HomeMy WebLinkAboutR-2025-144 Amending 2025-2026 BudgetRESOLUTION NO. R — 2025-144
A RESOLUTION AMENDING THE FISCAL YEAR 2026-2026 ANNUAL BUDGET FOR THE
CITY OF RIVERSIDE, MISSOURI.
WHEREAS, the Board of Aldermen adopted a fiscal year budget that begins on July 1,
2025 and ends on June 30, 2026; and
WHEREAS, expenditures beyond those anticipated in the Public Safety Sales Tax Fund
for equipment expenditures will incurred; and
WHEREAS, expenditures beyond those anticipated in the Community Development Fund
for land acquisitions will incurred; and
WHEREAS, expenditures beyond those anticipated in the Capital Equipment Fund for
equipment expenditures will incurred; and
WHEREAS, expenditures beyond those anticipated in the General Fund for travel,
ambulance services, IT services / software, and public works cleanup will incurred; and
WHEREAS, increased transfers from the General Fund to the Community Development
Fund and the Capital Equipment Fund will be incurred; and
WHEREAS, the Finance Director, in consultation with city staff, the City Administrator, and
the Mayor and Board of Aldermen, have prepared a proposed amendment for Fiscal Year 2025-
2026 and submitted it to the Board of Aldermen, in accordance with Chapter 67 of the Missouri
Revised Statutes; and
WHEREAS, the Board of Aldermen has studied, examined, and discussed the proposed
budget in public meetings and amended the proposed budget with such revisions, alterations,
increases or decreases as the Board deems advisable; and
WHEREAS, the total expenditures from the various funds in the proposed budget, as
amended by the Board of Aldermen, do not exceed the estimated revenues to be received plus
any unencumbered balances, as required by Chapter 67 of the Missouri Revised Statutes; and
WHEREAS, the Board of Aldermen find it is in the best interest of the citizens of the City
of Riverside to amend the Fiscal Year 2025-2026 Budget attached hereto and made a part hereof
by reference;
NOW THEREFORE, BE IT RESOLVED BY THE BOARD OF ALDERMEN FOR THE
CITY OF RIVERSIDE, MISSOURI, AS FOLLOWS:
THAT the Annual Budget for the Fiscal Year 2025-2026 is hereby approved and amended
authorizing and appropriating expenditures and transfers in the amount of $84,922,493 as set
forth in Exhibits 1 and 2 attached hereto and incorporated herein.
FURTHER THAT said budget includes the following information:
RESOLUTION NO. R — 2025-144
a. A budget message, describing the important features of the budget and major changes
from the preceding year;
b. Estimated revenues to be received from all sources for the budget year, with a
comparative statement of actual or estimated revenues for the two years next
preceding, itemized by year, fund, and source;
c. Proposed expenditures for each department, office, commission, and other
classification for the budget year, together with a comparative statement of actual or
estimated expenditures for the two years next preceding, itemized by year, fund,
activity, and object;
c. The amount required for the payment of interest, amortization, and redemption
charges on the debt of the political subdivision; and
e. A general budget summary.
PASSED AND ADOPTED by the Board of Aldermen of the City of Riverside, Missouri the
2nd day of September, 2025.
�z
Mayor Kathleen L. Rose
ATT -
rr
Sarah Wagner",-
4
CDCOO
OF
OF
OF
0 0 0 0 0 0 0 0
00
O O O O
00
00
00
0 0 0 0 0 0 0 0
-o
O O fn 0
00
00
00
O n 0 0 0 0 0 0
},
N -0 O)
- N O w
Lr V1
66
�F Lr
a--i cn Il 00 O L6 O Lf
O C 00
"0
qr 01 O
n N
O tD
N M
N N N tD n LD M
tD
N y
.-L ri
LT L,
w I,
LD V
Ln e-L I1, n -
n
LL m
N N
N 1
Ln
a
V} VT V? tR
L? V?
t/? V?
V? V?
A^ Vf V? V? V) Vn V? V?
V1
coo
0
O
O
O
O
O
O
i
O
O
O
O
O
OO^1
Ln
rM-1
D^1 Ln rmi
l~O
LLO C
ry'
ri
!H
V?
L
.a
O O p p
O
O
O
p C C 0 0
C
y o
Ln
O C
O
C)
rl
0
rn
00 ri R
LLn
m
WV
a0.,
7
V
V} to in to
V?
V)
V1
V? V} Vr VT i/i
to
U
v
Coco
06
OF
OF
0 0 0 0 0 0 0 0
o 0 0 o
O C f+9 0
O O
0 0
0 0
0 0 0 0 0 0 0 0
lD -0
C O
00
00
O r� 0 0 0 coo
N ) +-'
d
L
O
Ln V-t O
M 00 M O
O O
00
O O
0 LD
rn O
00 O
tD �F V1 00 Lll O d O
.-4 ati 1-1 N O tD 0
Na
O
O 00
M N
Cn
ri 1- 1 00 N M
LL m
Q m
0
F�
V? V) Vf V►
V? V?
V? to
V? V?
Vf V? V} Vf to V1 V! V)
a+
L
C
O
c
wl
U V
L L
yN
m
of r H
m
t
L=
m
E
a
N N
m a, m
_'
OZS
i m>
Lnrn N C m ++
Q u
dl
m
m
> Q
CL
w
p
o m c
m
H
U
Q
m>>
q
o�
+'
u
LU
U a O_
a
a
>
u co m
O O OL
41
F
H
O
►-
V
O
N �' �'
)
mtko
C "C
N
J
•>
0
C Q h
m
m m
>
0
d
> C OL G m
V
N
1
m
> OJ
C `l1
N
0�D 00i
O OL C
C C
�
LL
L .mC
C
O
U
U U
42) L
S O O
8
O
`8
c CD
co O C O O O O
�
00 0
0 0)n
01
rn L
0 rn
o w Ln i. a w w w
E
Ln 0 Ln
lD LD N tD
m
Ln Q1
6n cn
Ln M
Ln M
1ppD Ol
LD 0 0 LD M rn rn
M V � d N O1 01 01
Z
66E60
C
O
O 66666
L
U
+-'
C
0 0
0 0 3 Q
O 00
4 0
O
O p
00 O O O O O
O O$ Q O O O O
Ln
7
-4 ri 2 tD
A p
N p
r-r p
N 6 r4 ri ri m m m
�
OU
N N N
N N N
LO
Op N
r,
OO r-1
m
M O
ri N N N M Q1 01 01
a-1 N N N M Q1 Q1 G1
LL
Q
r-i ri .-i
N N
r-i N
O m
0 0 0 0 0 0 0 0
C
m. M M
N
N
M
a --I r-L r-1 rt rt ri r-L -4
v
l�
c �
'^
aV E c
U
CL Li
O
a+
C
Ln �
+'
C 7
7
� 7
0)
L
C
'n
7 L-
LL
LL
u
E Li-_Q-
U
�0
U O
OJ
C
C E v
N
f+ L
f0
0) `
m
N 00 +?+ 7
C
L!_ u U
N 0)
p OL
-ty a 0L
� 1'nn m m a 'C LL
u
m e '—° al
E N
a
3 0• Ol
H p E E am+
> c
C C7
m l7
c
� a` L° u E a
m °'
_o 0
o
o
.LL
d o
_ o m
°' a u
c°
a E
> �=
aC, E
> > U U
.3
0 0 0
'a
y W LL J
p M i
p
Q '� '�
'�
-0 Q a
E
w
Y u N
w 0)
6 N
7 O O Ol OL 0) 0)
Q
f�0 0) N
C a
-d C N
W w y
LiC 0) (D U H H H
Q
Ln U cl U
C C
E
C O C_
C
m
U u C C C
i "G
O O O
a a a ii
m
E
O>
LL > F-
a a
O O
Q ii a a 0-
0
a
m
al
a
U
C)
U
l7
O S 0
S
o
o
to
.o
N
m
O O
o 0
01
00
O
o S
.0
a
0
g
`�
�"� o
.� .0 o
ao n O1 ao a
m w n w
l0
o
a0
rn
S
S
N V1 o
m 0 n
M
m
O
g
m
m
a
u+
m
m ui
r+ 0, o
CM f`
in
N
o
O
o
10
v
m
o o
O O
m
M
o o
p O
S
n
m
O
n
m
{p
v n
16 O1 O
Ln
.n m N ui ro
n 00 O C' 00
m In In
o
r
.
t/
M
n
-+
W
Ol
N
Ol
O
.-i a_ N
N 00 00
.-I m n
a
N
lr)
O
n
a
N
M
a
a
a a
�O N
O rl 00
LL N .-i .�
n
n
N
.�
ei
N
a
O
In O
V1 N
N
n
n
vl
00
to
n
0)
0
f0
n
m n
m N
Cl
N l!1 lD N V
lD
a
M
m
w V
Ol
O?
QQp1
00
V
Ln
rl
N
Lr
N
O0LMp
N
a .-i M
N
M
m
N
OD
N
n 00
Q
a
tD
N
s
r
�
t/1 1A uT
to
to
V?
4A
aA N
1R
aA V?
to
y
N
N
N L} N
V> ll1 an y aA
a?
N 10
C
CD
CD
0
O
o
On
W
In
'
O
3
$
gn
C
m
00
m
ccoor
o
E
r
r
C
N
V?
N
N
N
N
N
y
y
N
N
E
Q a
m
m
a s
m
rn
m
m
m
on+
O C
ni
eei
R 'EC
c LL
LM
a
Ln
a
umi
a
Ln
s
c
I
a
6 a
u
= pp
00
0o
ao
eo
00
0o
m
c` a
n
•0 .n
C m
o
vi
o
.n
-
.-I
no
N
S
Lr
O
O
�
g
N
n
8
.-P
a-1
C.
Ln
to
o
V7
.;
n
t0
n
40
e:
tD
g
J e-I
6
LL
VT
y
1A
y
N
N
y
Vf
Vl
N
N
10 t0
O
O
SS
tO
O
O
10
O
H O
C
O
0
C
S
O
E C 00)
000
W
00
P.w
0000
w
LM
coo
n
ti
H
N
OI
m
m
m
In
O
H y
N
y
aA
y��
Vf
y
y
N
N
S
O
py
y
S
O
8
N
Lppnpp
O
O
8
N
00
0040
n
to
0
S
pp
pLn
O
O
O
O
u F a
7 d �••� i
.-I
.-f
O
.-1
a
N'
N
N
N
m 3 d
�+
O
p
8
S
8
C
S
pp
pp
00
u Obi
S
O
Ch
O
O
O&
2 'a LA
uoi
N
n
00
0
o
S
at�
yOj 7 10
.ti
O
N
N
W
10 LL LL
n
n
n
n
N
N
In
n
00 C
y
N
Vf
N
y
y
N
a?
N
Vl
Vl
y
N
i
OS
gC
0
O
SO ma
m
N
Mm
N
O
10
y
O
0
oo
a
O
1�
Oi
O n
00
00
a
_d
06 6
m
m
ry
n
N ~
00
a0
7 m
a
OD
NW N
to
y
to
aA
tR
an
�n +n
Vn
to
N
a �v
0
88
pN
82
pNp
S
8N
25100
ft
% C E
N
vi
ui
O
Ln
vi
oD
3 v .ri
E a c .n
00
r;
at/
n
e:
Ln
eri
.r
n
n
n
m
o
H E w LL
n
cr
et/
ro
rri
m
en
LL O d
V O N
y
y
y
y
N
y
M
y
y
N
n
n
g
n
S
n
S
0
g
_ y O
00
O
O
00
O
00
O!
N
H
aJ C
ti
DD
�0
.O
t0
10
0)
C
11pp LL
00
00
N
N
N
ul
N
U•�
N
Lr
N
J
6
Vl
N
y
to
an
N
N
W.I.
V►
aA
�A
N
N
E
m O O
O
O
0
0
0 0
m
0 0
a
0
a
n
0o n rn oo T
w
o0
0
o
N m
m
o
m
s
o
v m o
c oo rn$
0
.n
0
o
.0
.0
S
o
o
ao
.+
o
S o
vi
ry
g
N
as
.+ .o o
.-i .a n
m .o :� .0 .�
vi m r` �n m
S
n
a
O
.�
0
ry
m m
.+ o
m
a
g
m
a
o,
in
c
m
O 00 n m
LL l0 00 Ol
N
Gt
0
lD
.�
O
O
O O
O
"m
N
O O
O m
g
a
Oa
M
m v O
Q1 � u
n m N V 00
a m N ul u1
S
w
m
m w
V1
0
N
O1
N
N
a
V1
6)
O1
N
.ti
Ln
tf1 N
n
111 �
N
O
N
a
O
m .�
N Ln �!1 N i a
al
a
M
m
00
`� m
V
V V
.-1
0000
let
N
N
N
C ."I m
ei
rnl
c�1
M
N
C
al
p
�
N to a/?
to
lA
y
N
V? 4/)
in
V! Vf
V1
1n
N
N
V? V? y
lA Vf N tA.N
N
iA
4/1
N
N in
V}
�A
N
N
O1
�
i
N
C
C
y
La
0a
L
A
N a
W
N
y
W C 0
O
C O
V
O`
'^ IS
t' O L
C > W
L
10
E C
H
d
O
7
C
H
u C
O C A y
to~vOi
a0+
C
V D v
C
A
m
u
Nca'S
y
C
j
C
O 0)
(0
9 01
C
N
N
.O
C
y 0 W
i
U
E 0! �.
O
C
m
=°
0u
m
a
°�'
u'
c a o 0
3
d
m
>> d
m
w
a
u
v
x
E E
•a
m
N
I
15 E E�
Ol
� _u
�
.�
E E a
01
c
O\
e�Oa
C W ti
p al d
N
H
C I
Q
01
O
v7
m m
N .n
O
VI
F
O
H
A
C L
01 W Q 2
c O O O
C d d d li
O
d
C
W
O
CO
O
d
O O
U U V O
O
V1
H
F
O
CL
t\D G
Q
W
10