Lender Narrative – New Construction Section 232 – 2 Stage, Initial Firm Submission |
U.S. Department of Housing and Urban Development Office of Residential Care Facilities |
OMB Approval No. 2502-0605 (exp. 03/31/2018) |
Public reporting burden for this collection of information is estimated to average 63 hour(s). This includes the time for collecting, reviewing, and reporting the data. The information is being collected to obtain the supportive documentation which must be submitted to HUD for approval, and is necessary to ensure that viable projects are developed and maintained. The Department will use this information to determine if properties meet HUD requirements with respect to development, operation and/or asset management, as well as ensuring the continued marketability of the properties. This agency may not collect this information, and you are not required to complete this form unless it displays a currently valid OMB control number.
Warning: Any person who knowingly presents a false, fictitious, or fraudulent statement or claim in a matter within the jurisdiction of the U.S. Department of Housing and Urban Development is subject to criminal penalties, civil liability, and administrative sanctions.
Privacy Act Notice: The Department of Housing and Urban Development, Federal Housing Administration, is authorized to collect the information requested in this form by virtue of: The National Housing Act, 12 USC 1701 et seq. and the regulations at 24 CFR 5.212 and 24 CFR 200.6; and the Housing and Community Development Act of 1987, 42 USC 3543(a). The information requested is mandatory to receive the mortgage insurance benefits to be derived from the National Housing Act Section 232 Healthcare Facility Insurance Program. No confidentiality is assured.
INSTRUCTIONS:
The narrative is a document critical to the Lean Underwriting process. Each section of the narrative and all questions need to be completed and answered. If the lender’s underwriter disagrees and modifies any third-party report conclusions, provide sufficient detail to justify. The narrative should identify the strengths and weaknesses of the transactions and demonstrate how the weaknesses are mitigated by the underwriting.
Charts: The charts contained in this document have been created with versatility in mind; however, they will not be able to accommodate all situations. For this reason, you are allowed to alter the charts as the situation demands. Be sure to state how you have altered the charts along with your justification. Include all the information the form calls for. Charts that include blue text indicate names that should be modified by the lender as the situation dictates.
Applicability: If a section is not applicable, state so in that section and provide a reason. Do not delete a section heading that is not applicable. The narrative will be checked to make certain all sections are provided. If a major section is not applicable, add “– Not Applicable” to the heading and provide the reason. For instance:
Parent of the Operator – Not Applicable
This section is not applicable because there is no operator.
The rest of the subsections under the inapplicable section can then be deleted. This instruction page may also be deleted.
Format: In addition to submitting the PDF version of the Lender Narrative to HUD, please also submit an electronic Word version.
Instead of pasting large portions of text from third-party reports into the narrative, it is preferred that the lender simply reference the page number and the report. The focus of this document is for lender conclusions, analyses, and summaries.
Italicized text found between these characters <<EXAMPLE>> is instructional in nature, and may be deleted from the lender’s final version. Please use the gray shaded areas (e.g., ) for your response. Double click on a check box and then change the default value to mark selection (e.g., ).
<<Insert Project Photo>>
Executive Summary-New Construction Initial Submission 7
Special or Atypical Underwriting Considerations 11
Licensing/Certificate of Need/Keys Amendment 14
Lender’s Loan Committee Process 18
Location/Proximity to Hospitals and Services 19
Hypothetical Conditions and Extraordinary Assumptions 23
Competitive Environment (Supply) 24
Income Capitalization Approach 25
Market Occupancy & Census Mix 25
Effective Gross Income Multiplier (EGIM) 34
ALTA/ACSM Land Title Survey 36
Phase I Environmental Site Assessment 38
Other Environmental Concerns 40
Environmental-New Construction Project Requirements 42
State Historic Preservation Office (SHPO) Clearance 43
Parent of Operator (if applicable) 52
Other Business Concerns/232 Applications 54
Other Facilities Owned, Operated or Managed 55
Management Agent (if applicable) 57
Management Agent’s Duties and Responsibilities 58
Other Facilities Owned, Operated or Managed 58
Past and Current Performance 59
(Note both Tier and Internal/External) 61
Accounts Receivable (A/R) Financing 64
Permitted Uses and Payment Priorities 66
Criterion C: Amount Based on Replacement Cost 70
Criterion D: Amount Based on Loan-to-Value 70
Criterion E: Amount Based on Debt Service Coverage 70
Criterion L: Deduction of Grants, Loans, and Gifts 70
Circumstances that May Require Additional Information 71
FHA number: |
|
|
||
Project name: |
|
|
||
Project location: |
<<street address, city, county, state, and zip>> |
|
||
Lender’s name: |
|
|
||
Lenders UW: |
|
UW trainee: |
|
|
Borrower: |
|
|
||
Is the Borrower a Non-Profit? Yes No |
|
|||
Operator: |
|
|
||
Parent of operator: |
|
|
||
Management agent: |
|
|
||
General contractor: |
|
|
||
License holder: |
Borrower Operator Management agent |
|
||
|
|
|||
Residents will contract with: |
<<Entity with whom residents will contract for services>> |
|||
Section 38 of the Regulatory Agreement shall apply to the following individuals and/or entities (list name(s)): |
Type of Facility:
|
|
|
Licensed |
Operating |
|
Licensed |
Operating |
|
|
|
Skilled Nursing (SNF): |
|
|
beds |
|
|
units |
|
|
Assisted Living (AL): |
|
|
beds |
|
|
units |
|
|
Memory Care (AL): |
|
|
beds |
|
|
units |
|
|
Board & Care (B&C): |
|
|
beds |
|
|
units |
|
|
Independent Living (IL): |
|
|
beds |
|
|
units |
|
|
Total: |
|
|
beds |
|
|
units |
Mortgage Amount: |
$ |
Loan-to-value: |
% |
Loan to transaction cost: |
% |
Term: |
years |
Interest rate: |
% |
||
Principal
& interest: |
$ |
DSCR |
% |
Market
value |
$ |
Underwritten market value: |
$ |
Cap rate: |
% |
Mortgage amount per bed/unit*: |
$ |
*Use per bed for SNF, or facilities with multiple care types (e.g., SNF/ALF). Use per unit for ALF only.
|
|
||
Mortgage Criteria: |
Sensitivity Analysis: |
||
Criterion A: Requested loan amount: |
$ |
A 1.0 debt service coverage is still realized if:
|
|
Criterion C: Amount based on replacement cost: |
$ |
||
Criterion D: Amount based on loan-to-value: |
$ |
||
Criterion E: Amount based on debt service coverage: |
$ |
||
Criterion L: Amount based on deduction of grant(s), loan(s), LIHTCs, and gift(s) for mortgageable items: |
$ |
UW Gross income: |
$ |
UW occupancy rate: |
% |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
UW Effective gross income: |
$ |
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
UW Expenses & repl. res.: |
$ |
UW Expense ratio: |
% |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
UW Net operating income: |
$ |
UW Expense per bed/unit*: |
$ |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total project cost: |
$ |
Total project cost per bed/unit*: |
$ |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
*Use per bed for SNF, or facilities with multiple care types (e.g., SNF/ALF). Use per unit for ALF only. **UW EGI, Expenses and NOI should be consistent with the HUD-92264A-ORCF, Criterion E. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Estimates at Initial Submission Construction contract: |
$ |
Offsites |
$ |
Demolition |
$ |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Total construction costs: |
$ |
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Major Movable Equipment Budget: |
$ |
Construction Period: |
# of months: |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Architectural contract: |
$ |
|
|
Multiple AIA Agreements |
|
|
Anticipated First Year of Stabilized Occupancy |
FTE’s As reported on Form HUD-91125-ORCF |
Operating Revenues |
SWB As reported on Form HUD-91125-ORCF |
Operations - post construction |
|
|
$ |
$ |
|
Yes |
No |
Comments: |
Secondary Financing: |
|
|
(If yes, provide details.) |
A/R Financing: |
|
|
|
Master Lease: |
|
|
|
Waivers: |
|
|
|
Low Income Housing Tax Credits |
|
|
|
Program Guidance: Handbook 4232.1, Section II Production, Chapter 17.
It is the lender’s responsibility to read the handbook chapter and provide HUD with full disclosure of all other HUD insured projects of the borrower and operator utilizing Forms HUD-90013-ORCF, Consolidated Certifications - Borrower and HUD-90014-ORCF Consolidated Certifications – Operator.
Key Questions
|
Yes |
|
No |
Small (two or more projects, up to $90 Million) Medium ($90 Million to $250 Million) Large (> $250 Million) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<< For Medium and Large Portfolios (>$90 Million) provide name/number of portfolio and date Corporate Credit Review approval was granted by ORCF.
Provide listing of projects, for the borrower and/or operator, that have been insured by HUD in the past 18 months, that are currently in application or TPA processing, or projects that the borrower and/or operator plans to submit for mortgage insurance or TPA in the next 18 months.>>
|
There are NO special or atypical underwriting considerations. |
|
|
|
The following are unique characteristics, key deal points, special, or atypical underwriting |
|
considerations: << Examples:
This section should not be a lengthy restatement of the rest of the narrative. It is merely to highlight key points.>> |
Third-party reports provided:
|
Market Study (if required) |
Conclusion is: |
|
Accepted as is. |
|
Modified by underwriter. |
|
Appraisal |
Conclusion is: |
|
Accepted as is. |
|
Modified by underwriter. |
|
Phase I Environmental |
Conclusion is: |
|
Accepted as is. |
|
Modified by underwriter. |
<<Provide brief narrative summary of loan committee, including: date held; information provided; any pertinent requirements/conditions of the loan committee to gain the committee’s recommendation.>>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<If you answered “yes” to any of the questions above, this facility is not eligible under this program. >>
*Exception: The floodway and coastal high hazard area prohibitions do not apply if only an incidental portion of the project is in the 100-year floodplain, or for critical actions, the 500-year floodplain, and certain conditions are met in accordance with 24 CFR 55.12(c)(7).
Program Guidance: Handbook 4232.1, Section II Production, 2.6.E.
Select one of the following:
|
There will be no commercial space at the subject. |
|||||||||||||||
|
There will be commercial space at the subject; however, it will not exceed the program limitations of 10% of the gross floor area of the project and 15% of the effective project income. |
|||||||||||||||
|
|
<<Provide further explanation, if necessary. If the facility does not meet either of the criteria above, the loan is not eligible under this program.>>
Select ALL that apply:
|
Nursing Home |
|
|
|
Consists of at least 20 beds. |
|
|
Considered a “Skilled Nursing Facility” by Department of Health & Human Services. |
|
|
|
|
Intermediate Care Facility |
|
|
|
Consists of at least 20 beds. |
|
|
Considered an “Intermediate Care Facility” by Department of Health & Human Services. |
|
|
|
|
Board and Care |
|
|
|
Consists of at least 20 accommodations. |
|
|
Provides “Continuous Protective Oversight.” |
|
|
Provides areas for central dining. |
|
|
Offers three meals per day to each resident. |
|
|
Resident must take at least one meal a day. |
|
|
Regulated by the state in accordance with Section 1616(e) of the Social Security Act (Keys Amendment) |
|
|
|
|
Assisted Living |
|
|
|
Consists of at least 20 beds. |
|
|
Provides “Continuous Protective Oversight.” |
|
|
Provides areas for central dining. |
|
|
Offers three meals per day to each resident. |
|
|
Resident must take at least one meal a day. |
|
|
Caters to frail elderly persons (62 years and older) who need assistance with 3 or more activities of daily living (ADLs). |
|
|
|
|
Other - Requires explanation. <<describe here>> |
<<NOTE: The above reflect HUD’s definitions of facility or care types. Those definitions may not align with state licensing definitions.>>
Program Guidance: Handbook 4232.1, Section II Production, 2.5.F.
Select all applicable statements:
|
There will be NO unlicensed/independent beds at the subject. |
||||||
|
There will be unlicensed/independent beds at the subject; however, the total does not exceed 25% of the total beds at the facility. |
||||||
|
|
Number of Beds to be Licensed:
Lender has verified that the beds or units in operation are in compliance with the State licensing agency.
<<Provide affirmative statement along the lines of: “The facility is to be licensed by the State of {State}’s Department of Health and Welfare as a {Type of Facility} for {X} beds. The license is to be issued to {Name of Entity on License}.” Describe the licensing process. It is effective {date}, through {date}. The license covers {number of beds}.”>>
<<Provide affirmative statement along the lines of: “There is no Certificate of Need (CON) requirement in {State} for {Type of Facility}.” – OR – “A Certificate of Need (CON), dated {XXX} was issued by the State of {State} authorizing XX beds…”>> For skilled nursing, where the state does not require a CON, discuss the required independent study conducted by the state or commissioned by the state of market need and feasibility. Include in the discussion the number of beds and the date through which it is current.
<<(Applicable on projects with new construction or added units/beds.) If a new/updated CON is required by the local regulatory authorities, it is to be issued to the current license holder. Provide affirmative statement along the lines of: “There is no Certificate of Need (CON) requirement in {State} for {Type of Facility}.” – OR – “A Certificate of Need (CON), dated {XXX} was issued by the State of {State} authorizing the addition of XX beds…”>>
<<(Applicable to B&C’s.) Provide affirmative statement along the lines of: “The State of {State} has certified its compliance with Section 1616(e) of the Social Security Act (Keys Amendment). Discuss documentation provided in the application that shows that the state where the facility is located is in compliance with Section 1616(e) of the Social Security Act (Keys Amendment) AND that the facility itself is regulated by the state pursuant to Section 1616e. Note on this last point that the requirement is not only that the facility be regulated, but that it be regulated specifically pursuant to 1616e. >>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion regarding the topic. As applicable, describe the risk and how it will be mitigated. For example: The borrower and operator are related parties – John Doe has ownership in both entities. No other identities of interest are disclosed.>>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated.
Example: Debt Service Coverage Lower than 1.45: {If the debt service coverage of the loan is less than 1.45, the lender must provide sufficient justification/mitigation to support the additional risk associated with the loan. The HUD underwriter will be required to specifically approve this item and may ask for additional input and request a discussion with the lender and/or HUD headquarters.} >>
If you answer “yes” to question 3, the narrative discussion should include an analysis of the following: 1. The long-term viability of funding sources for this client group; 2. The facility’s ability to maintain stabilized occupancy over the long term, and/or the ability to fill the beds occupied by residents with the special use diagnosis, should the funding source cease; this analysis should include a demonstration that a market exists for increasing reliance on a more “traditional” SNF resident; 3. The extent of the successful experience of the operator in dealing with the contemplated population; 4. How the principals of this facility address the higher risk associated with the targeted population (e.g. higher Professional Liability Insurance, etc.); 5. The facility’s capacity to continue servicing the debt in the event that market/provider payment changes dictate that alternative/modified uses of the subject portion of the facility be pursued; and 6. Risk Mitigation.
If you answer “yes” to question 5, the narrative discussion should include a discussion of any of the state’s efforts above that might have an impact on the subject facility and what efforts the owner and/or operator will take to respond to these impacts. Be sure to reference the state’s strategy for moving the following populations: the elderly from skilled nursing facilities, individuals with intellectual or developmental disabilities (ID/DD) from ICFs, the physically disabled, non-elderly from skilled nursing facilities or the mentally ill from psychiatric facilities or other facilities, as appropriate.
If you answer “yes to question 6, the narrative discussion should include a discussion of the facility’s compliance with the HCBS Settings requirements. The discussion might include the State’s progress in implementing the HCBS Settings Rule, references to the Statewide Transition Plan, CMS responses to or approval of the Plan, State Regulatory language, or State Medicaid Agency input. If it appears that the facility will not, or will not be able, to comply with the Rule, the Lender should provide a Sensitivity Analysis showing the project’s ability to operate without these residents.
Other Risk Factors Identified by Lender
Additionally, the lender has identified the following risk factors:
<<Provide discussion on other risk factors identified by the lender and how they are mitigated.>>
<<Provide discussion of the strengths of the transaction.>>
Name: |
|
Underwriter: |
|
Underwriter trainee: |
|
Lender number: |
|
|
|
Site inspection date: |
|
Inspecting underwriter: |
|
Broker: |
|
Lender’s Underwriter
<<Brief description of qualifications. >>
Underwriter Trainee (if applicable)
<<Brief description of qualifications.>>
Inspecting Underwriter (if applicable)
<<Brief description of qualifications. The Lean-approved Section 232 Underwriter of record, employed by the lender, must visit the site AND sign this narrative.>>
Program Guidance: Handbook 4232.1, Section II Production, 2.5N |
Date of loan committee: |
|
|
Loan committee process: |
|
|
Loan committee conditions: |
|
<<Provide brief narrative summary of loan committee, including: information provided; any pertinent requirements/conditions of the loan committee to gain the committee’s recommendation.>>
<<Based on analysis and underwriting, XXXXX recommends that HUD issue a firm commitment to insure the proposed mortgage for the subject transaction, subject to the terms and conditions identified in this narrative and the accompanying application exhibits.>>
Key Questions – Environmental Consultant(s)
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
Key Questions – Market Analyst
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key Questions - Appraiser
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE: If you answer “no” to any of the questions above, the appraiser does not meet HUD requirements. The appraiser must be a Certified General Appraiser under the appraiser certification requirements of the state that the subject property is located, as of the effective date of the appraisal (temporary certifications are permissible) and must meet all requirements of the Competency Rule of the USPAP. Lender verification of an appraiser’s current standing can be done at http://www.asc.gov.
<<Brief narrative description about nearby hospitals and services.>>
<<Brief narrative description about site to include location, topography, size, frontage, access, etc. >>
<<Brief narrative description about neighborhood area to include major cross streets and access routes; distance to services, hospitals, etc.; adjacent property uses; predominant character or neighborhood; etc.>>
|
Legal Conforming |
|
Legal Non-Conforming |
|
Other |
<<Provide narrative description: identify local jurisdiction; zoning designation; results of Zoning Letter provided in application submission; and discuss any variances, conditional uses, non-conformance or other pertinent issues affecting zoning.>>
<<Provide narrative description: identify utilities proposed for use at site. Discuss any limitations in service and any other issues that would affect the operation of the facility. Also, clearly identify the utilities to be paid by the residents.>>
<<Provide narrative description to include number of proposed buildings; construction types; floor area; describe common areas; etc. >>
<<Provide narrative description about the proposed landscaping>>
<<Provide narrative description about the proposed parking including the number of spaces, compliance with accessibility, adequacy of the parking, and any parking easements. Also, discuss any zoning or marketability issues.>>
<<Complete table or provide equivalent detail.>>
(Double click inside the Excel Table to add information)
Living Unit Description
<<Provide brief narrative description if the units including: bathrooms, appliances, flooring, included furnishings, hook-ups, patios, etc. >>
<<Provide narrative description of services to be provided. Identify which services will be included in rent and which services will be available for extra charges, as applicable.>>
<<Discuss the estimated construction budget assumed by the developer for the initial submission.>>
<<Describe any offsite work to be accomplished and who will be performing the work. If the general contractor is responsible, describe the cost attributed to it and the cost reviewer’s conclusions about the work and the cost. If the city will be performing the work, describe any related costs or hookup fees. Describe any demolition that may apply; discuss costs and any other requirements or issues.>>
Date of valuation: |
|
Appraisal firm: |
|
Appraiser: |
|
License no./State: |
|
The report was prepared to comply with the reporting requirement outlined under the USPAP as a self-contained report. The report also complies with the requirements of the Code of Professional Ethics of the Appraisal Institute and the Financial Institutions Reform, Recovery and Enforcement Act of 1989 (FIRREA), Title XI Regulations
The report was prepared in accordance with the ORCF Appraisal Guidelines.
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion regarding the topic. For example, Item 3, Real Estate Tax Abatement – The borrower will be receiving an abatement of real estate taxes for at least two years after opening the facility. The abatement is to be 70% of the taxes due. We have not assumed the abatement for valuation purposes. The underwriter has, however, excluded 70% of the underwritten taxes from the debt service calculation and from the initial operating deficit calculation.>>
Hypothetical Conditions
<<Identify any conditions that are contrary to what exists but are supposed for the purpose of analysis. For example, “The appraisal assumes that the proposed construction is complete, and the property has attained the operating levels concluded by the appraiser. There are no other hypothetical conditions.”>>
Extraordinary Assumptions
<<Identify any assumptions specific to this assignment that if found to be false, could alter the appraiser’s opinions or conclusions. For example, “The appraisal assumes the subject project meets the state licensing requirements and that the facility is constructed as planned. There are no other extraordinary assumptions.>>
Jurisdictional Exceptions
<<These are rare and should be discussed with HUD before invoking. >>
<<The Market Study may be an integral part of the appraisal and need not appear under separate cover. If under separate cover, the Market Study should have the same author as the appraisal, so the valuation is consistent with the market conclusions.>>
Date of analysis: |
|
Market analysis firm: |
|
Market analyst: |
|
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion regarding the topic, describing the risk and how it is mitigated. For example, “Oversupply: The projected oversupply is specifically addressed in the Risk Factors section of this narrative.”>>
<<Provide an overview of the market analysis, including general growth and population information, barriers to entry, unique market influences, etc. Please be brief in this section and refrain from pasting large sections from the market study here.>>
<<Describe primary market area and method of selection (e.g., distance, zip codes, etc.). When making your conclusions about the size of the PMA, pay close attention to where the existing competitors are drawing their tenants from.>>
<<Describe age, income, and type of resident (i.e., assisted living, independent, dementia, etc.) and acuity of care.>>
<<Describe age, income, and type of resident (i.e., assisted living, independent, dementia, etc.) and acuity of care of the target population. Describe target population demographics and demand factors.>>
<<Describe and identify competing facilities, planned facilities, facilities under construction, and other supply factors that compete with the subject facility. Description of supply should include types of facilities, acuity, and occupancy. Discuss recent and/or historic absorption of competitive units. Discuss any perceived changes to competitive environment.>>
<<Provide conclusion of market analysis: summarize demand, market saturation, continued health of market, negative and positive factors impacting the continued demand for the subject’s units/beds.>>
(Double click inside the Excel Table to add information)
<<The number of competitors will depend on the size of the market. Please expand or reduce the chart above as needed. Discuss the reliability of the market averages.>>
Effective Gross Income
<< Above you are asked to report the number of resident days, not occupied units. Although Assisted Living is typically reported on an occupied unit basis, we ask that you convert that number to resident days. Do not enter potential gross incomes here, but rather effective gross income, wherein vacancy has already been accounted for.>>
<<Provide narrative discussion and support for each other income category as appropriate
A few examples follow:
Additional Personal Care Fees
The project bases additional care fees on levels of care needed as determined by the initial assessment and subsequent assessments as needed. The appraiser concludes to a net amount of $X annually based on his analysis of comparable data <<insert comparable data as appropriate. Identify any modification from the appraiser’s concluded fees and provide justification.>>
Second Occupant Income
The appraiser has included a net annual projection of X second occupants at $X per month. Competitive facilities in the market place report second occupant charges ranging between $X and $X with a range of X to X second occupants. Based on the market, the underwriter concurs with the appraiser’s conclusion for a net annual income of $X. Identify any modification from the appraiser’s concluded fees and provide justification.
Miscellaneous Income <<delete paragraph if not applicable>>
In addition to room rents, additional care, and second occupant income, the project will receive miscellaneous income from <<list miscellaneous>>. The appraiser has included a net annual projection of $X. Typically, miscellaneous income is between x and x percent of effective income. The appraiser’s conclusion is x. The underwriter has concluded to a net $X per annum (calculation shown). Identify any modification from the appraiser’s concluded fees and provide justification.>>
Rents
The rent schedule will be as follows:
<<Insert a summary chart of the rent schedule here that shows rents, number of units, and room/service types.>>
<<Discuss the subject Rent Schedule. For skilled nursing and other facilities, a daily rate may be more appropriate than a monthly conclusion. For continuum of care facilities (e.g., skilled and assisted living), it may be appropriate to provide a separate schedule for each care type.>>
<<INSTRUCTIONS: Each type of care should have its own subsection below discussing the payor source identified in the rent schedule, as demonstrated below. You may delete the sections (skilled nursing, assisted living, and independent living) that do not apply to your subject. >>
SKILLED NURSING RENTS
Private Pay Rates Comparability Analysis
(Double click inside the Excel Table to add information)
<<Provide narrative discussion of private pay rate conclusion. Discuss how the rate conclusion compares to the achieved rents shown on the rent roll. Expand or shorten the table above as needed to accommodate the types of rooms or the number of comparables used. Additional analysis can be provided at the lender’s option to support its conclusion, as appropriate. Identify any modification from the appraiser’s concluded rent and provide justification.>>
Medicare
Daily rate – Underwriting: |
$ |
Appraisal: |
$ |
Subject’s historical average RUG Rate: |
$ |
Time period of quoted average: |
|
<<Identify any anticipated changes to the reimbursement rate. Provide narrative discussion of conclusion. For example: “The appraiser provided a detailed Resource Utilization Group (RUG) rate analysis of the facility’s operation over the last 12-month operating period. The analysis concluded a weighted average Medicare rate of $XX PRD. The RUG Rates used to determine the average rate are based on the <<DATE>> rates. The underwriter concurs with the appraiser’s conclusion.”>>
Medicaid
Daily Rate – Underwriting: |
$ |
Appraisal: |
$ |
Published Rate: |
$ |
Date of Rate |
|
<<Provide narrative discussion of the state’s reimbursement system and how the subject’s or tenant’s rate is determined. If rate is facility specific, discuss evidence of current or prospective rate. If rate is based on resident care requirements, provide an analysis of the last 12-months of rates for this payor source, as appropriate. Identify and discuss any other sources or copayments that are required, e.g., Supplemental Security Income (SSI). Identify any anticipated changes to the reimbursement rate, such as when rates are tied to depreciating capital components .>>
Veteran’s Administration (VA)
Daily Rate – Underwriting: |
$ |
Appraisal: |
$ |
<<If applicable, provide narrative discussion of how the rate is determined. Discuss review of evidence (e.g., rate letter) or historical precedent for the underwritten rate. >>
HMO or Other Private Insurance
Daily Rate – Underwriting: |
$ |
Appraisal: |
$ |
<<If applicable, provide narrative discussion of how the rate is determined. Discuss review of evidence (e.g., rate letter) or historical precedent for the underwritten rate. >>
Other
<<If applicable, provide narrative discussion of other types of payor sources. Describe source and how the rate is determined. Discuss review of evidence (e.g., rate letter) or historical precedent for the underwritten rate. Identify any modification from the appraiser’s concluded rent and provide justification.>>
ASSISTED LIVING & MEMORY CARE
Private Pay
The appraiser and underwriter analyzed the assisted living rents at comparable facilities. A summary of their analysis is provided below.
Rent Comparability Analysis
(Double click inside the Excel Tables to add information. Delete or add rows as needed. This table can be used for either Assisted Living or Memory care, or duplicated to separate the two.)
<<Provide narrative discussion of the private pay conclusion.>>
Medicaid
<<If applicable, provide narrative discussion of state’s reimbursement system and how the subject’s or tenant’s rate is determined. If rate is facility specific, discuss evidence of prospective rate. If rate is based on resident care requirements, provide an analysis of how the concluded rent was determined. Identify and discuss any other sources or copayments that are required (e.g., SSI). Identify any modification from the appraiser’s concluded rent and provide justification. >>
Independent Units
The appraiser and underwriter analyzed the independent living rents at comparable facilities. A summary of their analysis is provided below.
Rent Comparability Analysis
(Double click inside the Excel Tables to add information)
<<Provide narrative discussion of conclusion.>>
The appraiser concludes to total expenses of $ including reserve for replacement of $ . The underwriter concludes to total expenses of $ including reserve for replacement of $ . An analysis of subject’s history is provided below. The appraiser also compared the subject’s expense conclusions to comparable projects located in .
<<Explain how the appraiser’s expenses used for valuing the facility differ from the expenses used by the lender for the Debt Service Coverage analysis. Typically, these may differ in the categories of reserves, management fee, and taxes. The appraiser’s numbers will represent market expenses and the lender’s expenses for DSC analysis will represent what will actually be paid. >
Expense Analysis –Comparables
(Double click inside the Excel Tables to add information)
<<Provide narrative discussion of comparable information. The appraiser should trend the expense comparables to the effective date of the appraisal. An explanation of the adjustments should be included here. Explain any other adjustments made to the comparables such as for normalization of reserves, management fee, taxes, etc., required to put the comparables on the same footing as the subject. For skilled nursing and other facilities, resident days are more appropriate than occupied units. For continuum of care facilities (e.g., skilled and assisted living), it may be appropriate to provide a separate schedule for each care type.>>
<<Provide narrative discussion as necessary. Summarize and compare the NOI of the appraiser and the lender’s NOI that incorporates all potential changes to incomes and expenses. Typically, the lender would explain here that the appraiser’s “market” NOI was used for valuation and loan sizing based on value. The lender’s NOI, which may vary from the appraiser’s due to the Office of Residential Care Facilities (ORCF) requirements (e.g., specific reserve requirements, tax abatements that the appraiser was not allowed to recognize, or unusual management fees) will be used for loan sizing based on Debt Service Coverage.>>
<<The selection of the capitalization rate should be based primarily on recent sales rather than from investment models. Ideally, these rates would come from the Building Sales Comparables. However, these are often chosen by location before sale date. Recent cap rate data should be included every time, even if an additional set of cap rate comps or a survey needs to be introduced. In the table below, please add columns or duplicate the table as needed to accommodate additional comps.>>
(Double click inside the Excel Table to add information)
<<Provide narrative discussion as necessary. An equivalent analysis of the information provided above is required. For continuum of care facilities (e.g., skilled and assisted living), it may be appropriate to provide a separate schedule for each care type. Additional analysis can be provided at the lender’s option to support its conclusion, as appropriate.>>
<<If large adjustments are required in the sales comparison approach, extra attention and explanation are required to support the determination of the adjustments. Generally, those sales that require the smallest adjustment are the most desirable.>>
(Double click inside the Excel Table to add information)
<<Provide narrative discussion. An equivalent analysis of the information provided above is required. For continuum of care facilities (e.g., skilled and assisted living), it may be appropriate to provide a separate analysis for each care type. Include a general discussion of adjustments made to the sales and which comparables best represent the subject facility. Additional analysis can be provided at the Lender’s option to support its conclusion, as appropriate.>>
<<Provide narrative discussion. An equivalent analysis of the information provided above is required. For continuum of care facilities (e.g., skilled and assisted living), it may be appropriate to provide a separate analysis for each care type. Additional analysis can be provided at the Lender’s option to support its conclusion, as appropriate.>>
<<Provide analysis of subject’s purchase price for all sales that have occurred within the last 3 years. (The analysis should provide: date of purchase, purchase price, whether the purchase was an arms-length transaction, and the financing term. In addition, the analysis should also state whether the sale was a market price. If not, explain.)>>
<<Provide narrative discussion. This section is a place for the lender to summarize the cost conclusions of the appraisal. The costs in this section will be different than those in the Cost Review Section. This section will focus on market costs, as opposed to the Cost Reviewer Section that will be geared toward HUD-specific costs, such as Davis-Bacon wages.>>
<<With new construction this will normally be not applicable, but if the appraiser concludes there is external obsolescence, or depreciation associated with a preexisting structure, it should be discussed here.>>
<<Provide narrative discussion of assumptions and conclusion. Address discrepancies between appraiser and cost analyst. Additionally, address ownership of the major movable equipment (e.g., borrower or operator).>>
<<Provide narrative discussion of assumptions and conclusion. Include an analysis of the comparable data.>>
(Double click inside the Excel Table to add information)
<<Provide narrative discussion of how the value approaches were reconciled to reach the final conclusions. The statement may be simple. For example, “As demonstrated in the Appraisal Overview section above, the underwritten value conclusion is based on the income approach to value.” If the value conclusion is based on weighting multiple approaches provide an explanation of the rationale.>>
<<State if the lender concurs, or not, with the appraiser’s value conclusion. When there is a disagreement, summarize the valuation modifications made by lender underwriter. Insert a pro forma to highlight the differences in conclusions as needed. View the appraisal as a tool to do your underwriting and loan sizing correctly. Lenders should not use a value they disagree with and are allowed to use a lower value/NOI for loan sizing purposes. If lenders feel they are prohibited from doing this, they should cite the FIRREA rule at issue in the narrative.>>
<< Use form 91128-ORCF to calculate the Initial Operating Deficit. Enter a summary above and a narrative explanation below as needed below.>>
Key Questions
|
Yes |
|
No |
|
|
|
|
Date: |
|
Firm: |
|
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated and the effect on value or the marketability of the project. For example, “Encroachments: The survey indicates an encroachment of the adjoining property fence on the easterly portion of the property. An encroachment endorsement will be received at closing. There is no impact on the value or marketability of the project.>>
Date of search: |
|
Firm: |
|
File number: |
|
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated.>>
Date/time: |
|
Firm: |
|
Policy number: |
|
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion regarding the topic. For example, “Additional Endorsements: As described in the Risk Factors section of the narrative, the XXXX does not conform to the past or current zoning requirements. The lender recommends…>>
It is the lender’s responsibility to review the Phase I and all other environmental review documentation to ensure that all environmental requirements are met.
Assistance Prior to Application Submission: Many Federal agencies require contact directly from HUD. This list includes, but is not limited to, State Coastal Zone Management councils, U.S. Fish and Wildlife service, and local/regional Native American tribes. In this instance, please contact [email protected] in advance of the application submission.
Date of inspection: |
|
|
|
|
|
Firm: |
|
|
|
|
|
Consultant: |
|
|
|
|
|
Key Questions |
|
|
|
|
|
|
Yes |
|
No
|
||
|
|
|
|
||
A reconnaissance of the subject site and the immediate surrounding area, a review of regulatory agency information, a survey of local geological and topographical maps, a review of aerial photographic studies, a survey of water sources, and a review of historical information. |
|
|
|
<< Explain any “no” answer above. >>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated.>>
Program Guidance: Handbook 4232.1, Section II, Production, Chapter 7.8.
Firm: |
|
Radon Professional: |
|
Certification/License Information: |
|
EPA Radon Zone: |
|
Key Questions
|
Yes |
|
No |
|
|
|
|
<<Provide narrative discussion of radon risk applicable to the subject project.>>
<<Provide a brief summary of comments made by underwriter. If none, state none.>>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<< For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated.
Program Guidance: Handbook 4232.1, Section II Production, 7.5.
If the project includes any ground disturbance, contact [email protected] in advance of application submission so that ORCF may initiate agency to agency contact. Include a project description including type of project, purpose of the project, the proposed activities/site work, and the current condition of the site (what is on the site now) as well as a location map, aerial view map, site layout map and a topographic map in your request to Lean Thinking.
Examples of ground disturbance include, but are not limited to, tree removal, burying a tank, new parking, increases in building footprint, adding a new fence, etc. If there is uncertainty regarding what may constitute ground disturbance, contact [email protected] in advance of application submission.
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Program Guidance:
The lender may submit a Section 106 request to SHPO in order to expedite the process.
<<Provide narrative description indicating that the SHPO has been contacted, information sent to SHPO, and any response received.>>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<As applicable, for each “yes” answer above, provide a narrative discussion on the topic. For example: “We have received a letter from the XXXX State Historic Preservation Office, dated XXXX. It was determined that the site is of no historical or suspected cultural significance. No additional investigation was recommended by the State.” Please indicate if a response has not been received. If the SHPO concluded that the project will have an adverse effect, please explain how this will be mitigated.>>
Program Guidance: Handbook 4232.1, Section II Production, Chapter 7.
In situations where the SHPO was contacted, provide a description of the Area of Potential Effects (APE) that was included in the correspondence that was sent to the SHPO.
<<Provide a narrative discussion on the Area of Potential Effects. For example: “The subject is located in the X Historic District, so we have determined that the APE is the entire Historic District.” Or, “The subject is not located near any properties that are on or eligible for the National Register of Historic Places, so the APE is only the subject site., etc. >>
NFIP Map Panel #: |
|
Date: |
|
Flood Zone: |
|
|
|
<< When in Zone X, indicate whether it is designated as X “(shaded)” or “(unshaded)”. When the site is located in multiple flood zones, identify each zone designation. For example: “X (unshaded), X (shaded), AE”.>>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<Provide a narrative discussion evaluating the floodplain exhibits r>>
Name: |
|
State of organization: |
|
Date formed: |
|
Termination date: |
|
Fiscal year-end date: |
|
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<As applicable, for each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated.>>
Program Guidance: Handbook 4232.1, Section II Production, Chapter 6.1.D, Foreign National and Corporate Entity Participation
<<Provide organization chart and narrative, as applicable. At a minimum, all principals of the borrower should be identified.>>
<<Narrative description of borrower (experience, if any) and qualifications. For example, “The borrower entity is a newly formed single-asset entity that was established in {date} to develop and own the subject project.”>>
Report Date: |
<<within 60 days of submission>> |
Reporting Firm: |
|
Score: |
|
<<Provide an explanation of the credit score in terms of risk level (i.e., low, medium, or high). Also, if the score is evaluated numerically, explain what value the credit agency places on the score.>>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated.>>
The application includes the following borrower financial statements:
Balance sheet as of: |
|
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated.>>
General Review
<<Provide narrative and analysis of financial statements as appropriate. In addition to the Key Questions above, working capital should be discussed along with the general financial stability and position of the entity.>>
<<Provide narrative discussion of underwriter’s conclusion and recommendation. For example, “The borrower is a single-asset entity registered in the state of xxx on {date}. It was formed solely to own and operate the subject project. The organizational documents have been reviewed by counsel and comply with HUD requirements in order to participate as an acceptable Borrower in this transaction.”>>
<<Provide this section for each principal of the borrower.>>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated. >>
<<Not applicable to individuals. If the principal is an entity, provide the following:>>
Name: |
|
State of organization: |
|
Date formed: |
|
Termination date: |
|
<<As applicable, please provide organization chart and narrative discussion.>>
Program Guidance: Handbook 4232.1, Section II Production, Chapter 2.5FF.
<<Provide narrative description of principal’s experience with development, lease-up and operations of facilities similar to the proposed project in resident type, regulatory environment, size and complexity of project. Discussion should highlight direct experience and involvement in other transactions. Provide key operating metrics from initial lease-up to stabilization, including fill pace, occupancy and net operating income.>>
Report date: |
<<within 60 days of submission>> |
Reporting firm: |
|
Score: |
|
<<Provide an explanation of the credit score in terms of risk level (i.e., low, medium, or high). Also, if the score is evaluated numerically, explain what value the credit agency places on the score.>>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated.>>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<As applicable, a “yes” answer requires a narrative discussion on the topic describing the risk and how it will be mitigated.>>
Credit Reports for Other Business Concerns:
<<Provide narrative discussion on other business concerns. For example, “XXX identified XX other business concerns. The underwriter reviewed Dunn and Bradstreet credit reports for XX other business concerns identified by XXXX. {Discuss each report}. No reports indicated derogatory information that would prohibit XXXXX from participation in this loan transaction.>>
Name of Entity |
Report Type (Commercial, etc.) |
Report Date |
Comments |
|
|
|
|
|
|
|
|
<<Complete this section if the borrower entity does not have sufficient financial capacity.>>
Year to date: |
<<dates for start and end of period>> |
Fiscal year ending: |
<<date – end of period>> |
Fiscal year ending: |
<<date – end of period>> |
Fiscal year ending: |
<<date – end of period>> |
<<Include a discussion on the borrower’s financial capacity. Include the percentage of owner’s equity into the project. The discussion must address: (1) the borrower’s net worth; (2) liquidity; (3) the borrower’s ability to meet the cash requirements of the project; and (4) the borrower’s ability to meet the financial obligations of the project for the long term.>>
<<If Form HUD-92417-ORCF is included, provide discussion on the individual’s financial capacity, net worth and liquidity.>>
Effective date (of HUD-92417-ORCF) |
Total assets |
|
Total liquidity (cash available) |
|
|
$ |
$ |
$ |
|
<<Provide narrative discussion of underwriter’s conclusion and recommendation. For example, “XXXXX has demonstrated an acceptable credit history and sufficient experience owning and operating other facilities. The underwriter recommends this principal as an acceptable participant in this transaction.”>>
Name: |
|
State of organization: |
|
Date formed: |
|
Termination date: |
|
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<As applicable, for each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it has been or will be mitigated. >>
<<Provide organization chart and narrative, as applicable.>>
Program Guidance: Handbook 4232.1, Section II Production, Chapter 2.5FF.
<<Provide narrative description of principal’s experience with development, lease-up and operations of facilities similar to the proposed project in resident type, regulatory environment, size and complexity of project. Discussion should highlight direct experience and involvement in other transactions. Provide key operating metrics from initial lease-up to stabilization, including fill pace, occupancy and net operating income.>>
Report date: |
<<within 60 days of submission>> |
Reporting firm: |
|
Score: |
|
<<Provide an explanation of the credit score in terms of risk level (i.e., low, medium, or high). Also, if the score is evaluated numerically, explain what value the credit agency places on the score.>>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated.>>
The application includes the following operator financial statements:
Year to date: |
<<dates for start and end of period>> |
Fiscal year ending: |
<<date – end of period>> |
Fiscal year ending: |
<<date – end of period>> |
Fiscal year ending: |
<<date – end of period>> |
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<If you answer “yes” to any of the above questions, identify the risk factor and how it is mitigated below. The Accounts Payable and Accounts Receivable analysis provides information regarding an entity’s collection and payment practices, policies, and potential risks to the new project. Discuss your analysis of these issues and how the lender determined they are an acceptable risk. For example: “No Financial Statements: The operator is a newly formed entity and does not have a financial history to report. At this time, the operation of this facility is the new entity’s sole purpose, so there is no need to review financial data from other facilities or sources.”>>
General Review
<<Provide narrative and analysis of financial statements as appropriate. In addition to the Key Questions above, net working capital should be discussed along with the general financial stability and strength of the entity.>>
Net Income*
In total $
20XX |
20XX |
20XX |
YTD (Indicate time frame) |
$ |
$ |
$ |
|
*before depreciation, amortization, and any other non-cash expense
<<Provide an explanation of any Net Losses or declining Net Incomes for the year-to-date and last 3 fiscal years, as applicable.>>
<<Provide narrative discussion of underwriter’s conclusion and recommendation. For example, “The operator entity has demonstrated an acceptable financial and credit history as demonstrated in our analysis of their financial statements and credit history as discussed above. The operator has the experience to successfully operate this facility. The underwriter recommends this operator for approval as an acceptable participant in this transaction.”>>
<<Provide this section for each parent organization of the operator. This section is not applicable to individuals who are principals unless you are depending on the person or persons for approval of the operator (e.g., newly formed entity). In that instance (individuals), follow the Principal of the Borrower template and modify it appropriately for an operator. >>
Name: |
|
State of organization: |
|
Date formed: |
|
Termination date: |
|
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<As applicable, for each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it has been or will be mitigated. Example: S&P Rating: The entity is rated X by S&P. The rating agency indicates the outlook for the company is X.>>
<<Provide organization chart and narrative, as applicable.>>
Program Guidance: Handbook 4232.1, Section II Production, Chapter 2.5FF.
<<Provide narrative description of principal’s experience with development, lease-up and operations of facilities similar to the proposed project in resident type, regulatory environment, size and complexity of project. Discussion should highlight direct experience and involvement in other transactions. Provide key operating metrics from initial lease-up to stabilization, including fill pace, occupancy and net operating income.>>
Report date: |
<<within 60 days of submission>> |
Reporting firm: |
|
Score: |
|
<<Provide an explanation of the credit score in terms of risk level (i.e., low, medium, or high). Also, if the score is evaluated numerically, explain what value the credit agency places on the score.>>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated.>>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<As applicable, a “yes” answer requires a narrative discussion on the topic describing the risk and how it will be mitigated.>>
Credit Reports for Other Business Concerns:
<<Provide narrative discussion on other business concerns. For example, “XXX identified XX other business concerns. The underwriter reviewed Dunn and Bradstreet credit reports for XX other business concerns identified by XXXX. {Discuss each report}. No reports indicated derogatory information that would prohibit XXXXX from participation in this loan transaction.>>
Name of Entity |
Report Type (Commercial, etc.) |
Report Date |
Comments |
|
|
|
|
|
|
|
|
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated. Example: Other Facilities: XXXXX identified XX other facilities it owns, operates, or manages in addition to the subject facility. PLI Insurance: XXXXXX identified XX facilities which are carried on the same PLI policy as the subject project. Other facilities of the parent of the operator are covered on XX separate PLI policies.>>
The application includes the following financial statements for the Parent of the Operator:
Year to date: |
<<dates for start and end of period>> |
Fiscal year ending: |
<<date – end of period>> |
Fiscal year ending: |
<<date – end of period>> |
Fiscal year ending: |
<<date – end of period>> |
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<If you answer “yes” to any of the above questions, please identify each risk factor and how it is mitigated below. The Accounts Payable and Accounts Receivable analysis provides information regarding an entities collection and payment practices, policies, and potential risk to the subject. Discuss your analysis of these issues and how the lender determined they are an acceptable risk. >>
General Review
<<Provide narrative and analysis of financial statements as appropriate. In addition to the Key Questions above, working capital should be discussed along with the general financial stability and strength of the entity.>>
Net Income*
In total $
20XX |
20XX |
20XX |
YTD (Indicate time frame) |
$ |
$ |
$ |
|
*before depreciation, amortization, and any other non-cash expense
<<Provide an explanation of any Net Losses or declining Net Incomes for the year-to-date and last 3 fiscal years, as applicable.>>
<<Provide narrative discussion of underwriter’s conclusion and recommendation. For example, “The parent of the operator entity has demonstrated an acceptable financial and credit history. The underwriter’s review of the parent of the operator does not reveal any material derogatory information that would prohibit the approval of the operator entity as an acceptable participant in this transaction.”>>
Name: |
|
Relation to borrower: |
<<owner managed/IOI entity/independent/other>> |
Principals/officers: |
|
|
|
|
|
|
|
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it has been or will be mitigated.>>
Project Name |
Project City |
Project |
Type of Facility |
|
|
|
|
|
|
|
|
|
|
|
|
<<Briefly describe/list the management agent’s duties and responsibilities (i.e., will the management agent control the operating accounts; contract for services; recruit, select or train employees; take responsibility for the management of the functional operation of the facility or the execution of the day-to-day policies of the facility; etc.). Also describe the nature of the management agent’s compensation and how it was calculated.>>
Program Guidance: Handbook 4232.1, Section II Production, Chapter 2.5FF.
<<Provide narrative description of principal’s experience with development, lease-up and operations of facilities similar to the proposed project in resident type, regulatory environment, size and complexity of project. Discussion should highlight direct experience and involvement in other transactions. Provide key operating metrics from initial lease-up to stabilization, including fill pace, occupancy and net operating income.>>
Report date: |
<<within 60 days of submission>> |
Reporting firm: |
|
Score: |
|
<<Provide an explanation of the credit score in terms of risk level (i.e., low, medium, or high). Also, if the score is evaluated numerically, explain what value the credit agency places on the score. >>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated.>>
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated. Example: Other Facilities: XXXXX identified XX other facilities it owns, operates, or manages in addition to the subject facility.>>
Program Guidance: Handbook 4232.1, Section II Production, 8.8.
Indicator |
Findings |
Billing |
<<acceptable>> |
Controlling operating expenses |
|
Vacancy rates |
|
Resident turnover |
|
Rent collection and accounts receivable |
|
Physical security |
|
Physical condition and maintenance |
|
Resident relations |
|
<<Provide narrative support for review and finding. For example, “Based on interviews with the principals of the Borrower and management agent, as well as a review of the management policies and procedures, the underwriter has concluded that the management agent has demonstrated acceptable past and current performance with regard to all of the above indicators.”>>
Date of agreement: |
|
Agreement expires: |
|
Management fee: |
|
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated. >>
<<Provide narrative review. For example: “The form HUD-9839-ORCF, Management Agent Certification, provided in the application package indicates a management fee of XX percent of the residential, commercial and miscellaneous income collected, which is in line with industry standards for projects of this size. The term of the agreement is for XX-years. The stated fee and term match those stated in the management agreement. The fee calculations on page 4 are coordinated with the underwriting conclusions.”>>
<<Provide narrative discussion of underwriter’s conclusion and recommendation. For example, “The management agent has demonstrated an acceptable credit history and has the experience to continue to successfully manage this facility. The underwriter recommends this management agent for approval as an acceptable participant in this transaction.”>>
Program Guidance: See Risk Management Program grid on the Section 232 program website for additional guidance. Note that the below tier descriptions are general descriptions and HUD retains discretion to require additional risk management measures, as warranted, on a case by case basis.
Risk Management Tier General Descriptions:
Tier 1 Baseline: For most assisted living and low-risk skilled nursing projects with no more than one incident of actual harm/immediate jeopardy in the past three years. In these instances, the risk management program may be administered internally or by a third party provided the party administering the program is qualified.
Tier 2 Elevated Risk: Higher risk projects with two more incidents of actual harm/immediate jeopardy within the past three years. In these instances, the risk management program should be administered by a third party.
Tier 1 Baseline |
Internally Administered Risk Management Program |
Tier 2 Elevated Risk |
External 3rd Party Administered Risk Management Program |
Describe the Risk Management Program and how it meets the following requirements
Real-time incident reporting and tracking that informs senior management:
Experience of Staff:
Training:
Continuous Improvement:
<<If a third party is involved, describe the contractual arrangement, what company has been contracted, what the contract provides for, when the contract was entered into, when it expires, what results have been seen thus far if the contract has been in place, etc..>>
<<Provide narrative description of review. For example, “The appraiser and underwriter have reviewed the proposed staffing to be charged to the facility and found it to be acceptable and within reason.”>>
Program Guidance: Handbook 4232.1, Section II Production, Chapter 8.6, Operating Lease Requirements
Date of agreement: |
|
Current lease term expires: |
|
Description of renewals: |
|
Current lease payment: |
|
Major movable equipment ownership: |
<<borrower/operator>> |
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion on the topic describing the risk and how it will be mitigated.>>
The lease payments must be sufficient to (1) enable the borrower to meet debt service and impound requirements and (2) enable the operator to properly maintain the project and cover operating expenses. The minimum annual lease payment must be at least 1.05 times the sum of the annual principal, interest, mortgage insurance premium, reserve for replacement deposit, property insurance and property taxes.
The underwriter has prepared an analysis demonstrating the minimum annual lease payment.
a. |
Annual principal and interest |
$ |
b. |
Annual mortgage insurance premium |
|
c. |
Annual replacement reserves |
|
d. |
Annual property insurance |
|
e. |
Annual real estate taxes |
|
f. |
Total debt service and impounds |
$ |
h. |
Minimum annual lease payment |
$ |
<<Compare the minimum annual lease payment to the current lease payment. If the lease payment needs to increase, add the following language: “The lease payment must be increased to $XX per year ($XX per month). The underwriter has included a special condition to the firm commitment requiring the lease payment be revised to meet or exceed this minimum.” If the lease payment does not need to increase, add the following language: “The current lease payment is sufficient. The recommended annual lease payment also provides the operator with an acceptable profit margin.”>>
<<Provide a description of the responsibilities of the lessor and lessee under the terms of the lease with regard to the following: payment of real estate taxes, maintenance of building, capital improvements, replacement of equipment, property insurance, etc.>>
Program Guidance: Handbook 4232.1, Section II Production, Chapter 13. It is the lender’s responsibility to read the handbook chapter and provide HUD with a full set of documents for review of the proposed master lease or alternative master lease structure.
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
If you answered “yes’ to all three questions, a master lease or master lease alternative is required.
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<Provide a narrative describing the terms and conditions of the master lease proposed payments to and from the master tenant, lease agreements between borrower, master tenant and subtenants, the flow of funds from the subtenants to the master tenant and the borrower (including the AR lender if applicable), and any waivers or requests for modification to standard requirements.
If the subject is being joined to an existing master lease, list projects/project numbers already included in the master lease.
Describe any other HUD master leases the principals of the borrower or parent of the operator are party to, list projects/project numbers, and indicate the HUD lender who is party to the lease(s).>>
Program Guidance: For New Construction projects that will have a new AR Financing Line put into place prior to occupancy, and the specific AR Financing Terms have not yet been determined, documents may be submitted to HUD for review no later than 70% construction completion. The Firm Commitment should include a special condition requiring that AR financing documents be submitted to HUD prior to 70% construction completion.
|
Yes |
|
No |
The subject will have an AR line; however, the AR documents are not yet available and will be submitted prior to 70% construction completion. (If yes, skip to the next section. If no, complete the rest of this section). |
|
|
|
AR lender: |
|
AR borrower: |
|
Maximum loan amount: |
|
Current balance: |
|
Current maturity date: |
|
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
<<For each “yes” answer above, provide a narrative discussion regarding the topic. For projects being added to an existing HUD-Insured AR line, provide specific information on when the AR line was originated (date), when documents were reviewed/approved by HUD, which HUD OGC field office performed he review, and provide a listing of projects participating in the line (project name, FHA#) >>
Describe the borrowing base formula (e.g., XX% of the AR borrowers accounts receivable up to 120 days):
Describe term and renewal options:
Describe the rate applied to the used and unused portion of the AR loan:
Other fees (i.e., financing fees, late payment fees, etc.):
Mechanisms for operator receipts, disbursements and control of operator funds:
<<Describe the flow of all funds, into and out of accounts. Describe how deposit accounts are controlled (e.g., number of controlled accounts, hard or springing lockbox, daily sweeps, etc.). Attach cash flow chart.>>
<Provide narrative description of the AR lender’s collateral/security. Explain any unsecured AR financing.>>
<<Provide descriptions of the permitted uses of the AR loan funds in order of priority. For example: (1) debt service incurred in connection with the AR loan; (2) operating costs; and (3) distributions to the operator’s shareholders.>>
Borrowing Base Analysis
(Double click inside the Excel Table to add information)
<<If there is an existing AR loan that is not yet approved by HUD, provide a financial analysis that explains how the cost of the AR loan has been factored into the NOI calculation. Complete the Historical AR Loan Costs table.>>
Historical AR Loan Costs
(Double click inside the Excel Table to add information)
<<If the AR borrower is obtaining AR financing for the first time, provide a financial analysis that demonstrates that the AR borrower has sufficient financial capacity to pay all projected operating expenses, AR financing costs and loan payments, and all rent or debt service payments. The analysis must assume the maximum AR loan amount to stress test the AR financing based on the lesser of the operator’s 12-month trailing operating statements or the underwritten NOI. Calculate the impact on the borrower’s debt coverage after payment of the AR loan expenses and payments.>>
Assuming the $ maximum AR loan limit, an annual interest rate of %, and that the entire amount is outstanding for the year, the maximum annual interest expense would be $ . In addition to the interest, the other associated fees are the fees <<list types of fees>>, that total $ per year for the same assumed balance. An analysis of the operator’s 12 month trailing financial statement (Month 20XX – Month 20XX) is below:
12-Month Trailing Operating History |
|
Operating revenue |
$ |
Less: Operating expenses |
|
Net operating income (NOI) |
$ |
|
|
Annual P&I + MIP |
$ |
AR fee: Interest |
|
AR fee: Other |
|
Total annual mortgage & AR debt service |
$ |
|
|
DSCR including AR |
|
The underwriting assumed an NOI of $ . The 12-month trailing NOI is $ . The annual debt service including the MIP amount is $ per year. Adding the AR fees equates to a total mortgage and AR debt service expense of $ per year. This equates to prospective debt service coverage.
<<If multiple HUD-insured facilities have access to the AR loan, repeat the analysis above with the consolidated revenues and expenses for all those facilities.>>
<<The lender recommends approval of the AR loan.>>
Program Guidance: If the proposed documents do not currently comply with the requirements, outline the differences, what changes are required, and how they are justified. Note that proposed changes to OMB form documents must go through the ORCF document change protocol. Also, documents previously negotiated Multifamily documents are not automatically approved for use in Section 232 transactions, and must receive specific ORCF approval for use.
|
Yes |
|
No |
Will the subject have tax credits? (If no, skip this section) |
|
|
|
Key Questions
|
Yes |
|
No |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The mortgage criteria shown on the form HUD-92264a-ORCF are summarized as follows:
Requested amount: |
$ |
Amount based on replacement cost: |
$ |
Amount based on loan to value: |
$ |
Amount based on debt service coverage: |
$ |
Amount based on total indebtedness: |
$ |
Amount based on deduction of loans, grant(s), loan(s), LIHTCs, and gift(s) for mortgageable items: |
$ |
The amount based on replacement cost limit is $ . This is based on 90% of the replacement cost of the improvements of $ .
The $ value of improvement limit was calculated in accordance with HUD guidelines. This is based on a value of $ .
The $ debt service limit was calculated using the underwritten NOI of $ .
The limit was calculated in accordance with HUD guidelines as follows:
|
$ |
|
|
|
|
(2) Tax credits |
|
(3) Value of leased fee |
|
(4) Excess unusual land improvement cost |
|
(5) Unpaid balance of special assessment |
|
(6) Sum of lines (1) through (5) |
$ |
|
|
|
$ |
The secondary sources are discussed in detail below in the Sources & Uses section of the narrative.
Program Guidance: In the case of tax credit transactions, the individual sources must be spelled out, as well as any non-mortgageable costs. Details regarding the requirements of those sources and uses should be discussed in the tax credit section, or under Secondary Sources, as applicable.
<<Provide a statement of Sources and Uses of actual estimated cost at closing. Include all eligible and ineligible costs.>>
<<List and discuss all secondary sources, including terms and conditions of each. Secondary sources include surplus cash notes, grants/loans, tax credits, and the like.>>
Source |
Entity Receiving Funds |
Public or Private |
% of Equity Coverage |
% FMV |
Non-mortgageable costs? |
|
|
|
|
|
|
|
|
|
|
|
|
<<Discuss any uses not previously discussed in this narrative.>>
In addition to the information required in this narrative, depending upon the facility for which mortgage insurance is to be provided, the mortgagor, operator, management agent and such other parties involved in the operation of the facility, current economic conditions, or other factors or conditions as identified by HUD, HUD may require additional information from the lender to accurately determine the strengths and weaknesses of the transaction. If additional information is required, the questions will be included in an appendix that accompanies the narrative.
<<List any recommended special conditions. If none, state “None.”>>
<<Provide narrative conclusion and recommendation.>>
Lender hereby certifies that the statements and representations of fact contained in this instrument and all documents submitted and executed by lender in connection with this transaction are, to the best of lender’s knowledge, true, accurate, and complete. This instrument has been made, presented, and delivered for the purpose of influencing an official action of HUD in insuring the loan and may be relied upon by HUD as a true statement of the facts contained therein.
Lender: |
|
HUD Mortgagee/Lender No.: |
|
This report was prepared by:
|
Date |
|
This report was reviewed by:
|
Date |
<<Name>> <<Title>> <<Phone>> <<Email>> |
|
|
<<Name>> <<Title>> <<Phone>> <<Email>> |
|
This report was reviewed, and the site inspected by:
|
Date |
<<Name>> <<Title>> <<Phone>> <<Email>> |
|
Previous
versions obsolete Page
File Type | application/vnd.openxmlformats-officedocument.wordprocessingml.document |
Author | H22192 |
File Modified | 0000-00-00 |
File Created | 2021-01-14 |