2013â2014 BIENNIAL BUDGET - the City of Tukwila
2013â2014 BIENNIAL BUDGET - the City of Tukwila 2013â2014 BIENNIAL BUDGET - the City of Tukwila
2013–2014 Biennial Budget City of Tukwila, WashingtonExpenditure & Revenue SummaryPolice - Patrol2010 2011 2012 2013 2014 2012-13 2013-14Object Description ACTUAL ACTUAL BUDGET BUDGET BUDGET % change % change10 Salaries & Wages $ 3,542,530 $ 3,877,989 $ 3,857,793 $ 3,792,030 $ 3,950,006 -1.70% 4.17%20 Personnel Benefits 1,447,862 1,371,214 1,416,407 1,095,910 1,126,164 -22.63% 2.76%30 Supplies 33,097 112,374 45,180 80,650 62,150 78.51% -22.94%40 Prof Services 457,043 643,545 836,441 770,646 762,970 -7.87% -1.00%50 Intergovt. Services & Taxes 1,320,582 2,074,349 1,085,000 1,161,000 1,161,000 7.00% 0.00%EXPENDITURE TOTAL 6,801,113 8,079,471 7,240,821 6,900,236 7,062,290 -4.70% 2.35%REVENUEGeneral Fund 6,717,455 7,888,853 6,896,655 6,698,360 7,030,450 -2.88% 4.96%DOJ-COPS Hiring Recovery 83,658 190,618 344,166 201,876 31,840 -41.34% -84.23%REVENUE TOTAL $ 6,801,113 $ 8,079,471 $ 7,240,821 $ 6,900,236 $ 7,062,290 -4.70% 2.35%Budget ChangesBudget changes for the Patrol division include step increases and COLA increases for salaries and healthcare cost changes. Supplies budget was increased for replacement of patrol officer cameras andintergovernmental budget was increased due to higher jail costs. There is a net decrease in professionalservices in 2013 due to lower appropriation for equipment rental replacement funding.2012BudgetRevenueBackedPolice - PatrolNon DiscretionaryDiscretionaryInitiativesTransfers2013BudgetRevenueBackedNon DiscretionaryDiscretionaryInitiativesTransfers2014Budget10-Salaries $ 3,857,793 $ (176,295) $ - $ 110,532 $ - $ - $ 3,792,030 $ 136,088 $ - $ 21,888 $ - $ - $ 3,950,00620-Benefits 1,416,407 (370,698) - 50,202 - - 1,095,910 21,234 - 9,020 - - 1,126,16430-Supplies 45,180 - 15,470 20,000 - - 80,650 (18,500) - - - - 62,15040-Prof Serv 836,441 1,000 (66,795) - - - 770,646 - (7,676) - - - 762,97050-Intergov 1,085,000 76,000 - - - - 1,161,000 - - - - - 1,161,000Total $ 7,240,821 $ (469,993) $ (51,325) $ 180,734 $ - $ - $ 6,900,236 $ 138,822 $ (7,676) $ 30,908 $ - $ - $ 7,062,290Salaries and BenefitsSalaries are based on actual costs for existing positions and include a cost of living adjustment percontract agreements. Additional budget has been dedicated to hiring police officers and support staffthat will focus on crime reduction strategies.Police – PatrolPosition 2012 2013 2013 Budgeted 2014 2014 BudgetedDescription FTE FTE Salaries Benefits FTE Salaries BenefitsMaster Police Sergeant 2 - $ - $ - - $ - $ -Police Sergeant 3 4 383,358 130,407 4 398,250 132,670Master Police Officer 10 14 1,222,092 398,715 14 1,257,432 404,656Police Officer 24 21 1,615,626 530,405 21 1,707,062 544,249Service Transport Officer 1 - - - - - -Admin Support Specialist - 1 43,680 21,385 1 59,988 29,588Overtime 527,274 - 527,274 -Retiree Medical - 15,000 - 15,000Total 40 40 $ 3,792,030 $ 1,095,910 40 $ 3,950,006 $ 1,126,164Page 173
2013–2014 Biennial Budget City of Tukwila, WashingtonProfessional ServicesProfessional services and contracts in the Patrol division include equipment replacement and O&Mcosts, communications, equipment, uniform cleaning, and memberships, among others.Police - PatrolAccount Number Purpose 2013 2014000.10.521.220.41.00 (2) K-9 dogs vet bills and professional grooming $ 6,000 $ 6,000000.10.521.220.42.00 Cellular phone usage, pager usage, language line services and COPS grant 32,000 32,000000.10.521.220.43.03 Travel expenses: transportation, meals, lodging for Police Explorers 1,800 1,800000.10.521.220.45.00 Operating leases and rentals - 50,000000.10.521.220.45.94 Equipment replacement 236,189 236,189000.10.521.220.45.95 Equipment O & M 400,323 342,647000.10.521.220.46.03 Medical insurance coverage for Police Explorers 80 80000.10.521.220.48.00 SRT equipment, uniforms, cell phone repairs, vest replacement, etc. 65,404 65,404000.10.521.220.49.00 Memberships and registrations 2,000 2,000000.10.521.220.49.03 BSA Charter, Explorer Academy Reg. And annual recruitment open house 1,850 1,850000.10.523.200.41.00 Monitoring of Prisoners 25,000 25,000Total Professional Services $ 770,646 $ 762,970Performance MeasuresPolice - Patrol2010 2011 2012 2013 2014Actual Actual Estimated Projection ProjectionCalls for service 31,148 30,132 30,640 30,640 30,640Case reports generated 8,286 8,525 8,555 8,555 8,556Response time in minutes (emergency):Priority 1 2.90 2.87 2.88 2.88 2.88Priority 2 7.50 7.05 7.27 7.27 7.27Response time in minutes (non-emergency) 13.20 13.78 13.49 13.49 13.49Adult arrests 2,403 2,480 2,441 2,441 2,442Juvenile arrests 240 243 241 241 242Page 174
- 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 144 and 145: 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 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
2013–2014 Biennial Budget <strong>City</strong> <strong>of</strong> <strong>Tukwila</strong>, WashingtonPr<strong>of</strong>essional ServicesPr<strong>of</strong>essional services and contracts in <strong>the</strong> Patrol division include equipment replacement and O&Mcosts, communications, equipment, uniform cleaning, and memberships, among o<strong>the</strong>rs.Police - PatrolAccount Number Purpose 2013 2014000.10.521.220.41.00 (2) K-9 dogs vet bills and pr<strong>of</strong>essional grooming $ 6,000 $ 6,000000.10.521.220.42.00 Cellular phone usage, pager usage, language line services and COPS grant 32,000 32,000000.10.521.220.43.03 Travel expenses: transportation, meals, lodging for Police Explorers 1,800 1,800000.10.521.220.45.00 Operating leases and rentals - 50,000000.10.521.220.45.94 Equipment replacement 236,189 236,189000.10.521.220.45.95 Equipment O & M 400,323 342,647000.10.521.220.46.03 Medical insurance coverage for Police Explorers 80 80000.10.521.220.48.00 SRT equipment, uniforms, cell phone repairs, vest replacement, etc. 65,404 65,404000.10.521.220.49.00 Memberships and registrations 2,000 2,000000.10.521.220.49.03 BSA Charter, Explorer Academy Reg. And annual recruitment open house 1,850 1,850000.10.523.200.41.00 Monitoring <strong>of</strong> Prisoners 25,000 25,000Total Pr<strong>of</strong>essional Services $ 770,646 $ 762,970Performance MeasuresPolice - Patrol2010 2011 2012 2013 2014Actual Actual Estimated Projection ProjectionCalls for service 31,148 30,132 30,640 30,640 30,640Case reports generated 8,286 8,525 8,555 8,555 8,556Response time in minutes (emergency):Priority 1 2.90 2.87 2.88 2.88 2.88Priority 2 7.50 7.05 7.27 7.27 7.27Response time in minutes (non-emergency) 13.20 13.78 13.49 13.49 13.49Adult arrests 2,403 2,480 2,441 2,441 2,442Juvenile arrests 240 243 241 241 242Page 174
Change language