2013â2014 BIENNIAL BUDGET - the City of Tukwila

More documents

Recommendations

Info

2013–2014 Biennial Budget City of Tukwila, WashingtonDEPARTMENT: PoliceDIVISION: N/AFUND: Drug Seizure Fund FUND NUMBER: 109RESPONSIBLE MANAGER: Mike VillaPOSITION: Chief of PoliceDescriptionThe Drug Seizure Fund was established to account for the yearly accumulation of drug seizure revenuesand related expenditures.Expenditure & Revenue SummaryPolice – Drug Seizure Fund 1092010 2011 2012 2013 2014 2012-13 2013-14Object Description ACTUAL ACTUAL BUDGET BUDGET BUDGET % change % change30 Supplies $ 5,806 $ 3,111 $ 3,000 $ 3,000 $ 3,000 0.00% 0.00%40 Prof Services 2,108 603 22,000 22,000 22,000 0.00% 0.00%50 Intergovt. Services & Taxes - - - 30,000 30,000 0.00% 0.00%60 Capital Outlays 59,570 236,024 53,000 - - -100.00% 0.00%EXPENDITURE TOTAL 67,484 239,738 78,000 55,000 55,000 -29.49% 0.00%REVENUETransfers In-General Fund - 75,000 75,000 75,000 75,000 0.00% 0.00%Confiscated/Forfeited Property 160,027 78,120 20,000 20,000 20,000 0.00% 0.00%Miscellaneous Revenue 2,373 305 1,000 1,000 1,000 0.00% 0.00%REVENUE TOTAL $ 162,400 $ 153,425 $ 96,000 $ 96,000 $ 96,000 0.00% 0.00%FUND BALANCEChange in Fund Balance * 94,916 (86,313) 18,000 41,000 41,000 127.78% 0.00%Beginning Fund Balance 221,108 316,024 112,000 280,000 321,000 150.00% 14.64%Ending Fund Balance 316,024 229,711 130,000 321,000 362,000 146.92% 12.77%* Change in fund balance equals revenues over/(under) expendituresBudget ChangesThe only budget change for the Drug Seizure Fund is increased budget for intergovernmental service tohelp fund a gang outreach worker via a joint funding program between the Valley Cities MayorsCoalition.Police – Drug Seizure Fund 1092012BudgetRevenueBackedNon DiscretionaryDiscretionaryInitiativesTransfers2013BudgetRevenueBacked30-Supplies 3,000 - - - - - 3,000 - - - - - 3,00040-Prof Serv 22,000 - - - - - 22,000 - - - - - 22,00050-Intergov - - - 30,000 - - 30,000 - - - - - 30,00060-Capital 53,000 (53,000) - - - - - - - - - - -Total $ 78,000 $ (53,000) $ - $ 30,000 $ - $ - $ 55,000 $ - $ - $ - $ - $ - $ 55,000Non DiscretionaryDiscretionaryInitiativesTransfers2014BudgetPage 271
2013–2014 Biennial Budget City of Tukwila, WashingtonProfessional ServicesPolice – Drug Seizure Fund 109Account Number Purpose 2013 2014109.00.521.250.41.00 Professional Services $ 10,000 $ 10,000109.00.521.250.45.00 Operating Rentals & Leases 10,000 10,000109.00.521.250.49.00 Miscellaneous 2,000 2,000Total Professional Services $ 22,000 $ 22,000Page 272
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:
Page 110 and 111:
Page 112 and 113:
Page 114 and 115:
Page 116 and 117:
Page 118 and 119:
Page 120 and 121:
Page 122 and 123:
Page 124 and 125:
Page 126 and 127:
Page 128 and 129:
Page 130 and 131:
Page 132 and 133:
Page 134 and 135:
Page 136 and 137:
Page 138 and 139:
Page 140 and 141:
Page 142 and 143:
Page 144 and 145:
Page 146 and 147:
Page 148 and 149:
Page 150 and 151:
Page 152 and 153:
Page 154 and 155:
Page 156 and 157:
Page 158 and 159:
Page 160 and 161:
Page 162 and 163:
Page 164 and 165:
Page 166 and 167:
Page 168 and 169:
Page 170 and 171:
Page 172 and 173:
Page 174 and 175:
Page 176 and 177:
Page 178 and 179:
Page 180 and 181:
Page 182 and 183:
Page 184 and 185:
Page 186 and 187:
Page 188 and 189:
Page 190 and 191:
Page 192 and 193:
Page 194 and 195:
Page 196 and 197:
Page 198 and 199:
Page 200 and 201:
Page 202 and 203:
Page 204 and 205:
Page 206 and 207:
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: 2013-2014 Biennial Budget City of T
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

You also want an ePaper? Increase the reach of your titles

Delete template?

Save as template?

2013â2014 BIENNIAL BUDGET - the City of Tukwila