HomeMy Public PortalAboutMinutes_CCMeeting_08212002CITY COUNCIL MEETING AND PUBLIC HEARING AUG. 21, 2002 AT 6:30 P.M.
AT THE IONA COMMUNITY CENTER
PRESENT: Mayor, Craig Rockwood, Council members, Brad Andersen, Scott Long,
Dave Huntsman, Mike Klingler, Treasurer, Ron Nelson.
VISITORS: Sally Price, Brent Crowther, Division Manager for Forsgren
Mayor Rockwood welcomed everyone and called the meeting to order. Pledge was lead
by Council member Scott Long.
The minutes from the previous meeting were approved. Council member Brad Andersen
motioned to approve the minutes and Council member Scott Long seconded. All were in
favor.
A Public Hearing was conducted for the Budget. The Hearing notice was published and
posted. Mayor Rockwood discussed the figures. The total proposed budget is
$582,866.00. A $2.00 monthly increase to the water bill was discussed. The public will
be invited to a meeting, which will be held Sept. 11 to discuss the water increase. The
Public Hearing was closed at 6:55 p.m.
Brent Crowther, Division Manager for Forsgren, discussed the Main Street beautification
project and the problem of standing water. He will sit down with the contractors and
discuss some alternatives and get back with the Council.
Council member Mike Klingler has been asked the question of where the bike path will
go and if people can still park in the right-of-way. The project review will be at a later
date. It will be scheduled by the State. Attorney, Dale Storer will draft a letter to the
State to extend the project. The project will not be started until next year.
The bark under the playground equipment was discussed. There is still enough in the
budget to get it barked this fall. It will be done as an Eagle Project. Two other Eagle
projects have been completed. Flowers and benches have been put out front on the
southwest corner and benches have been placed in the park around the walking path.
The chlorinating system was discussed. The Council approved the purchase.
The bills were viewed and discussed. Council member Brad Andersen motioned to ratify
payment of the bills. Council member Dave Huntsman seconded. All were in favor.
The delinquent water list was viewed.
Mayor Rockwood read the Annual Appropriation Ordinance title. Council member Dave
Huntsman motioned to approve the Appropriation for $582,886.00 for the Fiscal Year
2002-2003. Council member Brad Andersen seconded. All were in favor.
Iona Days was discussed. Mayor Rockwood thanked the Council for their help. He said
that Wayne Heaton came into his office a couple of days after Iona Days really excited
for next year. Wayne has ideas for next year and is willing to do both dinners. Reviving
the Melodrama was discussed. Council member Brad Andersen discussed the Fun Run.
A meeting will be scheduled later to discuss Iona Days before next year.
The Council discussed not having the Halloween Dance this year, everyone agreed. The
Council discussed having a youth committee and having an activity. Dedicating the
Street was discussed. Grass needs to be planted and that could be another Eagle project
or service project.
Bats in the park were discussed. Two rabid bats have been found in the park. The health
department suggested warning the people. We will get a flyer to the school to hand out to
the students.
The Council discussed a request by Jack Edwards to develop some property east of
Maureen Steele's, which is near the water tank.
Mayor Rockwood discussed the Tree Grant he applied for. He got a letter back saying
the funding has gone towards the forest fires. But, they will let us know if they get more
funding
The pasture by Ken Longmore was discussed. The neighbors are complaining of the dirt
coming into their homes. The Mayor asked Mr. Jones to remove the horses until the dust
problem was corrected.
Council member Brad Andersen asked if the county could come and sweep the streets
where there is access gravel in the Barnes addition.
Council member Dave Huntsman discussed the possibility of an auto salvage on Olsen
Ave. It was suggested having Ross stop and check. Street signs in Rushton Circle were
discussed. Dave mentioned that the access speed of the garbage truck was a problem.
Council member Scott Long discussed the fire district issue. A letter from the Council
might be good. Scott will draft one.
Mayor Rockwood discussed the meeting previous to tonight's council meeting. Ted
Hendricks from ECIPDA discussed with the Council about the regional sewer system.
Meeting adjourned. Time: 8:30 p.m.
ei
CITY OF IONA
PROPOSED BUDGET HEARING
FISCAL YEAR 2002-2003
August 21, 2002
MAYOR — Craig Rockwood
COUNCIL MEMBERS
Brad Andersen
Mike Klingler
Dave Huntsman
Scott Long
CITY CLERK — Betty McKinlay
CITY TREASURER — Ron Nelson
PUBLIC WORKS/POLICE — Ross Johnson
CONTENTS
1. Proposed Budget Worksheet
2. Budget Notes
3. Proposed Budget Hearing Notice
4. Annual Appropriation Ordinance
9111) CITY OF IONA
2002-2003 BUDGET WORKSHEET
eti
IONAB93
LINE
ITEM
2001-2002
BUDGET
2002-2003
PROPOSED
BUDGET
NOTES
WATER REVENUE
Collections
96,000.00
108,000.00
See note #1.
Hook up Fees
4,800.00
4,800.00
Est. 8 homes @ $600.
Interest
1,500.00
1,000.00
Fund Balance
10,000.00
10,000.00
Grant
0.00
2,500.00
See note #3.
Water Cap Reserves
40,344.00
26,894.00
See note #2.
TOTAL WATER..
152,644.00
153,194.00
LINE 2001-2002 2002-2003
ITEM BUDGET PROPOSED
WATER EXPENSE
Electricity
30,000.00
28,000.00
Salaries & Benifits
28,000.00
26,000.00
Office Supplies
4,000.00
4,000.00
Vehicle Expense
Vehicle Rplcmt.
0.00
5,000.00
Repairs & Maint.
20,300.00
16,800.00
Building Capital
4,000.00
Capitol Improvements
Engineering Costs
0.00
2,500.00
See note #3.
Bond i & pri payment
32,000.00
32,000.00
Bond Reserve Fund
Tank Rplcmnt Fd.
8,000.00
Wa Capital Imprv.
38,344.00
26,894.00
See note #2.
TOTAL WATER
152,644.00
153,194.00
Page 1
IONAB93
LINE
ITEM
2001-2002
BUDGET
2002-2003
PROPOSED
BUDGET
NOTES
GENERAL REVENUE
State Hyway users
47,000.00
48,000.00
Restricted Hyway Fds
State Revenue Shr.
32,000.00
32,500.00
State Liquor Tax
9,000.00
9,000.00
Beer & Dog Lisc.
200.00
150.00
Court Revenue
500.00
1,200.00
Interest
2,400.00
1,400.00
Cable TV Franchise
2,500.00
2,400.00
Natural Gas Franch.
3,500.00
5,000.00
Utah Power Franch.
11,500.00
11,000.00
Property Tax
90,000.00
98,000.00
See note #5.
Building Rent
3,000.00
5,000.00
Misc.
1,500.00
500.00
Grants
310,000.00
170,000.00
See note #6.
Fund Balance
30,000.00
0.00
Donations
5,000.00
0.00
TOTAL GENERAL..
548,100.00
384,150.00
EQUIPMENT REPLACEMENT FUND REVENUE
Equip Rent Water
0.00
Equip Rent General
0.00
WT Equip Balance
14,571.00
18,571.00
Balance does not include current
GEN Equip Balance
12,071.00
20,071.00
year budget.
TOTAL EQUIP
REPLCMT FD.
26,642.00
38,642.00
RECREATION REVENUE
Baseball
5,000.00
5,000.00
Shelter Rental
650.00
650.00
Westem Boys Fees
300.00
250.00
Fund Balance
1,000.00
1,000.00
Miscel
Donations
0.00
TOTAL RECREATION
6,950.00
6,900.00
EXPENSE
Page 2
IONAB93
LINE
ITEM
2001-2002
BUDGET
01-02
PROPOSED
BUDGET
NOTES
GENERAL EXPENSE
Payroll
60,000.00
60,000.00
Retirement
7,500.00
7,500.00
Health Insurance
6,500.00
6,500.00
Payroll Taxes
8,000.00
8,000.00
Utilities
12,000.00
15,000.00
Office Supplies
5,000.00
5,000.00
Insurance Liability
6,800.00
7,600.00
Legal & Audit Fees
7,000.00
7,000.00
Police
12,000.00
15,000.00
Vehicle Rplcmt.
0.00
5,000.00
Civil Defense
500.00
500.00
Advertising
2,000.00
1,000.00
Maintenance:
56,250.00
See note #8.
(Vehicles)
(Other)
35,000.00
(Park)
Capitol Improvements:
378, 000.00
(Building)
0.00
15,000.00
See note #7.
(Equipment)
(Park grant)
0.00
20,000.00
See note #9.
(Eton dev grant)
0.00
150,000.00
See note_#6.
Miscel.
4,525.00
1,500.00
BMPO
275.00
300.00
Public Transportation
1,500.00
1,500.00
Travel
1,500.00
1,500.00
TOTAL GENERAL
548,100.00
384,150.00
EQUIP. REPL. EXPENSE
Equip Purchase
Equip Replmt Wt
0.00
0.00
If current vehicle repl. funds
Equip Replmt Gen
0.00
0.00
are not spent in the current
Equip Reserves Gen
12,071.00
20,071.00
year add to totals.
Equip Reserves WT
14,571.00
18,571.00
Total Equip Repl.
26,642.00
38,642.00
RECREATION EXPENSE
Equipment
1,000.00
1,000.00
Recreation Labor
2,000.00
-fr:e0
1)0
Baseball Supplies
3,500.00
3,500.00
Maintenance & Miscl.
450.00
-2,44e,ee
lgbtl
TOTAL REC.
6,950.00
6,900.00
Total Budget 734,336 582,866
Projected Revenue 01/02 = $616,597 Projected Expense 01/02 = $545,783.
01/02 Reserves fund balance & capital) $82,686, net = $12,000 .
Page 3
CITY OF IONA
Budget Notes FY 02-03:
1. Assumes a $2 per month increase (for city residents), which is
approximately an 11 % increase to start a dedicated water tank
replacement fund.
2. Estimated balance at end of FY01/02. Assumes current revenue
of $17,850.
3. Portion of remaining Idaho Department of Water grant for
master water study.
4.
5 Property Tax - 2001 base $92,170, plus 3% ($2,765), plus new
construction ($4,044), plus and annexations ($187), equals new
base of approximately $99,165.
6. Pending and possible grants to be awarded and spent during this
fiscal year ($150,000 State Highway Department, US Forest
Service tree grant $3,000, others $17,000).
7. Community Center parking lot and Main Street trees.
8. Normal maintenance and repairs on vehicles, property, streets,
and etc. Emphasis for remaining funds should be for seal
coating and street repairs.
9. New shelter, playground equipment repairs (bark replacement),
and other park improvements.
NOTICE OF PUBLIC HEARING
PROPOSED BUDGET FOR FISCAL YEAR 2002-2003
CITY OF IONA, IDAHO
Notice is hereby given that the City Council of the City of Iona, Idaho will hold a public hearing for consideration of
the proposed budget for the fiscal period October 1, 2002 - September 30, 2003 pursuant to the provisions of Section
50-1002, IC., said hearing to be held at City Hall, Iona, Idaho at 6:30 p.m., on August 21, 2002. At said hearing all
interested persons may appear and show cause, if any they have, why said proposed budget should not be adopted. The
proposed FY 01-02 budget is shown below as FY 01-02 proposed expenditures and revenues.
PROPOSED EXPENDITURES
FY 00-01 FY 01-02 FY 02-03
Actual Budget Proposed
Fund Name Expenditures Expenditures Expenditures
GENERAL $200,516 $548,100 $384,150
WATER 110,336 152,644 153,194
EQUIPMENT REPLACEMENT 0 26,642 38,642
RECREATION 3,489 6,950 6,900
TOTAL PROPOSED EXPENSE 314,341 734,336 582,886
PROPOSED REVENUES
FY 00-01 FY 01-02 FY 02-03
Actual Budget Proposed
Fund Name Revenues Revenues Revenues
REVENUE FROM TAX LEVY
GENERAL 86,410 90,000 98,000
TOTAL TAX LEVY 86,410 90,000 98,000
PAYMENTS FROM STATE 96,244 88,000 89,500
FRANCHISES 20,971 17,500 18,400
LICENSES 159 200 150
GRANTS 0 310,000 170,000
CASH CARRYOVER 0 30,000 0
GENERAL FUND (OTHER) 14,591 12,400 8,100
EQUIPMENT REPLACEMENT FD 0 26,642 38,642
WATER FUND 120,433 152,644 153,194
RECREATION FD 5,028 6,950 6,900
TOTAL REVENUES $343,433 $734,336 $582,886
I, Betty McKinlay, City Clerk of the City of Iona, Idaho certify that the above is a true and correct statement of the
proposed expenditures by fund and the entire estimated revenues and other sources of the City of Iona, Idaho for the
fiscal year 2002-2003; all of which have been tentatively approved by the City Council on July 17, 2002 and entered in
length in the Journal of Proceedings.
Dated this 296 day of July 2002.
Betty McKinlay, City Clerk
Pub. August 13th and August 20th, 2002
a
ORDINANCE NO.
AN ORDINANCE ENTITLED THE ANNUAL APPROPRIATION ORDINANCE FOR THE FISCAL
YEAR BEGINNING OCTOBER 1, 2002, APPROPRIATING THE SUM OF $582,886 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 $582,886 be, and the same is appropriated to defray the necessary expenses and
liabilities of the City of Iona, Bonneville County, Idaho for the fiscal year beginning October 1, 2002.
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 $ 142,900.00
Grants $ 170,000.00
Capital Outlay and Maintenance $ 71,250.00
Equipment Replacement $ 38,642.00
WATER FUND:
Administration $ 60,500.00
Capital Outlay and Maintenance $ 60,694.00
Bond and Interest Payment $ 32,000.00
RECREATION:
Administration $ 6,900.00
TOTAL EXPENSES: $ 582,886.00
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, 2002.
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, 2002
Craig Rockwood, Mayor
m0
STATE OF IDAHO )
ss
COUNTY OF BONNEVILLE )
I, Betty McKinlay, City Clerk of the City of Iona, Idaho do hereby certify: That the above and
foregoing is a full and correct copy of the Ordinance entitled "AN ORDINANCE PROVIDING FOR THE
FISCAL PERIOD APPROPRIATION OF THE CITY OF IONA, IDAHO FOR THE PERIOD
COMMENCING OCTOBER 1, 2002 AND ENDING SEPTEMBER 30, 2003; APPROPRIATING AND
APPORTIONING THE MONEYS OF SAID CITY TO AND AMONG THE SEVERAL FUNDS OF THE
SAID CITY AND DESIGNATING THE PURPOSE FOR WHICH SAID MONEYS MAY BE
EXPENDED; SPECIFYING THE AMOUNT OF MONEY PAID BY PROPERTY TAX; PROVIDING
WHEN THE ORDINANCE SHALL BECOME EFFECTIVE:" passed by the City Council and Approved
by the Mayor this 21 st day of August, 2002.
IN WITNESS WHEREOF, I have hereunto set my hand and affixed the seal of said City.
(seal)
BETTY MCKINLAY, CITY CLERK
CITY OF IONA
a�4a�
*BUDGETT
FOR 07-31-02
R E P O R T**
PAGE 3
FUND
GENERAL FUND **** ESTIMATED * *RECEIPTED** UNRECEIPTED PERCENT
ACCOUNT# ACCOUNT TITLE REVENUE MTD YTD BALANCE RECEIPTED
01 305.00 STATE HIGHWAY USERS
01 310.00 STATE REVENUE SHARING
01 315.00 STATE LIQUOR TAX
01 320.00 BEER & DOG LICENSES
01 325.00 COURT REVENUE
01 330.00 INTEREST
01 335.00 CABLE TV FRANCHISE
01 340.00 NATURAL GAS FRANCHISE
01 345.00 UTAH POWER FRANCHISE
01 350.00 MACHINE HIRE
01 355.00 BUILDING RENT
01 357.00 BUILDING DONATIONS
01 358.00 BUILDING GRANTS
01 360.00 PROPERTY TAX REVENUE
01 390.00 MISCELLANEOUS REVENUE
01 395.00 RESERVES
47,000.00 10,841.98 47,891.29 891.29- 101.90
32,000.00 8,579.22 34,164.56 2,164.56- 106.76
9,000.00 3,607.00 14,428.00 5,428.00- 160.31
200.00 6.00 153.00 47.00 76.50
500.00 742.95 1,466.10 966.10- 293.22
2,400.00 131.07 1,474.93 925.07 61.46
2,500.00 .00 2,310.04 189.96 92.40
3,500.00 .00 6,606.24 3,106.24- 188.75
11,500.00 .00 7,994.50 3,505.50 69.52
.00 .00 .00
3,000.00 185.00 2,840.00 160.00 94.67
5,000.00 .00 .00 5,000.00
310,000.00 78,267.00 160,250.00 149,750.00 51.69
90,000.00 32,094.79 93,924.47 3,924.47- 104.36
1,500.00 456.00 506.00 994.00 33.73
30,000.00 .00 .00 30,000.00
**TOTAL GENERAL FUND REVENUE 548,100.00
134,911.01 374,009.13
174,090.87 68.24
FUND
* GENERAL FUND **** ESTIMATED * *EXPENDED* * UNEXPENDED PERCENT
ACCOUNT# ACCOUNT TITLE EXPENSE MTD YTD BALANCE EXPENDED
01 410.00 PAYROLL 60,000.00 4,565.25 50,389.73 9,610.27 83.98
01 420.00 RETIREMENT 7,500.00 220.92 3,823.10 3,676.90 50.97
01 422.00 HEALTH INSURANCE 6,500.00 119.00 4,212.00 2,288.00 64.80
01 424.00 PAYROLL TAXES 8,000.00 332.12 4,036.53 3,963.47 50.46
01 429.00 MISC. PAYROLL .00 .00 .00
01 440.00 ELECTRICITY - NATURAL GAS 12,000.00 881.25 13,239.55 1,239.55- 110.33
01 445.00 OFFICE SUPPLIES 5,000.00 185.38 3,547.26 1,452.74 70.95
01 446.00 TRAVEL 1,500.00 .00 1,014.80 485.20 67.65
01 447.00 ADVERTISING 2,000.00 .00 498.16 1,501.84 24.91
01 450.00 INSURANCE LIABILITY 6,800.00 1 018.00 6,840.00 40.00- 100.59
01 455.00 LEGAL & AUDIT FEES 7,000.00 350.00 5,700.00 1,300.00 81.43
01 460.00 POLICE SUPPLIES 12,000.00 .00 3,953.25 8,046.75 32.94
01 465.00 VEHICLE RENT .00 .00 .00
01 470.00 MAINTENANCE 35,000.00 1,709.39 15,339.65 19,660.35 43.83
01 472.00 BUILDING EXPENSE 13,000.00 .00 581.58 12,418.42 4.47
01 475.00 CIVIL DEFENSE 500.00 .00 .00 500.00
01 490.00 CAPITAL IMPROVEMENTS 365,000.00 121,283.00 212,059.94 152,940.06 58.10
01 495.00 MISCELLANEOUS EXPENSE 6,300.00 .00 865.23 5,434.77 13.73
**TOTAL GENERAL FUND EXPENSES 548,100.00
130,664.31 326,100.78
221,999.22 59.50
**NET EXCESS OR DEFICIENCY(-) 4,246.70
47,908.35 47,908.35-
CITY OF IONA
* *BUDGET
FOR 07-31-02
REPORT
PAGE 5
Y' UND
WATER FUND **** ESTIMATED * *RECEIPTED** UNRECEIPTED PERCENT
ACCOUNT# ACCOUNT TITLE REVENUE MTD YTD BALANCE RECEIPTED
02 305.00 COLLECTIONS
02 310.00 HOOK UP FEES
02 315.00 INTEREST
02 395.00 RESERVES
96,000.00 9,259.00 83,810.31 12,189.69 87.30
4,800.00 .00 16,650.00 11,850.00- 346.88
1,500.00 81.21 609.08 890.92 40.61
40,344.00 .00 .00 40,344.00
**TOTAL WATER FUND REVENUE 142,644.00
9,340.21 101,069.39
41,574.61 70.85
**** WATER FUND **** ESTIMATED * *EXPENDED* * UNEXPENDED PERCENT
FUND ACCOUNT# ACCOUNT TITLE EXPENSE MTD YTD BALANCE EXPENDED
02 410.00 SALARIES & BENEFITS 28,000.00 .00 .00 28,000.00
02 440.00 ELECTRICITY 30,000.00 2,143.95 16,237.52 13,762.48 54.13
02 445.00 OFFICE, SUPPLIES, LEGAL 4,000.00 140.43 2,955.37 1,044.63 73.88
02 450.00 ENGINEERING COSTS .00 .00 .00
02 460.00 VEHICLE EXPENSE .00 .00 .00
02 465.00 VEHICLE RENT .00 .00 .00
02 470.00 REPAIRS & MAINTENANCE 10,300.00 1,070.20 7,536.85 2,763.15 73.17
02 480.00 BOND PAYMENT 20,800.00 .00 20,532.15 267.85 98.71
02 482.00 BOND INTEREST 11,200.00 .00 10,835.99 364.01 96.75
485.00 BOND RESERVE FUND .00 .00 .00
u211 490.00 CAPITAL IMPROVEMENTS 38,344.00 .00 10,000.00 28,344.00 26.08
**TOTAL WATER FUND EXPENSE 142,644.00
3,354.58 68,097.88
74,546.12 47.74
**NET EXCESS OR DEFICIENCY(-) 5,985.63
32,971.51 32,971.51-
"
C I T Y O F I O N A
* * B U D G E T
F O R 0 7 - 3 1 - 0 2
R E P O R T
P A G E 7
* * * * R E C R E A T I O N F U N D * * * *
F U N D A C C O U N T # A C C O U N T T I T L E
E S T I M A T E D * * R E C E I P T E D * * U N R E C E I P T E D P E R C E N T
R E V E N U E M T D Y T D B A L A N C E R E C E I P T E D
0 4 3 0 5 . 0 0 B A S E B A L L F E E S
0 4 3 1 0 . 0 0 S H E L T E R R E N T A L
0 4 3 1 5 . 0 0 P O S S I E F E E S
0 4 3 2 0 . 0 0 W E S T E R N B O Y S F E E S
0 4 3 9 5 . 0 0 R E S E R V E S
5 , 0 0 0 . 0 0 . 0 0 4 , 8 0 0 . 0 0 2 0 0 . 0 0 9 6 . 0 0
6 5 0 . 0 0 1 0 0 . 0 0 3 7 0 . 0 0 2 8 0 . 0 0 5 6 . 9 2
. 0 0 . 0 0 . 0 0
3 0 0 . 0 0 . 0 0 . 0 0 3 0 0 . 0 0
1 , 0 0 0 . 0 0 . 0 0 . 0 0 1 , 0 0 0 . 0 0
* * T O T A L R E C R E A T I O N F U N D R E V E N U E 6 , 9 5 0 . 0 0
1 0 0 . 0 0 5 , 1 7 0 . 0 0
1 , 7 8 0 . 0 0 7 4 . 3 9
* * * * R E C R E A T I O N F U N D * * * * E S T I M A T E D * * E X P E N D E D * * U N E X P E N D E D P E R C E N T
F U N D A C C O U N T # A C C O U N T T I T L E E X P E N S E M T D Y T D B A L A N C E E X P E N D E D
0 4 4 1 0 . 0 0 R E C R E A T I O N E Q U I P M E N T 1 , 0 0 0 . 0 0 . 0 0 . 0 0 1 , 0 0 0 . 0 0
0 4 4 1 5 . 0 0 R E C R E A T I O N L A B O R 2 , 0 0 0 . 0 0 4 1 2 . 5 0 4 1 2 . 5 0 1 , 5 8 7 . 5 0 2 0 . 6 3
0 4 4 2 0 . 0 0 B A S E B A L L S U P P L I E S 3 , 5 0 0 . 0 0 2 , 9 6 9 . 9 5 3 , 0 6 2 . 4 5 4 3 7 . 5 5 8 7 . 5 0
0 4 4 7 0 . 0 0 R E C R E A T I O N M A I N T E N A N C E 4 5 0 . 0 0 . 0 0 9 3 . 4 6 3 5 6 . 5 4 2 0 . 7 7
* * T O T A L R E C R E A T I O N F U N D E X P E N S E 6 , 9 5 0 . 0 0
3 , 3 8 2 . 4 5 3 , 5 6 8 . 4 1
3 , 3 8 1 . 5 9 5 1 . 3 4
* * N E T E X C E S S O R D E F I C I E N C Y ( - ) 3 , 2 8 2 . 4 5 -
1 , 6 0 1 . 5 9 1 , 6 0 1 . 5 9 -
Monthly Expense Report
8/21 /02
Vendor
Amount
Date
Description
SILVER CREEK CONST
$ 31,347.00
MAIN STREET PROJECT
SILVER CREEK CONST
$ 78,267.00
MAIN STREET PROJECT
TETON ROOFING
$ 4,000.00
REPLACE ROOF
TETON ROOFING
$ 6,000.00
REPLACE ROOF
UTAH POWER
$ 3,453.48
DIGLINE
$ 7.56
INTERMOUNTAIN GAS CO
$ 64.23
COLUMBIA PAINT
$ 97.29
KIMBALL MASON
$ 100.00
REGENCE BLUE SHIELD
$ 119.00
Q WEST
$ 145.15
6-12 EZ MART
$ 150.71
U S CELLULAR
$ 168.16
TMC CONTRACTORS
$ 258.00
GRAVEL
PSI WASTE
$ 277.00
WHEELER ELECTRIC
$ 1,350.00
HOLDEN KIDWELL
$ 350.00
KEVIN MACHEN
$ 1,060.00
LAWN CARE
VALLEY WIDE CO-OP
$ 1,641.75
BONNEVILLE CO R & B
$ 2,230.00
SEAL COAT
FORSGREN & ASSOC
$ 12,000.00
ENGINEERING
POSTMASTER
$ 74.00
STAMPS
ONE WEST
$ 5.00
ANALYZE
$ 17.00
WATER TEST
BOB'S UNDERCAR REPAIR
$ 24.00
MASONS OFFICE CENTER
$ 36.85
AT&T
$ 37.97
CAL STORES
$ 92.43
BLACKFOOT TRANSFER
$ 1,325.00
PARK BENCHES
CITY OF IONA
WATER BILLS
PAST DUE LIST
8/21 /02
AICHER,DON
ANDERSON, COLLETTE
BOICELLI, ANTHONY
BURKE, BERTHA
BURKE,JASON
CHAPA, JORGE
CLEMENT, JUSTIN
CONNELL, BLAKE
DAVIDSON, ALBERT
DAVISON, ROSS
DERRICOTT, JOE
EDWARDS, JOHN
ELG, STEVE
EVENSON, LINDA
FORBUSH, BRENT
GUTHRIE, TRENT
HANSEN, ALLEN
HIGLEY, BARBARA
HILTON, BRAD
NORMAN, LEON
HURZELER, CINDY
JONES, DAVID
KELSEY, MIKE
KRIEGER, JOHN
MCMURTREY, TROY
MCVEY, SHANE
MILLER, JAKE
MOAD, PHYLLIS
PENA. DOMINGO
PETERSON,CORY
RAYMOND,RON
RICKS, CAMERON
SHEPHERD, BUDDY
SOLIDAY, JIMMY
SPENCER, EEVIN
STANGER, KIRK
STEFFLER, KEVIN
STEPHENS, REED
STIBAL, DUSTIN
TORRES, ALBERTO
WARNBERG, DARREL
WOBIG, LARRY
BALANCE
PAID THRU
BAL DUE
BAL DUE
8/1/02
8/21/02
3 MO(LESS)
3 MO(MORE)
$ 67.00
$ 67.00
$ 110.00
$ 110.00
$ 81.00
$ 81.00
$ 76.00
$ 76.00
$ 55.00
$ 20.00
$ 35.00
$ 71.00
$ 25.00
$ 46.00
$ 72.00
$ 72.00
$ 58.00
$ 40.00
$ 18.00
$ 55.00
$ 55.00
$ 55.00
$ 55.00
$ 72.00
$ 72.00
$ 54.00
$ 54.00
$ 60.00
$ 60.00
$ 89.00
$ 89.00
$ 58.00
$ 58.00
$ 93.00
$ 93.00
$ 57.00
$ 57.00
$ 62.00
$ 62.00
$ 58.00
$ 58.00
$ 55.00
$ 55.00
$ 74.00
$ 74.00
$ 79.00
$ 79.00
$ 55.00
$ 55.00
$ 56.00
$ 56.00
$ 57.00
$ 57.00
$ 74.00
$ 74.00
$ 55.00
$ 55.00
$ 55.00
$ 55.00
$ 119.00
$ 119.00
$ 66.00
$ 45.00
$ 21.00
$ 54.00
$ 54.00
$ 55.00
$ 55.00
$ 59.00
$ 25.00
$ 34.00
$ 62.00
$ 62.00
$ 57.00
$ 57.00
$ 75.00
$ 75.00
$ 131.00
$ 131.00
$ 55.00
$ 25.00
$ 30.00
$ 56.00
$ 55.00
$ 1.00
$ 55.00
$ 55.00
$ 55.00
$ 55.00
$ 69.00
$ 69.00
$ 2,831.00
$ 949.00
$ 185.00
$ 1,697.00
1
IONA COMMUNITY FUND RAISER
IONA DAYS - 2002
CHECK REGISTER
DATE DESCRIPTION AMOUNT BALANCE
Beginning Balance - Operating Account 162.28
Beginning Balance — Investment Account 11.314.43
11,476.71
06-19-02 Transfer from Investment Account 1,000.00 1,162.28
06-19-02 Screen Graphics — Fun Run 275.63 886.65
07-17-02 Connie Bates — Fun Run Flyers 50.00 836.65
07-17-02 Brad Andersen - Fun Run Flyers 75.67 760.98
07-17-02 Gem State Paper 38.72 722.26
07-17-02 Bank of Commerce — Change Order 200.00 522.26
07-18-02 Steel Band 100.00 422.26
07-19-02 Deposit— Chicken Dinner 686.00 1,108.26
07-19-02 Transfer from Investment Account 1,000.00 2,108.26
07-19-02 Douglas Dameron — Chicken Dinner 2,012.50 95.76
07-19-02 Redeposit of change order 200.00 295.76
07-29-02 Deposit— Steak Dinner 1,013.00 1,308.76
07-29-02 Mike Klingler — steak dinner expense 119.29 1,189.47
08-01-02 Deposit— Advance ticket sales (steak —
175.00; chicken — 241.00) 416.00 1,605.47
08-01-02 Deposit — Fun Run 745.00 2,350.47
08-01-02 Brad Andersen — Fun Run expense 70.99 2,279.48
08-01-02 Jims Trophy Room — Fun Run expense 114.90 2,164.58
08-01-02 Screen Graphics — Fun Run expense 680.93 1,483.65
08-27-02 Dougs Wholesale Meats — Steak Dinner 717.60 766.05
IONA DAYS REPORT
CHICKEN DINNER
EXPENSES 2,012.50
INCOME 927.00
CHICKEN NET-1,085.50
STEAK DINNER
EXPENSES 836.89
INCOME 1.188.00
STEAK NET 351.11
FUN RUN
EXPENSES 1,268.12
INCOME 745.00
FUN RUN NET-523.12
GENERAL
EXPENSES 138.72
GENERAL NET-138.72
IONA DAYS NET-1,396.23
BALANCE SHEET
BEGINNING BALANCE
LESS IONA DAYS NET
ENDING BALANCE
(TRANSFERRED FROM INVESTMENT ACCOUNT TO
OPERATING ACCOUNT - 2 000.00
162.28
11.314.43
11,476.71
-1,396.23
OPERATING ACCOUNT 766.05
INVESTMENT ACCOUNT 9.314.43
TOTAL 10,080.48
Public Notice
This summer 2 bats, which tested positive for rabies have been found in the
Iona area. City officials and the local health department urge parents to warn
their children not to touch any wild animals such as bats, squirrels, birds, etc.
Pets should also be kept in your own yards and watched closely for any
unusual behavior. This problem should be eliminated as colder weather sets
in this fall. For more information concerning this disease contact your
personal physician or the District 7 Heath Department. Please report any
sightings of sick animals to the City of Iona or the Bonneville County
Sheriff's Department.
Thank you - the City of Iona