Burley_doc_cf004769b0 - Public Records Archive

Full Text

CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:19AM PAGE: 4 TAXES 010-011-001-00001 PROPERTY TAXES - GENERAL FUND .00 .00 2,104,968.00 2,104,968.00 .0 010-011-001-00002 TAX PENALTY - INTEREST .00 .00 35,000.00 35,000.00 .0 010-011-001-00003 OVERRIDE PROPERTY-STREETS .00 .00 165,000.00 165,000.00 .0 010-011-001-00007 HIGHWAY USERS FUND .00 .00 375,000.00 375,000.00 .0 010-011-001-00008 ROAD/BRDG TAX COUNTY HWAY DIST .00 .00 300,000.00 300,000.00 .0 010-011-001-00009 2015 GAS & REG. TAX HB312 .00 .00 115,000.00 115,000.00 .0 010-011-001-00010 ROAD DISASTER REVENUE .00 .00 42,100.00 42,100.00 .0 TOTAL TAXES .00 .00 3,137,068.00 3,137,068.00 .0 FRANCHISE FEES 010-011-003-00001 GAS FRANCHISE .00 .00 95,000.00 95,000.00 .0 010-011-003-00002 CABLE TV FRANCHISE .00 .00 47,500.00 47,500.00 .0 010-011-003-00003 ELECTRICAL FRANCHISE FEE .00 .00 150,000.00 150,000.00 .0 TOTAL FRANCHISE FEES .00 .00 292,500.00 292,500.00 .0 LICENSES & PERMITS 010-011-005-00001 BEER LICENSE .00 .00 7,000.00 7,000.00 .0 010-011-005-00002 LIQUOR LICENSE .00 .00 6,000.00 6,000.00 .0 010-011-005-00003 OTHER BUSINESS LICENSE .00 .00 1,000.00 1,000.00 .0 010-011-005-00004 BUILDING PERMITS .00 .00 80,000.00 80,000.00 .0 010-011-005-00005 SIGN LICENSES .00 .00 2,500.00 2,500.00 .0 010-011-005-00006 ANIMAL LICENSE .00 .00 7,000.00 7,000.00 .0 010-011-005-00007 AMIMAL CONTROL POUND .00 .00 2,000.00 2,000.00 .0 010-011-005-00009 COUNTY ANIMAL CONTROL .00 .00 10,300.00 10,300.00 .0 010-011-005-00010 ELECTRICAL PERMITS .00 .00 22,500.00 22,500.00 .0 010-011-005-00011 PLUMBING PERMITS .00 .00 15,000.00 15,000.00 .0 010-011-005-00012 HVAC PERMITS .00 .00 12,000.00 12,000.00 .0 TOTAL LICENSES & PERMITS .00 .00 165,300.00 165,300.00 .0 STATE REVENUES 010-011-010-00001 STATE LIQUOR FUND .00 .00 148,500.00 148,500.00 .0 010-011-010-00004 STATE REVENUE SHARE .00 .00 865,000.00 865,000.00 .0 TOTAL STATE REVENUES .00 .00 1,013,500.00 1,013,500.00 .0 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:19AM PAGE: 5 CHARGES FOR SERVICES 010-011-020-00001 ADMINISTRATIVE SERVICES CHARGE .00 .00 979,965.00 979,965.00 .0 010-011-020-00002 FRANCHISE .00 .00 347,375.00 347,375.00 .0 010-011-020-00003 LEGAL SERVICE .00 .00 138,375.00 138,375.00 .0 010-011-020-00004 WATER ADMIN CHARGE .00 .00 120,000.00 120,000.00 .0 010-011-020-00005 SEWER ADMIN CHARGE .00 .00 145,000.00 145,000.00 .0 010-011-020-00006 RENT-DEPARTMENTAL .00 .00 60,580.00 60,580.00 .0 010-011-020-00008 SHOP CHARGES .00 .00 50,000.00 50,000.00 .0 010-011-020-00009 OTHER MISC REVENUE .00 .00 25,000.00 25,000.00 .0 010-011-020-00012 INTEREST EARNED .00 .00 12,000.00 12,000.00 .0 010-011-020-00013 MOSS FARM LEASE .00 .00 27,600.00 27,600.00 .0 010-011-020-00014 LIBRARY ADMINISTRATION .00 .00 3,600.00 3,600.00 .0 010-011-020-00020 LATE CHARGES .00 .00 72,000.00 72,000.00 .0 010-011-020-00022 AIRPORT FARM RENT .00 .00 11,000.00 11,000.00 .0 010-011-020-00024 SANITATION ADMINISTRATION .00 .00 25,000.00 25,000.00 .0 010-011-020-00025 GOLF ADMINISTRATION FEE .00 .00 2,500.00 2,500.00 .0 010-011-020-00026 SANITATION ROAD USE & SHOP .00 .00 60,000.00 60,000.00 .0 010-011-020-00028 AMERICAN TOWER LEASE .00 .00 17,305.00 17,305.00 .0 010-011-020-00029 BEAR NECESSITIES .00 .00 6,000.00 6,000.00 .0 010-011-020-00100 INDUSTRIAL PARK RENTS & LEASES .00 .00 127,000.00 127,000.00 .0 010-011-020-00101 KODIAK RENT .00 .00 16,800.00 16,800.00 .0 010-011-020-00110 BRIDGER WIRELESS INC. .00 .00 2,000.00 2,000.00 .0 TOTAL CHARGES FOR SERVICES .00 .00 2,249,100.00 2,249,100.00 .0 SPECIAL CHARGES FOR SERVICES 010-011-025-00001 SPECIAL FIRE .00 .00 160,000.00 160,000.00 .0 TOTAL SPECIAL CHARGES FOR SERVICES .00 .00 160,000.00 160,000.00 .0 PARKS, REC & SWIM REVENUE 010-011-035-00001 SWIM .00 .00 53,000.00 53,000.00 .0 010-011-035-00003 PARK REVENUE .00 .00 8,000.00 8,000.00 .0 010-011-035-00004 RV PARK REVENUE .00 .00 12,000.00 12,000.00 .0 010-011-035-00006 REIMBURSEMENT-REVENUE EXIT 208 .00 .00 12,500.00 12,500.00 .0 010-011-035-00085 SWIM ITEMS FOR RESALE .00 .00 8,500.00 8,500.00 .0 TOTAL PARKS, REC & SWIM REVENUE .00 .00 94,000.00 94,000.00 .0 CEMETERY REVENUE 010-011-040-00001 CEMETERY LOT SALES .00 .00 43,000.00 43,000.00 .0 010-011-040-00002 CEMETERY GRAVE - FEES .00 .00 45,000.00 45,000.00 .0 010-011-040-00003 CEMETERY OTHER FEES .00 .00 500.00 500.00 .0 TOTAL CEMETERY REVENUE .00 .00 88,500.00 88,500.00 .0 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:19AM PAGE: 6 FINES & FORFIETURE REVENUE 010-011-045-00001 FINES & FORFIETURE REVENUE .00 .00 88,000.00 88,000.00 .0 TOTAL FINES & FORFIETURE REVENUE .00 .00 88,000.00 88,000.00 .0 AIRPORT REVENUE 010-011-060-00006 AIRPORT RENTS AND LEASES .00 .00 14,045.00 14,045.00 .0 TOTAL AIRPORT REVENUE .00 .00 14,045.00 14,045.00 .0 SALE OF FIXED ASSETS REVENUE 010-011-070-00001 SALE OF FIXED ASSETS .00 .00 15,000.00 15,000.00 .0 TOTAL SALE OF FIXED ASSETS REVENUE .00 .00 15,000.00 15,000.00 .0 TRANSFERS & OTHER REVENUE 010-011-080-00010 FROM FUND BALANCE .00 .00 155,000.00 155,000.00 .0 010-011-080-00090 LOAN PROCEEDS .00 .00 635,000.00 635,000.00 .0 TOTAL TRANSFERS & OTHER REVENUE .00 .00 790,000.00 790,000.00 .0 TOTAL FUND REVENUE .00 .00 8,107,013.00 8,107,013.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:19AM PAGE: 7 LEGISLATIVE-CITY COUNCIL 010-110-501-00001 REGULAR SALARIES .00 .00 28,800.00 28,800.00 .0 010-110-502-00021 FICA .00 .00 2,205.00 2,205.00 .0 010-110-502-00022 RETIREMENT .00 .00 3,260.00 3,260.00 .0 010-110-502-00024 WORKMAN’S COMP .00 .00 130.00 130.00 .0 010-110-505-00025 HEALTH INSURANCE .00 .00 78,438.00 78,438.00 .0 010-110-505-00026 LIFE INSURANCE AMOUNT .00 .00 309.00 309.00 .0 010-110-520-00030 POSTAGE .00 .00 300.00 300.00 .0 010-110-520-00031 OFFICE SUPPLIES .00 .00 600.00 600.00 .0 010-110-522-00041 PUBLIC RELATIONS .00 .00 25,000.00 25,000.00 .0 010-110-522-00044 ADVERTISING .00 .00 2,500.00 2,500.00 .0 010-110-522-00045 BAAT FLOWER PROJECT .00 .00 20,000.00 20,000.00 .0 010-110-523-00046 LIABILITY & PROPERTY INS .00 .00 7,618.00 7,618.00 .0 010-110-524-00047 TRAVEL & MEETINGS .00 .00 8,500.00 8,500.00 .0 010-110-524-00048 MEMBERSHIP .00 .00 18,445.00 18,445.00 .0 010-110-525-00042 PROFESSIONAL SERVICE .00 .00 5,000.00 5,000.00 .0 010-110-525-00045 NETWORK AND AUTOMATION SUPPORT .00 .00 2,500.00 2,500.00 .0 010-110-530-00068 INTERFUND TRANSFERS .00 .00 203,000.00 203,000.00 .0 010-110-530-00999 MISCELLANEOUS .00 .00 2,500.00 2,500.00 .0 010-110-540-00010 PROPERTY TAXES/ASSESSMENTS .00 .00 5,200.00 5,200.00 .0 010-110-560-00100 SIMPLOT INDUSTRIAL PARK .00 .00 4,200.00 4,200.00 .0 010-110-590-00099 CONTINGENCY .00 .00 152,000.00 152,000.00 .0 TOTAL LEGISLATIVE-CITY COUNCIL .00 .00 570,505.00 570,505.00 .0 EXECUTIVE 010-130-501-00001 REGULAR SALARIES .00 .00 15,000.00 15,000.00 .0 010-130-502-00021 FICA .00 .00 1,148.00 1,148.00 .0 010-130-502-00022 RETIREMENT .00 .00 1,749.00 1,749.00 .0 010-130-502-00024 WORKMAN’S COMP .00 .00 47.00 47.00 .0 010-130-505-00025 HEALTH INSURANCE .00 .00 8,630.00 8,630.00 .0 010-130-505-00026 LIFE INSURANCE AMOUNT .00 .00 52.00 52.00 .0 010-130-520-00030 POSTAGE .00 .00 50.00 50.00 .0 010-130-520-00031 OFFICE SUPPLIES .00 .00 50.00 50.00 .0 010-130-520-00032 OPERATING SUPPLIES .00 .00 300.00 300.00 .0 010-130-522-00041 PUBLIC RELATIONS .00 .00 1,000.00 1,000.00 .0 010-130-523-00046 LIABILITY & PROPERTY INS .00 .00 1,270.00 1,270.00 .0 010-130-524-00047 TRAVEL & MEETINGS .00 .00 2,500.00 2,500.00 .0 010-130-524-00048 MEMBERSHIP .00 .00 50.00 50.00 .0 010-130-525-00045 NETWORK AND SOFTWARE SUPPORT .00 .00 1,500.00 1,500.00 .0 010-130-526-00051 TELEPHONE .00 .00 3,108.00 3,108.00 .0 TOTAL EXECUTIVE .00 .00 36,454.00 36,454.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:19AM PAGE: 8 ADMINISTRATIVE 010-150-501-00001 REGULAR SALARIES .00 .00 551,493.00 551,493.00 .0 010-150-502-00021 FICA .00 .00 42,198.00 42,198.00 .0 010-150-502-00022 RETIREMENT .00 .00 62,441.00 62,441.00 .0 010-150-502-00024 WORKMAN’S COMP .00 .00 1,458.00 1,458.00 .0 010-150-505-00025 HEALTH INSURANCE .00 .00 170,640.00 170,640.00 .0 010-150-505-00026 LIFE INSURANCE AMOUNT .00 .00 465.00 465.00 .0 010-150-520-00030 POSTAGE .00 .00 34,000.00 34,000.00 .0 010-150-520-00031 OFFICE SUPPLIES .00 .00 2,000.00 2,000.00 .0 010-150-520-00032 OPERATING SUPPLIES .00 .00 3,000.00 3,000.00 .0 010-150-520-00058 MAINT OFFICE EQUIP .00 .00 3,000.00 3,000.00 .0 010-150-521-00034 MINOR EQUIPMENT .00 .00 1,000.00 1,000.00 .0 010-150-522-00041 PUBLIC RELATIONS .00 .00 200.00 200.00 .0 010-150-522-00044 ADVERTISING .00 .00 350.00 350.00 .0 010-150-522-00045 PRINTING .00 .00 2,000.00 2,000.00 .0 010-150-523-00046 LIABILITY & PROPERTY INS .00 .00 11,427.00 11,427.00 .0 010-150-524-00047 TRAVEL & MEETINGS .00 .00 13,000.00 13,000.00 .0 010-150-524-00048 MEMBERSHIP .00 .00 2,200.00 2,200.00 .0 010-150-524-00049 PERSONNEL TRAINING .00 .00 600.00 600.00 .0 010-150-524-00053 LOCAL TRANSPORT .00 .00 6,000.00 6,000.00 .0 010-150-525-00042 PROFESSIONAL SERVICE .00 .00 4,000.00 4,000.00 .0 010-150-525-00045 NETWORK AND SOFTWARE SUPPORT .00 .00 11,052.00 11,052.00 .0 010-150-525-00050 CLEANING SERVICE .00 .00 4,480.00 4,480.00 .0 010-150-525-00063 SOFTWARE MAINT AND SUPPORT .00 .00 21,000.00 21,000.00 .0 010-150-525-00067 CONTRACTED SERVICE .00 .00 5,000.00 5,000.00 .0 010-150-526-00051 TELEPHONE .00 .00 13,900.00 13,900.00 .0 010-150-527-00057 RENTAL OTHER .00 .00 1,000.00 1,000.00 .0 010-150-528-00059 MAINT GROUNDS .00 .00 500.00 500.00 .0 010-150-528-00060 MAINT BLDG .00 .00 9,000.00 9,000.00 .0 010-150-530-00066 BAD DEBT .00 .00 1,000.00 1,000.00 .0 010-150-530-00099 CASH LONG OR SHORT .00 .00 200.00 200.00 .0 010-150-580-00074 OFFICE EQUIPMENT .00 .00 2,000.00 2,000.00 .0 010-150-590-00001 SALARY INCREASE 2018-2019 .00 .00 76,700.00 76,700.00 .0 TOTAL ADMINISTRATIVE .00 .00 1,057,304.00 1,057,304.00 .0 LEGAL SERVICES 010-170-502-00021 FICA .00 .00 3,926.00 3,926.00 .0 010-170-502-00022 RETIREMENT .00 .00 6,332.00 6,332.00 .0 010-170-502-00024 WORKMAN’S COMP .00 .00 125.00 125.00 .0 010-170-505-00025 HEALTH INSURANCE .00 .00 56,880.00 56,880.00 .0 010-170-505-00026 LIFE INSURANCE AMOUNT .00 .00 155.00 155.00 .0 010-170-524-00047 TRAVEL & MEETINGS .00 .00 400.00 400.00 .0 010-170-524-00048 MEMBERSHIP .00 .00 115.00 115.00 .0 010-170-525-00041 LEGAL RETAINER SERVICES .00 .00 51,315.00 51,315.00 .0 010-170-525-00042 PROSECUTION SERVICES .00 .00 70,220.00 70,220.00 .0 TOTAL LEGAL SERVICES .00 .00 189,468.00 189,468.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 9 BUILDING INSPECTION & MAINT. 010-190-501-00001 REGULAR SALARIES .00 .00 167,105.00 167,105.00 .0 010-190-501-00002 PART TIME SALARIES .00 .00 14,000.00 14,000.00 .0 010-190-502-00021 FICA .00 .00 13,820.00 13,820.00 .0 010-190-502-00022 RETIREMENT .00 .00 18,828.00 18,828.00 .0 010-190-502-00024 WORKMAN’S COMP .00 .00 7,106.00 7,106.00 .0 010-190-505-00025 HEALTH INSURANCE .00 .00 56,940.00 56,940.00 .0 010-190-505-00026 LIFE INSURANCE AMOUNT .00 .00 155.00 155.00 .0 010-190-505-00027 UNIFORM ALLOWANCE .00 .00 500.00 500.00 .0 010-190-520-00030 POSTAGE .00 .00 300.00 300.00 .0 010-190-520-00031 OFFICE SUPPLIES .00 .00 250.00 250.00 .0 010-190-520-00032 OPERATING SUPPLIES .00 .00 400.00 400.00 .0 010-190-520-00058 MAINT OFFICE EQUIP .00 .00 100.00 100.00 .0 010-190-521-00034 MINOR EQUIPMENT .00 .00 5,000.00 5,000.00 .0 010-190-523-00046 LIABILITY & PROPERTY INS .00 .00 3,809.00 3,809.00 .0 010-190-524-00047 TRAVEL & MEETINGS .00 .00 3,000.00 3,000.00 .0 010-190-524-00048 MEMBERSHIP .00 .00 500.00 500.00 .0 010-190-524-00049 PERSONNEL TRAINING .00 .00 500.00 500.00 .0 010-190-525-00036 TEMPS CONTRACTED SERVICE .00 .00 18,000.00 18,000.00 .0 010-190-525-00042 PROFESSIONAL SERVICE .00 .00 800.00 800.00 .0 010-190-525-00045 NETWORK AND SOFTWARE SUPPORT .00 .00 2,775.00 2,775.00 .0 010-190-526-00051 TELEPHONE .00 .00 800.00 800.00 .0 010-190-527-00057 RENTAL OTHER .00 .00 300.00 300.00 .0 010-190-528-00059 MAINT GROUNDS .00 .00 500.00 500.00 .0 010-190-528-00060 MAINT BLDG .00 .00 500.00 500.00 .0 010-190-529-00035 FUEL & OIL .00 .00 3,000.00 3,000.00 .0 010-190-529-00061 MAINT AUTOMOTIVE .00 .00 1,200.00 1,200.00 .0 010-190-529-00062 MAINT OTHER EQUIPMENT .00 .00 300.00 300.00 .0 TOTAL BUILDING INSPECTION & MAINT. .00 .00 320,488.00 320,488.00 .0 POLICE SERVICES 010-210-525-00067 CONTRACTED SERVICE .00 .00 1,647,927.00 1,647,927.00 .0 TOTAL POLICE SERVICES .00 .00 1,647,927.00 1,647,927.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 10 FIRE 010-230-501-00001 REGULAR SALARIES .00 .00 537,322.00 537,322.00 .0 010-230-501-00002 RESERVE FF WAGES .00 .00 31,000.00 31,000.00 .0 010-230-501-00005 OVERTIME SALARIES .00 .00 25,000.00 25,000.00 .0 010-230-501-00010 FT CALL BACK .00 .00 23,000.00 23,000.00 .0 010-230-501-00015 FT-VOLUNTEER TRAINING .00 .00 13,000.00 13,000.00 .0 010-230-502-00021 FICA .00 .00 9,800.00 9,800.00 .0 010-230-502-00022 RETIREMENT - 401K .00 .00 32,980.00 32,980.00 .0 010-230-502-00023 FIRE RETIREMENT OTHER .00 .00 94,737.00 94,737.00 .0 010-230-502-00024 WORKMAN’S COMP .00 .00 31,640.00 31,640.00 .0 010-230-505-00025 HEALTH INSURANCE .00 .00 189,600.00 189,600.00 .0 010-230-505-00027 UNIFORM ALLOWANCE .00 .00 4,300.00 4,300.00 .0 010-230-520-00030 POSTAGE .00 .00 150.00 150.00 .0 010-230-520-00031 OFFICE SUPPLIES .00 .00 1,000.00 1,000.00 .0 010-230-520-00032 OPERATING SUPPLIES .00 .00 2,500.00 2,500.00 .0 010-230-520-00058 MAINT OFFICE EQUIP .00 .00 500.00 500.00 .0 010-230-521-00034 MINOR EQUIPMENT .00 .00 3,000.00 3,000.00 .0 010-230-522-00044 ADVERTISING .00 .00 300.00 300.00 .0 010-230-522-00045 PRINTING .00 .00 1,500.00 1,500.00 .0 010-230-523-00046 LIABILITY & PROPERTY INS .00 .00 12,696.00 12,696.00 .0 010-230-524-00047 TRAVEL & MEETINGS .00 .00 3,500.00 3,500.00 .0 010-230-524-00048 MEMBERSHIP .00 .00 5,800.00 5,800.00 .0 010-230-524-00049 PERSONNEL TRAINING .00 .00 20,000.00 20,000.00 .0 010-230-524-00050 WELLNESS AND FITNESS .00 .00 500.00 500.00 .0 010-230-525-00042 PROFESSIONAL SERVICE .00 .00 1,100.00 1,100.00 .0 010-230-525-00045 NETWORK AND SOFTWARE SUPPORT .00 .00 10,200.00 10,200.00 .0 010-230-526-00051 TELEPHONE .00 .00 3,500.00 3,500.00 .0 010-230-528-00059 MAINT GROUNDS .00 .00 850.00 850.00 .0 010-230-528-00060 MAINT BLDG .00 .00 8,000.00 8,000.00 .0 010-230-529-00035 FUEL & OIL .00 .00 9,000.00 9,000.00 .0 010-230-529-00061 MAINT AUTOMOTIVE .00 .00 15,000.00 15,000.00 .0 010-230-529-00062 PERSONAL PROTECTIVE EQUIPMENT .00 .00 40,000.00 40,000.00 .0 010-230-530-00100 HAZMAT MATERIALS .00 .00 400.00 400.00 .0 010-230-530-00200 EMS SUPPLIES .00 .00 2,000.00 2,000.00 .0 010-230-580-00011 EXTRICATION TOOLS & EQUIPMENT .00 .00 1,000.00 1,000.00 .0 010-230-580-00074 OFFICE EQUIPMENT .00 .00 1,500.00 1,500.00 .0 010-230-580-00075 AUTOMOTIVE .00 .00 600,000.00 600,000.00 .0 010-230-580-00076 SCBA MAINTENANCE .00 .00 6,000.00 6,000.00 .0 010-230-584-00079 CONSTRUCTION .00 .00 39,500.00 39,500.00 .0 010-230-584-00100 OTHER IMPROVEMENTS-ISO .00 .00 5,000.00 5,000.00 .0 010-230-590-00001 DEBT & LEASE PAYMENTS .00 .00 4,300.00 4,300.00 .0 TOTAL FIRE .00 .00 1,791,175.00 1,791,175.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 11 ANIMAL CONTROL 010-270-501-00001 REGULAR SALARIES .00 .00 37,440.00 37,440.00 .0 010-270-501-00005 OVERTIME SALARIES .00 .00 200.00 200.00 .0 010-270-501-00010 ONCALL/CALLBACK SALARIES .00 .00 1,000.00 1,000.00 .0 010-270-502-00021 FICA .00 .00 2,486.00 2,486.00 .0 010-270-502-00022 RETIREMENT .00 .00 4,238.00 4,238.00 .0 010-270-502-00024 WORKMAN’S COMP .00 .00 680.00 680.00 .0 010-270-505-00025 HEALTH INSURANCE .00 .00 18,960.00 18,960.00 .0 010-270-505-00026 LIFE INSURANCE AMOUNT .00 .00 52.00 52.00 .0 010-270-505-00027 UNIFORM ALLOWANCE .00 .00 400.00 400.00 .0 010-270-520-00030 POSTAGE .00 .00 1,300.00 1,300.00 .0 010-270-520-00031 OFFICE SUPPLIES .00 .00 200.00 200.00 .0 010-270-520-00032 OPERATING SUPPLIES .00 .00 4,800.00 4,800.00 .0 010-270-521-00034 MINOR EQUIPMENT .00 .00 600.00 600.00 .0 010-270-522-00044 ADVERTISING .00 .00 500.00 500.00 .0 010-270-522-00045 PRINTING .00 .00 450.00 450.00 .0 010-270-523-00046 LIABILITY & PROPERTY INS .00 .00 1,270.00 1,270.00 .0 010-270-524-00047 TRAVEL & MEETINGS .00 .00 400.00 400.00 .0 010-270-524-00048 MEMBERSHIP .00 .00 500.00 500.00 .0 010-270-525-00036 TEMPS CONTRACTED SERVICE .00 .00 6,500.00 6,500.00 .0 010-270-525-00045 NETWORK AND SOFTWARE SUPPORT .00 .00 1,500.00 1,500.00 .0 010-270-526-00051 TELEPHONE .00 .00 1,085.00 1,085.00 .0 010-270-528-00060 MAINT BLDG .00 .00 500.00 500.00 .0 010-270-529-00035 FUEL & OIL .00 .00 1,500.00 1,500.00 .0 010-270-529-00061 MAINT AUTOMOTIVE .00 .00 350.00 350.00 .0 TOTAL ANIMAL CONTROL .00 .00 86,911.00 86,911.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 12 STREETS 010-310-501-00001 REGULAR SALARIES .00 .00 269,568.00 269,568.00 .0 010-310-501-00005 OVERTIME SALARIES .00 .00 2,000.00 2,000.00 .0 010-310-501-00010 ONCALL/CALLBACK SALARIES .00 .00 2,000.00 2,000.00 .0 010-310-502-00021 FICA .00 .00 20,928.00 20,928.00 .0 010-310-502-00022 RETIREMENT .00 .00 31,002.00 31,002.00 .0 010-310-502-00024 WORKMAN’S COMP .00 .00 18,250.00 18,250.00 .0 010-310-505-00025 HEALTH INSURANCE .00 .00 113,760.00 113,760.00 .0 010-310-505-00026 LIFE INSURANCE AMOUNT .00 .00 309.00 309.00 .0 010-310-505-00027 UNIFORM ALLOWANCE .00 .00 600.00 600.00 .0 010-310-520-00031 OFFICE SUPPLIES .00 .00 200.00 200.00 .0 010-310-520-00032 OPERATING SUPPLIES .00 .00 4,000.00 4,000.00 .0 010-310-521-00034 MINOR EQUIPMENT .00 .00 1,500.00 1,500.00 .0 010-310-522-00041 PUBLIC RELATIONS .00 .00 100.00 100.00 .0 010-310-522-00044 ADVERTISING .00 .00 100.00 100.00 .0 010-310-523-00046 LIABILITY & PROPERTY INS .00 .00 8,000.00 8,000.00 .0 010-310-524-00047 TRAVEL & MEETINGS .00 .00 500.00 500.00 .0 010-310-524-00049 PERSONNEL TRAINING .00 .00 200.00 200.00 .0 010-310-525-00036 TEMPS CONTRACTED SERVICE .00 .00 20,000.00 20,000.00 .0 010-310-525-00042 PROFESSIONAL SERVICE .00 .00 25,000.00 25,000.00 .0 010-310-525-00045 NETWORK AND SOFTWARE SUPPORT .00 .00 1,500.00 1,500.00 .0 010-310-526-00051 TELEPHONE .00 .00 1,800.00 1,800.00 .0 010-310-526-00052 UTILITIES .00 .00 3,000.00 3,000.00 .0 010-310-527-00057 RENTAL OTHER .00 .00 700.00 700.00 .0 010-310-528-00059 MAINT GROUNDS .00 .00 600.00 600.00 .0 010-310-528-00060 MAINT BLDG .00 .00 1,000.00 1,000.00 .0 010-310-529-00035 FUEL & OIL .00 .00 35,000.00 35,000.00 .0 010-310-529-00061 MAINT AUTOMOTIVE .00 .00 50,000.00 50,000.00 .0 010-310-529-00062 MAINT OTHER EQUIPMENT .00 .00 500.00 500.00 .0 010-310-580-00076 OTHER MACHINERY .00 .00 28,000.00 28,000.00 .0 010-310-584-00073 OTHER IMPROVEMENTS .00 .00 242,100.00 242,100.00 .0 010-310-584-00074 CURB AND GUTTER .00 .00 40,000.00 40,000.00 .0 010-310-584-00079 CONSTRUCTION .00 .00 160,000.00 160,000.00 .0 010-310-590-00001 DEBT & LEASE PAYMENTS .00 .00 48,848.00 48,848.00 .0 TOTAL STREETS .00 .00 1,131,065.00 1,131,065.00 .0 ENGINEERING 010-311-525-00042 PROFESSIONAL SERVICE .00 .00 35,000.00 35,000.00 .0 TOTAL ENGINEERING .00 .00 35,000.00 35,000.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 13 EQUIPMENT MAINTENANCE 010-312-501-00001 REGULAR SALARIES .00 .00 196,030.00 196,030.00 .0 010-312-502-00021 FICA .00 .00 14,997.00 14,997.00 .0 010-312-502-00022 RETIREMENT .00 .00 22,230.00 22,230.00 .0 010-312-502-00024 WORKMAN’S COMP .00 .00 5,560.00 5,560.00 .0 010-312-505-00025 HEALTH INSURANCE .00 .00 75,840.00 75,840.00 .0 010-312-505-00026 LIFE INSURANCE AMOUNT .00 .00 204.00 204.00 .0 010-312-505-00027 UNIFORM ALLOWANCE .00 .00 3,900.00 3,900.00 .0 010-312-520-00030 POSTAGE .00 .00 200.00 200.00 .0 010-312-520-00031 OFFICE SUPPLIES .00 .00 2,000.00 2,000.00 .0 010-312-520-00032 OPERATING SUPPLIES .00 .00 11,000.00 11,000.00 .0 010-312-521-00034 MINOR EQUIPMENT .00 .00 2,500.00 2,500.00 .0 010-312-522-00045 PRINTING .00 .00 100.00 100.00 .0 010-312-523-00046 LIABILITY & PROPERTY INS .00 .00 4,600.00 4,600.00 .0 010-312-524-00047 TRAVEL & MEETINGS .00 .00 2,000.00 2,000.00 .0 010-312-524-00048 MEMBERSHIP .00 .00 500.00 500.00 .0 010-312-524-00049 PERSONNEL TRAINING .00 .00 1,500.00 1,500.00 .0 010-312-525-00045 NETWORK AND COMPUTER SUPPORT .00 .00 1,500.00 1,500.00 .0 010-312-526-00051 TELEPHONE .00 .00 500.00 500.00 .0 010-312-528-00060 MAINT BLDG .00 .00 1,000.00 1,000.00 .0 010-312-529-00035 FUEL & OIL .00 .00 6,000.00 6,000.00 .0 010-312-529-00061 MAINT AUTOMOTIVE .00 .00 10,000.00 10,000.00 .0 010-312-584-00073 OTHER IMPROVEMENTS .00 .00 14,000.00 14,000.00 .0 TOTAL EQUIPMENT MAINTENANCE .00 .00 376,161.00 376,161.00 .0 AIRPORT 010-330-520-00030 POSTAGE .00 .00 50.00 50.00 .0 010-330-520-00031 OFFICE SUPPLIES .00 .00 50.00 50.00 .0 010-330-520-00032 OPERATING SUPPLIES .00 .00 500.00 500.00 .0 010-330-523-00046 LIABILITY & PROPERTY INS .00 .00 5,000.00 5,000.00 .0 010-330-524-00047 TRAVEL & MEETINGS .00 .00 600.00 600.00 .0 010-330-524-00048 MEMBERSHIP .00 .00 100.00 100.00 .0 010-330-525-00067 CONTRACTED SERVICE .00 .00 9,000.00 9,000.00 .0 010-330-526-00052 UTILITIES .00 .00 1,100.00 1,100.00 .0 010-330-528-00059 MAINT GROUNDS .00 .00 13,000.00 13,000.00 .0 010-330-584-00079 FAA GRANT MATCH .00 .00 25,000.00 25,000.00 .0 TOTAL AIRPORT .00 .00 54,400.00 54,400.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 14 PARKS & RECREATION 010-350-501-00001 REGULAR SALARIES .00 .00 74,106.00 74,106.00 .0 010-350-502-00021 FICA .00 .00 5,667.00 5,667.00 .0 010-350-502-00022 RETIREMENT .00 .00 8,483.00 8,483.00 .0 010-350-502-00024 WORKMAN’S COMP .00 .00 2,785.00 2,785.00 .0 010-350-505-00025 HEALTH INSURANCE .00 .00 28,440.00 28,440.00 .0 010-350-505-00026 LIFE INSURANCE AMOUNT .00 .00 52.00 52.00 .0 010-350-505-00027 UNIFORM ALLOWANCE .00 .00 150.00 150.00 .0 010-350-520-00030 POSTAGE .00 .00 50.00 50.00 .0 010-350-520-00031 OFFICE SUPPLIES .00 .00 50.00 50.00 .0 010-350-520-00032 OPERATING SUPPLIES .00 .00 4,000.00 4,000.00 .0 010-350-520-00058 MAINT OFFICE EQUIP .00 .00 100.00 100.00 .0 010-350-521-00034 MINOR EQUIPMENT .00 .00 3,000.00 3,000.00 .0 010-350-523-00046 LIABILITY & PROPERTY INS .00 .00 1,355.00 1,355.00 .0 010-350-524-00047 TRAVEL & MEETINGS .00 .00 1,200.00 1,200.00 .0 010-350-524-00048 MEMBERSHIP .00 .00 50.00 50.00 .0 010-350-525-00036 TEMPS CONTRACTED SERVICE .00 .00 82,000.00 82,000.00 .0 010-350-525-00045 NETWORK AND COMPUTER SUPPORT .00 .00 1,500.00 1,500.00 .0 010-350-525-00067 CONTRACTED SERVICE .00 .00 10,000.00 10,000.00 .0 010-350-526-00051 TELEPHONE .00 .00 500.00 500.00 .0 010-350-526-00052 UTILITIES .00 .00 3,000.00 3,000.00 .0 010-350-528-00059 MAINT GROUNDS .00 .00 35,000.00 35,000.00 .0 010-350-528-00060 MAINT BLDG .00 .00 1,500.00 1,500.00 .0 010-350-529-00035 FUEL & OIL .00 .00 12,000.00 12,000.00 .0 010-350-529-00061 MAINT AUTOMOTIVE .00 .00 4,000.00 4,000.00 .0 010-350-529-00062 MAINT OTHER EQUIPMENT .00 .00 4,000.00 4,000.00 .0 010-350-584-00073 OTHER IMPROVEMENTS .00 .00 10,000.00 10,000.00 .0 010-350-584-00079 CONSTRUCTION .00 .00 55,000.00 55,000.00 .0 010-350-590-00001 DEBT & LEASE PAYMENTS .00 .00 9,000.00 9,000.00 .0 TOTAL PARKS & RECREATION .00 .00 356,988.00 356,988.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 15 SWIMMING POOL 010-351-501-00001 REGULAR SALARIES .00 .00 9,500.00 9,500.00 .0 010-351-501-00002 PART TIME SALARIES .00 .00 75,000.00 75,000.00 .0 010-351-502-00021 FICA .00 .00 6,464.00 6,464.00 .0 010-351-502-00024 WORKMAN’S COMP .00 .00 4,053.00 4,053.00 .0 010-351-505-00027 UNIFORM ALLOWANCE .00 .00 800.00 800.00 .0 010-351-520-00031 OFFICE SUPPLIES .00 .00 250.00 250.00 .0 010-351-520-00032 OPERATING SUPPLIES .00 .00 9,000.00 9,000.00 .0 010-351-521-00033 ITEMS FOR RESALE .00 .00 5,000.00 5,000.00 .0 010-351-521-00034 MINOR EQUIPMENT .00 .00 1,600.00 1,600.00 .0 010-351-523-00046 LIABILITY & PROPERTY INS .00 .00 2,655.00 2,655.00 .0 010-351-524-00048 MEMBERSHIP .00 .00 75.00 75.00 .0 010-351-524-00049 PERSONNEL TRAINING .00 .00 1,500.00 1,500.00 .0 010-351-526-00051 TELEPHONE .00 .00 250.00 250.00 .0 010-351-526-00052 UTILITIES .00 .00 5,000.00 5,000.00 .0 010-351-528-00060 MAINT BLDG .00 .00 10,000.00 10,000.00 .0 010-351-528-00061 POOL MAINTENANCE .00 .00 20,000.00 20,000.00 .0 TOTAL SWIMMING POOL .00 .00 151,147.00 151,147.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 16 CEMETERIES 010-410-501-00001 REGULAR SALARIES .00 .00 89,590.00 89,590.00 .0 010-410-502-00021 FICA .00 .00 6,854.00 6,854.00 .0 010-410-502-00022 RETIREMENT .00 .00 10,160.00 10,160.00 .0 010-410-502-00024 WORKMAN’S COMP .00 .00 5,994.00 5,994.00 .0 010-410-505-00025 HEALTH INSURANCE .00 .00 37,920.00 37,920.00 .0 010-410-505-00026 LIFE INSURANCE AMOUNT .00 .00 103.00 103.00 .0 010-410-505-00027 UNIFORM ALLOWANCE .00 .00 200.00 200.00 .0 010-410-520-00030 POSTAGE .00 .00 100.00 100.00 .0 010-410-520-00031 OFFICE SUPPLIES .00 .00 100.00 100.00 .0 010-410-520-00032 OPERATING SUPPLIES .00 .00 1,000.00 1,000.00 .0 010-410-520-00058 MAINT OFFICE EQUIP .00 .00 150.00 150.00 .0 010-410-521-00034 MINOR EQUIPMENT .00 .00 1,900.00 1,900.00 .0 010-410-522-00045 PRINTING .00 .00 150.00 150.00 .0 010-410-523-00046 LIABILITY & PROPERTY INS .00 .00 2,625.00 2,625.00 .0 010-410-524-00047 TRAVEL & MEETINGS .00 .00 800.00 800.00 .0 010-410-525-00036 TEMPS CONTRACTED SERVICE .00 .00 49,120.00 49,120.00 .0 010-410-525-00045 NETWORK AND COMPUTER SUPPORT .00 .00 1,500.00 1,500.00 .0 010-410-525-00063 OTHER PURCHASED SERVICE .00 .00 20,000.00 20,000.00 .0 010-410-525-00067 CONTRACTED SERVICE .00 .00 4,800.00 4,800.00 .0 010-410-526-00051 TELEPHONE .00 .00 1,800.00 1,800.00 .0 010-410-528-00059 MAINT GROUNDS .00 .00 27,800.00 27,800.00 .0 010-410-528-00060 MAINT BLDG .00 .00 1,000.00 1,000.00 .0 010-410-529-00035 FUEL & OIL .00 .00 10,800.00 10,800.00 .0 010-410-529-00061 MAINT AUTOMOTIVE .00 .00 1,000.00 1,000.00 .0 010-410-529-00062 MAINT OTHER EQUIPMENT .00 .00 3,000.00 3,000.00 .0 010-410-584-10000 CENETERY PROPERTY PURCHASE .00 .00 14,354.00 14,354.00 .0 010-410-590-00001 DEBT & LEASE PAYMENTS .00 .00 9,200.00 9,200.00 .0 TOTAL CEMETERIES .00 .00 302,020.00 302,020.00 .0 TOTAL FUND EXPENDITURES .00 .00 8,107,013.00 8,107,013.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GENERAL OBLIGATION BOND FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 17 011-010-010-00001 PROPERTY TAXES .00 .00 329,700.00 329,700.00 .0 TOTAL SOURCE 010 .00 .00 329,700.00 329,700.00 .0 TOTAL FUND REVENUE .00 .00 329,700.00 329,700.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GENERAL OBLIGATION BOND FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 18 G O BOND EXPENDITURES 011-010-590-00001 DEBT & LEASE PAYMENTS .00 .00 329,700.00 329,700.00 .0 TOTAL G O BOND EXPENDITURES .00 .00 329,700.00 329,700.00 .0 TOTAL FUND EXPENDITURES .00 .00 329,700.00 329,700.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0 ---PAGE BREAK--- CITY OF BURLEY BALANCE SHEET OCTOBER 01, 2018 WATER FUND FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 19 ASSETS 020-001-001-00006 CASH-COMBINED FUND 981,663.53 020-001-001-00015 ACCOUNTS RECEIVABLE - WATER 268,423.37 020-001-001-00016 ACCOUNTS RECEIVABLE - MISC 219.80 020-001-001-00019 EST UNCOLLECTABLE ACCOUNTS ( 88,024.00) 020-001-001-00041 INVENTORY 239,453.60 020-001-001-00061 LAND 242,114.29 020-001-001-00062 BUILDINGS & STRUCTURES 687,985.16 020-001-001-00063 ACCUM DEPREC - BLDG & STRUCTUR ( 479,580.72) 020-001-001-00064 WATER SYSTEM 14,423,743.22 020-001-001-00065 ACCUM DEPREC - WATER SYSTEM ( 6,327,573.47) 020-001-001-00068 MACHINERY & EQUIPMENT 931,355.85 020-001-001-00069 ACCUM DEPREC - MACH & EQUIP ( 551,534.66) 020-001-001-08000 DEFERRED OUTFLOWS OF RESOURCES 40,349.00 TOTAL ASSETS 10,368,594.97 LIABILITIES AND EQUITY LIABILITIES 020-001-002-00005 ACCOUNTS PAYABLE ALLOCATION 238,385.43 020-001-002-00030 PAYROLL PAYABLES ALLOCATION 14,164.93 020-001-002-00033 BENEFITS PAYABLE(SICK&VACATION 28,234.00 020-001-002-00040 ACCRUED INT. PAY 2,178.08 020-001-002-00051 WATER REFUNDED BOND 1,325,000.00 020-001-002-00052 REFUNDED BOND PREMIUM 136,260.11 020-001-002-00060 NET PENSION LIABILITY 167,433.00 020-001-002-00061 DEFERRED INFLOWS OF RESOURCES 32,970.00 TOTAL LIABILITIES 1,944,625.55 FUND EQUITY UNAPPROPRIATED FUND BALANCE: 020-001-002-00092 FUND BALANCE 8,423,969.42 BALANCE - CURRENT DATE 8,423,969.42 TOTAL FUND EQUITY 8,423,969.42 TOTAL LIABILITIES AND EQUITY 10,368,594.97 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 WATER FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 20 WATER DEPARTMENT REVENUE 020-010-010-00001 WATER SALES .00 .00 2,550,000.00 2,550,000.00 .0 020-010-010-00002 WATER TAPS .00 .00 50,000.00 50,000.00 .0 020-010-010-00003 LOW PRESSURE SALES .00 .00 135,000.00 135,000.00 .0 TOTAL WATER DEPARTMENT REVENUE .00 .00 2,735,000.00 2,735,000.00 .0 TOTAL FUND REVENUE .00 .00 2,735,000.00 2,735,000.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 WATER FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 21 WATER DEPARTMENT 020-010-501-00001 REGULAR SALARIES .00 .00 382,000.00 382,000.00 .0 020-010-501-00005 OVERTIME SALARIES .00 .00 6,500.00 6,500.00 .0 020-010-501-00010 ONCALL/CALLBACK SALARIES .00 .00 5,000.00 5,000.00 .0 020-010-502-00021 FICA .00 .00 28,000.00 28,000.00 .0 020-010-502-00022 RETIREMENT .00 .00 40,300.00 40,300.00 .0 020-010-502-00024 WORKMAN’S COMP .00 .00 13,500.00 13,500.00 .0 020-010-505-00025 HEALTH INSURANCE .00 .00 132,720.00 132,720.00 .0 020-010-505-00026 LIFE INSURANCE AMOUNT .00 .00 500.00 500.00 .0 020-010-505-00027 UNIFORM ALLOWANCE .00 .00 4,500.00 4,500.00 .0 020-010-520-00030 POSTAGE .00 .00 300.00 300.00 .0 020-010-520-00031 OFFICE SUPPLIES .00 .00 1,500.00 1,500.00 .0 020-010-520-00032 OPERATING SUP- HIGH PRESSURE .00 .00 105,000.00 105,000.00 .0 020-010-520-00033 OPERATING SUP-LOW PRESSURE .00 .00 35,000.00 35,000.00 .0 020-010-520-00034 OPERATING SUP-BURLEY IND PARK .00 .00 5,000.00 5,000.00 .0 020-010-520-00035 OPERATING SUP-DUTCHMEN .00 .00 1,000.00 1,000.00 .0 020-010-520-00036 OPERATING SUP-ENG. & MAPPING .00 .00 5,000.00 5,000.00 .0 020-010-520-00037 OPERATING SUPPLIES-OTHER .00 .00 20,000.00 20,000.00 .0 020-010-520-00038 MITIGATION .00 .00 80,000.00 80,000.00 .0 020-010-520-00058 MAINT OFFICE EQUIP .00 .00 1,000.00 1,000.00 .0 020-010-521-00034 MINOR EQUIPMENT .00 .00 20,000.00 20,000.00 .0 020-010-522-00041 PUBLIC RELATIONS .00 .00 200.00 200.00 .0 020-010-522-00044 ADVERTISING .00 .00 600.00 600.00 .0 020-010-522-00045 PRINTING .00 .00 3,000.00 3,000.00 .0 020-010-523-00046 LIABILITY & PROPERTY INS .00 .00 13,000.00 13,000.00 .0 020-010-524-00047 TRAVEL & MEETINGS .00 .00 4,500.00 4,500.00 .0 020-010-524-00048 MEMBERSHIP .00 .00 2,500.00 2,500.00 .0 020-010-524-00049 PERSONNEL TRAINING .00 .00 1,700.00 1,700.00 .0 020-010-525-00036 TEMPS CONTRACTED SERVICE .00 .00 25,000.00 25,000.00 .0 020-010-525-00041 NETWORK AND COMPUTER SUPPORT .00 .00 30,000.00 30,000.00 .0 020-010-525-00042 PROFESSIONAL SRV-HIGH PRESSURE .00 .00 120,000.00 120,000.00 .0 020-010-525-00043 PROFESSIONAL SRV-LOW PRESSURE .00 .00 10,000.00 10,000.00 .0 020-010-525-00044 PROFESS. SRV-BURLEY IND. PARK .00 .00 40,000.00 40,000.00 .0 020-010-525-00045 PROFESSIONAL SRV-DUTCHMEN .00 .00 1,000.00 1,000.00 .0 020-010-525-00046 PROFESSIONAL SRV-ENG. & MAPPNG .00 .00 1,000.00 1,000.00 .0 020-010-525-00047 PROFESSIONAL SERVICE-OTHER .00 .00 25,000.00 25,000.00 .0 020-010-525-00050 CLEANING SERVICE .00 .00 1,500.00 1,500.00 .0 020-010-525-00094 LEGAL SERVICE .00 .00 32,000.00 32,000.00 .0 020-010-526-00051 TELEPHONE .00 .00 11,000.00 11,000.00 .0 020-010-526-00052 UTILITIES-HIGH PRESSURE .00 .00 215,000.00 215,000.00 .0 020-010-526-00053 UTILITIES-LOW PRESSURE .00 .00 33,000.00 33,000.00 .0 020-010-526-00054 UTILITIES-BURLEY IND. PARK .00 .00 88,000.00 88,000.00 .0 020-010-527-00055 RENTAL BLDG .00 .00 33,000.00 33,000.00 .0 020-010-527-00057 RENTAL OTHER .00 .00 6,000.00 6,000.00 .0 020-010-528-00059 MAINT GROUNDS .00 .00 40,000.00 40,000.00 .0 020-010-528-00060 MAINT BLDG .00 .00 10,000.00 10,000.00 .0 020-010-529-00035 FUEL & OIL .00 .00 12,400.00 12,400.00 .0 020-010-529-00061 MAINT AUTOMOTIVE .00 .00 5,000.00 5,000.00 .0 020-010-529-00062 MAINT OTHER EQUIPMENT .00 .00 6,000.00 6,000.00 .0 020-010-530-00065 BANK SERVICE CHARGE .00 .00 5,000.00 5,000.00 .0 020-010-530-00066 BAD DEBTS .00 .00 5,000.00 5,000.00 .0 020-010-530-00091 ADMINISTRATION SERVICE .00 .00 120,000.00 120,000.00 .0 020-010-532-00010 ELECTRONIC METERS .00 .00 30,000.00 30,000.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 WATER FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 22 020-010-532-00020 GIS IMPLEMENTATION .00 .00 40,000.00 40,000.00 .0 020-010-580-00074 OFFICE EQUIPMENT .00 .00 2,000.00 2,000.00 .0 020-010-580-00075 AUTOMOTIVE .00 .00 120,000.00 120,000.00 .0 020-010-580-00076 OTHER MACHINERY .00 .00 20,000.00 20,000.00 .0 020-010-584-00079 CONSTRUCTION-HIGH PRESSURE .00 .00 369,780.00 369,780.00 .0 020-010-584-00080 CONSTRUCTION-LOW PRESSURE .00 .00 20,000.00 20,000.00 .0 020-010-584-00081 CONST-BURLEY INDUSTRIAL PARK .00 .00 20,000.00 20,000.00 .0 020-010-584-00082 CONSTRUCTION-DUTCHMEN .00 .00 5,000.00 5,000.00 .0 020-010-590-00001 DEBT & LEASE PAYMENTS .00 .00 321,000.00 321,000.00 .0 TOTAL WATER DEPARTMENT .00 .00 2,735,000.00 2,735,000.00 .0 TOTAL FUND EXPENDITURES .00 .00 2,735,000.00 2,735,000.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0 ---PAGE BREAK--- CITY OF BURLEY BALANCE SHEET OCTOBER 01, 2018 WASTEWATER FUND FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 23 ASSETS 025-001-001-00006 CASH - COMBINED FUND 4,797,492.51 025-001-001-00014 ACCOUNTS RECEIVABLE - WASTEWAT 494,146.80 025-001-001-00016 ACCOUNTS RECEIVABLE - MISC 816.00 025-001-001-00019 EST. UNCOLLECTABLE ACCOUNTS ( 162,046.00) 025-001-001-00061 LAND 48,976.06 025-001-001-00062 BUILDINGS & STRUCTURES 1,590,416.06 025-001-001-00063 ACCUM DEPREC - BLDG & STRUCTUR ( 538,588.80) 025-001-001-00066 SEWER SYSTEM 44,815,207.75 025-001-001-00067 ACCUM DEPREC - SEWER SYSTEM ( 12,753,991.93) 025-001-001-00068 MACHINERY & EQUIPMENT 1,432,024.57 025-001-001-00069 ACCUM DEPREC - MACH & EQUIP ( 1,061,112.97) 025-001-001-07050 WW LOAN TO GOLF (CARTS 2015) 22,367.60 025-001-001-07051 WW TRUCK LOAN TO STREET 61,562.86 025-001-001-07052 WW LOAN TO GOLF (CARTS 2017) 78,872.01 025-001-001-07053 STREETS LOADER LOAN 2018 129,182.77 025-001-001-08000 DEFERRED OUTFLOWS OF RESOURCES 61,860.00 TOTAL ASSETS 39,017,185.29 LIABILITIES AND EQUITY LIABILITIES 025-001-002-00005 ACCOUNTS PAYABLE ALLOCATION 250,898.22 025-001-002-00030 PAYROLL PAYABLES ALLOCATION 20,455.22 025-001-002-00033 BENEFITS PAYABLE(SICK&VACATION 35,243.00 025-001-002-00040 ACCRUED INT PAY 21,872.91 025-001-002-00051 SEWER BOND REFUNDED 8,200,000.00 025-001-002-00052 REFUNDED BOND PREMIUM 1,187,156.47 025-001-002-00053 SEWER BOND 4,125,000.00 025-001-002-00060 NET PENSION LIABILITY 256,699.00 025-001-002-00061 DEFERRED INFLOWS OF RESOURCES 50,547.00 TOTAL LIABILITIES 14,147,871.82 FUND EQUITY UNAPPROPRIATED FUND BALANCE: 025-001-002-00092 FUND BALANCE 24,869,313.47 BALANCE - CURRENT DATE 24,869,313.47 TOTAL FUND EQUITY 24,869,313.47 TOTAL LIABILITIES AND EQUITY 39,017,185.29 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 WASTEWATER FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 24 WASTEWATER REVENUES 025-020-010-00001 SEWER SALES REVENUE .00 .00 2,960,000.00 2,960,000.00 .0 025-020-010-00002 SEWER TAPS .00 .00 23,000.00 23,000.00 .0 025-020-010-00003 INDUSTRIAL SEWER CHARGES .00 .00 2,045,870.00 2,045,870.00 .0 025-020-010-00005 MISC. REVENUE .00 .00 3,000.00 3,000.00 .0 025-020-010-00071 INTEREST EARNED .00 .00 60,000.00 60,000.00 .0 025-020-010-00090 FROM FUND BALANCE .00 .00 331,057.00 331,057.00 .0 TOTAL WASTEWATER REVENUES .00 .00 5,422,927.00 5,422,927.00 .0 TOTAL FUND REVENUE .00 .00 5,422,927.00 5,422,927.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 WASTEWATER FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 25 WASTEWATER COLLECTIONS 025-020-501-00001 REGULAR SALARIES .00 .00 160,000.00 160,000.00 .0 025-020-501-00005 OVERTIME SALARIES .00 .00 10,000.00 10,000.00 .0 025-020-501-00010 ONCALL/CALLBACK SALARIES .00 .00 2,500.00 2,500.00 .0 025-020-502-00021 FICA .00 .00 12,714.00 12,714.00 .0 025-020-502-00022 RETIREMENT .00 .00 19,222.00 19,222.00 .0 025-020-502-00024 WORKMAN’S COMP .00 .00 5,196.00 5,196.00 .0 025-020-505-00025 HEALTH INSURANCE .00 .00 85,000.00 85,000.00 .0 025-020-505-00026 LIFE INSURANCE AMOUNT .00 .00 1,000.00 1,000.00 .0 025-020-505-00027 UNIFORM ALLOWANCE .00 .00 1,200.00 1,200.00 .0 025-020-520-00030 POSTAGE .00 .00 200.00 200.00 .0 025-020-520-00032 OPERATING SUPPLIES .00 .00 15,000.00 15,000.00 .0 025-020-521-00034 MINOR EQUIPMENT .00 .00 15,000.00 15,000.00 .0 025-020-522-00041 PUBLIC RELATIONS .00 .00 2,000.00 2,000.00 .0 025-020-522-00044 ADVERTISING .00 .00 250.00 250.00 .0 025-020-522-00045 PRINTING .00 .00 1,000.00 1,000.00 .0 025-020-523-00046 LIABILITY & PROPERTY INS .00 .00 9,781.00 9,781.00 .0 025-020-524-00047 TRAVEL & MEETINGS .00 .00 7,500.00 7,500.00 .0 025-020-524-00048 MEMBERSHIP .00 .00 250.00 250.00 .0 025-020-524-00049 PERSONNEL TRAINING .00 .00 2,000.00 2,000.00 .0 025-020-525-00036 TEMPS CONTRACTED SERVICE .00 .00 25,000.00 25,000.00 .0 025-020-525-00042 PROFESSIONAL SERVICE .00 .00 100,000.00 100,000.00 .0 025-020-525-00045 NETWORK AND COMPUTER SUPPORT .00 .00 5,925.00 5,925.00 .0 025-020-525-00050 CLEANING SERVICE .00 .00 4,000.00 4,000.00 .0 025-020-525-00094 LEGAL SERVICE .00 .00 25,000.00 25,000.00 .0 025-020-526-00051 TELEPHONE .00 .00 2,500.00 2,500.00 .0 025-020-526-00052 UTILITIES .00 .00 90,000.00 90,000.00 .0 025-020-527-00055 RENTAL BLDG .00 .00 12,000.00 12,000.00 .0 025-020-527-00057 RENTAL OTHER .00 .00 10,000.00 10,000.00 .0 025-020-528-00059 MAINT GROUNDS .00 .00 2,500.00 2,500.00 .0 025-020-528-00060 MAINT BLDG .00 .00 5,000.00 5,000.00 .0 025-020-529-00035 FUEL & OIL .00 .00 8,000.00 8,000.00 .0 025-020-529-00061 MAINT AUTOMOTIVE .00 .00 2,500.00 2,500.00 .0 025-020-529-00062 MAINT OTHER EQUIPMENT .00 .00 20,000.00 20,000.00 .0 025-020-530-00065 BANK SERVICE CHARGE .00 .00 5,000.00 5,000.00 .0 025-020-530-00066 BAD DEBTS .00 .00 3,000.00 3,000.00 .0 025-020-530-00091 ADMINISTRATION SERVICE .00 .00 45,000.00 45,000.00 .0 025-020-530-00098 DEPRECIATION .00 .00 72,450.00 72,450.00 .0 025-020-532-00020 GIS IMPLEMENTATION .00 .00 5,000.00 5,000.00 .0 025-020-580-00074 OFFICE EQUIPMENT .00 .00 500.00 500.00 .0 025-020-584-00073 OTHER IMPROVEMENTS .00 .00 50,000.00 50,000.00 .0 025-020-584-00079 CONSTRUCTION .00 .00 250,000.00 250,000.00 .0 TOTAL WASTEWATER COLLECTIONS .00 .00 1,093,188.00 1,093,188.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 WASTEWATER FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 26 MUNICIPAL PLANT OPERATIONS 025-030-501-00001 REGULAR SALARIES .00 .00 478,238.00 478,238.00 .0 025-030-502-00021 FICA .00 .00 36,000.00 36,000.00 .0 025-030-502-00022 RETIREMENT .00 .00 56,000.00 56,000.00 .0 025-030-502-00024 WORKMAN’S COMP .00 .00 8,000.00 8,000.00 .0 025-030-505-00025 HEALTH INSURANCE .00 .00 140,000.00 140,000.00 .0 025-030-505-00026 LIFE INSURANCE .00 .00 280.00 280.00 .0 025-030-505-00027 UNIFORM ALLOWANCE .00 .00 1,500.00 1,500.00 .0 025-030-520-00030 POSTAGE .00 .00 250.00 250.00 .0 025-030-520-00031 OFFICE SUPPLIES .00 .00 3,000.00 3,000.00 .0 025-030-520-00032 OPERATING SUPPLIES .00 .00 35,000.00 35,000.00 .0 025-030-520-00033 LAB SUPPLIES .00 .00 10,000.00 10,000.00 .0 025-030-520-00035 BIO-SOLIDS DISPOSAL .00 .00 5,000.00 5,000.00 .0 025-030-520-00058 MAINT OFFICE EQUIP .00 .00 500.00 500.00 .0 025-030-521-00033 LAB EQUIPMENT .00 .00 3,500.00 3,500.00 .0 025-030-521-00034 MINOR EQUIPMENT .00 .00 20,000.00 20,000.00 .0 025-030-522-00041 PUBLIC RELATIONS .00 .00 500.00 500.00 .0 025-030-522-00045 PRINTING .00 .00 500.00 500.00 .0 025-030-523-00046 LIABILITY & PROPERTY INS .00 .00 22,571.00 22,571.00 .0 025-030-524-00047 TRAVEL & MEETINGS .00 .00 1,500.00 1,500.00 .0 025-030-524-00048 MEMBERSHIP .00 .00 500.00 500.00 .0 025-030-524-00049 PERSONNEL TRAINING .00 .00 3,000.00 3,000.00 .0 025-030-525-00042 PROFESSIONAL SERVICE .00 .00 50,000.00 50,000.00 .0 025-030-525-00045 NETWORK AND COMPUTER SUPPORT .00 .00 15,800.00 15,800.00 .0 025-030-525-00063 CONTRACTED LABROTORY SERVICE .00 .00 20,000.00 20,000.00 .0 025-030-525-00094 LEGAL SERVICE .00 .00 25,000.00 25,000.00 .0 025-030-526-00051 TELEPHONE .00 .00 3,000.00 3,000.00 .0 025-030-526-00052 UTILITIES .00 .00 225,000.00 225,000.00 .0 025-030-527-00057 RENTAL OTHER .00 .00 8,000.00 8,000.00 .0 025-030-528-00059 MAINT GROUNDS .00 .00 5,000.00 5,000.00 .0 025-030-528-00060 MAINT BLDG .00 .00 20,000.00 20,000.00 .0 025-030-529-00035 FUEL & OIL .00 .00 8,000.00 8,000.00 .0 025-030-529-00061 MAINT AUTOMOTIVE .00 .00 2,000.00 2,000.00 .0 025-030-529-00062 MAINT OTHER EQUIPMENT .00 .00 150,000.00 150,000.00 .0 025-030-529-00064 MAINT OF BELT PRESSES .00 .00 8,000.00 8,000.00 .0 025-030-529-01000 CHEMICALS .00 .00 25,000.00 25,000.00 .0 025-030-530-00091 ADMINISTRATION SERVICE .00 .00 45,000.00 45,000.00 .0 025-030-580-00075 AUTOMOTIVE .00 .00 60,000.00 60,000.00 .0 025-030-584-00079 CONSTRUCTION .00 .00 350,000.00 350,000.00 .0 025-030-590-00001 DEBT LEASE PAYMENTS .00 .00 1,100,000.00 1,100,000.00 .0 TOTAL MUNICIPAL PLANT OPERATIONS .00 .00 2,945,639.00 2,945,639.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 WASTEWATER FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:20AM PAGE: 27 INDUSTRIAL PLANT OPERATIONS 025-070-501-00001 REGULAR SALARIES .00 .00 61,382.00 61,382.00 .0 025-070-502-00021 FICA .00 .00 3,600.00 3,600.00 .0 025-070-502-00022 RETIREMENT .00 .00 7,000.00 7,000.00 .0 025-070-502-00024 WORKMAN’S COMP .00 .00 940.00 940.00 .0 025-070-505-00025 HEALTH INSURANCE .00 .00 20,000.00 20,000.00 .0 025-070-505-00026 LIFE INSURANCE .00 .00 60.00 60.00 .0 025-070-505-00027 UNIFORM ALLOWANCE .00 .00 200.00 200.00 .0 025-070-520-00031 OFFICE SUPPLIES .00 .00 250.00 250.00 .0 025-070-520-00032 OPERATING SUPPLIES .00 .00 25,000.00 25,000.00 .0 025-070-520-00033 LAB SUPPLIES .00 .00 500.00 500.00 .0 025-070-520-00035 BIO-SOLIDS DISPOSAL .00 .00 50,000.00 50,000.00 .0 025-070-521-00033 LAB EQUIPMENT .00 .00 15,000.00 15,000.00 .0 025-070-521-00034 MINOR EQUIPMENT .00 .00 75,000.00 75,000.00 .0 025-070-523-00046 LIABILITY & PROPERTY INS .00 .00 10,000.00 10,000.00 .0 025-070-525-00042 PROFESSIONAL SERVICE .00 .00 50,000.00 50,000.00 .0 025-070-525-00045 NETWORK AND COMPUTER SUPPORT .00 .00 3,950.00 3,950.00 .0 025-070-525-00063 CONTRACTED LABROTORY .00 .00 10,000.00 10,000.00 .0 025-070-525-00094 LEGAL SERVICE .00 .00 25,000.00 25,000.00 .0 025-070-526-00051 TELEPHONE .00 .00 2,000.00 2,000.00 .0 025-070-526-00052 UTILITIES .00 .00 250,000.00 250,000.00 .0 025-070-527-00057 RENTAL OTHER .00 .00 2,000.00 2,000.00 .0 025-070-528-00059 MAINT GROUNDS .00 .00 10,000.00 10,000.00 .0 025-070-528-00060 MAINT BLDG .00 .00 5,000.00 5,000.00 .0 025-070-529-00035 FUEL & OIL .00 .00 6,000.00 6,000.00 .0 025-070-529-00061 MAINT AUTOMOTIVE .00 .00 3,000.00 3,000.00 .0 025-070-529-00062 MAINT OTHER EQUIPMENT .00 .00 50,000.00 50,000.00 .0 025-070-529-01000 CHEMICALS .00 .00 200,000.00 200,000.00 .0 025-070-530-00091 ADMINISTRATION SERVICE .00 .00 45,000.00 45,000.00 .0 025-070-580-00075 AUTOMOTIVE .00 .00 160,000.00 160,000.00 .0 025-070-584-00079 CONSTRUCTION .00 .00 50,000.00 50,000.00 .0 025-070-590-00007 DEBT LEASE .00 .00 200,000.00 200,000.00 .0 025-070-590-00099 RESERVED FOR BOND PAYMENTS .00 .00 43,218.00 43,218.00 .0 TOTAL INDUSTRIAL PLANT OPERATIONS .00 .00 1,384,100.00 1,384,100.00 .0 TOTAL FUND EXPENDITURES .00 .00 5,422,927.00 5,422,927.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0 ---PAGE BREAK--- CITY OF BURLEY BALANCE SHEET OCTOBER 01, 2018 ELECTRIC FUND FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 28 ASSETS 030-001-001-00006 CASH - COMBINED FUND 1,289,194.94 030-001-001-00015 ACCOUNTS RECEIVABLE - UTILITIE 868,608.40 030-001-001-00019 EST UNCOLLECTABLE ACCOUNTS ( 284,843.00) 030-001-001-00041 INVENTORY 579,064.18 030-001-001-00061 LAND 170,235.15 030-001-001-00062 BUILDINGS & STRUCTURES 352,131.15 030-001-001-00063 ACCUM DEPREC - BLDG & STRUCTUR ( 247,026.82) 030-001-001-00064 ELECTRICAL SYSTEM 9,519,706.50 030-001-001-00065 ACCUM DEPREC-ELECTRICAL SYSTEM ( 5,715,132.39) 030-001-001-00068 MACHINERY & EQUIPMENT 1,590,288.26 030-001-001-00069 ACCUM DEPREC - MACH & EQUIP ( 1,299,244.14) 030-001-001-07020 NOTE REC GENERAL - PROPERT PUR 150,000.00 030-001-001-07040 NOTE REC GENERAL-FIRE TRUCK 4,214.31 030-001-001-07050 NOTE REC - LID #2 200,000.00 030-001-001-08000 DEFERRED OUTFLOWS OF RESOURCES 56,189.00 TOTAL ASSETS 7,233,385.54 LIABILITIES AND EQUITY LIABILITIES 030-001-002-00005 ACCOUNTS PAYABLE ALLOCATION 1,024,801.97 030-001-002-00030 PAYROLL PAYABLES ALLOCATION 20,018.72 030-001-002-00033 BENEFITS PAYABLE(SICK&VACATION 46,435.00 030-001-002-00060 NET PENSION LIABILITY 233,166.00 030-001-002-00061 DEFERRED INFLOWS OF RESOURCES 45,914.00 TOTAL LIABILITIES 1,370,335.69 FUND EQUITY UNAPPROPRIATED FUND BALANCE: 030-001-002-00092 FUND BALANCE 5,863,049.85 BALANCE - CURRENT DATE 5,863,049.85 TOTAL FUND EQUITY 5,863,049.85 TOTAL LIABILITIES AND EQUITY 7,233,385.54 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 ELECTRIC FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 29 ELECTRIC DEPARTMENT REVENUE 030-010-010-00001 ENERGY BILLED .00 .00 8,530,000.00 8,530,000.00 .0 030-010-010-00002 CONNECT FEE .00 .00 38,000.00 38,000.00 .0 030-010-010-00003 ELECTRIC OTHER REVENUE .00 .00 12,000.00 12,000.00 .0 030-010-010-00005 ELECTRIC MISC .00 .00 2,400.00 2,400.00 .0 030-010-010-00006 CONSERVATION GRANTS-BPA .00 .00 150,000.00 150,000.00 .0 030-010-010-00071 INTEREST EARNED .00 .00 20,000.00 20,000.00 .0 030-010-010-00073 CUST CONTRIBUTIONS - AID OF CO .00 .00 240,000.00 240,000.00 .0 TOTAL ELECTRIC DEPARTMENT REVENUE .00 .00 8,992,400.00 8,992,400.00 .0 TOTAL FUND REVENUE .00 .00 8,992,400.00 8,992,400.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 ELECTRIC FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 30 ELECTRIC DEPARTMENT 030-010-501-00001 REGULAR SALARIES .00 .00 533,000.00 533,000.00 .0 030-010-501-00010 ONCALL/CALLBACK SALARIES .00 .00 2,000.00 2,000.00 .0 030-010-502-00021 FICA .00 .00 40,927.00 40,927.00 .0 030-010-502-00022 RETIREMENT .00 .00 60,669.00 60,669.00 .0 030-010-502-00024 WORKMAN’S COMP .00 .00 9,990.00 9,990.00 .0 030-010-505-00025 HEALTH INSURANCE .00 .00 151,680.00 151,680.00 .0 030-010-505-00026 LIFE INSURANCE AMOUNT .00 .00 325.00 325.00 .0 030-010-505-00027 UNIFORM ALLOWANCE .00 .00 7,900.00 7,900.00 .0 030-010-520-00030 POSTAGE .00 .00 800.00 800.00 .0 030-010-520-00031 OFFICE SUPPLIES .00 .00 5,500.00 5,500.00 .0 030-010-520-00032 OPERATING SUPPLIES .00 .00 16,200.00 16,200.00 .0 030-010-520-00058 MAINT OFFICE EQUIP .00 .00 2,000.00 2,000.00 .0 030-010-521-00033 ITEMS FOR RESALE .00 .00 5,600,000.00 5,600,000.00 .0 030-010-521-00034 MINOR EQUIPMENT .00 .00 15,000.00 15,000.00 .0 030-010-522-00044 ADVERTISING .00 .00 500.00 500.00 .0 030-010-522-00045 PRINTING .00 .00 4,500.00 4,500.00 .0 030-010-523-00046 LIABILITY & PROPERTY INS .00 .00 13,956.00 13,956.00 .0 030-010-524-00047 TRAVEL & MEETINGS .00 .00 11,800.00 11,800.00 .0 030-010-524-00048 MEMBERSHIP .00 .00 42,000.00 42,000.00 .0 030-010-524-00049 PERSONNEL TRAINING .00 .00 14,000.00 14,000.00 .0 030-010-525-00036 TEMPS CONTRACTED SERVICE .00 .00 26,000.00 26,000.00 .0 030-010-525-00042 PROFESSIONAL SERVICE .00 .00 7,000.00 7,000.00 .0 030-010-525-00045 NETWORK AND COMPUTER SUPPORT .00 .00 25,641.00 25,641.00 .0 030-010-525-00050 CLEANING SERVICE .00 .00 2,000.00 2,000.00 .0 030-010-525-00067 CONTRACTED SERVICE .00 .00 5,000.00 5,000.00 .0 030-010-525-00094 LEGAL SERVICE .00 .00 27,500.00 27,500.00 .0 030-010-526-00051 TELEPHONE .00 .00 2,500.00 2,500.00 .0 030-010-526-00052 UTILITIES .00 .00 72,000.00 72,000.00 .0 030-010-527-00055 RENTAL BLDG .00 .00 45,000.00 45,000.00 .0 030-010-527-00057 RENTAL OTHER .00 .00 400.00 400.00 .0 030-010-528-00059 MAINT GROUNDS .00 .00 2,200.00 2,200.00 .0 030-010-528-00060 MAINT BLDG .00 .00 12,000.00 12,000.00 .0 030-010-528-00070 SUBSTATION MAINTENANCE .00 .00 72,000.00 72,000.00 .0 030-010-529-00035 FUEL & OIL .00 .00 12,500.00 12,500.00 .0 030-010-529-00061 MAINT AUTOMOTIVE .00 .00 8,000.00 8,000.00 .0 030-010-529-00062 MAINT OTHER EQUIPMENT .00 .00 6,200.00 6,200.00 .0 030-010-530-00065 BANK SERVICE CHARGE .00 .00 7,200.00 7,200.00 .0 030-010-530-00066 BAD DEBTS .00 .00 3,000.00 3,000.00 .0 030-010-530-00067 DEPOSIT INTEREST EXPENSE .00 .00 3,200.00 3,200.00 .0 030-010-530-00080 FRANCHISE FEE .00 .00 449,045.00 449,045.00 .0 030-010-530-00091 ADMINISTRATION SERVICE .00 .00 669,650.00 669,650.00 .0 030-010-532-00010 ELECTRONIC METERS .00 .00 80,000.00 80,000.00 .0 030-010-532-00020 GIS IMPLEMENTATION .00 .00 12,000.00 12,000.00 .0 030-010-580-00074 OFFICE EQUIPMENT .00 .00 1,000.00 1,000.00 .0 030-010-580-00075 AUTOMOTIVE .00 .00 37,000.00 37,000.00 .0 030-010-580-00076 OTHER MACHINERY .00 .00 8,000.00 8,000.00 .0 030-010-584-00073 OTHER IMPROVEMENTS .00 .00 3,000.00 3,000.00 .0 030-010-584-00079 CONSTRUCTION .00 .00 320,000.00 320,000.00 .0 030-010-584-00090 CONSERVATION .00 .00 150,000.00 150,000.00 .0 030-010-584-00094 ENERGY CONSERVATION PROJECTS .00 .00 35,000.00 35,000.00 .0 030-010-590-00097 TO FUND BALANCE/FUTURE RESERVE .00 .00 355,617.00 355,617.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 ELECTRIC FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 31 TOTAL ELECTRIC DEPARTMENT .00 .00 8,992,400.00 8,992,400.00 .0 TOTAL FUND EXPENDITURES .00 .00 8,992,400.00 8,992,400.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0 ---PAGE BREAK--- CITY OF BURLEY BALANCE SHEET OCTOBER 01, 2018 LIBRARY FUND FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 32 ASSETS 040-001-001-00006 CASH - COMBINED FUND 408,997.41 040-001-001-00008 LIBRARY - DL EVANS SAVINGS 19,092.32 TOTAL ASSETS 428,089.73 LIABILITIES AND EQUITY LIABILITIES 040-001-002-00005 ACCOUNTS PAYABLE ALLOCATION 14,951.54 040-001-002-00030 PAYROLL PAYABLES ALLOCATION 9,201.14 TOTAL LIABILITIES 24,152.68 FUND EQUITY UNAPPROPRIATED FUND BALANCE: 040-001-002-00092 FUND BALANCE 403,937.05 BALANCE - CURRENT DATE 403,937.05 TOTAL FUND EQUITY 403,937.05 TOTAL LIABILITIES AND EQUITY 428,089.73 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 LIBRARY FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 33 LIBRARY REVENUE 040-010-010-00001 PROPERTY TAXES-PERMANENT LEVY .00 .00 184,224.00 184,224.00 .0 040-010-010-00002 PROPERTY TAX-OVERIDE LEVY .00 .00 261,000.00 261,000.00 .0 040-010-010-00005 MISCELLANEOUS REVENUE .00 .00 4,400.00 4,400.00 .0 040-010-010-00010 DONATIONS .00 .00 1,300.00 1,300.00 .0 040-010-010-00040 LIBRARY FINES .00 .00 12,800.00 12,800.00 .0 040-010-010-00050 NON-RESIDENT LIBRARY CARD .00 .00 7,000.00 7,000.00 .0 040-010-010-00067 LIBRARY GRANT .00 .00 20,000.00 20,000.00 .0 040-010-010-00071 INTEREST EARNED .00 .00 3,100.00 3,100.00 .0 040-010-010-00090 FROM FUND BALANCE .00 .00 63,700.00 63,700.00 .0 040-010-010-00091 OPERATING TRANSFER GENERAL .00 .00 23,000.00 23,000.00 .0 TOTAL LIBRARY REVENUE .00 .00 580,524.00 580,524.00 .0 TOTAL FUND REVENUE .00 .00 580,524.00 580,524.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 LIBRARY FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 34 LIBRARY 040-010-501-00001 REGULAR SALARIES .00 .00 116,242.00 116,242.00 .0 040-010-501-00002 PART TIME SALARIES .00 .00 146,668.00 146,668.00 .0 040-010-502-00021 FICA .00 .00 20,113.00 20,113.00 .0 040-010-502-00022 RETIREMENT .00 .00 20,886.00 20,886.00 .0 040-010-502-00024 WORKMAN’S COMP .00 .00 1,095.00 1,095.00 .0 040-010-505-00025 HEALTH INSURANCE .00 .00 39,058.00 39,058.00 .0 040-010-505-00026 LIFE INSURANCE AMOUNT .00 .00 102.00 102.00 .0 040-010-520-00030 POSTAGE .00 .00 1,800.00 1,800.00 .0 040-010-520-00031 OFFICE SUPPLIES .00 .00 2,700.00 2,700.00 .0 040-010-520-00032 OPERATING SUPPLIES .00 .00 3,500.00 3,500.00 .0 040-010-520-00058 MAINT OFFICE EQUIP .00 .00 1,000.00 1,000.00 .0 040-010-520-00100 NEWSPAPER SUBSCRIPTIONS .00 .00 1,683.00 1,683.00 .0 040-010-520-00101 ADULT PERIODICALS .00 .00 1,001.00 1,001.00 .0 040-010-520-00103 ADULT BOOKS .00 .00 43,000.00 43,000.00 .0 040-010-520-00112 COMPUTER SOFTWARE .00 .00 1,000.00 1,000.00 .0 040-010-520-00113 COMPUTER SUPPLIES .00 .00 500.00 500.00 .0 040-010-520-00114 COMPUTER SUPPORT .00 .00 27,170.00 27,170.00 .0 040-010-520-00115 COMPUTER REPLACEMENT .00 .00 6,590.00 6,590.00 .0 040-010-521-00034 MINOR EQUIPMENT .00 .00 1,200.00 1,200.00 .0 040-010-522-00041 PUBLIC RELATIONS .00 .00 700.00 700.00 .0 040-010-522-00044 ADVERTISING .00 .00 300.00 300.00 .0 040-010-522-00045 PRINTING .00 .00 1,300.00 1,300.00 .0 040-010-523-00046 LIABILITY & PROPERTY INS .00 .00 7,537.00 7,537.00 .0 040-010-524-00047 TRAVEL & MEETINGS .00 .00 3,400.00 3,400.00 .0 040-010-524-00048 MEMBERSHIP .00 .00 69.00 69.00 .0 040-010-524-00049 PERSONNEL TRAINING .00 .00 2,000.00 2,000.00 .0 040-010-525-00042 PROFESSIONAL SERVICE .00 .00 16,260.00 16,260.00 .0 040-010-525-00047 GRANT #1 .00 .00 20,000.00 20,000.00 .0 040-010-525-00048 PROGRAMS .00 .00 4,000.00 4,000.00 .0 040-010-525-00049 CLEANING SUPPLIES .00 .00 400.00 400.00 .0 040-010-525-00050 CLEANING SERVICE .00 .00 3,900.00 3,900.00 .0 040-010-525-00094 LEGAL SERVICE .00 .00 6,000.00 6,000.00 .0 040-010-526-00051 TELEPHONE .00 .00 4,000.00 4,000.00 .0 040-010-526-00052 UTILITIES .00 .00 4,550.00 4,550.00 .0 040-010-527-00057 RENTAL OTHER .00 .00 3,500.00 3,500.00 .0 040-010-528-00059 MAINT GROUNDS .00 .00 700.00 700.00 .0 040-010-528-00060 MAINT BLDG .00 .00 2,600.00 2,600.00 .0 040-010-530-00091 ADMINISTRATION SERVICE .00 .00 4,000.00 4,000.00 .0 040-010-584-00079 CONSTRUCTION .00 .00 60,000.00 60,000.00 .0 TOTAL LIBRARY .00 .00 580,524.00 580,524.00 .0 TOTAL FUND EXPENDITURES .00 .00 580,524.00 580,524.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0 ---PAGE BREAK--- CITY OF BURLEY BALANCE SHEET OCTOBER 01, 2018 LIBRARY CAP. & BUILDING FUND FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 35 ASSETS 045-001-001-00006 CASH - COMBINED FUND 97,850.36 045-001-001-00051 STATE INVESTMENT POOL 129,293.53 TOTAL ASSETS 227,143.89 LIABILITIES AND EQUITY FUND EQUITY UNAPPROPRIATED FUND BALANCE: 045-001-002-00092 FUND BALANCE 227,143.89 BALANCE - CURRENT DATE 227,143.89 TOTAL FUND EQUITY 227,143.89 TOTAL LIABILITIES AND EQUITY 227,143.89 ---PAGE BREAK--- CITY OF BURLEY BALANCE SHEET OCTOBER 01, 2018 SANITATION FUND FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 36 ASSETS 050-001-001-00006 CASH - COMBINED FUND 15,452.11 050-001-001-00015 ACCOUNTS RECEIVABLE - UTILITIE 120,113.26 050-001-001-00016 ACCOUNTS RECEIVABLE - MISC 7,549.30 050-001-001-00019 EST UNCOLLECTABLE ACCOUNTS ( 39,389.00) 050-001-001-00061 LAND-GARBAGE 12,500.00 050-001-001-00068 MACHINERY & EQUIPMENT 2,938,955.49 050-001-001-00069 ACCUM DEPREC - MACH & EQUIP ( 2,270,481.81) 050-001-001-08000 DEFERRED OUTFLOWS OF RESOURCES 32,632.00 TOTAL ASSETS 817,331.35 LIABILITIES AND EQUITY LIABILITIES 050-001-002-00005 ACCOUNTS PAYABLE ALLOCATION 43,225.39 050-001-002-00030 PAYROLL PAYABLES ALLOCATION 11,625.60 050-001-002-00033 BENEFITS PAYABLE(SICK&VACATION 22,573.00 050-001-002-00060 NET PENSION LIABILITY 135,411.00 050-001-002-00061 DEFERRED INFLOWS OF RESOURCES 26,664.00 TOTAL LIABILITIES 239,498.99 FUND EQUITY UNAPPROPRIATED FUND BALANCE: 050-001-002-00092 FUND BALANCE 577,832.36 BALANCE - CURRENT DATE 577,832.36 TOTAL FUND EQUITY 577,832.36 TOTAL LIABILITIES AND EQUITY 817,331.35 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 SANITATION FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 37 050-010-010-00001 SANITATION SERVICES .00 .00 1,209,865.00 1,209,865.00 .0 050-010-010-00005 SANITATION BILLED REVENUE .00 .00 115,000.00 115,000.00 .0 050-010-010-00015 TRANSFER FOR WEEDS .00 .00 31,000.00 31,000.00 .0 TOTAL SOURCE 010 .00 .00 1,355,865.00 1,355,865.00 .0 TOTAL FUND REVENUE .00 .00 1,355,865.00 1,355,865.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 SANITATION FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 38 SANITATION 050-010-501-00001 REGULAR SALARIES .00 .00 303,158.00 303,158.00 .0 050-010-502-00021 FICA .00 .00 23,192.00 23,192.00 .0 050-010-502-00022 RETIREMENT .00 .00 34,348.00 34,348.00 .0 050-010-502-00024 WORKMAN’S COMP .00 .00 18,408.00 18,408.00 .0 050-010-505-00025 HEALTH INSURANCE .00 .00 132,720.00 132,720.00 .0 050-010-505-00026 LIFE INSURANCE AMOUNT .00 .00 364.00 364.00 .0 050-010-505-00027 UNIFORM ALLOWANCE .00 .00 6,000.00 6,000.00 .0 050-010-520-00030 POSTAGE .00 .00 200.00 200.00 .0 050-010-520-00031 OFFICE SUPPLIES .00 .00 500.00 500.00 .0 050-010-520-00032 OPERATING SUPPLIES .00 .00 6,500.00 6,500.00 .0 050-010-520-00033 LANDFILL/GREEN WASTE FEES .00 .00 27,000.00 27,000.00 .0 050-010-520-00058 MAINT OFFICE EQUIP .00 .00 200.00 200.00 .0 050-010-521-00034 MINOR EQUIPMENT .00 .00 55,000.00 55,000.00 .0 050-010-521-00035 CONTAINER MAINTENANCE .00 .00 30,000.00 30,000.00 .0 050-010-522-00041 PUBLIC RELATIONS .00 .00 50.00 50.00 .0 050-010-522-00044 ADVERTISING .00 .00 500.00 500.00 .0 050-010-522-00045 PRINTING .00 .00 500.00 500.00 .0 050-010-523-00046 LIABILITY & PROPERTY INS .00 .00 20,625.00 20,625.00 .0 050-010-524-00047 TRAVEL & MEETINGS .00 .00 500.00 500.00 .0 050-010-524-00049 PERSONNEL TRAINING .00 .00 300.00 300.00 .0 050-010-525-00036 TEMPS CONTRACTED SERVICE .00 .00 25,000.00 25,000.00 .0 050-010-525-00042 PROFESSIONAL SERVICE .00 .00 6,000.00 6,000.00 .0 050-010-525-00045 NETWORK AND COMPUTER SUPPORT .00 .00 2,500.00 2,500.00 .0 050-010-525-00050 CLEANING SERVICE .00 .00 1,500.00 1,500.00 .0 050-010-525-00066 WEED ERADICATION .00 .00 65,000.00 65,000.00 .0 050-010-525-00067 CONTRACTED SERVICE .00 .00 2,500.00 2,500.00 .0 050-010-525-00094 LEGAL SERVICE .00 .00 9,000.00 9,000.00 .0 050-010-526-00051 TELEPHONE .00 .00 3,000.00 3,000.00 .0 050-010-526-00052 UTILITIES .00 .00 1,500.00 1,500.00 .0 050-010-527-00057 RENTAL OTHER .00 .00 1,500.00 1,500.00 .0 050-010-528-00059 MAINT GROUNDS .00 .00 500.00 500.00 .0 050-010-528-00060 MAINT BLDG .00 .00 1,500.00 1,500.00 .0 050-010-529-00035 FUEL & OIL .00 .00 65,000.00 65,000.00 .0 050-010-529-00061 MAINT AUTOMOTIVE .00 .00 75,000.00 75,000.00 .0 050-010-529-00062 MAINT OTHER EQUIPMENT .00 .00 8,500.00 8,500.00 .0 050-010-530-00065 BANK SERVICE CHARGE .00 .00 1,500.00 1,500.00 .0 050-010-530-00066 BAD DEBTS .00 .00 1,000.00 1,000.00 .0 050-010-530-00082 ROAD USE AND SHOP .00 .00 60,000.00 60,000.00 .0 050-010-530-00091 ADMINISTRATION SERVICE .00 .00 25,000.00 25,000.00 .0 050-010-580-00074 OFFICE EQUIPMENT .00 .00 300.00 300.00 .0 050-010-580-00075 AUTOMOTIVE .00 .00 320,000.00 320,000.00 .0 050-010-580-00076 OTHER MACHINERY .00 .00 20,000.00 20,000.00 .0 TOTAL SANITATION .00 .00 1,355,865.00 1,355,865.00 .0 TOTAL FUND EXPENDITURES .00 .00 1,355,865.00 1,355,865.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0 ---PAGE BREAK--- CITY OF BURLEY BALANCE SHEET OCTOBER 01, 2018 GOLF FUND FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 39 ASSETS 070-001-001-00006 CASH - COMBINED FUND 39,318.27 070-001-001-00016 ACCOUNTS RECEIVABLE - MISC 1,983.00 070-001-001-00062 BUILDINGS & STRUCTURES 483,556.39 070-001-001-00063 ACCUM DEPREC - BLDG & STRUCTUR ( 245,901.05) 070-001-001-00064 IMPROVEMENTS OTHER THAN BUILD 609,042.35 070-001-001-00065 ACCUM DEPREC - IMPROVEMENTS ( 582,737.80) 070-001-001-00066 MACHINERY & EQUIPMENT 979,876.64 070-001-001-00067 ACCUM DEPREC - MACH & EQUIP ( 744,738.34) 070-001-001-08000 DEFERRED OUTFLOWS OF RESOURCES 16,311.00 TOTAL ASSETS 556,710.46 LIABILITIES AND EQUITY LIABILITIES 070-001-002-00005 ACCOUNTS PAYABLE ALLOCATION 29,914.47 070-001-002-00030 PAYROLL PAYABLES ALLOCATION 6,598.90 070-001-002-00033 BENEFITS PAYABLE(SICK&VACATION 18,972.00 070-001-002-00051 NOTE PAY-WW (CARTS 2015) 22,367.60 070-001-002-00052 NOTE PAY-EVERBANK (CARTS) 1,891.80 070-001-002-00053 GOLF EVERBANK LOAN 78,872.01 070-001-002-00060 NET PENSION LIABILITY 67,686.00 070-001-002-00061 DEFERRED INFLOWS OF RESOURCES 13,329.00 TOTAL LIABILITIES 239,631.78 FUND EQUITY UNAPPROPRIATED FUND BALANCE: 070-001-002-00090 CONTRIBUTED CAPITAL 218,451.85 070-001-002-00092 FUND BALANCE 98,626.83 BALANCE - CURRENT DATE 317,078.68 TOTAL FUND EQUITY 317,078.68 TOTAL LIABILITIES AND EQUITY 556,710.46 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GOLF FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 40 GOLF MAINTENANCE REVENUE 070-010-010-00001 GOLF FEE .00 .00 215,000.00 215,000.00 .0 070-010-010-00002 ANNUAL CART USE FEE .00 .00 1,000.00 1,000.00 .0 070-010-010-00004 DRIVING RANGE/CLUB RENTAL .00 .00 13,500.00 13,500.00 .0 070-010-010-00006 SNACK BAR PROCEEDS .00 .00 65,000.00 65,000.00 .0 070-010-010-00007 GOLF CART RENTAL FEE .00 .00 110,000.00 110,000.00 .0 070-010-010-00009 PRO SHOP PROCEEDS .00 .00 77,000.00 77,000.00 .0 070-010-010-00010 FROM GENERAL FUND .00 .00 180,000.00 180,000.00 .0 070-010-010-00017 ADVERTISING PROCEEDS .00 .00 8,000.00 8,000.00 .0 070-010-010-00082 GOLF SALES TAX .00 .00 8,520.00 8,520.00 .0 070-010-010-00090 SHORT TERM LOAN .00 .00 9,473.00 9,473.00 .0 TOTAL GOLF MAINTENANCE REVENUE .00 .00 687,493.00 687,493.00 .0 TOTAL FUND REVENUE .00 .00 687,493.00 687,493.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GOLF FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 41 GOLF MAINTENANCE 070-010-501-00001 REGULAR SALARIES .00 .00 80,851.00 80,851.00 .0 070-010-502-00021 FICA .00 .00 6,186.00 6,186.00 .0 070-010-502-00022 RETIREMENT .00 .00 8,441.00 8,441.00 .0 070-010-502-00024 WORKMAN’S COMP .00 .00 2,745.00 2,745.00 .0 070-010-505-00025 HEALTH INSURANCE .00 .00 28,440.00 28,440.00 .0 070-010-505-00026 LIFE INSURANCE AMOUNT .00 .00 78.00 78.00 .0 070-010-505-00027 UNIFORM ALLOWANCE .00 .00 1,000.00 1,000.00 .0 070-010-520-00030 POSTAGE .00 .00 200.00 200.00 .0 070-010-520-00031 OFFICE SUPPLIES .00 .00 200.00 200.00 .0 070-010-520-00032 OPERATING SUPPLIES .00 .00 1,500.00 1,500.00 .0 070-010-521-00034 MINOR EQUIPMENT .00 .00 1,500.00 1,500.00 .0 070-010-523-00046 LIABILITY & PROPERTY INS .00 .00 3,950.00 3,950.00 .0 070-010-524-00047 TRAVEL & MEETINGS .00 .00 1,500.00 1,500.00 .0 070-010-524-00048 MEMBERSHIP .00 .00 450.00 450.00 .0 070-010-525-00036 TEMPS CONTRACTED SERVICE .00 .00 54,000.00 54,000.00 .0 070-010-525-00042 PROFESSIONAL SERVICE .00 .00 520.00 520.00 .0 070-010-525-00045 NETWORK AND COMPUTER SUPPORT .00 .00 3,000.00 3,000.00 .0 070-010-526-00051 TELEPHONE .00 .00 300.00 300.00 .0 070-010-526-00052 UTILITIES .00 .00 10,000.00 10,000.00 .0 070-010-527-00057 RENTAL OTHER .00 .00 250.00 250.00 .0 070-010-528-00059 MAINT GROUNDS .00 .00 29,000.00 29,000.00 .0 070-010-528-00060 MAINT BLDG .00 .00 1,000.00 1,000.00 .0 070-010-529-00035 FUEL & OIL .00 .00 12,000.00 12,000.00 .0 070-010-529-00061 MAINT AUTOMOTIVE .00 .00 1,500.00 1,500.00 .0 070-010-529-00062 MAINT OTHER EQUIPMENT .00 .00 14,000.00 14,000.00 .0 070-010-580-00076 OTHER MACHINERY .00 .00 35,000.00 35,000.00 .0 TOTAL GOLF MAINTENANCE .00 .00 297,611.00 297,611.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GOLF FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 42 GOLF PRO SHOP 070-020-501-00001 REGULAR SALARIES .00 .00 61,800.00 61,800.00 .0 070-020-502-00021 FICA .00 .00 4,728.00 4,728.00 .0 070-020-502-00022 RETIREMENT .00 .00 7,008.00 7,008.00 .0 070-020-502-00024 WORKMAN’S COMP .00 .00 1,345.00 1,345.00 .0 070-020-505-00025 HEALTH INSURANCE .00 .00 18,960.00 18,960.00 .0 070-020-505-00026 LIFE INSURANCE AMOUNT .00 .00 52.00 52.00 .0 070-020-520-00030 POSTAGE .00 .00 200.00 200.00 .0 070-020-520-00031 OFFICE SUPPLIES .00 .00 200.00 200.00 .0 070-020-520-00032 OPERATING SUPPLIES .00 .00 2,655.00 2,655.00 .0 070-020-520-00035 PRO SHOP INVENTORY .00 .00 51,000.00 51,000.00 .0 070-020-520-00036 LICENSES & PERMITS .00 .00 250.00 250.00 .0 070-020-520-00037 PRO-AM & PAYOUTS .00 .00 2,400.00 2,400.00 .0 070-020-521-00033 ITEMS FOR RESALE SNACK BAR .00 .00 35,000.00 35,000.00 .0 070-020-521-00034 MINOR EQUIPMENT .00 .00 11,320.00 11,320.00 .0 070-020-522-00044 ADVERTISING .00 .00 3,100.00 3,100.00 .0 070-020-522-00045 PRINTING .00 .00 150.00 150.00 .0 070-020-523-00046 LIABILITY & PROPERTY INS .00 .00 500.00 500.00 .0 070-020-524-00047 TRAVEL & MEETINGS .00 .00 700.00 700.00 .0 070-020-524-00048 MEMBERSHIP .00 .00 440.00 440.00 .0 070-020-525-00036 TEMPS CONTRACTED SERVICE .00 .00 66,265.00 66,265.00 .0 070-020-525-00045 NETWORK AND COMPUTER SUPPORT .00 .00 1,500.00 1,500.00 .0 070-020-525-00050 CLEANING SERVICE .00 .00 1,300.00 1,300.00 .0 070-020-525-00063 SOFTWARE MAINTENANCE & SUPPORT .00 .00 3,600.00 3,600.00 .0 070-020-526-00051 TELEPHONE .00 .00 500.00 500.00 .0 070-020-526-00052 UTILITIES .00 .00 4,800.00 4,800.00 .0 070-020-528-00060 MAINT BLDG .00 .00 1,000.00 1,000.00 .0 070-020-530-00065 BANK SERVICE CHARGE .00 .00 8,000.00 8,000.00 .0 070-020-530-00089 SALES TAX .00 .00 8,520.00 8,520.00 .0 070-020-530-00091 ADMINISTRATION SERVICE .00 .00 600.00 600.00 .0 070-020-580-00076 GOLF CARTS .00 .00 35,200.00 35,200.00 .0 070-020-590-00001 DEBT/LEASE PAYMENTS .00 .00 56,789.00 56,789.00 .0 TOTAL GOLF PRO SHOP .00 .00 389,882.00 389,882.00 .0 TOTAL FUND EXPENDITURES .00 .00 687,493.00 687,493.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0 ---PAGE BREAK--- CITY OF BURLEY BALANCE SHEET OCTOBER 01, 2018 GRANT FUND FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 43 ASSETS 080-001-001-00006 CASH - GRANT FUND 201,325.22 TOTAL ASSETS 201,325.22 LIABILITIES AND EQUITY LIABILITIES 080-001-002-00005 ACCOUNTS PAYABLE ALLOCATION 301,573.67 TOTAL LIABILITIES 301,573.67 FUND EQUITY UNAPPROPRIATED FUND BALANCE: 080-001-002-00092 FUND BALANCE ( 100,248.45) BALANCE - CURRENT DATE ( 100,248.45) TOTAL FUND EQUITY ( 100,248.45) TOTAL LIABILITIES AND EQUITY 201,325.22 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GRANT FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 44 GRANTS REVENUE 080-010-010-00001 COMMUNITY DEV BLOCK GRANT .00 .00 1,000,000.00 1,000,000.00 .0 080-010-010-00005 GRANT-MISC REVENUE .00 .00 50,000.00 50,000.00 .0 080-010-010-00017 TREE GRANT .00 .00 1,500.00 1,500.00 .0 080-010-010-00020 CITY/COUNTY MATCHING FUNDS .00 .00 5,000.00 5,000.00 .0 080-010-010-00023 SENION CENTER CDBG .00 .00 55,000.00 55,000.00 .0 080-010-010-00031 BOAT DOCK GRANT .00 .00 25,000.00 25,000.00 .0 080-010-010-00110 WALKING PATH CONSTRUCTION .00 .00 100,000.00 100,000.00 .0 080-010-010-00200 FEDERAL GRANT-HOMELAND SECURIT .00 .00 360,000.00 360,000.00 .0 080-010-010-00300 RV PARK .00 .00 250,000.00 250,000.00 .0 TOTAL GRANTS REVENUE .00 .00 1,846,500.00 1,846,500.00 .0 080-033-010-00010 FAA GRANT .00 .00 175,000.00 175,000.00 .0 080-033-010-00014 STATE AIRPORT GRANT .00 .00 8,750.00 8,750.00 .0 TOTAL SOURCE 010 .00 .00 183,750.00 183,750.00 .0 TOTAL FUND REVENUE .00 .00 2,030,250.00 2,030,250.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 GRANT FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:21AM PAGE: 45 GRANTS 080-010-525-00042 PROFESSIONAL SERVICE .00 .00 75,000.00 75,000.00 .0 080-010-525-00043 SENIOR CENTER CDBG .00 .00 55,000.00 55,000.00 .0 080-010-580-00076 RV PARK GRANT EXPENSES .00 .00 250,000.00 250,000.00 .0 080-010-584-00070 WALKING PATH .00 .00 100,000.00 100,000.00 .0 080-010-584-00072 GEM GRANTS .00 .00 50,000.00 50,000.00 .0 080-010-584-00079 CONSTRUCTION .00 .00 1,316,500.00 1,316,500.00 .0 TOTAL GRANTS .00 .00 1,846,500.00 1,846,500.00 .0 080-330-525-00042 PROFESSIONAL SERVICE .00 .00 183,750.00 183,750.00 .0 TOTAL DEPARTMENT 330 .00 .00 183,750.00 183,750.00 .0 TOTAL FUND EXPENDITURES .00 .00 2,030,250.00 2,030,250.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0 ---PAGE BREAK--- CITY OF BURLEY BALANCE SHEET OCTOBER 01, 2018 HEALTH INSURANCE INT SERV FUND FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 46 ASSETS 110-001-001-00001 CASH IN BANK - HEALTH INS 101,159.02 110-001-001-00006 CASH - COMBINED FUND 594,092.00 TOTAL ASSETS 695,251.02 LIABILITIES AND EQUITY FUND EQUITY UNAPPROPRIATED FUND BALANCE: 110-001-002-00092 FUND BALANCE - HEALTH INS. 695,251.02 BALANCE - CURRENT DATE 695,251.02 TOTAL FUND EQUITY 695,251.02 TOTAL LIABILITIES AND EQUITY 695,251.02 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 HEALTH INSURANCE INT SERV FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 47 INSURANCE FROM OTH FND REVENUE 110-010-080-00001 HEALTH INS. FROM OTHER FUNDS .00 .00 1,607,463.00 1,607,463.00 .0 110-010-080-00002 LIFE INS. PRE FROM OTHER FUND .00 .00 4,250.00 4,250.00 .0 TOTAL INSURANCE FROM OTH FND REVEN .00 .00 1,611,713.00 1,611,713.00 .0 TOTAL FUND REVENUE .00 .00 1,611,713.00 1,611,713.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 HEALTH INSURANCE INT SERV FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 48 HEALTH INSURANCE - ISF 110-010-523-10000 MEDICAL CLAIM COSTS .00 .00 1,576,463.00 1,576,463.00 .0 110-010-523-20000 LIFE INSURANCE PREMIUM .00 .00 4,250.00 4,250.00 .0 110-010-524-00047 TRAVEL & MEETINGS .00 .00 5,000.00 5,000.00 .0 110-010-524-10002 WELLNESS BENEFIT PROGRAM .00 .00 26,000.00 26,000.00 .0 TOTAL HEALTH INSURANCE - ISF .00 .00 1,611,713.00 1,611,713.00 .0 TOTAL FUND EXPENDITURES .00 .00 1,611,713.00 1,611,713.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0 ---PAGE BREAK--- CITY OF BURLEY BALANCE SHEET OCTOBER 01, 2018 LIABILITY INTERNAL SERVICE FND FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 49 ASSETS 120-001-001-00006 CASH - COMBINED FUND 66,882.51 TOTAL ASSETS 66,882.51 LIABILITIES AND EQUITY LIABILITIES 120-001-002-00005 ACCOUNTS PAYABLE ALLOCATION ( 69,608.00) TOTAL LIABILITIES ( 69,608.00) FUND EQUITY UNAPPROPRIATED FUND BALANCE: 120-001-002-00092 FUND BALANCE 136,490.51 BALANCE - CURRENT DATE 136,490.51 TOTAL FUND EQUITY 136,490.51 TOTAL LIABILITIES AND EQUITY 66,882.51 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 LIABILITY INTERNAL SERVICE FND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 50 LIABILITY INS OTH FUND REVENUE 120-010-080-00001 LIABILITY INS. FROM OTHER FUND .00 .00 163,716.00 163,716.00 .0 120-010-080-00005 MISC. REVENUE .00 .00 6,000.00 6,000.00 .0 TOTAL LIABILITY INS OTH FUND REVENUE .00 .00 169,716.00 169,716.00 .0 TOTAL FUND REVENUE .00 .00 169,716.00 169,716.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 LIABILITY INTERNAL SERVICE FND PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 51 LIABILITY - ISF 120-010-520-00032 OPERATING SUPPLIES .00 .00 10,000.00 10,000.00 .0 120-010-523-00046 LIABILITY INS. PREMIUM .00 .00 139,216.00 139,216.00 .0 120-010-523-10000 LIABILITY CLAIM COSTS .00 .00 4,000.00 4,000.00 .0 120-010-524-00049 PERSONNEL SAFETY TRAINING .00 .00 16,500.00 16,500.00 .0 TOTAL LIABILITY - ISF .00 .00 169,716.00 169,716.00 .0 TOTAL FUND EXPENDITURES .00 .00 169,716.00 169,716.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0 ---PAGE BREAK--- CITY OF BURLEY BALANCE SHEET OCTOBER 01, 2018 WORKERS COMPENSATION - INT SER FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 52 ASSETS 130-001-001-00006 CASH - COMBINED FUND 193,672.19 TOTAL ASSETS 193,672.19 LIABILITIES AND EQUITY FUND EQUITY UNAPPROPRIATED FUND BALANCE: 130-001-002-00092 FUND BALANCE 193,672.19 BALANCE - CURRENT DATE 193,672.19 TOTAL FUND EQUITY 193,672.19 TOTAL LIABILITIES AND EQUITY 193,672.19 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 WORKERS COMPENSATION - INT SER PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 53 WORKERS COMP ISF REVENUE 130-010-010-00001 WORKERS COMP. FROM OTHER FUNDS .00 .00 146,543.00 146,543.00 .0 130-010-010-00082 DIVIDEND RECEIVED .00 .00 12,000.00 12,000.00 .0 TOTAL WORKERS COMP ISF REVENUE .00 .00 158,543.00 158,543.00 .0 TOTAL FUND REVENUE .00 .00 158,543.00 158,543.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 WORKERS COMPENSATION - INT SER PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 54 WORKERS COMPENSATION - ISF 130-010-524-00047 TRAVEL & MEETINGS .00 .00 1,000.00 1,000.00 .0 130-010-524-00049 PERSONNEL TRAINING .00 .00 3,000.00 3,000.00 .0 130-010-524-00050 SAFETY EQUIPMENT .00 .00 3,000.00 3,000.00 .0 130-010-532-10000 WORKERS COMP PREMIUM .00 .00 145,000.00 145,000.00 .0 130-010-532-10100 UNEMPLOYMENT CLAIMS .00 .00 6,543.00 6,543.00 .0 TOTAL WORKERS COMPENSATION - ISF .00 .00 158,543.00 158,543.00 .0 TOTAL FUND EXPENDITURES .00 .00 158,543.00 158,543.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 AUTOMATION & COMMUNICATION PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 55 140-010-010-00001 INTERDEPARTMENTAL CHARGES .00 .00 107,350.00 107,350.00 .0 140-010-010-00002 EXTERNAL CHARGES .00 .00 ( 10,800.00) ( 10,800.00) .0 TOTAL SOURCE 010 .00 .00 96,550.00 96,550.00 .0 TOTAL FUND REVENUE .00 .00 96,550.00 96,550.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 AUTOMATION & COMMUNICATION PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 56 140-010-520-00032 OPERATING SUPPLIES .00 .00 5,000.00 5,000.00 .0 140-010-520-00035 INTERNET SERVICE .00 .00 25,000.00 25,000.00 .0 140-010-521-00034 MINOR EQUIPMENT .00 .00 2,500.00 2,500.00 .0 140-010-525-00040 AIR FIBER PLANNING .00 .00 15,000.00 15,000.00 .0 140-010-525-00042 PROFESSIONAL SERVICE .00 .00 25,500.00 25,500.00 .0 140-010-530-00098 DEPRECIATION .00 .00 23,550.00 23,550.00 .0 TOTAL DEPARTMENT 010 .00 .00 96,550.00 96,550.00 .0 TOTAL FUND EXPENDITURES .00 .00 96,550.00 96,550.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0 ---PAGE BREAK--- CITY OF BURLEY BALANCE SHEET OCTOBER 01, 2018 LOCAL IMPROVEMENT DISTRICTS FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 57 ASSETS 200-001-001-00006 CASH - COMBINED FUND 84,307.40 200-001-001-00010 L.I.D. #1 RECEIVABLE 9,645.84 200-001-001-00020 LID #2 RECEIVABLE 70,066.64 200-001-001-00022 LID #3 REC (SIDEWALK) 27,937.54 200-001-001-00024 LID #4 REC ( SIDEWALK) 44,304.09 TOTAL ASSETS 236,261.51 LIABILITIES AND EQUITY LIABILITIES 200-001-002-00020 N/P-ELECTRIC FUND (LID 200,000.00 200-001-002-00030 DL EVANS SIDEWALK LID #3 49,715.69 200-001-002-00040 LID #4 11,834.58 TOTAL LIABILITIES 261,550.27 FUND EQUITY UNAPPROPRIATED FUND BALANCE: 200-001-002-00092 FUND BALANCE ( 25,288.76) BALANCE - CURRENT DATE ( 25,288.76) TOTAL FUND EQUITY ( 25,288.76) TOTAL LIABILITIES AND EQUITY 236,261.51 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 LOCAL IMPROVEMENT DISTRICTS PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 58 L.I.D. REVENUES 200-010-010-00001 LID-ASSESSMENTS .00 .00 35,000.00 35,000.00 .0 200-010-010-00090 LOAN /BOND PROCEEDS-L.I.D. #1 .00 .00 65,000.00 65,000.00 .0 TOTAL L.I.D. REVENUES .00 .00 100,000.00 100,000.00 .0 TOTAL FUND REVENUE .00 .00 100,000.00 100,000.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 LOCAL IMPROVEMENT DISTRICTS PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 59 STEVEN'S PLACE EXPENDITURES 200-010-590-00001 DEBT & LEASE PAYMENTS .00 .00 100,000.00 100,000.00 .0 TOTAL STEVEN'S PLACE EXPENDITURES .00 .00 100,000.00 100,000.00 .0 TOTAL FUND EXPENDITURES .00 .00 100,000.00 100,000.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0 ---PAGE BREAK--- CITY OF BURLEY BALANCE SHEET OCTOBER 01, 2018 TRUST & AGENCY FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 60 ASSETS 900-001-001-00006 CASH - COMBINED FUND 90,334.73 TOTAL ASSETS 90,334.73 LIABILITIES AND EQUITY FUND EQUITY UNAPPROPRIATED FUND BALANCE: 900-001-002-00092 FUND BALANCE 90,334.73 BALANCE - CURRENT DATE 90,334.73 TOTAL FUND EQUITY 90,334.73 TOTAL LIABILITIES AND EQUITY 90,334.73 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 TRUST & AGENCY PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 61 900-010-010-00001 DONATIONS-UNCLASSIFIED .00 .00 25,000.00 25,000.00 .0 TOTAL SOURCE 010 .00 .00 25,000.00 25,000.00 .0 TOTAL FUND REVENUE .00 .00 25,000.00 25,000.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 TRUST & AGENCY PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 62 900-010-584-00073 OTHER IMPROVEMENTS .00 .00 25,000.00 25,000.00 .0 TOTAL DEPARTMENT 010 .00 .00 25,000.00 25,000.00 .0 TOTAL FUND EXPENDITURES .00 .00 25,000.00 25,000.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0 ---PAGE BREAK--- CITY OF BURLEY BALANCE SHEET OCTOBER 01, 2018 BURLEY DEVELOPMENT AUTHORITY FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 63 ASSETS 910-001-001-00001 CASH IN BANK-BDA 4,424,016.95 910-001-001-00006 CASH - COMBINED FUND 1,850.00 910-001-001-00011 PROPERTY TAX RECEIVABLE 12,375.77 910-001-001-00016 ACCOUNTS RECEIVABLE - MISC 1,500.00 910-001-001-00054 DL EVANS RESERVE FUND 691,252.01 TOTAL ASSETS 5,130,994.73 LIABILITIES AND EQUITY LIABILITIES 910-001-002-00005 ACCOUNTS PAYABLE ALLOCATION 86.98 910-001-002-00050 DL EVANS BDA BOND 434,329.00 910-001-002-00051 DL EVANS 2013 BOND 3,672,395.46 910-001-002-00054 2008A REV BOND-DOT FOODS 3,290,377.18 910-001-002-00060 DL EVANS RIVERGATE BOND 299,349.08 TOTAL LIABILITIES 7,696,537.70 FUND EQUITY 910-001-002-00080 DEFERRED REVENUE - PROPERTY TA 10,606.24 UNAPPROPRIATED FUND BALANCE: 910-001-002-00092 FUND BALANCE ( 2,576,149.21) BALANCE - CURRENT DATE ( 2,576,149.21) TOTAL FUND EQUITY ( 2,565,542.97) TOTAL LIABILITIES AND EQUITY 5,130,994.73 ---PAGE BREAK--- CITY OF BURLEY REVENUES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 BURLEY DEVELOPMENT AUTHORITY PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 64 BDA REVENUES 910-010-010-00001 TAX INCREMENT-CASSIA COUNTY .00 .00 2,200,000.00 2,200,000.00 .0 910-010-010-00002 TAX INCREMENT-MINIDOKA COUNTY .00 .00 65,000.00 65,000.00 .0 910-010-010-00006 LIFE FLIGHT LEASE PAYMENT .00 .00 47,800.00 47,800.00 .0 910-010-010-00071 INTEREST EARNED .00 .00 3,300.00 3,300.00 .0 TOTAL BDA REVENUES .00 .00 2,316,100.00 2,316,100.00 .0 TOTAL FUND REVENUE .00 .00 2,316,100.00 2,316,100.00 .0 ---PAGE BREAK--- CITY OF BURLEY EXPENDITURES WITH COMPARISON TO BUDGET FOR THE 1 MONTHS ENDING OCTOBER 01, 2018 BURLEY DEVELOPMENT AUTHORITY PERIOD ACTUAL YTD ACTUAL BUDGET UNEXPENDED PCNT FOR ADMINISTRATION USE ONLY 0 % OF THE FISCAL YEAR HAS ELAPSED 07/02/2019 10:22AM PAGE: 65 910-010-520-00032 OPERATING SUPPLIES .00 .00 5,000.00 5,000.00 .0 910-010-523-00046 LIABILITY & PROPERTY INS .00 .00 1,400.00 1,400.00 .0 910-010-524-00047 TRAVEL & MEETINGS .00 .00 8,000.00 8,000.00 .0 910-010-525-00042 PROFESSIONAL SERVICE .00 .00 45,000.00 45,000.00 .0 910-010-525-00067 CONTRACTED SERVICE .00 .00 35,000.00 35,000.00 .0 910-010-525-00094 LEGAL SERVICE .00 .00 20,000.00 20,000.00 .0 910-010-530-00091 ADMINISTRATION SERVICE .00 .00 15,000.00 15,000.00 .0 910-010-584-00073 OTHER IMPROVEMENTS .00 .00 200,000.00 200,000.00 .0 910-010-584-00079 CONSTRUCTION .00 .00 200,000.00 200,000.00 .0 910-010-584-00091 HAMPTON INN .00 .00 300,000.00 300,000.00 .0 910-010-584-10000 PROPERTY ACQUISITION .00 .00 436,200.00 436,200.00 .0 910-010-589-00001 PACIFIC/HIGH DESERT BOND REFI .00 .00 686,500.00 686,500.00 .0 910-010-590-00001 DEBT PYMT/FAIRFIELD/RVRV INT .00 .00 124,000.00 124,000.00 .0 910-010-590-00004 2008 A REV BOND-DOT INT .00 .00 240,000.00 240,000.00 .0 TOTAL DEPARTMENT 010 .00 .00 2,316,100.00 2,316,100.00 .0 TOTAL FUND EXPENDITURES .00 .00 2,316,100.00 2,316,100.00 .0 NET REVENUE OVER EXPENDITURES .00 .00 .00 .00 .0

Document Burley_doc_cf004769b0

Full Text