PDF Return
C.3
To: Contra Costa County Housing Authority Board of Commissioners
From: Joseph Villarreal, Housing Authority
Date: September  24, 2019
The Seal of Contra Costa County, CA
Contra
Costa
County
Subject: FY 2019-2020 1st QUARTER BUDGET REPORT

Action of Board On:   09/24/2019
APPROVED AS RECOMMENDED OTHER
Clerks Notes:

VOTE OF SUPERVISORS

AYE:
John Gioia, Commissioner
Candace Andersen, Commissioner
Diane Burgis, Commissioner
Karen Mitchoff, Commissioner
Federal D. Glover, Commissioner
ABSENT:
Jannel George-Oden, Commissioner
Contact: 925-957-8028
I hereby certify that this is a true and correct copy of an action taken and entered on the minutes of the Board of Supervisors on the date shown.
ATTESTED:     September  24, 2019
,
 
BY: , Deputy

 

RECOMMENDATIONS

ACCEPT the 1st Quarter (Unaudited) Budget Report for the period ending 6/30/19.

BACKGROUND

This report is intended to provide the Board of Commissioners with an overview of the financial position of the Housing Authority of the County of Contra Costa (HACCC) for the 1st quarter period ending 6/30/19. The report begins with a summary of HACCC’s overall fiscal standing at the end of the quarter. The overall numbers are then broken down by individual funds. Each fund overview includes a brief program summary and an explanation of the variance between budgeted and actual performance.

AGENCY OVERVIEW: Budget Report






BACKGROUND (CONT'D)

  
HACCC's overall budget position for the quarter ending 6/30/19 is shown in the chart below. Activity in the Section 8 Voucher and Housing Certificate programs had the most significant impact on HACCC's budget.  
  
The variance decrease in revenue of $7,677,196 is a result $6.94 million dollars of HAP funding not currently drawn in the housing voucher program due to timing issues related to program expansion associated with Richmond. Revenues were also reduced by a set aside of $740,000 for building improvements at the Martinez Voucher Office.  
  
The variance shown in projected Revenues and Expenditures is almost entirely tied to timing issues associated with the absorption of the Richmond Housing Authority's voucher program. Approximately $6.94 million of Housing Assistance Payments (HAP) had not been made at the time the books were closed for this report. The remaining variance is a result various operational savings.  
  

HACC Agency Summary

Annual Budget

1st Quarter

Actual

6/30/19

Remaining FY Estimate

Annual Total

Variance

Revenue

$ 182,245,424

$ 37,894,160

$ 136,684,068

$ 174,578,228

$ (7,667,196)

Expenditures

$ 181,632,849

$ 38,279,513

$ 136,224,637

$ 174,504,149

$ 7,128,699

$ 612,575

$ (385,353)

$ 459,431

$ 74,079

The net change to overall reserves was a decrease of $385,353. By program Housing Choice Voucher reserves decreased by $373,555 and State and Local a decrease by $179,253, while Public Housing reserves increased by $167,389 and the Housing Certificate Program saw a small increase of $66. The chart below reflects the current reserve balances by program.

Analysis of Agency

Reserves

Beginning

Balance 4/1/19 (Audited)

1st Quarter ending

6/30/19

(Unaudited)

Reserve

Balance period ending 6/30/19

(Unaudited)

Total Reserves

$ 12,232,188

$ (385,353)

$ 11,846,835

Restricted Reserves

Housing Choice Vouchers

$ -0-

$ -0-

$ -0-

Public Housing & Cap. Funds

$ -0-

$ -0-

$ -0-

State & Local Programs

$ -0-

$ (111,349)

$ (111,349)

Housing Certificates Programs

$ -0-

$ -0-

$ -0-

Total Restricted Reserves

$ -0-

$ (111,349)

$ (111,349)

Unrestricted Reserves

Housing Choice Vouchers

$ 4,466,902

$ (373,555)

$ 4,093,347

Public Housing & Cap. Funds

$ 2,284,261

$ 167,389

$ 2,451,650

State & Local Programs

$ 5,481,025

$ (67,904)

$ 5,413,121*

Housing Certificates Programs

$ -0- .

$ 66

$ 66.

Total Unrestricted Reserves

$ 12,232,188

$ (274,004)

$ 11,958,184

*Reserve levels do not include unfunded pension & OPEB liability of roughly $12.2 million.

  
As a reminder, almost all reserves are restricted for use within each program. The designation of restricted or unrestricted reserves merely indicates that the funds are obligated for special use within the program (restricted) or that they can be used for any purpose tied to the program (unrestricted). The only reserves that can be used freely are unrestricted reserves within the State and Local Programs that are not tied to the tax credit properties. These reserves can be used to support any of HACCC’s programs.  

  
FUNDS OVERVIEW:

  
Housing Choice Vouchers

  
Program Summary - The HCV program provides assistance to families in the private rental market. HACCC qualifies families for the program based on income. These families find a home in the private rental market and HACCC provides them with a subsidy via a HAP contract with the property owner. HAP is paid by HACCC directly to the owner. Through its HCV program, HACCC is authorized to provide affordable housing assistance to a maximum of 6,936 families. However, due to funding constraints, utilization has drop to approximately 6,027 families. These numbers will be modified this fiscal year due to the program expansion of the Richmond housing vouchers program.  
  
Summary of Difference Between Budgeted and Annual Estimate:  
  
Revenue – As mentioned previously, the revenue decrease of $7,682,736 is a result of $6.94 million dollars of HAP funding not currently drawn in the housing voucher program due to timing issues related to program expansion associated with Richmond. Revenues were also reduced by a set aside of $740,000 for building improvements at the Martinez Voucher Office for roofing and air conditioning replacement.   
  
Expenditures - The projected decrease in expenditures of $7,317,414 is a result of $6.94 million of unexpended HAP and $377,414 of general operations expenditure reductions.   
  
  

Housing Choice Vouchers

Annual Budget

1st Quarter Actual

6/30/19

(Unaudited)

Remaining FY

Estimate

Annual Total

Variance

Revenue

$ 158,543,589

$ 31,953,161

$ 118,907,692

$ 150,860,853

$ (7,682,736)

Expenditures

$ 158,576,520

  
  
 

FISCAL IMPACT

None. Information item only.

CLERK'S ADDENDUM

AgendaQuick©2005 - 2024 Destiny Software Inc., All Rights Reserved