Ordinance 06-2019 – FY20 Budget – Approved
Ordinance Date unknown · 5 page(s)
Read as text View original PDF ↗
This document is Ordinance 06-2019 approving the Town of Centreville Fiscal Year 2020 operating and capital budgets (listed as Proposed and dated As of 05/07/2019). The General Fund budget shows total revenues and total expenses of $4,491,588, with major revenue lines Property Taxes $2,328,036 and Local Income Taxes $928,866, and major expense categories including Public Safety $1,403,194, Roads $986,156, and General Government $980,990. General Fund debt service is $430,907, capital projects total $331,941, and a transfer to fund balance of $21,480 is included; a cost transfer to enterprise funds of ($323,081) and a Net of Redspeed line of $20,000 are also shown. The Enterprise Fund budget totals $1,995,588 for revenues and expenses (including Water $788,005 and a Sewer line shown as '8 88,643' in the text), with enterprise capital of $33,900 and listed transfers from the General Fund of $323,081. The packet also lists department-level paygo and capital requests and staffing adjustments (General Fund staffing increases totaling $74,173 and Enterprise step increase $5,484) and specific capital items such as police vehicles, DPW equipment, sidewalks, and WWTP-related costs.
Show the raw extracted text
Exactly as extracted, unformatted — for checking against the original. The readable version is easier to read.
TOWN OF CENTREVILLE FISCAL YEAR 2020 PROPOSED GENERAL FUND OPERATING BUDGET/With 25% cost REVENUES Property Taxes $ 2,328,036 Local Income Taxes 928,866 Intergovernmental Revenue 306,476 Licenses and Permits 137,500 Charges for Services 430,154 Miscellaneous Revenue Other 340,556 Investment Earnings 20,000 Subtotal Revenues $ 4,491,588 Transfers In from Permanent Fund - TOTAL REVENUES $ 4,491,588 EXPENSES A10 Legislative $ 32,997 A70 Planning & Zoning 74,300 A81 Municipal Buildings 47,700 A92 General Government 980,990 B10 Public Safety 1,403,194 B22 Emergency Services 45,000 C11 Roads 986,156 C22 Solid Waste 301,179 D10 Parks & Rec 64,580 H40 Main Street 37,500 H60 Cemetery 25,115 H90 Watershed 11,630 Cost Transfer to Enterprise Funds (323,081) Net of Redspeed Revenues/Expenses 20,000 Capital Projects 331,941 $ 4,039,201 Debt Service A81 Municipal Buildings 45,346 C11 Roads 358,499 D10 Park/Marina 27,517 430,907 Transfer to Fund Balance 21,480 TOTAL EXPENSES $ 4,491,588 TOWN OF CENTREVILLE FISCAL YEAR 2020 PROPOSED ENTERPRISE FUND OPERATING BUDGET/With 25% cost REVENUES Usage Charges Sewer $ 8 88,643 Water 788,005 Vacant Lots 10,000 Allocation Fees Sewer 131,876 Water 77,475 Farm Revenue 59,000 Service Charges Equip & Install 4,590 Late Penalties & Fines 26,000 Investment Earnings 10,000 1,995,588 TOTAL REVENUES $ 1,995,588 EXPENSES Sewer $ 6 19,241 Water 641,492 Farm 26,815 General Insurance - Cost Transfer from General Fund 323,081 1,610,629 Capital Projects 33,900 33,900.00 Debt Service Sewer $ 4 33,260 Water 348,548 7 81,807 Transfer to Fund Balance (430,749) TOTAL EXPENSES $ 1,995,588 Town of Centreville FY2020 Operating/Capital Budget Enterprise Fund FY 2020 FY 2020 PayGo PAYGO FY 2020 DEBT Account Description Total Budget TOTAL Budget TOTAL Debt Budget TOTAL Staffing Step Increase $5,484 Total $5,484 C21 - WASTEWATER (DPW) Accufund Conversion $9,750 Computers $700 WWTP Operator (3/4 Year starting 1 Oct) $22,061 - Total $32,511 - C24 - WATER (DPW) Accufund Conversion $9,750 - Computers $700 - F250 Snow plow $8,000 Re-Bed Wexford Dr Filters-Northbrook ($35k Enc FY18, $5k Enc FY19) $5,000 Cross Connection Control Program (Enc $5k from FY19) $0 WWTP Operator (3/4 Year starting 1 Oct) $22,061 - Total $45,511 C25 - FARM, IRRIGATION, BLDGS (DPW) - - Operating Total $49,606 Capital Total $33,900 TOTAL ENTERPRISE FUND OP-EX/CAPITAL EXPENSE REQUESTS $83,506 - Town of Centreville FY2019 Capital Budget Requests Enterprise Fund Cap Ex Budget 6/5/2019 Town of Centreville FY2020 Operating/Capital Budget General Fund FY 2020 FY 2020 PayGo PAYGO FY 2020 DEBT Account Description Total Budget TOTAL Budget TOTAL Debt Budget TOTAL Staffing Step Increase $38,870 Career Ladder $35,303 Total $74,173 A92-Administration Accufund Conversion $19,500 Computers $5,600 Total $25,100 B10-Police Department 2 vehicles $77,341 Generator (If grant approved money goes to bldg repair)($15,500 Enc FY18/FY19) $32,000 Total $109,341 C11 - Streets Commercial Mower $14,000 DPW Yard Fuel Station Upgrade $15,000 Snow box attachment $8,500 Shop Building repairs $20,000 Sidewalk Revolving Fund $50,000 F450 Small Dump Truck $48,000 P/T Utility Worker $24,793 Church Lane Repaving $22,000 Fayette Repaving $20,000 Total $222,293 H60 - Cemetery (DPW) Commercial Mower ($8,500 in Perpetual Care money) - All remaining lanes repaved ($15k raised by committee, getting new quote) - - - (Perpetual money to be used) - - - Operating Total $98,966 Capital Total $331,941 TOTAL GENERAL FUND OP-EX/CAPITAL EXPENSE REQUESTS $430,907 - As of 05/07/2019