Laserfiche WebLink
EXHIBIT 1 <br />Judson Brown, City of Santa Ana March 1, 2017 <br />Santa Ana Arts Collective: Financial Gap Analysis Page 10 <br />4, A $146,000 capitalized operating reserve Is provided. This equates to three months of <br />operating expenses and debt service payments on the permanent loan supported by the <br />Project's income. <br />S. The Tax Credit fees are estimated at $97,000 based on the following: <br />a. A $2,000 application fee; <br />b, A $410 per unit monitoring fee; and <br />C. Four percent (4%) of the gross Tax Credit proceeds for one year. <br />KMA estimates the total financing costs at $2.06 million, <br />Total Development Costs <br />As shown in Table 1, KMA estimates the total development costs at $34.13 million, which <br />equates to approximately $588,700 per unit. In comparison, the Developer estimates the total <br />development costs at $34,18 million, or $589,300 per unit. This equates to a less than 1% <br />differential, which can be considered Inconsequential, <br />Stabilized Net Operating Income <br />The Project's funding sources are likely to include City Housing Opportunity Ordinance (HOO) in - <br />lieu fees, HOME Program funds, CDSG funds, AHSC funds, and 9% Tax Credits. The Project's <br />income and affordability standards must comport with the most stringent of the following <br />standards; <br />1. income Restrictions: The tenants' household incomes cannot exceed the strictest of: <br />a. HOME Program income restrictions as defined under United States Code, Title <br />26, Section 142(d)(2)(B), <br />b. Federal Low Income Housing Tax Credits income restrictions defined under <br />United States Code, Title 26, Section 142(d)(2)(B). <br />2. Affordability Restrictions; Rents applied to all the units must reflect the most stringent <br />of.- <br />a. <br />f: <br />a. HOME Program rents published annually by HUD; and <br />b. Tax Credit rents published annually by ICAC, <br />17030015NAma! <br />19090,014.007 <br />