39
VILLAGE OF POPLAR GROVE “A GREAT PLACE TO CALL HOME” FINANCE COMMITTEE AGENDA April 7, 2014 6:30 PM Members Robert Fry (Chairman) Owen Costanza (Trustee) Judi Zangs (Trustee) I. Roll Call Page II. Approval of Agenda III. Review and Approval of Minutes: A. March 3, 2014 Meeting 1 IV. Public Comments: V. Guest Speakers VI. Treasurer’s Report: Maria Forrest A. Projections / Cash Flow 3 VII. New Business A. Angie Hodges, 310 Benbrook Ct. Request for Reimbursement 19 B. Account Signatory Resolution Byron Bank 20 C. Discussion of Re-appropriation/Supplemental for FY2014 Budget 25 D. Review of Draft FY 2015 Budget 30 VIII. Unfinished Business IX. Adjournment: Next meeting May 5, 2014 at 6:30 PM

VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

  • Upload
    others

  • View
    5

  • Download
    0

Embed Size (px)

Citation preview

Page 1: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

VILLAGE OF POPLAR GROVE “A GREAT PLACE TO CALL HOME”

FINANCE COMMITTEE AGENDA

April 7, 2014 – 6:30 PM

Members – Robert Fry (Chairman)

Owen Costanza (Trustee)

Judi Zangs (Trustee)

I. Roll Call Page

II. Approval of Agenda

III. Review and Approval of Minutes: A. March 3, 2014 Meeting 1

IV. Public Comments:

V. Guest Speakers

VI. Treasurer’s Report: Maria Forrest

A. Projections / Cash Flow 3

VII. New Business A. Angie Hodges, 310 Benbrook Ct. – Request for Reimbursement 19

B. Account Signatory Resolution – Byron Bank 20

C. Discussion of Re-appropriation/Supplemental for FY2014 Budget 25

D. Review of Draft FY 2015 Budget 30

VIII. Unfinished Business

IX. Adjournment:

Next meeting May 5, 2014 at 6:30 PM

Page 2: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

Village of Poplar Grove

Finance Committee

Minutes of March 3, 2014

The Finance Committee was called to order by Chairman Robert Fry at 6:30 pm in the Village Hall.

Present:

Chairman Robert Fry, Trustees Judi Zangs and Owen Costanza, Administrator Mark Lynch, Clerk Martha Suhr, Treasurer Maria

Forrest, President John Neitzel, Trustees Jeff Goings and Don Bawden, Engineer Chris Dopkins and DPW Jeff Strate.

Agenda:

A motion was made by Zangs, 2nd

by Costanza to approve the agenda as presented. Motion was carried 3-0.

Minutes of February 3, 2014:

A motion was made by Costanza, 2nd

by Zangs to approve the minutes as presented. Motion was carried 3-0.

Public Comments:

None

Guest Speaker:

Courtney Rios of PMA Financial Network: Ms. Rios spoke on PMA and that it is a privately owned company, started in the 1980’s.

They work exclusively with public funds and manage 12.4 billion dollars in public assets. Safety and liquidity of the funds is

uppermost and they do not sell investments. They are paid on a per transaction basis. She discussed CD’s, Bonds and fees. They

also do cash flow planning. They would be able to see how much liquidity is needed at any one time and would go through funds

and recommend how much to invest. There would be monthly reports on investments and liquid accounts and handle all

paperwork. Questions from the trustees were answered.

Treasurer’s Report:

Treasurer Forrest reported that we are right on target with the budget. She projected that water and sewer would break even

and there would be a surplus of $169,000 in the general fund. The Village has 1.7 million in the bank and there was discussion of

funds for park work. The winter has been hard on equipment and there have been unforeseen expenses with breakdowns. She

will being doing a supplemental appropriation Ordinance before the end of the fiscal year.

New Business:

Audit Proposal to the full Board: The Trustees summarized the references that they had called. Trustee Fry called the references

that were given by Lauterbach & Amen. Trustee called the references given by Sikich. They gave reports on what they learned

from the various places that they called. There were no negative concerns brought up. Administrator Lynch will check to see if an

ordinance or a resolution is needed when deciding which one to hire. It will be forwarded to the full Board to make a final

decision.

Achievement Sign Costs: Styles of signs were discussed and 2 samples were shown. Quotes had been received from 2

companies, waiting for the third. More data will be gathered as to design and cost.

Grant Resolution for Veterans Memorial Pavilion: A motion was made by Zangs, 2nd

by Costanza to pass the resolution for

approval to the full Board. The grant if received requires matching funds from the Village. Motion was carried 3-0.

1

Page 3: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

Discussion of Bonus/Salary for Clerk: In doing the budget it was discovered that extra pay for certifications had been put in the

code as a bonus rather than an annual salary once achieved. As salaries for elected have to be done 180 days before election,

this cannot be changed at this point but will be kept in mind for the future election of a clerk.

Review of Draft of FY 2015 Budget: There will be a full session of the Board to review the budget on March 8, 2014 starting at 8

am. Hard copies will be available on Sat. morning. Administrator Lynch explained some of the changes and spoke on how he

arrived at figures and re-allocations that have been made to be better able to track costs. There is a $180,000 balloon payment

to the Simerl’s due this year. There was discussion on the possibility of an 8 year loan at the Poplar Grove Bank; the payments

would be close to what the Village pays now yearly to the Simerl’s. The Village could also loan itself the money from the surplus

and repay itself.

The full Board will meet at 8 am Sat. morning (March 8) to discuss the proposed Water and Sewer rate ordinance and go over the

proposed ordinance. There will be an executive session to go over alternate budget proposals which involve staffing changes.

A motion was made by Costanza, 2nd

by Zangs to adjourn the meeting. Motion was adjourned at 9:00 pm.

2

Page 4: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

3

Page 5: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

4

Page 6: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

5

Page 7: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

6

Page 8: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

7

Page 9: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

8

Page 10: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

9

Page 11: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

10

Page 12: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

11

Page 13: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

12

Page 14: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

13

Page 15: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

14

Page 16: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

15

Page 17: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

16

Page 18: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

17

Page 19: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

18

Page 20: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

Item Cost

Christmas Tree - 9ft Artifical $230

Christmas Decorations - 16 Hallmark -

Collection Annual glass ornaments $160

3 packs of 10 Jewel Colored Ornaments. $15

x 3 $45

Boxes of Books- Text, Leisure, Reference,

Landscaping, Cake Decorating $175

Cake Decoration Supplies, icing bags, 5 pans,

and 10 tips $65

Ginger Bread House Forms $15

Mrs. Claus $29

Mr. Claus $29

Florals/Swags $80

6 christmas stockings $20 x 6 $120

2 silk & velvet tree scarves $50

Cotton fill (snow) $5 x 5 bags $25

Kid's Holiday Placemats 4 x $3 $12

Table (hot) Protector $5 x 4 $20

TOTAL $1,055

19

Page 21: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

20

Page 22: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

21

Page 23: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

22

Page 24: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

23

Page 25: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

24

Page 26: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

25

Page 27: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

26

Page 28: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

27

Page 29: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

28

Page 30: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

29

Page 31: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

FY 2014 FY 2015

Adopted Admin

Account Number Account Title Budget Budget

--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

General Fund

Revenue

01-00-301 Property Tax 193,117.00 200,201.00

01-00-303 Road & Bridge 91,400.00 92,300.00

01-00-304 Sales Tax 375,000.00 380,000.00

01-00-305 Income Tax 400,000.00 485,000.00

01-00-306 Telecommunications Tax 126,000.00 110,000.00

01-00-307 Municipal Utility Tax 170,000.00 180,000.00

01-00-308 Video Gaming Revenue - 12,000.00

01-00-309 Replacement Tax 4,100.00 4,100.00

01-00-312 Franchise NICOR 8,675.00 8,675.00

01-00-313 Court Fees 500.00 500.00

01-00-320 Liquor Licenses 11,340.00 12,000.00

01-00-325 Knolls Homeowners Arboretum Donation - 1,000.00

01-00-329 Truck Permits 8,000.00

01-00-330 Building Permits 26,000.00 35,000.00

01-00-333 Contributions 150.00 150.00

01-00-360 Water Meters 500.00

01-00-372 Rent 24,000.00 24,000.00

01-00-373 Interest 100.00 100.00

01-00-377 Grants - 10,000.00

01-00-379 Property Interest 50.00 50.00

01-00-392 Miscellaneous 500.00 500.00

01-00-393 Liability Insurance Property Tax 15,840.00 17,000.00

01-00-394 Audit Property Tax 15,840.00 15,300.00

Social Security Tax Levy 11,000.00

01-00-396 Sale of Assets -

TOTAL REVENUE 1,471,112.00 1,598,876.00

========================================================================================================================================================

Expenditures

Administration

01-50-400 Salaries and Wages 186,623.00$ 273,839.92

Overtime

Temp Employees

FICA 16,978.07

Medicare 3,970.68

Workers Compensation Ins. 1,177.51

01-50-405 Unemployment 4,337.00 1,270.08

Mark Lynch:

Moved to street repair fund

below

Mark Lynch:

Adjusted to the amount of

the audit proposal.

Mark Lynch:

Adjusted to the amount of

budgeted FICA and Mediacare in

General Fund.

Mark Lynch:

Adjusted to offset changes

in Audit & SS tax levy

30

Page 32: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

01-50-406 IMRF 12,375.00 24,116.04

01-50-411 Contracted Labor 36,900.00

01-50-422 Liability Insurance 37,200.00 46,000.00

Life Ins. 285.00

01-50-423 Telephone 14,000.00 14,540.00

01-50-424 Health Ins. 91,760.00 43,099.38

01-50-425 Website Maintenance 550.00 550.00

01-50-426 Utilities 5,000.00 3,000.00

01-50-427 Bond Agent Fees 2,000.00 400.00

01-50-429 Travel 1,000.00 5,350.00

01-50-430 Security System 462.00 470.16

01-50-431 Training 1,000.00 5,775.00

01-50-432 Postage 1,000.00 1,000.00

01-50-433 Publication Expense 4,000.00 3,000.00

01-50-435 Audit 17,500.00 15,300.00

01-50-436 Engineering Services 65,000.00 53,000.00

01-50-437 Legal Services 65,000.00 25,000.00

01-50-438 Codification Services 8,000.00 8,000.00

01-50-439 Office System Support 17,451.00 14,288.20

Planning Services -

Inspection Services 7,500.00 15,000.00

Code Enforcement 22,000.00

01-50-443 Dues 4,075.00 4,685.00

01-50-464 Clerk Admin 3,400.00 3,955.00

01-50-465 Office Supplies 6,065.00 7,000.00

01-50-467 Maintenance Supplies 1,600.00 1,600.00

01-50-468 Operating Supplies 500.00 750.00

01-50-470 Village Hall 3,150.00 1,000.00

01-50-479.050 Transfer to Capital Replacement 100,000.00 100,000.00

01-50-479.030 Transfer to W/S 38,568.00 83,447.04

01-50-479-032 Transfer to Debt Service 225,601.00 224,526.26

01-50-480 Miscellaneous Expense 1,000.00 1,000.00

01-50-481 Donations -

01-50-482 Impact Fees -

01-50-483 Home State Bank Expense -

01-50-497 Land Purchase (Simerl) 24,000.00 19,853.28

01-50-502 Maintenance Cleaning 2,640.00 2,860.00

Total Administration Expense 989,257.00 1,048,086.62

Contractual

01-51-438 Other Contractual 7,500.00

Total Contractual Expense - 7,500.00

Mark Lynch:

Moved to Code

Enforcement/Inspection

Services (Phil & Gunnar)Mark Lynch:

This is GO bond only

Mark Lynch:

$2481.66 x 8 mos.

Mark Lynch:

Administrator = $2,725

President = $625

Maureen = $1,000

Attorney = $1,000

Mark Lynch:

Administrator = $1,975

President = $300

Maureen = $1,000

Attorney = $2,500

Mark Lynch:

LOCIS = $7,046.00

SENSUS = $1524.60

IT Repair = $1,000.00

Copier = $1,500

Postage Machine = $2126.00

Fire Alarm = $1,091.60

Mark Lynch:

8 mos. @ $1,800 = $14,400

4 mos. @ $1,900 = $7,600

Total = $22,000

Mark Lynch:

Growth Dimensions = $3,000

Administrator = $840

President = $175

Treasurer = $70

Attorney = $500

ICC = $100

Mark Lynch:

Dues = $255

Prof. Dev. = $3,400

Equip. = $300

Mark Lynch:

Police

31

Page 33: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

Parks

01-52-411 Parks Maintenance Equipment 15,800.00 800.00

01-52-466 Fuel & Lube 2,500.00 1,000.00

01-52-467 Parks Maintenance Supplies 6,150.00 12,000.00

01-52-469 Park Landscaping, Mowing, Trees 15,000.00 11,800.00

Arboretum Improvements 7,500.00

01-52-490 Playground Construction 22,000.00 2,000.00

01-52-492 Park Improvements 10,500.00 85,000.00

Total Parks Expense 72,950.00 120,100.00

Park Committee Funds

Fund Carry Forward (268.34)

Pop Machine Revenue 750.00

Pop Machine Expense 500.00

Net Park Committee Funds (18.34)

Streets

01-53-400 Salaries and Wages 78,435.00 75,452.00

Overtime -

Temp Employees

FICA 4,833.02

Medicare 1,130.30

Workers Compensation Ins. 7,771.31

01-53-405 Unemployment 2,205.00 587.41

01-53-407 IMRF 8,267.00 8,122.60

Life Insurance 184.48

01-53-411 Vehicle Maintenance 15,000.00 15,000.00

01-53-412 Equipment Maintenance 5,000.00 5,000.00

01-53-413 Streets Maintenance 35,000.00 50,000.00

01-53-414 Plow Maintenance 4,000.00 -

01-53-424 Health Insurance 19,141.68

01-53-426 Street Lighting 40,000.00 40,000.00

01-53-452 Travel 1,000.00 -

Shop Building Heat 2,500.00

Contracted Snow Plowing 40,000.00

01-53-466 Fuel & Lube 20,000.00 14,000.00

01-53-467 Street Maintenance Supplies 11,500.00 19,500.00

01-53-468 Street Operating Supplies 35,000.00 35,000.00

01-53-480 Street Miscellaneous 2,500.00 1,500.00

01-53-493 Vehicles & Equipment 50,000.00 -

01-53-496 Storm Sewer Construction 35,000.00 35,000.00

Mark Lynch:

Tools = $800

Mark Lynch:

Weed Killer = $1,000

Seed, Dirt & Fertilizer = $1,000

Mower Parts = $1,000

Village Hall Parking Lot Seal & Stripe = $9,000

Mark Lynch:

Tree Removal/Trimming = $2,500

Landscaping @ VH = $4,000

P/T Labor = $5,300Mark Lynch:

Fall Zone Mulch

Mark Lynch:

Concrete Pads/Picnic Tables = $3,000

Dirt/Seed (tennis lot) = $6,000

Plant Trees = $5,000

Lions Park Storm Sewer = $30,000

Poplar Woods Trail & Parking = $10,000

VMP Pavilion = $31,000

Mark Lynch:

Parking lot & Paths

Mark Lynch:

Hydrants = $30,000

B-Boxes = $5,000

Manhole Repairs = $3,000

Trees = $2,500

Chip Seal NWWTP Drive = $4,500

Jet/Televise Sewer Lines = $5,000

Mark Lynch:

Gasoline/Diesel = $13,000

Oil/Filters = $500

Hydraulic = $500

Mark Lynch:

Signs/Posts = $1,000

Crack Seal/Cold Patch = $3,500

Aggregates = $5,000

Striping = $1,500

Tools = $750

Poplar Grove Sign(s): $2,500

Student Athlete Signs: $250

Christmas Xmas Lighting: $5,000

32

Page 34: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

01-53-497 Road Construction (non MFT) 6,700.00 -

Total Streets Expense 349,607.00 374,722.80

Street Repair Fund

Fund Carry Forward 8,150.00

Truck Permit Revenue 8,150.00

Street Repairs -

Net Street Repair Fund 16,300.00

Motor Fuel Tax

Fund Carry Forward 119,279.07

20-00-306 Motor Fuel tax (rev) 147,000.00 148,000.00

20-00-373 Interest (rev) 500.00 500.00

20-00-412 Street Construction 269,380.00 251,485.00

Net FY (102,985.00)

Total Motor Fuel Tax 121,880.00 16,294.07

Total Revenues 1,471,112.00 1,598,876.00

Total Expenditures 1,530,247.00 1,550,409.42

Net Total General Fund (59,135.00) 48,466.58

========================================================================================================================================================

Water/Sewer Enterprise

Revenues

30-00-333 Donations 100.00 -

30-00-343 Penalties 76,000.00 30,000.00

Meters & MXUs 2,700.00

30-00-350 Water/Sewer Sales 1,304,000.00 1,343,000.00

30-00-354 Tap on Fees - -

30-00-360 Turn on-off fees 3,500.00 8,000.00

30-00-373 Interest 100.00 100.00

30-00-390 Bond Proceeds - -

30-00-392 Miscellaneous Income - -

30-00-399 Transfer From General Fund 38,568.00 83,447.04

Total Fund 30 Revenue 1,422,268.00 1,467,247.04

Mark Lynch:

Whiting Road = $191,985

Manhole Repairs = $56,000

Elingson Rd. = $3,500

Mark Lynch:

3% increase per Ordinance

33

Page 35: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

Expenditures

30-00-405 Poplar Grove Loan(s) 4930126 & 0134 63,642.00 63,641.88

30-00-406 Bond 2008 Principal 70,125.00

Bond 2008A Principal

30-00-407 Bond 2001 - -

30-00-409 Bond 2005A 302,959.00 180,000.00

30-00-412 Bond 2012 Principal 174,283.00 121,095.00

Bond Agent Fees 2,000.00

30-00-420 Bond Issue Costs 20,000.00 20,000.00

30-00-474 Transfer to O&M 789,259.00 824,568.90

30-00-475 Bond 2005A Interest - 122,958.76

Bond 2008 Interest 38,025.00

Bond 2008A Interest 32,100.00

Bond 2012 Interest 57,857.50

30-00-476 Home State Bank Expense Tap On - -

30-00-478 Credit Card Charge 2,000.00 5,000.00

30-00-481 Bad Debt Expense - -

30-00-500 Depreciation Expense - -

Total Fund 30 Expense 1,422,268.00 1,467,247.04

Net Fund 30 - 0.00

----------------------------------------------------------------------------------------------------------------------------------------------------------------

Water/Sewer Operation & Maintenance

Revenue

31-00-399 Transfer From Water/Sewer Admin 789,259.00 824,568.90

Total Revenue W/S O&M 789,259.00 824,568.90

Water Expenditures

31-70-400 Salaries 60,585.00 45,988.80

Overtime 4,000.00

Temp Employees

31-70-405 Unemployment Compensation 1,339.00 365.15

31-70-406 FICA 3,756.00 2,969.11

31-70-406.1 Medicare 878.00 694.39

Workers Compensation Ins. 3,946.19

31-70-407 IMRF 6,386.00 4,990.01

Life Insurance 148.27

Health Insurance 11,845.82

31-70-416 Utility System Chemicals 25,000.00 28,000.00

31-70-426 Utilities 25,000.00 25,000.00

31-70-431 Training 750.00 750.00

Mark Lynch:

Chlorine, Floride, Phosphate

34

Page 36: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

31-70-432 Postage 2,200.00 6,520.00

31-70-434 Printing 500.00 -

31-70-452 Travel 750.00 750.00

Meters & MXUs 15,500.00

31-70-466 Equipment 30,000.00 9,550.00

31-70-467 Maintenance/Operations Suppplies 29,000.00 26,500.00

31-70-468 Operating Supplies 6,000.00 6,000.00

31-70-469 Burled Woods Recapture Fee - -

31-70-480 Miscellaneous 500.00 1,000.00

31-70-493 Well Rehab 20,000.00 50,000.00

31-70-500 Depreciation - -

Total Water Expenditures 212,644.00 244,517.73

Sewer Expenditures

31-75-400 Salaries and Wages 86,460.00 83,439.20

Overtime 4,000.00

Temporary Employees

31-75-405 Unemployment Compensation 2,228.00 635.04

31-75-406 FICA 5,360.00 5,396.43

31-75-406.1 Medicare 1,254.00 1,262.07

Workers Compensation Ins. 6,551.87

31-75-407 IMRF 9,113.00 9,069.48

Life Insurance 325.93

Health Insurance 20,351.14

31-75-411 Contracted Labor 24,000.00 30,000.00

31-75-416 Utility System Chemicals 35,000.00 35,000.00

31-75-426 Utilities 200,000.00 160,000.00

31-75-429 Travel 1,000.00 500.00

31-75-431 Training 1,000.00 500.00

31-75-432 Postage 2,200.00 6,520.00

31-75-464 Fuel & Lube 7,500.00 7,500.00

31-75-466 Equipment 92,000.00 74,000.00

31-75-467 Maintenance Supplies 32,000.00 73,500.00

31-75-468 Operating Supplies 27,500.00 29,500.00

31-75-480 Miscellaneous 1,500.00 2,500.00

31-75-493 Capital Outlay New Sewer Plant 11,500.00 12,000.00

31-75-498 NPDS Permit 37,000.00 17,500.00

Total Sewer Expenditures 576,615.00 580,051.16

Total W/S Revenue Fund 31 789,259.00 824,568.90

Total W/S Expense Fund 31 789,259.00 824,568.90

Mark Lynch:

75 meters = $8,750

50 MXUs = $ 6,750

Mark Lynch:

Chemical Pump = $750

Well Repairs = $5,000

Scales = $1,500

Tubing = $250

Fisher TW-82 Line Locator = $1,925

Fisher Hard Case = $275

Fisher Shipping = $100

Mark Lynch:

EPA Tests = $7,000

Re-roof 2 well houses = $4,500

McGilvra Well Work = $15,000

Mark Lynch:

Lab Supplies, Protective

Wear, Florides, etc.

Mark Lynch:

Well #3 Rehab

Mark Lynch:

MCO - wastewater oversight

Mark Lynch:

Alum, Lipase, Bugs, etc.

Mark Lynch:

Fuel for 4 Auxillary

Generators

Mark Lynch:

NWWTP Digester = $20,000

Ray Street Generator Pad & Utilities = $6,000

Spare Pumps (Waco & NWWTP) = $23,000

SCADA = $20,000

Misc = $5,000

Mark Lynch:

EPA Tests = $3,000

Collins = $7,500

McGilvra, ASA, Kelsey = $25,000

Pump Repair = $15,000

Waco Force Main MH Liner = $23,000

Mark Lynch:

Lab Equipment = $4,000

Lab Supplies = $3,000

Polymers 6@~$3300 = $20,000

Calibrate Flow = $2,500

Mark Lynch:

SWWTP Fence/Gate

35

Page 37: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

Net W/S Fund 31 - -

Net Funds 30 & 31 0.00

=================================================================================================================

Debt Service Fund

32-00-206 GO Bonds Payable Revenue -

32-00-373 Interest -

32-00-401 Transfer from General Fund 225,601.00 224,526.26

32-00-470 Principal on 2005B Bond 135,000.00 140,000.00

32-00-475 Interest on Bond 90,601.00 84,526.26

Debt Service Fund Revenue 225,601.00 224,526.26

Debt Service Fund Expense 225,601.00 224,526.26

Net Debt Service Fund - -

=================================================================================================================

Capital Replacement Fund

50-00-401 Transfer from General Fund 100,000.00 100,000.00

36

Page 38: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

MEMORANDUM

MARCH 14, 2014

TO: MARK LYNCH, VILLAGE ADMINISTRATOR

FROM: TIM BRONN

RE: WWTP ITEMS FOR REPAIR

MARK:

THE PURPOSE OF THIS MEMO IS TO PROVIDE INFORMATION ABOUT ITEMS THAT NEED REPAIR AT THE WASTEWATER

TREATMENT PLANTS. WHILE WE HAVE TRIED TO BE COMPLETE, UNFORTUNATELY, NEW ITEMS ARE ADDED TO THE LIST

ON AN ALL TOO FREQUENT BASIS. YOU ARE ALREADY AWARE OF MANY OF THESE ITEMS, BUT IT IS A GOOD IDEA TO

GET THEM ALL DOWN ON PAPER.

NORTH PLANT

COMPUTER / PLC. functioning for now. Will need upgrades as part of SCADA improvemnts.

AERATION SYSTEM FOR THE SOUTH DIGESTER - ESTIMATED COST $20,000. JEFF HAS THE QUOTE FOR MATERIALS. in

process, and in FY15 budget.

REFILL THE SAND FILTERS WITH SAND - JEFF HAS THE QUANTITIES AND IS WAITING FOR A SECOND QUOTE. done

CLEAN THE EQ BASINS (SCHEDULED FOR NEXT WEEK) waiting to correct filament problem

REPAIR SAND FILTER FEED PUMP #3, CURRENTLY NOT PUMPING - PUMP IS ON SITE JUST NEEDS TO BE INSTALLED.

currently working

REPAIR SAND FILTER CONTROLS SO THAT THEY ALL BACKWASH AUTOMATICALLY - NOT SURE WHAT THIS WILL TAKE,

PROBABLY NEED TO HAVE ELECTRICAL CONTRACTOR PROVIDE AN ESTIMATE. Jason says 3 of 4 are working (one is not

being used but is being prepared for use)

REBUILD SLUDGE PRESS - HAVE THE PARTS LIST BUT DO NOT HAVE PRICES YET parts ordered, may need more parts once

disassembled

REPAIR INFLUENT PUMP STATION SEAL FAIL / LEVEL SENSOR FAULTS - NEED TO HAVE AN ELECTRICAL CONTRACTOR

PROVIDE AN ESTIMATE. McGilvra is working on this

HEAT TRACE EFFLUENT VALVES (#2 HAS FROZEN REGULARLY RECENTLY) - HAVE THE HEAT TRACE, JUST NEED

INSULATION AND THE TIME TO DO THE INSTALL. Will be done over the summer

ENCLOSE HEADWORKS BUILDING (SCREEN IS ESSENTIALLY FROZEN ALL WINTER) - ESTIMATE $3,000 - $4,000. Working

on design. I feel final cost will be higher than this estimate.

REMOVE FILL BAFFLE IN #2 - CAN BE DONE BY PG STAFF. Waiting for weather. Will be done soon.

IF POSSIBLE PROVIDE A DIRECT FILL PIPE FOR CLEAN WATER TO THE FILTERS FOR QUICK BACKWASH - THIS WOULD

MAKE FILTER BACKWASHING DURING HIGH SOLIDS EVENTS MUCH MORE TIMELY. NOW WE NEED TO FILL THE FILTER

WITH A GARDEN HOSE, WHICH TAKES MANY HOURS. A DIRECT FILL LINE WOULD CUT THIS DOWN DRAMATICALLY.

Working on a plan for this. Depends on well capacity. Plant has its own well, not on Village water.

Page 39: VILLAGE OF POPLAR GROVEBB8156E5-19AE-4976... · Village of Poplar Grove . Finance Committee . Minutes of March 3, 2014 . The Finance Committee was called to order by Chairman Robert

SOUTH PLANT

MOVE INFLUENT METER READOUT INSIDE HEADWORKS - ELECTRICAL CONTRACTOR MINOR EXPENSE will do over the

summer

CLEAN EQ BASIN (SCHEDULED FOR NEXT WEEK) done

REFILL SAND FILTERS WITH SAND - JEFF HAS THE QUANTITIES AND IS WAITING FOR A SECOND QUOTE. ¾ done

INSTALL BACKWASH PUMP ON OUT OF SERVICE SAND FILTER - THE PUMP IS AT THE PLANT, IT JUST NEEDS TO BE

INSTALLED. done

REPAIR SAND FILTER CONTROLS SO THAT THEY ALL BACKWASH AUTOMATICALLY - NOT SURE WHAT THIS WILL TAKE,

PROBABLY NEED TO HAVE ELECTRICAL CONTRACTOR PROVIDE AN ESTIMATE. McGilvra is looking at this

IF POSSIBLE PROVIDE A DIRECT FILL PIPE FOR CLEAN WATER TO THE FILTERS FOR QUICK BACKWASH - THIS WOULD

MAKE FILTER BACKWASHING DURING HIGH SOLIDS EVENTS MUCH MORE TIMELY. NOW WE NEED TO FILL THE FILTER

WITH A GARDEN HOSE, WHICH TAKES MANY HOURS. A DIRECT FILL LINE WOULD CUT THIS DOWN DRAMATICALLY.

Working on a plan for this. Depends on well capacity. Plant has its own well. Not on Village water.

REPAIR OR REPLACE FLOATS ON DIGESTERS TO PREVENT OVERFLOW TO THE HEAD OF THE PLANT - ESTIMATED $500 -

$700. In process, getting quotes

INSTALL SECOND PUMP FOR PLANT DRAIN LIFT STATION - THE PUMP IS AT THE PLANT. NEED TO INSTALL A NEW

MANHOLE FOR A WET WELL AND INTEGRATE THE CONTROLS. - ESTIMATED COST $5,000. Will require engineering

design.

LIFT STATIONS

INVESTIGATE AREA TRUBTARY TO COUNTRYSIDE LIFT STATION - 3 INCH ROCKS HAVE BEEN REMOVED FROM THE

PUMPS. Line needs to be televised.

BACK UP POWER FOR THE RAY STREET LIFT STATION part in 2015 budget, final will need to be in 2016 budget

SEMI-ANNUAL LIFT STATION CLEANING Collins does these. This is routine maintenance.

INVESTIGATE WHY ONE OF THE PUMPS AT THE CUL DE SAC LIFT STATION CANNOT BE REMOVED In progress. Rails may

be bent. Will need to be pumped out to see what problem is.