August 20, 2015 - Kansas City, Kansas Housing Authority
Transcription
August 20, 2015 - Kansas City, Kansas Housing Authority
Agenda Housing Authority of the City of Kansas City, Kansas Special Meeting Thursday, August 20, 2015 - 12:00 p.m. Wyandotte Towers Cafeteria 1124 N. 9th Street, KCK I. Roll Call II. Approval of the Minutes Regular Board Meeting - July 16, 2015 III. Executive Director's Report IV. Committee Reports V. New Business Consent Items VI. A. Resolution No. 3293 Authority to Donate 10 Refrigerators A. Resolution No. 3294 Authority to Dispose of Scrap Metal A. Resolution No. 3295 Authorizing the Sale of Five Vehicles Adjournment Regular Meeting July 16, 2015 Page 1 MINUTES OF THE REGULAR MEETING OF THE BOARD OF COMMISSIONERS OF THE HOUSING AUTHORITY OF KANSAS CITY, KANSAS Thursday, July 16, 2015 12 noon Administrative Bldg. 1124 N. 9th Street On the 16th day of July 2015 at 12 noon the Board of Commissioners of the Housing Authority of Kansas City, Kansas met in regular session. The meeting was called to order by Vice-Chairman Banks, and upon roll call, the following members of the body were present: Rev. Jimmie L. Banks, Vice-Chairman Jacques Barber, Commissioner Robert G. Frey, Commissioner Tyrone Garner, Commissioner Matt Watkins, Commissioner Carolyn Wyatt, Commissioner ABSENT: John P. Biscanin, Chairman Theresa A. Duke, Commissioner P. Anne McDonald, Commissioner Timothy J. Rhodes, Commissioner William J. Rogers, Commissioner Maria Torres, Commissioner ALSO PRESENT: Thomas M. Scott, Executive Director Paula K. Draves, Director of Section 8 Gregory T. Gibson, Director of Finance Sharron Davis-Mays, Self-Sufficiency Coordinator Benice Meeks, Assistant Director of Finance Jacqueline D. Randle, Executive Services Manager Elaine L. Stroud, Asst. Director of Housing Management Maria Kline, President/Juniper Gardens Alvin Sykes, Bethany Towers Pa Doh, scholarship recipient/resident Lah Paw, student at KCKCC Michael Liimatti, President/Connecting for Good Terrell Carter, Nat’l Newstead Association/St. Louis, MO ******* Vice-Chairman Banks called the meeting to order. Roll call was taken. Commissioner Watkins made a motion to approve the minutes of June 18, 2015. Commissioner Barber seconded the motion and the following vote was recorded: AYES: Banks, Barber, Frey, Garner, Watkins, Wyatt NAYS: None ABSENT: Biscanin, Duke, McDonald, Rhodes, Rogers, Torres ABSTAIN: None Motion carried. ******* Executive Director’s Report: Ms. Doh, the recipient of the Cindy Lockett/Robert Floyd Memorial Scholarship was presented with a check in the amount of $1,000 to further Regular Meeting July 16, 2015 Page 2 her education at Kansas City, Kansas Community College. Ms. Doh is a 2015 graduate of Harmon High School and has a 3.98 grade point average. She lives in Belrose Manor with her family. Ms. Doh expressed that she was blessed and honored. She thanked the Housing Authority for selecting her as the recipient of the scholarship. Ms. Scott noted that Ms. Lockett was a long time resident of public housing and served on the board as resident commissioner. Mr. Floyd was a long time employee of the agency that lost his life while at work. This scholarship serves to honor their memory. Mr. Scott read a portion of the press release recognizing Connecting for Good for receiving the National Association of Housing and Redevelopment Officials (NAHRO) Meritorious/Special Achievement Award and the Southwest NAHRO Special Achievement in Support of Programs Award. Pictures were taken and the awards were presented to Michael Liimatti, President of Connecting for Good. Mr. Liimatti made the following comments. He noted that Connecting for Good partnered with the Kansas City, Kansas Housing Authority three years ago to provide WiFi to 200 families living in northeast Kansas City, Kansas. They have since opened a computer center on 3rd Street. Over 1,000 students have visited the center since it was first opened. This includes over 700 children. Thirty to fifty children from the neighborhood are served every evening. They have started a Mind Craft Club for budding engineering and math students. In another club, students are taught how to fill out employment applications and check e-mail. Recently free Internet was provided to Glanville Towers. Connecting for Good has a computer refurbishing shop that repairs computers and sells them to the community. Mr. Liimatti stressed how vital it is to have online access and noted he provided input to President Obama for his online initiative. He concluded by thanking the agency for its support. Vice-Chairman Banks shared that he was able to purchase an affordable laptop from Connecting for Good. Mr. Scott noted that he would be going out next week to discuss the digital divide and put together a plan with Kansas City, Missouri. Commissioner Watkins added that he also has first-hand knowledge of Connecting for Good and that we should schedule a joint meeting with the Unified Government to let them see what we are doing. Commissioner Frey asked if the schools provided computers to students. Mr. Liimatti expressed that while the schools provide tablets and/or laptops, over half the students in Wyandotte County do not have Internet access, while 98% of the students in Johnson County have Internet access. This demonstrates how their learning is affected by the digital divide and Connecting for Good is trying to change this. Commissioner Garner thanked Connecting for Good for their presence in the first district where Juniper Gardens is located. This gives our students an opportunity to improve their destiny. He noted that he was available to do anything he could to help. Mr. Scott noted that the center was located at 2006 N. 3 rd Street and open to the entire community, and not just Juniper Gardens’ residents. He noted that the housing authority used defederalized funds to get Google fiber in all the schools where public housing is located. The Energy Performance Contract is being reviewed by HUD for a case study and we were selected as one of eight agencies that will participate in the study beginning September 10. HUD will be looking at ways to strengthen and improve the program. Mr. Scott noted that 86 of the 106 families have solid relocation plans at Rosedale Ridge. Forty-five families have successfully relocated, 43 in Wyandotte County, one in Olathe and one in Johnson County. Four families are going through the application process at Chelsea Plaza and should be approved this week and moved in next week; four have turned in inspection forms and will be leased up within a week; six families have ported to Johnson County and should be leased up by August 1, 2015; Twenty-seven families have ported to Kansas City, Missouri and should be leased up by August 1, 2015; Seventeen families will be assisted by Regular Meeting July 16, 2015 Page 3 relocation counselors to help them with the process; and three were issued vouchers, but never attended meetings, their files were retired. Mrs. Draves added that the property should be vacated by August 5, 2015. Delaware Highland Assisted Living (DHAL) is 97 percent occupied, which represents 117 units out of 121. There are 20 individuals on the waiting list. The Managed Care Organizations (MCO’s) backlog has been reduced to $1,000. Midwest Equity Group did a site review and there were no findings. Management agreement renewals are being done for the service and real estate entity. There was a positive cash flow this month. The auditors will be at the housing authority next month and will be using the board room. We would like to move the regularly scheduled board meeting to another location. Glanville Towers, Wyandotte Towers or Juniper Gardens have been suggested as locations for the August board meeting. Vice-Chairman Banks suggested that Mr. Scott make arrangements and notify the board accordingly. ******* Commissioner Watkins made a motion to approve the Executive Director’s Report. Commissioner Barber seconded the motion and the following vote was recorded: AYES: Banks, Barber, Frey, Garner, Watkins, Wyatt NAYS: None ABSENT: Biscanin, Duke, McDonald, Rhodes, Rogers, Torres ABSTAIN: None Motion carried. ******* Commissioner Wyatt asked about the Occupancy Report on page 15 of the board packet. Mr. Scott noted that Juniper Gardens has experienced turnover due to lease enforcement. These numbers should improve by August. He went over the process for applying and moving into public housing. Mrs. Draves discussed the time frame from application to move-in. She noted it could take anywhere from 30—60 days to get the paperwork verified. Mr. Scott added the homeless applicants are processed quicker. Westgate’s numbers are down due to modernization taking place at that location. He explained to Commissioner Garner and the board that when units are being modernized, they are taken off line with HUD. Residents are relocated and moved back once the units are complete. This creates vacancies on the occupancy report. Mr. Scott further explained that renovations could include HVAC, lighting, etc. Units are generally modernized according to age. Rosedale Towers is scheduled next, then Plaza Towers. He noted the agency is being conservative with funding for modernization. Vice-Chairman Banks referred the board to the handouts which listed the Section 3 Certificate program and CHIG minutes. He asked that they review this information. ******* Regular Meeting July 16, 2015 Page 4 Committee Reports Personnel Vice-Chairman Banks noted that Mr. Scott and Mrs. Randle worked on the Supervisor Handbook which gives guidelines on policies and what happens with non-compliance. This handbook will aid supervisors. (The handbook was then passed around for the board’s review.) He explained that this book could be used if something was ever called into question. Mr. Scott noted the handbook is being used by all supervisors so that no one is operating independently. He added that New Directions has provided supervisory training and two more trainings are slated for later this year. There will also be training on sexual harassment. Commissioner Garner questioned how often the training takes place. Mr. Scott noted that we have provided training through Housing Television Network (HTVN) and most recently New Directions. A training schedule was suggested and Mr. Scott agreed that he and Ms. Randle would put something together that would be ongoing. Commissioner Barber added that the manual would need to be reviewed and updated from time to time, as well. Mr. Scott noted staff has gone though all the policies except the Admissions and Continued Occupancy Policy (ACOP) and Section 8 Administrative Plan (Admin). Bylaws Commissioner Barber noted that he gave a report last month regarding the Procurement Policy and there was nothing currently pressing. They did not meet this past month. Development Commissioner Watkins noted they did not meet this past month. Staff is reviewing the application for the A/E services to look at Juniper Gardens. Hopefully he will have more to report next month. Commissioner Garner asked if the committee has reached out to residents of the first district for their input. Commissioner Watkins indicated they have not, but are working with four or five urban planners to create a competitive process. Once the process is in place, they will reach out to the stakeholders. Commissioner Garner noted that Unified Government Commissioner Gayle Townsend would like to have a voice in the process as well as the residents of Juniper Gardens. Commissioner Wyatt added that this should not be done in a bubble and everyone needs to be at the table. Mr. Scott noted that it has been since 2011 since they have engaged everyone. They are trying to get ideas before beginning the process. Commissioner Watkins agreed and they will have conversations with those in the community. Minority Participation Commissioner Garner indicated they have not met. They probably will not have a report until a full committee has been established. ******* The following committees did not provide a report: Executive, Finance, Minority Participation and Resident Participation. ******* Commissioner Watkins made a motion to approve the committee reports. Commissioner Barber seconded the motion and the following vote was recorded: AYES: Banks, Barber, Frey, Garner, Watkins, Wyatt NAYS: None Regular Meeting July 16, 2015 Page 5 ABSENT: Biscanin, Duke, McDonald, Rhodes, Rogers, Torres ABSTAIN: None Motion carried. ******* Commissioner Garner thanked staff and Ms. Kline for a tour of Juniper Gardens. He noted that he was impressed with the property and how well the grounds were maintained. Mr. Scott noted that a new lawn service began working there the same day of the tour. Commissioner Garner stated the aesthetics were really good. Commissioner Barber added that he recently drove through Juniper Gardens with a group and while there are some infrastructure issues, they were impressed with how well the property was maintained. He indicated the property is being kept in good shape. Mr. Scott noted there have been some HVAC thefts at Juniper Gardens. Fifty-one HVAC units have been cut, 20 of them two times and six of them three times. All but five have been replaced. Ten units were completely replaced at a cost of $14,000. There is a total of $36,000 has damages. People from the outside are causing the damages and we are working with the Kansas City, Kansas Police Department. Our maintenance staff is building cages to house the units. Ten cages have been installed to date. This is cheaper than continuing to replace the units. They are damaging the units for scrap metal. Commissioner Garner noted that Officer Solomon Young is working on this case. He indicated that any community group can contact the Police Department and they will come out to discuss safety through environmental design. This is a free service. Vice-Chairman Banks asked about neighborhood watch groups. Commissioner Garner noted there are neighborhood watch groups in the surrounding area of Juniper Gardens and they vary from property to property. He emphasized that community police officers will come to the neighborhood association groups and make a presentation. You just have to call and be put on the calendar. Commissioner Barber added that the Juniper Gardens property was clean. There was no trash or debris and this is a testament to the residents. He told Ms. Kline that this has not gone unnoticed. Vice-Chairman Banks thanked everyone for their cards and concern during his recent illness. He further noted that he appreciated the prayers. ******* Commissioner Watkins made a motion to adjourn. seconded the motion and it passed unanimously. Commissioner Wyatt Rev. Jimmie L. Banks, Chairman Thomas M. Scott, Executive Director EXECUTIVE DIRECTOR’S REPORT August 2015 1. We are utilizing New Directions Behavioral Health to provide the following five training sessions to staff. Supervisors will attend Harassment for Managers and Leaders, August 26; Dealing with Difficult People, September 23; and Drug and Alcohol Awareness, October 21. Support staff will attend Utilizing the EAP, September 22 there will be two sessions. 2. CBIZ, our insurance broker, has been contacted regarding our insurance renewal for 2015— 2016. We were advised that CBIZ is in negotiations with Blue Cross and Blue Shield of Kansas City. We can expect to have a meeting with CBIZ in the coming weeks. Our current health care contract expires December 31, 2015. 3. The Unified Government and Argentine Betterment Corporation will present The Healthy Argentine Program on Saturday, September 12, 2015 at the Argentine Community Center, 2810 Metropolitan Avenue; Kansas City, Kansas from 10am—2pm. Dora Cortez-Galdamez, Senior Resident Selection Specialist, will attend on behalf of the Housing Authority. She will be accepting applications for public housing. 4. Delaware Highland Assisted Living Update: Community Housing Investment Group of Wyandotte County, Inc. (CHIG) was notified by the Internal Revenue Service on July 30, 2015 of having received our 501(c) (3) status. This exempts CHIG from federal income tax under IRS Section 501(c) (3). 5. The following monthly reports are attached: A. B. C. D. E. F. G. H. I. J. K. Statement of Funds Delinquency Report Disbursements Over $1,000 Operating Receipts and Expenditures Maintenance Report Occupancy Report Modernization Report Resident Initiative Report Section 8 Report Monthly Move-ins and Move-outs UPC Activity Report (not provided) Kansas City, Kansas Housing Authority Statement of Funds Available For the Period Ended July 31, 2015 Description General Fund Account Rate (a) Maturity Date 0.10% Payroll Account Amount Bank $646,363.04 Liberty $62,493.99 Liberty FSA Account 0.15% $12,556.28 Liberty ACH Pymt Account 0.15% $36,171.18 Liberty Rental Escow Account 0.75% $0.00 Brotherhood Rent Depository Account (NEW) 0.75% $530,411.58 Brotherhood Rent Depository Account 0.75% $24,484.28 Brotherhood Rent Bank Deposit Accounts 0.75% $327,927.98 Various Homeless Prevention Program 0.75% $5,429.50 Brotherhood Sponsorship Program 0.75% $22,961.10 Brotherhood Section 8 Checking 0.75% $0.00 Brotherhood Section 8 Checking (NEW) 0.75% $281,276.17 Brotherhood Community Hsg Inv Group $48,650.00 Liberty CD#32075 0.65% 08/23/15 $500,000.00 Liberty CD#316007603 0.45% 02/25/16 $500,000.00 Brotherhood CD#316007602 0.30% 08/21/15 $500,000.00 Brotherhood (a) Represents Rates as of August 12, 2015 provided by Banks. Note: Amounts reflect balances from month-end statements. Reconciliation of outstanding checks will adjust account balances, accordingly. Gregg Gibson Director of Finance Kansas City, Kansas Housing Authority Delinquency in Accounts Receivable For the Month of July 2015 Accounts Receivable Rent & Other Charges $60,760.42 Repayment Agreements ($15,125.66) Total $45,634.76 (Amounts Delinquent) Total Charges to Tenants for Month $390,502.60 Delinquency Ratio 11.69% Petitioned to Court Last Month (# of Summons Issued) 42 Praecipes Issued (# on Setout List) 15 Evictions (# Set Out) 6 Pending Evictions (# Placed on Hold) 0 ______________________ Gregg Gibson Director of Finance Kansas City, Kansas Housing Authority Payments Over $1,000.00 For The Month of JULY '15 *CONTRACT COSTS* Universal Protection Service $7,509.60 *MAINTENANCE COSTS* Amsan Kansas Missouri Bailey Industrial Cleaning Booney's Lawn Service Booney's Lawn Service Booney's Lawn Service Booney's Lawn Service Cedar Creek LLC CFM Distributors David Henderson dba Economy Lawn & Tree Deffenbaugh Industries Inc Double Check Co., Inc General Electric Goode Developing & Associates Kansas City Winnelson Co. Massco Inc Oscar's Maintenance Oscar's Maintenance Oscar's Maintenance Personal Touch Lawn Service Personal Touch Lawn Service Plakes Tree Srvice Precision Plumbing & Construction Inc Sherwin-Williams Co. Simmons Lawn Service Simmons Lawn Service Smallwood Locksmith SOS Pest Control Stanion Wholesale Electric Co. Three Sons Construction Three Sons Construction Three Sons Construction Wartian Lock Sales Company Worldwide Window Fashions Zep Manufacturing Co $4,743.28 $3,120.00 $3,047.00 $2,250.00 $2,250.00 $2,250.00 $3,701.59 $4,742.00 $1,400.00 $3,751.18 $1,484.85 $2,434.93 $3,430.00 $3,003.32 $1,808.80 $1,975.00 $1,765.00 $1,410.00 $3,255.00 $1,785.00 $1,500.00 $2,512.00 $3,975.75 $2,450.00 $1,225.00 $1,610.34 $6,200.00 $6,548.72 $10,020.00 $3,955.00 $1,570.00 $2,592.46 $5,968.80 $2,430.78 *MISCELLANEOUS COSTS* Alexander Open Systems American Express Francis G. Martin Kathleen O'Brien Coode Kutak Rock LLP Lockton Companies McCulley Oil Pa Doh (Scholarship) Shawnee Mission Ford The PI Company US Bank Equipment $2,847.20 $2,789.63 $1,837.51 $5,000.00 $5,034.50 $14,533.50 $7,235.80 $1,000.00 $20,510.00 $2,212.50 $1,364.00 *OTHER GRANT COSTS* Archetype Design Group Inc $24,975.85 Kansas City, Kansas Housing Authority Payments Over $1,000.00 For The Month of JULY '15 Driven, LLC Frye Construction Co., Inc $2,738.00 $225,044.69 Kansas City, Kansas Housing Authority Payments Over $1,000.00 For The Month of JULY '15 *PAYROLL COSTS* AFLAC Premium AFLAC Premium BlueCross BlueShield of KC Colonial Life & Accident Ins Delta Dental Kansas Payment Center Kansas Payment Center KPERS Retirement System KPERS Retirement System Nationwide Retirement Nationwide Retirement UMB Health Savings Acct. UMB Health Savings Acct. $3,831.10 $3,627.35 $83,869.29 $4,588.19 $4,465.71 $1,212.49 $1,094.35 $31,955.98 $31,831.11 $2,724.08 $2,724.08 $3,438.11 $3,438.11 *INTERBANK TRANSFERS* Liberty Gen Fund to Payroll Transfers Liberty Gen Fund to Payroll Transfers Liberty Gen Fund to Payroll Transfers Liberty Gen Fund to ACH Transfers Liberty Gen Fund to ACH Transfers Liberty Gen Fund to ACH Transfers BBT Section 8 to BBT Gen Fund BBT Gen Fund to Liberty Gen Fund BBT Gen Fund to Liberty Gen Fund $181,000.00 $179,500.00 $197,000.00 $38,100.00 $38,000.00 $34,700.00 $57,359.00 $1,000.00 $375,000.00 *UTILITIES COSTS* Board of Public Utilities Board of Public Utilities Board of Public Utilities Board of Public Utilities Constellation New Energy Kansas Gas Service Kansas Gas Service $68,554.07 $55,952.22 $35,982.52 $29,450.71 $1,256.20 $14,061.66 $1,084.76 $1,917,599.67 Gregg Gibson Director of Finance Kansas City, Kansas Housing Authority Operating Statement - For the Period Ended June 30, 2015 Actual To-Date 06/30/15 Ln# 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 OPERATING INCOME: Tenant Rent Revenue Tenant Revenue - Other Investment Income - Unrestricted Investment Income - Restricted Fraud Recovery - PHA Share Fraud Recovery - HUD Share Other Income Management Fee Management Fee - CFP Bookkeeping Fees Asset Mgmt Fees Front Line Service Fees HUD Operating Grants HUD Operating Grants (HAP) HUD Special Fees (HAP) HUD Capital Grants Total Revenue 18 19 20 21 22 OPERATING EXPENSES: Admin Salaries Legal Fees Auditing Fees Other Admin Expenses Total Operating Admin Total Public Housing Budget FYE 03/31/16 % Actual to Budget Actual To-Date 06/30/15 1,127,537.00 65,667.16 47,892.57 2,075,969.00 3,317,065.73 4,324,704.00 248,745.00 7,330.00 68,916.00 443,094.00 7,382,554.00 12,475,343.00 26.07% 26.40% 82,168.00 13,301.40 69.49% 2,613.71 217,753.72 3,043.07 53,527.28 274,324.07 AMP 51 - Juniper Budget FYE 03/31/16 324,117.00 53,007.00 % Actual to Budget 25.35% 25.09% 63,300.00 28.12% 389,798.00 1,238,843.00 31.46% 26.59% 487,881.11 1,679,267.00 29.05% 1,018,756.00 23,103.00 18,000.00 154,020.00 1,213,879.00 21.37% 13.17% 29,026.72 485.64 14.86% 8.32% 34.75% 22.60% 7,128.50 36,640.86 195,353.00 5,835.00 2,318.00 27,379.00 230,885.00 259,362.24 43,920.00 50,370.00 353,652.24 1,055,399.00 177,120.00 178,920.00 1,411,439.00 24.57% 24.80% 28.15% 25.06% 31,933.09 5,407.50 4,940.00 42,280.59 128,707.00 21,600.00 24.81% 25.03% 150,307.00 28.13% 2,762.73 780.94 3,543.67 23,920.00 40,639.00 64,559.00 11.55% 1.92% 5.49% 434.54 434.54 5,035.00 5,035.00 8.63% 8.63% 87,663.79 223,440.47 47,282.76 63,881.66 422,268.68 417,971.00 1,262,760.00 440,018.00 307,811.00 2,428,560.00 20.97% 17.69% 10.75% 20.75% 17.39% 14,497.01 4,864.67 12,037.65 9,713.16 41,112.49 121,461.00 27,408.00 159,494.00 73,109.00 381,472.00 11.94% 17.75% 7.55% 13.29% 10.78% 327,269.43 21,983.67 697,614.38 9,444.09 14,270.29 14,201.95 58,787.57 2,548.08 10,559.85 13,910.00 20,341.21 494,414.53 59,136.81 1,046,867.48 1,431,054.00 191,399.00 2,804,626.00 41,700.00 48,900.00 49,647.00 164,151.00 16,800.00 51,206.00 149,510.00 37,651.00 2,025,544.00 219,517.00 4,427,079.00 22.87% 11.49% 24.87% 22.65% 29.18% 28.61% 35.81% 15.17% 20.62% 9.30% 54.03% 24.41% 26.94% 23.65% 9,812.34 1,037.44 148,556.82 808.99 42,625.00 33,924.00 562,008.00 3,000.00 600.00 23.02% 3.06% 26.43% 26.97% 7,500.00 33.19% 4,760.00 121,392.28 14,095.55 159,406.60 22,600.00 2,800.00 438.00 6,233.00 5,000.00 466,528.00 54,809.00 638,557.00 49 Protective Services 50 Total Protect Services 26,884.00 26,884.00 159,508.00 159,508.00 16.85% 16.85% 1,501.22 1,501.22 8,591.00 8,591.00 17.47% 17.47% 51 52 53 54 55 Property Insurance Liability Insurance Workers Comp Insurance All Other Insurance Total Insurance 58,157.10 22,474.56 11,943.00 7,220.94 99,795.60 235,539.00 86,400.00 51,942.00 20,392.00 394,273.00 24.69% 26.01% 22.99% 35.41% 25.31% 10,036.26 1,284.30 917.34 557.16 12,795.06 79,746.00 11,125.00 4,997.00 1,849.00 97,717.00 12.59% 11.54% 18.36% 30.13% 13.09% 56 57 58 59 60 Other General Expense Employee Benefits Compensated Absences Collection Losses Total Other Gen'l Exp 732.04 182,431.06 39,721.75 (7,117.47) 215,767.38 6,241.00 828,830.00 95,230.00 930,301.00 11.73% 22.01% 568.00 79,735.00 14.59% 17.16% -7.47% 23.19% 82.89 13,684.01 2,360.25 (1,336.30) 14,790.85 49,760.00 130,063.00 -2.69% 11.37% 174,581.31 174,581.31 698,325.00 698,325.00 25.00% 25.00% 16,623.31 16,623.31 66,493.00 66,493.00 25.00% 25.00% 2,617,684.43 11,727,923.00 22.32% 325,585.52 1,709,120.00 19.05% 23 Property Mgmt Fees 24 Bookkeeping Fees 25 Asset Mgmt Fees 26 Total Management Fees 27 Tenant Service Salaries 28 Tenant Services Other 29 Total Tenant Services 30 31 32 33 34 Water Electricity Gas Sewer Total Utilities 35 Maintenance Labor 36 Maintenance Materials 37 Maintenance Contracts 38 Garbage 39 Heating & Cooling 40 Elevator 41 Grounds 42 Electrical 43 Plumbing 44 Extermination 45 Janitorial 46 Fee for Services - COCC 47 Other Routine Maint 48 Total Maintenance 61 Interest on Notes Payable 62 Total Interest Expense 63 Total Operating Expense 64 Excess (Deficiency) Operating 699,381.30 - 65 Beg Oper Reserve - 04/01/15 191,132.00 (1,382,766.00) 66 Updated Operating Reserve 890,513.30 (1,220,470.41) C:\My Documents\KCKHA Finance Files\Pymt_Distrib_WSheetsJVs\GenlLedgers\OpStmt-201506-Board 162,295.59 26.04% 15.87% 95.20% 26.02% 25.72% 24.96% - page 1 of 5 Kansas City, Kansas Housing Authority Operating Statement - For the Period Ended June 30, 2015 AMP 52 - Family North Actual To-Date Budget % Actual 06/30/15 FYE 03/31/16 to Budget Ln# 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 OPERATING INCOME: Tenant Rent Revenue Tenant Revenue - Other Investment Income - Unrestricted Investment Income - Restricted Fraud Recovery - PHA Share Fraud Recovery - HUD Share Other Income Management Fee Management Fee - CFP Bookkeeping Fees Asset Mgmt Fees Front Line Service Fees HUD Operating Grants HUD Operating Grants (HAP) HUD Special Fees (HAP) HUD Capital Grants Total Revenue 18 19 20 21 22 OPERATING EXPENSES: Admin Salaries Legal Fees Auditing Fees Other Admin Expenses Total Operating Admin 23 Property Mgmt Fees 24 Bookkeeping Fees 25 Asset Mgmt Fees 26 Total Management Fees 27 Tenant Service Salaries 28 Tenant Services Other 29 Total Tenant Services 30 31 32 33 34 Water Electricity Gas Sewer Total Utilities 35 Maintenance Labor 36 Maintenance Materials 37 Maintenance Contracts 38 Garbage 39 Heating & Cooling 40 Elevator 41 Grounds 42 Electrical 43 Plumbing 44 Extermination 45 Janitorial 46 Fee for Services - COCC 47 Other Routine Maint 48 Total Maintenance 49 Protective Services 50 Total Protect Services AMP 53 - Family South Actual To-Date Budget % Actual 06/30/15 FYE 03/31/16 to Budget 145,939.29 10,544.70 541,842.00 40,416.00 1,480.00 26.93% 26.09% 138,995.00 8,285.30 529,757.00 37,032.00 710.00 26.24% 22.37% 4,601.00 3,750.00 122.69% 4,341.00 4,460.00 97.33% 63,300.00 63,300.00 316,152.00 1,113,304.00 28.40% 324,867.00 1,126,416.00 28.84% 477,236.99 1,764,092.00 27.05% 476,488.30 1,761,675.00 27.05% 27,369.16 570.47 23.50% 22.35% 21,869.56 233.88 26.69% 23.58% 5,885.17 27,988.61 83,940.00 2,067.00 1,967.00 13,818.00 101,792.00 26.05% 11.31% 5,134.20 33,073.83 116,468.00 2,553.00 2,012.00 19,238.00 140,271.00 28,699.92 4,860.00 4,580.00 38,139.92 118,518.00 19,890.00 27,600.00 166,008.00 24.22% 24.43% 16.59% 22.97% 28,257.02 4,785.00 6,750.00 39,792.02 113,691.00 19,080.00 27,000.00 159,771.00 24.85% 25.08% 25.00% 24.91% 226.60 226.60 4,562.00 4,562.00 4.97% 4.97% 6.60 6.60 4,482.00 4,482.00 0.15% 0.15% 15,815.77 3,719.88 7,985.02 12,465.98 39,986.65 94,872.00 27,779.00 71,359.00 107,384.00 301,394.00 16.67% 13.39% 11.19% 11.61% 13.27% 15,078.47 2,743.64 12,050.04 10,441.23 40,313.38 34,028.00 188,440.00 54,902.00 23,576.00 300,946.00 44.31% 1.46% 21.95% 44.29% 13.40% 29,090.17 1,014.01 137,205.20 465.06 126,622.00 16,932.00 763,038.00 1,600.00 400.00 22.97% 5.99% 17.98% 29.07% 5,826.96 971.23 181,454.19 583.05 25,629.00 21,036.00 477,864.00 1,600.00 500.00 22.74% 4.62% 37.97% 36.44% 14,905.00 39.22% 16,770.00 96.14% 14.65% 61.61% 18.45% 2,690.00 145,509.10 15,902.04 188,252.38 38,000.00 200.00 500.00 3,052.00 10,000.00 394,952.00 29,060.00 524,529.00 44.13% 6,730.00 100,455.34 14,649.80 167,309.38 38,000.00 200.00 2,872.00 3,504.00 7,000.00 685,683.00 23,779.00 906,592.00 1,089.94 1,089.94 7,526.00 7,526.00 14.48% 14.48% 1,148.64 1,148.64 7,378.00 7,378.00 15.57% 15.57% 42.59% 27.50% 26.90% 36.84% 54.72% 35.89% 51 52 53 54 55 Property Insurance Liability Insurance Workers Comp Insurance All Other Insurance Total Insurance 6,117.06 2,695.08 810.27 491.79 10,114.20 21,212.00 9,656.00 5,104.00 1,829.00 37,801.00 28.84% 27.91% 15.88% 26.89% 26.76% 6,458.28 2,830.59 714.96 434.58 10,438.41 13,769.00 9,446.00 2,301.00 1,002.00 26,518.00 46.90% 29.97% 31.07% 43.37% 39.36% 56 57 58 59 60 Other General Expense Employee Benefits Compensated Absences Collection Losses Total Other Gen'l Exp 151.79 12,009.54 4,091.00 (705.04) 15,547.29 621.00 81,448.00 24.44% 14.75% 357.00 36,711.00 9.56% 28.58% 11,780.00 93,849.00 -5.99% 16.57% 34.14 10,492.12 2,032.50 (1,853.87) 10,704.89 3,530.00 40,598.00 -52.52% 26.37% 27,706.00 27,706.00 110,824.00 110,824.00 25.00% 25.00% 16,663.25 16,663.25 66,653.00 66,653.00 25.00% 25.00% 333,193.81 1,768,827.00 18.84% 335,308.18 1,232,667.00 27.20% 61 Interest on Notes Payable 62 Total Interest Expense 63 Total Operating Expense 64 Excess (Deficiency) Operating 144,043.18 - 65 Beg Oper Reserve - 04/01/15 561,330.00 654,996.00 66 Updated Operating Reserve 705,373.18 796,176.12 C:\My Documents\KCKHA Finance Files\Pymt_Distrib_WSheetsJVs\GenlLedgers\OpStmt-201506-Board 141,180.12 - page 2 of 5 Kansas City, Kansas Housing Authority Operating Statement - For the Period Ended June 30, 2015 Actual To-Date 06/30/15 Ln# 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 OPERATING INCOME: Tenant Rent Revenue Tenant Revenue - Other Investment Income - Unrestricted Investment Income - Restricted Fraud Recovery - PHA Share Fraud Recovery - HUD Share Other Income Management Fee Management Fee - CFP Bookkeeping Fees Asset Mgmt Fees Front Line Service Fees HUD Operating Grants HUD Operating Grants (HAP) HUD Special Fees (HAP) HUD Capital Grants Total Revenue 18 19 20 21 22 OPERATING EXPENSES: Admin Salaries Legal Fees Auditing Fees Other Admin Expenses Total Operating Admin 23 Property Mgmt Fees 24 Bookkeeping Fees 25 Asset Mgmt Fees 26 Total Management Fees 27 Tenant Service Salaries 28 Tenant Services Other 29 Total Tenant Services 30 31 32 33 34 Water Electricity Gas Sewer Total Utilities 35 Maintenance Labor 36 Maintenance Materials 37 Maintenance Contracts 38 Garbage 39 Heating & Cooling 40 Elevator 41 Grounds 42 Electrical 43 Plumbing 44 Extermination 45 Janitorial 46 Fee for Services - COCC 47 Other Routine Maint 48 Total Maintenance 49 Protective Services 50 Total Protect Services AMP 54 - Scattered Budget FYE 03/31/16 87,511.21 7,662.76 332,096.00 31,710.00 1,380.00 % Actual to Budget 26.35% 24.17% 2,081.00 Actual To-Date 06/30/15 AMP 55 - Wyandotte Budget FYE 03/31/16 % Actual to Budget 153,347.00 7,290.00 601,864.00 24,318.00 25.48% 29.98% 7,387.24 13,066.00 56.54% 63,300.00 63,300.00 193,119.00 713,695.00 27.06% 327,451.00 1,067,161.00 30.68% 290,373.97 1,142,181.00 25.42% 495,475.24 1,769,709.00 28.00% 16,161.63 21.53% 25,350.20 1,464.62 17.63% 20.14% 3,999.90 30,814.72 148,227.00 4,699.00 2,641.00 25,457.00 181,024.00 17.10% 31.17% 2,013.53 18,175.16 75,060.00 2,241.00 1,521.00 11,419.00 90,241.00 22,012.13 3,727.50 5,220.00 30,959.63 87,414.00 14,670.00 20,880.00 122,964.00 25.18% 25.41% 25.00% 25.18% 39,019.49 6,607.50 3,020.00 48,646.99 160,348.00 26,910.00 24.33% 24.55% 187,258.00 25.98% 6.60 6.60 3,528.00 3,528.00 0.19% 0.19% 1,061.52 6.60 1,068.12 6,206.00 6,038.00 12,244.00 17.10% 0.11% 8.72% 6,645.99 3,482.25 2,823.11 4,682.48 17,633.83 66,748.00 2,976.00 43,766.00 37,299.00 150,789.00 9.96% 117.01% 6.45% 12.55% 11.69% 10,634.45 107,495.64 2,540.83 7,921.84 128,592.76 59,187.00 461,187.00 12,034.00 41,035.00 573,443.00 17.97% 23.31% 21.11% 19.31% 22.42% 8,856.94 7,029.35 180,570.47 873.13 37,841.00 19,079.00 498,148.00 2,000.00 400.00 23.41% 36.84% 36.25% 43.66% 10,577.57 27.84% 249.25% 9.85% 95.31% 33.51% 69.79% 35.39% 235.00 6,300.00 277.34 5,874.97 1,471.24 111,661.97 382,211.00 35,261.00 125,883.00 10,500.00 12,000.00 7,131.00 5,651.00 2,400.00 5,424.00 60,000.00 845.00 5,000.00 16,932.00 543,355.00 21.62% 11.31% 19.88% 18.29% 17.80% 47.48% 60.52% 6,984.00 710.00 4,510.00 139,687.72 17,228.05 196,456.76 38,000.00 1,500.00 2,802.00 7,209.00 4,732.00 416,820.00 24,685.00 555,068.00 82,652.59 3,989.27 25,020.11 1,920.26 2,135.48 3,385.82 3,420.00 4.33% 10.50% 32.82% 117.50% 8.69% 20.55% 983.42 983.42 5,572.00 5,572.00 17.65% 17.65% 15,152.01 15,152.01 78,879.00 78,879.00 19.21% 19.21% 15.71% 17.02% 51 52 53 54 55 Property Insurance Liability Insurance Workers Comp Insurance All Other Insurance Total Insurance 5,398.53 2,352.27 527.43 319.86 8,598.09 60,350.00 7,305.00 11,268.00 3,546.00 82,469.00 8.95% 32.20% 4.68% 9.02% 10.43% 7,595.07 3,361.41 2,402.25 1,459.32 14,818.05 17,439.00 12,679.00 2,371.00 1,136.00 33,625.00 43.55% 26.51% 101.32% 128.46% 44.07% 56 57 58 59 60 Other General Expense Employee Benefits Compensated Absences Collection Losses Total Other Gen'l Exp 59.23 9,830.92 1,699.75 (457.18) 11,132.72 429.00 37,828.00 13.81% 25.99% 1,167.00 179,804.00 11.57% 20.40% 10,220.00 48,477.00 -4.47% 22.96% 135.00 36,681.67 6,583.00 (145.66) 43,254.01 6,410.00 187,381.00 -2.27% 23.08% 13,922.00 13,922.00 55,688.00 55,688.00 25.00% 25.00% 25,161.00 25,161.00 100,644.00 100,644.00 25.00% 25.00% 297,868.21 1,114,796.00 26.72% 419,169.63 1,897,853.00 22.09% 61 Interest on Notes Payable 62 Total Interest Expense 63 Total Operating Expense 64 Excess (Deficiency) Operating (7,494.24) - 65 Beg Oper Reserve - 04/01/15 287,060.00 (1,359,909.00) 66 Updated Operating Reserve 279,565.76 (1,283,603.39) C:\My Documents\KCKHA Finance Files\Pymt_Distrib_WSheetsJVs\GenlLedgers\OpStmt-201506-Board 76,305.61 - page 3 of 5 Kansas City, Kansas Housing Authority Operating Statement - For the Period Ended June 30, 2015 Actual To-Date 06/30/15 Ln# 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 OPERATING INCOME: Tenant Rent Revenue Tenant Revenue - Other Investment Income - Unrestricted Investment Income - Restricted Fraud Recovery - PHA Share Fraud Recovery - HUD Share Other Income Management Fee Management Fee - CFP Bookkeeping Fees Asset Mgmt Fees Front Line Service Fees HUD Operating Grants HUD Operating Grants (HAP) HUD Special Fees (HAP) HUD Capital Grants Total Revenue 18 19 20 21 22 OPERATING EXPENSES: Admin Salaries Legal Fees Auditing Fees Other Admin Expenses Total Operating Admin 23 Property Mgmt Fees 24 Bookkeeping Fees 25 Asset Mgmt Fees 26 Total Management Fees 27 Tenant Service Salaries 28 Tenant Services Other 29 Total Tenant Services 30 31 32 33 34 Water Electricity Gas Sewer Total Utilities 35 Maintenance Labor 36 Maintenance Materials 37 Maintenance Contracts 38 Garbage 39 Heating & Cooling 40 Elevator 41 Grounds 42 Electrical 43 Plumbing 44 Extermination 45 Janitorial 46 Fee for Services - COCC 47 Other Routine Maint 48 Total Maintenance 49 Protective Services 50 Total Protect Services AMP 56 - Elderly East Budget % Actual FYE 03/31/16 to Budget AMP 57 - Elderly West Actual To-Date Budget % Actual 06/30/15 FYE 03/31/16 to Budget 291,829.00 11,921.00 1,104,500.00 39,891.00 3,080.00 26.42% 29.88% 227,747.50 6,662.00 890,528.00 22,371.00 680.00 25.57% 29.78% 14,070.70 24,611.00 57.17% 12,797.92 23,029.00 55.57% 63,300.00 63,294.00 335,671.00 1,300,241.00 25.82% 188,911.00 822,894.00 22.96% 653,491.70 2,535,623.00 25.77% 436,118.42 1,822,796.00 23.93% 55,091.95 240.38 24.79% 5.62% 42,884.50 48.08 58.99% 27.78% 12,800.33 55,732.91 177,496.00 1,431.00 3,307.00 28,626.00 210,860.00 24.16% 3.36% 16,565.65 71,897.98 222,212.00 4,277.00 4,234.00 28,083.00 258,806.00 62,227.45 10,537.50 14,520.00 87,284.95 250,979.00 42,120.00 58,080.00 351,179.00 24.79% 25.02% 25.00% 24.85% 47,213.14 7,995.00 11,340.00 66,548.14 195,742.00 32,850.00 45,360.00 273,952.00 24.12% 24.34% 25.00% 24.29% 1,701.21 100.00 1,801.21 9,946.00 9,711.00 19,657.00 17.10% 1.03% 9.16% 15,348.13 64,872.91 6,032.31 12,052.26 98,305.61 20,674.00 359,624.00 77,597.00 9,814.00 467,709.00 74.24% 18.04% 7.77% 122.81% 21.02% 9,643.97 36,261.48 3,813.80 6,604.71 56,323.96 21,001.00 195,346.00 20,866.00 15,594.00 252,807.00 45.92% 18.56% 18.28% 42.35% 22.28% 103,047.27 2,531.93 10,992.26 3,017.92 8,170.56 7,250.48 3,200.00 2,548.08 3,155.85 1,800.00 554.48 (27,395.36) 8,690.25 116,571.46 465,076.00 32,140.00 224,344.00 14,000.00 15,000.00 28,254.00 12,400.00 8,500.00 27,806.00 45,000.00 2,737.00 31,857.00 38,790.00 721,560.00 22.16% 7.88% 4.90% 21.56% 54.47% 25.66% 25.81% 29.98% 11.35% 4.00% 20.26% -85.99% 22.40% 16.16% 87,983.16 5,410.44 13,815.33 1,775.68 3,964.25 3,565.65 2,415.00 351,050.00 33,027.00 153,341.00 9,000.00 20,000.00 14,262.00 9,500.00 1,200.00 11,364.00 24,512.00 7,337.00 24,704.00 31,462.00 537,418.00 25.06% 16.38% 9.01% 19.73% 19.82% 25.00% 25.42% 1.63% 20.81% 11.17% 35.99% -41.00% 19.95% 5,021.41 5,021.41 28,125.00 28,125.00 17.85% 17.85% 1,987.36 1,987.36 23,437.00 23,437.00 8.48% 8.48% - 185.00 5,100.00 819.39 8,890.48 (12,900.12) 107,208.93 44.72% 26.43% 7,768.00 7,283.00 15,051.00 51 52 53 54 55 Property Insurance Liability Insurance Workers Comp Insurance All Other Insurance Total Insurance 12,988.74 5,720.52 3,648.33 2,183.28 24,540.87 22,344.00 20,320.00 14,640.00 4,986.00 62,290.00 58.13% 28.15% 24.92% 43.79% 39.40% 9,563.16 4,230.39 2,922.42 1,774.95 18,490.92 20,679.00 15,869.00 11,261.00 6,044.00 53,853.00 46.25% 26.66% 25.95% 29.37% 34.34% 56 57 58 59 60 Other General Expense Employee Benefits Compensated Absences Collection Losses Total Other Gen'l Exp 129.31 54,505.64 12,236.25 (2,341.48) 64,529.72 1,664.00 233,610.00 7.77% 23.33% 1,435.00 179,694.00 9.73% 25.17% 1,170.00 236,444.00 -200.13% 27.29% 139.68 45,227.16 10,719.00 (277.94) 55,807.90 12,360.00 193,489.00 -2.25% 28.84% 43,123.75 43,123.75 172,495.00 172,495.00 25.00% 25.00% 31,382.00 31,382.00 125,528.00 125,528.00 25.00% 25.00% 513,076.96 2,318,265.00 22.13% 393,482.12 1,686,395.00 23.33% 61 Interest on Notes Payable 62 Total Interest Expense 63 Total Operating Expense 64 Excess (Deficiency) Operating 140,414.74 - 65 Beg Oper Reserve - 04/01/15 482,825.00 947,596.00 66 Updated Operating Reserve 623,239.74 990,232.30 C:\My Documents\KCKHA Finance Files\Pymt_Distrib_WSheetsJVs\GenlLedgers\OpStmt-201506-Board 42,636.30 - page 4 of 5 Kansas City, Kansas Housing Authority Operating Statement - For the Period Ended June 30, 2015 Actual To-Date 06/30/15 Ln# 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 OPERATING INCOME: Tenant Rent Revenue Tenant Revenue - Other Investment Income - Unrestricted Investment Income - Restricted Fraud Recovery - PHA Share Fraud Recovery - HUD Share Other Income Management Fee Management Fee - CFP Bookkeeping Fees Asset Mgmt Fees Front Line Service Fees HUD Operating Grants HUD Operating Grants (HAP) HUD Special Fees (HAP) HUD Capital Grants Total Revenue 18 19 20 21 22 OPERATING EXPENSES: Admin Salaries Legal Fees Auditing Fees Other Admin Expenses Total Operating Admin 23 Property Mgmt Fees 24 Bookkeeping Fees 25 Asset Mgmt Fees 26 Total Management Fees 27 Tenant Service Salaries 28 Tenant Services Other 29 Total Tenant Services 30 31 32 33 34 Water Electricity Gas Sewer Total Utilities 35 Maintenance Labor 36 Maintenance Materials 37 Maintenance Contracts 38 Garbage 39 Heating & Cooling 40 Elevator 41 Grounds 42 Electrical 43 Plumbing 44 Extermination 45 Janitorial 46 Fee for Services - COCC 47 Other Routine Maint 48 Total Maintenance 49 Protective Services 50 Total Protect Services 51 52 53 54 55 Property Insurance Liability Insurance Workers Comp Insurance All Other Insurance Total Insurance 56 57 58 59 60 Other General Expense Employee Benefits Compensated Absences Collection Losses Total Other Gen'l Exp 61 Interest on Notes Payable 62 Total Interest Expense 63 Total Operating Expense 64 Excess (Deficiency) Operating 65 Beg Oper Reserve - 04/01/15 66 Updated Operating Reserve 1.00 3,417.00 3,418.00 2,735.00 Sec 8 Hsg Vouchers Budget FYE 03/31/16 % Actual to Budget Central Office Cost Center Actual To-Date Budget % Actual 06/30/15 FYE 03/31/16 to Budget 330.65 7,940.00 4.16% 1,624.90 308,598.24 1,890.00 74,692.50 50,370.00 494,414.53 45,000.00 1,256,519.00 278,303.00 302,820.00 178,920.00 2,025,544.00 3.61% 24.56% 0.68% 24.67% 28.15% 24.41% 900.00 303.89% 183,444.00 21,600.00 749,645.00 24.47% 214,615.00 750,545.00 28.59% 931,920.82 4,095,046.00 22.76% 70,463.76 528.85 22.91% 14.84% 273,019.54 8,886.15 25.12% 22.96% 27,411.38 309,317.07 897,935.00 43,053.00 2,000.00 131,122.00 1,074,110.00 30.41% 20.64% 7,849.10 78,841.71 307,518.00 3,564.00 1,000.00 31,241.00 343,323.00 49,236.00 30,772.50 201,120.00 125,700.00 24.48% 24.48% 80,008.50 326,820.00 24.48% - - 262.35 167.54 167.54 429.89 - 20.91% 28.80% - - - 43.52 43.52 - - 895.97 4,705.86 255.98 226.42 6,084.23 4,242.00 21,443.00 4,018.00 1,050.00 30,753.00 21.12% 21.95% 6.37% 21.56% 19.78% 280,593.15 120,683.88 15,487.87 4,116.00 1,602,190.00 522,245.00 118,407.00 21,700.00 3,560.00 17.51% 23.11% 13.08% 18.97% 212.28 4.25% 1,291.34 5,000.00 1,181.00 500.00 500.00 2,361.00 54.69% 9,868.25 416,764.90 83,605.00 2,242,842.00 11.80% 18.58% 2,026.47 2,026.47 1,499.00 1,499.00 135.19% 135.19% 561.69 709.71 14,165.04 11,065.21 26,501.65 4,461.00 12.59% 53,602.00 54,766.00 112,829.00 26.43% 20.20% 23.49% 2,400.00 2,400.00 2,400.00 4,800.00 10.93% 6.98% 6.98% 8.96% - 198.27 1,530.18 929.46 2,657.91 9,600.00 6,457.00 2,132.00 18,189.00 2.07% 23.70% 43.60% 14.61% 5,307.22 23,407.66 4,702.50 17,680.00 103,035.00 30.02% 22.72% 1,927.76 210,913.88 41,193.00 4,300.00 855,317.00 44.83% 24.66% 33,417.38 120,715.00 27.68% 254,034.64 859,617.00 29.55% 195,355.39 19,259.61 813,847.00 24.00% - 19,259.61 C:\My Documents\KCKHA Finance Files\Pymt_Distrib_WSheetsJVs\GenlLedgers\OpStmt-201506-Board 1,014,772.48 (82,851.66) 4,321,650.00 23.48% - 1,997,477.00 1,914,625.34 page 5 of 5 KANSAS CITY, KANSAS HOUSING AUTHORITY MAINTENANCE REPORT FOR THE MONTH OF JULY 2015 CUSTOMER SERVICE & SATISFACTION SURVEY - JULY 2015 Date Vacant Unit Work Orders Service Work Orders Work Orders Closed 07/01/15 37 6 07/02/15 48 8 Residents Contacted Favorable No Unfavorable Response 43 1 1 0 5 56 5 5 0 3 07/03/15 0 0 0 0 0 0 0 07/06/15 43 11 54 3 3 0 8 07/07/15 47 11 58 6 6 0 5 07/08/15 42 11 53 5 5 0 6 07/09/15 51 7 58 3 3 0 4 07/10/15 42 7 49 4 4 0 3 07/13/15 29 3 32 1 1 0 2 07/14/15 36 11 47 2 2 0 9 07/15/15 29 5 34 1 1 0 4 07/16/15 44 6 50 2 2 0 4 07/17/15 43 6 49 2 2 0 4 07/20/15 39 6 45 4 4 0 2 07/21/15 60 9 69 3 3 0 6 07/22/15 48 6 54 2 2 0 4 07/23/15 67 7 74 4 4 0 3 07/24/15 55 9 64 5 5 0 4 07/27/15 68 4 72 4 4 0 0 07/28/15 83 16 99 8 8 0 8 07/29/15 74 4 78 3 3 0 1 07/30/15 89 5 94 3 3 0 2 07/31/15 77 9 86 4 4 0 5 TOTAL 1,151 167 1,318 75 75 0 92 (a) (c) (d) (b) These percentages are based on work orders completed in occupied units only and does not include work orders for vacant unit preparation. (a) Residents Contacted 45% of the service work orders completed (b) No Response 55% of the service work orders completed (c) Favorable Response 100% of the residents contacted (d) Unfavorable 0% of the residents contacted * Unfavorable responses result in a second work order being generated to resolve problem, followed up by a call from the Clerk Dispatcher. Total Vacancy Units in Mod Fire Units Rentable Units Move-Ins Move-Outs Units Available Units Readied in JUL Family 75 0 4 71 15 23 10 17 Elderly 76 32 0 44 39 40 5 23 Total 151 32 4 115 54 63 15 40 Occupancy Report August 17, 2015 PROJECT K1-1 JUNIPER GARDENS K1-2 ST. MARGARETS PARK K1-3 CYRUS K. HOLIDAY K1-4 WYANDOTTE TOWERS K1-5 BELROSE MANOR K1-6 Elderly DOUGLAS HEIGHTS K1-6 Family DOUGLAS HEIGHTS K1-7 SCATTERED SITES K1-9 SCATTERED SITES K1-10 SCATTERED SITES K1-11 GRANDVIEW PARK K1-12 CHALET MANOR K1-13 WELBORN VILLA K1-14 BETHANY PARK TOWERS K1-15 SCATTERED SITES K1-17 GLANVILLE TOWERS K1-18 ROSEDALE TOWERS K1-20* WESTGATE TOWERS K1-21 SCATTERED SITES K1-22 WESTGATE VILLA K1-23 SCATTERED SITES K1-24 PLAZA TOWERS K1-25 SCATTERED SITES Sub-Total before Adjustments Less: # of Deprogrammed Units Less: # of Units Under Modernization Total Units Available for Occupancy TOTAL UNITS OCCUPIED UNITS VACANT UNITS % OCCUPIED CURRENT % OCCUPIED PRIOR 265 238 27 90% 89% 100 96 4 96% 95% 60 52 8 87% 95% 302 286 16 95% 96% 90 87 3 97% 98% 101 95 6 94% 95% 99 92 7 93% 95% 24 20 4 83% 88% 30 30 - 100% 100% 42 36 6 86% 88% 39 35 4 90% 90% 66 59 7 89% 94% 80 78 2 98% 98% 153 147 6 96% 97% 20 19 1 95% 90% 108 106 2 98% 97% 122 118 4 97% 96% 163 129 34 79% 79% 8 4 4 50% 75% 20 18 2 90% 90% 38 38 - 100% 100% 115 113 2 98% 98% 12 2,057 21 15 11 1,907 1 150 21 45 92% 93% 92% 93% 2,021 1,907 84 94% 95% MODERNIZATION AND DEVELOPMENT REPORT AUGUST 2015 CAPITAL FUND PROGRAM 2011 The funding amount for this program is $2,827,316. The public hearing and final budget were presented to the residents on December 9, 2010. The Capital Fund Program 2011 was approved at the December 16, 2010 Board meeting. Approval of the CFP 2011 plan by HUD was received. The ACC amendment was received from HUD and executed by the Housing Authority. Architect and Engineering Request for Proposal were received on February 29, 2012. Architectural/Engineering firms have been selected to complete work under this program. The following projects are complete: K1-22 Westgate Villa Roof Replacement, Repair, Painting and Gutter Replacement, K1-4 Wyandotte Tower, K1-17 Glanville Tower, K120 Westgate Tower Building Surge Suppression, and K1-3 Cyrus K. Holiday, K1-5 Belrose Manor, K1-12 Chalet Manor Community Center HVAC Improvements, Highrise and Main Office Development Signs, K1-17 Glanville Tower Exterior Repair and Sealing, K1-4 Wyandotte Tower Parking Lot Expansion, K1-20 Westgate Tower Interior Repair (Phase I Floors 10, 11, & 12), K1-13 Welborn Villa Exterior Repair & Painting. All funds in the 2011 Capital Fund Program have been obligated and expended. This program is being prepared for close out. CAPITAL FUND PROGRAM 2012 The funding amount for this program is $2,555,880.00. The public hearing and final budget were presented to the residents on December 7, 2011. The Capital Fund Program 2012 was approved at the December 15, 2011 Board Meeting. Approval of the 2012 Capital Fund Program Plan by HUD was received. The ACC Amendment was received from HUD and executed by the Housing Authority. Architect and Engineering firms have been selected to complete work under this program. The following projects are completed: K1-4 Wyandotte Tower Domestic Water Booster Pump Systems, K1-18 Rosedale Tower Exterior Repair and Painting, High Rise Elevator Cab Improvements, K1-1 Juniper Gardens, K1-2 St. Margaret’s Park and K1-6 Douglas Heights Community Centers HVAC Improvements, K1-10 Scattered Site Exterior Repair, Painting and Gutter Replacement, K1-20 Westgate Tower Interior Modernization, Phase II, Floors 7, 8 & 9. CAPITAL FUND PROGRAM 2013 The funding amount for this program is $2,404,182.00. The public hearing and final budget were presented to the residents on December 5, 2012. The Capital Fund Program 2013 was approved at the December 20, 2012 Board Meeting. Approval of the 2013 Capital Fund Program Plan by HUD was received. The ACC Amendment was received from HUD and executed by the Housing Authority and submitted to HUD. Architect and engineering firms have been selected to complete work under this program. The following projects are completed: K1-7 Scattered Sites Exterior Repair, Painting, and Gutter Replacement (3 Buildings), K1-21 Scattered Sites HVAC Replacement, K1-14 Bethany Park Tower Retaining Wall Replacement, K1-6HR Douglas Heights High Rise, K1-24 Bethany Park Tower, K1-18 Rosedale Tower, K1-24 Plaza Tower Surge Suppression, K1-14 Bethany Park Tower Domestic Water Pump Booster. K1-9 SCATTERED SITES PARKING LOT IMPROVEMENTS Bids were solicited from companies that have specific experience in the area of concrete/asphalt installation for a parking lot. Three bids were received however one bidder did not submit the required documents and was considered unresponsive. Bids ranged from $34,438 to $38,000. The lowest bid received was from McConnell & Associates in the amount of $34,438. Since the bid was below $50,000 Board approval 1 was not needed. The contract was awarded to McConnell & Associates. Preconstruction meeting was held on February 26, 2014. Notice to Proceed was issued May 9, 2014. All work is complete. Final paperwork is pending. K1-23 SCATTERED SITES EXTERIOR REPAIR, PAINTING & LIGHTING Bids closed on September 9, 2014. The Board authorized the contract at the September 19, 2014 meeting. Pre-construction meeting was held on October 22, 2014. Notice to Proceed was issued April 13, 2015. Exterior repair is in complete. Wood rot repair is underway. Wood deck sealing is complete. Siding installation is progression at 57th St. duplex; painting is underway and nearing completion. K1-20 WESTGATE TOWER INTERIOR MODERNIZATION (PHASE III, FLOORS 4, 5, AND 6) Bids closed May 27, 2015. The Board authorized the contract at the June 18, 2015 meeting. Pre-construction meeting was held on June 23, 2015. Notice to Proceed was given on June 30, 2015. Demolition nearly complete. Rough in mechanical, electric and plumbing, metal framing. Sprinkler piping installation is in progress. 2013 Capital Fund Program Budget Revision The following budget line item has been revised to move excess funds: K1-6E Douglas Heights Chiller Replacement $9,846 And the excess funds will be applied to the budget line item needing additional funding: K1-14 Bethany Tower Mechanical Improvements $9,846 CAPITAL FUND PROGRAM 2014 The funding amount for this program is $2,735,146.00. The public hearing and final budget were presented to the residents on December 4, 2013. The Capital Fund Program 2014 was approved at the December 19, 2013 Board Meeting. Approval of the 2014 Capital Fund Program Plan by HUD was received. The ACC Amendment was received from HUD and executed by the Housing Authority and submitted to HUD. Request For Proposals from A/E firms were received on April 19th. Staff is evaluating the proposals received. The following project is complete: K1-4 Wyandotte Tower Carpet Replacement. CAPITAL FUND PROGRAM 2015 The funding amount for this program is $2,783,028.00. The public hearing and final budget were presented to the residents on December 3, 2014. The Capital Fund Program 2014 was approved at the December 18, 2014 Board Meeting. Approval of the 2015 Capital Fund Program Plan by HUD was received. The ACC Amendment was received from HUD and executed by the Housing Authority and submitted to HUD. Request For Proposals from A/E firms were received on April 19th. Staff is evaluating the proposals received. 2 RESIDENT INITATIVE REOPRT AUGUST 2015 SUBMITTED BY SHARRON DAVIS-MAYS SELF-SUFFICIENCY COORDINATOR During the month of July three resident councils held their elections. They are Glanville Towers, Plaza Towers and Rosedale Towers. The new presidents are as follows: Mr. Oliver Singleton—President of Plaza Towers Mr. Patrick Hernandez—President of Rosedale Towers Charles Wilson—President of Glanville Towers The PHRC (Public Housing Resident Council) was held on August 7, 2015 with fifteen in attendance. The focus of this meeting was to acquaint the new presidents and refresh the incumbent council officers on the federal regulations that govern the resident councils. During the Board of Commissioners meeting; Pa Doh, Belrose Manor resident, was presented with a $1,000 scholarship from the Cindy Locket/Robert Floyd Memorial Scholarship. She is a recent graduate from J. C. Harmon High School. Ms. Doh held a 3.89 GPA during all four years of high school. She plans to attend Kansas City, Kansas Community College where she will work toward her degree in nursing. The Section 3 Program started up again on August 10, 2015. The Section 3 program now holds its training once a quarter with graduation held in the month of June. The goal of the Section 3 Program is to link residents to potential employers that will have jobs that will lead to long term employment. Section 8 Monthly Units and HAP Payments Month October November December January February March April May June July August September October November December January February March April May June July August September October November December January February March April May June July August September October November December Year 2011 2011 2011 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2012 2013 2013 2013 2013 2013 2013 2013 2013 2013 2013 2013 2013 2014 2014 2014 2014 2014 2014 2014 2014 2014 2014 2014 2014 Units HAP 1473 $800,691 1465 794,440 1457 791,851 1451 795,287 1453 782,366 1460 795,769 1490 807,897 1481 805,749 1480 805,934 1479 825,838 1485 821,816 1464 817,496 1454 811,718 1460 803,871 1459 800,738 1469 824,783 1461 810,126 1454 795,190 1443 807,104 1420 775,618 1417 722,902 1410 778,174 1398 766,875 1393 750,344 1385 745,252 1380 733,731 1375 741,834.00 1365 741,292 1361 739,195 1359 722,458 1350 727,708 1357 713,330 1361 714,972 1370 724,213 1366 719,546 1371 700,924 1385 721,478 1385 705,916 1380 691,037 Month January February March April May June July August Year 2015 2015 2015 2015 2015 2015 2015 2015 Units HAP 1377 1364 1359 1355 1366 1382 1419 1467 681,315 672,291 670,315 672,090 687,573 717,840 753,465 786,044 Kansas City, Kansas Housing Authority Move-Ins and Move-Outs - Dec. 2012 Through July 2015 Month Dec.- 12 Jan.-13 Feb. - 13 Mar-13 Apr-13 May-13 Jun-13 Jul-13 Aug-13 Sept.-13 Oct.-13 Nov. 13 Dec.- 13 Jan. 14 Feb-14 Mar.-14 Apr. - 14 May-14 Jun-14 Jul-14 Aug-14 Sept. -14 Oct.-14 Nov.-14 Dec.-14 Jan. - 15 Feb. - 15 Mar.15 Apr. - 15 May-15 Jun-15 Jul-15 Move-Ins Move-Outs 19 18 36 41 25 30 26 19 33 22 30 28 17 29 21 28 32 22 58 44 45 49 20 27 35 36 33 27 23 34 42 31 58 43 30 27 17 28 22 34 32 45 34 36 27 44 15 31 36 31 24 19 28 27 37 28 29 46 33 47 40 31 30 41 ED-J-MoveInsMoveOuts Chart Title 70 60 50 40 Move-Ins 30 Move-Outs 20 10 0 19 36 25 26 33 30 17 21 32 58 45 20 35 33 23 42 58 30 17 22 32 34 27 15 36 24 28 37 29 33 40 Dec.- 12 Jan.-13 Feb. - 13 Mar-13Apr-13May-13Jun-13Jul-13Aug-13 Sept.-13 Oct.-13 Nov. 13 Dec.- 13 Jan. 14Feb-14Mar.-14 Apr. - 14 May-14Jun-14Jul-14Aug-14 Sept. -14 Oct.-14 Nov.-14 Dec.-14 Jan. - 15 Feb. - 15 Mar.15 Apr. - 15 May-15Jun-15 RESOLUTION NO. 3293 AUTHORITY TO DONATE 10 REFRIGERATORS BE IT RESOLVED by the Board of Commissioners of the Housing Authority of Kansas City, Kansas that in accordance with the Housing Authority’s procedure on disposal of personal property, approval is hereby given to donate 10 refrigerators on the attached list by manufactures serial numbers and PHA decal numbers to the Habitat for Humanity Re-Store, a non-profit entity providing financial support to Habitat for Humanity. MEMORANDUM TO: Board of Commissioners FROM: Jerry Glavin, Superintendent SUBJECT: Disposal of Scrap Material Resolution No. 3293 DATE: August 20, 2015 Due to their age, condition and unavailability of repair parts, the following refrigerators and ranges are no longer suitable for use in Public Housing. They do however still work and could function for an undetermined length of time, for this reason staff is requesting the Board approval to donate the appliances in “as is” condition to the Habitat for Humanity Re-store. REFRIGERATORS PHA # SERIAL # 303291 DA742177 307281 TT820725 307250 GR740129 303335 GA780887 305088 GG842094 303402 LA770380 303328 790894 305140 LG776054 304883 VO740413 304941 HF761143 RESOLUTION NO. 3294 AUTHORITY TO DISPOSE OF SCRAP METAL BE IT RESOLVED by the Board of Commissioners of the Housing Authority of Kansas City, Kansas that in accordance with the Housing Authority’s procedure on disposal of personal property, approval is hereby given for the disposal of (10) RANGES and (14) REFRIGERATORS identified on the attached list by Manufacturer Serial Numbers and PHA Decal Numbers. The amount to be received for such disposal will be determined by scrap metal weight. MEMORANDUM TO: Board of Commissioners FROM: Jerry Glavin, Superintendent SUBJECT: Disposal of Scrap Material Resolution No. 3294 DATE: August 20, 2015 The following appliances are inoperative and should be sold for scrap metal in accordance with the Housing Authority’s procedure for the disposal of personal property. The amount to be received for such disposal will be determined by scrap metal weight. REFRIGERATORS PHA # SERIAL # ZZ742456 ZZ742456 1181 LV358355 307029 VH800873 305019 AG763734 303401 LA770368 1010 LT921405 1401 GS920426V MT920112V MT920112V MD906113V MD906113V 307441 TS723381 307237 ZS722228 017416 VT22181 ST920457V ST920457V N/A N/A RANGES PHA # SERIAL # 12422 7G1060411R 11070 MH168701R 1205 1205 15836 PD194969 16281 16281 16119 16119 300212 300212 16218 FD1983Q 302649 GT150114P 16487 16487 Resolution No. 3295 Authorizing the Sale of Five Vehicles WHEREAS, five vehicles in the maintenance fleet have exceeded their useful life; and WHEREAS, these vehicles need to be disposed of properly; and WHEREAS, the five vehicles are: 1989 S/10 with service body, identification no. 1GCCS14ZZK2214662 1991 S/10 pickup, identification no. 1GCEG25HOSF139847 1993 G20 cargo van, identification no. 1GCEG25H3PF313806 1995 G20 cargo van, identification no. 1GCEG25HOSF139847 1995G30 passenger van, identification no. 1GAFG35K6SF192955; and WHEREAS, five salvage companies were contacted by telephone; and WHEREAS, the five salvage companies are: ABC Auto Salvage Midwest Tow, Inc. Rivers Edge Recycling Steve’s Auto Parts U Pull It; and WHEREAS, only one bid was received from Midwest Tow, Inc. in the amount of $2,750; and WHEREAS, the average price per vehicle is $550; and WHEREAS, the Housing Authority’s policy for disposal of personal property allows for the sale of these vehicles. NOW, THEREFORE, BE IT RESOLVED, by the Board of Commissioners of the Housing Authority of the City of Kansas City, Kansas that Midwest Tow, Inc.’s bid in the amount of $2,750 be accepted. Memorandum To: Board of Commissioners From: Jerry Glavin. Superintendent Date: August 20, 2015 Re: Disposal of Used Vehicles Opportunities to bid closed on August 5, 2015 for the sale of five Housing Authority vehicles that have exceeded their useful life and are in need of disposal. These vehicles are: 1) 2) 3) 4) 5) 1989 S/10 with service body, identification no. 1GCCS14ZZK2214662 1991 S/10 pickup, identification no. 1GCEG25HOSF139847 1993 G20 cargo van, identification no. 1GCEG25H3PF313806 1995 G20 cargo van, identification no. 1GCEG25HOSF139847 1995G30 passenger van, identification no. 1GAFG35K6SF192955 Five salvage companies were contacted by telephone. They are ABC Auto Salvage, Midwest Tow, Inc., Rivers Edge Recycling, Steve’s Auto Parts, and U Pull It. Only one company bid on these vehicles and that bid came from Midwest Tow, Inc. in the amount of $2,750. The procedure for the disposal of Housing Authority personal property requires that sales up to $1,000 or more shall be made only after advertising for formal bids, except to a public body for public use. The bid for these items average $550 per vehicle and are under the $1,000 limit. Furthermore, these vehicles are being sold “as is” and no representations are being made about their usefulness. Staff recommends that the board approve the sale of these five vehicles to Midwest Tow, Inc. in the amount of $2,750. 1