LEGAL AUTHORITY
Act No. 97 of June 10, 1972,
as amended, known as the Organic Law for the Department of Housing.
In accordance with
Administrative Bulletin No. OE-2005-68 of November 4, 2005,
all functions, programs, activities and existing units of the Administration for Community Revitalization (ARCO, Spanish acronym) are transferred and consolidated with this entity. Also, in accordance with
Administrative Bulletin No. OE-2006-03 of January 23, 2006,
all functions, programs, activities and existing units of the Administration for the Development and Housing Improvement are transferred and consolidated.
MISSION
To increase housing inventory, manage the existing public housing projects and offer subsidy programs to low and middle income individuals and families to allow them to have their own dignified and safe home; thereby contributing to improving their quality of life and self sufficiency.
VISION
To provide access to ownership of a dignified and safe home attainable. To facilitate the development and acquisition of a home for all Puerto Ricans, especially the most needy.
ORGANIZATIONAL STRUCTURE
The Department of Housing is composed of the following organizational units:
- Regional Administration Offices
- Internal Audit Office
- Communications and Public Relations Office
- Service Monitoring Office
- Office of Information Systems
- Office of the Secretary and Deputy Secretary
- Administration Office
- Office of Property Acquisitions and Sales
- Office of Legal Affairs
- Office of Housing Project Management and Development
- Office of Strategic Planning
- Office of Human Resources
- Office of Housing Subsidies
GEOGRAPHIC LOCATION
The Department of Housing is located at 606 Barbosa Avenue, Juan C. Cordero Building in San Juan. The Department also has regional offices located in the following municipalities: Aguadilla, Arecibo, Bayamn, Caguas, Carolina, Humacao, Guayama, Mayagez, Ponce, Utuado and San Juan.
PROGRAMMATIC STRUCTURE
POSITIONS FILLED
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Sept./08 |
Sept./09 |
Sept./10 |
Feb./11 |
Proj. |
  |
Total amount of positions |
963 |
855 |
532 |
467 |
467 |
PROGRAMS
Legal Affairs Counseling and Litigation
Program Description
Manages all legal aspects for the Department of Housing and Public Housing Administration. Assists management in the formulation of legislation related to the development and administration of housing programs.
Objectives
- To provides support in the application and interpretation of legal and regulatory aspects of the programs, operating units and the entities assigned to the Department of Housing. Includes litigation support, among others.
- To speed up the processes involved in revision, preparation and segregation of deeds and contracts so that the programs and operating components are able to provide services, in compliance with applicable standards and applicable laws.
Customers
Department of Housing and its agencies
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
38 |
40 |
29 |
29 |
Maintenance and General Services Staff |
0 |
1 |
1 |
1 |
Information Systems |
1 |
0 |
0 |
0 |
Total, Positions |
39 |
41 |
30 |
30 |
General Management and Administration
Program Description
To create, establish and promote the Department of Housing and the Public Housing Administrator's public policy, especifically for socially and economically disadvantaged families. To supervise compliance, on the part of the organizational units, with programmatic goals and objectives. Dispose of assets from of the exinct Corporation for Urban Renewal and Housing. Also work toward the revitalization of Centers and Urban Areas.
Objectives
- Plan, direct and supervise the Department's functions and its programs by incorporating technology and implementing an evaluation system.
- Transform the Department into an operating structure that can provide the quality of service required by our citizens, in a cost effective manner. To achieve this transformation we must modify, limit, repeal an amend (as necessary) those regulation and structures that establish the function of the Department.
- Increase joint efforts between public and private sectors to carry out studies and offer recommendations for public policy on the development of housing and the present state of the housing market.
- Expand and improve subsidy, credit programs, and mortgage insurance to low or middle income families and persons to help them obtain their own, safe and dignified home.
- Identify available public assets, including those of the extinct Corporation for Urban Housing Renovation (CRUV, Spanish acronym), suitable for the development of low income housing. Promote and propitiate their use toward the end. Attend to the necessary requirements, if any, to make them available (Property Registry, segregation, etc.).
- Provide orientations on the importance of complying with applicable permits when building or remodeling properties, specifically on how to avoid areas susceptible to floods and landslides.
Customers
Families with housing problems, complaints, or applications to the Department of Housing and Public Housing Administration.
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
49 |
49 |
25 |
25 |
Planning, Budget, Statistics, Auditing, and Finance |
8 |
8 |
2 |
2 |
Maintenance and General Services Staff |
8 |
6 |
4 |
4 |
Total, Positions |
65 |
63 |
31 |
31 |
Finance and Information Systems
Program Description
Maintain the Agency's control of the budget and promote the effective use of funds via the esblishment of internal control and the adequate registration fo al financial transactions. Prepare reports required by the Department's management, its components and the state and federal government entities. It is based on the integration of information tecnology, to facilitate the operatin processes and reduce the margin of the error in order to provide timely and reliable information to the user.
Objectives
- To establish a mechanized system by cost center and budgetary items to reclect the accounting for each component of the Departament of Housing. To generates the reports necessary for decision making and for the financial statements, based on generally accepted government accounting principles.
- To revise the operating processes to maximize the use of resources. Harmonize existing operating manuals or create new ones if needed, to standardize processes and establish internal controls to guarantee the transparency required in the administration of assigned funds.
- To integrate technology into the different customer service processes in order to gather and analyze information efficiently and effectively, thereby aloowing the programs' benefits be quickly available to citizens.
Customers
The Department of Housing, its components and families that qualify for the federal programs which provide subsidies through Section 8. Also processes materials requisitions for families rehabilitating their homes.
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
50 |
45 |
28 |
28 |
Planning, Budget, Statistics, Auditing, and Finance |
15 |
15 |
5 |
5 |
Maintenance and General Services Staff |
1 |
1 |
0 |
0 |
Information Systems |
6 |
5 |
5 |
5 |
Total, Positions |
72 |
66 |
38 |
38 |
Management and Project Development
Program Description
Take care of the housing problems for families with limited financial resources, via the establishment, rehabilitation, construction and expansion of communities, in a planned manner and providing them with essential services. Implement programs geared toward promoting the construction of adequate housing, from the design and bidding on the projects to awarding property titles to the homeowners, occupants and lot lessees. Resolve the needs of those families living in deteriorating urban areas or in rural communities, who are interested in actively participating in improving the quality of life of their residents.
Objectives
- To continue to provide the rehabilitation and assistance required for the construction of homes for families living in deteriorated homes or those affected by fire, natural disasters or Court Orders, etc.
- To complete restoration projects of the pluvial systems in the Stella community in Rincn and the Quebrada community in San Lorenzo.
- Promote cooperative housing projects in conjunction with faith-based community organizations and savings and loan cooperatives.
- To acquire the Arenas Procesadas, Santa Cruz SE, and Valdejuli Lpez de Vega properties to award property titles to 139 families.
- Begin construction on 85 homes on existing lots in the municipalities of: Arroyo, Maunabo, Ponce and Guayama.
- Prepare plot plans to acquire 13.95 acres of land in the Pueblo Community in Morovis. Fifty property titles will be awarded and part of the property will be raffled amongst residents of the municipality.
- Appraise and prepare measurement plans, title studies and "As Built" in the Carreras Community in Loza to award 350 titles.
- In conjunction with the municipalities, award property titles to those families that have been requesting them for years.
- Increase funds collected from Low Income Housing Projects and the sale of Commercial Lots.
Customers
Families throughout the island
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
305 |
237 |
161 |
129 |
Planning, Budget, Statistics, Auditing, and Finance |
5 |
0 |
0 |
0 |
Maintenance and General Services Staff |
75 |
70 |
29 |
29 |
Information Systems |
2 |
3 |
1 |
1 |
Total, Positions |
387 |
310 |
191 |
159 |
Housing Planning and Technical Services
Program Description
Study and evaluate the need for housing in Puerto Rico. Plan different types of alternative development, geared toward attending to the need for housing in Puerto Rico. Identify additional funds via federal proposals that will provide financing for the development, expansion and improvement of the housing programs and projects. Counsel the Secretary, Deputy Secretary and municipalities on everything related to planning for low income housing and special projects.
Objectives
- Identify and acquire property in the urban centers and urbanized areas, and offer all benefits and incentives of the Department to developers, non-profit or faith-based entities to construct housing project efficient housing to reduce energy and water consumption, and conserve the environment.
- Continue to orient developers, architects, faith-based and non-profit organizations, municipalities and the general public on the importance of "Universal Design" and "Assisted Living" in the construction of new housing for elders and aging and the handicapped.
- Execute and institutionalize the Econometric Model for the Demand of Low Income Housing, in conjunction with the Statistical Institute of Puerto Rico, in accordance with Act. No. 209 of August 28, 2003, as amended.
- Coordinate, produce, gather and publish official Department statistics. Also maintain precise, updated, easily accessible statistics and market data for Puerto Rico and international levels.
- Continue updating databases for all projects and properties of the Department of Housing in the Geographic Information System (GIS).
- Provide scientific analysis with the precision afforded by the tools of the Geographic Information System and the database create or administered by other agencies.
Customers
Department of Housing, Public Housing Administration, municipalities and the private sector
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
27 |
30 |
19 |
19 |
Maintenance and General Services Staff |
1 |
1 |
0 |
0 |
Total, Positions |
28 |
31 |
19 |
19 |
Human Resources and Auxiliary Services
Program Description
Offers services for the evaluation and processing of personnel transactions, in accordance with Act No. 184 of August 3, 2004, as amended, known as the "Law for the Administration of Human Resources in Public Service", Act No. 45 of February 25, 1998, as amended, known as the "Law for Work Relations for Public Service in Puerto Rico" and other laws. Provides techinical support and advice the internal administration of labor affairs and auxiliary services to the Departament of Housing and the Public Housing Administration.
Objectives
- Promote an environment of positive interaction, personal satisfaction and institutional commitment, with the goal of reaching a high level of motivation and spirit of service, thereby contributing to the achievement of the Agency's goals and objectives.
- Help the different organizational units in the alignment and operating restructuring processes to ensure compliance with applicable labor laws.
- Promote training and professional development of our working class, which will result in strengthening the quality of service to our citizens.
Customers
Employees of the Department of Housing
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
65 |
59 |
30 |
30 |
Maintenance and General Services Staff |
18 |
19 |
11 |
11 |
Total, Positions |
83 |
78 |
41 |
41 |
Subsidized housing and community development
Program Description
Offer low income individuals the option to live in an adequate, safe home via subsidies for new housing projects or rentals in nearby communities. Promote the economic and social development of the families in public housing projects and special communities, so they can improve their quality of life and achieve self-sufficiency. Join efforts with public and private entities to achieve self-determination as well as revitalizing the process of social reconstruction, promote strategies, coordinate services and facilitate an improved quality of life in public housing projects and communities
Objectives
- Award 7,700 subsidies for rent and home improvements to the aging low income population, giving them the opportunity to live in a safe and dignified home, as well as a peaceful environment through Act No. 173 of August 31, 1996, as amended, known as the Program for Subsidized Rental and Home Improvement for Low Income Senior Citizens.
- Award 8,762 vouchers to low income people for a safe, adequate homes, through the approval of subsidies for payment of rent, through free selection of homes.
- Provide a housing subsidy and support services to 70 handicapped, homeless people through the "Shelter Plus Care" federal grant.
- Help 80 veterans purchase a home through the "Veteran's Assistance and Housing Support" federal grant.
- Establish a savings and individual development plan for 15 residents of public housing projects through the federal grant CADI - Savings Account and Individual Development (CADI, Spanish acronym) and contribute to the educational development of the participants in the field of finance to promote a better quality of life.
- Promote the construction of housing for the benefit of the population classified as Senior Citizens.
- Coordinate the identification of funds with municipalities, private entities, federal and state agencies, that will allow for expansion of benefits in rental subsidies and the improvement and acquisition of a home for needy people.
Customers
Low income persons, and persons over 60 years of age.
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
241 |
222 |
162 |
129 |
Planning, Budget, Statistics, Auditing, and Finance |
18 |
17 |
6 |
6 |
Maintenance and General Services Staff |
26 |
23 |
10 |
10 |
Information Systems |
4 |
4 |
4 |
4 |
Total, Positions |
289 |
266 |
182 |
149 |
FISCAL YEAR 2011-2012 ADOPTED BUDGET
The adopted consolidated budget for fiscal year 2011-2012 totals $93,004,000. These funds include: $15,652,000 from the Joint Resolution-General Fund, $75,000 in Special Appropriations, $54,631,000 in Federal Grants, $16,000,000 from the State Special Funds, $2,646,000 from Revenues from Internal Sources and $4,000,000 from Other Income.
Operating Expenses reflect a decrease of $2,836,000, when compared to the funds assigned for fiscal year 2010-2011. This is due to a reduction in payroll costs resulting from the implementation of an employee retirement incentive program and other cost control measures.
The funds from the Joint Resolution-General Fund will allow the Department to fulfill the commitments imposed by its Organic Law: to increase the housing inventory, provide a safe and heallthy enviroment for low and middle income individuals and families. Funds from the Special Appropriations, $75,000 will be used to cover the operating costs for the Social Support Network Initiative, which offers assistance with socioeconomic problems that affect families living in disadvantaged communities.
Revenues from Internal Sources are generated from the sale of assets, through the Office of Sale and Adquisition of Properties and are used for operating expenses.
State Special Funds, $10,000,000, are part of the net annual income of the Lottery operation and 10% of the net operatinal income of instant winner games; up to $15,000,000. Use of these funds is determined by Law for the Fund for Susidized Rental an Home improvement for Seniors Citizens (60 or more), Act No. 173 of August 31, 1996. In addition, $1,000,000 stemming from rental payments, lot sales and lands administered by Management and Project Development. The increase of $5,000,000 seen in this income is due to Act No. 170 of November 15, 2010, which established the new distribution of Funds.
The Section 8 Housing Choice Vouchers know as Section 8 is the contributing federal program. It is estimated that the Agency will receive the same amount of funds.
To carryout and continue capital improvements, $1,000,000 was included from the State Special Funds. For example the appraisal for awarding the property titles project. The Housing Rehabilitation project will continue attending to emergency situations such as: landslides, fire, overcrowding, floods and Court Orders.
SUMMARY OF AVAILABLE RESOURCES
Consolidated Budget  (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Program |
  |
Operational Expenses |
Actual |
Actual |
Budget |
Adopted |
Finance and Information Systems |
10,711 |
10,282 |
3,885 |
3,882 |
General Management and Administration |
3,977 |
7,376 |
5,483 |
4,523 |
Housing Planning and Technical Services |
1,223 |
1,058 |
950 |
949 |
Human Resources and Auxiliary Services |
2,475 |
2,037 |
2,279 |
2,276 |
Legal Affairs Counseling and Litigation |
1,509 |
1,685 |
1,781 |
1,779 |
Management and Project Development |
12,016 |
11,109 |
7,337 |
5,479 |
Subsidized Housing and Community Development |
19,254 |
20,190 |
8,050 |
8,041 |
Subtotal, Operational Expenses |
51,165 |
53,737 |
29,765 |
26,929 |
  |
Subsidies, Incentives and Donations |
Management and Project Development |
2 |
0 |
0 |
0 |
Subsidized Housing and Community Development |
46,969 |
51,053 |
60,075 |
65,075 |
Subtotal, Subsidies, Incentives and Donations |
46,971 |
51,053 |
60,075 |
65,075 |
  |
Capital Improvements |
Management and Project Development |
0 |
0 |
0 |
1,000 |
Subsidized Housing and Community Development |
14,886 |
16,922 |
0 |
0 |
Subtotal, Capital Improvements |
14,886 |
16,922 |
0 |
1,000 |
Total, Program |
113,022 |
121,712 |
89,840 |
93,004 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Joint Resolution - General Fund |
25,782 |
4,526 |
1,849 |
15,652 |
Special Appropriations - General Fund |
0 |
2,700 |
0 |
0 |
Federal Grants |
6,358 |
5,814 |
4,631 |
4,631 |
Other Income |
0 |
8,078 |
4,000 |
4,000 |
Revenues from Internal Sources |
1,583 |
2,327 |
3,602 |
2,646 |
State Special Funds |
17,442 |
12,994 |
0 |
0 |
Local Stabilization Fund |
0 |
17,298 |
15,683 |
0 |
Subtotal, Operational Expenses |
51,165 |
53,737 |
29,765 |
26,929 |
  |
Subsidies, Incentives and Donations |
  |
Special Appropriations - General Fund |
0 |
0 |
75 |
75 |
Federal Grants |
46,969 |
51,053 |
50,000 |
50,000 |
State Special Funds |
2 |
0 |
10,000 |
15,000 |
Subtotal, Subsidies, Incentives and Donations |
46,971 |
51,053 |
60,075 |
65,075 |
  |
Capital Improvements |
  |
Special Appropriations - General Fund |
0 |
325 |
0 |
0 |
Federal Grants |
14,886 |
16,597 |
0 |
0 |
State Special Funds |
0 |
0 |
0 |
1,000 |
Subtotal, Capital Improvements |
14,886 |
16,922 |
0 |
1,000 |
Total, Funding Sources |
113,022 |
121,712 |
89,840 |
93,004 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
32,584 |
25,493 |
20,504 |
18,657 |
Rent and Utilities |
1,642 |
1,315 |
369 |
566 |
Purchased Services |
9,827 |
12,645 |
2,339 |
2,398 |
Donations, Subsidies, and Distributions |
543 |
4,193 |
1,500 |
0 |
Transportation Expenses |
435 |
221 |
435 |
431 |
Professional Services |
3,363 |
6,914 |
3,150 |
3,349 |
Other Expenses |
699 |
798 |
269 |
265 |
Non Distributed Allocations |
82 |
180 |
231 |
231 |
Previous Years Debt Payments |
1,012 |
1,274 |
32 |
30 |
Equipment Purchases |
501 |
51 |
457 |
484 |
Office Supplies and other Materials |
336 |
262 |
424 |
418 |
Advertising and Media Expenses |
58 |
55 |
55 |
100 |
Budget Reserve |
83 |
336 |
0 |
0 |
Subtotal, Operational Expenses |
51,165 |
53,737 |
29,765 |
26,929 |
  |
Subsidies, Incentives and Donations |
  |
Contributions to Non Governmental Entities |
2 |
0 |
0 |
0 |
Incentives and Subsidies for Services to Citizens |
46,969 |
51,053 |
60,075 |
65,075 |
Subtotal, Subsidies, Incentives and Donations |
46,971 |
51,053 |
60,075 |
65,075 |
  |
Capital Improvements |
  |
Capital Improvements Program |
14,886 |
16,922 |
0 |
1,000 |
Subtotal, Capital Improvements |
14,886 |
16,922 |
0 |
1,000 |
Total, Expense Category |
113,022 |
121,712 |
89,840 |
93,004 |
SUMMARY OF RESOURCES BY PROGRAM
Legal Affairs and Litigation Counseling
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Joint Resolution - General Fund |
1,509 |
247 |
111 |
1,100 |
Local Stabilization Fund |
0 |
1,438 |
991 |
0 |
Other Income |
0 |
0 |
679 |
679 |
Subtotal, Operational Expenses |
1,509 |
1,685 |
1,781 |
1,779 |
Total, Funding Sources |
1,509 |
1,685 |
1,781 |
1,779 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
1,509 |
1,685 |
1,102 |
1,100 |
Transportation Expenses |
0 |
0 |
14 |
14 |
Professional Services |
0 |
0 |
655 |
655 |
Office Supplies and other Materials |
0 |
0 |
10 |
10 |
Subtotal, Operational Expenses |
1,509 |
1,685 |
1,781 |
1,779 |
Total, Expense Category |
1,509 |
1,685 |
1,781 |
1,779 |
  |
General Management and Administration
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Joint Resolution - General Fund |
2,752 |
408 |
182 |
1,818 |
Local Stabilization Fund |
0 |
1,941 |
1,640 |
0 |
Other Income |
0 |
0 |
59 |
59 |
Revenues from Internal Sources |
1,225 |
2,327 |
3,602 |
2,646 |
Special Appropriations - General Fund |
0 |
2,700 |
0 |
0 |
Subtotal, Operational Expenses |
3,977 |
7,376 |
5,483 |
4,523 |
Total, Funding Sources |
3,977 |
7,376 |
5,483 |
4,523 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
3,321 |
2,768 |
2,175 |
2,416 |
Rent and Utilities |
66 |
62 |
84 |
65 |
Purchased Services |
76 |
73 |
269 |
332 |
Donations, Subsidies, and Distributions |
105 |
3,700 |
1,500 |
0 |
Transportation Expenses |
1 |
0 |
13 |
9 |
Professional Services |
386 |
759 |
1,176 |
1,375 |
Other Expenses |
9 |
1 |
23 |
19 |
Previous Years Debt Payments |
0 |
3 |
32 |
30 |
Equipment Purchases |
0 |
6 |
122 |
149 |
Office Supplies and other Materials |
1 |
1 |
44 |
38 |
Advertising and Media Expenses |
12 |
3 |
45 |
90 |
Subtotal, Operational Expenses |
3,977 |
7,376 |
5,483 |
4,523 |
Total, Expense Category |
3,977 |
7,376 |
5,483 |
4,523 |
  |
Finance and Data Systems
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Joint Resolution - General Fund |
2,149 |
364 |
154 |
1,552 |
Local Stabilization Fund |
0 |
1,840 |
1,401 |
0 |
Other Income |
0 |
8,078 |
2,330 |
2,330 |
State Special Funds |
8,562 |
0 |
0 |
0 |
Subtotal, Operational Expenses |
10,711 |
10,282 |
3,885 |
3,882 |
Total, Funding Sources |
10,711 |
10,282 |
3,885 |
3,882 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
4,060 |
2,187 |
1,555 |
1,552 |
Rent and Utilities |
1,120 |
946 |
184 |
184 |
Purchased Services |
706 |
667 |
1,305 |
1,305 |
Donations, Subsidies, and Distributions |
413 |
153 |
0 |
0 |
Transportation Expenses |
65 |
21 |
106 |
106 |
Professional Services |
2,361 |
5,279 |
396 |
396 |
Other Expenses |
548 |
112 |
145 |
145 |
Previous Years Debt Payments |
984 |
711 |
0 |
0 |
Equipment Purchases |
221 |
11 |
85 |
85 |
Office Supplies and other Materials |
190 |
143 |
99 |
99 |
Advertising and Media Expenses |
43 |
52 |
10 |
10 |
Subtotal, Operational Expenses |
10,711 |
10,282 |
3,885 |
3,882 |
Total, Expense Category |
10,711 |
10,282 |
3,885 |
3,882 |
  |
Project management and development
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Joint Resolution - General Fund |
11,083 |
1,933 |
542 |
5,136 |
Local Stabilization Fund |
0 |
6,786 |
6,452 |
0 |
Other Income |
0 |
0 |
343 |
343 |
State Special Funds |
933 |
2,390 |
0 |
0 |
Subtotal, Operational Expenses |
12,016 |
11,109 |
7,337 |
5,479 |
  |
Subsidies, Incentives and Donations |
  |
State Special Funds |
2 |
0 |
0 |
0 |
Subtotal, Subsidies, Incentives and Donations |
2 |
0 |
0 |
0 |
  |
Capital Improvements |
  |
State Special Funds |
0 |
0 |
0 |
1,000 |
Subtotal, Capital Improvements |
0 |
0 |
0 |
1,000 |
Total, Funding Sources |
12,018 |
11,109 |
7,337 |
6,479 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
10,814 |
8,509 |
6,984 |
4,910 |
Rent and Utilities |
423 |
252 |
10 |
226 |
Purchased Services |
350 |
783 |
14 |
14 |
Donations, Subsidies, and Distributions |
25 |
340 |
0 |
0 |
Transportation Expenses |
294 |
113 |
165 |
165 |
Professional Services |
0 |
149 |
90 |
90 |
Other Expenses |
36 |
146 |
2 |
2 |
Non Distributed Allocations |
0 |
180 |
0 |
0 |
Previous Years Debt Payments |
28 |
560 |
0 |
0 |
Equipment Purchases |
3 |
15 |
20 |
20 |
Office Supplies and other Materials |
40 |
62 |
52 |
52 |
Advertising and Media Expenses |
3 |
0 |
0 |
0 |
Subtotal, Operational Expenses |
12,016 |
11,109 |
7,337 |
5,479 |
  |
Subsidies, Incentives and Donations |
  |
Contributions to Non Governmental Entities |
2 |
0 |
0 |
0 |
Subtotal, Subsidies, Incentives and Donations |
2 |
0 |
0 |
0 |
  |
Capital Improvements |
  |
Capital Improvements Program |
0 |
0 |
0 |
1,000 |
Subtotal, Capital Improvements |
0 |
0 |
0 |
1,000 |
Total, Expense Category |
12,018 |
11,109 |
7,337 |
6,479 |
  |
Housing Planning and Technical Services
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Joint Resolution - General Fund |
1,223 |
198 |
89 |
890 |
Local Stabilization Fund |
0 |
860 |
802 |
0 |
Other Income |
0 |
0 |
59 |
59 |
Subtotal, Operational Expenses |
1,223 |
1,058 |
950 |
949 |
Total, Funding Sources |
1,223 |
1,058 |
950 |
949 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
1,223 |
1,058 |
891 |
890 |
Purchased Services |
0 |
0 |
26 |
26 |
Transportation Expenses |
0 |
0 |
18 |
18 |
Other Expenses |
0 |
0 |
1 |
1 |
Office Supplies and other Materials |
0 |
0 |
14 |
14 |
Subtotal, Operational Expenses |
1,223 |
1,058 |
950 |
949 |
Total, Expense Category |
1,223 |
1,058 |
950 |
949 |
  |
Human Resources and Auxiliary Services
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Joint Resolution - General Fund |
2,475 |
401 |
179 |
1,789 |
Local Stabilization Fund |
0 |
1,636 |
1,613 |
0 |
Other Income |
0 |
0 |
487 |
487 |
Subtotal, Operational Expenses |
2,475 |
2,037 |
2,279 |
2,276 |
Total, Funding Sources |
2,475 |
2,037 |
2,279 |
2,276 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
2,475 |
2,037 |
1,792 |
1,789 |
Rent and Utilities |
0 |
0 |
1 |
1 |
Purchased Services |
0 |
0 |
41 |
41 |
Transportation Expenses |
0 |
0 |
29 |
29 |
Professional Services |
0 |
0 |
273 |
273 |
Other Expenses |
0 |
0 |
13 |
13 |
Equipment Purchases |
0 |
0 |
30 |
30 |
Office Supplies and other Materials |
0 |
0 |
100 |
100 |
Subtotal, Operational Expenses |
2,475 |
2,037 |
2,279 |
2,276 |
Total, Expense Category |
2,475 |
2,037 |
2,279 |
2,276 |
  |
Subsidized housing and community development
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Grants |
6,358 |
5,814 |
4,631 |
4,631 |
Joint Resolution - General Fund |
4,591 |
975 |
592 |
3,367 |
Local Stabilization Fund |
0 |
2,797 |
2,784 |
0 |
Other Income |
0 |
0 |
43 |
43 |
Revenues from Internal Sources |
358 |
0 |
0 |
0 |
State Special Funds |
7,947 |
10,604 |
0 |
0 |
Subtotal, Operational Expenses |
19,254 |
20,190 |
8,050 |
8,041 |
  |
Subsidies, Incentives and Donations |
  |
Federal Grants |
46,969 |
51,053 |
50,000 |
50,000 |
Special Appropriations - General Fund |
0 |
0 |
75 |
75 |
State Special Funds |
0 |
0 |
10,000 |
15,000 |
Subtotal, Subsidies, Incentives and Donations |
46,969 |
51,053 |
60,075 |
65,075 |
  |
Capital Improvements |
  |
Federal Grants |
14,886 |
16,597 |
0 |
0 |
Special Appropriations - General Fund |
0 |
325 |
0 |
0 |
Subtotal, Capital Improvements |
14,886 |
16,922 |
0 |
0 |
Total, Funding Sources |
81,109 |
88,165 |
68,125 |
73,116 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
9,182 |
7,249 |
6,005 |
6,000 |
Rent and Utilities |
33 |
55 |
90 |
90 |
Purchased Services |
8,695 |
11,122 |
684 |
680 |
Transportation Expenses |
75 |
87 |
90 |
90 |
Professional Services |
616 |
727 |
560 |
560 |
Other Expenses |
106 |
539 |
85 |
85 |
Non Distributed Allocations |
82 |
0 |
231 |
231 |
Equipment Purchases |
277 |
19 |
200 |
200 |
Office Supplies and other Materials |
105 |
56 |
105 |
105 |
Budget Reserve |
83 |
336 |
0 |
0 |
Subtotal, Operational Expenses |
19,254 |
20,190 |
8,050 |
8,041 |
  |
Subsidies, Incentives and Donations |
  |
Incentives and Subsidies for Services to Citizens |
46,969 |
51,053 |
60,075 |
65,075 |
Subtotal, Subsidies, Incentives and Donations |
46,969 |
51,053 |
60,075 |
65,075 |
  |
Capital Improvements |
  |
Capital Improvements Program |
14,886 |
16,922 |
0 |
0 |
Subtotal, Capital Improvements |
14,886 |
16,922 |
0 |
0 |
Total, Expense Category |
81,109 |
88,165 |
68,125 |
73,116 |
  |
|