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, WashingtonDEPARTMENT: N/ADIVISION: N/AFUND: Firemen’s Pension FUND NUMBER: 611RESPONSIBLE MANAGER: Peggy McCarthyPOSITION: DirectorDescriptionThis fund essentially exists to support eleven (11) firefighters who qualify for a City pension systemprior to 1971.Firemen’s Pension Fund2010 2011 2012 2013 2014 2012-13 2013-14Object Description ACTUAL ACTUAL BUDGET BUDGET BUDGET % change % change20 Personnel Benefits $ 58,744 $ 56,576 $ 45,000 $ 60,900 $ 62,727 35.33% 3.00%40 Prof Services 3,000 7,800 21,000 10,000 10,000 -52.38% 0.00%EXPENDITURE TOTAL 61,744 64,376 66,000 70,900 72,727 7.42% 2.58%REVENUEFire Insurance Premium Tax 49,989 54,865 50,000 56,650 56,650 13.30% 0.00%Miscellaneous Revenue 4,405 1,746 3,872 2,000 2,000 -48.35% 0.00%REVENUE TOTAL $ 54,394 $ 56,611 $ 53,872 $ 58,650 $ 58,650 8.87% 0.00%FUND BALANCEChange in Fund Balance * (7,350) (7,765) (12,128) (12,250) (14,077) 1.01% 14.91%Beginning Fund Balance 1,437,172 1,429,822 1,437,872 1,420,000 1,407,750 -1.24% -0.86%Ending Fund Balance 1,429,822 1,422,057 1,425,744 1,407,750 1,393,673 -1.26% -1.00%* Change in fund balance equals revenues over/(under) expendituresBudget ChangesBudget changes for Firemen’s Pension Fund include a decrease in professional services for excessretirement benefits and increased benefit payments.Firemen’s Pension FundRevenueBacked2012 Budget Non DiscretionaryDiscretionaryInitiativesTransfers2013Budget20-Benefits $ 45,000 $ - $ 15,900 $ - $ - $ - $ 60,900 $ 1,827 $ - $ - $ - $ - $ 62,72740-Prof Serv 21,000 - (11,000) - - - 10,000 - - - - - 10,000Total $ 66,000 $ - $ 4,900 $ - $ - $ - $ 70,900 $ 1,827 $ - $ - $ - $ - $ 72,727RevenueBackedNon DiscretionaryDiscretionaryInitiativesTransfers2014BudgetProfessional ServicesFiremen’s Pension FundAccount Number Purpose 2013 2014611.00.522.200.41.00 Professional Services $ 10,000 $ 10,000Total Professional Services $ 10,000 $ 10,000Page 337
2013–2014 Biennial Budget City of Tukwila, WashingtonThis page left intentionally blank.Page 338
- 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
- Page 314 and 315: 2013-2014 Biennial Budget City of T
- Page 316 and 317: 2013-2014 Biennial Budget City of T
- Page 318 and 319: 2013-2014 Biennial Budget City of T
- Page 320 and 321: 2013-2014 Biennial Budget City of T
- Page 322 and 323: 2013-2014 Biennial Budget City of T
- Page 324 and 325: 2013-2014 Biennial Budget City of T
- Page 326 and 327: 2013-2014 Biennial Budget City of T
- Page 328 and 329: 2013-2014 Biennial Budget City of T
- Page 330 and 331: 2013-2014 Biennial Budget City of T
- Page 332 and 333: 2013-2014 Biennial Budget City of T
- Page 334 and 335: 2013-2014 Biennial Budget City of T
- Page 336 and 337: 2013-2014 Biennial Budget City of T
- Page 340 and 341: 2013-2014 Biennial Budget City of T
- Page 342 and 343: 2013-2014 Biennial Budget City of T
- Page 344 and 345: 2013-2014 Biennial Budget City of T
- Page 346 and 347: 2013-2014 Biennial Budget City of T
- Page 348 and 349: 2013-2014 Biennial Budget City of T
- Page 350 and 351: 2013-2014 Biennial Budget City of T
- Page 352 and 353: 2013-2014 Biennial Budget City of T
- Page 354 and 355: 2013-2014 Biennial Budget City of T
- Page 356 and 357: 2013-2014 Biennial Budget City of T
- Page 358 and 359: City of TukwilaCapital Improvement
- Page 360 and 361: City of TukwilaCapital Improvement
- Page 362 and 363: 2013-2014 Biennial Budget City of T
- Page 364 and 365: 2013-2014 Biennial Budget City of T
- Page 366 and 367: 2013-2014 Biennial Budget City of T
- Page 368 and 369: 2013-2014 Biennial Budget City of T
- Page 370 and 371: 2013-2014 Biennial Budget City of T
- Page 372 and 373: 2013-2014 Biennial Budget City of T
- Page 374 and 375: 2013-2014 Biennial Budget City of T
- Page 376 and 377: 2013-2014 Biennial Budget City of T
- Page 378 and 379: 2013-2014 Biennial Budget City of T
- Page 380 and 381: 2013-2014 Biennial Budget City of T
- Page 382 and 383: 2013-2014 Biennial Budget City of T
2013–2014 Biennial Budget <strong>City</strong> <strong>of</strong> <strong>Tukwila</strong>, WashingtonThis page left intentionally blank.Page 338