City Council
Regular MeetingBlacksburg, SC · February 8, 2022
Agenda
Regular Town
Council Meeting
February 8th, 2022
I. Call To Order
II. Minutes – 1267
III. Bills Discussion and Sewer Adjustments
IV. Presentations
December 11th
Blacksburg Police Department
December 11th
Town Hall Meeting at Blacksburg High School
V. Public Comment
1. Brandi Daves – 102 Duke St.
VI. Old Business
December 11th
Requesting 1 year of funding totaling $101,650.00
for the FY22-23 Town of Blacksburg Budget
BVFD Service Agreement/Funding Request
VII. New Business
Arista Billing Contract
Pavement
# Road Name Owner Condition Total Cost
Rating
December 11 th
1 Brull St BLK 69 $12,700.00
2 Mountainview St BLK 68 $9,100.00
3 N. Rutherford St BLK 65 $26,900.00
4 Williams St BLK 71 $16,700.00
5 Hillcrest St. BLK 67 $21,800.00
Subtotal $87,200.00
Contingency $12,800.00
Total $100,000.00
FY 22 Resurfacing
# in
Position
Municipality Population Total FTEs Position (FTE) Minimum Actual/Median Maximum
Yemassee 1027 18 Council Member 4 $ 4,800.00
Chesterfield 1472 10 Mayor 1 $ 3,600.00
Blythewood 2034 10 Council Member 4 $ 7,200.00
Cowpens 2162 12 Mayor 1 $ 3,600.00
Ware Shoals 2170 15 Council Member 6 $ 2,400.00
Inman 2321 23 Mayor 1 $ 6,000.00
Landrum 2376 19 Council Member 6 $ 1,800.00
Ravenel 2465 3 Mayor 1 $ 12,000.00
Pendleton 2964 24 Council Member 4 $ 3,000.00
Blacksburg 1904 25 Mayor 1 $ 3,437.00
Town Council Compensation Study
VII. Fiscal Year 22-23 Budget Workshop #3
-Third-Party Billing Contract - Employee COLA 2%
-Cooksey St. In Ground Tank Renovation -Employee Performance Evaluation 0 – 1%
-Addition of 1.5 Public Works Employees -Insurance Premium Reduction
-Fire Hydrant Replacement & Repair -Police Car Purchase
-TTHM Grant Project -Boom Truck Purchase
-Lead & Cooper Compliance -Comprehensive Plan
-Bioaugmentation Pilot Program -Brugg St. Stormwater Improvements Phase 2
Overview FY22-23 Budget
Fund Type Expenses Total Fund Type Expenses Total
General Fund Public Works
Administration $297,100 Water $1,178,200
Police $885,870 Sewer $686,550
Streets & Parks** $307,100 Total $1,864,750
Fire** $101,650
Total $1,591,720
Total Expenditures $3,456,470
Total Revenues $3,456,470
Overview FY22-23 General Fund Enterprise and Water &
Sewer Enterprise
December 11th
FY22-23 Water & Sewer Rates and Fees
December 11th
FY22-23 Water & Sewer Rates and Fees
Water Current Rates (2016) Proposed Rates (2022)
Residential 0 - 3,000 Per 1,000 Thereafter 0 - 3,000 Per 1,000 Thereafter
Rates (gal) (gal) (gal) (gal)
Inside $25.00 $4.50 $27.00 $4.50
Outside $45.00 $9.00 $50.00 $9.00
Commercial 0 - 3,000 Per 1,000 Thereafter 0 - 3,000 Per 1,000 Thereafter
Rates (gal) (gal) (gal) (gal)
Inside $25.00 $4.50 $27.00 $4.50
December 11th
Outside $45.00 $9.00 $50.00 $9.00
Industrial 0 - 3,000 Per 1,000 Thereafter 0 - 3,000 Per 1,000 Thereafter
Rates (gal) (gal) (gal) (gal)
Inside $55.00 $3.65 $60.00 $3.65
Outside $105.00 $7.30 $115.00 $7.30
Fire Protection Line 8" 0 - 3,000 Per 1,000 Thereafter 0 - 3,000 Per 1,000 Thereafter
Rates (gal) (gal) (gal) (gal)
Inside $206.00 $3.90 $227.00 $3.90
Outside $577.00 $6.90 $635.00 $6.90
Fire Protection Line 10" 0 - 3,000 Per 1,000 Thereafter 0 - 3,000 Per 1,000 Thereafter
Rates (gal) (gal) (gal) (gal)
Inside $248.00 $3.90 $273.00 $3.90
Outside $711.00 $6.90 $782.00 $6.90
Town of Blacksburg Water Utility
Sewer Current Rates (2008) Proposed Rates (2022)
Residential 0 - 3,000 Per 1,000 Thereafter 0 - 3,000 Per 1,000 Thereafter
Rates (gal) (gal) (gal) (gal)
Inside $18.00 $4.50 $27.00 $4.50
Outside $34.00 $9.00 $50.00 $9.00
December 11th
Commercial 0 - 3,000 Per 1,000 Thereafter 0 - 3,000 Per 1,000 Thereafter
Rates (gal) (gal) (gal) (gal)
Inside $18.00 $4.50 $27.00 $4.50
Outside $34.00 $9.00 $50.00 $9.00
Industrial 0 - 3,000 Per 1,000 Thereafter 0 - 3,000 Per 1,000 Thereafter
Rates (gal) (gal) (gal) (gal)
Inside $30.00 $3.65 $45.00 $3.65
Outside $50.00 $7.30 $75.00 $7.30
Town of Blacksburg Sewer Utility
Inside Town of Blacksburg – Residential
Current Utility Bill
Water 0-3,000 gals $25
Sewer 0-3,000 galsth $18
December 11
Debris Pick-up $4
Total $47
2022 Utility Bill
Water 0-3,000 gals $27
Sewer 0-3,000 gals $27
Debris Pick-up $5
Total $59
Town of Blacksburg Utility Rate Example
FY2022-2023 Fee Schedule
Water Connection Charges (Tap Fee)
Size Inside City Outside City
3/4 inch Service $1,250.00 $2,500.00
1 inch Service $2,000.00 $4,000.00
2 inch Service $3,500.00 $7,000.00
4 inch Service $8,750.00 $15,000.00
6 inch Service $12,500.00 $20,000.00
8 inch Service $15,000.00 $25,000.00
10 inch Service $25,000.00 $40,000.00
12 inch Service $37,500.00 $50,000.00
**The Town has the ability to complete work up until 2", but after this size it is the tap charge plus Contracter Price to Install**
Sewer Connection Charges (Tap Fee)
Size Inside City Outside City
4 inch Service $1,250.00 $1,750.00
6 inch Service $6,500.00 $10,000.00
8 inch Service $12,000.00 $20,000.00
**Tap fees are subject to additional surcharges based on SCDOT requirements.**
Water & Sewer Administration Fees
Administration Fee to Establish Service (Plus $25 per additional service ) $50.00
Check return/Bank Draft Return Fee $30.00
Deposit $125.00
Reconnection during Working Hours $50.00
Reconnection during Non-Working Hours $75.00
Pulled Meter $100.00
Existing Customer Transfer to new Location $20.00
Meter Reading Recheck $25.00
Test Meter $50.00
Yearly Backflow Inspection Administration Fee $25.00
Yearly Backflow Inspection Late Penalty $50.00
Hydrant Meter Rental
Deposit Fee $750.00
Install Fee $75.00
Daily Rental Fee $5.00 per day
Zoning Permits
Zoning Vertification Letter $25.00
Residential - New Construction, Demolition, Upfit $50.00
Commercial - New Construction, Demolition, Upfit $100.00
Industrial - New Construction, Demolition, Upfit $125.00
Residential - Certified Zoning Compliance Letter & Inspection $40.00
Commercial - Certified Zoning Compliance & Inspection $80.00
Industrial - Certified Zoning Certifcation & Inspection $160.00
Sign Permits
Wall Sign $40.00
Free-Standing Sign $80.00
FY22-23 Variance/Appeals
Planning &
Residential $150.00
Non-Residential $250.00
Zoning Fees Violations
Zoning Ordinance Citation Per Ordinance
Municipal Ordinance Citation Per Ordinance
GIS Digital Maps
Standard GIS Map (Color) $5.00
Debris Pick-up Fee
Per Month $5.00
Site Plan Review Residential, Commercial, Industrial Review & Plats
One Residential Lot Sketch Plan Review $40.00
More than One Residential Lot but less than Five (Minor Subdivision) - (Plus $20.00 per acre
$200 + Town Engineer Consultant Cost
of site + Town Engineer Consultant Revew Cost)
More than Five Residential Lots (Major) - (Plus $20.00 per acre of site + Town Engineer
$250 + Town Engineer Consultant Cost
Consultant Review Cost)
Major Subdivision Resubmittal (w/ 4th plan submittal & each submittal therafter + Town
$200 + Town Engineer Consultant Cost
Engineer Consultant Cost)
Non-Residential Sketch Plan Review (Plus $25.00 per acre of site & Town Engineer
FY22-23 Consultant Revew Cost)
Commercial Site Plan Review - (Plus $30.00 per acre of site + Town Engineer Consultant
$200 + Town Engineer Consultant Cost
Planning & Cost)
Industrial Site Plan Review - (Plus $50.00 per acre of site + Town Engineer Consultant Cost)
$500 + Town Engineer Consultant Cost
$750 + Town Engineer Consultant Cost
Zoning Site Commercial/Industrial Resubmittal (w/ 4th plan submittal & each submittal thereafter + Town
$250 + Town Engineer Consultant Cost
Plan Review
Engineer Consultant Cost)
Minor changes to Approved Plan $100.00
Fees
Major changes to Approved Plan $200.00
Misc. Plat/Revisions to Plat/Condominum Plat $60.00
Final Plat Review - (plus $10 per lot) $20.00
2021-2022 2022-2023 2022-2023
Requested Recommended
Account Number Expenses Adopted Budget
Budget Budget
10.4100.0100 Administrative Salaries $ 11,800.00 $ 32,000.00 $ 16,175.00
10.4100.6200 Health Insurance $ 27,430.00 $ 28,200.00 $ 23,760.00
10.4100.0200 FICA Expense $ 47,200.00 $ 43,617.42 $ 43,665.00
10.4100.0300 Retirement Expense $ 1,850.00 $ 2,250.00 $ 2,250.00
10.4100.0600 Workers Compensation $ 500.00 $ 650.00 $ 650.00
10.4100.6100 Advertising $ 1,000.00 $ 1,500.00 $ 2,000.00
10.4100.1400 Membership Dues $ 1,000.00 $ 1,000.00 $ 3,000.00
10.4100.6500 Professional Fees- Attorney $ 58,000.00 $ 61,000.00 $ 67,000.00
10.4100.2000 Utilities $ 25,000.00 $ 15,000.00 $ 15,000.00
10.4100.2600 Computer Service $ 4,250.00 $ 6,000.00 $ 6,000.00
10.4100.4500 Travel & Training $ 2,000.00 $ 2,500.00 $ 3,000.00
FY22-23 10.4100.8500
10.4100.6700
New Equipment
Physical/Testing
$
$
2,500.00
500.00
$
$
2,000.00
500.00
$
$
2,000.00
250.00
Administration 10.4100.1000
10.4100.2800
10.4100.8850
Office & General Supplies
Repairs & Maintenance to Buildings
Special Events/Food
$
$
$
6,500.00
5,000.00
1,750.00
$
$
$
6,500.00
5,000.00
1,750.00
$
$
$
5,500.00
5,000.00
1,750.00
10.4100.8990 Municode/APA Zoning & Planning $ 1,000.00 $ 1,000.00 $ 1,000.00
10.4100.8900 Miscellaneous Expense $ 1,000.00 $ 1,000.00 $ 1,000.00
10.4100.8402 Municipal Court/SCPD $ 15,250.00 $ 16,000.00 $ 15,500.00
10.4100.1111 Software Expense & Maintenance $ 7,500.00 $ 12,500.00 $ 13,000.00
10.4100.1100 Tax Book Preparation $ 3,500.00 $ 3,500.00 $ 500.00
10.4100.0500 Summer Intern $ 4,320.00 $ 4,000.00 $ 4,500.00
10.4100.6201 SCMIRF Building Insurance $ 17,300.00 $ 17,300.00 $ 17,100.00
10.4100.9600 Musuem Expense $ - $ 5,000.00 $ 6,000.00
10.4100.9600 Janitorial Services $ - $ - $ 4,000.00
10.4100.XXXX Comprehensive Plan Contract $ - $ - $ 35,000.00
10.4100.XXXX Election Expense $ - $ - $ 2,500.00
Total $ 289,950.00 $ 274,267.42 $ 297,100.00
` 2021-2022 2022-2023 2022-2023
Requested Recommended
Account Number Expenses Adopted Budget
Budget Budget
10.4210.0100 Police Wages & Salaries $ 511,000.00 $ 457,718.95 $ 458,000.00
10.4210.6200 Health Insurance $ 90,450.00 $ 84,600.00 $ 71,280.00
10.4210.3000 Police Retirement $ 85,800.00 $ 85,089.95 $ 85,090.00
10.4210.3500 Police Retirement Insurance $ 2,000.00 $ 2,000.00 $ 2,000.00
10.4210.0600 Workers Compensation $ 14,000.00 $ 18,000.00 $ 14,000.00
10.4210.4100 Uniform $ 8,000.00 $ 8,000.00 $ 6,000.00
10.4210.1700 Auto Maintenance $ 22,000.00 $ 22,000.00 $ 24,000.00
10.4210.2700 Gas & Oil $ 26,000.00 $ 30,000.00 $ 30,000.00
10.4210.8500 New Equipment $ 20,000.00 $ 25,000.00 $ 18,000.00
10.4210.8400 Police Car Purchase $ 35,000.00 $ 40,000.00 $ 42,000.00
FY22-23 Police 10.4210.8402
10.4210.8801
Municipal Court/SCPD
Jury Expense
$
$
100.00
500.00
$
$
100.00
500.00
$
$
100.00
500.00
10.4210.8701 Prisoner Expense $ 14,000.00 $ 22,000.00 $ 22,000.00
10.4210.8601 SC Law Enforcement Fees $ 48,000.00 $ 48,000.00 $ 48,000.00
10.4210.1000 Office Supplies & Expenses $ 5,000.00 $ 5,000.00 $ 5,000.00
10.4210.4500 Travel & Training $ 5,000.00 $ 5,000.00 $ 4,000.00
10.4210.2000 Utilities $ 27,000.00 $ 24,000.00 $ 20,000.00
10.4210.1111 Software Maintenance $ 4,000.00 $ 6,000.00 $ 6,000.00
10.4210.4430 Public Relations $ 300.00 $ 3,000.00 $ 3,000.00
10.4210.2800 Repairs & Maintance to Building $ 5,000.00 $ 5,000.00 $ 5,000.00
10.4210.1400 Membership Dues $ 300.00 $ 300.00 $ 300.00
10.4210.8700 Juvenile Prisoner Expense $ 1,000.00 $ 1,500.00 $ 3,000.00
10.4210.8900 Miscellaneous Expense $ 1,500.00 $ 1,500.00 $ 1,500.00
10.4210.6201 SMIRF Building Insurance $ 17,300.00 $ 17,100.00 $ 17,100.00
Total $ 947,250.00 $ 911,408.90 $ 885,870.00
2021-2022 2022-2023
Requested
Account Number Expenses Adopted Budget
Budget
10.4310.0100 Street Dept Salaries/Wages $ 95,000.00 $ 100,000.00
10.4310.6200 Health Insurance $ 15,250.00 $ 15,500.00
10.4310.0300 Retirement $ 14,700.00 $ 16,600.00
10.4310.0400 Retirement Ins. Expense $ 200.00 $ 200.00
10.4310.0600 Worker's Compensation $ 4,700.00 $ 5,000.00
10.4310.4100 Uniforms $ 1,250.00 $ 2,500.00
10.4310.8500 New Equipment $ 1,500.00 $ 5,000.00
10.4310.1700 Truck & Equipment Maintenance $ 10,000.00 $ 10,000.00
10.4310.2700 Gas & Oil $ 8,000.00 $ 9,000.00
FY22-23
10.4310.2200 Street Lights $ 26,000.00 $ 36,000.00
10.4310.4400 Materials & Supplies $ 7,000.00 $ 6,000.00
10.4310.XXXX Park Utilities, Supplies, & Maintenance $ - $ 6,000.00
Streets & 10.4310.2000
10.4310.5000
Shop Utilities
Disposal Fees/Expense
$
$
12,000.00
1,000.00
$
$
10,000.00
1,000.00
Parks** 10.4310.4504
10.4310.4501
Beautification & Park Maintenance
Paving, Sidewalks, Guttering
$
$
2,250.00
8,000.00
$
$
4,000.00
6,000.00
10.4310.2800 Building Repairs $ 3,000.00 $ 3,000.00
10.4310.8600 Rental Equipment $ 3,500.00 $ 1,500.00
10.4310.8900 Miscellaneous $ 1,500.00 $ 1,500.00
10.4310.8800 Cemetery Mowing Services $ 16,000.00 $ 16,000.00
10.4310.6201 SMIRF Insurance $ 17,300.00 $ 17,300.00
10.4310.4503 Brugg Street Stormwater Improvements $ 8,000.00 $ 25,000.00
10.4310.4500 C-Fund Project(s) $ 100,000.00 $ 5,000.00
10.4310.8400 Boom Truck Maintenance $ 40,000.00 $ 5,000.00
Streets & Parks Totals $ 396,150.00 $ 307,100.00
2021-2022 2022-2023
Account Requested
Expenses Adopted Budget
Number Budget
10.4220.1500 Fire Department Expenses
Apparatus Annual Payment $ 20,000.00 $ 20,000.00
Dues and Subscriptions $ 8,000.00 $ 8,000.00
Equipment Maintenance/Repairs/Testing $ 8,000.00 $ 8,000.00
FY22-23 Fire** Equipment Purchase
Fire Department Supplies/Maintenance
$
$
13,000.00
8,000.00
$
$
13,000.00
8,000.00
Fuel Expense * $ 6,000.00 $ 6,000.00
Insurance * $ 9,000.00 $ 9,000.00
Legal & Professional Fees Licenses and Permits $ 3,000.00 $ 3,000.00
Training / Public Education $ 5,000.00 $ 5,000.00
Truck Maintenance / Repair * $ 8,000.00 $ 8,000.00
Utilities $ 13,650.00 $ 13,650.00
Fire Department Workers Comp $ - $ -
Fire Totals $ 101,650.00 $ 101,650.00
2021-2022 2022-2023 2022-2023
Account
Expenses Adopted Budget Requested Budget Recommended Budget
Number
30.5000.0100 Water Salaries/Wages $ 322,550.00 $ 338,500.00 $ 325,500.00
30.5000.0200 Payroll Taxes (FICA) $ 41,800.00 $ 44,238.17 $ 46,000.00
30.5000.6200 Health Insurance $ 49,400.00 $ 56,400.00 $ 39,600.00
30.5000.0300 Retirement $ 49,750.00 $ 55,804.08 $ 56,000.00
30.5000.0400 Retirement Ins. Expense $ 450.00 $ 450.00 $ 500.00
30.5000.0600 Worker's Compensation $ 8,200.00 $ 8,200.00 $ 8,200.00
30.5000.4100 Uniforms $ 5,000.00 $ 10,000.00 $ 5,000.00
30.5000.6600 Engineering Fees $ 12,000.00 $ 35,000.00 $ 32,000.00
30.5000.6500 Professional Fees $ 12,000.00 $ 12,000.00 $ 12,000.00
30.5000.4505 DHEC/LAB Fees $ 14,000.00 $ 14,000.00 $ 14,000.00
30.5000.3001 Water Purchase $ 375,000.00 $ 375,000.00 $ 375,000.00
30.5000.2800 System Repairs & Maintance $ 120,000.00 $ 80,000.00 $ 80,000.00
FY22-23 Water 30.5000.4400
30.5000.1700
30.5000.2700
General Supplies
Truck & Equipment Maintenance
Gas & Oil
$
$
$
4,000.00
16,000.00
18,000.00
$
$
$
4,000.00
40,000.00
22,000.00
$
$
$
4,000.00
45,000.00
18,000.00
30.5000.4500 Travel & Training $ 8,000.00 $ 6,000.00 $ 6,000.00
30.5000.2000 Utilities $ 26,000.00 $ 26,000.00 $ 26,000.00
30.5000.1000 Office Supplies $ 1,000.00 $ 1,000.00 $ 1,000.00
30.5000.1111 Software Maintenance $ 2,500.00 $ 1,000.00 $ 2,500.00
30.5000.1101 Billing Expense $ 6,500.00 $ 8,000.00 $ 6,500.00
30.5000.1400 Membership Dues $ 500.00 $ 500.00 $ 500.00
30.5000.4300 Treatment Chemicals $ 5,000.00 $ 5,000.00 $ 5,000.00
30.5000.8500 New Equipment $ 12,000.00 $ 10,000.00 $ 10,000.00
30.5000.4600 Physicals & Drug Screens $ 750.00 $ 750.00 $ 500.00
30.5000.0700 Sales & Use Tax $ 1,000.00 $ 1,000.00 $ 1,000.00
30.5000.8900 Miscellaneous Expense $ 2,500.00 $ 2,500.00 $ 2,500.00
30.5000.8400 Vehicle & Equipment (Lease) $ 21,500.00 $ 2,500.00 $ 2,500.00
30.5000.6201 SCMIRF Building Insurance $ 17,300.00 $ 17,100.00 $ 17,300.00
30.5000.1200 Other Fringe Benefits $ 2,400.00 $ 2,400.00 $ 2,400.00
30.5000.1300 Contingency $ 40,000.00 $ 10,000.00 $ 33,700.00
Total $ 1,250,100.00 $ 1,189,342.25 $ 1,178,200.00
2021-2022 2022-2023 2022-2023
Requested Recommended
Account Number Expenses Adopted Budget
Budget Budget
30.6000.0100 Sewer Salaries/Wages $ 223,700.00 $ 253,078.13 $ 254,000.00
30.6000.6200 Health Insurance $ 41,100.00 $ 39,600.00 $ 39,600.00
30.6000.0300 Retirement Expense $ 43,428.21 $ 44,750.00
30.6000.0400 Retirement Ins. Expense $ 500.00 $ 500.00 $ 500.00
30.6000.0200 Payroll Taxes $ 34,675.00 $ 34,675.00 $ -
30.6000.0600 Worker's Compensation $ 4,700.00 $ 4,700.00 $ 5,000.00
30.6000.4100 Uniforms $ 4,000.00 $ - $ 4,000.00
30.6000.6600 Engineering Fees $ 7,500.00 $ 7,500.00 $ 35,000.00
30.6000.6500 Professional Fees $ 12,000.00 $ 12,000.00 $ 10,000.00
30.6000.4505 DHEC/LAB Fees $ 10,000.00 $ 10,000.00 $ 10,000.00
30.6000.2800 System Repairs/Maintenance $ 50,000.00 $ 75,000.00 $ 40,000.00
30.6000.4400 General Supplies $ 500.00 $ 500.00 $ 500.00
FY22-23 Sewer 30.6000.1700
30.6000.2700
Truck & Equipment Maintenance
Gas & Oil Expense
$
$
8,000.00 $
7,500.00 $
8,000.00
7,500.00
$
$
8,000.00
10,000.00
30.6000.4500 Travel & Training $ 1,500.00 $ 1,500.00 $ 1,500.00
30.6000.2000 Utilities $ 70,000.00 $ 70,000.00 $ 70,000.00
30.6000.1000 Office Supplies $ 750.00 $ 750.00 $ 750.00
30.6000.1111 Software Maintenance $ 2,500.00 $ 2,500.00 $ 1,000.00
30.6000.1101 Billing Expense $ 6,500.00 $ 6,500.00 $ 8,000.00
30.6000.8500 New Equipment $ 18,000.00 $ 20,000.00 $ 45,000.00
30.6000.4300 Treatment Chemicals $ 9,000.00 $ 9,000.00 $ 9,000.00
30.6000.6700 Physicals/Testing $ 500.00 $ 500.00 $ 250.00
30.6000.2900 Contract Maintenance (Pump) $ 20,000.00 $ 20,000.00 $ 20,000.00
30.6000.6800 Republic Services - Container $ 3,500.00 $ 2,500.00 $ 2,500.00
30.6000.6201 SMIRF Building Insurance $ 17,300.00 $ 17,100.00 $ 17,300.00
30.6000.9711 Other Fringe Benefits $ 900.00 $ 900.00 $ 1,200.00
30.6000.9800 Canoe Creek - Bioaugmentation Pilot Program $ 14,500.00 $ 15,000.00 $ 15,000.00
30.6000.8402 Contingency $ 50,000.00 $ - $ 33,700.00
Sewer Totals $ 669,125.00 $ 662,731.34 $ 686,550.00
Fund Type Expenses Total Fund Type Expenses Total
General Fund Public Works
Administration $297,100 Water $1,178,200
Police $885,870 Sewer $686,550
Streets & Parks** $307,100 Total $1,864,750
Fire** $101,650
Total $1,591,720
Total Expenditures $3,456,470
Total Revenues $3,456,470
Overview FY22-23 General Fund Enterprise and Water &
Sewer Enterprise
FY22-23 ARP
December 11th
MASC Survey Results
December 11th
FY22-23 ARP – Boom Truck Purchase
December 11th
FY22-23 ARP – Cooksey St. Ground Storage Tank Renovation
Tiers Rate
Tier 1 – Atleast one year of service with the Town from
December 11th $1,500.00
(1/1/2021 to 12/31/2021)
Tier 2 – Less than one year of service with the Town from
$750.00
(1/1/2021 to 12/31/2021)
Total COVID Premium Pay Cost $37,875.00
FY22-23 ARP – COVID Premium Pay
December 11th
FY22-23 ARP Lead & Cooper Compliance
December 11th
FY22-23 Fire Hydrant Replacement & Repair
2022-2023
Recommended
# Expenses
Budget
1 Boom Truck Purchase $158,307.00
2 Cooksey St. Ground Storage Tank Exterior and Interior Renovation $58,770.00
3 COVID Premium Pay $37,875.00
4 Lead & Cooper Compliance Program $10,775.00
5 Fire Hydrant Replacement & Repair $20,000.00
Total $285,727.00
FY22-23 ARP Budget
2022-2023
# Expenses Requested Budget
1 Cherokee County Rec $ 10,000.00
December 11th
2 Town Events $ 20,000.00
3 Iron City Festival $ 10,000.00
4 Carolina Bowl Sponsorship $ 2,500.00
5 Blacksburg Business Association $ 5,000.00
6 Lime Street Park Improvements $ 40,000.00
7 Museum Maintenance $ 10,500.00
Total $ 98,000.00
FY22-23 Hospitality
December 11th 2022-2023
# Expenses Requested Budget
1 Cherokee County Childrens Home $ 5,000.00
Total $ 5,000.00
FY22-23 Victims Assistance
VIII. Administrator's Update
IX. Executive Session
XI. Return to Regular Session
X. Adjournment
Get email alerts for Blacksburg
A daily email when new agendas and minutes are posted.