The municipal government of the Town of
Absent:
INVOCATION AND PLEDGE OF ALLEGIANCE TO THE FLAG
PUBLIC HEARING FOR THE PERSONAL PROPERTY TAX RELIEF ACT (PPTRA) FOR 2007
7:02 p.m. –
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
PRESENTATION AND APPROVAL OF INVOICES
Be it resolved that motion was made by James Nowlin, seconded by Kenneth Jennings and unanimously carried, authorizing the payment of the invoices for the period of
PUBLIC COMMENT
Mr. Princeton Clark of 1720 Lakeside Drive, Lynchburg, VA, formerly of Brookneal, appeared before Council to request use of the
POLICE REPORT
Chief Cousins announced that
PUBLIC WORKS REPORT
Public Works Director and Interim Town Manager Mike Crews informed the Council that the Town did not receive the SAFETEA-LU Transportation Grant that was applied for in November 2006. He also informed the Council that the Town Office is in the process of being painted and the doors for the front have been ordered. He said the
APPROVAL/DISAPPROVAL OF THE 2007/2008 GENERAL FUND BUDGET AS PRESENTED AND ADVERTISED
After proper advertisement and having been presented for public hearing on
GENERAL FUND BUDGET
REVENUE |
|
|
ACCOUNT |
NAME |
BUDGET 07/08 |
|
|
|
1101-0100 |
REAL ESTATE TAXES |
78,870.98 |
1102-0100 |
CURRENT TAXES,PUBLIC S |
10,500.00 |
1102-0300 |
PRIOR YEAR TAXES |
0.00 |
1103-0100 |
PERSONAL PROPERTY |
84,574.37 |
1103-0300 |
MOBILE HOME TAXES |
552.75 |
1104-0100 |
MACHINERY & TOOLS |
12,300.36 |
1106-0100 |
PENALTIES/INT,TAXES |
713.73 |
1106-0200 |
INTEREST |
0.00 |
1106-0300 |
PENALTIES/INT-BUS LIC |
50.00 |
1201-0000 |
LOCAL SALES TAX |
50,357.18 |
1201-0100 |
MEALS TAX |
81,789.37 |
1202-0000 |
CONSUMER UTILITY TAX |
49,041.58 |
1203-0100 |
B/L CONTRACTING |
414.49 |
1203-0200 |
B/L RETAIL SALES |
41,013.30 |
1203-0300 |
B\L PROF.,RE &FINANCE |
0.00 |
1203-0400 |
B\L REPAIR, PERSONAL |
7,151.25 |
1203-0500 |
B\L WHOLESALE |
10,544.86 |
1203-0600 |
B\L OTHER |
0.00 |
1204-0000 |
FRANCHISE TAX |
4,000.00 |
ACCOUNT |
NAME |
BUDGET 07/08 |
|
|
|
1205-0000 |
DECALS/MOTOR VEHICLE TAX |
11,093.00 |
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 |
1,950.00 |
1502-0200 |
RENTAL OF GENERAL PROPERTY |
2,600.00 |
1502-0300 |
RENTAL OF CONCESSION STAND |
0.00 |
1502-0400 |
|
0.00 |
1502-0500 |
|
0.00 |
1608-0200 |
WASTE COLLECTION |
1,434.00 |
1608-0300 |
WEED CUTTING,BUSHHOGGING |
0.00 |
1899-0300 |
GIFTS & DONATIONS |
0.00 |
1899-0600 |
|
0.00 |
1899-0700 |
|
0.00 |
1899-1200 |
|
600.00 |
1899-1300 |
OTHER MISC. REVENUE |
1,386.96 |
1899-1400 |
TOBACCO |
0.00 |
2201-0100 |
ABC PROFITS |
1,511.71 |
2201-0800 |
DMV/ROLLING STOCK |
6,351.54 |
2403-0200 |
YOUTH CONSERVATION |
0.00 |
2403-0300 |
OTHER CATEGORICAL AID |
0.00 |
2404-0100 |
POLICE GRANTS |
37,660.00 |
2404-0200 |
DJCP LOCAL LAW ENF |
0.00 |
2404-0300 |
MISC. POLICE GRANTS |
0.00 |
2404-0700 |
LITER CONTROL |
1,000.00 |
2404-1000 |
OTHER INCOME - |
3,000.00 |
2404-1100 |
FIRE FUND |
8,000.00 |
|
|
|
TOTAL |
REVENUE FOR FUND |
564,461.43 |
GENERAL FUND BUDGET
EXPENSE |
|
|
ACCOUNT |
NAME |
BUDGET 07/08 |
|
|
|
01-1101-5307 |
TOWN COUNCIL/PUBLIC |
400.00 |
01-1101-5801 |
TOWN COUNCIL/OTHER |
8,724.00 |
|
|
|
TOTAL |
|
9,124.00 |
|
|
|
01-1103-1001 |
MAYOR - SALARY |
2,000.00 |
01-1103-2001 |
MAYOR - SS/MEDI |
200.00 |
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 |
100.00 |
|
|
|
TOTAL |
|
2,300.00 |
ACCOUNT |
NAME |
BUDGET 07/08 |
01-1202-1001 |
TREASURER - SALARY |
25,459.20 |
01-1202-1002 |
TREASURER - OVERTIME |
1,500.00 |
01-1202-2001 |
TREASURER - SS/MEDI |
2,062.32 |
01-1202-2002 |
TREASURER - VSRS |
3,082.30 |
01-1202-2005 |
TREASURER - HOSPITAL |
0.00 |
01-1202-2006 |
TREASURER - LIFE INS |
306.00 |
01-1202-2011 |
TREASURER - WORKMANS |
68.00 |
01-1202-5500 |
TREASURER - TRAVEL |
0.00 |
01-1202-5801 |
TREASURER - DUES & SUB |
195.00 |
|
|
|
TOTAL |
|
32,672.82 |
|
|
|
01-1204-3002 |
LEGAL AND PROFESSIONAL |
5,000.00 |
|
|
|
TOTAL |
|
5,000.00 |
|
|
|
01-1208-3002 |
AUDITOR |
7,500.00 |
|
|
|
TOTAL |
|
7,500.00 |
01-1220-0000 |
TEMP EMPLOYEES |
20,000.00 |
|
|
|
TOTAL |
|
20,000.00 |
|
|
|
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 |
3,750.00 |
|
|
|
TOTAL |
|
6,250.00 |
|
|
|
01-1229-5308 |
GEN LIABILITY INS |
7,405.00 |
01-1229-5309 |
AUTO INS |
3,780.00 |
01-1229-5310 |
PROPERTY INS |
18,900.00 |
|
|
|
TOTAL |
|
30,085.00 |
|
|
|
01-3101-1001 |
POLICE - SALARIES |
88,852.61 |
01-3101-1002 |
POLICE - OVERTIME |
5,000.00 |
01-3101-2001 |
POLICE - SS/MEDICARE |
7,179.72 |
01-3101-2002 |
POLICE - VSRS |
10,757.21 |
01-3101-2005 |
POLICE -HOSPITAL INS |
19,210.80 |
01-3101-2006 |
POLICE - LIFE INS |
1,075.00 |
01-3101-2011 |
POLICE - WORKMAN |
2,524.00 |
01-3101-5203 |
POLICE - TELECOMMUN |
3,200.00 |
01-3101-5308 |
POLICE - LIABILITY INS |
7,200.00 |
ACCOUNT |
NAME |
BUDGET 07/08 |
|
|
|
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 |
6,500.00 |
01-3101-5410 |
POLICE - UNIFORMS |
2,500.00 |
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 |
500.00 |
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 |
|
164,817.34 |
|
|
|
01-3202-5308 |
FIRE DEPT - INSURANCE |
0.00 |
01-3202-5604 |
FIRE DEPT - OPERATING |
8,000.00 |
01-3202-7001 |
FIRE DEPT - EQUIPMENT |
0.00 |
|
|
|
TOTAL |
|
8,000.00 |
|
|
|
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 |
40,560.00 |
01-4101-1002 |
PUBLIC WORKS - OVERTIME |
5,000.00 |
01-4101-2001 |
PUBLIC WORKS - SS/MEDI |
3,500.64 |
01-4101-2002 |
PUBLIC WORKS - VSRS |
4,934.74 |
01-4101-2005 |
PUCLIC WORKS - HOSPITAL |
8,538.00 |
01-4101-2006 |
PUBLIC WORKS - LIFE INS |
450.00 |
01-4101-2011 |
PUBLIC WORKS - WORKMANS |
656.00 |
01-4101-5411 |
PUBLIC WORKS - BOOKS |
0.00 |
01-4101-5500 |
PUBLIC WORKS - TRAVEL |
0.00 |
01-4101-5801 |
PUBLIC WORKS - DUES |
50.00 |
|
|
|
TOTAL |
|
63,689.38 |
|
|
|
01-4102-1001 |
STREETS - SALARIES |
17,566.85 |
01-4102-1002 |
STREETS - OVERTIME |
1,300.00 |
01-4102-1003 |
STREETS - SUMMER GROUNDS |
0.00 |
01-4102-2001 |
STREETS - SS/MEDICARE |
1,443.32 |
01-4102-2002 |
STREETS - VSRS |
2,126.78 |
01-4102-2005 |
STREETS - HOSPITAL INS |
5,336.40 |
01-4102-2006 |
STREETS - LIFE INS |
173.00 |
01-4102-2011 |
STREETS - WORKMAN COMP |
1,303.00 |
01-4102-5407 |
STREETS - REPAIRS |
5,600.00 |
01-4102-5408 |
STREETS - VEHICLE SUPP |
4,000.00 |
01-4102-5801 |
STREETS - SAFETY EQUIP |
900.00 |
|
|
|
TOTAL |
|
39,749.35 |
|
|
|
ACCOUNT |
NAME |
BUDGET 07/08 |
|
|
|
01-4104-5100 |
STREET LIGHTING |
24,200.00 |
|
|
|
TOTAL |
|
24,200.00 |
|
|
|
01-4203-1001 |
SANITATION - SALARIES |
25,268.26 |
01-4203-1002 |
SANITATION - OVERTIME |
3,000.00 |
01-4203-2001 |
SANITATION - SS/MEDICARE |
2,162.52 |
01-4203-2002 |
SANITATION VSRS |
3,059.18 |
01-4203-2005 |
SANITATION - HOSPITAL |
5,336.40 |
01-4203-2006 |
SANITATION - LIFE INS |
279.93 |
01-4203-2011 |
SANITATION - WORKMANS |
1,412.25 |
01-4203-5407 |
SANITATION - REPAIRS |
5,800.00 |
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 |
|
54,068.54 |
|
|
|
01-4302-5101 |
ELECTRICAL SERVICE |
5,250.00 |
01-4302-5102 |
HEATING SERVICE |
5,200.00 |
01-4302-5103 |
WATER & SEWER |
900.00 |
01-4302-5405 |
HOUSEKEEPING SUPPLIES |
700.00 |
01-4302-5407 |
|
0.00 |
01-4302-5408 |
|
5,000.00 |
01-4302-5409 |
KERSEY BUILDING EXP |
2,000.00 |
01-4302-5804 |
AIRPORT |
3,500.00 |
|
|
|
TOTAL |
|
22,550.00 |
|
|
|
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 |
5,000.00 |
01-7104-5102 |
RECREATION - HEATING |
7,100.00 |
01-7104-5103 |
RECREATION - WATER & SEWER |
800.00 |
01-7104-5405 |
RECREATION - HOUSEKEEPING |
9,200.00 |
01-7104-5407 |
RECREATION - REPAIRS |
2,000.00 |
01-7104-5408 |
RECREATION - VEHICLE & SUPPL |
3,500.00 |
|
|
|
TOTAL |
|
27,600.00 |
|
|
|
01-7105-5101 |
LIBRARY - ELECTRICAL |
2,400.00 |
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 |
|
8,000.00 |
|
|
|
01-8102-7008 |
OWED |
0.00 |
01-8102-7009 |
TRANSFER TO UTILITY FUND |
0.00 |
01-8102-7010 |
CONTINGENCY FUND |
15,355.00 |
01-8102-7011 |
USDA |
6,000.00 |
|
|
|
ACCOUNT |
NAME |
BUDGET 07/08 |
|
|
|
TOTAL |
|
21,355.00 |
|
|
|
01-8106-7009 |
CAPITAL IMPROVEMENTS |
0.00 |
|
|
|
TOTAL |
EXPEND FOR FUND |
564,461.43 |
|
|
|
APPROVAL/DISAPPROVAL OF THE 2007/2008 WATER FUND BUDGET AS PRESENTED AND ADVERTISED
After proper advertisement and having been presented for public hearing on
APPROVAL/DISAPPROVAL OF THE 2007/2008 SEWER FUND BUDGET AS PRESENTED AND ADVERTISED
After proper advertisement and having been presented for public hearing on
UTILITY FUND WATER & SEWER FUND REVENUE:
ACCOUNT |
NAME |
BUDGET |
WATER |
SEWER |
1100-0000 |
WATER & SEWER RENTS |
337,665.12 |
244,311.84 |
93,353.28 |
1200-0000 |
WATER & SEWER CONNECTIONS |
2,500.00 |
1,250.00 |
1,250.00 |
1300-0000 |
CUT ON FEES |
4,500.00 |
4,500.00 |
|
1400-0000 |
W & S PENALTIES |
4,000.00 |
2,000.00 |
2,000.00 |
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 |
W&S CONTINGENCY FUND |
0.00 |
- |
- |
TOTAL |
REVENUE |
411,165.12 |
253,311.84 |
157,853.28 |
UTILITY FUND WATER & SEWER FUND EXPENSE:
ACCOUNT |
NAME |
BUDGET |
WATER |
SEWER |
|
|
|
|
|
02-1102-3002 |
LEGAL SERVICES |
1,500.00 |
750.00 |
750.00 |
|
|
|
|
|
TOTAL |
|
1,500.00 |
750.00 |
750.00 |
|
|
|
|
|
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 |
ACCOUNT |
NAME |
BUDGET |
WATER |
SEWER |
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 |
200.00 |
120.00 |
80.00 |
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 |
|
8,850.00 |
5,060.00 |
3,790.00 |
|
|
|
|
|
02-1106-5201 |
W&S POSTAL SERVICES |
3,275.00 |
2,290.00 |
985.00 |
02-1106-5203 |
W&S TELECOMMUNICATIONS |
3,000.00 |
2,100.00 |
900.00 |
|
|
|
|
|
TOTAL |
|
6,275.00 |
4,390.00 |
1,885.00 |
|
|
|
|
|
02-2015-1001 |
CONSULTANT FEES |
10,000.00 |
6,000.00 |
4,000.00 |
|
|
|
|
|
TOTAL |
|
10,000.00 |
6,000.00 |
4,000..00 |
|
|
|
|
|
02-2101-1001 |
FILTER PLANT – SALARIES |
48,287.62 |
33,801.33 |
14,486.29 |
02-2101-1002 |
FILTER PLANT - OVERTIME |
8,000.00 |
5,600.00 |
2,400.00 |
02-2101-2001 |
FILTER PLANT - SS/MEDI |
4,306.00 |
3,014.20 |
1,291.80 |
02-2101-2002 |
FILTER PLANT - VSRS |
5,846.08 |
4,092.26 |
1,753.82 |
02-2101-2005 |
FILTER PLANT - HOSPITAL |
13,191.60 |
9,234.12 |
3,957.48 |
02-2101-2006 |
FILTER PLANT - LIFE INS |
534.95 |
374.46 |
160.49 |
02-2101-2011 |
FILTER PLANT - WORKMAN COMP |
731.00 |
511.70 |
219.30 |
02-2101-5500 |
FILTER PLANT - TRAVEL |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
TOTAL |
|
80,897.25 |
56,628.07 |
24,269.18 |
|
|
|
|
|
02-2102-3003 |
FILTER PLANT - ANALY |
3,614.00 |
3,614.00 |
0.00 |
02-2102-3004 |
FILTER PLANT TREATMENT |
20,651.00 |
20,651.00 |
0.00 |
02-2102-5101 |
FILTER PLANT - ELECTRIC |
7,560.00 |
7,560.00 |
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 |
|
53,175.00 |
53,175.00 |
0.00 |
|
|
|
|
|
02-2103-3003 |
SEWER PLANT – ANALYT |
5,000.00 |
0.00 |
5,000.00 |
02-2103-3004 |
SEWER PLANT - TREATMENT |
4,000.00 |
0.00 |
4,000.00 |
02-2103-5100 |
SEWER PLANT - FEMA/95F |
0.00 |
0.00 |
0.00 |
02-2103-5101 |
SEWER PLANT - ELECTRIC |
10,972.50 |
0.00 |
10,972.50 |
02-2103-5102 |
SEWER PLANT - PUMP STATION ELEC |
367.50 |
0.00 |
367.50 |
02-2103-5407 |
SEWER PLANT - REPAIRS |
4,000.00 |
0.00 |
4,000.00 |
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 |
|
26,040.00 |
0.00 |
26,040.00 |
|
|
|
|
|
02-2301-1001 |
W&S SALARIES |
42,347.14 |
21,173.57 |
21,173.57 |
02-2301-1002 |
W&S OVERTIME |
3,743.00 |
1,871.50 |
1,871.50 |
02-2301-2001 |
W&S SS/MEDICARE |
3,525.90 |
1,762.95 |
1,762.95 |
02-2301-2002 |
|
5,126.88 |
2,563.44 |
2,563.44 |
02-2301-2005 |
W&S HEALTH INS |
16,625.28 |
8,312.64 |
8,312.64 |
02-2301-2006 |
W&S LIFE INS |
135.00 |
67.50 |
67.50 |
02-2301-2011 |
|
2,643.90 |
1,321.95 |
1,321.95 |
|
|
|
|
|
TOTAL |
|
74,147.10 |
37,073.55 |
37,073.55 |
|
|
|
|
|
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 |
9,600.00 |
6,400.00 |
02-2302-5408 |
W&S VEHICLE SUPPLIES |
4,500.00 |
3,150.00 |
1,350.00 |
02-2302-5801 |
W&S - SAFETY EQUIP |
950.00 |
665.00 |
285.00 |
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 |
13,415.00 |
12,035.00 |
|
|
|
|
|
02-2401-5605 |
WATER & SEWER |
31,300.00 |
0.00 |
31,300.00 |
02-2401-5606 |
W&S OTHER INTEREST |
6,561.00 |
0.00 |
6,561.00 |
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 |
73,200.77 |
67,551.22 |
5,649.55 |
02-2401-7012 |
WATER SUPPLY PLAN |
4,769.00 |
4,769.00 |
|
|
|
|
|
|
TOTAL |
|
115,830.77 |
72,320.22 |
43,510.55 |
|
|
|
|
|
02-2501-6001 |
W&S - CAPITAL IMPROVEMENTS |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
TOTAL |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
|
|
TOTAL |
EXPENSE |
411,165.12 |
253,311.84 |
157,853.28 |
|
|
|
|
|
APPROVAL/DISAPPROVAL OF THE PERSONAL PROPERTY TAX RELIEF ACT (PPTRA) FOR 2007
After proper advertisement and having been presented for public hearing on
In accordance with the requirements set forth in VA. CODE ANN. $58.1-3524 C.2. as amended by Chapter 1 of the Acts of Assembly (2004 Special Session I) and as set forth in item 503.E. (Personal Property Tax Relief Program) of Chapter 951 of the 2005 Acts of Assembly, any qualifying vehicle sitused within the Town of Brookneal commencing
- Personal use vehicles with assessed value of $500 or less will be eligible for 100% tax relief;
- Personal use vehicles with assessed value of $501 to $10,000 will be eligible for 60% tax relief;
- Personal use vehicles with assessed value of $10,001 or more shall receive only 60% tax relief on the first $10,000 in assessed value;
- All other vehicles which do not meet the definition of "qualifying" (such as business use vehicles, farm use vehicles, motor homes, etc.) will not be eligible for any form of tax relief under this program;
The motion received a second from
REQUEST FOR TRANSFERS OF APPROPRIATIONS
Upon motion from
REQUEST FOR TRANSFER OF APPROPRIATION
To:
Date:
The following Appropriation Transfers are requested:
General Fund
Category--Revenue INCREASE BY New Total
Fire Fund–Grant--01-2404-1100 $2,000.00 $8,000.00
Category-Expense INCREASE BY New Total
Fire Dept.-Operating--01-3202-5604 $2,000.00 $8,000.00
General Fund
Category—Expense ADD NEW TOTAL
Treasurer—Salary--01-1202-1001 $1,943.69 $14,413.69
Category—Expense DELETE NEW TOTAL
Treasurer—Hospital Insurance--01-1202-2005 $1,943.69 $ 1,425.31
Utility Fund
Category—Expense ADD NEW TOTAL
Treasurer—Salary—02-2020-1001 $1,956.23 $ 14,426.23
Category—Expense DELETE NEW TOTAL
Treasurer—Hospital Insurance—02-2020-2005 $1,956.23 $ 1,412.77
To cover expense of unemployment for
General Fund
Category—Expense ADD NEW TOTAL
Treasurer—Overtime—01-1202-1002 $ 583.06 $ 1,333.06
Category—Expense DELETE NEW TOTAL
Treasurer—Hospital Insurance—01-1202-2005 $ 583.06 $ 842.25
Category—Expense ADD NEW TOTAL
Treasurer—Overtime—01-1202-1002 $ 105.00 $ 1,438.06
Category—Expense DELETE NEW TOTAL
Treasurer—Dues & Subscriptions—01-1202-5801 $ 105.00 $ 195.00
Category—Expense ADD NEW TOTAL
Treasurer—Overtime—01-1202-1002 $ 68.39 $ 1,506.45
Category—Expense DELETE NEW TOTAL
Treasurer—Life Insurance—01-1202-2006 $ 68.39 $ 84.61
To cover overtime expenses of the Clerk/Treasurer.
General Fund
Category—Expense ADD NEW TOTAL
Legal & Professional—01-1204-3002 $ 2,672.33 $ 12,672.33
Category—Expense DELETE NEW TOTAL
Town Manager—Salary—01-1201-1001 $ 2,672.33 $ 17,327.67
To cover bill from Overbey,
General Fund
Category—Expense ADD NEW TOTAL
Treasurer—VSRS—01-1202-2002 $ 356.54 $ 1,756.54
Treasurer—SS/Medicare—01-1202-2001 $ 250.00 $ 1,308.00
Category—Expense DELETE NEW TOTAL
Town Manager—Salary—01-1201-1001 $ 606.54 $ 16,721.13
To cover expenses for VRS and Social Security & Medicare for the Clerk/Treasurer due to exceeding amounts budgeted.
General Fund
Category—Expense ADD NEW TOTAL
Office Supplies—01-1227-5401 $ 2,060.00 $ 8,060.00
Category—Expense DELETE NEW TOTAL
Information Technology—01-1227-5403 $ 1,853.00 $ 2,647.00
Books & Subscriptions—01-1227-5411 $ 207.00 $ 193.00
To cover payment to American Legal for re-codification of the Town Code.
General Fund
Category—Expense ADD NEW TOTAL
Telecommunications---01-1228-5203 $ 1,824.68 $ 4,324.68
Category—Expense DELETE NEW TOTAL
Insurance—Property—01-1229-5310 $ 1,824.68 $ 16,175.32
To cover expenses of telecommunications that have exceeded budgeted amount.
General Fund
Category—Expense ADD NEW TOTAL
Police—Overtime—01-3101-1002 $ 5,805.53 $ 31,160.53
Category—Expense DELETE NEW TOTAL
Police—Salaries—01-3101-1001 $ 5,805.53 $ 82,265.47
Category—Expense ADD NEW TOTAL
Police—Overtime—01-3101-1002 $ 3,556.70 $ 34,717.23
Category—Expense DELETE NEW TOTAL
Police—Hospital Insurance—01-3101-2005 $ 3,556.70 $ 12,167.30
Category—Expense ADD NEW TOTAL
Police—Overtime—01-3101-1002 $ 2,080.26 $ 36,797.49
Category—Expense DELETE NEW TOTAL
Police—Liability Insurance $ 2,080.26 $ 4,374.16
To cover overtime expenses for the Police Department for FY 06-07.
General Fund
Category—Expense ADD NEW TOTAL
Police---SS/Medicare—01-3101-2001 $ 962.44 $ 9,208.44
Category—Expense DELETE NEW TOTAL
Police—VSRS—01-3101-2002 $ 962.44 $ 8,910.56
Category—Expense ADD NEW TOTAL
Police—SS/Medicare—01-3101-2001 $ 582.05 $ 9,790.49
Category—Expense DELETE NEW TOTAL
Police—Life Insurance—01-3101-2006 $ 582.05 $ 492.95
To cover expenses of Social Security and Medicare for the Police Department due to exceeding overtime amounts budgeted.
General Fund
Category—Expense ADD NEW TOTAL
Police—Vehicle Fuel—01-3101-5408 $ 578.14 $ 6,578.14
Category—Expense DELETE NEW TOTAL
Police Dept.—
Category—Expense ADD NEW TOTAL
Police—Vehicle Fuel—01-3101-5408 $ 704.90 $ 7,283.04
Category—Expense DELETE NEW TOTAL
Police—Telecommunications—01-3101-5203 $ 704.90 $ 2,495.10
To cover vehicle fuel expenses of the Police Dept.
General Fund
Category—Expense ADD NEW TOTAL
Public Works—Salary—01-4101-1001 $ 1,281.89 $ 19,711.89
Category—Expense DELETE NEW TOTAL
Town Manager—Salary—01-1201-1001 $ 1,281.89 $ 15,439.24
Category—Expense
ADD NEW TOTAL
Public Works—Overtime—01-4101-1002 $ 3,407.36 $ 5,907.36
Category—Expense DELETE NEW TOTAL
Town Manager—Salary—01-1201-1001 $ 3,407.36 $ 12,031.88
Category—Expense ADD NEW TOTAL
Public Works—SS/Medicare—01-4101-2001 $ 376.26 $ 2,051.26
Category—Expense DELETE NEW TOTAL
Public Works—Hospital—01-4101-2005 $ 376.26 $ 2,992.74
To cover salary, overtime and SS/Medicare expenses for the public works director due to increase in hours worked.
General Fund
Category—Expense ADD NEW TOTAL
Streets—Salaries—01-4102-1001 $ 1,503.62 $ 15,603.62
Category—Expense DELETE NEW TOTAL
Town Manager—Salary—01-4101-1002 $ 1,503.62 $ 10,528.26
Category—Expense ADD NEW TOTAL
Streets—VSRS—01-4102-2002 $ 110.49 $ 1,691.49
Category—Expense DELETE NEW TOTAL
Streets—Hospital Insurance—01-4102-2005 $ 110.49 $ 4,382.51
To cover additional expenses of salaries and VSRS for the Maintenance II employee.
General Fund
Category—Expense ADD NEW TOTAL
Recreation—Electric—01-7104-5101 $ 1,232.89 $ 4,058.89
Library—Heating—01-7105-5102 $ 1,569.83 $ 6,119.83
Library—Electrical—01-7105-5101 $ 500.31 $ 2,600.31
Category—Expense DELETE NEW TOTAL
Recreation—Heating—01-7104-5102 $ 3,303.03 $ 2,796.97
Category—Expense ADD NEW TOTAL
Library—Electrical—01-7105-5101 $ 298.58 $ 2,898.89
Category—Expense DELETE NEW TOTAL
Electrical Service—01-4302-5101 $ 298.58 $ 1,202.71
To cover additional expenses of electrical and heating that exceeded amounts budgeted.
General Fund
Category—Expense ADD NEW TOTAL
Category—Expense DELETE NEW TOTAL
USDA GRANT FUND—COMM. BLDG—01-8102-7011 $ 1,342.75 $ 4,657.25
To cover expense of
General Fund
Category—Expense ADD NEW TOTAL
Sanitation—Salaries—01-4203-1001 $ 4,657.25 $ 26,009.25
Category—Expense DELETE NEW TOTAL
USDA Grant Fund—
Category—Expense ADD NEW TOTAL
Sanitation—Salaries—01-4203-1001 $ 2,108.53 $ 28,117.78
Category—Expense DELETE NEW TOTAL
Street Lighting—01-4104-5100 $ 2,108.53 $ 20,891.47
Category—Expense ADD NEW TOTAL
Sanitation—Salaries—01-4203-1001 $ 876.38 $ 28,994.16
Category—Expense DELETE NEW TOTAL
Heating Service—01-4302-5102 $ 876.38 $ 4,289.62
To cover the increase in salary for the Sanitation department.
Respectfully requested by:
_________________________________
Treasurer
_________________________________
Date
ITEMS FROM TOWN COUNCIL
CLOSED SESSION
Motion was made by
CERTIFICATION
Mayor Campbell called for a vote certifying that only those items allowed under VA Code Section 2.2-3711 (A) (1) for the purpose of discussing personnel relating to the Town Manager’s position and under VA Code Section 2.2-3711 (A) (3) for the purpose of discussing property sale and disposition of Town property.
Voting was as follows:
ADJOURNMENT
Upon motion from
___________________________ ____________________________
Clerk/Treasurer Mayor