12.07.2015 Views

Table of Contents - Unified Government of Wyandotte County ...

Table of Contents - Unified Government of Wyandotte County ...

Table of Contents - Unified Government of Wyandotte County ...

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

<strong>Unified</strong> <strong>Government</strong> <strong>of</strong> <strong>Wyandotte</strong> <strong>County</strong>/Kansas City, Kansas2012 Amended and 2013 Operating BudgetDepartment SummaryCommunity DevelopmentDepartment Expenditure Summary2011 2012 2012 2013Actual Budget Amended BudgetPersonnel 974,883 1,103,647 1,453,521 812,620Services 331,390 1,128,423 478,588 341,191Supplies/Commodities 16,653 44,680 33,722 40,441Capital Projects 278,718 1,819,633 2,547,674 0Grants and Claims 3,506,885 8,247,297 8,469,285 1,560,662Transfers and Other Expenses 0 236,117 251,312 0Reserves 0 1,145,754 848,220 0Total $5,108,529 $13,725,551 $14,082,322 $2,754,914Position Inventory SummaryBudgeted Positions (FTE) 15.00 15.00 16.00 16.00Expenditures by Fund2011 2012 2012 2013Actual Budget Amended Budget110 - City General Fund 168,750 180,000 180,000 180,000225 - Community Development Block Grant 1,797,661 2,905,038 2,845,291 1,523,059229 - Supportive Housing Grant Fund 354,875 853,263 853,263 228,706290 - HOME Grant 1,189,510 2,098,722 2,067,681 596,515810 - Neighborhood Stabilization 1,029,726 883,356 2,094,939 0811 - Homeless Prevention 317,631 893,052 0 0812 - CDBG-R Stimulus 250,376 377,592 279,985 0813 - Neighborhood Stabilization 3 Fed 0 2,349,028 1,080,908 56,889814 - Neighborhood Stabilization 3 State 0 3,185,500 4,680,255 169,745Total $5,108,529 $13,725,551 $14,082,322 $2,754,914Expenditures by Division2011 2012 2012 2013Actual Budget Amended BudgetHousing & Urban Development 512,924 1,134,343 896,257 405,638CD Rehabilitation Programs 1,061,828 1,474,084 1,394,643 871,998CD Public Service 465,643 642,592 519,985 230,000CDBG Public Facility Improvements 111,406 79,560 229,456 0Neighborhood Stabilization 1,029,726 6,417,884 7,856,102 226,634CD Emergency Shelter Grants 382,617 1,025,103 264,935 195,423CD Home Ownership 1,189,510 2,098,722 2,067,681 596,515Supportive Housing Grants 354,875 853,263 853,263 228,706Total $5,108,529 $13,725,551 $14,082,322 $2,754,914158

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!