Neighborhood Action Plan Summary - Phase II

JUMP TO PHASE I REPORT --- JUMP TO PHASE III REPORT

Beltrami
Strategy
Plan Funds
Plan
Total
Additional NRP Funds
NRP
Total
-
Citation
Strategy Name
Early
Access
Action
Plan
Phase I
Rollover
Reserve
Funds
Program
Income
Plan
Funds for
Housing
Mod #s
Affecting
Strategy
PARKS AND RECREATION
1.1. Park Participation and Lunch Staffing   $13,367.72 $13,367.72     $9,340.68 $22,708.40   3
1.2. Park Improvements   $2,202.28 $2,202.28     $20,970.69 $23,172.97   1,3
1.3 Public Art / Art Classes   $834.76 $834.76       $834.76   4
HOUSING
2.1. Home Improvement Programs   $107,194.24 $107,194.24     $21,162.88 $128,357.12 $107,194.24 1,3,4
2.2. Absentee-owned Property Improvement Programs                 3
CRIME PREVENTION AND LIVABILITY
3.1. Block Clubs, Landlord Training, Lighting   $7,691.00 $7,691.00       $7,691.00   4
ENVIRONMENT
4.1. Community Gardening   $13,229.00 $13,229.00       $13,229.00   2,3
4.2. Rain Gardens                 3
IMPLEMENTATION SUPPORT
5.1. Administrative Support   $11,700.00 $11,700.00       $11,700.00 $8,892.00  
5.2. Personnel Support   $105,013.00 $105,013.00       $105,013.00 $79,809.88 2,3
DOLLARS ROLLED OVER TO PHASE 3 $10,000.00   $10,000.00 $10,000.00  
TOTAL  $261,232.00 $271,232.00     $51,474.25 $322,706.25 $205,896.12  

Phase II Plan Allocation Available in First Three Years (80%)$261,232.00
Phase II Plan Allocation Percentage for Housing76%
Phase II Affordable Housing Reserve Fund $ 
Phase II Community-Oriented Public Safety Initiatives Reserve Fund $ 
** On March 22, 2004, the NRP Policy Board adopted a policy that requires each neighborhood to limit its Phase II Neighborhood Action Plan obligations to no more than 80% of their neighborhood allocation during the first three years following approval of its Action Plan.

PLAN MODIFICATIONS
No.Plan Step ModifiedApprovedDescription
1Full Action Plan02/06/17The NCR Director approved a modification to the plan to reallocate $20,970.69 in Program Income from Home Improvement Programs (Housing 1) to Park Improvements (Parks and Recreation 2).
2Full Action Plan12/18/17The NCR Director approved a modification to the plan to reallocate $7,000 from Personnel Support (Implementation Support 2) to Community Gardening (Environment 1).
3Full Action Plan09/16/19The NCR Director approved a modification to the plan to reallocate $10,000 from Home Improvement Programs (Housing 1.) to Phase III priority, Renter Education and Engagement (Phase III Activities, Neighborhood Priorities 4.). (This is Phase II Plan Modification #3 and Phase III Plan Modification #3.) The modification also reallocates a total of $82,295.10 from the following strategies: (1) $10,772.72 from Park Improvements (Parks and Recreation 2.); (2) $39,340.68 ($30,000 in Action Plan funds and $9,340.68 in Program Income) from Home Improvement Programs (Housing 1.); (3) $31,144 from Abesentee-owned Property Improvement Programs (Housing 2.); and (4) $1,038 from Rain Gardens (Environment 2.). The funds are reallocated to the following strategies: (1) $20,113.40 ($10,772.72 in Action Plan funds and $9,340.68 in Program Income) to Park Participation and Lunch Staffing (Parks and Recreation 1.); (2) $1,038 to Community Gardening (Environment 1.); and (3) $61,144 to Personnel Support (Implementation Support 2.).
4Full Action Plan12/20/20The NCR Director approved a modification to the plan to reallocate $3,334.76 from Home Improvement Programs (Housing 1.) to the following strategies: (1) $834.76 to a new strategy rolled-forward from Phase I, Public Art/Art Classes (Parks and Recreation 3.); and (2) $2,500 to Block Clubs, Landlord Training, Lighting (Crime Prevention and Livability 1.).

Beltrami Neighborhood Action Plan Summary (SU-7 P2) run on 04/28/2024 at 6:05 PM