property cash $ (300,000.00) Additional Deposit to Capital Improvement Escrow $ 413, Total capital improvement escrow $ 2,581,241.96
45 Lessons Learned Know your deal Knowledge = options Use a disciplined valuation model Put your strategy in writing sniff test Show real numbers both pre and post closing. Patience, Perseverance, Prozac
46 Other Year 15 Options MODERATOR Mark Shelburne Novogradac & Company LLP PANELISTS John Nunnery PNC Real Estate Rebecca Arthur Novogradac & Company LLP Bob Snow National Equity Fund Stephen Roger Affordable Housing Preservation Advisors
Retail Acquisition Example
Property Information Retail Acquisition Example Project Assumptions Acquisition Assumptions Property Name Retail Acquisition Example Project Type Acquisition Location Austin, TX Acquisition Cost $1,800,000
More informationContents TABLE OF CONTENTS
Contents CHAPTER 1 Low-Income Housing Tax Credits and Year 15 17 1.01 Introduction 17 1.02 Overview of the LIHTC Program 18 [1] Land Use Restriction Agreement (LURA) 20 [2] Extended-Use Period 21 1.03
More informationMassachusetts Housing Investment Corporation Accounting, Audit & Tax Workshop For the Year Ended December 31, 2016
Massachusetts Housing Investment Corporation Accounting, Audit & Tax Workshop For the Year Ended December 31, 2016 Presented By: Karen Kent, CPA, Partner, Kevin P. Martin & Associates, P.C. Kenneth Lund,
More informationMassachusetts Housing Investment Corporation Accounting, Audit & Tax Workshop For the Year Ended December 31, 2011
Massachusetts Housing Investment Corporation Accounting, Audit & Tax Workshop For the Year Ended December 31, 2011 Presented By: Marianne Heard, CPA, MST, Tax Director, Kevin P. Martin & Associates, P.C.
More informationMassachusetts Housing Investment Corporation Accounting, Audit & Tax Workshop For the Year Ended December 31, 2014
Massachusetts Housing Investment Corporation Accounting, Audit & Tax Workshop For the Year Ended December 31, 2014 Presented By: Karen Kent, CPA, Partner, Kevin P. Martin & Associates, P.C. Kenneth Lund,
More informationAnalyzing the Impact of the Financial Crisis on LIHTC Property Values. National Council of Affordable Housing Marketing Analysts November 9, 2009
Analyzing the Impact of the Financial Crisis on LIHTC Property Values National Council of Affordable Housing Marketing Analysts November 9, 2009 David Fournier dfournier@arausa.com THE CLIFF Total Apartments
More informationU.S. Housing Act of 1937
SERC/NAHRO Conference Norfolk, Virginia June 25, 2018 U.S. Housing Act of 1937 Another New Deal initiative designed to relieve conditions in the nation's housing stock This was the beginning of Public
More informationU.S. DEPARTMENT OF HOUSING AND URBAN DEVELOPMENT WASHINGTON, DC
U.S. DEPARTMENT OF HOUSING AND URBAN DEVELOPMENT WASHINGTON, DC 20410-8000 ASSISTANT SECRETARY FOR HOUSING- FEDERAL HOUSING COMMISSIONER Special Attention of: All Multifamily Hub and Program Center Directors
More informationAdvance Training on Section 202 Preservation/Refinancing. HAND Training April 6, 2017
Advance Training on Section 202 Preservation/Refinancing HAND Training April 6, 2017 Speakers Patrick Sheridan, Executive Vice President, Housing Volunteers of America www.voa.org Cindy Bridges/Marilynne
More informationCHAPTER TAX CREDITS AND SUBSIDY LAYERING. The Table of Contents
UNIT 12.0 PRESERVATION CHAPTER 12.10 TAX CREDITS AND SUBSIDY LAYERING The Table of Contents 12.10.1 Purpose.. I-1 12.10.2 Applicability.. I-2 12.10.3 Definitions and Acronyms... I-2 12.10.4 LIHTC s and
More informationUNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, DC FORM 8-K/A
UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, DC 20549 FORM 8-K/A CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event
More informationREPORT. DATE ISSUED: February 3, 2006 ITEM 103. Loan to San Diego Youth and Community Services for Transitional Housing (Council District 3)
1625 Newton Avenue San Diego, California 92113-1038 619/231 9400 FAX: 619/544 9193 www.sdhc.net REPORT DATE ISSUED: February 3, 2006 ITEM 103 REPORT NO.: HCR06-11 For the Agenda of February 10, 2006 SUBJECT:
More informationINTRODUCTION TO FEDERAL LOW INCOME HOUSING TAX CREDITS. 1. Applicable Percentage
INTRODUCTION TO FEDERAL LOW INCOME HOUSING TAX CREDITS I. THE TAX CREDIT GENERALLY a. Established under the Tax Reform Act of 1986. Essentially an effort to partially privatize the affordable housing industry.
More informationOpening Doors to Affordable Mixed-Use Development
Opening Doors to Affordable Mixed-Use Development 1 Housing Colorado October 5, 2016 2 Session Objectives Learn: The Basics of Low-Income and Historic Tax Credits, including recent Colorado LIHTC program
More informationHUD Section 8 Financing Financing Solution for HUD Section 8 Properties
HUD Section 8 Financing Financing Solution for HUD Section 8 Properties With flexibility and certainty of execution, we provide financing for multifamily properties supported by the U.S. Department of
More informationInvestment Terms. Glossary
Investment Terms Glossary DOOR Industry term used instead of Unit. T 12 Trailing 12 P&L (Profit & Loss). T 3 Trailing 3 P&L (Profit & Loss). PRO FORMA/UNDERWRITING Industry term referring to financially
More information*Multi-family Housing Preservation and Revitalization Program MPR USDA Rural Development
*Multi-family Housing Preservation and Revitalization Program MPR USDA Rural Development *Critical to Rural Infrastructure *Basic Facts: 515/514 Portfolio (1-1-08) 16,500 Properties with 458,090 Units
More informationDeveloper Non Managing Member- Historic Tax Credit Investor. Managing Member- Developer. Developer Fee Capital Contribution Tax Capital Contributions
Developer Managing Member- Developer Non Managing Member- Historic Tax Credit Investor Developer Fee Capital Contribution Tax Credits Capital Contributions Building Owner LLC/ Master Landlord Managing
More informationReal Estate & REIT Modeling: Quiz Questions Module 1 Accounting, Overview & Key Metrics
Real Estate & REIT Modeling: Quiz Questions Module 1 Accounting, Overview & Key Metrics 1. How are REITs different from normal companies? a. Unlike normal companies, REITs are not required to pay income
More informationEXECUTIVE SUMMARY PARTNERSHIP INFORMATION PARTNERSHIP NAME: GENERAL PARTNER: GUARANTOR: PROPERTY INFORMATION
EXECUTIVE SUMMARY PARTNERSHIP INFORMATION PARTNERSHIP NAME: GENERAL PARTNER: GUARANTOR: PROPERTY INFORMATION PROPERTY NAME: PROPERTY LOCATION: PROPERTY TYPE Rural Urban Suburban CONSTRUCTION TYPE: New
More informationUNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 10-Q
UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-Q ý QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the Quarterly Period Ended
More informationHousing 101: Getting Started Development Finance Basics
Housing 101: Getting Started Development Finance Basics 23 rd Annual Statewide Housing Conference February 26, 2014 1 Challenges to Developing Affordable Housing Costs the same to develop whether rents
More informationHousing Consortium of Everett and Snohomish County 2013 Affordable Housing 101. Paul Purcell President, Beacon Development Group
Housing Consortium of Everett and Snohomish County 2013 Affordable Housing 101 Paul Purcell President, Beacon Development Group Session Outline 1. What is affordable housing? How is it defined? Who does
More informationBridge Financing & Valuation Trends Amid a Changing CRE Landscape ARBOR.COM 800.ARBOR.10
Bridge Financing & Valuation Trends Amid a Changing CRE Landscape ARBOR.COM 800.ARBOR.10 Today s Speakers Gianni Ottaviano Senior Vice President, Structured Finance Production, Arbor Realty Trust, Inc.
More informationRFP REQUEST FOR PROPOSAL. for TAX CREDIT ADVISOR SERVICES. for BOULDER HOUSING PARTNERS. March 6, 2012 Requested Return: March 15, 2010
RFP 06-2012 REQUEST FOR PROPOSAL for TAX CREDIT ADVISOR SERVICES for BOULDER HOUSING PARTNERS March 6, 2012 Requested Return: March 15, 2010 Boulder Housing Partners 4800 Broadway Boulder, CO 80304 (720)
More informationGlossary. Administrative Fees:
Glossary Administrative Fees: Cost Certification: A fee payable to a management agent of a property for accounting and bookkeeping services, as allowed by PHFA or HUD. This fee is eligible only to properties
More informationLIHTC Advisors. The Oaks Apartments. GP Acquisition Opportunity. 84 Units 1911 North Kennedy Street Jerome, ID 83338
LIHTC Advisors The Oaks Apartments 84 Units 1911 North Kennedy Street Jerome, ID 83338 GP Acquisition Opportunity LIHTC Advisors 12639 W. Explorer Drive Suite 200 Boise, ID 83713 CONFIDENTIALITY & DISCLAIMER
More informationSTAG INDUSTRIAL ANNOUNCES SECOND QUARTER 2018 RESULTS
STAG INDUSTRIAL ANNOUNCES SECOND QUARTER 2018 RESULTS Boston, MA July 31, 2018 - STAG Industrial, Inc. (the Company ) (NYSE:STAG), today announced its financial and operating results for the quarter ended
More informationNew and Underused HUD FHA Preservation Strategies You Should Know About Wednesday, November 28, 2018
New and Underused HUD FHA Preservation Strategies You Should Know About Wednesday, November 28, 2018 Curtis H. Johnson, Jr., Moderator CCUSA Vice President, Housing Strategy The Housing Community of Practice-
More informationVillage at Parkway Lakes Fourplex Gosling and Kuykendahl Spring, TX 77379
Property Report Village at Parkway Lakes Fourplex Presented by: Fourplex Investment Group RE/Max Equity 295 West Center Street Provo, UT 84601 FIG is not a company, but a marketing platform. All information
More information$450,000 $63,425 $39, % PURCHASE PRICE NET OPERATING INCOME ANNUAL CASH FLOW CAP RATE
Executive Summary Key Property Metrics $450,000 $63,425 $39,143 14.1% PURCHASE PRICE NET OPERATING INCOME ANNUAL CASH FLOW CAP RATE $70,000 $60,000 $50,000 $40,000 $30,000 Annual Cash Flow Repairs, 8%
More informationConsolidated Financial Statements of ECOTRUST CANADA. Year ended December 31, 2016
Consolidated Financial Statements of ECOTRUST CANADA KPMG Enterprise TM Metro Tower I 4710 Kingsway, Suite 2400 Burnaby BC V5H 4M2 Canada Telephone (604) 527-3600 Fax (604) 527-3636 INDEPENDENT AUDITORS
More informationBaric Lawndale S. Karlov St Chicago, IL Buildings. 115 Total Units. Rehabbed Buildings with all Separate Mechanicals
For more information contact: MIC PROPERTIES micproperties@gmail.com 8 Buildings. 115 Total Units Rehabbed Buildings with all Separate Mechanicals Large Units with an Attractive Mix (86-3BR and 29-2BR)
More informationCONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATED FINANCIAL STATEMENTS Dundee Real Estate Investment Trust Consolidated Balance Sheets (unaudited) June 30, December 31, (in thousands of dollars) Note 2004 2003 Assets Rental properties 3,4
More informationNational Housing Trust Fund. Alissa Ice Missouri Housing Development Commission
National Housing Trust Fund Alissa Ice Missouri Housing Development Commission Purpose The National Housing Trust Fund (HTF) is a new affordable housing production program that will complement existing
More informationU.S. Department of Housing and Urban Development Community Planning and Development
U.S. Department of Housing and Urban Development Community Planning and Development Special Attention of: Notice: CPD 98-1 All Secretary's Representatives All State/Area Coordinators Issued: January 22,
More informationHUD RAD (Rental Assistance Demonstration) Overview
HUD RAD (Rental Assistance Demonstration) Overview Who is? Company formed in 1991 Headquartered in Bedford, N.H. with 5 offices nationwide, family owned Approved We have recapitalized to finance Apartment,
More informationPerry Farm Development Co.
(a not-for-profit corporation) Consolidated Financial Report December 31, 2010 Contents Report Letter 1 Consolidated Financial Statements Balance Sheet 2 Statement of Operations 3 Statement of Changes
More informationRiver Trace Apartments (fka River Trace Senior Apartments) MMRB 2000 Series V / 4% HC C
Page 1 of 10 To: From: Brantley Henderson Florida Housing Finance Corporation Thais Pepe, Senior Credit Underwriter First Housing Development Corporation Date: Subject: River Trace Apartments (fka River
More informationFour (4) Factors in Investment Definition: Investment
Introductions Your name Where you work Your job responsibilities How long you have been in the industry What you hope to get from this class Chapter 1: Investments Agenda 2 Investments Adding Value to
More information17 CFR Ch. II ( Edition)
229.1110 trustee s removal, replacement or resignation, as well as how the expenses associated with changing from one trustee to another trustee will be paid. Instruction to Item 1109. If multiple trustees
More informationAtwater ave Fiscal Year Beginning January 2019
10-Year After Tax Cash Flow Analysis INITIAL INVESTMENT Purchase Price + Acquisition Costs - 1st Mortgage + Total Loan Fees and Points Initial Investment $949900 $9499 $474950 $4750 $489198 MORTGAGE DATA
More informationLow Income Housing Tax Credits 101 (and a little beyond 101) James Lehnhoff, Municipal Advisor
Low Income Housing Tax Credits 101 (and a little beyond 101) James Lehnhoff, Municipal Advisor 9/29/2017 1 Affordable Housing Need What is Affordable? Overview Why do affordable housing projects need financial
More informationRolling Out RAD Webinar Q&A
Rolling Out RAD Webinar Q&A Hosted by Ballard Spahr LLP on March 14, 2012 Q What are PEL and UEL? A The PEL is the Project Expense Level and the UEL is the Utility Expense Level. These, along with add-ons,
More informationTax Credits 101. Wednesday, November 7 10:45am 12:00pm
Tax Credits 101 Wednesday, November 7 10:45am 12:00pm Today s Panel Kevin Clark Ohio Housing Finance Agency (OHFA) Brian Graney Ohio Capital Corporation for Housing Meg Manley PIRHL, LLC Tim Swiney Wallick
More informationCRA/LA, a Designated Local Authority Successor Agency to The Community Redevelopment Agency of The City of Los Angeles
Successor Agency to The Community Redevelopment Agency of The City of Los Angeles Community Redevelopment Agency of the City of Los Angeles Table of Contents Independent Accountant s Report on Applying
More informationInnovations in Solar Financing for Non-Profits and Affordable Housing CESA Workshop on Deploying Solar in Public and Affordable Housing
Innovations in Solar Financing for Non-Profits and Affordable Housing CESA Workshop on Deploying Solar in Public and Affordable Housing Bracken Hendricks CEO, Urban Ingenuity October 17, 2017 Ingenuity
More informationAchieved record annual revenues of $110.0 million for 2018, representing an increase of 5.8%
Clipper Realty Inc. Announces Fourth Quarter and Full-Year 2018 Results Reports Record Annual Revenues, Record Annual Income from Operations and Record Quarterly and Annual Adjusted Funds from Operations
More informationMEADOW PARK SENIOR HOUSING ASSOCIATION / MEADOW PARK SENIOR APARTMENTS HUD PROJECT NO. 127 EE021. Financial Statements and Single Audit Reports
MEADOW PARK SENIOR HOUSING ASSOCIATION / MEADOW PARK SENIOR APARTMENTS HUD PROJECT NO. 127 EE021 Financial Statements and Single Audit Reports Table of Contents Independent Auditor s Report 1 2 Financial
More informationCRE Proforma Development Project Summary of Before Tax Cash Flows by Year
CRE Proforma Development Project Input Data Marginal Tax Bracket 25.0% Mortgage LTV 75% Developer Cost of Carry 15.0% Depn Recovery Rate 20.0% Amort Term (Years) 30 Going Out Cap Rate 9.0% Capital Gain
More informationHABITAT FOR HUMANITY OF GREATER NEW HAVEN, INC. AND SUBSIDIARY Consolidated Financial Statements December 31, 2009
HABITAT FOR HUMANITY OF GREATER NEW HAVEN, INC. AND SUBSIDIARY Consolidated Financial Statements December 31, 2009 HABITAT FOR HUMANITY OF GREATER NEW HAVEN, INC. AND SUBSIDIARY CONSOLIDATED FINANCIAL
More informationExtra Space Storage Inc. Reports 2017 Fourth Quarter and Year-End Results
Extra Space Storage Inc. Reports 2017 Fourth Quarter and Year-End Results February 20, 2018 SALT LAKE CITY, Feb. 20, 2018 /PRNewswire/ -- Extra Space Storage Inc. (NYSE: EXR) (the "Company"), a leading
More informationCC HOLDINGS GS V LLC INDEX TO FINANCIAL STATEMENTS. Consolidated Financial Statements Years Ended December 31, 2011, 2010 and 2009
INDEX TO FINANCIAL STATEMENTS Consolidated Financial Statements Years Ended December 31, 2011, 2010 and 2009 Report of PricewaterhouseCoopers LLP, Independent Auditors...................................
More informationGlendale, California - PS Business Parks, Inc. (AMEX: PSB), reported operating results for the fourth quarter and the year ending December 31, 2001.
News Release PS Business Parks, Inc. 701 Western Avenue P.O. Box 25050 Glendale, CA 91221-5050 www.psbusinessparks.com For Release: Immediately Date: January 30, 2002 Contact: Mr. Jack Corrigan (818) 244-8080,
More informationUnderstanding the Economics & Financing Structures of Moderately Priced Life Plan Communities
Understanding the Economics & Financing Structures of Moderately Priced Life Plan Communities 2 Today s Presenters Wayne Olson, Executive Vice President, Volunteers of America National Services Steve Kuhns,
More informationValue Fluctuations in a Real Estate Investment Financed with Debt
Working Draft of New Case Study 4A Value Fluctuations in a Real Estate Investment Financed with Debt (which will be added to AICPA Accounting and Valuation Guide Valuation of Portfolio Company Investments
More informationHousing Trust Fund Developer Advisory Group. Options and Considerations Related to the HTF Operating Assistance and Operating Assistance Reserves
Housing Trust Fund Developer Advisory Group Options and Considerations Related to the HTF Operating Assistance and Operating Assistance Reserves The national HTF Developers Advisory Group (http://bit.ly/1sj1uop)
More informationREVISED REPORT TO THE HOUSING AUTHORITY OF SAN DIEGO
REVISED REPORT TO THE HOUSING AUTHORITY OF SAN DIEGO DATE ISSUED: October 3, 2016 REPORT NO: HAR16-035 ATTENTION: SUBJECT: Chair and Members of the Housing Authority of the City of San Diego For the Agenda
More informationTRANSMITTAL THE COUNCIL THE MAYOR TRANSMITTED FOR YOUR CONSIDERATION. PLEASE SEE ATTACHED. ERIC GARCETTI Mayor. To: Date: 10/25/2016.
TRANSMITTAL To: Date: 10/25/2016 THE COUNCIL From: THE MAYOR TRANSMITTED FOR YOUR CONSIDERATION. PLEASE SEE ATTACHED. (Ana Guerrero) ERIC GARCETTI Mayor 4! ;: f I P r 'A n. \ IN Los Angeles HOUSING + COMMUNITY
More informationThe Housing Authority of the County of Contra Costa. Subsidy Layering Review Checklist for Low-Income Housing Tax Credit Projects
The Housing Authority of the County of Contra Costa Subsidy Layering Review Checklist for Low-Income Housing Tax Credit Projects Projection Name: Location: Narrative description of project including: Sources
More informationAffordable Housing Program Implementation Plan
Affordable Housing Program Implementation Plan June 22, 2018 Policy Information Document Title: Affordable Housing Program Implementation Plan Content Owner: Certification of Compliance Contact: Director
More informationNSP Rental Basics: A Primer on Using Rental Projects to Meet NSP Obligation and 25% Set-Aside Requirement. About this Tool
NSP Rental Basics: A Primer on Using Rental Projects to Meet NSP Obligation and 25% Set-Aside Requirement About this Tool Description: This tool is intended for NSP grantees and their partners seeking
More informationReal Estate & REIT Modeling: Course Outline
Real Estate & REIT Modeling: Course Outline Click Here to Sign Up Now for the BIWS Real Estate & REIT Modeling Course The topics in Real Estate & REIT Modeling teach you everything you need to know about
More informationFully Stabilized 24-Unit Property at 11% Cap Rate!
Fully Stabilized 24-Unit Property at 11% Cap Rate! To Insert a Picture here, click inside this box with your mouse, then click on "INSERT PIC" button on the right and select the picture 24 Units consisting
More informationARLINGTON COUNTY, VIRGINIA. County Board Agenda Item Meeting of September 24, 2016
ARLINGTON COUNTY, VIRGINIA County Board Agenda Item Meeting of September 24, 2016 DATE: September 20, 2016 SUBJECT: Allocation of Fiscal Year 2017 Affordable Housing Investment Fund (AHIF) loan funds for
More informationDSHA Underwriting Guidelines
DSHA Underwriting Guidelines NOTE: All applicants must utilize DSHA s LIHTC Application Part II - Pro Forma. No addition of tabs, changes to formulas, or manipulations of any kind are allowed. Any deviations
More informationBRIDGE ATTAINABLE HOUSING SOCIETY
BRIDGE ATTAINABLE HOUSING SOCIETY Financial Statements Index to the Financial Statements Page INDEPENDENT AUDITOR'S REPORT 1 FINANCIAL STATEMENTS Statement of Financial Position 2 Statement of Operations
More informationLOSP Policies and Procedures Manual and Lease Addenda Training. July 10, 2018 at San Francisco Main Library, Koret Auditorium 1:00pm-2:00pm
LOSP Policies and Procedures Manual and Lease Addenda Training July 10, 2018 at San Francisco Main Library, Koret Auditorium 1:00pm-2:00pm Questions and Answers 1. If the LOSP head of household has to
More informationQualified Contract Process
Qualified Contract Process Summary The Omnibus Budget Reconciliation Act of 1989 required that all properties receiving an allocation of Housing Credit after December 31, 1989 are subject to an "extended
More informationANALYTICS & MANAGEMENT OF MIXED INCOME PROPERTY
MIXED INCOME PROPERTY CFO FORUM NEIGHBORWORKS AMERICA TRAINING INSTITUTE KANSAS CITY, MISSOURI Presented by Len Tatem (Tatem Consulting LLC) & John Kelley (CNAHS/HRI Cambridge, MA) DEFINING MIXED-INCOME
More informationPreserving and recapitalizing Affordable housing today
Preserving and recapitalizing Affordable housing today A Webinar sponsored by Multi-Housing News June 4, 2015 David A. Smith dsmith@recapadvisors.com +1 (617) 502-5913 Slide 1, 6/4/2015 The Game of Homes
More information1173 Fortune Boulevard, Shiloh, Illinois Office (618) Fax (618)
6,240 Sq. Ft 2 levels 100% Leased to Long Term Tenants 10.22% CAP Rate based on actual Low Operating Expenses New Roof & Remodeled 1 st Floor Located in Copper Bend Sale: $550,000 ($88.14 per Sq. Ft.)
More informationBRIDGING THE GAP: LEVERAGING ENERGY EFFICIENCY, FINANCING, AND UTILITY INCENTIVES FOR MODERATE REHAB PROJECTS
BRIDGING THE GAP: LEVERAGING ENERGY EFFICIENCY, FINANCING, AND UTILITY INCENTIVES FOR MODERATE REHAB PROJECTS ACEEE ENERGY EFFICIENCY AS A RESOURCE SEPTEMBER 22, 2015 Mark Pignatelli, ICF International
More informationCOLLABORATE. INNOVATE. ACCELERATE.
VIA EMAIL April 27, 2018 Mr. Robert Iber Acting Deputy Assistant Secretary Office of Multifamily Housing U.S. Dept. of Housing and Urban Development 451 7 th Street SW Washington, D.C. 20410 Attention:
More informationAHP Implementation Plan March 24, 2017 Effective March 25, 2017
AHP Implementation Plan March 24, 2017 Effective March 25, 2017 Document Title: Content Owner: Certification of Compliance Contact: Policy Information Affordable Housing Program Implementation Plan Director
More informationHistoric Tax Credits: Leveraging History to Rebuild Legacy Cities. Jason Yots, Esq. ~ November 14, 2016
Historic Tax Credits: Leveraging History to Rebuild Legacy Cities Jason Yots, Esq. ~ November 14, 2016 Today s Discussion Why do legacy cities need tax credits? The historic tax credit program The Mattress
More informationDefinitions. CPI is a lease in which base rent is adjusted based on changes in a consumer price index.
Annualized Rental Income is rental revenue under our leases on Operating Properties on a straight-line basis, which includes the effect of rent escalations and any tenant concessions, such as free rent,
More informationPS Business Parks, Inc. Reports Results for the Quarter Ended September 30, 2018
News Release PS Business Parks, Inc. 701 Western Avenue Glendale, CA 91201-2349 psbusinessparks.com For Release: Immediately Date: October 23, 2018 Contact: Jeff Hedges (818) 244-8080, Ext. 1649 PS Business
More informationSubject to the following limitations: 40 years on a fully amortizing basis. Subject to market conditions.
HUD SECTION 221(D)4 MORTGAGE INSURANCE PROGRAM FOR NEW CONSTRUCTION AND SUBSTANTIAL REHABILITATION OF MARKET RATE RENTAL HOUSING Cambridge Realty Capital Companies and the HUD Section 221(d)4 Program provide
More informationEVERGREEN COURT SENIOR HOUSING ASSOCIATION / EVERGREEN COURT SENIOR APARTMENTS HUD PROJECT NO. 127 EE013
EVERGREEN COURT SENIOR HOUSING ASSOCIATION / EVERGREEN COURT SENIOR APARTMENTS HUD PROJECT NO. 127 EE013 Financial Statements and Single Audit Reports Table of Contents Independent Auditor s Report 1 2
More informationBasics of Commercial Real Estate Transactions Day Two
Basics of Commercial Real Estate Transactions Day Two John Rockwell, Partner Energy October 12, 2016 PG&E refers to the Pacific Gas and Electric Company, a subsidiary of PG&E Corporation. 2010 Pacific
More informationCap Rate Trends, Methodology and Analysis. Dane R. Anderson MAI, CCIM Appraisal & Litigation Services Director
Cap Rate Trends, Methodology and Analysis Dane R. Anderson MAI, CCIM Appraisal & Litigation Services Director 1 Quickly The Income Approach Basis of the Approach Present worth of future benefits Two Methods:
More informationRequest for Proposals Wake County Affordable Housing Development Program for Tax Credit Developments
2015 Request for Proposals Wake County Affordable Housing Development Program for Tax Credit Developments 1) STATEMENT OF PURPOSE AND PROGRAM SUMMARY Wake County s Department of Housing and Community Revitalization
More informationCPACE Financing Overview
CPACE Financing Overview Commercial Property Assessed Clean Energy (CPACE) Introduction CPACE is an innovative financing tool that enables building owners to fund 100% of the cost of energy efficiency
More informationOffering Memorandum th Avenue Brooklyn, New York Asking Price: $6,000,000 E X C L U S I V E L Y L I S T E D B Y :
Offering Memorandum 6701 5 th Avenue Brooklyn, New York 11220 Asking Price: $6,000,000 E X C L U S I V E L Y L I S T E D B Y : Maria Barbatsis-Savidis Licensed Real Estate Salesperson Brooklyn Office Tel:
More informationMECKLENBURG MANOR APARTMENTSs A 51 UNIT MULTI-FAMILY INVESTMENT OPPORTUNITY 719 EAST FERRELL STREET, SOUTH HILL, VIRGINIA 23970
:: A CBRE RICHMOND MULTI-HOUSING OPPORTUNITY MECKLENBURG MANOR APARTMENTSs A 51 UNIT MULTI-FAMILY INVESTMENT OPPORTUNITY 719 EAST FERRELL STREET, SOUTH HILL, VIRGINIA 23970 Part of the CBRE affiliate network
More informationCore Value Add Opportunistic
Equity Investment Styles Core Value Add Opportunistic Leverage up to 50% up to 65% 65% up to? Target Returns 8% - 12% 12% - 18% >18% Target above 20% Return Source Mostly income Some appreciation Mostly
More informationILLINOIS HOUSING DEVELOPMENT AUTHORITY
ILLINOIS HOUSING DEVELOPMENT AUTHORITY FINANCIAL REPORTING GUIDELINES FOR MORTGAGORS OF MULTIFAMILY HOUSING PROJECTS * IMPORTANT UPDATES * PLEASE READ The Illinois Housing Development Authority ( IHDA
More informationFinancing Solar Projects for Public and Affordable Housing. February 15, 2018
Financing Solar Projects for Public and Affordable Housing February 15, 2018 Housekeeping Join audio: Choose Mic & Speakers to use VoIP Choose Telephone and dial using the information provided Use the
More informationThe Neponset 400 Neponset Avenue Boston, MA 02122
Location, Location, Location Approx 210,000 per day traffic count jfitzgerald@remax.net Phone: (617) 268-5100 Fax: (617) 268-5160 738 E Broadway Boston, MA 02127 www.baystateliving.com Table of Contents
More informationMINNEAPOLIS SMALL AND MEDIUM MULTIFAMILY ACQUISITION LOAN PROGRAM GUIDELINES (SMMF Pilot)
I. PURPOSE OF PROGRAM MINNEAPOLIS SMALL AND MEDIUM MULTIFAMILY ACQUISITION LOAN PROGRAM GUIDELINES (SMMF Pilot) The SMMF Pilot loan program is designed to be a pilot partnership between the Land Bank Twin
More informationEXHIBIT C Page 1 of 6. October 15, 2015
Page 1 of 6 Mr. Brantley Henderson Director of Multifamily Programs Florida Housing Finance Corporation 227 North Bronough Street, Suite 5000 Tallahassee, FL 32301 Re: Northbridge Apartment Homes on Millenia
More informationLAPACO PAPER PRODUCTS LTD.
LAPACO PAPER PRODUCTS LTD. 5200 J.A. Bombardier Street Longueuil, Quebec TABLE OF CONTENTS Section Photographs & Location Maps 1 Project Summary 2 The Location 3 Lapaco Paper Products Ltd. 4 Investment
More informationEXHIBIT E LOW INCOME HOUSING TAX CREDIT APPLICATION REQUIREMENTS
EXHIBIT E LOW INCOME HOUSING TAX CREDIT APPLICATION REQUIREMENTS A. Application for Tax Credit Reservation or Tax-Exempt Bond Conditional Commitment shall Include: 1. Complete application form (current
More informationWausau Community Development Authority Balance Sheet September 30, 2017 Low Rent (46 Scattered Sites) Voucher (Sec 8) Riverview Terrace Business Activity ** Business Activity II Redevelopment (Fund 01)
More informationIrvine Community Land Trust
Financial Statements Irvine Community Land Trust June 30, 2016 CONTENTS Page Independent Auditor's Report 3 Statement of Financial Position 4 Statement of Activities 5 Statement of Functional Expenses
More informationEDGEFRONT REALTY CORP. MANAGEMENT S DISCUSSION AND ANALYSIS For the three-month period ended March 31, 2013
EDGEFRONT REALTY CORP. MANAGEMENT S DISCUSSION AND ANALYSIS For the three-month period ended March 31, 2013 May 30, 2013 MANAGEMENT S DISCUSSION AND ANALYSIS The following management s discussion and analysis
More informationPublic Storage Reports Results for the Quarter Ended March 31, 2017
News Release Public Storage 701 Western Avenue Glendale, CA 91201-2349 www.publicstorage.com For Release Immediately Date April 26, 2017 Contact Clemente Teng (818) 244-8080, Ext. 1141 Public Storage Reports
More informationThe Basics of Commercial Real Estate
The Basics of Commercial Real Estate A Layman s Guide to Getting Started Michael Shields, CCIM Apartment / Investment Broker michael@svmultifamily.com 408-354-7470 Agenda The Commercial Real Estate Market
More informationDraft Roosevelt Income Restricted Housing Analysis
APPENDIX F Draft Roosevelt Income Restricted Housing Analysis Prepared for: Presented by: Sound Transit May 5, 2016 C/o Jeff Lehman, KPFF 1601 5th Avenue, Suite1600 Seattle, WA 98101 (206) 622 5822 Jeff.Lehman@kpff.com
More information