2013-2014 Biennial Budget <strong>City</strong> <strong>of</strong> <strong>Tukwila</strong>, Washington2013 General Fund Expenditures by Department$48.1 Million-excludes Non Departmental (Dept. 20)$1,315,761$6,422,844$252,433 $2,816,129 $644,578$2,238,494$661,860$3,619,307$3,286,007<strong>City</strong> CouncilMayor's OfficeHuman ResourcesFinanceLegalParks & Rec$1,029,336Community DevelopmentCourt$10,247,978PoliceFireInformation TechnologyPublic Works$15,607,4112014 General Fund Expenditures by Department$48.9 Million-excludes Non Departmental (Dept. 20)$1,351,457$6,589,403$255,973 $2,913,746$663,816$2,304,134$661,860$3,686,633$3,063,675<strong>City</strong> CouncilMayor's OfficeHuman ResourcesFinanceLegalParks & Rec$1,055,747Community DevelopmentCourt$10,472,251PoliceFireInformation TechnologyPublic Works$15,905,234Page 65
2013-2014 Biennial Budget <strong>City</strong> <strong>of</strong> <strong>Tukwila</strong>, WashingtonGeneral Fund Expenditure by Type2010 2010-2011 2011 2011-2012 2012 2012-2013 2013 2013-2014 2014General Fund Expenditures Actual % Change Actual % Change Budget % Change Budget % Change BudgetSALARIESRegular $ 22,233,095 -0.3% $ 22,172,515 6.5% $ 23,614,737 4.1% $ 24,585,049 3.6% $ 25,465,929Extra Labor 473,615 -18.5% 385,914 18.0% 455,520 1.5% 462,412 -7.6% 427,052Overtime 1,300,392 7.2% 1,393,784 -1.2% 1,376,947 3.1% 1,420,086 -2.5% 1,384,086Salary Total 24,007,102 -0.2% 23,952,213 6.2% 25,447,204 4.0% 26,467,547 3.1% 27,277,067BENEFITSFica 1,391,276 -0.9% 1,378,644 2.7% 1,415,429 3.2% 1,460,148 3.4% 1,509,164Le<strong>of</strong>f 640,492 2.1% 653,693 -9.7% 590,397 4.1% 614,477 1.6% 624,017Pers 571,656 17.1% 669,157 52.7% 1,021,688 -5.4% 967,002 16.2% 1,123,596Industrial Insurance 332,893 9.7% 365,156 19.7% 436,940 -1.1% 431,947 9.4% 472,665Medical, Dental, Disability, Life 5,635,910 -20.7% 4,467,771 14.4% 5,112,743 -15.1% 4,338,706 0.5% 4,360,785Unemployment 45,893 -33.8% 30,399 -1.3% 30,000 0.0% 30,000 0.0% 30,000Clothing Allowance 4,546 -6.1% 4,271 146.9% 10,545 -4.5% 10,075 0.0% 10,075Benefit Total 8,622,665 -12.2% 7,569,089 13.9% 8,617,742 -8.9% 7,852,354 3.5% 8,130,302SUPPLIESOffice Supplies 209,778 39.0% 291,603 14.9% 334,956 17.2% 392,573 -12.4% 343,823Central Supplies - 0.0% 54,470 -4.3% 52,152 0.0% - 0.0% -Small Tools and Minor Equip 323,184 -45.1% 177,525 -2.0% 174,016 26.6% 220,361 -2.9% 213,904Recreation Program Supplies 80,609 -36.1% 51,492 44.2% 74,271 3.0% 76,511 0.0% 76,511Fire Supplies 142,724 7.0% 152,763 -5.4% 144,450 8.0% 155,977 0.0% 155,977Street Maintenance Supplies 260,286 -8.8% 237,364 11.2% 264,000 5.4% 278,300 0.0% 278,300O<strong>the</strong>r 227,140 -17.3% 187,889 -20.3% 149,828 53.7% 230,296 -8.1% 211,596Supply Total 1,243,721 -7.3% 1,153,106 3.5% 1,193,673 13.4% 1,354,018 -5.5% 1,280,111SERVICESPr<strong>of</strong>essional Services 3,183,928 -35.1% 2,065,854 17.2% 2,420,844 7.6% 2,604,802 -5.6% 2,459,603Communication 302,284 -10.8% 269,779 29.1% 348,381 5.8% 368,596 0.2% 369,196Travel 44,449 54.5% 68,684 77.4% 121,815 -1.0% 120,565 -7.9% 111,065Advertising 29,812 -31.9% 20,288 144.2% 49,550 13.1% 56,050 0.0% 56,050Operating Rentals and Leases 160,277 7.5% 172,246 12.0% 192,857 12.2% 216,373 21.6% 263,173Equipment Replacment 2,247 23660.6% 533,901 12.1% 598,418 34.0% 801,722 -8.3% 734,922Equipment Operations & Maintenance 1,094,887 8.5% 1,188,137 12.4% 1,335,400 -10.5% 1,194,942 -1.6% 1,175,572Insurance 459,127 -2.2% 449,029 22.6% 550,535 10.0% 605,535 2.0% 617,535Utilities 1,303,233 7.1% 1,395,352 0.8% 1,406,285 3.6% 1,457,374 1.6% 1,480,097Repairs and Maintenance 580,642 -6.9% 540,741 10.4% 596,960 28.5% 766,990 21.3% 930,262Miscellaneous 1,059,530 -8.2% 972,838 -7.0% 904,378 68.0% 1,519,302 1.9% 1,547,502O<strong>the</strong>r 34,996 -47.3% 18,432 17.0% 21,570 -8.0% 19,850 0.0% 19,850Services Total 8,255,412 -6.8% 7,695,281 11.1% 8,546,993 13.9% 9,732,101 0.3% 9,764,827Intergovernmental PaymentsJail 1,266,603 56.6% 1,984,016 -50.9% 975,000 9.8% 1,071,000 0.0% 1,071,000Valley Communications 809,383 0.6% 814,166 7.1% 872,075 9.7% 956,718 6.0% 1,013,722Animal Control 53,979 67.3% 90,333 21.8% 110,000 -18.2% 90,000 0.0% 90,000O<strong>the</strong>r 53,371 332.0% 230,542 720.0% 1,890,400 -96.9% 58,400 0.0% 58,400Intergovernmental Total 2,183,336 42.9% 3,119,057 23.4% 3,847,475 -43.4% 2,176,118 2.6% 2,233,122Capital OutlaysMachinery and Equipment 235,928 -16.4% 197,175 52.1% 300,000 49.7% 449,000 -71.6% 127,500O<strong>the</strong>r 94,576 -83.6% 15,468 -54.7% 7,000 -28.6% 5,000 0.0% 5,000Capital Total 330,504 -35.7% 212,644 44.4% 307,000 47.9% 454,000 -70.8% 132,500Non-Departmental, Dept 20 255,475 2359.1% 6,282,288 19.9% 7,532,717 31.4% 9,895,688 -12.4% 8,671,650Total Expenses & Transfers $ 44,898,215 11.3% $ 49,983,678 11.0% $ 55,492,804 4.4% $ 57,931,826 -0.8% $ 57,489,578Page 66
- Page 1:
City of Tukwila, Washington2013-201
- Page 4 and 5:
2013-2014 Biennial Budget City of T
- Page 6 and 7:
2013-2014 Biennial Budget City of T
- Page 8 and 9:
2013-2014 Biennial Budget City of T
- Page 10 and 11:
2013-2014 Biennial Budget City of T
- Page 12 and 13:
2013-2014 Biennial Budget City of T
- Page 14 and 15:
2013-2014 Biennial Budget City of T
- Page 16 and 17: 2013-2014 Biennial Budget City of T
- Page 18 and 19: 2013-2014 Biennial Budget City of T
- Page 20 and 21: 2013-2014 Biennial Budget City of T
- Page 22 and 23: 2013-2014 Biennial Budget City of T
- Page 24 and 25: 2013-2014 Biennial Budget City of T
- Page 26 and 27: 2013-2014 Biennial Budget City of T
- Page 28 and 29: 2013-2014 Biennial Budget City of T
- Page 30 and 31: 2013-2014 Biennial Budget City of T
- Page 32 and 33: 2013-2014 Biennial Budget City of T
- Page 34 and 35: 2013-2014 Biennial Budget City of T
- Page 36 and 37: 2013-2014 Biennial Budget City of T
- Page 38 and 39: 2013-2014 Biennial Budget City of T
- Page 40 and 41: 2013-2014 Biennial Budget City of T
- Page 42 and 43: 2013-2014 Biennial Budget City of T
- Page 44 and 45: 2013-2014 Biennial Budget City of T
- Page 46 and 47: 2013-2014 Biennial Budget City of T
- Page 48 and 49: 2013-2014 Biennial Budget City of T
- Page 50 and 51: 2013-2014 Biennial Budget City of T
- Page 52 and 53: 2013-2014 Biennial Budget City of T
- Page 54 and 55: 2013-2014 Biennial Budget City of T
- Page 56 and 57: 2013-2014 Biennial Budget City of T
- Page 58 and 59: 2013-2014 Biennial Budget City of T
- Page 60 and 61: 2013-2014 Biennial Budget City of T
- Page 62 and 63: 2013-2014 Biennial Budget City of T
- Page 64 and 65: 2013-2014 Biennial Budget City of T
- Page 68 and 69: 2013-2014 Biennial Budget City of T
- Page 70 and 71: 2013-2014 Biennial Budget City of T
- Page 72 and 73: 2013-2014 Biennial Budget City of T
- Page 74 and 75: 2013-2014 Biennial Budget City of T
- Page 76 and 77: 2013-2014 Biennial Budget City of T
- Page 78 and 79: 2013-2014 Biennial Budget City of T
- Page 80 and 81: 2013-2014 Biennial Budget City of T
- Page 82 and 83: 2013-2014 Biennial Budget City of T
- Page 84 and 85: 2013-2014 Biennial Budget City of T
- Page 86 and 87: 2013-2014 Biennial Budget City of T
- Page 88 and 89: 2013-2014 Biennial Budget City of T
- Page 90 and 91: 2013-2014 Biennial Budget City of T
- Page 92 and 93: 2013-2014 Biennial Budget City of T
- Page 94 and 95: 2013-2014 Biennial Budget City of T
- Page 96 and 97: 2013-2014 Biennial Budget City of T
- Page 98 and 99: 2013-2014 Biennial Budget City of T
- Page 100 and 101: 2013-2014 Biennial Budget City of T
- Page 102 and 103: 2013-2014 Biennial Budget City of T
- Page 104 and 105: 2013-2014 Biennial Budget City of T
- Page 106 and 107: 2013-2014 Biennial Budget City of T
- Page 108 and 109: 2013-2014 Biennial Budget City of T
- Page 110 and 111: 2013-2014 Biennial Budget City of T
- Page 112 and 113: 2013-2014 Biennial Budget City of T
- Page 114 and 115: 2013-2014 Biennial Budget City of T
- Page 116 and 117:
2013-2014 Biennial Budget City of T
- Page 118 and 119:
2013-2014 Biennial Budget City of T
- Page 120 and 121:
2013-2014 Biennial Budget City of T
- Page 122 and 123:
2013-2014 Biennial Budget City of T
- Page 124 and 125:
2013-2014 Biennial Budget City of T
- Page 126 and 127:
2013-2014 Biennial Budget City of T
- Page 128 and 129:
2013-2014 Biennial Budget City of T
- Page 130 and 131:
2013-2014 Biennial Budget City of T
- Page 132 and 133:
2013-2014 Biennial Budget City of T
- Page 134 and 135:
2013-2014 Biennial Budget City of T
- Page 136 and 137:
2013-2014 Biennial Budget City of T
- Page 138 and 139:
2013-2014 Biennial Budget City of T
- Page 140 and 141:
2013-2014 Biennial Budget City of T
- Page 142 and 143:
2013-2014 Biennial Budget City of T
- Page 144 and 145:
2013-2014 Biennial Budget City of T
- Page 146 and 147:
2013-2014 Biennial Budget City of T
- Page 148 and 149:
2013-2014 Biennial Budget City of T
- Page 150 and 151:
2013-2014 Biennial Budget City of T
- Page 152 and 153:
2013-2014 Biennial Budget City of T
- Page 154 and 155:
2013-2014 Biennial Budget City of T
- Page 156 and 157:
2013-2014 Biennial Budget City of T
- Page 158 and 159:
2013-2014 Biennial Budget City of T
- Page 160 and 161:
2013-2014 Biennial Budget City of T
- Page 162 and 163:
2013-2014 Biennial Budget City of T
- Page 164 and 165:
2013-2014 Biennial Budget City of T
- Page 166 and 167:
2013-2014 Biennial Budget City of T
- Page 168 and 169:
2013-2014 Biennial Budget City of T
- Page 170 and 171:
2013-2014 Biennial Budget City of T
- Page 172 and 173:
2013-2014 Biennial Budget City of T
- Page 174 and 175:
2013-2014 Biennial Budget City of T
- Page 176 and 177:
2013-2014 Biennial Budget City of T
- Page 178 and 179:
2013-2014 Biennial Budget City of T
- Page 180 and 181:
2013-2014 Biennial Budget City of T
- Page 182 and 183:
2013-2014 Biennial Budget City of T
- Page 184 and 185:
2013-2014 Biennial Budget City of T
- Page 186 and 187:
2013-2014 Biennial Budget City of T
- Page 188 and 189:
2013-2014 Biennial Budget City of T
- Page 190 and 191:
2013-2014 Biennial Budget City of T
- Page 192 and 193:
2013-2014 Biennial Budget City of T
- Page 194 and 195:
2013-2014 Biennial Budget City of T
- Page 196 and 197:
2013-2014 Biennial Budget City of T
- Page 198 and 199:
2013-2014 Biennial Budget City of T
- Page 200 and 201:
2013-2014 Biennial Budget City of T
- Page 202 and 203:
2013-2014 Biennial Budget City of T
- Page 204 and 205:
2013-2014 Biennial Budget City of T
- Page 206 and 207:
2013-2014 Biennial Budget City of T
- Page 208 and 209:
2013-2014 Biennial Budget City of T
- Page 210 and 211:
2013-2014 Biennial Budget City of T
- Page 212 and 213:
2013-2014 Biennial Budget City of T
- 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 264 and 265:
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
- 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 338 and 339:
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