City Council
Regular MeetingMartinsville, VA · August 23, 2016
Minutes
August 23, 2016
The regular meeting of the Council of the City of Martinsville, Virginia was held on
August 23, 2016, in Council Chambers, Municipal Building, at 7:30 PM with Mayor Danny
Turner presiding. Council Members present included Danny Turner, Jennifer Bowles, Gene
Teague, Mark Stroud, and Sharon Brooks Hodge. Staff present included City Manager Leon
Towarnicki, Assistant City Manager Wayne Knox, City Attorney Eric Monday, Clerk of Council
Karen Roberts, Finance Director Linda Conover, Police Chief Sean Dunn, and Commissioner of
Revenue Ruth Easley.
Mayor Turner called the meeting to order and advised Council would go into Closed
Session beginning at 6:00 PM. In accordance with Section 2.1-344 (A) of the Code of Virginia
(1950, and as amended) and upon a motion by Council Member Hodge, seconded by Council
Member Stroud, with the following 5-0 recorded vote: Council Member Hodge, aye; Council
Member Teague, aye; Vice Mayor Bowles, aye; Council Member Stroud, aye; and Mayor
Turner, aye. Council convened in Closed Session to discuss the following matters: (A)
appointments to Boards and Commissions as authorized by Subsection 1 and (B) consultation
with legal counsel and briefings by staff members, attorneys or consultants pertaining to
actual or probably litigation, or other specific legal matters requiring the provision of legal
advice by such counsel, as authorized by Subsection 7. Council returned to Chambers
announcing that they would return to Closed Session at the end of the Council meeting to
complete discussions.
Following the invocation by Vice Mayor Bowles and Pledge to the American Flag, Mayor
Turner welcomed everyone to the meeting.
Consider approval of minutes from the August 9, 2016 Council Meeting – Teague made
a motion to approve the minutes; motion was seconded by Bowles with a 5-0 Council vote in
favor.
Recognize City Employees who are eligible for Service Awards – July 1 through
September 30, 2016 - City Manager Towarnicki read the names of those employees receiving
service recognition and thanked the Mayor and Vice Mayor for attending the Service Award
ceremony on Monday.
August 23, 2016
Consider adoption of a resolution setting the allocation percentage for personal property
tax relief for qualifying vehicles in the City of Martinsville for tax year 2016 – Commissioner of
Revenue Ruth Easley stated this is an annual housekeeping measure and she requested that
resolution be adopted by Council. The annual percentage allocation is capped per location
and every year it will fluctuate as the fleet and assessment grows. Bowles confirmed for the
citizens that this is not an allocation set by the city but by the Commonwealth. Bowles made
a motion to adopt the resolution as presented, Hodge seconded the motion. Roll call vote of 5-
0: Hodge, aye; Turner, aye; Stroud, aye; Teague, aye; and Bowles, aye.
Hear an update from the Martinsville-Henry County Economic Development
Corporation – Mark Heath of the EDC updated Council on work and activities handled by the
EDC including tourism, small business events and awards, research and marketing/recruiting
as well as the unemployment rates for Martinsville and Henry County. The water slide at the
Smith River Sports Complex was installed a little late in the season but the driving range has
been popular with the community. Heath presented a PowerPoint presentation to Council
regarding the CAFM training and internship opportunity, a 28-credit course taught over two
semesters at Patrick Henry Community College. Bowles asked if the program could be offered
through the schools as a dual enrollment option. Heath said that they had discussed this
possibility as well as other options. Heath updated Council on the available lots and buildings
at the Patriot Center as well as available lots at Commonwealth Crossing. Mayor Turner asked
August 23, 2016
about the comparison done by Blue Ridge Outdoor Magazine, Towarnicki said he had not
heard an update this year. Heath said he would check with Jennifer Doss. Turner asked if
I73 access would be a consideration for interested parties of the Patriot Center. Hodge asked
about finding skilled employees for specific employers like Eastman Film. Heath said that the
EDC is working to train those people needed in the specific skills that want to work. Turner
asked what the issue is in finding qualified workers. Heath said it’s a combination of factors
and it’s part of the EDC’s effort to find employers willing to pay higher salaries to draw
qualified workers. Bowles said it was good to see that unemployment rates are down and she
thanked him for the Big Dipper waterslide and discounted rates. Bowles suggested a Snap
Chat filter for promoting Martinsville tourism to millennials.
Hear finance report – Linda Conover explained the finance reports to Council explaining
that numbers are not final until the annual audit process is complete. Hodge made a motion
to approve the finance report as presented; Teague seconded the motion with all members
voting in favor.
August 23, 2016
Consider approval of consent agenda – Teague made a motion to approve the consent
agenda as presented; Bowles seconded the motion with all members voting in favor.
Comments by members of City Council – Council Member Stroud announced the arrival
of his first granddaughter Ember Noelle Stroud and said mother and baby are both doing well.
Teague requested an update from New College Institute. Bowles congratulated two new
businesses for having their grand opening and invited the public to an event being held at
Osborne Baptist Church. Stroud said he would be having surgery on his hip but plans to be
at the next Council meeting.
August 23, 2016
Comments by City Manager – Towarnicki announced the Dental Clinic would be
celebrating their 10th year anniversary. He stated that Martinsville does not have an
employment problem, it’s more of a participation problem, explaining there are several jobs
available that pay well but the participation at the job fairs are very low. He questions how to
get people in the community interested in participating in the programs to train for skilled
positions.
Business from the Floor (not televised) – Patrick H. Wright, 1201 Spruce Village said
Radar Bus drivers had expressed concern about City roads needing repair. Ural Harris, 217
Stewart St requests an update on the medical school. Turner explained that it is an ongoing
negotiation and the City is looking out for the taxpayers.
There being no further business, Council returned to Closed Session at 8:33pm.
At the conclusion of Closed Session, each returning member of Council certified that (1)
only public business matters exempt from open meeting requirements were discussed in said
Closed Session; and (2) only those business matters identified in the motion convening the
Closed Session were heard, discussed, or considered during the Session. A motion was made
by Council Member Hodge, seconded by Vice Mayor Bowles, with the following 5-0 recorded
vote in favor to return to Open Session: Hodge, aye; Turner, aye; Teague, aye; Bowles, aye; and
Stroud, aye.
A motion was made by Mayor Turner to appoint Artis Law to the School Board; Council
Member Hodge seconded the motion. Motion failed with a 2-3 vote. Turner, aye; Hodge, aye,
Bowles, nay; Teague, nay; and Stroud, nay.
A motion was made by Vice Mayor Bowles to appoint Donna Dillard to the School
Board; Council Member Stroud seconded the motion. All members approved the motion.
A motion was made by Council Member Hodge to adjourn the meeting, seconded by
Vice Mayor Bowles with all Council Members voting in favor. The meeting adjourned at
10:15pm.
______________________________________ ______________________________________
Karen Roberts Danny Turner
Clerk of Council Mayor
Agenda
AGENDA--CITY COUNCIL -- CITY OF MARTINSVILLE, VIRGINIA
Council Chambers – Municipal Building
6:00 pm Closed Session 7:30 pm Regular Session
Tuesday, August 23, 2016
6:00 pm --Closed Session
Items to be considered in Closed Session, in accordance with the Code of Virginia, Title
2.2, Chapter 37—Freedom of Information Act, Section 2.2-3711(A)—Closed Meetings,
the following:
A. Appointments to Boards and Commissions as authorized by Subsection 1.
B. Consultation with legal counsel and briefings by staff members, attorneys or
consultants pertaining to actual or probable litigation, or other specific legal
matters requiring the provision of legal advice by such counsel, as authorized by
Subsection 7.
7:30—Regular Session
Invocation & Pledge to the American Flag- Vice Mayor Bowles
1. Consider approval of minutes of the August 9, 2016 Meeting. (2 mins)
2. Recognize City Employees who are eligible for Service Awards – July 1 through
September 30, 2016 (10 mins)
3. Consider adoption of a resolution setting the allocation percentage for personal
property tax relief for qualifying vehicles in the City of Martinsville for tax year
2016 (10 mins)
4. Hear an update from the Martinsville-Henry County Economic Development
Corporation. (10 mins)
5. Hear finance report. (5 mins)
6. Consider approval of consent agenda (2 mins)
7. Comments by members of City Council. (5 minutes)
8. Comments by City Manager. (5 minutes)
9. Business from the Floor (not televised)
This section of the Council meeting provides citizens the opportunity to discuss matters, which are not
listed on the printed agenda. Thus, any person wishing to bring a matter to Council’s attention under this
Section of the agenda should:
(1) come to the podium and state name and address;
(2) state the matter that they wish to discuss and what action they would like for Council to take;
(3) limit remarks to five minutes;
(4) refrain from making any personal references or accusations of a factually false and/or malicious
nature.
Persons who violate these guidelines will be ruled out of order by the presiding officer and will be asked to
leave the podium.
Persons who refuse to comply with the direction of the presiding officer may be removed from the
chambers.
City Council
Agenda Summary
Meeting Date: August 23, 2016
Item No: 1.
Department: Clerk of Council
Issue: Consider approval of minutes from August 9, 2016 Council
Meeting.
Summary: None
Attachments: August 9, 2016 Council Meeting minutes
Recommendations: Motion to approve minutes as presented.
August 9, 2016
The regular meeting of the Council of the City of Martinsville, Virginia was held on
August 9, 2016, in Council Chambers, Municipal Building, at 7:30 PM with Mayor Danny
Turner presiding. Council Members present included Danny Turner, Jennifer Bowles, Gene
Teague, and Sharon Brooks Hodge. Mark Stroud was not in attendance. Staff present
included City Manager Leon Towarnicki, Assistant City Manager Wayne Knox, City Attorney
Eric Monday, Clerk of Council Karen Roberts, Finance Director Linda Conover, Police Chief
Sean Dunn, Utilities Director Durwin Joyce, Water Resources Director Andy Lash, and City
Engineer Chris Morris.
Mayor Turner called the meeting to order and advised Council would go into Closed
Session beginning at 6:30 PM. In accordance with Section 2.1-344 (A) of the Code of Virginia
(1950, and as amended) and upon a motion by Hodge, seconded by Teague, with the following
4-0 recorded vote: Council Member Teague, aye; Vice Mayor Bowles, aye; Council Member
Hodge, aye; and Mayor Turner, aye. Council convened in Closed Session to discuss the
following matters: (A) consultation with legal counsel and briefings by staff members,
attorneys or consultants pertaining to actual or probably litigation, or other specific legal
matters requiring the provision of legal advice by such counsel, as authorized by Subsection 7.
At the conclusion of Closed Session, each returning member of Council certified that (1) only
public business matters exempt from open meeting requirements were discussed in said
Closed Session; and (2) only those business matters identified in the motion convening the
Closed Session were heard, discussed, or considered during the Session. A motion was made
by Teague, seconded by Hodge, with the following 4-0 recorded vote in favor to return to Open
Session: Council Member Hodge, aye; Mayor Turner, aye; Council Member Teague, aye; and
Vice Mayor Bowles, aye.
Following the invocation by Council Member Teague and Pledge to the American Flag,
Mayor Turner welcomed everyone to the meeting.
Consider approval of minutes from the July 26, 2016 Council Meeting – Bowles made a
motion to approve the minutes, motion was seconded by Hodge with a 4-0 Council vote in
favor.
Conduct a public hearing for consideration of citizens interested in the appointment to
one unexpired term ending June 30, 2017 to the Martinsville City School Board – City
Manager Leon Towarnicki explained the unexpired term available on the school board and the
requirements for any citizen to be required for consideration of appointment. Mayor Turner
mentioned Michael Hendricks, Council Member Hodge mentioned Artis Law, Council Member
Teague mentioned Donna Dillard, City Attorney Monday mentioned Pam Allen, City Manager
Towarnicki mentioned Dennis Casey and a resident was present to mention Lloyd Hairston’s
interest in being considered for the vacancy. Turner closed the public hearing. Towarnicki
August 9, 2016
suggested scheduling those candidates for an interview immediately before and after the
August 23 Council meeting.
Hear quarterly staff update on Utilities – Electric, Water and Sewer – City Manager
Towarnicki welcomed Andy Lash and Durwin Joyce who were present to provide updates on
the Electric Department as well as the Water/Sewer Department. Lash described the
production at the water and wastewater plants and stated that both locations remain in
compliance of all policies. He summarized revenue and expenditures. Towarnicki explained
that final numbers would not be available until after the audit is complete in October. He said
the sewer line has been installed for the Smith River Intercept; there is minimal finish work to
complete. Towarnicki described the work involved including a retaining wall that was built
before the sewer work could be started. Towarnicki said the cost to complete this project was
in line with the bid. Lash described other current projects including the sludge press, meter
changes, asset management, AMI base station systems, etc. Turner expressed residents’
concerns about manhole covers on Liberty Street that are in the line of traffic and asked that
those be looked at. Lash detailed a program that documents location and inspection details of
city manholes. Joyce summarized the power cost and usage in FY16 emphasizing the totals
are not official until after the audit is complete. He explained the financial benefits of
hydroelectric generation and landfill gas generation along with the electric department revenue
and expenditures. Joyce detailed projects including the Depot Street voltage regulator,
August 9, 2016
substation improvement, switch replacements, etc. Joyce said around 800 street lights out of
3,000 have been replaced.
August 9, 2016
August 9, 2016
Consider support of possible legislation regarding lottery proceeds – City Manager
Towarnicki detailed the prior discussion regarding Nottoway County’s proposal that 5% of
Virginia lottery proceeds be returned to the locations where the tickets were purchased which
would increase revenue for those locations. There are 34 locations in the 24112 zip code that
sell lottery tickets; out of those approximately 13 locations are within Martinsville City limits.
Individual store sales would be needed to figure out proportion amounts between Martinsville
and Henry County. He recommends that the City lend support in this effort to Nottoway
County as well as our local legislators. Teague thanked Ural Harris for bringing this subject to
Council’s attention. Hodge made a motion to support the possible legislation, Bowles
seconded the motion with all Council Members in favor.
August 9, 2016
August 9, 2016
Consider adoption of a resolution committing funding to the VDOT Revenue Sharing
Program – Chris Morris says this is a quick housekeeping item with correction to wording of
the resolution. Council Member Teague made a motion to adopt the resolution, Council
Member Hodge seconded the motion with all Council Members voting in favor.
August 9, 2016
Consider adoption on second reading of an amendment to the Firearms Ordinance,
Section 24-2 of the Martinsville City Code – Monday reminded Council that the ordinance was
previously approved on first reading. The local honor guard had contacted him with concerns
and he stated that there were some heritage organizations and reenactment groups that would
be affected by the amended ordinance. Monday pointed out changes made to paragraph B
that would directly affect those organizations. Council Member Teague made a motion to
modify the firearms ordinance with changes to section B, Vice Mayor Bowles seconded the
motion with all council members in favor. Vice Mayor Bowles made a motion to adopt the
ordinance on second reading, Council Member Hodge seconded the motion. A roll call vote
was held with all Council Members voting in favor 4-0: Bowles, aye; Turner, aye; Teague, aye;
and Hodge, aye.
Schedule Neighborhood Meetings – Towarnicki explained the previous neighborhood
meeting schedule and suggested dates and locations for 2016/2017 meetings. Council agreed
with the schedule and locations as listed with the recommendation of using Patrick Henry
School for the Druid Hills/Uptown meeting.
Comments by members of City Council – Bowles thanked Chief Dunn for giving out ice
cream to some of the local children. She also read a letter from Representative Mark Warner.
Turner thanked Martinsville Mustangs, the Police and Fire Departments and others for
assisting with making a special night for a local child.
August 9, 2016
Comments by City Manager - Towarnicki said the City was contacted by a
representative of Warner’s staff stating that he would be in Martinsville Monday August 15
and asked to hold an informal town hall meeting with City representatives 5:45pm-6:30pm at
the Virginia Museum. He also stated that the Virginia Municipal League is requesting a local
Christmas ornament again this year. He suggested that the City allow local artists to submit
their ideas and allow a selection committee to choose the winning ornament to send.
Business from the Floor (not televised) – Sophia Esdaile asked why the school board
members serve 3-year terms, Council Members serve 4-year terms and the Mayor and Vice
Mayor serve 2-year terms. Turner explained that the Mayor and Vice Mayor are chosen with
each election every 2 years. Monday explained that the terms for Council and the School
Board are passed by the general assembly and not decided on by the City. Esdaile asked if
Council would consider making the Mayor position an elected position instead of a Council
decision. Monday explained the Council would need to make the request then the request
would need to be presented at general assembly. Bowles also said Public Works Director Jeff
Joyce had contacted her about the glass-recycling question Esdaile had asked at a previous
meeting, stating that there would be no cost savings to recycle glass locally by using a
company in Danville.
There being no further business, a motion was made by Teague to adjourn the meeting,
seconded by Bowles with all Council Members voting in favor. The meeting adjourned at
8:51pm.
______________________________________ ______________________________________
Karen Roberts Danny Turner
Clerk of Council Mayor
City Council
Agenda Summary
Meeting Date: August 23, 2016
Item No: 2.
Department: Human Resources
Issue: Recognize City Employees who are eligible for
Service Awards – July 1 through September 30, 2016.
Summary: The Service Award Program is designed to build
individual morale and show appreciation to the
long-service employee for their faithful service to the
City of Martinsville.
Attachment: Listing of City Employees who are eligible for the
service award for the first quarter of FY 16-17.
TO BE READ BY MAYOR. NO ACTION NECESSARY.
SERVICE AWARD RECIPIENTS
FIRST QUARTER - FISCAL YEAR 16-17
FOR THE PERIOD OF JULY 1 – SEPTEMBER 30, 2016
YEARS OF
NAME DEPARTMENT SERVICE
CHRIS BOBLETT POLICE DEPT 5
COMMONWEALTH'S
PAULA BOWEN ATTORNEY 10
COMMONWEALTH'S
NANCY SHERMAN ATTORNEY 10
DALE DAVIS FIRE DEPARTMENT 10
CHRIS PENN WATER CONSTRUCTION 10
WILLIAM HANKINS PARK MAINTENANCE 10
KEITH HUDSON FIRE DEPARTMENT 15
ROBIN LEGUS PURCHASING 15
KRIS BRIDGES INSPECTIONS 15
LAURA HOPKINS SHERIFF’S DEPARTMENT 20
CIRCUIT COURT JUDGE’S
PATTI FARMER OFFICE 25
DAVID FABINSKI SEWER CONSTRUCTION 30
KAREN MAYS PURCHASING 35
City Council
Agenda Summary
Meeting Date: August 23, 2016
Item No: 3.
Department: Commissioner of the Revenue
Issue: Consider adoption of a resolution setting the allocation
percentage for personal property tax relief for qualifying vehicles in the City of
Martinsville for tax year 2016.
Summary: On December 13, 2005, City Council adopted an ordinance that
established a local program of personal property tax relief that requires
Martinsville City Council to annually set the relief allocation percentage that is
anticipated to fully use the funds provided to the City by the Commonwealth
through the Personal Property Tax Relief Act.
The Commissioner of the Revenue has completed the annual assessment of motor
vehicles that have a Martinsville tax situs for tax year 2016. By ordinance,
qualifying vehicles assessed at $1,000, or less, receive 100% relief. Qualifying
vehicles with assessed values between $1,001 and the first $20,000 receive a
calculated annual percentage of relief based on the number of qualifying vehicles
and their associated assessments. The Commissioner of the Revenue estimates
that a percentage rate of 52.17% will fully use all state PPTRA funds allocated to
the City for tax year 2016.
Attachments: Resolution
Recommendations: Adopt resolution
Council Members City Manager
Danny Turner, Mayor Leon E. Towarnicki
Jennifer Bowles, Vice-Mayor City Attorney
Sharon Brooks-Hodge Eric H. Monday
Mark Stroud
Clerk of Council
Gene Teague
Karen Roberts
RESOLUTION
SETTING THE ALLOCATION PERCENTAGE FOR PERSONAL PROPERTY
TAX RELIEF IN THE CITY OF MARTINSVILLE FOR TAX YEAR 2016
WHEREAS, on December 13, 2005 by Ordinance 2005-8 the Martinsville City Council established a
local program of tax relief that serves the best interests of its citizens regarding personal property tax
on qualifying use vehicles, pursuant to modifications made by the General Assembly of Virginia to the
Personal Property Tax Relief Act of 1998 (PPTRA); and
WHEREAS, the City’s relief program requires the City Council to adopt an annual percentage of local
tax relief for personal use vehicles valued between $1,001 and the first $20,000 that will fully exhaust
the PPTRA relief funds provided to the City by the Commonwealth of Virginia; and
WHEREAS, the Commissioner of the Revenue has completed the annual assessment of motor
vehicles with Martinsville tax situs for Tax Year 2016; and
WHEREAS, the Commissioner of the Revenue estimates that a percentage of relief of 52.17% applied
to the first $20,000 of assessed values for qualifying vehicles valued over $1,000 will fully use all
available state PPTRA relief allocated for tax year 2016,
NOW, THEREFORE BE IT RESOLVED by the Martinsville City Council that 52.17% shall be the
percentage of relief to be applied to the first $20,000 in value of each qualifying vehicle with an
assessed value more than $1,000 pursuant to and in accordance with provisions of Sec. 21-10 of the
Martinsville City Code.
Adopted this 23rd day of August, 2016.
__________________________________ _____________________________________
Danny Turner, Mayor ATTEST: Clerk of Council
VOTE
Danny Turner ______
Jennifer Bowles ______
Sharon Brooks Hodge ______
Mark C. Stroud, Sr. ______
M. Gene Teague ______
55 West Church Street, P. O. Box 1112, Martinsville, VA 24114-1112 276-403-5180 Fax: 276-403-5280
www.martinsville-va.gov
City Council
Agenda Summary
Meeting Date: August 23, 2016
Item No: 4.
Department: City Manager
Issue: Hear an update from the Martinsville-Henry County Economic
Development Corporation.
Summary: Mark Heath will provide an update on EDC work and activities.
Attachments: None
Recommendations: No action by Council is needed – this item is presented
for information purposes.
City Council
Agenda Summary
Meeting Date: August 23, 2016
Item No: 5.
Department: Finance
Issue: Financial Report
Summary:
FY16 – Preliminary 6/30/2016 - Revenues & Expenditures; Combined
Balance Sheet
Exclusive of School and Special Revenue Funds and proceeds from debt
issuance, actual revenues were $63,150,745, 99.4% of the amount anticipated
during the new year budget process. At year end, Local Sales & Use Taxes
collected were greater than anticipated by $133,632, for total receipts of
$2,033,632; Meals Taxes collected were also greater than expected by $17,248, for
total receipts of $1,717,248. Total Utility Fund revenues were $29,011,514, down
from anticipated by $218,722, or less than 1% - .75% - through year end.
Actual expenditures were $66,273,662, which represents 94.7% of the
anticipated amount.
As of June 30th, the total Combined Fund Balance and Utility Cash/Cash
Equivalent was $30,600,265, an increase from FY15 year-end of $11,152,547, due
in large part to the inflow and outflow of debt proceeds. The balance of loan
proceeds will decrease as the projects progress towards completion in FY17.
The available cash-on-hand for all City Funds was $17,467,441, a decrease of
$302,382.29 over the same time period last year.
The annual audit process is still ongoing at this time, and will continue into
October. As soon as figures are finalized, a report for year-end FY16 will be
presented to Council.
Attachment:
Consolidated Revenue-Expense Report 6-30-16; Preliminary as of 8-12-16
Combined Balance Sheet 6-30-16; Preliminary as of 8-12-16
Recommendations: Motion to approve financial report.
City of Martinsville
Combined Balance Sheet
FY16 - 06/30/16
CURRENT JUNE 30, 2015
TOTAL LIABILITIES FUND BAL & FUND BAL & DIFFERENCE
FUND ASSETS &RESERVES CASH & EQUIV CASH EQUIV FROM FY15
GENERAL FUND $ 10,753,339 $ (4,829,324) $ 5,924,014 $ 7,851,460 $ (1,927,446)
MEALS TAX $ 844,678 $ - $ 844,678 $ 825,849 $ 18,829
SCHOOL CAFETERIA $ 1,183,343 $ (35,978) $ 1,147,365 $ 965,571 $ 181,794
REFUSE COLLECTION FUND $ 5,328,983 $ - $ 5,328,983 $ 6,705,304 $ (1,376,321)
TELECOMMUNICATIONS $ 78,605 $ (137,859) $ (59,255) $ (355,914) $ 296,659
WATER FUND $ 3,500,697 $ - $ 3,500,697 $ 523,153 $ 2,977,544
SEWER FUND $ 8,438,993 $ - $ 8,438,993 $ 333,165 $ 8,105,828
ELECTRIC FUND $ 4,505,797 $ - $ 4,505,797 $ 1,981,702 $ 2,524,095
CAPITAL RESERVE FUND $ 615,623 $ (36,144) $ 579,478 $ 697,465 $ (117,987)
SCHOOL FUND $ 1,992,051 $ (1,611,269) $ 380,782 $ - $ 380,782
SCHOOL FEDERAL PROGRAMS $ 132,004 $ (142,600) $ (10,597) $ (80,128) $ 69,532
CDBG FUND $ 169,400 $ (169,018) $ 382 $ (53,031) $ 53,413
HOUSING CHOICE $ 18,947 $ - $ 18,947 $ 53,122 $ (34,175)
TOTAL $ 37,562,459 $ (6,962,194) $ 30,600,265 $ 19,447,718 $ 11,152,547
RESERVED FUNDS
INSURANCE TRUST FUND $ 465,476 $ - $ 465,476 $ 266,878 $ 198,598
INMATE TRUST FUND $ 177,546 $ - $ 177,546 $ 135,469 $ 42,077
Fiduciary Agency Funds:
05-SVRFA $ 18,167 $ (19,554) $ (1,387) $ 8,442 $ (9,829)
06-Dan River ASAP $ 420,704 $ (210,998) $ 209,706 $ 247,366 $ (37,660)
15-PRCJTA $ 340,947 $ (6,132) $ 334,815 $ 430,279 $ (95,464)
30-BRRL $ 253,198 $ (33,564) $ 219,633 $ 89,923 $ 129,710
TOTALS: $ 1,033,015 $ (270,248) $ 762,767 $ 776,010 $ (13,244)
City of Martinsville
Consolidated Revenues and Expenditures
FY16 - June 30, 2016 (preliminary - as of 8/12/16)
Actual Remaining Difference
Budget Anticipated YTD Balance Ant vs. Actual
General Fund
Revenues $ 30,904,389 $ 31,016,761 $ 30,852,961 $ 51,428 99.5%
Expenditures 34,667,728 33,693,461 32,459,479 2,208,249 96.3%
Excess (deficiency) of revenues over
expenditures $ (3,763,339) $ (2,676,700) $ (1,606,518)
(Fund Bal contrib)
Actual Remaining Difference
Budget Anticipated YTD Balance Ant vs. Actual
Capital Funds
Meals Tax
Revenues $ 2,066,792 $ 2,078,373 $ 2,085,621 $ (18,829) 100.3%
Expenditures 2,066,792 2,066,792 2,066,792 0 100.0%
Excess (deficiency) of revenues over
expenditures $ - $ 11,581 $ 18,829
Capital Reserve
Revenues $ 1,427,214 $ 1,200,649 $ 1,200,649 $ 226,565 100.0%
Expenditures 2,025,417 1,742,841 1,318,635 706,782 75.7%
Excess (deficiency) of revenues over
expenditures $ (598,203) $ (542,192) $ (117,986)
TOTAL CAPITAL FUNDS: $ (598,203) $ (530,611) $ (99,157)
(Fund Bal contrib)
Actual Remaining Difference
Budget Anticipated YTD Balance Ant vs. Actual
Refuse Fund
Revenues $ 2,229,000 $ 2,200,936 $ 2,216,672 $ 12,328 100.7%
Expenditures 4,457,315 4,075,714 3,562,835 894,480 87.4%
Excess (deficiency) of revenues over
expenditures $ (2,228,315) $ (1,874,778) $ (1,346,164)
MINet/Fiber Optic Fund
Revenues $ 1,617,343 $ 1,310,505 $ 1,599,974 $ 17,369 122.1%
Expenditures 1,316,388 1,220,694 1,303,314 13,074 106.8%
Excess (deficiency) of revenues over
expenditures $ 300,955 $ 89,811 $ 296,660
Water Fund
Revenues $ 3,305,000 $ 3,323,767 $ 3,265,843 $ 39,157 98.3%
Expenditures 3,755,000 2,098,902 2,093,083 1,661,917 99.7%
Excess (deficiency) of revenues over
expenditures $ (450,000) $ 1,224,865 $ 1,172,760
Sewer Fund
Revenues $ 4,027,512 $ 4,095,149 $ 4,243,212 $ (215,700) 103.6%
Expenditures 4,327,512 3,622,592 3,468,788 858,724 95.8%
Excess (deficiency) of revenues over
expenditures $ (300,000) $ 472,557 $ 774,424
Electric Fund
Revenues $ 18,808,905 $ 18,299,879 $ 17,685,813 $ 1,123,092 96.6%
Expenditures 21,525,821 21,436,476 20,000,735 1,525,086 93.3%
Excess (deficiency) of revenues over
expenditures $ (2,716,916) $ (3,136,597) $ (2,314,922)
TOTAL UTILITY FUNDS: $ (5,695,231) $ (3,313,953) $ (1,713,902)
(Fund Bal contrib)
Consolidated Revenues and Expenditures
FY16 - June 30, 2016 (preliminary - as of 8/12/16)
Actual Remaining Difference
Budget YTD Balance Budg vs. Actual
Cafeteria
Revenues $ 1,398,383 $ $ 1,702,356 $ (303,973) 121.7%
Expenditures 1,486,358 1,190,995 295,363 80.1%
Excess (deficiency) of revenues over
expenditures $ (87,975) $ $ 511,361
Schools
Revenues $ 23,211,203 $ $ 22,548,619 $ 662,584 97.1%
Expenditures 23,269,819 16,875,197 6,394,622 72.5%
Excess (deficiency) of revenues over
expenditures $ (58,616) $ $ 5,673,422
Federal Programs
Revenues $ 2,319,890 $ $ 2,223,937 $ 95,953 95.9%
Expenditures 2,319,890 1,669,896 649,994 72.0%
Excess (deficiency) of revenues over
expenditures $ - $ $ 554,040
TOTAL SCHOOL FUNDS: $ (146,591) $ - $ 6,738,823
(fund bal contrib)
Actual Remaining
Budget YTD Balance
Special Revenue Funds
CDBG Fund
Revenues $ 619,000 $ 887,508 $ (268,508) 143.4%
Expenditures 1,537,572 747,497 790,075 48.6%
Excess (deficiency) of revenues over
expenditures $ (918,572) $ 140,011
Housing Choice Fund
Revenues $ - $ 2,952 $ (2,952)
Expenditures 5,348 37,129 (31,781) 694.3%
Excess (deficiency) of revenues over
expenditures $ (5,348) $ (34,177)
TOTAL SPECIAL REVENUE FUNDS: $ (923,920) $ 105,834
Actual Remaining Difference
Budget Anticipated YTD Balance Ant vs. Actual
GRAND TOTALS:
(excluding Schools & Special Revenues)
Revenues: $ 64,386,155 63,526,019 $ 63,150,745 $ 1,235,410 99.4%
Expenditures 74,141,973 69,957,472 66,273,662 7,868,311 94.7%
Excess (deficiency) of revenues over
expenditures $ (9,755,818) (6,431,453) $ (3,122,917)
Local Sales/Use Taxes $ 1,900,000 $ 2,000,000 $ 2,033,632 $ (133,632) 101.7%
Meals Taxes $ 1,700,000 $ 1,710,000 $ 1,717,248 $ (17,248) 100.4%
The Budgeted Revenue amounts do not include any contributions from Fund Balance.
City Council
Agenda Summary
Meeting Date: August 23, 2016
Item No: 6.
Department: Finance
Issue: Appropriation Approval
Summary:
The attachments amend the FY16 and FY17 Budgets with appropriations in the
following funds:
FY16:
General Fund: $ 7,978 – Grants
Telecomm. Fund: $ 30,725 – Recovered Costs
FY17:
General Fund: $ 4,309 – Reimbursements & Donations
Sewer Fund: $ 210,865 – VRA Reimbursement
Telecomm. Fund: $ 47,650 – Recovered Costs
Attachments: Consent Agenda 8-23-16 FY16
Consent Agenda 8-23-16 FY17
Recommendations: Approve
BUDGET ADDITIONS FOR 08/23/16
ORG OBJECT DESCRIPTION DEBIT CREDIT
FY16
General Fund:
01102926 405555 Federal Categorical - Brownfields Grant - EPA 4,128
01812247 503136 Brownfields - Professional Services - Consultant 4,128
Project reimbursement
01102925 436102 Non-categorical Federal - Byrne Grant - Sheriff 3,850
01217078 506011 Sheriff Courts - Uniforms & Apparel 3,080
01331108 506011 Sheriff Corrections - Uniforms & Apparel 770
Vest program
Total General Fund: 7,978 7,978
Telecommunications Fund:
11100906 461715 Services - Set-up Fees 30,725
11315308 503310 Professional Services - Repairs & Maintenance 30,725
Project Reimbursement
Total Telecommunications Fund: 30,725 30,725
BUDGET ADDITIONS FOR 08/23/2016
ORG OBJECT DESCRIPTION DEBIT CREDIT
FY17
General Fund:
01100909 490137 Recovered Costs - Public Safety 4,209
01331108 501200 Sheriff/Corrections - Overtime 3,715
01331108 502100 Sheriff/Corrections - Social Security 230
01331108 502110 Sheriff/Corrections - Medicare 54
01311085 501200 Police Department - Overtime 195
01311085 502100 Police Department - Social Security 12
01311085 502110 Police Department - Medicare 3
Off Duty Security reimbursements
1100908 480406 Miscellaneous Revenues - Donations/Recreation 100
1711210 506007 Recreation - Equipment & Supplies 100
Team Sponsor donations
Total General Fund: 4,309 4,309
Sewer Fund:
13103936 407700 Indebtedness - VRA Loan Proceeds 210,865
13551326 508224 Wastewater Maintenance - SRI Project - Phys. Plant Exp. 210,865
VRA Reimbursement #4
Total Sewer Fund: 210,865 210,865
Telecommunications Fund:
11100909 490104 Advance/Recovered Costs 47,650
11315308 503136 Professional Service - Consultant 10,640
11315308 508220 Physical Plant Expansion 37,010
Project Reimbursement
Total Telecommunications Fund: 47,650 47,650
Get email alerts for Martinsville
A daily email when new agendas and minutes are posted.