HomeMy WebLinkAbout08 20 1985 BudgetPROOF OF PUBLICATION
STATE OF IDAHO ss.
County of Bannock
WrICE of PUBLIC IlMRIM
BUDGET FOR FISCAL YEAR 1985-86 Sandra K. Herald
City of Chubbuck, Idaho
NOTICE IS HEREBY GIVEN that the City Council of the City of Chubbuck, Idaho will
hold a public hearing for consideration of the proposed budget for fiscal period October 1
1985 - September 30, 1986, all pursuant to the provisions of Section 50-1002, I.C.,
said hearing to be held at City Municipal Building, Chubbuck, Idaho at 5:00 p.m., on
August 28, 1985. At said hearing all interested persons may appear and show cause, if
any they have, why said proposed budget should not be adopted.
PROPOSED EXPENDITURES
THE FOLLOWING is an estimate set forth in said proposed budget, of the total proposed
expenditures and accruing indebtedness of the City of Chubbuck, Idaho for the fiscal year
period October 1, 1985 - September 30, 1986.
T9 _6 -.4U9_.
Tort Claim Insurance
30,394.00
Proposed
Proposed
Federal Revenue Sharing
Proposed
Revenue Sharing
Gross
GENERAL FUND
Expenditures
Expenditures. ditures
Expenditures
General 8 Administration
$ 713,129.00
$ 44,745.00
$ 757,872.00
Law Enforcement
434,194.00
11,646.00
445,840.00
Fire Control
214,727.00
27,216.00
241,943.00
Street Fund
237,909.00
Sale Tax
237 909.00
Total General Fund
1,,T2F�-O
3,565:8 $
1,383564 tO
Waterworks Fund
514,860.00
Interest Earnings (Gen. F)
514,860.00
Sanitation Fund
349,699.00
349,699.00
Sewage Fund
360,315.00
360,315.00
Central Garage Fund
76,818.00
76,818.00
Total Enterprise Fund
1.301,,692.66
1,501,692.5
Bond & Interest Funds
96,563.00
96,563.00
Capital Improvements Funds-
107,523.57
107,523.57
Local Improvement District
11,785.00
11,785.00
Total Bond & Capital Imp.F
215,871.57
215,871.57
ESTIMATED REVENUE
THE ESTIMATED REVENUE for
the City of Chubbuck, Idaho, for the
fiscal period October 1,
1985 - September 30, 1986 is
as follows:
REVENUE FROM TAX LEVY:
General Fund Levy
$ 134,060.00
Fire Control Levy
64,349.00
Law Enforcement Levy
298,000.00
T9 _6 -.4U9_.
Tort Claim Insurance
30,394.00
Total Tax Levy
5T6 B MMO
Federal Revenue Sharing
83,605.00
Gas Franchise
20,000.00
Group W Cable TV
10,800.00
Property Tax Interest
6,000.00
License & Permits
35,150.00
State Liquor Apportionment
20,500.00
Cotant Park
15,000.00
Highway User's Fund
187,000.00
Magistrate Court
35,000.00
Road and Bridge
25,600.00
Inventory Sales Tax
7,500.00
Sale Tax
95,000.00
Fire Protection Service
53,000.00
Recreation Program
11,000.00
Service Fees (Land Use)
850.00
Interest Earnings (Gen. F)
20,000.00
Fund Balance & Other (Gen F.)
230,756.00
being first duly sworn on oath deposes and says: That she
was at all times herein mentioned a citizen of the United States of Ameri-
ca, more than 21 years of age, and the Principal Clerk of THE IDAHO
STATE JOURNAL, a daily newspaper, printed and published at Pocatello,
Bannock County, Idaho, and having a general circulation therein.
That the document or -notice, a true copy of which is attached, was
published in the said IDAHO STATE JOURNAL, on the following dates,
to -wit:
August 20 19 85 19—
August 27 19 85 19
19 19
19 . 19
That said paper has been continuously and uninterruptedly published
in said County for a period of seventy-eight weeks prior to the publication
of said notice or advertisement and is a newspaper within the meaning
of the laws of Idaho.
Subscribed and sworn to before me this 30th
day of August , 1985
Notary Public, State of Idaho
Rpciripnrp• Pnratalln Iriahn
oqupl `ollaleood :aouapsad
oUep1 do eje}S `ollgnd AjeIoN
586L f Asn n -v jo Aep
14:10C slul aw ajo}aq of ujoms put?pagljosgnS
��70pi 3�sme �Lql
6ulueaw aLaj uigl!m jadedsmau a sl pue }uawaslVanpe jo aotiou piss 10
uoijeollgnd aqj of joljd si aam jL461e-Aju8n8s ;o poljad a jol Ajunoo plus ul
patasilgnd Alpaidnjjaluiun pue Aisnonuquoo ueaq seq jaded pias ;eyl
6L —6L
—6 L
—6L
—6 L —6L `
—6L �-2 6L ` LZ Isn nV
u1.lu07 -Z) uo'd/S
'986L `jsn6nV 10 4e0 4491 sL41 Pa1eO
sjno4 aotllo jetn6aa 6utanp uotloadsut ao1 LteH 410 qe aLgeLLene st Ltelap ut ;a6png
d;t) pasodoad aq; 10 kdoa a 4P4; pup 'spun] 6utae4S anuanag aq; o; dt4suot4plaa s;t
pup ;a6png 91t3 aat;ua a4; 6utuuaouoo s;uawwoo Lp.Ao ao ua4gtaM aptno.Ad o; 4g6ta 24;
ane4 pue ''w'd 00:9 ;e 5B6L '9? 1sn6nV uo 6tutjea4 ;a6pnq a4; pug;qe o; pa;tnut aae
suazt1t3 'ttouna3 F163 a44 (q la6pftq ant;e;ua; aq; 10 uotldope a4; of aotad sFpp
uanas ;seaL If pagSLjgnd uaaq 6utnp4 aot;ou g16M spun] 6utae4S anuanag Leaauag SAID
aq; 10 sash pasodoad aq1 uodn 6ut.Apa4 a Pj0q pue aot;ou anL6 ptp '04epl ':I3nggn4o
10 xj; 3 a4; ;eqq ,t}t;aao aa4ganl I 's6utpaa�0ad 10 Leuanoo aq; ut q;6uaL ;e pa.ia;ua
Put) panoadde X[ant;e;uaq uaaq aneq 40tgM 10 LLe '98-986L JPa-C Least; a01 sanuanaa
pug sain;tpuadxa pasodoad ay; 10 quawa;e;s goajjo0 pug anj; a st anoge 941 ;e4;
X;1 jjao fgaja4 op o4ppl 'jonggn43 10 Alto a4; 10 Bala +1113 'utluo3 .3 uog `I 1
SL 6�55�10£
saNni 10W ANdWi W1103 V QN08 WiOl
00 006 L
aoueLeg punj ;3ta;sLO ;uawanoadwl Leool
8L'Lbb`LL
(aalsue.Al) ;}tu;st0 ;uawanoadwl Leon;
00'trZL'LO L
;saaa;ul 4 aDUPLeg punj ;uawanojdwl Lpltdeo
00'OOZ'L
(jalsueji) punj luawanoadtal Lpltdp3
00'8LL'86
aoueleg punj puog anuanag aaMaS
00'058`91
(.iajsue.Al) punj ;saga;ul g puog anuanag jamas
00'ZLE'EZ
anueLeg punj puog anuanag jalpM
00'846`bZ
(jalsuejl) punj ;sa,Aa;ul g puog anuanag aa;eM
SORN iN3W3AOIIdWI 1V11dV3 4 ONOB
spun] a9t.La830 12101
DO'8[B 9L
83IAdas 86e.A913 LP-14UBO
OD'5IZ'Sti
aoueLeg punj jaMaS
00`001'51£
ao}n.taS .AaMaS
00'000'0£
gsaia;uI 031
00'0LZ`00Z.
'OstW 9 aoupLgg punj tsjeM
00'O59'48Z
aotnaaS ,ta;eM
00'669`6ti1
aoueLeg punj uoFjv4EUeS
00'00l'00Z
a�tnaaS uot4eltUeS
Sainj 3SLgdg31N3
. L
kQA%v00'000 m
punj L9 -AOM Lp401
spueZ ;o aLPS
00,99VOCE
( j(ja�u )gs6u9uap3egseaa;ui
00'000 OZ
00'058
(asn puej) saaj aa}naaS
DO'006`ll
wa.+6o.td uolleaaaaa
0:4AaaS uot;'oaload 114300'000�ES
00'000 56
"I ate$
00'009'L
xel sates R.Ao;uanul
00'009,53
a6ptag pug peag
Jima agejgst6eW
00'DOoISE
00'000 L8L
punj s,aasp FeMg6tH
00'000`51
:Lard 1ue403
00'005IOZ
luawuotgjoft aonbt3 a4p;S
00'05[ SE
sltwaad 9 asu8o43
;saaalul xei AaadWd
00'000`9
00'D08�OL
Al atge3 M dnoag
ow 000�oZ
asL43ueaj seg
00'509 E8
6utae4S anuanag Leaapaj
D 8` 5
.(A31 xei 1e;01
00'06E`Of
aoupansul wte1) ;aoi
O 6 Aaq ;UawaOJO;u3 Meg
00.000186Z
00'60£19
FA81 to.AluaO aatj
00'090'bEL
Fnaj punj Lpaau99
$
:AA31 XV1 Wogl 3nN3A3H
:SMoLLo1 se St 986L `OE aagwagdaS - S86t
't Aagol00 potaad Le:)st1
aql ao1 '04epl
jonggnq3 10 £163 a41 AQS 3I1N3A3d 031VW11S3 3H1
3nN3A3g
031VWIls3
LS' LL8`5LZ
C5'iL8'SIZ d'dwl Le;lde3 5 puog Le101
00'S8L`lL
GO'S8LTll� ;ata;st0 ;uatuanaadwl Leoo7
LS'E3`LOL spun] s;uawanojdwl Legdeo
15'£35101
00'£9596 s unj 4saaa;ul 9 puog
00'f9S`96
punj astadaa;uto;oi00Z69Ll
L
c9aLQ.
punj a6eaeg Lea;ua3
008L
GO'SL8'9L
punj a5eMa S
00'91E.09E
00'91£'09E
00'669'6b£ punj uat;eltue5
00'669'6bE
00'098'VLS punj sgaoM,Aa;eM
00'098`bI5
00'b45@2`L—
'00'696'665'L punj teaaua8 Le;ai
_ .� �, nuns �aaass