Special Meeting October 17, 2018

Size: px
Start display at page:

Download "Special Meeting October 17, 2018"

Transcription

1 Special Meeting October 17, 2018 BOS Meeting October 17, 2018 The Special Meeting of the Washington Township Board of Supervisors was held on October 17, 2018 at 9:00 am in the Municipal Meeting Room. CALL TO ORDER: Chairman Smith called the meeting to order at 9:02 am. In addition to the Chairman, Vice Chairman Hess was present. Supervisor Diehl was absent. Also present: Bookkeeper Sue Scallon, Police Chief Scott Miller, Road Department Foreman Lee Messinger, and Secretary/Treasurer Gail Putvinski. There were zero (0) people in the audience. PLEDGE OF ALLEGIANCE: Recited. EXECUTIVE SESSION: Chairman Smith reported that an Executive Session was held from 8:40 9:00 am this morning to discuss a personnel issue. The attendees included Chairman Smith, Vice Chairman Hess and Secretary/Treasurer Gail Putvinski. CORRESPONDENCE: 1) None PUBLIC COMMENT: None BOARD OF SUPERVISORS: Robert Smith 1) 2019 Budget Gail Putvinski reviewed the layout of the DRAFT budget document dated 10/16/18. The DRAFT budget contains actual data for 2014, 2015, 2016 and It also contains the Budget for 2017 and 2018, the actual year-to-date value as of 9/30/18, the estimated remainder for 2018, the projected end of year for 2018, and the estimated BUDGET amount for The last column represents request items. The focus for this meeting is the 2019 Budget. Gail Putvinski explained that a series of budget activities have been completed while others are still pending. Notices were sent to the legal counsels regarding continuation of service and cost. Both stated interest in being re-appointed at the same hourly rate. All departments were asked to provide budget input. A review was held with the Chief of Police and the Road Foreman. Both supported the content of View 1 for their respective sections. A review with the Acting Zoning Officer, Tina Serfass, is still pending. Tina Serfass shared that she has some suggested modifications that require input from the Board of Supervisors. Real Estate Assessment value from the County as of 9/30/18 is pending. The Engineer and SEO confirmed interest in being re-appointed. In addition the Engineer submitted; MS4 project estimate and a proposal of minor rate increases for engineering fees. Some minor changes were also recommended to the Township fee schedule. The insurance broker will be contacted and asked for input regarding estimated insurance increases. The Township transitioned to a new carrier for Workers Compensation insurance in an effort to reduce costs. The Draft was developed by Gail and Bookkeeper Sue Scallon using history and data received to date. The DRAFT budget to be discussed today is a starting point and will change as we receive additional information.

2 Gail stated that this view, View 1, has a negative Net Income of -$376,359 in the 2019 Budget column. Last year the projected deficit was negative $364,941. The Board agreed to use the fund balance to cover the deficit last year. Assuming the NET INCOME for the Projected End of Year for 2018 is relatively accurate there is an estimated deficit of $95,172 in Gail Putvinski reviewed the content of each of the income and expense categories in the 2019 Draft General Fund budget (View 1) Real Property Taxes: A minimal increase was projected for the budget Local Enabling Taxes: The bottom line of this category was increased from $49, to $50, Real Estate transfers have been high the last few years Licenses and Permits: The category amount is slightly lower than last year based on projected 2018 end of year Street & Moving Permits: The Street and Driveway line item was decreased minimally based on projected 2018 eoy. The high volume in 2017 is attributed to a number of driveway permits by RCN that is not expected in the future Police Fines: Last year Police Chief Miller asked that new items be added to this section to provide for more accurate tracking. The department is experiencing an increase in fines. As a result, the budget for 2019 is estimated at $13,100 up from the budgeted amount of $8,800 in Forfeits: No dollars allocated Interest Earnings: The 2019 budget amount was raised to $2,500 from $2, Rents & Royalties: Due to plans to implement Phase II in the Recreation Complex the amount for rental of the fields for farming was decreased to $1,000 pending additional input from Recreation State Capital & Operating Grant: DER Performance Grant is for recycling. This grant was previously done in house. A few years ago we partnered with other municipalities and hired Hough Associates to complete a joint grant. That resulted in a significant increase in funding. However, the joint process is no longer allowed and the Township is again completing the grant application in house. The estimate for receipt in 2019 is $6, State Shared Revenue: The 2018 budgeted amounts were repeated for As a reminder the total Fire Insurance amount is distributed to the Fire Company upon receipt. The number in this section matches the payout in expenses SALDO & Zoning Fees: This section needs additional work. The estimates for the 2019 budget are more aligned with the estimated end of year for Permit and Fees: Approximately ½ of the income in this section is from the Perc and Sewage Permits. The SEO recommended some minor changes to the fee schedule. As a reminder the Board authorized the SEO to send out letters for additional inspections late this year. This may result in a greater increase in the sewage permits. The budgeted amount for 2019 is reduced in the building and compliance items based on the projected eoy for Sanitation: This was used in the past to address administrative support for the garbage fund and associated work with the residents and contractor. We have not taken a fee from the garbage account in several years Recreation Fees: This was used in the past when developer fees were submitted. Now fees are deposited directly into recreation Misc. Revenues: This line should be used minimally. Only a small amount of $ has been retained for Donations: This item was new in 2018 to show police department donations Pension Contribution: The item was changed in 2016 to represent Township Disability insurance receipts. No receipts are projected for Sale of General Fixed Asset: No sales are expected in The entry in 2018 actual represents the sale of the old brush machine.

3 Interfund Operating Transfers: No expected transfers from Capital or any other fund Fund Balance Forward: The expected fund balance will be the amount, if any, determined to be used from the fund to cover the expected deficit in the budget. No amount has been entered in this view. Total Income: On this view, estimated to be $2,040,005 without considering an expected Fund Balance Forward amount General Government: No change in the standard items in this category from The Other Services and Charges budget of $9, includes the planned contribution for the joint comprehensive plan sponsored by the COG. This has been budgeted in the past, but no action has taken place to date Audit: The Audit line item was increased to match the contracted amount Tax Collection: All line item amounts in this category were repeated for Legal Services: The Legal Other Services line item is held for special projects and Legal Prof Services is used for general Township business. The same amounts were repeated for Office Staff: Pending wage input from the Board, the Secretary/Treasurer salary shows a 2% increase. The Asst. to Sec. Wage, which is for the Bookkeeper Wage, contains a $0.50 per hour increase to the current Bookkeeper rate. The Office Clerical rate was also increased by $0.50 pending BOS input. These are just holding figures pending input from the Board of Supervisors post employee discussions. The majority of other items remained the same. Minor Equipment was increased to purchase a file cabinet for the Bookkeeper s office Engineer: Additional discussion for this category in needed. Last year the Township budgeted $15,000 for general engineering and $20,000 for the new public works building under Special Projects. The costs expended on the public works building were well below the estimate. However, the general engineering expense amount was significantly higher due to additional projects authorized by the Board including the sewer feasibility study, the LSA grant for the grate and the 2017 road project. Mr. Ott, Township Engineer, submitted a letter stating interest in reappointment with a request for minimal rate increases to his fee schedule. A copy of the Ott Consulting Fee schedule for 2019 was presented to the Board. It was also noted that the MS4 annual permit work is estimated at $10,000, but a required Pollutant Reduction Plan is estimated at an additional $25, Mr. Ott also recommended an additional $2,000 for the grate work Government Buildings: The lawn maintenance line was reduced to 0 in this view. The Board needs to determine the plan for next year. Specifically, will the lawn maintenance be performed by the Road Department or an employee? The township also exceeded the budgeted amount in 2018 for Building Repair & Maintenance. There were several large purchases including the retention tanks, the chlorinator and the well repair. The Well repair will be offset by the 2018 Gaming Grant funding. Also, under the Request Item column there is an entry of $10,000. This is a holding number for the building improvements under discussion. The $750,000 is a place holder to continue the discussion and planning for a new public works building Police Department: The salary amounts represent the wages based on the current employee base and current contracts. All other items are basically the same as To the right there are requests for the addition of 700 part-time officer hours estimated at $16,625.00, 8 more hours per week for the police clerk estimated at $7,700, and the cost associated with the hiring and equipment for two additional part-time officers estimated at $3,000. These will be discussed in more detail later in the meeting Fire Dept. & Hydrant Service: The 2018 budget amounts were repeated for Ambulance & Rescue Contribution: Same as last year. This supports Blue Valley Rescue Planning and Zoning: This category needs additional review and discussion. Specifically, the Board needs to determine the plan for providing Zoning support for 2019.

4 The major change in this view is removal of wages from Zoning /Code Officer Wages. The amount for Zoning support is currently listed in the Alternate Zoning line item. The use of this line item was recommended by Sue Scallon to remove it from an employee wage line. The amount represents 48 hours per month at a rate of $61.50 per hour. This is slightly above the actual number of billed hours since July when the Acting Zoning Officer took over. The rate of $61.50 is based on the projected cost per hour for 2019 by Keller Zoning & Inspection Services. The budget for the other items remained the same pending additional input by the Board Emergency Management: Retained same amount Health & Human Services (Sewage Enforcement Officer): Sewage Enforcement Officer item was increased to $24, based on actual 2018 fees. The SPCA Services amount of $2, is listed for This is based on the cost to support the COG ACO at $0.50 per resident (based on the census). A letter was distributed to the Board members from Lance Prator asking for their interest in continued participation in the COG and the ACO program. Washington Township is a regular member of the COG at a cost of $1,400 per year Public Work s (Act 537): No expected fees in Road Maintenance General: The budgeted amounts for 2018 were repeated for A request item for a new dump truck is listed and will be discussed later in the meeting Roadway Snow & Ice Removal: $19,000 is estimated for This represents $4, for the part-time employees and $15,000 from the Road department wages for snow OT Traffic Signals & St. Signs: The line item remained at $10,000 for The Township was awarded a grant in 2014 for new LED s that has a 50% match, which is estimated at approximately $2,500 for the Township. The project is pending support by PennDOT. The budgeted amount will also provide more funding for new road signs Road Maint. Repair Mach. & Tool: The Vehicle Fuel item was increased from $12,000 to $15,000. A sickle was also added to the amount for Small Tool & Equipment. The budgeted amount for this category increased from $47,500 to $51, Road Maintenance and Repairs: Road Dept. Wages are increased from last year. The increase is significant because two full-time members will move to the highest rate of pay this year based on years of service. All other items remained the same for Road Construction & Rebuilding: There is nothing budgeted for this line at this time. $16,100 was spent in 2018 for the road project. $500,000 is listed under the Request Item column to generate discussion on road repair Storm Water Management: Estimated at $35,000 for 2019 per the Engineer. This addresses the annual MS4 cost and the additional $25,000 for the pollutant reduction plan discussed under engineering Street Lighting: Increased by $1,000 to $31,000 in this view Park Contributions: No change Library Contributions: Repeated at $7, Debt Principal: These items were moved to Interfund Operating Transfers Debt Interest: These items were moved to Interfund Operating Transfers Miscellaneous Expenditures: Minimal amount used, same as Employee Taxes and Benefits: Non uniform pension is based on the MMO Employee Taxes: Unemployment compensation tax is being assessed Insurance/Social Security: Additional work is required on this section. Dental and Vision rates are expected to increase but rates are not available. Hospitalization is based on the estimate to renew the Capital Blue plan, but this decision is still pending. While the cost increased 16%, the amount is also reduced due to the loss of one employee. Life insurance remained the same for this view. SS Taxes are estimated based on the salaries in this view and may change. The 2019 budget amounts for Supervisor Liability Insurance, Twp. Insurance and Workers Compensation are pending input from the broker. Worker s Compensation has been reduced on this view due to the change implemented by the Board to transition from Selective insurance to AM Trust at a lower cost Miscellaneous Refunds: Minimum expected Interfund Operating Transfers: The budgeted amounts from 2018 were repeated for 2019.

5 Unappropriated Fund Balance: No entry is planned for this item. Total Expense: On this view, estimated to be $2,416, Net Income: On this view, estimated to be negative (-) $376, without any Fund Balance Forward entry. This amount can be covered by the available Fund Balance. The Request Items were discussed in more detail Building Repair & Maintenance has a request amount of $10,000. This is a place holder to address the repair of stress cracks and other minor building issues. The Board agreed to also consider painting the interior of some areas of the building. Chairman Smith and Vice Chairman Hess agreed to walk the building after the meeting and create a list of work items Capital Purchase Lee Messinger shared that the $750,000 covers taking down the old barn and old administration building and putting up a new 50 x 80 replacement building. The Board agreed this needs additional discussion. A plan is required. The Township can consider pursuing a loan and/or grants Police Officer Salaries Chief Miller asked for an additional 700 hours to be spread across the part-time officers. Chief Miller stated that the part-time officers are essential in supporting the police coverage for the department. He provided a review of statistics showing the increase in work Police Clerk Wages Chief Miller asked to increase the work hours of the police clerk from 12 per week to 20 per week. He stated that the department is seeing a high volume of calls and walk-ins. The clerk would work four (4) hours per day, five (5) days a week Police Other Services Chief Miller requested two additional part-time officers. This will have no impact on benefits. The estimated cost of $3,000 will cover the background checks, physical exams, training and outfitting of two new officers Road Department Capital Lee Messinger stated that the small dump truck is aging. The Township already paid for a new transmission. The Board discussed the concept of doing a lease/purchase. Lee will research costs Road Construction and Rebuilding Lee Messinger shared that he is estimating approximately $1.5 million dollars of road repairs in the near future. This will not address all roads but will support the repair of several. A large number of roads need re-paving while others should be maintained with oil and chip. The Board agreed that the Township needs to allocate more funds to road work. The Board discussed the option of increasing taxes. The last tax increase was one mill in Gail Putvinski estimated a one mill increase would result in approximately $140,000 annually to the Township. The impact to the resident is $1.00 for each $1, of assessed value. For example, a property valued at $250,000 and assessed at $125,000 would result in an increase of $ real estate taxes to the home owner. A series of points were discussed by the Board. The Board agreed to pay the COG regular membership fee for 2019 and research the process to exit, if not deemed valuable. It was noted that COG membership is $1,400 per year and the ACO fee for Washington Township is an additional $2, per year. The Board agreed to have the Road Department perform lawn maintenance for Two additional pending items include determining possible salary increases for the Township Administration employees and the plan for Zoning support. The Board asked that the next budget view show a one mill tax increase, $10,000 for building repairs, $16,625 for 700 part-time police officer hours, $7,700 for an additional 8 hours per week

6 for the police clerk, $3,000 for the hiring of two part-time police officers, $25,000 for the first payment of a new dump truck and $100,000 for road work for The next meeting will be held on Wednesday, October 24, 2018 at 3:30 pm. 2) Plan for 2019 Health Insurance The Township held an employee meeting in July with the PCI representative to review health insurance information including the renewal of the current Capital Blue Cross plan and the cost/make-up of other plans. The Teamster Representative attended that meeting and offered to provide an overview of their plan, which could be extended to include the Police Department and the Administrative employees. The Teamster plan was presented to the eligible employees on Monday, October 15, Concerns were raised regarding the amount of time required to transition by the December 1, 2018 renewal date, and more importantly, the comparability of this plan to the current plan. The Board of Supervisors agreed to renew the current Capital Blue Cross Health Insurance Plan for December 1, In addition the Board agreed to look into the Teamster plan as a possible option for next year. The Board stated that the review needs to begin earlier to allow for ample assessment. The Board also discussed the concept of moving to a pre-tax plan for the employee contribution to the health insurance premium. Employees voiced their support during the October 15 th meeting. Chairman Smith moved to renew the Capital Blue Cross health insurance plan for the Township for the period of December 1, 2018 to November 30, 2019 and Vice Chairman Hess seconded the motion. Public Comment: None Vote 2 0 Chairman Smith moved to transition to a pre-tax basis for the employee contribution of premiums, and Vice Chairman Hess seconded the motion. Public Comment: None Vote 2 0 ADJOURNMENT: Chairman Smith moved, and Vice Chairman Hess seconded to adjourn the meeting at 10:26 am. Public Comment: None Vote 2 0 Respectfully submitted, Gail Putvinski - Secretary/Treasurer Washington Township Board of Supervisors

2018 Proposed Budget

2018 Proposed Budget Revenue 301 Real Property Taxes 301.00 Real Estate Taxes $665,600 301.20 Real Estate Taxes Prior $3,000 301.30 Real Estate Taxes Delinquent $15,000 Sub-Total $683,600 310 Local Enabling Taxes 310.10 Real

More information

2019 General Fund Budget

2019 General Fund Budget Revenue 301 Real Property Taxes 301.10 Real Estate Taxes 676,500 301.20 Real Estate Taxes Prior 4,000 301.30 Real Estate Taxes Delinquent 15,000 Sub-Total $695,500 310 Local Enabling Taxes 310.01 Per Capita

More information

2019 BUDGET SUMMARY: FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER

2019 BUDGET SUMMARY: FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER SALISBURY TOWNSHIP 2019 BUDGET SUMMARY: GENERAL CAPITAL- GENERAL FIRE CAPITAL- FIRE LIBRARY WATER FUND CAPITAL- WATER SEWER CAPITAL- SEWER DRAFT BUDGET REFUSE & RECYCLING DEBT HIGHWAY TOTAL REVENUES: REVENUE

More information

2019 PROPOSED BUDGET ACCOUNT 2019

2019 PROPOSED BUDGET ACCOUNT 2019 219 PROPOSED BUDGET ACCOUNT 219 DESCRIPTION PROPOSED REAL ESTATE TAXES Real Estate Tax - Current Year 3,953,14 Real Estate Tax - Delinquent from Tax Claim Bureau 55, 4,8,14 TAXES Real Estate Transfer Tax

More information

1 of 21 P:\Budget\2018 Budget\2018 Budget FOR ADVERTISEMENT. Grand Total -

1 of 21 P:\Budget\2018 Budget\2018 Budget FOR ADVERTISEMENT. Grand Total - South Londonderry Township 2018 Worksheet GENERAL GOVERNMENT is responsible for those line items that are necessary and supportive of the legislative and policy making functions of the South Londonderry

More information

South Londonderry Township 2019 Proposed Budget

South Londonderry Township 2019 Proposed Budget South Londonderry Township 2019 Proposed GENERAL FUND REVENUE 2019 Property Taxes 999,355 Local Enabling 1,465,907 Licenses 125,550 Fines 26,500 Interest/Rent 10,200 Public Safety 143,953 Intergov't Revenue

More information

SALISBURY TOWNSHIP REVENUES WITH COMPARISON TO BUDGET FOR THE 5 MONTHS ENDING MAY 31, 2010 GENERAL FUND

SALISBURY TOWNSHIP REVENUES WITH COMPARISON TO BUDGET FOR THE 5 MONTHS ENDING MAY 31, 2010 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT PROPERTY TAXES 01-301.100 REAL ESTATE TAX - CURRENT 242,748.24 262,606.11 1,300,000.00 1,037,393.89 20.2 01-301.400

More information

TAX COLLECTION TAX COLLECTOR SALARY $ 28, BOND PREMIUM TAX COLLECTOR EXPENSE 6, TAX COLLECTION TOTAL $34,800.00

TAX COLLECTION TAX COLLECTOR SALARY $ 28, BOND PREMIUM TAX COLLECTOR EXPENSE 6, TAX COLLECTION TOTAL $34,800.00 11/7/2017 BOROUGH OF COPLAY $2,340,299.00 GENERAL FUND 4.130 mills LIBRARY 0.380 mills EMERGENCY SERVICES 0.380 mills TOTAL REAL ESTATE TAX 4.890 mills ADMINISTRATION MAYOR $ 1,800.00 COUNCIL 10,800.00

More information

2019 BUDGET SUMMARY FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER

2019 BUDGET SUMMARY FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER SALISBURY TOWNSHIP 2019 BUDGET SUMMARY GENERAL CAPITAL- GENERAL FIRE CAPITAL- FIRE LIBRARY WATER FUND CAPITAL- WATER SEWER CAPITAL- SEWER FINAL APPROVED BUDGET REFUSE & RECYCLING DEBT HIGHWAY TOTAL REVENUES:

More information

FORKS TOWNSHIP GENERAL FUND 2012 PROPOSED BUDGET

FORKS TOWNSHIP GENERAL FUND 2012 PROPOSED BUDGET ACCOUNT 212 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,75, Real Estate Tax - Prior Year 25, Real Estate Tax - Delinquent from Tax Claim Bureau 86, 2,861, TAXES Real Estate

More information

MUNICIPALITY OF NORRISTOWN PROPOSED GENERAL FUND BUDGET 1/1/ /31/2016 DEPT/ ACCT DESCRIPTION FY 2016 BUDGET

MUNICIPALITY OF NORRISTOWN PROPOSED GENERAL FUND BUDGET 1/1/ /31/2016 DEPT/ ACCT DESCRIPTION FY 2016 BUDGET REVENUES 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,920,000.00 302000 REAL ESTATE TAXES - DELINQUENT 550,000.00 302200 BOROUGH-INTERIM 20,000.00 11,490,000.00 310 LOCAL TAX ENABLING

More information

Lower Swatara Township General Fund Budget Budget ******************* 2010 Budget

Lower Swatara Township General Fund Budget Budget ******************* 2010 Budget REVENUES ADOPTED TAXES 301 REAL PROPERY TAXES 301.10 Real Property Taxes 1,450,000 301.20 Prior Year 0 301.40 Delinquent, Tax Claim Bureau 40,000 301.50 Real Estate Taxes--Fire Protection 155,000 SUBTOTAL

More information

MUNICIPALITY OF NORRISTOWN GENERAL FUND OPERATING BUDGET FISCAL YEAR 2017 REVENUE

MUNICIPALITY OF NORRISTOWN GENERAL FUND OPERATING BUDGET FISCAL YEAR 2017 REVENUE REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT $ 10,846,034.62 302000 REAL ESTATE TAXES - DELINQUENT 350,000.00 302200 BOROUGH-INTERIM 5,000.00 Total REAL PROPERTY TAXES 11,201,034.62

More information

PROSPECT BOROUGH 2016 GENERAL FUND BUDGET

PROSPECT BOROUGH 2016 GENERAL FUND BUDGET I N C O M E: REAL PROPERTY TAXES 301.100 Real Estate Taxes - Current Year 55,000.00 301.200 Real Estate Taxes - Prior Year 301.400 RE Estate Taxes-Tax Claim/Municipal 3,300.00 Sub-Total 58,300.00 LOCAL

More information

ASTON TOWNSHIP PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE CASH ON HAND: 1,619,955 1,058,

ASTON TOWNSHIP PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE CASH ON HAND: 1,619,955 1,058, ASTON TOWNSHIP 2014 2013 PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE FINAL DECREASE(-) REVENUE PROJECTIONS FOR 2014 100.000 CASH ON HAND: 1,619,955 1,058,465 53.05% 301.100 REAL ESTATE

More information

2013 FORKS TOWNSHIP BUDGET

2013 FORKS TOWNSHIP BUDGET ACCOUNT 2013 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,740,000 Real Estate Tax - Prior Year 45,000 Real Estate Tax - Delinquent from Tax Claim Bureau 75,000 2,860,000 TAXES

More information

Licenses/Permits/TV 5, Fines: Fines-District Justice Fines-Clerk of Courts 45, Total 330-Fines 47,500.

Licenses/Permits/TV 5, Fines: Fines-District Justice Fines-Clerk of Courts 45, Total 330-Fines 47,500. Budget 2017 New Salem Borough Estimated Balance Total Gen Fund Balance 12/31 204,829.00 Includes 125000.00 CD Proposed 2017 Budget REVENUES 301-Real Estate Taxes: 301.10-Real Estate-Current 40,500.00 301.20-Real

More information

MUNICIPALITY OF NORRISTOWN BUDGET REPORT FISCAL YEAR ENDING DECEMBER 31, 2015

MUNICIPALITY OF NORRISTOWN BUDGET REPORT FISCAL YEAR ENDING DECEMBER 31, 2015 REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,857,731 302000 REAL ESTATE TAXES - DELINQUENT 200,000 302200 BOROUGH-INTERIM 20,000 Total REAL PROPERTY TAXES 11,077,731 310 LOCAL

More information

Municipal Budget 2019

Municipal Budget 2019 Municipal Budget 2019 Adopted as Ordinance 18-09 of 2018 Revenues 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT $ 12,431,045.18 302000 REAL ESTATE TAXES - DELINQUENT 285,000.00 302200 BOROUGH-INTERIM

More information

2015 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT

2015 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT Received by DCED: 01/01/0001 Department of Community & Economic Development Governor's Center for Local Government s Commonwealth Keystone Building 400 North Street, 4th Floor Harrisburg, PA 17120-0225

More information

2016 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Adopted 16 December 2015

2016 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Adopted 16 December 2015 2016 WEST DEER TOWNSHIP BUDGET 01 General Fund Revenues Adopted 16 December 01 GENERAL FUND ACTUAL ACTUAL ACTUAL BUDGETED ACTUAL PERCENTAGE PROPOSED 2012 2013 2014 as of 11/12/15 as of 11/12/15 2016 01

More information

2018 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Final Budget

2018 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Final Budget 2018 WEST DEER TOWNSHIP BUDGET 01 General Fund Revenues Final Budget 01 GENERAL FUND ACTUAL ACTUAL ACTUAL BUDGETED ACTUAL PERCENTAGE PROPOSED 2014 2015 2016 as of 11/21/17 as of 11/21/17 2018 01 301 Real

More information

2019 Budget PROPOSED Budget & Finance Budget & Finance

2019 Budget PROPOSED Budget & Finance Budget & Finance REVENUES TAXES 301 REAL PROPERY TAXES 301.100 Real Property Taxes 2,199,814 2,113,626 301.400 Delinquent, Tax Claim Bureau 60,151 60,524 301.500 Real Estate Taxes--Fire Protection 331,664 318,669 301.550

More information

2019 ANNUAL BUDGET Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting.

2019 ANNUAL BUDGET Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting. ANNUAL Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting. This presentation contains certain financial projections based upon a number of assumptions. Fund balances

More information

NEW HANOVER TOWNSHIP

NEW HANOVER TOWNSHIP SUMMARY OF OPERATING, CAPITAL AND TRUST FUNDS BEGINNING ENDING BALANCE REVENUES BALANCE OPERATING FUNDS General Fund $ 2,654,359 $ 4,300,856 $ 4,467,712 $ 2,487,503 Fire Protection Fund 27,635 338,862

More information

PERKIOMEN TOWNSHIP PROPOSED 2019 BUDGET

PERKIOMEN TOWNSHIP PROPOSED 2019 BUDGET PERKIOMEN TOWNSHIP PROPOSED 2019 BUDGET 1 2 PERKIOMEN TOWNSHIP GENERAL FUND BUDGET - REVENUES REVENUES REAL PROPERTY TAXES 301.100 - Real Estate Current Year 168,000.00 301.200- Real Estate Prior Year

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 10 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 10 MONTHS ENDING OCTOBER 31, 2018 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 1,297,987.00 8,800.66 21,134.90 1,478,479.80 1,457,344.90 1.4 100-41140 MOBIL

More information

Town Council Public Hearing and Regular Meeting Minutes Page 1

Town Council Public Hearing and Regular Meeting Minutes Page 1 Minutes of the regular meeting and public hearing of the Town Council of the Town of Apple Valley, Washington County, Utah that was held on the 20 th day of February, 2014 at the Smithsonian Fire Department

More information

Profit & Loss Budget vs. Actual January through December 2018

Profit & Loss Budget vs. Actual January through December 2018 12:25 PM Manheim Borough -General Fund 10/08/18 Profit & Loss Budget vs. Actual January through December 2018 Accrual Basis Income 01 General Fund Income 301 Real Estate Taxes 301.100 Real Estate Tax Current

More information

2017 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT

2017 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT Received by DCED: 03/21/2018 Approved by DCED: Department of Community & Economic Development Governor's Center for Local Government s Commonwealth Keystone Building 400 North Street, 4th Floor Harrisburg,

More information

2019 Budget KEY FINANCIAL HIGHLIGHTS

2019 Budget KEY FINANCIAL HIGHLIGHTS 2019 Budget KEY FINANCIAL HIGHLIGHTS No proposed millage increase in the Real Estate Tax for 2019 9 th consecutive year with no tax increase (last increase 2010). Millage rate 2.0 mills. Sewer fees are

More information

Fox Township Supervisors General Fund Proposed 2019 Budget

Fox Township Supervisors General Fund Proposed 2019 Budget General Fund 301.100 Real estate - Current $ 94,000 301.200 Real Estate - Prior $ 1,500 301.400 Tax Claim $ 5,000 310.010 Per Capita - current $ 9,300 310.020 Per Capita - Prior $ 150 310.100 Reality Transfer

More information

Bicycle - Storage

Bicycle - Storage . SUBTOTAL Borough of Mount Joy 01. GENERAL FUND PROPOSED BUDGET a. t4i NO. LINE ITEM 301 REAL_PROPERTY TAXES 301.001 Transfer from Fund Balance 160,952 301.100 Real Estate Taxes Current Year 2,127,572

More information

INDEPENDENT AUDITOR'S REPORT. December 31, 2016

INDEPENDENT AUDITOR'S REPORT. December 31, 2016 BLAIR TOWNSHIP INDEPENDENT AUDITOR'S REPORT For The Year Ending 1 TABLE OF CONTENTS TABLE OF CONTENTS Page Independent Auditor's Report 1 Financial Statements 2 INDEPENDENT AUDITOR'S REPORT Ritchey, Ritchey

More information

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK TOWN FOR 2018 Town of Cuba in County of Allegany Villages within or partly Within Town Village of Village of CERTIFICATION OF TOWN CLERK I, Nancy Orcutt, Town Clerk, certify that the following is a true

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2015 GENERAL FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 6 MONTHS ENDING JUNE 30, 2015 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES ( 331.70) 2,413.22 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME

More information

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 7 MONTHS ENDING JULY 31, 2015 GENERAL FUND

CITY OF SPARTA REVENUES WITH COMPARISON TO BUDGET FOR THE 7 MONTHS ENDING JULY 31, 2015 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET PRIOR YTD PERIOD AMT YTD ACTUAL BUDGET UNEARNED PCNT TAXES 100-41100 GENERAL PROPERTY TAXES 36.42.00 2,979.94 1,237,581.20 1,234,601.26.2 100-41140 MOBIL HOME TAXES 125,480.30

More information

BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET

BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET GENERAL FUND 2018 Annual Budget Ordinary Income/Expense Income 301 Real Estate Taxes 301.100 Current 2,315,681.00 301.300 Delinquent 200,000.00 301.400 Eminent

More information

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK

TOWN BUDGET FOR Town of Cuba in. County of Allegany. Villages within or partly Within Town. Village of. Village of CERTIFICATION OF TOWN CLERK TOWN FOR 2016 Town of Cuba in County of Allegany Villages within or partly Within Town Village of Village of CERTIFICATION OF TOWN CLERK I, Nancy Orcutt, Town Clerk, certify that the following is a true

More information

Borough of Ebensburg FY 2018 Budget Operating Fund Budget

Borough of Ebensburg FY 2018 Budget Operating Fund Budget OPERATING FUND REVENUES Real Property Taxes 301.100 Real Estate Tax, Current Levy $430,000 301.400 Real Estate Tax, Delinquent $24,000 Total Real Property Taxes $454,000 Local Act 511 Taxes 310.100 Real

More information

Buckingham Township Adopted Budget Summary - All Funds 2019

Buckingham Township Adopted Budget Summary - All Funds 2019 Buckingham Township Summary - All Funds Proposed - Estimated Estimated Fund Beginning Fund Total Ending Fund No. Fund Name Balance Total Revenues Expenditures Balance 01 General Fund $ 5,031,275 8,865,550

More information

Unexpended Balance. Unexpended Balance

Unexpended Balance. Unexpended Balance Summary of Town Budget Code Fund Appropriations & Provisions Estimated Revenues Unexpended Balance Amount to be Raised by Taxes A General $973,800.00 $968,710.00 $5,090.00 $0.00 DA Highway $533,100.00

More information

jr 4 Borough of Mount Joy 01. GENERAL FUND 2019 ADOPTED BUDGET 2019

jr 4 Borough of Mount Joy 01. GENERAL FUND 2019 ADOPTED BUDGET 2019 [ Borough of Mount Joy 01. GENERAL FUND ADOPTED BUDGET ADOPTED 301 REAL_PROPERTY TAXES 301.001 Transfer from Fund Balance 160,952 301.100 Real Estate Taxes Current Year 2,127,572 301.400 Real Estate Taxes

More information

FRANKLIN TOWNSHIP BOARD OF SUPERVISORS REGULAR MEETING April 12, 2017

FRANKLIN TOWNSHIP BOARD OF SUPERVISORS REGULAR MEETING April 12, 2017 FRANKLIN TOWNSHIP BOARD OF SUPERVISORS REGULAR MEETING April 12, 2017 ROLL CALL Present were Supervisors David Sprigg, Naomi Decker, Kevin Cummings, Eric Stonesifer and Michael Ryan. Also present were

More information

FOR ADMINISTRATION USE ONLY 92 % OF THE FISCAL YEAR HAS ELAPSED 05/19/ :09PM PAGE: 1

FOR ADMINISTRATION USE ONLY 92 % OF THE FISCAL YEAR HAS ELAPSED 05/19/ :09PM PAGE: 1 COMBINED CASH INVESTMENT MAY 31, 2017 COMBINED CASH ACCOUNTS 01-10110 CASH - COMBINED CHECKING 162,650.26 01-10111 PETTY CASH 200.00 01-10114 LUSK STATE BANK - FEMA 52,964.61 01-11165 BANK OF THE WEST

More information

TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY

TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY FUND 1 - GENERAL FUND REVENUES Budget 9/30/ Projected Variance Budget Budget Budget Budget Real Estate Taxes $ 24,472,415

More information

HEIDELBERG TOWNSHIP BOARD OF SUPERVISORS PO Box Mill Road Schaefferstown, PA (717) fax (717)

HEIDELBERG TOWNSHIP BOARD OF SUPERVISORS PO Box Mill Road Schaefferstown, PA (717) fax (717) HEIDELBERG TOWNSHIP BOARD OF SUPERVISORS PO Box 188 111 Mill Road Schaefferstown, PA 17088 (717) 949-3885 fax (717) 949-2915 htwpbs@comcast.net March 26, 2019 MEETING MINUTES Board members present: Paul

More information

GENERAL FUND REVENUES A 1,980,591 GENERAL EXPENSES 2,250,851 GENERAL FUND PART TOWN REVENUES B 2,526,718 GENERAL FUND PART TOWN EXPENSES 2,627,295

GENERAL FUND REVENUES A 1,980,591 GENERAL EXPENSES 2,250,851 GENERAL FUND PART TOWN REVENUES B 2,526,718 GENERAL FUND PART TOWN EXPENSES 2,627,295 REVENUES AND S GENERAL FUND REVENUES A 1,980,591 GENERAL S 2,250,851 (270,260) GENERAL FUND PART TOWN REVENUES B 2,526,718 GENERAL FUND PART TOWN S 2,627,295 (100,577) HIGHWAY REVENUES DB 2,983,249 HIGHWAY

More information

2017 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT

2017 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT Received by DCED: Approved by DCED: Department of Community & Economic Development Governor's Center for Local Government s Commonwealth Keystone Building 400 North Street, 4th Floor Harrisburg, PA 17120-0225

More information

EAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET

EAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET EAST PENNSBORO TOWNSHIP 2019 GENERAL FUND BUDGET REVENUES: 2019 REAL ESTATE TAXES: 1.10 301-10 Real Estate Taxes - Current $1,949,723.00 301-20 Real Estate Taxes - Prior Year $100,000.00 301-40 Real Estate

More information

2019 Upper Pottsgrove Township Budget General Fund Summary. TOTAL REVENUES $ 3,177,226 Total Tool and Machine Repair $ 5,000

2019 Upper Pottsgrove Township Budget General Fund Summary. TOTAL REVENUES $ 3,177,226 Total Tool and Machine Repair $ 5,000 Upper Pottsgrove Township Budget General Fund Summary REVENUES EXPENSES Department Totals Department Totals Operating Cash Balance Forward Total Legislative Body $ 17,500 Total Real Estate Tax Revenues

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019 WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

TOWN OF RYE BOARD OF SELECTMEN 2017 BUDGETS Thursday, October 20, :30 a.m. to 4:30 p.m. Rye Town Hall

TOWN OF RYE BOARD OF SELECTMEN 2017 BUDGETS Thursday, October 20, :30 a.m. to 4:30 p.m. Rye Town Hall TOWN OF RYE BOARD OF SELECTMEN 2017 BUDGETS Thursday, October 20, 2016 8:30 a.m. to 4:30 p.m. Rye Town Hall Present: Acting Chair Craig Musselman and Selectman Priscilla Jenness Others Present: Town Administrator

More information

TOWN OF PROSPECT Salary $ 77, $ 38, $ 77, $ 77, $ 77, $ 77,575.00

TOWN OF PROSPECT Salary $ 77, $ 38, $ 77, $ 77, $ 77, $ 77,575.00 TOWN OF PROSPECT 2006-2007 2007-2008 2007-2008 2008-2009 2008-2009 2008-2009 General Government Office of the Mayor 5000-00 Salary $ 77,575.00 $ 38,787.58 $ 77,575.00 $ 77,575.00 $ 77,575.00 $ 77,575.00

More information

TOWNSHIP OF HAVERFORD 2016 ADOPTED BUDGET - GENERAL FUND REVENUE SUMMARY

TOWNSHIP OF HAVERFORD 2016 ADOPTED BUDGET - GENERAL FUND REVENUE SUMMARY TOWNSHIP OF HAVERFORD ADOPTED BUDGET - GENERAL FUND REVENUE SUMMARY FUND 1 - GENERAL FUND REVENUES Real Estate Taxes $ 23,715,283 Local Enabling Taxes 3,325,000 License & Permits 1,956,500 Fines & Forfeitures

More information

WHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES

WHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES WHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES -3,231,000 ACT 511 TAXES -11,320,000 LICENSE & PERMITS -333,000 FINES -60,000 INTEREST EARNED -23,000 RENTS

More information

2018 Proposed Budget. Board of Supervisors. Executive Officials

2018 Proposed Budget. Board of Supervisors. Executive Officials Proposed Budget Board of Supervisors Thomas Gallagher, Chairperson Bill Oettinger, Vice Chairperson H. George Leonhauser, Secretary Amy Strouse, Member Thomas Tosti, Member Executive Officials Stephanie

More information

MINUTES COLLIER TOWNSHIP BOARD OF COMMISSIONERS WORKSHOP MEETING

MINUTES COLLIER TOWNSHIP BOARD OF COMMISSIONERS WORKSHOP MEETING MINUTES COLLIER TOWNSHIP BOARD OF COMMISSIONERS WORKSHOP MEETING January 24, 2018 7:00 P.M. I. CALL TO ORDER: Commissioner Macino called the workshop meeting of the Board of Commissioners to order at 7:00

More information

VILLAGE OF CHESTNUT RIDGE ADOPTED BUDGET YEAR ENDING MAY 31, 2018 ADOPTED APRIL 20, /20/17 Adopted Adopted 5/31/17 5/31/18 APPROPRIATIONS

VILLAGE OF CHESTNUT RIDGE ADOPTED BUDGET YEAR ENDING MAY 31, 2018 ADOPTED APRIL 20, /20/17 Adopted Adopted 5/31/17 5/31/18 APPROPRIATIONS APPROPRIATIONS A 1010 Legislative - Village Trustees: Trustees 26,000 26,000 A 1110 Judicial - Justices: Justices 28,500 28,500 Prosecutor/Steno Prosecutor 14,000 18,000 Steno 6,000 6,000 Contractual 7,000

More information

Malcolm M. Gill, Robert V. Withrow, Hart L. Daley, Scott W. Belskis and Norine H. Clarke. WVAC, Lewiston SunJournal, Rumford Falls Times

Malcolm M. Gill, Robert V. Withrow, Hart L. Daley, Scott W. Belskis and Norine H. Clarke. WVAC, Lewiston SunJournal, Rumford Falls Times TOWN OF DIXFIELD Minutes of Meeting Board of Selectmen Monday, January 14, 2013 5:00 p.m. Ludden Memorial Library Board Members Present: Malcolm M. Gill, Robert V. Withrow, Hart L. Daley, Scott W. Belskis

More information

SALISBURY TOWNSHIP Lehigh County, Pennsylvania Board of Commissioners Meeting Regular Meeting Agenda September 27, :00 PM

SALISBURY TOWNSHIP Lehigh County, Pennsylvania Board of Commissioners Meeting Regular Meeting Agenda September 27, :00 PM SALISBURY TOWNSHIP Lehigh County, Pennsylvania Board of Commissioners Meeting Regular Meeting Agenda September 27, 2018 7:00 PM 1. Call to Order 2. Pledge of Allegiance 3. Notifications: All public sessions

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017 WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

04/03/ :16 AM User: DAN DB: Bath

04/03/ :16 AM User: DAN DB: Bath 04/03/ 08:16 AM Fund 101 - General Fund 101-000-401.000 Current Property Taxes 101-000-403.000 Police & Fire Taxes 101-000-407.000 Property Tax Collection Fees 101-000-423.000 Trailer Taxes 101-000-445.000

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018 WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

Budget Preparation Report Parameters

Budget Preparation Report Parameters Header Page 1 Total Report Pages 26 Parameters Report ID: BUD PREP 3 Only: No Print Saved Report Description: No Version Code: 2019 PLAY Year: 2019 Print Summary Page: No Period: 1 To: 12 Column 1 : Column

More information

LONDON BRITAIN TOWNSHIP LANDENBERG, PENNSYLVANIA CHESTER COUNTY

LONDON BRITAIN TOWNSHIP LANDENBERG, PENNSYLVANIA CHESTER COUNTY LONDON BRITAIN TOWNSHIP LANDENBERG, PENNSYLVANIA CHESTER COUNTY ANNUAL AUDIT AND FINANCIAL REPORT DECEMBER 31, 2011 INDEPENDENT AUDITOR'S REPORT Board of Supervisors London Britain Township Landenberg,

More information

STATE OF MINNESOTA OFFICE OF THE STATE AUDITOR

STATE OF MINNESOTA OFFICE OF THE STATE AUDITOR STATE OF MINNESOTA OFFICE OF THE STATE AUDITOR SUITE 500 525 PARK STREET (651) 296-2551 (Voice) (651) 296-4755 (Fax) PATRICIA ANDERSON SAINT PAUL, MN 55103-2139 state.auditor@state.mn.us (E-mail) STATE

More information

725 workers comp ins billing allocation 321 Publication of Licenses & Legal Notices 620 1,076 1, ,500

725 workers comp ins billing allocation 321 Publication of Licenses & Legal Notices 620 1,076 1, ,500 EXPENDITURES: 51 GENERAL GOVERNMENT LEGISLATIVE: 51100 110 Village Board (per diems) $ 9,928 $ 9,958 $ 10,000-10,000 board & committee meetings 130 Village Board-fringe benefits 765 fica/medi JUDICIAL:

More information

2015 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT

2015 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT Received by DCED: 01/01/0001 Department of Community & Economic Development Governor's Center for Local Government s Commonwealth Keystone Building 400 North Street, 4th Floor Harrisburg, PA 17120-0225

More information

Summary of Budget 1. Elected Officers Salaries 2. General Fund Revenues 3-4. General Fund Appropriations Highway Revenues 10

Summary of Budget 1. Elected Officers Salaries 2. General Fund Revenues 3-4. General Fund Appropriations Highway Revenues 10 Page# Summary of Budget 1 Elected Officers Salaries 2 General Fund Revenues 3-4 General Fund 5--9 Highway Revenues 10 Highway 11 Sanitation Policy 12 Sanitation District 13-14 Fire Protection District

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016 WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

CITY OF DES PERES MISSOURI

CITY OF DES PERES MISSOURI CITY OF DES PERES MISSOURI PROPOSED BUDGET PUBLIC INSPECTION COPY "Beware of little expenses... a small leak can sink a great ship" -Benjamin Franklin 1 CITY OF DES PERES Missouri NOTICE OF PUBLIC HEARING

More information

ORDINANCE # VILLAGE OF STICKNEY COOK COUNTY, ILLINOIS ANNUAL BUDGET AND APPROPRIATION ORDINANCE FOR THE FISCAL YEAR

ORDINANCE # VILLAGE OF STICKNEY COOK COUNTY, ILLINOIS ANNUAL BUDGET AND APPROPRIATION ORDINANCE FOR THE FISCAL YEAR ORDINANCE #2016-17 VILLAGE OF STICKNEY COOK COUNTY, ILLINOIS ANNUAL BUDGET AND APPROPRIATION ORDINANCE FOR THE FISCAL YEAR BEGINNING MAY 1, 2016 AND ENDING APRIL 30, 2017 Page 1 of 13 VILLAGE OF STICKNEY

More information

Cash Basis Reporting Form Excerpts

Cash Basis Reporting Form Excerpts Cash Basis Reporting Form Excerpts 2017 SECTION I: REVENUES 2015 2016 2017 Change 1. Property Taxes $109,624.19 $117,155.47 $115,238.96-1.6% 10. Special Assessments (Rural Fire District Charges) $3,169.92

More information

NORTH LEBANON TOWNSHIP PROPOSED BUDGET

NORTH LEBANON TOWNSHIP PROPOSED BUDGET NORTH LEBANON TOWNSHIP 2013 PROPOSED BUDGET Prepared by: Cheri Grumbine Presented: 11/19/2012 w/corrections 11/20/2012 North Lebanon Township Description of Various Funds The 2013 Preliminary Budget and

More information

11/01/ :50 PM. REVENUE AND EXPENDITURE REPORT FOR BATH TOWNSHIP Page: 1/22 User: DAN DB: Bath PERIOD ENDING 10/31/2017

11/01/ :50 PM. REVENUE AND EXPENDITURE REPORT FOR BATH TOWNSHIP Page: 1/22 User: DAN DB: Bath PERIOD ENDING 10/31/2017 11/01/ 02:50 PM REVENUE AND EXPENDITURE REPORT FOR BATH TOWNSHIP Page: 1/22 DB: Bath PERIOD ENDING Fund 101 - General Fund 101-000-401.000 Current Property Taxes 101-000-403.000 Police & Fire Taxes 101-000-407.000

More information

Village of DeForest 2018 Adopted Budget

Village of DeForest 2018 Adopted Budget Village of DeForest 2018 Adopted Budget Public Hearing December 5, Village Board Adopted December 5, 2018 Village of DeForest Table of Contents - Adopted Budget All Funds Schedule Page # Public Hearing

More information

General Fund - Revenue

General Fund - Revenue General Fund Revenue Real Estate Taxes 4.64 4.64 01.301.100 Real Estate Taxes Current $ 1,458,755 $ 1,529,182 $ 1,526,335 01.301.200 Real Estate Taxes Prior $ 2 $ 2 $ 2 01.310.100 Real Estate Transfer

More information

Village of Pomona. Budget Adopted

Village of Pomona. Budget Adopted Village of Pomona Budget 2014-2015 Adopted April 28, 2014 TENTATIVE BUDGET 2014-2015 Village of Pomona Schedule 1 Appropriations - General Fund Budgeted Actual Forecast Budgeted 2013-2014 2012-2013 2013-2014

More information

VILLAGE OF ORLAND PARK

VILLAGE OF ORLAND PARK Meeting Agenda 14700 Ravinia Avenue Orland Park, IL 60462 www.orland-park.il.us Board of Trustees Village President Daniel J. McLaughlin Village Clerk John C. Mehalek Trustees, Kathleen M. Fenton, James

More information

WEST HEMPFIELD TOWNSHIP. Financial Statements. Year Ended December 31, 2015

WEST HEMPFIELD TOWNSHIP. Financial Statements. Year Ended December 31, 2015 WEST HEMPFIELD TOWNSHIP Financial Statements Year Ended December 31, 2015 WEST HEMPFIELD TOWNSHIP FINANCIAL STATEMENTS YEAR ENDED DECEMBER 31, 2015 TABLE OF CONTENTS Independent Auditors' Report Financial

More information

Ci bbd. West Brandywine Township West Brandywine, Pennsylvania Chester County. Annual Audit and Financial Report December 31, 2017

Ci bbd. West Brandywine Township West Brandywine, Pennsylvania Chester County. Annual Audit and Financial Report December 31, 2017 West Brandywine Township West Brandywine, Pennsylvania Chester County Annual Audit and Financial Report December 31, 2017 Ci bbd 1835 Market Street, 3rd Floor Philadelphia, PA 19103 215/5677770 I bbdcpa.com

More information

WEST HEMPFIELD TOWNSHIP. Financial Statements. Year Ended December 31, 2013

WEST HEMPFIELD TOWNSHIP. Financial Statements. Year Ended December 31, 2013 WEST HEMPFIELD TOWNSHIP Financial Statements Year Ended December 31, 2013 WEST HEMPFIELD TOWNSHIP FINANCIAL STATEMENTS YEAR ENDED DECEMBER 31, 2013 TABLE OF CONTENTS Independent Auditors' Report Financial

More information

BUDGETED COUNCIL $ $333.Month. $ TOTAL 400 $ 19,944.00

BUDGETED COUNCIL $ $333.Month. $ TOTAL 400 $ 19,944.00 EXPENSE BUDGETED 2016 400LEGAL 400.11COUNCIL 6@166.Mo. Pres @$333.Month $ 15,948.00 400.12 MAYOR @ $333.Month. $ 3,996.00 TOTAL 400 $ 19,944.00 401.EXECUTIVE 401.12 TREASURER 401.132 BORO MANAGER $ 69,452.82

More information

DCED-CLGS-30 (9-09) Received by DCED: 06/30/ GLEN OSBORNE BORO, ALLEGHENY COUNTY

DCED-CLGS-30 (9-09) Received by DCED: 06/30/ GLEN OSBORNE BORO, ALLEGHENY COUNTY Received by DCED: 06/30/2015 Department of Community & Economic Development Governor's Center for Local Government s Commonwealth Keystone Building 400 North Street, 4th Floor Harrisburg, PA 17120-0225

More information

2017 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT

2017 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT Received by DCED: Approved by DCED: Department of Community & Economic Development Governor's Center for Local Government s Commonwealth Keystone Building 400 North Street, 4th Floor Harrisburg, PA 17120-0225

More information

BOROUGH OF RARITAN SPECIAL MEETING

BOROUGH OF RARITAN SPECIAL MEETING BOROUGH OF RARITAN SPECIAL MEETING A Special Meeting of the Borough of Raritan Mayor and Borough Council was held on February 5, 2013 in the Municipal Building, 22 First Street, Raritan, New Jersey 08869

More information

TOWNSHIP OF ANTIS 2018 BOARD OF SUPERVISORS

TOWNSHIP OF ANTIS 2018 BOARD OF SUPERVISORS TOWNSHIP OF ANTIS 2019 ADOPTED BUDGET 2018 BOARD OF SUPERVISORS David Worthing Chairman Robert E. Smith Jr. Vice Chairman Kenneth W. Hostler Supervisor CJ. Caracciolo Supervisor Leo Matuszewski Supervisor

More information

CITY OF EAST TAWAS Budgets. Adopted

CITY OF EAST TAWAS Budgets. Adopted CITY OF EAST TAWAS 2010-2011 Budgets Adopted June 7, 2010 Fund 101: GENERAL FUND 2010-2011 FISCAL YEAR ESTIMATED REVENUES Dept 000: 04221 101-000-000.999 TRANSFER FROM PRIOR YEAR FUNDS 0 101-000-402.000

More information

PROPOSED 2017/2018 FY BUDGET

PROPOSED 2017/2018 FY BUDGET Dept. 000 GENERAL FUND 101 REVENUE PROPOSED 2017/2018 FY BUDGET Original Budget YTD Actual as of 3/09/2017 Proposed 2017/2018 Approved Amended 401.000 Fire Department Millage 350,000.00 271,725.88 315,000.00

More information

TOWN OF SHELBURNE, VERMONT AUDIT REPORT JUNE 30, 2017

TOWN OF SHELBURNE, VERMONT AUDIT REPORT JUNE 30, 2017 AUDIT REPORT AUDIT REPORT TABLE OF CONTENTS Page # Independent Auditor s Report 1-3 Management s Discussion and Analysis 4-12 Basic Financial Statements: Statement of Net Position Exhibit A 13 Statement

More information

SCHUYLKILL TOWNSHIP ANNUAL AUDIT AND FINANCIAL REPORT DECEMBER 31, 2017

SCHUYLKILL TOWNSHIP ANNUAL AUDIT AND FINANCIAL REPORT DECEMBER 31, 2017 SCHUYLKILL TOWNSHIP ANNUAL AUDIT AND FINANCIAL REPORT DECEMBER 31, 2017 DCEDCLGS30 (09/2017) 2017 MUNICIPAL ANNUAL AUDIT AND FINANCIAL REPORT Department of Community & Economic Development Governor s Center

More information

Township of Grosse Ile

Township of Grosse Ile Financial Statements March 31, 2016 Table of Contents Independent Auditors Report 1-1 Management s Discussion and Analysis 2-1 Basic Financial Statements Government-wide Financial Statements Statement

More information

West Hanover Township 7171 Allentown Blvd. Harrisburg, PA

West Hanover Township 7171 Allentown Blvd. Harrisburg, PA MONDAY, JUNE 11, 2018 Board of Supervisors Workshop 6:00 PM 1. Mr. Megonnell called the meeting to order at 6:02 pm. This was followed by the Pledge of Allegiance and Invocation 2. Old Business A. Parks

More information

Village of Richfield Springs Tentative Budget Submitted March 20, 2019 Robin Moshier, Mayor

Village of Richfield Springs Tentative Budget Submitted March 20, 2019 Robin Moshier, Mayor Robin Moshier, Mayor Appropriations General Fund A $976,477 Library Fund L $75,223 Sewer Fund G $360,199 Water Fund FX $260,248 Total Appropriations All Funds $1,672,146 Amount to be raised by Taxes in

More information

AN APPROPRIATION ORDINANCE

AN APPROPRIATION ORDINANCE BILL NO. 693 ORDINANCE NO. 693 INTRODUCED BY: GARY N. BECK, SR. FIRST READING: NOVEMBER 15, 2017 FINAL READING: DECEMBER 6, 2017 ADOPTED: AN APPROPRIATION ORDINANCE AN ORDINANCE of the Township of Rostraver,

More information

VILLAGE OF KENMORE, NEW YORK

VILLAGE OF KENMORE, NEW YORK , NEW YORK 2009-2010 Adopted Budget BUDGET 2009-2010 Exhibit / Schedule Page Summary of Budget by Fund Exhibit A 1 Summary of Appropriations by Fund Exhibit B 2 Summary of Budget - Debt Service Fund Exhibit

More information

BUDGET REPORT FOR CALEDONIA TOWNSHIP Fund: 101 GENERAL FUND

BUDGET REPORT FOR CALEDONIA TOWNSHIP Fund: 101 GENERAL FUND REPORT FOR CALEDONIA TOWNSHIP Fund 101 GENERAL FUND 1/7 Dept 000 101-000-40100000 CURRENT TAX 101-000-40200000 DELIQUENT PERSONAL 101-000-40500000 ADMINISTRATION FEES 101-000-41803000 HISTORICAL COMMISSION

More information

VILLAGE OF POSEN. President Schupek led the Village Board and attending public in the recitation of the Pledge of Allegiance.

VILLAGE OF POSEN. President Schupek led the Village Board and attending public in the recitation of the Pledge of Allegiance. VILLAGE OF POSEN MINUTES OF A REGULAR MEETING OF THE VILLAGE PRESIDENT AND BOARD OF TRUSTEES OF THE VILLAGE OF POSEN HELD TUESDAY, NOVEMBER 22nd, 2016 AT 6:30 P.M. IN THE POSEN MUNICIPAL BUILDING CALL

More information

Manheim Borough 2017/2018 Budget Summary Report

Manheim Borough 2017/2018 Budget Summary Report Manheim Borough 2017/2018 Budget Summary Report 2017 has been a year of building on the changes that occurred in 2015/2016. Council and staff have placed an emphasis on maintaining and improving the efficient

More information