Professional Documents
Culture Documents
Table of Contents
Divisions
Business & Developer Services Community & Neighborhood Services Finance Fire Human Resources Legal Library Parks Police Stand Alone Departments Utilities 1 99 161 217 281 313 333 341 365 401 509
Executive Summary:
The Arterial Street Fund: 6-yr Street Program handles all the accounting transactions for the Six Year Street Program
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 16,741,793 263,089 1,783,065 0 32,026 1,302,823 0 20,122,797 2010 Actual 0 11,845,889 261,269 1,452,136 0 51,633 545,054 0 14,155,980 2011 Actual 0 10,692,636 259,249 2,246,939 0 132,629 886,583 0 14,218,035 2012 Budget 2,000 16,924,406 311,520 3,701,221 0 988,273 1,300,000 0 23,227,420 2013 Proposed 0 14,814,411 311,520 1,699,511 0 907,776 1,300,000 0 19,033,218
Expenditure Explanation:
Revenues:
2009 Actual All Other 1,697,451 2010 Actual 438,351 2011 Actual 393,417 2012 Budget 1,848,464 2013 Proposed 833,148
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
Revenue Explanation:
Executive Summary:
Strategic management of all city owned assets, leases, capitol programs, storm water projects, real estate sales and acquisition and facility maintenance systems, including City Hall janitorial.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 20.50 2010 Actual 20.50 2011 Actual 17.50 2012 Budget 18.50 2013 Proposed 18.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 5,203 0 124,770 0 532,586 25,155 1,592,614 2,280,329 2010 Actual 36,798 196,729 38,999 232,692 0 501,738 25,155 1,300,936 2,333,047 2011 Actual 135,256 0 148,951 153,293 0 418,594 25,155 1,553,174 2,434,423 2012 Budget 0 0 521,803 88,308 0 415,706 25,155 1,687,613 2,738,585 2013 Proposed 0 500,000 521,803 97,474 0 963,508 25,155 1,695,817 3,803,757
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 6,782 0 0 2010 Actual 146,311 0 0 2011 Actual 293,828 0 0 2012 Budget 297,148 0 0 2013 Proposed 596,023 0 0
0 0 0 1,336,799 0 1,932,822
Revenue Explanation:
10
Executive Summary:
Department primarily administers the City's capital wastewater, water and street programs. In 2011 Capital Programs was asked to develop /coordinate gathering capital projects for all City departments. In 2012 we began working on the stormwater solution for south Spokane. As department moves under Asset Management, it will evolve in 2013.
11
accomplished by the citys GIS, Maps & Records group in three ways: (1) by providing an innovative and vibrant internal training program so as to imbue users with the requisite skills to create their own maps and data sets, (2) by providing custom and more involved mapping and data extraction services for not only internal users, but for other agencies and the public, and (3) by partnering with MIS for content and management of the citys internal (intranet) and external (internet) map web sites.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 10.00 2010 Actual 10.00 2011 Actual 9.00 2012 Budget 10.00 2013 Proposed 8.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 47,644 0 5,112 0 831,263 884,019 2010 Actual 0 0 0 142,475 0 19,708 0 695,642 857,825 2011 Actual 0 0 0 56,676 0 299 0 807,131 864,106 2012 Budget 0 0 0 0 0 258 0 980,273 980,531 2013 Proposed 0 0 0 0 0 7,716 0 834,128 841,844
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 55,979 643,748 0 699,727 2010 Actual 0 0 0 0 0 0 556,961 0 556,961 2011 Actual 0 0 0 0 0 0 487,961 0 487,961 2012 Budget 0 0 0 0 0 0 931,811 0 931,811 2013 Proposed 0 0 0 0 0 0 795,384 0 795,384
Revenue Explanation:
12
Executive Summary:
Included the oversight of all city physical building assets with the future in mind to reinvest, repair, repurpose or recommend sale of those assets. Capital investments will be scheduled and managed here as well as the janitorial in City Hall.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 6.50 2010 Actual 6.50 2011 Actual 5.50 2012 Budget 5.50 2013 Proposed 6.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 5,203 0 53,829 0 515,950 25,155 396,487 996,623 2010 Actual 0 1,631 0 55,642 0 478,451 25,155 359,197 920,075 2011 Actual 0 0 0 45,979 0 418,200 25,155 395,063 884,397 2012 Budget 0 0 0 52,278 0 411,927 25,155 409,124 898,484 2013 Proposed 0 0 0 58,489 0 411,927 25,155 452,522 948,093
Expenditure Explanation:
Revenues:
2009 Actual All Other 6,782 2010 Actual 5,322 2011 Actual 7,183 2012 Budget 0 2013 Proposed 0
13
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 0 0 6,782
0 0 0 0 0 0 0 5,322
0 0 0 0 0 0 0 7,183
0 0 0 0 0 0 0 0
0 0 0 0 0 56,778 0 56,778
Revenue Explanation:
14
Executive Summary:
All facets of city real estate, including surplusing, acquiring, trading, management of leases and rental properties. Using expert partners, we will move underperforming or unused items back to the tax rolls and insure consistent and beneficial leases for the city.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 4.00 2010 Actual 4.00 2011 Actual 3.00 2012 Budget 3.00 2013 Proposed 4.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 23,297 0 11,524 0 364,865 399,686 2010 Actual 36,798 195,098 38,999 34,574 0 3,580 0 246,097 555,146 2011 Actual 135,256 0 148,951 50,639 0 94 0 350,980 685,921 2012 Budget 0 0 521,803 36,030 0 3,521 0 298,216 859,570 2013 Proposed 0 500,000 521,803 38,985 0 543,865 0 409,167 2,013,820
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 0 0 0 2010 Actual 140,989 0 0 2011 Actual 286,645 0 0 2012 Budget 297,148 0 0 2013 Proposed 596,023 0 0
15
60 0 0 224,946 0 225,006
0 0 0 484,637 0 1,080,660
Revenue Explanation:
16
17
18
Executive Summary:
This is the division leader and three division wide positions, and includes the $60,000 that will be paid to NCS Division for services.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.75 2010 Actual 0.50 2011 Actual 1.00 2012 Budget 1.00 2013 Proposed 4.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 74,805 0 34,303 0 89,165 198,274 2010 Actual 0 0 0 16,568 0 1,554 0 11,965 30,087 2011 Actual 0 0 0 24,752 0 191,626 0 102,608 318,986 2012 Budget 0 0 0 21,728 0 187,903 0 163,782 373,413 2013 Proposed 0 0 0 28,897 0 214,174 0 372,538 615,609
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 18,761 0 160,936 2010 Actual 1,239 0 28,849 2011 Actual 0 0 318,986 2012 Budget 0 0 343,413 2013 Proposed 0 0 340,884
19
0 0 0 0 0 30,087
0 0 0 0 0 318,986
0 0 0 30,000 0 373,413
0 0 0 274,725 0 615,609
Revenue Explanation:
20
21
22
Executive Summary:
We provide efficient and effective design, construction management and plan review services to provide economic opportunity and to enhance the quality of life. Engineering services is the primary design and construction management steward for the basic street, sewer, water, sanitary and storm sewer systems that support Spokane.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 81.00 2010 Actual 79.00 2011 Actual 81.00 2012 Budget 78.00 2013 Proposed 66.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 23,725 0 1,273,717 0 406,223 686 6,778,572 8,482,923 2010 Actual 0 7,234 0 1,265,655 0 202,139 686 6,893,443 8,369,156 2011 Actual 0 22,846 0 1,193,185 0 212,741 686 7,159,411 8,588,869 2012 Budget 42,000 79,000 0 1,406,902 0 278,561 686 7,567,160 9,374,309 2013 Proposed 0 45,000 0 1,433,353 0 192,182 686 6,613,283 8,284,504
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits 6,304 0 2010 Actual 3,342 0 2011 Actual 342 0 2012 Budget 400 0 2013 Proposed 400 0
23
General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
Revenue Explanation:
24
Executive Summary:
Primary focus on Public Works and Utilities Division needs, provide high quality and cost effective CONSTRUCTION MANAGEMENT SERVICES focused on capital infrastructure (Sewer/Water/Streets/Stormwater/Bridges/Signals/Ped/Bikeways). Services include on-site inspection of both public and private infrastructure for consistency and compliance with internal/external standards. Emphasis is placed on strong coordination with all affected parties.
Legal/Contractual Mandate:
25
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 31.00 2010 Actual 30.00 2011 Actual 30.00 2012 Budget 30.00 2013 Proposed 30.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 92,624 0 682 0 2,690,807 2,784,113 2010 Actual 0 0 0 82,264 0 702 0 2,701,135 2,784,101 2011 Actual 0 0 0 61,702 0 714 0 2,843,753 2,906,169 2012 Budget 0 0 0 39,894 0 744 0 2,963,802 3,004,440 2013 Proposed 0 0 0 0 0 720 0 3,027,626 3,028,346
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 224 0 906,288 0 0 0 1,877,601 0 2,784,113 2010 Actual 313 0 866,283 0 0 0 1,917,505 0 2,784,101 2011 Actual 360 0 841,199 0 0 0 2,064,610 0 2,906,169 2012 Budget 400 0 656,902 0 0 0 2,347,138 0 3,004,440 2013 Proposed 400 0 423,968 0 0 0 2,603,978 0 3,028,346
Revenue Explanation:
26
Executive Summary:
With primary focus on Customer Service and Private Development requests, provide high quality and cost effective project review for all capital/private municipal infrastructure and platting for compliance with internal/external engineering standards. Services include: issuance of all applicable permits, certifications, plan acceptance, and coordination and response to all customer service inquiries.
Legal/Contractual Mandate:
None
27
FTEs
2009 Actual Total FTEs 20.00 2010 Actual 19.00 2011 Actual 19.00 2012 Budget 19.00 2013 Proposed 5.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 19,070 0 34,156 0 1,559,023 1,612,249 2010 Actual 0 0 0 16,937 0 39,905 0 1,599,239 1,656,081 2011 Actual 0 0 0 12,703 0 41,082 0 1,612,034 1,665,818 2012 Budget 0 0 0 8,212 0 34,932 0 1,810,723 1,853,867 2013 Proposed 0 0 0 0 0 144 0 561,961 562,105
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 6,106 0 429,608 0 237,874 0 938,661 0 1,612,249 2010 Actual 3,029 0 664,364 0 224,297 0 764,392 0 1,656,081 2011 Actual (18) 0 615,521 0 259,617 0 790,697 0 1,665,818 2012 Budget 0 0 506,117 0 198,580 0 1,149,170 0 1,853,867 2013 Proposed 0 0 78,695 0 0 0 483,410 0 562,105
Revenue Explanation:
28
Executive Summary:
Engineering Administration includes the Department Director and administrative support staff. The Administration function sets direction for the department by developing and implementing policies, guidelines and budgets. Administration also provides administrative support for Engineering Services. This group is vital to providing support services that allows Engineering to function efficiently and effectively.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 7.00 2010 Actual 7.00 2011 Actual 9.00 2012 Budget 6.00 2013 Proposed 5.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 23,725 0 1,142,807 0 370,885 686 581,558 2010 Actual 0 7,234 0 1,149,075 0 161,002 686 598,582 2011 Actual 0 22,846 0 1,099,577 0 170,443 68 659,259 2012 Budget 420 79,000 0 1,344,085 0 242,333 686 536,475 2013 Proposed 0 45,000 0 1,433,353 0 189,544 686 457,078
29
TOTAL
2,119,661
1,916,579
1,952,193
2,202,999
2,125,661
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL (25) 0 (866,260) 0 4,700 0 2,981,246 0 2,119,661 2010 Actual 0 0 (658,245) 0 6,000 0 2,568,824 0 1,916,579 2011 Actual 0 0 (1,997,478) 0 8,201 0 3,941,471 0 1,952,193 2012 Budget 0 0 (154,501) 0 1,300 0 2,356,200 0 2,202,999 2013 Proposed 0 0 297,591 0 6,300 0 1,821,770 0 2,125,661
Revenue Explanation:
30
Executive Summary:
With Primary focus on Utilities Division needs, provide high quality and cost effective ENGINEERING DESIGN SERVICES focused on capital infrastructure (Sewer/Water/Streets/Stormwater/Bridges/Signals/Ped/Bikeways). Services include the design and construction management of all Capital projects for consistency and compliance with internal/external standards. Emphasis is placed on strong coordination with all affected parties.
Legal/Contractual Mandate:
None
31
FTEs
2009 Actual Total FTEs 18.00 2010 Actual 18.00 2011 Actual 18.00 2012 Budget 18.00 2013 Proposed 21.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 19,216 0 396 0 1,588,436 1,608,048 2010 Actual 0 0 0 17,379 0 418 0 1,616,742 1,634,539 2011 Actual 0 0 0 19,203 0 390 0 1,632,789 1,652,382 2012 Budget 0 0 0 14,711 0 432 0 1,808,461 1,823,604 2013 Proposed 0 0 0 0 0 1,654 0 2,097,593 2,099,247
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 560,826 0 0 0 1,047,222 0 1,608,048 2010 Actual 0 0 551,716 0 0 0 1,082,823 0 1,634,539 2011 Actual 0 0 597,246 0 0 0 1,055,135 0 1,652,382 2012 Budget 0 0 369,265 0 0 0 1,454,339 0 1,823,604 2013 Proposed 0 0 539,662 0 0 0 1,559,585 0 2,099,247
Revenue Explanation:
32
Executive Summary:
Provide high quality and cost effective Engineering admin, design, and construction management for the work related to the November 2, 2004 $117M Street Bond. This bid incorporates the five (5) staff members that were approved in 2005 in order to complete $10M worth of street bond work per year.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 5.00 2010 Actual 5.00 2011 Actual 5.00 2012 Budget 5.00 2013 Proposed 5.00
Expenditures:
33
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 104 0 358,748 358,852
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 99,467 0 0 0 259,385 0 358,852 2010 Actual 0 0 137,390 0 0 0 240,467 0 377,857 2011 Actual 0 0 157,915 0 0 0 253,774 0 411,689 2012 Budget 0 0 23,993 0 0 0 423,826 0 447,819 2013 Proposed 0 0 65,681 0 0 0 403,464 0 469,145
Revenue Explanation:
34
35
36
Executive Summary:
This is the funding for the nonprofit organization that advances all arts in the city. The existing department will no longer exist. Asset Management will manage the city owned art assets. Other organizations in the city will contribute as well.
Legal/Contractual Mandate:
Agreement with Council and the non profit delivering the services
FTEs
2009 Actual Total FTEs 1.00 2010 Actual 1.00 2011 Actual 1.00 2012 Budget 1.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 24,252 0 29,197 0 107,941 161,391 2010 Actual 0 0 0 20,875 0 20,516 0 106,608 147,998 2011 Actual 0 0 0 20,832 0 30,627 0 103,053 154,512 2012 Budget 0 0 0 24,722 0 28,649 0 101,203 154,574 2013 Proposed 0 0 0 0 0 60,000 0 0 60,000
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 500 0 160,891 2010 Actual 0 0 146,861 2011 Actual 0 0 151,512 2012 Budget 0 0 154,574 2013 Proposed 0 0 60,000
37
0 0 0 0 0 161,391
0 0 0 1,138 0 147,998
3,000 0 0 0 0 154,512
0 0 0 0 0 154,574
0 0 0 0 0 60,000
Revenue Explanation:
38
39
40
Executive Summary:
Economic Growth and Development grant funding such as EPA Brownfields funding
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 0 0 0 0 2010 Actual 0 0 0 674 0 24,662 0 30,727 56,064 2011 Actual 0 0 0 202 0 213,085 0 30,589 243,876 2012 Budget 0 0 0 50,727 0 138,863 0 23,995 213,585 2013 Proposed 0 0 0 0 0 410,000 0 0 410,000
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue 0 0 0 0 2010 Actual 0 0 0 56,064 2011 Actual 0 0 0 243,876 2012 Budget 0 0 0 213,585 2013 Proposed 0 0 0 410,000
41
0 0 0 0 0
0 0 0 0 56,064
0 0 0 0 243,876
0 0 0 0 213,585
0 0 0 0 410,000
Revenue Explanation:
42
43
Parking System
Current City parking meter operations include enforcement of parking ordinances City-wide with a focus on customer service, installation and maintenance of all parking meters, and the collection, counting, and bagging of all meter coins. City wide enforcement of disabled parking stalls is also provided.
44
Executive Summary:
Current City parking meter operations include enforcement of parking ordinances City-wide with a focus on customer service, installation and maintenance of all parking meters, and the collection, counting, and bagging of all meter coins. City wide enforcement of disabled parking stalls is also provided.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 12.50 2010 Actual 12.50 2011 Actual 12.50 2012 Budget 12.50 2013 Proposed 12.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 161,757 0 66,648 2,550,463 865,935 2010 Actual 0 0 0 158,166 0 51,870 2,576,360 762,253 2011 Actual 0 0 0 174,098 0 65,721 2,604,147 858,439 2012 Budget 0 0 0 171,461 0 187,233 2,618,570 925,661 2013 Proposed 0 0 0 188,054 0 187,233 2,278,570 902,743
45
TOTAL
3,644,803
3,548,649
3,702,405
3,902,925
3,556,600
Expenditure Explanation:
Wages and Benefits decreased due to the elimination of the Parking Enforcement Supervisor. Supervision from this eliminated position will be delegated to other administrative personnel within Asset Management.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 34,396 0 0 0 291,537 10,610,000 2,241,330 0 13,177,263 2010 Actual 27,228 0 0 0 222,041 11,680,000 2,320,141 0 14,249,409 2011 Actual 10,000 0 0 0 264,648 13,065,000 2,293,845 0 15,633,493 2012 Budget 22,000 0 0 0 266,000 13,040,000 2,430,000 0 15,758,000 2013 Proposed 22,000 0 0 0 276,000 681,236 2,400,000 0 3,379,236
Revenue Explanation:
46
47
48
Executive Summary:
The Path and Trails Fund is the revenue stream for projects that are related to path and trail work.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 0 0 0 0 2010 Actual 0 0 0 0 0 0 50,000 0 50,000 2011 Actual 0 0 0 0 0 0 0 0 0 2012 Budget 0 648,100 0 134,000 0 0 35,000 0 817,100 2013 Proposed 0 648,100 0 134,000 0 0 11,000 0 793,100
Expenditure Explanation:
Revenues:
2009 Actual All Other 0 2010 Actual 0 2011 Actual 0 2012 Budget 400,000 2013 Proposed 400,000
49
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 0 15,790 15,790
0 0 0 0 0 0 15,523 15,523
0 0 0 0 0 0 15,230 15,230
Revenue Explanation:
50
51
52
Executive Summary:
Provides comprehensive planning, economic analysis, and project development permitting services for targeted geographic areas in concert with external development partners - Downtown Partnership, U District Board, Airport, and others. Program maintains and updates "products" such as the Comprehensive Plan, Development Codes, Building Codes, and Incentive Programs. Program manages all Historic Preservation activities.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 22.80 2010 Actual 22.80 2011 Actual 22.00 2012 Budget 22.00 2013 Proposed 15.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 276,870 0 257,386 0 2,063,897 2010 Actual 0 0 0 298,833 0 189,661 0 1,844,751 2011 Actual 0 0 0 314,129 0 93,992 0 2,073,634 2012 Budget 0 0 0 279,708 0 235,091 0 2,263,851 2013 Proposed 0 0 0 307,095 0 579,643 0 1,581,869
53
TOTAL
2,598,153
2,333,245
2,481,755
2,778,650
2,468,607
Expenditure Explanation:
The prior year actuals are the total of the previous Planning Department (0650) budget plus the previous Business and Development (0780) budget. Weights & Measurses and the Art Department/Program are reported separately.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 12,473 0 2,156,510 73,854 0 0 355,316 0 2,598,153 2010 Actual 48,848 0 1,917,524 1,916 150 0 364,807 0 2,333,245 2011 Actual 28,989 0 2,044,874 48,084 0 0 359,808 0 2,481,755 2012 Budget 5,500 0 2,170,099 213,124 0 0 389,927 0 2,778,650 2013 Proposed 1,000 0 1,954,253 460,266 0 0 53,088 0 2,468,607
Revenue Explanation:
The prior year actuals are the total of the previous Planning Department (0650) budget plus the previous Business and Development (0780) budget. Weights & Measurses and the Art Department/Program are reported separately.
54
Mission Statement
Contact Information
Director: Phone: Website:
Online Permitting
Online permitting can be more convenient for customers and saves staff time / costs. Notes: Includes electrical, mechanical, and plumbing permits.
2010: 26% 2011: 33% Annual Performance Averages:
Graph
May
Online Permitting
2010: 14,405
2011: 17,581
20,000 18,000 16,000 14,000 12,000 10,000 8,000 6,000 4,000 2,000 0
Graph
2010
2011
2012
55
Nov
Aug
Dec
Sep
Oct
Jun
Jul
60 55 50 45 40 35 30 25 20 15 10 5 0
Feb Jan Mar Apr
Graph
May
100 90 80 70 60 50 40 30 20 10 0
Apr Mar Feb Jan
Graph
Jun
May
Aug
56
Nov
Sep
Oct
Jul
Dec
Nov
Jul
Aug
Dec
Sep
Oct
Jun
57
58
Executive Summary:
Stand-alone Permit Center for centralized inspections, plan evaluation and permitting services. Center has permanent staff to allow for comprehensive and interdisciplinary knowledge of customer needs. Permit Center will be supported by other professional staff in the Planning & Development Group for any extrordinary projects.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 42.45 2010 Actual 29.70 2011 Actual 22.00 2012 Budget 21.00 2013 Proposed 36.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 111,545 0 1,267,226 0 87,520 599 2,516,243 3,983,134 2010 Actual 313,947 19,275 0 843,267 0 91,779 0 2,306,953 3,575,221 2011 Actual 538,195 0 0 811,690 0 106,260 12,987 2,054,252 3,523,383 2012 Budget 0 0 0 915,380 0 128,460 0 2,116,909 3,160,749 2013 Proposed 0 0 0 935,645 0 145,634 0 3,594,152 4,675,431
Expenditure Explanation:
Revenues:
2009 Actual All Other 14,302 2010 Actual 15,369 2011 Actual 16,069 2012 Budget 0 2013 Proposed 6,600
59
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
Revenue Explanation:
60
Executive Summary:
Customer focused center to deliver all plan review and permitting using multiple solutions; enhanced website, multi skilled staff and on hand experts in all disciplines.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 14.13 2010 Actual 9.50 2011 Actual 6.90 2012 Budget 6.63 2013 Proposed 20.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 37,178 0 398,066 0 22,606 200 729,706 1,187,756 2010 Actual 100,463 6,168 0 244,659 0 24,534 0 631,720 1,007,544 2011 Actual 170,070 0 0 228,672 0 30,340 4,104 657,173 1,090,358 2012 Budget 0 0 0 267,451 0 37,277 0 657,669 962,397 2013 Proposed 0 0 0 459,711 0 93,196 0 1,312,744 1,865,652
Expenditure Explanation:
Reduction in Eng and Plan will show this higher than prior years
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 6,106 0 0 2010 Actual 3,029 0 0 2011 Actual (18) 0 0 2012 Budget 0 0 0 2013 Proposed 0 0 0
61
Revenue Explanation:
62
Executive Summary:
All building and right of way related inspections will flow from this area. Working with Code Enforcement and the Permit Center to improve compliance and insure safe and build to plan projects grow Spokane.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 28.32 2010 Actual 20.20 2011 Actual 15.10 2012 Budget 14.37 2013 Proposed 16.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 74,367 0 869,160 0 64,914 400 1,786,536 2,795,377 2010 Actual 213,484 13,107 0 598,608 0 67,145 0 1,675,233 2,567,577 2011 Actual 368,125 0 0 583,018 0 75,920 8,883 1,397,079 2,433,025 2012 Budget 0 0 0 647,929 0 91,183 0 1,459,240 2,198,352 2013 Proposed 0 0 0 475,934 0 52,438 0 2,281,408 2,809,779
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 5,039 0 0 2010 Actual 8,696 0 0 2011 Actual 12,016 0 0 2012 Budget 0 0 0 2013 Proposed 3,100 0 0
63
Revenue Explanation:
64
65
66
Executive Summary:
The REET fund: 6-yr Street Program is the revenue stream used to handle several needs from the Street Program i.e.; the cash flow demands stemming from Street Program projects, the required matching funds to obtain federal/state grants and this fund covers project expenditures that are not covered by other sources.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 1,774 0 0 3 0 0 3,500,000 0 2010 Actual 2,020 0 0 4 0 0 0 0 2011 Actual 1,847 0 0 3 0 0 0 0 2012 Budget 2,500 0 0 5 0 0 3,642,320 0 2013 Proposed 2,500 0 0 0 0 0 3,744,983 0
67
TOTAL
3,501,777
2,024
1,850
3,644,825
3,747,483
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 1,522,447 0 0 0 0 0 0 0 1,522,447 2010 Actual 1,361,123 0 0 0 0 0 0 0 1,361,123 2011 Actual 1,075,541 0 0 0 0 0 0 0 1,075,541 2012 Budget 449,908 0 0 0 0 0 0 0 449,908 2013 Proposed 1,205,000 0 0 0 0 0 0 0 1,205,000
Revenue Explanation:
68
69
70
Executive Summary:
The 2004 Street Bond Fund: 10-yr Street Bond Program handles all the accounting transactions for the 10-yr Street Bond Program.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 333,262 10,986,511 0 2,725,220 0 0 0 0 2010 Actual 261,512 15,570,162 360,433 2,352,275 0 0 213,305 0 2011 Actual 0 13,261,359 0 2,870,777 0 0 426,900 7,523 2012 Budget 0 28,922,529 0 9,964,128 0 0 977,000 0 2013 Proposed 0 30,555,080 0 9,581,824 0 0 977,000 0
71
TOTAL
14,044,994
18,757,686
16,566,559
39,863,657
41,113,904
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 771,199 0 0 2,425,734 0 0 0 0 3,196,934 2010 Actual 46,818,492 0 0 910,302 0 0 0 0 47,728,794 2011 Actual 206,255 0 0 103,674 0 0 0 0 309,929 2012 Budget 1,250,000 0 0 0 0 0 0 0 1,250,000 2013 Proposed 350,000 0 0 0 0 0 0 0 350,000
Revenue Explanation:
72
73
74
Executive Summary:
Street Department is responsible for the safe and efficient movement of people and goods on the streets of the City of Spokane. There are six functional activities coordinated under a single department mission: Street Maintenance, Bridge Maintenance, Traffic Operations, Signs and Markings, Signal and Lighting and Street Administration.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 119.00 2010 Actual 120.00 2011 Actual 113.00 2012 Budget 113.00 2013 Proposed 93.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 24,153 0 5,792,265 0 5,050,823 1,501,218 8,729,592 21,098,051 2010 Actual 0 0 0 5,740,711 0 4,876,241 1,490,490 8,359,198 20,466,640 2011 Actual 0 84,466 0 5,733,942 0 5,300,509 1,500,734 8,446,173 21,065,824 2012 Budget 0 112,703 0 5,809,295 (250,000) 5,812,660 1,503,786 9,474,728 22,463,172 2013 Proposed 0 87,703 0 5,596,708 (250,000) 5,610,277 1,466,580 8,107,112 20,618,380
Expenditure Explanation:
This reflects the reduction of 6 permanent positions, the transfer of two positions to Engineering Services, and the reassignment of Parking Enforcement to the Business and Development Division out of the Street Department.
Revenues:
2009 Actual All Other 385,244 2010 Actual 260,457 2011 Actual 165,333 2012 Budget 138,493 2013 Proposed 136,493
75
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
Revenue Explanation:
The revenue changes are due primarily to restructuring of the department.
76
Street Department
The Street Department is responsible for providing day-today safe and efficient movement of persons and goods throughout the City and for maintaining and preserving the Citys public streets, bridges, and traffic control devices.
Mission Statement
Contact Information
Director: Phone: Website:
Street Maintenance
Graph
May
Aug
Crosswalk Maintenance
Graph
Paint can only be applied in good weather and temperature. Averages are for months with activity. Annual Performance Averages: 2011: 0.019 '12 YTD: 0.014
77
Nov
Sep
Oct
Jun
Jul
Dec
78
Executive Summary:
The Signals and Lighting Section of the Street Department performs all preventive and corrective maintenance functions for every traffic control device within the City of Spokane. This includes traffic signals; ITS traffic cameras, city owned street lights, communications cable including underground and aerial lines utilizing both copper and fiber conductors.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 10.50 2010 Actual 10.50 2011 Actual 10.50 2012 Budget 10.50 2013 Proposed 10.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 247,797 0 331,218 0 787,758 2010 Actual 0 0 0 229,542 0 300,197 0 749,053 2011 Actual 0 67,625 0 263,178 0 421,551 0 825,606 2012 Budget 0 55,428 0 257,760 0 360,897 0 905,410 2013 Proposed 0 50,428 0 276,553 0 355,897 0 891,950
79
TOTAL
1,366,773
1,278,792
1,577,960
1,579,495
1,574,828
Expenditure Explanation:
This bid shows an decrease in personnel and benefits due to the elimination of half of a supervising FTE.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 267,647 0 0 10,160 699 0 111,511 0 390,017 2010 Actual 78,589 0 0 (1,206) 6,741 0 112,120 0 196,244 2011 Actual 103,934 0 0 0 421 0 201,191 0 305,546 2012 Budget 55,000 0 0 5,000 0 0 51,000 0 111,000 2013 Proposed 55,000 0 0 5,000 0 1,378,828 136,000 0 1,574,828
Revenue Explanation:
Revenue is generated by charges for services to other City departments, WSDOT and private contractors.
80
Executive Summary:
The Signs and Markers Section is responsible for the installation, maintenance and timely replacement of traffic signs and pavement markings that have become worn out, damaged or removed. Representatives of this section also assist in traffic design review for construction projects.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 13.00 2010 Actual 13.00 2011 Actual 12.00 2012 Budget 13.00 2013 Proposed 11.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 198,839 0 264,978 0 919,338 2010 Actual 0 0 0 199,174 0 238,570 0 877,743 2011 Actual 0 16,841 0 214,825 0 283,903 0 942,167 2012 Budget 0 10,000 0 215,242 0 331,540 0 1,009,888 2013 Proposed 0 10,000 0 233,278 0 331,540 0 873,820
81
TOTAL
1,383,155
1,315,487
1,457,736
1,566,670
1,448,638
Expenditure Explanation:
This bid shows a decrease in personnel and benefits due to the elimination of a Labor Foreman and a Laborer II.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 11,569 0 0 5,696 4,447 0 50,391 0 72,103 2010 Actual 12,795 0 0 13,814 7,966 0 74,256 0 108,831 2011 Actual 14,000 0 0 15,068 742 0 77,394 0 107,204 2012 Budget 11,000 0 0 5,000 2,000 0 25,000 0 43,000 2013 Proposed 11,000 0 0 5,000 2,000 1,355,638 75,000 0 1,448,638
Revenue Explanation:
Revenue is generated from charges to other City departments and agencies. A small amount of revenue is from judgments and settlements for damaged street signs.
82
Executive Summary:
The Admin function sets the direction of the department by developing and implementing policies, guidelines and budgets. This section manages the personnel, equipment and resources within the Street Department. It provides the Human Resource support, coordinates training, equipment purchases and replacement and manages the budget.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 10.00 2010 Actual 11.00 2011 Actual 10.00 2012 Budget 10.00 2013 Proposed 8.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 663,579 0 173,884 0 801,734 2010 Actual 0 0 0 672,527 0 180,657 0 903,155 2011 Actual 0 0 0 824,427 0 160,334 0 911,531 2012 Budget 0 0 0 762,265 0 293,444 0 1,020,802 2013 Proposed 0 0 0 805,716 0 287,954 0 874,088
83
TOTAL
1,639,197
1,756,339
1,896,292
2,076,511
1,967,758
Expenditure Explanation:
The bid show a decrease in personnel and benefits due to the elimination of the Assistant Street Supervisor and a Clerk II position.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 0 0 0 2010 Actual 0 0 0 0 0 0 0 0 0 2011 Actual 0 0 0 0 0 0 0 0 0 2012 Budget 0 0 0 0 0 0 0 0 0 2013 Proposed 0 0 0 0 0 1,967,758 0 0 1,967,758
Revenue Explanation:
84
Executive Summary:
This program pays for operation (Street Light electricity) and for installation and maintenance of Avista owned Street Lights located in the City.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 2,114,303 0 0 2,114,303 2010 Actual 0 0 0 0 0 2,113,462 0 0 2,113,462 2011 Actual 0 0 0 0 0 2,108,221 0 0 2,108,221 2012 Budget 0 0 0 0 0 2,315,457 0 0 2,315,457 2013 Proposed 0 0 0 0 0 2,315,457 0 0 2,315,457
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits 0 0 2010 Actual 0 0 2011 Actual 0 0 2012 Budget 0 0 2013 Proposed 0 0
85
General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 1,200,403 1,200,403
0 0 0 0 0 1,091,164 1,091,164
0 0 0 0 0 860,232 860,232
0 0 0 0 0 1,200,000 1,200,000
Revenue Explanation:
Revenue comes from Real Estate Excise Tax. About $1.4 Million is paid by General Fund.
86
Program Summary: Street Maintenance - Street Cleaning, Snow & Ice, Road and Bridge Maintenance (Programs 21600, 21700, 21800, 21900)
Division: Business & Developer Services Priority: Mobility Fund Type: Special Revenue Fund
Executive Summary:
This bid pays for the minimum level of service for street cleaning, roadway maintenance, snow/ice removal, and bridge maintenance. These services would typically be submitted as separate bids. They have been combined since these services share FTE's, equipment and other resources in order to minimize cost and optimize service.
Legal/Contractual Mandate:
Air quality, bridge inspection and pavement rating are federal mandates.
FTEs
2009 Actual Total FTEs 68.00 2010 Actual 68.00 2011 Actual 63.00 2012 Budget 62.00 2013 Proposed 62.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. 0 24,153 0 4,416,773 0 2010 Actual 0 0 0 4,391,755 0 2011 Actual 0 0 0 4,171,286 0 2012 Budget 0 27,150 0 4,295,211 (250,000) 2013 Proposed 0 17,150 0 4,182,568 (250,000)
87
Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Wages and Benefits show a small increase which are offset by decreases in Interfund, Capital Outlay and Supplies.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 3,253,190 3,277 11,910,000 1,838,954 400,134 17,405,555 2010 Actual 0 0 0 3,919,454 4,689 12,214,417 1,573,187 363,721 18,075,468 2011 Actual 0 0 0 3,334,836 693 13,951,583 2,235,929 286,744 19,809,785 2012 Budget 0 0 0 3,253,000 1,500 15,040,000 1,427,115 400,000 20,121,615 2013 Proposed 70,468 0 0 3,203,000 1,500 7,025,484 1,727,115 300,000 12,327,567
Revenue Explanation:
The largest amount of Non-General Fund revenue comes from Real Estate Excise Tax (REET) and Motor Vehicle Fuel Tax. In 2012 REET revenues continue to perform well under historical averages, putting a greater burden on the General Fund. Other revenue is generated from work performed for other departments and charges for services to other customers outside of City departments. The revenue shortfall will, if needed, be covered by Street Department Reserves.
88
Executive Summary:
Traffic Operations in the Street Department is primarily responsible for maintaining the central signal operations platform and overseeing maintenance of the City signal and lighting infrastructure.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 5.00 2010 Actual 5.00 2011 Actual 5.00 2012 Budget 5.00 2013 Proposed 2.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 80,479 0 8,531 0 470,492 2010 Actual 0 0 0 68,297 0 10,331 0 408,628 2011 Actual 0 0 0 68,853 0 12,161 0 447,666 2012 Budget 0 20,125 0 93,152 0 48,240 0 503,402 2013 Proposed 0 10,125 0 98,593 0 47,580 0 226,173
89
TOTAL
559,502
487,256
528,680
664,919
382,471
Expenditure Explanation:
This bid shows a decrease due to the transfer of one engineer and one engineering technician to Engineering Services and the reduction of one engineering technician.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 1,420 0 1,420 2010 Actual 0 0 0 0 0 0 12,645 0 12,645 2011 Actual 0 0 0 0 0 0 26,230 0 26,230 2012 Budget (25) 0 0 0 0 0 3,135 0 3,110 2013 Proposed 25 0 0 0 0 374,311 8,135 0 382,471
Revenue Explanation:
Revenue is generated by charges to other departments or agencies for services performed by the Traffic Operations staff. $15,000 of revenue related to Red Light Camera funding is being transferred with these three employees to engineering services.
90
91
92
Executive Summary:
This will transition to the State of Washington to deliver as they do for all other cities in Washington, except Seattle.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 1.00 2010 Actual 1.00 2011 Actual 1.00 2012 Budget 1.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 15,533 0 4,692 0 71,305 91,529 2010 Actual 0 0 0 16,131 0 3,050 0 74,709 93,890 2011 Actual 0 0 0 15,717 0 2,192 0 79,298 97,207 2012 Budget 0 0 0 11,703 0 4,783 0 80,318 96,804 2013 Proposed 0 0 0 0 0 0 0 0 0
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 0 0 60,228 2010 Actual 0 0 55,464 2011 Actual 0 0 57,121 2012 Budget 0 0 55,304 2013 Proposed 0 0 0
93
0 0 0 31,302 0 91,529
0 0 0 0 0 0
Revenue Explanation:
94
95
Workforce Development
This is a regional program that has relocated to Community Colleges. The county is the lead agency and the city will continue to be a partner in Workforce Development.
96
Executive Summary:
This is a regional program that has relocated to Community Colleges. The county is the lead agency and the city will continue to be a partner in Workforce Development.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 5.00 2010 Actual 5.00 2011 Actual 5.00 2012 Budget 5.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 45,153 0 5,548,959 0 518,424 6,112,535 2010 Actual 0 0 0 55,459 0 6,249,837 0 464,524 6,769,820 2011 Actual 0 0 0 144,415 0 4,888,935 0 522,191 5,555,540 2012 Budget 0 0 0 156,080 27,258 10,334,956 0 532,990 11,051,284 2013 Proposed 0 0 0 0 0 0 0 0 0
Expenditure Explanation:
Expenditures were high in 2009 & 2010 due to addtional ARRA funding
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 0 0 0 2010 Actual 10,560 0 0 2011 Actual 54,949 0 0 2012 Budget 20,640 0 0 2013 Proposed 0 0 0
97
6,095,423 0 0 0 0 6,095,423
0 0 0 0 0 0
Revenue Explanation:
98
99
100
101
102
Executive Summary:
Code Enforcement and Litter Control provide enforcement of land use violations on private property and in public spaces (new 2013) and illegal dumping on public right of way and public land. These services are based on complaints from citizens on issues which effect health, safety, and quality of life.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 14.00 2010 Actual 14.00 2011 Actual 12.00 2012 Budget 13.00 2013 Proposed 13.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 318,094 0 109,357 1,083 994,691 2010 Actual 0 0 0 376,456 0 113,157 0 1,053,819 2011 Actual 0 0 0 263,965 0 55,506 0 916,612 2012 Budget 0 20,000 0 248,516 0 87,291 0 1,077,834 2013 Proposed 0 0 0 263,344 0 77,691 0 1,092,554
103
TOTAL
1,423,225
1,543,432
1,236,083
1,433,641
1,433,589
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 191,482 14,400 0 0 0 412,877 903,295 1,144 1,523,199 2010 Actual 107,617 7,150 0 0 0 321,813 1,104,137 2,615 1,543,332 2011 Actual 108,858 0 0 0 0 195,430 922,806 8,990 1,236,083 2012 Budget 70,500 0 0 0 0 274,350 1,114,474 0 1,459,324 2013 Proposed 70,500 0 0 0 0 304,350 1,059,474 0 1,434,324
Revenue Explanation:
104
Code Enforcement
To promote Community awareness of and encourage compliance with City Municipal Codes to enhance the quality of life and foster civic pride.
Mission Statement
Contact Information
Director: Phone: Website:
Neighborhood Cleanup
The successfulness of neighborhood cleanup days is measures by the amount of trash removed. Notes:
Annual Performance Totals: 2010: 731
Graph
May
Aug
Quality Indicator: Percentage of complaints resolved within 30 days of submission. Significance: A timely resolution to code violation complaints is important to citizens. Notes: Does not include Building Official cases.
2010: 66% 2011: 71% Annual Performance Totals:
Code Compliance
Apr
May
Aug
Mar
105
Nov
Feb
Sep
Oct
Jan
Jun
Jul
Dec
100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0%
Graph
Nov
Sep
Oct
Jun
Jul
Dec
106
Executive Summary:
Code Enforcement promotes awareness of state and local land use codes, provides public education and training, and compliance resources which result in enhanced quality of life and civic pride. Public safety and health will be preserved, the community becomes engaged and empowered to address issues, investment in properties increases, and neighborhoods are stabilized.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 7.86 2010 Actual 7.85 2011 Actual 6.54 2012 Budget 7.08 2013 Proposed 7.08
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 164,089 0 89,832 619 585,486 2010 Actual 0 0 0 202,003 0 80,890 0 616,324 2011 Actual 0 0 0 117,187 0 41,676 0 543,148 2012 Budget 0 0 0 122,845 0 62,773 0 605,504 2013 Proposed 0 0 0 129,027 0 58,503 0 617,957
107
TOTAL
840,026
899,216
702,010
791,122
805,486
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 191,482 14,400 0 0 0 412,877 369,494 1,144 989,398 2010 Actual 107,617 7,150 0 0 0 321,813 466,845 2,615 906,040 2011 Actual 108,816 0 0 0 0 195,430 337,215 8,990 650,451 2012 Budget 70,500 0 0 0 0 274,350 463,355 0 808,205 2013 Proposed 70,500 0 0 0 0 304,350 436,355 0 811,205
Revenue Explanation:
108
Executive Summary:
Litter Control provides primary service for the 13 incorporated cities and unincorporated Spokane County for complaints of Illegal dumps and litter on public right of way and public land under the Spokane Regional Solid Waste System. This service includes patrolling coordinated routes, addressing frequent litter sites, and responding the sites as needed. This program also supports the Solid Waste Department through the abatement of solid waste from private property in the City of Spokane as a result of noncompliance with regulations and standard. The program provides essential recycling services including household battery, appliances and supports the SRSWS education programs. The Litter Control program maintains the Citys speed feedback sign program under and Photo Red and the neighborhood cleanup program for 27 neighborhoods.
Legal/Contractual Mandate:
Spokane Regional Solid Waste Managment System Contract with City of Spokane for county-wide control of illegal dumping and littering
FTEs
2009 Actual Total FTEs 6.14 2010 Actual 6.15 2011 Actual 5.46 2012 Budget 5.92 2013 Proposed 5.92
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 154,005 0 19,525 464 409,205 2010 Actual 0 0 0 174,453 0 32,267 0 437,495 2011 Actual 0 0 0 146,778 0 13,830 0 373,464 2012 Budget 0 20,000 0 125,671 0 24,518 0 472,330 2013 Proposed 0 0 0 134,317 0 19,188 0 474,597
109
TOTAL
583,199
644,216
534,073
642,519
628,103
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 533,802 0 533,802 2010 Actual 0 0 0 0 0 0 637,292 0 637,292 2011 Actual 0 0 0 0 0 0 585,590 0 585,590 2012 Budget 0 0 0 0 0 0 651,119 0 651,119 2013 Proposed 0 0 0 0 0 0 623,119 0 623,119
Revenue Explanation:
110
111
112
Executive Summary:
This department utilizes federal, state and local dollars to fund the social services and housing providers which create Spokane's safety net for extremely low to moderate income citizens.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 18.80 2010 Actual 18.80 2011 Actual 17.80 2012 Budget 17.80 2013 Proposed 13.80
113
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 747,519 0 590,890 0 10,752,654 267,479 1,531,303 13,889,845 2010 Actual 0 1,024,608 0 569,669 0 11,765,800 760,772 1,621,420 15,742,269 2011 Actual 0 767,852 0 639,126 0 13,623,967 543,161 1,504,922 17,079,028 2012 Budget 0 100,000 0 838,982 0 18,810,895 101,000 1,492,628 21,343,505 2013 Proposed 0 100,000 0 744,474 0 17,809,776 60,000 1,279,507 19,993,757
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 1,625,256 0 1,358,152 9,337,484 0 0 781,738 0 13,102,630 2010 Actual 1,648,594 0 1,291,886 11,498,258 0 0 645,455 0 15,084,193 2011 Actual 5,737,309 0 1,326,591 10,079,521 0 0 307,483 0 17,450,904 2012 Budget 1,315,000 0 1,386,599 17,353,751 0 0 1,282,575 0 21,337,925 2013 Proposed 980,000 0 1,382,917 16,127,974 0 0 732,829 0 19,223,720
Revenue Explanation:
All Other revenues is primarily housing rehab laon payments (except 2011 which includes $3.2million sale of Carlyle).
114
Executive Summary:
The CD Program exists to revitalize older and lower-income neighborhoods, and to help meet basic needs of residents. It incorporates a high level of citizen participation in decision-making, including budgeting. All activities necessary to plan and implement projects/programs under available 2012 federal funding, following the Consolidated Plan are included.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 12.80 2010 Actual 12.80 2011 Actual 11.80 2012 Budget 8.80 2013 Proposed 6.75
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 747,519 0 548,953 0 6,647,454 267,479 1,090,877 2010 Actual 0 1,024,608 0 527,000 0 7,071,468 760,772 1,153,263 2011 Actual 0 767,852 0 499,424 0 8,917,898 543,161 1,084,426 2012 Budget 0 100,000 0 703,260 0 11,127,579 101,000 886,732 2013 Proposed 0 100,000 0 585,460 0 11,226,795 60,000 700,472
115
TOTAL
9,302,282
10,537,111
11,812,761
12,918,571
12,672,727
Expenditure Explanation:
Expenditures (if any) greater than revenues, are non-cash adjustments or came from existing fund balance. All Grant Revenues & Expenses Balance.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 1,619,788 0 0 6,668,122 0 0 211,890 0 8,499,800 2010 Actual 1,646,057 0 0 7,946,638 0 0 278,544 0 9,871,239 2011 Actual 5,730,271 0 0 6,366,597 0 0 0 0 12,096,868 2012 Budget 1,315,000 0 0 10,705,967 0 0 0 0 12,020,967 2013 Proposed 980,000 0 0 10,908,342 0 0 0 0 11,888,342
Revenue Explanation:
All Other revenues is primarily housing rehab laon payments (except 2011 which includes $3.2million sale of Carlyle)
116
Executive Summary:
The Department acts as the lead agency for a number of city and regional grants through the Department of Housing and Urban Development and the Washington State Department of Commerce. The grants fund a continuum of services from homeless prevention, supportive housing, services to support housing stability and emergency shelter.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 3.35 2010 Actual 3.35 2011 Actual 4.00 2012 Budget 6.00 2013 Proposed 4.65
Expenditures:
2009 Actual All Other Capital Outlay 0 0 2010 Actual 0 0 2011 Actual 0 0 2012 Budget 0 0 2013 Proposed 0 0
117
Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 5,468 0 0 2,650,328 0 0 569,848 0 3,225,644 2010 Actual 2,537 0 0 3,527,494 0 0 366,911 0 3,896,942 2011 Actual 7,038 0 0 3,690,649 0 0 307,483 0 4,005,170 2012 Budget 0 0 0 6,626,784 0 0 1,282,575 0 7,909,359 2013 Proposed 0 0 0 5,198,632 0 0 732,829 0 5,931,461
Revenue Explanation:
Amounts in 'All Other' are interest revenue
118
Executive Summary:
This bid is to fund the general operations of the human services department. The department carries out a number of activities and responsibilities including the annual Human Services Advisory Board grant allocations, grant administration, strategic planning, board and committee support and participation in community initiatives focused on improved quality of life.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 2.65 2010 Actual 2.65 2011 Actual 2.00 2012 Budget 3.00 2013 Proposed 2.40
Expenditures:
2009 Actual 2010 Actual 2011 Actual 2012 Budget 2013 Proposed
119
All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Amounts in 'Wages and Benefits' include Auto Allowance & Cell Phone
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 1,339,152 19,034 0 0 0 0 1,358,186 2010 Actual 0 0 1,267,760 24,126 0 0 0 0 1,291,886 2011 Actual 0 0 1,304,316 22,275 0 0 0 0 1,326,591 2012 Budget 0 0 1,365,599 21,000 0 0 0 0 1,386,599 2013 Proposed 0 0 1,361,917 21,000 0 0 0 0 1,382,917
Revenue Explanation:
IG Revenue is Liquor Tax & Liquor Board Profits
120
Executive Summary:
This bid is to fund Spokanes non-profit social service agencies whom have been certified as warming centers to assist the most vulnerable citizens by providing emergency overnight shelter during the winter months when the weather is forecast to fall below 15 degree Fahrenheit and the shelter was at capacity the previous night.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 0 0 9,200 0 0 2010 Actual 0 0 0 0 0 9,700 0 0 2011 Actual 0 0 0 0 0 7,900 0 0 2012 Budget 0 0 0 0 0 15,000 0 0 2013 Proposed 0 0 0 0 0 15,000 0 0
121
TOTAL
9,200
9,700
7,900
15,000
15,000
Expenditure Explanation:
Entirety of Warming Center budget is grant expenditures to agencies.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 9,200 0 0 0 0 0 9,200 2010 Actual 0 0 9,700 0 0 0 0 0 9,700 2011 Actual 0 0 7,900 0 0 0 0 0 7,900 2012 Budget 0 0 15,000 0 0 0 0 0 15,000 2013 Proposed 0 0 15,000 0 0 0 0 0 15,000
Revenue Explanation:
122
123
124
Executive Summary:
The division of Community and Neighborhood Services incorporates the City's citizen and community oriented departments (ONS/Code, Human Services & Community Development, Community Centers and Service First). The division is focused on empowering citizens to be engaged in government, providing support for Spokane's very-low to moderate income citizens, and providing excellent customer service in citizens' interactions with the City.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 2.40 2010 Actual 2.40 2011 Actual 2.40 2012 Budget 2.40 2013 Proposed 2.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 37,558 0 10,854 0 234,277 282,689 2010 Actual 0 0 0 37,379 0 11,121 0 243,594 292,095 2011 Actual 0 48,348 0 46,933 0 12,360 0 251,692 359,333 2012 Budget 0 0 0 49,143 0 11,508 0 242,651 303,302 2013 Proposed 0 0 0 54,173 0 74,043 0 220,025 348,241
Expenditure Explanation:
Increase in expenditures is related to the transference of 1/2 position from building maintenance program to the CNS budget. At the same time, one position has been eliminated from the budget. Funding dedicated to this position has been redistributed to cover division expenses and training for the My Spokane customer service program.
Revenues:
2009 Actual All Other 3,572 2010 Actual 2,948 2011 Actual 2,535 2012 Budget 0 2013 Proposed 0
125
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 279,116 0 0 0 0 0 282,689
0 289,146 0 0 0 0 0 292,095
0 348,241 0 0 0 0 0 348,241
Revenue Explanation:
126
127
128
Executive Summary:
This funding represents the general fund allocations to our four primary community centers (East Central, Northeast and West Central & Peaceful Valley). Community Center operators leverage this contribution to seek outside funding and provide community services like healthcare, food security, job training, childcare and elderly services.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 11.09 2010 Actual 11.70 2011 Actual 9.89 2012 Budget 9.89 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 102,403 0 534,358 0 639,902 2010 Actual 0 615,658 0 100,134 0 458,595 0 664,175 2011 Actual 0 5,000 0 227,860 0 439,306 0 591,005 2012 Budget 0 0 0 232,204 0 420,145 0 617,287 2013 Proposed 0 0 0 0 0 774,118 0 0
129
TOTAL
1,276,663
1,838,564
1,263,171
1,269,636
774,118
Expenditure Explanation:
2010 included a one-time expense of $600k as a contribution to the expansion of the NE Community Center.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 91,425 0 788,016 186,716 0 0 210,506 0 1,276,663 2010 Actual 91,767 0 1,371,977 203,638 0 0 171,182 0 1,838,564 2011 Actual 117,443 0 811,776 195,107 0 137,542 1,302 0 1,263,170 2012 Budget 127,041 0 783,212 222,539 0 0 128,816 0 1,261,608 2013 Proposed 0 0 774,118 0 0 0 0 0 774,118
Revenue Explanation:
130
Executive Summary:
The 2013 bid represents the transition from ECCC operating as a City department to a non-profit model similar to the Northeast and West Central community centers. ECCC serves as a one-stop neighborhood resource center. It provides social and recreational services primarily to low and moderate-income neighborhood residents.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 11.09 2010 Actual 11.70 2011 Actual 9.89 2012 Budget 9.89 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 102,403 0 216,834 0 639,901 2010 Actual 0 15,658 0 100,135 0 176,320 0 662,125 2011 Actual 0 5,000 0 227,860 0 163,221 0 591,053 2012 Budget 0 0 0 223,996 0 149,782 0 617,287 2013 Proposed 0 0 0 0 0 502,627 0 0
131
TOTAL
959,138
954,238
987,134
991,065
502,627
Expenditure Explanation:
The Accountant 1 position was moved to Centralized Accounting thus, Total FTEs are reduced, and the related Wages and Benefits were moved to Interfund Charges.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 (25) 470,491 186,716 0 0 301,956 0 959,138 2010 Actual 11 0 487,651 203,638 0 0 262,938 0 954,238 2011 Actual 25 0 535,739 195,108 0 137,542 118,720 0 987,134 2012 Budget 5,000 0 512,669 222,539 0 127,316 123,541 0 991,065 2013 Proposed 0 0 502,627 0 0 0 0 0 502,627
Revenue Explanation:
IG Revenue includes all grants received by ECCC. Services are mostly comprised of Room Rentals and Tenant Leases at ECCC. Operating Transfers In are funds received by CDBG & Parks. CDBG funds were previously presented within Services.
132
Mission Statement
Contact Information
Director: Phone: Website:
Volunteer Services
Community centers can enhance their positive impacts by leveraging volunteer hours. Notes: Monthly info is unavailable for 2010 and 2011.
2010: 14,576 2011: 19,416 Annual Performance Totals:
Graph
Most seniors benefiting from the senior meals program live below the poverty line. Notes:
Annual Performance Totals: 2010: 8,604
Graph
2011: 12,181
133
134
Executive Summary:
This bid represents the maintenance and operation contract between the City of Spokane and Northeast Community Center Association.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 131,000 0 0 131,000 2010 Actual 0 0 0 0 0 125,668 0 0 125,668 2011 Actual 0 0 0 0 0 133,588 0 0 133,588 2012 Budget 0 0 0 0 0 140,544 0 0 140,544 2013 Proposed 0 0 0 0 0 140,544 0 0 140,544
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits 0 0 2010 Actual 0 0 2011 Actual 0 0 2012 Budget 0 0 2013 Proposed 0 0
135
General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
131,000 0 0 0 0 0 131,000
125,668 0 0 0 0 0 125,668
133,588 0 0 0 0 0 133,588
140,544 0 0 0 0 0 140,544
140,544 0 0 0 0 0 140,544
Revenue Explanation:
136
Executive Summary:
This bid represents the maintenance and operation contract between the City of Spokane and the Peaceful Valley Neighborhood Association/Community Center.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 36,952 0 0 36,952 2010 Actual 0 0 0 0 0 33,576 0 0 33,576 2011 Actual 0 0 0 0 0 30,554 0 0 30,554 2012 Budget 0 0 0 0 0 30,554 0 0 30,554 2013 Proposed 0 0 0 0 0 30,554 0 0 30,554
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits 0 0 2010 Actual 0 0 2011 Actual 0 0 2012 Budget 0 0 2013 Proposed 0 0
137
General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
36,952 0 0 0 0 0 36,952
33,576 0 0 0 0 0 33,576
30,554 0 0 0 0 0 30,554
30,554 0 0 0 0 0 30,554
30,554 0 0 0 0 0 30,554
Revenue Explanation:
138
Executive Summary:
This bid represents the maintenance and operation contract between the City of Spokane and the West Central Community Development Association.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 149,572 0 0 149,572 2010 Actual 0 0 0 0 0 125,082 0 0 125,082 2011 Actual 0 0 0 0 0 111,895 0 0 111,895 2012 Budget 0 0 0 0 0 100,393 0 0 100,393 2013 Proposed 0 0 0 0 0 100,393 0 0 100,393
Expenditure Explanation:
Revenues:
2009 Actual All Other 0 2010 Actual 0 2011 Actual 0 2012 Budget 0 2013 Proposed 0
139
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 149,572 0 0 0 0 0 149,572
0 125,082 0 0 0 0 0 125,082
0 111,895 0 0 0 0 0 111,895
0 100,393 0 0 0 0 0 100,393
0 100,393 0 0 0 0 0 100,393
Revenue Explanation:
140
141
142
Executive Summary:
The idea behind My Spokane is simple; citizens should not have to understand how government works in order to receive excellent services from government. My Spokane will provide our customers with the opportunity to receive all major services, such as, obtaining permits, paying utility bills, and registering for recreation in one convenient location at City Hall or on the Citys newly organized website.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 5.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. 0 0 0 0 0 2010 Actual 0 0 0 0 0 2011 Actual 0 0 0 0 0 2012 Budget 0 0 0 0 0 2013 Proposed 0 0 0 0 0
143
Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
0 0 0 0
0 0 0 0
0 0 0 0
0 0 0 0
0 0 337,327 337,327
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 0 0 0 2010 Actual 0 0 0 0 0 0 0 0 0 2011 Actual 0 0 0 0 0 0 0 0 0 2012 Budget 0 0 0 0 0 0 0 0 0 2013 Proposed 0 0 0 0 0 0 337,327 0 337,327
Revenue Explanation:
144
145
Neighborhood Services
Neighborhood Services provides a key link between the City and its citizens. In this link, ONS empowers citizens to make their neighborhood a better place by facilitating communication between citizens, departments, and elected officials. This communication is essential to creating a transparent and responsive City to its citizens needs. This engagement leads to policy development and impacts government decision making. Additionally, ONS oversees direct neighborhood improvement efforts like the neighborhood council clean-up program, traffic calming program, and code enforcement.
146
Executive Summary:
Neighborhood Services provides a key link between the City and its citizens. In this link, ONS empowers citizens to make their neighborhood a better place by facilitating communication between citizens, departments, and elected officials. This communication is essential to creating a transparent and responsive City to its citizens needs. This engagement leads to policy development and impacts government decision making. Additionally, ONS oversees direct neighborhood improvement efforts like the neighborhood council clean-up program, traffic calming program, and code enforcement.
Legal/Contractual Mandate:
City Charter Provision Title 4
FTEs
2009 Actual Total FTEs 3.00 2010 Actual 3.00 2011 Actual 3.00 2012 Budget 3.00 2013 Proposed 3.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 64,277 0 215,712 0 250,804 2010 Actual 0 0 0 47,432 0 34,974 0 241,658 2011 Actual 0 0 0 62,116 0 17,848 0 254,862 2012 Budget 0 0 0 56,555 0 16,835 0 269,446 2013 Proposed 0 0 0 56,905 0 27,735 0 281,262
147
TOTAL
530,793
324,063
334,825
342,836
365,902
Expenditure Explanation:
Expenditure increase has been offset by new revenues from the Business Developer Services Division. Neighborhood Services will be providing support for the Neighborhood Business Center Program in 2013. Funding for this program has been transferred from the BDS budget to the ONS budget. Budget was significantly higher in 2009 because the City hosted the Neighborhoods USA Conference.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 34,447 0 423,214 0 0 0 73,133 0 530,793 2010 Actual 5,790 0 273,350 0 0 0 44,923 0 324,063 2011 Actual 0 0 334,825 0 0 0 0 0 334,825 2012 Budget 0 0 327,836 0 0 0 15,000 0 342,836 2013 Proposed 0 0 350,902 0 0 0 15,000 0 365,902
Revenue Explanation:
148
149
Spokane COPS
The COPS program promotes community engagement by allowing citizens to take ownership of neighborhood problems through partnership with law enforcement. Strategically located shops offer convinient contacts sites between citizens, volunteers, and the police.
150
Executive Summary:
The COPS program promotes community engagement by allowing citizens to take ownership of neighborhood problems through partnership with law enforcement. Strategically located shops offer convinient contacts sites between citizens, volunteers, and the police.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.30 2010 Actual 0.28 2011 Actual 0.25 2012 Budget 0.23 2013 Proposed 0.23
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. 13,764 0 0 44,207 0 2010 Actual 10,992 476 0 50,324 0 2011 Actual 14,388 70 0 52,889 0 2012 Budget 12,400 0 0 58,726 0 2013 Proposed 12,400 0 0 63,495 0
151
Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Expenditures for the COPS Program were reduced in line with overall SPD reductions where COPS has resided historically.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 424,878 3,392 0 0 0 0 428,270 2010 Actual 0 0 392,490 21,571 0 0 0 0 414,061 2011 Actual 0 0 388,873 19,811 0 0 0 0 408,684 2012 Budget 0 0 365,180 48,500 0 0 0 0 413,680 2013 Proposed 0 0 336,616 48,500 0 0 0 0 385,116
Revenue Explanation:
152
153
Traffic Calming
Traffic Calming is funded through the Photo Red program and provides annual traffic calming measures and traffic calming infrastructure. The program also supports the camera operations from violation imaging to the issuance of civil infractions. The program invests significant resources into traffic calming infrastructure through a competitive bid process between neighborhood councils in each of the three council districts. Traffic calming has annual benefits through the deployment of speed feedback indicator signs in the neighborhoods to affect behavior and reducing speed and increasing pedestrian and bicyclist safety.
154
Executive Summary:
Traffic Calming is funded through the Photo Red program and provides annual traffic calming measures and traffic calming infrastructure. The program also supports the camera operations from violation imaging to the issuance of civil infractions. The program invests significant resources into traffic calming infrastructure through a competitive bid process between neighborhood councils in each of the three council districts. Traffic calming has annual benefits through the deployment of speed feedback indicator signs in the neighborhoods to affect behavior and reducing speed and increasing pedestrian and bicyclist safety.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 0 0 0 0 0 2010 Actual 0 0 0 0 0 0 0 0 2011 Actual 0 51,741 0 181,433 0 586,168 0 0 2012 Budget 0 350,000 0 101,221 0 550,000 0 0 2013 Proposed 0 450,000 0 150,000 0 700,000 0 0
155
TOTAL
819,342
1,001,221
1,300,000
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 136,486 0 0 136,486 2010 Actual 0 0 0 0 0 509,919 0 0 509,919 2011 Actual 0 1,055,359 0 0 0 0 0 0 1,055,359 2012 Budget 0 1,000,000 0 0 0 0 0 0 1,000,000 2013 Proposed 0 1,000,000 0 0 0 0 0 0 1,000,000
Revenue Explanation:
In 2009 & 2010, the Phote Red revenue was entered in the GF and all expenses to run the program were paid from the GF. The remainder was then transferred to the Traffic Calming Fund. Beginning in 2011, the total proceeds and all expenditures were recorded directly in this fund.
156
157
Youth Program
This bid represents an allocation to the Chase Youth Foundation to support youth programs of the commission. The Youth department was eliminated due to budget cuts in 2012.
158
Executive Summary:
This bid represents an allocation to the Chase Youth Foundation to support youth programs of the commission. The Youth department was eliminated due to budget cuts in 2012.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges 0 0 0 22,958 2010 Actual 0 0 0 18,937 2011 Actual 0 0 0 30,016 2012 Budget 0 0 0 0 2013 Proposed 0 0 0 0
159
Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
0 54,000 0 0 54,000
0 54,000 0 0 54,000
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 152,056 60,000 0 0 0 0 212,056 2010 Actual 0 0 151,001 54,000 0 0 0 0 205,001 2011 Actual 0 0 187,789 28,000 0 0 0 0 215,789 2012 Budget 0 0 54,000 0 0 0 0 0 54,000 2013 Proposed 0 0 54,000 0 0 0 0 0 54,000
Revenue Explanation:
160
Finance Division
Departments:
Central Accounting and Purchasing Services Finance MIS MIS Capital Replacement Fund Risk Management/Liability Claims Treasurer's Office
161
Finance
162
163
164
Executive Summary:
The accounting department provides accounting, payroll and purchasing services for all city departments. We obtain goods and services, pay employees and vendors, and provide financial information to elected officials, city management and citizens.
Legal/Contractual Mandate:
The accounting department must adhere to Generally Accepted Accounting Principles, State RCWs and State Auditor requirements. In addition, the payroll section must comply with Federal IRS, FLSA laws, as well as bargaining unit contracts. The purchasing section must comply and monitor departmental compliance with public bidding processes as set forth in state and local laws.
FTEs
165
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 79,936 0 37,485 850 1,176,827 1,295,098 2010 Actual 0 0 0 78,870 0 39,882 0 1,279,177 1,397,928 2011 Actual 0 5,496 0 194,175 0 44,126 0 3,783,077 4,026,874 2012 Budget 0 0 0 283,589 0 89,432 0 4,962,026 5,335,047 2013 Proposed 0 0 0 313,249 0 89,383 0 4,852,373 5,255,005
Expenditure Explanation:
Increase to budget in 2011 when 21.25 FTE's of professional accountants from other departments moved into the Accounting Services fund as part of Centralized Accounting initiative. In 2012, an additional 22 FTE's of Accounting Clerks moved from other departments into the Accounting Services fund as the continuation of the initiative.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 4,940 0 0 142,222 0 147,161 2010 Actual 10,455 0 0 250 0 0 252,181 0 262,885 2011 Actual 23,494 0 0 0 0 5,496 3,997,884 0 4,026,874 2012 Budget 23,000 0 0 0 0 0 5,286,189 0 5,309,189 2013 Proposed 23,000 0 0 0 0 0 5,209,228 0 5,232,228
Revenue Explanation:
Revenues are primarily billings to other funds for accounting services. They have increased over the past years as the accounting resources (expenditures) have moved from other funds to the Accounting Services Fund.
166
167
FINANCE DEPARTMENT
The Finance Department includes Management & Budget, Strategic Business Analysis/Internal Audit, and the Chief Financial Officer. As a Division Director, the CFO oversees all aspects of Accounting & Finance, Purchasing, MIS / IT, Treasury, Investments and debt management.
168
Executive Summary:
The Finance Department includes Management & Budget, Strategic Business Analysis/Internal Audit, and the Chief Financial Officer. As a Division Director, the CFO oversees all aspects of Accounting & Finance, Purchasing, MIS / IT, Treasury, Investments and debt management.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 5.00 2010 Actual 5.00 2011 Actual 9.25 2012 Budget 9.25 2013 Proposed 9.25
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges 0 0 0 33,938 2010 Actual 0 0 0 28,823 2011 Actual 0 0 0 126,745 2012 Budget 0 0 0 208,953 2013 Proposed 0 0 0 214,587
169
Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
In 2011 the Taxes & License function was moved from the Treasurer's Office to Finance causing a spike in both expenditures and FTE.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 552,458 0 0 0 0 0 552,458 2010 Actual 0 0 563,289 0 0 0 0 0 563,289 2011 Actual 0 0 1,060,671 0 0 0 0 0 1,060,671 2012 Budget 0 0 1,151,790 0 0 0 0 0 1,151,790 2013 Proposed 0 0 1,166,790 0 0 0 0 0 1,166,790
Revenue Explanation:
170
Executive Summary:
The Finance Division performs oversight and management activities over Finance, Accounting, Budget, Risk Management, Internal Audit, Purchasing Emphasis is on clearly communicating and implementing effective financial policies throughout the organization.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 2.25 2010 Actual 2.25 2011 Actual 1.25 2012 Budget 1.25 2013 Proposed 1.25
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges 0 0 0 8,060 2010 Actual 0 0 0 6,536 2011 Actual 0 0 0 7,019 2012 Budget 0 0 0 10,581 2013 Proposed 0 0 0 10,900
171
Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 253,062 0 0 0 0 0 253,062 2010 Actual 0 0 259,469 0 0 0 0 0 259,469 2011 Actual 0 0 188,861 0 0 0 0 0 188,861 2012 Budget 0 0 191,662 0 0 0 0 0 191,662 2013 Proposed 0 0 194,662 0 0 0 0 0 194,662
Revenue Explanation:
172
Executive Summary:
Responsible for organization, compilation, and maintenance of city-wide budget and for providing financial analysis to the Mayor, City Council, and all city departments. The Budget Director is also a member of City's Labor Negotiations team. Beginning in 2012 the Budget Office also assumed responsibility for Risk Management.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 1.25 2010 Actual 1.25 2011 Actual 1.00 2012 Budget 1.00 2013 Proposed 1.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 16,879 0 944 0 156,819 2010 Actual 0 0 0 13,597 0 916 0 160,993 2011 Actual 0 0 0 13,730 0 485 0 142,680 2012 Budget 0 0 0 20,632 0 3,950 0 145,959 2013 Proposed 0 0 0 21,235 0 3,950 0 161,993
173
TOTAL
174,642
175,506
156,895
170,541
187,178
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 174,642 0 0 0 0 0 174,642 2010 Actual 0 0 175,506 0 0 0 0 0 175,506 2011 Actual 0 0 156,895 0 0 0 0 0 156,895 2012 Budget 0 0 170,541 0 0 0 0 0 170,541 2013 Proposed 0 0 187,178 0 0 0 0 0 187,178
Revenue Explanation:
174
Executive Summary:
Beginning in 2013, this position will report under the Department of Management and Budget. As such, this position will assume additional responsibilities with respect to support and preparation of the City's annual budget. It will continue to provide financial analysis and projections for various projects and conduct special investigations and audits.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 1.00 2010 Actual 1.00 2011 Actual 1.00 2012 Budget 1.00 2013 Proposed 1.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. 0 0 0 8,060 0 2010 Actual 0 0 0 6,536 0 2011 Actual 0 0 0 7,019 0 2012 Budget 0 0 0 10,581 0 2013 Proposed 0 0 0 10,900 0
175
Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 114,670 0 0 0 0 0 114,670 2010 Actual 0 0 116,061 0 0 0 0 0 116,061 2011 Actual 0 0 145,578 0 0 0 0 0 145,578 2012 Budget 0 0 153,589 0 0 0 0 0 153,589 2013 Proposed 0 0 153,908 0 0 0 0 0 153,908
Revenue Explanation:
176
Executive Summary:
The Taxes & Licenses Office administers, discovers, bills and collects all City taxes and licenses. Commencing in 2013 this office will be managed under the Department of Management and Budget.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 6.00 2010 Actual 6.00 2011 Actual 6.00 2012 Budget 6.00 2013 Proposed 6.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services 0 0 0 2010 Actual 0 0 0 2011 Actual 0 0 0 2012 Budget 0 0 0 2013 Proposed 0 0 0
177
Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Taxes & Licenses was part of the Treasurer's Office budget through 2010 and moved to the Finance Office in 2011.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 1,087 0 0 0 2,597,911 0 0 821,118 3,420,116 2010 Actual (1,322) 0 0 0 3,376,214 0 0 799,726 4,174,618 2011 Actual 0 0 536,716 0 0 0 0 14,391 551,107 2012 Budget 0 0 636,000 0 0 0 0 0 636,000 2013 Proposed 0 0 629,757 0 0 0 0 0 629,757
Revenue Explanation:
Because the majority of revenue that was flowing through Taxes and Licenses was passive revenue collection as opposed to revenue generated for providing a direct service, this revenue was moved into a generic program in the Non-Departmental budget.
178
179
MIS
MIS provides information technology (IT) services and support to all city departments, and other governmental agencies within the region. MIS delivers effective IT resources and tools so city government can deliver services to the citizens and businesses of the City of Spokane.
180
Executive Summary:
MIS provides information technology (IT) services and support to all city departments, and other governmental agencies within the region. MIS delivers effective IT resources and tools so city government can deliver services to the citizens and businesses of the City of Spokane.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 56.90 2010 Actual 55.90 2011 Actual 54.90 2012 Budget 52.90 2013 Proposed 51.80
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 201,806 728,049 0 3,456,222 1,132,864 4,662,153 10,181,094 2010 Actual 0 0 201,630 799,003 0 3,543,379 1,158,783 4,872,453 10,575,248 2011 Actual 0 0 201,534 1,049,808 0 3,112,068 1,149,533 4,966,988 10,479,931 2012 Budget 0 0 201,534 954,409 0 3,449,270 1,121,250 5,248,397 10,974,860 2013 Proposed 0 0 201,535 1,107,179 0 3,485,903 1,001,607 5,157,343 10,953,567
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 0 0 0 2010 Actual 0 0 0 2011 Actual 0 0 0 2012 Budget 0 0 0 2013 Proposed 0 0 0
181
0 0 0 10,690,576 0 10,690,576
0 0 0 10,578,321 0 10,578,321
0 0 0 10,479,931 0 10,479,931
0 0 0 10,974,860 0 10,974,860
0 0 0 10,953,567 0 10,953,567
Revenue Explanation:
182
Executive Summary:
Applications are the computer programs designed or purchased, installed, and maintained by the MIS department to support the business operations of all City departments.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 14.59 2010 Actual 17.17 2011 Actual 18.55 2012 Budget 20.41 2013 Proposed 20.19
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 1,180,683 0 40,225 98,761 0 272,766 0 1,037,774 2,630,209 2010 Actual 1,336,844 0 40,326 91,662 0 298,616 16,509 1,270,689 3,054,646 2011 Actual 1,231,861 0 40,307 97,645 0 409,880 20,915 1,413,744 3,214,352 2012 Budget 1,307,713 0 40,307 99,545 0 638,402 437 1,582,297 3,668,701 2013 Proposed 1,175,410 0 0 100,024 0 705,784 437 1,636,205 3,617,860
Expenditure Explanation:
Revenues:
2009 Actual All Other 0 2010 Actual 0 2011 Actual 0 2012 Budget 0 2013 Proposed 0
183
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 2,630,209 0 2,630,209
0 0 0 0 0 3,050,776 0 3,050,776
0 0 0 0 0 3,214,352 0 3,214,352
0 0 0 0 0 3,668,701 0 3,668,701
0 0 0 0 0 3,617,860 0 3,617,860
Revenue Explanation:
184
Executive Summary:
When a customer requests technical aid for any supported application, telephone, City PC (personal computer), wireless connectivity, and peripherals; the MIS Help Desk is called and Desktop staff provides the first tier of assistance/support.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 7.98 2010 Actual 8.05 2011 Actual 7.87 2012 Budget 7.77 2013 Proposed 7.60
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 65,481 0 0 77,586 0 595,462 26,921 511,469 2010 Actual 87,447 0 0 71,129 0 606,831 91,312 592,407 2011 Actual 127,759 0 0 76,541 0 358,904 46,622 628,367 2012 Budget 123,729 0 0 78,716 0 360,078 61,452 660,254 2013 Proposed 112,804 0 0 81,039 0 368,175 52,345 653,638
185
TOTAL
1,276,919
1,449,126
1,238,193
1,284,229
1,268,001
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 1,276,919 0 1,276,919 2010 Actual 0 0 0 0 0 0 1,450,021 0 1,450,021 2011 Actual 0 0 0 0 0 0 1,238,193 0 1,238,193 2012 Budget 0 0 0 0 0 0 1,284,229 0 1,284,229 2013 Proposed 0 0 0 0 0 0 1,268,001 0 1,268,001
Revenue Explanation:
186
Executive Summary:
MIS department supports the automated Geographic Information System (GIS). The system is used by most departments, available to city employees on the internet Map website, and Citizens on the external Map website. We use software tools from Environmental Research Systems Institute (ESRI) which is the industry standard.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 3.17 2010 Actual 3.26 2011 Actual 3.47 2012 Budget 3.43 2013 Proposed 3.45
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds 207,810 0 0 251,384 0 150,436 0 2010 Actual 284,310 0 0 312,661 0 169,497 0 2011 Actual 158,750 0 0 338,518 0 207,607 0 2012 Budget 168,639 0 0 231,362 0 231,800 0 2013 Proposed 146,684 0 0 339,845 0 202,300 0
187
254,147 863,777
270,458 1,036,926
286,511 991,386
299,978 931,779
317,690 1,006,519
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 863,778 0 863,778 2010 Actual 0 0 0 0 0 0 1,036,926 0 1,036,926 2011 Actual 0 0 0 0 0 0 991,386 0 991,386 2012 Budget 0 0 0 0 0 0 931,779 0 931,779 2013 Proposed 0 0 0 0 0 0 1,006,519 0 1,006,519
Revenue Explanation:
188
Executive Summary:
This bid provides for the operation of the City mail room, processing of utility bills, and the City government internal mail distribution system.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 3.22 2010 Actual 3.42 2011 Actual 3.34 2012 Budget 3.30 2013 Proposed 3.24
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 48,627 0 0 25,261 0 78,679 10,418 227,327 390,312 2010 Actual 63,760 0 0 23,332 0 88,486 10,418 206,337 392,333 2011 Actual 75,970 0 0 24,892 0 70,277 16,256 217,930 405,325 2012 Budget 65,989 0 0 25,421 0 78,263 15,771 229,434 414,878 2013 Proposed 56,391 0 0 25,737 0 78,263 3,938 238,513 402,842
Expenditure Explanation:
Revenues:
2009 Actual All Other 0 2010 Actual 0 2011 Actual 0 2012 Budget 0 2013 Proposed 0
189
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 390,312 0 390,312
0 0 0 0 0 392,257 0 392,257
0 0 0 0 0 405,325 0 405,325
0 0 0 0 0 414,878 0 414,878
0 0 0 0 0 402,842 0 402,842
Revenue Explanation:
190
Executive Summary:
Connecting all City facilities and the mobile workforce, the network is the copper, fiber optic and wireless backbone over which all shared applications are available upon demand. This single network which supports employees and citizens connects City of Spokane, and all its agencies not only regionally, but also nationally and globally.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 3.57 2011 Actual 3.64 2012 Budget 3.57 2013 Proposed 3.23
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 0 0 0 0 2010 Actual 306,604 0 0 0 0 449,011 223,820 219,729 1,199,164 2011 Actual 68,328 0 0 0 0 341,382 318,557 322,806 1,051,073 2012 Budget 82,285 0 0 0 0 374,898 136,039 345,823 939,045 2013 Proposed 43,239 0 0 9,000 0 374,851 0 321,204 748,294
Expenditure Explanation:
Revenues:
2009 Actual All Other 0 2010 Actual 0 2011 Actual 0 2012 Budget 0 2013 Proposed 0
191
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 0 0 0
0 0 0 0 0 1,199,164 0 1,199,164
0 0 0 0 0 1,051,073 0 1,051,073
0 0 0 0 0 939,045 0 939,045
0 0 0 0 0 748,294 0 748,294
Revenue Explanation:
192
Executive Summary:
The City is installing a new permitting and licensing system that will automate the permitting and licensing function.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 7.05 2010 Actual 5.05 2011 Actual 3.09 2012 Budget 3.02 2013 Proposed 3.03
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 169,675 0 0 43,321 0 156,230 0 592,336 961,562 2010 Actual 153,594 0 0 40,676 0 155,807 0 356,583 706,660 2011 Actual 132,488 0 0 43,113 0 159,637 0 262,234 597,472 2012 Budget 127,191 0 0 43,693 0 170,706 0 279,658 621,248 2013 Proposed 124,849 0 0 43,048 0 170,912 0 282,372 621,181
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits 0 0 2010 Actual 0 0 2011 Actual 0 0 2012 Budget 0 0 2013 Proposed 0 0
193
General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 961,562 0 961,562
0 0 0 0 706,660 0 706,660
0 0 0 0 597,472 0 597,472
0 0 0 0 621,248 0 621,248
0 0 0 0 621,181 0 621,181
Revenue Explanation:
194
Executive Summary:
Provides duplication and printing services to all City Departments and includes management of the floor copiers in City Hall.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 4.54 2010 Actual 2.53 2011 Actual 2.47 2012 Budget 3.52 2013 Proposed 3.46
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 68,408 0 0 36,999 0 247,405 4,087 242,456 599,355 2010 Actual 47,036 0 0 46,153 0 276,622 20,259 195,036 585,106 2011 Actual 56,043 0 0 48,515 0 262,786 25,458 208,112 600,914 2012 Budget 70,316 0 0 48,752 0 240,044 39,612 238,169 636,893 2013 Proposed 60,089 0 0 49,451 0 256,773 39,547 257,368 663,228
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 0 0 0 2010 Actual 0 0 0 2011 Actual 0 0 0 2012 Budget 0 0 0 2013 Proposed 0 0 0
195
0 0 0 599,355 0 599,355
0 0 0 585,050 0 585,050
0 0 0 600,914 0 600,914
0 0 0 636,894 0 636,894
0 0 0 663,228 0 663,228
Revenue Explanation:
196
Executive Summary:
The data center provides the resources to support the applications and sytems that handle the core business and operational data of the organization. The data must be accessible, secure, and archived to ensure ongoing business functionality 365 days a year.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 3.61 2010 Actual 2.45 2011 Actual 3.32 2012 Budget 3.41 2013 Proposed 3.22
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 428,669 0 0 40,831 0 332,254 415,878 331,383 2010 Actual 39,403 0 0 39,858 0 224,250 303,825 275,312 2011 Actual 364,763 0 0 38,594 0 178,901 339,633 280,594 2012 Budget 459,574 0 0 41,750 0 185,500 274,304 276,697 2013 Proposed 411,777 0 0 45,475 0 190,050 553,242 267,139
197
TOTAL
1,549,015
882,648
1,202,485
1,237,825
1,467,683
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 1,549,015 0 1,549,015 2010 Actual 0 0 0 0 0 0 882,648 0 882,648 2011 Actual 0 0 0 0 0 0 1,202,485 0 1,202,485 2012 Budget 0 0 0 0 0 0 778,251 0 778,251 2013 Proposed 0 0 0 0 0 0 1,467,682 0 1,467,682
Revenue Explanation:
198
Executive Summary:
Usually thought of as the telephone on your desk or a fax machine in an office, the City's voice system is really an application that is available whenever you pick up the receiver or send a document. The system is fully digital, and compliant with 21st century technology.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 3.61 2010 Actual 1.32 2011 Actual 1.29 2012 Budget 1.28 2013 Proposed 1.17
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 22,556 0 161,581 29,991 0 610,848 291,676 300,357 2010 Actual 21,328 0 161,304 34,275 0 285,342 135,959 127,599 2011 Actual 26,066 0 161,227 30,084 0 277,098 58,527 167,121 2012 Budget 20,334 0 161,227 36,766 0 253,905 142,296 155,019 2013 Proposed 15,854 0 161,228 37,051 0 254,900 86,446 140,817
199
TOTAL
1,417,009
765,807
720,123
769,547
696,296
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 1,428,562 0 1,428,562 2010 Actual 0 0 0 0 0 0 776,895 0 776,895 2011 Actual 0 0 0 0 0 0 720,123 0 720,123 2012 Budget 0 0 0 0 0 0 769,547 0 769,547 2013 Proposed 0 0 0 0 0 0 696,296 0 696,296
Revenue Explanation:
200
Executive Summary:
MIS Web Services provides website hosting, design, and development services for all City departments. Hosting services include maintaining a secure fault-tolerant architecture, domain name management, and website activity reporting. Design services include photography, graphic design, interactive/streaming media, and template design. Development services include website programming, database development, and application integration.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 4.26 2010 Actual 438.00 2011 Actual 4.36 2012 Budget 3.21 2013 Proposed 3.21
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds 76,056 0 0 33,003 0 50,065 2,236 2010 Actual 99,907 0 0 30,556 0 19,193 1,806 2011 Actual 111,872 0 0 32,629 0 34,423 1,806 2012 Budget 77,687 0 0 33,356 0 56,483 2,956 2013 Proposed 59,891 0 0 33,691 0 51,483 2,552
201
331,575 492,935
351,370 502,832
307,961 488,691
298,754 469,236
314,047 461,664
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 492,935 0 492,935 2010 Actual 0 0 0 0 0 0 502,733 0 502,733 2011 Actual 0 0 0 0 0 0 488,691 0 488,691 2012 Budget 0 0 0 0 0 0 469,236 0 469,236 2013 Proposed 0 0 0 0 0 0 461,664 0 461,664
Revenue Explanation:
202
203
204
Executive Summary:
Capital replacement funds is a fiduciary responsiblity to ensure the city has the ability to replace failed or end-of-life assets thus reducing the need for emergency funding through loans, bonds, or other financial mechanisms.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 2,172,200 0 0 0 0 0 0 2,172,200 2010 Actual 0 1,544,123 0 0 0 0 0 0 1,544,123 2011 Actual 0 3,702,984 0 0 0 0 0 0 3,702,984 2012 Budget 0 3,133,832 0 0 0 0 0 0 3,133,832 2013 Proposed 0 1,600,000 0 0 0 0 0 0 1,600,000
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 1,889,804 0 0 2010 Actual 1,571,014 0 0 2011 Actual 2,945,856 0 0 2012 Budget 1,121,250 0 0 2013 Proposed 1,001,607 0 0
205
0 0 0 0 0 1,889,804
0 0 0 0 0 1,571,014
0 0 0 0 0 2,945,856
0 0 0 0 0 1,121,250
0 0 0 0 0 1,001,607
Revenue Explanation:
Revenue is based on inventory (assets) replacement calculations. Replacement calculations: Asset purchase price divided by the asset life (MACRS provides industry quidelines for asset life calculations).
206
207
208
Executive Summary:
Risk Management manages and administraters the City's self-insured and insurance programs. Management includes all aspects from policy development and financial management to premium payment and employee communication.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 1.58 2010 Actual 1.58 2011 Actual 1.42 2012 Budget 1.47 2013 Proposed 0.50
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 518,508 0 4,099,484 5,345 239,017 4,862,354 2010 Actual 0 0 0 584,695 0 2,770,729 171 291,302 3,646,897 2011 Actual 0 0 0 436,811 0 3,401,180 171 354,622 4,192,784 2012 Budget 0 0 0 507,299 0 4,500,618 171 364,455 5,372,543 2013 Proposed 0 0 0 809,415 15,000 4,500,000 171 75,000 5,399,586
Expenditure Explanation:
Revenues:
2009 Actual All Other 1,885,042 2010 Actual 1,912,075 2011 Actual 2,546,065 2012 Budget 3,438,000 2013 Proposed 4,500,000
209
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 22,004 0 1,907,046
0 0 0 0 0 74,736 0 1,986,811
0 0 0 0 0 39,374 0 2,585,439
0 0 0 0 0 20,000 0 3,458,000
0 0 0 0 0 20,000 0 4,520,000
Revenue Explanation:
210
211
Treasurer's Office
Diligent management of the Citys cash portfolio has generally resulted in interest earnings of approximately $3 million per year (approximately $1.8 million General Fund). Management of the Citys $196 million debt portfolio ensures compliance. We ensure the safety of all City funds by accounting for all cash receipts and disbursements.
212
Executive Summary:
Diligent management of the Citys cash portfolio has generally resulted in interest earnings of approximately $3 million per year (approximately $1.8 million General Fund). Management of the Citys $196 million debt portfolio ensures compliance. We ensure the safety of all City funds by accounting for all cash receipts and disbursements.
213
payments per year. Our goal is to treat each customer politely and with respect and process their transactions completely and correctly. Our job is to make paying bills as painless as possible. The Treasurers Office also administer, bill and provide customer service for LIDs and BIDs. For LIDS, we also review applications for segregation and boundary line adjustments and sign off on Plats to ensure there are no outstanding assessments. For BIDs, we bill and receive payments, and process disbursement of funds to DSP. Bank relations are an important component to this bid. The Treasurers Office will work with the bank to ensure we are accurately billed for our banking services. We will also bid out banking services as needed. We will keep abreast of all technology improvements offered by banks and other sources and determine their feasibility and potential for efficiency savings.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 8.00 2010 Actual 7.00 2011 Actual 4.00 2012 Budget 4.00 2013 Proposed 1.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 2,487 252,982 0 155,075 8,693 925,573 1,344,809 2010 Actual 0 0 2,140 290,068 0 134,457 8,685 854,113 1,289,464 2011 Actual 0 10,870 2,094 281,491 0 119,379 8,681 395,042 817,556 2012 Budget 0 0 4,000 168,178 0 158,347 8,682 423,719 762,926 2013 Proposed 0 0 4,000 382,000 0 139,202 8,682 144,736 678,620
Expenditure Explanation:
The three cashiers that were previously in the Treasurer's Office budget in 2009, 2010, 2011, and 2012 are included in Service First budget for 2013. The cost of these positions will now be an Interfund expense as opposed to direct wages & benefits.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services 34,044 0 0 0 2,597,911 0 397,665 2010 Actual 36,193 0 0 0 3,376,214 0 352,967 2011 Actual 35,328 0 0 0 1,195,366 0 313,111 2012 Budget 31,000 0 342,726 0 0 0 389,200 2013 Proposed 31,000 0 258,420 0 0 0 389,200
214
Taxes TOTAL
821,118 3,850,738
799,726 4,565,101
14,392 1,558,196
0 762,926
0 678,620
Revenue Explanation:
Business license revenue that was previously recorded to the Treasurer's Office is now recorded in 0020 (non-departmental) in 2012 and 2013.
215
216
Fire Division
Departments:
CCC and CCB Full Allocation EMS Full Fund allocations Fire Department-General Fund full allocations Fire Improvement Bond Fund
217
Fire
218
219
220
Executive Summary:
This summary covers both the Combined Communications Building (CCB) & the Combined Communcications Center (CCC). The CCB is the building that houses Spokane County 9-1-1 and Crime Check, Spokane Police Department Dispatch, Spokane County Sheriff Dispatch & the CCC (which is the Fire/EMS dispatch operation for most fire agencies in Spokane County).
Legal/Contractual Mandate:
Both the CCC and the CCB operate under Interlocal Agreements that must be adhered to by the City.
FTEs
2009 Actual Total FTEs 20.00 2010 Actual 20.00 2011 Actual 20.00 2012 Budget 20.00 2013 Proposed 20.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 30,340 0 207,668 0 330,212 0 1,948,354 2010 Actual 0 0 0 210,248 0 337,829 0 2,061,522 2011 Actual 0 0 0 223,245 0 392,751 0 2,025,731 2012 Budget 0 600,000 0 216,540 300,000 522,297 0 2,141,986 2013 Proposed 0 496,679 0 228,750 300,000 521,316 0 2,234,078
221
TOTAL
2,516,574
2,609,599
2,641,727
3,780,823
3,780,823
Expenditure Explanation:
2013 reductions of ($-103,321) in CCC fund to capital budget, and ($-981) reduction in CCB fund to natural gas budget.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 24,313 0 0 1,680,984 0 0 83,419 1,036,752 2,825,468 2010 Actual 39,956 0 0 1,793,617 0 0 83,835 1,088,590 3,005,998 2011 Actual 18,439 0 0 1,883,653 0 0 107,308 1,110,075 3,119,475 2012 Budget 45,000 0 0 1,882,208 0 0 79,000 1,108,086 3,114,294 2013 Proposed 45,000 0 0 1,882,208 0 0 79,000 1,108,086 3,114,294
Revenue Explanation:
222
Executive Summary:
FD Dispatch operations occur through the CCC (Combined Communications Center). This is an essential 24-7-365 operation. The CCC receives/processes incoming 9-1-1 calls for fire, rescue & medical emergencies. CCC dispatches for SFD & through contract (Interlocal Cooperative Agreement) arrangements, for 14 other jurisdictions throughout Spokane County. CCC budget is a special fund. .
The activities provided through this bid include an effective, efficient and responsive program of: 1. Dispatching services to 15 fire agencies within Spokane County 24-7-365. A specialized Computer Aided Dispatch (CAD) system consisting of software and hardware is an essential element for SFD dispatchers to process calls and to be able to notify the appropriate personnel for emergency responses in their designated area. 2. Quickly determining the appropriate response code for each medical emergency call using ProQA Emergency Medical Dispatch software protocols. ProQA guides dispatchers in providing all relevant Post-Dispatch and Pre-Arrival Instructions, as well as case completion information. 3. Dispatching appropriate resources through the Locution Automated Voice software and the county wide paging system. Alphanumeric paging is utilized to notify the appropriate agencys personnel that a response is necessary and provide details regarding the incident. 4. Communicating with emergency apparatus over a radio network. CCC personnel are required to maintain constant communications with responding apparatus over a number of radio channels to support command and control of emergency situations as well as provide additional or cancel un-needed resources. 5. Maintain the county wide street and run card network for the CAD system. CCC personnel are assigned to keep the CAD street and run-card files current and up to date. These files are used to determine which apparatus will be dispatched to a given location. 6. Tracking the location of GPS equipped response apparatus at all times. Provided GPS information CCC personnel can identify
223
apparatus location that can be utilized to help determine the closest apparatus to be dispatched for emergency response. 7. Providing a back up dispatch center. CCC personnel maintain a redundant center that can be staffed in an emergency. This back up center must be kept operational 24 hours a day, seven days a week and 365 days a year. 8. Providing Site Manager responsibilities for the CCB, acting as liaison to the other agencies that reside in the building. The site manager must assure the efficient and effective operation and function of building systems. Escalating incident volumes will eventually impact the staffing levels provided by the CCC and will necessitate additional staffing. Funding future capital improvements to the building and the many systems that function within the building will be a challenge for the City and other entities that reside within the CCB. In order to comply with FCC requirements, a new public safety communication (radio) system has been purchased and is under construction. Completion of the installation of the new system will occur during early 2013 with anticipation that Law Enforcement operations will begin on the system during the 2nd or 3rd quarter of 2013. Fire operations will be added to the system later in 2013 or in early 2014.
Legal/Contractual Mandate:
The City is obligated to provide dispatching services to the 14 contract agencies as outlined in the Interlocal Agreement. While there are provisions to remove itself from providing these contract services, there are considerable financial consequences should the City decide to do so. The current contract is in place until December 31, 2016.
FTEs
2009 Actual Total FTEs 20.00 2010 Actual 20.00 2011 Actual 20.00 2012 Budget 20.00 2013 Proposed 20.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 13,930 0 199,367 0 179,735 0 1,948,354 2,341,386 2010 Actual 0 0 0 200,162 0 161,677 0 2,061,522 2,423,361 2011 Actual 0 255,139 0 212,676 0 193,131 0 2,025,731 2,686,677 2012 Budget 0 600,000 0 203,424 250,000 270,395 0 2,141,986 3,465,805 2013 Proposed 0 496,679 0 214,653 250,000 270,395 0 2,234,078 3,465,805
Expenditure Explanation:
Total 2013 reduction (-$103,321). Reduction to capital fund.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue 23,055 0 0 1,577,049 2010 Actual 38,315 0 0 1,692,214 2011 Actual 17,337 0 0 1,752,587 2012 Budget 40,000 0 0 1,797,458 2013 Proposed 40,000 0 0 1,797,458
224
0 0 0 1,108,086 2,945,544
0 0 0 1,108,086 2,945,544
Revenue Explanation:
225
226
Executive Summary:
The Combined Communications Building (CCB) is an essential facility to providing response of Public Safety Agencies to calls within Spokane County. The CCB is home to Spokane County 9-1-1 & Crime Check, Spokane Police Dispatch, Spokane Sheriff Dispatch & the Combined Communications Center (CCC) which dispatches Fire/EMS.
Legal/Contractual Mandate:
There is an Interlocal Agreement in place between the CCB agencies that stipulates the provisions by which the facility will operate and share costs.
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 16,410 0 8,301 0 150,477 0 0 2010 Actual 0 0 0 10,086 0 176,152 0 0 2011 Actual 0 0 0 10,569 0 199,620 0 0 2012 Budget 0 0 0 13,116 50,000 251,902 0 0 2013 Proposed 0 0 0 14,097 50,000 250,921 0 0
227
TOTAL
175,188
186,238
210,189
315,018
315,018
Expenditure Explanation:
(-$981) required reduction, taken from Natural Gas expenditure fund.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 1,259 0 0 103,935 0 0 79,812 0 185,006 2010 Actual 1,642 0 0 101,403 0 0 78,072 0 181,117 2011 Actual 1,102 0 0 131,066 0 0 100,909 0 233,077 2012 Budget 63,000 0 0 84,750 0 0 79,000 0 226,750 2013 Proposed 5,000 0 0 84,750 0 0 79,000 0 168,750
Revenue Explanation:
2012 Revenue includes $58,000 revenue to receive from Spokane Co. SREC radio upgrade work to CCB building.
228
229
230
Executive Summary:
The EMS Fund is a Special Revenue Fund that was created to receive the revenue from the Voter approved EMS Levy and account for the expenditure of said funds.
Legal/Contractual Mandate:
The City must meet the State requirements associated with a Special Revenue Fund.
FTEs
2009 Actual Total FTEs 53.00 2010 Actual 54.00 2011 Actual 53.00 2012 Budget 53.00 2013 Proposed 53.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 255,844 0 676,756 0 5,724,312 2010 Actual 0 299,768 0 224,757 0 771,008 0 6,086,829 2011 Actual 0 182,609 0 283,626 0 860,953 0 6,071,325 2012 Budget 0 425,000 0 227,162 0 1,030,593 0 6,440,058 2013 Proposed 0 205,452 0 287,968 0 1,030,593 0 6,598,800
231
TOTAL
6,656,912
7,382,362
7,398,513
8,122,813
8,122,813
Expenditure Explanation:
2013 Capital fund has (-$219,548) reduction to meet portion of required cuts.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 17,269 85,140 0 0 0 0 371,002 5,493,666 5,967,077 2010 Actual 18,976 255,060 0 2,186 0 0 365,989 5,522,587 6,164,798 2011 Actual 9,216 107,760 0 1,738 0 0 422,111 7,492,142 8,032,967 2012 Budget 51,000 115,000 0 0 0 0 352,000 7,435,000 7,953,000 2013 Proposed 51,000 115,000 0 0 0 0 352,000 7,435,000 7,953,000
Revenue Explanation:
232
Executive Summary:
The FD Training Division is a critical part of the FD ensuring all personnel receive necessary training and operate safely. Proper training is essential to high performance organizations and is critical to the fire service in particular due to the frequency and severity of high risk operational tasks.
Legal/Contractual Mandate:
There are mandated State and Federal training requirements in place that must be met to maintain fire, rescue, haz mat, and EMS certifications held by SFD members.
FTEs
2009 Actual Total FTEs 2010 Actual 2011 Actual 2012 Budget 2013 Proposed
233
Total FTEs
2.00
2.00
3.00
2.00
2.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 7,186 0 77,475 0 170,211 254,872 2010 Actual 0 0 0 6,842 0 72,678 0 193,528 273,048 2011 Actual 0 0 0 8,162 0 75,545 0 317,699 401,406 2012 Budget 0 0 0 6,392 0 88,322 0 320,407 415,121 2013 Proposed 0 0 0 8,166 0 88,322 0 323,463 419,951
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 0 0 0 2010 Actual 0 0 0 0 0 0 0 0 0 2011 Actual 0 0 0 0 0 0 0 0 0 2012 Budget 0 0 0 0 0 0 0 0 0 2013 Proposed 0 0 0 0 0 0 0 0 0
Revenue Explanation:
234
Executive Summary:
SFD's Maintenance Division is an essential function necessary to keep fire apparatus & equipment operational so the FD can respond to approximately 30,000 calls annually. Besides emergency vehicles the division maintains support vehicles, small engines, ladders, and thousands of pieces of equipment on emergency vehicles plus it supports 20 FD facilities.
Legal/Contractual Mandate:
National Fire Protection Association (NFPA) Standards for apparatus design, maintenance and operations are typically voluntary however they are recognized as industry standards when dealing with case law matters. WA, Labor & Industries (L&I) Standards require FDs to meet certain NFPA standards for apparatus and equipment
FTEs
235
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 15,905 0 91,680 0 285,664 393,249 2010 Actual 0 0 0 14,537 0 81,557 0 290,971 387,065 2011 Actual 0 0 0 18,051 0 43,746 0 304,831 366,628 2012 Budget 0 0 0 13,288 0 127,374 0 310,977 451,639 2013 Proposed 0 0 0 17,281 0 127,374 0 313,848 458,503
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 0 0 0 2010 Actual 0 0 0 0 0 0 0 0 0 2011 Actual 0 0 0 0 0 0 0 0 0 2012 Budget 0 0 0 0 0 0 0 0 0 2013 Proposed 0 0 0 0 0 0 0 0 0
Revenue Explanation:
236
Executive Summary:
The IMS function provides essential Information Technology (IT) services to all divisions of the Fire Department. IMS insures ongoing functionality of numerous mission critical applications as well as a number of other systems relied on by the Spokane FD and CCC contract fire agencies. IMS is funded through several sources.
Mobile Communications FD IMS support a wide variety of essential elements of mobile communications within the FD. This includes the management and support of nearly 200 digital pagers and 85 cell phones, a significant number of which have data capability (email, CAD messaging and radio). FD IMS also developed, maintains and supports a Mobile Data Computer system to provide front line apparatus current call information, mapping, property information and pre-fire plans to enhance operational planning, strategy, tactics, and firefighter safety. Emergency Coordination Center (ECC) computer, communications, and GIS support is pivotal to a functional Spokane County and Regional ECC. The ECC is located at the Fire Departments Training Facility and is the responsibility of SFD IMS personnel to coordinate with other City departments and County agencies to ensure readiness of the ECC.
237
Other functions supported by FD IMS include: First tier Help Desk and Network infrastructure support to over 300 fire department personnel who utilize hundreds of PCs, Thin Clients, phones and other devices that must be supported to ensure accurate documentation and effective communications. Network connectivity throughout the 18 remote SFD facilities with a 24/7 requirement is essential. Critical specialized software for Hazmat Team (CAMEO), Air Room (Posi-check) and First Responders is also supported by FD IMS. Critical specialized software developed by FD IMS includes a Vacation/Debit signup program to ensure Labor Union rules are observed during the signup process. A Vacancy program was created to ensure Labor Union rules are observed when filling a vacancy via drafting procedures (both for Operations and Dispatchers). Timely and specialized Geographical Information Systems (GIS) support is crucial to operational planning, strategy, tactics, and firefighter safety. FD IMS coordinates the maintenance of all FD related data layers, the SFD City Atlas used in all front line apparatus, mapping support for CCC Dispatch and MDCs, urban interface maps, and an ECC activation. The FD Intranet Portal is critical to dissemination of all non-emergency related information to personnel and is maintained by FD IMS staff. This includes a CAD Status web application that is shared throughout the county to display current and past incident information for agencies served by the CCC. An external Web presence is vital to the FD. The FD IMS support the SFD Website, Facebook, Twitter, and other social media applications that are utilized to link the FD to the community.
Legal/Contractual Mandate:
The FD is under contract with an Interlocal Agreement, to provide Fire and EMS dispatching services to 14 other fire agencies in Spokane County. CAD is a critical component of the City's ability to meet this contract obligation. FD IMS is responsible to insure that CAD is operational at all times so the City can fulfill its contract obligations.
FTEs
2009 Actual Total FTEs 2.00 2010 Actual 2.00 2011 Actual 2.00 2012 Budget 2.00 2013 Proposed 2.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 11,401 0 66,766 0 194,161 272,328 2010 Actual 0 0 0 10,422 0 56,233 0 203,282 269,937 2011 Actual 0 0 0 12,952 0 67,544 0 213,140 293,636 2012 Budget 0 0 0 9,541 0 86,298 0 224,401 320,240 2013 Proposed 0 0 0 12,402 0 74,298 0 211,431 298,131
Expenditure Explanation:
238
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 0 0 0 2010 Actual 0 0 0 0 0 0 0 0 0 2011 Actual 0 0 0 0 0 0 0 0 0 2012 Budget 0 0 0 0 0 0 0 0 0 2013 Proposed 0 0 0 0 0 0 0 0 0
Revenue Explanation:
239
240
Executive Summary:
FD Operations is a critical public safety service provided by the City. Responding to 30,000 incidents annually from 15 stations on 19 strategically located units, this division makes a vital difference in lives in Spokane daily. Incidents encompass all risks including: EMS, structure fire, technical rescue, hazardous materials and wildfire.
The Operations Division addresses the following operational goals: 1. Provide an efficient, effective fire suppression program, City wide, designed to control and/or extinguish fires to protect citizens from death, injury, or property loss. 2. Provide an efficient, effective Emergency Medical Services (EMS) program City wide, serving the community with first response Basic Life Support (BLS), Advanced Life Support (ALS) patient care and Detox transport services. 3. Provide community wide training opportunities for business and industry in subjects such as hazardous materials incidents, the Incident Command System, pre-incident planning, medical care and community wide response to disaster situations. 4. Establish procedures with other local emergency services partners to mitigate major and special incidents through multi-agency planning and coordination. 5. Maintain and assure SFD facilities are in a constant state of readiness 24/7/365 to meet the needs of the public as well as our providers. In order to protect life, property and the environment, the FD must have adequate resources that allow the City to provide effective response to calls for assistance. The level of service for fire protection is a function of response time and call volumes. These, in turn, are dependent on the number and location of fire stations, the number of fire units and number of fire personnel that are available to respond to incidents. Time is a critical component to fire development and growth as well as patient survivability during certain types of medical incidents. To be effective in successfully intervening to protect life and property, the Fire Department must arrive within reasonable timeframes with sufficient personnel to efficiently and safely deal with the situation. Longer response times and inadequate staffing due to the lack of resources diminish the success of a positive outcome and raise the risk to the public,
241
responding personnel and the community. Approximately 87% of FD responses are to EMS incidents and this number continues to grow. The FD continues to experience the mounting situations where simultaneous incidents occur thereby creating extended response times and depleting the response system to the point where limited resources are available. While some incidents might be mitigated with fewer resources, like staffing in hospital emergency rooms or the military, the FD must have staffing resources in place to deal with whatever the next call for service involves. Of the Citys 15 fire stations, only 3 have more than 1 staffed apparatus. Stations 1, 2 and 4 are staffed with an Engine and a Ladder company. Engines and Ladders work tactically in tandem to provide an aggressive rescue and fire attack which allow the best opportunity for survival. This number of multi-company stations is well below the 10 to 11 stations that previously served the community with 2 or more staffed units. This reduction impacts the response systems capacity to deal with the rising number of incidents and simultaneous responses. See details of station staffing below. Spokane Fire Department Operations Division Resources Station/Location/Units Unit Staffing Per Shift Staffing Station 1-44 W. Riverside 10 Engine 1 * 3 per shift Ladder 1 4 per shift Rescue 1 2 per shift South Battalion Chief 1 per shift Station 2 1001 E. North Foothills Drive Engine 2 * 3 per shift Ladder 2 4 per shift Station 3 1713 W. Indiana Avenue Engine 3 * 3 per shift Station 4 1515 W. 1st Engine 4 * Ladder 4 3 7 Cross Staffed Specialty Hazardous Materials
Water Rescue
Technical Rescue
Station 6 1615 S. Spotted Road Engine 6 * 3 per shift Station 7 1901 E. 1st Engine 7 * 3 per shift Station 8 1608 N. Rebecca Street Engine 8 3 per shift Station 9 1722 S. Bernard Street Engine 9 3 per shift Station 11 3214 S. Perry Street Engine 11 * 3 per shift Station 13 1118 W. Wellesley Avenue Engine 13 * 3 per shift North Battalion Chief 1 per shift Station 14 1807 S. Ray Street Engine 14 4 3
Brush
Brush
Brush
3 3 per shift 3
Brush
Station 15 2120 E. Wellesley Avenue Engine 15 * 3 per shift Station 16 5225 N. Assembly Street
Brush
242
Engine 16 Station 17 5121 W. Lowell Road Engine 17 * 3 per shift Station 18 120 E. Lincoln Road Engine 18 * 3 per shift 15 Stations
19 Units 61/shift
* Denotes Paramedic Company The City's current Insurance Class rating is 3. In 1999 the City dropped from a Class 2 to a Class 3 on a scale of 1 to 10 with 1 being the highest rating. While increasing of classes has a minimal impact on residential insurance rates, it can significantly increase insurance rates for business occupancies. Depending on the individual insurance companies, insurance rates could increase from 0 to 20% as grading class increases. The primary evaluation criteria utilized by the Washington State Survey and Rating Bureau in judging the effectiveness of fire suppression capabilities focuses on response time, number of apparatus available to respond, and personnel staffing of apparatus. Further reductions in FD staffing will impact future insurance ratings of the City.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 46.00 2010 Actual 47.00 2011 Actual 45.00 2012 Budget 46.00 2013 Proposed 46.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 221,351 0 440,836 0 5,074,277 5,736,464 2010 Actual 0 299,768 0 192,956 0 558,353 0 5,399,048 6,450,125 2011 Actual 0 182,609 0 244,461 0 672,380 0 5,235,656 6,335,106 2012 Budget 0 425,000 0 197,941 0 728,599 0 5,584,273 6,935,813 2013 Proposed 0 205,452 0 250,119 0 728,599 0 5,748,558 6,932,728
Expenditure Explanation:
Capital replacement fund cut by ($219,548) for required reductions.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 17,269 85,140 0 2010 Actual 18,976 255,060 0 2011 Actual 9,216 107,760 0 2012 Budget 51,000 115,000 0 2013 Proposed 51,000 115,000 0
243
Revenue Explanation:
244
245
246
Executive Summary:
SFD makes a positive difference in lives in Spokane every day by providing critical public safety services. FDs Mission - to serve the community by protecting life, property & the environment. The department strives to provide excellent service through prevention, education, preparedness, & mitigation, recognizing that our people are the key to success.
Legal/Contractual Mandate:
The Fire Department must comply with numerous Federal and State laws and standards that are applicable to the City of Spokane and other fire service agencies. Additionally, there is responsibility to meet contractual obligations that are created through Interlocal Agreements, Collective Bargaining Agreements, and the numerous other legally binding documents to which the Fire Department is a party. While not a legal mandate, the Fire Department must undergo an evaluation by the Washington Survey and Rating Bureau every 5-10 years to determine the City's Insurance Class rating. The City's current Insurance Class rating is 3. In 1999 the City dropped from a Class 2 to a Class 3 on a scale of 1 to 10 with 1 being the highest rating. While increasing of classes has a minimal impact on residential insurance rates, it can significantly increase insurance rates for business occupancies. Depending on the individual insurance companies, insurance rates could increase from 0 to 20% as grading class increases. The primary evaluation criteria utilized by the Washington State Survey and Rating Bureau in judging the effectiveness of fire suppression capabilities focuses on response time, number of apparatus available to respond, and personnel staffing of apparatus. Further reductions in FD staffing will impact future insurance ratings of the City.
FTEs
2009 Actual Total FTEs 2010 Actual 2011 Actual 2012 Budget 2013 Proposed
247
Total FTEs
255.08
256.08
258.08
258.08
248.08
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 112,372 1,307 1,669,106 0 1,463,860 0 27,675,981 30,922,626 2010 Actual 0 90,394 1,307 1,706,193 0 1,256,013 0 28,272,196 31,326,103 2011 Actual 0 27,805 8,663 1,849,825 0 1,335,304 0 27,990,214 31,211,811 2012 Budget 0 122,578 1,306 1,952,064 (260,000) 1,567,424 0 30,851,909 34,235,281 2013 Proposed 0 122,578 1,306 2,295,700 0 1,523,284 0 30,292,413 34,235,281
Expenditure Explanation:
The projected 2013 budget has a reduction of 9 Vacant Firefighter positions. These are "relief " FF positions that normally help the City/FD minimize overtime cost used to maintain daily staffing levels on fire apparatus. These reductions will impact service delivery if circumstances result in the FD's overtime budget being exhausted and the "relief" positions are not available to fill daily staffing vacancies. Notes regarding 2012's Budget amount: The 2012 budget compared to 2011 actual expenditures is higher due to several factors: 1. The City's West Plains Annexation. The annexation added approximately 10 square miles to the City and resulted in the first added fire station and staffing to the City in more than 25 years. The budget included 13 new positions; 12 firefighters and 1 deputy fire marshal. 2. Local 29, the union that represents the majority of FD employees, worked with the city to not take a pay increase in 2011 and deferred a negotiated pay increase to 2012. 3. 2012 includes a hire ahead position due to the retirement of the Supervisory Analyst. This position is only funded for a month for training purposes.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 3,642 0 30,040,290 84,097 287,898 0 506,699 0 30,922,626 2010 Actual 7,833 0 30,603,682 11,056 237,514 0 466,019 0 31,326,103 2011 Actual 12,169 0 30,388,456 36,795 289,542 0 484,849 0 31,211,811 2012 Budget 2,500 0 33,585,281 0 290,000 0 357,500 0 34,235,281 2013 Proposed 2,500 0 33,585,281 0 290,000 0 357,500 0 34,235,281
Revenue Explanation:
Besides the General Fund allocation to the Fire Department, the majority of the revenue generated by the FD is through permit and plans review fees provided by the Fire Prevention division in accordance with the Fire Code and Spokane Municipal Code (SMC).
248
Fire Department
To serve the community by protecting life, property and the environment. Provide excellent service through prevention, education, preparedness and mitigation; recognizing that our people are the key to success.
Mission Statement
Contact Information
Director: Phone: Website:
Quality Indicator: Percent of fire suppression incidents with the engine company arriving within 8 minutes, 30 seconds. Significance:
Fire Suppression
The fire company's quick response is necessary to provide sufficient resources to minimize fire impacts. Notes:
Annual Performance Averages:
* 2012 YTD is through June.
Graph
2010: 88%
2011: 92%
2010
2011
2012
Quality Indicator: Percent of priority medical incidents responded to within 8:30 by the appropriate FD company. Significance:
Life-threatening medical events are time-critical and there are often mere minutes in which to respond. Notes:
Annual Performance Averages: 2010: 96%
Graph
2011: 97%
0%
2010
2011
249
Quality Indicator: Percent of life-threatening medical incidents requiring a paramedic where the ALS Company arrives within 8:30. Significance: Life threatening medical incidents require paramedic intervention to impact survival rates and patient health. Notes:
Annual Performance Averages: 2010: 92%
2011: 96%
100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0%
Graph
2010
2011
Apr
Jun
May
Aug
Mar
250
Nov
Feb
Sep
Oct
Jan
Jul
Dec
Quality Indicator: Percentage of fire/EMS calls entering FD CAD which are processed and dispatched within 60 seconds. Significance: Calls must be triaged, processed, and dispatched within 60 seconds to give the best chance for success. Notes: The 2011 average uses data from Jan. 1st to Aug. 28th. Calls are handled by the Combined Comm. Center. Annual Performance Averages: 2011: 62% '12 YTD: 96%
Emergency Dispatch
100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0%
Graph
Executive Summary:
The FD SIU is responsible for all fire & administrative investigations conducted by the FD. The SIU ensures that fires & injuries/deaths from fire, are investigated to determine a cause & origin. SIU is responsible to arrest & pursue prosecution for unlawful fires when it is possible to do so.
Residents of the City can expect excellent service from the full-time staff of one Fire Captain and one Fire Lieutenant, plus five supplemental fire Investigators. The utilization of supplemental fire investigators (who are normally assigned to the Operations Division) allows for fill-in for and support to the full-time Investigators. This innovative approach enhances the staff and provides supplementation at a minimal cost. Supplemental investigators take the On Call Duty one weekend a month. In the event the fire investigation office becomes overwhelmed with investigations, one or more of the supplemental investigators will be assigned to the office to assist, until the workload decreases. All SIU members have full Police commissions. The fire investigative method of operation is referred to as the interview driven investigation. This method requires that a trained Fire Investigator respond immediately to the fire scene. The purpose behind this method is to interview persons associated with the fire before they leave the scene. This method has proven to be the most effective in the field of Fire Investigation. The duties of the office include fire origin and cause determination, investigation of Firefighter injury/death, civilian burn injury/death, and special investigations by order of the Chief or Assistant Chief. The Investigation Division provides classes on fire investigation to SFD personnel and assists the departments Public Education Officer with the Juvenile Fire Stoppers Program. In addition, the Investigation Office assists the surrounding Fire Districts, the Washington State Region 9 Investigation Task Force, the Spokane County Sheriffs Department and the Bureau of Alcohol,
251
Tobacco, Firearms and Explosives with fire origin and cause determination. Aggressive investigation and prosecution of arson cases is also a deterrent to crime and a proactive approach providing for safer neighborhoods. Effective Investigators save the insurance industry thousands of dollars by exposing Arson for Profit or Insurance Fraud fires started by the insured, which allows the insurance company to deny the claim. SIU provides copies of investigation reports to insurance companies upon request. On average, 150 reports a year are sent out of the office. Becoming proficient in fire investigation requires experience and training. The successful candidate for the position of Fire Investigator has a strong background in firefighting and understands fire behavior. This experience is gained through the completion of numerous hours of live fire training to reach the position of Firefighter. Once a Firefighter is selected the initial training to reach the level of Fire Investigator will take approximately one year. This includes successfully completing the Law Enforcement training to receive police commission, the Basic Fire Investigation Course at the National Fire Academy and working in the field with an experienced fire investigator on actual fire scenes. The investigator will attend advanced training throughout his/her career, which is required to maintain and improve their skill level. Becoming a Certified Fire Investigator is the ultimate goal, which will take a minimum of four years. This certification is extremely valuable in the courtroom, because to testify as an Expert Witness, one has to be qualified by the presiding Judge. An Expert Witness can then give their opinion, in addition to the facts of the case.
Legal/Contractual Mandate:
Yes; Washington State Law (RCW 43.44.050{1a} mandates that all fires be investigated to determine the origin and cause.
FTEs
2009 Actual Total FTEs 2.00 2010 Actual 2.00 2011 Actual 2.00 2012 Budget 2.00 2013 Proposed 2.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 16,924 0 10,680 0 296,886 324,490 2010 Actual 0 0 0 17,659 0 6,020 0 315,545 339,224 2011 Actual 0 0 0 17,418 0 12,065 0 331,400 360,883 2012 Budget 0 0 0 16,560 0 14,025 0 325,079 355,664 2013 Proposed 0 0 0 19,523 0 14,025 0 324,297 357,845
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue 0 0 324,490 0 2010 Actual 0 0 339,224 0 2011 Actual 0 0 360,883 0 2012 Budget 0 0 355,664 0 2013 Proposed 0 0 357,845 0
252
0 0 0 0 324,490
0 0 0 0 339,224
0 0 0 0 360,883
0 0 0 0 355,664
0 0 0 0 357,845
Revenue Explanation:
253
254
Executive Summary:
FD Operations is a critical public safety service provided by the City. Responding to 30,000 incidents annually from 15 stations on 19 strategically located units, this division makes a vital difference in lives in Spokane daily. Incidents encompass all risks including: EMS, structure fire, technical rescue, hazardous materials and wildfire.
255
Approximately 87% of FD responses are to EMS incidents and this number continues to grow. The FD continues to experience the mounting situations where simultaneous incidents occur thereby creating extended response times and depleting the response system to the point where limited resources are available. While some incidents might be mitigated with fewer resources, like staffing in hospital emergency rooms or the military, the FD must have staffing resources in place to deal with whatever the next call for service involves. Of the Citys 15 fire stations, only 3 have more than 1 staffed apparatus. Stations 1, 2 and 4 are staffed with an Engine and a Ladder company. Engines and Ladders work tactically in tandem to provide an aggressive rescue and fire attack which allow the best opportunity for survival. This number of multi-company stations is well below the 10 to 11 stations that previously served the community with 2 or more staffed units. This reduction impacts the response systems capacity to deal with the rising number of incidents and simultaneous responses. See details of station staffing below. Spokane Fire Department Operations Division Resources Station/Location/Units Unit Staffing Per Shift Staffing Station 1-44 W. Riverside 10 Engine 1 * 3 per shift Ladder 1 4 per shift Rescue 1 2 per shift South Battalion Chief 1 per shift Station 2 1001 E. North Foothills Drive Engine 2 * 3 per shift Ladder 2 4 per shift Station 3 1713 W. Indiana Avenue Engine 3 * 3 per shift Station 4 1515 W. 1st Engine 4 * Ladder 4 3 7 Cross Staffed Specialty Hazardous Materials
Water Rescue
Technical Rescue
Station 6 1615 S. Spotted Road Engine 6 * 3 per shift Station 7 1901 E. 1st Engine 7 * 3 per shift Station 8 1608 N. Rebecca Street Engine 8 3 per shift Station 9 1722 S. Bernard Street Engine 9 3 per shift Station 11 3214 S. Perry Street Engine 11 * 3 per shift Station 13 1118 W. Wellesley Avenue Engine 13 * 3 per shift North Battalion Chief 1 per shift Station 14 1807 S. Ray Street Engine 14 4 3
Brush
Brush
Brush
3 3 per shift 3
Brush
Station 15 2120 E. Wellesley Avenue Engine 15 * 3 per shift Station 16 5225 N. Assembly Street Engine 16 3 per shift
Brush
256
Station 17 5121 W. Lowell Road Engine 17 * 3 per shift Station 18 120 E. Lincoln Road Engine 18 * 3 per shift 15 Stations 19 Units 61/shift
Brush
* Denotes Paramedic Company The City's current Insurance Class rating is 3. In 1999 the City dropped from a Class 2 to a Class 3 on a scale of 1 to 10 with 1 being the highest rating. While increasing of classes has a minimal impact on residential insurance rates, it can significantly increase insurance rates for business occupancies. Depending on the individual insurance companies, insurance rates could increase from 0 to 20% as grading class increases. The primary evaluation criteria utilized by the Washington State Survey and Rating Bureau in judging the effectiveness of fire suppression capabilities focuses on response time, number of apparatus available to respond, and personnel staffing of apparatus. Further reductions in FD staffing will impact future insurance ratings of the City.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 226.08 2010 Actual 227.08 2011 Actual 231.08 2012 Budget 231.08 2013 Proposed 222.08
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 112,372 0 1,476,240 0 888,405 0 24,692,458 27,169,475 2010 Actual 0 90,394 0 1,509,774 0 729,453 0 24,938,525 27,268,146 2011 Actual 0 27,804 0 1,506,400 0 912,721 0 24,757,280 27,204,205 2012 Budget 0 122,578 0 1,459,019 (260,000) 1,068,651 0 27,542,939 29,933,187 2013 Proposed 0 122,578 0 1,767,424 0 1,026,111 0 26,949,184 29,865,297
Expenditure Explanation:
2013 budget has a reduction of 9 Vacant FF positions.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue 0 0 27,002,032 0 2010 Actual 0 0 27,115,615 0 2011 Actual 0 0 27,121,017 0 2012 Budget 0 0 29,880,187 0 2013 Proposed 0 0 29,812,297 0
257
0 0 167,443 0 27,169,475
0 0 152,531 0 27,268,146
0 0 83,188 0 27,204,205
0 0 53,000 0 29,933,187
0 0 53,000 0 29,865,297
Revenue Explanation:
258
Executive Summary:
The FD Training Division is a critical part of the FD ensuring all personnel receive necessary training and operate safely. Proper training is essential to high performance organizations and is critical to the fire service in particular due to the frequency and severity of high risk operational tasks.
Legal/Contractual Mandate:
There are mandated State and Federal training requirements in place that must be met to maintain fire, rescue, haz mat, and EMS certifications held by SFD members.
FTEs
2009 Actual Total FTEs 2010 Actual 2011 Actual 2012 Budget 2013 Proposed
259
Total FTEs
3.00
3.00
3.00
3.00
3.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 17,526 0 90,808 0 477,538 585,872 2010 Actual 0 0 0 17,977 0 97,146 0 622,839 737,962 2011 Actual 0 0 0 18,305 0 72,503 0 521,107 611,915 2012 Budget 0 0 0 18,209 0 111,818 0 530,232 660,259 2013 Proposed 0 0 0 21,255 0 110,918 0 536,340 668,513
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 2,700 0 583,172 0 0 0 0 0 585,872 2010 Actual 4,230 0 733,732 0 0 0 0 0 737,962 2011 Actual 8,390 0 603,525 0 0 0 0 0 611,915 2012 Budget 2,500 0 657,759 0 0 0 0 0 660,259 2013 Proposed 2,500 0 666,013 0 0 0 0 0 668,513
Revenue Explanation:
260
Program Summary: Fire & Life-Safety Inspection and Code Enforcement (Fire Prevention)
Division: Fire Priority: Safety Fund Type: General Fund
Executive Summary:
Bid pays for the primary functions of citys Fire Prevention Division including fire/building code enforcement, plan review (new & remodel projects before construction begins), fire inspection services (new and existing buildings + new businesses to ensure fire & life safety code compliance) and coordination of fire safety education.
261
1) Issue 2000+ permits as required by the Fire Code. 2) Inspect 70 high-rise buildings (buildings over 55) for life safety and evacuation compliance and preparedness. 3) Manage Life-Safety systems confidence testing/code enforcement program (4700 systems). 4) Inspect all public/private schools (80+) in the City & evaluate fire drills in each. 5) Issue Civil Infractions for code violations unmitigated through voluntary compliance. 6) Inspect and approve applications for numerous Special Events throughout the City. 7) Inspect and approve approximately new Business Licenses applied for within the City. 8) Inspect 200 places of Public Assembly occupancies. 9) Conduct routine after-hours nightclub & bar overcrowding and safe exiting inspections. 10) Inspect 200 Hazardous Materials occupancies for permitted operations, use or storage. 11) Inspect 55 mercantile occupancies & stores during the holiday seasons due to high fire loading and exitway obstruction 12) Conduct public education on and enforcement of the successful Cityfireworks ban. 13) Respond to questions on interpretation/application of fire/building codes. 14) Provide training to the Community about life-safety codes and their intent. The 2012 annexation of approximately 10 sq miles of the West Plains requires close interaction with Spokane International Airport and Spokane County Fire District 10 to transition inspection records and other critical emergency information. Future annexations by the City require the same interface with the Fire jurisdiction that previously provided fire services. New editions of Fire and Building Codes are adopted by the State every 3 years and amended as often as necessary. Standards referenced by the Codes from the National Fire Protection Association (NFPA) and other agencies undergo regular updates as well. These recurring modifications require constant training by Fire Prevention personnel to stay abreast of the codes. 15) Support FD Operations division on a variety of matters regarding building/site safety. 16) Participate in policy and code development with other City Departments. 17) Handle 500+ complaints per year.
Legal/Contractual Mandate:
In accordance with WA State Law, no jurisdiction may impose any Fire Code requirement that is less stringent than the Fire Code adopted by the State. Local jurisdictions may impose more stringent Fire Code provisions if approved by their policy body.
FTEs
2009 Actual Total FTEs 12.00 2010 Actual 11.00 2011 Actual 11.00 2012 Budget 11.00 2013 Proposed 11.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 71,894 0 28,184 0 947,268 1,047,346 2010 Actual 0 0 0 72,802 0 21,630 0 1,002,408 1,096,840 2011 Actual 0 0 0 73,693 0 24,438 0 1,098,561 1,196,692 2012 Budget 0 0 0 70,666 0 34,174 0 1,245,841 1,350,681 2013 Proposed 0 0 0 85,591 0 34,174 0 1,258,561 1,378,326
Expenditure Explanation:
262
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 502,124 0 287,898 0 257,324 0 1,047,346 2010 Actual 0 0 644,213 0 237,514 0 215,113 0 1,096,840 2011 Actual 0 0 582,414 0 289,542 0 324,736 0 1,196,692 2012 Budget 0 0 841,181 0 290,000 0 219,500 0 1,350,681 2013 Proposed 0 0 868,826 0 290,000 0 219,500 0 1,378,326
Revenue Explanation:
263
264
Executive Summary:
The Administrative Division of the FD provides Leadership and Management for the largest FD in eastern Washington. Fire Administration is responsible for organizational oversight and direction of the agency, has responsibility for budget preparation/ management, personnel administration, payroll, purchasing/ accounts payable, labor relations, long term planning and community information.
Legal/Contractual Mandate:
Fire Administration must insure that the Fire Department complies with numerous Federal and State laws and standards that are applicable to the City of Spokane and other fire service agencies. Additionally, there is responsibility to meet contractual obligations that are created through Interlocal Agreements, Collective Bargaining Agreements, and the numerous other legally binding documents to which the Fire Department is a party.
FTEs
2009 Actual Total FTEs 5.00 2010 Actual 5.00 2011 Actual 4.00 2012 Budget 3.00 2013 Proposed 3.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. 0 0 1,307 46,506 0 2010 Actual 0 0 1,307 47,738 0 2011 Actual 0 0 7,481 200,624 0 2012 Budget 0 0 1,306 346,866 0 2013 Proposed 0 0 1,306 353,872 0
265
Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
2011 Interfund actuals increase due to Interfund charges for Accounting staff moved to Centralized Accounting. Two Accountant positions moved in 2011, and 1 additional Accounting Clerk position in 2012.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 586,449 0 0 0 81,492 0 667,941 2010 Actual 0 0 650,805 0 0 0 88,981 0 739,786 2011 Actual 0 0 716,109 0 0 0 72,283 0 788,392 2012 Budget 0 0 763,143 0 0 0 85,000 0 848,143 2013 Proposed 0 0 775,515 0 0 0 85,000 0 860,515
Revenue Explanation:
266
Executive Summary:
The IMS function provides essential Information Technology (IT) services to all divisions of the Fire Department. IMS insures ongoing functionality of numerous mission critical applications as well as a number of other systems relied on by the Spokane Fire Department and CCC contract fire agencies.
Mobile Communications FD IMS support a wide variety of essential elements of mobile communications within the FD. This includes the management and support of nearly 200 digital pagers and 85 cell phones, a significant number of which have data capability (email, CAD messaging and radio). FD IMS also developed, maintains and supports a Mobile Data Computer system to provide front line apparatus current call information, mapping, property information and pre-fire plans to enhance operational planning, strategy, tactics, and firefighter safety. Emergency Coordination Center (ECC) computer, communications, and GIS support is pivotal to a functional Spokane County and Regional ECC. The ECC is located at the Fire Departments Training Facility and is the responsibility of SFD IMS personnel to coordinate with other City departments and County agencies to ensure readiness of the ECC.
267
Other functions supported by FD IMS include: First tier Help Desk and Network infrastructure support to over 300 fire department personnel who utilize hundreds of PCs, Thin Clients, phones and other devices that must be supported to ensure accurate documentation and effective communications. Network connectivity throughout the 18 remote SFD facilities with a 24/7 requirement is essential. Critical specialized software for Hazmat Team (CAMEO), Air Room (Posi-check) and First Responders is also supported by FD IMS. Critical specialized software developed by FD IMS includes a Vacation/Debit signup program to ensure Labor Union rules are observed during the signup process. A Vacancy program was created to ensure Labor Union rules are observed when filling a vacancy via drafting procedures (both for Operations and Dispatchers). Timely and specialized Geographical Information Systems (GIS) support is crucial to operational planning, strategy, tactics, and firefighter safety. FD IMS coordinates the maintenance of all FD related data layers, the SFD City Atlas used in all front line apparatus, mapping support for CCC Dispatch and MDCs, urban interface maps, and an ECC activation. The FD Intranet Portal is critical to dissemination of all non-emergency related information to personnel and is maintained by FD IMS staff. This includes a CAD Status web application that is shared throughout the county to display current and past incident information for agencies served by the CCC. An external Web presence is vital to the FD. The FD IMS support the SFD Website, Facebook, Twitter, and other social media applications that are utilized to link the FD to the community.
Legal/Contractual Mandate:
The FD is under contract with an Interlocal Agreement, to provide Fire and EMS dispatching services to 14 other fire agencies in Spokane County. CAD is a critical component of the City's ability to meet this contract obligation. FD IMS is responsible to insure that CAD is operational at all times so the City can fulfill its contract obligations.
FTEs
2009 Actual Total FTEs 2.00 2010 Actual 2.00 2011 Actual 2.00 2012 Budget 2.00 2013 Proposed 2.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 16,651 0 111,128 0 223,471 351,250 2010 Actual 0 0 0 16,961 0 116,605 0 231,758 365,324 2011 Actual 0 0 0 16,665 0 84,677 0 243,164 344,506 2012 Budget 0 0 0 17,163 0 114,637 0 248,354 380,154 2013 Proposed 0 0 0 20,179 0 114,637 0 251,464 386,280
Expenditure Explanation:
268
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 351,250 0 0 0 0 0 351,250 2010 Actual 0 0 362,517 0 0 0 2,807 0 365,324 2011 Actual 0 0 344,323 0 0 0 183 0 344,506 2012 Budget 0 0 380,154 0 0 0 0 0 380,154 2013 Proposed 0 0 386,280 0 0 0 0 0 386,280
Revenue Explanation:
269
270
Executive Summary:
Plan review services are an essential part of effective Community risk management strategies. The goal of plans review is to minimize risk to the public & emergency responders. Plan review services address new & remodel projects before construction begins & coordination of fire code requirements with the Building and other departments and agencies.
271
New editions of Fire and Building Codes are adopted by the State every 3 years and amended as often as necessary. Standards referenced by the Codes from the National Fire Protection Association (NFPA) and other agencies undergo regular updates as well. These recurring modifications require constant training by Fire Prevention personnel to stay abreast of the codes.
Legal/Contractual Mandate:
Yes. In accordance with WA State Law, no jurisdiction may impose any Fire Code requirement that is less stringent than the Fire Code adopted by the State. Local jurisdictions may impose more stringent Fire Code provisions if approved by their policy body. Competent plan review service is necessary to comply with State law.
FTEs
2009 Actual Total FTEs 1.00 2010 Actual 1.00 2011 Actual 1.00 2012 Budget 1.00 2013 Proposed 1.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 6,950 0 877 0 116,110 123,937 2010 Actual 0 0 0 7,067 0 99 0 121,902 129,068 2011 Actual 0 0 0 7,201 0 1,099 0 126,796 135,096 2012 Budget 0 0 0 6,659 0 607 0 129,948 137,214 2013 Proposed 0 0 0 8,041 0 607 0 131,164 139,812
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 123,937 0 0 0 0 0 123,937 2010 Actual 0 0 129,068 0 0 0 0 0 129,068 2011 Actual 0 0 135,096 0 0 0 0 0 135,096 2012 Budget 0 0 137,214 0 0 0 0 0 137,214 2013 Proposed 0 0 139,812 0 0 0 0 0 139,812
Revenue Explanation:
272
Executive Summary:
Fire Preventions Public Education/Emergency Preparedness function is an essential service of the Fire Department and the City in an effort to reduce the occurrence of fires and other emergencies and prevent injuries and deaths. The FD, through this division, interacts with public and private entities to educate the community.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 2010 Actual 2011 Actual 2012 Budget 2013 Proposed
273
Total FTEs
1.00
1.00
1.00
1.00
1.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 7,301 0 4,486 0 85,053 96,840 2010 Actual 0 0 0 6,934 0 2,103 0 89,469 98,506 2011 Actual 0 0 0 8,611 0 1,489 0 93,571 103,671 2012 Budget 0 0 0 7,300 0 3,794 0 96,319 107,413 2013 Proposed 0 0 0 8,624 0 3,794 0 97,164 109,582
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 96,840 0 0 0 0 0 96,840 2010 Actual 0 0 98,506 0 0 0 0 0 98,506 2011 Actual 0 0 103,671 0 0 0 0 0 103,671 2012 Budget 0 0 107,413 0 0 0 0 0 107,413 2013 Proposed 0 0 109,582 0 0 0 0 0 109,582
Revenue Explanation:
274
Executive Summary:
SFD's Maintenance Division is an essential function necessary to keep fire apparatus & equipment operational so the FD can respond to approximately 30,000 calls annually. Besides emergency vehicles the division maintains support vehicles, small engines, ladders, and thousands of pieces of equipment on emergency vehicles plus it supports 20 FD facilities.
Legal/Contractual Mandate:
National Fire Protection Association (NFPA) Standards for apparatus design, maintenance and operations are typically voluntary however they are recognized as industry standards when dealing with case law matters. WA, Labor & Industries (L&I) Standards require FDs to meet certain NFPA standards for apparatus and equipment
FTEs
275
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 9,113 0 273,812 0 234,961 517,886 2010 Actual 0 0 0 9,281 0 211,043 0 250,210 470,534 2011 Actual 0 0 0 9,090 0 175,527 0 267,388 452,005 2012 Budget 0 0 0 9,622 0 163,196 0 289,048 461,866 2013 Proposed 0 0 0 11,191 0 163,196 0 294,724 469,111
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 517,886 0 0 0 0 0 517,886 2010 Actual 0 0 470,534 0 0 0 0 0 470,534 2011 Actual 0 0 452,005 0 0 0 0 0 452,005 2012 Budget 0 0 461,866 0 0 0 0 0 461,866 2013 Proposed 0 0 469,111 0 0 0 0 0 469,111
Revenue Explanation:
276
277
278
Executive Summary:
The Fire Improvement Fund is a Special Revenue Fund that is in place to receive grants, bond funds and other revenues that come to the Fire Department. Historically, expenditures of these funds has gone towards capital needs of the Fire Department that cannot be covered from other funds.
Legal/Contractual Mandate:
The expenditure of and accounting for Voted Bond funds are regulated under WA state and federal law.
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 998,097 0 0 0 1,475 0 0 2010 Actual 0 213,604 0 0 0 16,316 0 0 2011 Actual 0 136,892 0 0 0 64,655 0 0 2012 Budget 0 581,525 0 0 0 0 0 0 2013 Proposed 0 300,000 0 0 0 0 0 0
279
TOTAL
999,572
229,920
201,547
581,525
300,000
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 25,863 0 0 0 0 0 18,337 0 44,200 2010 Actual 25,832 0 0 0 0 0 20,809 0 46,641 2011 Actual 13,346 0 0 0 0 0 17,672 0 31,018 2012 Budget 0 0 0 0 0 0 0 0 0 2013 Proposed 0 0 0 0 0 0 0 0 0
Revenue Explanation:
280
281
Human Resources
282
283
Employee Benefits
HR is responsible for the management and administration of the City's employee benefits, including the City's selfinsured medical and dental plans, Group Health medical plan, LEOFF I medical benefits, Fire Trust medical plan, life insurance, and other voluntary benefits offered to employees.
284
Executive Summary:
HR is responsible for the management and administration of the City's employee benefits, including the City's self-insured medical and dental plans, Group Health medical plan, LEOFF I medical benefits, Fire Trust medical plan, life insurance, and other voluntary benefits offered to employees.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 3.79 2010 Actual 3.79 2011 Actual 3.40 2012 Budget 3.30 2013 Proposed 3.30
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 238,131 0 25,099,362 1,928 303,703 25,643,124 2010 Actual 0 0 0 227,521 0 28,335,983 1,908 329,583 28,894,995 2011 Actual 0 0 0 316,268 0 28,783,778 0 294,340 29,394,386 2012 Budget 0 0 0 310,116 15,000 33,022,540 0 336,407 33,684,063 2013 Proposed 0 0 0 325,621 15,000 36,701,114 0 341,439 37,383,174
Expenditure Explanation:
Claims and insurance expense make up the majority of the Supplies and Services category.
Revenues:
2009 Actual All Other 25,490,493 2010 Actual 30,215,826 2011 Actual 29,625,838 2012 Budget 32,761,382 2013 Proposed 35,500,082
285
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 535,500 0 33,296,882
0 0 0 0 0 657,750 0 36,157,832
Revenue Explanation:
286
Executive Summary:
HR is responsible for the management and administration of the City's employee benefits, including the City's self-insured medical and dental plans, Group Health medical plan, LEOFF I medical benefits, Fire Trust medical plan, life insurance, and other voluntary benefits offered to employees.
Legal/Contractual Mandate:
FTEs
2009 Actual Total FTEs 3.79 2010 Actual 3.79 2011 Actual 3.40 2012 Budget 3.30 2013 Proposed 3.30
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 0 0 0 0 2010 Actual 0 0 0 0 0 0 0 0 0 2011 Actual 0 0 0 316,268 0 177,800 0 294,869 788,938 2012 Budget 0 0 0 310,116 15,000 264,850 0 336,498 926,464 2013 Proposed 0 0 0 310,116 15,000 262,750 0 341,329 929,195
Expenditure Explanation:
Revenues:
2009 Actual All Other 0 2010 Actual 0 2011 Actual 538,307 2012 Budget 535,500 2013 Proposed 535,500
287
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 538,307
0 0 0 0 0 0 0 535,500
0 0 0 0 0 0 0 535,500
Revenue Explanation:
288
289
290
Executive Summary:
The HR Department is responsible for employee and labor relations, compensation and benefits, employee development and training, personnel activity actions, performance management, investigations and disciplilnary actions, and exempt recruitments.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 10.00 2010 Actual 10.00 2011 Actual 8.70 2012 Budget 8.70 2013 Proposed 8.70
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 62,824 0 0 62,135 0 133,853 3,186 913,842 1,175,840 2010 Actual 0 0 0 58,488 0 47,303 0 805,279 911,070 2011 Actual 0 0 0 93,693 0 34,925 0 782,483 911,101 2012 Budget 0 0 0 76,029 0 49,589 0 835,871 961,489 2013 Proposed 0 0 0 76,363 0 40,964 0 844,162 961,489
Expenditure Explanation:
HR Director position was vacant for period of time in 2010 resulting in drop in cost per FTE.
Revenues:
2009 Actual All Other Fines and Forfeits 0 0 2010 Actual 0 0 2011 Actual 0 0 2012 Budget 0 0 2013 Proposed 0 0
291
General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
Revenue Explanation:
292
Human Resources
Provide leadership and resources for the recruitment, development, and retention of qualified, well-trained, and dedicated employees, and provide accessible support to our customers
Mission Statement
Contact Information
Director: Phone: Website:
www.spokanecity.org/departments/hr
Workplace Safety
A safe workplace is critical for the health of employees as well as for keeping insurance premiums low. Notes:
Annual Performance Totals: 2010: 332
Graph
May
Aug
Employee Retention
Percent of voluntary compared to involuntary terminations.
Ideally, the majority of employee terminations will be voluntary, such as retirement, relocation, etc. Notes: Annual Performance Averages: 2011: 74% '12 YTD: 79%
100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0%
Mar Apr Feb Jan
Graph
May
293
Nov
Aug
Sep
Oct
Jun
Jul
Dec
Nov
Sep
Oct
Jun
Jul
Dec
2011: 312
294
Executive Summary:
The 457 Deferred Compensation plans provide employees with an optional retirement benefit. These are defined contribution plans with multiple mutual fund investing options. The City has a fiduciary responsibility to administer and monitor the mutual funds and the plans themselves. HR administers the plans, while the City's 457 Committee provides oversight.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.40 2013 Proposed 0.40
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 0 0 0 0 2010 Actual 0 0 0 0 0 0 0 0 0 2011 Actual 0 0 0 0 0 0 0 31,084 31,084 2012 Budget 0 0 0 0 0 0 0 32,646 32,646 2013 Proposed 0 0 0 0 0 0 0 32,849 32,849
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits 0 0 2010 Actual 0 0 2011 Actual 0 0 2012 Budget 0 0 2013 Proposed 0 0
295
General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 0 0
0 0 0 0 0 0 0
0 0 0 0 31,084 0 31,084
0 0 0 0 32,646 0 32,646
0 0 0 0 32,849 0 32,849
Revenue Explanation:
296
Executive Summary:
EEO helps promote a fair and equitable workplace and keeps the City in compliance with City, State, and Federal regulations by informing employees of acceptable standards and providing a means to address discrimination/harassment issues. EEO leads accommodation efforts for disable employees/applicants and actively engages in diversity recruiting efforts.
Legal/Contractual Mandate:
Equal Employment Opportunity Commission, WA Human Rights Commission
FTEs
2009 Actual Total FTEs 0.20 2010 Actual 0.20 2011 Actual 0.20 2012 Budget 0.20 2013 Proposed 0.20
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 0 0 19,001 19,001 2010 Actual 0 0 0 0 0 0 0 20,441 20,441 2011 Actual 0 0 0 0 0 0 0 21,615 21,615 2012 Budget 0 0 0 0 0 0 0 22,077 22,077 2013 Proposed 0 0 0 0 0 0 0 22,148 22,148
Expenditure Explanation:
Revenues:
2009 Actual All Other 0 2010 Actual 0 2011 Actual 0 2012 Budget 0 2013 Proposed 0
297
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 19,001 0 0 0 0 0 19,001
0 20,441 0 0 0 0 0 20,441
0 21,615 0 0 0 0 0 21,615
0 22,077 0 0 0 0 0 22,077
0 22,148 0 0 0 0 0 22,148
Revenue Explanation:
298
Executive Summary:
The HR Department is responsible for employee and labor relations, compensation and benefits, employee development and training, personnel activity actions, performance management, investigations and disciplilnary actions, and exempt recruitments.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 5.20 2010 Actual 4.70 2011 Actual 4.55 2012 Budget 4.55 2013 Proposed 4.55
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 39,776 0 35,902 0 444,605 520,283 2010 Actual 0 0 0 40,096 0 28,654 0 368,223 436,973 2011 Actual 0 0 0 65,384 0 17,547 0 382,833 465,764 2012 Budget 0 0 0 50,692 0 31,156 0 407,174 489,022 2013 Proposed 0 0 0 50,692 0 26,416 0 411,309 488,417
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits 11,367 0 2010 Actual 0 0 2011 Actual 0 0 2012 Budget 0 0 2013 Proposed 0 0
299
General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
Revenue Explanation:
300
Executive Summary:
The HR Department negotiates and administers nine collective bargaining agreements while adhering to appropriate labor and employment laws and regulations. In performing this function, HR strives for excellent and effective communication with management and employee representatives in order to deliver the best customer service to our clients.
Legal/Contractual Mandate:
Per Federal, State, and Local labor and employment laws
FTEs
2009 Actual Total FTEs 3.20 2010 Actual 2.70 2011 Actual 2.55 2012 Budget 2.55 2013 Proposed 2.55
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 17,549 0 71,325 0 335,108 2010 Actual 0 0 0 15,454 0 14,582 0 262,062 2011 Actual 0 0 0 23,676 0 9,323 0 259,224 2012 Budget 0 0 0 20,681 0 13,539 0 286,012 2013 Proposed 0 0 0 20,681 0 11,069 0 288,818
301
TOTAL
423,982
292,098
292,223
320,232
320,568
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 423,982 0 0 0 0 0 423,982 2010 Actual 0 0 292,098 0 0 0 0 0 292,098 2011 Actual 0 0 292,223 0 0 0 0 0 292,223 2012 Budget 0 0 320,232 0 0 0 0 0 320,232 2013 Proposed 0 0 320,568 0 0 0 0 0 320,568
Revenue Explanation:
302
Executive Summary:
Effective employee training is a means to improve employee skills and retain valuable employees, while reducing potential legal liability. To deliver effective training, HR will assess the training nneeds of City employees; design programs to improve employee job performance; and develop and deliver courses to prepare employees for advancement.
Legal/Contractual Mandate:
Per Federal, State, and Local mandate, sexual harassment and disability awareness are required for all supervisors every two years.
FTEs
2009 Actual Total FTEs 1.00 2010 Actual 2.00 2011 Actual 1.00 2012 Budget 1.00 2013 Proposed 1.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 4,808 0 25,766 0 148,904 2010 Actual 0 0 0 2,610 0 3,356 0 125,001 2011 Actual 0 0 0 4,633 0 8,040 0 87,742 2012 Budget 0 0 0 4,656 0 5,300 0 88,156 2013 Proposed 0 0 0 4,656 0 4,315 0 89,046
303
TOTAL
179,478
130,967
100,414
98,112
98,017
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 179,478 0 0 0 0 0 179,478 2010 Actual 0 0 130,967 0 0 0 0 0 130,967 2011 Actual 0 0 100,414 0 0 0 0 0 100,414 2012 Budget 0 0 98,112 0 0 0 0 0 98,112 2013 Proposed 0 0 98,017 0 0 0 0 0 98,017
Revenue Explanation:
304
305
Unemployment
Management and administration of the City's self-insured unemployment program. Management includes all aspects from policy development and financial management to premium payment and employee communication.
306
Executive Summary:
Management and administration of the City's self-insured unemployment program. Management includes all aspects from policy development and financial management to premium payment and employee communication.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.10 2010 Actual 0.10 2011 Actual 0.10 2012 Budget 0.10 2013 Proposed 0.10
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 3,721 0 422,096 0 10,266 436,083 2010 Actual 0 0 0 3,787 0 559,648 0 10,548 573,983 2011 Actual 0 0 0 6,837 0 549,382 0 11,025 567,244 2012 Budget 0 0 0 11,328 0 819,134 0 11,588 842,050 2013 Proposed 0 0 0 11,344 0 719,134 0 11,712 742,190
Expenditure Explanation:
Revenues:
2009 Actual All Other 10,584 2010 Actual 11,452 2011 Actual 4,765 2012 Budget 10,000 2013 Proposed 10,000
307
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 34,710 0 45,294
0 0 0 0 0 100,003 0 111,455
0 0 0 0 0 650,000 0 654,765
0 0 0 0 0 450,000 0 460,000
0 0 0 0 0 550,000 0 560,000
Revenue Explanation:
308
309
310
Executive Summary:
Management and administration of the City's workers' compensation program. This includes all aspects from policy development and financial management to premium payment and employee communication. Loss Control is a critical component of cost containment.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 4.53 2010 Actual 4.53 2011 Actual 4.38 2012 Budget 4.38 2013 Proposed 4.43
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 108,339 0 3,823,096 5,868 396,366 2010 Actual 0 0 0 94,597 0 4,643,988 0 412,606 2011 Actual 0 0 0 133,765 0 4,438,825 0 430,273 2012 Budget 0 0 0 145,286 15,000 4,610,906 0 464,469 2013 Proposed 0 0 0 147,144 15,000 4,860,906 0 467,688
311
TOTAL
4,333,669
5,151,191
5,002,863
5,235,661
5,490,738
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 57,571 0 0 0 0 0 5,476,797 0 5,534,368 2010 Actual 98,804 0 0 0 0 0 5,000,006 0 5,098,810 2011 Actual 46,076 0 0 0 0 0 4,500,000 0 4,546,076 2012 Budget 50,000 0 0 0 0 0 3,741,000 0 3,791,000 2013 Proposed 50,000 0 0 0 0 0 5,240,000 0 5,290,000
Revenue Explanation:
312
Legal Division
Departments:
City Prosecutor's-Total General Fund Allocation Office of the City Attorney - Civil Division
313
Legal
314
315
316
Executive Summary:
Operating under statutory mandate to prosecute criminal and civil infraction cases for the City, the City Prosecutors Office has made significant operational changes to accom0date reduced budget and staff for the past several budget years. These changes include a pre-filing diversion strategy, increased use of technology, changes to victim coordination notification, and an emphasis on utilization of Rule 9 interns to support staffing needs on infraction cases.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 21.00 2010 Actual 21.00 2011 Actual 19.00 2012 Budget 19.00 2013 Proposed 19.00
317
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 98,665 0 244,386 0 1,686,668 2,029,718 2010 Actual 0 0 0 100,280 0 206,673 0 1,710,743 2,017,696 2011 Actual 0 0 0 130,855 0 215,125 0 1,657,315 2,003,295 2012 Budget 0 0 0 130,598 0 215,617 0 1,802,304 2,148,519 2013 Proposed 0 0 0 139,160 0 220,117 0 1,826,192 2,185,469
Expenditure Explanation:
This 2013 Prosecution budget includes the Relicensing Program (Interlocal), Mental Health Court Prosecution (Interlocal) and Interpreter costs. It reflects an increase of $36,950. This increase is neutralized by the budget reduction of $78,000 absorbed by the City Attorney's Office.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 294,781 0 1,734,937 0 0 0 0 0 2,029,718 2010 Actual 295,262 0 1,722,434 0 0 0 0 0 2,017,696 2011 Actual 224,650 0 1,778,645 0 0 0 0 0 2,003,295 2012 Budget 250,350 0 1,898,169 0 0 0 0 0 2,148,519 2013 Proposed 250,350 0 1,935,119 0 0 0 0 0 2,185,469
Revenue Explanation:
The Prosecutor's Office does not generate revenue in and of itself . It is part of the criminal justice system (Police, Prosecution, Public Defender, Probation and the Court) which does generate revenue on fines, penalties and infractions. Estimated 2013 revenue reflected is from the Relicensing Program for $100,00 and Mental Health Court Interlocal for $150,350. (City Prosecution $62,205.75) and (City Public Defense $88,144.25)
318
City Prosecutor
To promote justice and protect the people of the City of Spokane by aggressively and fairly prosecuting those who violate the law.
Mission Statement
Contact Information
Quality Indicator: Percentage of convicted / mitigated dispositions (charge outcomes) compared to dismissed dispositions. Significance:
Criminal Prosecution
Generally, prosecutors strive for convictions; however, case outcomes are sometimes out of their control. Notes: Only top 15 charges. 2011 charge total: 1,092 dismissed, 2,516 mitigated, and 2,200 convicted. Annual Performance Averages: 2011: 81% '12 YTD: 71%
Graph
May
Aug
Criminal Prosecution
A case can be dismissed for a variety of reasons, some of which are beyond the control of prosecutors. Notes:
Only includes the top five most common reasons for dismissal, which account for 91% of the total in 2011. These reasons for dismissal are generalized. Individual cases can become very complex.
319
Nov
Sep
Oct
Jun
Jul
Dec
320
Executive Summary:
Operating under statutory mandate to prosecute criminal and civil infraction cases for the City, the City Prosecutors Office has made significant operational changes to accommodate reduced budget and staff for the past several budget years. These changes include a pre-filing diversion strategy, increased use of technology, changes to victim coordination notification, and an emphasis on utilization of Rule 9 interns to support staffing needs on infraction cases.
Legal/Contractual Mandate:
FTEs
2009 Actual Total FTEs 18.00 2010 Actual 18.00 2011 Actual 16.00 2012 Budget 16.00 2013 Proposed 16.00
Expenditures:
2009 Actual 2010 Actual 2011 Actual 2012 Budget 2013 Proposed
321
All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
This 2013 Mandated Prosecution budget reflects and increase of $29,470. This increase is neutralized by the budget reduction of $78,000 taken by the City Attorney's office This budget submission does not include line number 54210 - Interpreter fees ($42,000 for 2013) which has been broken out as a separate bid. The prosecutor's office is the pass through agency for these costs, but the Municipal Court actually orders the interpreters.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 1,770,876 0 0 0 0 0 1,770,876 2010 Actual 0 0 1,745,222 0 0 0 0 0 1,745,222 2011 Actual 0 0 1,664,781 0 0 0 0 0 1,664,781 2012 Budget 0 0 1,782,876 0 0 0 0 0 1,782,876 2013 Proposed 0 0 1,812,346 0 0 0 0 0 1,812,346
Revenue Explanation:
The Prosecutor's Office does not generate revenue in and of itself . It is part of the criminal justice system (Police, Prosecution, Public Defender, Probation and the Court) which does generate revenue on fines, penalties and infractions.
322
Executive Summary:
The Office of the City Prosecuting Attorney proposes to continue its protection of public safety in the City of Spokane by committing dedicated resources to the identification and prosecution of offenders with mental health issues through the continued participation in the sales tax funded City, County Mental Health Court.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 2.00 2010 Actual 2.00 2011 Actual 2.00 2012 Budget 2.00 2013 Proposed 2.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 0 0 7,533 0 131,297 2010 Actual 0 0 0 0 0 1,922 0 142,544 2011 Actual 0 0 0 0 0 55,980 0 151,871 2012 Budget 0 0 0 0 0 56,000 0 164,793 2013 Proposed 0 0 0 0 0 56,000 0 171,172
323
TOTAL
138,830
144,466
207,851
220,793
227,172
Expenditure Explanation:
The expenditures associated with this bid are reimbursed by Spokane County from the county-wide sales tax. 2012's reimbursement to the City was $150,350. City Prosecution $62,205.75. City Public Defense $88,144.25. 2013's reimbursement is still being negotiated. While the MHC city prosecution and city public defense personnel expenses are paid from the general fund the City Prosecutor's Office and City Public Defenders Office submit quarterly billings for reimbursement. The increase of $6,379 is neutralized by the budget reduction of $78000 absorbed by the City Attorney's Office.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 129,634 0 0 0 0 129,634 2010 Actual 0 0 0 98,824 0 0 0 0 98,824 2011 Actual 0 0 0 95,164 0 0 0 0 95,164 2012 Budget 0 0 0 85,000 0 0 0 0 85,000 2013 Proposed 0 0 0 85,000 0 0 0 0 85,000
Revenue Explanation:
This bid does not generate independent revenue, but is part of the revenue generation process associated with the municipal court.
324
Executive Summary:
State law requires the City to pay the costs of certified interpreter services for non-English speaking defendants and witnesses in criminal cases.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 41,022 0 0 41,022 2010 Actual 0 0 0 0 0 36,266 0 0 36,266 2011 Actual 0 0 0 0 0 37,569 0 0 37,569 2012 Budget 0 0 0 0 0 42,000 0 0 42,000 2013 Proposed 0 0 0 0 0 42,000 0 0 42,000
Expenditure Explanation:
1. Interpreters are required by law and provide services necessary to adjudicate criminal and infraction citations. They are an indispensible and necessary cost to the criminal justice, code enforcement, and infraction enforcement obligations.
Revenues:
2009 Actual All Other 0 2010 Actual 0 2011 Actual 0 2012 Budget 0 2013 Proposed 0
325
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 41,022 0 0 0 0 0 41,022
0 36,266 0 0 0 0 0 36,266
0 37,569 0 0 0 0 0 37,569
0 42,000 0 0 0 0 0 42,000
0 42,000 0 0 0 0 0 42,000
Revenue Explanation:
This budget line generates no specifically attributable revenue, but is part of all of the general fund revenue generated by the Municipal Court.
326
Executive Summary:
The relicensing program operates pursuant to an interlocal agreement between the City and County, and serves the community by assisting drivers with suspended licenses in getting their licenses back. The City Prosecutors Office diverts virtually all of its DWLS 3rd cases into this program, assuring the success of the program while saving the City significant costs in public defense costs, warrants, and unnecessary incarceration. In summary, the relicensing program provides the ground work for the relicensing of suspended drivers, collects fines which have previously been non-collectible, decongests court dockets, saves warrant fees, arrests and attendant jail costs
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 1.00 2010 Actual 1.00 2011 Actual 1.00 2012 Budget 1.00 2013 Proposed 1.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services 0 0 0 0 0 0 2010 Actual 0 0 0 0 0 0 2011 Actual 0 0 0 0 0 0 2012 Budget 0 0 0 0 0 0 2013 Proposed 0 0 0 0 0 0
327
0 78,990 78,990
0 81,742 81,742
0 93,094 93,094
0 102,850 102,850
0 103,951 103,951
Expenditure Explanation:
Expenditures for this program are offset by administrative fees charged to the participants. The city and county staffing costs of the program will be offset by administrative fees if 2100 people are enrolled next year. The 2013 cost increase of $1,101 is neutralized by the budget reduction of $78,000 absorbed by the City Attorney's Office.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 4,322 0 0 0 0 74,669 78,991 2010 Actual 0 0 6,592 0 0 0 0 75,150 81,742 2011 Actual 0 0 23,831 0 0 0 0 69,263 93,094 2012 Budget 0 0 2,850 0 0 0 0 100,000 102,850 2013 Proposed 0 0 3,951 0 0 0 0 100,000 103,951
Revenue Explanation:
City Revenue reflected is 50% of total administrative fees collected. Staffing expenditures for this program are offset by administrative fees charged to the participants. The city/county staffing costs of the program will be offset by administrative fees if 2100 people are enrolled next year.
328
329
330
Executive Summary:
The Office of the City Attorney/ Civil Division provides a wide variety of civil legal services to the Mayor, the Administration, City Council, City Departments, and Boards and Commissions, including advice and consultation, drafting and review of documents, contracts, policies/procedures and ordinances. When the City receives a claim or is sued, the City Attorneys office defends the claim and/or civil case and prosecutes all City civil and administrative claims. On occasion, outside counsel may be hired on a case by case basis.
Legal/Contractual Mandate:
City Charter section
FTEs
2009 Actual Total FTEs 17.00 2010 Actual 17.00 2011 Actual 16.00 2012 Budget 16.00 2013 Proposed 17.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services 0 0 0 216,001 0 147,976 2010 Actual 0 0 0 274,222 0 174,042 2011 Actual 0 0 0 333,246 0 114,992 2012 Budget 0 0 0 279,757 0 114,007 2013 Proposed 0 0 0 295,260 0 141,507
331
0 1,828,420 2,192,397
0 2,072,015 2,520,279
0 2,006,967 2,455,205
0 2,122,141 2,515,905
0 2,335,396 2,772,163
Expenditure Explanation:
Increase is result of moving Attorneys assigned to Risk Management into the Legal budget. Expense increase offset by corresponding revenue increase.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 1,786,892 0 0 0 405,505 0 2,192,397 2010 Actual 0 0 1,892,991 0 0 0 627,289 0 2,520,279 2011 Actual 0 0 1,855,827 0 0 0 599,378 0 2,455,205 2012 Budget 0 0 2,049,905 0 0 0 466,000 0 2,515,905 2013 Proposed 0 0 2,006,163 0 0 0 766,000 0 2,772,163
Revenue Explanation:
332
Library Division
Departments:
Library Services
333
Library
334
335
Library Services
Service is provided through the central library and five branches plus outreach to seniors and youth. Using its ending fund balance to close the gap between revenues and expenses, the Library expects to continue service at the current level for one more year.
336
Executive Summary:
Service is provided through the central library and five branches plus outreach to seniors and youth. Using its ending fund balance to close the gap between revenues and expenses, the Library expects to continue service at the current level for one more year.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 91.75 2010 Actual 91.75 2011 Actual 92.38 2012 Budget 89.26 2013 Proposed 89.26
Expenditures:
2009 Actual All Other Capital Outlay 695,595 856,876 2010 Actual 609,728 912,119 2011 Actual 665,932 864,311 2012 Budget 649,183 880,541 2013 Proposed 759,883 925,541
337
Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 138,539 234,063 0 0 0 7,771,705 0 0 8,144,307 2010 Actual 153,395 243,566 0 0 0 7,915,397 0 0 8,312,358 2011 Actual 157,983 227,454 0 0 0 7,915,397 0 0 8,300,834 2012 Budget 92,055 235,000 0 0 0 7,923,397 0 0 8,250,452 2013 Proposed 92,055 235,000 0 0 0 7,923,397 0 0 8,250,452
Revenue Explanation:
All Other includes copier revenue, non resident fees, contributions, and facilities rent for the Downtown Library garage.
338
Library
Spokane Public Library strengthens our community by promoting literacy and providing access to words, images and information through respectful, professional service.
Mission Statement
Contact Information
Director: Phone: Website:
Branch Usage
This measure reflects the value the community places in the services available at the libraries. Notes: Includes counts of visitors to six branches as well as attendance at outreach visits. Annual Performance Totals:
2010: 964,269 2011: 948,826
Graph
Material Check-Outs
This measure reflects the public's usage of library materials. Includes new check-outs and renewals.
2010: 2,091,934 2011: 2,112,838 '12 YTD: 1,065,800
200,000 195,000 190,000 185,000 180,000 175,000 170,000 165,000 160,000 155,000 150,000
Apr Mar Feb Jan
Graph
May
Aug
339
Nov
Sep
Oct
Jun
Jul
Dec
May
Mar
May
Technical Assistance
Graph
340
Nov
Aug
Dec
Feb
Apr
Sep
Oct
Jan
Jun
Jul
Quality Indicator: Number of reference assistance requests made to library staff. Significance: Customers get faster, better research results by utilizing the expertise of library staff. Notes: Includes in-person, telephone, and online requests for information. Annual Performance Totals: 2010: 135,641 2011: 137,984 '12 YTD: 75,386
Reference Assistance
Graph
Nov
Feb
Jan
Mar
Jul
Aug
Dec
Apr
Sep
Oct
Jun
Significance: For many customers, the library is their primary source of internet access. Notes: Includes the number of sessions on library computer equipment but does not include Wi-Fi access. Annual Performance Totals: 2010: 208,401 2011: 201,888 '12 YTD: 102,565
22,000 21,000 20,000 19,000 18,000 17,000 16,000 15,000 14,000 13,000 12,000
Graph
Parks Division
Departments:
Golf Courses Joe Albi Stadium Park and Recreation Services Parks and Recreation Capital Urban Forestry
341
Parks
342
343
Golf Courses
The Spokane Parks and Recreation Department operates four championship municipal golf courses: Downriver, Esmeralda, Indian Canyon, and the Creek at Qualchan. For over 86 years, these golf courses have been recognized nationally for their maintenance and operation as well as low greens fees.
344
Executive Summary:
The Spokane Parks and Recreation Department operates four championship municipal golf courses: Downriver, Esmeralda, Indian Canyon, and the Creek at Qualchan. For over 86 years, these golf courses have been recognized nationally for their maintenance and operation as well as low greens fees.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 10.88 2010 Actual 10.88 2011 Actual 9.85 2012 Budget 10.00 2013 Proposed 9.55
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 246,532 0 248,424 0 760,565 560,000 1,326,743 2010 Actual 0 619,153 0 256,618 0 772,894 552,383 1,354,737 2011 Actual 0 511,811 0 339,311 0 925,441 460,000 1,290,335 2012 Budget 0 35,156 0 366,825 294,500 950,520 565,800 1,303,470 2013 Proposed 0 253,000 0 339,900 0 925,100 0 1,329,600
345
TOTAL
3,142,265
3,555,785
3,526,898
3,516,271
2,847,600
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 26,730 0 0 0 0 114,410 3,090,984 0 3,232,124 2010 Actual 38,734 0 0 295,379 0 74,649 2,938,432 0 3,347,194 2011 Actual 7,464 0 0 120,957 0 17,713 2,836,105 0 2,982,239 2012 Budget 8,300 0 0 0 0 0 3,471,700 0 3,480,000 2013 Proposed 6,100 0 0 0 0 0 3,141,500 0 3,147,600
Revenue Explanation:
346
347
348
Executive Summary:
Joe Albi Stadium remained with the City when other former City Entertainment Facilities joined the Public Facilities District. The City Parks & Recreation Department was assigned to manage Joe Albi Stadium in 2007. Joe Albi Stadium is used for high school football and soccer practices and games and other events.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 22,602 0 16,375 0 122,932 167,654 56,576 386,139 2010 Actual 0 0 0 73,539 0 146,908 167,507 55,908 443,862 2011 Actual 0 0 0 22,780 0 160,431 167,429 46,905 397,545 2012 Budget 0 63,300 0 49,090 0 144,885 167,429 28,481 453,185 2013 Proposed 0 35,000 0 50,000 0 147,300 167,400 28,500 428,200
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 154,844 0 231,295 2010 Actual 172,577 0 271,285 2011 Actual 189,691 0 202,247 2012 Budget 177,000 0 276,185 2013 Proposed 155,000 0 245,500
349
0 0 0 0 0 386,139
0 0 0 0 0 443,862
0 0 0 5,607 0 397,545
0 0 0 0 0 453,185
0 0 0 27,700 0 428,200
Revenue Explanation:
350
351
352
Executive Summary:
Parks and Recreation Department manages, caretakes and operates the Citys park and conservation lands, golf courses, sports and aquatics facilities; maintains street and park trees; offers classes, events and athletic opportunities for persons of all ages and abilities; provides funding for community, senior and youth center recreation programs.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 78.83 2010 Actual 80.83 2011 Actual 77.86 2012 Budget 77.42 2013 Proposed 70.60
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 771,781 21 1,912,154 0 4,673,141 527,240 8,423,095 16,307,431 2010 Actual 0 721,548 41 1,784,615 0 4,431,123 515,566 8,667,769 16,120,663 2011 Actual 0 489,997 424 2,407,939 0 4,554,097 1,884,694 8,928,048 18,265,199 2012 Budget 0 1,201,868 0 2,510,437 393,500 4,620,044 1,006,794 8,936,273 18,668,916 2013 Proposed 0 1,425,400 0 2,596,200 127,000 4,373,500 809,800 8,270,100 17,602,000
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits 1,616,601 11,294 2010 Actual 1,501,322 11,185 2011 Actual 1,732,029 16,807 2012 Budget 2,100,600 24,000 2013 Proposed 2,050,700 18,000
353
General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
Revenue Explanation:
354
Mission Statement
Contact Information
Director: Phone: Website:
Aquatics Facilities
Aquatics facilities provide a fun and safe place for residents to learn how to swim and play in the water. Notes: Aquatics facilities are only active through the summer months. Annual Performance Totals:
2010: 149,844 2011: 124,301
Graph
Apr
May
Aug
Mar
Quality Indicator: Number of donated trees planted in the city. Significance: City parks and streets benefit from the generosity of the community by receiving donated trees. Notes: Trees are not planted in winter or summer. Annual Performance Totals: 2011: 77
Mar
May
Apr
355
Nov
Feb
Aug
Sep
Oct
Jan
Jun
Jul
Dec
'12 YTD: 29
20 18 16 14 12 10 8 6 4 2 0
Graph
Nov
Feb
Sep
Oct
Jan
Jun
Jul
Dec
Mar
Apr
May
Aug
Sep
Jun
356
Nov
Dec
Feb
Oct
Jan
Jul
Quality Indicator: Number of street trees permitted to be planted compared to removed. Significance: This measure indicates growth or loss in the city's street tree inventory. Notes: Only includes street trees that are planted or removed via the required permitting process. Annual Performance Totals: 2011: 216 '12 YTD: 137
Street Trees
120
105
90 75 60 45 30 15 0
Graph
-15 -30
357
358
Executive Summary:
This program is to account for Capital Projects for the Parks and Recreation department, including computer and fleet replacement.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 455,572 0 0 0 512 100,000 0 556,084 2010 Actual 0 290,411 0 11,710 0 44,695 246,969 0 593,785 2011 Actual 0 1,462,711 0 279 0 11,265 238,193 0 1,712,448 2012 Budget 0 913,639 0 350,000 0 11,352 100,000 0 1,374,991 2013 Proposed 0 540,000 0 0 0 10,000 450,000 0 1,000,000
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 48,390 0 0 2010 Actual 60,493 0 0 2011 Actual 30,289 0 0 2012 Budget 31,300 0 0 2013 Proposed 26,300 0 0
359
0 0 480,435 0 0 528,825
Revenue Explanation:
360
361
Urban Forestry
Urban Forestry staff professionally manages the City's 90,000 street and park trees and provides citizens with educational opportunities pertaining to trees and tree care.
362
Executive Summary:
Urban Forestry staff professionally manages the City's 90,000 street and park trees and provides citizens with educational opportunities pertaining to trees and tree care.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 1.50 2010 Actual 1.50 2011 Actual 2.00 2012 Budget 2.00 2013 Proposed 3.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 19,462 0 16,748 8,500 119,377 2010 Actual 0 13,510 0 25,289 0 27,313 8,500 175,860 2011 Actual 0 2,343 0 47,367 0 44,332 8,500 231,315 2012 Budget 0 0 0 38,052 9,700 102,103 27,000 308,845 2013 Proposed 0 0 0 48,300 0 69,300 27,000 341,100
363
TOTAL
164,087
250,472
333,857
485,700
485,700
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 1,905 0 0 6,312 0 137,500 12,900 0 158,617 2010 Actual 12,609 0 0 0 896 126,140 6,999 0 146,645 2011 Actual 31,209 0 0 18,496 720 157,100 17,368 0 224,893 2012 Budget 15,000 0 0 20,000 10,700 425,000 15,000 0 485,700 2013 Proposed 15,000 0 0 20,000 10,700 425,000 15,000 0 485,700
Revenue Explanation:
364
Police Division
Departments:
Forfeitures & Contributions Law Enforcement Grants Police Vehicle Replacement Spokane Police Department
365
Police
366
367
368
Executive Summary:
The Forfeitures and Contributions fund serves as a repository for funds received from drug investigations, donations made to the department, and auction proceeds from the Property Evidence Facility.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 128,717 0 0 0 186,716 0 0 2010 Actual 0 331,231 0 4,026 0 142,521 0 0 2011 Actual 0 624,221 0 0 0 235,118 0 0 2012 Budget 0 475,000 0 0 0 410,268 0 0 2013 Proposed 0 250,000 0 0 0 250,000 0 0
369
TOTAL
315,433
477,778
859,338
885,268
500,000
Expenditure Explanation:
Significant funds were spent on remodel costs for the Gardner detective building and the new Property Facility on Alki during 2010 and 2011.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 72,783 319,811 0 27,010 0 0 0 0 419,605 2010 Actual 74,459 380,610 0 1,994 0 0 1,250 0 458,313 2011 Actual 78,655 285,600 0 28,560 0 0 0 0 392,816 2012 Budget 78,231 395,000 0 3,500 0 0 38,000 0 514,731 2013 Proposed 75,000 300,000 0 2,000 0 0 0 0 377,000
Revenue Explanation:
The amount of forfeitures received has been decreasing due to cuts in the number of detectives, which affects the numbers of cases being worked on. Cash reserves will be used to pay for a portion of the expenditures in 2013.
370
371
372
Executive Summary:
Grants dollars are used to enhance technology, sustain necessary equipment purchases, and support essential traffic programs such as Click-it-or-Ticket, x52 (DUI emphasis), Drive Hammered - Get Nailed, and others. They also support two detectives positions in TCU and SVU.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 2.00 2010 Actual 2.00 2011 Actual 2.00 2012 Budget 2.00 2013 Proposed 2.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges 0 1,625,818 0 10,353 2010 Actual 0 840,750 0 10,471 2011 Actual 0 400,693 0 611 2012 Budget 0 3,523,394 0 0 2013 Proposed 0 315,000 0 0
373
Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Two FTEs are supported by grants - WATPA grant for vehicle theft detective and WASPC grant for registered sex offender (RSO) detective. These are state grants which run on a different fiscal year calendar; as such, at this time, we do not know if they will be renewed. Numerous grants will expire in 2012 so the expenditures have decreased significantly for 2013.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 3,929,788 0 0 0 0 0 0 0 3,929,788 2010 Actual 1,818,768 0 0 0 0 61,549 0 0 1,880,317 2011 Actual 821,063 0 0 0 0 16,790 0 0 837,853 2012 Budget 3,840,956 0 0 0 0 111,628 0 0 3,952,584 2013 Proposed 700,000 0 0 0 0 0 0 0 700,000
Revenue Explanation:
The RSO and WATPA grants have not yet been awarded for the second half of 2013. Justice Assistance Grant revenues are received and recorded at the beginning of the grant period. This accounts for the difference between revenues and expenditures.
374
375
376
Executive Summary:
The SPD Fleet is composed of patrol vehicles, traffic motorcycles, detective and administrative vehicles, undercover cars, and specialty unit vehicles. These vehicles support the underlying job function of providing law enforcement services to the public. Patrol vehicles run 24/7/365 and therefore need to be replaced more frequently than normal vehicles.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds 0 0 0 0 0 0 0 2010 Actual 0 0 0 0 0 0 0 2011 Actual 0 0 0 0 0 0 0 2012 Budget 0 0 0 0 0 0 0 2013 Proposed 0 750,000 0 0 0 0 0
377
0 0
0 0
0 0
0 0
0 750,000
Expenditure Explanation:
Prior to 2013, SPD vehicle purchase were part of the Police operating budget.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 0 0 0 2010 Actual 0 0 0 0 0 0 0 0 0 2011 Actual 0 0 0 0 0 0 0 0 0 2012 Budget 0 0 0 0 0 0 0 0 0 2013 Proposed 750,000 0 0 0 0 0 0 0 750,000
Revenue Explanation:
378
379
380
Executive Summary:
The primary mission of the Spokane Police Department is to ensure the citizens of Spokane are safe by enforcing the laws of our community, protecting citizens against illegal acts, and to uphold the civil rights of our citizens.
381
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 407.55 2010 Actual 394.75 2011 Actual 385.25 2012 Budget 387.25 2013 Proposed 366.25
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 1,963,425 587,105 0 4,521,151 0 2,060,222 1,023,934 39,445,818 49,601,655 2010 Actual 1,649,981 1,106,053 0 5,233,153 0 1,919,402 267,993 38,610,000 48,786,581 2011 Actual 2,154,651 1,119,982 0 5,700,749 0 1,887,369 223,137 38,747,350 49,833,238 2012 Budget 1,851,817 700,000 0 6,207,092 (513,022) 2,297,797 357,975 41,902,484 52,804,143 2013 Proposed 1,851,817 0 0 6,703,794 66,978 2,452,298 357,975 41,215,127 52,647,989
Expenditure Explanation:
The Capital Expenditure budget has been moved to a Capital Replacement Fund.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 27,090 0 45,934,649 2,382,053 52,881 170,225 485,107 549,651 49,601,655 2010 Actual 66,282 0 45,130,719 2,189,003 48,939 174,202 633,666 543,770 48,786,581 2011 Actual 46,890 0 45,912,525 2,496,238 57,362 0 757,803 562,420 49,833,238 2012 Budget 57,000 0 48,398,541 2,135,585 47,000 0 766,017 1,400,000 52,804,143 2013 Proposed 57,000 0 48,242,387 2,135,585 47,000 0 766,017 1,400,000 52,647,989
Revenue Explanation:
382
Mission Statement
Contact Information
Director: Phone: Website:
Quality Indicator: Percent of emergency calls responded to within five minutes. Significance:
This is the length of time a citizen can expect to wait for law enforcement personnel after calling 911. Notes: Calculated from priority 2 calls in the SPD Computer Aided Dispatch system. Time from entry to arrival. Annual Performance Averages:
2010: 66% 2011: 66% '12 YTD: 68%
Graph
Property crimes that are assigned to investigators have a better chance of being solved. Notes: Despite resource levels, the majority of property crimes have little solvability due to a lack of evidence. Annual Performance Averages:
2010: 8% 2011: 5% '12 YTD: 4%
Graph
383
Traffic Enforcement
Graph
Mar
May
Feb
Apr
Jan
Jun
Graph
50%
Feb Jan Mar May Apr Jul Aug Sep Jun
384
Aug
Jul
Sep
100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0%
Graph
Executive Summary:
Community Resources oversees several important programs including Volunteers, Special Events, and Abandoned Auto program. They also act as liaison to other city departments and the Spokane COPS program.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 5.60 2010 Actual 4.84 2011 Actual 4.74 2012 Budget 4.68 2013 Proposed 4.68
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services 27,529 0 0 88,413 0 86,781 2010 Actual 32,977 1,427 0 150,973 0 89,222 2011 Actual 43,164 211 0 158,667 0 96,164 2012 Budget 37,200 0 0 176,179 0 99,384 2013 Proposed 37,200 0 0 190,485 0 120,440
385
Expenditure Explanation:
These expenditures also include administrative overhead.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 840,589 0 0 0 236,945 0 1,077,534 2010 Actual 0 0 972,481 0 0 0 343,451 0 1,315,932 2011 Actual 0 0 995,824 0 0 0 399,313 0 1,395,137 2012 Budget 0 0 1,078,710 0 0 0 320,417 0 1,399,127 2013 Proposed 0 0 1,138,440 0 0 0 320,417 0 1,458,857
Revenue Explanation:
386
Executive Summary:
The Emergency Response/Uniform Services are responsible for emergency response; answering citizen calls, order maintenance, arrests for criminal activity, and proactive problem solving within the community. The emergency response specialty groups (SWAT, Bomb Squad, TAC) respond to critical incidents in the community.
387
of attrition. As employees leave in 2013 (natural attrition rate is 5-10 employees per year), the hiring and training cycle of law enforcement personnel impacts our ability to immediately fill those holes with trained personnel. As such, there will be service impacts through 2013 until 2014 when we can fill those vacancies; those service impacts are dependent on attrition rate and community need, which remains unknown at this time.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 214.50 2010 Actual 208.56 2011 Actual 212.74 2012 Budget 216.93 2013 Proposed 198.93
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 715,751 587,105 0 2,299,558 0 618,493 532,446 20,880,470 25,633,823 2010 Actual 571,597 1,000,234 0 2,618,725 0 592,880 107,351 20,607,948 25,498,735 2011 Actual 748,178 781,788 0 2,752,038 0 532,680 107,300 20,866,924 25,788,908 2012 Budget 657,200 700,000 0 3,112,488 0 668,062 168,527 22,674,315 27,980,592 2013 Proposed 657,200 950,000 0 3,365,238 0 833,780 168,527 23,003,531 28,978,276
Expenditure Explanation:
Expenditures have been reduced by the elimination of vacant personnel from Patrol. These expenditures also include administrative overhead.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 25,225 0 24,713,584 9,136 0 170,225 166,002 549,651 25,633,823 2010 Actual 65,073 0 24,502,567 7,723 0 174,202 205,400 543,770 25,498,735 2011 Actual 44,255 0 24,779,183 227,215 0 0 175,835 562,420 25,788,908 2012 Budget 57,000 0 26,146,692 189,300 0 0 187,600 1,400,000 27,980,592 2013 Proposed 57,000 0 27,144,376 189,300 0 0 187,600 1,400,000 28,978,276
Revenue Explanation:
388
Executive Summary:
Investigations includes Major Crimes and General Investigations. Major Crimes investigates those crimes with the greatest emotional impact on a community and the most serious injury to victims: homicide, rape, robbery, and serious assault. General detectives investigate: child-abuse, hate-crimes, burglary, fraud, auto theft, identity theft, and other property offenses.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 61.77 2010 Actual 60.48 2011 Actual 50.68 2012 Budget 54.38 2013 Proposed 53.38
Expenditures:
2009 Actual All Other 220,231 2010 Actual 175,876 2011 Actual 215,821 2012 Budget 186,000 2013 Proposed 186,000
389
Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Due to increases in wages and benefits, one detective position will be eliminated. These expenditures also include administrative overhead.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 7,885,992 0 0 0 178 0 7,886,170 2010 Actual 0 0 7,687,637 0 0 0 113 0 7,687,750 2011 Actual 0 0 7,222,440 6,015 0 0 0 0 7,228,455 2012 Budget 0 0 7,609,173 0 0 0 0 0 7,609,173 2013 Proposed 0 0 7,802,897 0 0 0 0 0 7,802,897
Revenue Explanation:
390
Executive Summary:
Joint services provide police records information management and property evidence management for the Spokane Police and Sheriff Departments as well as the broader criminal justice community. These services enable law enforcement, courts, and corrections to execute their respective public safety functions.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 44.84 2010 Actual 44.99 2011 Actual 41.96 2012 Budget 41.55 2013 Proposed 40.55
Expenditures:
2009 Actual All Other 133,352 2010 Actual 125,346 2011 Actual 221,855 2012 Budget 134,200 2013 Proposed 134,200
391
Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
The majority of expenditures for these two units are personnel. With growing costs, the Records Unit has been reduced by one FTE to accomodate these increases. These expenditures also include administrative overhead.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 135 0 1,971,404 1,486,553 52,881 0 16,718 0 3,527,691 2010 Actual 66 0 2,175,217 1,536,651 48,939 0 17,743 0 3,778,616 2011 Actual 66 0 2,816,075 1,641,773 57,362 0 8,098 0 4,523,374 2012 Budget 0 0 2,823,837 1,300,000 47,000 0 7,000 0 4,177,837 2013 Proposed 0 0 2,927,681 1,300,000 47,000 0 7,000 0 4,281,681
Revenue Explanation:
Spokane County Sheriff Office is joint partner.
392
Executive Summary:
Police Dispatch manages communications between law enforcement in the field via radio and in-car computers. Properly managed communications ensures timely service delivery, provides well-coordinated emergency responses, and reduces risk to officers.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 26.09 2010 Actual 26.96 2011 Actual 25.72 2012 Budget 25.80 2013 Proposed 24.75
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 646,330 0 0 344,858 0 102,750 71,675 2,311,868 2010 Actual 590,294 3,330 0 386,909 0 89,629 14,451 2,268,640 2011 Actual 724,200 492 0 415,143 0 85,853 14,444 2,382,209 2012 Budget 676,017 0 0 514,809 0 98,485 25,438 2,817,471 2013 Proposed 676,017 0 0 565,960 0 109,581 25,438 2,735,496
393
TOTAL
3,477,481
3,353,253
3,622,341
4,132,220
4,112,492
Expenditure Explanation:
In order to accomodate growing expenses, one vacant FTE was eliminated. These expenditures also include administrative overhead.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 3,240,365 231,512 0 0 5,604 0 3,477,481 2010 Actual 0 0 3,137,998 215,255 0 0 0 0 3,353,253 2011 Actual 0 0 3,350,457 257,688 0 0 14,196 0 3,622,341 2012 Budget 0 0 3,787,220 335,000 0 0 10,000 0 4,132,220 2013 Proposed 0 0 3,767,492 335,000 0 0 10,000 0 4,112,492
Revenue Explanation:
394
Executive Summary:
Training prepares current and future police officers for a career in law enforcement and provides mandated ongoing in-service training for all employees, commissioned and civilian. A well trained workforce is critical to insure professionalism and to avoid liability in dealing with complex and often dangerous situations.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 6.60 2010 Actual 5.56 2011 Actual 6.49 2012 Budget 5.45 2013 Proposed 5.45
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 27,529 0 0 115,452 0 255,638 20,479 756,289 2010 Actual 21,985 952 0 103,561 0 204,890 4,129 572,960 2011 Actual 28,776 140 0 111,858 0 261,843 4,127 721,247 2012 Budget 24,800 0 0 124,302 0 354,534 6,360 630,114 2013 Proposed 24,800 0 0 133,840 0 268,217 6,360 467,599
395
TOTAL
1,175,387
908,477
1,127,991
1,140,110
900,816
Expenditure Explanation:
These expenditures also include administrative overhead.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 1,106,100 9,287 0 0 60,000 0 1,175,387 2010 Actual 542 0 847,210 225 0 0 60,500 0 908,477 2011 Actual 2,581 0 1,043,140 20,682 0 0 61,588 0 1,127,991 2012 Budget 0 0 1,060,110 0 0 0 80,000 0 1,140,110 2013 Proposed 0 0 820,816 0 0 0 80,000 0 900,816
Revenue Explanation:
396
Executive Summary:
Special Investigations investigate and monitor organized crime, terrorist activity, drug and vice activity, and gangs. They work closely with other criminal intelligence units and task forces nationally to prevent, interdict, and respond to these organized groups that are responsible for criminal activity in our community.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 24.09 2010 Actual 25.96 2011 Actual 23.72 2012 Budget 26.80 2013 Proposed 26.58
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. 96,351 0 0 309,447 0 2010 Actual 76,946 3,330 0 352,270 0 2011 Actual 100,716 492 0 370,222 0 2012 Budget 99,200 0 0 469,809 0 2013 Proposed 86,800 0 0 444,465 0
397
Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
These expenditures also include administrative overhead.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 10,853,716 236,107 0 0 0 0 11,089,823 2010 Actual 0 0 3,239,475 237,211 0 0 0 0 3,476,686 2011 Actual 0 0 3,060,010 231,189 0 0 0 0 3,291,199 2012 Budget 0 0 3,739,481 222,920 0 0 0 0 3,962,401 2013 Proposed 0 0 3,597,994 222,920 0 0 0 0 3,820,914
Revenue Explanation:
398
Executive Summary:
Traffic collisions result in more death, injuries, and dollar loss ($112 million per year) than all crime combined. Effective traffic enforcement and driver education results in safer roads and fewer driving-related injuries & fatalities.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 19.49 2010 Actual 18.40 2011 Actual 19.23 2012 Budget 11.90 2013 Proposed 11.90
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 68,822 0 0 221,033 0 67,326 51,197 2,161,687 2010 Actual 54,961 2,379 0 251,621 0 80,658 10,322 1,848,549 2011 Actual 71,940 351 0 264,444 0 57,045 10,317 2,012,677 2012 Budget 49,600 0 0 234,905 0 71,452 12,719 1,704,671 2013 Proposed 49,600 0 0 253,980 0 76,531 12,719 1,405,792
399
TOTAL
2,570,065
2,248,490
2,416,774
2,073,347
1,798,622
Expenditure Explanation:
These expenditures also include administrative overhead. This unit includes 1 Sergeant, 6 Traffic Officers, 2 Commercial Traffic Officers, a Clerk II, the Photo Red Officer and 0.90 of administrative FTEs.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 54 0 2,568,029 0 0 0 1,982 0 2,570,065 2010 Actual 55 0 2,240,996 0 0 0 7,439 0 2,248,490 2011 Actual 432 0 2,317,880 0 0 0 98,462 0 2,416,774 2012 Budget 0 0 1,913,347 0 0 0 160,000 0 2,073,347 2013 Proposed 0 0 1,638,622 0 0 0 160,000 0 1,798,622
Revenue Explanation:
The revenues from Traffic tickets are in the Municipal Court department.
400
402
403
City Clerk
The City Clerk's Office is relied upon to: prepare/post weekly Council agendas; keep legislative record of Council proceedings; process/track/respond to public records requests; provide records maintenance/management services; receive service of process; publish/distribute weekly Gazette; distribute/publish/post policies and procedures; and update/maintain online Spokane Municipal Code, as well as other sundry duties.
404
Executive Summary:
The City Clerk's Office is relied upon to: prepare/post weekly Council agendas; keep legislative record of Council proceedings; process/track/respond to public records requests; provide records maintenance/management services; receive service of process; publish/distribute weekly Gazette; distribute/publish/post policies and procedures; and update/maintain online Spokane Municipal Code, as well as other sundry duties.
Legal/Contractual Mandate:
City Charter, policies and procedures, and various sections of RCWs and SMCs, as well as contractual for off-site records storage and retrieval.
FTEs
2009 Actual Total FTEs 5.00 2010 Actual 5.00 2011 Actual 4.00 2012 Budget 5.00 2013 Proposed 5.00
Expenditures:
2009 Actual All Other Capital Outlay 0 0 2010 Actual 0 0 2011 Actual 0 0 2012 Budget 0 0 2013 Proposed 0 0
405
Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Contract with Northwest Microfilm for $50,000 for off-site records storage and retrieval services.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 11 0 511,198 0 0 0 2,364 0 513,573 2010 Actual 11 0 489,710 0 0 0 2,160 0 491,881 2011 Actual 13 0 433,576 0 0 0 2,955 0 436,544 2012 Budget 0 0 513,917 0 0 0 0 0 513,917 2013 Proposed 4,000 0 523,459 0 0 0 0 0 527,459
Revenue Explanation:
copy fees and interfund LID costs
406
407
City Council
408
Executive Summary:
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 10.00 2010 Actual 10.00 2011 Actual 16.00 2012 Budget 16.00 2013 Proposed 16.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 5,600 0 0 134,527 0 91,680 0 704,059 935,866 2010 Actual 0 18,441 0 148,128 0 48,882 0 592,580 808,032 2011 Actual 0 0 0 177,542 0 54,195 0 563,944 795,681 2012 Budget 30,380 0 0 182,859 0 103,199 0 822,314 1,138,752 2013 Proposed 60,000 0 0 207,918 0 73,779 0 793,817 1,135,514
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits 0 0 935,866 0 0 2010 Actual 0 0 808,032 0 0 2011 Actual 0 0 794,518 0 0 2012 Budget 0 0 1,138,752 0 0 2013 Proposed 0 0 1,135,514 0 0
409
0 0 0 935,866
0 0 0 808,032
0 1,163 0 795,681
0 0 0 1,138,752
0 0 0 1,135,514
Revenue Explanation:
410
411
412
Executive Summary:
The mission of Civil Service is to provide an efficient, effective, merit-based system of employment ensuring that the most qualified applicants are equitably selected and retained. The development of the Civil Service Merit System has been one of the most important factors in raising the standards of government service and of increasing the respect of all citizens for their public servants. Fundamentally, every citizen should have an equal opportunity to prove his/her fitness for a public position, and the City is entitled to the best available and qualified employees. Today, as never before, the highest possible standards of administrative organizations and operations are needed if government is to measure up to the task of providing desired services economically and efficiently and still remain responsive to the citizens it serves.
Legal/Contractual Mandate:
Article VI of the City of Spokane Charter
FTEs
2009 Actual Total FTEs 8.00 2010 Actual 8.00 2011 Actual 8.00 2012 Budget 8.00 2013 Proposed 8.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 55,854 0 41,024 0 593,543 2010 Actual 0 0 0 50,568 0 23,788 0 610,014 2011 Actual 0 0 0 50,074 0 33,484 0 677,532 2012 Budget 0 0 0 47,990 11,621 35,695 0 740,205 2013 Proposed 0 0 0 50,320 0 38,025 621 761,443
413
TOTAL
690,421
684,370
761,090
835,511
850,409
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 690,421 0 0 0 0 0 690,421 2010 Actual 0 0 684,370 0 0 0 0 0 684,370 2011 Actual 0 0 791,090 0 0 0 0 0 791,090 2012 Budget 0 0 835,511 0 0 0 0 0 835,511 2013 Proposed 0 0 850,409 0 0 0 0 0 850,409
Revenue Explanation:
414
Executive Summary:
The mission of Civil Service is to provide an efficient, effective, merit-based system of employment ensuring that the most qualified applicants are equitably selected and retained. The development of the Civil Service Merit System has been one of the most important factors in raising the standards of government service and of increasing the respect of all citizens for their public servants. Fundamentally, every citizen should have an equal opportunity to prove his/her fitness for a public position, and the City is entitled to the best available and qualified employees. Today, as never before, the highest possible standards of administrative organizations and operations are needed if government is to measure up to the task of providing desired services economically and efficiently and still remain responsive to the citizens it serves.
Legal/Contractual Mandate:
Article VI of City of Spokane Charter
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 1.03
Expenditures:
2009 Actual All Other Capital Outlay 0 0 2010 Actual 0 0 2011 Actual 0 0 2012 Budget 0 0 2013 Proposed 0 0
415
Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 106,675 0 0 0 0 0 106,675 2010 Actual 0 0 107,228 0 0 0 0 0 107,228 2011 Actual 0 0 118,661 0 0 0 0 0 118,661 2012 Budget 0 0 129,023 0 0 0 0 0 129,023 2013 Proposed 0 0 131,190 0 0 0 0 0 131,190
Revenue Explanation:
416
Executive Summary:
The mission of Civil Service is to provide an efficient, effective, merit-based system of employment ensuring that the most qualified applicants are equitably selected and retained. The development of the Civil Service Merit System has been one of the most important factors in raising the standards of government service and of increasing the respect of all citizens for their public servants. Fundamentally, every citizen should have an equal opportunity to prove his/her fitness for a public position, and the City is entitled to the best available and qualified employees. Today, as never before, the highest possible standards of administrative organizations and operations are needed if government is to measure up to the task of providing desired services economically and efficiently and still remain responsive to the citizens it serves.
Legal/Contractual Mandate:
Article VI of City of Spokane Charter
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 3.54
Expenditures:
2009 Actual All Other Capital Outlay 0 0 2010 Actual 0 0 2011 Actual 0 0 2012 Budget 0 0 2013 Proposed 0 0
417
Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 311,084 0 0 0 0 0 311,084 2010 Actual 0 0 305,499 0 0 0 0 0 305,499 2011 Actual 0 0 340,872 0 0 0 0 0 340,872 2012 Budget 0 0 371,531 0 0 0 0 0 371,531 2013 Proposed 0 0 382,471 0 0 0 0 0 382,471
Revenue Explanation:
418
Executive Summary:
The mission of Civil Service is to provide an efficient, effective, merit-based system of employment ensuring that the most qualified applicants are equitably selected and retained. The development of the Civil Service Merit System has been one of the most important factors in raising the standards of government service and of increasing the respect of all citizens for their public servants. Fundamentally, every citizen should have an equal opportunity to prove his/her fitness for a public position, and the City is entitled to the best available and qualified employees. Today, as never before, the highest possible standards of administrative organizations and operations are needed if government is to measure up to the task of providing desired services economically and efficiently and still remain responsive to the citizens it serves.
Legal/Contractual Mandate:
Article VI of City of Spokane Charter
FTEs
2009 Actual Total FTEs 3.43 2010 Actual 3.43 2011 Actual 3.43 2012 Budget 3.43 2013 Proposed 3.43
Expenditures:
2009 Actual All Other Capital Outlay Debt Services 0 0 0 2010 Actual 0 0 0 2011 Actual 0 0 0 2012 Budget 0 0 0 2013 Proposed 0 0 0
419
Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 272,662 0 0 0 0 0 272,662 2010 Actual 0 0 271,643 0 0 0 0 0 271,643 2011 Actual 0 0 301,557 0 0 0 0 0 301,557 2012 Budget 0 0 334,957 0 0 0 0 0 334,957 2013 Proposed 0 0 336,748 0 0 0 0 0 336,748
Revenue Explanation:
420
421
422
Executive Summary:
Our goal is to provide accurate, timely information about the City and its projects, events, and issues to the public and our employees. Our services are designed to engage citizens, neighborhoods, and stakeholders and to harness the power of our 2,000 City ambassadors to tell our story.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 4.00 2010 Actual 4.00 2011 Actual 3.50 2012 Budget 3.50 2013 Proposed 3.50
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services 0 0 0 44,254 0 22,608 2010 Actual 0 0 0 45,662 0 9,543 2011 Actual 0 0 0 42,505 0 9,985 2012 Budget 0 0 0 42,445 0 26,599 2013 Proposed 0 0 0 46,063 0 22,284
423
0 371,806 427,011
0 346,967 399,457
0 361,617 430,661
0 362,314 430,661
Expenditure Explanation:
Our supplies and services expenditures during 2010 and 2011 were very low as a result of our close adherence to executive directives to stop spending.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 5,985 0 393,509 0 0 0 259 0 399,753 2010 Actual 5,475 0 421,141 0 0 0 395 0 427,011 2011 Actual 6,075 0 392,423 0 0 0 959 0 399,457 2012 Budget 6,000 0 424,461 0 0 0 200 0 430,661 2013 Proposed 6,000 0 424,461 0 0 0 200 0 430,661
Revenue Explanation:
Our revenues come from rental of Council Chambers. As officials waive fees for rentals, our revenue declines. Additionally, Spokane Transit Authority this year has moved its meetings back to the STA building from Chambers. That will result in lower fees.
424
425
426
Executive Summary:
The Retirement Department administers three defined benefit Plans and one defined contribution Plan. This budget is for the 457 Defined Contribution Plan.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 10,822 0 73,833 0 0 2010 Actual 0 0 0 25,545 0 74,688 0 0 2011 Actual 0 0 0 10,442 0 51,200 0 0 2012 Budget 0 0 0 20,552 0 86,500 0 0 2013 Proposed 0 0 0 20,700 0 82,000 0 0
427
TOTAL
84,655
100,233
61,642
107,052
102,700
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 88,229 0 0 0 0 0 0 0 88,229 2010 Actual 96,477 0 0 0 0 0 0 0 96,477 2011 Actual 68,040 0 0 0 0 0 0 0 68,040 2012 Budget 107,000 0 0 0 0 0 0 0 107,000 2013 Proposed 107,000 0 0 0 0 0 0 0 107,000
Revenue Explanation:
428
429
430
Department Summary: General Fund Allocations - Streets, Library, Parks, CH Maint, Parking Enforcement
Division: Stand Alone Departments Priority: Leadership Fund Type: General Fund
Executive Summary:
The Street Department, Library, and Parks & Rec are all Special Revenue Funds that have a heavy reliance of General Fund dollars. This budget summary represents the General Fund contribution to these activities.
0.900
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 0 0 0 29,140,636 0 2010 Actual 0 0 0 0 0 0 31,534,198 0 2011 Actual 0 0 0 0 0 0 32,930,068 0 2012 Budget 0 0 0 0 0 0 33,466,112 0 2013 Proposed 0 0 0 0 0 0 34,115,914 0
431
TOTAL
29,140,636
31,534,198
32,930,068
33,466,112
34,115,914
Expenditure Explanation:
In 2013 City Hall Maintenance was moved from the General Fund to the Asset Management Fund. The increase in allocations related to CH Maintenance is offset by moving the actual maintenance expenses to the Asset Management Fund.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 29,140,636 0 0 0 0 0 29,140,636 2010 Actual 0 0 31,534,198 0 0 0 0 0 31,534,198 2011 Actual 0 0 32,930,068 0 0 0 0 0 32,930,068 2012 Budget 0 0 33,466,112 0 0 0 0 0 33,466,112 2013 Proposed 0 0 34,115,914 0 0 0 0 0 34,115,914
Revenue Explanation:
432
Executive Summary:
This represents the estimated GF Contribution to the Parking Fund Special Revenue Fund. For specifics on how these funds are used, refer to the Parking System budget summary. The combined total for the Street Department and Parking System allocation will be $12.7 million.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 0 819,970 0 819,970 2010 Actual 0 0 0 0 0 0 760,392 0 760,392 2011 Actual 0 0 0 0 0 0 865,817 0 865,817 2012 Budget 0 0 0 0 0 0 1,007,561 0 1,007,561 2013 Proposed 0 0 0 0 0 0 1,000,000 0 1,000,000
Expenditure Explanation:
In 2009 - 2012 this transfer was actually part of the transfer to the Street Department. In 2013 the Parking Enforcement program is being moved to the Parking System Fund. We have shown the prior year amounts that went to the Street Department for comparative purposes.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 0 0 819,970 2010 Actual 0 0 760,392 2011 Actual 0 0 865,817 2012 Budget 0 0 1,007,561 2013 Proposed 0 0 1,000,000
433
0 0 0 0 0 819,970
0 0 0 0 0 760,392
0 0 0 0 0 865,817
0 0 0 0 0 1,007,561
0 0 0 0 0 1,000,000
Revenue Explanation:
434
Executive Summary:
This represents the General Fund contribution to the Asset Management Fund to cover the cost of City Hall Maintenance. Prior to 2013 this activity was budgeted in the General Fund as part of General Administration.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 0 996,623 0 996,623 2010 Actual 0 0 0 0 0 0 920,075 0 920,075 2011 Actual 0 0 0 0 0 0 884,397 0 884,397 2012 Budget 0 0 0 0 0 0 898,484 0 898,484 2013 Proposed 0 0 0 0 0 0 900,000 0 900,000
Expenditure Explanation:
The amounts shown in 2009 - 2012 were the cost of the program under General Administration and are shown here only for comparison purposes.
Revenues:
2009 Actual All Other 0 2010 Actual 0 2011 Actual 0 2012 Budget 0 2013 Proposed 0
435
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 996,623 0 0 0 0 0 996,623
0 920,075 0 0 0 0 0 920,075
0 884,397 0 0 0 0 0 884,397
0 898,484 0 0 0 0 0 898,484
0 900,000 0 0 0 0 0 900,000
Revenue Explanation:
436
Executive Summary:
This represents the General Fund allocation to the Library Fund. For specifics on how these funds are used, please refer to the Library budget summaries.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 0 7,771,705 0 7,771,705 2010 Actual 0 0 0 0 0 0 7,915,397 0 7,915,397 2011 Actual 0 0 0 0 0 0 7,915,397 0 7,915,397 2012 Budget 0 0 0 0 0 0 7,923,397 0 7,923,397 2013 Proposed 0 0 0 0 0 0 7,923,397 0 7,923,397
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits 0 0 7,771,705 0 0 2010 Actual 0 0 7,915,397 0 0 2011 Actual 0 0 7,915,397 0 0 2012 Budget 0 0 7,923,397 0 0 2013 Proposed 0 0 7,923,397 0 0
437
0 0 0 7,771,705
0 0 0 7,915,397
0 0 0 7,915,397
0 0 0 7,923,397
0 0 0 7,923,397
Revenue Explanation:
438
Executive Summary:
This represents the General Fund allocation to Parks and Recreaction. For specifics on how these funds are used, please refer to the various Parks Department budget summaries.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 0 11,006,431 0 11,006,431 2010 Actual 0 0 0 0 0 0 12,198,801 0 12,198,801 2011 Actual 0 0 0 0 0 0 12,260,071 0 12,260,071 2012 Budget 0 0 0 0 0 0 12,776,715 0 12,776,715 2013 Proposed 0 0 0 0 0 0 12,526,517 0 12,526,517
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits 0 0 11,006,431 0 0 2010 Actual 0 0 12,198,801 0 0 2011 Actual 0 0 12,260,071 0 0 2012 Budget 0 0 12,776,715 0 0 2013 Proposed 0 0 12,526,517 0 0
439
0 0 0 11,006,431
0 0 0 12,198,801
0 0 0 12,260,071
0 0 0 12,776,715
0 0 0 12,526,517
Revenue Explanation:
440
Executive Summary:
This represents the GF Contribution to the Street Department Special Revenue Fund. For specifics on how these funds are used, refer to the various Street Department budget summaries.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 0 10,300,000 0 10,300,000 2010 Actual 0 0 0 0 0 0 11,360,000 0 11,360,000 2011 Actual 0 0 0 0 0 0 12,700,000 0 12,700,000 2012 Budget 0 0 0 0 0 0 12,700,000 0 12,700,000 2013 Proposed 0 0 0 0 0 0 11,700,000 0 11,700,000
Expenditure Explanation:
In 2013 the Parking Enforcement program in the Street Department will be moved to the Parking Fund. Approximately $1 million of the total transfer to the Street Department has been used in prior years to fund parking enforcement. In 2013, this amount will be allocated to the Parking Fund as opposed to the Street Fund.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 0 0 10,300,000 2010 Actual 0 0 11,360,000 2011 Actual 0 0 12,700,000 2012 Budget 0 0 12,700,000 2013 Proposed 0 0 11,700,000
441
0 0 0 0 0 10,300,000
0 0 0 0 0 11,360,000
0 0 0 0 0 12,700,000
0 0 0 0 0 12,700,000
0 0 0 0 0 11,700,000
Revenue Explanation:
442
Executive Summary:
This represents the General Fund allocation to Urban Forestry. For specifics on how these funds will be used, please refer to the various Parks/Urban Forestry budget summaries.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 0 62,500 0 62,500 2010 Actual 0 0 0 0 0 0 60,000 0 60,000 2011 Actual 0 0 0 0 0 0 54,600 0 54,600 2012 Budget 0 0 0 0 0 0 66,000 0 66,000 2013 Proposed 0 0 0 0 0 0 66,000 0 66,000
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits 0 0 62,500 0 0 2010 Actual 0 0 60,000 0 0 2011 Actual 0 0 54,600 0 0 2012 Budget 0 0 66,000 0 0 2013 Proposed 0 0 66,000 0 0
443
0 0 0 62,500
0 0 0 60,000
0 0 0 54,600
0 0 0 66,000
0 0 0 66,000
Revenue Explanation:
444
445
446
Executive Summary:
The Office of the Hearing Examiner holds quasi-judicial hearings on behalf of the City in various matters, primarily related to Zoning, Land Use Regulation, and the Environment. The Hearing Examiner's Office conducts these hearings and renders decisions in accordance with state and local law.
Legal/Contractual Mandate:
The City has several processes set up whereby hearings are necessary. Open public hearings are required before certain proposals can move forward (i.e. local improvement districts, plats and zoning actions). Also, the City has several appeal processes set up whereby citizens can seek review of an administrative decision. In all of these instances, people have a right to attend hearings and give testimony and present evidence. The Hearing Examiner's Office was established to provide this hearing system. The Hearing Examiner is specially trained to conduct all of the hearings required by State laws and City ordinances. Specifically, the Examiner holds open public hearings on all zoning matters, preliminary plats, local improvement districts and junk vehicle complaints. The Examiner holds appeal hearings on appeals from all administrative decisions made pursuant to the zoning and land use codes, as well as decisions made on dangerous dogs, utility taxes, whistleblower actions, dangerous buildings, decisions by the responsible official under the State Environmental Policy Act (SEPA), assessments made by the Parking and Business Improvement Association (PBIA), business licenses, certain adult use licensing, and other matters as directed by the City Council.
FTEs
2009 Actual Total FTEs 2.00 2010 Actual 2.00 2011 Actual 2.00 2012 Budget 2.00 2013 Proposed 2.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. 0 0 0 14,160 0 2010 Actual 0 0 0 10,467 0 2011 Actual 0 0 0 11,731 0 2012 Budget 0 0 0 12,956 0 2013 Proposed 0 0 0 13,836 0
447
Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 2,699 0 196,815 847 0 0 0 0 200,361 2010 Actual 1,494 0 202,395 650 0 0 0 0 204,539 2011 Actual 6,521 0 210,193 310 0 0 0 0 217,024 2012 Budget 0 0 220,135 0 0 0 12,500 0 232,635 2013 Proposed 0 0 220,135 0 0 0 12,500 0 232,635
Revenue Explanation:
448
449
450
Executive Summary:
This fund accounts for the receipt of all lodging tax (or Transient Accommodations Tax) levied by the City of Spokane per SMC 08.08.010. Expenditures from this tax are restricted to purposes set forth in RCW 67.28.180 and interlocal agreements between the City of Spokane and the Spokane Public Facilities District.
Legal/Contractual Mandate:
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 989,460 0 359,964 6 0 152,418 0 0 1,501,848 2010 Actual 774,214 0 362,500 8 0 104,521 0 0 1,241,243 2011 Actual 1,089,050 0 361,125 8 0 83,000 0 0 1,533,183 2012 Budget 1,027,500 0 363,875 0 0 110,000 0 0 1,501,375 2013 Proposed 1,050,000 0 365,000 0 0 110,000 0 0 1,525,000
Expenditure Explanation:
The "All Other" expenses represent the transfer to the Public Facilities District. The Supplies and Services amount is the portion that falls under the City's Lodging Tax Advisory Committee.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 0 0 0 2010 Actual 0 0 0 2011 Actual 0 0 0 2012 Budget 0 0 0 2013 Proposed 0 0 0
451
0 0 0 0 1,361,444 1,361,444
0 0 0 0 1,415,863 1,415,863
0 0 0 0 1,371,827 1,371,827
0 0 0 0 1,500,000 1,500,000
0 0 0 0 1,500,000 1,500,000
Revenue Explanation:
452
453
454
Executive Summary:
These contracts are a required service for incarceration of offenders either awaiting trial or serving sentences on charges and arrests made by the police department.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 5,687,706 0 0 6 0 2,609 170,225 0 5,860,545 2010 Actual 5,505,441 0 0 14 0 2,970 174,202 0 5,682,627 2011 Actual 5,684,856 0 0 12 0 2,855 0 0 5,687,723 2012 Budget 5,250,000 0 0 15 0 3,000 0 0 5,253,015 2013 Proposed 5,900,000 0 0 15 0 3,000 0 0 5,903,015
Expenditure Explanation:
Revenues:
2009 Actual All Other 32,766 2010 Actual 27,863 2011 Actual 16,846 2012 Budget 15,000 2013 Proposed 15,000
455
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
Revenue Explanation:
456
457
458
Executive Summary:
LEIS is a special revenue fund which provides computer services for the Spokane Police and Sheriff's department. They manage systems such as CAD/RMS, Cop-Link, and Photo Mugshots. They also provide services to city and county prosecutors, other local, state and Federal agencies and the Spokane county jail and Geiger corrections.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 12.00 2010 Actual 12.00 2011 Actual 12.00 2012 Budget 12.00 2013 Proposed 12.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 29,197 0 211,815 0 1,056,804 2010 Actual 38,039 0 0 32,668 0 205,342 0 1,190,234 2011 Actual 6,948 0 0 68,303 0 209,811 0 1,250,129 2012 Budget 30,000 88,434 0 66,407 0 294,776 0 1,375,373 2013 Proposed 30,000 80,000 0 66,407 0 346,115 0 1,335,373
459
TOTAL
1,297,816
1,466,283
1,535,191
1,854,990
1,857,895
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 12 0 0 630,663 0 817,310 17,127 0 1,465,111 2010 Actual 39 0 0 628,630 0 0 746,531 0 1,375,199 2011 Actual (21) 0 0 689,255 0 0 851,651 0 1,540,885 2012 Budget 0 0 0 735,000 0 0 989,567 0 1,724,567 2013 Proposed 0 0 0 740,000 0 0 989,967 0 1,729,967
Revenue Explanation:
460
461
LEOFF I Firefighters'
The Retirement Department administers three defined benefit Plans and one defined contribution Plan. This budget is for Law Enforcement Officer and Firefighter (LEOFF I) Firefighters Plan, a closed defined benefit plan.
462
Executive Summary:
The Retirement Department administers three defined benefit Plans and one defined contribution Plan. This budget is for Law Enforcement Officer and Firefighter (LEOFF I) Firefighters Plan, a closed defined benefit plan.
The LEOFF I Firefighters Plan provides pension related retirement, death, and disability benefits. In addition, the Plan pays for medical and dental expenses for its members, along with reimbursement for Medicare premium payments. At December 31, 2010, there were 251 members of the City of Spokane LEOFF I Firefighters Plan of which all but 14 were retired. The Plan is governed by a five member board as defined in the Revised Code of Washington. The Board has reviewed and approved the 2013 budget.
Legal/Contractual Mandate:
41.16, 41.18 & 41.26 of the Revised Code of Washington (RCW)
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 1,667,399 0 0 60,281 0 3,296,646 0 0 2010 Actual 1,762,524 0 0 60,453 0 3,508,950 0 0 2011 Actual 1,633,585 71,550 0 54,922 0 3,581,062 0 0 2012 Budget 2,110,000 0 0 46,210 0 3,897,620 0 0 2013 Proposed 2,016,925 0 0 50,101 0 3,986,620 0 0
463
TOTAL
5,024,326
5,331,927
5,341,119
6,053,830
6,053,646
Expenditure Explanation:
"All Other" includes pension annuity claims, death benefit payments and a non-cash transaction of depreciation for the pension module of the PeopleSoft System. Medical payments and medicare reimbursements comprise the majority of the "Supplies & Services"
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 1,102,672 0 0 226,773 0 0 0 4,826,967 6,156,412 2010 Actual 1,205,382 0 0 234,692 0 0 4,870,847 473 6,311,394 2011 Actual 823,469 0 0 355,885 0 0 4,772,103 0 5,951,457 2012 Budget 6,016,600 0 0 365,000 0 0 0 0 6,381,600 2013 Proposed 6,016,600 0 0 365,000 0 0 0 0 6,381,600
Revenue Explanation:
2012 Budget and 2013 Projection "All Other" includes investment interest earnings and employer contributions. 2009, 2010 & 2011 Actual "All Other" includes, in addition to investment interest earnings , realized & unrealized gains/osses are also included. Employer contribution were classified as "Taxes" in 2009 then classifed as "Services" for 2010 & 2011. For 2012 and following employer contributions are classified as "All Other"
464
465
LEOFF I Police
The Retirement Department administers three defined benefit Plans and one defined contribution Plan. This budget is for Law Enforcement Officer and Firefighter (LEOFF I) Police Plan, a closed defined benefit plan.
466
Executive Summary:
The Retirement Department administers three defined benefit Plans and one defined contribution Plan. This budget is for Law Enforcement Officer and Firefighter (LEOFF I) Police Plan, a closed defined benefit plan.
The LEOFF I Police Plan provides pension related retirement, death, and disability benefits and is a pay-as-you-go system. In addition, the Plan pays for medical and dental expenses for its members, along with reimbursement for Medicare premium payments. At December 31, 2010, there were 206 members of the City of Spokane LEOFF I Police Plan of which all but 4 were retired. The Plan is governed by a seven member board as defined in the Revised Code of Washington. The Board has reviewed and approved the 2013 budget.
Legal/Contractual Mandate:
41.20 & 41.26 of the Revised Code of Washington (RCW)
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 1,052,775 0 0 52,053 0 2,735,877 0 0 2010 Actual 968,258 0 0 54,539 0 3,377,091 0 0 2011 Actual 869,226 52,470 0 49,945 0 2,936,740 0 0 2012 Budget 1,159,000 0 0 45,403 0 3,550,869 0 0 2013 Proposed 1,117,745 0 0 49,318 0 3,540,869 0 0
467
TOTAL
3,840,705
4,399,888
3,908,381
4,755,272
4,707,932
Expenditure Explanation:
"All Other" includes pension annuity claims, death benefit payments and a non-cash transaction of depreciation for the pension module of the PeopleSoft System. Medical payments and medicare reimbursements comprise the majority of the "Supplies & Services"
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 225,000 3,600,000 3,825,000 2010 Actual 0 0 0 0 0 0 225,000 3,975,000 4,200,000 2011 Actual 0 0 0 94,888 0 0 225,000 3,480,000 3,799,888 2012 Budget 4,250,000 0 0 100,000 0 0 225,000 0 4,575,000 2013 Proposed 4,250,000 0 0 100,000 0 0 225,000 0 4,575,000
Revenue Explanation:
Employer contributions were classified as "Taxes" in 2009, 2010 & 2011. In 2012 and following, employer contributions are classified as "All Other"
468
469
470
Executive Summary:
This is the main operations budget for the public defenders office. The PD office provides legal representation to indigent persons charged with criminal violations of the municipal code. Defense services for indigent persons are mandated by the state and federal constitutions. Caseload standards are set by the Washington Supreme Court.
Legal/Contractual Mandate:
The state and federal constitutions mandate the right to counsel in any criminal case where the person charged faces the possibility of a jail sentence. The Washington Supreme Court in an attempt to improve public defender services provided to poor people in the State has established Performance Guidelines for Criminal Defense Attorneys and Defender Caseload Standards.
FTEs
2009 Actual Total FTEs 22.00 2010 Actual 22.00 2011 Actual 20.00 2012 Budget 20.00 2013 Proposed 20.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 179,572 0 127,727 0 2,189,064 2010 Actual 0 0 0 187,440 0 127,848 0 2,281,557 2011 Actual 0 18,238 0 185,028 0 113,460 0 2,277,213 2012 Budget 15 0 0 273,400 0 139,716 0 2,321,690 2013 Proposed 15 0 0 233,859 0 136,266 0 2,359,678
471
TOTAL
2,496,363
2,596,845
2,593,938
2,734,821
2,729,818
Expenditure Explanation:
In order to maintain 2012 budget levels in 2013, we have reached an agreement with the Municipal Probation Department whereby our accounting clerk will perform services such as bill paying, payroll, and report writing in an amount necessary to maintain 2012 budget levels. We will reassign some of her work to other staff in order to accomplish this.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 183,479 0 2,312,884 0 0 0 0 0 2,496,363 2010 Actual 198,489 0 2,398,356 0 0 0 0 0 2,596,845 2011 Actual 217,133 0 2,376,806 0 0 0 0 0 2,593,938 2012 Budget 217,986 0 2,516,835 0 0 0 0 0 2,734,821 2013 Proposed 220,496 0 2,509,322 0 0 0 0 0 2,729,818
Revenue Explanation:
Revenue the PD receives is (1) from the State Office of Public Defense to support an attorney position; (2) from the County 1/10th of one percent sales tax for therapeutic courts to support an attorney position to defense people in mental health court; (3) an equal share with the Legal Deparment of the revenue from operation of the parking lot adjacent to the Prosecutor/Public Defender Building , and (4) public defender recoupment fees that are ordered by the court only upon conviction and paid by the clients in installments.
472
Public Defender
Provide quality legal representation in a professional, efficient, and caring manner to indigent persons accused of City non-felony crimes.
Mission Statement
Contact Information
Director: Phone: Website:
Public defense attorneys can devote more time to individual clients if they have fewer overall cases. Notes: There were a total of 17 PD attorneys in both 2011 and 2012. Two were paid by non-general fund monies. Annual Performance Totals: 2011: 405 '12 YTD: 182
Graph
May
Aug
Client Appointments
Meeting with a public defense attorney to discuss the case is necessary to a proper defense. Notes: Includes scheduled appointments and a first come, first served clinic for those who miss their scheduled appt. Annual Performance Averages: 2011: 85% '12 YTD: 86%
100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0%
Apr Mar Feb Jan
Graph
May
Aug
473
Nov
Sep
Oct
Jun
Jul
Dec
Nov
Sep
Oct
Jun
Jul
Dec
474
Executive Summary:
For the past several years, the State Office of Public Defense (OPD) has provided the PD office with grant funds for an attorney position to provide legal representation at daily inmate first appearance dockets and also to cover weekly out-of-custody arraignments. The PD will reapply this year for those funds.
Legal/Contractual Mandate:
The grant allows the PD to have sufficient staff to provide legal representation at all hearings required by statewide court rules.
FTEs
2009 Actual Total FTEs 1.00 2010 Actual 1.00 2011 Actual 1.00 2012 Budget 1.00 2013 Proposed 1.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 19 0 71,440 71,459 2010 Actual 0 0 0 0 0 24 0 85,587 85,611 2011 Actual 0 0 0 0 0 24 0 93,916 93,940 2012 Budget 0 0 0 0 0 0 0 106,914 106,914 2013 Proposed 0 0 0 0 0 0 0 117,773 117,773
Expenditure Explanation:
If the OPD grant is equal to the 2012 award, $84,000, the difference in this program will be absorbed by the PD's accounting clerk performing accounting work for Municipal Probation, including bill paying, payroll and report writing.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 71,459 0 0 2010 Actual 85,611 0 0 2011 Actual 93,940 0 0 2012 Budget 84,000 0 22,914 2013 Proposed 84,000 0 33,773
475
0 0 0 0 0 71,459
0 0 0 0 0 85,611
0 0 0 0 0 93,940
0 0 0 0 0 106,914
0 0 0 0 0 117,773
Revenue Explanation:
In 2009 and 2010, OPD gave the City funds, also in conjunction with the City of Spokane Valley, to assist with advice and data entry in support of the relicensing program. These totalled $19,308.01 in 2009 and $15,977.80 in 2010. We used the funds to have the arraignment attorney determine eligibility for relicensing, and which tickets were holding their license, and any obstacle toward getting their license and how to overcome it.
476
Executive Summary:
Cases in a city/county mental health court are presided over by a district court judge. Two public defenders, one city, one county, represent persons who are accepted into the mental health court. The funding for these positions comes from a county-wide one-tenth of one percent sales tax for therapeutic courts.
Legal/Contractual Mandate:
While a specialty court is not mandated, legal representation of indigent defendants facing the possibility of jail time is constitutionally required.
FTEs
2009 Actual Total FTEs 1.00 2010 Actual 1.00 2011 Actual 1.00 2012 Budget 1.00 2013 Proposed 1.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 0 0 19 0 75,143 2010 Actual 0 0 0 0 0 24 0 89,371 2011 Actual 0 0 0 0 0 22 0 109,926 2012 Budget 0 0 0 0 0 0 0 110,323 2013 Proposed 0 0 0 0 0 0 0 111,253
477
TOTAL
75,162
89,395
109,948
110,323
111,253
Expenditure Explanation:
The revenue supports one attorney position to handle a large mental health caseload. These cases stay open longer as there are many court appearances to check a person's progress, with programs, services or medication, changes in condition or needs, etc.. This is in an effort to help improve quality of the person's life and reduce recidivism.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 90,663 0 0 0 0 0 0 0 90,663 2010 Actual 90,663 0 0 0 0 0 0 0 90,663 2011 Actual 90,663 0 19,285 0 0 0 0 0 109,948 2012 Budget 90,663 0 19,660 0 0 0 0 0 110,323 2013 Proposed 90,663 0 20,590 0 0 0 0 0 111,253
Revenue Explanation:
This revenue constitutes a part of the monies received by the County Regional Support Network (RSN) from a one-tenth of one percent sales tax to support defendants in therapeutic courts.
478
479
Mayor's Office
The Mayor is the Citys Chief Executive Officer, directing the activities of the Citys 2,000 employees and managing a $600 million annual budget. Our office ensures that we are delivering efficient and effective services, facilitating economic opportunity, and enhancing the quality of life for the citizens in our community.
480
Executive Summary:
The Mayor is the Citys Chief Executive Officer, directing the activities of the Citys 2,000 employees and managing a $600 million annual budget. Our office ensures that we are delivering efficient and effective services, facilitating economic opportunity, and enhancing the quality of life for the citizens in our community.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 6.00 2010 Actual 8.00 2011 Actual 8.35 2012 Budget 8.35 2013 Proposed 8.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 56,239 0 137,472 0 703,905 897,617 2010 Actual 0 0 0 67,108 0 142,352 0 893,387 1,102,847 2011 Actual 0 0 0 66,143 0 167,243 0 875,193 1,108,579 2012 Budget 0 0 0 54,505 0 247,992 0 906,313 1,208,810 2013 Proposed 0 0 0 87,247 0 219,309 0 885,000 1,191,556
Expenditure Explanation:
Revenues:
2009 Actual All Other 0 2010 Actual 0 2011 Actual 0 2012 Budget 0 2013 Proposed 0
481
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 897,617 0 0 0 0 0 897,617
0 1,108,579 0 0 0 0 0 1,108,579
0 1,208,810 0 0 0 0 0 1,208,810
0 1,191,556 0 0 0 0 0 1,191,556
Revenue Explanation:
482
483
Municipal Court
Municipal Court is responsible for the filing, processing, hearing, and adjudication of criminal cases (including domestic violence, traffic and non-traffic), civil infractions, and parking infractions in the Spokane Municipal Court.
484
Executive Summary:
Municipal Court is responsible for the filing, processing, hearing, and adjudication of criminal cases (including domestic violence, traffic and non-traffic), civil infractions, and parking infractions in the Spokane Municipal Court.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 50.00 2010 Actual 49.00 2011 Actual 44.00 2012 Budget 44.00 2013 Proposed 36.00
485
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 349,382 0 0 499,478 0 126,619 3,477 3,158,061 4,137,017 2010 Actual 283,752 0 0 498,136 0 174,351 0 3,165,683 4,121,922 2011 Actual 122,644 0 0 465,044 0 103,811 0 3,270,207 3,961,706 2012 Budget 276,826 0 0 687,643 (120,000) 186,824 0 3,455,869 4,487,162 2013 Proposed 191,826 0 0 675,000 0 153,265 0 2,840,000 3,860,091
Expenditure Explanation:
The implementation of JustWare will result in significant efficiencies allowing the elimination of 7 FTE. The other reduction is the transfer of one FTE to Service First.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 13,302 3,065,706 918,180 0 0 0 96,533 43,296 4,137,017 2010 Actual 11,562 3,192,840 713,383 0 0 0 160,177 43,960 4,121,922 2011 Actual 73,976 2,653,375 1,025,123 0 0 0 161,733 47,499 3,961,706 2012 Budget 13,500 3,303,500 1,024,162 0 0 0 96,000 50,000 4,487,162 2013 Proposed 13,500 3,303,500 397,091 0 0 0 96,000 50,000 3,860,091
Revenue Explanation:
486
487
Non-Departmental
This item covers the cost of funding misc. expenditures in the Non-Departmental budget that cannot be attributed to any one specific department but are primarily unavoidable costs or costs that benefit multiple departments.
488
Executive Summary:
This item covers the cost of funding misc. expenditures in the Non-Departmental budget that cannot be attributed to any one specific department but are primarily unavoidable costs or costs that benefit multiple departments.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 149,651 54,197 85,834 0 3,342,791 2,498,334 469,170 2010 Actual 0 7,750 77,534 82,950 0 3,140,671 2,699,219 4,968,011 2011 Actual 0 0 100,510 58,608 0 2,934,863 2,316,713 147,314 2012 Budget 0 0 286,386 431,929 (965,000) 3,567,100 1,352,323 135,000 2013 Proposed 0 0 286,386 431,941 (965,000) 3,567,100 1,352,323 135,000
489
TOTAL
6,599,977
10,976,135
5,558,008
4,807,738
4,807,750
Expenditure Explanation:
There was a spike in 2010 related to the flow of property tax funds to the Fire Pension Fund. In 2011 we set up a separate Special Revenue to act as a pass through instead of the General Fund. The 2012 Budget was lower primarily due to less reliance on General Fund dollars for our Jail bill. The negative Reserve for Budget Adjustment item allows the City to "re-bugdet" anticpated positive expense variances. These expense variances are tracked throughout the year to ensure that we meet our targets. The Interfund charges for both 2012 and 2013 include the GF portion of Centralized Accounting that was originally budgeted in the GF Accounting Department (#0040).
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 6,599,977 0 0 0 0 0 6,599,977 2010 Actual 0 0 10,976,135 0 0 0 0 0 10,976,135 2011 Actual 0 0 5,558,008 0 0 0 0 0 5,558,008 2012 Budget 0 0 4,807,738 0 0 0 0 0 4,807,738 2013 Proposed 0 0 4,807,750 0 0 0 0 0 4,807,750
Revenue Explanation:
The Non-Departmental budget is the central repository for most General Fund tax revenue as well as many of the fees we collect in the GF. For purposes of the budget summary we are showing this revenue in all GF departments as GF resources in the amount that each department utilized.
490
491
492
Executive Summary:
The Office of Police Ombudsman exists to promote public confidence in the professionalism and accountability of the members of the Spokane Police Department by providing independent review of police actions, thoughtful policy recommendations and ongoing community outreach.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 2.00 2010 Actual 2.00 2011 Actual 1.65 2012 Budget 1.65 2013 Proposed 2.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 16 0 15,074 2,666 53,357 2010 Actual 0 6,551 0 14,560 0 54,356 0 152,224 2011 Actual 0 0 0 32,411 0 15,859 0 155,178 2012 Budget 0 0 0 36,102 0 15,327 0 172,685 2013 Proposed 0 0 0 40,429 0 14,398 0 195,000
493
TOTAL
71,113
227,691
203,447
224,114
249,827
Expenditure Explanation:
The OPO is aware that there was a call for reduction in 2013 budget; however, recognizing the current limitations of the OPO budget, we chose to maintain the status quo. It is important to recognize that even with this status quo budget in place, the OPO will be unable to meet our 2013 training needs and also community outreach events where different fees are associated. Additionally, the OPO lease expires on or around March, 2013. While we hope to negotiate a status quo lease, there is no guarantee at this time that will be possible. Any increase in rent will make the 2013 OPO budget that much more problematic.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 71,113 0 0 0 0 0 71,113 2010 Actual 0 0 227,691 0 0 0 0 0 227,691 2011 Actual 0 0 203,447 0 0 0 0 0 203,447 2012 Budget 0 0 224,114 0 0 0 0 0 224,114 2013 Proposed 0 0 249,827 0 0 0 0 0 249,827
Revenue Explanation:
494
Mission Statement
Contact Information
Director: Phone: Website:
Quality Indicator:
Point of Contact
Total number of contacts.
Significance:
A main purpose of the OPO is to serve as a point of contact for citizens. Notes:
Annual Performance Totals: 2011: 560
Graph
Quality Indicator: Percent of complaints received via the OPO's website form.
Significance: Internet complaints are easier for staff to process, leading to cost-savings and increased service. Notes: Annual Performance Averages: 2011: No data '12 YTD: 19%
Complaint Receiving
100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0%
Mar Feb Apr Jan
Graph
May
495
Nov
Aug
Dec
Sep
Oct
Jun
Jul
496
497
Probation Services
Provides supervision of offenders placed on probation by Municipal Court. Monitor compliance with court ordered conditions, provide sentencing recommendations and alternatives to incarceration, refers offenders to various community programs, conduct field visists and meets with offenders to ensure compliance with court orders, collaborate/communicate with community and law enforcement partners.
498
Executive Summary:
Provides supervision of offenders placed on probation by Municipal Court. Monitor compliance with court ordered conditions, provide sentencing recommendations and alternatives to incarceration, refers offenders to various community programs, conduct field visists and meets with offenders to ensure compliance with court orders, collaborate/communicate with community and law enforcement partners.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 13.00 2010 Actual 13.00 2011 Actual 12.00 2012 Budget 14.00 2013 Proposed 13.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 33,884 0 0 90,327 0 20,050 0 898,835 1,043,096 2010 Actual 48,145 0 0 83,945 0 22,776 0 1,020,911 1,175,778 2011 Actual 46,206 0 0 141,721 0 21,590 0 1,046,609 1,256,126 2012 Budget 45,000 0 0 155,651 0 23,754 0 1,141,342 1,365,747 2013 Proposed 35,000 0 0 172,842 0 23,128 0 1,143,629 1,374,599
Expenditure Explanation:
Revenues:
2009 Actual All Other 3,235 2010 Actual 3,431 2011 Actual 6,998 2012 Budget 2,500 2013 Proposed 2,500
499
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
Revenue Explanation:
Probation recieves revenue from court ordered probation fees assessed to offenders as well as administrative fees for programs facilitated by probation such as the Alive at 25 and Electronic Home Monitoring program.
500
501
502
Executive Summary:
This bid allocates funding for capital expenditures for public, education, and government access (PEG) cable television channels. Funding is received from cable operator Comcast as part of the City's franchise. Subscribers pay 50 cents per month for PEG support.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 61,031 0 5 0 186,999 0 0 2010 Actual 0 44,775 0 10 0 211,450 0 0 2011 Actual 0 41,186 0 12 0 154,682 0 0 2012 Budget 0 79,200 0 0 0 184,800 0 0 2013 Proposed 0 79,200 0 0 0 184,800 0 0
503
TOTAL
248,035
256,234
195,879
264,000
264,000
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 262,604 0 0 0 262,604 2010 Actual 0 0 0 0 252,685 0 0 0 252,685 2011 Actual 0 0 0 0 201,791 0 0 0 201,791 2012 Budget 0 0 0 0 264,000 0 0 0 264,000 2013 Proposed 0 0 0 0 264,000 0 0 0 264,000
Revenue Explanation:
504
505
SERS
The Retirement Department administers three defined benefit Plans and one defined contribution Plan. This budget is for the Spokane Employees' Retirement System (SERS), a defined benefit plan.
506
Executive Summary:
The Retirement Department administers three defined benefit Plans and one defined contribution Plan. This budget is for the Spokane Employees' Retirement System (SERS), a defined benefit plan.
Legal/Contractual Mandate:
Chapters 3.05 and 4.14 of the Spokane Municipal Code (SMC)
FTEs
2009 Actual Total FTEs 4.00 2010 Actual 3.00 2011 Actual 3.00 2012 Budget 3.00 2013 Proposed 3.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 15,828,418 17,539 0 114,856 0 545,070 0 327,909 2010 Actual 17,044,980 0 0 121,747 0 518,003 0 318,540 2011 Actual 17,722,927 352,980 0 119,098 0 549,760 0 251,775 2012 Budget 19,463,600 0 0 114,392 0 782,120 0 313,870 2013 Proposed 20,822,500 0 0 36,229 0 743,870 0 322,030
507
TOTAL
16,833,792
18,003,270
18,996,540
20,673,982
21,924,629
Expenditure Explanation:
"All Other" includes pension annuity claims, terminated employee refunds of contributions and a non-cash transaction of depreciation for the pension module of the PeopleSoft System.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 51,922,054 0 0 0 0 0 60,152 0 51,982,206 2010 Actual 41,347,760 0 0 0 0 0 60,334 0 41,408,094 2011 Actual 7,587,172 0 0 0 0 0 37,213 0 7,624,385 2012 Budget 19,280,000 0 0 0 0 0 80,000 0 19,360,000 2013 Proposed 18,990,000 0 0 0 0 0 40,000 0 19,030,000
Revenue Explanation:
2012 Budget & 2013 Projected "All Other' includes investment interest earnings and employer contributions. 2009, 2010 & 2011 Actual "All Other" includes, in addition to investment interest earnings and employer contributions, realized & unrealized gains/losses on investments.
508
Utilities Division
Departments:
Environmental Programs Fleet Replacement Fleet Services Public Works and Utilities Sanitary Sewer and Stormwater Maintenance Solid Waste Management Summary Spokane Regional Solid Waste System Summary Wastewater Capital Projects Program Wastewater Management Riverside Park Water Reclamation Facility Water & Hydroelectrical Services
Utilities
510
511
Environmental Programs
Assists City and citizens in complying with and understanding environmental regulations. Promotes communication with environmental interests and local, state and federal agencies. Assists in City environmental data gathering, review, maintenance, and reporting. Advocates City perspective in regional environmental processes. Provides Climate Protection program.
512
Executive Summary:
Assists City and citizens in complying with and understanding environmental regulations. Promotes communication with environmental interests and local, state and federal agencies. Assists in City environmental data gathering, review, maintenance, and reporting. Advocates City perspective in regional environmental processes. Provides Climate Protection program.
Legal/Contractual Mandate:
Environmental Programs prepares the Technical Water Quality/Quantity Report which meets the City Water Department's requirement to inform wholesale water customers of the drinking water quality. The Program also has obligations under the NPDES Phase 2 Stormwater Permit and the City's Stormwater Mangement Program to assist departments in meeting the stormwater requirements.
FTEs
2009 Actual Total FTEs 3.00 2010 Actual 3.00 2011 Actual 3.00 2012 Budget 3.00 2013 Proposed 3.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 89,832 0 305,410 0 265,169 2010 Actual 0 0 0 97,018 0 274,576 1,687 300,273 2011 Actual 0 0 0 71,076 0 9,379 2,521 297,930 2012 Budget 0 0 0 64,064 0 47,203 0 310,981 2013 Proposed 0 0 0 70,814 0 14,203 0 322,131
513
TOTAL
660,411
673,555
380,906
422,248
407,148
Expenditure Explanation:
The Water Stewardship program moved from Environmental Programs to the Water Department starting in 2011.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 20,000 498,494 0 518,494 2010 Actual 0 0 0 0 0 20,000 673,555 0 693,555 2011 Actual 0 0 0 0 0 0 380,628 0 380,628 2012 Budget 0 0 0 30,000 0 0 394,802 0 424,802 2013 Proposed 0 0 0 0 0 0 407,148 0 407,148
Revenue Explanation:
General Fund contributions to the climate protection program ended in 2010. The Water, Wastewater, and Solid Waste utilities fund Environmental Programs.
514
515
Fleet Replacement
The function of the Fleet Replacement Fund is to use determined replacement costs for vehicles and equipment to bill participating customer departments in monthly increments for future replacement costs. The funds are then available to purchase replacements when the useful life has ended.
516
Executive Summary:
The function of the Fleet Replacement Fund is to use determined replacement costs for vehicles and equipment to bill participating customer departments in monthly increments for future replacement costs. The funds are then available to purchase replacements when the useful life has ended.
Legal/Contractual Mandate:
RCW 35.21.088. Equipment Rental Fund. " Every city having a population of more than eight thousand, according to the last official census, shall establish such an equipment rental fund in its street department or any other department of city government. Such fund shall acquire the equipment necessary to serve the needs of the city street department. "
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 2,752,952 0 186,127 0 775 256,771 0 3,196,625 2010 Actual 0 2,265,072 0 41,939 0 1,903 443,909 0 2,752,823 2011 Actual 0 2,764,492 0 52,147 0 827 0 0 2,817,466 2012 Budget 0 3,248,000 0 203,150 0 10,000 0 0 3,461,150 2013 Proposed 0 1,950,000 0 201,150 0 10,000 0 0 2,161,150
Expenditure Explanation:
Revenues:
2009 Actual All Other (80,703) 2010 Actual (6,648) 2011 Actual 39,865 2012 Budget 75,000 2013 Proposed 75,000
517
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
Revenue Explanation:
518
519
520
Executive Summary:
Fleet Services provides centralized fleet management, maintenance, procurement, disposal, and record keeping services for City of Spokane departments that utilize vehicles and equipment to fulfill their missions. Fleet Services is organized as an internal services fund and functions like a small business within city government.
Legal/Contractual Mandate:
Perform state mandated vehicle emission inspections. Ensure annual aerial lift equipment is inspected and maintained per regulations. Maintain fueling facilities in accordance with all federal, state and local regulations.
FTEs
2009 Actual Total FTEs 45.00 2010 Actual 43.00 2011 Actual 43.00 2012 Budget 40.00 2013 Proposed 39.00
Expenditures:
2009 Actual 2010 Actual 2011 Actual 2012 Budget 2013 Proposed
521
All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 182,496 0 0 79,127 0 200,371 10,840,241 0 11,302,235 2010 Actual 126,200 0 0 (8) 0 400,000 10,967,068 0 11,493,260 2011 Actual 2,273 0 0 0 0 0 12,096,564 0 12,098,837 2012 Budget 8,000 0 0 0 0 0 12,872,130 0 12,880,130 2013 Proposed 8,000 0 0 0 0 0 12,881,438 0 12,889,438
Revenue Explanation:
522
Fleet Services
To establish efficient and effective delivery of city services by providing customer departments with safe, reliable, economical and environmentally sound transportation and related support services that are responsive to their needs and that conserve vehicle value and equipment investment.
Mission Statement
Contact Information
Director: Phone: Website:
Planned maintenance proactively identifies problems before they can escalate. Notes:
Annual Performance: 2010: 14%
Graph
2011: 16%
0%
2010
2011
2012
523
524
Executive Summary:
Provide facilities maintenance services to the majority of City facilities that include heating and ventilation, electrical, carpentry and contractual services. Facilities Maintenance is a Division of Fleet Services and is organized as an internal services fund.
Legal/Contractual Mandate:
Ensure compliance with local building codes, OSHA and WISHA regulations.
FTEs
2009 Actual Total FTEs 2.00 2010 Actual 2.00 2011 Actual 2.00 2012 Budget 2.00 2013 Proposed 2.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 47,828 0 641,450 0 140,102 829,381 2010 Actual 0 0 0 68,953 0 517,725 0 164,711 751,389 2011 Actual 0 0 0 71,823 0 562,538 0 175,556 809,917 2012 Budget 0 0 0 65,658 0 438,697 0 185,653 690,008 2013 Proposed 0 0 0 65,343 0 433,685 0 187,845 686,873
Expenditure Explanation:
Revenues:
2009 Actual All Other 0 2010 Actual 0 2011 Actual 2,284 2012 Budget 0 2013 Proposed 0
525
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 746,671 0 746,671
0 0 0 0 0 757,996 0 757,996
0 0 0 0 0 771,617 0 773,900
0 0 0 0 0 690,000 0 690,000
0 0 0 0 0 700,000 0 700,000
Revenue Explanation:
526
Executive Summary:
Fleet Services provides centralized fleet management, maintenance, procurement, disposal, and record keeping services for City of Spokane departments that utilize vehicles and equipment to fulfill their missions. Fleet Services is organized as an internal services fund and functions like a small business within city government.
Legal/Contractual Mandate:
Perform state mandated vehicle emission inspections. Ensure annual aerial lift equipment is inspected and maintained per regulations. Maintain fueling facilities in accordance with all federal, state and local regulations.
FTEs
2009 Actual Total FTEs 40.00 2010 Actual 38.00 2011 Actual 38.00 2012 Budget 36.00 2013 Proposed 35.00
Expenditures:
2009 Actual All Other Capital Outlay 0 11,487 2010 Actual 0 9,264 2011 Actual 0 0 2012 Budget 0 370,000 2013 Proposed 0 130,000
527
Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 179,494 0 0 79,127 0 200,371 9,795,799 0 10,254,791 2010 Actual 62,105 0 0 (8) 0 400,000 9,938,146 0 10,400,243 2011 Actual (3,411) 0 0 0 0 0 11,062,606 0 11,059,195 2012 Budget 8,000 0 0 0 0 0 11,783,630 0 11,791,630 2013 Proposed 8,000 0 0 0 0 0 11,872,238 0 11,880,238
Revenue Explanation:
528
Executive Summary:
Provide state-of-the-art communications systems that are relevant, reliable and cost effective for City of Spokane employees to utilize to perform their activities. The Communications Division is like a small business within city government devoted to maintaining and repairing radio infrastructure and equipment. The Communications shop is a Division of Fleet Services and is organized as an internal services fund.
Legal/Contractual Mandate:
Communications is responsible for maintaining licenses and regulatory compliance with the Federal Communications Commission.
FTEs
2009 Actual Total FTEs 3.00 2010 Actual 3.00 2011 Actual 3.00 2012 Budget 3.00 2013 Proposed 2.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 35,180 0 109,051 0 225,321 2010 Actual 0 0 0 7,368 0 166,037 0 163,846 2011 Actual 0 0 0 39,447 0 121,228 0 246,115 2012 Budget 0 0 0 26,033 0 109,055 0 254,644 2013 Proposed 0 0 0 22,476 0 105,385 0 172,414
529
TOTAL
369,551
337,250
406,790
389,732
300,275
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 3,002 0 0 0 0 0 297,771 0 300,773 2010 Actual 64,095 0 0 0 0 0 270,926 0 335,021 2011 Actual 3,400 0 0 0 0 0 262,341 0 265,741 2012 Budget 0 0 0 0 0 0 398,500 0 398,500 2013 Proposed 0 0 0 0 0 0 309,200 0 309,200
Revenue Explanation:
530
531
532
Executive Summary:
The Utility Billing system and the staff that make up the Department are an integral part of the Water, Wastewater, and Solid Waste Utilities. The system/staff are responsible for billing over $150 million each year. The utility billing staff collect more than 99% of the billings.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 28.00 2010 Actual 28.00 2011 Actual 26.00 2012 Budget 25.00 2013 Proposed 23.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 111,754 78,759 0 1,873,296 0 795,801 6,655 1,955,606 2010 Actual 127,116 14,102 0 2,226,650 0 990,363 1,614 1,995,211 2011 Actual 183,091 0 0 1,645,647 0 858,406 16,642 1,935,686 2012 Budget 120,772 33,926 0 1,842,220 0 909,492 0 2,073,605 2013 Proposed 131,672 29,000 0 1,793,230 (37,000) 979,882 0 1,832,305
533
TOTAL
4,821,871
5,355,056
4,639,472
4,980,015
4,729,089
Expenditure Explanation:
Expenses do not include depreciation, and only include Program 41610, 72100, 72200, 72300, 72600, and 72700. FTEs in 2009 and 2010 included 3 accounting staff that are now reflected in other Depts. FTE reduction in 2013 is due to Asst Director for Utilities Division and 1 Clerk 2 in Utility Billing who will be budgeted in Fund 0450.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 5,900 0 0 0 0 0 5,131,370 0 5,137,270 2010 Actual 7,855 0 0 0 0 14,102 5,603,641 0 5,625,598 2011 Actual 4,790 0 0 0 0 0 4,682,408 0 4,687,198 2012 Budget 4,000 0 0 0 0 0 5,032,250 0 5,036,250 2013 Proposed 4,000 0 0 0 0 0 4,725,089 0 4,729,089
Revenue Explanation:
534
Executive Summary:
This program in responsible for the accurate creation of over 900,000 bills per year worth over $150 million per year ($157 million in 2011 and expected to be higher in 2012 and 2013)
Legal/Contractual Mandate:
There is an RCW that requires the office to provide closing bills to real estate closing agents at their request.
FTEs
2009 Actual Total FTEs 5.07 2010 Actual 5.07 2011 Actual 5.07 2012 Budget 5.07 2013 Proposed 5.07
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 781 0 111 0 328,074 2010 Actual 0 0 0 711 0 13,169 0 338,607 2011 Actual 0 0 0 13,372 0 118 0 354,425 2012 Budget 0 0 0 10,285 0 74 0 395,556 2013 Proposed 0 0 0 5,101 0 74 0 400,881
535
TOTAL
328,966
352,487
367,915
405,915
406,056
Expenditure Explanation:
Increase in interfund expenses in 2011 was due to increased Risk Management expenses. The decrease in interfund expenses in 2013 are due to decreased Risk Management expenses.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 330,577 0 330,577 2010 Actual 0 0 0 0 0 0 364,756 0 364,756 2011 Actual 0 0 0 0 0 0 370,039 0 370,039 2012 Budget 0 0 0 0 0 0 390,420 0 390,420 2013 Proposed 0 0 0 0 0 0 407,599 0 407,599
Revenue Explanation:
536
Executive Summary:
This section is responsible for collecting past due accounts. Field workers also inspect properties for occupancy, make observations to answer office questions and turn water on/off at request.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 7.00 2010 Actual 7.00 2011 Actual 7.00 2012 Budget 7.00 2013 Proposed 7.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 32,246 0 1,623 0 449,152 2010 Actual 0 0 0 27,494 0 19,823 0 451,586 2011 Actual 0 0 0 55,483 0 1,596 0 486,920 2012 Budget 0 0 0 85,372 0 1,976 0 517,065 2013 Proposed 0 15,000 0 73,722 0 1,668 0 521,416
537
TOTAL
483,021
498,903
543,999
604,413
611,806
Expenditure Explanation:
Increase in supplies and services in 2010 was due to Local 27o retiree subsidy. Increase in interfund expenses in 2011 was due to increased Risk Management expenses and higher expenses to lease meter reading vehicles from the Water Dept. The Dept expects to purchase the vehicles in 2012 and manage the vehicles themselves beginning in 2013.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 485,241 0 485,241 2010 Actual 0 0 0 0 0 0 519,267 0 519,267 2011 Actual 0 0 0 0 0 0 547,291 0 547,291 2012 Budget 0 0 0 0 0 0 606,549 0 606,549 2013 Proposed 0 0 0 0 0 0 614,182 0 614,182
Revenue Explanation:
Much of the cost for this section is covered by direct fees ($200,000); late fees ($400,000); and NSF fees ($4,000).
538
Executive Summary:
The Customer Service section is responsible for answering 100,000 phone calls, 25,000 emails and assisting 20,000 walk in customers per year.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 9.00 2010 Actual 9.00 2011 Actual 10.00 2012 Budget 9.00 2013 Proposed 8.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 1,843 0 198 0 528,822 2010 Actual 0 0 0 1,678 0 23,702 0 550,657 2011 Actual 0 0 0 23,741 0 216 0 601,108 2012 Budget 0 0 0 18,263 0 216 0 634,510 2013 Proposed 0 0 0 9,058 0 216 0 580,367
539
TOTAL
530,863
576,037
625,065
652,989
589,641
Expenditure Explanation:
2103 Wages & Benefits are reduced by 1 Clerk-II position that was moved to Service First. Increase in supplies and services in 2010 was due to Local 27o retiree subsidy. Increase in interfund in 2011 was due to increased risk management expenses. The decrease in interfund in 2013 is due to reduced risk management expenses.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 94 0 0 0 0 0 664,940 0 665,034 2010 Actual 0 0 0 0 0 0 639,488 0 639,488 2011 Actual 0 0 0 0 0 0 674,417 0 674,417 2012 Budget 0 0 0 0 0 0 710,868 0 710,868 2013 Proposed 0 0 0 0 0 0 592,331 0 592,331
Revenue Explanation:
2103 services are reduced due to the movement of 1 Clerk-II position to Service First.
540
Executive Summary:
This program represents the administrative expenses of the Utilities Division, including the salary/benefits of the Division Director, Deputy Director, and Administrative Secretary plus incidental operating expenses.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 6.00 2010 Actual 6.00 2011 Actual 3.00 2012 Budget 3.00 2013 Proposed 2.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 71,246 0 24,672 0 591,511 687,429 2010 Actual 0 0 0 300,511 0 34,668 0 594,521 929,700 2011 Actual 0 0 0 46,562 0 15,547 1,920 429,408 493,437 2012 Budget 0 0 0 34,398 0 18,000 0 458,721 511,119 2013 Proposed 0 0 0 31,880 0 14,000 0 260,401 306,281
Expenditure Explanation:
FTEs in 2009 and 2010 included 3 accounting staff that are now reflected in other Depts. The Deputy Director position is not budgeted in 2013. Activity in 2009 and 2010 included Eng Admin (Function 32100) that was moved to Fund 0370 in 2011.
Revenues:
2009 Actual All Other Fines and Forfeits 0 0 2010 Actual 0 0 2011 Actual 0 0 2012 Budget 0 0 2013 Proposed 0 0
541
General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 864,830 0 864,830
0 0 0 0 1,069,748 0 1,069,748
0 0 0 0 483,693 0 483,693
0 0 0 0 497,140 0 497,140
0 0 0 0 297,092 0 297,092
Revenue Explanation:
Activity in 2009 and 2010 included Eng Admin (Function 32100) that was moved to Fund 0370 in 2011. Reduced revenue in 2013 is due to the vacant Deputy Director position.
542
Executive Summary:
The Meter Reading area is responsible for proofing 35,000 reads monthly. Accuracy of the meter reads is of extreme importance--Excessively low usage could indicate an inoperable meter costing the Water Department money; High reads could indicate leaks which is a waste of resources and undue expense for the customer.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.93 2010 Actual 0.93 2011 Actual 0.93 2012 Budget 0.93 2013 Proposed 0.93
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 489 0 20 0 58,047 2010 Actual 0 0 0 445 0 2,632 0 59,840 2011 Actual 0 0 0 2,457 0 22 0 63,825 2012 Budget 0 0 0 1,890 0 24 0 67,753 2013 Proposed 0 0 0 936 0 24 0 69,240
543
TOTAL
58,556
62,917
66,304
69,667
70,200
Expenditure Explanation:
Increase in supplies and services in 2010 was due to Local 27o retiree subsidy. The decrease in interfund in 2013 is due to reduced risk management expenses.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 58,849 0 58,849 2010 Actual 0 0 0 0 0 0 65,120 0 65,120 2011 Actual 0 0 0 0 0 0 66,670 0 66,670 2012 Budget 0 0 0 0 0 0 70,089 0 70,089 2013 Proposed 0 0 0 0 0 0 70,480 0 70,480
Revenue Explanation:
544
Executive Summary:
Much of the cost for this program is to cover the non-FTE operational costs and internal services for the office and the department.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 111,754 78,758 0 1,766,691 0 769,177 6,655 0 2,733,035 2010 Actual 127,117 14,102 0 1,895,810 0 896,369 1,614 0 2,935,012 2011 Actual 183,091 0 0 1,504,032 0 840,907 14,721 0 2,542,751 2012 Budget 120,772 61,862 0 1,692,012 0 889,700 0 0 2,764,346 2013 Proposed 131,672 14,000 0 1,600,533 (37,000) 963,900 0 0 2,673,105
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue 5,806 0 0 0 2010 Actual 7,855 0 0 0 2011 Actual 4,790 0 0 0 2012 Budget 4,000 0 0 0 2013 Proposed 4,000 0 0 0
545
0 0 2,726,932 0 2,732,738
0 0 2,540,278 0 2,545,068
0 0 2,757,184 0 2,761,184
0 0 2,671,405 0 2,675,405
Revenue Explanation:
546
547
548
Executive Summary:
Wastewater Management is responsible for the collection and conveyance of wastewater to the Riverside Park Water Reclamation Facility and the operation and maintenance of the stormwater infrstructre throught the City of Spokane. These systems include sanitary sewer lines, catch basins, stormwater lines, combined sewer, drywells and swales.
Legal/Contractual Mandate:
National Pollutant Discharge Elimination Systems (NPDES) permit.
FTEs
2009 Actual Total FTEs 70.10 2010 Actual 72.80 2011 Actual 73.80 2012 Budget 73.50 2013 Proposed 71.50
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 2,526,863 725,607 0 4,061,878 0 2,130,922 67,696 5,034,259 14,547,225 2010 Actual 2,879,052 1,076,719 0 3,694,464 0 2,118,961 0 5,200,609 14,969,805 2011 Actual 3,262,711 910,751 0 5,412,488 0 1,858,289 41,095 5,218,055 16,703,389 2012 Budget 3,612,502 1,948,925 0 3,892,607 0 2,310,882 209,890 6,278,449 18,253,255 2013 Proposed 3,605,178 995,000 0 3,816,688 0 1,906,598 0 6,176,608 16,500,072
Expenditure Explanation:
Revenues:
2009 Actual All Other 64,820 2010 Actual 60,955 2011 Actual 430,217 2012 Budget 14,713 2013 Proposed 14,855
549
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
Revenue Explanation:
550
Executive Summary:
The Wastewater Maintenance Department is responsible for the sanitary collection and conveyance of wastewater (to the Riverside Park Water Reclamation Facility) throughout the city service area. We accomplish this task with routine infrastructure maintenance, inspection of new and existing pipe, and construction/repairs as needed.
Legal/Contractual Mandate:
National Pollutant Discharge Elimination Systems (NPDES) Permit
FTEs
2009 Actual Total FTEs 49.25 2010 Actual 49.25 2011 Actual 49.25 2012 Budget 49.25 2013 Proposed 48.25
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 1,226,013 613,544 0 2,431,220 0 1,558,915 67,696 3,465,573 9,362,961 2010 Actual 1,561,324 631,904 0 2,434,745 0 1,683,040 0 3,539,608 9,850,621 2011 Actual 1,889,143 572,605 0 2,965,741 0 1,393,686 41,095 3,407,043 10,269,313 2012 Budget 2,121,560 1,143,925 0 2,769,416 0 1,805,310 0 4,184,173 12,024,384 2013 Proposed 2,200,514 795,000 0 2,748,970 0 1,448,102 0 4,111,930 11,304,516
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits 44,175 0 2010 Actual 2,137 0 2011 Actual 5,490 0 2012 Budget 4,483 0 2013 Proposed 4,755 0
551
General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
Revenue Explanation:
552
Executive Summary:
Wastewater Collection and Maintenance is responsible for the stormwater infrastructure throughout the City of Spokane. Our goal is to have all systems, catch basins, stormwater lines, combined sewers, drywells and swales operate at maximum capacity
Legal/Contractual Mandate:
National Pollutant Discharge Elimination Systems (NPDES) Permit.
FTEs
2009 Actual Total FTEs 19.45 2010 Actual 23.25 2011 Actual 24.25 2012 Budget 24.25 2013 Proposed 23.25
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 1,300,850 112,063 0 1,630,658 0 572,008 0 1,568,686 2010 Actual 1,317,728 444,814 0 1,259,719 0 435,921 0 1,661,000 2011 Actual 1,373,568 338,146 0 2,446,747 0 464,603 0 1,811,012 2012 Budget 1,490,942 805,000 0 1,123,191 0 505,572 209,890 2,094,276 2013 Proposed 1,404,664 200,000 0 1,067,718 0 458,496 0 2,064,678
553
TOTAL
5,184,265
5,119,182
6,434,076
6,228,871
5,195,556
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 20,645 0 0 0 0 0 5,163,620 0 5,184,265 2010 Actual 58,818 0 0 0 0 0 5,060,364 0 5,119,182 2011 Actual 424,727 0 0 0 0 0 6,009,349 0 6,434,076 2012 Budget 10,230 0 0 0 0 0 6,218,641 0 6,228,871 2013 Proposed 10,100 0 0 0 0 0 5,185,456 0 5,195,556
Revenue Explanation:
554
555
556
Executive Summary:
Solid Waste Management operates and manages one of the most efficient integrated solid waste systems in the state. By utilizing new technologies, optimizing collection and disposal strategies, while remaining responsive to the needs of our community, we strive to provide exceptional service and reasonable, competitive rates.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 188.00 2010 Actual 188.00 2011 Actual 187.00 2012 Budget 186.00 2013 Proposed 185.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 7,111,762 1,599,625 0 8,247,737 0 1,514,201 11,294,058 13,143,375 2010 Actual 9,792,563 6,446,498 0 8,988,143 0 2,056,423 13,454,429 13,432,371 2011 Actual 8,211,482 5,832,932 0 9,901,621 0 235,892 10,520,999 11,662,991 2012 Budget 8,577,650 15,930,000 0 10,634,913 450,000 3,586,273 11,074,000 15,779,462 2013 Proposed 8,876,160 15,830,000 0 11,574,963 250,000 3,351,648 11,392,000 15,959,704
557
TOTAL
42,910,758
54,170,427
46,365,917
66,032,298
67,234,475
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 1,305,063 0 0 22,762 1,000 8,819,912 36,019,208 0 46,167,945 2010 Actual 2,076,442 0 0 0 1,000 9,056,810 38,932,820 0 50,067,072 2011 Actual 1,336,942 0 0 0 2,000 4,972,710 39,207,962 0 45,519,614 2012 Budget 1,376,350 0 0 0 2,000 8,255,484 38,273,000 0 47,906,834 2013 Proposed 1,543,770 0 0 0 2,000 8,319,896 39,636,885 0 49,502,551
Revenue Explanation:
558
Mission Statement
Contact Information
Director: Phone: Website:
Quality Indicator: Residential recycling tonnage as a percent of total residential pickup. Significance: Recycling promotes environmental stewardship.
Notes:
Residential Recycling
Graph
Total residential pickup includes garbage, yard waste, and recycling. Recycling figure includes yard waste. Annual Performance:
* 2012 YTD is through June
2010: 24.5%
2011: 25.1%
559
560
Program Summary: Broadway Fuel and Wash Facility and Operations Complex (Program 45700)
Division: Utilities Priority: Healthy Citizens & Environment Fund Type: Enterprise Fund
Executive Summary:
The Solid Waste Management Department provides funds to support the wash portion of the Broadway Fuel and Wash Facility. Revenues are received from participating departments. The Operations Complex would be a new combined facility for efficient City utility operations.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 63,799 0 56,427 0 40,321 0 0 160,547 2010 Actual 6 0 0 70,104 0 150,647 0 0 220,757 2011 Actual 0 857,668 0 87,963 0 150,361 0 4,926 1,100,918 2012 Budget 0 10,050,000 0 158,000 0 205,500 0 10,788 10,424,288 2013 Proposed 10 10,000,000 0 101,000 0 194,000 0 0 10,295,010
Expenditure Explanation:
Revenues:
2009 Actual All Other 146,520 2010 Actual 815,328 2011 Actual 93,367 2012 Budget 95,200 2013 Proposed 95,200
561
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 0 0 146,520
0 0 0 0 0 163,142 0 978,470
0 0 0 0 0 149,149 0 242,516
0 0 0 0 0 146,000 0 241,200
0 0 0 0 0 151,000 0 246,200
Revenue Explanation:
2010A All Other includes $704k for a judgement/settlement in a lawsuit against the concrete provider for the Broadway Fuel and Wash Facility.
562
Program Summary: Code Enforcement Litter Control and Community Cleanup (Program 43313)
Division: Utilities Priority: Healthy Citizens & Environment Fund Type: Enterprise Fund
Executive Summary:
Solid Waste Management provides support for Code Enforcement and Neighborhood Services.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 206,012 0 105,936 0 0 311,948 2010 Actual 0 0 0 445,128 0 111,547 0 0 556,675 2011 Actual 0 0 0 359,634 0 115,537 0 0 475,171 2012 Budget 0 0 0 440,000 0 187,000 0 0 627,000 2013 Proposed 0 0 0 425,000 0 188,000 0 0 613,000
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue 2,050 0 0 0 2010 Actual 1,549 0 0 0 2011 Actual 6,675 0 0 0 2012 Budget 3,000 0 0 0 2013 Proposed 3,000 0 0 0
563
0 0 0 0 2,050
0 0 0 0 1,549
0 0 0 0 6,675
0 0 0 0 3,000
0 0 0 0 3,000
Revenue Explanation:
564
Executive Summary:
Solid Waste Management offers the most efficient refuse collection service possible. By utilizing new technologies and adapting to meet the needs of the community, we insure the stability of rates while providing superior service for citizens and a safe work environment for our employees.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 89.15 2010 Actual 89.15 2011 Actual 88.60 2012 Budget 88.30 2013 Proposed 88.30
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 6,778,335 687,587 0 5,286,727 0 534,748 10,860,635 6,201,898 2010 Actual 7,412,816 2,172,096 0 5,667,114 0 699,506 12,973,369 6,328,625 2011 Actual 7,457,739 395,608 0 6,141,231 0 496,816 10,418,127 6,643,511 2012 Budget 7,825,000 5,230,000 0 6,620,233 350,000 950,440 11,024,000 7,271,338 2013 Proposed 8,098,900 5,415,000 0 6,916,623 250,000 801,740 11,342,000 7,472,132
565
TOTAL
30,349,930
35,253,526
31,553,032
39,271,011
40,296,395
Expenditure Explanation:
City utility taxes paid were as follows: 2009 - $7.4M, 2010 - $7.4M, 2011 - $7.5M, 2012B - $7.8M, 2013P - $8M
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 1,131,404 0 0 22,762 1,000 266,667 33,082,880 0 34,504,713 2010 Actual 1,052,475 0 0 0 1,000 0 35,702,322 0 36,755,797 2011 Actual 724,712 0 0 0 2,000 1,919,855 35,812,001 0 38,458,568 2012 Budget 888,150 0 0 0 2,000 0 34,924,000 0 35,814,150 2013 Proposed 795,570 0 0 0 2,000 0 36,170,990 0 36,968,560
Revenue Explanation:
566
Program Summary: Northside and Southside Landfills Postclosure (Programs 44850 & 45600)
Division: Utilities Priority: Healthy Citizens & Environment Fund Type: Enterprise Fund
Executive Summary:
Solid Waste Management maintains, monitors, and manages the closed Northside (NSLF) and Southside Landfills (SSLF).
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 3.95 2010 Actual 3.95 2011 Actual 3.95 2012 Budget 3.95 2013 Proposed 3.95
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits (321,615) 0 0 41,387 0 165,607 0 287,843 2010 Actual 1,669,635 0 0 44,213 0 247,361 0 322,494 2011 Actual 3,664 0 0 205,270 0 (1,215,276) 1,993 (1,038,667) 2012 Budget 10,150 0 0 58,398 0 571,644 0 382,860 2013 Proposed 10,150 0 0 119,973 0 392,044 0 380,150
567
TOTAL
173,222
2,283,703
(2,043,016)
1,023,052
902,317
Expenditure Explanation:
To more accurately record the postclosure landfill liability per State Auditor advice, beginning with 2011 Financial Statements, amortization of the postclosure costs of the landfills are accounted for by a decrease in current wages, benefits, supplies and services. The following reflect expenses without this correction: 2011A Wages and Benefits would be $347,503 2011A Supplies and Services would be $165,882 2011A Interfund Charges would be $103,233.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 1,836,355 0 0 1,836,355 2010 Actual 0 0 0 0 0 2,028,732 0 0 2,028,732 2011 Actual 0 0 0 0 0 (2,435,185) 0 0 (2,435,185) 2012 Budget 0 0 0 0 0 0 0 0 0 2013 Proposed 0 0 0 0 0 0 0 0 0
Revenue Explanation:
Operating Transfers In reflect the landfill closure component payable from Spokane Regional Solid Waste System (Fund 4490). The closure component is no longer calculated after December 1, 2011, the date the bonds were paid off.
568
Executive Summary:
Solid Waste Management offers separate collection of recyclable materials and yard waste from the general solid waste stream. This program provides an easy way for Spokane residents to reduce the City waste stream while at the same time recycling materials for beneficial use. State law mandates this.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 29.00 2010 Actual 29.00 2011 Actual 29.00 2012 Budget 29.00 2013 Proposed 29.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 630,363 848,240 0 1,234,049 0 121,719 433,423 1,930,426 2010 Actual 666,073 4,274,402 0 1,271,021 0 152,806 468,992 1,967,393 2011 Actual 705,584 4,579,656 0 1,648,041 0 540,079 94,806 2,177,650 2012 Budget 704,000 650,000 0 1,535,010 75,000 896,634 50,000 2,501,837 2013 Proposed 728,600 415,000 0 1,888,656 0 1,119,634 50,000 2,559,967
569
TOTAL
5,198,220
8,800,687
9,745,816
6,412,481
6,761,857
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 25,089 0 0 0 0 0 2,936,327 0 2,961,416 2010 Actual 182,909 0 0 0 0 0 3,064,535 0 3,247,444 2011 Actual 472,777 0 0 0 0 0 3,240,268 0 3,713,045 2012 Budget 350,000 0 0 0 0 0 3,197,000 0 3,547,000 2013 Proposed 610,000 0 0 0 0 0 3,308,895 0 3,918,895
Revenue Explanation:
570
Executive Summary:
The department operates and manages two solid waste transfer stations with recycling/household hazardous waste (HHW) dropoff areas, the Waste to Energy Recycling area and public tipping floor. All scalehouse cashiering functions are also managed by the department. All costs are offset by an operating transfer of revenue from Spokane Regional Solid Waste System.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 65.90 2010 Actual 65.90 2011 Actual 65.45 2012 Budget 64.75 2013 Proposed 63.75
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 24,679 0 0 1,423,134 0 545,870 0 4,723,208 2010 Actual 44,033 0 0 1,490,563 0 694,557 12,068 4,813,859 2011 Actual 44,496 0 0 1,459,482 0 148,375 6,073 3,875,571 2012 Budget 38,500 0 0 1,823,272 25,000 775,055 0 5,612,639 2013 Proposed 38,500 0 0 2,123,711 0 656,230 0 5,547,455
571
TOTAL
6,716,891
7,055,080
5,533,997
8,274,466
8,365,896
Expenditure Explanation:
These expenses are also shown in Fund 4490 Bids 698,699, and 700. Expenses incurred for the two transfer stations, the hazardous waste areas and the open portion of the Northside Landfill are recorded in the Solid Waste Management fund. These expenses are then transferred monthly to the Spokane Regional Solid Waste System (SRSWS) and offset by an operating transfer of revenue. Net impact to this fund is zero. Please see SRSWS Bids 698, 699 and 700. One has been eliminated: the Hazardous/Infectious Waste Coordinator.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 6,716,891 0 0 6,716,891 2010 Actual 24,181 0 0 0 0 7,028,079 2,821 0 7,055,081 2011 Actual 39,411 0 0 0 0 5,488,041 6,545 0 5,533,997 2012 Budget 40,000 0 0 0 0 8,255,484 6,000 0 8,301,484 2013 Proposed 40,000 0 0 0 0 8,319,896 6,000 0 8,365,896
Revenue Explanation:
All costs are reimbursed by a transfer from Spokane Regional Solid Waste System. The difference between 2012B expenses and 2012B revenues is $27,018, representing a decrease in 2012B expenses on a subsequent budget run where the 2012B revenue transfer was not changed.
572
573
574
Executive Summary:
Provide integrated recycling, transfer and disposal services for all municipal solid waste generated within Spokane County. Follow priorities of waste reduction, recycling, and waste-t0-energy, while minimizing landfilling. Properly manage moderate risk waste, and provide County-wide waste reduction and recycling education, solid waste planning, and litter control programs.
Legal/Contractual Mandate:
Interlocal agreement with the County requires SRSWS to provide disposal services, recycling and moderate risk waste programs, litter control services, and comprehensive solid waste management planning. SRSWS was also required by the interlocal agreements to serve as a funding mechanism for closure and cleanup of pre-existing landfills, within certain limits. RCW 70.95 establishes waste reduction and recycling priorities, requires comprehensive solid waste management planning, and establishes recycling goals. All programs are in compliance with the current comprehensive solid waste management plan, which has been adopted by the City, the County, and the other municipalities and approved by the State Department of Ecology.
FTEs
2009 Actual Total FTEs 7.00 2010 Actual 8.00 2011 Actual 8.00 2012 Budget 8.00 2013 Proposed 8.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. 3,294,969 1,503,766 (134,507) 916,858 0 2010 Actual 2,803,514 3,900,373 (62,228) 1,422,996 0 2011 Actual 2,188,966 428,557 4,879 1,437,029 0 2012 Budget 979,000 4,940,000 1,000 1,737,892 100,000 2013 Proposed 814,000 2,810,000 0 1,627,182 100,000
575
Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 423,566 0 0 354,036 0 27,213,602 34,696,888 0 62,688,092 2010 Actual 424,730 0 0 761,789 0 21,808,051 32,864,183 0 55,858,753 2011 Actual 539,216 0 0 236,711 0 10,473,095 31,676,381 0 42,925,403 2012 Budget 437,000 0 0 600,000 0 11,075,500 30,201,000 0 42,313,500 2013 Proposed 437,200 0 0 262,000 0 11,393,500 31,199,900 0 43,292,600
Revenue Explanation:
576
Executive Summary:
In addition to general administration, this program accounts for various taxes and interfund charges.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 3.00 2010 Actual 4.00 2011 Actual 4.00 2012 Budget 4.00 2013 Proposed 4.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 1,211,544 (99,844) (134,507) 371,539 0 601,455 1,837,542 455,974 4,243,703 2010 Actual 1,086,425 3,757,769 (62,228) 456,257 0 716,608 2,031,618 529,053 8,515,502 2011 Actual 955,829 0 4,879 513,831 0 220,204 (2,391,617) 530,426 (166,448) 2012 Budget 954,000 0 1,000 649,693 100,000 709,608 0 553,929 2,968,230 2013 Proposed 789,000 0 0 565,353 100,000 665,638 0 547,605 2,667,596
Expenditure Explanation:
Supplies and Services 2012B includes $375k utility tax on electric revenue and an additional $500k in contractual services. Capital Outlay 2011A - To more accurately record the postclosure landfill liability per State Auditor advice, beginning with 2011 Financial Statements, amortization of the postclosure costs of the landfills are accounted for by a decrease in current wages, benefits, supplies and services. Debt Services and Transfers to Other Funds - Entries refer to the computation of the landfill closure component. The bonds were paid off December 1, 2011; therefore the landfill closure component ended. All Other refers to depreciation or buildings, equipment and other improvements.
Revenues:
2009 Actual All Other 223,149 2010 Actual 134,181 2011 Actual 184,329 2012 Budget 112,000 2013 Proposed 112,200
577
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 15,918,293 0 0 16,141,442
Revenue Explanation:
Operating Transfers In includes entries for the landfill closure component and current portion of the long-term debt. The bonds were paid off December 1, 2011, and entries are no longer necessary. All Other includes rent on rental properties.
578
Executive Summary:
Transportation and recycling, through composting, of source-separated clean green yard waste and food waste. This process minimizes landfilling, and reduces average disposal costs.
Legal/Contractual Mandate:
In accordance with state priorities expressed in RCW 70.95, and in conformance with the comprehensive solid waste management plan. Contract expires December 31, 2014.
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 0 0 0 0 0 2,066,105 102,845 0 2010 Actual 0 0 0 0 0 1,947,324 47,235 0 2011 Actual 0 0 0 0 0 1,571,320 191 0 2012 Budget 0 0 0 0 0 2,001,000 0 0 2013 Proposed 0 0 0 0 0 1,800,000 0 0
579
TOTAL
2,168,950
1,994,559
1,571,511
2,001,000
1,800,000
Expenditure Explanation:
Transfers to Other Funds represents debt service allocations for 2009A, 2010A, 2011A. The bonds were paid off December 1, 2011.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 2,168,950 0 2,168,950 2010 Actual 0 0 0 0 0 0 1,994,559 0 1,994,559 2011 Actual 0 0 0 0 0 0 1,571,421 0 1,571,421 2012 Budget 0 0 0 0 0 0 2,001,000 0 2,001,000 2013 Proposed 0 0 0 0 0 50,000 1,750,000 0 1,800,000
Revenue Explanation:
580
Executive Summary:
Coordinate County-wide litter control programs, clean up litter and illegal dumps, investigate litter/dumping complaints, and, when possible, cite violators.
Legal/Contractual Mandate:
Required by interlocal agreements with County and other municipalities.
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 533,802 0 28,888 0 0 562,690 2010 Actual 0 0 0 637,252 0 40,232 0 0 677,484 2011 Actual 0 0 0 583,236 0 72,206 0 0 655,442 2012 Budget 0 0 0 655,000 0 30,000 0 0 685,000 2013 Proposed 0 0 0 655,000 0 38,000 0 0 693,000
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 0 0 0 2010 Actual 0 0 0 2011 Actual 0 0 0 2012 Budget 0 0 0 2013 Proposed 0 0 0
581
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
Revenue Explanation:
582
Executive Summary:
Transportation and disposal of ash from the Waste to Energy Facility, plus municipal solid waste which is either not suitable for burning, or is in excess of the Waste to Energy Facility's capacity.
Legal/Contractual Mandate:
Contract expires on October 21, 2016.
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 6,780,596 0 0 6,780,596 2010 Actual 0 0 0 0 0 6,011,960 0 0 6,011,960 2011 Actual 0 0 0 0 0 5,536,612 0 0 5,536,612 2012 Budget 0 0 0 0 0 7,100,000 0 0 7,100,000 2013 Proposed 0 0 0 0 0 6,500,000 0 0 6,500,000
Expenditure Explanation:
Revenues:
2009 Actual All Other 0 2010 Actual 0 2011 Actual 0 2012 Budget 0 2013 Proposed 0
583
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 6,780,596 0 6,780,596
0 0 0 0 0 6,011,960 0 6,011,960
0 0 0 0 0 5,536,612 0 5,536,612
0 0 0 0 0 7,100,000 0 7,100,000
0 0 0 0 0 6,500,000 0 6,500,000
Revenue Explanation:
584
Executive Summary:
Manage hazardous waste received from households and businesses that have limited quantities, including operation of three drop-off sites. Most of these wastes are reused, recycled or burned for energy recovery, and very little is disposed.
The Regional System works cooperatively with the Department of Ecology and local law enforcement agencies to provide a hazardous waste storage area for confiscated drug lab material. Programs for proper management of HHW and small quantity business waste benefit all the citizens of Spokane County. This increases public awareness and willingness to assume responsibility for the management of moderate risk waste. By diverting hazardous materials out of the normal solid waste stream, materials undesirable for incineration such as batteries and materials containing heavy metals have been removed. HHW programs are mandated by state law and are a condition of our state grant. The moderate risk waste program typically collects over 500 tons per year of household hazardous waste, and about 90% is reused, recycled or used for energy recovery, and only about 10% is landfilled in accordance with all applicable law.
Legal/Contractual Mandate:
Moderate risk waste collection required by State law. Removal of refrigerants prior to recycling required by Federal law.
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
585
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 0 0 0 458,975 0 458,975 2010 Actual 0 0 0 13,901 0 0 426,081 0 439,982 2011 Actual 0 0 0 17,602 0 0 387,738 0 405,340 2012 Budget 0 0 0 20,056 0 0 612,840 0 632,896 2013 Proposed 0 0 0 20,056 0 0 527,076 0 547,132
Expenditure Explanation:
Expenses incurred for moderate risk waste are originally recorded in the Solid Waste Management fund. These expenses are recorded as a Transfer to Other Funds in the SRSWS Fund. Please see Solid Waste Management Bid 692 for greater detail.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 87,392 0 0 0 0 87,392 2010 Actual 0 0 0 315,109 0 0 0 0 315,109 2011 Actual 0 0 0 99,419 0 0 0 0 99,419 2012 Budget 0 0 0 252,000 0 0 0 0 252,000 2013 Proposed 0 0 0 110,000 0 0 0 0 110,000
Revenue Explanation:
586
Executive Summary:
Manage and operate a municipal solid waste landfill. This facility primarily serves as an emergency backup facility, but also disposes of certain wastes not suitable for combustion.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 2,062,887 0 0 0 0 0 6,146,229 0 2010 Actual 1,702,089 0 0 14,200 0 0 2,969,693 0 2011 Actual 1,215,899 32,456 0 15,906 0 0 2,624,291 0 2012 Budget 0 50,000 0 18,281 0 0 633,607 0 2013 Proposed 0 50,000 0 18,281 0 0 592,155 0
587
TOTAL
8,209,116
4,685,982
3,888,552
701,888
660,436
Expenditure Explanation:
Expenses incurred for the open portion of the Northside Landfill are originally recorded in the Solid Waste Management fund. These expenses are recorded as a Transfer to Other Funds in the SRSWS Fund. Please see Solid Waste Management Bid 692 for greater detail. Transfers to Other Funds also includes a transfer to the Debt Service Fund: 2009A $5,449,000; 2010A $2,503,000; 2011A $10,135. The bonds were paid off December 1, 2011.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 2,253,555 0 2,253,555 2010 Actual 0 0 0 0 0 0 4,685,982 0 4,685,982 2011 Actual 0 0 0 0 0 0 3,888,552 0 3,888,552 2012 Budget 0 0 0 0 0 0 701,888 0 701,888 2013 Proposed 0 0 0 0 0 0 660,436 0 660,436
Revenue Explanation:
588
Executive Summary:
Operate three facilities which accept solid waste, clean green waste, recylables and household hazardous waste. These facilities provide conveniently located services to the general public, as well as waste collectors.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 1,603,611 0 0 0 56,366 6,584,358 0 8,244,335 2010 Actual 0 40,062 0 280,846 0 0 6,482,619 0 6,803,527 2011 Actual 0 380,979 0 286,989 0 0 6,643,933 0 7,311,901 2012 Budget 0 840,000 0 365,986 0 0 7,009,037 0 8,215,023 2013 Proposed 0 410,000 0 340,986 0 0 7,200,665 0 7,951,651
Expenditure Explanation:
Expenses incurred for the two transfer stations are originally recorded in the Solid Waste Management fund. These expenses are recorded as a Transfer to Other Funds in the SRSWS Fund. Please see Solid Waste Management Bid 692 for greater detail.
Revenues:
2009 Actual All Other 0 2010 Actual 0 2011 Actual 0 2012 Budget 0 2013 Proposed 0
589
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 8,244,335 0 8,244,335
0 0 0 0 0 6,803,528 0 6,803,528
0 0 0 0 0 7,311,901 0 7,311,901
0 0 0 0 0 8,215,023 0 8,215,023
0 0 0 0 0 7,951,651 0 7,951,651
Revenue Explanation:
590
Executive Summary:
Provide waste reduction, reuse and recycling programs for Spokane area citizens. These education and outreach programs assist both the public and businesses to maximize recycling and minimize the amount of solid waste requiring disposal.
591
County Water Quality Program, Spokane County Conservation District, Washington Department of Fish and Wildlife, Spokane Neighborhood Action Program/Living Green Program, Mobius Children's Museum, Spokane County Environmental Health, Waste Management, Inc., Wheelabrator Spokane Inc. and oithers. System involvement ensures that waste reduction, reuse and recycling aspects are included in the environmental stewardship of our water, air and land. The combined efforts of these partnerships benefit SRSWS programs and other agencies' programs beyond what each could do individually.
Legal/Contractual Mandate:
Waste reduction and recycling programs are mandated by RCW 70.95. These programs are in compliance with the current comprehensive solid waste management plan, which was adopted by the City, the County and all the other municipalities within the County, and was approved by the Department of Ecology.
FTEs
2009 Actual Total FTEs 4.00 2010 Actual 4.00 2011 Actual 4.00 2012 Budget 4.00 2013 Proposed 4.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 20,538 0 0 11,147 0 541,360 0 236,260 809,305 2010 Actual 15,000 0 0 19,091 0 373,140 0 224,927 632,158 2011 Actual 17,238 0 0 12,495 0 471,684 1,910 267,724 771,051 2012 Budget 25,000 0 0 25,982 0 437,272 0 303,255 791,509 2013 Proposed 25,000 0 0 24,849 0 437,672 0 310,075 797,596
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 200,417 0 0 120,684 0 433,423 0 0 754,524 2010 Actual 290,549 0 0 435,151 0 468,992 0 0 1,194,692 2011 Actual 354,887 0 0 137,292 0 78,288 0 0 570,467 2012 Budget 325,000 0 0 348,000 0 50,000 0 0 723,000 2013 Proposed 325,000 0 0 152,000 0 0 0 0 477,000
Revenue Explanation:
592
IG Revenue represents grant reimbursements. Operating Transfers In represents transfers from Solid Waste Management for curbside recycling clean green. In 2011 SWM obtained its own contract with Barr-Tech and has by-passed SRSWS for hauling of clean green.
593
594
Executive Summary:
Maintain and operate the Waste to Energy Facility to maximize processing of MSW in compliance with all environmental permits in order to minimize the quantity of raw processible MSW which is landfilled, and maximize the generation of electricity and recovery of ferrous metals.
Legal/Contractual Mandate:
Current operating contract expires November 16, 2014.
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay 0 0 2010 Actual 0 102,542 2011 Actual 0 15,122 2012 Budget 0 4,050,000 2013 Proposed 0 2,350,000
595
Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL
Expenditure Explanation:
The bonds were paid off December 1, 2011; therefore Transfers to Other Funds for debt service has decreased from 2009A to 2011A.
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 145,959 0 10,861,887 15,249,452 0 26,257,298 2010 Actual 0 0 0 11,529 0 12,969,822 8,651,591 0 21,632,942 2011 Actual 0 0 0 0 0 10,361,449 7,535,633 0 17,897,082 2012 Budget 0 0 0 0 0 11,024,000 9,080,074 0 20,104,074 2013 Proposed 0 0 0 0 0 11,342,000 12,253,568 0 23,595,568
Revenue Explanation:
IG Revenue in 2009A and 2010A represents reimbursement from FEMA. All electrical energy revenues are recorded under the Solid Waste Disposal Bid 706. Electric sales were as follows: 2009A $11,443,000; 2010A $12,557,000; 2011A $12,383,000; 2012B $6,200,000; 2013B $6,447,000. The favorable purchase agreement with Puget Sound Energy ended 12/31/2011, and a new contract with Avista commenced 01/01/2012.
596
597
598
Executive Summary:
Through careful planning, Wastewater Management develops comprehensive capital programs to provide for future infrastructure needs and water quality requirements providing the ability to optimize investments in public assets and reliable cost effective facilities.
Legal/Contractual Mandate:
National Pollutant Discharges Systems (NPDES) permit
FTEs
2009 Actual Total FTEs 0.85 2010 Actual 0.85 2011 Actual 0.50 2012 Budget 0.50 2013 Proposed 0.50
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 1,093,314 14,641,529 519,314 616,309 0 17 0 86,740 16,957,223 2010 Actual 760,795 21,340,738 438,311 982,657 0 18 0 90,435 23,612,954 2011 Actual 770,069 23,261,358 432,062 1,176,520 0 13 78,773 70,482 25,789,277 2012 Budget 661,882 64,568,000 448,105 126,146 0 17,335 0 70,278 65,891,746 2013 Proposed 972,166 75,115,000 427,666 31,146 0 17,335 0 71,149 76,634,462
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits 16,957,223 0 2010 Actual 23,612,954 0 2011 Actual 25,789,277 0 2012 Budget 65,891,746 0 2013 Proposed 76,634,462 0
599
General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 0 16,957,223
0 0 0 0 0 0 23,612,954
0 0 0 0 0 0 25,789,277
0 0 0 0 0 0 65,891,746
0 0 0 0 0 0 76,634,462
Revenue Explanation:
Resources come from the Rate Stabilization fee, grants, debt service, contributed capital and reserves.
600
601
602
Executive Summary:
The Riverside Park Water Reclamation Facility removes Pollutants from and recycles approximately 34 million gallons of wastewater per day. In addition to operations at the RPWRF the department operates and maintains the Wastewater Pumping Station System, the Industrial Monitoring and Pretreatment program and the Bio Solids Program.
Legal/Contractual Mandate:
National Pollutant Discharge Elimination Systems (NPDES) permit
FTEs
2009 Actual Total FTEs 94.00 2010 Actual 105.00 2011 Actual 105.00 2012 Budget 105.00 2013 Proposed 105.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 9,848,375 480,644 0 2,450,052 0 6,724,979 44,718 7,421,546 2010 Actual 11,087,174 189,935 0 2,837,290 0 6,091,084 16,625 8,053,654 2011 Actual 13,338,771 479,018 0 2,034,355 0 6,491,902 69,252 9,047,549 2012 Budget 14,169,803 1,721,500 0 3,039,957 0 7,483,919 0 9,692,803 2013 Proposed 15,356,563 1,195,000 0 3,016,132 0 6,917,159 0 9,895,886
603
TOTAL
26,970,314
28,275,762
31,460,847
36,107,982
36,380,740
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 287,321 0 0 0 0 0 26,682,993 0 26,970,314 2010 Actual 359,453 0 0 0 0 0 27,916,309 0 28,275,762 2011 Actual 180,317 0 0 0 0 0 31,280,530 0 31,460,847 2012 Budget 923,542 0 0 0 0 0 35,184,440 0 36,107,982 2013 Proposed 177,041 0 0 0 0 0 36,203,699 0 36,380,740
Revenue Explanation:
604
Wastewater Management
We believe that clean water is fundamental to life and we strive to protect public health, property, and the environment. We provide services by utilizing sound financial and natural resource management practices. We recognize that our customers are members of our community and are key to helping us succeed.
Mission Statement
Contact Information
Director: Phone: Website:
Wastewater Treatment
70 60 50 40 30 20 10
0 Apr May Aug Mar Nov Feb Sep Oct Jan Jun Jul Dec
Graph
CSO events are caused by periods of heavy rainfall or snowmelt. Annual Performance Totals: 2011: 183 '12 YTD: 133
Quality Indicator: Volume of overflow, in gallons, from combined sewer overflow (CSO) events. Significance: Measuring volume, instead of frequency, of CSO events gives a better idea of their impact. Notes:
Annual Performance Totals: 2011: 19,559,871
Wastewater Treatment
Graph
605
606
Executive Summary:
Biosolids generated by wastewater treatment processes are recycled on private farmland (within 25 miles of the reclamation facility) in accordance with state and federal biosolids regulations
Legal/Contractual Mandate:
National Pollutant Discharge Eliminations Systems (NPDES) Permit
FTEs
2009 Actual Total FTEs 11.80 2010 Actual 11.80 2011 Actual 11.80 2012 Budget 11.80 2013 Proposed 11.80
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 356,922 0 18,787 0 113,622 0 784,447 1,273,778 2010 Actual 0 11,308 0 18,636 0 145,156 0 848,596 1,023,696 2011 Actual 0 0 0 14,385 0 170,551 0 937,500 1,122,436 2012 Budget 0 350,000 0 13,677 0 214,334 0 1,046,098 1,624,109 2013 Proposed 0 50,000 0 12,540 0 203,739 0 1,093,580 1,359,859
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 0 0 0 2010 Actual 0 0 0 2011 Actual 0 0 0 2012 Budget 0 0 0 2013 Proposed 0 0 0
607
0 0 0 1,273,778 0 1,273,778
0 0 0 1,023,696 0 1,023,696
0 0 0 1,122,436 0 1,122,436
0 0 0 1,624,109 0 1,624,109
0 0 0 1,359,859 0 1,359,859
Revenue Explanation:
608
Executive Summary:
Large or specific types of industries within the City of Spokane Wastewater sevice are are required to be permitted by federal (EPA) regulations. Under the industrial pretreatment program the City issues permits that protect personnel, environment and infrastructure.
Legal/Contractual Mandate:
National Pollutant Discharge Elimination System (NPDES) permit.
FTEs
2009 Actual Total FTEs 3.90 2010 Actual 6.90 2011 Actual 6.90 2012 Budget 6.90 2013 Proposed 6.90
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 0 0 15,221 0 21,812 0 441,915 478,948 2010 Actual 0 0 0 13,972 0 22,977 0 497,507 534,456 2011 Actual 0 0 0 10,784 0 18,798 0 551,902 581,484 2012 Budget 0 40,000 0 10,792 0 49,859 0 600,984 701,635 2013 Proposed 0 0 0 9,940 0 37,859 0 619,880 667,679
Expenditure Explanation:
Revenues:
2009 Actual All Other 0 2010 Actual 0 2011 Actual 0 2012 Budget 0 2013 Proposed 0
609
Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 0 478,948 0 478,948
0 0 0 0 0 534,456 0 534,456
0 0 0 0 0 581,484 0 581,484
0 0 0 0 0 701,635 0 701,635
0 0 0 0 0 667,679 0 667,679
Revenue Explanation:
610
Executive Summary:
Formerly called the Advanced Wastewater Treatment Plant, the Riverside Park Water Reclamation Facility (RPWRF)removes pollutants from and recycles approximately 40 million gallons of wastewater per day
Legal/Contractual Mandate:
National Pollutant Discharge Eliminatations System (NPDES) Permit
FTEs
2009 Actual Total FTEs 76.10 2010 Actual 84.10 2011 Actual 84.10 2012 Budget 84.10 2013 Proposed 84.10
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 9,848,375 115,569 0 2,403,268 0 6,317,754 44,718 6,033,933 24,763,617 2010 Actual 11,087,174 143,481 0 2,795,944 0 5,685,720 16,625 6,540,355 26,269,299 2011 Actual 13,338,771 255,576 0 2,003,692 0 5,998,241 69,252 7,380,190 29,045,722 2012 Budget 14,169,803 1,081,500 0 3,005,264 0 6,870,702 0 7,842,776 32,970,045 2013 Proposed 15,356,563 1,095,000 0 2,983,862 0 6,357,891 0 7,985,568 33,778,884
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits 287,321 0 2010 Actual 359,453 0 2011 Actual 180,317 0 2012 Budget 923,542 0 2013 Proposed 177,041 0
611
General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL
0 0 0 0 24,476,296 0 24,763,617
0 0 0 0 25,909,846 0 26,269,299
0 0 0 0 28,865,405 0 29,045,722
0 0 0 0 32,046,503 0 32,970,045
0 0 0 0 33,601,843 0 33,778,884
Revenue Explanation:
612
Executive Summary:
Twenty-eight (28) pumping stations pump wastewater that cannot flow by gravity to the Water Reclamation Facility. The stations have standby power, telephone monitoring and are visited frequently to ensure their reliability.
Legal/Contractual Mandate:
National Pollutant Discharges Elimination System (NPDES) permit.
FTEs
2009 Actual Total FTEs 2.20 2010 Actual 2.20 2011 Actual 2.20 2012 Budget 2.20 2013 Proposed 2.20
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 0 8,153 0 12,776 0 271,791 0 161,251 453,971 2010 Actual 0 35,146 0 8,738 0 237,231 0 167,196 448,311 2011 Actual 0 223,442 0 5,494 0 304,312 0 177,956 711,204 2012 Budget 0 250,000 0 10,224 0 350,024 0 202,945 813,193 2013 Proposed 0 50,000 0 9,790 0 357,524 0 202,452 619,766
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 0 0 0 2010 Actual 0 0 0 2011 Actual 0 0 0 2012 Budget 0 0 0 2013 Proposed 0 0 0
613
0 0 0 453,971 0 453,971
0 0 0 448,311 0 448,311
0 0 0 711,204 0 711,204
0 0 0 813,193 0 813,193
0 0 0 619,776 0 619,776
Revenue Explanation:
614
615
616
Executive Summary:
The Spokane Water/Hydroelectric Department delivers up to 180 million gallons of clean, safe drinking water per day through the operation and maintenance of pumps, reservoirs, and 1,000+ miles of pipe. Additionally the deparment provides water quality monitoring, consumption metering, fire protection, power generation, conservation programs, and well head protection.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 170.00 2010 Actual 170.00 2011 Actual 168.00 2012 Budget 165.00 2013 Proposed 155.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 7,831,616 19,402,182 1,109,138 6,288,263 0 4,516,978 32,016 11,527,713 50,707,906 2010 Actual 7,609,889 11,820,977 1,072,699 6,473,191 0 5,173,929 37,651 11,868,639 44,056,975 2011 Actual 7,898,911 5,104,552 1,103,595 6,006,155 0 4,375,775 132,240 12,631,146 37,252,374 2012 Budget 8,097,047 4,258,500 1,180,000 6,603,822 500,000 5,876,012 0 14,479,033 40,994,414 2013 Proposed 7,863,288 8,564,115 1,427,821 6,201,822 200,000 5,644,806 0 13,637,278 43,539,130
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue 1,262,787 0 0 0 2010 Actual 1,719,865 0 0 0 2011 Actual 610,094 0 0 0 2012 Budget 610,094 0 0 0 2013 Proposed 6,450,800 0 0 0
617
0 0 33,322,187 0 34,584,974
0 0 33,335,605 0 35,055,470
0 0 34,904,844 0 35,514,938
0 0 33,390,564 0 34,000,658
0 0 35,334,898 0 41,785,698
Revenue Explanation:
618
Water
Consistently deliver water of high quality and value combined with excellent customer service and ample fire protection capacity.
Mission Statement
Contact Information
Director: Phone: Website:
Water Distribution
When a main breaks, affected customers are left without water until it is repaired. Notes:
Graph
Breaks: 2010-58, 2011-68, YTD 2012-48. Monthly data is not yet available. Annual Performancen Totals:
* 2012 YTD is through June.
2010: 1,058
2011: 1,241
619
620
Executive Summary:
Cell phone service is necessary in all cities desiring a strong economy. In order to provide for a healthy environment within the city, the Water Department tanks have been been made available for cell antannae installations to minimize the esthetic impact of scattered monopoles throughout the city.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.30 2010 Actual 0.30 2011 Actual 0.30 2012 Budget 0.30 2013 Proposed 0.30
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 1,924 0 0 0 0 0 0 27,925 29,849 2010 Actual 2,449 0 0 0 0 0 0 33,221 35,670 2011 Actual 2,300 0 0 0 0 0 0 34,951 37,251 2012 Budget 2,526 0 0 0 0 0 0 36,257 38,783 2013 Proposed 0 0 0 0 0 3,670 0 38,053 41,723
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue 0 0 0 0 2010 Actual 0 0 0 0 2011 Actual 0 0 0 0 2012 Budget 0 0 0 0 2013 Proposed 0 0 0 0
621
0 0 412,312 0 412,312
0 0 461,906 0 461,906
0 0 516,694 0 516,694
0 0 537,362 0 537,362
0 0 558,856 0 558,856
Revenue Explanation:
622
Executive Summary:
This bid provides for the ongoing maintenance of certain areas within the City Right of Ways that are landscaped.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 2.00 2010 Actual 2.00 2011 Actual 2.00 2012 Budget 2.00 2013 Proposed 2.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 7,695 0 0 1,670 0 135,746 0 131,740 276,851 2010 Actual 14,693 0 0 672 0 59,410 0 325,160 399,935 2011 Actual 13,802 0 0 160 0 260,655 0 138,711 413,328 2012 Budget 22,742 0 0 2,000 0 146,745 0 206,398 377,885 2013 Proposed 0 0 0 1,551 0 78,290 0 95,167 175,008
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue 0 0 0 0 2010 Actual 0 0 0 0 2011 Actual 0 0 0 0 2012 Budget 0 0 0 0 2013 Proposed 0 0 0 0
623
0 0 172,787 0 172,787
0 0 246,126 0 246,126
0 0 256,854 0 256,854
0 0 261,991 0 261,991
0 0 264,611 0 264,611
Revenue Explanation:
624
Executive Summary:
This activity provides for replacing old worn-out water infrastructure for system safety, water quality, and reliability, plus provides for building new water infrastructure for system expansion to support economic growth.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 0.00 2010 Actual 0.00 2011 Actual 0.00 2012 Budget 0.00 2013 Proposed 0.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 715,657 16,042,315 1,109,138 899,018 0 0 0 0 18,766,128 2010 Actual 690,557 7,701,623 1,072,699 815,334 0 0 0 0 10,280,213 2011 Actual 614,208 3,552,385 1,056,755 239,513 0 0 0 0 5,462,861 2012 Budget 0 2,209,000 0 433,000 0 0 0 0 2,642,000 2013 Proposed 0 8,564,115 0 0 0 0 0 0 8,564,115
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 1,262,787 0 0 2010 Actual 1,719,865 0 0 2011 Actual 610,094 0 0 2012 Budget 610,094 0 0 2013 Proposed 6,450,800 0 0
625
0 0 0 0 0 1,262,787
0 0 0 0 0 1,719,865
0 0 0 0 0 610,094
0 0 0 0 0 610,094
0 0 0 0 0 6,450,800
Revenue Explanation:
626
Executive Summary:
Reading water meters is necessary to determine accurate bills to customers for use of City Water and Sewer service. Being able to determine exact water use through meter reading is a high priority item for newly mandated water conservation programs passed by the State Legislature in 2003, House Bill 1338.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 9.00 2010 Actual 9.00 2011 Actual 9.00 2012 Budget 9.00 2013 Proposed 9.00
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits TOTAL 40,400 0 0 0 0 458,300 0 627,697 1,126,397 2010 Actual 48,976 0 0 0 0 278,321 0 668,565 995,862 2011 Actual 43,708 0 0 0 0 276,255 0 694,376 1,014,339 2012 Budget 73,281 0 0 0 0 370,914 0 708,476 1,152,671 2013 Proposed 0 0 0 0 0 362,889 0 735,639 1,098,528
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources 0 0 0 2010 Actual 0 0 0 2011 Actual 0 0 0 2012 Budget 0 0 0 2013 Proposed 0 0 0
627
0 0 0 1,085,997 0 1,085,997
0 0 0 946,886 0 946,886
0 0 0 970,631 0 970,631
0 0 0 1,079,390 0 1,079,390
0 0 0 1,036,449 0 1,036,449
Revenue Explanation:
628
Executive Summary:
This activity provides approximately 80,000 customers representing about 212,000 people with reliable potable water supplies of excellent quality for the most affordable price possible. Approximately 23 billion gallons are supplies on an annual basis.
Legal/Contractual Mandate:
None
FTEs
2009 Actual Total FTEs 158.70 2010 Actual 158.70 2011 Actual 156.70 2012 Budget 153.70 2013 Proposed 143.70
Expenditures:
2009 Actual All Other Capital Outlay Debt Services Interfund Charges Reserve for Budget Adj. Supplies and Services Transfers to Other Funds Wages and Benefits 7,065,940 3,359,867 0 5,387,575 0 3,922,932 32,016 10,740,351 2010 Actual 9,301,977 4,345,145 0 4,177,421 0 4,755,031 0 9,727,050 2011 Actual 9,500,969 1,804,438 0 4,014,215 0 4,215,105 0 10,578,277 2012 Budget 7,998,497 2,049,500 1,180,000 6,168,822 500,000 5,358,353 0 15,327,902 2013 Proposed 7,863,288 0 1,427,821 6,200,271 200,000 5,199,956 0 12,768,419
629
TOTAL
30,508,681
32,306,624
30,113,004
38,583,074
33,659,755
Expenditure Explanation:
Revenues:
2009 Actual All Other Fines and Forfeits General Fund Resources IG Revenue Licenses and Permits Operating Transfers In Services Taxes TOTAL 0 0 0 0 0 0 31,610,691 0 31,610,691 2010 Actual 0 0 0 0 0 0 31,631,711 0 31,631,711 2011 Actual 0 0 0 0 0 0 33,116,957 0 33,116,957 2012 Budget 0 0 0 0 0 0 31,438,540 0 31,438,540 2013 Proposed 0 0 0 0 0 0 33,474,982 0 33,474,982
Revenue Explanation:
630