34- 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 2021
Actual 2022
Adopted 2023
Estimated 2023
Concept 2024
Adopted 2024
Concept 2025
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%
$30,043
101.68%
$0
$5,545 100.00%
$0
$0
0.00%
$0
0.00%
Interest Earnings
421
2.78 %
(497)
-1.68 %
0
0 0.00%
0
50
100.00 %
50
100.00
TOTALS $15,171 100.0% $29,546 100.0% $0 0.0% $5,545 100.0% $0 0.0% $50 100.0% $50 100.0%
DIVISION: DWI Fund (2010)
OBJECT
DESCRIPTION
Supplies and Services
6320
Supplies
6340
Professional Services
TOTAL Supplies and Services
Transfers
7110
Transfers
TOTAL Supplies and Services
TOTALS
CITY OF GOLDEN VALLEY
2024 - 2025 OPERATING BUDGET
PROGRAM: DWI Fund (2010)
2021 2022 2023 2023 2024 2024 2025
ACTUAL ACTUAL ADOPTED ESTIMATED CONCEPT ADOPTED CONCEPT
8,918 9,220 -
250 307
9,168 9,527 - -
15,000 - - - - -
15,000 0 0 0 0 0 0
$24,168 $9,527 $0 $0 $0 $0 $0
CITY OF GOLDEN VALLEY
DWI ENFORCEMENT
FUND BALANCE ANALYSIS
Fund Balance @ 01/01/23 $23,780
Estimated Revenue - 2023 $5,545
Estimated Expenses - 2023 531
Excess of Revenue Over (Under) Expenses 5,014
Estimated Fund Balance @ 12/31/23 $28,794
Adopted Revenue - 2024 50
Adopted Expenses - 2024 0
Excess of Revenue Over (Under) Expenses 50
Projected Fund Balance @ 12/31/24 $28,844
Concept Revenue - 2025 50
Concept Expenses - 2025 0
Excess of Revenue Over (Under) Expenses 50
Projected Fund Balance @ 12/31/25 $28,894