The municipal government of the Town of
INVOCATION AND PLEDGE OF ALLEGIANCE TO THE FLAG
APPROVAL OF AGENDA
Upon motion by James Nowlin, seconded by Richard Adams and unanimously carried, Council approved the agenda for the
MINUTES
Upon motion by
TREASURER’S REPORT
The Treasurer’s report was filed for audit.
PRESENTATION AND APPROVAL OF INVOICES
Be it resolved that motion was made by Kenneth Jennings, seconded by Meg Tibbs and unanimously carried, authorizing the payment of the invoices for the period of
PUBLIC COMMENT
CONSIDERATION OF THE IMPLEMENTATION OF AN ORIDNANCE RELATING TO THE PERSONAL PROPERTY TAX RELIEF ACT
Motion was made by
With all in favor the motion carried adopting the following ordinance:
An Ordinance to Provide for the Implementation of the 2004-2005 Changes to the Personal Property Tax Relief Act of 1998
WHEREAS the Personal Property Tax Relief Act of 1998, VA. CODE ANN.§§ 58.1-3523 et seq. (“PPTRA”), has been substantially modified by the enactment of Chapter 1 of the Acts of Assembly, 2004 Special Session I (Senate Bill 5005), and the provisions of Item 503 of Chapter 951 of the 2005 Acts of Assembly (the 2005 revisions to the 2004-06 Appropriations Act, hereinafter cited as the “2005 Appropriations Act”); and
WHEREAS these legislative enactments require the Town of Brookneal to take affirmative steps to implement these changes, and to provide for the computation and allocation of relief provided pursuant to the PPTRA as revised; and
WHEREAS these legislative enactments provide for the appropriation to Town of Brookneal, commencing in 2006, of a fixed sum to be used exclusively for the provision of tax relief to owners of qualifying personal use vehicles that are subject to the personal property tax (“PPT”) on such vehicles, and provide the opportunity for the Town of Brookneal to fashion a program of tax relief that serves the best interests of its citizenry;
NOW THEREFORE BE IT ORDAINED by the Brookneal Town Council as follows:
§ 1. Purpose; Definitions; Relation to other Ordinances.
(a) The purpose of this Ordinance is to provide for the implementation of the changes to PPTRA effected by legislation adopted during the 2004 Special Session I and the 2005 Regular Session of the General Assembly of Virginia.
(b) Terms used in this Ordinance that have defined meanings set forth in PPTRA shall have the same meanings as set forth in VA. CODE ANN.§ 58.1-3523, as amended.
(c) To the extent that the provisions of this Ordinance conflict with any prior Ordinance or provision of the Town of
§ 2. Method of Computing and Reflecting Tax Relief.
(a)
(a) For tax years commencing in 2006, the Town of Brookneal adopts the provisions of Item 503.E. of the 2005 Appropriations Act, providing for the computation of tax relief as a specific dollar amount to be offset against the total taxes that would otherwise be due but for PPTRA and the reporting of such specific dollar relief on the tax bill.
(b) The Brookneal Town Council shall, as part of the annual budget adopted pursuant to Chapter 25 of Title 15.2 of the Code of Virginia and uncodified ordinances of the Town of Brookneal Code of 1997, as amended, set the rate of tax relief at such a level that it is anticipated fully to exhaust PPTRA relief funds provided to the Town by the Commonwealth.
(c) Any amount of PPTRA relief not used within the county’s Town’s fiscal year shall be carried forward and used to increase the funds available for personal property tax relief in the following fiscal year.]
(d) Personal property tax bills shall set forth on their face the specific dollar amount of relief credited with respect to each qualifying vehicle, together with an explanation of the general manner in which relief is allocated.
§ 3. Allocation of Relief among Taxpayers.
(a) Allocation of PPTRA relief shall be provided in accordance with the general provisions of this section, as implemented by the specific provisions of the Town of
(b) Relief shall be allocated in such a manner as to eliminate personal property taxation of each qualifying vehicle with an assessed value of $500 or less.
(c) Relief with respect to qualifying vehicles with assessed values of more than $500 shall be provided at a rate, annually fixed in the Town of Brookneal budget and applied to the first $10,000 in assessed value of each such qualifying vehicle, that is estimated fully to use all available state PPTRA relief. The rate shall be established annually as a part of the adopted budget for the Town of
§ 4. Transitional Provisions.
(a) Pursuant to authority conferred in Item 503.D. of the 2005 Appropriations Act, the Treasurer of the Town of Brookneal is authorized to issue a supplemental personal property tax bill, in the amount of 100 percent of tax due without regard to any former entitlement to state PPTRA relief, plus applicable penalties and interest, to any taxpayer whose taxes with respect to a qualifying vehicle for tax year 2005 or any prior tax year remain unpaid on
(b) Penalty and interest with respect to bills issued pursuant to subsection (a) of this section shall be computed on the entire amount of tax owed. Penalty and interest shall be computed at the rates provided in Chapter 62, Article II “Property Taxes” of the Town of Brookneal Code of 1997, or in applicable uncodified Town ordinance(s), from the original due date of the tax.
ESTABLISHMENT OF A TAX REIMBURSEMENT PERCENTAGE BY THE COMMONWEALTH OF VIRGINIA FOR PERSONAL PROPERTY IN COMPLIANCE WITH THE PERSONAL PROPERTY TAX RELIEF ACT
Motion was made by
With all in favor the motion carried.
APPROVAL OF THE GENERAL FUND BUDGET, WATER FUND UTILITY BUDGET, AND SEWER FUND UTILITY BUDGET FOR THE FISCAL YEAR 2006/2007.
After proper advertisement and having been presented for public hearing on
With all in favor the motion carried adopting the budget as presented:
GENERAL FUND REVENUE:
ACCOUNT |
NAME |
BUDGET |
1101-0100 |
REAL ESTATE TAXES |
78,000.00 |
1102-0100 |
CURRENT TAXES,PUBLIC S |
10,500.00 |
1102-0300 |
PRIOR YEAR TAXES |
0.00 |
1103-0100 |
PERSONAL PROPERTY |
84,000.00 |
1103-0300 |
MOBILE HOME TAXES |
550.00 |
1104-0100 |
MACHINERY & TOOLS |
25,000.00 |
1106-0100 |
PENALTIES/INT,TAXES |
500.00 |
1106-0200 |
INTEREST |
0.00 |
1106-0300 |
PENALTIES/INT-BUS LIC |
50.00 |
1201-0000 |
LOCAL SALES TAX |
40,000.00 |
1201-0100 |
MEALS TAX |
80,000.00 |
1202-0000 |
CONSUMER UTILITY TAX |
48,000.00 |
1203-0100 |
B/L CONTRACTING |
400.00 |
1203-0200 |
B/L RETAIL SALES |
45,000.00 |
1203-0300 |
B\L PROF.,RE &FINANCE |
0.00 |
1203-0400 |
B\L REPAIR, PERSONAL |
5,000.00 |
1203-0500 |
B\L WHOLESALE |
7,000.00 |
1203-0600 |
B\L OTHER |
1,700.00 |
1204-0000 |
FRANCHISE TAX |
4,000.00 |
1205-0000 |
DECALS/MOTOR VEHICLE TAX |
14,000.00 |
1206-0000 |
BANK STOCK TAX |
42,000.00 |
1303-3100 |
PERMITS |
0.00 |
1401-0100 |
COURT FINES |
2,000.00 |
1401-0200 |
PARKING FINES |
0.00 |
1401-0300 |
OTHER FINES |
0.00 |
1501-0100 |
INTEREST ON BANK DEPOSITS |
12,000.00 |
1501-0200 |
INTEREST ON INVESTMENT |
0.00 |
1501-0400 |
OTHER FROM USE OF MONEY |
0.00 |
1502-0100 |
RENTAL OF RECREATIONAL |
1,400.00 |
1502-0200 |
RENTAL OF GENERAL PROPERTY |
2,000.00 |
1502-0300 |
RENTAL OF CONCESSION STAND |
0.00 |
1502-0400 |
|
0.00 |
1502-0500 |
|
0.00 |
1608-0200 |
WASTE COLLECTION |
2,500.00 |
1608-0300 |
WEED CUTTING,BUSHHOGGING |
0.00 |
1899-0300 |
GIFTS & DONATIONS |
0.00 |
1899-0600 |
|
0.00 |
1899-0700 |
|
0.00 |
1899-1200 |
|
2,000.00 |
1899-1300 |
OTHER MISC. REVENUE |
5,000.00 |
1899-1400 |
TOBACCO |
0.00 |
2201-0100 |
ABC PROFITS |
3,500.00 |
2201-0800 |
DMV/ROLLING STOCK |
8,500.00 |
2403-0200 |
YOUTH CONSERVATION |
0.00 |
2403-0300 |
OTHER CATEGORICAL AID |
0.00 |
2404-0100 |
POLICE GRANTS |
30,000.00 |
2404-0200 |
DJCP LOCAL LAW ENF |
0.00 |
2404-0300 |
MISC. POLICE GRANTS |
0.00 |
2404-0700 |
LITTER CONTROL |
1,000.00 |
2404-1000 |
OTHER INCOME - |
3,000.00 |
2404-1100 |
FIRE FUND |
6,000.00 |
|
|
|
|
TOTAL: |
564,600.00 |
|
|
|
GENERAL FUND EXPENSE:
ACCOUNT |
NAME |
BUDGET |
|
|
|
01-1101-5307 |
TOWN COUNCIL/PUBLIC |
200.00 |
01-1101-5801 |
TOWN COUNCIL/OTHER |
8,000.00 |
|
|
|
TOTAL |
|
8,200.00 |
|
|
|
01-1103-1001 |
MAYOR - SALARY |
0.00 |
01-1103-2001 |
MAYOR - SS/MEDI |
0.00 |
01-1103-2002 |
MAYOR - VSRS |
0.00 |
01-1103-2005 |
MAYOR - HOSP INS |
0.00 |
01-1103-2011 |
MAYOR - WORKMAN COMP |
0.00 |
01-1103-5500 |
TRAVEL |
0.00 |
|
|
|
TOTAL |
|
0.00 |
|
|
|
01-1201-1001 |
TOWN MANAGER - SALARY |
20,000.00 |
01-1201-2001 |
TOWN MANAGER - SS/MEDI |
0.00 |
01-1201-2002 |
TOWN MANAGER - VSRS |
0.00 |
01-1201-2005 |
TOWN MANAGER - HOSP |
0.00 |
01-1201-2006 |
TOWN MANAGER - LIFE |
0.00 |
01-1201-2011 |
TOWN MANAGER - WORKM |
0.00 |
01-1201-5408 |
TOWN MANAGER - VEHICLE |
0.00 |
01-1201-5500 |
TOWN MANAGER - TRAVEL |
0.00 |
01-1201-5801 |
TOWN MANAGER - DUES |
0.00 |
|
|
|
TOTAL |
|
20,000.00 |
|
|
|
01-1202-1001 |
TREASURER - SALARY |
12,470.00 |
01-1202-1002 |
TREASURER - OVERTIME |
750.00 |
01-1202-2001 |
TREASURER - SS/MEDI |
1,058.00 |
01-1202-2002 |
TREASURER - VSRS |
1,400.00 |
01-1202-2005 |
TREASURER - HOSPITAL |
3,369.00 |
01-1202-2006 |
TREASURER - LIFE INS |
153.00 |
01-1202-2011 |
TREASURER - WORKMANS |
20.00 |
01-1202-5500 |
TREASURER - TRAVEL |
0.00 |
01-1202-5801 |
TREASURER - DUES & SUB |
300.00 |
|
|
|
TOTAL |
|
19,520.00 |
|
|
|
01-1203-1001 |
OFFICE MANAGER -SALARY |
0.00 |
01-1203-1001 |
OFFICE MANAGER - OVERTIME |
0.00 |
01-1203-2001 |
OFFICE MANAGER - SS/MED |
0.00 |
01-1203-2002 |
OFFICE MANAGER - VSRS |
0.00 |
01-1203-2005 |
OFFICE MANAGER - HOSP |
0.00 |
01-1203-2006 |
OFFICE MANAGER - LIFE INS |
0.00 |
01-1203-2011 |
OFFICE MANAGER - WORKM |
0.00 |
01-1203-5500 |
OFFICE MANAGER - TRAVEL |
0.00 |
01-1203-5801 |
OFFICE MANAGER - DUES |
0.00 |
|
|
|
TOTAL |
|
0.00 |
|
|
|
01-1204-3002 |
LEGAL AND PROFESSIONAL |
10,000.00 |
|
|
|
TOTAL |
|
10,000.00 |
|
|
|
01-1208-3002 |
AUDITOR |
7,500.00 |
|
|
|
TOTAL |
|
7,500.00 |
|
|
|
01-1220-0000 |
TEMP EMPLOYEES |
19,258.00 |
|
|
|
TOTAL |
|
19,258.00 |
|
|
|
01-1226-3006 |
PRINTING & BINDING |
100.00 |
01-1226-3007 |
ADVERTISING |
2,500.00 |
|
|
|
TOTAL |
|
2,600.00 |
|
|
|
01-1227-5401 |
OFFICE SUPPLIES |
6,000.00 |
01-1227-5403 |
INFORMATION TECH |
4,500.00 |
01-1227-5411 |
BOOKS & SUBSCRIPTIONS |
400.00 |
|
|
|
TOTAL |
|
10,900.00 |
|
|
|
01-1228-5201 |
POSTAL SERVICES |
2,500.00 |
01-1228-5203 |
TELECOMMUNICATIONS |
2,500.00 |
|
|
|
TOTAL |
|
5,000.00 |
|
|
|
01-1229-5306 |
INSURANCE - SURETY BONDS |
0.00 |
01-1229-5308 |
GEN LIABILITY INS |
6,100.00 |
01-1229-5309 |
AUTO INS |
3,600.00 |
01-1229-5310 |
PROPERTY INS |
18,000.00 |
|
|
|
TOTAL |
|
27,700.00 |
|
|
|
01-2401-5606 |
W&S LOANS PAYABLE |
0.00 |
|
|
|
TOTAL |
|
0.00 |
|
|
|
01-3101-1001 |
POLICE - SALARIES |
88,071.00 |
01-3101-1002 |
POLICE - OVERTIME |
15,000.00 |
01-3101-2001 |
POLICE - SS/MEDICARE |
8,246.00 |
01-3101-2002 |
POLICE - VSRS |
9,873.00 |
01-3101-2005 |
POLICE -HOSPITAL INS |
15,724.00 |
01-3101-2006 |
POLICE - LIFE INS |
1,075.00 |
01-3101-2011 |
POLICE - WORKMAN |
2,500.00 |
01-3101-5203 |
POLICE - TELECOMMUN |
3,200.00 |
01-3101-5308 |
POLICE - LIABILITY INS |
6,700.00 |
01-3101-5401 |
POLICE - SUPPLIES |
3,218.00 |
01-3101-5403 |
POLICE - INFORMATION TECH |
2,000.00 |
01-3101-5407 |
POLICE - REPAIRS & MAINT |
3,500.00 |
01-3101-5408 |
POLICE - VEHICLE FUEL/OIL/ETC |
6,000.00 |
01-3101-5410 |
POLICE - UNIFORMS |
2,482.00 |
01-3101-5411 |
POLICE - BOOKS & SUBSCR |
200.00 |
01-3101-5412 |
POLICE - REPLACE CARS |
0.00 |
01-3101-5413 |
POLICE - SEIZURE |
0.00 |
01-3101-5500 |
POLICE - TRAVEL |
0.00 |
01-3101-5601 |
LOCAL LAW ENFORCEMENT |
0.00 |
01-3101-5801 |
POLICE - DUES & MEMBER |
1,200.00 |
01-3101-5805 |
POLICE - MISC |
200.00 |
|
|
|
TOTAL |
|
169,189.00 |
|
|
|
01-3202-5308 |
FIRE DEPT - INSURANCE |
0.00 |
01-3202-5309 |
FIRE DEPT - MEDICAL AC |
0.00 |
01-3202-5604 |
FIRE DEPT - OPERATING |
6,000.00 |
01-3202-7001 |
FIRE DEPT - EQUIPMENT |
0.00 |
|
|
|
TOTAL |
|
6,000.00 |
|
|
|
01-3203-5309 |
RESCUE SQUAD INSURANCE |
0.00 |
01-3203-5604 |
RESCUE SQUAD |
4,000.00 |
|
|
|
TOTAL |
|
4,000.00 |
|
|
|
01-4101-1001 |
PUBLIC WORKS - SALARY |
18,430.00 |
01-4101-1002 |
PUBLIC WORKS - OVERTIME |
2,500.00 |
01-4101-2001 |
PUBLIC WORKS - SS/MEDI |
1,675.00 |
01-4101-2002 |
PUBLIC WORKS - VSRS |
2,066.00 |
01-4101-2005 |
PUBLIC WORKS - HOSPITAL |
3,369.00 |
01-4101-2006 |
PUBLIC WORKS - LIFE INS |
225.00 |
01-4101-2011 |
PUBLIC WORKS - WORKMANS |
328.00 |
01-4101-5411 |
PUBLIC WORKS - BOOKS |
0.00 |
01-4101-5500 |
PUBLIC WORKS - TRAVEL |
0.00 |
01-4101-5801 |
PUBLIC WORKS - DUES |
30.00 |
|
|
|
TOTAL |
|
28,623.00 |
|
|
|
01-4102-1001 |
STREETS - SALARIES |
14,100.00 |
01-4102-1002 |
STREETS - OVERTIME |
1,258.00 |
01-4102-1003 |
STREETS - SUMMER GROUNDS |
0.00 |
01-4102-2001 |
STREETS - SS/MEDICARE |
1,229.00 |
01-4102-2002 |
STREETS - VSRS |
1,581.00 |
01-4102-2005 |
STREETS - HOSPITAL INS |
4,493.00 |
01-4102-2006 |
STREETS - LIFE INS |
173.00 |
01-4102-2011 |
STREETS - WORKMAN COMP |
1,060.00 |
01-4102-5407 |
STREETS - REPAIRS |
5,574.00 |
01-4102-5408 |
STREETS - VEHICLE SUPP |
4,000.00 |
01-4102-5801 |
STREETS - SAFETY EQUIP |
900.00 |
|
|
|
TOTAL |
|
34,368.00 |
|
|
|
01-4104-5100 |
STREET LIGHTING |
23,000.00 |
|
|
|
TOTAL |
|
23,000.00 |
|
|
|
01-4203-1001 |
SANITATION - SALARIES |
21,352.00 |
01-4203-1002 |
SANITATION - OVERTIME |
2,500.00 |
01-4203-2001 |
SANITATION - SS/MEDICARE |
1,909.00 |
01-4203-2002 |
SANITATION VSRS |
2,394.00 |
01-4203-2005 |
SANITATION - HOSPITAL |
4,493.00 |
01-4203-2006 |
SANITATION - LIFE INS |
111.00 |
01-4203-2011 |
SANITATION - WORKMANS |
1,345.00 |
01-4203-5407 |
SANITATION - REPAIRS |
5,741.00 |
01-4203-5408 |
SANITATION - VEHICLE SUP |
7,000.00 |
01-4203-5412 |
SANITATION - REPLACE V |
0.00 |
01-4203-5801 |
SANITATION - SAFETY EQUIP |
750.00 |
|
|
|
TOTAL |
|
47,595.00 |
|
|
|
01-4302-5101 |
ELECTRICAL SERVICE |
5,000.00 |
01-4302-5102 |
HEATING SERVICE |
5,166.00 |
01-4302-5103 |
WATER & SEWER |
900.00 |
01-4302-5405 |
HOUSEKEEPING SUPPLIES |
700.00 |
01-4302-5407 |
|
15,000.00 |
01-4302-5408 |
|
5,000.00 |
01-4302-5409 |
KERSEY BUILDING EXP |
22,000.00 |
01-4302-5804 |
AIRPORT |
8,500.00 |
|
|
|
TOTAL |
|
62,266.00 |
|
|
|
01-7104-1001 |
RECREATION - SALARIES |
0.00 |
01-7104-2001 |
RECREATION - SS/MED |
0.00 |
01-7104-2011 |
RECREATION - WORKMANS |
0.00 |
01-7104-5101 |
RECREATION - ELECTRIC |
2,826.00 |
01-7104-5102 |
RECREATION - HEATING |
6,100.00 |
01-7104-5103 |
RECREATION - WATER & SEWER |
800.00 |
01-7104-5405 |
RECREATION - HOUSEKEEPING |
9,200.00 |
01-7104-5407 |
RECREATION - REPAIRS |
4,900.00 |
01-7104-5408 |
RECREATION - VEHICLE & SUPPL |
3,500.00 |
|
|
|
TOTAL |
|
27,326.00 |
|
|
|
01-7105-5101 |
LIBRARY - ELECTRICAL |
2,100.00 |
01-7105-5102 |
LIBRARY - HEATING |
4,550.00 |
01-7105-5103 |
LIBRARY - WATER & SEWER |
350.00 |
01-7105-5407 |
LIBRARY - REPAIRS & MAINT |
700.00 |
|
|
|
TOTAL |
|
7,700.00 |
|
|
|
01-8102-7008 |
OWED |
0.00 |
01-8102-7009 |
TRANSFER TO UTILITY FUND |
0.00 |
01-8102-7010 |
CONTINGENCY FUND |
10,355.00 |
01-8102-7011 |
USDA GRANT FUND - COM.BLDG |
6,000.00 |
01-8102-7012 |
BOND COUNCIL - USDA |
2,500.00 |
01-8102-7013 |
AIRPORT CAPITAL RESERVE |
5,000.00 |
01-8102-7014 |
|
0.00 |
|
|
|
TOTAL |
|
23,855.00 |
|
|
|
01-8106-7009 |
CAPITAL IMPROVEMENTS |
0.00 |
|
|
|
TOTAL |
|
0.00 |
|
|
|
TOTAL |
EXPEND FOR FUND |
564,600.00 |
UTILITY FUND WATER & SEWER FUND REVENUE:
ACCOUNT |
NAME |
BUDGET |
WATER |
SEWER |
1100-0000 |
WATER & SEWER RENTS |
339,987.00 |
252,420.00 |
87,567.00 |
1200-0000 |
WATER & SEWER CONNECTIONS |
2,500.00 |
1,250.00 |
1,250.00 |
1300-0000 |
CUT ON FEES |
3,000.00 |
3,000.00 |
|
1400-0000 |
W & S PENALTIES |
3,000.00 |
1,500.00 |
1,500.00 |
1500-0000 |
W & S INTEREST |
0.00 |
- |
- |
1600-0000 |
CAMPBELL CO |
60,000.00 |
- |
60,000.00 |
1700-0000 |
W & S MISCELLANEOUS REVENUE |
2,500.00 |
1,250.00 |
1,250.00 |
1800-0000 |
DEPT OF EMERG SERVICES |
0.00 |
- |
- |
2000-0000 |
|
0.00 |
- |
- |
|
TOTAL |
410,987.00 |
259,420.00 |
151,567.00 |
UTILITY FUND WATER & SEWER FUND EXPENSE:
ACCOUNT |
NAME |
BUDGET |
WATER |
SEWER |
|
|
|
|
|
02-1101-1001 |
ADMIN - SALARIES |
0.00 |
0.00 |
0.00 |
02-1101-1002 |
ADMIN - OVERTIME |
0.00 |
0.00 |
0.00 |
02-1101-2001 |
ADMIN - SS/MEDI |
0.00 |
0.00 |
0.00 |
02-1101-2002 |
ADMIN - VSRS |
0.00 |
0.00 |
0.00 |
02-1101-2005 |
ADMIN - HOSPITAL INS |
0.00 |
0.00 |
0.00 |
02-1101-2006 |
ADMIN - LIFE INS |
0.00 |
0.00 |
0.00 |
02-1101-2011 |
ADMIN - WORKERS COMP |
0.00 |
0.00 |
0.00 |
02-1101-5500 |
ADMIN - TRAVEL |
0.00 |
0.00 |
0.00 |
02-1101-5801 |
ADMIN - DUES |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
TOTAL |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
02-1102-3002 |
LEGAL SERVICES |
1,500.00 |
1,050.00 |
450.00 |
|
|
|
|
|
TOTAL |
|
1,500.00 |
1,050.00 |
450.00 |
|
|
|
|
|
02-1103-3002 |
AUDITOR |
7,500.00 |
3,750.00 |
3,750.00 |
|
|
|
|
|
TOTAL |
|
7,500.00 |
3,750.00 |
3,750.00 |
|
|
|
|
|
02-1104-3002 |
ENGINEER |
1,500.00 |
750.00 |
750.00 |
|
|
|
|
|
TOTAL |
|
1,500.00 |
750.00 |
750.00 |
|
|
|
|
|
02-1105-5401 |
W&S - OFFICE SUPPLIES |
2,500.00 |
1,250.00 |
1,250.00 |
02-1105-5402 |
W&S - STATE FEES |
6,000.00 |
3,600.00 |
2,400.00 |
02-1105-5403 |
W&S - INFORMATION TECH |
2,000.00 |
1,200.00 |
800.00 |
02-1105-5408 |
W&S - VEHICLE SUPPLIES |
0.00 |
0.00 |
0.00 |
02-1105-5411 |
BOOKS & SUB |
0.00 |
0.00 |
0.00 |
02-1105-5413 |
W&S OTHER |
150.00 |
90.00 |
60.00 |
|
|
|
|
|
TOTAL |
|
10,650.00 |
6,140.00 |
4,510.00 |
|
|
|
|
|
02-1106-5201 |
W&S POSTAL SERVICES |
3,275.00 |
2,293.00 |
982.00 |
02-1106-5203 |
W&S TELECOMMUNICATIONS |
3,000.00 |
2,100.00 |
900.00 |
|
|
|
|
|
TOTAL |
|
6,275.00 |
4,393.00 |
1,882.00 |
|
|
|
|
|
02-1120-0000 |
TEMP EMPLOYEE |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
TOTAL |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
02-2010-1001 |
TOWN MANAGER - SALARY |
20,000.00 |
12,000.00 |
8,000.00 |
02-2010-1002 |
TOWN MANAGER - OVERTIME |
0.00 |
0.00 |
0.00 |
02-2010-2001 |
TOWN MANAGER - SS/MEDI |
0.00 |
0.00 |
0.00 |
02-2010-2002 |
TOWN MANAGER - VSRS |
0.00 |
0.00 |
0.00 |
02-2010-2005 |
TOWN MANAGER - HOSPITAL |
0.00 |
0.00 |
0.00 |
02-2010-2006 |
TOWN MANAGER - LIFE INS |
0.00 |
0.00 |
0.00 |
02-2010-2011 |
TOWN MANAGER - WORKMAN COMP |
0.00 |
0.00 |
0.00 |
02-2010-5408 |
TOWN MANAGER - VEHICLE |
0.00 |
0.00 |
0.00 |
02-2010-5500 |
TOWN MANAGER - TRAVEL |
0.00 |
0.00 |
0.00 |
02-2010-5801 |
TOWN MANAGER - DUES |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
TOTAL |
|
20,000.00 |
12,000.00 |
8,000.00 |
|
|
|
|
|
02-2020-1001 |
CLERK/TREASURER - SALARY |
12,470.00 |
8,729.00 |
3,741.00 |
02-2020-1002 |
CLERK/TREASURER - OVERTIME |
750.00 |
525.00 |
225.00 |
02-2020-2001 |
CLERK/TREASURER - SS/MEDI |
1,058.00 |
740.60 |
317.40 |
02-2020-2002 |
CLERK/TREASURER - VSRS |
1,400.00 |
980.00 |
420.00 |
02-2020-2005 |
CLERK/TREASURER - HOSPITAL |
3,369.00 |
2,358.30 |
1,010.70 |
02-2020-2006 |
CLERK/TREASURER - LIFE INS |
153.00 |
107.00 |
46.00 |
02-2020-2011 |
CLERK/TREASURER - WORKMAN COMP |
20.00 |
14.00 |
6.00 |
02-2020-5500 |
CLERK/TREASURER - TRAVEL |
0.00 |
0.00 |
0.00 |
02-2020-5801 |
CLERK/TREASURER - DUES |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
TOTAL |
|
19,220.00 |
13,453.90 |
5,766.10 |
|
|
|
|
|
02-2030-1001 |
PUBLIC WORKS - SALARY |
18,430.00 |
11,058.00 |
7,372.00 |
02-2030-1002 |
PUBLIC WORKS - OVERTIME |
2,500.00 |
1,500.00 |
1,000.00 |
02-2030-2001 |
PUBLIC WORKS - SS/MEDI |
1,675.00 |
1,005.00 |
670.00 |
02-2030-2002 |
PUBLIC WORKS - VSRS |
2,011.00 |
1,206.60 |
804.40 |
02-2030-2005 |
PUBLIC WORKS - HOSPITAL |
3,369.00 |
2,021.40 |
1,347.60 |
02-2030-2006 |
PUBLIC WORKS - LIFE INS |
225.00 |
135.00 |
90.00 |
02-2030-2011 |
PUBLIC WORKS - WORKMAN COMP |
328.00 |
196.80 |
131.20 |
02-2030-5500 |
PUBLIC WORKS - TRAVEL |
0.00 |
0.00 |
0.00 |
02-2030-5801 |
PUBLIC WORKS - DUES |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
TOTAL |
|
28,538.00 |
17,122.80 |
11,415.20 |
|
|
|
|
|
|
|
|
|
|
02-2101-1001 |
FILTER PLANT - SALARIES |
44,182.00 |
30,928.00 |
13,254.00 |
02-2101-1002 |
FILTER PLANT - OVERTIME |
8,000.00 |
5,600.00 |
2,400.00 |
02-2101-2001 |
FILTER PLANT - SS/MEDI |
4,171.00 |
2,920.00 |
1,251.00 |
02-2101-2002 |
FILTER PLANT - VSRS |
2,935.00 |
2,055.00 |
880.00 |
02-2101-2005 |
FILTER PLANT - HOSPITAL |
6,930.00 |
4,851.00 |
2,079.00 |
02-2101-2006 |
FILTER PLANT - LIFE INS |
320.00 |
224.00 |
96.00 |
02-2101-2011 |
FILTER PLANT - WORKMAN COMP |
650.00 |
455.00 |
195.00 |
02-2101-5500 |
FILTER PLANT - TRAVEL |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
TOTAL |
|
67,188.00 |
47,033.00 |
20,155.00 |
|
|
|
|
|
02-2102-3003 |
FILTER PLANT - ANALY |
3,614.00 |
3,614.00 |
0.00 |
02-2102-3004 |
FILTER PLANT TREATMENT |
19,151.00 |
19,151.00 |
0.00 |
02-2102-5101 |
FILTER PLANT - ELECTRIC |
7,200.00 |
7,200.00 |
0.00 |
02-2102-5102 |
FILTER PLANT - HEATING |
5,100.00 |
5,100.00 |
0.00 |
02-2102-5203 |
FILTER PLANT - TELECOM |
1,200.00 |
1,200.00 |
0.00 |
02-2102-5401 |
FILTER PLANT - OFFICE |
100.00 |
100.00 |
0.00 |
02-2102-5403 |
FILTER PLANT - INFORMATION TECH |
0.00 |
0.00 |
0.00 |
02-2102-5407 |
FILTER PLANT - REPAIR |
12,000.00 |
12,000.00 |
0.00 |
02-2102-5408 |
FILTER PLANT - VEHICLE |
2,000.00 |
2,000.00 |
0.00 |
02-2102-5411 |
FILTER PLANT - BOOKS |
300.00 |
300.00 |
0.00 |
02-2102-5801 |
FILTER PLANT - SAFETY EQUIP |
650.00 |
650.00 |
0.00 |
02-2102-5805 |
FILTER PLANT - MISC |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
TOTAL |
|
51,315.00 |
51,315.00 |
0.00 |
|
|
|
|
|
02-2103-3003 |
SEWER PLANT - ANALYT |
5,000.00 |
0.00 |
5,000.00 |
02-2103-3004 |
SEWER PLANT - TREATMENT |
3,000.00 |
0.00 |
3,000.00 |
02-2103-5100 |
SEWER PLANT - FEMA/95F |
0.00 |
0.00 |
0.00 |
02-2103-5101 |
SEWER PLANT - ELECTRIC |
10,450.00 |
0.00 |
10,450.00 |
02-2103-5102 |
SEWER PLANT - PUMP STATION ELEC |
350.00 |
0.00 |
350.00 |
02-2103-5407 |
SEWER PLANT - REPAIRS |
3,000.00 |
0.00 |
3,000.00 |
02-2103-5408 |
SEWER PLANT - VEHICLE |
1,700.00 |
0.00 |
1,700.00 |
02-2103-5409 |
SEWER PLANT - OUTFALL RE |
0.00 |
0.00 |
0.00 |
02-2103-5411 |
SEWER PLANT - BOOKS |
0.00 |
0.00 |
0.00 |
02-2103-5805 |
SEWER PLANT - MISC |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
TOTAL |
|
23,500.00 |
0.00 |
23,500.00 |
|
|
|
|
|
|
|
|
|
|
02-2301-1001 |
W&S SALARIES |
38,515.00 |
19,257.50 |
19,257.50 |
02-2301-1002 |
W&S OVERTIME |
3,743.00 |
1,871.50 |
1,871.50 |
02-2301-2001 |
W&S SS/MEDICARE |
3,381.00 |
1,690.50 |
1,690.50 |
02-2301-2002 |
|
6,163.00 |
3,081.50 |
3,081.50 |
02-2301-2005 |
W&S HEALTH INS |
13,668.00 |
6,834.00 |
6,834.00 |
02-2301-2006 |
W&S LIFE INS |
135.00 |
67.50 |
67.50 |
02-2301-2011 |
|
2,518.00 |
1,259.00 |
1,259.00 |
|
|
|
|
|
TOTAL |
|
68,123.00 |
34,061.50 |
34,061.50 |
|
|
|
|
|
02-2302-2001 |
SEWER - ARCH/ENG FEES |
0.00 |
0.00 |
0.00 |
02-2302-3001 |
SEWER - INSPECTION FEES |
0.00 |
0.00 |
0.00 |
02-2302-4001 |
SEWER - CONNECTION FEES |
0.00 |
0.00 |
0.00 |
02-2302-5001 |
SEWER - CONSTRUCTION FEES |
0.00 |
0.00 |
0.00 |
02-2302-5407 |
W&S - REPAIR |
16,000.00 |
8,000.00 |
8,000.00 |
02-2302-5408 |
W&S VEHICLE SUPPLIES |
4,500.00 |
2,250.00 |
2,250.00 |
02-2302-5801 |
W&S - SAFETY EQUIP |
950.00 |
475.00 |
475.00 |
02-2302-5805 |
W&S - MISC |
0.00 |
0.00 |
0.00 |
02-2302-5806 |
W&S - INFLOW & INFILT |
0.00 |
0.00 |
0.00 |
02-2302-5807 |
W&S PUMP STATION |
4,000.00 |
2,000.00 |
2,000.00 |
|
|
|
|
|
TOTAL |
|
25,450.00 |
12,725.00 |
12,725.00 |
|
|
|
|
|
02-2401-5605 |
WATER & SEWER |
36,111.00 |
0.00 |
36,111.00 |
02-2401-5606 |
W&S OTHER INTEREST |
4,011.00 |
0.00 |
4,011.00 |
02-2401-5607 |
W&S DEPRECIATION |
0.00 |
0.00 |
0.00 |
02-2401-5608 |
W&S GEN FUND LOAN |
0.00 |
0.00 |
0.00 |
02-2401-7010 |
CONTINGENCY FUND |
40,106.00 |
55,625.80 |
(15,519.80) |
|
|
|
|
|
TOTAL |
|
80,228.00 |
55,625.80 |
24,602.20 |
|
|
|
|
|
02-2501-6001 |
W&S - CAPITAL IMPROVEMENTS |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
TOTAL |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
TOTAL |
WATER & SEWER FUND |
410,987.00 |
259,420.00 |
151,567.00 |
AWARD OF ENGINEERING CONTRACT FOR USDA WATER PROJECT
Motion was made by
REQUEST TO WAIVE FEES FOR USE OF
The Patrick Henry Boys & Girls Plantation requested that council waive the use fees for the recreation park for the weekend of
Motion was made by
Town Manager,
Motion was made by
PAYMENT OF ATTORNEY INVOICE
Motion was made by
CLOSED SESSION
Motion was made by
RETURN FROM CLOSED SESSION
Upon motion from
CERTIFICATION
Mayor Campbell called for a vote certifying that only those items allowed under VA Code Section 2.2-3711 (A) (3) pertaining to the discussion of the disposition of real property were discussed in the preceding closed session.
Voting was as follows:
ADJOURNMENT
Being no further business to discuss Mayor Campbell Adjourned the
___________________________ ____________________________
Clerk/Treasurer Mayor