HomeMy WebLinkAbout08 29 1983 BudgetNOTICE OF PUBLIC HEARING
BUDGET FOR FISCAL YEAR 1983-84
CITY OF CHUBBUCK, IDAHO
NOTICE IS HEREBY GIVEN that the City Council of the City of Chubbuck, Idaho wdl hold a public hearing for consideration
)f the proposed budget for fiscal period October 1, 1983 - September 30, 1984, all pursuant to the provisions of Section 50 1002,
I.C., said hearing to be held at City Municipal Building, Chubhuck, Idaho at 7:30 p.m., on September 6, 1983. 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, 1983 - September 30, 1984, Proposed
roposed
Proposed Revenue Sharing Gross
GENERAL FUND Expenditures Expenditures Expenditures
General & Administration $844,370.00
Law Enforcement 397,050.00
Fire Control 96,434.00
Street Fund 799,052.00
Total General Fund
1,536,906.00
Waterworks Fund
546,141.00
Sanitation Fund
271,455.00
Sewage Fund
455,077.00
Central Garage Fund
61,800.00
Total Enterprise Fund
1,334,473.00
Bond and Interest Funds
91,112.50
Repair and Replacement Fund
61,670.50
Capital Improvement Fund
115,851.50
Local Improvement District
12,975.00
Total Bond & Capital Imp. F. 283,609.50
ESTIMATED REVENUE
THE ESTIMATED REVENUE for the City of Chubbuck, Idaho, for the fiscal period
October 1, 1983 - September 30, 1984 is as follows:
REVENUE FROM TAX LEVY:
General Fund Levy $154,203.00
Fire Control Levy 32,434.00
Law Enforcement Levy 250,000.00
Tort Claim Insurance
Federal Revenue Sharing
Gas Franchise
Group W Cable
Property Tax interest
License & Permits
State Liquor Apportionment
Highway User's Fund
Magistrate Court
Road & Bridge
Inventory Sales Tax
Fire Protection Service
Recreation Program
Service Fees (Land Use)
:nterest Earning (Gen. F)
Inter Fund Transfers (Personnel Ben.)
Fund Balance & Other (Gen. F.)
Sale of Lands
State Grant (Cotant Park)
Total General Funds
ENTERPRISE FUNDS
Sanitation Service
Sanitation Fund Balance
Water Service
Water Fund Balance & Misc.
TCD Interest
Sewer Service
Sewer Fund Balance
Central Garage Service
Total Enterprise Funds
BOND & CAPITAL FUNDS
Water Revenue Bond & Interest Fund (Transfer)
Water Revenue Bond Fund Balance
Sewer Repair & Replacement Fund (Transfer)
Sewer Repair & Replacement Fund Balance
Sewer Revenue Bond & Interest Fund (Transfer)
Sewer Revenue Bond & Interest Fund Balance
Capital Improvement Fund (Transfer)
Capital Improvement Fund Balance & Interest
Local Improvement District (Transfer)
Local Improvement District Fund Balance
436,637.00
11,556.00
448,193.00
84,416.00
17,500.00
1,200.00
4,000.00
26,650.00
38,000.00
140,000.00
22,000.00
25,600.00
7,500.00
48,000.00
11,000.00
1,100.00
25,000.00
89,500.00
247,146.00
300,000,00
85,000.00
1,621,805.00
172,620.00
98,835.00
282,920.00
235,221.00
28,000.00
235,060.00
220,017.00
61,800.00
1,334,473.00
22,987.00
6,274.07
61,670.50
0
65,500.00
7,663.00
0
115,851.50
20,587.12
18.19
TOTAL BOND & CAPITAL IMPROVEMENT FUNDS 390,551.38
I, Ron C. Conlin, City Clerk of the City of Chubbuck, Idaho do hereby certify that
the above is a true and correct statement of the proposed expenditures and
revenues for fiscal year 1983-84, all of which have been tentatively approved and
entered at length in the Journal of Proceedings. I further certify that the City of
Chubbuck, Idaho, did give notice and hold a hearing upon the proposed uses of the
City's General Revenue Sharing Funds with notice having been published at least
seven days prior to the adoption of the tentative budget by the City Council. Citizens
are invited to attend the budget hearing on September 6, 1983 at 7:30 p.m., and have
the right to provide written or oral comments concerning the entire City Budget and
its relationship to the Revenue Sharing Funds, and that a copy of the proposed City
Budget In detail is available at City Hall for Inspection during regular office hours.
Dated this 24th day of August, 1983.
S/Ron Conlin
City Clerk
August 29, September 5, 1983
No. 271
$44,743.00
12,940.00
27,216.00
0
84,899.00
$889,113.00
409,990.00
123,650.00
199,052.00
1,621,805.00
546,141.00
271,455.00
455,077.00
61,800.00
I she
1,334,473.00
91.112.50
jited States of Ameri-
61,670.50
115,851.5°
Clerk of THE IDAHO
12,975.04
ublished at Pocatello,
281,609.50
on therein.
ich is attached, was
the following dates,
19
19
—, 19
-- – 19—
19
terruptedly published
rior to the publication
r within the meaning
7th
Public, State of Idaho
nce: Pocatello, Idaho
LLZ 'ON
E66L 'S aagwaldaS '6Z isnBnV
ulluo) uob/S
'£96L ';sn6nV ;o AQP 41VZ s141 pale❑
•suno4 ail;lo ieln6ai 6ulunp uol;aadsul 10; IIeH Allo ;e al4ellene si llelaP ul la6pnq
All) pasod0ud O41 ;o Ado3 a 1e41 pue 'spund 6ulue4S anuanad a4; al dl4suollelau sil
pue la6pnq All) aullua 341 Buluua3uo3 sluawwo3 lean uo ua;;luM apino 1d 01 1461.1 ay;
ane4 Pun "w'd 0E:1 ;e E86L '9 iagwaldeS uo 6u(uea4 la6pnq 441 Pualle 01 pa;lAul aue
suez!li)-pauno) A11) a(4; Aq 4a6pnq anllelual a41 ;o uol;dope a4; of .Iolad SAep uanas
;seal ;e paLlsllgnd uaaq 15UTAe4 a3i4ou 4;im spund Bulue4S anuanad leuau00 s,All)
a4l ;o sasn pasodoud a4l uodn 6uluea4 a ploy pue a3110u IA!b Plp '040P1 'mDngghq)
;o All) OW W4; A114uao 3a41un; I 's6ulpaa3oud ;o leu -mor a4; ul 44Sual le paaalua
pue panoudde Al0Allelu0i uaaq ane4 43!4M ;o lie 'V9 -£86L ueaA leasl; uol sanuanau
pue saunllpuadxa pasodoad aq; ;o luawalels 13auuo3 pue anal a sl anoge 941
1e41 Apit0a Aga-ja4 op oLlepl 1,4anggn4) 10 All) a41 ;o dual) A1!) 'uliuo) uod 'I
B£'LSS'06E SONn:i 1N3W3AONdVVi 19 ONO9 -lVlol
Olaepl `0110jeo0d :aau
6181
a3ueleg punct 131a4sia;uaUAanoadwl leao-1
ZL'L9S'0Z
(ua;sueul) 13lu;siO luauuanoudwl lQ3o-I
ogepi jo ejejS `oilgnd
0919915LL
lsaaalul g a3ueleg punct luawanoudwl lel!de:)
0
(ua;sueul) punct ivawanoudwl le;lde)
00'E99'L
a3ueleg puna lsaaalul g pung anuanad JaA13S
00'00S'S9
(ua)sueul) punct lsaAalul '8 puog anuanad JO/AOS
0
a3ueleg pung luawa3eldab 'S uledad uamaS
os,0010
(ua;sueal) pung 4uawa3eldad g uledad samaS
L0'l7LZ'9
a3ueleg pung pung anuanad ualaM
00'L86'ZZ
(.ialsueij_) punct lsaaalul '9 pung anuanad ualeM
50NnJ 1VlidV) 'S ONOq
00-EZV'V£E'L
spund asludo4u3 lelol
�[
00-008119
a3lA.1aS a6euQ0 leulua)
001LO'OZZ
03ueleg punct camas
00'09019EZ
aalAuaS IamaS
00'000'9Z
lsaialul O)1
00'LZZ'9EZ
-Dl1!Vv'g 03ueleg Pun --j .104eM
00'066'ZBZ
a31AuaS 1a;eM
00'SEB'66
aoue(eg Punct uo!lel!ueS
00'0Z9'ZLL
e31AaaS uollelluaS
6uiueaw aqj uigl!m A
SC]Nnd 3SlUd2)31N3
00'S08'IZ9`L
spund leuaua0 lelol
uolavaiIgnd ayj of xoia
00'000'59
()hied Welo)) 4ueu0 alels
papsilgnd AIpeldnijej
00,000.00£
spue-1;o ales
'ua0)
00.9V1'LV7
('d -13410 '8 a3ue1e9 punct
00'009'69
('uag lauuosaad) s.la;suelg pundualul
00'o00'SZ
(d 'ua0) 6u1u3e3 lsaaalu;
6l
00'001'L
(esn pue-1) saad a31AuaS
00'000'IL
u1Q.18ojd uogeau3aa
00'000197
a3lA.1a5 u0113010ud auld
6G
00-00911
xel sales A IO;uaAUI
00'009'5Z
a6plug 19 peed
00-0001ZZ
luno) a1e.11sl6eW
6
00'000'041
punj
00'000'9E
1 uaLuuo 1 oddVuonab -I a4e1S
00'059'9Z
s1lw.ad V 3su031,
6� ._
00'000'7
ISatalul xe-LMudndou0
00'OOZ'L
00"009'LI
as143ue.13 seO
00'91V'YB
Bulue4S anuanad leuapad
6G
00'E6l'8VY
00'959'LL
aaueunsul wlel3 luol
00'LE9'9E1,
'sepep 6uiMollol eqj
00'00010ss
An0-1 ;Uaw9aJO)U3 Me -1
00-17ep'ZE
AA07 louluo) auld
5eAA `P0g3?jj12 sl q0I
00,EOZ'VSI$
AAa-) punct 1e.1aua0
:,kA3-1 XVI wod=l 3nN�3A3d
:smollo; se s€ V861 '0£ aagwaldaS - E86L 'L uagolao
pol.tad leas!; a41
uo;'o4epl ')I3nggn4);o
All) a41 uol 3nN3AAH a31VWIlS3 AHI
'u18a81-41 uc
3nN3A3d Q31VWI.LS3
'ollaleood
09'609'LO7
OS'609'M
d'dwl lellde> gpu0g lelol
Ie pagsilgn
OO'SL6'ZL
OO'SL6'ZL
131u1sl04uawano.4dwi leoo-I
OHVOI AHI 10 �Jej--
OS'LSB'Sll
09-L58'91L
pung luawanoldwl lellde3
09'019119
09'019`L9
pung 4uawa3Qldad pue uledad
-IJBWV 10 sa#e}S pa;;il.
OS'ZIVL6
09'61l'L6
spun3 lsaaalul PUP quos
DD'£L17'17EE'L
00'£117'YE£'L
punct asludualu3 lelol
00'00811.9
00'0081l9
Punct abeue0 le-jlua)
00'LLO'S5V
00"LLO'991,
pung a6emas
--
00'ssl;rlW
00"55171ILZ
pung uollellueg
00'LVL'9175
00'LVL'9V9
pung S)VOM)OWAA
00'908'L69'L
00'668'1,8
00'906'9E5'L
pung leuaua0 le;ol
00'ZSO'661
0
00'ZSO'66I
pung hails
00'Os9'ELL
00'91Z'LZ
00'1,EV'96
louluoj autd
00'066'6017
00'Op6'ZL
00'oSo'L6E
Iu3w03uo;u3 mei
oo'ELL'6885
DOE1,L'1,1,$
00'oLE'pV8$
uwleulslulwpV V le.4aua0
saun4lpuadx3 saunppuadx3 saunllpuadx3 dNnd -IVd3N30
ssoJO 6ulae43 anuanad pasodoad
pasodoad pasodoad
'1796L 'DE �iagwaldaS - E86L 'I uagolaO poluad ueaA leasl; 341 u0; o4epl 1r1anggn4) ;o All? 341 ;o ssaupalgapul
6u!nraae pue saunllpuadxa pasodoid lelol a41 ;o 14a6pnq pasodoad ples ul 413o; las alewllsa ue sl EMMO-110d 9141
S3dnil 3N3dX3 03SOdOdd
•paldope aq lou pinots la6pnq pasodold ples ALIM'ane4 Aa41 Aue ll 'asne3 moos pue ueadde Aew suosuad palsa.lalui
Ile 6uluea4 ples 1V 'E86L 19 aagwaldaS uo '-w-d 0£:Z 4e ogepl 'A3nggngD '6u!pl!na IedlalunvV Alli le pia4 aq of 6uluea4 plas '-)-I
'Zooi"o5 uo113aS ;o suolslAoud a41 of luensund lie 'p96L 'OE uagwajdaS E86L 'L uagol3O pot -ad leas!; uo; la6pnq pasodoad 341 ;o
uol4eaaplsuo3 uo; 6uluea4 3llgnd a ploy Illm o4epi ',I3nggn40;o All) agl;o il3unoZ) All) a411eW N3A['-) A33213H 51 3)ilON