HomeMy WebLinkAboutHousing & Redevelopment Authority Packet 08-13-2015MEETING AGENDA
PLYMOUTH HOUSING AND REDEVELOPMENT AUTHORITY
THURSDAY, AUGUST 13, 2015 - 7:00 p.m.
WHERE: Medicine Lake Room
City of Plymouth
3400 Plymouth Boulevard
Plymouth, MN 55447
CONSENT AGENDA
All items listed on the Consent Agenda are considered to be routine by the
Housing and Redevelopment Authority and will be enacted by one motion.
There will be no separate discussion of these items unless a Commissioner,
citizen or petitioner so requests, in which event the item will be removed
from the consent agenda and considered in normal sequence on the agenda.
1. CALL TO ORDER - 7:00 P.M.
2. CONSENT AGENDA
A. Approve HRA Meeting Minutes for June 25, 2015.
B. Plymouth Towne Square. Accept Monthly Housing Reports.
C. Vicksburg Crossing. Accept Monthly Housing/Marketing Reports.
D. Community Development Block Grant (CDBG). Accept 2014
Consolidated Annual Performance and Evaluations Report (CAPER).
3. NEW BUSINESS
A. Senior Buildings. Replacement Reserve Analysis and Long Term
Financial Projections.
4. ADJOURNMENT
DRAFT MINUTES
PLYMOUTH HOUSING AND REDEVELOPMENT AUTHORITY
June 25, 2015
PRESENT: Chairman Jeff Kulaszewicz, Commissioners Kira Vanderlan, Jim Willis and
Michelle Soderberg
ABSENT: Commissioner Katie Black
STAFF PRESENT: HRA Manager Jim Barnes, and Office Support Representative Janice
Bergstrom
1. CALL TO ORDER
Chairman Kulaszewicz called the Plymouth Housing and Redevelopment Authority meeting to
order at 7:06 p.m.
2. CONSENT AGENDA
A. Approve HRA Meeting Minutes for March 26, 2015.
Commissioner Soderberg asked that Items 2.13 and 2.C. be removed from the Consent Agenda.
MOTION by Commissioner Willis, seconded by Chairman Kulaszewicz, to approve the
amended consent agenda. Vote. 4 Ayes. MOTION passed unanimously.
3. NEW BUSINESS
A. HRA Development Opportunities. Discuss the possibility of the HRA acquiring City
owned properties for housing development.
Housing Program Manager Barnes gave an overview of the staff report and the three parcels that
could be developed.
Commissioner Willis asked if there would be any restrictions on the resale of these units.
Housing Program Manager Barnes said there would be restrictive covenants on these homes.
Housing Program Manager Barnes suggested completing one project a year. He said there are
many ideas to explore such as working with returning veterans for accessible units along with
Habitat. Housing Program Manager Barnes said we could work with private developers and put
restrictions on the homes; he noted there are not a lot of non-profit developers in the western
suburbs.
Chairman Kulaszewicz asked for clarification on the West Hennepin Land Trust model.
Draft Minutes
Plymouth Housing and Redevelopment Authority
June 25, 2015
Page 2
HRA Manager Barnes explained the land trust owns the land with a 99 -year lease and the buyer
owns the house only which makes it more affordable. He said Habitat tends to buy existing
homes and utilizes funding options through Hennepin County or MHFA, in addition to partner
cities who contribute funds from CDBG, TIF, tax levy or donation of land depending on the
project.
Chairman Kulaszewicz asked why the City has not sold these parcels and how these three were
selected as buildable parcels for review.
HRA Manager Barnes said three years ago the Engineering Department reviewed all 250 parcels.
The Council at that time decided to hold on to the parcels. The three parcels identified in the
report were selected because they were identified by various staff members as good potential
sites.
Commissioner Willis said it would be great if all these parcels could be developed into
affordable housing. He said he knows that Habitat can deliver. Commissioner Willis reiterated
the necessity of maintaining a property as affordable housing for sequential ownership.
Chairman Kulaszewicz said single family homes would be suitable for affordable and
handicapped accessible for returning veterans. IIe said he is not excited about being a landlord
with owning and leasing properties.
Chairman Kulaszewicz, Commissioner Willis, and HRA Manager Barnes concurred the goal is
to be a funding partner.
Commissioner Vanderlan said with the new war memorial in the City it is important to consider
the program Beyond the Yellow Ribbon, and suggested the Board continue that sense of giving
toward the military community. She said she supported the water tower site as there could be
potential for multiple units.
Chairman Kulaszewicz cone -Lured and said he supported providing some contribution to the
effort with an agency or non-profit partnering with a developer or contractor.
MOTION by Chairman Kulaszewicz, seconded by Commissioner Soderberg, recommending
Commissioner Willis, on behalf of the HRA Board, request a City Council study session for
exploration of selling these parcels to qualified entities to provide affordable housing options.
Vote. 4 Ayes. MOTION approved unanimously.
B. Plymouth Towne Square. Accept Monthly Housing Reports.
Commissioner Soderberg asked for clarification of various line items. Housing Program
Manager Barnes provided explanations, discussed the property management's roll in providing
the financials and reviewed how the City plans for budgets.
Draft Minutes
Plymouth Housing and Redevelopment Authority
June 25, 2015
Page 3
C. Vicksburg Crossing. Accept Monthly Housing/Marketing Reports.
There was no further discussion on this item.
4. ADJOURNMENT
MOTION by Commissioner Willis, seconded by Commissioner Soderberg, to adjourn the
meeting at 7:38 p.m. Motion approved unanimously.
P
PLYMOUTH
TOWNE SQUARE
MEMORANDUM
To: Jim Barnes
From: Jeff Lelivelt, Managing Director, Plymouth Towne Square
Date: July 10, 2015
Re: PTS Monthly Report for June 2015
July 2015 Newsletter and Calendar attached
Occupancy/Marketing
Current Occupancy — 97 Units (98%)
Current Wait List Status:
One Bedroom — 59 applicants; closed
Two Bedroom — 19 applicants
Administrative/Building Operations
614.619 — Brick and block work done to prep parking lot and repair areas.
615-6110 -- Concrete poured and finished.
6111 — Plumbing repaired on piping to water heater.
6117 — Catch basins and French drains repaired/replaced.
6118-6123 — Broom coat and general parking lot clean-up completed.
Meeting with Owens to inventory all HVAC equipment.
Resident Services
6117 — Hennepin County Sheriff's Office pick up of non-used/old prescription drugs.
6118 — Resident Meeting/ Birthday Bash. 42 in attendance.
15500 37th Avenue North • Plymouth, MN 55446-3250
Phone: (763) 550-9525 • Fax: (763) 551-0144
Owned by Plymouth Housing and Redevelopment Authority
I Ot
Balance Sheet
PLYMOUTH T OWNE SQUARE
As Of Jude 30, 2015
ASSETS
CURRENT ASSETS
M I PETTY CASH
M I OPERATING ACCOUNT
M I SEC DEPOSIT CASH ACCOUNT
INVESTMENTS -WORKING CAPITAL FUND
INVESTMENTS - NEW DEBT SERVICE
ACCOUNTS REG -TENANTS
INTEREST RECEIVABLE
PREPAID PROPERTY INSURANCE
PREPAID WORKERS COMP INSUR
PREPAID OTHER
TOTAL CURRENT ASSETS
FIXED ASSETS
LAND
SITEIMPROVEMENTS
BUILDING
BUILDING IMPROVEMENTS
FURN, FIXT & EQUIPGENERAL
FURNITURE & FIXTURES - HOUSEKEEPING
COMPUTERSIOFFICE EQUIPMENT
ACCUMULATED DEPRECIATION
TOTAL FIXED ASSETS
NON-CURRENT ASSETS
TOTAL ASSETS
LIABILITIES
CURRENT LIABILITIES
ACCOUNTS PAYABLE -TRADE
ACCRUED PAYROLL
ACCRUED COMPENSATED BALANCES
ACCRUED INTEREST
ACCRUED REAL ESTATE TAXES
BONDS PAYABLE -SERIES 2D1 1A ST
TOTAL CURRENT LIABILITIES
LONG-TERM LIABILITIES
SECURITY DEPOSITS
BONDS PAYABLE - SERIES 2011A LT
BOND PREMIUM
TOTAL LIABILITIES
EQUITY
RETAINED EARNINGS RSRVD FOR DS
RETAINED EARNINGS
NET INVESTMENT IN CAPITAL ASSETS
TOTAL EQUITY
CURRENT YEAR INCOME!(LOSS)
TOTAL LIABILITIES & EQUITY
Ending Balance Total
500
103,417
61,072
961,613
137,794
2
3,750
11,931
211
4,705
459,247
111,390
5,767,619
301,779
395,283
8,696
13,060
3,664,974)
9,621
4,382
2,219
20,234
15,930
255,01)0
58,496
2,415,000
58,448
311,744
963,020
759,547
1,304,996
3,392,099
4,697,095
307,386
2,531,944
2,839,330
1,834,311
23,453
4,697,095
Profit and Loss Variance
PLYMOUTH TOVY11-141= SQDARE
Through June 30, 20'15
MTD Actual Budget Var. YTD Actual Budget Var. Year Budget
INCOME
APARTMENT RENTAL REVENUE 52,881 53,527 666) 319,681 321,162 1,4B1) 642,324
HRA INDIVIDUAL 11,500 11,500 0 69,000 69,000 0 138,000
GARAGE RENT 2,657 2,880 224) 16,499 17,280 781) 34,580
GUEST ROOM REVENUE 55 210 155) 456 1,260 804) 2,520
LAUNDRY REVENUE 758 855 97) 4,612 5,130 519) 10,260
APPLICATION FEE REVENUE 175 53 122 365 318 67 636
TRANSFER FEE REVENUE 0 0 0 500 0 500 500
INVESTMENT INCOME 1.262 1,250 12 15,875 7,500 8,375 45,000
MISCELLANEOUS REVENUE 16 85 69) 894 510 384 1,020
TOTAL INCOME 69,284 70,360 1,076) 427,9410 422,160 5,740 844,820
EXPENSES
ADMINISTRATION
MANAGER SALARIESIWAGES 3,956 4,000 44 23,827 24,000 173 48,000
PAYROLL TAXES 785 896 111 4,523 5,378 853 10,752
HEALTH INSURANCE 1,181 1,251 59 7,131 7,504 373 15,006
WORKERS COMP INSURANCE 142 80 62) 924 4B0 444) 960
MAINTENANCE SALARIESANAGES 3,856 3,467 389) 22,772 29,000 1,972) 41,600
EMPLOYEECOSTS 80 47 33) 520 292 238) 564
SEMINARITRAINING 0 0 390 300 300
BANK FEES 75 5 70) 499 30 469) 00
DUES, SUBS & MEMBERSHIPS 0 18 18 0 105 105 210
LICENSE & PERMITS 0 0 0 0 25 25 919
MILEAGE REIMBURSEMENT 47 89 42 397 534 137 1,068
POSTAGEJOVER NIGHT EXPRESS 0 0 0 49 55 6 110
PRINTING 0 15 15 0 90 90 180
MANAGEMENT FEES 4,550 4,550 0 27,300 27,300 0 54,800
PROFESSIONAL FEES 236 357 122 4,289 2,142 2,147) 4,284
TELEPHONE EXPENSE 545 540 5) 3,122 3,240 118 6,480
EQUIPMENT LFASF/RFPAIR 46 140 94 410 840 430 1 fi80
OFFICESUPPLIES 166 106 60) 639 636 3) 1272
TOTAL ADMIN EXPENSES 15,663 15,560 103) 96,402 93,739 2,663) 188,047
RESIDENT SERVICES
RESIDENT PROGRAMIACTIVITIES 30 330 300 707 1,980 1,193 5,630
TOTAL RES SERV EXPENSES 30 330 300 787 1,980 1,193 5,630
MARKETING
PROMOTIONAUPARTIES 0 15 15 0 90 90 180
TOTAL MARKETING EXPENSES 0 15 15 0 90 90 180
HOUSEKEEPING
CONTRACT LABOR 1,429 1,521 92 8,573 9,125 553 18,252
CLEANING SUPPLIES 184 115 69) 678 690 12 1,380
TOTAL HOUSEKEEPING EXPENSES 1,613 1,636 23 9,252 9,616 564 19,632
Profit and Loss Variance
Through June 30, NIS
BUILDING & GROUNDS
CABLE TV EXPENSE
UTILITIES - ELECTRICITY
UTILITIES - GAS
UTILITIES - WATERISEWER
WATER SOFTENING SERVICE
DOORS, KEYS & WINDOWS
FIRE SYSTEM SERVICE
LAWN SERVICEILANDSCAPISNOW RMVL
PEST CONTROL
TRASH REMOVAL
UNIT TURNOVER REPAIRS
ELEVATOR -REPAIRS & MAINTENANCE
REPAIRS & MAINTENANCE
BUILDING & GROUNDS SUPPLIES
HVAC - REPAIRS & MAINTENANCE
MISCELLANEOUS B & G EXPENSES
TOTAL 13UILDING & GROUNDS
OTHER OPERATING EXPENSES
PROPERTY & LIABILITY INSURANCE
PAYMENT IN LIEU OF PROPERTY TAX
TOTAL OTHER OPERATING EXPENSES
TOTAL OPERATING EXPENSES
NET OPERATING INCOME! ( LOSS)
DEPREC, INTEREST & OTHER EXPENSE
DEPRECIATION EXPENSE
AMORTIZATION EXPENSE
RESERVEIREPLACE CAPITAL EXPENSE
INTEREST EXPENSE
TOTAL DEPREC, INTEREST & OTHER
NET INCOME! (LOSS)
MTD Actual Budget Var. YTD Actual Budget Var. Year Budget
56 60 4 335 360 25 720
2,640 2,457 103) 13,739 14.742 1 CD3 29,484
607 700 93 12,492 16,800 4.308 28.000
611 015 204 3,731 4,890 1,159 9,780
243 336 95 2,014 2,028 14 4 056
0 350 350 3,283 2,100 1,183) 4.200
90 600 510 4,052 3,600 1,252) 7.200
1,352 1,920 500 8,147 11,520 3,373 23,040
145 153 B 289 306 17 612
384 3eO 24) 2,002 2,160 642) 4.320
e,001 3,279 2,722) 25,469 19,675 5,794) 39.350
536 600 62 3 225 3,600 375 7,200
2.239 3.000 761 17,073 20,500 3,427 31,000
221 1400 1,179 2,920 8,400 5,4 BO 10,800
993 900 93) 5,977 5,400 577) 10,600
0 834 834 0 5.000 501)0 10,000
16,120 17,766 1,647 106,349 121,081 14,732 226,562
2,569 2,682 124 15,537 15,909 371 32,349
2,655 2,680 25 15,930 16,080 150 32,159
5,213 5,362 149 31,467 31,988 522 64,509
38,638 4D,669 2,D31 244,256 258,695 14,439 504,560
30,645 29,691 955 183,644 163,465 20,179 340,260
15,456 15,456 1) 92,736 92,733 3) 185,496
527 527 0 3,160 3,160 0 6,320
17,179 32,504 15,325 23,565 41,504 17,938 91,307
6.872 6,745 127) 40,729 40,469 260) 80,937
40,D33 55,231 15,198 160,191 177,866 17,675 364,031
9,388) 25,540) 16,152 23,453 14,400) 37,854 23,771)
W
ptD0d M» m m uNi M N n N Oi T V m W N M pWn» d f'I N V m V a0 00nn n n Nh_ N
a M n N d n ry ry V M m
Q
C W
W N
ao
o 0 0 0 0 0 0 0 0 p o 0 0 0 0 0 0 p O 0 a 0 0 o p O O O O p
4 y
a h
W 0
o
O O O O O 0 0 0 0 0 O O p 0 0 0 0 0 0 0 0 0 0 0 b O O p 0 0
a o
z
CWm N
O r
0 0 0 0 o g o o q b 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
a 0
a .n
W o
a N
O p
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
IL Q
a In
Ij1 0
a
N
o 0 0 0 0 0 0 0 0 o O o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
4
C0
W a N
p g q q q q q q q q q q q q 0 0 q 6 q q 0
CN N
a
WO r •-
r v 0 p M
D
O p
d 4 C
N m
7
W
O
n O» O d 0 0» u3 0 n N 0 0 0 d 0 0 0 0 O m w n
a
n
m N
W N
p m N .- VI
of .- Ni d H
r
a n
v u o c o In n m uI
W
a N
m a
ti
r
M c r r
m
4 {p
O p
m N
4 4
LU
O
d
WN
LUz
w W V» W W d
W a w N WZ
W
w c7 = z LL w to I-
aW.
i
D w i Z ¢
4 w a X a
Q z W LLI N W y X N W IWL
Z W
w2w W W OU W Z 4 F 7 Z W w Owl N W W d' K Y
Q >- > w LL p W O Xw O O LTI F Q IIXj J w z J O N C7 an d LuV)
INlI ? g N 0
z O K O z qzq O F Iq z W Uif O w O z W a F
L` W lY K¢ LL J U ISll W J T W zI 1 ' T
W w N `2 W J z W
J
Y Q Z J
W Y ZaKa 0 F 0 U 0 y W = co O
QQ
Y F C7 Q [9 w W 4 Q W Q W Z Q
QO = 47 IJ
Q W `z G Q W 0 6 E O Q W' W w ILLI 0
T G` w W a 0.
r W
3
ti r
W W K
O1a
z z w z
N
N
w O
g o 0 0 0 0 0 o p p q q q p p o a a o 0 0 0 0 0 0 0 0
n N
O r
OJ Va
It Z
C w W O
W xaxwZ }} W
N o
a
Lal
O
w c6
vi
Cw o
D N
0 0
o 0 0 0 0 0 0 0 o p o o a o 0 0 0 0 0 0 0 0 0 0 0 0 0
d yO
U Z a Z 0
loll U R U y F X Z D Q4Q4*Q
z
d
W
z
j
U w U_ 4 m Q p Q 06 w 06 W U Z
a n
W o
o
o 0 0 0 0 0 0 0 0 0 0 0 o p o 0 0 0 0 0 0 0 0 0 0 0 0
0 m
a u
1a7
a
0 W Q¢ W w w V
OJ
i W Q
7
Rq'
J W ZF- Z
W w Z
W Z Z 4 W R• J
aO
D
f-
7
l7 w L7 ri W W 7 m a 7 d `5 Z H 4qK h F O w w W
ul
il r
W v
0
N
O p
a P a a a a a a p P O a a g a 0 a rn 0 O O p 0 0 0 0 O
d a d
E/)
vc u'
w o
o o a a a a a a p p a g a a a o a a o 0 o a o 0 0 0 0
N
o Y
a
m u D>> o W g a h w m= D a a p W o¢ rc? w
UJ o
a N
m M
4` E_ F- z z
a
a
M
r a M
d
W O
om
m V
a
m m m F:i m a
0
A n m
N
a O
ry ry r r
N
N N m h- N N
J
d 6
Q
VF O h A A^
0M Ol h O M N y f0 N N op tp O m A
O M
M
W O
m
t'i [O A NF Yrni M h a0 T O N N N N V v rn A lO YI
p - N
M 7 N
W
a
W
m
vmi .. M N
a
ch j O y j tN6 N .Oj N V V h
p
A F A
M
d C
3
W W K
t' ++ z z w z
g W W W N F
It Z
C w W O
W xaxwZ }} W
N o
a
Lal
O
w c6
w N h a 4 Z w W Z 117
J
W
w
U Z a Z 0
loll U R U y F X Z D Q4Q4*Q
z
d
W
i....
j
U w U_ 4 m Q p Q 06 w 06 W U ZwO
2 w K
Z Z rc w Z
h Z w g h °4 Z
iI' lL
Z J D Or. m
W
0 Z lZllF- X x D w U VJ
N O
1a7
a
0 W Q¢ W w w V
OJ
i W Q
7
Rq'
J W ZF- Z
W w Z
W Z Z 4 W R• J
aO
f-
7
l7 w L7 ri W W 7 m a 7 d `5 Z H 4qK h F O w w Wrcm
w www " w W o w m o w cv
m O z d z U N
m u D>> o W g a h w m= D a a p W o¢ rc? w4` E_ F- z z
rA
E
Q
I i ,AW1I Tlmy
5 do
r vee
0
v much V )FG
fine fRRAJ702
I//I&AF:o'fI/I/1/lf
RESIDENT MEETING NOTES
6/18/2015
We discussed the scope of the manager's job and the chain of reporting
from the manager up to the Plymouth HRA. I informed the residents that
immediacy is not always possible for every situation given the
responsibilities that I have.
We discussed the bid process and the long list of projects that are being
considered at PTS. We also talked about the time lines and how nothing is
set in stone until the bids are accepted and dates have been set.
I announced the parking lot asphalt dates as phase 1— 6/26/2015 and
phase 2 as 7/10/2015. They have since been updated. The mill work will be
done on July 10. Phase 1 will take place on July 13, with Phase 2 on July 20.
All dates are tentative based on the weather.
We discussed the apartment inspection results and the fact that it is the
residents' responsibility to inform management if something is not working
or is broken.
reported that the cement work on the north wing outside stairs was
completed on 6/18.
We discussed noise from walking loudly and slamming doors; Policies &
procedures for reserving rooms for family activities; the ban of liquid
bleach in the building; the use of the ice maker in the common area
kitchen.
Residents were informed that if they have, or are planning on getting a
clothes washer or dishwasher for their apartment; a certificate of insurance
had to be filed in the office.
We reviewed the current status of new residents and the moves within
PTS. It was suggested that a new resident welcome party would be a good
idea. Everyone agreed. Linda Bardes volunteered to co-ordinate the event.
o o o o l:r ha 8 h app nQ n o o a o 0
719 - presen to tion on changes in
Medicare, 10:30 -11: 30am
7110 - parking lot milling commences
7113 - Women's Bible Study; 1pm
7113 - Phase I of parking lot paving
112 lot) begins
7116 - Resident Meeting and Birthday
Bash
7120 - Phase II of parking lot paving
other - lot) begins
7120 through 7122 - Common Area
smoke detectors replaced
7126 - July Soup d Salad
I fear the day that technology
will surpass our human
interaction. The
f .
world will have a
fi :. generation of
MN Albert Einstein
COUT
serlo?usly
Recently, I went to ofcDonalds and I saw on the
menu that you could have 6, 9 or 12 Chicken
of cnugge ts.
I asked for a half dozen nuggets.
The teenager at the counter replied "we don't
have a half dozen nuggets'
You don't?" I asked.
No, we only have 6, 9 or 12'
So I can't order a half dozen nuggets, but I can
order 6'
Tha t s right" she said.
I shook my head and ordered 6 nuggets.
She was the same one who later told me that
they didn't have any sweetener, only Splenda and
sugar.
This just n7ig'gh t
work better than
tv forecasters....
MTravel Plans for the Rest of the Year
I have been in many places, but I have never been in
Cahoots. Apparently you can't go alone. You have to be in
Cahoots with someone.
I've never been in Cognito. I hear no one recognizes you
there.
I would like to go to Conclusions, but you have to jump.
I'm not too much on physical activity anymore.
I have also been in Doubt. That is a sad place to go, and
I try not to visit there - too often.
I've been in Flexible, but only when it was very important
to stand firm.
Sometimes I'm in Capable. Igo there more often as I'm
getting older.
One of my favorite places to be is in Suspense! It really
gets the adrenalin going and pumps up the old heart. At
my age, I can use all the stimuli I can get.
I may have been in Continent, but I don't remember what
country I was in. They tell me it is very wet and damp
there.
I have, however, been in Sane. They don't have an airport
there. You have to be driven. I have made many trips
there thanks to my children, friends, family and WORK.
PLYMOUTH TOWNE SQUARE
RULES FOR RESERVING
ANY COMMON AREA
Rooms are able to be reserved for approved functions between the hours of gam and
Spm. See the manager for reservation form and availability.
boom doors must be kept closed during all functions.
The volume of activity and noise must be kept to a reasonable level.
No pets are allowed at functions.
Children are not allowed out of the reserved room without parental supervision.
The exercise, computer and puzzle rooms are off limits to children and guests.
There is no running or screaming allowed in the hallways.
Furniture must be returned to its original position after the function.
The floors must be left clean, washed and swept.
All carpeting must be vacuumed.
All tables and chairs are to be cleaned and sanitized, including the arms of the chairs.
ALL GARBAGE must be disposed of properly. Extra bags ,are at the bottom of each trash
bin.
IN THE PARTY ROOM KITCHEN:
The counters, sink, stove, oven and refrigerator must be cleaned and sanitized.
The dishes, pots, pans, glassware and silverware must be properly washed, dried and
put away.
The common area bathrooms must be checked and cleaned, if necessary.
The kitchen storage room door must be checked and locked.
At the end of the function all exterior doors must be checked and locked.
These rules -also apply to the parking lot and outdoor grilling area.
PLYMOUTH TOWNE SQUARE assumes no responsibility nor liability for anyone attending
private functions at our facility.
RESIDENT MANAGED
Q
0
MI.aI.IB1!
4.0
cc
U)
L
LLL
E.
CA
r-6
i 00
N
U as t U as U as U U
H H H hHxoxxoxo x o
o x° o o x OCDxox
In a N rM00r) 00 yr 1"4 00 00 kn" en 00
v Q
oIL)
U o o U U
vami
b d
oa
M d d oon d O d0dbn
O O
a In IS, eq n
eq o, CN ON ON oll
r.
roi ON
1 N
rl 00 rl N N
GJ N N N
O
U
O
U
O O
U U U Ln U
H Q H A H
al
A H A
0
M
0
O
o
M
O
M
O
O
O
M
Q
o
N
O
M
O
O
O
M 00
O
In O0 OM
o
O
N
r 00 0, 00 0, oN 00 ON ON
b
Lt
may'
4b1
may,
0rQ
w d
Uo Uo z
ry'
lz>U
S
U
r -a W
c
H O W O
ri
Cn GA
0
c*1
0
c*1 o p M Ci
o
M
0
r1
0
O 0 0
0
m
0
M
o
0
0 r
O
c'?
o
O
o
o
O
m
O 00 ON rl R 00 O N Q, 00 T 4 N 00 O1N.
NIUiI
P
PLYMOUTH
TOWNE SQUARE
MEMORANDUM
To: Jim Barnes
From: Jeff Lelivelt, Managing Director, Plymouth Towne Square
Date: August 4, 2015
Re: PTS Monthly Report for July 2015
August 2015 Newsletter and Calendar attached
Occupancy/Marketing
Current Occupancy — 96 Units (97%)
Current Wait List Status:
One Bedroom — 59 applicants; closed
Two Bedroom —18 applicants
Administrative/Building Operations
718 — Trees were trimmed and the generator was tested.
7110 — New 15t floor washer was repaired.
7115 — The annual building inspection took place; 3rd floor east dryer was repaired; 4
trees were removed.
7117 — The parking lot milling began.
7120 — Work began on the replacement of common area smoke detectors.
Resident Services
719 — 34 residents attended a seminar on changes and updates of the Medicare
program.
7116 — Resident Meeting/ Birthday Bash. 48 in attendance.
7127 — Monthly soup and salad was held with 27 in attendance.
15500 37th Avenue North • Plymouth, MN 55446-3250
Phonc: (763) 550-9525 ' Pax: (763) 551-0144
Owned by Plymoudi Housing and Rederelopment Authority
I
0
t
ME
qm
rArilllolfAwl
RESIDENT MEETING NOTES
7/16/15
We discussed how of things are changing at Plymouth Towne
Square. We discussed what can and cannot be done based on
building age (21 years), acquired knowledge of the building,
management and maintenance commitments and the current
status regarding unit turns.
We determined the how situations are prioritized at PTS:
1. Budgets
2. Needs
3. Wants
We talked about the need for communication. Info regarding
problems or opportunities should be discussed with the manager,
not with designated individuals (go-betweens). This puts residents
in uncomfortable and unfair positions.
We discussed current events:
Building inspection
Tree extractions
Parking lot status
East drier (repaired)
HVAC evaluation
Sunroom furniture
Outdoor benches
Common are smoke detector replacement
Window repair
Maintenance
Talked about the expected service and confidence in
maintenance
Presented new work order system, open door policy of
maintenance office
Personal maintenance requests
Responsibility of residents to report issues immediately
Appliances
Discussed the life expectancies of all appliances including
refrigerators, stoves, disposals, washers, driers and Air
conditioners.
Reviewed the criteria for replacement of appliances
Various
Patio rules
Warning regarding animal outdoor control
Free table rules
Propping apartment doors open
Noise
Guest suite check out/in times
Resident coffee status
Vp and Coming
Night to Unite - Tuesday August 4th at 5pm. Music
and food and fun.
Resident Coffee - Thursday August 61'h at 9:30 am
coffee will be provided by the Azusa Coffee Company.
Treats by Doris.
Medicare Presentation by Bankers Life, Thursday
August 131h at 10:30am.
On Monday August 171h, PTS will hold its annual D06
DAZE CELEBRATION At 12 noon in the dining room.
Tickets will be $2 and will go on sale August IOth.
The Women's Bible Study group will meet Monday
August 17th at 2pm. They will then begin meeting
weekly on Monday September 141h at 1 pm.
There will be a Plymouth Public Library Presentation
on Wednesday August 19th from 9:30 to 10:30 am.
They will be presenting all the marvelous programs
that they offer.
The monthly Resident Meeting and Birthday Bash will
be held on Thursday August 20th at 1 pm.
rdLqwIrr:
k _
w777}-
a }"
A
js thbLtbrt-<Ad
q I An -frep- ?
Observations o o fractured Mind
I am always disappointed when a liar's pants don't
actually catch on fire.
The 1st 60 years of childhood are always the hardest.
Whatever you do always give 100%.... unless you're
dopa ting blood.
Scientists say the world is made up of Protons,
Neutrons and Electrons... they forgot to mention
morons.
To my kids: don't make fun of having to help me with
my phone. After all, I had to teach them how to use
a spoon.
I never make the same mistake twice. I make it like 5
or 6 times, you know..., just to be sure.
My mom once told me 'I hope your kids turn out twice
as bad as y00" Too bad she forgot that one day
she'd be babysitting....
Dammit I'm Mad" is Tammit it I'm Mad" spelled
backwards.
Marriage is a relationship where one person is always
right and the other is the husband.
Have you ever had one of those days when you're
holding a stick and everybody looks like a pinata?
Life becomes so much easier when you learn to accept
the apology you never got.
animal
crackers
Dude, racism is stupid.
I am beach, white, and Asian.
But eueryane toues me.
Yes, your honor.
idiot who thought he
could of me.
m'.
r", r R-its
3'dsi''rs'`y'td 3w`'.r
t - Y S kx 7h r5 aS °5 xst "-"`i -•
IAA
llcilRol:11 INl1'
0
Q
W)
C4
Q'
00 4ANc,
N
U>rk U - U U R
IL Hx o Hx o Hx _o Hx
t— 00 to T-4 00 vRi N oo Lr)N oo
visCd" i'
U con
y'
xa.
Q
U o
U1 C)
pq q F i Amari AG 1:4 .p
U Q
Ao
U
414 137 R Q, _
fq Q. -t—
a v
a
o
cr, -,nina
7-1 JON
o -15
p7 0
U
U U U U n a
H A Z
UNAS`
op
HAS NAS'
0 00 0 0 0 0 0 o Q o o Qr0cc, O - p, m p m Oy m o m m o met04ON (3\ inr-i 00 M ON r -I 00 O\ 0, N 00 ON of
0 4;l d
CI? 00
g o oa a A o a°a
rr,
ami bA U bb U ani o * cq U o U o ani
Cod
n
n0
0 0 . o
0 0 0 o 0 0 o U o oM o o 0 0mm
to 00 01 t rt 00 (7 -- [ 00 ON
rin
cnN-
I N N 00 01 M 00 ON l
C
CO) N CS N O
M
Vichshurg Crossing
MEMORANDUM
To: Jim Barnes
From: Sara Paquette
Date: July 14, 2015
RE: Vicksburg Crossing Monthly Report for June 2015
July Newsletter and July Calendar attached
Rentals
As of June 30th we have 94 occupied apartments with 0 vacant, and we have 0 deposits at this time,
giving us a total of 0 apartments available to rent. The affordable apartment waiting list now has 49
names and we have been adding interested people to the list. We have 15 people on our moderately
priced 1 bedroom wait list and 12 people on our moderately priced 2 bedroom wait list.
Style (Total #)
Square Feet Bedrooms
Occupied Vacant Deposits Est'd Move in
Style A (23) 850 Sq Ft I Bedroom
21 0 0
Style C (8) 884 Sq Ft 1 + Den 8 0
0
Style C2 (8) 950 Sq Ft 1 + Den 8 0
0
Style D (8) 1187 Sq Ft 2 Bedroom 8 0 0
St le D2 (4) 1281 Sq Ft 2 Bedroom 4 0 0
Style E (7) 1055 Sq Ft 2 Bedroom 8 0
Style E2 (3) 1055 Sq Ft 2 Bedroom 3 0 0
Affordable
33) 725 Sq Ft I Bedroom 33 0 0
7 OTA.ES 1 194 10 10
3155 viol buxg Lane N • Plynwuth, mN 5.
15447 •
Plione (763)559-1.877 • Fax (763)559-0144 • w"rn,.ci.plymoutli.mn.us
Owned by Plymouth Housings and Redevelopment Autkozitp 121
EQUAL HOUSING
OPPORTUNITY
Move-Ins/Move-Outs:
We had two residents move in during the month of June. Both moved in to a moderately priced J
bedroom (style A).
Marketing
We are fully occupied at this time but we try to accommodate prospective residents if they would like to
tour an apartment.
Resident Services
We had a summer cookout on Thursday, June 25th. We had hot dogs, chips, vegetables and dip, and ice
cream with toppings for making sundaes. It was a nice day and one of our residents grilled the hot dogs.
On Wednesday, June 3rd Jennifer, from Allstate Insurance, came during our coffee hour to talk to the
residents about renters insurance.
Hennepin County came on Wednesday, June 17`h for a drug disposal pick up.
Our monthly birthday party was on Thursday, June 18". We decorated with balloons, festive napkins and
plates. We listed the birthday people on a balloon poster and sang Happy Birthday. We also give each
resident a card on their birthday.
Building Issues
No building issues this month.
Balance Sheet
Of June -30 01'
ASSETS
CURRENTASSETS
M I PETTY CASH
M I OPERATING ACCOUNT
M I SECURITY CASH ACCOUNT
INVESTMENTS -WORKING CAPITAL FUND
INVESTMENTS-DEBTSERVICE
ACCOUNTS REG -TENANTS
INTEREST RECEIVABLE
ACCOUNTS REC-OTHER
PREPAID PROPERTY INSURANCE
PREPAID WORKERS COMP INSUR
PREPAID OTHER
TOTAL CURRFNTASSFTS
FIXED ASSETS
LAND
SITE IMPROVEMENTS
BUILDING
FURNITURE, FIXTURES & EQUIP -GENERAL
COMPUTERSIOFFICE EQUIPMENT
ACCUMULATED DEPRECIATION
TOTAL FIXED ASSETS
NON-CURRENT ASSETS
TOTAL ASSETS
LIABILITIES
CURRENT LIABILITILS
ACCOUNTS PAYABLE -TRADE
ACCRUED PAYROLL
ACCRUED COMPENSATED BALANCES
ACCRUED INTEREST
ACCRUED REAL ESTATE TAXES
TOTAL CURRENT LIABILITIES
LONG-TERM LIABILITIES
SECURITY DEPOSITS
BONDS PAYABLE -2005 LT
BOND PAYABLE -2012A
BOND DISCOUNT
BOND DISCOUNT -2012A
TOTAL LIABILITIES
EQUITY
NET INVESTMENTS IN CAPITAL ASSETS
RESTRICTED FOR DEBT SERVICE
UNRESTRICTED
RETAINED EARNINGS-RSRVD FOR US
RETAINED EARNINGS
TOTAL EQUITY
CURRENT YEAR INCOME/(LOSS)
TOTAL LIABILITIES & EQUITY
Ending Balance
500
843,654
64,559
428,629
44,715)
715
1,250
70
12,433
179
4,462
Total
1,309,757
874,593
238,793
9,025,428
355,033
8,680
3,139,768)
7,362,759
9,399
4,221
2,219
199,870
28,528
63,608
240,000
9,890,000
24,564)
24,280)
11,962,467)
195,637)
24 811,170
9,683,177
23,409,901)
8,672,517
244,236
10,144,764
10,389,000
1,693, 679)
22, 604)
8,672,517
Profit and Loss Variance
VICKSBURG CROSSING
Tthrou gh June 30, 2015
MTD Actual Budget Var. YTD Actual Budget Var. Year Budget
INCOME
APARTMENT RENTAL REVENUE 95,449 92,942 2,507 568,519 555,092 13,427 1.105,939
APARTMENT RENTAL REVENUE- COUNTY 1,636 2,186 532) 9,616 13,009 3,192) 26,016
NRA SUBSIDY- TAX LEVY 5,000 5,000 0 30,000 30,000 0 50,000
GARAGE RENT 3,015 2,925 90 17,994 17,550 444 35,100
GUEST ROOM REVENUE 750 140 610 1,790 640 350 1,680
LATE FEE REVENUE 0 30 30) 30 190 150) 360
APPLICATION FEE REVENUE 0 53 53) 175 315 140) 630
TRANSFER FEE REVENUE 0 42 42) 0 250 25D) S00
INVESTMENT INCOME 430 417 13 6,600 2,500 6,100 5,9D0
MISCELLANEOUS REVENUE 270 325 55) 1,715 1,950 235) 3,900
TOTAL INCOME 106,550 104,041 2,509 638,039 621,685 16,354 1,239,125
EXPENSES
ADMINISTRATION
MANAGER SALARIES 4,343 4,389 46 26,162 26,335 172 52,689
PAYROLLTAXES 729 908 179 4,305 5,451 1,146 10,902
HEALTH INSURANCE 1,452 1.664 212 8,768 9,986 1,216 19,972
WORKERS COMP INSURANCE 121 160 39 783 958 175 1,916
MAINTENANCE SALARIFSANAGES 3,452 3,182 29 18,747 19,090 343 38,179
EMPLOYEE COSTS 60 90 10 520 543 23 1,086
SEMINARIfRAINING 0 0 a 169 300 ill 300
BANK FEES 29 5 24) 251 30 221) 60
DUES, SUBS S MEMBERSHIPS 0 D 0 0 0 0 60
LICENSE R. PERMITS 340 200 140) 1,016 699 117) 899
MILEAGE REIMBURSEMENT 34 68 34 3D8 408 100 816
POSTAGE7OVERNIGHT EXPRESS 20 17 3) 88 102 14 201
PRINTING 0 5 5 0 30 30 60
MANAGEMENT FEES 4,20D 4,200 0 25,200 25,200 0 50,400
PROFESSIONAL FEES 0 272 272 129 1,632 1,504 3,264
TELEPHONE EXPENSF 688 583 5) 4,054 4,100 47 8,2D1
EOUIPMENT LEASFtREPAIR 130 120 10) 1,3D5 716 587) 1,436
OFFICE SUPPLIES 59 93 34 376 556 181 1,112
TOTAL ADM[N EXPENSES 15,378 16,056 678 92,200 96,337 4,137 191,535
RESIDENT SERVICES
RESIDENT PROGRAMlACT1VITIFS 140 360 220 2,092 2,160 Be 5,460
TOTAL RES SERV EXPENSES 140 360 220 2,092 2,160 68 5,460
MARKETING
ADVERTISING 0 490 400 285 2,400 2,115 4,800
TOTAL MARKETING EXPENSES 0 400 400 265 2,400 2,115 4,800
HOUSEKEEPING
CONTRACT LABOR 959 1,03D 71 5,724 6,180 456 12,360
CLEANING SUPPLIES 17 115 98 7D2 690 12) 1,380
TOTAL HOUSEKEEPING EXPENSES 976 1,145 169 6,427 6,870 443 13,740
Profit and Loss Variance
ICKSBURG CROESSING
Through Jule 30, 201.6
MTD Actual Budget Var. YTD Actual Budget Var. Year Budget
BUILDING 8 GROUNDS
CABLE TV EXPENSE 126 131 5 732 788 66 1,575
UTILITIES - ELECTRICITY 1,777 2,500 723 10,510 12,300 1,790 25,300
UTILITIES - GAS 482 600 118 14,637 21,400 6,763 32,400
UTILITIES - WATER/SEWER 1,097 1,200 103 5,761 6,200 439 13,000
WATER SOFTENING SERVICE 174 182 9 910 1,092 162 2,484
DOORS, KEYS & WINDOWS 0 50 50 70 300 230 600
FIRE SYSTEM SERVICE 53 290 237 450 1,740 1,290 3,480
LAWN SERVICEJLANDSCAPISNOW RMVL 1,276 3,700 2,424 8,$02 15,900 7.598 25,300
PEST CONTROL 164 170 5 382 340 42) 660
TRASH REMOVAL 645 510 135) 3,828 3,060 768) 6,120
UNIT TURNOVER REPAIRS 2,884 3,143 258 13,331 18,855 5,524 37.710
ELEVATOR -REPAIRS & MAINTENANCE 440 547 107 2,625 3,282 657 6,554
REPAIRS & MAINTENANCE 1,729 5,000 3,271 12,213 13,800 1,567 27,600
BUILDING & GROUNDS SUPPLIES 398 700 302 2,838 4.200 1,352 8,400
HVAC - REPAIRS & MAINTENANCE 225 740 515 L646 4,440 2,794 8880
MISCELLANEOUS B & G EXPENSES 0 834 834 9 5,000 5,OCD 10,000
TOTAL BUILDING & GROUNDS 11,469 20,297 6,828 78,235 112,697 34,452 209,793
OTHER OPERATING EXPENSES
PROPERTY& LIABILITY INSURANCE 2,654 2,764 130 16,117 16,507 390 33,564
PAYMENT IN LIED OF PROPERTY TAX 4,755 4,752 2) 28,527 28,515 13) 57,029
TOTAL OTHER OPERATING EXPENSES 7,408 7,538 128 44,645 45,022 377 90,593
TOTAL OPERATING EXPENSES 35,371 45,794 10,424 223,863 265,485 41,602 515,921
NETOPERATING INCOME! ( LOSS) 71,179 58,247 12,933 414,156 356,200 57,956 723,204
DEPREC, INTEREST & OTHER EXPENSE
DEPRECIATION EXPENSE 28,277 28,277 0 169562 169,062 0 339,324
AMORTIZATION EXPENSE 208 208 0 1,247 1,248 1 2,495
RESERVEIREPLACE CAPITAL EXPENSE 7,755 8,000 1,755) 7,755 14,700 6,945 19,7CO
INTEREST EXPENSE 40,122 36,765 3,356) 256,296 2203587 37,708) 441,175
TOTAL DFPREC, INTEREST& OTHER 76,362 71,250 5,113) 436,960 406,197 30,763) 802,695
NET INCOME I (LOSS) 5,183) 13,003) 7,820 22,804) 49,998) 27,193 79,491)
N
D N
vw w
w
w
W Y) aw
w w z )
w a w 0 1- Z w
w w D w z Z a y H a X z
w>
1>}l1
Zl Z W Ill W W z U )( LLl
1 z Gl w N rc w= Ifl m a W z
11
frr W
F
w w
j p K w O? w O F w w w w z w w r a w Y
W
uZ] ~
K W LLC Cc ZIll Z a Z w w F Z Z
uW.
LL w 4 w U Ur W W O W
o w o w O z w OF rrY X
1
o N a IL O w
Oz
w a w a W z Q a g
w w n K O w F lu aJ w z w zd w W ac K z z ¢ w 1- x w w u w Ox
N N [w7 O r Y l, Z (
45 IQ-
zz
a a [5 w wp q W W W F Z Q
nna,,
a~ a 7 N q W a 'a U 4 w¢ U W O¢ rc w a u' O N w 0 rc >pp O 7) p
4 4 Y (7 S7 2 z ~
O X Q a 2 w m . 2 a E a I. w 0 It It r 4 0 U U
F W
w m
T
PpN m ry n o n
W o
T c
ry
ma
LI 0
w oN
O O O O o 0 0 0 o p o 0 0 0 0 0 0 0 o a o o o p P p P p P o p
d
a
p
W O
O
o o d tl O tl O O d O O O O O O tl O 0 0 0 O 0 0 O 4 0 P O P O p
m
a o' z
C r
W N
VO
P o P o P P P P P 0 0 0 0 0 0 0 o O P o P m o 0 0 0 0 o p o p o o p
rN
EL O
W o
n
o p
O O o 0 o p p 0 0 0 o p p o P o o o a o 0 o d 0 0 0 0 0 P b
M
a a
p q
O
o 0 0 0 0 0 0 0 o P d o a 0 0 0 0 0 . O O O O P O P O P O o 0 0
W
m
ll
Q
c o P o 0 0 0 0 o n o 0 0 0 0 0 0 0 0 0 m a n m
w o
a N
m n
a
n n N N ` N vNi m a N d ry o o
wm
ros N m v P p n
0 0
a
r
V A
m m
a
V Y] O t0 1 P 4 h 9 h O vi M O m N W Q o P
O " m
a o
r
C Y M ry y rl C N ry N O N N N N O O r
LuO N N
O
V m Q
r
r
C
C m W o
o P o ry m o o
m N m a y w ry
wv mN
a
r
CN m n o P N
Wl9 o M t` jN w fp A A NW N W 00W
W
O
N m
a
m 6 r
N
D N
vww
w
w
W Y) aw
w w z )
w a w 0 1- Z w
w w D w z Z a y H a X z
w>
1>}l1
Zl Z W Ill W W z U )( LLl
1 z Gl w N rc w= Ifl m a W z
11
frr W
F
w w
j p K w O? w O F w w w w z w w r a w Y
W
uZ] ~
K W LLC Cc ZIll Z a Z w w F Z Z
uW.
LL w 4 w U Ur W W O W
o w o w O z w OF rrY X
1
o N a IL O w
Oz
w a w a W z Q a g
w w n K O w F lu aJ w z w zd w W ac K z z ¢ w 1- x w w u w Ox
N N [w7 O r Y l, Z (
45 IQ-
zz
a a [5 w wp q W W W F Z Q
nna,,
a~ a 7 N q W a 'a U 4 w¢ U W O¢ rc w a u' O N w 0 rc >pp O 7) p
4 4 Y (7 S7 2 z ~
O X Q a 2 w m . 2 a E a I. w 0 It It r 4 0 U U
F W
W m n n w r v roi_ rOi m r`'i .Nn iv m m N e m v m n n m
d - d
O O O O O o b o 0 0 0 0 0 0 0 0 0 0 0 O O o o O o 0 O
W o
n N
O r
N M
a m
0
o b b o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
W N
0
a o
z
0 0 0 0 0 0 0 0 0 0 o a o 0 0 0 0 0 o d o 0 0 0 o n ec
Wn N
o r
a 0
w o
o N
o - m
a a
a n o 0 0 0 0 0 0 0 0 0 0 0 0 o o o 0 0 0 0 0 0 0 0 0 0 0
W
oc
a N
d
4
a u o b n n b o 0 0 0 0 0 0 0 0 0 0
W O
0 NOTM
a
n N W u> W tiC
m N V n
M M
0 r n r r
d M
d 7
n m m "' m n 'v v °' umi n o c i- ry N o0
W
0
n
d a a
4
LU
O T
M
a
OrOm
LL m
LL
r h O m ry r m 0 Di
c c
r h
r 1: I V i
O
a m
NW w
J
U) h W
Z
w W w w F
h w~ w N wa a5
2 U Q W y o XowWZzzac9ww h
N z a Q 7 WD w Z i W
W
o N Q
Z LL F K % Z p ra w
W
w
FZ-
w
r K
V W V] Q W u) ¢ e6 g O 4 0 Ur
LL a K 0
O
W w
F
z m a }a z rc
Z
m z z m 0 0 f7 Z N X a y
0 w w N a w '0 owi ¢ wW a z o 0 Q a w
V a W cal 3~ i O o K l7 Q J W m 2 Z W o o w T( a t
ui
z w o m w m 0 r r O w 4 z¢ f r o a
V m w w w y y N U LL' N a z , J V w J LL U 7 L J p
m J r J w w z = Fy¢ o Q a ww Q 0 w U w m 6 U
o m F O w 3 " W a J 4~ 2 0 0 a0 w a 0 wi w 0 z
m v 5 D a aJ a w m= D a a 0 w W A< i 0
F- z o z
Victsbarg Crossnag
July 2015
00000000000000000000000
Save the Date!
Don't miss our annual Night to Unite party on
Tuesday, August 4th. Tickets will be sold on Tuesday, July 28th
and Wednesday, July 29th in the community room from 10-12.
This is a wonderful opportunity to get to know your neighbors! We
will have good food, entertainment and a drawing.
More information will be
included in our August newsletter.
Office Closed ® •
The office will be closed on Thursday, July 2nd and 4 H UIYFriday, July 3rd for the 4th of July Holiday.
Happy 4th of July! ®®®•
W4 * *
q :5 '-%- :1 C V"
1 * * *
ti ^`` c * %4- c -1f * ^ 1 r 6t -' S-71
New Residents 4
We have 2 new residents at Vicksburg Crossing. Please welcome
Judy Adams in apartment 303 and
Dawn Marshall in apartment 224.
M
Welcome to Vicksburg Crossing! Y;
A ,
9m ,.`• o - Iry ,. d' : 4 .rw : 5 is 5 • 5 •7 Y 7 i - `a ' a', - c
i} i! * 71 * * * ilk * ** * iK i! *
1/ Rent is due on or before \1/
71\` Sunday, July 5th 7
111i11Z i}C" i{E i}E
Happy Birthday to the following
residents this month:
July birthdays will be celebrated on
6 `
Thursday, July 16th in the Community Room.
The birthday celebration is open to all residents who wish to
come down and help us celebrate.
Even if it's not your birthday)
Our birthday party is always on the 3rd Thursday of the month.
Dick Golfis July 4th
Joyce Goll July 4th
JoAnne Nielsen July 4th
Sally Jo Jones July 8th
Marlene Parker July 11 th
Randy Russett July 13th
Sharon Triem July 16th
Library Visit
Deb, from the Plymouth Library, will be visiting the building on
Wednesday, July 8th at 9:30 following coffee. She would like to make
sure residents are aware of all the wonderful programs and speakers the
library has to offer.
Resident Coffee and Meeting
Our next resident meeting will be Wednesday,
July 1st at 9:00 in the community room.
Meetings provide residents the opportunity to discuss building issues, resident
services and up coming changes around the building.
Hope to see you at the meeting!
Maintenance and Building Issues
Please turn off the light in the storage room when you leave. There can be a long
time between residents who use the storage room.
Residents have contributed so many lovely indoor and outdoor flower pots around
the building and they add a lot of color. if you would like to share a flower pot
please check with the office to be sure we have a location for it and you will be
responsible for watering.
Thank You?
Music in Plymouth
This year Music in Plymouth is scheduled for Wednesday, July 1 st at the Hilde
Performance Center, 3500 Plymouth Blvd. The event is free.
The music and fun will begin at 5:30 with many local entertainers, and finish with
a performance by the Minnesota Orchestra and spectacular
fireworks display.
Friday Night Social
When we first started having Friday Night Social Hour, quite a few years ago now, it started
as a gathering for residents to enjoy some food, a beverage and the company of their
neighbors. It has changed several times since it started, originally residents brought appetizers
to share and their beverage of choice, then a few residents shared the responsibility of buying
and preparing food, and now we are down to 2 people being in charge every Friday.
It is a lot of responsibility for two people to buy food and prepare a meal every Friday, so we
have decided to make another change to Social Hour.
A majority of residents do not seem to be interested in potluck gatherings, so we have decided
to have Friday Night Social only on the 2nd Friday of the month. There will be a $5 charge
and I will assist with the planning and purchasing of food. The Tuesday before Friday
Social Hour we will post the menu, just as we do now, and you will be able to sign up in the
office. One difference however is that the $5 charge will be due at the time of sign up. We
will try this for awhile to see how it works.
I think many residents enjoy this social gathering and would like to
continue it in some form so your input is welcome!
Thank You!
cn
C
O
z
ld
Q
qr
Rn~ Llk
d Oq n tiq o
O O O O
o o o o
O O A O O O A 4 O A O O
A
O O p O 'rT1. OR, o sy o 2L.
3
mm
a a a
1313
1114-
oa n n
o o o o o
cU co p L" co 6 a in mp
f° O ca b
O tr= O O
b A rnb
O
ti ti
OCZ)
ti ti
ti
nw N w.
ti ti ti 1 ti ti
o o o a N a
r t., oo
Y
cn
C
O
z
ld
Q
qr
Nicksburg CrossiaV
MEMORANDUM
To: Jim Barnes
From: Sara Paquette
Date: August 4, 2095
RE: Vicksburg Crossing Monthly Report for July 2095
August Newsletter and August Calendar attached
Rentals
As of July 31 st we have 94 occupied apartments with 0 vacant, and we have 1 deposit at this time, giving
us a total of 0 apartments available to rent. We have an affordable apartment that will be vacant on
August 1' and we currently have a deposit on the apartment. The affordable apartment waiting list novo
has 51 names and we have been adding interested people to the list. We have 16 people on our
moderately priced I bedroom wait list and 12 people on our moderately priced 2 bedroom wait list.
Style (Total 4)
Square Feet Bedrooms
Occupied Vacant Deposits Est'd Move in
Style A (23) 850 Sq Ft I Bedroom
23 0 0
Style C (8) 884 Sq Ft I + Den 8 0
0
Style C2 (8) 950 Sq Ft 1 + Den 8 0
0
Style D (8) 1187 Sq Ft 2 Bedroom 8 0 0
Style D2 (4) 1281 Sq Ft 2 Bedroom 4 0 10
Style E (7) 1055 Sq Ft 2 Bedroom 7 0
Style E2 3) 1055 Sq Ft 2 Bedroom 3 0 0
Affordable
33) 725 Sq Ft I Bedroom 33 0 1 September 1st
TOTALS i 94 i 0 1
37.55 lliclzs]urg Lane i •Plymouth, A'1\T 55447 • Phone (763)559-1877 • Fax (763)559-0144 • nrnrn.ci.pl 2nouth.mn.us
owned by Plymouth Housing and Redevelopment Autbority
EQUAL HOUSING
OPPORTUNITY
Move-Ins/Move-Outs:
We did not have anyone move out or in during the month of July.
Marketing
We are fully occupied at this time but we do our best to accommodate prospective residents if they would
like to see an apartment.
Resident Services
Deb, from the Plymouth Library, came during our coffee hour on Wednesday, July Sit'. She did a very
nice job of explaining the library website to residents and showing them how to use it. She also talked
about the different events at the library and about the computer labs that are available.
Our monthly birthday party was on Thursday, July 16th. We decorated with balloons, festive napkins and
plates. We listed the birthday people on a balloon poster and sang Nappy Birthday. We also give each
resident a card on their birthday.
Building Issues
There have been some apartment windows that on days with heavy rains, we have had a problem with
water overflowing the window tracks onto the sill. Bob Davis from window outfitters came to look at
some of the problem windows and discuss possible solutions.
This month Professional Asphalt came to seal coat and stripe our parking lot.
Vich.sburg Crassirig
August 2015
00000000000000000000000
0 Night to Unite
0 No matter what summer throws at us, heat, humidity, thunderstorms
0 or bugs most of us miss it once it has gone.
0-1 August is the last month to enjoy everything
0' summer has to offer.
At Vicksburg Crossing we have our annual Night to Unite party on
0, Tuesday, August 4th at 5:30 in the community room.
0 Spend an evening with your wonderful neighbors and friends! We
o, will have good food, entertainment and a drawing to win prizes.
0 Each year we also collect food and school supplies for families in
01
0,
0- need. If you would like to donate please bring your donation the
0-- night of the party. 0
0- 0
0 Hope to see you at the party! D'
0 0
00000000000000000000000
y * * * * *
Move Out
4, Unfortunately, we had one resident move out this month. Joyce
w Goll moved out of apartment 315. She had been at Vicksburg4.
Crossing since shortly after it opened. We will miss Joyce and we
wish her the best at her new home.
1W 4- -6 1
Rent is due on or before
Wednesday, August 5th
71'C' )1"C' 7"'I'C' 7"i'
lZE
7\'1\
4 )Ilk 7\
11,
1Z )ilk )"1141 )01411 -31111c" -)
1114Ali Ali iii
1 7\11E )IIE,
Ali )
1'10Z'
Happy Birthday to the following
residents this month:
am
August birthdays will be celebrated on
Thursday, August 20th in the Community Froom.
The birthday celebration is open to all residents who wish to
come down and help us celebrate.
Even if it's not your birthday)
Our birthday party is always on the 3rd Thursday of the month.
Ardith Bradshaw August 5th
Al Keding August 6th
Mary Templeton August 7th
Margot Schuleman August 12th
Clay Hagen August 14th
Sharon Langland August 15th
Russ Peterson August 15th
bT .D b D D
fix' '
D' .D .-..D .c'•D
Resident Coffee and Meeting Minutes
Our next resident meeting will be Wednesday,
August 5th at 9:00 in the community room.
At our last resident meeting we discussed upcoming cement and asphalt work we
would be doing and how it might disrupt residents parking.
I asked residents if anyone had trouble with their windows leaking during a hard
rainfall. Some residents are getting water overflow from the tracks in their
Maintenance and Building Issues
Our mail person Todd has been assigned to a different route. For a few weeks,
until someone is assigned permanently to this route will have temporary mail people
Please be patient and make sure, before you open it, that the mail you
receive is addressed to you. Also, if you place catalog ormLL`
online orders be sure to include your apartment number.. Pd
Thank You!
Flu Shot Clinic
There is already a Flu Shot Clinic scheduled on Friday, September 18th. There will be more
detailed information in the September newsletter.
Hearts & Memorial
If you would like to donate to the Hearts and Memorial fund please include $1 cash with
your rent check. You may donate 1 time, each month, every other month or not at all, it is
completely voluntary. We use the funds to buy flowers for the residents who have been ff
V hospitalized or who have lost a loved one. I would like to remind everyone that if you
III
know of someone who should receive flowers please let me know.
V
Thank You! ! !.
Interim Homecare
Jill, from Interim Homecare, will be here on Wednesday, August 5th at 9:30 in the
community room to talk to residents about how to stay active as you age. If you would like to
test your balance there will be a PTA available to provide free balance screenings.
Interim Homecare is proud to present Staying Active As You Age: This wellness talk will
discuss the importance of physical activity and how it can improve our quality of life as we
age. Hope to see you there!
Interim Homecare provides Medicare home care, private pay and a comprehensive E_
hospice program.
cn
CD
C
Q
Mr
1'
o% b7 - W
O W~
o,
O
bj
W tvA a by o b7 o to • W
O O O O OOO O O O O O O O O
co o
m M
o t, b o o A
a~ 2 a~(
1) A a V p O 1- A
O OO
00 O
c - LA b Q
O
coo coo
na,=ti nR• a•• na.
O
O: Q ip QO
r='
per'•=
V; 4 O
R•
O
O
O x O
O
O O
4
o
cn
CD
C
Q
Mr
1) R. Agenda Number 01 ,
PLYMOUTH HOUSING AND
REDEVELOPMENT AUTHORITY
STAFF REPORT
TO: Plymouth Housing and Redevelopment Authority
FROM: Spencer Agnew, HRA Specialist, through Jim Barnes, HRA Manager and
Steve Juetten, Executive Director
MEETING DATE: August 13, 2015
SUBJECT: 2014 Community Development Block Grant (CDBG) Consolidated
Annual Performance and Evaluation Report (CAPER) and Notice of
Ani -mal Citizen Participation Meetings
BACKGROUND:
The attached 2014 Consolidated Annual Performance and Evaluation Report (CAPER) reviews
the City of Plymouth's accomplishments towards meeting the five-year goals defined in the
Consolidated Plan, as required by the Department of IIousing and Urban Development (HUD)
for communities receiving CDBG ftuiding. The 2014 year consists of the time period from July
1, 2014 through June 30, 2015 and is the fifth and final grant period of the 2010-2014
Consolidated Plan.
DISCUSSION:
The five-year goals of the Consolidated Plan are the quantitative unit goals for the entire
Hemlepin County Consortium, which includes Hemlepin County, and the cities of Bloomington,
Iden Prairie, Minnetonka and Plymouth. Based on Federal funding allocations, Plymouth is
responsible for approximately seven percent of the Consortium's goals.
The City helped six households with residential rehabilitation loan assistance, three households
with emergency small repair grant funds, and one household with mortgage principal reduction,
down payment and closing cost assistance to purchase their first home. Ten additional housing
rehabilitation Ioans were initiated during the 2014 program year and will be completed in 2015.
Although there are no unit goals for public services, support of public services is considered a
high priority. Through CDBG funds, Plymouth has supported family services, youth services,
senior services, and housing services for seniors, disabled and low-income residents.
Hennepin County, as the lead agency responsible for the development of the Consolidated Plan
has overall responsibility for the housing and community development needs profile which
include elderly and physically disabled renters, physically disabled fest time homebuyers, and
housing for persons with special needs targeting flail elderly, chemically dependent, mentally ill,
and persons with HIV/AIDS. While Plymouth did not contribute CDBG funding to these areas,
the City has worked with the Consortium as a whole to accomplish the goals as set out in the
five-year strategic plan and an annual action plan.
The Consolidated Plan accomplishments also relate to HRA and City housing goals. In the
HRA's 2014 Action Plan, which is required to track compliance with the five-year Consolidated
Plan goals, there are four result areas. In 2014, CDBG funded activities addressed all four of
these strategies, which included:
Affordable Housing
Rehabilitation of Private Property
First Time Homebuyer Assistance
Public Services
In the City of Plymouth's Comprehensive Plan, there are 19 implementation strategies included
in the Housing Plan. In 2014, CDBG Rinded activities addressed seven of these strategies, these
included:
Financial Support and Technical Assistance for Maintenance and Development of
Affordable Housing
Financial Support for Existing Low and Moderate Income Rental Housing
Long Term Affordability
Livability of Housing and Neighborhoods
Housing Conditions
Housing Maintenance
Fair Housing
HUD requires at least two public meetings be held each year to provide opportunities for
residents and interested representatives of local organizations to be involved in reviewing
program activities, the local needs of low and moderate -income persons and proposed uses for
CDBG funds. The first public meeting will be advertised and held in coordination with the
I Iennepin County Consortium on Tuesday, September 8, 2015. Any comments received at the
hearing will be submitted to HUD. The second meeting will be a public hearing held in February
2016 to obtain public comment on proposed activities for the next year's CDBG funding.
RECOMMENDATION:
Staff recommends that the Housing and Redevelopment Board of Commissioners approve the
2014 CDBG Consolidated Annual Performance and Evaluation Report (CAPER) and
recommend that it be submitted to the Department of Housing and Urban Development (HUD).
ATTACHMENTS:
1. 2014 CDBG Consolidated An ival Performance and Evaluation Report
Consolidated Annual Performance and Evaluation Report
City of Plymouth, Minnesota for CDBG Program Year 2014
Reporting Period: July 1, 2014 - June 30, 2015
TABLE OF CONTENTS
1. Annual Performance Narratives
1. Executive Summary
2. Assessment of Five -Year Goals and Objectives
3. Affirmatively Furthering Fair Housing
4, Affordable Housing
5. Continuum of Care
6. Other Actions
7, Leveraging Resources
8. Grantee Self -Evaluation
11. Citizen Participation
III. CDBG Program
1. Assessment of Approved Activities to Priorities and Objectives of Approved Plans
2. Analysis of Distribution of CDBG Funds Among Consolidated Plan Needs
3. Reasons for Possible Changes to Program Objectives
4. Assessment of Consolidated Plan Implementation
5, Meeting National Objective Goals
6. Displacement and Relocation of Real Property
7, Economic Development Activities
S. Rehabilitation Activities
9. Annual Housing Completion Goals
10. Financial Summary (PR26)
W. IDIS Reports
1. Summary of Accomplishments Report (PR23)
2. Summary of Consolidated Plan (PR06)
3. Activity Summary — CDBG Program (PR03)
1
I. ANNUAL PERFORMANCE NARRATIVES
1. Executive Summary
The City of Plymouth is the recipient of Cormnunity Development Block Grant (CDBG)
entitlement funds through the U.S. Department of Housing and Urban Development (HUD).
These funds are allocated and expended for activities benefiting City of Plymouth residents. HUD
requires the submission of an annual performance report of this program. The following is an
overview of accomplishments for the most current reporting period of July 1, 2014 - June 30, 2015.
This is the fifth reporting period under the 2010-2014 Consolidated Plan.
Table A illustrates CDBG program resources allocated by the City of Plymouth in program year
2014.
Table A. Plvmouth CDBG Program —2014 Allocations
HRA Programs
Housing Rehabilitation Program Housing rehabilitation loans 148,000.00
First Time Homebuyer Program First time homebuyer loans 13,976.00
General Program Administration Administration 18,862.52
Affordable Housing Development Assisted housing activities 15,000.00
Fair Housing Activities Further fair housing 1,500.00
Public Service Programs
Community Action for Suburban
IIennepin (CAPSH)
Homeownership counseling,
tenant counseling and education
13,000.00
Family IIope Services Youth counseling 10,000.00
Home Line Tenant hotline 8,351.00
People Responding in Social Ministry
PRISM)
Homelessness prevention 3,130.48
SCS Senior Community Services Home maintenance for seniors 5,000.00
TOTAL 236,820.00
2
2. Assessment of Five -Year Goals and Objectives
The following identifies for each Consolidated Plan section, the goals, strategies, program year
accomplishments, and the cumulative five-year accomplishments. Table B provides a comparison
of performance against Five -Year Goals. The Five -Year Goals represent the goals defined in the
Consolidated Plan for the entire Hennepin County Consortium. The Program Year and Five -Year
Accomplishments represent the accomplishments of the City of Plymouth. Plymouth is one of the
five CDBG entitlement jurisdictions in this group of 43 subu ban communities. Further
explanation of performance is contained in the narrative for each Plan section.
Table B. Plymouth Housing Performance 2010-2014 Against Five -Year Goals
3
PROGRAM
FIVE-YEAR YEAR
FIVE-YEAR
HOUSEHOLDS TO BE
PRIORITY UNIT GOALS ACCOMPLISH ACCOMPLISH
ASSISTED
CONSORTIUM) MENTS
MENTS
PLYMOUTH)
PLYMOUTH)
Reuters
Small Family, Unrelated High <50% MFI 505 units
See Hennepin See Hennepin
Large Family I1igh <50% MFI 79 units
County Report County Report
Elderly High <50% MFC 100 units
Owners
Existing Homeowners
Housing Rehabilitation High <50% MFI 1,600 units 9 34
Physically disabled High <80% MFI 266 households 5
First Time Homebuyers
Homeownership Assistance High <80% MFI 1,958 households 1 13
Physically Disabled High <90% MFI 8 households
Homeless Persons
Prevention & Housing Services Use Continuum 500 persons See Hennepin See Hennepin
of Care County Report County Report
Housing units/beds High <30% MFI 355 units/beds
Persons with Special Needs
Frail Elderly Medium 25 units/beds
Chemically Dependent Low 25 units/beds
Mentally III I ligh <50% MFl 50 units/beds See Hennepin See Hennepin
Developmentally Disabled Medium 25 units/beds County Report County Report
Physically Disabled High <50% MFI 25 units/heds
Persons with HIV/AIDS Low 25 units/beds
Family Services (people served)
Emergency Assistance High <80% MFI 26,000
Homeownership Training High <80% MPI 1,500 30 150
Mortgage Foreclosure Prevention High <80% MFI 1,000 7 123
Tenant Advocacy High <80% MFI 5,000 258 1,176
I lomeless Prevention & Housing Svc High <50% MFI 1,500 6 6
Senior Services (people served)
I lome Maintenance and Chores High <80% MFI 6,700 45 245
Services at Senior Centers I ligh <80% MFI 159,000
Financial Assistance High <80% MFI 175 k
Youth Services (people served)
Recreational and Park Programs High <80% MH 400
Criminal Justice Intervention High <80% MFT 600
Outreach homeless/Runaway Youth High <80% MFI 500 104
Group Counseling to At -risk Youth High <80% MFI 1,000 72 1,205
Neighborhood Revitalization See Hennepin See Hennepin
Acquisition for Rehab/Clearance High <80% MFI 5 Count), Report County Report
Transportation Services
Rides: Seniors, Disabled & Low Income High <80% MFI 4,500 1,294
3
Small Family, Unrelated Individuals, and Large Family Renters
Consortium Five -Year Goals:
Develop 235 units of new affordable rental units for small families over the next five years.
Develop 41 new rental units for large families over the next five years.
Strategies:
Target the use of anticipated resources for the development of additional affordable rental
housing for households with income below 50 percent of median income, particularly
households with income below 30 percent of median income.
Support efforts to address barriers to the wider use of Housing Choice Vouchers.
Support use of anticipated resources for the preservation of existing assisted rental housing.
Acquire single-family homes for publicly owned rental units.
Rehabilitate/convert smaller apartments into units with three or more bedrooms.
Construct new units with three or more bedrooms.
Plymouth 2014 Program Year Accomplishments/Five-Year Accomplishinents:
No new housing for renters was produced with CDBG assistance.
Section 8 Housing Choice Voucher Program
The City continues to operate a Section 8 Housing Choice Voucher program. Currently the
Plymouth HRA has funding for 225 vouchers and as of June 30, 2015 there were another 149
voucher holders residing in Plymouth who ported in from other jurisdictions. Twenty of
Plymouth's Section 8 vouchers are project -based; eight are located at Stone Creek Apartments,
five at Vicksburg Commons Townhomes and seven at Westview Estates. There are four Metro
Housing Opportunity Program (MHOP) units at the Stone Creek Apartment complex and two
Metro Housing Opportunity Program (MHOP) units at Shenandoah Woods Apartment complex.
The City of Plymouth engages in a broad array of activities to identify and assist low income
renter households. "These activities include working closely with our Section 8 staff, our housing
code enforcement staff and providing information to Plymouth residents about programs
available to assist them through news letters, our City web page and a local government
television channel. These efforts do not only target low-income renter households, but the entire
population of the City. We work closely with our social service subgrantees in identifying
households that are in need of assistance and due to being low-income, have very few options.
Some of these efforts are handled outside of the CDBG program. For example, the City allocates
over $300,000 annually to provide rental assistance to two senior apartment buildings owned by
the HRA. We also work with the entire Hennepin Consortium to address "worst -case -needs".
Aff6rdable Housing Development
No new affordable housing development was produced with CDBG assistance.
The City has provided $600,000.00 to assist with the development of 67 units of workforce
housing as well as $2,500,000 in tax increment financing to assist with the redevelopment of a
blighted site that will result in 157 new housing units, 16 of which will be affordable. The 157 -
unit project is currently under construction. The 67 unit facility is currently open and 100
percent occupied.
Elderly Renters
Consortium Five -Year Goals:
Increase the supply of new, affordable elderly housing by 100 units over the next five years.
4
Preserve existing affordable rental housing that is eligible for HUD mortgage pre -payment
and/or to opt -out of the Section 8 rental assistance program.
Strategies:
Seek opportunities for development of new affordable senior housing as part of neighborhood
redevelopment initiatives and seek opportunities for intergenerational housing.
Use available resources to assist the development of HUD Section 202 housing tluough land
acquisition, site improvements and other eligible appropriate ways.
Plymouth 2014 Program Year Accomplishments/Five-Year Accomplishments:
No new housing for elderly renters was produced with CDBG assistance.
The City of Plymouth continues to own and operate two subsidized senior rental communities with
local financing. Plymouth Towne Square provides 99 affordable rental -housing units. Vicksburg
Crossing provides 34 low income and 62 moderate income units for a total of 96 affordable units.
During the 2014 Program Year, the Plymouth HRA provided $300,000.00 to support these two
buildings.
Physically Disabled Renters
Consortium Five -Year Goals:
Develop 25 new accessible rental units using anticipated Section 811 resources.
Strategies:
Affirmatively further fair housing by facilitating enforcement of the ADA, which prohibits
discrimination against people with disabilities in rental housing.
Encourage use of the universal design concept that incorporates elements of accessibility into
standard housing designs.
Assure accessible and adaptable design is incorporated into new rental housing units supported
with HOME and CDBG funding.
Encourage making accessible housing part of the program criterion of the Livable
Communities Act, which promotes the dual concepts of affordable and life cycle housing.
Plymouth 2014 Program Year Accomplishments/Five-Year Accomplishments:
No new housing for disabled renters was produced with CDBG assistance,
Existing Homeowners
Consortium Five -Year Goals:
Use CDBG funding to alleviate substandard housing conditions for 1,600 extremely low and
low-income homeowners over the next five years.
Strategies:
Maximize the delivery of assistance to eligible households with resources available from the
urban Hennepin County CDBG Program, City of Plymouth's CDBG Program, City of
Bloomington's CDBG Program, City oFMinrretonka's CDBG Program, City of Eden Prairie's
CDBG Program, and the Minnesota Housing Finance Agency Deferred, Revolving and various
rehabilitation prograrns.
Where possible, review and amend existing programs to reflect the changing rehabilitation
environment. Establish priorities for the delivery of rehabilitation funds and ensure that these
funds are promptly expended.
5
Help prevent mortgage foreclosure, through funding of mortgage foreclosure prevention
services and other supportive services, to address contributing factors.
Plymouth 2014 Program Year Accomplishments/Five-Year Accomplishments:
Provided six households with residential rehabilitation assistance through the City of
Plymouth's CDBG Program.
Provided three households with emergency small repair grant funds through the City of
Plymouth's CDBG Program.
The Housing Rehabilitation Program has run continuously since its first loan in 1975. There are
currently 72 outstanding loans with a principal balance of $1,081,434.03. There were no
rehabilitation loans forgiven or written off due to defaults during the 2014 grant year. The City of
Plymouth has designated a percent of funds allocated for housing rehabilitation to be used for a
Emergency Repair Grant Program. During the 2014 grant year, six housing rehabilitation loan
projects and three emergency repair grants were completed. Ten additional projects have been
approved and will be completed during the 2015 program year.
A total of $191,834.75 was expended through June 30, 2014, of which $89,592.72 was program
income received during the program year. Program income is generated by repayment of deferred
loans, but no interest is received. 1n addition to the funds spent during the program year,
67,012.49 has been committed through work contracts in progress.
Existing Homeowners with Physically Disabled Family Members
Consortium Five -Year Goals:
Assist 266 households with accessibility improvements.
Strategies:
Provide accessibility improvements using anticipated housing rehabilitation resources.
Continue county participation in the State of Minnesota Medical Assistance Home and
Community Based Waiver Programs to provide funding for disabled low-income individuals
to modify their housing for accessibility and allow them to remain in their home.
Encourage use of the universal design concept that incorporates an element of accessibility
into standard housing designs.
Support accessible housing as part of the program criterion of the Livable Communities Act,
that promotes the dual concepts of affordable and life cycle housing.
Plymouth 2014 Program Year Accomplishments/Five-Year Accomplishments:
Assisted one group home that serves four developmentally disabled adults; installed interior
accessibility improvements in the home.
First Time Homebuyers
Consortium Five -Year Goals:
Provide 1,958 families/households with first mortgage, affordability gaps, down payment and
closing costs assistance.
Develop eight units of fully accessible, owner -occupied affordable housing.
Strategies:
Use Minnesota Housing Finance Agency homebuyer prograins as the primary resource to
assist moderate -income first-time homebuyers.
Affirmatively further fair housing through targeted housing outreach, homebuyer training and
financial assistance to communities of color.
Incorporate opportunities for new affordable housing in CDBG-funded neighborhood
revitalization activities (scattered -site and area redevelopment).
Provide funding to non -profits and Community Housing Development Organizations (CHDO)
to assist first-time homebuyers through a combination of homebuyer training, down payment
assistance, below-market interest rates, and purchase/rehabilitation programs.
Plymouth 2014 Program Year Accomplishments/Five-Year Accomplishments:
Provided one first-time homebuyers with financial assistance through zero -interest, deferred
loans for down payment, closing costs and/or mortgage principle reduction through the City of
Plymouth's CDBG Program.
Assisted 25 first time homebuyers purchase homes in Plymouth with lower interest mortgage
financing through one of MHFA's first mortgage programs, Twenty-one of the homeowners
also received down payment or monthly payment assistance through the MHFA's
Homeownership Assistance Fund (HAF) and Home Help programs.
The first time homebuyer program has run continuously since its first loan in 1986. During the
2014 grant year, one homebuyer received direct assistance through the CDBG funded program.
An additional 3 households have been approved for loans and may receive assistance during the
2015 program year. There are currently 75 outstanding loans with a principal balance of
1,375,721.18. There were no first time homebuyer loans forgiven or written off due to defaults
during the 2014 grant year. A total of $55,306.17 was expended through Tune 30, 2014, of which
26,595.28 was program income received during the program year. Program income is generated
by repayment of deferred loans, but no interest is received.
Since 1995 the HRA has successfully combined this assistance with programs sponsored by the
Minnesota Housing Finance Agency (MHFA). The HRA provides information and referrals to
appropriate MHFA mortgage programs and assists in coordinating the various programs. There
were 25 households able to use $4,213,902 of MHFA's lower interest rate first mortgage financing
in Plymouth during the 2014 grant year. Twenty one of these homebuyers also received a total of
145,800 in down payment or monthly payment assistance in the form of a second mortgage
through MI -IFA.
Homelessness
Consortium Five -Year Goals:
Assist in the development of 355 units, including 11 shelter beds and transitional units with
supportive services.
Strategies:
Target development of shelter beds and transitional units with support services.
Plymouth 2014 Program Year Accomplishments/Five-Year Accomplishments:
Accomplishments to the Continuum of Care are detailed in Hennepin County's Annual
Performance Report.
7
Housing for Persons with Special Needs
Consortium Five -Year Goals:
Frail Elderly
Provide 25 new supportive housing units over five years for frail elderly.
Persons n,ith Alcohol/Other Drug Abuse Problems.
Provide 25 new rental units.
Persons with Mental Illness
Provide 50 new supportive rental units.
Persons with Developmental Disabilities
Provide 25 supportive and semi-independent new rental living units.
Persons with Physical Disabilities
Provide 25 new accessible rental units using anticipated Section 811 resources.
Persons with HIV/AIDS
Provide 25 new supportive living units/beds for families and single adults.
Strategies:
Elderly
Facilitate the development of supportive housing for very low-income, frail elderly through a
combination of assisted rental, rehabilitation of existing units and new construction using
federal, state and local resources.
Coordinate capital funding with public and private service providers when appropriate.
Persons with Alcohol/Other DrugAbuse Problems
Support county efforts in working toward community expansion of sober, supportive housing
models in conjunction with outpatient treatment, thereby increasing service flexibility while at
the same time containing costs.
Continue participation in the County Department of Human Services Chemical Dependency
Restructuring effort, which is expected to establish a mechanism for providing supportive
housing options as part of an overall treatment plan.
Support efforts of public and private nonprofit organizations to access available federal, state,
and local funding to meet the housing needs of this population.
Persons with Mental Illness
Facilitate the development of a range of affordable housing options using various models with
support services for persons with serious and persistent mental illness, consistent with the
housing development and support strategies identified by the Hennepin County Human
Services and community partners, including but not limited to: single room occupancy
apartments, assisted living arrangements, and controlled access buildings. The housing should
be the least restrictive and in the most integrated setting consistent with the person's health,
safety and service needs.
Encourage use of the Publicly Owned Transitional Housing Program as a development
resource (a MHFA Program).
Support development of "practice apartments" to give people a chance to learn in a "real life"
situation without jeopardizing their rental history and for mental health services to realistically
assess service needs.
Support development of a Corporate Adult Foster model for persons with serious and persistent
mental illness.
Facilitate homeownership initiatives among mental health and housing agencies and
organizations.
9
Persons with Developmental Disabilities
Facilitate the development and maintenance of semi-independent and supportive living units
through a combination of new construction, rental assistance and rehabilitation, using available
federal, state, and local resources.
Support the efforts of local HRAs and public and private nonprofit organizations to access
available federal, state, and local funding to meet the housing needs of this population.
Persons with Physical Disabilities
Further fair housing by facilitating enforcement of the Americans with Disabilities Act, which
prohibits discrimination against people with disabilities in rental housing.
Encourage use of the universal design concept that incorporates elements of accessibility into
standard housing designs.
Encourage making accessible housing part of the program criterion of the Livable
Communities Act, which promotes the dual concepts of affordable and life cycle housing.
Assure that accessible and adaptable design is incorporated into new rental housing units
supported with HOME and CDBG funding.
Persons with I-IIYIAIDS
Support the recommendations for permanent and supportive housing strategies, (1) stabilize
funding for adult foster care and supportive housing programs, and (2) promote flexibility in
funding for capital projects.
Support use of resources toward meeting the goals and priorities for this population, as
identified in the Hennepin County Continuum of Care for the Homeless.
Plymouth 2014 Program Year Accomplishments/Five-Year Accomplishments:
No CDBG funds were expended towards housing for persons with special needs.
Family ServicesfFacilities
Consortium Five -Year Goals:
Provide emergency assistance services to 26,000 persons.
Provide home ownership training for first-time bomebuyers for 1,500 households.
Provide mortgage foreclosure prevention services to 1,000 households.
Provide tenant advocacy and tenant hotline services to 5,000 persons.
Provide homelessness prevention and rapid -exit from shelter services to 1,500 persons in
families.
Strategies:
Support childcare providers to ensure families have access to quality and affordable child care
services.
Support early interventions and counseling services to assist in the resettlement of persons in
refugee families.
Support emergency assistance services and outreach and referral services for domestic violence
assistance and health, housing, and financial issues.
Support housing counseling, including mortgage foreclosure prevention services, tenant
advocacy and tenant hotline services.
Plymouth 2014 Program Year Accomplishments/Five-Year Accomplishments:
Provide homeownership training services to 30 households.
Provided mortgage Foreclosure prevention services to 7 households.
Provided tenant advocacy and tenant hotline services to 258 households.
I
Provided homelessness prevention services to 6 households.
Community Action Partnership of Suburban Hennepin (CAPSH)
The HRA provided funding for this non-profit agency in the 2014 program year in the amount of
13,000.00. CAPSH provided several programs for Plymouth residents, including first-time
homebuyer workshops and counseling, mortgage foreclosure prevention counseling, home
rehabilitation and maintenance assistance and reverse mortgage counseling services. In 2014, 37
unduplicated households were assisted.
Home Line
The HRA provided funding for this non-profit agency in the 2014 program year in the amount of
8,351.00. Home Line provided a tenant hotline for Plymouth residents. In 2014, the Tenant
Hotline took 258 unduplicated calls from Plymouth households.
People Responding in Social Ministry (PRISM)
The HRA provided fiuiding for this non-profit agency in the 2014 program year in the amount of
3,130.48. PRISM provided short-term emergency housing subsistence assistance to help
Plymouth residents remain in their homes during temporary crises. In 2014, 6 households were
assisted.
Senior Services/Facilities
Consortium Five -Year Goals:
Provide home maintenance and chore services to 6,700 households.
Provide operating funds to senior centers serving approximately 159,000 seniors annually,
Provide financial assistance to address home health care needs for 175 low-income seniors.
Provide transportation services to 4,500 seniors and disabled persons.
Support senior center services and programs, modifications to incorporate new services, such
as meal programs, and to improve access by the physically disabled.
Strategies:
Support local nonprofit agencies to address senior service needs, particularly those that
promote self-sufficiency.
Support development of new or expanded senior center facilities where needed.
Plymouth 2014 Program Year AccomplishmentslFive-Year, Accomplishments:
Provided outside home maintenance and chore services for the elderly to 45 households.
Senior Community Services (SCS)
The HRA provided funding for this non-profit agency in the 2014 program year in the amount of
5,000.00. SCS provided outside home maintenance for Plymouth residents through their
household and outside maintenance for the elderly prograin (11.0.M.E.). In 2014, SCS provided
services to 45 unduplicated Plymouth households.
Youth Services/Facilities
Consortium Five -Year Goals:
Encourage communities to work with the local schools, social service agencies, businesses and
other organizations to implement apprenticeship, educational, and recreational programs.
Provide recreational and summer park prograins to 400 youth in low and moderate -income
neighborhoods.
10
Provide criminal justice intervention services to 600 youth.
Provide outreach and intervention services to 500 homeless and/or runaway youth, and their
families.
Provide support group counseling services to 1,000 at -risk youth.
Strategies:
Target funding to recreational programs for youth, criminal justice/youth diversion programs,
school completion/truancy prevention, and summer youth programs. Particular priority should
be given to services directed to large multifamily housing developments and other areas where
there are concentrations of lower-income households.
Support outreach and intervention services, particularly to homeless and runaway youth and
youth at risk.
Support services addressing the needs facing immigrant and refugee youth, as well as the
potential of these youth to assist their families in assimilating to their new communities.
Plymouth 2014 Program Year Accomplishments/Five-Year Accomplishments:
Provided outreach and intervention services to one homeless, runaway, and at -risk youth, and
their family.
Provided support for group counseling services to 72 at -risk youth.
Family Hope Services r1 ree House)
Tree House provides year round support and services for at risk youth through structured programs,
support groups, and mentoring relationships. Plymouth provided Tree 1 -louse with $10,000.00 in
2014 CDBG funding. The agency provided services to 72 youth residing in Plymouth.
Neighborhood Revitalization
Consortium Five -Year Goals:
Use CDBG funds to acquire five properties for rehabilitation or clearance in scattered -site and
designated redevelopment areas.
Provide affordable housing opportunities for a minimum of 20 percent of all housing units
created in CDBG assisted redevelopment activities,
Improve existing and/or provide new public facilities including senior facilities, as appropriate,
to benefit low and moderate -income neighborhoods and persons.
Assist street, road and water/sewer improvements when benefit is to low and moderate -income
neighborhoods.
Investigate the potential of Brownfield clean up to provide sites for public facilities, economic
and housing development, and/or other purposes.
Strategies:
Address blight through scattered -site and designated area redevelopment activities.
Support the incorporation of public facility and infrastructure improvements, such as a park or
playground, in revitalization of low/moderate-income neighborhoods.
Designate a minimum percentage of housing created through CDBG assisted redevelopment
for housing affordable to low and moderate -income households.
Support the investigation of underutilized and Brownfield sites to identify appropriate
reuse/remediation potential.
Support the use of CDBG funds to leverage other federal, state, local and private program
funds to address neighborhood revitalization needs.
Plymouth 2014 Program Year Accomplishments/Five-Year Accomplishments:
11
No CDBG funds were expended contributing to neighborhood revitalization.
Transportation Services
Consortium Five -Year Goals:
Services to seniors, persons with special needs, and low-income families and individuals,
especially in addressing inter- and intra- suburban needs in outer -ring communities.
Provide rides to 4,500 seniors, disabled and low-income persons.
Strategies:
Support the provision of transportation services to seniors, persons with special needs, and
low-income families and individuals.
Encourage the development of appropriate specialized transportation services, particularly in
outer -ring communities.
Encourage alternative approaches to address inter- and intra -suburban transportation needs.
Plymouth 2014 Program Year Accomplishments/Five-Year Accomplishments:
No CDBG funds were expended towards transportation services.
3. Affirmatively Furthering Fair Housing
Plymouth provides Rehabilitation and First Time Homebuyer loans to person living within the
city limits. The Programs are open to all who apply as per Fair Housing Act requirements.
During the 2014 program year $1,500.00 of the city's funding supported the Metro -wide
Consortium's Fair IIousing Initiative (FHIC) as described in the overall IIennepin County
Consortium CDBG CAPER. This FHIC is separate from Hennepin County's Consortium Fair
IIousing Initiative.
Plymouth also participates in the Hennepin County Consortium Fair Housing Initiative and
CDBG funds are provided toward this effort. Please refer to the attached section of the CAPER
that describes the Consortium's accomplishments of fair housing impediments. This section
describes the 15 impediments prioritized by the Consortium and describes actions through report
year 2014 to address each.
4. Affordable Housing Performance
The City of Plymouth has used all 2014 program year funds to assist households at or below 80%
of median income, as defined by HUD. Table C details the number of households assisted by type
of residency and income category for CDBG assisted housing activities.
12
Table C. Characteristic of Households Served during 2014 CDBG Program Year
5. Continuum of Care
Accomplishments made to the Continuum of Care goals are addressed more extensively in the
Hennepin County Consortium's Annual Performance Report. The strategy reflects housing and
support services needed in each stage of the Continuum of Care including prevention, outreach
assessment, emergency shelters, transitional housing, supportive housing and independent living.
The City has worked extensively with other agencies to respond to homelessness issues. Programs
through Family Hope Services provide services such as crisis intervention, counseling, and
assistance to homeless youth in Plymouth. The City has been represented on the Hennepin County
Taskforce on the Homeless to express suburban concerns regarding services for the homeless. The
Taskforce completed its work in late 2006 and issued its report "Heading Home Hennepin Plan to
End Homelessness". The report recommendations are being implemented through a structure that
includes various committees organized around key goals. The City of Plymouth has attended some
committee meetings.
6. Other Actions
The following is a summary of accomplishments made to other actions described in the
Consolidated Plan.
Obstacles to serving render -served needs: The most significant obstacles are the high cost of
acquiring property in the City, the limited availability of land suitable for development, and
the lack of adequate funding experienced in most communities. The City's Comprehensive
Plan incorporates strategies to reduce obstacles to the development of affordable life -cycle
housing.
13
Non -
Extremely Low Income
Moderate
Low/Mod Total
Activity Law Income Income {80%
3D% MFI)
50% MFI)
MFI)
Income Households
80% MFI)
Renter Owner Renter Owner Renter Owner Renter Owner Renter Owner
Single Family
Rehabilitation 0 0 0 3 0 3 0 0 0 6
Small Repair
Grant 0 1 0 2 0 0 0 0 0 3
Group Home 1 0 0 0 0 0 0 0 1 0
Rehabilitation
First Time
Homebuyer
0 0 0 0 0 1 0 0 0 1
Homebuyer
Education
4 0 5 0 14 0 6 0 29 0
Rehabilitation
Advisory
0 0 0 1 0 0 0 0 0 1
Foreclosure
Prevention
0 1 0 0 0 3 0 3 0 7
Tenant
Advocacy & 100 0 59 0 61 0 38 0 258 0
Hotline
Totals 105 2 64 6 75 7 44 3 288 18
5. Continuum of Care
Accomplishments made to the Continuum of Care goals are addressed more extensively in the
Hennepin County Consortium's Annual Performance Report. The strategy reflects housing and
support services needed in each stage of the Continuum of Care including prevention, outreach
assessment, emergency shelters, transitional housing, supportive housing and independent living.
The City has worked extensively with other agencies to respond to homelessness issues. Programs
through Family Hope Services provide services such as crisis intervention, counseling, and
assistance to homeless youth in Plymouth. The City has been represented on the Hennepin County
Taskforce on the Homeless to express suburban concerns regarding services for the homeless. The
Taskforce completed its work in late 2006 and issued its report "Heading Home Hennepin Plan to
End Homelessness". The report recommendations are being implemented through a structure that
includes various committees organized around key goals. The City of Plymouth has attended some
committee meetings.
6. Other Actions
The following is a summary of accomplishments made to other actions described in the
Consolidated Plan.
Obstacles to serving render -served needs: The most significant obstacles are the high cost of
acquiring property in the City, the limited availability of land suitable for development, and
the lack of adequate funding experienced in most communities. The City's Comprehensive
Plan incorporates strategies to reduce obstacles to the development of affordable life -cycle
housing.
13
Foster and maintain affordable housing: The City's rental housing licensing program is one
example of how the city maintains affordable housing. This program requires property owners
to do essential corrective repairs in a timely fashion. City staff also meets with non-profit
affordable housing advocates on various issues to promote and maintain affordable housing.
City staff has worked with developers and property owners to make application to appropriate
agencies and lenders for funding to maintain or to produce affordable housing.
Eliminate barriers to affordable housing: The most significant barriers are the high cost of
acquiring property in the City, the limited availability of land suitable for development, the
lack of adequate funding experienced in most communities and the strong market demand for
higher cost housing in the City. The City's Comprehensive Plan includes strategies for the
elimination of obstacles to the development of affordable life -cycle housing. During the 2005
program year the City Planning Department reviewed regulatory policies related to affordable
housing. The Comprehensive Plan update was completed in 2009. Since the adoption of the
2009 Comprehensive Plan, the City has adopted a new guide plan category that allows for
higher density residential development which allows for greater opportunities in affordable
housing development. The City has approved one development under this new guiding that
has 16 affordable units.
Overcome gaps in institutional structures: The City does not face significant gaps in the
institutional structures in the community, however there are state and/or federal regulations,
taxing policies and processes that hamper affordable housing. The MHFA housing program
maximum purchase price requirement for first time homebuyer applicants (determined by the
federal government) has been a limiting factor in the use of this program. In 2013, the
maximum purchase price was $310,000.00 for existing housing and new construction; this is
below the average sales price of $361,780.00 for an existing single family detached borne in
Plymouth.
Reduce Poverty: Through its various programs, the City of Plymouth identifies and assists
people and families that are below the poverty level when possible. We utilize our network
of social service agencies and where applicable assist them through CDBG resources and
programs as well as local programs offered through the City of Plymouth, the Plymouth
HRA and local non -profits.
Improve public housing and resident initiatives: The City has no federal public housing.
However, the Plymouth HRA has two resident advisory boards, one for its Section 8 Housing
Choice Voucher program and a second for its locally financed 99 unit subsidized senior
housing development. The Section 8 Resident Advisory committee advises the HRA on policy
development and review. Plymouth Towne Square, opened for occupancy in 1994, has a
residents' council that advises the HRA on management and resident services.
Evaluate and reduce Lead-based paint hazards: As part of the City's Rental IIousing
Licensing program over 10% of the rental units are inspected annually. The inspector has
satisfied HUD's Risk Assessment Course and is a Certified Risk Assessor. All participants in
the Housing Rehabilitation, First Time Homebuyer and Section 8 Programs, who reside or
purchase housing that was built before 1978, receive copies of "Protect Your Family From
Lead In Your Home", TPA September 2001. The Plymouth HRA has revised the procedures
for all federally funded programs to meet the requirements of the new federal lead-based paint
regulations, which took effect on September 15, 2000.
Discussion of the Lead Based Paint (LBP) requirements take place at the initial meeting with
HRA staff and the Certification of Receipt of LBP information is signed by the applicant and
kept in the applicant's file. If deteriorated paint is found in a home built before 1978 and lead
hazard reduction work may be needed because painted surfaces will be disturbed during
rehab, the appropriate level of lead testing and other actions are initiated. The HRA contracts
14
with a certified Risk Assessor to perform the necessary tests to determine if and where there
is a lead hazard risk. The Assessment report identifies the presence and location of LBP and
the areas that need to be addressed. If LBP is found, the homeowner is notified, As a
condition of receiving funding, LBP hazards must be addressed and lead safe work practices
are required for all rehab work that disturbs painted surfaces. Appropriate lead hazard
reduction measures are also incorporated into the Scope of Improvements. Clearance of the
unit is required and a copy of the clearance report is given to the homeowner and kept in the
homeowner's file.
The above lead-based paint control actions enable the City of Plymouth to abate lead issues
and be in full compliance with the Federal Lead -Based Paint rules. The City refers suspected
cases of lead-based paint poisoning to the Hennepin County Health Department.
Ensure compliance with program and comprehensive planning requirements: Contractual
agreements are established with ail grantees receiving CDBG funding. City staff also makes
annual monitoring visits to the offices of subgrantees.
7. Leveraged Resources/ Other Local and Federal Resources
The Plymouth HRA committed an additional $50,000 to assist in keeping the rents low at
Vicksburg Crossing, one of the HRA owned senior buildings. These funds provide benefits to low
and moderate -income residents living in the building. In addition, the Plymouth HRA committed
250,000.00 to Plymouth Town Square, one of the HRA owned senior buildings, to help keep
rents low to low and moderate -income residents living in the building.
8. Grantee Self -Evaluation
The City receives a small CDBG allocation and realizes that the housing and community
development needs of the City are growing. The City has been persistent in using CDBG and local
funds to the maximum capacity. The following is a self-evaluation of the City's progress made
towards the Consolidated Plan goals.
Rental Households: The City has used its Section 8 tenant -based voucher program to maintain
affordable housing for low-income households in the existing market. The City has worked
hard to retain and recruit landlord participation in this program. The City's success is shown
through the large number of families who use the portability provision of their voucher to
locate Dousing in Plymouth. The City has also made significant efforts to incorporate
affordable units in new rental communities proposed in the City, even though extremely low
vacancy rates and high market rents have existed. The City continues to pursue local and state
resources to make this an easier and beneficial alternative for property managers and owners.
The City of Plymouth's Police Department operates the Crime Free Multi -Housing (CFMH)
program, which establishes a partnership between the Police Department and rental property
managers. CFMH helps tenants, owners and managers keep drugs and illegal activity out of
rental properties.
Owner Households: The City continues to operate its rehabilitation and first time homebuyer
loan programs. These programs have received solid interest from local homeowners and
potential buyers.
Homeless Households: The City continues to work through the Hennepin County Continuum
of Care to address homelessness issues. The City also funds programs through Family IIope
Services that provide services and counseling to homeless and runaway youth and youth at -
risk for homelessness.
15
In addition, the City of Plymouth continues to support Interfaith Outreach and Community
Partners (IOCP) primary fundraising campaign to raise money for affordable housing
assistance. The Sleep -Out Campaign raised $1.8 million for affordable housing assistance in
2013. These funds allow 1,656 families to be helped. The City of Plymouth contributed to
this campaign through local fund-raising efforts and direct contributions.
Housing for Special Needs: The City has concentrated its resources on assisting housing for
developmentally disabled adults. The City has provided funding to Hammer Residences over
a number of years to perform accessibility modifications to group homes enabling the residents
of these homes to make full use of all living spaces.
Public Services: The City has tried to stretch the amount of CDBG fiends allocated for public
services as far as possible while addressing all identified public service needs. The City has
continued to monitor its subrecipients to ensure the best possible use of funds. Recognizing
that the CDBG funding is limited, the City has made additional resources available to public
service providers. Table D identifies the other resources made available during this reporting
period.
Table D. Other City Resources Provided During 2014 Program Year
Agency Funding
PRISM 14,840.00
Interfaith Outreach 19,052.00
Interfaith Outreach — CONECT 9,590.00
Community Mediation Services, Inc. 4,000.00
IIome Free Shelter/Missions Inc. 31,700.00
Teens Alone 1,800.00
Senior Community Services — Senior Outreach 13,050.00
Senior Community Services - IIOME 5,670.00
Reach 10,000.00
Total 109,702.00
if. CITIZEN PARTICIPATION
The public hearing and comment period for this report is included in public hearing held by
IIennepin County Consortium. This report was submitted to Hennepin County prior to the
comment period for the Consortium CAPER. No public comments were received concerning the
Plymouth portion of the CAPER.
The following reports are available to the public and have been previously submitted to HUD at
this time:
2010-2014 Hennepin County Consortium Consolidated Plan
2014 City of Plymouth Action Plan
Regional Analysis of Impediments to Fair Housing, October 2009
16
TTI. CDBG PROGRAM
The main tool used by the City of Plymouth for carrying out the objectives identified in the
Consolidated Plan is CDBG fiords. The Plymouth Housing and Redevelopment Authority (HRA)
is responsible for administering the Federal Government's Community Block Grant Program for
the City of Plymouth. In 2014, the City of PIymouth was awarded a total of $236,820.00.
1. Assessment of Approved Activities to Priorities and Objectives of Approved Plans
A detailed assessment of program year activities to Consolidated Plan priorities and objectives is
found in Part I, Section 2 of this report.
2. Analysis of Distribution of CDBG Funds Among Consolidated Plan Needs
Table E identifies the activities undertaken during the program year and the priority ranking as
identified in the Consolidated Plan.
Table E. Approved CDBG Activities and Ranking by Priority Level
Activity Consolidated Plan
Housing Rehabilitation High
First Time Homebuyer Assistance High
Affordable Housing Assistance High
Family Services — Home Line High
Family Services — CAPSII High
Senior Services — SCS High
Transportation Services - PRISM High
Youth Services - Family Hope Services High
Youth Services — YMCA High
All of the approved activities are in the highest priority group. CDBG Binding is limited, therefore
only a few activities can be undertaken in any given year. The HRA has also found that limiting
the number of activities assisted is a more efficient and cost effective use of CDBG funding 1'or
delivery of services to residents.
3. Reasons for Possible Changes in Program Objectives
There are no plans for changing any of the current program objectives.
4. Assessment of Consolidated Plan Implementation
The City of Plymouth has pursued all resources that it indicated it would pursue. Further
details on the use of federal, state, and local resources can be found in the available resources
sections of this report.
The City of Plymouth has provided all requested certifications of consistency for IIUD
programs in a fair and impartial manner.
The City of Plymouth did not hinder implementation of the Consolidated Plan by action or
willful inaction.
5. Meeting National Objective Goals
The City of Plymouth has used all of its CDBG funds exclusively for one or more of the national
objectives. The City is also in compliance with overall benefit certification. The percentage of
funds, which apply to the overall benefit requirement, is located in the Financial Summary.
17
6. Displacement and Relocation of Real Property
During the 2014 grant year, no CDBG funds were used for the displacement and relocation of real
property.
7. Economic Development Activities
During the 2014 grant year, no CDBG fiends were used for job producing econornic development
activities.
18
8. Rehabilitation Activities
REHABILITATION ACTIVITIES
Summary of Consolidated Plan Projects
Community Development Block Grant Program
City of Plymouth, Minnesota
2014 Program Year (7/1/2014-6/30/2015)
Note: All work expenditures were for single -unit housing activities only.
1. Staffing: Number of Staff Years 2
2. Current Program Year Expenditures:
Activity delivery costs from CDBG funds $22,263.74
a. Staff costs: Amount expended in 1 above 0
b. Other direct costs (not included in 3) 0
3. Current Program Year Expenditures:
For all projects (a+b+c below) $191,834.75
a. CDBG funds expended $191,834.75
b. Other public (Federal, state, local) funds expended 0
c. Private funds 0
4. Number of Units Committed for Rehabilitation 10
5. Obligations: Amount obligated but not expended for units
committed to 4 above (a+b+c below) $67,012.49
a. CDBG funds obligated $67,012.49
b. Other public (Federal, state, local) funds obligated 0
c. Private funds obligated 0
6. Number of Units Completed 6
7. Cumulative Total (expended + obligated) $258,847.24
8. Program Income Received $118,566.34
9. Financial Summary (PR26)
The Financial Summary report from IDIS for the 2014 program year follows.
IV. IDIS REPORTS
The following reports from HUD's Integrated Disbursement and Information System (IDIS) are
attached:
1. Summary of Accomplishments PR23
2. Summary of Consolidated Plan PR06
3. Summary of CDBG Activities PR03
19
ANNUAL HOUSING COMPLETION GOALS
Grantee Name: City of Plymouth Expected Annual
Number of Units
To Be Completed
Actual Annual
Number of Uuits
Completed
Resources used during the period
Program Year: 2014 CDBG HOME ESG HOPWA
ANNUAL AFFORDABLE HOUSING
GOALS (SEC. 215
Homeless households NIA*
Non-ho3neless households 10 10 X
Special needs households 1 1 X
ANNUAL AFFORDABLE RENTAL
HOUSING GOALS (SEC. 215)
Acquisition of existing units N/A
Production of new units NIA
Rehabilitation of existing units 1 1 X
Rental Assistance NIA
Total Sec. 215 Affordable Rental 1 1 X
ANNUAL AFFORDABLE OWNER
HOUSING GOALS (SEC. 2151
Acquisition of existing units NIA
Production of new units NIA
Rehabilitation of existing units b 9 X
Homebuyer Assistance 4 1 X
Total Sec. 215 Affordable Owner 10 10 X
ANNUAL AFFORDABLE
HOUSING GOALS (SEC. 215)
Acquisition of existing units NIA
Production of new units NIA
Rehabilitation of existing units 7 10 X
Homebuyer Assistance 4 1 X
Total Sec. 215 Affordable Housing I1 11 X
ANNUAL HOUSING GOALS
Annual Rental Housing Goal I 1 X
Annual Owner Housing Goal 10 10 X
Total Annual Honsing Goal 11 11 X
Included in the Hennepin County Consortium 2014 Action Plan Goals
20
Agenda Number a `
PLYMOUTH HOUSING AND
REDEVELOPMENT AUTHORITY
STAFF REPORT
TO: Plymouth Housing and Redevelopment Authority
FROM: Jim Barnes, Housing Program Manager through Steve Juetten. Executive Director
MEETING DATE: August 13, 2015
SUBJECT: Senior Buildings — Replacement Reserve Analysis and Long Term Financial
Forecasts.
BACKGROUND:
Annually, funds are budgeted and set aside to cover the costs of equipment and building components as
they age and need replacement. Separate reserve accounts have been created for each building. To assist
in monitoring whether the replacement funds and annual contributions will continue to be sufficient to cover
expenses. replacement schedules have been prepared. These replacement schedules are reviewed
periodically and updated as necessary.
Plymouth Towne Square
The current balance in the reserve account is approximately $980,000. The amount of funds set aside for
this reserve account has varied over the years from a low of $84,000 to a high of $110,000. $84,000 will
be set aside in 2015. Attached is a staff generated reserve schedule showing anticipated annual expenditures
for the building. A couple of major expenses that are expected soon are windows and steel siding. Staff is
currently gathering information on the replacement windows throughout the building and the steel siding.
The current window manufacturer has been out of business for many years and we can no longer find parts
to repair the windows. By replacing the windows we should also experience a savings in energy costs as
the new window designs are much more energy efficient. The siding has been pealing for the past 15 years
and is at a point where it requires a lot of staff time to remedy the defective siding,.
Vicksburg Crossing
The current balance in the reserve account is approximately $425,000. The amount of funds set aside for
this reserve account each year has remained constant at $60.000. Attached is a staff generated reserve
schedule showing anticipated annual expenditures for the building. It should be noted that Vicksburg
Crossing is approaching 10 years old and based on experience frorn PTS we will begin to experience more
replacements/improvernents in the coming years.
The long range forecast indicates that we will experience a shortfall beginning in 2019. This is due to the
individual Magic Pac heating and cooling systems all being replaced at the same time_ It is hig,hlN unlikely
that this N ill occur and staff believes that we \Hill have enough resources between the t,,No buildings to
address ani short term cas11 tlo\i issues.
RECOMMENDATION:
Staff recommends that the Plymouth Housing and Redevelopment Authorit y Board of
Commissioners review the attached documents and provide feedback to staff.
ATTACHMENTS:
1. Plti-mauth Townene Square Replacement Schedule and Long Rang Financial Forecast
I Vicksburg Crossing Replacement Schedule and Long Range Financial Forecast
0
S a
8$888$8
8,8888
8885$88
88.8$88
17
25
y$y
S888n
2fq$rr
a
o
88g as Isc
SS o s
4
d
38
BE as
O
S 8 8^
88 88
hn
tl1
R m
d L
88 88, m
RS,
t
q
8
88 88 1.2
3 QS&
og 88,
m
n
r:fid
t585 Q8Q=
a
8$ 8$
gsQ .
o
Ra
qas
88.,88SV 8
88gg0 8gp $8 8 1ss: a
25
8.8,88,-a$
S$a am S
q=
BR
2iti a
d
98 BE 28
r
6s §A
c
t
88 88
8 a
88$,
4488,
x
a
Sms
8 8
fin$ H Q8Q52S
8888 s g5
ad
ul
0
S a
8$888$8
8,8888
8885$88
88.8$88
17
8
25
y$y
S888n
2fq$rr
58
8r
25 ti= o
Sss SS o s
4
d
38
O
S 8 8^
tl1
m
d L
t
q
8 3 QS&
r:fid
t585 Q8Q=
a
gsQ .
o
qas
88gg0 8gp $8 8 1ss: a
25 S$a am S
q=
BR
2iti a
38 r Rfi a8o t
8 a s$a x Sms ti
3 a
ar. 8$;; 82 V8 83
HA
i38' 8$a Sa v 3
Si
h -
V6
8
8$$ 8R8 8o R 8*, 8
8
25
y$y
S888n
2fq$rr
58
8r
25 ti= o
Sss SS o s
4
d O
888 8 n 8:
mi
81M :&-
o m m-
SQS
25
y$y
S888n
2fq$rr
58
8r
25 ti= o
4
d O
v
tl1
m
d L
t
q qg
r:fid a
s o s
Z
a,aa
a!
a9.a
k!
a|
la,aq
2
a
r2#
m.,
FRA q4@
k# d w;
E
@
m @ e,e=
f
m«`# ti a
g; a„w
74
k
a;a@
E§ a m #Ra§
4
9`y! 2
@. a e m.,
e@
@ k7#
f
k
q 2;@G
4 4 k K«§§ a
Replacement Resme_Sehedutle
PTS
Item Construction! ptylArea Unit Cost Total Cost Lifetime Min AnnualReplacementUnitof
seal/stripe)
Year Measure
2015 Square Feet 16,)00Q.59
Years tfetime Year ReserveAsphalt
Boiler Gre. Pumps #1 2012 Unpt 1 7 800.00
4,44)
7,60(1
3 to 5
10 to 15
3
i0
3,147
780BaNerGrt, Pumps !i2 2012 Unit 1 7,800.00 7,BW 10 to 15 10 780CarpetCommonAreas2004SquareFeet40,258 3.50 140,903 8 to 101 8 17,613CommonAreaFurniture2004Unit133000.00 33000 10 to 12 10 3,300ConcreteSidewalk2015SquareFeet3,600 9.50 34 200 15 to 20 15 2,280GarageFloorSeater2011Squarefeet30,000 0.38 11,400 B to 12. 8 1,425HeatingZoneValves _ 2010 Unit 120 200.00 24,000 10 to 15 10 2,qWLightingfixtures (common areas) 1994
Lighting fixtures (gaa a) 2004
Paint Common Areas 2OD41 Square Feet 12,000 2.50 30,00D 8 to 10 8 3,750
Parking Lot Replacement w/ Asphalt Fire Lane 2015 Square Feet 16,000 3.50 S6,OW20 to 251 20 2,BQ02004, 2012,
Replace Concrete Curb/Gutter 2015 Linear Feet 2,340 33.00 77 220 20 to 25 20 3,861ReplaceElevator #1 19941 Unit 1 65,000.00 65,000 30 to 35 30 4167Replaceelevator421994Unl165,000.00 65,000 30 to 35. 30 2 167ReplaceGenerator1994Unit140,OW.00 40,00030 to 35 30 1,333KNHWBoiler #1 2012 Unit 1 44,000.00 44,000 10 to 15 10 4,400KNHWVBoller #2 2012 Unit 1 44,000.00 44,000 10 to 15 10 4,400KNMWBoiler #3 2012 Unit 1 44 000.00 44,000 10 to 15: 10 4,400Roof (asphalt) 2067 Square Feet 43,oOO 2.95 160,000 15 to 20, 15 10,667Sidingremoval & reinstall) 1994 Square Feet 10,000 6.50 65,OW 15 to 20 15 4,333Trim, Fascia, & Soffit 19941 Linear Feet 1,800 19.00 34,200 IS to 20 1 S 2 280WallpaperCommonAreas1994SquareFeet120002.25 27 000 8 to 1) 8 3,375WaterSoftener #1 2009 Unit 1 9,000.06 9,000 12 to 151 12 750WaterSoftener #2 2009 Unit L 9,000.06 9,00 12 to 15 12 750WindowReplacement1994Unit275475.00 130,625 20 to 25 20 6,531
Lennox AHU #1 (3rd Floor East Wing) 2003 Unit 1 9,300. W 9,30H 15 to 20: 15 620
Lennox CU #1 (Ground Level East wing) 1994 Unt L 6400.00 6,40015 to 20 15 427
Lennox AHU #2 (3rd Floor North Wing) 2003 Unit 1 9,300.00 9,300 15 to 20 15 620
Lennox CU #2 (Ground Level North Wing) 1994 Unit 1 6,400,00 6,400 15 to 20, 15 427
Lennox AHU #3 (3n1 Floor West Wing) 20031 Unit 1 9,300.00 9,300 15 to 201 15 620
Lennox CU #3 (Ground level West Win)2009 Unit 1 _ 6,400.00 6,400 15 to 20 15 427
Lennox AHU #4 (3rd Floor Central Win) 2003 Unit 1 11775.00 11,775 15 to 201 15 785
Lennox CU #4 (Heat Pump - Garage) 1994 Unit I 9 340.00 9,300 15 to 20 15 620
Carder AHU #5 (Gorge west Wing Maint
Room) 2011 Unit 1 12 254,00 12,250 15 to 20! 15 817
Carrier CU #5 (Ground Level Front of Building) 2012 Unit 1 11,450.00 11,450 15 to 201 15 763
Lennox AHU 36 (Gaa a Storage Area) 1994 Unit 1 5,500.00 5,500 15 to 20 1 15 367
Thermal Zane CU 96 (Gaza a Storage Area) 1994 Unit 1 4,10000 4,100 15 to 201 15 273
Garner AHU #7 (2nd Floor Activity Room) 2005 Unit 1 5,500.00 5,500 15 to 20 15 367
Carrier CU #7 (Ground Level Front of Building
East) 2WS Unit 1. 4,100.00 4,100 IS to 2015 273
Titan MUA (Rooftop) 1994 Unit 1 55,000.00 55,000 20 to 25 20 2,750
Gmenhedc £F (Garage) 1994 Uni I 10,OW.W 10,000 20 to 25 20 500
Unit Heaters (Garage) 1994 Unit 8 L, 100. W 8,800 15 to 20 15 587
American HW Heater 91 (Garage) 2006 Unit 1 19 500.00 19,5W 10 to 12 10 1,950
American HW Heater #2 (Garage) 2006 Unit 1 19,500.00 19 500 10 to 12 10 1,950
Amencan HW Heater #3 (Garage) 2005 Unit 1 19,500.00 19,500 10 to 12'' 10 1,950
American HW Heater .14 (Garage) 2006 Unit 1 19,500.00 19,SW 10 to 121 10 1,950
Me ficTonving have rep arement costs
calculated as a f errentage of tntaf Mst / year,
30-2046
Apartment Appliance (refri calors &stoves) 1994 10°! 100 1 000.00 160 404 10 to 70 10 14 000
Unit Carpet 1994 20°J 106 1,500.00 150,000 7 to 10 7 3O 400
Unit Vinyl 994 2095 iO0 1,ODOM 100 000 1 7 to 12i 7 20 000
A/C Units (repiacement) 1994 15% 1 120 500.00 60,000 1 10 to 151 10 9,000
5. v
w'" wwwwwx
rc
f
wxwxxxw N ww x x n w w w x x$ w .. x x w „
o .,.M«. xwxx
sT
a_000®aro 93933_SSv939 _ 9 s S n 8 _ o
r - __ _ a.n n.-rr--9'r rw.-, .- .- _ _ _ •-
g.
n.`.2i.. ,
g^_
w
SQSo o oo vc S -
Y> 3i o$a£r16Iz
895-.82H
203U w w w» M w w urvi .`tea ww` n x w N w w 42:;.
U
Fg> c.v i fiiry rv.rn ryc,rv. '.-'.mrv
VV3U
y - ra - nin v gi
R' H LL
O
s ZZ F
e'
uu=w
agg3®y333eLLas`oBEt3a
8H v K u a u <
Qaoax
Q aF wV.q w°Y sa; zz4c
swa
a <mm°uu°t 3 na a
zx_$osggFBe_o gFm
s`rcs'xYa'rF3333 3J39393 3 393'
FFg F€om t9g99'"a
7u'm'3 a'` -env ¢cni m'rt§aa<aa»
j
r .. fig.
n
IR
o
dog...,... S
S8
gig 1162999 9.
a seas s a;
e " - x:
8, s88sas.s s8; 0 a :
x:
sassa.s s.
IR
F8 I a 8" 1 8
l
8REESE ,8 9: 8 S$ 8
8 ° a Si
I H99— 9-
88888
S
8888888
99
x
8s
gig
88
as= ss
sssa ss m
sass as a
X38X as ?
EH9
s8" 88 a
as lci
sass as a
1aai 8s
gsse as
X88 88
8=88 888Q
g8g
88s8
ss sggmm
Cah Qe mv
S -Se
898 8 8 9 a
8R Aq`R=
m
8, 88989.8 8:
op Fi$3
98888,8 s;
b s•
88898,8 8a
8, ss9$8,8 89
MMs
n a s;
88888888,e 8
a Mm R 9^
Gim ss assess 8 ss
R
gyp
SSR
gg p'p pp pp' P,aa40R , 8 as
4 M2 M m
80.99Sg$59,8 88
C 2
C E
6
8888888
99
x
8s
gig
88
as= ss
sssa ss m
sass as a
X38X as ?
EH9
s8" 88 a
as lci
sass as a
1aai 8s
gsse as
X88 88
8=88 888Q
g8g
88s8
ss sggmm
Cah Qe mv
S -Se
898 8 8 9 a
8R Aq`R=
m
cm
UZ op Fi$3
88588,8
u 8
pr ppn
sppf
88888,8
8$888,8
888ss.8
888.58,8
RIM 8
88888 , 8
sssss s
H990 g
8
88
AS x R R SnB7
a 8^Se
0380 8« 3 R 8,88
OHHo a o
m q SH5.
m-
2Sm mia n SH5
mgHgs
25n 3.i:
8588 SS n SS i 83 i a
848H ss 88 88-8g6
mgg
o
amES an a
3Ha ss a sass a
3m g
gi
S$Sdt SS x 8: 0 8
suss s sorsa n
1Aa6c111e11r rceserve bcneaule
Vicksburg Crossing
Item Construction! QtylArea Unit Cost Total Cost Lifetime Min Annual. Replacement
Roof asphalt)
Year
2007 424G0 sf 52.95lsgit 5125,000
Years Lifetime Years Reserve-
Fascia, 8 Soffit 2007 1450 If 519.001LF 527,600
15 to 211
15 to 20
15 58,333
Siding {remgwal u reinstall 2007 36000 st 55.5lsgtl 5209,000 20 to 25
15
20
1,840
Caulking (remove 8 reinstall) 2007 390001f?? 1.781LF 69.000 15 to 20
10,450
Parkin Lot Replacement_ 2007 16000 sf 53.501sgft 56,000 17 to 20
15 4,628
Aspt3alt (seaUslripe) 2007 16000 sf 50.591sgD59,440 3 to 5
17 3,295
Replace Concrete 3 53,147
Curb/Gutter
Concrete Sdo
2007
2007
10501f 331LF 534,650 20 to 25 20 51,733
Trail Re accmee 2007
7500 sf
0
59.50)s it 571,250 20 to 25 20 53,563
Paint Commonmoron Areaseas 2007 24000 sf
w/parking lot
78hvalls-.85A
wlparkin
535,000 B to 10
SO
Carpet Common Areas 2007 24000 sf 53.501sg11 584,000 TIC, 10
8
8
54,375
Replace Elevator #1 2007 1 N1A565,000 34 to 35 30
10,500
2,167Replaceelevator #2 2007 1 N!A 565,000 30 to 35 30 52,167
York AHU #1 (Community
R00m)
York CU #1 (Garage)
2006
2006
1 8,700 8700 14 l0 17 15 S1,250
York AHU #2 (2nd Floor) 2006
1
1
5,500 5500 1410 17 15 51,250
York CU #2 (Gars e) 2006 14,750
8,100 8100 14017 15 51,250
York AHU #3 {4th Floor West
4750 14 to 17 15 51,250
Hallway)
York CU #3 (Garage)
2006
2006
1 8,100 8100 14 to 17 15 590
York AHU #4 (4th Floor East
1 5,250 5250 14 to 17 15 5590
Halfway) 2006 1 8,100 8100 14 to 17 15 5590YorkCU #4 (Garage) 2006 1 4,750 4750 i4-1 17 15 5590YorkAHU #5 (4th Floor East
Hallway) 2006 _ 1 5,500 5500 141o'17 15 590YorkC1,11 (Gare-e) 2006 1 4,750 4750 14 to 17 15 590TitanMUA (Gars. a 20061 55,000 55000 14 to 17 15 5590AOSmithDHWH #1
Garage) 2006 1 18.000 18000 10 to 12 10 690OSmithDHWH42
Garage) 2006 1 18,000 1800010 to 12 10 5590AOSmithDHWH #3
fGarage) 2006 1 18.,000 18000 1 0 to 12 10 5683AOSmithDHWH #4
Garage) 2006 1 18,000 18000 10 to 12 10 5883
Weil McClain Boiler (Garage) 2006 1 12,250 12250 12 to 15 12 S883GreenheckEF (Garage) 2006 1 10,000 10000 12 to 15 12 883WalerSoftener #1 2007 1 NIA59,000 15 to 20 15 S600WaterSohener #2 2007 1 WA 59,000 15 to 20 15 5600CommonAreaFurniture2007AllowanceS33001yr100,000 10 to 12 1 t7 53,300ApartmentAppliance
refrigerators, stoves &
dishwashers) 2007 97 51,500 145.500 10 to 20 10 14,550UnitCarpet2007971,5001uni1 5145,500 7 to 10 7 20,786UnilVinyl2007971,00OfUni1 597,000 7 to 12 7 513,857
Window Caulking {brick sills) 2007 172 N/A 58,000 71010 7 1,143
Window Replacement/Repair 2007 364 5600 S218,400 20 to 25 20 10,920
Magic Pain Caulking (brick
sills) 2007 68 NIA 52,500 71010 7 5357MafcPacs20079758,000 5562,060 121o!5 12 48,500GarageFloorSealer200729500sfNIA55,500 8 to 12 8 688ReplaceGenerator20071N,A 540,000 30 to 35 39 51,333GGarageExhaustFan20071Id+A SUN 12 to 15 12 5500
nnual Replacement
Reserve Amount per Unit
187,174
Based on lowest stated
4ctime
Last Update 612812011
d
I I
i
x
O a ddOO
Iy-O
N
tt OOO' p y n T
P d d o N
of rNIN O C w
79O
IL
I
N
LLI U z Z a Zz z z t z
IIW a4 V3 W W
C
Yi W iA WI W1 M M
I
I 1
1111Zj -6 Q 75
n m my c `a . 3>> 7 7 > j
W -
p
C. 537. 3' 7i 7 7 7 7 7 3>> 7 7' NISM 7 7'
t9 d'
O
pp
O D O
cOu N N N N! N N'N N M
E
K EI
m
O
CJI V U U U Ij U V V tl1 ISI4
Q
v fo o
71 I
F
K 1 N U d Q K U r 0 c ] dr 4 e K rc fY fl,' Y fz FK K lr Q ¢ Q C 7i 7i V Q v
11I
4J K . l7
N M J SC1.
yY
LV 4•
97
R WIX] N4 tfD OM
KY
R1n OR Mm c[
F3p1 (1NiiiNMN
N
MA
0N4p
CM'1 lQ0OOMfNM0
RG aRMD7RN6MMsReNDN1MS5cM{) 6N4t NB NtVR u4'1tC0! Cn['s QC¢t}l Gmc] mt Di o•
t0
Oi!Y QRtoN1[] Mto