City Council
Regular MeetingMartinsville, VA · June 27, 2017
Minutes
June 27, 2017
The regular meeting of the Council of the City of Martinsville, Virginia was held on June
27, 2017 in Council Chambers, Municipal Building, at 7:30 PM with Mayor Gene Teague
presiding. Council Members present included Gene Teague, Sharon Hodge, Chad Martin,
Jennifer Bowles, and Kathy Lawson. 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, Commissioner of Revenue Ruth Easley, Zoning
Administrator Susan McCulloch, Tonya Rumley, Community Development and Police Chief
Eddie Cassady.
Mayor Teague 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 Lawson, seconded by Council
Member Hodge, with the following 4-0 recorded vote: Mayor Teague, aye; Vice Mayor Martin,
aye; Council Member Lawson, aye; and Council Member Hodge, aye. Council Member Bowles
arrived at 6:10pm. 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 probable litigation, or other specific legal matters requiring the
provision of legal advice by such counsel, as authorized by Subsection 7. Mayor Teague
announced that Council would return to closed session after the regular session.
Following the invocation by Mayor Teague and Pledge to the American Flag, Teague
welcomed everyone to the meeting.
Present proclamations honoring Martinsville High School track and field athletes Sidney
Allen and Justin Manns for winning the Virginia High School League Group 2A State
Championship in their respective outdoor track and field events – City Manager Towarnicki
recognized two Martinsville High School track stars and their coach Greg Dean. Council
Member Lawson read the proclamation recognizing Sidney Allen. Vice Mayor Martin read the
proclamation recognizing Justin Manns. Council Members presented the proclamations to
Allen and Manns. Coach Dean thanked Council for honoring Allen and Manns and said the
championship was a great experience.
June 27, 2017
Consider adoption of a resolution regarding Workers’ Compensation Coverage for
Volunteer Fire/EMS members – Finance Director Linda Conover said the resolution is a
formality to provide new coverage for Fire and EMS departments and provides cost savings
along with a training program. Council Member Lawson made a motion to adopt the
resolution; Council Member Bowles seconded the motion with all Council Members voting in
favor.
June 27, 2017
Hear an update from United Way Executive Director Kim Adkins – Executive Director
Kim Adkins explained that this year is the 80th Anniversary for the local United Way program
and provided a brief history of the organization. Adkins attributes the local United Way
success to a generous community along with the organization’s volunteers and leadership over
the years. A new campaign goal will be announced at their next meeting. Vice Mayor Martin
questioned the HEY Collaborative, Adkins explained that it was still funded but fell under a
different category. Council Member Bowles asked about uncollected pledges and if an
individual could donate from their paycheck or if it would need to go through the employer.
Adkins explained they would work with any individual wishing to make a donation.
June 27, 2017
June 27, 2017
Continue the joint public hearing with the Martinsville Planning Commission on the
Zoning Ordinance update and consider approval of the ordinance on first reading – Chairman
Tim Martin called the Planning Commission to order and commended those participants on
the Planning Commission. Susan McCulloch, Zoning Administrator explained that some items
were left undone at the previous meeting and have since been reviewed, revised and corrected
since meeting with the Planning Commission. She said Council had a list of changes made to
the zoning ordinance. McCulloch explained that most resident requests for changes were
honored with few exceptions. City Attorney Monday said there was a concern voiced at the
Planning Commission hearing and from a resident regarding non-conforming properties that
do not conform but are grandfathered in. If that property is destroyed by fire for example,
then it would need to be built back to conform to current requirements and could cause
financial hardship on the property owner. Monday explained Council options and property
owner options in that case. Monday’s recommendation is to leave the ordinance unchanged
with the variance process in case of financial hardship to the property owner. Hodge asked
about the $200 application fee, Monday confirmed that fee could be waived to prevent further
hardship to the property owner. Council Member Lawson expressed her concern about the
ordinance and the compassion needed for homeowners who may not be able to afford to
rebuild to meet the ordinance. Tim Martin asked Council to not take specifics out of context
and asked Council to allow the Board of Appeals to do their job in individual circumstances.
Planning Commission representative Ural Harris noted that the variance request could take a
month to 6 months to get approval to rebuild a home on the same foundation. Harris said
June 27, 2017
residents are unhappy with the cost along with the time period to get approval. Mayor Teague
reopened the public hearing. No one approached the podium so Teague closed the hearing.
McCulloch asked the Planning Commission strike the Residential over Commercial limit of
three apartments from C-UB, p.14-3, Section C. and to strike limit of three from C-N. Tim
Martin made a motion to approve the amendment; Sarah Krauss seconded the motion with all
Planning Commission Members voting in favor. Martin made a motion to send the Zoning
Ordinance to Council; Krauss seconded the motion with all members voting in favor. Harris
expressed his concern about the variance timeframe. Planning Commission adjourned.
Council Member Hodge made a motion to approve the ordinance and map as amended by the
Planning commission on June 22 and June 27, 2017; Vice Mayor Martin seconded the motion.
Teague verified that if there is a resident with a hardship, the variance process could be
expedited on an individual basis. Council Member Hodge requested that Council revisit the
$200 fee to apply for variance at a future date. Council Member Lawson asked how long it
would take to update the amended document to the website. McCulloch said the consultant
had the Word document but does not feel that it will take long. All Council Members voted in
favor of approving the ordinance on first reading: Vice Mayor Martin, aye; Council Member
Bowles, aye; Council Member Lawson, aye; Council Member Hodge, aye; and Mayor Teague,
aye.
Consider a review of the City’s finance report – Finance Director Conover summarized
the finance report. Council Member Lawson made a motion to approve the finance report,
Council Member Hodge seconded the motion with all Council Members voting in favor.
June 27, 2017
June 27, 2017
Consider approval of consent agenda – Council Member Lawson made a motion to
approve both items on the consent agenda as presented; Council Member Bowles seconded the
motion with all Council Members voting in favor.
June 27, 2017
Business from the Floor – No one approached the podium
Comments by members of City Council – Council Member Bowles thanked to
Martinsville City police, Sheriff and Fire departments for being positive role models to the New
Heights participants. Vice Mayor Martin congratulated Police Chief Eddie Cassady.
Police Chief Eddie Cassady thanked Council and City Manager Towarnicki, he said he
had some big shoes to fill but commended the members of the Martinsville Police Department.
Comments by City Manager – City Manager Towarnicki acknowledged the passing of
Donald Thompson who worked for the City for 23 years as well as Mike Mabe who was
employed for 31 years. Towarnicki recognized the 25 Boards and Commissions, explaining
there are 104 available seats with 36 current vacancies for any citizens interested in applying.
Monday July 3 and July 4 the municipal building will be closed. Towarnicki explained that
the City was recognized for the energy project that was performed on the municipal building
along with the meter project which providing savings without impacting the City budget.
City Attorney Monday wished citizens a good July 4 holiday.
Teague also mentioned the Celebration event at Martinsville Speedway.
June 27, 2017
Council reconvened into closed session at 8:40pm. 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 Bowles to return to
regular session, seconded by Council Member Hodge with all Council Members voting in favor.
A motion was made by Council Member Hodge to reappoint Victor Correa to a 3-year
term on the School Board; the motion was seconded by Mayor Teague however motion failed
with a 2-3 vote: Hodge, aye; Teague, aye; Lawson, nay; Bowles, nay; and Martin, nay.
A motion was made by Vice Mayor Martin to reappoint Donna Dillard to a 3-year term
on the School Board; the motion was seconded by Council Member Lawson. Motion passed
with a 5-0 vote in favor.
A motion was made by Council Member Hodge to appoint Tonya Jones to a 3-year term
on the School Board; the motion was seconded by Council Member Bowles. Motion passed
with a 5-0 vote in favor
A motion was made by Council Member Hodge to reappoint James Hagwood to a new 3-
year term on the Piedmont Regional Community Services Board; the motion was seconded by
Council Member Lawson. Motion passed with a 5-0 vote in favor.
There being no further business, Council Member Bowles made a motion to adjourn the
meeting; the motion was seconded by Council Member Hodge with all Council Members voting
in favor. The meeting adjourned at 10:45pm.
______________________________________ ______________________________________
Karen Roberts Gene Teague
Clerk of Council Mayor
Agenda
AGENDA--CITY COUNCIL -- CITY OF MARTINSVILLE, VIRGINIA
Council Chambers – Municipal Building
Closed Session 6:00pm 7:30pm Regular Session
Tuesday, June 27, 2017
6:00 – 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 – Mayor Teague
1. Present proclamations honoring Martinsville High School track and field athletes
Sidney Allen and Justin Manns for winning the Virginia High School League
Group 2A State Championship in their respective outdoor track and field events.
(10 mins)
2. Consider adoption of a resolution regarding Workers’ Compensation Coverage for
Volunteer Fire/EMS members. (10 mins)
3. Hear an update from United Way Executive Director Kim Adkins. (10 mins)
4. Continue the joint public hearing with the Martinsville Planning Commission on
the Zoning Ordinance update and consider approval of the ordinance on first
reading. (30 mins)
5. Consider a review of the City’s finance report. (5 mins)
6. Consider approval of consent agenda (2 mins)
7. Business from the Floor
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.
8. Comments by members of City Council. (5 minutes)
9. Comments by City Manager. (5 minutes)
City Council
Agenda Summary
Meeting Date: June 27, 2017
Item No: 1.
Department: Mayor and Council
Issue: Present proclamations honoring Martinsville High School track
and field athletes Sidney Allen and Justin Manns for winning the Virginia High
School League Group 2A State Championship in their respective outdoor track and
field events.
Summary: On Saturday, June 3, 2017, Martinsville High School seniors
Sidney Allen and Justin Manns won Virginia High School League Group 2A State
Championships in their respective events held at East Rockingham High School in
Elkton, VA. Sidney Allen took first place in the 1600 meter run, and Justin
Manns did likewise in the triple jump.
Both Sidney and Justin, along with MHS Coach Greg Dean will be at Council’s
meeting on June 27th.
Attachments: Proclamations honoring Martinsville High School track and
field athletes Sidney Allen and Justin Manns.
Recommendations: Mayor to read and present the proclamation. No action
needed by Council.
Proclamation
HONORING MARTINSVILLE HIGH SCHOOL TRACK
TEAM’S JUSTIN MANNS ON WINNING THE VHSL GROUP
2A STATE CHAMPIONSHIP IN THE TRIPLE JUMP
WHEREAS, Martinsville High School is a member of the Virginia High School
League, competing in the Piedmont District with other local and regional teams
in a variety of high school sports; and
WHEREAS, Justin Manns, who just graduated, participated during his senior
year on Martinsville High School’s track team; and
WHEREAS, At the VHSL Group 2A State Championship held at East
Rockingham County High School in Elkton on Saturday , June 3, 2017, Justin
finished first in the triple jump, winning his first state championship with jump
of 45 feet, 3 inches; and
WHEREAS, In addition to winning the state championship, Justin’s jump of
45 feet, 3 inches set a new Martinsville High School record; and
WHEREAS, Congratulations are also due to Martinsville Head Coach Greg
Dean and all outdoor track participants on a successful season;
NOW, THEREFORE, on this 27th day of June, 2017, Martinsville City
Council hereby recognizes and commends Martinsville High School track
athlete Justin Manns for his extraordinary achievement in winning the Virginia
High School League Group 2A state championship in the triple jump and for
being a source of pride for Martinsville City Schools and our entire community.
_____________________
M. Gene Teague, Mayor
Proclamation
HONORING MARTINSVILLE HIGH SCHOOL TRACK
TEAM’S SIDNEY ALLEN ON WINNING THE VHSL GROUP
2A STATE CHAMPIONSHIP IN THE 1600 METER RUN
WHEREAS, Martinsville High School is a member of the Virginia High School
League, competing in the Piedmont District with other local and regional teams
in a variety of high school sports; and
WHEREAS, Sidney Allen, who just graduated, participated during his senior
year as a distance runner on Martinsville High School’s track team; and
WHEREAS, In the final race of his high school career at the VHSL Group 2A
State Championship held at East Rockingham County High School in Elkton
on Saturday , June 3, 2017, Sidney finished first in the 1600 meter race with a
winning time of 4:26.90, winning his first state championship; and
WHEREAS, In addition to winning the state championship, during his career
Sidney had multiple all-state honors in cross-country, indoor track; and
various events in outdoor track; and
WHEREAS, Congratulations are also due to Martinsville Head Coach Greg
Dean and all outdoor track participants on a successful season;
NOW, THEREFORE, on this 27th day of June, 2017, Martinsville City
Council hereby recognizes and commends Martinsville High School track
athlete Sidney Allen for his extraordinary achievement in winning the Virginia
High School League Group 2A state championship in the 1600 meter race and
for being a source of pride for Martinsville City Schools and our entire
community.
_____________________
M. Gene Teague, Mayor
City Council
Agenda Summary
Meeting Date: June 27, 2017
Item No: 2.
Department: Finance
Issue: Consider adoption of a resolution regarding Workers’
Compensation Coverage for Volunteer Fire/EMS members.
Summary:
In order to provide coverage beginning in FY18 for our volunteer members of Fire
and EMS, the governing body must adopt a resolution. These benefits only apply
to work-related incidents during their volunteer duties.
Attachments: Resolution
Recommendations: Motion to approve resolution
Council Members City Manager
Gene Teague, Mayor Leon E. Towarnicki
Chad Martin, Vice-Mayor City Attorney
Jennifer Bowles Eric H. Monday
Sharon Brooks Hodge
Clerk of Council
Kathy Lawson
Karen Roberts
RESOLUTION FOR WORKERS’ COMPENSATION
COVERAGE FOR FIRE/EMS VOLUNTEERS
WHEREAS, pursuant to the Code of Virginia 65.2-101, the Workers’ Compensation Act
does not automatically provide coverage for volunteer members of Fire and EMS serving
public entities, now therefore
BE IT RESOLVED by the Martinsville City Council on this 27th day of June, 2017, that the
volunteer members of the Fire and EMS Departments of the City of Martinsville are hereby
authorized to be included as employees for the purposes of the Workers’ Compensation Act
of the Commonwealth of Virginia and are entitled to coverage provided under said Act.
######
Attest:
________________________
Karen Roberts, Clerk of Council
June 27, 2017
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: June 27, 2017
Item No: 3.
Department: City Manager
Issue: Hear an update from United Way Executive Director Kim Adkins.
Summary: United Way Executive Director Kim Adkins will provide an update
on United Way’s current goals, programs, and initiatives.
Attachments: None
Recommendations: No action by Council is needed – this item is presented
for information purposes.
City Council
Agenda Summary
Meeting Date: June 27, 2017
Item No: 4.
Department: Community Development
Issue: Continue the joint public hearing with the Martinsville Planning
Commission on the Zoning Ordinance update and consider approval of the
ordinance on first reading.
Summary: At Council’s June 13th meeting, a joint public hearing with the
Planning Commission was held regarding the proposed updates to the City’s
Zoning Ordinance. After hearing a presentation on details related to the update,
the public hearing was opened and there were a number of comments,
suggestions, and questions from the public, the Planning Commission, and
Council. Recognizing that additional review was needed on several matters,
Council voted to continue the public hearing to the June 27 meeting, allowing time
for the Planning Commission at their June 22nd meeting to formalize any
additional recommendations and/or amendments.
Any amendments recommended by the Planning Commission to the ordinance will
be presented and discussed on June 27th, and the public hearing will then be
reopened. Following comments received, Council will consider approval of the
ordinance (as may be amended) on first reading.
Attachments: None - information will be presented at the meeting.
Recommendation: Hear and discuss comments from the Planning Commission
regarding proposed amendments to the ordinance as originally presented at
Council’s June 13th meeting, reopen and continue the public hearing from the
June 13th meeting, and consider adoption of the ordinance as presented or with
amendments resulting from the public hearing comments. Approval on second
reading will occur at Council’s July 11th meeting.
City Council
Agenda Summary
Meeting Date: June 27, 2017
Item No: 5.
Department: Finance
Issue: Financial Report
Summary:
FY17 – 5/31/17 - Revenues & Expenditures; Combined Balance Sheet
Exclusive of School and Special Revenue Funds, actual revenues were
$55,281,805, 4.3% greater than the amount anticipated through May 31. Local
Sales & Use Taxes collected were greater than anticipated by $39,623 for total
receipts of $1,705,315 to date; Meals Taxes collected were also greater than
expected by $39,816, for total receipts of $1,585,116. Total Utility Fund revenues
were $28,059,627, less than anticipated by $736,512, due in large part to the mild
weather experienced during this fiscal year and its impact on utility bills.
Total actual expenditures were $54,466,831, including encumbrances, which is
$2.4 million less than the amount anticipated for this time period, again mostly
due to weather-related issues, personnel transitions, and other miscellaneous
delays. Funding for projects budgeted but incomplete by the end of the fiscal year
will be requested for re-appropriation in the fall.
As of May 31st, the total Combined Fund Balance and Utility Cash/Cash
Equivalent was $18,333,420, a 2.4% decrease from FY16 year-end of $18,786,613.
The available cash-on-hand for all City Funds was $17,235,672, an increase of
$1,638,227 over the same time period last year.
Attachments: Revenue – Expense Report 5-31-17
Combined Balance Sheet 5-31-17
Recommendations: Motion to approve financial report.
City of Martinsville
Combined Balance Sheet
FY17 - 05/31/17
CURRENT JUNE 30, 2016
TOTAL LIABILITIES FUND BAL & FUND BAL & DIFFERENCE
FUND ASSETS &RESERVES CASH & EQUIV. CASH & EQUIV. FROM FY16
GENERAL FUND $ 10,758,609 $ (4,990,128) $ 5,768,481 $ 6,809,939 $ (1,041,458)
MEALS TAX $ 281,973 $ - $ 281,973 $ 844,678 $ (562,705)
SCHOOL CAFETERIA $ 1,308,001 $ (130) $ 1,307,871 $ 1,149,493 $ 158,379
REFUSE COLLECTION FUND $ 5,773,608 $ (2,291,021) $ 3,482,587 $ 5,328,983 $ (1,846,396)
TELECOMMUNICATIONS $ 115,528 $ (63,334) $ 52,195 $ (41,622) $ 93,816
WATER FUND $ 5,865,691 $ (2,443,250) $ 3,422,441 $ 1,911,240 $ 1,511,201
SEWER FUND $ 3,033,642 $ (659,490) $ 2,374,153 $ 1,681,392 $ 692,761
ELECTRIC FUND $ 6,382,319 $ (5,091,513) $ 1,290,806 $ 440,887 $ 849,919
CAPITAL RESERVE FUND $ 456,965 $ - $ 456,965 $ 579,687 $ (122,722)
SCHOOL FUND $ 18,901 $ (38,342) $ (19,441) $ - $ (19,441)
SCHOOL FEDERAL PROGRAMS $ (96,694) $ (71) $ (96,765) $ 78,554 $ (175,319)
CDBG FUND $ 162,737 $ (150,583) $ 12,154 $ 3,382 $ 8,772
TOTAL $ 34,061,281 $ (15,727,861) $ 18,333,420 $ 18,786,613 $ (453,193)
RESERVED FUNDS
INSURANCE TRUST FUND $ 212,585 $ - $ 212,585 $ 465,476 $ (252,891)
INMATE TRUST FUND $ 58,144 $ - $ 58,144 $ 177,546 $ (119,402)
Fiduciary Agency Funds:
05-SVRFA $ 27,582 $ (644) $ 26,938 $ (2,338) $ 29,276
06-Dan River ASAP $ 390,638 $ (208,574) $ 182,064 $ 209,706 $ (27,642)
15-PRCJTA $ 332,542 $ - $ 332,542 $ 334,814 $ (2,271)
30-BRRL $ 360,494 $ - $ 360,494 $ 102,217 $ 258,277
TOTALS: $ 1,111,256 $ (209,219) $ 902,038 $ 644,399 $ 257,639
City of Martinsville
Consolidated Revenues and Expenditures
FY17 - 5/31/17
Actual Remaining Difference
Budget Anticipated YTD Balance Ant vs. Actual
General Fund
Revenues $ 28,348,894 $ 21,402,559 $ 24,408,053 $ 3,940,841 114.0%
Expenditures 32,116,530 27,110,238 25,885,556 6,230,974 95.5%
Excess (deficiency) of revenues over
expenditures $ (3,767,636) $ (5,707,679) $ (1,477,503)
(Fund Bal contrib)
Actual Remaining Difference
Budget Anticipated YTD Balance Ant vs. Actual
Capital Funds
Meals Tax
Revenues $ 2,068,373 $ 1,729,289 $ 1,769,105 $ 299,268 102.3%
Expenditures 2,668,373 2,331,811 2,331,811 336,562 100.0%
Excess (deficiency) of revenues over
expenditures $ (600,000) $ (602,522) $ (562,705)
Capital Reserve
Revenues $ 1,359,120 $ 1,085,367 $ 1,045,021 $ 314,099 96.3%
Expenditures 1,764,685 1,455,492 1,455,492 309,193 100.0%
Excess (deficiency) of revenues over
expenditures $ (405,565) $ (370,125) $ (410,471)
TOTAL CAPITAL FUNDS: $ (1,005,565) $ (972,647) $ (973,176)
(Fund Bal contrib)
Actual Remaining Difference
Budget Anticipated YTD Balance Ant vs. Actual
Refuse Fund
Revenues $ 2,205,000 $ 1,848,974 $ 2,130,685 $ 74,315 115.2%
Expenditures 2,527,500 1,979,766 1,872,114 655,386 94.6%
Excess (deficiency) of revenues over
expenditures $ (322,500) $ (130,792) $ 258,571
MINet/Fiber Optic Fund
Revenues $ 1,714,075 $ 1,406,694 $ 1,520,600 $ 193,475 108.1%
Expenditures 1,744,800 1,162,281 1,458,621 286,179 125.5%
Excess (deficiency) of revenues over
expenditures $ (30,725) $ 244,413 $ 61,979
Water Fund
Revenues $ 3,598,751 $ 3,311,226 $ 3,282,290 $ 316,461 99.1%
Expenditures 4,343,421 2,578,459 2,361,816 1,981,605 91.6%
Excess (deficiency) of revenues over
expenditures $ (744,670) $ 732,767 $ 920,473
Sewer Fund
Revenues $ 4,230,512 $ 3,892,071 $ 3,887,396 $ 343,116 99.9%
Expenditures 4,706,715 3,132,767 3,184,905 1,521,810 101.7%
Excess (deficiency) of revenues over
expenditures $ (476,203) $ 759,304 $ 702,490
Electric Fund
Revenues $ 19,924,740 $ 18,337,174 $ 17,238,656 $ 2,686,084 94.0%
Expenditures 20,494,740 17,170,939 15,916,516 4,578,224 92.7%
Excess (deficiency) of revenues over
expenditures $ (570,000) $ 1,166,235 $ 1,322,140
TOTAL UTILITY FUNDS: $ (2,113,373) $ 2,527,514 $ 3,203,674
(Fund Bal contrib)
Consolidated Revenues and Expenditures
FY17 - 5/31/17
Actual Remaining Difference
Budget YTD Balance Budg vs. Actual
Cafeteria
Revenues $ 1,447,543 $ $ 1,479,411 $ (31,868) 102.2%
Expenditures 1,517,543 1,321,032 196,511 87.1%
Excess (deficiency) of revenues over
expenditures $ (70,000) $ $ 158,379
Schools
Revenues $ 23,852,102 $ $ 18,649,140 $ 5,202,962 78.2%
Expenditures 23,852,102 18,816,385 5,035,717 78.9%
Excess (deficiency) of revenues over
expenditures $ - $ $ (167,245)
Federal Programs
Revenues $ 1,819,804 $ $ 1,421,797 $ 398,007
Expenditures 1,819,804 1,605,802 214,002
Excess (deficiency) of revenues over
expenditures $ - $ $ (184,006)
TOTAL SCHOOL FUNDS: $ (70,000) $ - $ (192,872)
(fund bal contrib)
Actual Remaining
Budget YTD Balance
Special Revenue Funds
CDBG Fund
Revenues $ 94,753 $ 394,756 $ (300,003) 416.6%
Expenditures 784,666 542,212 242,454 69.1%
Excess (deficiency) of revenues over
expenditures $ (689,913) $ (147,456)
TOTAL SPECIAL REVENUE FUNDS: $ (689,913) $ (147,456)
Actual Remaining Difference
Budget Anticipated YTD Balance Ant vs. Actual
GRAND TOTALS:
(excluding Schools & Special Revenues)
Revenues: $ 63,449,465 53,013,354 $ 55,281,805 $ 8,167,660 104.3%
Expenditures 70,366,764 56,921,753 54,466,831 15,899,933 95.7%
Excess (deficiency) of revenues over
expenditures $ (6,917,299) (3,908,399) $ 814,974
Local Sales/Use Taxes $ 2,020,000 $ 1,665,692 $ 1,705,315 $ 314,685 102.4%
Meals Taxes $ 1,700,000 1,545,300 $ 1,585,116 $ 114,884 102.6%
The Budgeted Revenue amounts do not include any contributions from Fund Balance.
City Council
Agenda Summary
Meeting Date: June 27, 2017
Item No: 6.
Department: Finance
Issue: Consent Agenda - Appropriation Approval
Summary:
Item #1 –
The attachment amends the FY17 Budget with appropriations in the following
funds:
FY17:
General Fund: $ 33,128 – reimbursements, asset forfeitures, & grant funds
Telecom Fund: $102,292 – recovered costs
Item #2 –
BPOL Refund: $ 3,028.14 – proration of partial year business license
Attachments:
Consent Agenda 6-27-17
Recommendations: Approve
BUDGET ADDITIONS FOR 06/27/17
ORG OBJECT DESCRIPTION DEBIT CREDIT
FY17
General Fund:
01101918 443312 State Grant - JAG/LLEBG - Police 1,341
01311085 506082 Police - Byrne/JAG Grant Program 1,341
01102925 436103 Non-Categorical Federal Grant - Byrne Grant 22,521
1311085 506082 Police - Byrne/JAG Grant Program 22,521
Police grant programs funding
01100909 490104 Advance/Recovered Costs 1,946
01331108 501300 Sheriff/Corrections - Part-time & Temporary Wages 1,440
01331108 502100 Sheriff/Corrections - Social Security 89
01331108 502110 Sheriff/Corrections - Medicare 21
01331108 506008 Sheriff/Corrections - Vehicle Equipment & Maint. 288
01331110 506200 Sheriff/Annex - Prisoner Allowance 108
Reimbursement from Henry County for litter pickup - May
01101917 442402 Categorical Other State - Confiscated Assets - Comm. Attorney 149
01221082 506105 Commonwealth's Attorney - State Confiscated Assets 149
01101917 442401 Categorical Other State - Confiscated Assets - Police 432
01311085 506078 Police Dept - Conf Assets State 432
State Asset Forfeiture Proceeds
01101917 442701 Categorical Other State - Fire Programs 4,485
01321102 506110 Fire Dept. - State Grant/Fire Programs 4,485
Additional grant funding
01100908 480420 Misc - Donations/Senior Services 575
01714212 506016 Senior Services - Program Supplies 575
Reimbursement from Henry County Senior Healthfair building rental
01100909 490801 Recovered Costs - Senior Services 1,679
01714212 501300 Senior Citizens - Part-time Wages 1,068
01714212 502100 Senior Citizens - Social Security 66
01714212 502110 Senior Citizens - Medicare 16
01714212 506049 Senior Citizens - Vehicle Fuels 529
Transportation Grant - April & May
Total General Fund: 33,128 33,128
Telecom Fund:
11100909 490104 Recovered Costs 21,727
11315308 506007 Repair & Maintenance Supplies 21,727
Insurance payment for lightning strike repairs
11100909 490104 Recovered Costs 80,565
11315308 505020 FCC/Telecom Fees 80,565
Reimbursement of FCC fees
Total Telecom Fund: 102,292 102,292
Get email alerts for Martinsville
A daily email when new agendas and minutes are posted.