2013â2014 BIENNIAL BUDGET - the City of Tukwila

More documents

Recommendations

Info

2013–2014 Biennial Budget City of Tukwila, WashingtonExpenditure & Revenue SummaryPublic Works – Water Fund 4012010 2011 2012 2013 2014 2012-13 2013-14Object Description ACTUAL ACTUAL BUDGET BUDGET BUDGET % change % change10 Salaries & Wages $ 475,855 $ 516,783 $ 513,650 $ 527,594 $ 543,570 2.71% 3.03%20 Personnel Benefits 196,699 183,214 204,406 211,980 221,595 3.71% 4.54%30 Supplies 1,979,773 2,095,559 2,170,339 2,299,435 2,424,014 5.95% 5.42%40 Prof Services 173,144 156,032 135,290 212,309 214,762 56.93% 1.16%50 Intergovt. Services & Taxes 702,765 689,684 701,000 718,000 749,000 2.43% 4.32%60 Capital Outlays 10,869 - 25,000 25,000 25,000 0.00% 0.00%00 Other 3,100,106 487,107 517,377 511,447 523,876 -1.15% 2.43%EXPENDITURE TOTAL 6,639,211 4,128,380 4,267,062 4,505,765 4,701,817 5.59% 4.35%REVENUEWater Fund 401-Water Fees 4,403,008 4,746,724 5,029,000 5,212,000 5,517,000 3.64% 5.85%REVENUE TOTAL $ 4,403,008 $ 4,746,724 $ 5,029,000 $ 5,212,000 $ 5,517,000 3.64% 5.85%Budget ChangesBudget changes for the Water Fund operations and maintenance include step increases and COLAincreases for salaries and health care cost changes. There are also increases for the cost in purchasedwater, miscellaneous services such as software support, credit card fees, and funding for equipmentreplacement and maintenance of vehicles. Other changes include a capital budget of $25,000 forcompound meters and AMR updates and reduction of indirect cost allocation.Public Works – Water Fund 401RevenueBacked2012 Budget Non DiscretionaryDiscretionaryInitiativesTransfers2013Budget10-Salaries $ 513,650 $ 13,944 $ - $ - $ - $ - $ 527,594 $ 15,976 $ - $ - $ - $ - $ 543,57020-Benefits 204,406 8,574 (1,000) - - - 211,980 9,615 - - - - 221,59530-Supplies 2,170,339 127,596 1,500 - - - 2,299,435 124,579 - - - - 2,424,01440-Prof Serv 135,290 - 77,019 - - - 212,309 - 2,453 - - - 214,76250-Intergov 701,000 32,000 (15,000) - - - 718,000 37,000 (6,000) - - - 749,00060-Capital 25,000 - - - - - 25,000 - - - - - 25,000Other 517,377 (5,930) - - - - 511,447 12,429 - - - - 523,876Total $ 4,267,062 $ 176,184 $ 62,519 $ - $ - $ - $ 4,505,765 $ 199,599 $ (3,547) $ - $ - $ - $ 4,701,817RevenueBackedNon DiscretionaryDiscretionaryInitiativesTransfers2014BudgetPage 299
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.Public Works – Water Fund 401Postion 2012 2013 2013 Budgeted 2014 2014 BudgetedDescription FTE FTE Salaries Benefits FTE Salaries BenefitsMaint & Ops Superintendent 1 1 $ 94,992 $ 36,167 1 $ 97,968 $ 37,881Maint & Ops Foreman 1 1 77,232 33,272 1 79,512 34,683Maint & Ops Specialist 4 4 271,104 114,486 4 279,688 119,640Water Quality Specialist 1 1 72,528 26,725 1 74,664 28,062Extra Labor 6,000 - 6,000 -Overtime 5,738 - 5,738 -Clothing Allowance 1,330 1,330Department Total 7 7 $ 527,594 $ 211,980 7 $ 543,570 $ 221,595Professional ServicesProfessional services and contracts in the Water department include repairs and maintenance for waterinfrastructure, and water analysis.Public Works – Water Fund 401Account Number Purpose 2013 2014401.01.534.800.41.00 Engineering services, water analysis, and computer programming $ 8,000 $ 8,000401.01.534.800.41.01 Utility one call services for utility line locates 300 300401.01.534.800.41.02 CDL licenses, hearing tests 1,000 1,000401.01.534.800.42.00 Phone bills and Nextels 2,500 2,500401.01.534.800.43.00 Mileage, meals (for overtime), parking 1,500 1,500401.01.534.800.45.00 Rental of tapping machines, test pumps and other emergency equipment 1,500 1,500401.01.534.800.45.94 Equipment Replacement 63,255 65,508401.01.534.800.45.95 Equipment O & M and equipment rental fuel costs 52,054 52,054401.01.534.800.46.00 Insurance allocations WCIA 21,000 21,000401.01.534.800.47.00 Gas, electricity, water, and sewer for water facilities 18,000 18,000401.01.534.800.47.01 Disposal of spoils and asphalt from excavations 5,000 5,000401.01.534.800.48.00 Repairs to reservoir, PRV, water facilities and components by outside vendors 3,000 3,000401.01.534.800.49.00 Registrations, training, memberships, computer upgrades, sm equip. repair 12,000 12,000401.01.534.800.49.01 Operating permit from Dept of Health 3,200 3,400401.01.534.800.49.08 PPI credit card fees 20,000 20,000Total Professional Services $ 212,309 $ 214,762Capital AssetsPublic Works – Water Fund 401Account Number Purpose 2013 2014401.01.594.340.64.00 Compound Meter and AMR Updates $ 25,000 $ 25,000Total Capital Assets $ 25,000 $ 25,000Page 300
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:
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: 2013-2014 Biennial Budget City of T
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