ࡱ> zy a\p Bruce Beatty Ba== ;98X@"1.Times New Roman1Arial1Arial1Arial1Arial1hArial1Arial1hArial1xArial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1xArial1Arial1Arial1Arial1Arial1Arial1Arial1@Arial1Arial1Arial1Arial1Arial1Arial1.Times New Roman1.Times New Roman1Arial1.Times New Roman1Arial1Arial1.Times New Roman"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)4/_(* #,##0.0_);_(* \(#,##0.0\);_(* "-"??_);_(@_)0+_(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_)=8_("$"* #,##0.0_);_("$"* \(#,##0.0\);_("$"* "-"??_);_(@_)94_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"??_);_(@_)"Yes";"Yes";"No""True";"True";"False""On";"On";"Off"],[$ -2]\ #,##0.00_);[Red]\([$ -2]\ #,##0.00\)                + ) , *   A  A A"0U@@ A"8PU @ A  A (P A  A&8P A  A  A @  A (@ A   A (  A   A (  A (  A (  A (@ @ A P@ A P A P  A (  A (@ A  A (P  A (P A"0@ @  A (  A# A (P A  A (P  A (@@ A @ A  @  A  A#  $ A#0  $ A  A  A  A  #< A (@ A ( #<  A#   ,  A#8   ,  A#8 A ( A   A#8P   ,P A P @ A   A (P A#0P  $PP A#0 A @ @ A#0@ @   , A @        (  (  (      !  (  (    A  A  A  A ("@@ A ( " @ A  A ( A ( A ( A A"8 A @ A  @ A  @ A  A (@ A ( @ A (@ A  A (P A  A (@ A ( A!8 A (@ A (@ A ( A ( A!8@ A (@ A (@ A (P@ A (@@ A (P@ A (@  , A  A"0 A ( A ( A ( !8  (  ( A (@  (  8 !     !8  (  (  (  (  (  (  (@  (  ( !8 !8  (  !8 !8  (  (  (  (  (  (  ( !8  ( !  ( !8  (  8  8@@  8@ %8@  8@ %8 8 !8  (  ( !8 !8  (  (@ %8@  (@ # (@ ! (@ !! ,@ !8@ $8 "8  8@ $8 "8 $ (  ,  ,  <  (   (   (  " (@ $ (@ !8  ( !8 !8 ! < ! ,  (  (  (  (  !8@  !8   !8 @  (  8  < ! < 8 #8@ 1! +   ,  8  (@ % (@  (  <  <  < 8  %8@ 8@ " 8  (@ !8 ! ( 0 #8   ( # ( !! ,   ( !! ,  , !8  ( !8@  (@   ( ! <@  0@  0@   0  0 8@  0@  ( @  4  (  8 " ( ! <    0  8@ ) (8  8@ 8 8 -8@ (0 (0 (0@  <  0  0  <    4 ! 8  0  0@ + h  l ! <a@  <a@  0a@  0a @ & <  Normal_Sheet18 ``i̜̙3f3333f3ffff333ff333f33f33BBB\`7General\tContractBudget Adjustment P1_;> P2_;?  ;"fVf@ @jb( 3  @@  CNID and Property Tax Funds: Discussion Total Uses Total SourcesGENERALOrdinance Fact SheetOrdinance Number Brief TitleApproval DeadlineReasonDetailsPositions/RecommendationsReason for LegislationSponsor Programs, Departments, or GroupsAffected Applicants / Applicant ProponentsCity DepartmentOther OpponentsGroups or IndividualsBasis of oppositionStaffRecommendationXForAgainstReason AgainstBoard or CommissionBy!For, with revisions or conditions#(see details column for conditions)CouncilCommittee ActionsDo passCommittee Sub.Without RecommendationHold Do not pass(Continued on reverse side)Policy/Program ImpactPolicy or ProgramChangeNoYes Operational Impact AssessmentFinancesCost & RevenueProjections --Including IndirectCostsFinancial Impact Fund Source (s)and Appropriation Account CodesApplicable Dates: Reviewed by:Reference NumbersCONTRACTOrdinance Fact SheetRoles and ResponsibilitiesReason for Contract Department or Programs RecommendedAwardeeContract Compliance Certification Obtained?Reason for OppositionResponsibilitiesDesign Engineering: Inspections:#Construction or Project Management:Service Monitoring: Emphasis OperationalCity's Estimateof Cost$Bid orLowest Contract Proposal DataCost Submitted No .of Proposals Considered3Reason for rejecting lowest contract cost submittedOther Bidders orContract CostsContractors Considered Submitted Fund SourcesFor This Source of FutureOperating FundsMaximum Amount of Proposed Amount of ContingencyEstimated Duration of Contract: Engineering &AdministrationFact Sheet Prepared by:Date:TOTALCouncil Committee ActionsDo PassDo Pass (as amended)W/o RecommendationReference Numbers: Do Not PassBUDGET ADJUSTMENT)Department, Program, or Accounts Affected Reason for Adjustment#From/Transferor(s) or Fund Title(s)!To/Transferee(s) or Fund Title(s)Policy / Program Impact No YesEmphasis Change  Do Pass Do Pass (as amended)w/o Recommendation Committee Sub.Fact Sheet prepared by: DateFact Sheet reviewed by:Sources and Uses of FundsDetails (Con't) Net Impact:taken No action-Neighborhood Improvement District Fund - Uses! Sub-total NID UsesEstimated additional revenues Choteua I-35HOKPlaza ColonadeBTo allow additional revenues to be made available for debt serviceEstimating and appropriatingfunds in various funds forbudget ordinance.3This ordinance estimates and appropriates additional special assessment revenues for the Chouteau-I35, 108th and Coockingham, 909 Tower, HOK and Plaza Colonade Neighborhood Improvement Districts (NIDs). This ordiance also, estimates and appropriates additional revenues for the the PC Life Cycle program. PC Life Cycle Debt ServiceDowntown RedevelopmentSpecial Facilitiews Sub-total Debt Bruce BeattyReviewed by: Mark Thoma-Perry KC DwnTwn RedevNIDIT Working CapitalSpecial FacilitiesEquip Lease DebtSoursesCity Managers Office Troy Schulte<Estimating and appropriating funds in various funds for debtSpecial assessment revenuesKC DownTwn Project Fund (bond)Equipment Lease Debt Fund 910 Tower108th Cookingham-service not inculded in the budget ordinance. debt service not inculded in the( Q))7*|*2+w+ !,f,6-{-D..1d//@0[11D 2 3 q5 5; cc a $w=%IS^jfq  dMbP?_*+%DG&?'?(?)?M\\EP1\OMB_13_HP8100?d,,Letter.HP LaserJet 8100 Series PCL 62Hxe.A73 J,Fӄ_D,D_@efRYo&|Ru<D6\3M< "RD ]Yₒ;#c]K]OG Y9ȑ%C_X:C/  N7' ğFAy!y'"gE]s]hC3(B!mJ!Ol@jk)I# #u#5moB =gaӁ<7f(ҊUm_;ִϚJ籪bȣ I]"& Lu"I,,??U} Ua} a} a} Ua} a} Ua} a} a} a} a} *a} a} a} *a} *a}  a} a} Ua} a}  a}  a} * a} a}  a(@V@!@ ?   i   i [,\\\\\\\\]^^^^^^^^_` fe\\\\\\\  b ``````````,\\\\\\\\\\\\\\\\\\\        * * *                3     3                   ,      D l>T0dR<<<Rl8BL<.*X.8*8480<48***8 !"#$%&'()*+,-. /0123456789:;<= >?   ! ! !  ! !"""### # #$$$%% % %&&&' ' '( (! ( "())) )* **+++ +  +  + + +,, ,---... . #./ /// / $/0 00 0%0 11+ 1& 1 1 '1 2,+23,+3 3 (3 4,+45,+5 5 )5 6,+67,+7 7 *7 8,+89,+9 9 +9 :,+:;;<***<=****=>****> >,,?****DR l.J*B*8*D<4.p.*BLXf8N8N8N8N8888D@ABCD EFG HIJKLMNOPQRSTUVWXYZ[\]^_@****@AABBC !!!!"CCD#!!!!"DEE FFFG G-GH HH H.HI I/ I  I 0I I1IJJJ J J JJKKKL LL L2LM M M~ MN0M M3MN N N~ NbNNO O O~ O~[OOP P~ P~[PPQ Q Q~ QOAQQRRSSTTUUVVWWXXYYZZ[[[\\]]^ ^4^___D l888B88DDXbR*Xl``R`888888888B88.`a bcd efghijklmnopqr stuvwxyz{| }~````a a a#a/ pAj %M_aabc c5d dddd e e e~ e+ e e6ef f f~ fؤ Af f7fg g g~ gPAg g8gh h h~ h@h h9hi i i~ i{Yiij j j#j fEAt %eijjkk l ll l: l l l   m m m~ mOAmmm m ~ mb mnn n ~ n'N0 n()o ooo o ~ oOAo p p p~ pjApp p ~ p'~[ p()q q q~ q~[qq q ~ q'~[ q()r r r r #r0 pAa %mq r12s sst t t#tScmA %pst ttuuu$%&vv v<vww w=wxx x>xyyy yyzzz{{{ {||}} ~~  D l(y$>llll`y8d|JZrr}.o6,,,>*48   - . . . . .           '/ qA`yDjDmDt ? o    A45 8}8L8`8LPH 0(   >r@<Prrr????m T8K.]= 0ܫ]T8K.rrT8K. 0 0TTT)0>DR0D 0TtJ.[ 0TtJ.m 0tJ.eP 0\R 0Tqq      Z uupprrnnqqmmcd#$.CD1: 7 a  nB\  dMbP?_*+%5&?'?(?)?M \\fn-server\Financial analysis1 S odXXLetterPRIV0'''' \KhC3B 0002"dXX??U} } U } U } U} U }  } }  } } } U } } } U n  +0    @ @   @                         gB  {C z  z z     z  zD |E      !"    F #$$$%    G #$$$%     &&&&'    H #$$$%   I&&&&'   J#$$$%   K#$$$%   L #(  0 (  L1)****+ M&&&&'    -#$$$%  #$$$%  #$$$%   N  #$$$%  #$$$%  &&&&'   O P ...  #$$$%  #$$$%   Q  #$$$% @DD&V4&D0*6666666V8:***6***B**6 ! " # $ % &  ' (  ) * + , - . / .0 1 2 3  4 5 5 6 ;@7 8 9 : ; < = > ?    $$$$% ! !! !R! " ""#$$$% # ###$$$% $ $$ $S$ % %%#$$$% & &&////0 ' ''@( ( (z-(***** ) ) ).),) * * *T*,* + + +/ +,1 + ?0+ 1 + L1, ,,,L - --,L . ..2" / / /U/#/ 0 0 030#0 1 1 141#1 2 2 2#2 3)****+3/***+ 4 4 3, 5 544444 55564444 6788889 6V6: 6 ;< 7 .... 7W 72 7 =X7 >8 .... 8Y 8?Z8 ?@;< 9 .... 9[ 9?\9 ? 9 ;X9 <: ....: :A] : ;< ; ....; ;B^ ; ;< < ....<2=> = ....=2=> > ....>2=> ? ....? ?@_? ; ? C`D l*6**6**666V***666,,D<LDT<<,,,@ A B C D E F G H I J K L M N O P Q R S T U V W X Y Z [ \  ] ^  _ @D....@ @Ea @ ; @ FbA-....A2 A ;XA >B ....B B ;XB "C ....C2 C ;XC >D ....D D ;XD "E ....E2 E ;XE >F ....F2 F ;XF >G ....G2 G ;XG >H ....H2 H ;XH >I ....I2 I ;XI >J ....J2 J ;XJ >K ....K2 K ;XK >L ....L2 L ;XL >M ....M2 M ;XM >N ....N2 N ;XN >O ....O2=> P .... PcP$$$GH Q .... Q=Q$$$GH R .... R>R$$$GH S .... SdS$$$GH T .... TJT&&&IJ U .... UeU###KH V .... VfV$$$GH W .... WgW&&&IJ X .... XhX###KH Y .... YiY$$$GH Z .... ZJ Z&&& Z IXZ J[ .... [j[###KH \)****+ \k \&&& \ IX\ J ]Ml]@@@@@ ]m]###KH ^n ^/// ^ NX^ O_888 _ PD lL@@@@@@@@@@@@@@,8888888888L8LD6`  a b c d e f g h i k l m  `Mo `@@@ `Qp`@ `q `R** ` SX` Ta@ brb cx,..U< dM@ d@@@ dQpd@ dxs d:V d W d * ex: e ;X fxt f:V f W f u gx: g ;X hMv hx(h,V.W h wi" k:: k ;Z l:: l ;Z m:: m ;Z .l "j4< ( @A@A   >D @Text 3;ri]DR <Discussion (explain all financial aspects of the proposed legislation, including future implications, any direct/indirect costs, specific account numbers, ordinance references, and budget page numbers.)<:  >Z@ 7 a 3R  dMbP?_*+%&?'?(?)?M \\fn-server\Financial analysis1 S o_,LetterPRIV0'''' \KhC3B 0002"_,??U} } } U }  } *} } U 366h 66 6Y@6h@6h@ 6h@6 6 6  6 6 66 6    ;@  ,@              gx jk  il mn }. ~p ~ qop.... h.............................................5 ; h.............................................5 ~ ppp }y pppX .........................................5 z rrs  ".  ..Y" .. Y" .. tppu .. { " .. Y" ..& Y"............tppuwppu | " ..Y" ..Y" Y" ..tppu . .. }} ppp v ..   . x~     .  Y"  Y"  Y"   Y" ttpu  Y"  U Y"BX&0Vz>$$$0$<$2$$&$0&H2&&&2&& ! "  # $  % & N@' N@( ;@) ;@ * ;@ + ,@, - @. Y@/ 0 ,1 Y@2 ;    3 Y"! ! !4 !Y"" ""ttpu# #$ $ $}r $ppp% %% %& & &x &@*&'.. 'x 'y'(( (x (@w()))tppu*..*pppp+.. ++ ++,, ,...-..-.. .. ../.. /...0c001c1 1A 12dppu2*h22&2(:8:&$B$$D"&20 (  z  s 8D @Text 1S&:&]@DR zz  s 8\D @Text 2S':']@\DR zz  s 8D @Text 3S(=(]@Dh R zz  s 8ԉD @Text 4I&:n&]@ԉDP!R zz  s 8@?D @Text 5I':n']@@?Dp"R zz  s 8 6D @Text 6I(=n(]@ 6D#R f^   c $@A@<] @$Rf^   c $@A@<] @%R  @6D @Text 15Zi]6D%R <Discussion (explain all financial aspects of the proposed legislation, including future implications, any direct/indirect costs, specific account numbers, ordinance references, and budget page numbers.)<:  >$@ 7 Oh+'0 X`| Factsheet Template City of Kansas City, MissouriBruce BeattyMicrosoft Excel@@@E@kG/  a    '' ' ~}h- ~}h ~}h-- @ !-55- @ !5-KK- @ !K-^^- @ !^-pp- @ !p-- @ !-- @ !-- @ !-- @ !-- @ !-- @ !-- @ !-- @ !-- @ !-""- @ !"-- @ !-- @ !-ll- @ !l-- @ !-  @ !- ~}h-- @ !-- @ !-Times New Roman-  2 " 1 2 ; 2 2 O 3 2 ` 4 2 q 5 2 6 2 7 2 8 2 9 2 102 11 2 12 2 "A 2 iB 2 C 2 D 2 E"SystemP-'-  Arial- 2 GENERAL Arial--'- K6 %2 6Ordinance Fact Sheet    -'-  Arial-  2 ` Brief Title!2 `Approval Deadlinee Arial- 12 rEstimating and appropriating.2 funds in various funds for Arial- 72  debt service not inculded in the- !2 budget ordinance.e- 2 Details(2 %Reason for Legislation-a2 %<Estimating and appropriating funds in various funds for debt -'- -  -pp"- @ !p @ !o"-- @ !-  -"- @ !-  -- @ !"-- @ !-  -- @ !3 @ ! o-- @ ! -- @ ! -- @ ! -  -- @ ! @ !- -'- -    @ ! @ !-  , ---'- -   -- @ !-- @ !-'՜.+,0HP X`hp x d General ContractBudget AdjustmentP1_P2_General!Print_Area  Worksheets Named Ranges  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdeghijklmnoprstuvwxRoot Entry FWorkbookSummaryInformation(fDocumentSummaryInformation8q