2013–2014 Biennial Budget <strong>City</strong> <strong>of</strong> <strong>Tukwila</strong>, WashingtonExpenditure & Revenue SummaryCommunity Development – Planning2010 2011 2012 2013 2014 2012-13 2013-14Object Description ACTUAL ACTUAL <strong>BUDGET</strong> <strong>BUDGET</strong> <strong>BUDGET</strong> % change % change10 Salaries & Wages $ 816,539 $ 733,530 $ 763,439 $ 837,837 $ 825,020 9.75% -1.53%20 Personnel Benefits 226,151 197,864 223,525 219,058 230,795 -2.00% 5.36%30 Supplies 8,592 19,276 15,500 13,200 13,200 -14.84% 0.00%40 Pr<strong>of</strong> Services 44,127 68,438 83,978 228,946 102,906 172.63% -55.05%50 Intergovt. Services & Taxes 23,298 13,265 18,000 15,000 15,000 -16.67% 0.00%EXPENDITURE TOTAL 1,118,707 1,032,373 1,104,442 1,314,041 1,186,921 18.98% -9.67%REVENUEGeneral Fund 915,141 803,101 868,942 932,078 974,537 7.27% 4.56%Zoning/Subdivision Fees 95,321 97,025 130,000 100,000 110,000 -23.08% 10.00%Commute Trip Reduction Grant 45,320 55,047 48,000 86,000 45,000 79.17% -47.67%King County Grant-WRR 19,222 61,846 37,000 39,471 39,471 6.68% 0.00%Coordinated Prevention Grant 23,267 234 11,000 6,000 10,413 -45.45% 73.55%SEPA Checklist Fees 13,750 13,410 8,000 6,000 6,000 -25.00% 0.00%Federal Grant-Transit Oriented 5,801 1,710 - 142,992 - 0.00% -100.00%Miscellaneous Revenue 885 - 1,500 1,500 1,500 0.00% 0.00%REVENUE TOTAL $ 1,118,707 $ 1,032,373 $ 1,104,442 $ 1,314,041 $ 1,186,921 18.98% -9.67%The Federal Grant and Transit Oriented Development will be complete in 2013. The Commute TripReduction Grant increase/decrease reflects <strong>the</strong> Rideshare Online grant term. New SEPA thresholds mayreduce applications and SEPA checklist fees.Budget ChangesBudget changes for <strong>the</strong> Planning division include step increases and COLA increases for salaries, healthcare cost changes, and extra labor for Comp Plan work. O<strong>the</strong>r changes include additional budget forpr<strong>of</strong>essional services related to <strong>the</strong> Commute Trip Reduction Program due to an increase in Statefunding.2012BudgetCommunity Development – PlanningRevenueBackedNon DiscretionaryDiscretionaryInitiativesTransfers2013BudgetRevenueBackedNon DiscretionaryDiscretionaryInitiativesTransfers2014Budget10-Salaries $ 763,439 $ 26,538 $ 12,500 $ - $ 35,360 $ - $ 837,837 $ 22,543 $ - $ - $ (35,360) $ - $ 825,02020-Benefits 223,525 $ (4,467) - - - - 219,058 11,737 - - - - 230,79530-Supplies 15,500 - (6,500) - 4,200 - 13,200 - - - - - 13,20040-Pr<strong>of</strong> Serv 83,978 - (535) - 145,503 - 228,946 - 2,779 - (128,819) - 102,90650-Intergov 18,000 - - - (3,000) - 15,000 - - - - - 15,000Total $ 1,104,442 $ 22,071 $ 5,465 $ - $ 182,063 $ - $ 1,314,041 $ 34,280 $ 2,779 $ - $ (164,179) $ - $ 1,186,921Page 143
2013–2014 Biennial Budget <strong>City</strong> <strong>of</strong> <strong>Tukwila</strong>, WashingtonSalaries and BenefitsSalaries are based on actual costs for existing positions and include a cost <strong>of</strong> living adjustment percontract agreements.Community Development – PlanningPosition 2012 2013 2013 Budgeted 2014 2014 BudgetedDescription FTE FTE Salaries Benefits FTE Salaries BenefitsDeputy DCD Director 1 1 $ 119,472 $ 37,892 1 $ 123,024 $ 39,618Planning Supervisor 1 1 108,240 36,631 1 111,456 38,279Senior Planner 3.625 3.5 344,309 84,631 3.5 354,636 90,107Assistant Planner 1.5 1.5 132,270 41,794 1.5 136,296 43,916Urban Environmentalist 0.5 0.5 47,208 13,812 0.5 48,630 14,556Extra Labor 24,250 - 24,250 -Extra Labor-TOD 5,260 - - -Overtime 1,000 - 1,000 -Total 7.625 7.5 $ 782,009 $ 214,761 7.5 $ 799,292 $ 226,477Community Development – CTRPosition 2012 2013 2013 Budgeted 2014 2014 BudgetedDescription FTE FTE Salaries Benefits FTE Salaries BenefitsCTR Coordinator 0.5 0.5 $ 25,728 $ 4,297 0.5 $ 25,728 $ 4,319Extra Labor-CTR 30,100 - - -Total 0.5 0.5 $ 55,828 $ 4,297 0.5 $ 25,728 $ 4,319Total 8.125 8 $ 837,837 $ 219,058 8 $ 825,020 $ 230,795Page 144
- Page 1:
City of Tukwila, Washington2013-201
- Page 4 and 5:
2013-2014 Biennial Budget City of T
- Page 6 and 7:
2013-2014 Biennial Budget City of T
- Page 8 and 9:
2013-2014 Biennial Budget City of T
- Page 10 and 11:
2013-2014 Biennial Budget City of T
- Page 12 and 13:
2013-2014 Biennial Budget City of T
- Page 14 and 15:
2013-2014 Biennial Budget City of T
- Page 16 and 17:
2013-2014 Biennial Budget City of T
- Page 18 and 19:
2013-2014 Biennial Budget City of T
- Page 20 and 21:
2013-2014 Biennial Budget City of T
- Page 22 and 23:
2013-2014 Biennial Budget City of T
- Page 24 and 25:
2013-2014 Biennial Budget City of T
- Page 26 and 27:
2013-2014 Biennial Budget City of T
- Page 28 and 29:
2013-2014 Biennial Budget City of T
- Page 30 and 31:
2013-2014 Biennial Budget City of T
- Page 32 and 33:
2013-2014 Biennial Budget City of T
- Page 34 and 35:
2013-2014 Biennial Budget City of T
- Page 36 and 37:
2013-2014 Biennial Budget City of T
- Page 38 and 39:
2013-2014 Biennial Budget City of T
- Page 40 and 41:
2013-2014 Biennial Budget City of T
- Page 42 and 43:
2013-2014 Biennial Budget City of T
- Page 44 and 45:
2013-2014 Biennial Budget City of T
- Page 46 and 47:
2013-2014 Biennial Budget City of T
- Page 48 and 49:
2013-2014 Biennial Budget City of T
- Page 50 and 51:
2013-2014 Biennial Budget City of T
- Page 52 and 53:
2013-2014 Biennial Budget City of T
- Page 54 and 55:
2013-2014 Biennial Budget City of T
- Page 56 and 57:
2013-2014 Biennial Budget City of T
- Page 58 and 59:
2013-2014 Biennial Budget City of T
- Page 60 and 61:
2013-2014 Biennial Budget City of T
- Page 62 and 63:
2013-2014 Biennial Budget City of T
- Page 64 and 65:
2013-2014 Biennial Budget City of T
- Page 66 and 67:
2013-2014 Biennial Budget City of T
- Page 68 and 69:
2013-2014 Biennial Budget City of T
- Page 70 and 71:
2013-2014 Biennial Budget City of T
- Page 72 and 73:
2013-2014 Biennial Budget City of T
- Page 74 and 75:
2013-2014 Biennial Budget City of T
- Page 76 and 77:
2013-2014 Biennial Budget City of T
- Page 78 and 79:
2013-2014 Biennial Budget City of T
- Page 80 and 81:
2013-2014 Biennial Budget City of T
- Page 82 and 83:
2013-2014 Biennial Budget City of T
- Page 84 and 85:
2013-2014 Biennial Budget City of T
- Page 86 and 87:
2013-2014 Biennial Budget City of T
- Page 88 and 89:
2013-2014 Biennial Budget City of T
- Page 90 and 91:
2013-2014 Biennial Budget City of T
- Page 92 and 93:
2013-2014 Biennial Budget City of T
- Page 94 and 95: 2013-2014 Biennial Budget City of T
- Page 96 and 97: 2013-2014 Biennial Budget City of T
- Page 98 and 99: 2013-2014 Biennial Budget City of T
- Page 100 and 101: 2013-2014 Biennial Budget City of T
- Page 102 and 103: 2013-2014 Biennial Budget City of T
- Page 104 and 105: 2013-2014 Biennial Budget City of T
- Page 106 and 107: 2013-2014 Biennial Budget City of T
- Page 108 and 109: 2013-2014 Biennial Budget City of T
- Page 110 and 111: 2013-2014 Biennial Budget City of T
- Page 112 and 113: 2013-2014 Biennial Budget City of T
- Page 114 and 115: 2013-2014 Biennial Budget City of T
- Page 116 and 117: 2013-2014 Biennial Budget City of T
- Page 118 and 119: 2013-2014 Biennial Budget City of T
- Page 120 and 121: 2013-2014 Biennial Budget City of T
- Page 122 and 123: 2013-2014 Biennial Budget City of T
- Page 124 and 125: 2013-2014 Biennial Budget City of T
- Page 126 and 127: 2013-2014 Biennial Budget City of T
- Page 128 and 129: 2013-2014 Biennial Budget City of T
- Page 130 and 131: 2013-2014 Biennial Budget City of T
- Page 132 and 133: 2013-2014 Biennial Budget City of T
- Page 134 and 135: 2013-2014 Biennial Budget City of T
- Page 136 and 137: 2013-2014 Biennial Budget City of T
- Page 138 and 139: 2013-2014 Biennial Budget City of T
- Page 140 and 141: 2013-2014 Biennial Budget City of T
- Page 142 and 143: 2013-2014 Biennial Budget City of T
- Page 146 and 147: 2013-2014 Biennial Budget City of T
- Page 148 and 149: 2013-2014 Biennial Budget City of T
- Page 150 and 151: 2013-2014 Biennial Budget City of T
- Page 152 and 153: 2013-2014 Biennial Budget City of T
- Page 154 and 155: 2013-2014 Biennial Budget City of T
- Page 156 and 157: 2013-2014 Biennial Budget City of T
- Page 158 and 159: 2013-2014 Biennial Budget City of T
- Page 160 and 161: 2013-2014 Biennial Budget City of T
- Page 162 and 163: 2013-2014 Biennial Budget City of T
- Page 164 and 165: 2013-2014 Biennial Budget City of T
- Page 166 and 167: 2013-2014 Biennial Budget City of T
- Page 168 and 169: 2013-2014 Biennial Budget City of T
- Page 170 and 171: 2013-2014 Biennial Budget City of T
- Page 172 and 173: 2013-2014 Biennial Budget City of T
- Page 174 and 175: 2013-2014 Biennial Budget City of T
- Page 176 and 177: 2013-2014 Biennial Budget City of T
- Page 178 and 179: 2013-2014 Biennial Budget City of T
- Page 180 and 181: 2013-2014 Biennial Budget City of T
- Page 182 and 183: 2013-2014 Biennial Budget City of T
- Page 184 and 185: 2013-2014 Biennial Budget City of T
- Page 186 and 187: 2013-2014 Biennial Budget City of T
- Page 188 and 189: 2013-2014 Biennial Budget City of T
- Page 190 and 191: 2013-2014 Biennial Budget City of T
- Page 192 and 193: 2013-2014 Biennial Budget City of T
- Page 194 and 195:
2013-2014 Biennial Budget City of T
- Page 196 and 197:
2013-2014 Biennial Budget City of T
- Page 198 and 199:
2013-2014 Biennial Budget City of T
- Page 200 and 201:
2013-2014 Biennial Budget City of T
- Page 202 and 203:
2013-2014 Biennial Budget City of T
- Page 204 and 205:
2013-2014 Biennial Budget City of T
- Page 206 and 207:
2013-2014 Biennial Budget City of T
- Page 208 and 209:
2013-2014 Biennial Budget City of T
- Page 210 and 211:
2013-2014 Biennial Budget City of T
- Page 212 and 213:
2013-2014 Biennial Budget City of T
- Page 214 and 215:
2013-2014 Biennial Budget City of T
- Page 216 and 217:
2013-2014 Biennial Budget City of T
- Page 218 and 219:
2013-2014 Biennial Budget City of T
- Page 220 and 221:
2013-2014 Biennial Budget City of T
- Page 222 and 223:
2013-2014 Biennial Budget City of T
- Page 224 and 225:
2013-2014 Biennial Budget City of T
- Page 226 and 227:
2013-2014 Biennial Budget City of T
- Page 228 and 229:
2013-2014 Biennial Budget City of T
- Page 230 and 231:
2013-2014 Biennial Budget City of T
- Page 232 and 233:
2013-2014 Biennial Budget City of T
- Page 234 and 235:
2013-2014 Biennial Budget City of T
- Page 236 and 237:
2013-2014 Biennial Budget City of T
- Page 238 and 239:
2013-2014 Biennial Budget City of T
- Page 240 and 241:
2013-2014 Biennial Budget City of T
- Page 242 and 243:
2013-2014 Biennial Budget City of T
- Page 244 and 245:
2013-2014 Biennial Budget City of T
- Page 246 and 247:
2013-2014 Biennial Budget City of T
- Page 248 and 249:
2013-2014 Biennial Budget City of T
- Page 250 and 251:
2013-2014 Biennial Budget City of T
- Page 252 and 253:
2013-2014 Biennial Budget City of T
- Page 254 and 255:
2013-2014 Biennial Budget City of T
- Page 256 and 257:
2013-2014 Biennial Budget City of T
- Page 258 and 259:
2013-2014 Biennial Budget City of T
- Page 260 and 261:
2013-2014 Biennial Budget City of T
- Page 262 and 263:
2013-2014 Biennial Budget City of T
- Page 264 and 265:
2013-2014 Biennial Budget City of T
- Page 266 and 267:
2013-2014 Biennial Budget City of T
- Page 268 and 269:
2013-2014 Biennial Budget City of T
- Page 270 and 271:
2013-2014 Biennial Budget City of T
- Page 272 and 273:
2013-2014 Biennial Budget City of T
- Page 274 and 275:
2013-2014 Biennial Budget City of T
- Page 276 and 277:
2013-2014 Biennial Budget City of T
- Page 278 and 279:
2013-2014 Biennial Budget City of T
- Page 280 and 281:
2013-2014 Biennial Budget City of T
- Page 282 and 283:
2013-2014 Biennial Budget City of T
- Page 284 and 285:
2013-2014 Biennial Budget City of T
- Page 286 and 287:
2013-2014 Biennial Budget City of T
- Page 288 and 289:
2013-2014 Biennial Budget City of T
- Page 290 and 291:
2013-2014 Biennial Budget City of T
- Page 292 and 293:
2013-2014 Biennial Budget City of T
- Page 294 and 295:
2013-2014 Biennial Budget City of T
- Page 296 and 297:
2013-2014 Biennial Budget City of T
- Page 298 and 299:
2013-2014 Biennial Budget City of T
- Page 300 and 301:
2013-2014 Biennial Budget City of T
- Page 302 and 303:
2013-2014 Biennial Budget City of T
- Page 304 and 305:
2013-2014 Biennial Budget City of T
- Page 306 and 307:
2013-2014 Biennial Budget City of T
- Page 308 and 309:
2013-2014 Biennial Budget City of T
- Page 310 and 311:
2013-2014 Biennial Budget City of T
- Page 312 and 313:
2013-2014 Biennial Budget City of T
- Page 314 and 315:
2013-2014 Biennial Budget City of T
- Page 316 and 317:
2013-2014 Biennial Budget City of T
- Page 318 and 319:
2013-2014 Biennial Budget City of T
- Page 320 and 321:
2013-2014 Biennial Budget City of T
- Page 322 and 323:
2013-2014 Biennial Budget City of T
- Page 324 and 325:
2013-2014 Biennial Budget City of T
- Page 326 and 327:
2013-2014 Biennial Budget City of T
- Page 328 and 329:
2013-2014 Biennial Budget City of T
- Page 330 and 331:
2013-2014 Biennial Budget City of T
- Page 332 and 333:
2013-2014 Biennial Budget City of T
- Page 334 and 335:
2013-2014 Biennial Budget City of T
- Page 336 and 337:
2013-2014 Biennial Budget City of T
- Page 338 and 339:
2013-2014 Biennial Budget City of T
- Page 340 and 341:
2013-2014 Biennial Budget City of T
- Page 342 and 343:
2013-2014 Biennial Budget City of T
- Page 344 and 345:
2013-2014 Biennial Budget City of T
- Page 346 and 347:
2013-2014 Biennial Budget City of T
- Page 348 and 349:
2013-2014 Biennial Budget City of T
- Page 350 and 351:
2013-2014 Biennial Budget City of T
- Page 352 and 353:
2013-2014 Biennial Budget City of T
- Page 354 and 355:
2013-2014 Biennial Budget City of T
- Page 356 and 357:
2013-2014 Biennial Budget City of T
- Page 358 and 359:
City of TukwilaCapital Improvement
- Page 360 and 361:
City of TukwilaCapital Improvement
- Page 362 and 363:
2013-2014 Biennial Budget City of T
- Page 364 and 365:
2013-2014 Biennial Budget City of T
- Page 366 and 367:
2013-2014 Biennial Budget City of T
- Page 368 and 369:
2013-2014 Biennial Budget City of T
- Page 370 and 371:
2013-2014 Biennial Budget City of T
- Page 372 and 373:
2013-2014 Biennial Budget City of T
- Page 374 and 375:
2013-2014 Biennial Budget City of T
- Page 376 and 377:
2013-2014 Biennial Budget City of T
- Page 378 and 379:
2013-2014 Biennial Budget City of T
- Page 380 and 381:
2013-2014 Biennial Budget City of T
- Page 382 and 383:
2013-2014 Biennial Budget City of T