2013â2014 BIENNIAL BUDGET - the City of Tukwila

More documents

Recommendations

Info

2013–2014 Biennial Budget City of Tukwila, WashingtonExpenditure & Revenue Summary – Department WideMayor’s Office2010 2011 2012 2013 2014 2012-13 2013-14Object Description ACTUAL ACTUAL BUDGET BUDGET BUDGET % change % change10 Salaries & Wages $ 957,856 $ 922,461 $ 1,017,589 $ 1,142,789 $ 1,189,223 12.30% 4.06%20 Personnel Benefits 338,626 271,301 338,884 352,617 372,300 4.05% 5.58%30 Supplies 17,500 15,082 38,791 47,959 47,959 23.63% 0.00%40 Prof Services 894,546 986,036 1,231,227 1,245,264 1,276,764 1.14% 2.53%50 Intergovt. Services & Taxes 20,129 23,209 26,500 27,500 27,500 3.77% 0.00%60 Capital Outlays - - 21,000 - - -100.00% 0.00%EXPENDITURE TOTAL 2,228,656 2,218,089 2,673,991 2,816,129 2,913,746 5.32% 3.47%REVENUEGeneral Fund 2,228,656 2,218,089 2,673,991 2,816,129 2,913,746 5.32% 3.47%REVENUE TOTAL $ 2,228,656 $ 2,218,089 $ 2,673,991 $ 2,816,129 $ 2,913,746 5.32% 3.47%Budget Changes – Department Wide2012BudgetRevenueBackedMayor’s OfficeNon DiscretionaryDiscretionaryInitiativesTransfersRevenueBacked10-Salaries $ 1,017,589 $ 34,968 $ (5,000) $ 95,232 $ - $ - 1,142,789 $ $ - $ - $ - $ - $ 1,189,22320-Benefits 338,884 (14,920) - 28,653 - - 352,617 19,683 - - - - 372,30030-Supplies 38,791 - 10,293 - - (1,125) 47,959 - - - - - 47,95940-Prof. Serv. 1,231,227 (90,000) (5,663) 130,000 - (20,300) 1,245,264 - - 31,500 - - 1,276,76450-Intergov 26,500 - 1,000 - - - 27,500 - - - - - 27,50060-Capital 21,000 (21,000) - - - - - - - - - - -Total $ 2,673,991 $ (90,952) $ 630 $ 253,885 $ - $ (21,425) $ 2,816,129 $ 66,117 $ - $ 31,500 $ - $ - $ 2,913,7462013 NonBudget Discretionary$ 46,434DiscretionaryInitiativesTransfers2014BudgetNon-discretionary budget changes include salary COLA and step increases, healthcare cost changes andincrease in other employee benefits, additional public defender costs due to new state legislation limitingpublic defender case loads and removal of 2012 budget for completed capital expenditures. The 2013-2014 Initiative provides $100,000 budget for community outreach as a follow through to the StrategicPlanning efforts. The strategic plan process is key to future success in aligning priorities. The 2014initiative provides budget for digitalization of records.Civil Service responsibilities have been transferred to Human Resources department and the Sister Cityresponsibilities have been transferred to Recreation.Page 75
2013–2014 Biennial Budget City of Tukwila, WashingtonSalaries & Benefits – Department WideMayor’s OfficePosition 2012 2013 2013 Budgeted 2014 2014 BudgetedDescription FTE FTE Salaries Benefits FTE Salaries BenefitsMayor 1 1 $ 99,720 $ 29,618 1 $ 102,720 $ 31,258City Administrator 1 1 156,233 41,714 1 165,744 44,461Economic Development Admin 1 1 134,928 27,388 1 138,996 29,338Executive Secretary 1 1 64,696 31,497 1 69,094 32,931Project Analyst 1 80,112 29,457 1 85,764 31,342Government Relations Mgr 1 95,232 28,653 1 98,268 30,244Program Manager 1 1 101,832 24,202 1 104,832 25,822Admin Support Coordinator 1 1 63,766 26,769 1 65,664 27,803City Clerk 1 1 96,055 32,087 1 99,528 33,762Deputy City Clerk 1 1 74,232 18,614 1 76,416 19,831Admin Support Technician 2 1 55,344 25,398 1 56,976 26,299Admin Support Coordinator 2 1.75 109,566 37,220 1.75 114,148 39,209Civil Service Examiner 1 - - - - - -Extra Labor 10,500 - 10,500 -Overtime 573 - 573 -Department Total 13 12.75 $ 1,142,789 $ 352,617 12.75 $ 1,189,223 $ 372,300Page 76
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: 2013-2014 Biennial Budget City of T
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

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

Delete template?

Save as template?

2013â2014 BIENNIAL BUDGET - the City of Tukwila