7.2 HRSR 08-07-2017Request for Action
ToItem Number
Housing and Redevelopment Authority7.2
Agenda Section Meeting DatePrepared by
General BusinessAugust7, 2017Amanda Othoudt, EDD
Item Description
Reviewed by
2018 HRA Budget and Resolution Establishing Cal Portner, City Administrator
HRA Levy
Reviewed by
Action Requested
Review and approve the 2018 HRA Budget and attached Resolution establishing the HRA Tax Levy for
collection in year 2018. Following the HRAs action, the City Council must approve and
levy to Sherburne County by September 30, 2017.
Background/Discussion
The Economic Development Division consists of two separate budge
Economic Development Authority
Housing & Redevelopment Authority
Revenues
The budget proposes a balanced budget of the operating levy at 0.0140%. The state caps an HRA
operating levy at 0.0185%.
Revenues generated from the HRA tax levy for the 2018 budget are estimated based on an Estimated
Market Value of $2,119,094,900 as provided by the Sherburne County Assessor. This will generat
revenue of $297,650 plus an additional $5,500 in interest income.
Expenditures
The proposed 2018 budget was developed with the goals and action17-2020
HRA/EDA Strategic Plan, the Mississippi Connections Downtown Plan, and the City Vision & Goals.
Major initiatives from these documents include:
Rehabilitating at least 5 properties by utilizing the HRA Housing Rehabilitation Loan Pr
Allocating $75,000 to rehabilitate target areas of the city which will be developed through
coordination of the HRA and Central Minnesota Housing Partnershi
Budgeting $80,600 for acquisition of real estate for redevelopment projects in conjunction with
the Mississippi Connections Plan within the city.
Major Changes
Direction from the budget workshop included the following change
At the July 10, 2017, HRA budget workshop, it was decided to maintain the previous and balanced rateof
(0.0140%) to reduce drawing down on the reserves for the 2018 budget a
loan programs out of reserves.
Direction from the commission included allocatingthe $80,600 in the 2018 budget for Property
Acquisition funding.
Any non-spent funds remaining at the end of the year stay in the
redevelopment purposes/projects. If a non-budget item comes up iwe can use the fund balance
and make a budget amendment.
As of July 31, 2017, the HRA has a cash balance available for Housing and Redevelopment purposes of
$1,244,765.
Financial Impact
The expenditure budget is $303,150, which is consistent with the previous year.
Attachments
Resolution Establishing the HRA Levy for Collection in Year 2018
2018 HRA Goals and Performance Measures
Proposed 2018 Budget Detail Spreadsheet
July 10, 2017, HRA Budget Workshop Packet
Resolution 17-03
A Resolution of the City of Elk River Housing and Redevelopment Authority,
Establishing the Tax Levy for the Elk River Housing and Redevelo
Authority for the City of Elk River, Minnesota
WHEREAS,
Minnesota Statutes, Section 469.033, Subdivision 6, authorizes t
and Redevelopment Authority to levy an amount not to exceed .0185 percent of the
estimated market value within the city to be used for housing and redevel
and,
WHEREAS,
the Elk River Housing and Redevelopment Authority anticipates
expenditures in 2018 for various housing and redevelopment activ
NOW, THEREFORE, BE IT RESOLVED
by the City Council of the City of Elk
:
River, Minnesota, as follows The Housing and Redevelopment Authority requests the City
Council of the City of Elk River, levy a tax in the amount of 0.0140 percent of the estimated
market value of the city for the benefit of the Authority to be used as provided by
Statutes.
Passed and adopted this 7th day of August, 2017.
Larry Toth, Chair
ATTEST:
Amanda Othoudt, HRA Executive Director
Division Performance Measures & Goals for 2018
Division:Economic Development\HRA
Completed by:Amanda Othoudt, EDD
Date:July 10, 2017
Performance Measure
2016 Actual2017 Estimated2018 Projected
500 Direct Mailings Sent. Four 500 Direct Mailings will be sent to
Promote new applications for the Elk
projects were completed in 2017. residential homeowners and one
River HRA Rehabilitation Program 500 Direct Mailings Sent. Four projects
Four more applications are educational meeting will be
by identifying the percentage of were completed in 2016 resulting in a .8%
estimated to be submitted by conducted . Estimating Five projects
response from direct mailings and response rate.
December 2017. Resulting in a 1.6% to begin in 2017 resulting in a
educational meetings
response rate.projected 1% response rate.
Promote new applications for the
1 property is estimated to be
Blighted Properties 1 property has been rehabilitated
rehabilitated through the
Commercial/Industrial Forgivable through the Commercial/Industrial
Commercial/Industrial Loan
Loan Program. Identify Response Loan Program.
Program.
rate.
Related Vision Statement
Division Goal
Goal/ObjectiveComments
Work with Sherburne County staff to identify Tax Forefieted properties that
could utilize the newly created Blighted Properties Residential Forgivable
Targeting individuals that maybe interested
Promote Preservation of HRA
Loan program. Collaborating with Building Inspections to create a Point of
in the blighted properties program and the
Housing Stock
Sale program. Protection of rental properties. Strengthen rental properties
HRA Housing Rehab program.
program.
Promote a vital downtownMississippi ConnectionsResearch redeveloping downtown north of Hwy 10.
Enhance Redevelopment Targeting business owners that maybe Work with the building department staff to identify properties that could
Opportunities for interested in redeveloping blighted utilize the newly created blighted properties commercial/industrial program.
Commercial/Industrial Propertiescommercial/industrial properties.
2018 BUDGET DETAIL SHEET
Dept:Housing & Redevelopment Authority
2017 BUDGET2018 BUDGET
Acct.
201420152016
Explanation/Detail of Supplies or Services
No.DetailTotalDetailTotal
ActualActualActual
PERSONAL SERVICES
4101Regular Pay39,02346,21356,38159,85063,250
4103Part Time Pay3,209653
4104PERA2,6473,4844,2924,5004,750
4105FICA2,2652,9383,5453,7003,900
4107Medicare530687829850900
4108Insurance4,9755,7477,1577,7008,400
4109Workers Comp209202278300300
4110Re-employment Comp252
TOTAL PERSONAL SERVICES53,11059,92472,48276,90081,500
SUPPLIES
4201Office Supplies18749--
(shared with EDA)
TOTAL SUPPLIES18749
OTHER SERVICES & CHARGES
4304Legal Fees7,8071,0231,9785,0003,000
Misc.5,0003,000
4319Other Professional Services7,61822,41020,05010,050
Downtown Plan implementation20,00010,000
Solid Waste fee (downtown parking lot)5050
4322Postage646201,2501,250500500
4331Travel, Conferences & Schools1,3502,0217,5001,000
Misc. Training (Housing courses-Colleen)1,500
NDC Training (Housing Finance Prof. - Colleen)2,500
NDC Travel3,500
MREJ - Housing Seminars1,000
4349Advertising/Marketing4001,8286,32811,45013,900
Housing program brochures - marketing/printing5,0006,500
Holiday Cards750500
HRA/EDA Shared Website5,7005,700
Lead Forensics - Split between HRA/EDA1,200
4359Publishing893721252,500150
Public hearing notices2,500150
4361Insurance1,200
Property insurance - 426 Main St-1,200
4389Utilities - 426 Main St-600600
4401Building Repair/Maint. Services-1,900
Lawn/snow removal - 426 Main St.1,900
4409Contractual Services18,76327,9317,952150,00075,000
Blighted Properties Program Funding50,00075,000
Elk River HRA Rehab Program100,000
4433Dues & Subscriptions191237250250
Downtown Spotlight250250
4440Miscellaneous75,311-80,600
Acquisition of Property80,600
TOTAL OTHER SERVICES & CHARGES35,48754,85193,972198,000188,150
TRANSFERS OUT28,25033,500
4721General Fund22,85023,25024,75024,75030,000
4735Economic Development Authority (shared expenses)3,5003,5003,5003,5003,500
TOTAL HOUSING & REDEVELOPMENT AUTHORITY115,134141,525194,753303,150303,150
8/3/2017