HomeMy WebLinkAbout2011 Yearend ReportVON
Wheat Fridge Hotj- -ai , nq Authorit
YEAR END REPORT - 2011
INTRODUCTION
The Wheat Ridge Housing Authority (WRHA) was established by City Council Resolution on
January 22, 2001, to address the issue of the high rental rate in the City by increasing home
ownership opportunities. Since 2001, 40 units have been rehabilitated. The WRHA completely
remodels the units making them safe and attractive inside and appealing on the outside, thereby
improving the neighborhood. More recently, the rehabilitation work has also focused on energy
efficiency. Properties that have been refurbished include duplexes and multi -unit properties
converted from apartments to condominiums.
Vision Statement:
"To increase home ownership opportunities and neighborhood /community pride in Wheat
Ridge."
2010 Program Goals:
• Encourage and promote homeownership through the acquisition of deteriorated or foreclosed
properties to convert to homeownership.
• Become a community resource for the assistance of and referral of housing funding and other
housing needs.
• Develop partnerships with other Housing Authorities, outside agencies, financial institutions
and private investors to provide affordable housing.
• Remain a self - sustaining agency by reinvesting profits in the rehabbing of deteriorated
housing stock.
VON 0
Wheat Fridge Hou- ng Authority
YEAR END REPORT - 2011
HOME OWNERSHIP PROGRAM
The Wheat Ridge Housing Authority's most recent project is a single- family home on W. 36
Place purchased on July 7, 2011.
Before:
_10�. ..
5610 W. 36 Place
3 Bedrooms, 2 Bathrooms
Built in 1952, 1211 Square Feet
Refinished hardwoods, new kitchen, new
electrical, new doors, new driveway, new
roof, mud /laundry room, eat -it kitchen.
Purchase Price: $134,000
Rehab Costs: $63,400
Rehab Completed 9/21/11
Listing Price: $195,000
Under Contract
Lull
Wheat Ridge Housing Authority
After:
Wheat Ridge M OUSing Authority
YEAR END REPORT - 2011
COMMUNITY DEVELOPMENT BLOCK GRANTS
On February 18, 2011, the Wheat Ridge Housing Authority purchased 7 single family homes
from Jefferson County Housing Authority using $900,000 in Community Development Block
Grant (CDBG) allocations that had been allotted to the City through Jefferson County. The
Wheat Ridge Housing Authority is rehabbing the homes with new mechanical systems,
windows, roofs and other exterior improvements as needed. Kitchens and bathrooms will be
remodeled with new appliances and fixtures.
In accordance with CDBG regulations, these CDBG purchased homes must be sold to low to
moderate income homebuyers. To keep the homes in an affordable price range but still allow for
appealing and desirable rehabilitation of the properties, the Wheat Ridge Housing Authority uses
the proceeds of the sales as Program Income to recycle into rehabilitating the other CDBG
homes, therefore, allowing the Wheat Ridge Housing Authority to not deplete their own fund
reserves.
At the time of writing, one home is under contract, two are under construction and one will be
going out to bid. The remaining three are currently occupied.
3695 High Court
3- Bedrooms, 2 Bathrooms
Built in 1946, 1514 Square feet
New kitchen, new baths, new windows, new
furnace & A/C, new plumbing & electrical,
hardwood floors.
Purchase Price: $137,755
Rehab Costs: $82,860
Rehab Completed 12/5/2011
Listing Price: $195,000
Under Contract
Wheat Ridge Housing Authority
Before:
m , _-
1p o
After:
Wheat Rid Housin Authorit
-
3891 Moore St.
Under Construction
4035 Nelson Street
Under Construction
71
c�
4530 Yarrow St.
Under Review
Wheat Fridge Hc u-,i ng Authorit
YEAR END REPORT - 2011
FRUITDALE SCHOOL
On April 25, 2011, the Wheat Ridge Housing Authority purchased the Fruitdale School from the
Jefferson County School District. The historic school, built in 1926 and designed by noted
Denver architect Temple Buell, was slated for demolition by the School District after the
construction of the new Norma Anderson Pre - School adjacent to the Fruitdale building.
The WRHA is working with Colorado Preservation Inc. (CPI) and Historic Denver on a
structural assessment and reuse analysis of the building through a grant provided by the State
Historical Fund. A team of architects will inspect the building and looking at items such as the
layout and square footage will provide ideas for possible new uses for the building.
f <<
Fruitdale School started as a two -room brick structure in 1901. Disaster struck in December of
1926 when the school was destroyed by fire. However, a determined faculty kept classes in
operation in two churches until the new school was built and completed. A little known architect
designed that school in April of 1927. He became famous for designing over 300 buildings in
Colorado; his name, Temple Buell. The 1927 school still stands with an addition as
distinguished by the two different colors from the school's original brick. (Source: Wheat Ridge
Historical Society)
Wheat Ridge Housing Authority
Cleanup:
Roof repair:
.Fr,
Wheat Ridge Housing Authority 2001 -2011
Funding Sources: 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
Received from City $500,000
Received from State (HOME FUNDS)
$500,000
Received from County (CDBG /Home Funds)
- Construction Drawdown (Quail)
$43,898
- Construction Drawdown (Carnation)
$11,581
- Construction Drawdown (Carnation)
$20,000
- Construction Drawdown (Parkside)
$75,000
- Acquisition of Allison Court Duplex
$112,500
- Acquisition of W. 41st Avenue Duplex
$37,500
$37,500
- Acquisition of 7 Single - Family Homes (JCHA)
$900,000
Received Wells Fargo Homeownership Grant
$5,000
Projects..
Quail Square Condomiums (14 units)
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
Acquisition
$1,260,000
Rehabilitation
$346,485
Proceeds
$1,406,200
$382,000
Carnation Square Condominums (10 units)
Acquisition
$789,000
Rehabilitation
$331,766
Proceeds
$134,000
$888,481
$242,000
Parkside Townhomes (8 units)
Acquisition
$545,000
Rehabilitation
$382,444
Proceeds
$849,900
$246,900
$109,000
Duplexes (6 units)
Acquisition of Parfet Street
$237,000
Rehabilitation of Parfet Street
$100,985
Proceeds from Parfet Street units
$190,000
$145,500
Acquisition of Allison Court
$385,000
Rehabilitation of Allison Court
$71,171
Proceeds from Allison Street units
$375,000
Acquisition of W. 41st Avenue
$246,000
Rehabilitation of W. 41st Avenue
$130,847
Proceeds from W. 41st Avenue units
$254,635
Single Family Homes
Acquisition of W. 36th Place
$134,000
Rehabilitation of W. 36th Place
$62,450
Wheat Ridge Housing Authority 2001 -2011
Fkrn(em (IContiJftuody 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
Proceeds from W. 36th Place
Acquisition of 7 Single - Family Homes (JCHA)
$900,000
Rehabilitation of High Court (1:7)
$82,860
Proceeds
Fruitdale School
Acquisition
$112,594
Structural Investigation /Feasibility Study
$22,027
Cleanup /Roof /Masonry /Weatherization
$29,819
Wheat Ridge Housing Authority
Balance Sheet
As of December 31, 2011
ASSETS
Current Assets
Checking/Savings
113 - 1st Bank - Checking
120. 1st Bank - Money Market
140 - Rental Working Capital
146 • Cash Clearing
Total Checking/Savings
Other Current Assets
167 - Frultdale Project
159.3450 Upham Project
161 •3695 High Court Project
163.3893 Moore St. Project
165.4035 Nelson Project
167.4330 Upham Project
169 4530 Yarrow Project
171 -7910 W. 46th Project
173.5610 W. 36th Place Project
Total Other Current Assets
Total Current Assets
Other Assets
273 • Note Receivable - Baca
Total Other Assets
TOTAL ASSETS
LIABILITIES & EQUITY
Liabilities
Current Liabilities
Accounts Payable
300 - Accounts Payable
Total Accounts Payable
Other Current Liabilities
310 • Real Estate Taxes Due
Total Other Current Liabilities
Total Current Liabilities
Total Liabilities
Equity
Net Income
465 • Fund Balance
Total Equity
Dec 31, '11 Dec 31, '10
(1,947)
2,444
555,828
1,025,178
31,620
0
(291)
0
140,423 0
132,750 0
226,229 0
138,896 0
125,188 0
142,120 0
134,587 0
123,383 0
197,597 0
1,361,173 0
1,946,382 1,027,622
7,619
. .. ... . . ....... 7,946
. .. . . .. ........ 7,619 1 ------
946,
1,964,001
1,035,668
3,455 7,699
3,455 7,699
629
0
629
0
4,084
7,699
4,084
7,699
922,048 (66,854)
1,027,869 1,094,723
1,949,917 1,027,♦69
1,964,001 1,035,668
TJTJ� lk
I , - ,
Net cash provided by Financing Activities 0.00
Net cash increase for period -442,412,61
Cash at beginning of period 1,027,621.79
Cash at end of period 586,209.18
Jan - Dec 'I I
OPERATING ACTIVITIES
Net Income
922,048.28
Adjustments to reconcile Net Income
to net cash provided by operations:
157 • Fruitdale Project
-140,423.42
159. 3450 Upham Project
-132,750.28
161 •3695 High Court Project
-226,228.88
163.3893 Moore St. Project
-138,895.55
165. 4035 Nelson Project
-125,188.30
167. 4330 Upham Project
-142,119.90
169 - 4630 Yarrow Project
-134,586.78
171 •7910 W. 46th Project
-123,382.68
173.6610 W. 36th Place Project
-197,597.00
300 - Accounts Payable
-4,244.31
310 - Real Estate Taxes Due
629.09
Net cash provided by Operating Activities
-442,739.73
INVESTING ACTIVITIES
273. Note Receivable - Baca
32712
Not cash provided by Investing Activities
327.12
FINANCING ACTIVITIES
400 • DO NOT USE
66,854.20
466 • Fund Balance
-66,854.20
Net cash provided by Financing Activities 0.00
Net cash increase for period -442,412,61
Cash at beginning of period 1,027,621.79
Cash at end of period 586,209.18