File #: 220199    Version: Name:
Type: Ordinance Status: Passed
File created: 2/23/2022 In control: Council
On agenda: 3/24/2022 Final action: 3/24/2022
Title: Submitting the Annual Budget of the City for the Fiscal Year 2022-23; establishing on the books of the City the Community Policing and Prevention Fund (Fund No. 1200); estimating the revenues for the fiscal year; appropriating for the purposes stated the sums set forth in the budget; directing the Director of Finance to make the necessary entries upon the City's records to show the appropriations and allocations provided for; authorizing inter- fund loans; and electing to establish a budget adoption deadline pursuant to Section 805(i) of the City Charter.
Attachments: 1. Fact Sheet FY23 Budget, 2. FY23 Budget Ordinance_Fiscal Note, 3. Amendment B, 4. Amendment A, 5. Amendment D, 6. Authenticated Ordinance 220199 C.S

COMMITTEE SUBSTITUTE FOR ORDINANCE NO. 220199

 

title

Submitting the Annual Budget of the City for the Fiscal Year 2022-23; establishing on the books of the City the Community Policing and Prevention Fund (Fund No. 1200); estimating the revenues for the fiscal year; appropriating for the purposes stated the sums set forth in the budget; directing the Director of Finance to make the necessary entries upon the City’s records to show the appropriations and allocations provided for; authorizing inter- fund loans; and electing to establish a budget adoption deadline pursuant to Section 805(i) of the City Charter.

 

body

WHEREAS, Section 805 of the City Charter requires the City Council to adopt an annual budget and, as adopted, the budget constitutes an appropriation of the amount for the purposes stated as the appropriation and authorization of the amount to be raised by taxation for the purposes of the City, plus any unencumbered balance from previous years;

 

WHEREAS, the City Council has reviewed this budget and held public hearings; NOW, THEREFORE,

 

BE IT ORDAINED BY THE COUNCIL OF KANSAS CITY:

 

Section 1.  That the budget now on file in the office of the City Clerk and identified by the Clerk as Document No. 220199 is hereby adopted as the annual budget of the City of Kansas City, for the Fiscal Year 2022-23, with the additions and reductions as shown on the following:

 

Amendment A - Administrative Changes

Amendment B - Program Changes

Amendment D - Community Policing and Prevention Fund Changes Pursuant to Ordinance 220216

 

Section 2. That the Director of Finance shall establish on the books of the City the following funds:

 

1200                                           Community Policing and Prevention Fund

 

Section 3. That the detailed estimated revenues of the City for the ensuing Fiscal Year 2022-23 are as set forth in said budget in Schedules VIII, X, XI, XII, XIII and XIV.

Section 3. That by adoption of said annual budget, there are hereby appropriated for the purposes stated herein the sums set forth in Schedules II, III, IV and V. The sums hereby appropriated are set out in detail in Schedules X, XI, XII, XIII and XIV, inclusive, by activity accounts, and the total sum appropriated for each such account is divided in the following classifications, as applicable, thereof, to-wit: (a) Personal Services, (b) Contractual Services, (c) Commodities, (e) Capital Outlay, (f) Pass Through Payments, and (g) Debt Service.

 

Section 4. That requisitions for encumbrances against and the payment of money out of the various appropriations described in this ordinance shall be made by those officers and employees of the City and by those persons or boards whose titles are set out opposite the designation of the departments, offices, and purposes to or for which appropriations have been made, respectively, as set forth in the following schedule:

Schedule for Appropriation

 

Department or Activity

Requisitioning Authority

 Submitted Appropriation

 Amendments and PIAC Distribution

 Adopted Budget

General Fund

 

             573,456,215

               2,189,871

575,646,086

Mayor and City Council

At Large District 1 Councilperson

                      12,797

                           -  

12,797

 

At Large District 2 Councilperson

                      12,328

                           -  

12,328

 

At Large District 3 Councilperson

                      11,230

                           -  

11,230

 

At Large District 4 Councilperson

                      11,443

                           -  

11,443

 

At Large District 5 Councilperson

                      12,633

                           -  

12,633

 

At Large District 6 Councilperson

                      11,759

                           -  

11,759

 

In District 1 Councilperson

                      11,102

                           -  

11,102

 

In District 2 Councilperson

                      11,372

                           -  

11,372

 

In District 3 Councilperson

                      12,278

                           -  

12,278

 

In District 4 Councilperson

                      10,822

                           -  

10,822

 

In District 5 Councilperson

                      12,603

                           -  

12,603

 

In District 6 Councilperson

                      12,754

                           -  

12,754

 

Mayor

                 2,442,418

                  114,388

2,556,806

 

Mayor Pro Tem

                 2,538,063

                       (288)

2,537,775

Board of Election Commissioner

Director of Finance

                 3,843,000

                           -  

3,843,000

City Auditor

City Auditor

                 1,227,520

                         353

1,227,873

City Clerk

City Clerk

                    818,751

                    11,075

829,826

City Planning and Development

Director of City Planning and Development

                 2,257,098

                  (12,774)

2,244,324

 

Director of Finance (Debt)

                    752,003

                           -  

752,003

Contingent Appropriation

City Manager

                 5,850,537

                           -  

5,850,537

Finance

Director of Finance

               14,787,932

                    34,232

14,822,164

 

Director of Finance (Debt)

                 1,772,318

                           -  

1,772,318

 

Director of Finance (Transfers)

               69,792,189

                  595,382

70,387,571

Fire

Director of Fire/ Fire Chief

             151,620,312

               1,877,408

153,497,720

Human Resources

Director of Finance (Debt)

                    107,200

                           -  

107,200

 

Director of Human Resources

                 5,049,973

                  (13,569)

5,036,404

Law

City Attorney

                 6,012,589

                  (98,781)

5,913,808

Municipal Court

Administrator of the Municipal Court

               14,463,144

             (4,972,479)

9,490,665

Neighborhoods

Director of Finance (Debt)

                 2,592,998

                           -  

2,592,998

 

Director of Public Works

                        1,016

                           -  

1,016

 

Director of Neighborhoods

               19,541,088

                (765,498)

18,775,590

Office of the City Manager

City Manager

                 5,584,864

               6,409,368

11,994,232

 

Mayor

                    155,000

                           -  

155,000

Parks and Recreation

Board of Parks and Recreation Commissioners

                    412,809

                         194

413,003

Police

Board of Police Commissioners

             191,163,327

                             1

191,163,328

Public Works

Director of Finance (Debt)

                 2,007,231

                  214,790

2,222,021

 

Director of Public Works

               34,580,758

             (1,640,188)

32,940,570

General Services

Director of Finance (Debt)

                 2,062,875

                           -  

2,062,875

 

Director of General Services

               26,829,405

                    71,039

26,900,444

 

Director of Civil Rights and Equal Opportunity

                             -  

                  350,000

350,000

Housing and Community Development

Director of Housing and Community Development

                 3,011,635

                    27,375

3,039,010

Civil Rights and Equal Opportunity

Director of Civil Rights and Equal Opportunity

                 2,035,041

                  (12,157)

2,022,884

General Fund - Community Policing and Prevention Fund

               33,360,919

                           -  

33,360,919

Police

Board of Police Commissioners

               33,360,919

                           -  

33,360,919

Capital Improvements

               76,821,560

               4,960,261

81,781,821

City Planning and Development

Director of City Planning and Development

                             -  

                    81,000

                      81,000

Convention and Entertainment Facilities

Director of Convention and Entertainment Facilities

                             -  

               2,802,225

2,802,225

Finance

Director of Finance

               28,118,834

           (24,741,401)

3,377,433

 

Director of Finance (Debt)

                 1,102,200

                           -  

1,102,200

Neighborhoods

Director of Neighborhoods

                             -  

                  350,000

350,000

Office of the City Manager

City Manager

                           228

                           -  

228

Parks and Recreation

Director of Finance (Debt)

                 1,210,587

                           -  

1,210,587

 

Board of Parks and Recreation Commissioners

                 4,787,138

               5,242,352

10,029,490

Public Works

Director of Finance (Debt)

                 7,663,896

                           -  

7,663,896

 

Director of Public Works

               23,365,734

             19,390,208

42,755,942

Water Services

Director of Water Services

                             -  

               1,232,000

1,232,000

General Services

Director of General Services

               10,231,480

                  606,657

10,838,137

Civil Rights and Equal Opportunity

Director of Civil Rights and Equal Opportunity

                    341,463

                    (2,780)

338,683

Convention And Sports Complex

               26,960,366

                           -  

26,960,366

Convention and Entertainment Facilities

Director of Finance (Debt)

                    295,661

                           -  

295,661

Convention and Tourism

Director of Convention and Entertainment Facilities

                 2,000,000

                           -  

2,000,000

Finance

Director of Finance (Debt)

               24,664,705

                           -  

24,664,705

Downtown Arena Project Fund

               15,368,937

                           -  

15,368,937

City Planning and Development

Director of City Planning and Development

                    200,000

                           -  

200,000

Convention and Entertainment Facilities

Director of Convention and Entertainment Facilities

                    125,000

                           -  

125,000

Convention and Tourism

Director of Convention and Entertainment Facilities

                    912,339

                           -  

912,339

Finance

Director of Finance (Debt)

               14,131,598

                           -  

14,131,598

Downtown Redevelopment District Debt

               20,700,253

                           -  

20,700,253

City Planning and Development

Director of Finance (Debt)

                    480,420

                           -  

480,420

Finance

Director of Finance (Debt)

               20,219,833

                           -  

20,219,833

G.O. Recovery Zone Bonds

                 2,969,950

                           -  

2,969,950

Finance

Director of Finance (Debt)

                 2,969,950

                           -  

2,969,950

General Debt And Interest

               57,825,254

                           -  

57,825,254

Finance

Director of Finance

                    800,847

                           -  

800,847

 

Director of Finance (Debt)

               54,474,369

                           -  

54,474,369

 

Director of Finance (Transfers)

                 2,550,038

                           -  

2,550,038

STIF Brush Creek-Blue Pkwy Town Center

                 1,059,336

                           -  

1,059,336

Finance

Director of Finance (Debt)

                 1,059,336

                           -  

1,059,336

STIF East Village

                 3,308,136

                           -  

3,308,136

Finance

Director of Finance (Debt)

                 3,308,136

                           -  

3,308,136

STIF Hotel President

                 1,541,863

                           -  

1,541,863

Finance

Director of Finance (Debt)

                 1,541,863

                           -  

1,541,863

STIF Linwood Shopping Center

                 2,005,479

                           -  

2,005,479

Finance

Director of Finance (Debt)

                 1,346,039

                           -  

1,346,039

Housing

Director of Housing and Community Development

                    659,440

                           -  

659,440

TIF Special Allocation

                 1,205,656

                           -  

1,205,656

Finance

Director of Finance (Debt)

                 1,205,656

                           -  

1,205,656

Arterial Street Impact Fee

                      78,435

                           -  

78,435

City Planning and Development

Director of City Planning and Development

                      72,015

                           -  

72,015

Finance

Director of Finance (Transfers)

                        6,420

                           -  

6,420

Assessment and Triage Center Fund

                 1,000,000

                           -  

1,000,000

Municipal Court

Administrator of the Municipal Court

                 1,000,000

                           -  

1,000,000

Central City Sales Tax

               11,221,715

                  463,185

11,684,900

Finance

Director of Finance (Transfers)

                      13,150

                           -  

13,150

Housing

Director of Housing and Community Development

               11,208,565

                  463,185

11,671,750

Community Development Funds

                 8,730,331

                           -  

8,730,331

Neighborhoods

Director of Finance (Debt)

                    471,105

                           -  

471,105

 

Director of Neighborhoods

                    330,000

                           -  

330,000

Housing

Director of Housing and Community Development

                 7,800,000

                           -  

7,800,000

Civil Rights and Equal Opportunity

Director of Civil Rights and Equal Opportunity

                    129,226

                           -  

129,226

Convention and Tourism

               53,301,356

                  283,201

53,584,557

Convention and Entertainment Facilities

Director of Convention and Entertainment Facilities

               18,328,737

                  123,201

18,451,938

Convention and Tourism

Director of Convention and Entertainment Facilities

                 7,745,133

                    10,000

7,755,133

Finance

Director of Finance (Transfers)

               26,593,207

                           -  

26,593,207

Neighborhoods

Director of Neighborhoods

                    200,000

                  150,000

350,000

Office of the City Manager

City Manager

                    434,279

                           -  

434,279

Convention Hotel Catering

                 9,268,336

                (574,160)

8,694,176

Convention and Entertainment Facilities

Director of Finance (Debt)

                 8,755,599

                (574,160)

8,181,439

Finance

Director of Finance (Transfers)

                    512,737

                           -  

512,737

Development Services

               15,676,777

                  243,528

15,920,305

City Planning and Development

Director of City Planning and Development

               13,582,451

                  240,196

13,822,647

Finance

Director of Finance

                      47,577

                      3,332

50,909

 

Director of Finance (Transfers)

                    725,158

                           -  

725,158

Neighborhoods

Director of Neighborhoods

                      25,215

                           -  

25,215

General Services

Director of Finance (Debt)

                    627,376

                           -  

627,376

 

Director of General Services

                    669,000

                           -  

669,000

Domestic Violence Grant Fund

                    573,386

                           -  

573,386

Law

City Attorney

                    516,377

                           -  

516,377

Municipal Court

Administrator of the Municipal Court

                      57,009

                           -  

57,009

Domestic Violence Shelters Fund

                    260,000

                           -  

260,000

Law

City Attorney

                      12,993

                           -  

12,993

Housing

Director of Housing and Community Development

                    247,007

                           -  

247,007

Economic Development

                 5,405,851

                  (21,211)

5,384,640

Finance

Director of Finance

                    958,335

                    (6,769)

951,566

Law

City Attorney

                    155,463

                      2,016

157,479

Neighborhoods

Director of Neighborhoods

                    601,819

                    (2,508)

599,311

Office of the City Manager

City Manager

                 3,567,992

                  (10,291)

3,557,701

Civil Rights and Equal Opportunity

Director of Civil Rights and Equal Opportunity

                    122,242

                    (3,659)

118,583

Fire Sales Tax

 

               21,602,132

                  842,266

22,444,398

Finance

Director of Finance (Transfers)

                    320,556

                           -  

320,556

Fire

Director of Finance (Debt)

                             -  

                  842,266

842,266

 

Director of Fire/ Fire Chief

               19,860,452

                           -  

19,860,452

General Services

Director of General Services

                 1,421,124

                           -  

1,421,124

Golf Operations

                 6,794,039

                  452,722

7,246,761

Finance

Director of Finance (Debt)

                    591,639

                           -  

591,639

 

Director of Finance (Transfers)

                      59,054

                           -  

59,054

Parks and Recreation

Director of Finance (Debt)

                    311,352

                  106,553

417,905

 

Board of Parks and Recreation Commissioners

                 5,831,994

                  346,169

6,178,163

Governmental Grants Fund

                 7,375,059

                           -  

7,375,059

Health

Director of Health

                 7,375,059

                           -  

7,375,059

Health

 

               67,625,662

                    41,624

67,667,286

Mayor and City Council

Mayor

                    174,000

                           -  

174,000

Finance

Director of Finance

                 1,018,000

                           -  

1,018,000

 

Director of Finance (Transfers)

               15,733,071

                           -  

15,733,071

Health

Director of Health

               16,509,736

                    42,033

16,551,769

Health and Medical Care

Director of Finance (Debt)

                    152,275

                           -  

152,275

 

Director of Health

               31,522,965

                    (1,812)

31,521,153

Office of the City Manager

City Manager

                    469,477

                      1,403

470,880

Police

Board of Police Commissioners

                    590,071

                           -  

590,071

General Services

Director of General Services

                 1,456,067

                           -  

1,456,067

Health Dept Building Fund

                      50,125

                           -  

50,125

Finance

Director of Finance (Debt)

                      50,125

                           -  

50,125

HOME Investment

                 2,300,000

                           -  

2,300,000

Housing

Director of Housing and Community Development

                 2,300,000

                           -  

2,300,000

Homesteading Authority

                    200,609

                           -  

200,609

Housing

Director of Housing and Community Development

                    200,609

                           -  

200,609

Housing Oppor for Persons With Aids

                 2,005,951

                           -  

2,005,951

Health

Director of Health

                 2,005,951

                           -  

2,005,951

Housing Violation Fund

                    356,923

                      9,508

366,431

Municipal Court

Administrator of the Municipal Court

                    260,734

                      8,394

269,128

Neighborhoods

Director of Neighborhoods

                      96,189

                      1,114

97,303

HUD Lead-Based Paint Grant

                 1,134,685

                           -  

1,134,685

Health

Director of Health

                 1,134,685

                           -  

1,134,685

Inmate Security

                    551,952

                           -  

551,952

Municipal Court

Administrator of the Municipal Court

                    551,567

                           -  

551,567

Neighborhoods

Director of Neighborhoods

                           385

                           -  

385

Justice Assistance Grant

                      67,003

                           -  

67,003

Neighborhoods

Director of Neighborhoods

                      67,003

                           -  

67,003

KCATA Sales Tax

               30,969,972

               1,312,722

32,282,694

Finance

Director of Finance (Transfers)

                        5,805

                           -  

5,805

Transportation Authorities

Director of Public Works / Director of Transportation

               30,964,167

               1,312,722

32,276,889

Land Bank

 

                 2,347,944

                    (1,677)

2,346,267

Neighborhoods

Director of Neighborhoods

                    195,610

                           -  

195,610

Public Works

Director of Public Works

                 1,635,000

                           -  

1,635,000

Housing

Director of Housing and Community Development

                    517,334

                    (1,677)

515,657

Liberty Memorial Trust Fund

                      49,582

                           -  

49,582

Parks and Recreation

Board of Parks and Recreation Commissioners

                      49,582

                           -  

49,582

Love Thy Neighbor Fund

                      25,000

                           -  

25,000

Neighborhoods

Director of Neighborhoods

                      25,000

                           -  

25,000

Municipal Court Building Fund

                    285,000

                           -  

285,000

Finance

Director of Finance (Transfers)

                    115,180

                           -  

115,180

Municipal Court

Director of Finance (Debt)

                    169,820

                           -  

169,820

Museum

 

                 1,905,322

                           -  

1,905,322

Finance

Director of Finance

                      34,500

                           -  

34,500

 

Director of Finance (Transfers)

                      37,084

                           -  

37,084

Parks and Recreation

Director of Finance (Debt)

                    422,345

                           -  

422,345

 

Board of Parks and Recreation Commissioners

                 1,411,393

                           -  

1,411,393

Neighborhood Grants

                 1,073,149

                           -  

1,073,149

Housing

Director of Housing and Community Development

                 1,073,149

                           -  

1,073,149

Neighborhood Tourist Development

                 1,776,967

                      2,888

1,779,855

Convention and Tourism

Director of Convention and Entertainment Facilities

                 1,699,734

                           -  

1,699,734

Neighborhoods

Director of Neighborhoods

                      77,233

                      2,888

80,121

Parking

 

                 8,443,890

                      2,151

8,446,041

Police

Board of Police Commissioners

                    605,105

                           -  

605,105

Public Works

Director of Finance (Debt)

                 1,933,021

                      6,078

1,939,099

 

Director of Public Works

                 5,905,764

                    (3,927)

5,901,837

Parks and Recreation

               48,007,768

                  725,691

48,733,459

Finance

Director of Finance (Debt)

                 1,165,982

                           -  

1,165,982

 

Director of Finance (Transfers)

                 2,022,621

                           -  

2,022,621

Parks and Recreation

Director of Finance (Debt)

                    922,599

                           -  

922,599

 

Board of Parks and Recreation Commissioners

               43,896,566

                  725,691

44,622,257

Performing Arts Center Garage

               10,009,407

                           -  

10,009,407

Convention and Tourism

Director of Finance (Debt)

                 9,460,251

                           -  

9,460,251

Public Works

Director of Public Works

                    549,156

                           -  

549,156

Police Drug Enforcement

                 3,346,952

                           -  

3,346,952

Police

Board of Police Commissioners

                 3,346,952

                           -  

3,346,952

Police Grant

 

               11,977,581

                           -  

11,977,581

Police

Board of Police Commissioners

               11,977,581

                           -  

11,977,581

Probation Fund

                    567,004

                    (2,276)

564,728

Municipal Court

Administrator of the Municipal Court

                    567,004

                    (2,276)

564,728

Public Mass Transportation

               37,838,778

                  (20,006)

37,818,772

Finance

Director of Finance (Transfers)

                 2,862,305

                           -  

2,862,305

Office of the City Manager

City Manager

                           128

                           -  

128

Public Works

Director of Public Works

                 5,392,403

                  (20,006)

5,372,397

Transportation Authorities

Director of Public Works / Director of Transportation

               29,583,942

                           -  

29,583,942

Public Safety Sales Tax

               20,252,502

                (250,000)

20,002,502

Finance

Director of Finance (Debt)

                 4,410,286

                           -  

4,410,286

 

Director of Finance (Transfers)

               10,479,400

                           -  

10,479,400

Office of the City Manager

City Manager

                    950,000

                (250,000)

700,000

Police

Board of Police Commissioners

                 3,200,000

                           -  

3,200,000

General Services

Director of General Services

                 1,212,816

                           -  

1,212,816

Ryan White HIV/AIDS

                 4,865,128

                           -  

4,865,128

Health

Director of Health

                 4,865,128

                           -  

4,865,128

Specialty Court Fund

                    300,705

                    (4,253)

296,452

Municipal Court

Administrator of the Municipal Court

                    300,705

                    (4,253)

296,452

Strategic Neighborhoods

                    444,610

                           -  

444,610

Finance

Director of Finance (Debt)

                    307,610

                           -  

307,610

Housing

Director of Housing and Community Development

                    137,000

                           -  

137,000

Street Car

 

               27,546,673

                       (835)

27,545,838

Public Works

Director of Finance (Debt)

               20,572,330

                           -  

20,572,330

 

Director of Public Works

                    270,437

                       (835)

269,602

Transportation Authorities

Director of Public Works / Director of Transportation

                 6,703,906

                           -  

6,703,906

Street Maintenance

               51,307,118

                  626,913

51,934,031

Finance

Director of Finance (Transfers)

                 1,776,778

                           -  

1,776,778

Neighborhoods

Director of Neighborhoods

                             65

                           -  

65

Office of the City Manager

City Manager

                    113,087

                      1,537

114,624

Parks and Recreation

Director of Finance (Debt)

                      25,909

                           -  

25,909

 

Board of Parks and Recreation Commissioners

                 1,972,723

                    21,742

1,994,465

Public Works

Director of Finance (Debt)

                 2,079,352

                           -  

2,079,352

 

Director of Public Works

               43,602,861

                  603,634

44,206,495

Water Services

Director of Water Services

                    759,990

                           -  

759,990

General Services

Director of Finance (Debt)

                    714,631

                           -  

714,631

 

Director of General Services

                    261,722

                           -  

261,722

American Rescue Plan

               94,720,105

               2,668,083

97,388,188

Convention and Entertainment Facilities

Director of Convention and Entertainment Facilities

                 2,802,225

             (2,802,225)

0

Finance

Director of Finance

               15,068,226

             (6,429,692)

8,638,534

 

Director of Finance (Transfers)

               12,750,000

                           -  

12,750,000

Fire

Director of Fire/ Fire Chief

               41,133,550

             (2,600,000)

38,533,550

Health

Director of Health

                 3,607,359

             (1,000,000)

2,607,359

Neighborhoods

Director of Public Works

                             -  

                           -  

0

 

Director of Neighborhoods

                 3,000,000

             15,500,000

18,500,000

Parks and Recreation

Board of Parks and Recreation Commissioners

                             -  

                           -  

0

Police

Board of Police Commissioners

                 4,000,000

                           -  

4,000,000

Public Works

Director of Public Works

                 2,600,000

               2,000,000

4,600,000

Water Services

Director of Water Services

                 2,200,000

                           -  

2,200,000

General Services

Director of General Services

                 7,558,745

             (2,000,000)

5,558,745

Fire Capital Sales Tax

               22,239,657

                  974,563

23,214,220

Fire

Director of Finance (Debt)

               12,430,740

                  974,563

13,405,303

 

Director of Fire/ Fire Chief

                 9,808,917

                           -  

9,808,917

Housing Trust

 

                    218,936

                    (7,135)

211,801

Housing

Director of Housing and Community Development

                    218,936

                    (7,135)

211,801

Neighborhood Stabilization Grant

                      29,079

                           -  

29,079

Housing

Director of Housing and Community Development

                      29,079

                           -  

29,079

Brownfields Revolving

                      64,256

                           -  

64,256

City Planning and Development

Director of City Planning and Development

                      64,256

                           -  

64,256

 

 

 

 

 

 

TOTAL GOVERNMENTAL ACTIVITIES FUNDS

          1,412,777,336

             14,917,624

          1,427,694,960

 

 

 

 

 

ENTERPRISE FUNDS

Aviation

 

             166,235,636

                  941,997

             167,177,633

Aviation

Director of Aviation

             159,727,008

                  924,606

             160,651,614

 

Director of Finance (Debt)

                 6,430,329

                    22,196

                 6,452,525

Human Relations

Director of Human Relations

                      78,299

                    (4,805)

                      73,494

Customer Facility Charges

                 6,000,000

                             -

                 6,000,000

Aviation

Director of Aviation

                 6,000,000

                             -

                 6,000,000

DEA Drug Forfeiture

                      75,000

                             -

                      75,000

Aviation

Director of Aviation

                      75,000

                             -

                      75,000

Passenger Facility Charge

               21,260,494

                             -

               21,260,494

Aviation

Director of Aviation

               13,575,000

                             -

               13,575,000

 

Director of Finance (Debt)

                 7,685,494

                             -

                 7,685,494

Sewer

 

             247,702,381

                  971,776

             248,674,157

Water Services

Director of Water Services

             192,702,381

                  971,776

             193,674,157

 

Director of Finance (Debt)

               55,000,000

                             -

               55,000,000

Stormwater

 

               15,545,847

                  236,412

               15,782,259

Water Services

Director of Water Services

               15,446,807

                  236,412

               15,683,219

 

Director of Finance (Debt)

                      99,040

                             -

                      99,040

Water

 

             190,522,205

               1,170,343

             191,692,548

Water Services

Director of Water Services

             150,414,630

               1,170,343

             151,584,973

 

Director of Finance (Debt)

               40,107,575

                             -

               40,107,575

 

 

 

 

 

 

TOTAL ENTERPRISE FUNDS

             647,341,563

               3,320,528

             650,662,091

 

 

 

 

 

INTERNAL SERVICE FUNDS

City Legal Expense Fund

               17,197,086

                  (24,953)

               17,172,133

Human Resources

Director of Human Resources

                    235,519

                             -

                    235,519

Law

City Attorney

               11,627,917

                  (24,953)

               11,602,964

General Services

Director of General Services

                 5,333,650

                             -

                 5,333,650

Equipment Lease Debt Service

                 1,421,125

                             -

                 1,421,125

Finance

Director of Finance (Debt)

                 1,421,125

                             -

                 1,421,125

Fleet Services

 

               22,232,723

                  319,431

               22,552,154

General Services

Director of Finance (Debt)

                    377,026

                             -

                    377,026

 

Director of General Services

               21,855,697

                  319,431

               22,175,128

General Services

               36,932,316

                      2,804

               36,935,120

General Services

Director of General Services

               36,932,316

                      2,804

               36,935,120

Health Care and Wellness

               91,184,589

                    (1,502)

               91,183,087

Human Resources

Director of Human Resources

                    798,395

                    (1,502)

                    796,893

General Services

Director of General Services

               90,386,194

                             -

               90,386,194

Information Tech Reimb Serv

               17,826,074

                    (2,699)

               17,823,375

Human Resources

Director of Human Resources

                      94,500

                             -

                      94,500

General Services

Director of Finance (Debt)

                    801,425

                             -

                    801,425

 

Director of General Services

               16,930,149

                    (2,699)

               16,927,450

Neighborhood Improvement District

                 1,804,804

                             -

                 1,804,804

Finance

Director of Finance

                 1,804,804

                             -

                 1,804,804

Parks And Rec Working Capital

                 1,200,000

                             -

                 1,200,000

Parks and Recreation

Boards of Parks and Recreation Commissioners

                 1,200,000

                             -

                 1,200,000

Payments in Lieu of Taxes

                 5,204,110

                             -

                 5,204,110

Finance

Director of Finance

                 3,834,700

                             -

                 3,834,700

 

Director of Finance (Transfers)

                 1,369,410

                             -

                 1,369,410

Pollution Cntrl Working Cap

                 3,075,000

                             -

                 3,075,000

Water Services

Director of Water Services

                 3,075,000

                             -

                 3,075,000

Solid Waste Working Capital

                    300,000

                             -

                    300,000

Public Works

Director of Public Works

                    300,000

                             -

                    300,000

Water Working Capital

                 1,050,000

                             -

                 1,050,000

Water Services

Director of Water Services

                 1,050,000

                             -

                 1,050,000

Workers Compensation Fund

               23,387,925

                    (5,346)

               23,382,579

Law

City Attorney

                    355,692

                      1,677

                    357,369

General Services

Director of General Services

               23,032,233

                    (7,023)

               23,025,210

 

 

 

 

 

 

TOTAL INTERNAL SERVICE FUNDS

             222,815,752

                  287,735

             223,103,487

 

 

 

 

 

 

GRAND TOTAL

          2,282,934,651

             18,525,887

          2,301,460,538

 

 

Section 5. That in accordance with Section 806(a)(1) of the City Charter, the Director of Finance is hereby authorized to borrow not to exceed $350,000,000.00 from any City fund to meet the cash requirements of any other City fund in anticipation of the receipts from revenues, for the Fiscal Year 2022-23. Such borrowings may be in the form of temporary loans made from one current operating fund of the City, including the operating funds of the enterprise funds, to another, provided sufficient money is available for this purpose. Such temporary loans may be made from time to time and at such times and in such amounts as the Director of Finance may deem necessary. However, the aggregate amount of such outstanding loans shall at no time exceed $350,000,000.00 and at no time shall individually exceed 75% of the estimated revenues of each City fund for the Fiscal Year 2022-23 then outstanding and uncollected.

 

Section 6.  Directing the Director of Public Works to enter into an agreement for $50,000.00 for litter cleanup for the Keep Kansas City Beautiful Initiative.

 

Section 7. That all such loans shall be repaid on or before the due date thereof out of the receipts from revenues of the 2022-23 Fiscal Year and shall become due not more than nine months from the date of incurring the same, and in no event beyond the end of the 2022-23 fiscal year.

 

Section 8. That the Director of Finance is directed to make the necessary entries upon the City’s records to show the appropriations and allocations as set forth in this ordinance.

 

Section 9. That the form of the budget hereby adopted, the estimated revenues therein contained, and the appropriations made by this ordinance as set out in such budget are hereby approved.

 

Section 10. That pursuant to Section 805(i) of the City Charter, the Council sets March 24, 2022, as the deadline for adoption of the Fiscal Year 2022-23 budget.

 

end

______________________________________________________

 

I hereby certify that there is a balance, otherwise unencumbered, to the credit of the appropriation to which the foregoing expenditure is to be charged, and a cash balance, otherwise unencumbered, in the treasury, to the credit of the fund from which payment is to be made, each sufficient to meet the obligation hereby incurred.

 

 

                                                                                                                              ___________________________________

Tammy L. Queen

Director of Finance

 

Approved as to form and legality:

 

 

___________________________________

Chivonne Scott

Associate City Attorney