2018 Budget
November 13, 2017
City of Sunnyside
818 E. Edison
Sunnyside, WA 98944
www.sunnyside-wa.gov
Photo Credit Ballard House & Daily Sun News
CITY OF SUNNYSIDE
2018 BUDGET
TABLE OF CONTENTS
INTRODUCTORY SECTION
CITY MANAGERS BUDGET MESSAGE 1-2
2018 VISION STATEMENT 3
2018 CITY COUNCIL OBJECTIVES 4
2018 ORGANIZATIONAL CHART 5
ORDINANCE 2017-13, ADOPTING THE 2018 BUDGET 6-9
FINANCIAL SECTION
2018 BUDGET 1-65
2018 PERSONNEL BUDGET 1-2
SUPPLEMENTAL INFORMATION
REQUESTS FOR BUDGET ENHANCEMENTS, APPROVED 1-12
REQUESTS FOR BUDGET ENHANCEMENTS, DENIED 1-6
CITY MANAGER MEMORANDUM, REORGANIZATION 1
COST ALLOCATION PLAN 1-4
BARS OBJECT CODES EXAMPLES 1-4
Budget Message Page 1
City Manager’s Budget Message
DATE: November 13, 2017
TO: Honorable Mayor and City Council
FROM: Don Day, City Manager
SUBJECT: Transmittal of the 2018 Budget
I am pleased to submit the City of Sunnyside’s 2018 Budget for your review and
consideration. This proposed budget is balanced and provides sufficient appropriations to
ensure that essential government services will be provided.
REVENUES
The proposed 2018 budget reflects a total of $35,364,212 in revenues and beginning fund
balances. This is a decrease of $326,487 from the 2017 budget. This decrease is due in large
part to grants from the Federal Aviation Administration (FAA) for airport improvements,
Department of Transportation (DOT) for street projects, and a Department of Energy (DOE)
grant for storm water improvements, awarded in 2017.
Tax revenues are slightly up. Our projected yield from all taxes is $8,031,927, a 0.804%
increase over 2017. This includes the authorized 1% increase in property tax of approximately
$23,124.00. Our projected yield from retail and use tax is $2,560,000.
Revenues and beginning balances for the City’s major funds, as compared to 2018, are as
follows:
2018
2017
General Fund
13,704,447
14,918,255
Street Fund
2,264,800
3,114,405
Public Safety Tax (L&J 3/10) Fund
640,300
637,300
General Obligation Bonds
654,030
665,495
Water Fund
4,680,350
3,538,365
Sewer Fund
6,478,500
5,740,000
Garbage Fund
1,492,500
1,189,300
Ambulance Fund
1,506,270
1,626,979
Budget Message Page 2
EXPENSES
We have several large-scale capital improvement projects in this year’s proposed budget. We
will complete the runway rehabilitation and taxiway improvements at the airport at a cost of
$4,000,000. We will also complete two street projects. The total cost of these projects is well
over $5,000,000.
Proposed expenses for the major funds as compared to 2018 are as follows:
2017
General Fund
14,918,255
Street Fund
3,114,405
Public Safety Tax (L&J 3/10) Fund
672,300
General Obligation Bonds
665,495
Water Fund
3,538,365
Sewer Fund
5,740,000
Garbage Fund
1,189,300
Ambulance Fund
1,626,979
PERSONNEL
The 2018 budget includes one additional staff position in the Parks Maintenance Department
(General Fund). A restructure of staffing between the Public Works Director and Director of
Finance was accomplished with new titles, reassignment of staff, and a new organizational
chart. This year’s proposed budget maintains all current positions authorized in 2017.
Contracts will commence with two unions in 2018. This budget does not account for a
substantial change in these contracts. This budget does provide for a slight cost of living
increase in salaries for some non-represented employees.
EQUIPMENT RENTAL
This year’s budget will provide appropriations for the Equipment Rental Fund in order to
enhance our replacement and maintenance schedule for motor vehicles and equipment.
Appropriations for 2018 are $287,416.
3
VISION
STATEMENT
The City of Sunnyside is a
vibrant, safe, and clean city
that offers great business,
employment, recreational, and
lifestyle opportunities to its
diverse population.
4
2018
CITY COUNCIL OBJECTIVES
1. Sell Sunnyside Business Park
2. Develop a Sidewalk Improvement Plan
3. Create a Comprehensive Park Plan for 2018
4. Increase General Reserve Fund
5. Beautification of City Entrances
6. Increase efficiency in Planning & Community
Development
Electorate of Sunnyside
Sunnyside City Council
City Manager
Don Day
(107 FTE)
Fire Chief
Aaron Markham
(18 FTE)
Billing Clerk (1)
Battalion Chief (1) Captain (3)
Firefighter/Paramedic (12)
Volunteer Firefighters (18)
Police Chief
Albert Escalera
(49 FTE)
Code Enforcement Officer (1)
Operations Commander (1)
Clerks/Receptionists/Crime Analyst
(4)
Sergeant (5) Patrol Officer (22)
Administrative Assistant (1)
Support Services Commander (1) Corrections Sergeant (1)
Correction Officer (6)
Dispatcher (6)
Public Works & Community
Development Director
Shane Fisher (27 FTE)
Administrative Assistant (1)
Planning Supervisor (1)
Building Inspector (1)
Permit Coordinator (1)
Sewer Supervisor (1)
Sewer / Stormwater Operators (6)
Water Supervisor (1) Water Operators (5)
Streets Supervisor (1)
Street Operators (4)
Mechanic (1)
Parks & Facilities Supervisor (1) Maintenance Worker (2)
Finance & Administrative
Services Director
Elizabeth Alba (12 FTE)
Human Resource Assistant (1)
Recreation Coordinator (1)
Information Technology
(Yakima County - 2)
Court Division Supervisor (1)
Court Clerk (2)
Finance Supervisor (1) Finance Clerk Technician (3)
City Clerk/Executive Assistant
Deborah Estrada (1 FTE)
City of Sunnyside
2018 Organizational Chart
5
6
7
8
9
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
1
001 GENERAL FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 80 00 001
BEGINNING BALANCE
350,000.00
308 BEGINNING BALANCES
350,000.00
310 TAXES
311 10 00 000
REAL & PERSONAL PROPERTY TAXES
2,335,524.00
311 10 00 001
PILOT TAXES (IN LIEU TAXES)
3,403.00
313 11 00 000
LOCAL RETAIL SALES & USE TAX
2,560,000.00
313 61 00 000
BROKERED NATURAL GAS SALES & USE TAX
140,000.00
313 71 00 000
LOCAL CRIMINAL JUSTICE
220,000.00
316 40 00 000
B&O TAXES ON UTILITIES - ELECTRIC - 6%
1,000,000.00
316 41 00 000
B&O TAXES ON UTILITIES - GAS - 6%
185,000.00
316 42 00 000
B&O TAXES ON UTILITIES -TV CABLE - 6%
35,000.00
316 44 00 000
B&O TAXES ON UTILITIES - TELEPHONE - 6%
360,000.00
316 47 00 000
B&O TAXES ON UTILITIES - WATER - 19%
421,000.00
316 48 00 000
B&O TAXES ON UTILITIES - SEWER - 19%
548,000.00
316 49 00 000
B&O TAXES ON UTILITIES - GARBAGE - 19%
212,000.00
317 20 00 000
LEASEHOLD EXCISE TAX
12,000.00
310 TAXES
8,031,927.00
320 LICENSES & PERMITS
321 30 00 000
FIRE PREVENTION PERMIT
250.00
321 91 00 000
FRANCHISE FEES - CABLE TELEVISION, 3.5%
50,000.00
321 99 00 000
BUSINESS LICENSES & PERMITS
80,000.00
322 10 00 000
BUILDINGS, STRUCTURES & EQUIPMENT
260,000.00
322 10 01 000
CURB, GUTTER & SIDEWALK PERMIT
5,000.00
322 10 02 000
MECHANICAL PERMIT
6,500.00
322 10 03 000
PLUMBING PERMIT
8,000.00
322 10 06 001
SIGN PERMITS
100.00
322 10 08 000
RE-INSPECTION FEE
100.00
322 30 00 000
DOG LICENSE FEE
4,500.00
322 30 00 001
DOG IMPOUND FEE
600.00
322 90 00 000
OTHER NON-BUSINESS LICENSES AND PERMITS
4,300.00
359 00 00 000
PENALTIES ON BUSINESS LICENSES
500.00
320 LICENSES & PERMITS
419,850.00
330 INTERGOVERNMENTAL REVENUES
331 20 10 000
RUNWAY/TAXIWAY REHAB (FAA-DESIGN)
0.00
331 20 10 001
RUNWAY/TAXIWAY REHAB (FAA CONST)
2,500,000.00
334 01 20 000
OFFICE OF PUBLIC DEFENSE (OPD)
50,000.00
334 03 10 001
AIRPORT CONTAMINATION CLEAN-UP PROJECT
20,000.00
334 03 60 000
RUNWAY/TAXIWAY REHAB (WSDOT DESIGN)
0.00
334 03 60 001
RUNWAY/TAXIWAY REHAB (WSDOT CONST)
75,000.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
2
001 GENERAL FUND
01/01/2018 To: 12/31/2018
REVENUES
330 INTERGOVERNMENTAL REVENUES
335 00 91 000
PUD PRIVILEGE TAX
40,000.00
336 00 71 000
MULTIMODAL TRANSPORTATION
11,000.00
336 00 98 000
CITY ASSISTANCE
60,000.00
336 00 99 000
STREAMLINED SALES TAX MITIGATION
1,500.00
336 06 20 000
CRIMINAL JUSTICE - HIGH CRIME
0.00
336 06 21 000
CRIMINAL JUSTICE - VOILENT CRIMES/POPULATION
4,000.00
336 06 26 000
CRIMINAL JUSTICE-SPECIAL PROGRAMS
16,000.00
336 06 41 000
CRIMINAL JUSTICE - MARIJUANA ENFORCEMENT
0.00
336 06 51 000
DUI AND OTHER CRIMINAL JUSTICE ASSISTANCE
2,500.00
336 06 94 000
LIQUOR/BEER EXCISE TAX
50,000.00
336 06 95 000
LIQUOR CONTROL BOARD PROFITS
140,000.00
330 INTERGOVERNMENTAL REVENUES
2,970,000.00
340 CHARGES FOR GOODS & SERVICES
341 33 02 000
MUNICIPAL COURT- ADMIN FEES-WARRANT COST
5,000.00
341 33 03 000
MUNICIPAL COURT-ADMIN FEES-DEFERRED
PROSECUTION
2,000.00
341 49 00 000
COURT SERVICES
45,000.00
341 81 00 000
DATA/WORD PROCESSING, PRINTING, DUPLICATING
AND IT SERVICES
1,800.00
341 91 00 000
ELECTION CANDIDATE FILING SERVICES
240.00
341 95 00 000
LEGAL SERVICES
25.00
342 10 06 000
GANG PREVENTION AND INTERVENTION AGREEMENT
5,125.00
342 12 00 000
VEHICLE IMPOUND
500.00
342 21 02 000
FIRSTAID / CPR CLASSES - FIRE DEPT
1,500.00
342 21 35 001
EQUIPMENT COST SHARING - FIRE DISTRICT #5
0.00
342 40 00 000
PROTECTIVE INSPECTION FEES
0.00
342 46 00 000
FD SPRINKLER SYS REVIEW FEE
100.00
342 48 00 000
FD ALARM SYS REVIEW FEE
100.00
345 29 00 003
ABATEMENT AND DEMOLITION FEES
200.00
345 60 00 000
TOURISM PROMOTION SERVICES
24,000.00
345 81 00 000
ZONING & SUBDIVISION SERVICES
7,000.00
345 83 00 000
PLAN CHECKING SERVICES
80,000.00
345 89 00 000
CONDITIONAL USE PERMITS
500.00
340 CHARGES FOR GOODS & SERVICES
173,090.00
350 FINES & PENALTIES
353 10 00 000
TRAFFIC INFRACTIONS-NONPARKING
130,000.00
353 70 00 000
NON-TRAFFIC INFRACTION PENALTIES
3,000.00
354 00 00 000
PARKING INFRACTION PENALTIES
1,900.00
354 00 01 000
DISABLED PARKING
500.00
355 20 00 000
DWI FINES
12,000.00
355 80 00 000
OTHER CRIM TRAFFIC MISD PEN
38,000.00
356 90 00 000
OTHER NON-TRAFFIC MISD PEN
27,000.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
3
001 GENERAL FUND
01/01/2018 To: 12/31/2018
REVENUES
350 FINES & PENALTIES
356 90 15 000
PROSTITUTION PREVENTION AND INTERVENTION
0.00
357 32 00 000
WITNESS FEES
0.00
357 33 00 000
PUBLIC DEFENSE REIMBURSEMENT
12,000.00
357 35 00 000
COURT INTERPRETER
200.00
357 36 00 000
COLLECTION AGENCY COST/COURT
0.00
357 37 00 000
COURT COST RECOUPMENTS
100.00
357 37 00 001
DUI COST RECOVERY
100.00
350 FINES & PENALTIES
224,800.00
360 INTEREST & OTHER EARNINGS
361 11 00 000
INVESTMENT INTEREST
3,000.00
361 19 00 000
BANK SERVICE FEES
500.00
361 40 00 000
INTEREST ON SALES & USE TAX
2,000.00
361 40 00 003
INTEREST ON PROPERTY LIEN
0.00
362 50 00 000
SPACE & FACILITIES LEASES
6,000.00
367 00 00 000
DONATIONS FROM NONGOV. SOURCES - FIRE
0.00
367 11 00 000
DONATIONS FROM NONGOV. SOURCES
0.00
369 10 00 000
SALES OF SCRAP OR JUNK - GENERAL FUND
4,000.00
369 30 00 000
CONFISCATED AND FORFEITED PROPERTY - GENERAL
FUND
2,500.00
369 40 00 001
JUDGEMENTS & SETTLEMENTS - GENERAL FUND
11,000.00
369 80 00 000
OTHER MISCELLENOUS REVENUE
30.00
369 81 00 000
CASHIERS OVERAGES/SHORTAGES
0.00
369 91 00 000
OTHER MISCELLANEOUS REVENUE
100.00
369 91 03 000
NSF CHECK FEES
3,000.00
360 INTEREST & OTHER EARNINGS
32,130.00
380 NON-REVENUES
386 20 10 000
FINGERPRINTING FEES
1,000.00
386 44 00 000
SALES TAX REVENUE
0.00
386 60 00 000
LEASEHOLD TAXES
1,800.00
389 10 00 000
REIMBURSEMENTS/REFUNDS
0.00
389 90 00 001
SUSPENSE FOR RECLASSIFICATION
0.00
380 NON-REVENUES
2,800.00
390 OTHER FINANCING SOURCES
391 50 00 000
LOAN PROCEEDS, US BANK EQUIPMENT FINANCE
100,000.00
390 OTHER FINANCING SOURCES
100,000.00
005 JAIL SERVICES
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
4
001 GENERAL FUND
01/01/2018 To: 12/31/2018
REVENUES
340 CHARGES FOR GOODS & SERVICES
341 70 00 000
SALES OF MERCHANDISE - PRISONER COMMISSARY
75,000.00
342 30 00 000
DETENTION SERVICES - MABTON
15,000.00
342 30 01 000
DETENTION SERVICES - GRANGER
13,000.00
342 30 02 000
DETENTION SERVICES - ELLENSBURG
45,000.00
342 30 03 000
DETENTION SERVICES - US MARSHALS OF EA WA
700,000.00
342 30 04 000
DETENTION SERVICES - ZILLAH
7,000.00
342 30 05 000
DETENTION SERVICES - WA DEPT OF CORRECTIONS
55,000.00
342 30 06 000
DETENTION SERVICES - BOTHELL
15,000.00
342 30 07 000
DETENTION SERVICES - ORTING
9,400.00
342 30 08 000
DETENTION SERVICES - FIFE
0.00
342 30 09 000
DETENTION SERVICES - BRIER
0.00
342 30 10 000
DETENTION SERVICES - GIG HARBOR
6,000.00
342 30 13 000
DETENTION SERVICES - ADAMS COUNTY
0.00
342 30 14 000
DETENTION SERVICES - LYNNWOOD
20,000.00
342 30 15 000
DETENTION SERVICES - MILTON
5,500.00
342 30 16 000
DETENTION SERVICES - MONROE
8,000.00
342 30 17 000
DETENTION SERVICES - GRANDVIEW
50,000.00
342 30 18 000
DETENTION SERVICES - TOPPENISH
76,650.00
342 30 20 000
DETENTION SERVICES - GENERAL
0.00
342 30 30 000
PRISONER RX REIMBURSEMENT
20,000.00
342 30 31 000
PRISONER DENTAL REIMBURSEMENT
1,000.00
342 30 32 000
PRISONER MEDICAL REIMBURSEMENT
1,000.00
342 36 00 000
HOME DETENTION
4,000.00
342 37 00 000
BOOKING FEES
200.00
340 CHARGES FOR GOODS & SERVICES
1,126,750.00
005 JAIL SERVICES
1,126,750.00
006 PARKS & RECREATION
340 CHARGES FOR GOODS & SERVICES
347 30 10 000
POOL YOUTH ADMISSION
5,000.00
347 30 12 000
POOL ADULT ADMISSIONS
32,000.00
347 30 13 000
POOL ADULT TEN SWIM PASS
500.00
347 30 14 000
POOL LESSONS
7,500.00
347 30 15 000
LIFEGUARD CLASSES
2,500.00
347 30 16 000
POOL SEASON PASS
5,000.00
347 30 18 000
POOL RENTALS
12,000.00
347 60 10 000
CONCESSIONS
100.00
347 60 12 000
COMMUNITY CENTER GYM RENTAL
2,500.00
347 60 14 000
COMMUNITY CENTER MEETING ROOM RENTAL
200.00
347 60 16 000
COMMUNITY CENTER KITCHEN RENTAL
0.00
347 60 18 000
PARTICIPANT SUPPLIES - PROGRAM FEES
300.00
347 60 22 000
YOUTH SOCCER
2,500.00
347 60 24 000
YOUTH BASEBALL
0.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
5
001 GENERAL FUND
01/01/2018 To: 12/31/2018
REVENUES
340 CHARGES FOR GOODS & SERVICES
347 60 24 100
YOUTH RECREATION PROGRAMS
5,000.00
347 60 80 000
PARK FACILITY RENTAL
6,000.00
347 60 82 000
PARK LEAGUE FEES
3,000.00
347 60 84 000
PARK TOURNAMENT FEES
500.00
347 60 86 000
SENIOR CENTER RENTALS
0.00
340 CHARGES FOR GOODS & SERVICES
84,600.00
360 INTEREST & OTHER EARNINGS
367 00 00 006
DONATIONS FROM NONGOV. SOURCES - PARKS
1,500.00
360 INTEREST & OTHER EARNINGS
1,500.00
380 NON-REVENUES
389 90 02 000
PARKS & RECREATION DEPOSITS
10,000.00
380 NON-REVENUES
10,000.00
006 PARKS & RECREATION
96,100.00
521 LAW ENFORCEMENT
320 LICENSES & PERMITS
321 30 01 000
POLICE SECURITY
25,000.00
320 LICENSES & PERMITS
25,000.00
330 INTERGOVERNMENTAL REVENUES
333 16 57 000
LEAD TASK FORCE
20,000.00
333 16 58 800
STOP GRANT - YAKIMA COUNTY/DOJ PASS THROUGH
3,000.00
333 20 00 001
STATEWIDE IMPAIRED DRIVIING PATROL-WTSC
0.00
333 20 00 002
STATEWIDE SEATBELT PATROL-WTSC
1,000.00
333 20 00 003
STATEWIDE DISTRACTED DRIVING PATROL-WTSC
0.00
333 20 00 004
FLEX FUNDING-WTSC
0.00
333 20 00 005
TARGET ZERO TEAMS (DUI)-WTSC
1,500.00
333 20 00 010
WASPC TRAFFIC SAFETY EQUIPMENT GRANT
12,000.00
333 20 60 000
WTSC (FEDERAL PASS THRU FUNDS)
0.00
330 INTERGOVERNMENTAL REVENUES
37,500.00
340 CHARGES FOR GOODS & SERVICES
342 10 05 000
POLICE HOSPITAL SECURITY
0.00
342 11 00 000
SUNNYSIDE SCHOOL DISTRICT RESOURCE OFFICERS
150,000.00
342 13 00 000
FUNERAL ESCORT FEES
9,500.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
6
001 GENERAL FUND
01/01/2018 To: 12/31/2018
REVENUES
340 CHARGES FOR GOODS & SERVICES
340 CHARGES FOR GOODS & SERVICES
159,500.00
360 INTEREST & OTHER EARNINGS
367 12 00 000
DONATIONS FROM NONGOV. SOURCES - POLICE
5,000.00
360 INTEREST & OTHER EARNINGS
5,000.00
521 LAW ENFORCEMENT
227,000.00
Fund Revenues:
13,754,447.00
EXPENDITURES
511 LEGISLATIVE SERVICES
511 60 10 000
FULL-TIME EMPLOYEE WAGES
0.00
511 60 11 000
PART-TIIME EMPLOYEE WAGES
37,200.00
511 60 12 000
OVERTIME WAGES
0.00
511 60 20 000
EMPLOYEE BENEFITS
3,600.00
511 60 31 000
OFFICE & OPERATING SUPPLIES
1,000.00
511 60 31 511
OFFICE & OPERATING SUPPLIES - EMPLOYEE
RECOGNITION
500.00
511 60 32 000
FUEL CONSUMED
0.00
511 60 35 000
SMALL TOOLS & MINOR EQUIPMENT
0.00
511 60 41 000
PROFESSIONAL SERVICES
10,000.00
511 60 42 000
COMMUNICATION
900.00
511 60 43 000
TRAVEL
2,000.00
511 60 45 000
OPERATING RENTALS & LEASES
500.00
511 60 46 000
INSURANCE
0.00
511 60 47 000
UTILITY SERVICES
0.00
511 60 48 000
REPAIRS & MAINTENANCE
0.00
511 60 49 000
MISCELLANEOUS
2,000.00
511 60 51 000
INTERGOVERNMENTAL SERVICES
16,000.00
511 LEGISLATIVE SERVICES
73,700.00
512 SUNNYSIDE MUNICIPAL COURT
512 50 10 000
FULL-TIME EMPLOYEE WAGES
160,000.00
512 50 11 000
PART-TIME EMPLOYEE WAGES
0.00
512 50 12 000
OVERTIME WAGES
400.00
512 50 20 000
EMPLOYEE BENEFITS
67,700.00
512 50 31 000
OFFICE & OPERATING SUPPLIES
10,000.00
512 50 32 000
FUEL CONSUMED
0.00
512 50 35 000
SMALL TOOLS & MINOR EQUIPMENT
0.00
512 50 41 000
PROFESSIONAL SERVICES
475,000.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
7
001 GENERAL FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
512 SUNNYSIDE MUNICIPAL COURT
512 50 42 000
COMMUNICATION
12,400.00
512 50 43 000
TRAVEL
750.00
512 50 45 000
OPERATING RENTALS & LEASES
2,500.00
512 50 46 000
INSURANCE
0.00
512 50 47 000
UTILITY SERVICES
0.00
512 50 48 000
REPAIRS & MAINTENANCE
2,000.00
512 50 49 000
MISCELLANEOUS
3,000.00
512 SUNNYSIDE MUNICIPAL COURT
733,750.00
513 EXECUTIVE SERVICES
513 10 10 000
FULL-TIME EMPLOYEE WAGES
130,500.00
513 10 11 000
PART-TIME EMPLOYEE WAGES
0.00
513 10 12 000
OVERTIME WAGES
0.00
513 10 20 000
EMPLOYEE BENEFITS
26,000.00
513 10 31 000
OFFICE & OPERATING SUPPLIES
500.00
513 10 32 000
FUEL CONSUMED
0.00
513 10 35 000
SMALL TOOLS & MINOR EQUIPMENT
0.00
513 10 41 000
PROFESSIONAL SERVICES
700.00
513 10 42 000
COMMUNICATION
2,150.00
513 10 43 000
TRAVEL
1,500.00
513 10 45 000
OPERATING RENTALS & LEASES
50.00
513 10 46 000
INSURANCE
725.00
513 10 47 000
UTILITY SERVICES
1,100.00
513 10 48 000
REPAIRS & MAINTENANCE
0.00
513 10 49 000
MISCELLANEOUS
1,500.00
513 EXECUTIVE SERVICES
164,725.00
514 FINANCIAL & CITY CLERK SERVICES
514 20 10 000
FULL-TIME EMPLOYEE WAGES
247,300.00
514 20 11 000
PART-TIME EMPLOYEE WAGES
0.00
514 20 12 000
OVERTIME WAGES
2,500.00
514 20 20 000
EMPLOYEE BENEFITS
95,750.00
514 20 31 000
OFFICE & OPERATING SUPPLIES
5,000.00
514 20 32 000
FUEL CONSUMED
200.00
514 20 35 000
SMALL TOOLS & MINOR EQUIPMENT
100.00
514 20 41 000
PROFESSIONAL SERVICES
15,000.00
514 20 42 000
COMMUNICATION
15,000.00
514 20 43 000
TRAVEL
3,000.00
514 20 45 000
OPERATING RENTALS & LEASES
2,000.00
514 20 46 000
INSURANCE
3,710.00
514 20 47 000
UTILITY SERVICES
5,200.00
514 20 48 000
REPAIRS & MAINTENANCE
0.00
514 20 49 000
MISCELLANEOUS
1,500.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
8
001 GENERAL FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
514 FINANCIAL & CITY CLERK SERVICES
020 FINANCIAL SERVICES
396,260.00
514 30 10 000
FULL-TIME EMPLOYEE WAGES
73,100.00
514 30 11 000
PART-TIME EMPLOYEE WAGES
0.00
514 30 12 000
OVERTIME WAGES
0.00
514 30 20 000
EMPLOYEE BENEFITS
27,650.00
514 30 31 000
OFFICE & OPERATING SUPPLIES
750.00
514 30 32 000
FUEL CONSUMED
100.00
514 30 35 000
SMALL TOOLS & MINOR EQUIPMENT
0.00
514 30 41 000
PROFESSIONAL SERVICES
1,200.00
514 30 42 000
COMMUNICATION
700.00
514 30 43 000
TRAVEL
2,500.00
514 30 45 000
OPERATING RENTALS & LEASES
500.00
514 30 46 000
INSURANCE
830.00
514 30 47 000
UTILITY SERVICES
1,100.00
514 30 48 000
REPAIRS & MAINTENANCE
250.00
514 30 49 000
MISCELLANEOUS
2,500.00
030 RECORDING SERVICES - CITY CLERK
111,180.00
514 FINANCIAL & CITY CLERK SERVICES
507,440.00
515 LEGAL SERVICES
515 30 31 000
OFFICE & OPERATING SUPPLIES
500.00
515 30 41 000
PROFESSIONAL SERVICES
80,000.00
515 30 42 000
COMMUNICATION
100.00
515 30 45 000
OPERATING RENTALS & LEASES
100.00
515 LEGAL SERVICES
80,700.00
517 EMPLOYEE BENEFIT SERVICES
517 20 22 001
LEOFF 1 MEDICAL REIMBURSEMENTS, POLICE
35,000.00
517 20 22 003
LEOFF 1 MEDICAL REIMBURSEMENTS, FIRE
16,000.00
517 30 41 000
AWC SERVICE FEE
10,802.00
517 EMPLOYEE BENEFIT SERVICES
61,802.00
518 CENTRALIZED SERVICES
518 10 10 000
FULL-TIME EMPLOYEE WAGES
81,624.00
518 10 11 000
PART-TIME EMPLOYEE WAGES
0.00
518 10 12 000
OVERTIME WAGES
0.00
518 10 20 000
EMPLOYEE BENEFITS
28,850.00
518 10 31 000
OFFICE & OPERATING SUPPLIES
2,500.00
518 10 32 000
FUEL CONSUMED
0.00
518 10 35 000
SMALL TOOLS & MINOR EQUIPMENT
100.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
9
001 GENERAL FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
518 CENTRALIZED SERVICES
518 10 41 000
PROFESSIONAL SERVICES
6,000.00
518 10 42 000
COMMUNICATION
2,500.00
518 10 43 000
TRAVEL
2,000.00
518 10 45 000
OPERATING RENTALS & LEASES
1,000.00
518 10 46 000
INSURANCE
725.00
518 10 47 000
UTILITY SERVICES
1,100.00
518 10 48 000
REPAIRS & MAINTENANCE
0.00
518 10 49 000
MISCELLANEOUS
1,000.00
010 PERSONNEL SERVICES
127,399.00
518 30 47 000
UTILITY SERVICES - LAW & JUSTICE CENTER
70,000.00
518 30 48 000
REPAIR & MAINTENANCE - CITY HALL
25,000.00
518 90 48 000
HYDRANT MAINTENANCE - ABOVE GROUND
10,000.00
518 90 49 000
MISCELLANEOUS
5,000.00
020 PROPERTY MANAGEMENT SERVICES
110,000.00
518 30 41 000
PROFESSIONAL SERVICES
500.00
518 30 44 000
TAXES & OPERATING ASSESSMENTS
22,000.00
038 WEST SUNNYSIDE BUSINESS PARK
22,500.00
518 CENTRALIZED SERVICES
259,899.00
521 LAW ENFORCEMENT
521 10 10 000
FULL-TIME EMPLOYEE WAGES
1,857,850.00
521 10 11 000
PART-TIME EMPLOYEE WAGES
0.00
521 10 12 000
OVERTIME WAGES
95,000.00
521 10 20 000
EMPLOYEE BENEFITS
701,210.00
521 10 31 000
OFFICE & OPERATING SUPPLIES
70,000.00
521 10 32 000
FUEL CONSUMED
54,000.00
521 10 35 000
SMALL TOOLS & MINOR EQUIPMENT
25,000.00
521 10 35 010
WASPC TRAFFIC SAFETY EQUIPMENT - GRANT
0.00
521 10 41 000
PROFESSIONAL SERVICES
50,000.00
521 10 41 001
GANG PREVENTION & INTERVENTION AGREEMENT
35,000.00
521 10 42 000
COMMUNICATION
25,000.00
521 10 43 000
TRAVEL
30,000.00
521 10 45 000
OPERATING RENTALS & LEASES
62,000.00
521 10 46 000
INSURANCE
58,100.00
521 10 48 000
REPAIRS & MAINTENANCE
15,000.00
521 10 49 000
MISCELLANEOUS
15,000.00
521 10 51 000
INTERGOVERNMENTAL SERVICES
0.00
521 10 64 000
MACHINERY & EQUIPMENT, POLICE VEHICLES
100,000.00
010 ADMINISTRATION
3,193,160.00
521 11 10 000
FULL-TIME EMPLOYEE WAGES
352,500.00
521 11 11 000
PART-TIME EMPLOYEE WAGES
0.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
10
001 GENERAL FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
521 LAW ENFORCEMENT
521 11 12 000
OVERTIME WAGES
43,000.00
521 11 20 000
EMPLOYEE BENEFITS
120,000.00
521 11 31 000
OFFICE & OPERATING SUPPLIES
600.00
521 11 32 000
FUEL CONSUMED
0.00
521 11 35 000
SMALL TOOLS & MINOR EQUIPMENT
2,000.00
521 11 41 000
PROFESSIONAL SERVICES
4,000.00
521 11 42 000
COMMUNICATIONS
250.00
521 11 43 000
TRAVEL
2,500.00
521 11 45 000
OPERATING RENTALS & LEASES
270.00
521 11 46 000
INSURANCE
0.00
521 11 47 000
UTILITY SERVICES
0.00
521 11 48 000
REPAIRS & MAINTENANCE
0.00
521 11 49 000
MISCELLANEOUS
1,500.00
021 INVESTIGATION
526,620.00
521 13 10 000
FULL-TIME EMPLOYEES WAGES
158,125.00
521 13 11 000
PART-TIME EMPLOYEES WAGES
0.00
521 13 12 000
OVERTIME WAGES
6,600.00
521 13 20 000
EMPLOYEE BENEFITS
56,700.00
521 13 31 000
OFFICE & OPERATING SUPPLIES
0.00
521 13 32 000
FUEL CONSUMED
0.00
521 13 35 000
SMALL TOOLS & MINOR EQUIPMENT
0.00
521 13 41 000
PROFESSIONAL SERVICES
0.00
521 13 42 000
COMMUNICATION
0.00
521 13 43 000
TRAVEL
0.00
521 13 45 000
OPERATING RENTALS & LEASES
0.00
521 13 45 504
INFORMATION TECHNOLOGY RENTAL SERVICES - SRO
13,143.00
521 13 46 000
INSURANCE
0.00
521 13 47 000
UTILITY SERVICES
0.00
521 13 48 000
REPAIRS & MAINTENANCE
0.00
521 13 49 000
MISCELLANEOUS
0.00
094 SCHOOL RESOURCE OFFICERS
234,568.00
521 LAW ENFORCEMENT
3,954,348.00
522 FIRE CONTROL
522 10 10 000
FULL-TIME EMPLOYEES WAGES
541,820.00
522 10 11 000
PART-TIME EMPLOYEE WAGES
32,500.00
522 10 12 000
OVERTIME WAGES
28,000.00
522 10 20 000
EMPLOYEE BENEFITS
176,000.00
522 10 21 020
VOL. FF & RES. OFF PENSION & DISABILITY PREMIUM
750.00
522 10 31 000
OFFICE & OPERATING SUPPLIES
30,000.00
522 10 32 000
FUEL CONSUMED
5,000.00
522 10 35 000
SMALL TOOLS & MINOR EQUIPMENT
20,000.00
522 10 35 001
FIRE EQUIPMENT FROM CHS GRANT
0.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
11
001 GENERAL FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
522 FIRE CONTROL
522 10 41 000
PROFESSIONAL SERVICES
42,000.00
522 10 42 000
COMMUNICATION
8,000.00
522 10 43 000
TRAVEL
2,500.00
522 10 44 000
TAXES & OPERATING ASSESSMENTS
0.00
522 10 45 000
OPERATING RENTALS & LEASES
1,900.00
522 10 46 000
INSURANCE
24,500.00
522 10 47 000
UTILITY SERVICES
11,000.00
522 10 48 000
REPAIRS & MAINTENANCE
5,000.00
522 10 49 000
MISCELLANEOUS
8,000.00
522 10 51 000
INTERGOVERNMENTAL SERVICES
0.00
522 FIRE CONTROL
936,970.00
524 PROTECTIVE INSPECTION SERVICES (BUILD
524 20 10 000
FULL-TIME EMPLOYEE WAGES
120,000.00
524 20 11 000
PART-TIME EMPLOYEE WAGES
0.00
524 20 12 000
OVERTIME WAGES
0.00
524 20 20 000
EMPLOYEE BENEFITS
46,000.00
524 20 31 000
OFFICE & OPERATING SUPPLIES
3,000.00
524 20 32 000
FUEL CONSUMED
2,000.00
524 20 35 000
SMALL TOOLS & MINOR EQUIPMENT
100.00
524 20 41 000
PROFESSIONAL SERVICES
3,000.00
524 20 42 009
COMMUNICATION
2,260.00
524 20 43 000
TRAVEL
2,000.00
524 20 44 000
TAXES & OPERATING ASSESMENTS
300.00
524 20 45 000
OPERATING RENTALS & LEASES
1,500.00
524 20 46 000
INSURANCE
2,000.00
524 20 47 000
UTILITY SERVICES
1,200.00
524 20 48 000
REPAIRS & MAINTENANCE
4,000.00
524 20 49 000
MISCELLANEOUS
1,000.00
524 20 51 000
INTERGOVERNMENTAL SERVICES
0.00
524 PROTECTIVE INSPECTION SERVICES (BUILDING & CODE ENFORCE
188,360.00
525 DISASTER SERVICES
525 60 51 000
YAKIMA COUNTY EMERGENCY SERVICES
16,475.00
525 DISASTER SERVICES
16,475.00
528 DISPATCH SERVICES
528 00 10 000
FULL-TIME EMPLOYEE WAGES
225,000.00
528 00 11 000
PART-TIME EMPLOYEE WAGES
0.00
528 00 12 000
OVERTIME WAGES
25,000.00
528 00 20 000
EMPLOYEE BENEFITS
116,000.00
528 00 31 000
OFFICE & OPERATING SUPPLIES
3,500.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
12
001 GENERAL FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
528 DISPATCH SERVICES
528 00 32 000
FUEL CONSUMED
0.00
528 00 35 000
SMALL TOOLS & MINOR EQUIPMENT
2,000.00
528 00 41 000
PROFESSIONAL SERVICES
8,000.00
528 00 42 000
COMMUNICATION
5,500.00
528 00 43 000
TRAVEL
2,500.00
528 00 45 000
OPERATING RENTALS & LEASES
2,000.00
528 00 46 000
INSURANCE
0.00
528 00 47 000
UTILITY SERVICES
0.00
528 00 48 000
REPAIRS & MAINTENANCE
6,000.00
528 00 49 000
MISCELLANEOUS
2,500.00
528 00 51 000
INTERGOVERNMENTAL SERVICES
0.00
528 DISPATCH SERVICES
398,000.00
543 PUBLIC WORKS ADMINISTRATION
543 10 31 000
OFFICE & OPERATING SUPPLIES
2,000.00
543 10 32 000
FUEL CONSUMED
0.00
543 10 35 000
SMALL TOOLS & MINOR EQUIPMENT
0.00
543 10 41 000
PROFESSIONAL SERVICES
8,000.00
543 10 42 000
COMMUNICATION
2,600.00
543 10 43 000
TRAVEL
2,000.00
543 10 45 000
OPERATING RENTALS & LEASES
1,600.00
543 10 46 000
INSURANCE
1,500.00
543 10 47 000
UTILITY SERVICES
2,100.00
543 10 48 000
REPAIRS & MAINTENANCE
0.00
543 10 49 000
MISCELLANEOUS
500.00
543 10 51 000
INTERGOVERNMENTAL SERVICES
0.00
543 PUBLIC WORKS ADMINISTRATION
20,300.00
546 SUNNYSIDE MUNICIPAL AIRPORT
546 00 10 000
FULL-TIME EMPLOYEE WAGES
7,400.00
546 00 11 000
PART-TIME EMPLOYEE WAGES
0.00
546 00 12 000
OVERTIME WAGES
0.00
546 00 20 000
EMPLOYEE BENEFITS
3,000.00
546 00 31 000
OFFICE & OPERATING SUPPLIES
4,000.00
546 00 32 000
FUEL CONSUMED
0.00
546 00 35 000
SMALL TOOLS & MINOR EQUIPMENT
500.00
546 00 41 000
PROFESSIONAL SERVICES
10,000.00
546 00 42 000
COMMUNICATION
750.00
546 00 43 000
TRAVEL
1,000.00
546 00 44 000
TAXES & OPERATING ASSESSMENTS
5,100.00
546 00 45 000
OPERATING RENTALS & LEASES
0.00
546 00 46 000
AIRPORT LIABILITY INSURANCE
4,700.00
546 00 47 000
UTILITY SERVICES
6,000.00
546 00 48 000
REPAIRS & MAINTENANCE
6,000.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
13
001 GENERAL FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
546 SUNNYSIDE MUNICIPAL AIRPORT
546 00 49 000
MISCELLANEOUS
500.00
546 SUNNYSIDE MUNICIPAL AIRPORT
48,950.00
548 PUBLIC WORKS - CENTRALIZED SERVICES
548 60 45 501
EQUIPMENT RENTAL SERVICES - GENERAL FUND
157,590.00
548 60 45 504
INFORMATION TECHNOLOGY RENTAL SERVICES -
GENERAL FUND
129,306.00
548 PUBLIC WORKS - CENTRALIZED SERVICES
286,896.00
553 CONSERVATION
553 70 51 000
AIR POLLUTION CONTROL - INTERGOVERNMENTAL
SERVICES
6,616.00
553 CONSERVATION
6,616.00
558 PLANNING & COMMUNITY DEVELOPMENT
558 60 10 000
FULL-TIME EMPLOYEE WAGES
117,900.00
558 60 11 000
PART-TIME EMPLOYEE WAGES
0.00
558 60 12 000
OVERTIME WAGES
0.00
558 60 20 000
EMPLOYEE BENEFITS
53,300.00
558 60 31 000
OFFICE & OPERATING SUPPLIES
1,000.00
558 60 32 000
FUEL CONSUMED
100.00
558 60 41 000
PROFESSIONAL SERVICES
78,000.00
558 60 41 001
YAKIMA CO CONFERENCE OF GOVERT
11,028.00
558 60 42 000
COMMUNICATION
2,000.00
558 60 43 000
TRAVEL
500.00
558 60 44 000
TAXES & OPERATING ASSESSMENTS
0.00
558 60 45 000
OPERATING RENTALS & LEASES
1,000.00
558 60 46 000
INSURANCE
1,200.00
558 60 47 000
UTILITY SERVICES
1,500.00
558 60 48 000
REPAIRS & MAINTENANCE
0.00
558 60 49 000
MISCELLANEOUS
1,150.00
060 PLANNING & COMMUNITY DEVELOPMENT
268,678.00
558 70 10 000
FULL-TIME EMPLOYEE WAGES
0.00
558 70 11 000
PART-TIME EMPLOYEE WAGES
0.00
558 70 12 000
OVERTIME WAGES
0.00
558 70 20 000
EMPLOYEE BENEFITS
0.00
558 70 31 000
OFFICE & OPERATING SUPPLIES - FLOWERS & BANNERS
15,000.00
558 70 31 001
OFFICE & OPERATING SUPPLIES - CITY PROMOTION
10,000.00
558 70 32 000
FUEL CONSUMED
0.00
558 70 41 000
PROFESSIONAL SERVICES
0.00
558 70 42 000
COMMUNICATION
0.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
14
001 GENERAL FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
558 PLANNING & COMMUNITY DEVELOPMENT
558 70 43 000
TRAVEL
0.00
558 70 44 000
TAXES & OPERATING ASSESSMENTS
0.00
558 70 45 000
OPERATING RENTALS & LEASES
0.00
558 70 46 000
INSURANCE
0.00
558 70 47 000
UTILITY SERVICES
0.00
558 70 48 000
REPAIRS & MAINTENANCE
0.00
558 70 49 000
MISCELLANEOUS
0.00
558 70 51 001
YAKIMA COUNTY DEVELOPMENT ASSOC.
8,000.00
070 TOURISM PROMOTION SERVICES
33,000.00
558 PLANNING & COMMUNITY DEVELOPMENT
301,678.00
566 SUBSTANCE ABUSE
566 00 51 000
YAKIMA COUNTY SUBSTANCE ABUSE
4,500.00
566 SUBSTANCE ABUSE
4,500.00
580 NON-EXPENDITURES
586 00 44 000
TAXES & OTHER OPERATING ASSESSMENTS
5,000.00
589 90 00 001
SUSPENSE FOR RECLASSIFICATION - EXPENDITURE
0.00
580 NON-EXPENDITURES
5,000.00
591 DEBT SERVICE - PRINCIPAL PAYMENTS
591 18 75 000
CAPITAL LEASES-PRINCIPAL, SWITCHES
5,780.00
591 19 75 000
CAPITAL LEASES-PRINCIPAL, SAN NETWORK STORAGE
10,898.00
591 21 75 000
CAPITAL LEASES-PRINCIPAL, POLICE VEHICLES
79,843.00
591 22 70 001
CAPITAL LEASES-PRINCIPAL - FIRE COMMAND VEHICLE
5,164.00
591 23 75 000
CAPITAL LEASES-PRINCIPAL, JAIL TRANSPORT VAN
14,647.00
591 95 78 000
INTERGOVERNMENTAL LOANS, SIED - AIPORT
INFRASTRUCTURE
5,358.00
592 19 81 000
CAPITAL LEASES-INTEREST, SAN NETWORK STORAGE
1,474.00
592 23 83 000
CAPTIAL LEASES-INTEREST, JAIL TRANSPORT VAN
1,981.00
592 95 83 000
INTEREST ON LONG TERM DEBT, SIED - APRIPORT
INFRASTRUCTURE
259.00
591 DEBT SERVICE - PRINCIPAL PAYMENTS
125,404.00
592 DEBT SERVICE - INTEREST COSTS
592 18 81 000
CAPITAL LEASES-INTEREST, SWITCHES
29.00
592 21 81 000
CAPITAL LEASES-INTEREST, POLICE VEHICLES
3,923.00
592 22 83 522
CAPITAL LEASES-INTEREST, FIRE COMMAND VEHICLE
700.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
15
001 GENERAL FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
592 DEBT SERVICE - INTEREST COSTS
592 DEBT SERVICE - INTEREST COSTS
4,652.00
594 CAPITAL EXPENDITURES
594 46 62 002
RUNWAY/TAXIWAY REHAB (CONSTRUCTION)
2,650,000.00
594 46 62 200
AIRPORT CONTAMINATION CLEAN-UP PROJECT - ENG
20,000.00
594 46 62 201
AIRPORT CONTAMINATION CLEAN-UP PROJECT - CONST
0.00
594 CAPITAL EXPENDITURES
2,670,000.00
597 INTERFUND TRANSFERS
597 00 00 000
TRANSFER OUT TO CONTINGENCY FUND
75,000.00
597 00 03 000
TRANSFER OUT TO STREET
725,000.00
597 00 05 000
TRANSFER TO GO BOND
220,605.00
597 INTERFUND TRANSFERS
1,020,605.00
005 JAIL SERVICES
523 JAIL SERVICES
523 60 10 000
FULL-TIME EMPLOYEE WAGES
410,000.00
523 60 11 000
PART-TIME EMPLOYEE WAGES
0.00
523 60 12 000
OVERTIME WAGES
26,000.00
523 60 20 000
EMPLOYEE BENEFITS
200,000.00
523 60 31 000
OFFICE & OPERATING SUPPLIES
43,000.00
523 60 31 031
O & OP SUPPLIES - COMMISSARY
42,000.00
523 60 31 032
O & OP SUPPLIES - INMATE BEDDING
3,500.00
523 60 31 033
O & OP SUPPLIES - INMATE MEALS
140,000.00
523 60 31 034
O & OP SUPPLIES - INMATE MEDICATION
25,000.00
523 60 31 035
O& OP SUPPLIES - INMATE UNIFORMS
3,000.00
523 60 32 000
FUEL CONSUMED
9,000.00
523 60 35 000
SMALL TOOLS & MINOR EQUIPMENT
9,000.00
523 60 41 000
PROFESSIONAL SERVICES
10,000.00
523 60 41 031
PROFESSIONAL SERVICES - INMATE DENTIST
500.00
523 60 41 032
PROFESSIONAL SERVICES - INMATE DOCTOR
5,000.00
523 60 42 009
COMMUNICATION
4,000.00
523 60 43 000
TRAVEL
3,000.00
523 60 45 000
OPERATING RENTALS & LEASES
4,486.00
523 60 46 000
INSURANCE
0.00
523 60 47 000
UTILITY SERVICES
650.00
523 60 48 000
REPAIRS & MAINTENANCE
39,000.00
523 60 49 018
MISCELLANEOUS
3,000.00
523 60 51 000
INTERGOVERNMENTAL SERVICES
25,000.00
523 JAIL SERVICES
1,005,136.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
16
001 GENERAL FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
005 JAIL SERVICES
1,005,136.00
006 PARKS & RECREATION
569 SENIOR CENTER
569 50 10 000
FULL-TIME EMPLOYEE WAGES
0.00
569 50 11 000
PART-TIME EMPLOYEE WAGES
0.00
569 50 12 000
OVERTIME WAGES
0.00
569 50 20 000
EMPLOYEE BENEFITS
0.00
569 50 31 000
OFFICE & OPERATING SUPPLIES
500.00
569 50 32 000
FUEL CONSUMED
0.00
569 50 35 000
SMALL TOOLS & MINOR EQUIPMENT
0.00
569 50 41 000
PROFESSIONAL SERVICES
6,000.00
569 50 42 000
COMMUNICATION
700.00
569 50 43 000
TRAVEL
0.00
569 50 44 000
TAXES & OPERATING ASSESSMENTS
0.00
569 50 45 000
OPERATING RENTALS & LEASES
0.00
569 50 46 000
INSURANCE
5,340.00
569 50 47 000
UTILITY SERVICES
9,000.00
569 50 48 000
REPAIRS & MAINTENANCE
7,500.00
569 50 49 000
MISCELLANEOUS
0.00
569 SENIOR CENTER
29,040.00
571 PARKS & RECREATION
571 00 10 000
FULL-TIME EMPLOYEE WAGES
41,950.00
571 00 11 000
PART-TIME EMPLOYEE WAGES
0.00
571 00 12 000
OVERTIME WAGES
200.00
571 00 20 000
EMPLOYEE BENEFITS
23,200.00
571 00 31 000
OFFICE & OPERATING SUPPLIES
15,000.00
571 00 32 000
FUEL CONSUMED
100.00
571 00 35 000
SMALL TOOLS & MINOR EQUIPMENT
1,000.00
571 00 41 000
PROFESSIONAL SERVICES
4,000.00
571 00 42 000
COMMUNICATION
350.00
571 00 43 000
TRAVEL
2,000.00
571 00 44 000
TAXES & OPERATING ASSESSMENTS
0.00
571 00 45 000
OPERATING RENTALS & LEASES
1,000.00
571 00 46 000
INSURANCE
0.00
571 00 47 000
UTILITY SERVICES
5,000.00
571 00 48 000
REPAIRS & MAINTENANCE
5,000.00
571 00 49 000
MISCELLANEOUS
500.00
571 PARKS & RECREATION
99,300.00
575 CULTURAL & RECREATIONAL FACILITIES
575 30 10 000
FULL-TIME EMPLOYEE WAGES
0.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
17
001 GENERAL FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
575 CULTURAL & RECREATIONAL FACILITIES
575 30 11 000
PART-TIME EMPLOYEE WAGES
0.00
575 30 12 000
OVERTIME WAGES
0.00
575 30 20 000
EMPLOYEE BENEFITS
0.00
575 30 31 000
OFFICE & OPERATING SUPPLIES
500.00
575 30 32 000
FUEL CONSUMED
0.00
575 30 35 000
SMALL TOOLS & MINOR EQUIPMENT
0.00
575 30 41 000
PROFESSIONAL SERVICES
5,000.00
575 30 42 000
COMMUNICATION
1,600.00
575 30 43 000
TRAVEL
0.00
575 30 44 000
TAXES & OPERATING ASSESSMENTS
0.00
575 30 45 000
OPERATING RENTALS & LEASES
0.00
575 30 46 000
INSURANCE
2,335.00
575 30 47 000
UTILITY SERVICES
3,500.00
575 30 48 000
REPAIRS & MAINTENANCE
12,500.00
575 30 49 000
MISCELLANEOUS
0.00
075 SUNNYSIDE MUSEUM
25,435.00
575 50 10 000
FULL-TIME EMPLOYEE WAGES
0.00
575 50 11 000
PART-TIME EMPLOYEE WAGES
0.00
575 50 12 000
OVERTIME WAGES
0.00
575 50 20 000
EMPLOYEE BENEFITS
0.00
575 50 31 000
OFFICE & OPERATING SUPPLIES
1,000.00
575 50 32 000
FUEL CONSUMED
150.00
575 50 35 000
SMALL TOOLS & MINOR EQUIPMENT
0.00
575 50 41 000
PROFESSIONAL SERVICES
6,000.00
575 50 42 000
COMMUNICATION
4,500.00
575 50 43 000
TRAVEL
0.00
575 50 44 000
TAXES & OPERATING ASSESSMENTS
0.00
575 50 45 000
OPERATING RENTALS & LEASES
1,600.00
575 50 46 000
INSURANCE
10,560.00
575 50 47 000
UTILITY SERVICES
14,100.00
575 50 48 000
REPAIRS & MAINTENANCE
2,500.00
575 50 49 000
MISCELLANEOUS
50.00
083 COMMUNITY CENTER
40,460.00
575 CULTURAL & RECREATIONAL FACILITIES
65,895.00
576 PARK FACILITIES
576 20 10 000
FULL-TIME EMPLOYEE WAGES
0.00
576 20 11 000
PART-TIME EMPLOYEE WAGES
96,000.00
576 20 12 000
OVERTIME WAGES
500.00
576 20 20 000
EMPLOYEE BENEFITS
19,800.00
576 20 31 000
OFFICE & OPERATING SUPPLIES
17,600.00
576 20 32 000
FUEL CONSUMED
0.00
576 20 35 000
SMALL TOOLS & MINOR EQUIPMENT
500.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
18
001 GENERAL FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
576 PARK FACILITIES
576 20 41 000
PROFESSIONAL SERVICES
3,500.00
576 20 42 000
COMMUNICATION
1,000.00
576 20 43 000
TRAVEL
0.00
576 20 44 000
TAXES & OPERATING ASSESSMENTS
0.00
576 20 45 000
OPERATING RENTALS & LEASES
500.00
576 20 46 000
INSURANCE
20,850.00
576 20 47 000
UTILITY SERVICES
14,500.00
576 20 48 000
REPAIRS & MAINTENANCE
3,500.00
576 20 49 000
MISCELLANEOUS
0.00
576 20 51 000
INTERGOVERNMENTAL
550.00
020 SWIMMING POOL FACILITY
178,800.00
576 80 10 000
FULL-TIME EMPLOYEE WAGES
198,000.00
576 80 11 000
PART-TIME EMPLOYEE WAGES
35,000.00
576 80 12 000
OVERTIME WAGES
4,000.00
576 80 20 000
EMPLOYEE BENEFITS
65,000.00
576 80 31 000
OFFICE & OPERATING SUPPLIES
16,000.00
576 80 32 000
FUEL CONSUMED
6,300.00
576 80 35 000
SMALL TOOLS & MINOR EQUIPMENT
500.00
576 80 41 000
PROFESSIONAL SERVICES
6,000.00
576 80 42 000
COMMUNICATION
750.00
576 80 43 000
TRAVEL
500.00
576 80 44 000
TAXES & OPERATING ASSESSMENTS
6,100.00
576 80 45 000
OPERATING RENTALS & LEASES
500.00
576 80 46 000
INSURANCE
12,040.00
576 80 47 000
UTILITY SERVICES
60,000.00
576 80 48 000
REPAIRS & MAINTENANCE
3,000.00
576 80 49 000
MISCELLANEOUS
200.00
576 80 51 000
INTERGOVERNMENTAL
150.00
080 PARKS MAINTENANCE
414,040.00
576 PARK FACILITIES
592,840.00
580 NON-EXPENDITURES
586 60 00 000
LEASEHOLD TAXES
2,000.00
589 90 02 000
REFUND PARKS & REC DEPOSITS
10,000.00
580 NON-EXPENDITURES
12,000.00
006 PARKS & RECREATION
799,075.00
Fund Expenditures:
13,674,981.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
19
001 GENERAL FUND
01/01/2018 To: 12/31/2018
Excess/Deficit:
79,466.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
20
099 PAYROLL LIABILITY FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 099
ESTIMATED BEGINNING BALANCE
0.00
308 BEGINNING BALANCES
0.00
Fund Revenues:
0.00
EXPENDITURES
580 NON-EXPENDITURES
589 90 00 099
PAYROLL LIABILITY BALANCE
50,000.00
580 NON-EXPENDITURES
50,000.00
Fund Expenditures:
50,000.00
Excess/Deficit:
(50,000.00)
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
21
101 STREET FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 101
BEGINNING BALANCE, RESERVED
25,000.00
308 80 00 101
BEGINNING BALANCE
150,000.00
308 BEGINNING BALANCES
175,000.00
320 LICENSES & PERMITS
322 40 00 101
CURB, GUTTER & SIDEWALK PERMITS
1,000.00
320 LICENSES & PERMITS
1,000.00
330 INTERGOVERNMENTAL REVENUES
331 20 41 000
BIKE/PED MOBILITY GRANT
0.00
333 20 80 007
TIB - 6TH ST IMPROVEMENTS PROJECT (DESIGN)
0.00
334 03 80 005
7TH TO 9TH SIDEWALK GRANT, TIB # PE 179(P02)-1
126,800.00
334 03 80 006
YVH RESURFACE, TIB #3-E-179(002)-1
0.00
334 03 80 007
TIB - 6TH STREET IMPROVEMENTS (CONST)
720,000.00
336 00 87 000
MOTOR VEHICLE FUEL TAX - CITY STREETS
375,000.00
330 INTERGOVERNMENTAL REVENUES
1,221,800.00
340 CHARGES FOR GOODS & SERVICES
344 10 00 101
ROAD/STREET MAINTENANCE & REPAIR CHARGES
0.00
344 20 00 000
SALES OF ROAD MATERIALS
0.00
340 CHARGES FOR GOODS & SERVICES
0.00
360 INTEREST & OTHER EARNINGS
361 11 00 101
INVESTMENT INTEREST
0.00
369 10 00 001
SALES OF SCRAP OR JUNK - STREETS
0.00
360 INTEREST & OTHER EARNINGS
0.00
380 NON-REVENUES
389 42 00 101
STREET EXCAVATION DEPOSITS
1,000.00
380 NON-REVENUES
1,000.00
397 INTERFUND TRANSFERS
397 00 00 304
TRANSFER IN FROM REET 1
141,000.00
397 00 03 000
TRANSFER IN FROM GENERAL FUND
725,000.00
397 INTERFUND TRANSFERS
866,000.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
22
101 STREET FUND
01/01/2018 To: 12/31/2018
REVENUES
Fund Revenues:
2,264,800.00
EXPENDITURES
542 STREETS - MAINTENANCE
542 30 10 101
FULL TIME EMPLOYEES
255,000.00
542 30 11 101
PART TIME EMPLOYEES
20,000.00
542 30 12 101
OVERTIME WAGES
21,000.00
542 30 20 101
EMPLOYEE BENEFITS
130,000.00
542 30 31 101
OFFICE & OPERATING SUPPLIES
160,000.00
542 30 32 101
FUEL CONSUMED
22,000.00
542 30 35 101
SMALL TOOLS & MINOR EQUIPMENT
300.00
542 30 41 101
PROFESSIONAL SERVICES
5,000.00
542 30 42 101
COMMUNCIATION
0.00
542 30 43 101
TRAVEL
0.00
542 30 44 101
TAXES & OPERATING ASSESSMENTS
600.00
542 30 45 101
OPERATING RENTALS & LEASES
1,000.00
542 30 46 101
INSURANCE
16,800.00
542 30 47 101
UTILITY SERVICES
1,500.00
542 30 48 101
REPAIRS & MAINTENANCE
500.00
542 30 49 101
MISCELLANEOUS
1,300.00
030 ROADWAY
635,000.00
542 61 31 101
OFFICE & OPERATING SUPPLIES
6,100.00
542 61 35 101
SMALL TOOLS & MINOR EQUIPMENT
0.00
542 61 48 101
REPAIRS & MAINTENANCE
10,000.00
542 61 49 101
MISCELLANEOUS
0.00
061 SIDEWALKS
16,100.00
542 63 31 101
OFFICE & OPERATING SUPPLIES
0.00
542 63 47 101
UTILITY SERVICES
212,500.00
542 63 48 101
REPAIRS & MAINTENANCE
20,000.00
542 63 49 101
MISCELLANEOUS
0.00
063 STREET LIGHTING
232,500.00
542 64 31 101
OFFICE & OPEARATING SUPPLIES
24,800.00
542 64 35 101
SMALL TOOLS & MINOR EQUIPMENT
0.00
542 64 48 101
REPAIRS & MAINTENANCE
500.00
064 TRAFFIC CONTROL DEVICES
25,300.00
542 66 31 101
OFFICE & OPERATING SUPPLIES
8,000.00
542 66 35 101
SMALL TOOLS & MINOR EQUIPMENT
0.00
542 66 48 101
REPAIRS & MAINTENANCE
10,000.00
542 66 49 101
MISCELLANEOUS
0.00
066 SNOW & ICE CONTROL
18,000.00
542 67 31 101
OFFICE & OPERATING SUPPLIES
900.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
23
101 STREET FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
542 STREETS - MAINTENANCE
542 67 35 101
SMALL TOOLS & MINOR EQUIPMENT
0.00
542 67 48 101
REPAIRS & MAINTENANCE
0.00
067 STREET CLEANING
900.00
542 70 31 101
OFFICE & OPERATING SUPPLIES
16,000.00
542 70 35 101
SMALL TOOLS & MINOR EQUIPMENT
700.00
542 70 48 101
REPAIRS & MAINTENANCE
300.00
542 70 49 101
MISCELLANEOUS
0.00
070 ROADSIDE
17,000.00
542 90 31 101
OFFICE & OPERATING SUPPLIES
0.00
542 90 32 101
FUEL CONSUMED
0.00
542 90 41 101
PROFESSIONAL SERVICES
5,000.00
542 90 43 101
TRAVEL
1,500.00
542 90 47 101
UTILITY SERVICES
20,000.00
542 90 48 101
REPAIRS & MAINTENANCE
1,000.00
542 90 49 101
MISCELLANEOUS
700.00
542 90 51 101
INTERGOVERNMENTAL SERVICE
3,000.00
090 GENERAL STREETS OVERHEAD
31,200.00
542 STREETS - MAINTENANCE
976,000.00
543 PUBLIC WORKS ADMINISTRATION
543 10 31 101
OFFICE & OPERATING SUPPLIES
300.00
543 10 35 101
SMALL TOOLS & MINOR EQUIPMENT
100.00
543 10 41 101
PROFESSIONAL SERVICES
1,000.00
543 10 42 101
COMMUNICATION
5,100.00
543 10 45 101
OPERATING RENTALS & LEASES
100.00
543 10 46 101
INSURANCE
0.00
543 10 49 101
MISCELLANEOUS
0.00
543 30 45 501
EQUIPMENT RENTAL SERVICES - STREET FUND
86,266.00
543 30 45 504
INFORMATION TECHNOLOGY RENTAL SERVICES -
STREET FUND
4,381.00
543 PUBLIC WORKS ADMINISTRATION
97,247.00
580 NON-EXPENDITURES
589 42 00 101
REFUND OF STREET EXCAVATION DEPOSIT
1,000.00
580 NON-EXPENDITURES
1,000.00
591 DEBT SERVICE - PRINCIPAL PAYMENTS
591 43 75 101
CAPITAL LEASES-PRINCIPAL, SAN NETWORK STORAGE
239.00
592 43 83 101
CAPITAL LEASES-INTEREST, SAN NETWORK STORAGE
33.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
24
101 STREET FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
591 DEBT SERVICE - PRINCIPAL PAYMENTS
591 DEBT SERVICE - PRINCIPAL PAYMENTS
272.00
594 CAPITAL EXPENDITURES
595 30 65 035
6TH & YVH INTERSECTION IMPROVEMENTS - TIB GRANT
720,000.00
595 61 41 005
7TH TO 9TH SIDEWALK GRANT, TIB - ENGINEERING
10,000.00
595 61 61 005
7TH TO 9TH SIDEWALK GRANT, TIB CONSTRUCTION
148,500.00
594 CAPITAL EXPENDITURES
878,500.00
595 CAPITAL EXPENDITURES - STREETS
595 10 41 000
E. EDISON AVE HALF ST IMPROV. - ENG. & CONST.
309,840.00
595 CAPITAL EXPENDITURES - STREETS
309,840.00
Fund Expenditures:
2,262,859.00
Excess/Deficit:
1,941.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
25
115 CONTINGENCY FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 80 00 115
BEGINNING BALANCE
480,000.00
308 BEGINNING BALANCES
480,000.00
360 INTEREST & OTHER EARNINGS
361 10 00 115
INVESTMENT INTEREST
2,200.00
360 INTEREST & OTHER EARNINGS
2,200.00
397 INTERFUND TRANSFERS
397 00 00 115
TRANSFER IN FROM GENERAL FUND
75,000.00
397 INTERFUND TRANSFERS
75,000.00
Fund Revenues:
557,200.00
Excess/Deficit:
557,200.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
26
120 INVESTIGATIVE FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 120
BEGINNING BALANCE, RESERVED
35,000.00
308 BEGINNING BALANCES
35,000.00
350 FINES & PENALTIES
356 50 00 120
DRUG FUND ASSESSMENT
1,000.00
350 FINES & PENALTIES
1,000.00
360 INTEREST & OTHER EARNINGS
361 11 00 120
INVESTMENT INTEREST
250.00
369 30 00 120
CONFISCATED & FORFEITED PROPERTY
500.00
369 40 00 120
JUDGEMENTS & SETTLEMENTS - INVESTIGATIVE FUND
500.00
360 INTEREST & OTHER EARNINGS
1,250.00
Fund Revenues:
37,250.00
EXPENDITURES
521 LAW ENFORCEMENT
521 30 10 120
FULL-TIME EMPLOYEE WAGES
0.00
521 30 11 120
PART-TIME EMPLOYEE WAGES
0.00
521 30 12 120
OVERTIME WAGES
0.00
521 30 20 120
EMPLOYEE BENEFITS
0.00
521 30 31 120
OFFICE & OPERATING SUPPLIES
5,000.00
521 30 32 120
FUEL CONSUMED
0.00
521 30 35 120
SMALL TOOLS & MINOR EQUIPMENT
0.00
521 30 41 120
PROFESSIONAL SERVICES
100.00
521 30 42 120
COMMUNICATION
0.00
521 30 43 120
TRAVEL
0.00
521 30 44 120
TAXES & OPERATING ASSESSMENTS
0.00
521 30 45 120
OPERATING RENTALS & LEASES
4,700.00
521 30 45 501
EQUIPMENT RENTAL SERVICES - INVESTIGATION FUND
0.00
521 30 45 504
INFORMATION TECHNOLOGY RENTAL SERVICES -
INVESTIGATION FUND
0.00
521 30 46 120
INSURANCE
0.00
521 30 47 120
UTILITY SERVICES
0.00
521 30 48 120
REPAIRS & MAINTENANCE
0.00
521 30 49 120
MISCELLANEOUS
1,000.00
521 30 51 120
INTERGOVERNMENTAL SERVICES
0.00
521 LAW ENFORCEMENT
10,800.00
Fund Expenditures:
10,800.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
27
120 INVESTIGATIVE FUND
01/01/2018 To: 12/31/2018
Excess/Deficit:
26,450.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
28
130 POLICE DEPT CRIME PREVENTION FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 130
BEGINNING BALANCE, RESERVED
125,000.00
308 BEGINNING BALANCES
125,000.00
330 INTERGOVERNMENTAL REVENUES
337 00 00 130
GRIP FUNDING
0.00
330 INTERGOVERNMENTAL REVENUES
0.00
350 FINES & PENALTIES
356 90 00 130
CRIME PRVENTION ASSESSMENT
14,000.00
350 FINES & PENALTIES
14,000.00
360 INTEREST & OTHER EARNINGS
361 10 00 130
INVESTMENT INTEREST
600.00
367 00 00 130
DONATIONS FROM NONGOV. SOURCES - NNO
2,600.00
360 INTEREST & OTHER EARNINGS
3,200.00
Fund Revenues:
142,200.00
EXPENDITURES
521 LAW ENFORCEMENT
521 30 10 130
FULL-TIME EMPLOYEE WAGES
0.00
521 30 11 130
PART-TIME EMPLOYEE WAGES
0.00
521 30 12 130
OVERTIME WAGES
0.00
521 30 20 130
EMPLOYEE BENEFITS
0.00
521 30 31 130
OFFICE & OPERATING SUPPLIES
500.00
521 30 32 130
FUEL CONSUMED
0.00
521 30 35 130
SMALL TOOLS & MINOR EQUIPMENT
0.00
521 30 41 130
PROFESSIONAL SERVICES - CRIME PREVENTION
500.00
521 30 42 130
COMMUNICATION
0.00
521 30 43 130
TRAVEL
1,500.00
521 30 45 130
OPERATING RENTALS & LEASES
0.00
521 30 45 555
EQUIPMENT RENTAL SERVICES - CRIME PREVENTION
FUND
0.00
521 30 45 556
INFORMATION TECHNOLOGY RENTAL SERVICES - CRIME
PREVENTION FUND
0.00
521 30 46 130
INSURANCE
0.00
521 30 47 130
UTILITY SERVICES
0.00
521 30 48 130
REPAIRS & MAINTENANCE
0.00
521 30 49 130
MISCELLANEOUS
200.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
29
130 POLICE DEPT CRIME PREVENTION FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
521 LAW ENFORCEMENT
030 CRIME PREVENTION
2,700.00
521 30 31 131
OFFICE & OPERATING SUPPLIES - RESERVE OFFICERS
7,500.00
521 30 35 131
SMALL TOOLS & MINOR EQUIPMENT - RESERVE
OFFICERS
4,000.00
521 30 45 131
OPERATING RENTALS & LEASES - RESERVE OFFICERS
432.00
521 30 49 131
MISCELLANEOUS - RESERVE OFFICERS
12,700.00
031 RESERVE OFFICERS
24,632.00
521 30 31 132
OFFICE & OPERATING SUPPLIES - EXPLORERS
2,000.00
521 30 35 132
SMALL TOOLS & MINOR EQUIPMENT - EXPLORERS
1,500.00
521 30 49 132
MISCELLANEOUS - EXPLORERS
2,500.00
032 EXPLORERS
6,000.00
521 30 41 135
PROFESSIONAL SERVICES - NATIONAL NIGHT OUT
1,800.00
521 30 49 135
MISCELLANEOUS - NATIONAL NIGHT OUT
3,200.00
035 NATIONAL NIGHT OUT
5,000.00
521 LAW ENFORCEMENT
38,332.00
Fund Expenditures:
38,332.00
Excess/Deficit:
103,868.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
30
140 PUBLIC SAFETY (L&J 3/10) TAX FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 140
BEGINNING BALANCE, RESERVED
220,000.00
308 BEGINNING BALANCES
220,000.00
310 TAXES
313 15 00 140
PUBLIC SAFETY TAX
419,700.00
310 TAXES
419,700.00
360 INTEREST & OTHER EARNINGS
361 11 00 140
INVESTMENT INTEREST
600.00
360 INTEREST & OTHER EARNINGS
600.00
Fund Revenues:
640,300.00
EXPENDITURES
521 LAW ENFORCEMENT
521 20 10 140
FULL-TIME EMPLOYEE WAGES
182,200.00
521 20 11 140
PART-TIME EMPLOYEE WAGES
0.00
521 20 12 140
OVERTIME WAGES
35,000.00
521 20 20 140
EMPLOYEE BENEFITS
83,000.00
521 20 31 140
OFFICE & OPERATING SUPPLIES
0.00
521 20 32 140
FUEL CONSUMED
0.00
521 20 35 140
SMALL TOOLS & MINOR EQUIPMENT
0.00
521 20 41 140
PROFESSIONAL SERVICES
200.00
521 20 42 140
COMMUNICATION
34,961.00
521 20 43 140
TRAVEL
0.00
521 20 44 140
TAXES & OPERATING ASSESSMENTS
0.00
521 20 45 140
OPERATING RENTALS & LEASES
20,000.00
521 20 45 501
EQUIPMENT RENTAL SERVICES - PUBLIC SAFETY TAX
FUND
0.00
521 20 45 504
INFORMATION TECHNOLOGY RENTAL SERVICES -
PUBLIC SAFETY TAX FUND
0.00
521 20 46 140
INSURANCE
0.00
521 20 47 140
UTILITY SERVICE
0.00
521 20 48 140
REPAIRS & MAINTENANCE
0.00
521 20 63 140
OTHER CAPITAL IMPROVEMENTS
0.00
521 20 64 140
MACHINERY & EQUIPMENT, PORTABLE RADIOS
130,000.00
521 LAW ENFORCEMENT
485,361.00
554 ENVIRONMENTAL SERVICES
554 30 51 140
YAKIMA COUNTY HUMANE SOCIETY
35,000.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
31
140 PUBLIC SAFETY (L&J 3/10) TAX FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
554 ENVIRONMENTAL SERVICES
554 ENVIRONMENTAL SERVICES
35,000.00
591 DEBT SERVICE - PRINCIPAL PAYMENTS
591 21 75 140
CAPITAL LEASES-PRINCIPAL, PORTABLE RADIOS
6,572.00
591 DEBT SERVICE - PRINCIPAL PAYMENTS
6,572.00
592 DEBT SERVICE - INTEREST COSTS
592 21 83 140
CAPITAL LEASES-INTEREST, PORTABLE RADIOS
889.00
592 DEBT SERVICE - INTEREST COSTS
889.00
Fund Expenditures:
527,822.00
Excess/Deficit:
112,478.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
32
160 TOURISM EXPANSION FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 160
BEGINNING BALANCE, RESERVED
160,000.00
308 BEGINNING BALANCES
160,000.00
310 TAXES
313 31 00 160
HOTEL/MOTEL SALES & USE TAX
110,000.00
310 TAXES
110,000.00
360 INTEREST & OTHER EARNINGS
361 11 00 160
INVESTMENT INTEREST
350.00
360 INTEREST & OTHER EARNINGS
350.00
Fund Revenues:
270,350.00
EXPENDITURES
557 COMMUNITY SERVICES
557 30 10 160
FULL-TIME EMPLOYEE WAGES
7,000.00
557 30 11 160
PART-TIME EMPLOYEE WAGES
0.00
557 30 12 160
OVERTIME WAGES
0.00
557 30 20 160
EMPLOYEE BENEFITS
2,600.00
557 30 31 160
OFFICE & OPERATING SUPPLIES
1,000.00
557 30 32 160
FUEL CONSUMED
0.00
557 30 35 160
SMALL TOOLS & MINOR EQUIPMENT
0.00
557 30 41 160
PROFESSIONAL SERVICES
125,000.00
557 30 42 160
COMMUNICATION
100.00
557 30 43 160
TRAVEL
0.00
557 30 44 160
TAXES & OPERATING ASSESSMENTS
0.00
557 30 45 160
OPERATING RENTALS & LEASES
0.00
557 30 45 501
EQUIPMENT RENTAL SERVICES - TOURISM EXPANSION
FUND
0.00
557 30 45 504
INFORMATION TECHNOLOGY RENTAL SERVICES -
TOURISM EXPANSION FUND
0.00
557 30 46 160
INSURANCE
0.00
557 30 47 160
UTILITY SERVICES
0.00
557 30 48 160
REPAIRS & MAINTENANCE
0.00
557 30 49 160
MISCELLANEOUS
1,500.00
557 COMMUNITY SERVICES
137,200.00
Fund Expenditures:
137,200.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
33
160 TOURISM EXPANSION FUND
01/01/2018 To: 12/31/2018
Excess/Deficit:
133,150.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
34
201 GENERAL OBLIGATION BONDS FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 201
BEGINNING BALANCE, RESERVED
0.00
308 BEGINNING BALANCES
0.00
310 TAXES
311 10 00 201
REAL & PERSONAL PROPERTY TAXES - G.O. BOND LEVY
433,425.00
310 TAXES
433,425.00
360 INTEREST & OTHER EARNINGS
361 11 00 201
INVESTMENT INTEREST
0.00
360 INTEREST & OTHER EARNINGS
0.00
397 INTERFUND TRANSFERS
397 00 00 201
TRANSFER IN FROM GENERAL FUND
220,605.00
397 INTERFUND TRANSFERS
220,605.00
Fund Revenues:
654,030.00
EXPENDITURES
591 DEBT SERVICE - PRINCIPAL PAYMENTS
591 22 71 000
LIMITED TAX GENERAL OBLIGATION BONDS, 2007
0.00
591 22 71 001
2012A UTGO, FIRE STATION & APPARATUS
220,000.00
591 89 71 002
LIMITED TAX G.O. REFUNDING BOND TAXIBLE,
PRINCIPAL (2017)
160,000.00
592 19 83 002
INTEREST ON LONG TERM DEBT (2017 LTGO REFUNDING
BOND)
60,005.00
591 DEBT SERVICE - PRINCIPAL PAYMENTS
440,005.00
592 DEBT SERVICE - INTEREST COSTS
592 22 83 000
INTEREST ON LONG TERM DEBT (2007 LTGO+A2)
0.00
592 22 83 001
INTEREST LONG TERM DEBT (2012A UTGO)
213,425.00
592 22 84 000
DEBT ISSUANCE COSTS (2017 LTGO REFUNDING BOND)
300.00
592 22 84 001
DEBT ISSUANCE COSTS (2012A UTGO)
300.00
592 DEBT SERVICE - INTEREST COSTS
214,025.00
Fund Expenditures:
654,030.00
Excess/Deficit:
0.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
35
303 COMMUNITY DEVELOPMENT BLOCK GRANT
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 303
BEGINNING BALANCE, RESERVED
75,700.00
308 BEGINNING BALANCES
75,700.00
360 INTEREST & OTHER EARNINGS
361 11 00 303
INVESTMENT INTEREST
25.00
360 INTEREST & OTHER EARNINGS
25.00
390 OTHER FINANCING SOURCES
391 70 00 303
REHAB LOANS
4,000.00
390 OTHER FINANCING SOURCES
4,000.00
Fund Revenues:
79,725.00
EXPENDITURES
580 NON-EXPENDITURES
589 90 00 303
REFUND OVERPAYMENT - REHAB LOANS
0.00
580 NON-EXPENDITURES
0.00
594 CAPITAL EXPENDITURES
595 42 41 303
ROAD/STREET CONST - PROFESSIONAL SERVICES
22,000.00
595 42 61 303
ROAD/STREET CONST - LAND IMPROVEMENTS
56,200.00
594 CAPITAL EXPENDITURES
78,200.00
Fund Expenditures:
78,200.00
Excess/Deficit:
1,525.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
36
304 LOCAL CAPITAL IMPROVEMENTS (REET 1) FU
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 304
BEGINNING BALANCE, RESERVED
188,055.00
308 BEGINNING BALANCES
188,055.00
310 TAXES
318 34 00 304
REET 1 - FIRST QUARTER PERCENT
65,000.00
310 TAXES
65,000.00
360 INTEREST & OTHER EARNINGS
361 11 00 304
INVESTMENT INTEREST
1,000.00
360 INTEREST & OTHER EARNINGS
1,000.00
Fund Revenues:
254,055.00
EXPENDITURES
594 CAPITAL EXPENDITURES
594 00 65 304
STREET PROJECTS
40,000.00
594 76 64 304
CAPITAL EXPENDITURES - PARKS
0.00
594 CAPITAL EXPENDITURES
40,000.00
597 INTERFUND TRANSFERS
597 00 00 304
TRANSFER OUT TO STREET
141,000.00
597 INTERFUND TRANSFERS
141,000.00
Fund Expenditures:
181,000.00
Excess/Deficit:
73,055.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
37
305 LOCAL CAPITAL IMPROVEMENT (REET 2) FUN
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 305
BEGINNING BALANCE, RESERVED
207,160.00
308 BEGINNING BALANCES
207,160.00
310 TAXES
318 35 00 305
REET 2 - SECOND QUARTER PERCENT
65,000.00
310 TAXES
65,000.00
360 INTEREST & OTHER EARNINGS
361 11 00 305
INVESTMENT INTEREST
600.00
360 INTEREST & OTHER EARNINGS
600.00
Fund Revenues:
272,760.00
EXPENDITURES
594 CAPITAL EXPENDITURES
594 76 60 305
PARK IMPROVEMENTS
110,000.00
594 CAPITAL EXPENDITURES
110,000.00
Fund Expenditures:
110,000.00
Excess/Deficit:
162,760.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
38
322 FIRE EQUIPMENT RESERVE FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 322
BEGINNING BALANCE, RESERVED
28,765.00
308 BEGINNING BALANCES
28,765.00
360 INTEREST & OTHER EARNINGS
361 11 00 322
INVESTMENT INTEREST
100.00
360 INTEREST & OTHER EARNINGS
100.00
397 INTERFUND TRANSFERS
397 00 00 322
TRANSFER IN FROM FIRE STATION PROJECT FUND
0.00
397 INTERFUND TRANSFERS
0.00
Fund Revenues:
28,865.00
EXPENDITURES
522 FIRE CONTROL
522 10 35 322
SMALL TOOLS & MINOR EQUIPMENT
0.00
522 FIRE CONTROL
0.00
594 CAPITAL EXPENDITURES
594 22 64 322
CAPITAL EXPENDITURES - MACHINERY & EQUIPMENT
20,000.00
594 CAPITAL EXPENDITURES
20,000.00
Fund Expenditures:
20,000.00
Excess/Deficit:
8,865.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
39
410 WATER FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 80 00 410
BEGINNING BALANCE
2,000,000.00
308 BEGINNING BALANCES
2,000,000.00
310 TAXES
316 40 00 410
B&O TAX ON WATER, 19%
421,000.00
310 TAXES
421,000.00
340 CHARGES FOR GOODS & SERVICES
343 40 19 410
WATER SALES & SERVICE - UNMETERED
500.00
343 40 22 410
WATER SALES & SERVICE - METERED
2,113,850.00
343 40 94 410
WATER METER HOOK UP FEE
50,000.00
343 40 95 410
WATER EQUITY FEE
15,000.00
343 40 96 410
SALE OF LABOR & SUPPLIES
5,000.00
343 40 97 410
WATER SALES & SERVICE - PENALTIES
50,000.00
340 CHARGES FOR GOODS & SERVICES
2,234,350.00
360 INTEREST & OTHER EARNINGS
361 11 04 410
INVESTMENT INTEREST
6,000.00
362 00 00 410
US CELLULAR - CELL TOWER LEASE
13,500.00
369 10 00 410
SALE OF SCRAP OR JUNK - WATER
0.00
369 91 00 410
OTHER MISCELLANEOUS REVENUE
500.00
360 INTEREST & OTHER EARNINGS
20,000.00
380 NON-REVENUES
389 90 00 410
HYDRANT METER DEPOSIT
5,000.00
389 90 03 410
LATECOMERS PAYMENT
0.00
380 NON-REVENUES
5,000.00
Fund Revenues:
4,680,350.00
EXPENDITURES
534 WATER UTILITIES
534 00 10 410
FULL-TIME EMPLOYEE WAGES
374,500.00
534 00 11 410
PART-TIME EMPLOYEE WAGES
24,000.00
534 00 12 410
OVERTIME WAGES
5,000.00
534 00 20 410
EMPLOYEE BENEFITS
183,530.00
534 00 31 410
OFFICE & OPERATING SUPPLIES
215,800.00
534 00 32 410
FUEL CONSUMED
12,000.00
534 00 35 410
SMALL TOOLS & MINOR EQUIPMENT
8,500.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
40
410 WATER FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
534 WATER UTILITIES
534 00 41 410
PROFESSIONAL SERVICES
100,000.00
534 00 42 410
COMMUNICATION
18,000.00
534 00 43 410
TRAVEL
5,000.00
534 00 44 410
TAXES & OPERATING ASSESSMENTS
215,000.00
534 00 45 410
OPERATING RENTALS & LEASES
2,500.00
534 00 45 501
EQUIPMENT RENTAL SERVICES - WATER FUND
28,370.00
534 00 45 504
INFORMATION TECHNOLOGY RENTAL SERVICES -
WATER FUND
13,143.00
534 00 46 410
INSURANCE
82,255.00
534 00 47 410
UTILITY SERVICES
205,700.00
534 00 48 410
REPAIRS & MAINTENACE
144,500.00
534 00 49 410
MISCELLANEOUS
5,000.00
534 00 50 410
LOCAL B&O TAX PAID TO FUND 001, 19%
421,000.00
534 00 51 410
INTERGOVERNMENTAL SERVICES
15,000.00
534 WATER UTILITIES
2,078,798.00
580 NON-EXPENDITURES
589 90 00 410
REFUND OF HYDRANT METER DEPOSIT
5,000.00
580 NON-EXPENDITURES
5,000.00
591 DEBT SERVICE - PRINCIPAL PAYMENTS
591 34 72 410
DWSRF LOAN PRINCIPAL
260,946.00
591 34 75 410
CAPITAL LEASES-PRINCIPAL, SAN NETWORK STORAGE
717.00
592 34 83 411
DWSRF LOAN INTEREST
10,438.00
591 DEBT SERVICE - PRINCIPAL PAYMENTS
272,101.00
592 DEBT SERVICE - INTEREST COSTS
592 34 83 410
CAPITAL LEASES-INTEREST, SAN NETWORK STORAGE
97.00
592 DEBT SERVICE - INTEREST COSTS
97.00
594 CAPITAL EXPENDITURES
594 34 62 410
CAPITAL EXPENDITURES, SKYLINE RESERVOIR
1,500,000.00
594 34 62 411
CAPITAL EXPENDITURES, WELL #7
20,000.00
594 34 62 412
CAPITAL EXPENDITURES, SCH
PROJECT-INFRASTRUCTURE
250,000.00
594 34 63 410
CAPITAL EXPENDITURES - FIBER INSTALLATION (WA/SW
TO FIRE DEPT)
21,600.00
594 34 64 413
CAPITAL EXPENDITURES, METER READING SYSTEM
0.00
594 CAPITAL EXPENDITURES
1,791,600.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
41
410 WATER FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
597 INTERFUND TRANSFERS
597 00 00 410
TRANSFER OUT TO WATER REVENUE BOND FUND
113,172.00
597 00 00 411
TRANSFER OUT TO WATER BOND RESERVE FUND
0.00
597 INTERFUND TRANSFERS
113,172.00
Fund Expenditures:
4,260,768.00
Excess/Deficit:
419,582.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
42
415 WATER REVENUE BOND FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 415
BEGINNING BALANCE, RESERVED
0.00
308 BEGINNING BALANCES
0.00
360 INTEREST & OTHER EARNINGS
361 11 00 415
INVESTMENT INTEREST
0.00
360 INTEREST & OTHER EARNINGS
0.00
397 INTERFUND TRANSFERS
397 00 04 015
TRANSFER IN FROM WATER FUND
113,172.00
397 00 05 015
TRANSFER IN FROM SEWER FUND
113,172.00
397 INTERFUND TRANSFERS
226,344.00
Fund Revenues:
226,344.00
EXPENDITURES
591 DEBT SERVICE - PRINCIPAL PAYMENTS
591 34 72 001
2005 W/S REVENUE REF BONDS, PRINCIPAL
0.00
591 34 72 002
2017 W/S REVENUE BONDS, PRINCIPAL
184,000.00
591 DEBT SERVICE - PRINCIPAL PAYMENTS
184,000.00
592 DEBT SERVICE - INTEREST COSTS
592 34 83 001
2005 W/S REVENUE REF BONDS, INTEREST
0.00
592 34 83 002
2017 W/S REVENUE BONDS, INTEREST
42,344.00
592 DEBT SERVICE - INTEREST COSTS
42,344.00
Fund Expenditures:
226,344.00
Excess/Deficit:
0.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
43
416 W/S CAPITAL PROJECTS FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 80 00 416
BEGINNING BALANCE
0.00
308 BEGINNING BALANCES
0.00
360 INTEREST & OTHER EARNINGS
361 11 00 416
INVESTMENT INTEREST
0.00
360 INTEREST & OTHER EARNINGS
0.00
Fund Revenues:
0.00
Excess/Deficit:
0.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
44
420 SEWER FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 80 00 420
BEGINNING BALANCE
3,000,000.00
308 BEGINNING BALANCES
3,000,000.00
310 TAXES
316 40 00 420
B&O TAX ON SEWER, 19%
548,000.00
310 TAXES
548,000.00
330 INTERGOVERNMENTAL REVENUES
334 04 20 420
DIRECT GRANT FROM DEPARTMENT OF COMMERCE
0.00
330 INTERGOVERNMENTAL REVENUES
0.00
340 CHARGES FOR GOODS & SERVICES
343 50 22 420
SEWER/RECLAIMED WATER SALES & SERVICE
2,900,000.00
343 50 95 420
SEWER CONNECTION FEE
25,000.00
343 50 97 420
SEWER/RECLAIMED WATER SALES & SERVICE -
PENALTIES
0.00
340 CHARGES FOR GOODS & SERVICES
2,925,000.00
360 INTEREST & OTHER EARNINGS
361 11 00 420
INVESTMENT INTEREST
5,000.00
369 10 00 420
SALE OF SCRAP OR JUNK - SEWER
500.00
360 INTEREST & OTHER EARNINGS
5,500.00
Fund Revenues:
6,478,500.00
EXPENDITURES
535 SEWER UTILITIES
535 00 10 420
FULL-TIME EMPLOYEE WAGES
363,000.00
535 00 11 420
PART-TIME EMPLOYEE WAGES
0.00
535 00 12 420
OVERTIME WAGES
10,000.00
535 00 20 420
EMPLOYEE BENEFITS
182,000.00
535 00 31 420
OFFICE & OPERATING SUPPLIES
72,000.00
535 00 32 420
FUEL CONSUMED
6,000.00
535 00 35 420
SMALL TOOLS & MINOR EQUIPMENT
30,000.00
535 00 41 420
PROFESSIONAL SERVICES
88,000.00
535 00 42 420
COMMUNICATION
10,000.00
535 00 43 420
TRAVEL
4,000.00
535 00 44 420
TAXES & OPERATING ASSESSMENTS
80,000.00
535 00 45 420
OPERATING RENTALS & LEASES
2,500.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
45
420 SEWER FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
535 SEWER UTILITIES
535 00 45 501
EQUIPMENT RENTAL SERVICES - SEWER FUND
8,540.00
535 00 45 504
INFORMATION TECHNOLOGY RENTAL SERVICES -
SEWER FUND
10,953.00
535 00 46 420
INSURANCE
140,335.00
535 00 47 420
UTILITY SERVICES
200,000.00
535 00 48 420
REPAIRS & MAINTENANCE
100,000.00
535 00 49 420
MISCELLANEOUS
5,000.00
535 00 50 420
LOCAL B&O TAX PAID TO FUND 001, 19%
548,000.00
535 00 51 420
INTERGOVERNMENTAL SERVICES
10,000.00
535 SEWER UTILITIES
1,870,328.00
591 DEBT SERVICE - PRINCIPAL PAYMENTS
591 35 71 420
INTERGOV. LOAN - STATE REV. FUND
634,700.00
591 35 75 420
CAPITAL LEASES-PRINCIPAL, SAN NETWORK STORAGE
597.00
591 DEBT SERVICE - PRINCIPAL PAYMENTS
635,297.00
592 DEBT SERVICE - INTEREST COSTS
592 35 83 420
CAPITAL LEASES-INTEREST, SAN NETWORK STORAGE
81.00
592 DEBT SERVICE - INTEREST COSTS
81.00
594 CAPITAL EXPENDITURES
594 35 49 000
CAPITAL EXPENDITURES
135,000.00
594 35 62 420
CAPITAL EXPENDITURES, EQUIPMENT STORAGE
BUILDING
100,000.00
594 35 62 421
CAPITAL EXPENDITURES, SCH
PROJECT-INFRASTRUCTURE
750,000.00
594 35 63 420
CAPITAL EXPENDITURES - FIBER INSTALLATION (WA/SW
TO FIRE DEPT)
21,600.00
594 35 64 002
CAPITAL EXPENDITURES, SCREW PRESS
20,000.00
594 35 64 006
CAPITAL EXPENDITURES, LIFT STATION GENERATOR
30,000.00
594 35 65 000
CAPITAL EXPENDITURES, PIPE LINING PROJECT
150,000.00
594 CAPITAL EXPENDITURES
1,206,600.00
597 INTERFUND TRANSFERS
597 00 00 043
TRANSFER OUT TO W/S REVENUE BOND
113,172.00
597 INTERFUND TRANSFERS
113,172.00
Fund Expenditures:
3,825,478.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
46
420 SEWER FUND
01/01/2018 To: 12/31/2018
Excess/Deficit:
2,653,022.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
47
430 GARBAGE FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 80 00 430
BEGINNING BALANCE
25,000.00
308 BEGINNING BALANCES
25,000.00
310 TAXES
316 40 00 430
B&O TAXES ON GARBAGE, 19%
212,000.00
316 49 10 430
B&O TAXES ON UTILITIES - STATE GARBAGE TAX - 3.6%
45,000.00
310 TAXES
257,000.00
340 CHARGES FOR GOODS & SERVICES
343 70 00 430
SOLID WASTE SALES & SERVICES - EXTRA CHARGES
40,000.00
343 70 21 430
SOLID WASTE SALES & SERVICES
1,170,500.00
343 70 97 430
SOLID WASTE SALES & SERVICE - LATE FEES
0.00
340 CHARGES FOR GOODS & SERVICES
1,210,500.00
360 INTEREST & OTHER EARNINGS
361 11 04 430
INVESTMENT INTEREST
0.00
360 INTEREST & OTHER EARNINGS
0.00
Fund Revenues:
1,492,500.00
EXPENDITURES
537 GARBAGE & SOLID WASTE UTILITIES
537 70 10 430
FULL-TIME EMPLOYEES WAGES
9,000.00
537 70 11 430
PART-TIME EMPLOYEE WAGES
0.00
537 70 12 430
OVERTIME WAGES
0.00
537 70 20 430
EMPLOYEE BENEFITS
4,300.00
537 70 31 430
OFFICE & OPERATING SUPPLIES
0.00
537 70 32 430
FUEL CONSUMED
0.00
537 70 35 430
SMALL TOOLS & MINOR EQUIPMENT
0.00
537 70 41 430
PROFESSIONAL SERVICES
1,130,000.00
537 70 42 430
COMMUNICATION
100.00
537 70 43 430
TRAVEL
200.00
537 70 44 430
TAXES & OPERATING ASSESSMENTS
76,000.00
537 70 45 430
OPERATING RENTALS & LEASES
700.00
537 70 45 501
EQUIPMENT RENTAL SERVICES - GARBAGE FUND
0.00
537 70 45 504
INFORMATION TECHNOLOGY RENTAL SERVICES -
GARBAGE FUND
0.00
537 70 46 430
INSURANCE
0.00
537 70 47 430
UTILITY SERVICES
0.00
537 70 48 430
REPAIRS & MAINTENANCE
0.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
48
430 GARBAGE FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
537 GARBAGE & SOLID WASTE UTILITIES
537 70 49 430
MISCELLANEOUS
1,000.00
537 70 50 430
LOCAL B&O TAX PAID TO FUND 001, 19%
212,000.00
537 70 50 431
B&O TAXES ON UTILITIES - STATE GARBAGE TAX - 3.6%
45,000.00
537 70 51 430
INTERGOVERNMENTAL SERVICES
5,000.00
537 GARBAGE & SOLID WASTE UTILITIES
1,483,300.00
Fund Expenditures:
1,483,300.00
Excess/Deficit:
9,200.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
49
440 AMBULANCE/EMS FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 80 00 440
BEGINNING BALANCE
120,000.00
308 BEGINNING BALANCES
120,000.00
310 TAXES
311 11 00 440
REAL & PERSONAL PROPERTY TAXES - EMS LEVY
235,000.00
318 44 00 440
AMBULANCE UTILITY FEES
640,000.00
310 TAXES
875,000.00
330 INTERGOVERNMENTAL REVENUES
334 04 90 441
PRE-HOSPITAL PARTICIPATION GRANT
1,270.00
330 INTERGOVERNMENTAL REVENUES
1,270.00
340 CHARGES FOR GOODS & SERVICES
342 60 00 440
AMBULANCE SERVICES
440,000.00
342 60 00 441
STANDBY AMBULANCE SERVICES
2,500.00
342 60 01 440
AMBULANCE SERVICES - LATE FEES
0.00
340 CHARGES FOR GOODS & SERVICES
442,500.00
360 INTEREST & OTHER EARNINGS
342 60 00 442
COLLECTION PROCEEDS
10,000.00
361 11 04 440
INVESTMENT INTEREST
7,500.00
367 00 00 440
AMBULANCE TRANSPORT AGREEMENT - HOSPITAL
50,000.00
360 INTEREST & OTHER EARNINGS
67,500.00
Fund Revenues:
1,506,270.00
EXPENDITURES
522 FIRE CONTROL
522 70 10 440
FULL-TIME EMPLOYEE WAGES
866,730.00
522 70 11 440
PART-TIME EMPLOYEE WAGES
28,000.00
522 70 12 440
OVERTIME WAGES
42,000.00
522 70 20 440
EMPLOYEE BENEFITS
278,500.00
522 70 21 440
VOL. FF & RES. OFF PENSION & DISABILITY PREMIUM
1,000.00
522 70 31 440
OFFICE & OPERATING SUPPLIES
26,000.00
522 70 32 440
FUEL CONSUMED
12,000.00
522 70 35 440
SMALL TOOLS & MINOR EQUIPMENT
5,500.00
522 70 35 444
EQUIPMENT FOR PRE-HOSPITAL PARTICIPATION GRANT
1,270.00
522 70 41 440
PROFESSIONAL SERVICES
85,000.00
522 70 42 440
COMMUNICATION
12,000.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
50
440 AMBULANCE/EMS FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
522 FIRE CONTROL
522 70 43 440
TRAVEL
1,700.00
522 70 44 440
TAXES & OPERATING ASSESSMENTS
6,750.00
522 70 45 440
OPERATING RENTALS & LEASES
2,100.00
522 70 45 501
EQUIPMENT RENTAL SERVICES - AMBULANCE/EMS
FUND
6,651.00
522 70 45 504
INFORMATION TECHNOLOGY RENTAL SERVICES -
AMBULANCE/EMS FUND
10,514.00
522 70 46 440
INSURANCE
19,500.00
522 70 47 440
UTILITY SERVICES
16,000.00
522 70 48 440
REPAIRS & MAINTENANCE
4,000.00
522 70 49 440
MISCELLANEOUS
10,000.00
522 FIRE CONTROL
1,435,215.00
591 DEBT SERVICE - PRINCIPAL PAYMENTS
591 22 75 440
CAPITAL LEASES - PRINCIPAL, ZOLL
MONITORS/SAN/COMMAND VEH
26,018.00
591 DEBT SERVICE - PRINCIPAL PAYMENTS
26,018.00
592 DEBT SERVICE - INTEREST COSTS
592 22 83 440
CAPITAL LEASES - INTEREST, ZOLL
MONITORS/SAN/COMMAND VEH
3,519.00
592 DEBT SERVICE - INTEREST COSTS
3,519.00
Fund Expenditures:
1,464,752.00
Excess/Deficit:
41,518.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
51
450 STORMWATER FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 80 00 450
BEGINNING BALANCE
20,000.00
308 BEGINNING BALANCES
20,000.00
330 INTERGOVERNMENTAL REVENUES
334 03 10 450
DEPT OF ECOLOGY - 16TH ST STORMWATER PRJ (DITCH)
0.00
337 00 00 450
INTERLOCAL GRANT - SVID 16TH ST STORMWATER PRJ
(DITCH)
0.00
330 INTERGOVERNMENTAL REVENUES
0.00
340 CHARGES FOR GOODS & SERVICES
343 10 00 450
STORM DRAINAGE SALES & SERVICE
152,000.00
343 10 01 450
STORM DRAINAGE SALES & SERVICE - LATE FEES
0.00
340 CHARGES FOR GOODS & SERVICES
152,000.00
360 INTEREST & OTHER EARNINGS
361 11 04 450
INVESTMENT INTEREST
500.00
360 INTEREST & OTHER EARNINGS
500.00
Fund Revenues:
172,500.00
EXPENDITURES
531 STORM WATER SERVICES
531 00 10 450
FULL-TIME EMPLOYEE WAGES
64,000.00
531 00 11 450
PART-TIME EMPLOYEE WAGES
0.00
531 00 12 450
OVERTIME WAGES
0.00
531 00 20 450
EMPLOYEE BENEFITS
3,100.00
531 00 31 450
OFFICE & OPERATING SUPPLIES
1,500.00
531 00 32 450
FUEL CONSUMED
1,500.00
531 00 35 450
SMALL TOOLS & MINOR EQUIPMENT
1,000.00
531 00 41 450
PROFESSIONAL SERVICES
20,000.00
531 00 42 450
COMMUNICATION
500.00
531 00 43 450
TRAVEL
500.00
531 00 44 450
TAXES & OPERATING ASSESSMENTS
3,000.00
531 00 45 450
OPERATING RENTALS & LEASES
1,000.00
531 00 45 501
EQUIPMENT RENTAL SERVICES - STORMWATER FUND
0.00
531 00 45 504
INFORMATION TECHNOLOGY RENTAL SERVICES -
STORMWATER FUND
0.00
531 00 46 450
INSURANCE
3,430.00
531 00 47 450
UTILITY SERVICES
0.00
531 00 48 450
REPAIRS & MAINTENANCE
1,500.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
52
450 STORMWATER FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
531 STORM WATER SERVICES
531 00 49 450
MISCELLANEOUS
1,000.00
531 00 51 450
INTERGOVERNMENTAL SERVICES
9,200.00
531 STORM WATER SERVICES
111,230.00
Fund Expenditures:
111,230.00
Excess/Deficit:
61,270.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
53
501 EQUIPMENT RENTAL FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 80 00 501
BEGINNING BALANCE
0.00
308 BEGINNING BALANCES
0.00
340 CHARGES FOR GOODS & SERVICES
348 00 00 501
ERR - INTERNAL SERVICE FUND SALES & SERVICE
287,416.00
340 CHARGES FOR GOODS & SERVICES
287,416.00
370 CAPITAL CONTRIBUTIONS
372 68 00 501
INSURANCE RECOVERY
0.00
370 CAPITAL CONTRIBUTIONS
0.00
Fund Revenues:
287,416.00
EXPENDITURES
548 PUBLIC WORKS - CENTRALIZED SERVICES
548 30 10 501
FULL-TIME EMPLOYEE WAGES
72,000.00
548 30 11 501
PART-TIME EMPLOYEE WAGES
0.00
548 30 12 501
OVERTIME WAGES
500.00
548 30 20 501
EMPLOYEE BENEFITS
33,500.00
548 30 31 501
OFFICE & OPERATING SUPPLIES
50,000.00
548 30 32 501
FUEL CONSUMED
0.00
548 30 34 501
SUPPLIES PURCHASED FOR INVENTORY OR RESALE
20,000.00
548 30 35 501
SMALL TOOLS & MINOR EQUIPMENT
0.00
548 30 41 501
PROFESSIONAL SERVICES
4,500.00
548 30 42 501
COMMUNICATION
1,500.00
548 30 43 501
TRAVEL
1,000.00
548 30 44 501
TAXES & OPERATING ASSESSMENTS
600.00
548 30 45 501
OPERATING RENTALS & LEASES
300.00
548 30 45 504
INFORMATION TECHNOLOGY RENTAL SERVICES -
EQUIPMENT RENTAL FUND
2,190.00
548 30 46 501
INSURANCE
5,190.00
548 30 47 501
UTILITY SERVICES
15,500.00
548 30 48 501
REPAIRS & MAINTENANCE
80,000.00
548 30 49 501
MISCELLANEOUS
500.00
548 PUBLIC WORKS - CENTRALIZED SERVICES
287,280.00
591 DEBT SERVICE - PRINCIPAL PAYMENTS
591 18 75 501
CAPITAL LEASES-PRINCIPAL, SAN NETWORK STORAGE
120.00
591 DEBT SERVICE - PRINCIPAL PAYMENTS
120.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
54
501 EQUIPMENT RENTAL FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
592 DEBT SERVICE - INTEREST COSTS
592 18 83 501
CAPITAL LEASES-INTEREST, SAN NETWORK STORAGE
16.00
592 DEBT SERVICE - INTEREST COSTS
16.00
Fund Expenditures:
287,416.00
Excess/Deficit:
0.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
55
504 INFORMATION TECHNOLOGY FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 80 00 504
BEGINNING BALANCE
0.00
308 BEGINNING BALANCES
0.00
340 CHARGES FOR GOODS & SERVICES
348 00 00 504
IT - INTERNAL SERVICE FUND SALES & SERVICES
243,146.00
340 CHARGES FOR GOODS & SERVICES
243,146.00
Fund Revenues:
243,146.00
EXPENDITURES
518 CENTRALIZED SERVICES
518 80 31 504
OFFICE & OPERATING SUPPLIES
50,000.00
518 80 32 504
FUEL CONSUMED - IT
0.00
518 80 41 504
PROFESSIONAL SERVICES
100,000.00
518 80 42 504
COMMUNICATIONS - IT
3,100.00
518 80 45 504
OPERATING RENTALS & LEASES
31,000.00
518 80 45 544
EQUIPMENT RENTAL SERVICES - INFORMATION
TECHNOLOGY FUND
1,300.00
518 80 46 504
INSURANCE - IT
1,546.00
518 80 47 504
UTILITY SERVICES
2,500.00
518 80 48 504
REPAIRS & MAINTENANCE
5,000.00
518 CENTRALIZED SERVICES
194,446.00
594 CAPITAL EXPENDITURES
594 18 63 504
CAPITAL EXPENDITURES - FIBER INSTALLATION
48,700.00
594 CAPITAL EXPENDITURES
48,700.00
Fund Expenditures:
243,146.00
Excess/Deficit:
0.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
56
601 JAIL TRUST FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 601
BEGINNING BALANCE, RESERVED
42,300.00
308 BEGINNING BALANCES
42,300.00
360 INTEREST & OTHER EARNINGS
361 11 00 601
INVESTMENT INTEREST
0.00
360 INTEREST & OTHER EARNINGS
0.00
380 NON-REVENUES
389 90 00 601
JAIL TRUST RECEIPTS
111,700.00
380 NON-REVENUES
111,700.00
Fund Revenues:
154,000.00
EXPENDITURES
580 NON-EXPENDITURES
589 90 00 601
JAIL TRUST REFUND CHECKS
111,700.00
580 NON-EXPENDITURES
111,700.00
Fund Expenditures:
111,700.00
Excess/Deficit:
42,300.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
57
602 SUNNYSIDE COURT TRUST FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 602
BEGINNING BALANCE, RESERVED
50,000.00
308 BEGINNING BALANCES
50,000.00
380 NON-REVENUES
389 90 00 602
SUNNYSIDE COURT RECEIPTS
555,000.00
380 NON-REVENUES
555,000.00
Fund Revenues:
605,000.00
EXPENDITURES
580 NON-EXPENDITURES
589 90 00 602
SUNNYSIDE COURT DISBURSEMENTS
560,000.00
580 NON-EXPENDITURES
560,000.00
Fund Expenditures:
560,000.00
Excess/Deficit:
45,000.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
58
604 TOPPENISH COURT TRUST FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 604
BEGINNING BALANCE, RESERVED
50,000.00
308 BEGINNING BALANCES
50,000.00
380 NON-REVENUES
389 90 00 604
TOPPENISH COURT RECEIPTS
0.00
380 NON-REVENUES
0.00
Fund Revenues:
50,000.00
EXPENDITURES
580 NON-EXPENDITURES
589 90 00 604
TOPPENISH COURT DISBURSEMENTS
0.00
580 NON-EXPENDITURES
0.00
Fund Expenditures:
0.00
Excess/Deficit:
50,000.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
59
610 STATE COURT FINES FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 610
BEGINNING BALANCE, RESERVED
25,000.00
308 BEGINNING BALANCES
25,000.00
380 NON-REVENUES
386 10 01 610
STATE BUILDING CODE FEES
800.00
386 12 00 610
CRIME VICTIMS COMP
5,000.00
386 40 00 610
CPL - FINGERPRINTS
1,500.00
386 46 01 610
CONCEALED WEAPONS
2,000.00
386 82 00 610
VEHICLE LICENSE FRAUD
10.00
386 83 00 610
TRAUMA CARE
4,500.00
386 83 01 610
TRAUMATIC BRAIN INJURY
2,000.00
386 83 02 610
AUTO THEFT PREVENTION
9,500.00
386 89 09 610
WA STATE PATROL HWY ACCT
7,000.00
386 89 12 610
ACCESSABLE COMMUNITIES ACCT
250.00
386 89 13 610
MULTI MODAL TRANSPORTATION ACCT
250.00
386 89 14 610
HWY SAFETY ACCOUNT
1,850.00
386 89 15 610
ST PATROL - DEATH INVESTIGATION
1,200.00
386 91 00 610
STATE GEN FUND 40
135,000.00
386 92 00 610
STATE GEN FUND 50
78,000.00
386 96 03 610
VEHICLE LICENSING FRAUD
100.00
386 97 01 610
LOCAL /JIS ACCT
100.00
386 97 03 610
JIS
25,000.00
386 99 00 610
SCHOOL ZONE SAFETY
500.00
389 90 04 610
BAIL POSTED
20,000.00
380 NON-REVENUES
294,560.00
Fund Revenues:
319,560.00
EXPENDITURES
580 NON-EXPENDITURES
589 90 04 610
BAIL POSTED
20,000.00
580 NON-EXPENDITURES
20,000.00
586 AGENCY TYPE DISBURSEMENTS
586 10 01 610
STATE BUILDING CODE FEES
800.00
586 40 00 610
FIREARMS PERMIT REMITTANCE
2,500.00
586 40 01 610
BACKGROUND CHECKS-WSP
1,500.00
586 83 00 610
EMERGENCY MEDICAL SVCS
6,000.00
586 83 31 610
AUTO THEFT PREVENTION
9,500.00
586 83 32 610
TRAUMATIC BRAIN INJURY
2,000.00
586 89 09 610
WASH STATE PATROL
5,000.00
586 89 12 610
ACCESSIBLE COMMUNITIES ACCT
250.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
60
610 STATE COURT FINES FUND
01/01/2018 To: 12/31/2018
EXPENDITURES
586 AGENCY TYPE DISBURSEMENTS
586 89 13 610
MULTIMODAL TRANSPORTATION ACCT
250.00
586 89 14 610
HIWAY SAFETY ACCT
1,800.00
586 89 15 610
DEATH INVESTIGATION
1,000.00
586 91 00 610
STATE GEN FUND 40
120,000.00
586 92 00 610
STATE GEN FUND 50
65,000.00
586 96 03 610
VEHICLE LICENSING FRAUD
200.00
586 97 01 610
JUDICIAL INFORMATION
25,000.00
586 99 00 610
SCHOOL ZONE SAFETY
500.00
589 12 00 610
CRIME VICTIMS COMPENSATION
4,500.00
586 AGENCY TYPE DISBURSEMENTS
245,800.00
Fund Expenditures:
265,800.00
Excess/Deficit:
53,760.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
61
611 FIREMAN'S RELIEF & PENSION FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 611
BEGINNING BALANCE, RESERVED
220,000.00
308 BEGINNING BALANCES
220,000.00
330 INTERGOVERNMENTAL REVENUES
336 06 91 611
FIRE INSURANCE PREMIUM TAX
17,500.00
330 INTERGOVERNMENTAL REVENUES
17,500.00
360 INTEREST & OTHER EARNINGS
361 11 00 611
INVESTMENT INTEREST
650.00
360 INTEREST & OTHER EARNINGS
650.00
Fund Revenues:
238,150.00
EXPENDITURES
522 FIRE CONTROL
522 60 29 000
PENSION & DISABILITY PAYMENTS
2,200.00
522 60 29 001
PENSION & DISABILITY PAYMENTS, PRE-LEOFF 1
INSURANCE
9,500.00
522 60 41 000
PROFESSIONAL SERVICES
4,000.00
522 FIRE CONTROL
15,700.00
Fund Expenditures:
15,700.00
Excess/Deficit:
222,450.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
62
621 POLICE DEPT HONOR GUARD FUND
01/01/2018 To: 12/31/2018
REVENUES
308 BEGINNING BALANCES
308 10 00 621
BEGINNING BALANCE, RESERVED
4,494.00
308 BEGINNING BALANCES
4,494.00
360 INTEREST & OTHER EARNINGS
361 11 00 621
INVESTMENT INTEREST
0.00
360 INTEREST & OTHER EARNINGS
0.00
Fund Revenues:
4,494.00
Excess/Deficit:
4,494.00
2018 BUDGET
CITY OF SUNNYSIDE
Time:
12:00:01
Date:
12/07/2017
MCAG #: 0846
Page:
63
Fund
Revenues
Expenditures
Net
001 GENERAL FUND
13,754,447.00
13,674,981.00
79,466.00
099 PAYROLL LIABILITY FUND
0.00
50,000.00
(50,000.00)
101 STREET FUND
2,264,800.00
2,262,859.00
1,941.00
115 CONTINGENCY FUND
557,200.00
0.00
557,200.00
120 INVESTIGATIVE FUND
37,250.00
10,800.00
26,450.00
130 POLICE DEPT CRIME PREVENTION FUND
142,200.00
38,332.00
103,868.00
140 PUBLIC SAFETY (L&J 3/10) TAX FUND
640,300.00
527,822.00
112,478.00
160 TOURISM EXPANSION FUND
270,350.00
137,200.00
133,150.00
201 GENERAL OBLIGATION BONDS FUND
654,030.00
654,030.00
0.00
303 COMMUNITY DEVELOPMENT BLOCK GRA
79,725.00
78,200.00
1,525.00
304 LOCAL CAPITAL IMPROVEMENTS (REET
254,055.00
181,000.00
73,055.00
305 LOCAL CAPITAL IMPROVEMENT (REET 2
272,760.00
110,000.00
162,760.00
322 FIRE EQUIPMENT RESERVE FUND
28,865.00
20,000.00
8,865.00
410 WATER FUND
4,680,350.00
4,260,768.00
419,582.00
415 WATER REVENUE BOND FUND
226,344.00
226,344.00
0.00
416 W/S CAPITAL PROJECTS FUND
0.00
0.00
0.00
420 SEWER FUND
6,478,500.00
3,825,478.00
2,653,022.00
430 GARBAGE FUND
1,492,500.00
1,483,300.00
9,200.00
440 AMBULANCE/EMS FUND
1,506,270.00
1,464,752.00
41,518.00
450 STORMWATER FUND
172,500.00
111,230.00
61,270.00
501 EQUIPMENT RENTAL FUND
287,416.00
287,416.00
0.00
504 INFORMATION TECHNOLOGY FUND
243,146.00
243,146.00
0.00
601 JAIL TRUST FUND
154,000.00
111,700.00
42,300.00
602 SUNNYSIDE COURT TRUST FUND
605,000.00
560,000.00
45,000.00
604 TOPPENISH COURT TRUST FUND
50,000.00
0.00
50,000.00
610 STATE COURT FINES FUND
319,560.00
265,800.00
53,760.00
611 FIREMAN'S RELIEF & PENSION FUND
238,150.00
15,700.00
222,450.00
621 POLICE DEPT HONOR GUARD FUND
4,494.00
0.00
4,494.00
35,414,212.00
30,600,858.00
4,813,354.00
2018 City of Sunnyside Personnel Budget
Adopted Ordinance 2017-16
*Contract Unsettled for 2017, 2018
$6,833
$8,579
POLICE GUILD POSITIONS*
Position Title
Minimum Monthly
Salary
Maximum Monthly
Salary
Patrol Officer
$4,485.37
$5,756.65
Sergeant
$5,724.98
$7,493.76
Firefighter
$4,671
$5,676
Captain
$5,840
$6,616
Patrol Officer - Pre-Academy
-
$4,106.79
Patrol Officer - Post-Academy
-
$4,247.75
IAFF POSITIONS - 2% per CBA
Position Title
Minimum Monthly
Salary
Maximum Monthly
Salary
Pool Assistant Manager
$12.50
$14.50
Temporary Laborers (Seasonal Maint.)
$15.22
$18.47
*Per Initiative 1433, minimum wage scheduled to increase from $11/hr to $11.50/hr for 2018.
All wages have been adjusted accordingly.
Lifeguard
$11.50
$12.25
Pool Manager
$13.50
$15.50
*NON-REPRESENTED SEASONAL POSITIONS
Position Title
Minimum
Hourly Pay
Maximum
Hourly Pay
Cashier
$11.50
$12.25
Recreation Coordinator
$3,526
$4,382
City Clerk/Executive Assistant
$4,981
$6,802
Administrative Assistant
$3,526
$4,382
Human Resources Assistant
$5,468
$6,802
Finance Supervisor
$5,309
$7,137
Police Commander
$6,510
$8,160
Community Services Supervisor
$5,309
$7,137
Finance/Admin. Services Director
Battalion Chief
$6,510
$8,160
Police Chief
$6,949
$9,473
Public Works/Community Dev. Director
$6,833
$8,579
ELECTED OFFICIALS
Position Title
Monthly Salary
Mayor
$600/month
Deputy Mayor
$500/month
Building Inspector - Seasonal
-
$23.15
*NON-REPRESENTED POSITIONS - 2.25% COLA
Position Title
Minimum Monthly
Salary
Maximum Monthly
Salary
Fire Chief
$6,949
$9,473
Councilmembers
$400/month
APPOINTED POSITIONS
Position Title
Annual Salary
City Manager
$115,500
1
2018 City of Sunnyside Personnel Budget
Adopted Ordinance 2017-16
Office/Clerical - 2% per CBA
Public Works*
Division Supervisors - 2.25% per CBA
*Contract Unsettled for 2018
Crime Analyst/Evidence Technician
$3,389.68 (19.56)
$4,472.52 (25.80)
Police Support Division Supervisor
$6,028.60 (34.78)
$7,401.54 (42.70)
Court Division Supervisor
$3,899.19 (22.50)
$4,787.18 (27.62)
Wastewater Division Supervisor
$4,715.20 (27.20)
$5,789.03 (33.40)
Public Works Division Supervisors
$4,584.77 (26.45)
$5,628.89 (32.47)
Pre-Academy Corrections Officer
$3,435.41 (19.82)
$4,097.23 (23.64)
Data Entry Clerk/Receptionist I
$3,342.90 (19.29)
$4,065.21 (23.45)
Hospital Security
-
$3,634.37 (20.97)
Receptionist II
$3,508.91 (20.24)
$4,265.97 (24.61)
Corrections Officer
$3,862.47 (22.28)
$4,700.10 (27.12)
Communications Officer
$3,676.19 (21.21)
$4,468.20 (25.78)
Code Enforcement Officer
$4,081.58 (23.55)
$4,517.07 (26.06)
Police Support - 2.5% per CBA
Mechanic
$3,644.34 (21.03)
$4,474.31 (25.81)
Building Inspector
$5,595.20 (32.28)
Water Systems Specialist
$3,644.34 (21.03)
$4,474.31 (25.81)
Maintenance Worker
$3,644.34 (21.03)
$4,474.31 (25.81)
Parks Worker
$3,644.34 (21.03)
$4,474.31 (25.81)
Wastewater Laboratory Technician
$3,750.88 (21.64)
$4,605.09 (26.57)
Wastewater Collection Technician
$3,644.34 (21.03)
$4,474.31 (25.81)
Wastewater Treament Plant Operator
$3,750.88 (21.64)
$4,605.09 (26.57)
Technicians: Finance/Court Clerks
$3,224.58 (18.60)
$3,958.93 (22.84)
Accounting Assistant I includes: Building
Secretary; Permit Coordinator; Park &
Rec Asst.; Office Asst.
$3,070.69 (17.72)
$3,770 (21.75)
Accounting Specialist I with cert
$4,092.84 (23.61)
$5,024.93 (28.99)
Accounting Specialst I w/o cert
$4,013.78 (23.16)
$4,927.87 (28.43)
TEAMSTER'S POSITIONS
Position Title
Minimum Monthly
Salary (hrly)
Maximum Monthly
Salary (hrly)
2
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
1
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
0.00
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
2
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
0.00
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
3
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
45000
0.00
(








 







[


 
 


over 
 
 
  


  





  
 





    

  




























4
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
5
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
6500
0.00
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
6
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
35000
0.00
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
7
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
25000
0.00
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
8
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
0.00
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
9
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
0.00
114578
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
10
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
0.00
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
11
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
0.00
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
12
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
10% match with Homeland Security Grant
30,000.00
General Fund
20000
180000
0.00
20000
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
1
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
0.00
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
2
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
15000
0.00
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
3
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
0.00
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
4
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
20000
0.00
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
5
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
10000
0.00
City of Sunnyside
Fiscal Year(s):
Request for Budget Enhancement
Priority Status:
Fund Title:
Department/Division :
Total Cost: CITY MANAGER
Status (check one): New Enhancement [ ] APPROVE
Establishing (check one): On-going One-Time [ ] DENY
Description of enhancement/expenditure:
Alternatives:
Advantages of Approval:
Implications of Denial:
Resources Required:
Wages & Benefits: $
Supplies: $
Services: $
Intergovernmental: $
Capital Outlay: $
Total $
Source of Funds:
External (list):
$
$
Revenue Enhancements $
Total $
Total Amount Unfunded $
Comments:
Amount
Description
6
2018
Allen Road Lift Station Improvements - APPROVED
$ 30,000.00
The lift station at the Marquez Trailer Park needs to be upgraded to capacitate the new
Catholic Charities Housing (CCH) development going in 2018. The CCH will pay for costs
associated with the new lift station except the control panel, which will be paid for by the City.
There isn't an alternative to this enhancement. The CCH will pay for the cost to relocate the
entire lift station with a new lift station wet well, pumps, and associated piping and materials.
The advantages of this approval will be the implementation of a new lift station and 60-80 new
homes in Sunnyside. This relocation and construction of a new lift station has many benefits to the
city as well as the CCH.
A denial would mean that we would have to put the entire cost on the CCH.
30,000.00
1
420 - Sewer
Allen Road Lift Station Improvements
30,000.00
General Fund
0.00
114578
1
City of Sunnyside 2018
D. Day
CITY MANAGER
A. Escalera
POLICE CHIEF
A. Markham
FIRE CHIEF
S. Fisher
PUBLIC WORKS &
COMM. DEVELOPMENT
DIRECTOR
E. Alba
FINANCE &
ADMINISTRATIVE
SERVICES DIRECTOR
D. Estrada
CITY CLERK /
EXECUTIVE ASSISTANT
2
City of Sunnyside Fin. & Admin. Services
E. Alba
FINANCE &
ADMINISTRATIVE
SERVICES DIRECTOR
D. Saenz
FINANCE SUPERVISOR
D. Mendoza
COURT
ADMINISTRATOR
L. Grow
RECREATION
COORDINATOR
A. Bullock
HUMAN RESOURCES
ASSISTANT
3
City of Sunnyside Public Works
S. Fisher
PUBLIC WORKS &
COMM. DEVELOPMENT
DIRECTOR
J. Alvarez
STREETS
SUPERVISOR
R. Sanchez
SEWER &
STORMWATER
SUPERVISOR
D. Tiliano
WATER
SUPERVISOR
M. Ziegler
PARKS & FACILITIES
SUPERVISOR
J. Ayling
COMMUNITY
SERVICES
SUPERVISOR
J. Renteria
ADMINISTRATIVE
ASSISTANT/DCC
4
1
City of Sunnyside
Cost Allocation Plan
Purpose/General Statements
The purpose of this cost allocation plan is to summarize, in writing, the methods and procedures
that the City of Sunnyside will use to allocate costs to various funds, projects, grants, contracts
and agreements. The City of Sunnyside shall comply with all laws and regulations in calculating
and receiving full cost recovery for services rendered to other funds. Costs shared resources
must be allocated fairly. Cost allocation is a method to identify and allocate indirect costs.
Direct costs are those costs directly associated with a special project/cost objectives or fund.
Indirect costs are those costs incurred for a common or joint purpose benefiting more the one
cost objective in more than one fund, but which are not readily assignable to a specific fund.
Guidelines and Authority
The following policy shall guide account and cost allocation. The Washington State Auditor’s
Office prescribes the accounting and report procedures for local governments in the State of
Washington under RCW 43.09.200. RCW 43.09.210 provides, in part, as follows: separate
accounts shall be kept for each department, public improvement, undertaking, institution, and
public service industry under the jurisdiction of every taxing body.
All service rendered by, or property transferred from, one department, public improvement,
undertaking, institution, or public service industry to another, shall be paid for at its true and full
value by the department, public improvement, undertaking, institution, or public service industry
receiving the same, and no department, public improvement, undertaking, institution, or public
service industry shall benefit in any financial manner whatever by an appropriation or fund made
for the support of another.
The statue does not provide specific guidance on how “full value” is to be determined. Although
RCW 35A.33.122 states: Whenever any code city apportions a percentage of the city
manager’s, administrators, or supervisor’s time, or the time of other management or general
government staff, for administration, oversight, or supervision of a utility operated by the city, or
to provide services to the utility, the utility budget may identify such services and budget for
reimbursement of the city’s current expense fund for the value of such services.
The Federal Office of Management and Budget (OMB) Circular A-87
OMB Circular A-87 establishes cost principals for State, local, and Indian Tribal Governments
for determining costs for Federal Awards. Items 5 of the Circular states that, “The principals are
for determining allowable costs only.” In defining allowable costs, the Circular provides a
definition of allocable costs at Attachment A, paragraph C.3.a, “A cost is allocable to a particular
cost objective if the goods or services involved are chargeable or assignable to such cost
objective in accordance with relative benefits received.” The Circular further outlines costs that
are allowable for charging the Federal government and distinguishes those that are specially
excluded from recovery.
2
Governmental Accounting Standards Board (GASB)
GASB is the independent organization that establishes and approves standards of accounting
and financial reporting for U.S. state and local governments. While GASB is not a governmental
agency and does not have enforcement authority, compliance with GASB is tested by the
Washington State Auditors Office’s annual audit of the City of Sunnyside.
City Allocation Plan
The City has identified a variety of ways to identify and determine an appropriate percentage of
costs for allocation of various funds. These methods include but may not be limited to the
following:
Percentage of budget including total operating expenses (dollar amounts) in each
fund or total operating revenues (dollar amounts) in each fund
Square footage
Number of computers
Number of vehicles
Actual expenses or number of transactions
Number of employees in each fund (FTEs)
Actual expenses or hours worked
Hours utilized using a time study to develop an overhead rate
The following plan will allocate employees payroll costs to the various funds and/or departments
that utilize those employees:
Use actual hours worked by fund whenever possible
Identify the total fund and department costs to be allocated when not attributable
directly to a fund. Director of Finance will meet with department directors in order to
review and adjust allocations applying the above methods and procedures. Based
on such meeting and application of the identified methods of assessment, the
Director of Finance shall determine the appropriate percentages or amount to use in
allocating costs between and among various funds and/or department
Allocate the costs to appropriate departments by percentage or amount ensuring
appropriate costs are charged back to the appropriate funds and/or departments
Each department director is ultimately responsible for allocation of their department
salaries
Budget Development
The City of Sunnyside utilizes spreadsheets to compile information related to the distribution of
costs among its various funds during the budget update process to ensure costs are allocated
correctly. The Director of Finance is primarily responsible for determining the final percentage
or amounts charged back to the City funds/departments based on the factors mentioned above.
Each year the cost allocation plan that will be used for the following year, will be included and
approved by City Council as part of the overall budget process.
3
ALLOCATION OF COSTS
The following information are samples summarizing the procedures that will be used by the City
of Sunnyside beginning 01/01/2017:
Type of Costs
Factors used to calculate costs
Maintenance and Janitorial
Actual expenses or Square footage
All Utilities (electric, gas, water, etc)
Actual expenses, Square footage or hours
Accounting
Actual expenses or number of transactions
Budget
Actual expenses, budgeted expenses or number of
employees (FTE)
Payroll
Number of Employees (FTE) or payroll checks
Human Resources
Actual hours/staff (FTE) or payroll checks
IT Services
Actual expenses, number of computers, servers,
databases or ports
Insurance
Number of staff (FTE), claims or loss history, square
footage, property values insured
Accounts payable
Number of transactions (including vouchers or invoices)
Professional Services
Actual costs or hours spent on job/task
Personnel Services
Actual costs/hours spent on job/task
Office & Operating Supplies
Actual costs or usage
Telephone/Communication
Actual costs or usage
Travel Costs
Actual costs or percentage based on allocated amount
Printing
Actual costs or number of print jobs
Equipment
Actual costs or percentage based on use and allocated
amount
Training/Conference/Seminars
Actual costs or percentage based on allocated amount
Other Costs (dues, licenses, fees
etc.)
Actual Costs or shared costs will be allocated on a basis
determined to be appropriate to the particular costs.
Example 1
Expense Amount= $2,000
Example for maintenance on City Hall
Dept/Fund
Square footage
%
Amount allocated
PD
1437
37
740.00
City Hall
1275
33
660.00
Court
219
26
520.00
Council Chambers
162
4
80.00
Foyer
Shared space (262)
Total
3876
100
2,000
4
Example 2
Expense Amount = $636
Example for utility bill
Dept/Fund
Hours
%
Amount Allocated
Police Dept.
24 hrs. x 7 days =
168
168/231 =73%
464.28
City Hall
8 hrs. x 5 days =
40
40/231=17%
108.12
Court
4 hrs. x 5 days =
20
20/231= 09%
57.24
Council
1.5 hrs x 2 mtgs =
3
3/231= 01%
6.36
Total Hours
231
636
Example 3
Expense Amount = 1,025 Conference
Costs that benefit two or more specific departments and/or funds are allocated to those
dept/funds based on the ratio of each fund/or dept. budget allocations
Fund and or Dept.
Budget allocation
%
Amount
Water/Sewer
$ 2,000
67
686.75
Street
$ 1,000
33
338.25
3,000
1,025
Example 4
Expense Amount = 127.50
5 hrs. x 25.50 hourly salary plus benefits
Documented with timesheets showing time distribution for all employees and allocations based
on time spent on each task or job. Salaries and wages are charged directly to the fund for
which work has been done. Costs that benefit more than one department and/or fund will be
allocated to those departments and/or fund based on the ratio of each dept./fund’s salaries to
the total of such salaries.
Funds/Depts.
Allocated wages
%
Amount Shared by
each fund/dept.
Police Department
450,000
61
77.77
Fire Department
4,500
1
1.28
Public Works
278,000
38
48.45
Totals
732,500
100
127.50
OBJECT CODES
Examples are suggestions and are not all inclusive
Only the object (first digit) is required for reporting purposes. The subobject (second
digit) is OPTIONAL for accounting/managerial purposes.
00
Fund Balances,
Nonexpenditures and
Transfers-Out
Use this category of object only with the accounts 508, 581, 586, 588, 589, and 597.
1X Salaries and Wages
Amounts paid for personal services rendered by employees in accordance with the rates,
hours, terms and conditions authorized by law or stated in employment contracts. This
category also includes overtime, hazardous duty or other compensation construed to be
salaries and wages. Subdivide this account as necessary for local purposes (i.e., regular
pay, overtime pay, sick pay (employee related), sick pay (non-employee related), vacation
pay, shift differential, and other taxable compensation).
Personal services do not include fees and out-of-pocket expenditures for professional or
consultant services performed on assignments. Such services are properly classified as
Services .
2X Personnel Benefits
Those benefits paid by the employer as part of the conditions of current or past
employment. Subdivide as needed for local purposes.
Examples: Insurance, Unemployment Compensation, OASI (FICA) - Employer-paid
portion, Uniforms & Clothing, Pension, Workers' Compensation.
29 Pension and Disability Payments
Payments by self-insurance and trust funds to retired or disabled employees or their
beneficiaries. Use other 2X subobjects for employer payments to pension systems and to
state agencies for unemployment and disability insurance. Use subobject 49 for payments
from self-insurance funds for property and liability claims.
3X Supplies
This is a basic classification of expenditures by object for articles and commodities
purchased for consumption or resale.
31 Office and Operating Supplies Articles purchased directly and consumed by operating departments.
Examples: Office Supplies Feed for Animals Forms Publications
Ammunition Taser Cartridges Bean Bag Rounds Bullet Proof Vests
Food for Human Consumption Agricultural Supplies Drugs Chemicals
Cleaning and Sanitation Supplies Lubricants Clothings Medicines
Household and Institution Supplies Laboratory Supplies Plumbing Supplies
Construction Materials and Supplies Electrical Supplies Painting Supplies
32 Fuel Consumed
Include fuel used to generate power, fuel for heating, and fuel for operating engines and
vehicles. See subobject 34 for fuel purchased for resale. Use subobject 47 for electricity
and natural gas.
Examples: Coal Nuclear Fuel Fuel Oil Gasoline
Diesel Fuel Propane Gas Wood
33
34
Supplies Purchased for
Inventory or Resale
Examples: Internal Service Fund items such Central Stores as automotive repair parts
Fuel Code Books Maps Grave Markers and Liners
(if capitalized, see subobject 64)
Concession Supplies Library Books and Other Library Materials
35
4X Services
Use this object for professional services. This object code should be used only for
expenditures that constitute a direct cost of the activity. Payments for governmental
services like police, fire protection, detention, election, animal control, inspections,
libraries, pollution control, planning, and health services provided by other governments
should be coded to object 5X.
41 Professional Services
Examples: Advertising Legal Investment Messenger
Power, Water, Gas Purchased for Resale
Small Tools and Minor Equipment
1
OBJECT CODES
Examples are suggestions and are not all inclusive
Accounting & Auditing Custodial Cleaning Medical, Dental & Hospital
Engineering & Architectural Management Consulting Computer Programming
42 Communication
Examples: Telephone Postage Cellular Phone (not cell stipend)
Internet Facsimile
43 Travel
Examples: Per Diem Meals Lodging Mileage
44
Taxes and Operating
Assessments
Payments to other governments or funds based on levies against property or income of the
government or a fund.
45 Operating Rentals and Leases
Use this code for Web based software services (icloud). See subobject 66 for the
capitalized leases or rentals.
46 Insurance
Examples: Fire Theft Other Casualty Liability Bonds
Use subobject 2X for insurance applicable to personnel benefits.
47 Utility Services
Examples: Gas Electricity Sewer Cable TV
Water (Includes Irrigation Water) Waste Disposal
Use subobject 33 for power, water or gas purchased for resale.
48 Repairs and Maintenance
Contracted (external) labor and supplies furnished by the contractors. See object 6X for
construction contracts. Must include labor on invoice to be coded to this object.
Examples: Buildings Structures Improvements Equipment
49 Miscellaneous
Examples: Court Costs and Investigations Judgments and Damages
Dues, Subscriptions and Memberships Registration Tuition
Information and Credit Services Laundry and Other Sanitation Services
Filing, Recording and Witness Fees Printing and Binding
Contractual Services not Otherwise Classified
5X
51 Intergovernmental Services
Expenditures made to other governments for governmental services rendered.
Governmental services are limited to those functions normally provided by governments
and not by private businesses. Examples include police and fire protection, detention,
election services, animal control, inspections, libraries, pollution control, planning, and
health services. Do not include expenditures paid to another government but not
governmental in nature, such as those for insurance, utility charges, rentals, repairs and
supplies. For these types of expenditures use object 4X. Also, do not include any
interfund expenditures.
52
Intergovernmental Payments
from Federal, State, or Local
Resources
Use this subobject for contributions the government makes to other governments or
nongovernmental entities. Also use this subobject for pass-through grants.
6X Capital Outlays
Expenditures which result in the acquisition of, rights to, or additions to capital assets,
including incidental costs such as legal, appraisal and brokerage fees, land preparation and
demolishing buildings, fixtures and delivery costs. This category of object includes all
major purchases of capital assets and infrastructure. This object should be used only with
accounts 594-595.
This object classification pertains only to those assets which are purchased or constructed
by the external party. Those constructed or fabricated by the municipality should be
classified under other object classes; i.e., wages under Salaries and Wages , materials
under Supplies , etc.
61 Land and Land Improvements
Examples: Easements Rights-of-Way LID Intangible Rights to Land
Site Improvements such as: excavation, fill, grading, utility installation, removal,
relocation or reconstruction of property of others (example: railroads, phone and power
lines), retaining walls, parking lots, fencing and landscaping
Land Acquisition Costs and Related Expenditures
62
Intergovernmental Services and Payments
Buildings and Structures (Acquisition, Construction and Improvements)
2
OBJECT CODES
Examples are suggestions and are not all inclusive
Examples: Administration and Office Buildings Firehouses Jails
Garage and Shop Buildings Storerooms and Warehouses Libraries
Zoos and Other Park Buildings Coastal and Riverine Structures
63 Other Improvements
Examples: Alleys Athletic Fields Bridges Culverts
Fuel Depots Lighting Systems Parking Areas Roadways
Dikes and Levees Streets Sidewalks Storm Drains
Sign and Signals Water and Sewer Systems LID
Trails and Bike Paths Landscapes and Vegetation Tunnels
64 Machinery and Equipment
Examples: Communications Janitorial Laboratory
Office Furniture and Equipment Transportation Library Resources
Heavy Duty Work Equipment Police Dogs and Horses
Computer Software/Hardware Artwork
Exclude small tools and minor equipment (see subobject 35).
65 Construction of Capital Assets
This classification is to be used where the expenditure applies to improvement projects
involving several distinct subobjects such as land, buildings and structures, and other
improvements. It is intended that the classification will be used primarily for undistributed
work in progress in capital projects funds. Work orders or other adequate records must be
maintained to identify and establish the validity of all amounts which ultimately will be
distributed to appropriate capital asset accounts.
7X Debt Service Principal
Use with Basub 591, 593, 594 and 599.
71 General Obligation Bonds
72 Revenue Bonds
73 Special Assessment Bonds
74 Revenue Warrants
75
Capital Leases and Installment
Purchases
At the time an asset is acquired, use this classification for the total principal to be paid for
a capital asset under executory conditional sales contracts (RCW 39.30.010), lease-
purchase agreements, installment purchase agreements, and similar arrangements that defer
payment for capital outlays over a period of time.
Also use this classification to record the expenditure at the time the asset is acquired if the
agreement meets any one of the following criteria:
a. The agreement transfers ownership of the property by the end of the lease term.
b. The agreement allows the municipality an option to purchase the property during or at
the end of the lease term at a price that is considerably below the market value of the
property at the time of the option.
c. The term of the agreement is at least 75 percent of the estimated useful life of the
property.
d. The total payments under the agreement, less interest costs and charges for insurance
and maintenance, equal or exceed 90 percent of the market value of the property at the
date of the agreement.
Payments under installment purchases and capital leases are coded to subobjects 75 and 83
as debt service. Any rent or lease payments that do not fit in the above categories should
be charged to subobject 45, Operating Rentals and Leases .
76 Anticipation Notes/Warrants
77 Other Notes
78 Intergovernmental Loans
79 Other Debt Include LOCAL, LID assessments, etc.
8X
Debt Service: Interest and
Related Costs
Use with Basub 592, 594, and 596.
81
Interest on Short-Term External
Debt
82 Interest on Interfund Debt Include interest on debt to joint ventures and affiliates, LID assessments.
3
OBJECT CODES
Examples are suggestions and are not all inclusive
83
Interest on Long-Term External
Debt
Include intergovernmental, capital leases (see subobject .75 for the definition of capital
lease), etc.
84 Debt Issue Costs
85 Debt Registration Costs
89
Other Interest and Debt Service
Costs
Include interest paid on overdue taxes (RCW 84.69.070), etc.
4