HomeMy Public PortalAboutMinutes_CCMeeting_08212012CITY COUNCIL MEETING AUGUST 21, 2012 - 7:00 P.M.
PRESENT: Mayor Brad Andersen, Council President Bruce Case, Council Member Dan
Gubler, Council Member Rob Geray, Council Member Thane Price, Public Works Director Zech
Prouse, City Clerk Julie Hammond, Treasurer Amy Sullivan.
ABSENT: Police Chief Shannon Basaraba.
VISITORS: Tanya Orton, Caleb Orton, Robyn Keyes, Jolyn Louk, Barbara Schreier, Mike
Schreier, Spencer Snow, Brian Snow, Deanne Snow and Brent Orton.
Mayor Andersen welcomed everyone and Clerk Julie Hammond led with the Pledge of
Allegiance.
Consent Agenda: The Consent Agenda was reviewed.
The Mayor and Council went over the Budget and Expense Report. The Mayor reported the City
was on track so far for revenue and expenses. Council Member Price asked why payroll was
only at 57% when we are 83% of the way through the year. Mayor Andersen explained that six
months of payroll comes out of the General Fund and the remaining six months comes out of the
Water Fund. The Mayor entertained a motion from the Council.
Council Member Gubler motioned to approve the Consent Agenda and Council Member Price
seconded the motion. All were in favor, motion carried.
Certificates of Recognition: Mayor Andersen read Thank You Letters and presented
Certificates of Recognition to Eagle Scout Caleb Orton for making reservation boxes for the
shelters and ball fields and to Eagle Scout Brian Snow for helping with the Iona Fun Run
(organizing groups to make signs, registration and handing out water).
Public Appropriations Hearing 7:15: The Mayor explained net tax market values in Iona for
Fiscal Year 2012/2013 and stated the City's Estimated Property Tax Revenue is $218,000 but
proposed the City take $226,000. Mayor Andersen said it is wise to take the extra now instead
of digging a hole and not being able to maintain the City later. This increase is about $30 to $40
a year in property taxes on a $150,000 home. The Mayor suggested the increase of $8,000 be
put in the Maintenance Fund because it had been cut back and the City needs to purchase a dump
truck.
Jolyn Louk asked: When you say dump truck do you mean snow plow? Mayor Andersen
explained that it is a dump truck that will be equipped with a plow and a slide in sander bed that
can be used year round which enables it to be funded from both the General and the Water Fund.
The Mayor asked for any more questions or concerns from the Audience and Council and
requested the change of Property Tax Revenue to $226,000 changing the budget total to
$989,250. Mayor Andersen then closed the Public Hearing and entertained a motion of the
2012/2013 Appropriations Ordinance.
1
1
President Council Member Bruce Case read the 2012/2013 Appropriations Ordinance and
motioned to approve the ordinance with changes. Council Member Gubler seconded the motion.
Ordinance passed by roll call vote:
Bruce Case — Yes Thane Price — Yes
Dan Gubler — Yes Rob Geray — Yes
Oath of Appointment: Mayor Andersen asked Council for approval of Julie Hammond as City
Clerk. Council Member Gubler motioned to approve the Appointment and President Council
Member Case seconded the motion. All were in favor, motion carried. Julie Hammond took the
Oath of Appointment and was sworn in by Mayor Andersen.
Honored Robyn Keyes: Mayor Andersen recognized Robyn as a great employee, someone who
goes after her goals and can still raise a family. Robyn will be leaving the City as Clerk to teach
Fifth Grade at Iona Elementary. Keyes was presented with the Outstanding Service Award.
Approved Robyn Keyes as Planning & Zoning Member: The Mayor entertained a motion.
Council Member Price motioned to approve Robyn for Planning & Zoning. Council Member
Gubler seconded the motion. All were in favor, motion carried.
Recess: Mayor Andersen asked for a motion to recess for five minutes. Council Member Geray
motioned to recess. Council Member Price seconded the motion. All were in favor, motion
carried. Council resumed at 7:50 pm.
Approval of Purchase of a Dump Truck: After discussion of purchasing a dump truck on this
year's budget or half this year and half next year, it was decided to put a cap on this year's
budget. Council Member Gubler motioned to purchase a dump truck and snow removal
equipment not to exceed $70,000. Council Member Price seconded the motion. All were in
favor, motion carried.
Adoption of Electrical Ordinance #168-17-12: No Public discussion. Went to Council and
Mayor Andersen entertained a motion. Council Member Price motioned we dispense with the
rule requiring the ordinance to be read in full and on three separate occasions and that we pass
the ordinance on all three readings. Council Member Gubler seconded the motion.
Ordinance passed by roll call vote:
Bruce Case — Yes Thane Price — Yes
Dan Gubler — Yes Rob Geray — No
First Reading of Cable TV Ordinance Summary #165-14-11: Mayor Andersen read City
Attorney's instructions. Council Member Geray read and motioned to approve the Cable TV
Ordinance Summary #165-14-11. Council Member Price seconded the motion. Ordinance
passed by roll call vote:
Bruce Case — Yes
Dan Gubler — Yes
Thane Price — Yes
Rob Geray — Yes
2
Reports:
Clerk Hammond no report.
Treasurer Sullivan reported that Alexis Stanger called to express her appreciation for the use of
the shelters and park.
Mayor Andersen read a Thank You Letter from the Lions Club.
The Mayor stated the Water Fund Account wording could be clarified and if Council Member
Geray would like to meet with the City Attorney this would be a good opportunity.
Mayor Andersen discussed a Rewards Program for the Police Department such as giving out ice
cream (Orange Leaf Coupons) as well as during the summer he could patrol on a bike once a
week, which was approved.
The Mayor asked Council Member Price to make an announcement about the Youth Committee
for grades 7th thru 12th
Mayor Andersen discussed putting in 4 — 6 holes of Frisbee Golf at Pioneer Park at a cost of
$150-$180 a basket, which was approved.
The Mayor reminded everyone that the next Council Meeting is scheduled September 25, 2012
due to the AIC Conference.
Chief Basaraba - see report.
Council Member Gubler reported on a splash pad that used a recirculating system.
President Council Member Case and Public Works Director Prouse discussed the Tahoe. It
will be used by Allen Eldridge, City Building Inspector.
Meeting adjourned 9:00 pm.
3
96b-1700
3211dWf1 11V83SV8
OO ObZ$
N3S13N2100 ACIISSVO
9617-1700
3211d1Alf1 11V83SV8
8v£LO'6$
S1121f1O 2101AV1
51t71700
3211dWf1 1-1V83SV8
88 98Z$
SNOWWIS NONNVHS
9117-1700
2i01032:110 N011V32L10321 11V83SV8
0£'OL9'17$
1138V0 NNV3f1S
91717-100
S311ddf1S 301dd0
66"96E$
XVW 3OIdd0
17917-100
>1008 MV1 OIddV211. "2 1VNIW1210 ZI-OZ 0I
617'69$
00'8 2130N38 MDFILLVW
ZL17-100
SN01103dSNl 1VOINVHO3W
00'Z91-' 1$
30I2180W 93219
001170E$ ZL17-600 suo!loadsul
00'0Z61$ OL17-100 aogel
SN01103dSNl 9018 '8 2108V1
00196'17$
390121013 N311V
91717-1.00
31\10Hd
££'Z9E$
SS313211M NOZ1213n
02.17-100
13f1d
L8 6117'1$
SS321dX3 11-19i21M
9617-100
1210dd11S 1V1-1NNV
00 009'13
V1d211
OLb-600
33211>1HVd21331\101d
66176$
SN3023VO301SANNf1S
02.17-100
1V1N321 213XIW'2 213MOW
11'001$
S31VS'2 S-IV1N321 021d
OLb-600
sd000s-e-asods!p Ab6o0 >!aed-slonpoad lad
06.Z0£$
lif10S321 1VIONVNId limns
02.17-100
S310HNVW f 0V '1S 21DN-IVM
00.9Z£$
9NaVAVOX3 NOGNV1
OZ171700
S13>10113VA01A111V83SV8
00'0Z8$
3211V3H11VIOH/1101 1N3>1
9917-100
213NIV13211V931
00.008$
113M01>1 N3010H
0617-100
HON38 1VI210W3W S,NV21313n
00'0£$
3NIHOVW NV93
9L'6£1$ Z917-1,00 ao!locl
09 6LZ$ ZZ17-100 saaAo!dua3
3ONV21f1SNl 1V11\30
9Z.66b$
1V11\130 V1130
89'8Z$ 17917-100
8£ £03 OLb-1.00
30110d'811\131A1d11103 '1NIVW
96.1-£3
32101S HONVH 1-V-0
OLt7-1,00
213WW12ilR13MOW NMVI
00.92$
1N3Wdln03 X 0NVH8
L018606$ Z9b-1,00 ao!lod
6E.EZLZ$ ZZI7-600 saa/oidua3
3ONV21f1SNl H11V3H
8£.6b1:E$
OHV01 d0 SS0210 3f118
02.17-1.00
OSIW 1HJIN DIAOW'213nd 213M0WNMV1
Z9'Z6$
121VW Z3 Z6-9
OLi7-600
NIV1Nf1Od ONINN12210 '9018 A11O 211Vd321
92'9L3
SMO/V12131VM
OL 6Z$ 02.17-100
06.9171$ 0617-1.00
1NIVd ONIN21VW'2 1N31/1 '13A S311ddf1S
09'9L6$
Addf1S '1SNO0 NVOIHDINV
00.9£L$ OZ171700
00173 0071700
S1211HS'8 11V8-12:l d 1
00.693
anlOdS NV012I3WV 11V
9617-1700
3211dWf1 11V83SV8
98'E617$
NOS13N 2139CINEI
9071700
3211dWf1 11V83SV8
89' 1,69$
Z30N3S321 VNV1N
9617-1.00
2lawlSV32i1'8>12i310 Had NI 9NMId
0066$
111H AN038
# look, pund lenuao
uolldwsea
aunowv
Z 60Z/ 1•£/L
1N0d3b 3SN3dX3 A1141NOW
i
9E 1.09`L$
9bb-Z00
SdWb'1S d0 S11OH-Z
00'06$
'S.d S fl
OLb-Z00
S1S31 2i31dM
OO Ob$
AO01O18O2101W NO131
Sb17-Z00
HANO1 2131dO0
00'Z8$
SW3ISAS SS3NISfl81S0A
OL17-Z00
S3llddflS ONINV910 'Oa18 A110
OLb-Z00
31Xb'M
OLb-Z00
ONINIVaL 3Q1H01H0-0dAH
09.b£9$
301AHAS .NO211AN vnoe
Obb-Z00
A1101H10313
6£.068'9$
213MOd 'N1W A>10O21
02.17-Z00
S121dd ?131>IN121dS
90'814
ON181Alflld SllVd
9bb-Z00
S1N3W31V1S 2131`dM
b6 ZL6$
103211a 011I11` IA a311Nf1
9bb-Z00
S1N3W31V1S 2:131b'M ONIIIdW
9L'98Z$
'S'd'S'fl
Sbb-Z00
2131f1dWO0 3ab210df1
Z6 89£$
Sflld Od
# lood pun3 aaleM
bZ-9bti`9£$
S6b-100
S1`da3W Nf121 Nnd
00'06Z$
11-1dO211 Sn
06b-600
1V121OW3W S,N`d2131AA
£6'981.$
lOd3a 3WOH
Z217-1-00
S133HS 'dSNI 'sale
man
HVIS NOSHAdd3f 31-11
OLb-600
ONINd310
001L£$
AHOOW vi\o
96b-1,00
Nf121 Nfld SAVO VNOI 2103 ONIWIl
00'003
ONIWII HO103n
96b-600
SiVIH31t/W Nf121 Nnd -1N3W3S21f18W1321
1.Z'89$
N3SHACINd OVHE1
£9b-1.00
1N3W3SH 18WI321 ONINId21l
OO.OZ$
VEI 21VSV9 NONNVHS
02.b-600
2131108 'Oa18 A110 NO '1NIdW
££'1.9L$
831109 'N1W A>10O21
OLb-WO
fld 3OVENVO
LZ'9£6$
1`d11\13WNOHIANJ ISd
Ob17-1.00
S`dO 1H21flivN
Z917Z$
S`dO NI`dlNflOW2131N1
Sb17-600
3NOHd3131
L6'98Z$
'Nf1VVWO011\1I0c1HIVd
Z217-1.00
SNO1103dSNl 1d012110313
00'0Zb$
M`dHS 3N` 1"
09b-1.00
1OH1NO0 TdWINV-HOl`ddS10 '810
00.999$
21321f1Sb3211 '3'I 30 A110
09b-600
10V211NO0 ?:Od '11Ald .H10
9Z'82.317$
3d1213HS '00 3111AANNO8
S6b-1•00
S3fla dIHS2138W31A1-ivnNNd
00'Z£L$
S31110 ai d0 NOI1V1OOSSV
917b-600
2131\INVOS ONISVH021f1d 21O311\3W3S21f181A11321
8Z'L£b$
N`dAMnS AM
1-£'09$ Z9b-1.00 ao!lod
Z9'006$ ZZb-600 saaAo1dw3
3ONVHf1SNl H11V3H
£6.093
O` -IAV
OLb-1.00
AllOd d1HOd >121dd dWfld
00'9L3
3OIA213S 213M3S WV
96b-WO
S1211HS-1 NnH Nf13 SAVO VNO1
09'6Z6$
SNOISS321dW1 1`d3H0
96b-1-00
SAVO VNO1
Z9'093
8f110 SAWS
9617-600
SAVCI VNO1
6917b$
1HVIN-1VM
9l.171700
3H1dWf1 11d83S`de
£0.Z2.9$
321O0 311b7i
9 Lb1700
3211dWfl 11d83Sde
9Z' 609$
NO180 8ThO
1 •
C
CITY OF IONA
** B U D G E T R E P O R T**
FOR 07112 PAGE 3
7**** GENERAL FUND **** ESTIMATED * *RECEIPTED** UNRECEIPTED PERCENT
FUND ACCOUNT# ACCOUNT TITLE REVENUE MTD YTD BALANCE RECEIPTED
001 305.000 STATE HIGHWAY USERS 52,000.00 14,015.71 52,498.49 498.49- 100.96
001 310.000 STATE REVENUE SHARING 44,000.00 .00 37,591.90 6,408.10 85.44
001 315.000 STATE LIQUOR TAX 36,000.00 .00 37,192.00 1,192.00- 103.31
001 320.000 BEER & DOG LICENSES 500.00 .00 315.00 185.00 63.00
001 325.000 POLICE REVENUE 18,000.00 800.00 7,314.00 10,686.00 40.63
001 330.000 INTEREST 500.00 10.11 153.55 346.45 30.71
001 335.000 CABLE TV FRANCHISE 5,000.00 .00 4,264.66 735.34 85.29
001 340.000 NATURAL GAS FRANCHISE 12,000.00 2,054.84 9,942.05 2,057.95 82.85
001 345.000 POWER FRANCHISE 17,000.00 4,527.29 20,188.91 3,188.91- 118.76
001 355.000 BUILDING RENT 7,000.00 560.00 7,561.25 561.25- 108.02
001 357.000 BUILDING INSPECTION FEES 12,000.00 4,373.00 25,559.20 13,559.20- 212.99
001 358.000 GRANTS 5,000.00 .00 3,000.00 2,000.00 60.00
001 360.000 PROPERTY TAX REVENUE 212,000.00 81,926.94 215,077.96 3,077.96- 101.45
001 390.000 MISCELLANEOUS REVENUE 7,000.00 600.00 3,364.17 3,635.83 48.06
001 395.000 RESERVES 60,000.00 .00 .00 60,000.00
**TOTAL GENERAL FUND REVENUE 488,000.00
108,867.89 424,023.14
63,976.86 86.89
**** GENERAL FUND ****
FUND ACCOUNT# ACCOUNT TITLE
ESTIMATED * *EXPENDED** UNEXPENDED PERCENT
EXPENSE MTD YTD BALANCE EXPENDED
001
0�L
001
001
001
001
301
001
001
)01
)01
)01
)01
)01
)01
)01
)01
)01
)01
)01
)01
)01
)01
410.000 PAYROLL
420.000 RETIREMENT
422.000 HEALTH INSURANCE
424.000 PAYROLL TAXES
440.000 ELECTRICITY - NATURAL GAS
445.000 OFFICE SUPPLIES
446.000 TRAVEL
447.000 ADVERTISING
450.000 INSURANCE LIABILITY
455.000 LEGAL & AUDIT FEES
459.000 POLICE --PAYROLL
460.000 POLICE-COUNTY/DISPATCH
461.000 POLICE -RETIREMENT
462.000 POLICE -HEALTH INSURANCE
463.000 POLICE -TRAINING
464.000 POLICE -GENERAL
465.000 VEHICLE RENT
470.000 MAINTENANCE
472.000 BUILDING INSPECTIONS
475.000 CIVIL DEFENSE
480.000 LIBRARY
485.000 LAND ACQUISITION
490.000 CAPITAL IMPROVEMENTS
495.000 MISCELLANEOUS EXPENSE
57,000.00 11,556.00 33,046.00 23,954.00 57.98
12,000.00 1,700.67 14,024.86 2,024.86- 116.87
34,000.00 2,503.43 29,857.30 4,142.70 87.82
11,000.00 1,166.64 10,793.71 206 29 98.12
20,000.00 776.15 16,380.70 3,619.30 81.90
8,000.00 1,395.77 7,474.38 525.62 93.43
5,000 00 .00 2,570.37 2,429.63 51.41
1,500.00 .00 528.71 971.29 35.25
9,000.00 .00 6,681.00 2,319.00 74.23
12,000.00 800.00 12,200.00 200.00- 101.67
61,000.00 4,920.63 44,785.38 16,214.62 73.42
14,500.00 4,964.26 17,969.95 3,469.95- 123.93
7,000.00 527.98 5,776.69 1,223.31 82.52
12,000.00 1,208.13 12,081.30 81.30- 100.68
8,000.00 20.00 2,125.52 5,874.48 26.57
18,000.00 88.07 11,652.25 6,347.75 64.73
5,000.00 .00 .00 5,000.00
90,000.00 6,493.79 67,512.24 22,487.76 75.01
10,000.00 4,717.00 21,552.85 11,552.85- 215.53
.00 .00 .00
2,000.00 .00 .00 2,000.00
10,000.00 .00 .00 10,000.00
73,000.00 963.83 50,300.43 22,699.57 68.90
8,000.00 4,034.04 9,215.80 1,215.80- 115.20
**TOTAL GENERAL FUND EXPENSES 488,000.00
47,836.39 376,529.44
111,470.56 77.16
**NET EXCESS OR DEFICIENCY(-) 61,031.50
47,493.70 47,493.70-
CITY OF IONA
** B U D G E T R E P O R T**
FOR 07112
PAGE 5
. **** WATER FUND **** ESTIMATED
FUND ACCOUNT# ACCOUNT TITLE REVENUE
** R E C E I P T E D*
MTD YTD
UNRECEIPTED PERCENT
BALANCE RECEIPTED
002 305.000 COLLECTIONS 185,000.00 16,656.50 160,222.82 24,777.18 86.61
002 310.000 HOOK UP FEES 36,000.00 6,000.00 48,000.00 12,000.00- 133.33
002 315.000 INTEREST 500.00 10.18 128.32 371.68 25.66
002 350.000 TANK REPLACEMENT FUND 50,000.00 .00 .00 50,000.00
002 358.000 GRANTS 5,500.00 .00 .00 5,500.00
002 395.000 RESERVES 50,000.00 .00 .00 50,000.00
302 397.000 WATER BOND .00 .00 .00
**TOTAL WATER FUND REVENUE 327,000.00
22,666.68 208,351.14
118,648.86 63.72
**** WATER FUND **** ESTIMATED * *EXPENDED. UNEXPENDED PERCENT
FUND ACCOUNT# ACCOUNT TITLE EXPENSE MTD YTD BALANCE EXPENDED
)02 410.000 SALARIES & BENEFITS 63,000.00 .00 60,000.00 3,000.00 95.24
)02 440.000 ELECTRICITY 27,000.00 5,890.39 32,704.54 5,704.54- 121.13
)02 445.000 OFFICE, SUPPLIES, LEGAL 8,000.00 988.81 7,505.42 494.58 93.82
)02 450.000 ENGINEERING COSTS 10,000.00 .00 4,383.75 5,616.25 43.84
702 460.000 VEHICLE EXPENSE .00 .00 .00
)02 465.000 VEHICLE RENT 7,000.00 .00 .00 7,000.00
470.000 REPAIRS & MAINTENANCE 52,000.00 865.73 21,226.35 30,773.65 40.82
)0e 480.000 BOND PAYMENT .00 .00 .00
)02 482.000 BOND INTEREST .00 .00 .00
)02 485.000 TANK REPLACEMENT FUND 90,000.00 .00 .00 90,000.00
)02 490.000 CAPITAL IMPROVEMENTS 70,000.00 .00 7,461.50 62,538.50 10.66
)02 497.000 WATER SYSTEM UPATE .00 .00 .00
**TOTAL WATER FUND EXPENSE 327,000.00
7,744.93 133,281.56
193,718.44 40.76
**NET EXCESS OR DEFICIENCY(-) 14,921.75
75,069.58 75,069.58-
CITY OF IONA
* *BUDGET
FOR 07112
REPORT
PAGE 7
**** RECREATION FUND ****
FUND ACCOUNT# ACCOUNT TITLE
ESTIMATED * *RECEIPTED"" UNRECEIPTED PERCENT
REVENUE
MTD YTD
BALANCE RECEIPTED
004 305.000 BASEBALL FEES 20,000.00 .00 26,598.70 6,598.70- 132.99
004 310.000 SHELTER RENTAL 250.00 .00 60.00 190.00 24.00
004 320.000 WESTERN BOYS FEES 250.00 .00 .00 250.00
004 395.000 RESERVES .00 .00 .00
**TOTAL RECREATION FUND REVENUE 20,500.00 .00 26,658.70 6,158.70- 130.04
**** RECREATION FUND **** ESTIMATED
FUND ACCOUNT4 ACCOUNT TITLE EXPENSE
* *EXPENDED**
MTD YTD
UNEXPENDED PERCENT
BALANCE EXPENDED
004 410.000 RECREATION EQUIPMENT
004 415.000 RECREATION LABOR
004 420.000 BASEBALL SUPPLIES
004 470.000 RECREATION MAINTENANCE
2,500.00 24.00 24.00 2,476.00 .96
8,000.00 9,478.94 11,061.53 3,061.53- 138.27
7,000.00 955.00 9,331.97 2,331.97-- 133.31
3,000.00 .00 860.00 2,140.00 28.67
**TOTAL RECREATION FUND EXPENSE 20,500.00
10,457.94 21,277.50
777.50-- 103.79
**NET EXCESS OR DEFICIENCY(-) 10,457.94-
5,381.20 5,381.20-
CITY OF IONA
** B U D G E T REPOR T*
FOR 07112 PAGE 6
EQUIP REPLACEMENT **** ESTIMATED * *RECEIPTED** UNRECEIPTED PERCENT
FUND ACCOUNT# ACCOUNT TITLE
REVENUE
MTD YTD
BALANCE RECEIPTED
003 305.000 EQUIP RENT --WATER 5,000.00 .00 .00 5,000.00
003 310.000 EQUIP RENT --GENERAL 5,000.00 .00 .00 5,000.00
003 395.000 EQUIP RESERVES --WATER 40,000.00 .00 .00 40,000.00
003 396.000 EQUIP RESERVES --GENERAL 40,000.00 .00 .00 40,000.00
**TOTAL EQUIP REPLACEMENT REVENUE
90,000.00 .00 .00 90,000.00
**** EQUIP REPLACEMENT **** ESTIMATED
FUND ACCOUNT# ACCOUNT TITLE EXPENSE
** E X P E N D E D**
MTD YTD
UNEXPENDED PERCENT
BALANCE EXPENDED
003 410.000 EQUIP REPLACEMENT --WATER 45,000.00 .00 .00 45,000.00
003 415.000 EQUIP REPLACEMENT --GENERAL 45,000.00 .00 .00 45,000.00
003 490.000 EQUIPMENT PURCHASE .00 .00 .00
fiN
**TOTAL EQUIP REPLACEMENT EXPENSE
90,000.00 .00 .00 90,000.00
**NET EXCESS OR DEFICIENCY(-) .00
.00 .00
FY12 Budget
FY12 Actuals
FY13 Proposed
Notes
GENERAL REVENUE
May - 68%
Hwy Users
$52,000.00
$38,482.78
$53,000.00
e Rev. Sharing
Ake
$44,000.00
$37,591.90
$57,000.00
State Liquor Tax
$36,000.00
$27,894.00
$47,000.00
$47,345.00-2011 total which was an increased of $881.00
Beer & Dog Licenses
$500.00
$270.00
$400.00
Police Revenue
$14,000.00
$5,326.10
$14,000.00
Interest
$500.00
$129.02
$200.00
Cable TV Franchise
$5,000.00
$4,264.66
$6,000.00
Natural Gas Franchise
$12,000.00
$7,887.21
$12,000.00
Power Franchise
$17,000.00
$15,661.62
$22,000.00
Building Rent
$7,000.00
$6,631.25
$7,400.00
Building Inspections
$12,000.00
$14,260.00
$16,000.00
Grants
$5,000.00
$3,000.00
$3,000.00
Property Tax Revenue
$212,000.00
$130,582.44
$218,000.00
Misc. Revenue
$7,000.00
$2,639.17
$4,000.00
Reserves
$60,000.00
$0.00
$80,000.00
Total General Revenue
$484,000.00
$294,620.15
$540,000.00
GENERAL EXPENSE
Payroll
$57,000.00
$12,477.50
$79,000.00
rement
$12,000.00
$10,987.79
$20,500.00
Health Insurance
$34,000.00
$24,850.44
$50,000.00
Payroll Taxes
$11,000.00
$8,543.57
$16,000.00
Electricity -Natural Gas
$20,000.00
$13,358.43
$21,000.00
Office Supplies
$8,000.00
$5,814.96
$8,000.00
Travel
$5,000.00
$1,638.84
$5,000.00
Publishing
$1,500.00
$528.71
$2,000.00
Insurance Liability
$9,000.00
$5,568.00
$12,000.00
ICRMP $6681 State Ins. Fund $ 5309.20
Legal & Audit Fees
$12,000.00
$10,300.00
$16,000.00
Police-Co./Dispatch
$14,500.00
$13,005.69
$26,030.00
Police Payroll
$61,000.00
$35,026.50
$61,500.00
Police Retirement
$5,500.00
$4,729.57
$7,500.00
Police Health Ins.
$13,000.00
$9,665.04
$15,000.00
Police Training
$8,000.00
$3,100.00
$3,000.00
$2100.00 was reimbursed to City 6-21-12
Police General
$18,000.00
$11,446.29
$18,000.00
Equipment Expense
$5,000.00
$0.00
$35,000.00
Maintenance
$90,000.00
$46,522.30
$50,000.00
Building Insp.
$10,000.00
$13,043.25
$4,000.00
Civil Defense
$970.00
emergency call system
Library
$2,000.00
$0.00
$2,000.00
Land Acquisition
$10,000.00
$0.00
$10,000.00
Improvements
$73,000.00
$48,491.00
$69,500.00
1Nital
vilsc. Expense
$8,000.00
$4,504.51
$8,000.00
Total Gen. Expense
$487,500.00
$283,602.39
$540,000.00
CITY OF IONA
BUDGET FY2013 WORKSHEET
FY12 Budget
FY12 Actuals
FY13 Proposed
Notes
WATER REVENUE
May - 68%
Collections
$185,000.00
$126,087.32
$190,000.00
630 connections
Hook-up Fees
$36,000.00
$30,000.00
$33,000.00
Interest
$500.00
$194.36
$300.00
Water System Fund
$50,000.00
$0.00
$50,000.00
Grants
$5,500.00
$0.00
$2,700.00
Reserves
$50,000.00
$50,000.00
Water Bond
$0.00
Total Water Revenue
$327,000.00
$156,281.68
$326,000.00
WATER EXPENSE
Salaries & Benefits
$63,000.00
$60,000.00
$83,000.00
Electricity
$27,000.00
$19,764.28
$30,000.00
Office Supplies & Legal
$8,000.00
$2,227.49
$8,000.00
Engineering
$10,000.00
$5,616.25
$8,000.00
Equipment Expense
$3,000.00
Equipment Rent
$7,000.00
$4,000.00
Repairs & Maint.
$52,000.00
$32,392.81
$50,000.00
Bond Payment
$0.00
Bond Interest
$0.00
System Upgrade
$90,000.00
$70,000.00
Capital Improvements
$70,000.00
$62,538.50
$70,000.00
Total Water Expense
$327,000.00
$182,539.33
$326,000.00
Total Budget for FY2013 $981,250
(FY12 was 925,500
increase of 55,750)
FY12 Budget
FY12 Actuals
FY13 Proposed
Notes
Equipment Replacement Rev.
May - 68%
Equip. Rent -Water
$5,000.00
$5,000.00
Equip. Rent -General
$5,000.00
$5,000.00
Equip. Reserves -Water
$40,000.00
$40,000.00
Equip. Reserves -General
$40,000.00
$40,000.00
Total
$90,000.00
$90,000.00
Equipment Replacement Gen.
Equip. Replacement -Water
$45,000.00
$45,000.00
Equip. Replacement -Gen.
$45,000.00
$45,000.00
Equip. Purchase
Total
$90,000.00
$90,000.00
Recreation Fund Rev.
Baseball Fees
$20,000.00
$25,079.25
$25,000.00
Shelter Rental
$250.00
$60.00
$250.00
Reserves
$0.00
$0.00
$0.00
Total Recreation Rev.
$20,500.00
$25,139.25
$25,250.00
Recreation Fund Expense
Recreation Equipment
$2,500.00
$0.00
$3,250.00
Recreation Labor
$8,000.00
$0.00
$11,000.00
Baseball Supplies
$7,000.00
$292.12
$8,000.00
Recreation Maint.
$3,000.00
$860.00
$3,000.00
Total Recreation Fund
$20,500.00
1152.12
$25,250.00
CITY OF IONA
BANK REPORT
DATE
7/31 /2012
BANK OF COMMERCE
GENERAL CHECKING
$3,133.40
WATER CHECKING
$6,723.62
GENERAL SAVINGS
$176,093.80
WATER SAVINGS
$95,017.21
KEY BANK
GENERAL SAVINGS
$157,532.44
WATER SAVINGS
$52,510.81
WELLS FARGO
GENERAL SAVINGS
$50,004.86
WATER SAVINGS
$51,921.98
ZIONS BANK
GENERAL SAVINGS
$101,051.62
WATER SAVINGS
$150,116.71
TOTAL
$844,106.45
CITY OF IONA
3548 North Main
P.O. Box 487
Iona, Idaho 83427
August 9, 2012
Caleb Orton
5409 E Scoresby
Iona ID 83427
RE: EAGLE SCOUT SERVICE PROJECT
Dear Caleb,
Phone: (208) 523-5600
Fax: (208) 535-0087
Thank you for choosing the City of Iona to volunteer your time for your Eagle
Scout Service Project. Your commitment and effort toward helping to maintain and
enhance the valuable assets of our community is much appreciated. People who are
willing to roll -up their sleeves and help with the messy stuff are the backbone of our
community.
My hope is that you continue to live the principles of the Scout Oath and follow
the admonition by Sir Baden Powell who states; "The most worth -while thing is to try to
put happiness into the lives of others."
Sincerely,
/1
Brad D. Andersen
Mayor
cc: City Files
Council Files
?„,
The City of Iona
Presents This
Certificate of Recognition to
Caleb Orton
As a tribute for obtaining the highest honor in Scouting
E1VG1,4E scovT AWARD
Dated this 21st day of August 2012
Brad D. Andersen
gliayor, City of Iona
CITY OF IONA
3548 North Main
P.O. Box 487
Iona, Idaho 83427
August 9, 2012
Brian Snow
5272 E 49`h North
Iona ID 83427
RE: EAGLE SCOUT SERVICE PROJECT
Dear Brian,
Phone: (208) 523-5600
Fax: (208) 535-0087
Thank you for choosing the City of Iona to volunteer your time for your Eagle
Scout Service Project. Your commitment and effort toward helping to maintain and
enhance the valuable assets of our community is much appreciated. People who are
willing to roll -up their sleeves and help with the messy stuff are the backbone of our
community.
My hope is that you continue to live the principles of the Scout Oath and follow
the admonition by Sir Baden Powell who states; "The most worth -while thing is to try to
put happiness into the lives of others."
Sincerely,
Brad D. Andersen
Mayor
cc: City Files
Council Files
L�7
FI
6
The City of Iona
Presents This
Certificate of 12ecognition to
Brun know
As a tribute for obtaining the highest honor in Scouting
EAGLE SCOUT AIM ARD
l*
4
Dated this 21st day of August 2012
�racf 1D. Andersen
.Mayor, City of Iona
ORDINANCE NO. 169-18-12
AN ORDINANCE ENTITLED THE ANNUAL APPROPRIATION ORDINANCE FOR THE FISCAL
YEAR BEGINNING OCTOBER 1, 2012, APPROPRIATING THE SUM OF $989,250.00 TO DEFRAY
EXPENSES AND LIABILITIES OF THE CITY OF IONA FOR SAID FISCAL YEAR, AUTHORIZING
A LEVY OF A SUFFICIENT TAX UPON THE TAXABLE PROPERTY AND SPECIFYING THE
OBJECTS AND PURPOSE FOR WHICH SAID APPROPRIATION IS MADE.
BE IT ORDAINED by the Mayor and City Council of the City of Iona, Bonneville County, Idaho.
Section 1: That the sum of $989,250.00 be, and the same is appropriated to defray the necessary expenses
and liabilities of the City of lona, Bonneville County, Idaho for the fiscal year beginning October 1, 2012.
Section 2: The objects and purposes for which such appropriation is made, and the amount of each object
and purpose is as follows:
ESTIMATED EXPENDITURES:
GENERAL FUND AND STREETS:
General Administration
Equipment Replacement
WATER FUND:
$548,000.00
$ 90,000.00
Administration $326,000.00
RECREATION:
Administration
TOTAL EXPENSES:
$ 25,250.00
$989,250.00
Section 3: That a general tax levy on all taxable property within the City of Iona be levied in an,amount
allowed by law for the general purposes for the said City, for the fiscal year beginning October 1, 2012.
Section 4: All ordinances and parts of ordinances in conflict with this ordinance are hereby repealed.
Section 5: This ordinance shall be in full force and effect from and after its passage, execution and
publication in the manner required by law.
PASSED BY THE COUNCIL AND APPROVED BY THE MAYOR THIS 21st DAY OF AUGUST,
2012.
ATTFS'
� Julie mond, City erk
Brad Andersen, Mayor
.Mt11140111,.
•••.'9•
m' c SEAL : _
0
y'•. O
774ttlsto,i
THE CITY OF IONA
OFFICIAL OATH OF APPOINTMENT
I, Julie Hammond do solemnly swear (or affirm, as the case may be) that I will
support the Constitution of the United States, the Constitution and the Laws of the
United States, the State of Idaho, and the City of Iona, and that I will faithfully
discharge the duties of City Clerk according to the best of my ability.
Julie Iammond, City Clerk
Subscribed and sworn before me this --day of August, 2012.
Brad Andersen, Mayor
City of Iona
3548 North Main Street
PO Box 487
Iona, Idaho 83427
Phone 208-523-5600 Fax 208-535-0087
The following number must appear on all related
correspondence, shipping papers, and invoices:
P.Q. NUMBER: 2012-2
TO:
RUSH TRUCK CENTERS
ATTN: TRENT SWALLOW
770 W. Amity Rd.
Boise, ID 83705
PURCHASE ORDER
[C] COPY
SHIP TO:
City of Iona
3548 North Main Street
Iona, Idaho 83427
208-523-5600
P.O. DATE
REQUISITIONER
SHIPPED VIA
F.O.B. POINT
TERMS
8/28/12
Zech Prouse
QTY
UNIT
DESCRIPTION
UNIT PRICE
TOTAL
1
Dump truck
$36,200.00
1
90 Day Warranty
$ 2000.00
Tax Exempt
f
SUBTOTAL
$38,200.00
SALES TAX
0.00
SHIPPING & HANDLING
0.00
OTHER
TOTAL
$38,200.00
Send ail correspondence to:
Julie Hammond, City Clerk
P.O. Box 487
Iona, Idaho 83427
Iona@cityofiona.org
Phone 208-523-5600 Fax 208-535-0087
rt
ORDINANCE NO. 168-17-12
AN ORDINANCE REPEALING AND RE-ENACTING
SECTION 7-8-1 OF THE CITY CODE OF IONA, IDAHO;
PROVIDING FOR THE ADOPTION OF THE CURRENT
NATIONAL ELECTRICAL CODE; PROVIDING FOR
SEVERABILITY; PROVIDING FOR PRESERVATION OF
PRIOR ORDINANCE AND ESTABLISHING EFFECTIVE
DATE.
BE IT ORDAINED BY THE MAYOR AND CITY COUNCIL OF THE CITY OF
IONA, IDAHO THAT:
Section 1. Amending Section 7-8-1, City Code. Section 7-8-1 of the City Code
of the City of Iona, Idaho, is hereby repealed and re-enacted as follows:
7-8-1: NATIONAL ELECTRICAL CODE ADOPTED:
(A) National Electrical Code Adopted. The 2008 edition of the National
Electrical Code, published by the National Fire Protection Association, is
hereby adopted as an official code of the City.
(B) Code on File: One (1) copy of the latest version of the National Electrical
Code shall be retained by the City Clerk for use and examination by the
public.
Section 2. Severability. The provisions of this Ordinance are severable. In
the event that any provisions shall be determined to be void or unenforceable for any
reason, such determination shall not affect the enforceability of the remaining provisions.
Section 3. Preservation of Prior Ordinance. Any Ordinance or provision
repealed by this Ordinance shall be preserved to the extent necessary to allow the arrest,
prosecution and punishment of any person who violates such repealed Ordinance prior to
the effective date hereof.
Section 4. Effective Date. This Ordinance shall be effective on September 1,
2012, after passage and publication in the manner provided by law.
PASSE T COUNCIL AND APPROVED BY THE MAYOR this��
day of 2012.
ATTEST:
Julie . mmond
Ci Clerk
(seal)
et,
�1
Brad Andersen
Mayor
STATE OF IDAHO )
)ss.
County of Bonneville )
I, AMY SULLIVAN, DEPUTY CITY CLERK OF THE CITY OF IONA,
IDAHO, DO HEREBY CERTIFY:
That the above and foregoing is a full, true and correct copy of the Ordinance
entitled, "AN ORDINANCE REPEALING AND RE-ENACTING SECTION 7-8-1 OF
THE CITY CODE OF IONA, IDAHO; PROVIDING FOR THE ADOPTION OF THE
CURRENT NATIONAL ELECTRICAL CODE; PROVIDING FOR SEVERABILITY;
PROVIDING FOR PRESERVATION OF PRIOR ORDINANCE AND
ESTABLISHING EFFECTIVE DATE."
Amy Sul )a-rt
Deputy City Clerk
G:\WPDATA\DWS\2708 City of Iona\ORD\Electrical Code.ORD.vl.wpd:Sm
t
SUMMARY OF ORDINANCE NO. IOS' /Y- 0
AN ORDINANCE OF THE CITY OF IONA, IDAHO,
PROVIDING FOR THE ADOPTION OF A CABLE
TELEVISION FRANCHISE BETWEEN THE CITY AND
CABLE ONE, INC.
BE IT ORDAINED BY THE MAYOR AND CITY COUNCIL OF THE CITY OF IONA,
IDAHO, THAT:
Section 1. Definitions. States definitions for terms used throughout the
ordinance.
Section 2. Grant of Authority. Grants a cable television franchise to Cable
One, Inc.; subordinates franchise to existing easements, lines, facilities and
structures; disclaims warranties and representations by the City with respect to the
scope of any easement or dedication.
Section 3. Duration of Franchise. Provides for a term of fifteen (15) years
and grants the Franchisee the right to surrender the franchise at any time.
Section 4. Renewal Procedures. Provides for renewal by the Franchisee.
Section 5. Transfer of Ownership or Control. Prohibits assignment and
requires Franchisee to give notice of any requested transfer.
Section 6. Franchise Payment. Provides for a franchise fee of five percent
(5%) of the Franchisee's annual gross revenues and grants the City the right to
inspect the Franchisee's income records and provides for late payment penalties.
Section 7. Books and Records. Requires Franchisee to keep a full and
complete set of records and grants the City the right to inspect such records.
Section 8. Liability Insurance. Requires Franchisee to maintain liability
insurance in specified dollar amounts.
Section 9. Indemnification. Requires Franchisee to indemnify and defend
the City from claims arising out of the operation of the franchise.
Section 10. Conditions of Street Occupancy. Prohibits interference with
existing gas, electric and telephone fixtures and other public facilities; requires
Franchisee to restore streets disturbed by maintenance activities; requires
Franchisee to relocate its facilities when necessary for public works construction.
Section 11. Maintenance and Repairs. Requires the Franchisee to keep the
cable system in good condition and to minimize interruptions of service.
Section 12. Permits. Requires Franchisee to obtain permits to perform work
in the City right-of-way.
Section 13. Movement of Buildings. Requires Franchisee to raise or lower
its wires in conjunction with the moving of buildings by third parties.
Section 14. Service. Requires the Franchisee to make cable service
available to all areas within the corporate limits of the City.
Section 15. Unauthorized Practices and Penalties. Requires franchises for
all persons operating CATV systems and prohibits unauthorized connections to
Franchisee's system.
Section 16. Compliance with Applicable Law. Requires Company to
comply with all applicable laws and ordinances.
Section 17. Breach and Termination. Defines the term "breach" and
provides for liquidated damages in the event of such breach.
Section 18. Rules and Regulations. Preserves the ability of the City to
promulgate additional regulations.
Section 19. Rate Regulations. Reserves the right to regulate rates to the
extent permitted by law.
Section 20. Failure of City to Enforce this Franchise. Provides that failure
to enforce the conditions of the franchise does not result in a waiver.
Section 21. Severability. Provides for severability of various sections of the
Ordinance.
Section 22. Acceptance by Company. Requires acceptance of the franchise
within twenty (20) days by the Franchisee.
Section 23. Notice. Sets forth mailing addresses for notices.
Section 24. Assignment. Prohibits assignment without City's consent.
Section 25. Governing Law. Establishes Idaho law as the governing law.
Section 26. Effective Date. Provides for effective date..
PASSED BY THE COUNCIL AND APPROVED BY THE MAYOR this day of
, 2012.
Brad Andersen
Mayor
ATTEST:
Julie Hammond
City Clerk
A copy of the full text of the Ordinance is available at the offices of the City Clerk,
Iona City Hall, 3548 North Main Street, Iona, Idaho.
STATEMENT OF CITY ATTORNEY
I hereby certify that the foregoing summary is a true and complete summary of
Ordinance No. 165-14-11 of the ordinances of the City of Iona, and provides adequate
notice to the public.
DATED this day of August, 2012.
Dale W. Storer
City Attorney
IONA POLICE DEPARTMENT REPORT
SORRY I WASN'T ABLE TO ATTEND TONIGHT SO I GAVE SOME INFORMATION SINCE I WAS GONE.
JUST FYI SINCE WE HAVE NEW COUNCIL. IN SEPTEMBER I WILL GIVE YOU A
FROM THE SUMMER MONTHS OF JUNE, JULY, & AUGUST.
AFTER JUNE AND JULY, IN COMPARISON TO 2010 & 2011, WE ARE IMPROVI
CALLS FOR SERVICE CONTINUE TO INCREASE.
COMPARISON OF STATISTICS
NG IN MOST AREAS WHILE THE
CITATIONS IN JUNE AND JULY 2012 WERE 22.
CITATIONS IN JUNE AND JULY 2011 WERE 37.
CITATION IN JUNE AND JULY 2010 WERE 46.
THESE NUMBERS ARE JUST THE RESULT OF PEOPLE BEING MORE AWARE A
D CAREFUL.
CALL FOR SERVICE SEEM TO CONTINUE TO INCREASE ON A'STEADY CLIMB.
CALLS FOR SERVICE IN JUNE/JULY 2012 WERE 53.
CALLS FOR SERVICE IN JUNE/JULY 2011 WERE 36.
CALLS FOR SERVICE IN JUNE/JULY 2010 WERE 33.
THE POSITIVE IS THE NUMBER OF BURGLARIES & LARCENIES FOR THIS SUM
IN 2011 THERE WERE 23 BURGLARIES AND LARCENIES.
IN 2010 THERE WERE 12 BURGLARIES AND LARCENIES.
MER IS 3.
I'M NOT SURE IF THIS IS BECAUSE OF FIXING OVER 20 STREET LIGHTS, ACTI ELY PATROLLING LATER ON
NIGHTS OR WHAT BUT I GUESS I WILL TAKE CREDIT SINCE I GET STUCK WIT THE NEGATIVES AS WELL.
REMEMBER THESE ARE MY STATISTICS AND DO NOT INCLUDE COUNTY CA FOR SERVICE OR CITATIONS.
ALSO, I WILL BE MAKING A FACEBOOK PAGE FOR THE IONA POLICE DEPAR MENT VERY SHORTLY WHERE I CAN
POST ITEMS OF INTEREST FOR THE CITY AND EVEN TAKE COMMENTS OR C
M P LAI NTS.
IONA POLICE DEPARTMENT
IN CHIEF SHANNON BASARABA
MONTH: JUNE
BEG. MILES: 9800
END MILES: 10600
TOTAL MILES: 800
ACTIVITY
ITEM #
TOTAL ITEMS
ITEM #
TOTAL HOURS
PATROLLING CITY OF IONA
1
1
2
64
CITE: SPEEDING
2
7
CITE: SEAT BELT
3
0
3
CITE: REGISTRATION
4
0
4
CITE: MISCELLANEOUS
5
0
5
CITE: DWUI
6
0
6
0
CITE: CRASH
7
0
7
CITE: CODE ISSUE
8
1
8
ARREST: DRUG*
9
0
9
0
ARREST: MISDEMEANOR*
10
0
10
0
ARREST: FELONY
11
0
11
0
WARNING MOVING VIOLATION
12
32
12
WARNING EQUIPMENT VIOLATION
13
11
13
TOTAL VEHICLES STOPPED
14
49
14
CRASH INVESTIGATED AT SCENE
15
0
15
0
CRASH FOLLOW-UP
16
16
0
COURT VISITS
17
17
2.5
VIN INSPECTIONS
18
1
18
0.5
MURDER/RAPE
19
0
19
0
STOLEN VEHICLES
20
0
20
0
DOMESTICS
21
0
21
0
BURGLARIES
22
;
0
22
0
^
LARCENY/THEFT
23
0
23
0
ANIMAL CALLS
24
10
24
6
CIVIL CALLS
25
1
_+ 25
1
TRESPASSING
26
1
26
1.5
DISTURBANCES/NOISE
27
2
27
2
MISCELLANEOUS CALLS
28
6
28
3.5
SPECIAL DETAILS
29
5
29
12
ASSIST OFFICER OR AGENCY
30
0
30
Y 0
MISCELLANEOUS
31
1
31
2
TRAINING
32
1
32
40
MEETINGS
33
33
5.5
MET WITH RESIDENTS/PUBLIC
34
34
4
CODE ENFORCEMENT
35
35
22
OFFICE DETAILS/REPORTS
36
36
16
EQUIPMENT
37
37
3
VISIT OTHER AGENCIES
38`
38
1.5
TOTALS
39
128
39
187
REVENUE $ AMOUNT
40
$
181.80
40
IONA POLICE DEPARTMENT
CHIEF SHANNON BASARABA
MONTH: "3- �L
BEG. MILES:
END MILES:
TOTAL MILES:
ACTIVITY
ITEM #
TOTAL ITEMS
REM #
TOTAL HOURS
PATROLLING CITY OF IONA
1
1
2
62
CITE: SPEEDING
2
8
CITE: SEAT BELT
3
1
3
CITE: REGISTRATION
4
0
4
CITE: MISCELLANEOUS
5
4
5
CITE: DWUI
6
0
6
0
CITE: CRASH
7
0
7
CITE: CODE ISSUE
8
0
8
ARREST: DRUG*
9
0
9
0
ARREST: MISDEMEANOR*
10
1
10
4.5
ARREST: FELONY
11
0
11
0
WARNING MOVING VIOLATION
12
27
12
WARNING EQUIPMENT VIOLATION
13
2
13
0
TOTAL VEHICLES STOPPED
14
37
14
CRASH INVESTIGATED AT SCENE
15
0
15
CRASH FOLLOW-UP
16
16
0
COURT VISITS
17
17
0
VIN INSPECTIONS
18
0
18
0
MURDER/RAPE
19
0
19
0
STOLEN VEHICLES
20
0
20
0
DOMESTICS
21
0
21
0
BURGLARIES
22
1
22
2.5
LARCENY/THEFT
23
0
23
0
ANIMAL CALLS
24
10
_ 24
_ 8
CIVIL CALLS
25
2
25
1.5
TRESPASSING
26
2
26
2.5
DISTURBANCES/NOISE
27
8
27
5.5
MISCELLANEOUS CALLS
28
9
28
6
SPECIAL DETAILS
29
5
29
15
ASSIST OFFICER OR AGENCY
30
0
30
0
MISCELLANEOUS
31
0
31
0
TRAINING
32
_ 2
32
20
MEETINGS
33
33
4
MET WITH RESIDENTS/PUBLIC
34
34
3
CODE ENFORCEMENT
35
35
12.5
OFFICE DETAILS/REPORTS
36
36
12.5
EQUIPMENT
37
37
1.5
VISIT OTHER AGENCIES
38
38
1.5
TOTALS
39
119
39
162.5
REVENUE $ AMOUNT
40
$359.55
40