33 - DWI Enforcement FundDWI Enforcement Fund
This fund receives monies from DWI related fines and forfeitures. These funds are restricted
for DWI enforcement and education. MN Statutes 169A.63 subd. 10 guides the law
enforcement agency.
CITY OF GOLDEN VALLEY
DWIENFORCEMENT
REVENUE DETAIL
Actual 2020
Actual 2021
Adopted 2022
Estimated 2022
Concept 2023
Proposed 2023
Concept
2024
Percent
Percent
Percent
Percent
Percent
Percent
Percent
Revenue
Amount
of Total
Amount
of Total
Amount of Total
Amount
of Total
Amount of Total
Amount
of Total
Amount
of Total
DWI Forfeitures
$14,750
97.22%
$8,158
100.67%
$0
$0
0.00%
$0
$0
0.00%
$0
0.00%
Interest Earnings
421
2.78%
(54)
-0.67%
0
50
100.00%
0
50
100.00%
50
100.00%
TOTALS
$15,171
100.0%
$8,104
100.0%
$0 0.0%
$50
100.0%
$0 0.0%
$50
100.0%
$50
100.0%
CITY OF GOLDEN VALLEY
2023 - 2024 OPERATING BUDGET
DIVISION: DWI Fund (2010) PROGRAM: DWI Fund (2010)
OBJECT
DESCRIPTION
2020
ACTUAL
2021 2022 2022 2023 2023 2024
ACTUAL ADOPTED ESTIMATED CONCEPT ADOPTED CONCEPT
Supplies and Services
6320
Supplies
20,135
8,918 -
6340
Professional Services
250
TOTAL Supplies and Services
20,385
8,918 - -
Transfers
7110
Transfers
15,000 - -
TOTAL Supplies and Services
0
15,000 0 0 0 0 0
TOTALS
$20,385
$23,918 $0 $0 $0 $0 $0
CITY OF GOLDEN VALLEY
DWI ENFORCEMNET
FUND BALANCE ANALYSIS
Fund Balance @ 01/01/22 $3,761
Estimated Revenue - 2022 $50
Estimated Expenses - 2022
Excess of Revenue Over (Under) Expenses 50
Estimated Fund Balance @ 12/31/21 $3,811
Proposed Revenue - 2023 50
Proposed Expenses - 2023 0
Excess of Revenue Over (Under) Expenses 50
Projected Fund Balance @ 12/31/23 $3,861
Concept Revenue - 2024 50
Concept Expenses - 2024 0
Excess of Revenue Over (Under) Expenses 50
Projected Fund Balance @ 12/31/24 $3,911