2013â2014 BIENNIAL BUDGET - the City of Tukwila

More documents

Recommendations

Info

2013–2014 Biennial Budget City of Tukwila, WashingtonExpenditure & Revenue SummaryCommunity Development – Rental Housing2010 2011 2012 2013 2014 2012-13 2013-14Object Description ACTUAL ACTUAL BUDGET BUDGET BUDGET % change % change10 Salaries & Wages $ - $ 39,890 $ 41,860 $ 39,751 $ 40,921 -5.04% 2.94%20 Personnel Benefits - 13,987 15,641 15,762 16,462 0.78% 4.44%EXPENDITURE TOTAL - 53,877 57,501 55,514 57,383 -3.46% 3.37%REVENUEGeneral Fund - 11,852 (23,499) 10,514 12,383 -144.74% 17.78%Rental Housing License - 33,485 42,750 35,000 35,000 -18.13% 0.00%Rental Housing Inspection - 8,540 38,250 10,000 10,000 -73.86% 0.00%REVENUE TOTAL $ - $ 53,877 $ 57,501 $ 55,514 $ 57,383 -3.46% 3.37%Budget ChangesBudget changes for Rental Housing include COLA increases for salaries and health care cost changes.2012BudgetCommunity Development – Rental HousingRevenueBackedNon DiscretionaryDiscretionaryInitiativesTransfers2013BudgetRevenueBackedNon DiscretionaryDiscretionaryInitiativesTransfers2014Budget10-Salaries $ 41,860 $ (2,109) $ - $ - $ - $ - $ 39,751 $ 1,170 $ - $ - $ - $ - $ 40,92120-Benefits 15,641 $ 121 - - - - 15,762 700 - - - - 16,462Total $ 57,501 $ (1,987) $ - $ - $ - $ - $ 55,514 $ 1,870 $ - $ - $ - $ - $ 57,383Page 157
2013–2014 Biennial Budget City of Tukwila, WashingtonSalaries and BenefitsSalaries are based on actual costs for existing positions and include a cost of living adjustment percontract agreements.Community Development – Rental HousingPosition 2012 2013 2013 Budgeted 2014 2014 BudgetedDescription FTE FTE Salaries Benefits FTE Salaries BenefitsCombination Inspector 0.37 0.37 $ 28,682 $ 10,189 0.37 $ 29,526 $ 10,712Code Enforcement Officer 0.20 - - - - - -Admin Support Technician 0.20 0.20 11,069 5,573 0.20 11,395 5,750Total 0.77 0.57 $ 39,751 $ 15,762 0.57 $ 40,921 $ 16,462Performance MeasuresCommunity Development – Rental Housing2010 2011 2012 2013 2014Actual Actual Estimated Projection ProjectionTotal number of inspectionscompleted N/A N/A N/A 800-1,200 800-1,200Code Enforcement has divided the city into quadrants to facilitate a system of rental housinginspections. Quadrant 1 was completed for 2011. Quadrant 2 is underway for 2012 with approximately100 inspections completed to date. The inspections of all units in Quadrant 2 will be complete byDecember 2012.Page 158
Page 1:
City of Tukwila, Washington2013-201
Page 4 and 5:
2013-2014 Biennial Budget City of T
Page 6 and 7:
Page 8 and 9:
Page 10 and 11:
Page 12 and 13:
Page 14 and 15:
Page 16 and 17:
Page 18 and 19:
Page 20 and 21:
Page 22 and 23:
Page 24 and 25:
Page 26 and 27:
Page 28 and 29:
Page 30 and 31:
Page 32 and 33:
Page 34 and 35:
Page 36 and 37:
Page 38 and 39:
Page 40 and 41:
Page 42 and 43:
Page 44 and 45:
Page 46 and 47:
Page 48 and 49:
Page 50 and 51:
Page 52 and 53:
Page 54 and 55:
Page 56 and 57:
Page 58 and 59:
Page 60 and 61:
Page 62 and 63:
Page 64 and 65:
Page 66 and 67:
Page 68 and 69:
Page 70 and 71:
Page 72 and 73:
Page 74 and 75:
Page 76 and 77:
Page 78 and 79:
Page 80 and 81:
Page 82 and 83:
Page 84 and 85:
Page 86 and 87:
Page 88 and 89:
Page 90 and 91:
Page 92 and 93:
Page 94 and 95:
Page 96 and 97:
Page 98 and 99:
Page 100 and 101:
Page 102 and 103:
Page 104 and 105:
Page 106 and 107:
Page 108 and 109: 2013-2014 Biennial Budget City of T
Page 208 and 209:
Page 210 and 211:
Page 212 and 213:
Page 214 and 215:
Page 216 and 217:
Page 218 and 219:
Page 220 and 221:
Page 222 and 223:
Page 224 and 225:
Page 226 and 227:
Page 228 and 229:
Page 230 and 231:
Page 232 and 233:
Page 234 and 235:
Page 236 and 237:
Page 238 and 239:
Page 240 and 241:
Page 242 and 243:
Page 244 and 245:
Page 246 and 247:
Page 248 and 249:
Page 250 and 251:
Page 252 and 253:
Page 254 and 255:
Page 256 and 257:
Page 258 and 259:
Page 260 and 261:
Page 262 and 263:
Page 264 and 265:
Page 266 and 267:
Page 268 and 269:
Page 270 and 271:
Page 272 and 273:
Page 274 and 275:
Page 276 and 277:
Page 278 and 279:
Page 280 and 281:
Page 282 and 283:
Page 284 and 285:
Page 286 and 287:
Page 288 and 289:
Page 290 and 291:
Page 292 and 293:
Page 294 and 295:
Page 296 and 297:
Page 298 and 299:
Page 300 and 301:
Page 302 and 303:
Page 304 and 305:
Page 306 and 307:
Page 308 and 309:
Page 310 and 311:
Page 312 and 313:
Page 314 and 315:
Page 316 and 317:
Page 318 and 319:
Page 320 and 321:
Page 322 and 323:
Page 324 and 325:
Page 326 and 327:
Page 328 and 329:
Page 330 and 331:
Page 332 and 333:
Page 334 and 335:
Page 336 and 337:
Page 338 and 339:
Page 340 and 341:
Page 342 and 343:
Page 344 and 345:
Page 346 and 347:
Page 348 and 349:
Page 350 and 351:
Page 352 and 353:
Page 354 and 355:
Page 356 and 357:
Page 358 and 359:
City of TukwilaCapital Improvement
Page 360 and 361:
City of TukwilaCapital Improvement
Page 362 and 363:
Page 364 and 365:
Page 366 and 367:
Page 368 and 369:
Page 370 and 371:
Page 372 and 373:
Page 374 and 375:
Page 376 and 377:
Page 378 and 379:
Page 380 and 381:
Page 382 and 383:
show all

2013â2014 BIENNIAL BUDGET - the City of Tukwila

Create successful ePaper yourself

Delete template?

Save as template?

2013â2014 BIENNIAL BUDGET - the City of Tukwila