0117 ORDINANCE NUMBER ) I 1
AN ORDINANCE ADOPTING A BUDGET FOR TO YEAR OF 1961;
MAKING AN APPROPRIATION FOR THE OPERATIONS OF THE
VARIOUS DEPARTMENTS OF THE CITY GOVERNMENT FOR THE
PURCHASE OF MATERIALS, SUPPLIES, EQUIPMENT AND SERVICES;
PROVIDING FOR AN EMERGENCY; AND FOR OTHER PURPOSES.
BE IT ORDAB4Ii) AND ENACTED BY THE CITY COUNCIL OF THE CITY OF JACKSONVILLE,
ARKANSAS:
SECTION 1. That the budget for the Operations of the various departments,of
the City of Jacksonville, Arkansas, for the year 1961, shall be as follows:
Estimated Funds available for
the General Fund for year of 1961 $ 161,230000
Less transfer to Street Fund 5,500.00
$ 155,730.
Disbursements
1 - Attorney $ 1,7115,00
2 - Civil. Defense 3,600.00
3 •- City Clerk & Treasurer 6,130.00
11 .. Executive 2,130.00•
5 -- Finance 3,210.0
6 - Mayor 5, 8611.00
7 -- Police Department (` 36,511.00
8 - Municipal Court i. 6,099.00 •
9 .. Fire Department 31,7111.00
10 - Sanitation 22,780.00
11 - Public Works 11,170.00
12 - Dog Catcher 300.00
13 - City Council 3,700.00
111 - Civil Service Commission 175.00 $ 135,128.00
$ 20,602.00
Proposed Public Improvement # 1 $ 10,000.00 -`
Proposed Public Improvement pit 2 10,000.00 $ 20,000.00
Estimated Balance in General .Fund at 12/31/61 $ 602.00
SECTION 2. That the Budget for the Operations of the Street Department of
the City of Jacksonville, Arkansas, for the year of 1961 shall be as follows:
Estimated Funds Available for the
Street Department for year of 1961 $ 66,62500
Transfer from General Fund 5,500.00
$ ` 72,125.00
Disbursements 71,860,00
Estimated Balance in Street Fund at 12/31/61 $ 265.00
Page 1
Ordinaries No. 1 /7 , Cont'd.
Budget for 1961) -
SECTION 3. If the City Goverment is to operate in an economical and
efficient manner it is imperative that a budget must be adopted for the
guidance and instruction of the departments; therefore, to promote the
public welfare, health and safety, an emergency is declared to exist and
this ordinance shall be in full force and effect from and after its
passage and approval.
PASSED AND APPROVED THIS Jo-- --- DAY Ok' S/cz r r-ccu 4 s 1961
/ay,/ At I t dr .......
1'1l r. TOW , TVIDE
1
ATYESTT:
PICT AVANTS, CITY CLERK
(SEAL)
Page 2
•
•
SUMMARY — OPERATING REVENUE
General Fund
1961
Cash Balance January 1, 1961 $ 17,000.00
Estimated Revenue (Schedule 1) 144,2)0.00
Total Available Revenue (To Exhibit Al) $ 161,250.00
Street Fund
Cash Balance January 1, 1961 (Est. after truck purchase) $ 500.00
Estimated Revenue (Schedule 1) 66,125.00
Total Available Revenue (To Exhibit Al) $ 66,625.00
Total Revenue $ 227,$55.00
•
•
Detail of Revenue Estimates
General Fund
1961
Property Tax $ 20,000.00
State Tax Turnback 55,
Utility Franohisess
Bus Company 225.00
Telephone Company 5,200.00
Power & Light Company 12,000.00
Gas Oompany 6,600.00
Privilege Licenses 5,5
Dog Licenses 265.00
Building Permits 760.00
Electric & Plumbing Permits 500.00
Pblioe Fines 31,980.00
Fire Fighting Charges (Should collect more) 200.00
Miscellaneous 200.00
Sanitation Fees 25,800.00
Total General Fund (To Exhibit A) $144,250.00
Street Fund
`
Three (5) Mill Road Tax $ 6,000.00
State Gas Tax Turnback 60,000.00
Street and Curb Cuts & Miscellaneous 125.00
Total Street Fund (To Exhibit A) $ 66,125.00
Total Funds (To Exhibit A) $210,555.00
• .s
OITY OF JACKSONVILLE
Proposed Budget for 1961 based on - Expenditures and Receipts
for 1960, and additional information submitted by Department
Heads.
Available General Fund for 1961 $ 161,230.00
lees transfer to Street Fund 5,500.00
$ 155,730.00
Disbursements
1 - Attorney $ 1,745.00
2 - Oivil Defense 3,600.00
3 - City Clerk & Treasurer 6,130.00
4 - Executive 2,130.00
5 - Finance 3,210.00
6 - Mayor 5,864.00
7 - Police Department 36,511.00
8 - Municipal Court 6,099.00
9 - Fire Department 31,714.00
10 - Sanitation 22,780.00
11 - Public Works 11,170.00
12 - Dog Oatoher 300.00
13 - City Council 3,700.00
14 - Civil Service Commission 175.00 $ 135,128.00
$ 20,602.00
Proposed Public Improvement #1 10,000.00
Proposed Public Improvement it 10.000 $ 20.000,00
ESTIMATED BALANCE IN GENERAL FUND AT 12/31/61 602.00
Available Street Fund for 1961 $ 66,625.00
Transfer from General Fund 5,500.0
$ 72,125.0
• Disbursements 71,860.00
Estimated balance in Street Fund
12 -31-61 $ 265.00
•
1 - Attorne
Salary $ 1,200.00
Payroll Taxes 36.00
Filing fees for appealing 350.00
Mileage 60.00
Miscellaneous Supplies & filing cabinet 99.00
$ 1,745.Ou
2 - Oivil Defense $ 3,600.00
3 - Oity Olerk - Treasurer
Salary - Clerk $ 3,600.00
Payroll Taxes 130.00
Printing of Ordinances 1,200.00
Miscellaneous supplies & Equipment 600.00
Salary - Treasurer 600.00
$ 6,130.00
4 - Executive
Municipal League Dues $ 630.00
Eleotion Expense (Special) 650.00
Insurance & Hondo 650.00
Legal - other than Oity Attorney 200.00
$ 2,130.00
5- Finance
Salary of Clerk - Ann Watson $ 1,560.00
Office Supplies 900.00
Auditing 700.00
Payroll Taxes 50.00
$ ,210.00
6 - Mayor
Salary - Mayor $ 4,800.00
Salary of Stenographer - Ann Watson 600.00
Stationery & Supplies 100.00
Travel & Conventions 200.00
Payroll taxes 164.00
$ 864.00
7 - Police Department
Salaries
Myron Traylor $325. + 13 holidays + vao. pay) $ 4,205.00
W. O. Turney ( 295. • • • 3,820.00
Harvey Teague ( 295. a a a 3,820.00
Emmett Tucker ( 295. • e a 3,820.00
John Hughes 210 a e • 2,720.00
Ilan Thompson 185 • • e 2,400.00
Zelda Adoox 175 • n a 2,265.00
Hubert Hamm ( $16.00 ea. Sunday - 840,00
One (1) Newman $275.00 Mo. 3,420.00
Uniform allowance 500.00
Payroll taxes 821.00
Purohase if 2 filing oabinets, typewriter &
miscellaneous equipment 330.00
Auto.repairs & maintenance 4,100.00
Radio Maintenance 500.00
Printing & Stationery 200.00
Miscellaneous (Jail expense, etc.) 250.00
Telephone 600.00
State Police Retirement 1,400.00
Insurance (Workmen Oomp) 400.00
Insurance (Bonds) 100,.00
$ 36,511.00
8 - Municipal Court
Printing, stationery, dockets, eto $ 505.00
Law library 150.00
Court Reporter 500.00
Salary - Munioipal Judge 3
Salary - Court clerk 1,200.00
Payroll taxes 144,00
$ 6,099.00
9 - Fire Department
Salaries:
0.B. Vanderhoof($255. + 13 Holidays t Vac.Pay) $ 3,298.00
L. E. Shearer 245. s s 3,168.60
L. E. Thompson 245. s ■ 3,168.60
Jess Bridgeman 245. s s 3,168.60
Hayman Schmitt 235. s 1 3,038.40
David Elliott 235. s a 3,038.40
Alfred M. Garvin 235. s s 3,038.40
Proposed Salary increases 1,000.00
Volunteer Firemen 3,000.00
Telephone 550.00
Electricity 450.00
Truck expense 1,400.00
Gas (for heating) 225.00
Building repairs & Maintenance 450.00
Janitor supplies 80.00
Miscellaneous supplies 75.00
Dues and convention expense 65.00
Supplies & Equipment (Including repair equip.) 2,000.00
Insurance (workmen comp.) & (Group Hospital) 500.00
$ 31,714.00
10 - Sanitation
Salaries:
Charles Kendall ($250. + vac. 2 wks) $ 3,125.00
James Poole 250. n 5,125.00
George Brown 175. s 2,190.00
Eugene Cherry 175. a 2490.00
John Henry Nelson 175. a 1 wk 2,145.00
Calvin Lawrence 175. a a a 2,145.00
Roy Adkins 80. n n a 980.00
Extra Labor & maintenance materials (gravel, etc) 1,000.00
Payroll taxes 480.00
Truck expense 3,000.00
Uniform rental 350,00
Tubs & other supplies 300.00
Billing expense (paid water dept) 1,200.00
Insurance (group) 50.00
Insurance ( Workmons comp) 500.00
$ 22,780.00
11 - Public Works
Janitor supplies 100.00
Signal light maintenance 225.00
Christmas lighting program 350.00
Sprdging I. 1,500.00
Parks & Recreation (Little League lighting 400.00
Miscellaneous 400.00 800.00
Buildi repairs & maintenance 500.00
Equipment repairs & Maintenance 100.00
Salary - H. Hamm (Janitor Service) 500.00
Payroll taxes 15.00
Inspections 250.00
City Olean -Up Projeet 150.00
Planning Commission (Maps)$250.00 (CITY, $500,00) 750.00
a 1 Secretary 16.00
Electricity 4,.".00
Gas 225.00
Telephone 525.00
Revenue Office rent (paid for State) 480.00
$ 11,170.00
•
12 - Dog Pound Expense
Dog Catcher $ 300.00
13 - Oity Council Expense
Aldermen foes ( 6 a $600.00) $ 3,600.00
Miscellaneous - Meeting expense 100.00
$ 3,700.00
14 - Oivil Service Commission
Filing cabinet & miecel supplies $ 175.00
15 - Street Department
Salaries:
Mitchell Haggard ($245. + vac. 2 vice) $ 3,065.00
Leonard Morden 310. ° a 3,875.00
Payroll taxes 270.00
Group Insurance 50.00
Insurance (workmen comp.) 200.00
Road Materials 5,000.00
Asphalting Streets 50,000.00
Truck & Equipment expense 3,000.00
Equipment rental, tools & supplies 500.00
Signs & Traffic light expense 600.00
Extra Labor 2,000.00
Nev Equipment 650.00
Oiling streets & Mtr.patrol repairs 2,650.00
0 71,860.00
•
•
1