2013â2014 BIENNIAL BUDGET - the City of Tukwila

More documents

Recommendations

Info

2013-2014 Biennial Budget City of Tukwila, Washington2013 General Fund Revenues - $59.5 MillionAll Other Revenue$20,780,602Property Taxes $13,814,401Excise Taxes $2,097,274Property TaxesSales and Use TaxesRGRLUtility TaxesInterfund Utility TaxExcise TaxesAll Other RevenueInterfund Utility Tax$1,486,000Utility Taxes $4,288,080RGRL $1,750,000Sales and Use Taxes$15,298,7212014 General Fund Revenues - $56.4 MillionAll Other Revenue$16,496,581Property Taxes $14,321,617Excise Taxes $2,207,274Interfund Utility Tax$1,585,500Utility Taxes $4,357,352RGRL $1,767,500Sales and Use Taxes$15,679,916Property TaxesSales and Use TaxesRGRLUtility TaxesInterfund Utility TaxExcise TaxesAll Other RevenuePage 63
2013-2014 Biennial Budget City of Tukwila, WashingtonGENERAL FUND MAJOR EXPENDITURESThe budget for each department within the General Fund has been developed with the theme offinancial sustainability. All department budgets were reviewed and initiatives were funded if theysupported the goals of the strategic plan, were backed by additional revenue, or were necessary for thecontinuation of existing service levels.As previously noted, the budget funds all existing positions plus five positions in support of crimereduction initiatives, increasing the CERT trainer in Fire from half-time to full-time, and an additionalmaintenance worker in Public Works Street Maintenance. The maintenance worker position has beenfunded through a contract for services to provide additional extra labor for Comp Plan work. Allcontractual obligations have been funded as well as step increases and COLAs.Specific increases have been approved to fund priorities established through the strategic planningprocess as well as necessary capital projects. Strategic plan priorities that have been funded includeinvesting in public safety by additional staffing to enforce the Chronic Nuisance Ordinance and CodeEnforcement, funding for the Neighborhood Resource Center, and equipment for the Police bike patrol.Other initiatives funded include continuing the Strategic Planning process, purchasing a new permitsystem, laptop upgrades to enable communication with the new Valley Communications system, sitelicensing for software programs, and membership to an on-line web based application system. Fundingto replace 800MHz radios, replacement bunker gear, and air packs for emergency personnel as well aspurchase emergency management supplies has also been added. Additionally, departments continue tofind operating efficiencies in an effort to lower costs for supplies and services.Services, which include funding for vehicle replacement, has been increased in 2013 by $1.2 million or13.9% due largely to the added budget for replacement of fire equipment and apparatus. Additionally,two fire engines have been budgeted for purchase in 2013.Detailed information on major changes is provided in each department section of the budget.General Fund Expenditures by Department2010 2011 2012 2013 2014 2012-13 2013-14Department Actual Actual Budget Budget Budget % Chg % ChgCity Council $ 242,851 $ 244,029 $ 269,655 $ 252,433 $ 255,973 -6.39% 1.40%Mayor's Office 2,228,656 2,218,089 2,673,991 2,816,129 2,913,746 5.32% 3.47%Human Resources 464,095 487,920 573,396 644,578 663,816 12.41% 2.98%Finance 2,183,069 1,446,736 1,603,133 2,238,494 2,304,134 39.63% 2.93%City Attorney 578,908 647,990 642,734 661,860 661,860 2.98% 0.00%Parks & Recreation 4,123,074 3,495,780 3,602,794 3,619,307 3,686,633 0.46% 1.86%Community Development 2,635,296 2,560,151 2,858,579 3,286,007 3,063,675 14.95% -6.77%Court 1,208,632 945,174 1,015,849 1,029,336 1,055,747 1.33% 2.57%Police 13,165,552 14,296,485 14,274,710 15,607,411 15,905,234 9.34% 1.91%Fire 11,247,407 9,814,177 10,542,961 10,247,978 10,472,251 -2.80% 2.19%Information Technology 995,814 1,048,763 1,153,947 1,315,761 1,351,457 14.02% 2.71%Public Works 5,572,189 5,715,633 6,370,338 6,422,844 6,589,403 0.82% 2.59%Total Departments 44,645,544 42,920,928 45,582,087 48,142,138 48,923,929 5.62% 1.62%Non-Departmental, Dept 20 252,671 7,062,750 9,910,717 9,789,688 8,565,650 -1.22% -12.50%Total Expenditures $ 44,898,215 $ 49,983,678 $ 55,492,804 $ 57,931,826 $ 57,489,578 4.40% -0.76%Page 64
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: 2013-2014 Biennial Budget City of T
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:
Page 252 and 253:
Page 254 and 255:
Page 256 and 257:
Page 258 and 259:
Page 260 and 261:
Page 262 and 263:
Page 264 and 265:
Page 266 and 267:
Page 268 and 269:
Page 270 and 271:
Page 272 and 273:
Page 274 and 275:
Page 276 and 277:
Page 278 and 279:
Page 280 and 281:
Page 282 and 283:
Page 284 and 285:
Page 286 and 287:
Page 288 and 289:
Page 290 and 291:
Page 292 and 293:
Page 294 and 295:
Page 296 and 297:
Page 298 and 299:
Page 300 and 301:
Page 302 and 303:
Page 304 and 305:
Page 306 and 307:
Page 308 and 309:
Page 310 and 311:
Page 312 and 313:
Page 314 and 315:
Page 316 and 317:
Page 318 and 319:
Page 320 and 321:
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

Create successful ePaper yourself

Delete template?

Save as template?

2013â2014 BIENNIAL BUDGET - the City of Tukwila