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, WashingtonGoals & AccomplishmentsDEPARTMENT: Public Works DIVISION: 01/02/98FUND: Bridges and Arterial Streets FUND NUMBER: 104RESPONSIBLE MANAGER: Bob GibersonPOSITION: DirectorDescriptionThis program provides for the preliminary engineering, right-of-way, construction engineering, andconstruction of arterial streets and bridges. The program includes transportation comprehensive plans,streets, bridges, sidewalks, traffic control devices, widening and lane additions. One-quarter percentReal Estate Excise Taxes (REET) are used to fund projects.2011-2012 Accomplishments♦ Completed Annual Bridge Inspections and Repair Program in 2011 and 2012.♦ Completed construction of Southcenter Parkway Extension Project.♦ Completed construction of Tukwila Urban Center Access Project (Klickitat).♦ Completed Annual Overlay and Repair and Annual Signal Programs in 2011 and 2012.♦ Completed design of Tukwila Urban Center - Transit Center and Andover Park West.2013 Program Goals♦ Complete construction of Tukwila Urban Center - Transit Center and Andover Park West.♦ Complete design of Tukwila Urban Center Pedestrian/Bicycle Bridge♦ Complete design of Interurban Ave S.♦ Complete Annual Bridge Inspections and Repair Program.♦ Complete Annual Overlay and Repair and Annual Signal Program.♦ Complete construction of East Marginal Way South Overlay & Repair.2014 Program Goals♦ Complete construction of Interurban Ave S.♦ Complete Annual Bridge Inspections and Repair Program.♦ Complete Annual Overlay and Repair and Annual Signal Program.Page 263
2013–2014 Biennial Budget City of Tukwila, WashingtonExpenditure & Revenue SummaryPublic Works – Bridges & Arterial Streets Fund 1042010 2011 2012 2013 2014 2012-13 2013-14Object Description ACTUAL ACTUAL BUDGET BUDGET BUDGET % change % change10 Salaries & Wages $ 359,710 $ 339,118 $ 210,768 $ 214,104 $ 220,572 1.58% 3.02%20 Personnel Benefits 109,841 96,485 62,436 60,321 63,719 -3.39% 5.63%30 Supplies 40,067 31,523 - - - 0.00% 0.00%40 Prof Services 3,013,129 4,241,554 4,589,000 4,701,000 3,153,000 2.44% -32.93%60 Capital Outlays 6,527,743 19,755,412 11,221,000 10,108,000 21,775,000 -9.92% 115.42%00 Other 696,869 137,450 123,933 8,500,000 - 6758.54% -100.00%EXPENDITURE TOTAL 10,747,359 24,601,543 16,207,137 23,583,425 25,212,291 45.51% 6.91%REVENUETransfers In 1,980,078 2,000,000 2,000,000 4,550,000 1,850,000 127.50% -59.34%G.O. Bonds Proceeds 4,305,703 - 9,230,000 8,500,000 - -7.91% -100.00%PWTF-Interurban - - - 400,000 1,700,000 0.00% 325.00%PWTF-BAR Bridge - - - 280,000 2,220,000 0.00% 692.86%State Grant-SC Parkway - 1,820,374 2,998,000 - - 0.00% 0.00%State Grant-TUC Access - 3,360,078 - - - 0.00% 0.00%State Grant-TIB 3,620,831 222,346 - - - 0.00% 0.00%State Grant-TIB III 1,816,937 180,063 - - - 0.00% 0.00%State Grant-WSDOT Transit Center - - 2,400,000 4,735,000 - 97.29% -100.00%State Grant-Andover Park West - - 355,000 1,320,000 - 271.83% -100.00%State Grant-SC Parkway CERB 3,863,265 1,021,483 - - - 0.00% 0.00%State Grant-SC Parkway capital - 3,063,218 - - - 0.00% 0.00%State Grant-TUC Ped Bridge Enhancements - - 487,000 - - 0.00% 0.00%State Grant - Interurban Ave S - - - - 4,000,000 0.00% 0.00%Fed Grant-Tuk Urban Ctr Access 471,133 4,546,251 - - - 0.00% 0.00%Fed Grant-Boeing Access Bridge - - - 1,120,000 8,880,000 0.00% 692.86%Fed Grant- SC Parkway - 3,662,183 2,308,000 - - 0.00% 0.00%Fed Grant- Tuk Urban Ped/Bicycle - - 430,000 1,121,000 870,000 160.70% -22.39%Fed Grant- Interurban Ave S 21,667 - - - 5,000,000 0.00% 0.00%Fed Grant- East Marginal Way Overlay - - - 1,000,000 - 0.00% -100.00%Fed Grant-TIB 632,911 (77,985) - - - 0.00% 0.00%Fed Grant-TIB III 516,694 (97,656) - - - 0.00% 0.00%Fed Grant-TUC Transit Center - - 428,000 - - 0.00% 0.00%Fed Grant-Transit Oriented Development - 144,871 416,000 - - 0.00% 0.00%ARRRA Bicycle LOS Grant 57,791 7,491 7,000 - - 0.00% 0.00%Plan/Development Fees 363,671 142,269 436,000 242,000 50,000 -44.50% -79.34%MVFT Cities 125,979 147,098 112,581 112,000 112,000 -0.52% 0.00%REET 2 189,026 127,918 100,000 130,000 130,000 30.00% 0.00%Parking tax 143,939 153,454 111,257 151,000 151,000 35.72% 0.00%Other (2,129,631) 54,073 33,820 33,820 30,000 0.00% -11.30%REVENUE TOTAL $ 15,979,993 $ 20,477,529 $ 21,852,658 $ 23,694,820 $ 24,993,000 8.43% 5.48%FUND BALANCEChange in Fund Balance * 5,232,635 (4,124,013) 5,645,521 111,395 (219,291) -98.03% -296.86%Beginning Fund Balance 5,820,775 11,053,410 4,789,469 200,000 311,395 -95.82% 55.70%Ending Fund Balance 11,053,410 6,929,396 10,434,990 311,395 92,104 -97.02% -70.42%* Change in fund balance equals revenues over/(under) expendituresPage 264
- 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 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
2013–2014 Biennial Budget <strong>City</strong> <strong>of</strong> <strong>Tukwila</strong>, WashingtonGoals & AccomplishmentsDEPARTMENT: Public Works DIVISION: 01/02/98FUND: Bridges and Arterial Streets FUND NUMBER: 104RESPONSIBLE MANAGER: Bob GibersonPOSITION: DirectorDescriptionThis program provides for <strong>the</strong> preliminary engineering, right-<strong>of</strong>-way, construction engineering, andconstruction <strong>of</strong> arterial streets and bridges. The program includes transportation comprehensive plans,streets, bridges, sidewalks, traffic control devices, widening and lane additions. One-quarter percentReal Estate Excise Taxes (REET) are used to fund projects.2011-2012 Accomplishments♦ Completed Annual Bridge Inspections and Repair Program in 2011 and 2012.♦ Completed construction <strong>of</strong> Southcenter Parkway Extension Project.♦ Completed construction <strong>of</strong> <strong>Tukwila</strong> Urban Center Access Project (Klickitat).♦ Completed Annual Overlay and Repair and Annual Signal Programs in 2011 and 2012.♦ Completed design <strong>of</strong> <strong>Tukwila</strong> Urban Center - Transit Center and Andover Park West.2013 Program Goals♦ Complete construction <strong>of</strong> <strong>Tukwila</strong> Urban Center - Transit Center and Andover Park West.♦ Complete design <strong>of</strong> <strong>Tukwila</strong> Urban Center Pedestrian/Bicycle Bridge♦ Complete design <strong>of</strong> Interurban Ave S.♦ Complete Annual Bridge Inspections and Repair Program.♦ Complete Annual Overlay and Repair and Annual Signal Program.♦ Complete construction <strong>of</strong> East Marginal Way South Overlay & Repair.2014 Program Goals♦ Complete construction <strong>of</strong> Interurban Ave S.♦ Complete Annual Bridge Inspections and Repair Program.♦ Complete Annual Overlay and Repair and Annual Signal Program.Page 263