BRUNSWICK TOWN COUNCIL Special Meeting Agenda May 25, :00 P.M. Council Chambers Town Hall 85 Union Street

Size: px
Start display at page:

Download "BRUNSWICK TOWN COUNCIL Special Meeting Agenda May 25, :00 P.M. Council Chambers Town Hall 85 Union Street"

Transcription

1 BRUNSWICK TOWN COUNCIL Special Meeting Agenda May 25, :00 P.M. Council Chambers Town Hall 85 Union Street Roll Call Acknowledgment of Meeting Notice Pledge of Allegiance Adjustments to agenda NEW BUSINESS ITEMS: 63. The Town Council will consider adopting the School Budget Articles, and will take any appropriate action. (Manager) ACTION Notes: This item is to consider adopting the School Budget Articles. Each Article will need to be voted on separately. A copy of the Articles is included in your packet. 64. The Town Council will consider a warrant for the School Budget Validation Referendum to be held on June 13, 2017, and will take any appropriate action. (Manager) ACTION Notes: This item is to approve the warrant for the June 13, 2017 School Budget Validation Referendum election. A copy of the Warrant for the election is included in your packet 65. The Town Council will consider adopting the Budget Resolution for the July 1, 2017 June 30, 2018 Fiscal Year, and will take any appropriate action. (Manager) ACTION Notes: This item is to consider adopting the Budget Resolution for the Town. A copy of the draft resolution is included in your packet. 66. The Town Council will consider adopting the Resolution for the Capital Improvements Program For the Fiscal Years Ending June 30, , and will take any appropriate action. (Manager) ACTION Notes: This item is to approve a resolution adopting the Capital Improvements Program For the Fiscal Years Ending June 30, Copies of the Resolution and draft plan summary are included in your packet.

2 67. The Town Council will consider adopting the Supplemental Budget Resolution Appropriating $480,207 from the Unassigned Balance of the General Fund to Fund Capital Projects, and will take any appropriate action. (Manager) ACTION Notes: A copy of draft resolution is included in your packet. 68. The Town Council will consider any other matters related to the adoption of the Budget and will take any appropriate action. (Manager) Notes: None at this time. ACTION INDIVIDUALS NEEDING AUXILIARY AIDS FOR EFFECTIVE COMMUNICATION SHOULD CONTACT THE TOWN MANAGER S OFFICE AT (TDD ) To Town Council: towncouncil@brunswickme.org *A complete packet of materials is available at 2

3 ITEM 63 BACK UP MATERIALS

4 Town of Brunswick School Budget Articles For the fiscal year July 1, 2017 June 30, 2018 REGION TEN TECHNICAL HIGH SCHOOL AND MERRYMEETING ADULT EDUCATION BUDGET ARTICLES ARTICLE 1. Region Ten Technical High School Budget. To approve the Region Ten Technical High School budget as proposed by the Cooperative Board of Region Ten in an amount not to exceed $2,360,376 with Brunswick s assessment as part of the total appropriation to the Brunswick School Department being an amount not to exceed $881,756 for operating expenditures and $0 for debt service expenditures. Explanation: This article approves the Region Ten Technical High School budget and states Brunswick s assessment. This article does not raise or appropriate funds. Funds are raised and appropriated within Articles 3 through 14. ARTICLE 2. Merrymeeting Adult Education Budget. To approve the Merrymeeting Adult Education budget in an amount not to exceed $764,427 with Brunswick s assessment as part of the total appropriation to the Brunswick School Department not to exceed $113,786. Explanation: This article approves the Merrymeeting Adult Education budget for adult education and states Brunswick s assessment. This article does not raise or appropriate funds. Funds are raised and appropriated in the Adult Education Article (Article 9). K-12 ARTICLES ARTICLE 3. Local Contribution Required under EPS to Receive Full State Dollars; and State Subsidy. As part of the total appropriation to the Brunswick School Department: To appropriate the sum of $26,796,669 toward the total cost of funding public education from kindergarten to grade 12 as described in the Essential Programs and Services Funding Act; and as part of the $26,796,669 to raise the sum of $16,881,894 as the Town s contribution toward the total cost of funding public education from kindergarten to grade 12 as described in the Essential Programs and Services Funding Act in accordance with the Maine Revised Statutes, Title 20-A, section 15688; and as part of the $26,796,669 to accept state subsidy anticipated in the amount of $9,914,775. Explanation: The school administrative unit s contribution to the total cost of funding public education from kindergarten to grade 12 as described in the Essential Programs and Services Funding Act is the amount of money determined by state law to be the minimum amount that a municipality must raise in order to receive the full amount of state dollars. ARTICLE 4. Non-State-Funded Debt Service. As part of the total appropriation to the Brunswick School Department: To appropriate the sum of $195,252 and to raise the sum of $195,292 for the annual payments on debt service previously approved by the legislative body for non-state-funded school construction projects, non-state-funded portions of school construction

5 projects in addition to the funds appropriated as the local share of the school administrative unit s contribution to the total cost of funding public education from kindergarten to grade 12. Explanation: Non-state-funded debt service is the amount of money needed for the annual payments on the municipality/district long-term debt for major capital school construction projects that are not approved for state subsidy. The bonding of this long-term debt was previously approved by the voters or other legislative body. ARTICLE 5. Additional Local Funds. As part of the total appropriation to the Brunswick School Department: To raise and appropriate the sum of $7,517,060 in additional local funds, which exceeds the State s Essential Programs and Services allocation model by $6,958,731. The School Board recommends $7,517,060 in additional local funds which amount exceeds the State s Essential Programs and Services allocation model by $6,958,731 for the following reasons: The State s EPS allocation in Transportation, Facilities Maintenance, Special Education, Extra- Curricular and Co-Curricular programs and instructional staffing are inadequate to fully fund the program approved by the school board in the proposed budget. ARTICLE 6. Other Funds. As part of the total appropriation to the Brunswick School Department: To accept funds from other sources as estimated below and to appropriate the amount of $134,338. Tuition and other charges 71,338 Miscellaneous 63,000 $ 134,338 ARTICLE 7. Unexpended Balances. As part of the total appropriation to the Brunswick School Department: To appropriate $2,611,364 from the existing, or estimated, unexpended balances of the Brunswick School Department. Total to appropriate $2,611,364. ARTICLE 8. Kindergarten to Grade 12 total Budget. To authorize the Brunswick School Department to expend $37,254,683 for the fiscal year beginning July 1, 2017 and ending June 30, 2018 from the school administrative unit s contribution to the total cost of funding public education from kindergarten to grade 12 as described in the Essential Programs and Services Funding Act, non-state-funded school construction projects, additional local funds for school purposes under the Maine Revised Statutes title 20-A section 15690, unexpended balances, tuition receipts, state subsidy, and other receipts for the support of schools. Explanation: This article authorizes expenditure but does not raise or appropriate funds. Funds are raised and appropriated in the preceding K-12 Articles (Articles 3 through 7). The amount authorized in this article, $37,254,683 must be added to the $113,786 authorized in the Adult Education article (Article 9) and the $110,000 authorized in the Food Service article (Article 10) that follow to compute the total amount $37,478,469 the school department is authorized to expend for the July 1, June 30, 2018 fiscal year.

6 ADULT EDUCATION AND FOOD SERVICE ARTICLE 9. Adult Education. As part of the total appropriation to the Brunswick School Department: To raise and appropriate $113,786 for adult education; with authorization to expend the herein appropriated $113,786 and any additional, incidental, or miscellaneous receipts in the interest and for the well-being of the adult education program. The amount raised and appropriated in this article, $113,786 must be added to the $37,254,683, authorized in the Kindergarten to Grade 12 Total Budget Article (Article 8) and to the $110,000 in Article 10 to compute the total amount $37,478,469 the school department is authorized to expend for the July 1, 2017-June 30, 2018 fiscal year. ARTICLE 10. Food Service. As part of the total appropriation to the Brunswick School Department: To raise and appropriate the sum of $110,000 in additional local dollars in support of the Brunswick School Nutrition Program, and to authorize expenditure of the herein appropriated $110,000 for the stated purpose. The amount raised and appropriated in this article, $110,000 must be added to the $37,254,683, authorized in the Kindergarten to Grade 12 Total Budget Article (Article 8) and to the $113,786 in Article 9 to compute the total amount $37,478,469 the school department is authorized to expend for the July 1, 2017-June 30, 2018 fiscal year. ARTICLE 11. Cost Center Allocation. Pursuant to 20-A M.R.S.A., to authorize allocation of the school budget, $37,478,469 to the various cost centers as recommended by the Brunswick School Board May 24, 2017 as follows: Cost Center Summary Amount Recommended by Approved by Council Budget Category School Board May 25, 2017 Regular Instruction $ 16,114,873 $ 16,114,873 Special Education $ 5,462,310 $ 5,462,310 Career and Technical Education $ 881,756 $ 881,756 Other Instruction $ 750,171 $ 750,171 Student and staff support $ 3,332,439 $ 3,332,439 System Administration $ 1,007,763 $ 1,007,763 School Administration $ 1,593,750 $ 1,593,750 Transportation and Buses $ 1,822,047 $ 1,822,047 Facilities Maintenance $ 4,522,679 $ 4,522,679 Debt Service and Other Commitments $ 1,766,895 $ 1,766,895 Other $ 0 $ 0 Total to June 13 Public Referendum $ 37,254,683 $ 37,254,683 Food Service $ 110,000 $ 110,000 Adult Education $ 113,786 $ 113,786 Summary of Total Expenditures voted By School Board May 24, 2017 $ 37,478,469 $ 37,478,469

7 GRANTS, DONATIONS, AND OTHER REVENUES ARTICLE ARTICLE 12. Grants, Donations, and other revenues. To authorize the Brunswick School Department to make application for grants and other revenues as opportunities may become available, to appropriate such revenues to the purpose for which received, and to authorize the Brunswick School Department to accept and expend any grant awards, donations, or other revenues that may be received. ADDITIONAL UNANTICIPATED STATE SCHOOL SUBSIDY ARTICLES ARTICLE 13. Expenditure of Additional Unanticipated State School Subsidy. To authorize the Brunswick School Department to expend for the July 1, June 30, 2018 fiscal year up to $400,000 in additional unanticipated state school general purpose aid that it may receive for that fiscal year. ARTICLE 14. Reduce Local Optional Monies by Additional Unanticipated State School Subsidy. To authorize reduction of the local appropriation raised pursuant to Maine Revised Statutes, Title 20-A, 15690(3) for public schooling for the fiscal year beginning July 1, 2017 and ending June 30, 2018 by up to $200,000 of any unanticipated state general purpose aid received in excess of the amount authorized in Article 13 herein. Proposed to Town Council: Adopted by Town Council:

8

9 ITEM 64 BACK UP MATERIALS

10 TOWN OF BRUNSWICK Warrant for School Budget Validation Referendum June 13, 2017 COUNTY OF CUMBERLAND, ss} TOWN OF BRUNSWICK } TO ELIN M. GOULD, RESIDENT OF THE TOWN OF BRUNSWICK, CUMBERLAND COUNTY, MAINE: YOU ARE HEREBY REQUIRED, in the name of the State of Maine, to notify and warn the voters of the Town of Brunswick, Districts 1, 2, 3, 4, 5, 6, and 7 of the following: YOU ARE HEREBY NOTIFIED, that on June 13, 2017, a Municipal Election will be held in the Town of Brunswick, Districts 1, 2, 3, 4, 5, 6, and 7 at the following voting place for all voters to vote for the offices indicated herein: Voting Place Name Brunswick Junior High School Voting Place Location 65 Columbia Ave Polls Open at 7:00 A.M. Polls Close at 8:00 P.M. Absentee Ballot Processing (check all that apply): Processed by: Municipal Clerk (Centrally) Warden (At polls) Date/Time of Processing (check all that apply): Monday, June 12, 2017* 1-Hour Inspection Time Period: 9:00 a.m. to 10:00 a.m. Time Processing Begins: 9:00 a.m. (or after time of inspection) to 5:00 p.m. During Election Day (June 13, 2017) Processing Time(s): at Brunswick Junior High School, 65 Columbia Ave Processing Time(s): 2:00 p.m., 5:00 p.m. and 8:00 p.m. Question: Do you favor approving the Town of Brunswick school budget for the upcoming school year that was adopted at the Brunswick Town Council meeting held May 25, 2017? Dated at Brunswick this day of 2017 ATTEST: (Town Clerk) O:\Word\Election\Forms\WARRANT School budget.docx

11 TOWN OF BRUNSWICK RETURN OF WARRANT County of Cumberland, ss} Town of Brunswick } I certify that I have notified the voters of Brunswick, Districts 1, 2, 3, 4, 5, 6, and 7 of the time and place of the Municipal Election and processing of absentee ballots by posting attested copies of the within warrant at the following locations, each being a public and conspicuous place within the indicated District: District 1 District 2 District 3 District 4 District 5 District 6 District 7 Mid Coast Hospital Parkview Medical Center Brunswick High School Sunshine Laundry Libby s Market Little Dog Coffee Shop Warming's Market On, which is at least 7 days prior to Election Day. (Date) Dated at Brunswick this day of May, Elin M. Gould, Resident of the Town of Brunswick O:\Word\Election\Forms\WARRANT School budget.docx

12 ITEM 65 BACK UP MATERIALS

13 TOWN OF BRUNSWICK, MAINE BUDGET RESOLUTION For the July 1, June 30, 2018 Fiscal Year WHEREAS, the Charter of the Town of Brunswick, Maine requires that the Town Council adopt an annual budget; and WHEREAS, A public hearing was held on a proposed budget at least ten days prior to the date of this resolution; NOW THEREFORE BE IT RESOLVED: That the following amounts be appropriated to the several departments or purposes herein, and that the revenue estimates be adopted in the following amounts, all for the fiscal year July 1, 2017 to June 30, EXPENDITURES General Government Administration $ 645,664 Finance 751,160 Technology Services 387,624 Municipal Officers 85,915 Municipal Building 85 Union 219,299 Risk Management 481,470 Cable TV 72,889 Assessing 309,815 Town Clerk & Elections 349,666 Planning 530,443 Economic Development 166,806 Subtotal $ 4,000,751 Public Safety Fire Department $ 3,368,224 Central Fire Station 41,300 Emerson Fire Station 56,525 Police Department 3,890,604 Emergency Services Dispatch 837,231 Police Station Building 110,105 Marine Resources 203,344 Streetlights 221,000 Traffic Signals 31,600 Fire Suppression (Hydrants) 470,000 Emergency Management 2,000 Subtotal $ 9,231,933 1 of 8 Town Manager's Proposal - April 18, 2017 Public Hearing - May 11, 2017 Adoption by Town Council -

14 TOWN OF BRUNSWICK, MAINE BUDGET RESOLUTION For the July 1, June 30, 2018 Fiscal Year Public Works Administration $ 578,697 General Maintenance 1,759,636 Refuse Collection & Disposal 650,343 Recycling 335,548 Central Garage 703,099 Subtotal $ 4,027,323 Human Services General Assistance $ 178,008 Health & Social Services 2,766 Subtotal $ 180,774 Education School Department $ 37,478,469 Subtotal $ 37,478,469 Recreation & Culture Recreation Administration $ 437,193 Buildings & Grounds Maintenance 795,050 Recreation Building 193,177 Teen Center 17,000 People Plus Center 129,060 Curtis Memorial Library 1,441,425 Subtotal $ 3,012,905 County Tax 1,517,700 Subtotal $ 1,517,700 Unclassified Promotion & Development $ 240,541 Additional School Assistance 10,000 Cemetery Care 7,000 Contingency Reserve 157,500 Subtotal $ 415,041 Debt Service Principal & Interest Payments $ 873,286 Subtotal $ 873,286 TOTAL EXPENDITURES $ 60,738,182 2 of 8 Town Manager's Proposal - April 18, 2017 Public Hearing - May 11, 2017 Adoption by Town Council -

15 TOWN OF BRUNSWICK, MAINE BUDGET RESOLUTION For the July 1, June 30, 2018 Fiscal Year Other Uses of Funds Transfer to Capital Projects - Municipal Sidewalk Construction/Reconstruction $ 50,000 Street Resurfacing Program 750,000 Fire Vehicle Replacement 108,243 Police Vehicle Replacement 152,000 PW Equipment Replacement 347,460 P&R Vehicle Replacement 55,000 Subtotal $ 1,462,703 Transfer to Enterprise Fund Solid Waste Facilities Fund Subsidy $ 150,000 Train Station/Visitors Center 75,000 Subtotal $ 225,000 TOTAL OTHER USES $ 1,687,703 TOTAL EXPENDITURES & OTHER USES $ 62,425,885 3 of 8 Town Manager's Proposal - April 18, 2017 Public Hearing - May 11, 2017 Adoption by Town Council -

16 TOWN OF BRUNSWICK, MAINE BUDGET RESOLUTION For the July 1, June 30, 2018 Fiscal Year REVENUES Taxes Auto Excise Tax $ 3,140,000 Watercraft Excise Tax 25,000 Aircraft Excise Tax 2,900 Interest on Taxes 65,000 Tax Lien Costs 15,000 Tax Lien Interest 16,000 Payments In Lieu Of Taxes (PILOT) 230,000 Subtotal $ 3,493,900 Intergovernmental State Tax Exemptions $ 45,000 Highway Grant Fund 199,000 Snowmobile Receipts 1,200 Gen. Asst. Reimbursement 25,000 Subtotal $ 270,200 Administration Property Rental $ 1,200 Subtotal $ 1,200 Finance Department Passport Fees $ 15,000 Passport Photos 6,000 Auto Registration Fees 50,000 Boat, ATV, Snowmobile Regs. 1,500 Miscellaneous 2,500 Subtotal $ 75,000 Codes Enforcement Building Permits $ 160,000 Electrical Permits 35,000 Plumbing Permits 23,000 Subtotal $ 218,000 4 of 8 Town Manager's Proposal - April 18, 2017 Public Hearing - May 11, 2017 Adoption by Town Council -

17 TOWN OF BRUNSWICK, MAINE BUDGET RESOLUTION For the July 1, June 30, 2018 Fiscal Year Town Clerk Hunting & Fishing Licenses $ 1,000 Dog Licenses 2,550 Vital Statistics 48,000 General Licenses 27,290 Victualer Licenses 19,850 Shellfish Licenses 29,875 Neutered/Spayed Dog License 4,670 Mooring Fees 21,700 Unlicensed Dogs 6,000 General License Late Penalty 175 Mooring Fee Late Penalty 750 Victualers License Late Penalty 225 Shellfish License Late Penalty - Miscellaneous 1,500 Subtotal $ 163,585 Planning Department Planning Fees $ 25,000 Miscellaneous 200 Subtotal $ 25,200 Fire Department Fire Code Permits $ 2,000 Ambulance Service Fees 850,000 Special Detail, Fire 2,500 Fire False Alarms 1,000 Emergency Mgmt Planning Grant - Miscellaneous 1,000 Subtotal $ 856,500 Police Department Concealed Weapons Permits $ 400 Parking Permit Fee 300 Witness Fees 1,000 Police Reports 3,500 School Resource Officer 89,500 Special Details 3,000 Dispatch Services Fees 148,073 Ordinance Fines 800 Parking Violations 30,000 Leash Law Receipts 500 False Alarm Fines 50 Miscellaneous 10,000 Subtotal $ 287,123 5 of 8 Town Manager's Proposal - April 18, 2017 Public Hearing - May 11, 2017 Adoption by Town Council -

18 Public Works Department TOWN OF BRUNSWICK, MAINE BUDGET RESOLUTION For the July 1, June 30, 2018 Fiscal Year Opening Permits $ 21,000 Solid Waste Recycling 15,000 Miscellaneous 1,500 Subtotal $ 37,500 Parks and Recreation Rental of Property $ 1,500 Subtotal $ 1,500 Unclassified CATV Fees $ 275,000 Interest on General Funds 100,000 From BDC 30,000 Subtotal $ 405,000 Total Municipal Revenues $ 5,834,708 Education Revenues State School Subsidy $ 9,914,745 Tuition, etc. 71,338 Miscellaneous 63,000 Total Education Revenues $ 10,049,083 TOTAL REVENUES $ 15,883,791 Other Sources Special Revenue (TIF) Funds $ 545,000 Total Other Sources $ 545,000 Use of General Fund Balances Unassigned Fund Balance $ 500,000 Restricted Fund Balances - Education 2,611,364 Total Use of General Fund Balances $ 3,111,364 TOTAL REVENUES, SOURCES AND USE OF BALANCES $ 19,540,155 6 of 8 Town Manager's Proposal - April 18, 2017 Public Hearing - May 11, 2017 Adoption by Town Council -

19 TOWN OF BRUNSWICK, MAINE BUDGET RESOLUTION For the July 1, June 30, 2018 Fiscal Year PROPERTY TAXES Total Expenditures and Other Uses $ 62,425,885 Less Total Revenue, Sources, and Use of Balances 19,540,155 Net Before Deductions 42,885,730 Less State Revenue Sharing 1,138,850 Net Required from Property Taxes 41,746,880 Plus Allowance for Deferred Property Taxes 200,000 Plus Allowance for Tax Abatements 75,000 Other Property Tax Additions/Credits (6,942) TOTAL REQUIRED FROM PROPERTY TAXES $ 42,014,938 BE IT FURTHER RESOLVED, A) In accordance with 36 M.R.S.A. Section 505(1), the tax lists cited in 36 M.R.S.A. Section 709 shall be committed on or before September 1, 2016; B) In accordance with 36 M.R.S.A. Section 505(2), personal property taxes shall be due and payable in full on October 16, 2017 and real estate taxes shall be due and payable in two equal installments, with one-half due on October 16, 2017 and the second half due April 17, C) In accordance with 36 M.R.S.A. Section 505(4) taxes shall be delinquent if not paid on or before the due date(s). Interest from the due date(s) shall be charged on all delinquent taxes at a rate of 7.0%; D) In accordance with 36 M.R.S.A. Section 506, the Tax Collector and Town Treasurer are authorized to accept prepayment of taxes not yet committed and pay no interest thereon; E) In accordance with 36 M.R.S.A. Section 506-A, a taxpayer who pays an amount in excess of that finally assessed shall be repaid the amount of overpayment plus interest from the date of overpayment at the annual rate of 3.0%. 7 of 8 Town Manager's Proposal - April 18, 2017 Public Hearing - May 11, 2017 Adoption by Town Council -

20 TOWN OF BRUNSWICK, MAINE BUDGET RESOLUTION For the July 1, June 30, 2018 Fiscal Year BE IT FURTHER RESOLVED, That the Town of Brunswick is authorized to accept payments from the State of Maine under any of the State's property tax exemption programs in order to provide the exemptions to those qualifying under the program(s). BE IT FURTHER RESOLVED, That the appropriation contained herein for the Brunswick School Department is subject to the resolutions prepared separately by the Brunswick School Department and adopted along with this resolution. BE IT FURTHER RESOLVED, That the amount appropriated for Additional School Assistance is to provide transportation of non-public school students as permitted by Title 30-A M.R.S.A. section 5724 ss 5. BE IT FURTHER RESOLVED, That the Town and the School Department are authorized to accept and expend any and all state and federal funds; and any grants or contributions received by the Town of Brunswick. BE IT FURTHER RESOLVED, That, the Town Manager is authorized, for the purpose of increasing salaries, wages or benefits, to transfer appropriated amounts from the Contingency account to any of the functions or departments. The Town Manager is further authorized to reduce, within functions or departments, appropriations for employee benefits when the Town Manager deems there to be excess funding appropriated for employee benefits within the function or department, with the excess transferred to the Contingency account. BE IT FURTHER RESOLVED, That the amounts appropriated and transferred to other funds are, for budgetary purposes, considered to be expended from the General Fund and deemed encumbered for the purpose(s) of the receiving fund(s). They shall remain encumbered so long as the purpose remains for which they were transferred continues to exist. Further, the Town Manager is authorized to transfer amounts within the identified funds, so long as the transfers in total do not exceed the total amount appropriated for any fund, plus any interest a fund may earn. 8 of 8 Town Manager's Proposal - April 18, 2017 Public Hearing - May 11, 2017 Adoption by Town Council -

21 ITEM 66 BACK UP MATERIALS

22 TOWN OF BRUNSWICK, MAINE Capital Improvements Program For the Fiscal Years Ending June 30, WHEREAS, Section 601 of the Charter of the Town of Brunswick (the Charter ) requires the Town Manager to prepare a 5-year Capital Improvement Program (the CIP ); and WHEREAS, pursuant to the Charter and the Town s Capital Improvement Program Policy (the CIP Policy ), the Town Manager delivered a recommended CIP to the Town Council s Finance Committee on November 3, 2016; and WHEREAS, in accordance with the CIP Policy, the Finance Committee reviewed the CIP recommended by the Town Manager; and WHEREAS, on April 18, 2017 the Town Manager submitted a proposed CIP to the Town Council; and WHEREAS, pursuant to Section 602 of the Charter and in accordance with the CIP Policy, a public hearing was held on May 11, 2017; and WHEREAS, the Town Council has reviewed the Town Manager s proposed CIP; NOW THEREFORE BE IT RESOLVED, In accordance with Article VI of the Charter the Brunswick Town Council adopts a Capital Improvement Program (the CIP ) for the fiscal years ending June 30, , as attached hereto in summary form. BE IT FURTHER RESOLVED, Adoption of the CIP does not appropriate any funds for, nor does it obligate the Town to complete, the projects specified therein. Proposed to Town Council: April 18, 2017 Public Hearing: May 11, 2017 Adopted by Town Council:

23 Town of Brunswick, Maine Capital Improvement Program in Summary Fiscal Years Ending May 25, 2017

24 Town of Brunswick, Maine Capital Improvement Program For Fiscal Years Ending Table of Contents Page Summary of Sources and Uses 1 Projects Recommended for funding Capital Improvements 2 Annual Programs/Reserves 3 Projects in Development 4 Proposed by Departments but not Recommended 5 Non-Town Projects 5 Projects with Proposed Debt 6 Debt Service charts Existing and Authorized Debt 7 Existing, Authorized and Proposed Debt 8 Existing, Authorized, Proposed and Projects in Development Debt 9 Estimated Tax Impacts - Summary 10 Tax Rate charts - Net Debt Service Effect on Tax Rate Existing, Authorized and Proposed Debt 12 Existing, Authorized, Proposed and Projects in Development Debt 13 Assumptions 14 Terms Used - Project Classifications 15 Terms Used - Definitions 16

25 ` Capital Improvement Program For Fiscal Years Ending PROJECTS TOTALS Facilities - Improvements $ 1,757,664 $ 1,259,562 $ 28,000,000 $ - $ - $ - $ 29,259,562 Infrastructure 2,160,979-20, , ,000 Capital Acquisitions / Other - 730, , ,080,207 Municipal vehicle replacement 559, , , , , ,331 3,448,733 Municipal annual work programs 700, ,000 1,020,000 1,025,000 1,025,000 1,250,000 5,120,000 School vehicle replacement 185, , , , , , ,645 School annual work programs 338, , , , ,050 64,775 1,377,405 TOTALS $ 5,702,005 $ 3,939,922 $ 30,296,777 $ 2,935,148 $ 2,155,007 $ 2,234,698 $ 41,561,552 FUNDING SOURCES General Obligation Bonds $ 200,000 $ 650,000 $ 28,000,000 $ 500,000 $ - $ - $ 29,150,000 School Revolving Renovation Funds 934, General Fund Balance 40, ,207 20, , ,207 Municipal Revenues - Annual Prog 1,259,828 1,462,703 1,695,957 1,714,476 1,728,266 1,967,331 8,568,733 School Revenues 523, , , , , ,367 2,333,050 State of Maine 902, Impact Fees 1,242, Reserves 76, Other 522, , ,562 TOTALS $ 5,702,005 $ 3,939,922 $ 30,296,777 $ 2,935,148 $ 2,155,007 $ 2,234,698 $ 41,561, CIP.xlsx SourcesUses Page 1 Proposed: April 18, 2017 Public Hearing: May 11, 2017

26 I. PROJECTS RECOMMENDED FOR FUNDING Capital Improvements Project Summary TOTAL FUNDING Facilities Town Hall Exterior Trim $ 200,000 $ - $ - $ - $ - $ - $ - G.O. Bonds Coffin School SRRF projects 318, SRRF Bonds Coffin School SRRF projects 198, DOE grant Junior HS SRRF projects 615, SRRF Bonds Junior HS SRRF projects 384, DOE grant Rec Ctr - Indoor Space Planning 20, Gen. Fund Bal. Vehicle Wash Bay Planning 20, Gen. Fund Bal. 17 BHS Track Replacement - 859, ,562 Other 19 Elementary School Construction ,000, ,000,000 G.O. Bonds 21 Facilities Reserve - initial funding - 400, ,000 Gen. Fund Bal. Total Facilities 1,757,664 1,259,562 28,000, ,259,562 Infrastructure Union Street Storm Drain 1,242, TIF Revenues Union Street Storm Drain 522, Water/Sewer Union Street Storm Drain 319, M.D.O.T Union Street Storm Drain 76, Reserves 23 Range Road Culvert , ,000 Gen. Fund Bal. 23 Range Road Culvert , ,000 G.O. Bonds 25 Rec Center Front Parking Lot , ,000 Gen. Fund Bal. Total Infrastructure 2,160,979-20, , ,000 Capital Acquisitions / Other 27 Engine 2 Replacement - 650, ,000 G.O. Bonds 29 Tank 2 Replacement , ,000 G.O. Bonds 31 Police Cruisers outfit project - 80, ,207 Gen. Fund Bal. Total Capital Acquisitions/Other - 730, , ,080,207 Total Capital Improvements $ 3,918,643 $ 1,989,769 $ 28,020,000 $ 650,000 $ - $ - $ 30,659, CIP.xlsx Project Summary Page 2 Proposed: April 18, 2017 Public Hearing: May 11, 2017

27 Annual Programs/Reserves TOTAL FUNDING Municipal Vehicle Replacement Fire Vehicle Replacement $ 91,121 $ 108,243 $ 110,408 $ 112,616 $ 114,868 $ 117,166 $ 563,301 Munic. Rev. Police Vehicle Replacement 130, , , , , , ,014 Munic. Rev. PW Vehicle Replacement 290, , , , , ,102 1,808,196 Munic. Rev. P&R Vehicle Replacement 48,060 55,000 56,100 57,222 58,366 59, ,222 Munic. Rev. Total vehicle replacement 559, , , , , ,331 3,448,733 Municipal Annual Work Programs PW - Sidewalks 35,000 50,000 50,000 50,000 50,000 50, ,000 Munic. Rev. PW - Street Resurfacing 665, , , , , ,000 3,850,000 Munic. Rev. Kimberley Circle Reconstr , ,000 Munic. Rev. Oak St Reconstr , ,000 Munic. Rev. Bank Street Reconstr ,000-50,000 Munic. Rev. Bowdoin/Whittier/Berry Reconstr , ,000 Munic. Rev. Bowker St , ,000 Munic. Rev. Brackett Rd , ,000 Munic. Rev. Total annual work programs 700, ,000 1,020,000 1,025,000 1,025,000 1,250,000 5,120,000 Total Municipal Programs/Reserves $ 1,259,828 $ 1,462,703 $ 1,695,957 $ 1,714,476 $ 1,728,266 $ 1,967,331 $ 8,568,733 School Department School Vehicle Replacement 185, , , , , , ,645 School Rev. School Annual Work Program 338, , , , ,050 64,775 1,377,405 School Rev. Total School Programs/Reserves $ 523,534 $ 487,450 $ 580,820 $ 570,672 $ 426,741 $ 267,367 $ 2,333,050 Total Annual Programs/Reserves $ 1,783,362 $ 1,950,153 $ 2,276,777 $ 2,285,148 $ 2,155,007 $ 2,234,698 $ 10,901,783 Total Recommended Projects/Reserves $ 5,702,005 $ 3,939,922 $ 30,296,777 $ 2,935,148 $ 2,155,007 $ 2,234,698 $ 41,561, CIP.xlsx Project Summary Page 3 Proposed: April 18, 2017 Public Hearing: May 11, 2017

28 Project Summary TOTAL FUNDING II. PROJECTS IN DEVELOPMENT Capital Improvements Facilities 33 Junior High School Repairs $ - $ - $ 5,711,088 $ - $ - $ - $ 5,711,088 G.O. Bonds 35 People Plus Expansion - 1,146,000 1,146,000 Other 37 Vehicle Wash Bay , ,000 G.O. Bonds 39 Town Hall HVAC , ,000 G.O. Bonds 41 Rec Center Roof , ,000 G.O. Bonds 43 Tennis Courts , ,060 G.O. Bonds 45 Central Fire Station ,500,000-7,500,000 G.O. Bonds 47 Landfill Closure ,880,000 2,880,000 G.O. Bonds 47 Landfill Closure ,000,000 4,000,000 Reserves 49 Aquatics Facility ,487,520-1,487,520 G.O. Bonds 49 Aquatics Facility ,500,000-1,500,000 Other 51 Land for Brunswick's Future - 50,000 50,000 50,000 50,000 50, ,000 Gen. Fund Bal. 53 East Brunswick Fields , , ,000 G.O. Bonds Total Facilities $ - $ 50,000 $ 7,162,088 $ 885,000 $ 10,995,580 $ 6,930,000 $ 26,022,668 Infrastructure 55 Adm Fitch-Gurnet connector $ - $ 1,500,000 $ - $ - $ - $ - $ 1,500,000 TIF Revenues 57 Gurnet-Thomas Pt connector ,600,000-1,600,000 G.O. Bonds 59 Maine St Sidewalks/Lighting - 50,000 50,000 50, ,000 TIF revenues 61 BHS Egress Road ,500,000 1,500,000 G.O. Bonds 63 Riverwalk , ,000 M.D.O.T 63 Riverwalk , ,000 Other 65 Androscoggin Bike Path , ,000 G.O. Bonds 65 Androscoggin Bike Path , ,000 Impact Fees 65 Androscoggin Bike Path ,760,000-1,760,000 U.S. D.O.T. 67 Fitzgerald-Bike Path connection ,000 37,000 Gen. Fund Bal. 67 Fitzgerald-Bike Path connection , ,000 U.S. D.O.T. Total Infrastructure $ - $ 1,550,000 $ 1,050,000 $ 50,000 $ 3,800,000 $ 1,685,000 $ 8,135,000 Other Projects 69 Town Private Dark Fiber - 176, ,135 Gen. Fund Bal. Total Other Projects $ - $ 176,135 $ - $ - $ - $ - $ 176,135 Total Projects in Development $ - $ 1,776,135 $ 8,212,088 $ 935,000 $ 14,795,580 $ 8,615,000 $ 34,333, CIP.xlsx Other Projects Page 4 Proposed: April 18, 2017 Public Hearing: May 11, 2017

29 TOTAL FUNDING III. PROPOSED BY DEPARTMENTS BUT NOT RECOMMENDED Capital Improvements Facilities 71 Lamb Boat Launch $ - $ - $ - $ - $ 120,000 $ - $ 120,000 I.F.W. - D.O.C. 71 Lamb Boat Launch ,000-30,000 Gen. Fund Bal. 73 People Plus Parking Lot , ,000 Gen. Fund Bal. 75 Skate Park , ,000 G.O. Bonds $ - $ - $ - $ 100,000 $ 150,000 $ 125,000 $ 375,000 IV. NON-TOWN PROJECTS Crosswalk lights (4) $ - $ 125,000 $ - $ - $ - $ - $ 125,000 M.D.O.T. Old Bath Rd culvert - 270, ,000 M.D.O.T. Route 1 Hwy preservation paving - 819, ,000 M.D.O.T. 295 ramp preservation paving - 585, ,000 M.D.O.T. Route 1 bridge (Cooks Corner) - 300, ,000 M.D.O.T. Route 1/Maine St ramp - 65, ,000 M.D.O.T. Frank Wood Bridge ,000, ,000,000 M.D.O.T. Total Non-Town Projects $ - $ 2,164,000 $ 14,000,000 $ - $ - $ - $ 16,164, CIP.xlsx Other Projects Page 5 Proposed: April 18, 2017 Public Hearing: May 11, 2017

30 Projects with Proposed Debt Estimated Assumed Assumed Projected Estimated Estimated Bond Bond Fiscal Project Bond Years Interest First Year First Yr Tax Rate Total Tier Year Year Cost Years Rate Debt Service (a) Impact (b) Debt Service (c) Debt Authorized But Not Issued Net Debt Authorized But Not Issued $ - $ - $ - Debt on Recommended Projects Elementary School (smoothed 25 yrs) ,000, % 1,752, % 40,388,849 Range Road Culvert , % 19, % 174,338 Engine 2 Replacement Tank 2 Replacement , , % 2.95% 82,875 45, % 0.11% 748, ,788 Net Proposed Debt in CIP $ 29,150,000 $ 1,900,210 $ 57,215,286 Debt on Projects in Development Junior High School Repairs ,711, % 733, % 6,606,301 Gurnet-Thomas Pt connector ,600, % 157, % 2,003,200 Town Hall HVAC , % 51, % 464,900 Rec Center Roof , % 23, % 215,016 Landfill Closure ,880, % 285, % 3,628,800 Tennis Courts , % 17, % 279,060 Vehicle Wash Bay , % 20, % 336,664 Central Fire Station ,500, % 618, % 10,059,375 Aquatics Facility ,487, % 122, % 1,995,136 East Brunswick Fields , % 41, % 670,625 BHS Egress Road Androscoggin Bike Path ,500, , % 3.25% 125,250 27, % 0.07% 2,027, ,613 $ 22,556,668 $ 2,225,187 $ 28,729,315 (a) The first year debt service payment is an estimate assuming level principal payments and the rates and terms shown. Actual rates and terms will be determined if and when bonds are issued. (b) Assumes a 1% Tax Rate increase equals: $400,000 (c) This is the estimated total debt service over the life of the bonds CIP.xlsx New Debt Page 6 Proposed: April 18, 2017 Public Hearing: May 11, 2017

31 Town of Brunswick Capital Improvement Program Debt Service - Existing Debt and Authorized Debt 7,000,000 6,000,000 5,000,000 4,000,000 3,000,000 2,000,000 1,000,000 - Fiscal Year Property Tax Other CIP.xlsx DS Chart2 Page 7 Proposed: April 18, 2017 Public Hearing: May 11, 2017

32 Town of Brunswick Capital Improvement Program Debt Service - Existing, Authorized, and Proposed 7,000,000 6,000,000 5,000,000 4,000,000 3,000,000 2,000,000 1,000,000 - Fiscal Year CIP.xlsx DS Chart3 Property Tax Page 8 Other Proposed: April 18, 2017 Public Hearing: May 11, 2017

33 Town of Brunswick Capital Improvement Program Debt Service - Existing, Authorized, Proposed and Projects in Development 7,000,000 6,000,000 5,000,000 4,000,000 3,000,000 2,000,000 1,000,000 - Fiscal Year CIP.xlsx DS Chart4 Property Tax Page 9 Other Proposed: April 18, 2017 Public Hearing: May 11, 2017

34 TAX IMPACT OF RECOMMENDED PROJECTS Projects Financed with Debt Existing Debt Service Existing Debt Service $ 2,533,744 $ 2,688,571 $ 2,779,753 $ 2,729,057 $ 2,594,699 $ 2,346,108 TIF Subsidy (78,315) (76,245) (74,175) (72,105) (70,035) - School Subsidy (estimated) (1,310,649) (1,292,704) (1,272,507) (1,250,665) (1,228,216) (1,205,159) Existing Debt Service - Net 1,144,781 1,319,622 1,433,071 1,406,288 1,296,448 1,140,949 New Debt Service Authorized But Not Issued Proposed Debt Service ,875 81,088 1,896,635 1,893,372 New Debt Service - Net ,875 81,088 1,896,635 1,893,372 Existing and New Debt Service - Net 1,144,781 1,319,622 1,515,946 1,487,375 3,193,083 3,034,322 Change from Previous Year (301,548) 174, ,324 (28,571) 1,705,708 (158,761) Tax Rate Impact - Debt Service -0.75% 0.44% 0.49% -0.07% 4.26% -0.40% Projects Financed with other than Debt Non-Debt Sources Municipal Revenues 1,259,828 1,462,703 1,695,957 1,714,476 1,728,266 1,967,331 School Revenues 560, , , , , ,367 Non-Debt Projects 1,819,828 1,950,153 2,276,777 2,285,148 2,155,007 2,234,698 Change from Previous Year 195, , ,624 8,371 (130,141) 79,691 Tax Rate Impact - Non-Debt Projects 0.49% 0.33% 0.82% 0.02% -0.33% 0.20% Projects Financed Debt and Non-Debt Debt and Non-Debt Projects 2,964,609 3,269,775 3,792,723 3,772,523 5,348,090 5,269,020 Change from Previous Year (105,956) 305, ,948 (20,199) 1,575,566 (79,070) Tax Rate Impact - Capital Projects -0.26% 0.76% 1.31% -0.05% 3.94% -0.20% CIP.xlsx Tax Summary Page 10 Proposed: April 18, 2017 Public Hearing: May 11, 2017

35 Operating Costs Related to New Projects Operating Costs Change from Previous Year Tax Rate Impact - Operating Costs 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Recommended Projects & Operating Costs - Total 2,964,609 3,269,775 3,792,723 3,772,523 5,348,090 5,269,020 Change from Previous Year (105,956) 305, ,948 (20,199) 1,575,566 (79,070) Tax Rate Impact - Projects & Operating -0.26% 0.76% 1.31% -0.05% 3.94% -0.20% Estimates assume a 1% tax increase is equal to: $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 TAX IMPACT OF ADDING PROJECTS UNDER DEVELOPMENT Projects Under Development Estimated Debt Service , ,494 1,779,280 Change from Previous Year ,402 59, ,786 Tax Rate Impact - Projects under Development 0.00% 0.00% 0.00% 1.89% 0.15% 2.41% Total Proposed and Projects Under Development 2,964,609 3,269,775 3,792,723 4,526,926 6,161,584 7,048,300 Change from Previous Year (105,956) 305, , ,203 1,634, ,716 Tax Rate Impact - Recommended Projects -0.26% 0.76% 1.31% 1.84% 4.09% 2.22% and Projects Under Development Estimates assume a 1% tax increase is equal to: $400,000 $400,000 $400,000 $400,000 $400,000 $400, CIP.xlsx Tax Summary Page 11 Proposed: April 18, 2017 Public Hearing: May 11, 2017

36 Town of Brunswick Capital Improvement Program Net Debt Service Effect on Tax Rate 14% 13% 12% 1% = $400,000 11% 10% 9% 8% 7% 6% 5% 4% 3% 2% 1% 0% Fiscal Year Existing Debt Authorized Debt Proposed Debt CIP.xlsx Tax Chart1 Page 12 Proposed: April 18, 2017 Public Hearing: May 11, 2017

37 Town of Brunswick Capital Improvement Program 13% Net Debt Service Effect on Tax Rate Including Projects in Development 12% 11% 1% = $400,000 10% 9% 8% 7% 6% 5% 4% 3% 2% 1% 0% Fiscal Year Existing Debt Authorized Debt Proposed Debt Projects in Development CIP.xlsx Tax Chart2 Page 13 Proposed: April 18, 2017 Public Hearing: May 11, 2017

38 Town of Brunswick, Maine Capital Improvement Program Assumptions Bond Year Start Tier Bond Years % 2.45% 2.55% 2.65% 2.75% 2.85% 2.95% 3.05% 3.15% % 2.55% 2.65% 2.75% 2.85% 2.95% 3.05% 3.15% 3.25% % 2.65% 2.75% 2.85% 2.95% 3.05% 3.15% 3.25% 3.35% % 2.75% 2.85% 2.95% 3.05% 3.15% 3.25% 3.35% 3.45% % 2.85% 2.95% 3.05% 3.15% 3.25% 3.35% 3.45% 3.55% % 2.95% 3.05% 3.15% 3.25% 3.35% 3.45% 3.55% 3.65% Base: 2.35% Year Inc. 0.10% Tier Inc: 0.50% Bond Year Fiscal Year Elementary School State Subsidy: 87.04% Taxes One percent: $400, (a) The first year debt service payment is an estimate assuming level principal payments and the rates and terms shown. Actual rates and terms will be determined if and when bonds are issued. (b) Assumes a 1% Tax Rate increase equals: $400,000 (c) This is the estimated total debt service over the life of the bonds. It assumes the rates and terms shown CIP.xlsx Assumptions Page 14 Proposed: April 18, 2017 Public Hearing: May 11, 2017

39 Terms used in this Capital Improvement Program CIP Project Classifications CIP Projects are classified in one of four classifications: CIP Projects Recommended for Funding - Projects and acquisitions included have been sufficiently developed and defined as to clearly identify the scope and cost of the project and the recommended funding sources. It is highly likely that projects in this class will eventually be authorized for completion and funding. CIP Projects In Development - Projects and acquisitions of this class are under active consideration but have not been sufficiently developed or defined to clearly identify the scope or cost of the project. Typically, projects in this category are being evaluated from several alternatives, or there is not sufficient confidence in the cost estimates to determine whether the project should be recommended for funding. CIP Projects Not Recommended - Projects and acquisitions of this class have been identified or requested by departments or others but are either insufficiently developed or defined, or have been deemed to be beyond the funding capacity of the Town. These projects may receive consideration at a future date should circumstances warrant. CIP Projects Non-Town Funded - Projects to be completed and funded solely by entities other than the Town, with an estimated operational cost impact to the Town of less than $25,000, are of interest to the Town in its planning efforts. However, as they have a minimal, or no, impact on Town finances, they are shown separately from Town funded projects CIP.xlsx Terms Page 15 Proposed: April 18, 2017 Public Hearing: May 11, 2017

40 CIP Definitions Terms used in this Capital Improvement Program Capital Project or Acquisition A CIP project, item, or a network or system of items must have a cost of at least $100,000 and a life expectancy of five years or more. The terms project and projects shall include items that are acquisitions. Network or System of Items - Items that are intended to be a part of a larger network or system, that when purchased individually may have a cost of less than $100,000. For example, a computer network may be comprised of several components, each of which cost less than $100,000, but as a group comprise a network costing $100,000 or more. Vehicle Replacement Program A systematic annual funding process for the replacement of fleet vehicles and equipment. These programs shall be included as items in the CIP even when the annual funding is less than $100,000. Work Programs Refers to capital project work generally performed by department or contracted resources and funded annually. These programs shall be included as items in the CIP. Minor Capital Refers to items that, although capital in nature, do not meet the above definitions of a project or acquisition, or of a system or network of items. Minor capital items should be included in the Town s annual operating budget. Operating costs Refers to the ongoing annual costs associated with a capital project or acquisition. The Town shall identify the estimated annual operating cost impact (net increase or decrease) related to a project when those operating cost impact to the Town is estimated to be $25,000 or greater. Debt - Related Terminology Existing Debt Service - The existing debt service costs taken from the current debt service schedules. It represents the actual current obligations of the Town. Enterprise Debt - This is debt on the Town's solid waste landfill facilities. The debt service for those facilities is intended to be recovered through user fees or subsidy. TIF Debt - This is debt intended to be paid with Tax Increment Financing (TIF) Revenues. Debt Authorized But Not Issued - This is an estimate of the debt service costs on projects that have been authorized but for which debt has not yet been issued. These are estimates. The actual costs will be determined by project costs, structure of the bond issues, and prevailing interest rates at the time the bonds are issued. Proposed New Debt - The debt service costs for new projects proposed in the CIP. These are estimates. The actual costs will be determined by project costs, structure of the bond issues, and prevailing interest rates at the time the bonds are issued. State School Construction Debt Service Subsidy - The State of Maine Department of Education (DOE) assists school units with state-approved construction projects under a complex arrangement. First, the DOE, after extensive review of a proposed school construction project, determines a level of project costs that it deems eligible for state subsidy. Then, the annual debt service for those eligible costs is included in the calculation of the unit s annual subsidy of all of its education costs, using the State s Essential Programs and Service (EPS) funding model. The EPS model uses a number or variables that will change annually. Further, the model is subject to change by the actions of the State Legislature and the DOE. Also, the annual level of EPS funding is determined in the State budget process. School debt service subsidy estimates are intended only for planning purposes. Future estimates and actual subsidy payments may be materially different CIP.xlsx Terms (2) Page 16 Proposed: April 18, 2017 Public Hearing: May 11, 2017

41 ITEM 67 BACK UP MATERIALS

42 TOWN OF BRUNSWICK, MAINE Supplemental Budget Resolution Appropriating $480,207 from the Unassigned Balance of the General Fund to Fund Capital Projects WHEREAS, the Town of Brunswick (the Town ) has prepared a Capital Improvements Program for the fiscal years ending June 30, (the CIP ); and WHEREAS, the CIP proposes certain projects in year one of the CIP ( ) to be by an appropriation from the unassigned balance of the Town s General Fund; and WHEREAS, the Town Council has reviewed year one of the CIP and wants to authorize and fund certain acquisitions and projects; NOW THEREFORE THE FOLLOWING RESOLUTION IS ADOPTED: Section 1. The sum of $480,207 is appropriated from the Town s unassigned General Fund Balance for the following acquisitions and projects as further defined in the CIP: a. Facilities Reserve, $400,000 This project provides initial funding for the establishment of a Facilities Reserve Fund. This fund to be used in the same manner as the Vehicle/Equip Reserve Funds, to manage the substantial maintenance/repair projects on Town buildings costing between $10,000 and $100,000 - which are too large for department budgets, but not large enough to be considered individually within the CIP. This reserve will be funded annually/as needed through the budget process, and will be managed using the Facilities Reserve Schedule. b. Police Cruisers outfit project, $80,207 This project includes an in-cruiser digital video system for 9 marked cruisers and the Marine Resources vehicle. Recorded events are uploaded wirelessly from the vehicle to evidence storage with no officer involvement. This system is used for gathering video and audio evidence in traffic stops, as well as other incidents that fall within the scope of the video camera in the cruiser and the microphone in the cruiser and worn by the officer. The project also includes "cruiser based portable radio repeaters" installed in each of our marked police cruisers, and our Marine Resources vehicle, that would enhance the short band signal, improving the transmission to the Communications Center from the portables. Section 2. The appropriations in section 1 of this resolution are specific to the individual projects and acquisitions. The Town Manager, at the Town Manager s discretion, is authorized to abandon or discontinue any project, either prior to, or at any point in, the life of the project. Section 3. The Town is authorized to establish a capital project fund to account for these acquisitions and projects. No interest shall accrue to this fund. Upon a determination by the Finance Director that the acquisitions or projects are complete or abandoned, any remaining balance in the capital projects fund shall be transferred to the Town s General Fund. The Facilities Reserve Fund is intended to be an ongoing fund used to finance multiple projects. Balances will roll forward from year to year. Section 4. Acquisition and project costs for each individual project described in Section 1 shall include any, and all, costs determined by the Town s Finance Director to be acquisition and project costs.

TOWN OF BRUNSWICK, MAINE

TOWN OF BRUNSWICK, MAINE TOWN OF BRUNSWICK, MAINE MUNICIPAL BUDGET ADOPTED May 23, 2013 AMENDED August 8, 2013 For the Fiscal Year July 1, 2013 - June 30, 2014 Town of Brunswick, Maine Municipal Budget for July 1, 2013 - June

More information

TOWN OF BRUNSWICK, MAINE

TOWN OF BRUNSWICK, MAINE TOWN OF BRUNSWICK, MAINE MUNICIPAL BUDGET Town Manager s Proposed Budget April 19, 2016 For the Fiscal Year July 1, 2016 - June 30, 2017 Town of Brunswick, Maine Manager's Proposed Municipal Budget for

More information

Town of Brunswick, Maine

Town of Brunswick, Maine Town of Brunswick, Maine Finance Committee Meeting Thursday, November 17, 2016 3:30 5:00 PM 85 Union Street Town Council Chambers Agenda 1. Acknowledgement that meeting was properly noticed 2. Adjustments

More information

Town of Brunswick, Maine

Town of Brunswick, Maine Town of Brunswick, Maine Municipal Budget July 1, 2017- June 30, 2018 Proposed Maintain Current Services Structural Balance Town Programs and Policies Capital Improvement Program Infrastructure and Facilities

More information

City of Biddeford City Council - Special Meeting May 08, :00 PM Council Chambers

City of Biddeford City Council - Special Meeting May 08, :00 PM Council Chambers City of Biddeford City Council Special Meeting May 08, 2018 6:00 PM Council Chambers 1. Roll Call 2. Pledge of Allegiance 3. Adjustment(s) to Agenda 4. Public Hearing 4.1. 2018/2019 Proposed City Government

More information

Town of Bedford Town Meeting Warrant Articles and Municipal Budget Summary

Town of Bedford Town Meeting Warrant Articles and Municipal Budget Summary Town of Bedford 2017 Town Meeting Warrant Articles and Municipal Budget Summary There is an estimated tax decrease of $0.04 in the Municipal portion of the property tax rate for this budget. The estimated

More information

Town of Bedford Town Meeting Warrant Articles and Municipal Budget Summary

Town of Bedford Town Meeting Warrant Articles and Municipal Budget Summary Town of Bedford 2019 Town Meeting Warrant Articles and Municipal Budget Summary There is an estimated tax increase of $0.09 in the Municipal portion of the property tax rate for this budget. The estimated

More information

Town of Brunswick, Maine

Town of Brunswick, Maine Town of Brunswick, Maine Finance Committee Meeting Thursday, August 17, 2017 3:30 5:00 PM 85 Union Street Room 206 Agenda 1. Acknowledgement that meeting was properly noticed 2. Adjustments to agenda /

More information

Fiscal Year Ended June 30, 2017 Popular Annual Financial Report

Fiscal Year Ended June 30, 2017 Popular Annual Financial Report TOWN OF BRUNSWICK, MAINE Fiscal Year Ended June 30, 2017 Popular Annual Financial Report 1 Popular Annual Financial Report 2016-17 Fiscal Year Dear Citizens of the Town of Brunswick, We are pleased to

More information

2017 BUDGET WORKSHOP #2. August 30, 2016, 5:00 PM. Room 404, City Hall

2017 BUDGET WORKSHOP #2. August 30, 2016, 5:00 PM. Room 404, City Hall 2017 BUDGET WORKSHOP #2 August 30, 2016, 5:00 PM Room 404, City Hall 2016 BUDGET PROCESS COUNCIL / STAFF WORKSHOP #2 August 30, 2016, 5:00 PM Room 404, City Hall AGENDA I. 2015 Audit Report Schenck, SC

More information

4. Ordinance: Consider Ordinance No. 2920, adopting the 2019 budget and making appropriations (by Committee of the Whole).

4. Ordinance: Consider Ordinance No. 2920, adopting the 2019 budget and making appropriations (by Committee of the Whole). 1. Call Meeting to Order / Roll Call 2. Pledge of Allegiance Citizen input, comments and suggestions are requested on the specific item(s) identified below. Action by the Council may occur at the same

More information

Town of Bedford Town Meeting Warrant Articles and Municipal Budget Summary

Town of Bedford Town Meeting Warrant Articles and Municipal Budget Summary Town of Bedford 2016 Town Meeting Warrant Articles and Municipal Budget Summary There is an estimated tax increase of $0.0 in the Municipal portion of the property tax rate for this budget. The estimated

More information

Town of Brunswick, Maine

Town of Brunswick, Maine Town of Brunswick, Maine Finance Committee Meeting Thursday, September 15, 2016 3:30 5:00 PM 85 Union Street Town Council Chambers Agenda 1. Acknowledgement that meeting was properly noticed 2. Adjustments

More information

A G E N D A JOINT MEETING CITY COUNCIL & BUDGET COMMITTEE THIRD FLOOR ANNEX CHAMBERS. TUESDAY, April 25, :00 PM

A G E N D A JOINT MEETING CITY COUNCIL & BUDGET COMMITTEE THIRD FLOOR ANNEX CHAMBERS. TUESDAY, April 25, :00 PM A G E N D A JOINT MEETING CITY COUNCIL & BUDGET COMMITTEE THIRD FLOOR ANNEX CHAMBERS TUESDAY, April 25, 2017 6:00 PM Pledge of Allegiance Moment of Silence Roll Call Minutes Mayor s Report/City Council

More information

COMMONWEALTH OF MASSACHUSETTS

COMMONWEALTH OF MASSACHUSETTS Page 1 COMMONWEALTH OF MASSACHUSETTS S.S. FRANKLIN To either of the Constables of Warwick, GREETINGS: In the name of the Commonwealth, you are hereby required to notify and warn the inhabitants of said

More information

Maine School Administrative District No. 1 Castle Hill * Chapman * Mapleton * Presque Isle * Westfield BUDGET PROPOSAL OF THE BOARD OF DIRECTORS

Maine School Administrative District No. 1 Castle Hill * Chapman * Mapleton * Presque Isle * Westfield BUDGET PROPOSAL OF THE BOARD OF DIRECTORS Maine School Administrative District No. 1 Castle Hill * Chapman * Mapleton * Presque Isle * Westfield BUDGET PROPOSAL OF THE BOARD OF DIRECTORS July 1, 2018 to June 30, 2019 5/16/2018 REVENUE SUMMARY

More information

$1,082, , 2017 are as follows: Contracts are below budget by $18,014 (due to new budget amendment passed in May).

$1,082, , 2017 are as follows: Contracts are below budget by $18,014 (due to new budget amendment passed in May). CITY OF SACO, MAINE Finance 300 Main Street Saco, Maine 04072 Cheryl Fournier, Finance & HR Director Telephone: (207) 282-1032 Email: cheryl.fournier@sacomaine.org Facebook: /sacomaine Twitter: @sacomaine

More information

TOWN OF BELGRADE 2018 TOWN MEETING WARRANT. To Jeremy Damren, of the Town of Belgrade, in the said County and State:

TOWN OF BELGRADE 2018 TOWN MEETING WARRANT. To Jeremy Damren, of the Town of Belgrade, in the said County and State: TOWN OF BELGRADE 2018 TOWN MEETING WARRANT STATE OF MAINE Kennebec, S.S. To Jeremy Damren, of the Town of Belgrade, in the said County and State: Greetings: In the name of the State, you are hereby required

More information

VILLAGE OF NEW MARYLAND 2015 GENERAL OPERATING FUND BUDGET. 1. Total Budget - Total Page 17 $4,466,360

VILLAGE OF NEW MARYLAND 2015 GENERAL OPERATING FUND BUDGET. 1. Total Budget - Total Page 17 $4,466,360 1. Total Budget - Total Page 17 $4,466,360 2. Less: Non-Tax Revenue - Total Page 7 $311,392 3. Net Budget $4,154,968 4. Less: Community Funding and Equalization Grant $6,108 5. Warrant to be Raised by

More information

-- Approved -- BRUNSWICK TOWN COUNCIL MINUTES June 11, 2007 Municipal Meeting Facility

-- Approved -- BRUNSWICK TOWN COUNCIL MINUTES June 11, 2007 Municipal Meeting Facility Meeting was called to order at 7:15 P.M. -- Approved -- BRUNSWICK TOWN COUNCIL MINUTES Municipal Meeting Facility Chair King called the meeting to order and asked for Pledge of Allegiance. Councilors Present:

More information

Budget Information. Full Budget Documents Available Online

Budget Information. Full Budget Documents Available Online Town of Kennebunk Public Hearing: March 27, 2018 FY18-19 19 Proposed Budget Approved by the Board of Selectmen and Budget Board (Fiscal Year July 1, 2018 to June 30, 2019) 1 Budget Information Meetings

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

Town of University Park Fiscal Year 2019 Budget Mayor & Council Version 5

Town of University Park Fiscal Year 2019 Budget Mayor & Council Version 5 Town of University Park Fiscal Year 2019 Budget Mayor & Council Version 5 TOWN OF UNIVERSITY PARK REVENUES PROPOSED BUDGET FY2019 A B C D E F G H I J Estimated FY 2018 Variance: Budget v. CODE ITEM DESCRIPTION

More information

Adoption of Budget and Certification of City Taxes

Adoption of Budget and Certification of City Taxes 1 Dec-06 Form 635.1 Department of Management Adoption of Budget and Certification of City Taxes 31-290 FISCAL YEAR BEGINNING JULY 1, 2007 - ENDING JUNE 30, 2008 The City of: Dyersville County Name: DUBUQUE

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

Town of Brunswick, Maine

Town of Brunswick, Maine Town of Brunswick, Maine Finance Committee Meeting Thursday, September 21, 2017 3:30 5:00 PM 85 Union Street Council Chambers Agenda 1. Acknowledgement that meeting was properly noticed 2. Adjustments

More information

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

TOWN BUDGET FOR Town of Lockport. In the County of Niagara. Villages within or partly within town CERTIFICATION OF TOWN CLERK

TOWN BUDGET FOR Town of Lockport. In the County of Niagara. Villages within or partly within town CERTIFICATION OF TOWN CLERK TOWN BUDGET FOR 2018 Town of Lockport In the County of Niagara Villages within or partly within town Village Of Village Of CERTIFICATION OF TOWN CLERK I, Judith A. Newbold, Town Clerk, certify that the

More information

Litchfield Budget Committee Budget Hearing. January 10, 2013

Litchfield Budget Committee Budget Hearing. January 10, 2013 Litchfield Budget Committee Budget Hearing January 10, 2013 Overall Tax Rate Impact Town & School Operating Budget Only w/ State & County Taxes $25.00 $20.00 $15.00 $10.00 $5.00 $0.00 2012 2013 1/10/13

More information

Town of Winchendon FISCAL YEAR 2017 BUDGET PRESENTATION TO THE BOARD OF SELECTMEN AND FINANCE COMMITTEE. Keith R. Hickey Town Manager

Town of Winchendon FISCAL YEAR 2017 BUDGET PRESENTATION TO THE BOARD OF SELECTMEN AND FINANCE COMMITTEE. Keith R. Hickey Town Manager Town of Winchendon FISCAL YEAR 2017 BUDGET PRESENTATION TO THE BOARD OF SELECTMEN AND FINANCE COMMITTEE Keith R. Hickey Town Manager Town Manager s Recommended Budget What s included in the budget book?

More information

CITY OF CHARLOTTESVILLE, VIRGINIA

CITY OF CHARLOTTESVILLE, VIRGINIA Page 1 of 5 Revenues Taxes: Real estate $ 32,011,244 $ 32,011,244 $ 32,749,762 $ 738,518 Personal property 4,596,481 4,596,481 4,605,583 9,102 Public service corporation 1,500,000 1,500,000 1,950,118 450,118

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

Best Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER

Best Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER Best Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER BEFORE THE BOARD MEETING 1. Prepare some claims for payment (clerk may also do these), attach bills to claims,

More information

ID: BP WOW FUND: GENERAL FUND

ID: BP WOW FUND: GENERAL FUND DATE: 11/27/2013 VILLAGE OF GERMANTOWN PAGE: 1 TIME: 12:02:17 FUND: GENERAL FUND BEGINNING BALANCE 0 TAXES TAXES 10-410-411-1100 GENERAL PROPERTY TAXES 8,689,638 7,240,965 8,689,158 8,950,755 10-410-411-1400

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

CAPITAL FUNDS 2015 Budget

CAPITAL FUNDS 2015 Budget CAPITAL FUNDS This section provides comparisons of revenues and expenditures/appropriations for all capital funds for 2014 2016, the 2017 budget, and the 2018 2022 plan. Historical fund balances and the

More information

Fiscal Year Proposed Budget

Fiscal Year Proposed Budget Fiscal Year 2017-2018 Proposed Budget GFOA Budget Presentation Award Recognizes budget documents of the very highest quality that reflect best practices for clearly communicating budget information. Recently

More information

CITY OF PARKLAND ANALYSIS OF REVENUES/SOURCES AND EXPENDITURES/USES GENERAL FUND

CITY OF PARKLAND ANALYSIS OF REVENUES/SOURCES AND EXPENDITURES/USES GENERAL FUND GENERAL FUND % Change From 2018 Locally Levied Taxes Property Taxes 16,246,790 17,496,916 17,702,458 21,004,985 3,508,069 20.0% Franchise Fee - Electricity - - 398,767 1,900,000 1,900,000 n/a Franchise

More information

MJEMORANJDUM GENERAL FUND. finance Department. DATE: August 26, 2015 TO: Steven A. Preston, City Manager FROM: Thomas C. Marston, Finance Director

MJEMORANJDUM GENERAL FUND. finance Department. DATE: August 26, 2015 TO: Steven A. Preston, City Manager FROM: Thomas C. Marston, Finance Director finance Department MJEMORANJDUM DATE: August 26, 2015 TO: FROM: Steven A. Preston, City Manager Thomas C. Marston, Finance Director SUBJECT: Quarterly Budget Update- July through June (Pre-closing) 2015

More information

TOWN OF ACTON, MAINE SCHOOL BUDGET FY SPECIAL TOWN MEETING WARRANT TO ROBERT ANDERSON A CONSTABLE IN THE TOWN OF ACTON, MAINE - YORK, SS

TOWN OF ACTON, MAINE SCHOOL BUDGET FY SPECIAL TOWN MEETING WARRANT TO ROBERT ANDERSON A CONSTABLE IN THE TOWN OF ACTON, MAINE - YORK, SS TOWN OF ACTON, MAINE SCHOOL BUDGET FY 2018-2019 SPECIAL TOWN MEETING WARRANT TO ROBERT ANDERSON A CONSTABLE IN THE TOWN OF ACTON, MAINE - YORK, SS GREETINGS, TO THE VOTERS OF THE TOWN OF ACTON: In the

More information

Name. Basic Form Instructions

Name. Basic Form Instructions Adopted Budget Form for: Cities, Towns & Counties Name Perry City Fiscal Year Ended 6/30/2018 1. As required by Utah statutes, budget forms submitted must present a balanced budget, meaning budgeted expenditures

More information

BY-LAW NO A BY LAW TO ADOPT THE 2013 OPERATING BUDGET

BY-LAW NO A BY LAW TO ADOPT THE 2013 OPERATING BUDGET Clause (2), Report No. 21, 201 3 BY-LAW NO. -20 A BY LAW TO ADOPT THE OPERATING BUDGET PASSED: December 18, The Council of the Corporation of the City of Kingston enacts as follows: 1. The municipally

More information

FINANCIAL REPORT OF THE TOWN, CITY, OR VILLAGE DISTRICT BUDGET

FINANCIAL REPORT OF THE TOWN, CITY, OR VILLAGE DISTRICT BUDGET FINANCIAL REPORT OF THE TOWN, CITY, OR VILLAGE DISTRICT BUDGET Form Due Date: April 1, (If Operating on Calendar Year) or September 1, (If Operating on Fiscal Year) Instructions Cover Page Select the entity

More information

FUND SUMMARIES FUND ACCOUNTING

FUND SUMMARIES FUND ACCOUNTING FUND SUMMARIES Fund Summaries... 14 Net Expenditures by Fund... 17 General Fund Total General Fund Expenditures by Type... 18 Total General Fund Expenditures by Service Area... 19 Total General Fund Resources

More information

BY-LAW NO A BY-LAW TO ADOPT THE 2012 OPERATING BUDGET. The Council of the Corporation of the City of Kingston enacts as follows:

BY-LAW NO A BY-LAW TO ADOPT THE 2012 OPERATING BUDGET. The Council of the Corporation of the City of Kingston enacts as follows: Clause (1), Report No. 16, BY-LAW NO. -20 A BY-LAW TO ADOPT THE OPERATING BUDGET PASSED: December 20, The Council of the Corporation of the City of Kingston enacts as follows: 1. The municipally managed

More information

State of Kansas City. Water & Sewer Utility Fund 15 1,686,031 Gas Utility Fund 16 54,820

State of Kansas City. Water & Sewer Utility Fund 15 1,686,031 Gas Utility Fund 16 54,820 CERTIFICATE 2015 To the Clerk of Cloud, State of Kansas We, the undersigned, officers of of Concordia certify that: (1) the hearing mentioned in the attached publication was held; (2) after the Budget

More information

ITEM 30 BACK UP MATERIALS

ITEM 30 BACK UP MATERIALS ITEM 30 BACK UP MATERIALS MEMORANDUM TO: FROM: Town Council Town of Brunswick, Maine John Eldridge Finance Director DATE: March 20, 2014 RE: Midcoast Regional Redevelopment Authority (MRRA) Nominations

More information

TOWN OF LUMBERLAND 2018 FINAL BUDGET SWIS CODE:

TOWN OF LUMBERLAND 2018 FINAL BUDGET SWIS CODE: TOWN OF LUMBERLAND 2018 BUDGET SWIS CODE: 483800 Less Estimated Transfer from Amount to be Code Fund Appropriations Revenue Savings Raised by Taxes A General Fund 1,283,073 326,925 0 956,148 DA Highway

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

TOWN BUDGET FOR Town of Lockport. In the County of Niagara. Villages within or partly within town CERTIFICATION OF TOWN CLERK

TOWN BUDGET FOR Town of Lockport. In the County of Niagara. Villages within or partly within town CERTIFICATION OF TOWN CLERK TOWN BUDGET FOR 2016 Town of Lockport In the County of Niagara Villages within or partly within town Village Of Village Of CERTIFICATION OF TOWN CLERK I, Nancv A. Brooks, Town Clerk, certify that the following

More information

DATE: 11/21/2014 VILLAGE OF GERMANTOWN PAGE: 2 TIME: 09:48:29 FUND: GENERAL FUND TOTAL LICENSES 63,136 57,688 51,800 52,839 70,448 54,000 BUILDING INS

DATE: 11/21/2014 VILLAGE OF GERMANTOWN PAGE: 2 TIME: 09:48:29 FUND: GENERAL FUND TOTAL LICENSES 63,136 57,688 51,800 52,839 70,448 54,000 BUILDING INS DATE: 11/21/2014 VILLAGE OF GERMANTOWN PAGE: 1 TIME: 09:48:29 FUND: GENERAL FUND TAXES 10-410-411-1100 GENERAL PROPERTY TAX 8,754,348 8,689,238 8,950,755 6,713,066 8,950,755 8,961,076 10-410-411-1400 MOBILE

More information

CITY OF BRISTOL FY 2018 Approved Operating Budget Percentage of Budget by Fund

CITY OF BRISTOL FY 2018 Approved Operating Budget Percentage of Budget by Fund CITY OF BRISTOL Approved Operating Percentage of by Fund General Fund 90.85% Capital Projects Fund 3.21% Special Revenue Funds 5.94% ALL FUNDS TOTAL: $211,161,945 Note: The approved 2018 Operating for

More information

FISCAL YEAR FINANCIAL REPORT Quarter Ended June 30, 2015

FISCAL YEAR FINANCIAL REPORT Quarter Ended June 30, 2015 FISCAL YEAR 2014-2015 FINANCIAL REPORT Quarter Ended June 30, 2015 To: From: City Manager, Mayor and City Council Rebecca Underhill, Finance Director Subject: Financial Report for Quarter Ended June 30,

More information

ANNUAL BUDGET OF THE CITY OF KEWAUNEE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL ADMINISTRATIVE STAFF

ANNUAL BUDGET OF THE CITY OF KEWAUNEE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL ADMINISTRATIVE STAFF ANNUAL BUDGET OF THE, WISCONSIN FOR THE CALENDAR YEAR BEGINNING JANUARY 1, 2017 COMMON COUNCIL Mayor Sandi Christman Alderman Jeff Dworak Alderman John Griffith Alderman Jason Jelinek Alderman Diane Jirtle

More information

A B C D E F 3 4 CURREN TENTATIVE PRELIMINARY 5 PRIOR YEAR AS 6 ACCOUNTS CODE 2016 AMENDED GENERAL FUND APPROPRIATIONS 9 10 GENERAL 11

A B C D E F 3 4 CURREN TENTATIVE PRELIMINARY 5 PRIOR YEAR AS 6 ACCOUNTS CODE 2016 AMENDED GENERAL FUND APPROPRIATIONS 9 10 GENERAL 11 A B C D E F CURREN TENTATIVE PRELIMINARY T PRIOR YEAR AS BUDGET BUDGET ACCOUNTS CODE AMENDED 8 8 8 GENERAL FUND APPROPRIATIONS GENERAL GOVERNMENT TOWN BOARD Personal A. Services Contractual A. Exp. TOTAL

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

TOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018

TOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018 , CONNECTICUT ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018 The following was adopted by the on May 4, 2017 BUDGET TABLE OF CONTENTS DEPAENT OR COMMISSION ORG # PAGE EXPENDITURE SUMMARY 1 MILL

More information

Adoption of Budget and Certification of City Taxes

Adoption of Budget and Certification of City Taxes 1 Nov-14 Form 635.1 Department of Management Adoption of Budget and Certification of City Taxes 16-142 FISCAL YEAR BEGINNING JULY 1, 2015 - ENDING JUNE 30, 2016 The City of: West Branch County Name: CEDAR

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

CITY OF BOYNTON BEACH FY ADOPTED SUMMARY BUDGET

CITY OF BOYNTON BEACH FY ADOPTED SUMMARY BUDGET CITY OF BOYNTON BEACH, FLORIDA CITY OF BOYNTON BEACH FY 2017-2018 ADOPTED SUMMARY BUDGET P a g e 1 46 Boynton Beach Mayor and City Commission Commissioner Joe Casello, Commissioner Christina Romelus, Vice

More information

RESOLUTION NO GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR FISCAL YEAR

RESOLUTION NO GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR FISCAL YEAR RESOLUTION NO. 2014-23 GLADES COUNTY, FLORIDA ADOPTING A FINAL MILLAGE FOR 2014-2015 FISCAL YEAR WHEREAS, preparation of an annual county operating budget is required by Florida Statutes; and WHEREAS,

More information

EXHIBIT G Variance Budget. Positive Original Final Actual (Negative) Actual REVENUES

EXHIBIT G Variance Budget. Positive Original Final Actual (Negative) Actual REVENUES With Comparative Actual Amounts for the Year Ended June 30, REVENUES Ad Valorem Taxes Current Year $76,402,733 76,402,733 78,069,572 1,666,839 70,579,959 Prior Years 150,000 150,000 467,746 317,746 396,796

More information

This page intentionally left blank

This page intentionally left blank GENERAL FUND To account for the resources traditionally associated with government operations which are not required to be accounted for in another fund. This page intentionally left blank General Fund

More information

REQUIRED SUPPLEMENTARY INFORMATION

REQUIRED SUPPLEMENTARY INFORMATION REQUIRED SUPPLEMENTARY INFORMATION TOWN OF SCITUATE, RHODE ISLAND Required Supplementary Information - Pension Plans and OPEB Plans Schedule of Funding Progress (1) "Unaudited" Actuarial Actuarial Actuarial

More information

TOWN OF LINCOLNVILLE TABLE OF CONTENTS JUNE 30, General Purpose Financial Statements. Statements of Net Position. Statements of Activities

TOWN OF LINCOLNVILLE TABLE OF CONTENTS JUNE 30, General Purpose Financial Statements. Statements of Net Position. Statements of Activities TABLE OF CONTENTS JUNE 30, 2018 Independent Auditors Report Management s Discussion and Analysis General Purpose Financial Statements Exhibits Government-Wide Financial Statements Statements of Net Position

More information

Special Revenue Funds

Special Revenue Funds Special Revenue Funds 347 City of Southlake Fund structure Chart City of Southlake Budgeted Funds Governmental Funds Proprietary Funds Special Revenue Funds -- Bicentennial Concessions -- Community Enhancement

More information

State of Kansas City. Water & Sewer Utility Fund 14 1,352,556 Gas Utility Fund 15 58,000

State of Kansas City. Water & Sewer Utility Fund 14 1,352,556 Gas Utility Fund 15 58,000 CERTIFICATE 2016 To the Clerk of Cloud, State of Kansas We, the undersigned, officers of of Concordia certify that: (1) the hearing mentioned in the attached publication was held; (2) after the Budget

More information

MEMORANDUM. Attached for your review is the quarterly budget update for third quarter of the fiscal year.

MEMORANDUM. Attached for your review is the quarterly budget update for third quarter of the fiscal year. Finance Department MEMORANDUM DATE: TO: FROM: April30, 2015 Steven A. Preston, City Manager ~ Thomas C. Marston, Finance Director'-\""~ SUBJECT: Quarterly Budget Update- July through March 2015 Attached

More information

TOWNSHIP OF HOPEWELL REPORT OF AUDIT FOR THE YEAR ENDED DECEMBER 31, 2011

TOWNSHIP OF HOPEWELL REPORT OF AUDIT FOR THE YEAR ENDED DECEMBER 31, 2011 REPORT OF AUDIT FOR THE YEAR ENDED DECEMBER 31, 2011 TABLE OF CONTENTS Exhibit Page No. PART I Independent Auditor's Report 1-2 CURRENT FUND A Comparative Balance Sheet - Regulatory Basis 3-4 A - 1 Comparative

More information

TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES - ACTUAL COMPARED TO BUDGET GENERAL FUND 31, PROPOSED

TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES - ACTUAL COMPARED TO BUDGET GENERAL FUND 31, PROPOSED TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES - ACTUAL COMPARED TO BUDGET GENERAL FUND For the Year Ended December 31, 2011 With Proposed Budget Figures for 2012 PROPOSED REVENUES Town Clerk Fees:

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

The Municipality of North Perth Consolidated Financial Statements For the year ended December 31, 2016

The Municipality of North Perth Consolidated Financial Statements For the year ended December 31, 2016 Consolidated Financial Statements For the year ended Consolidated Financial Statements For the year ended Contents Independent Auditors' Report 1 Consolidated Financial Statements Consolidated Statement

More information

OF THE CITY OF FOR THE JUNE 3

OF THE CITY OF FOR THE JUNE 3 APPRA ROVED BUDGET REVENUES & EXPENDITURES OF THE CITY OF PROVIDENCE FOR THE FISCAL YEAR Y ENDINGE JUNE 3 30, 2015 City of Providence Approved Budget For the Fiscal Year Ending June 30, 2015 Table of

More information

By-Law Number A By-Law to Amend By-Law No , A By-Law to Adopt the 2014 Operating Budget

By-Law Number A By-Law to Amend By-Law No , A By-Law to Adopt the 2014 Operating Budget Page 1 of 1 Clause (1), Report Number. 57, By-Law Number -76 A By-Law to Amend By-Law No. -22, A By-Law to Adopt the Operating Passed: May 6, Whereas the Operating By-Law (By-Law -22) has previously been

More information

City of Rogers 2019 General Fund & Special Revenue Fund Expenditures and Other Financing Uses Budget Summary

City of Rogers 2019 General Fund & Special Revenue Fund Expenditures and Other Financing Uses Budget Summary 2019 General Fund & Special Revenue Fund Expenditures and Other Financing Uses Budget Summary GENERAL FUND REVENUES Use/(Contribution to) of Fund Balance -20,519-627,434 11,900 0-100.00% Property Taxes

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

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

BUDGET ORDINANCE FOR FISCAL YEAR

BUDGET ORDINANCE FOR FISCAL YEAR BE IT ORDAINED by the Board of Commissioners of Harnett County, North Carolina, in accordance with G.S. 159-13 of the North Carolina General Statutes, that: SECTION 1 Expenditures and Revenues The following

More information

TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES ACTUAL COMPARED TO BUDGET GENERAL FUND For the Year Ended December 31, 2012 With Proposed

TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES ACTUAL COMPARED TO BUDGET GENERAL FUND For the Year Ended December 31, 2012 With Proposed TOWN OF LYNDON STATEMENT OF REVENUES AND EXPENDITURES ACTUAL COMPARED TO BUDGET GENERAL FUND For the Year Ended December 31, 2012 With Proposed Budget Figures for 2013 PROPOSED REVENUES Town Clerk Fees:

More information

CITY OF CRANSTON ADOPTED MUNICIPAL BUDGET MAYOR ALLAN W. FUNG

CITY OF CRANSTON ADOPTED MUNICIPAL BUDGET MAYOR ALLAN W. FUNG CITY OF CRANSTON ADOPTED 2014-2015 MUNICIPAL BUDGET MAYOR ALLAN W. FUNG CITY OF CRANSTON TABLE OF CONTENTS FY15 ADOPTED BUDGET Page Budget Summary Overview 1 Budget Summary Detail 2-3 Comparative Summary

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

CITY OF ST. PETERSBURG FISCAL YEAR 2013 ADOPTED OPERATING BUDGET & CAPITAL IMPROVEMENT PROGRAM

CITY OF ST. PETERSBURG FISCAL YEAR 2013 ADOPTED OPERATING BUDGET & CAPITAL IMPROVEMENT PROGRAM CITY OF ST. PETERSBURG FISCAL YEAR 2013 ADOPTED OPERATING BUDGET & CAPITAL IMPROVEMENT PROGRAM City of St. Petersburg Budget I. FUND SUMMARIES General Fund (0001) 1 Preservation Fund (0002) 4 Industrial

More information

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871 Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,504.00 $ 22,279.00 $ 15,446.04 $ 23,169.00 $ 23,169.00 Contractual Exp. A1010.4 $ 1,275.00

More information

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871

TOWN OF SARATOGA 12 Spring Street Schuylerville NY 12871 Page 1 GENERAL FUND APPROPRIATIONS Year Amended As of Accounts GENERAL GOVERNMENT SUPPORT TOWN BOARD A1010.1 $ 22,475.00 $ 22,053.00 $ 14,702.00 $ 22,279.00 Contractual Exp. A1010.4 $ 440.00 $ 4,000.00

More information

ORDINANCE NO. 17-O-2 NORTHBROOK PARK DISTRICT * * *

ORDINANCE NO. 17-O-2 NORTHBROOK PARK DISTRICT * * * ORDINANCE NO. 17-O-2 NORTHBROOK PARK DISTRICT * * * AN ORDINANCE MAKING A COMBINED ANNUAL BUDGET AND APPROPRIATION OF FUNDS FOR NORTHBROOK PARK DISTRICT, COOK COUNTY, ILLINOIS FOR THE FISCAL PERIOD BEGINNING

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

RESOLUTION NO A RESOLUTION ACCEPTING CHANGES TO THE FINANCIAL MANAGEMENT POLICIES AND ACCOUNTING METHODOLOGIES

RESOLUTION NO A RESOLUTION ACCEPTING CHANGES TO THE FINANCIAL MANAGEMENT POLICIES AND ACCOUNTING METHODOLOGIES RESOLUTION NO. 2013- A RESOLUTION ACCEPTING CHANGES TO THE FINANCIAL MANAGEMENT POLICIES AND ACCOUNTING METHODOLOGIES RECITALS: The City of Ashland prepares the budget and financial reports in keeping

More information

TOWN OF YORK BUDGET REFERENDUM WARRANT ARTICLES TO BE ACTED UPON AT THE BUDGET REFERENDUM YORK, MAINE MAY 19, 2018

TOWN OF YORK BUDGET REFERENDUM WARRANT ARTICLES TO BE ACTED UPON AT THE BUDGET REFERENDUM YORK, MAINE MAY 19, 2018 TOWN OF YORK BUDGET REFERENDUM WARRANT ARTICLES TO BE ACTED UPON AT THE BUDGET REFERENDUM YORK, MAINE MAY 19, 2018 TO: Douglas P. Bracy, Constable of the Town of York, Maine Greetings: In the name of the

More information

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA

CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA CITY OF WILLISTON, FLORIDA BUDGET WORKSHOP AGENDA DATE: MONDAY, JULY 17, 2017 TIME: 5:30 P.M. PLACE: WILLISTON CITY COUNCIL ROOM CALL TO ORDER ROLL CALL MEMBERS: Mayor R. Gerald Hethcoat President Charles

More information

CITY OF FORT ATKINSON Fort Atkinson, Wisconsin

CITY OF FORT ATKINSON Fort Atkinson, Wisconsin Fort Atkinson, Wisconsin FINANCIAL STATEMENTS Including Independent Auditors' Report TABLE OF CONTENTS Independent Auditors' Report Required Supplementary Information Management's Discussion and Analysis

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

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

Appropriation less sales less Amount to and provisionsestimated tax unexpended Be Raised Fund Code for other uses revenues credit balance By Tax

Appropriation less sales less Amount to and provisionsestimated tax unexpended Be Raised Fund Code for other uses revenues credit balance By Tax SUMMARY OF TOWN BUDGET Appropriation less sales less Amount to and provisionsestimated tax unexpended Be Raised Fund Code for other uses revenues credit balance By Tax GENERAL A 545,400.00 166,435 50,000

More information

MAY 13, 2013 ANNUAL TOWN MEETING TOWN OF MILLIS COMMONWEALTH OF MASSACHUSETTS

MAY 13, 2013 ANNUAL TOWN MEETING TOWN OF MILLIS COMMONWEALTH OF MASSACHUSETTS MAY 13, 2013 ANNUAL TOWN MEETING TOWN OF MILLIS COMMONWEALTH OF MASSACHUSETTS NORFOLK, SS. GREETING: To either of the constables of the Town of Millis in said county, in the name of the Commonwealth of

More information

CITY OF WOODWARD, OKLAHOMA WOODWARD, OKLAHOMA

CITY OF WOODWARD, OKLAHOMA WOODWARD, OKLAHOMA WOODWARD, OKLAHOMA ANNUAL FINANCIAL STATEMENTS AND ACCOMPANYING INDEPENDENT AUDITOR'S REPORT FOR THE YEAR ENDED JUNE 30, 2017 The City of Woodward, Oklahoma Table of Contents Year Ended June 30, 2017 INDEPENDENT

More information

REGULAR SESSION MAY 3, 2010

REGULAR SESSION MAY 3, 2010 At a REGULAR SESSION of the Town Council of the Town of South Kingstown, County of Washington, in the State of Rhode Island held at the Town Hall, in and for said Town on the 3 rd day of May 2010 at 7:00

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

CITY OF WAUPACA, WISCONSIN AUDITED FINANCIAL STATEMENTS. Including Independent Auditor s Report. As of and for the year ended December 31, 2017

CITY OF WAUPACA, WISCONSIN AUDITED FINANCIAL STATEMENTS. Including Independent Auditor s Report. As of and for the year ended December 31, 2017 CITY OF WAUPACA, WISCONSIN AUDITED FINANCIAL STATEMENTS Including Independent Auditor s Report As of and for the year ended Johnson Block and Company, Inc. Certified Public Accountants 2500 Business Park

More information

FY 2016 Annual Financial Report

FY 2016 Annual Financial Report STATE OF ILLINOIS COMPTROLLER SUSANA A. MENDOZA DO NOT SEND THIS PAPER COPY - THIS IS YOUR COPY. MAKE SURE YOU HAVE CLICKED THE SUBMIT BUTTON IN THE COMPTROLLER CONNECT PROGRAM. THIS WILL PROVIDE THE COMPTROLLER'S

More information