• •~,MUNICIPALITY OF MONROEVILLE72012 BUDGET EXPENDITURE DETAIL~2011 ACTUALQ..f:;PT DESCRIPTION 2008 ACTUAL 2009 ACTUAL 2010 ACTUAL TO DATE 2011 BUDGET 2012 BUDGETITRAFFIC SIGNALS, SIGNS & MARKI0013270 001100 SALARIES OF REGULAR EMP 152.02037 202,296.90 208,164.87 175,086.86 229,173.04 236,461.25OQ13270 001400 OVERTIME PAY 6,570.48 9,8B4.86 1O.1Gf.l.7'J 10,048.56 12,000,00 12,000.000013270 001500 SICK DAY BUY BACK 50000 1,300.00 GOO,OO 600.00 1,400.00 600,000013270 00'1900 LONGEVITY PAY 2,095.00 3,210.00 3.025.00 0.00 3,295.00 3,565,00OBJECT TOTAL 161,185.85 216,691.76 221,958.62 185,735.42 245,868.04 252,626.250013270 002110 Mise OUTSIOE PERSONAL SE 223.9G 0.00 171,00 000 200.00 200000013270 002206 TRAVEL EXPENSE 319.50 1,208.45 1,34608 1,747.97 2,000.00 2,000.000013270 002280 SEMINAR 2,866.01 1,430.52 47S.00 fISO.OO 700.00 700.000013270 002400 OPEB ANNUAL HEQ CONTRIB 0.00 51,891.00 51,891.00 0,00 51,891.00 51,891.0000'13270 002407 I~OSPITAUI'ATION& HEALTH 50,817,12 62,658.77 55,658.38 60//27,25 fl3,77059 87,~i65,'o140013270 002·109 EMPLOYEES PENSION INSUf{, 21,267.99 22,003.17 23,085.62 0.00 26,29744 24,925.880013270 002410 SOCIAL SECURHY CONTRlIJU 12,747.91 16,915.07 17,295.54 14,411.33 18,891,42 19,325.910013270 002413 EMr--'LOYEES LIFE lr-lSURANCE 727.24 873,72 842.63 652.69 9%.00 ~)91.\.OO0013270 0()2502 ELECTRICITY 55,700.80 4G.1GJ.94 25,703.74 12,586,79 24.000.(lO i4,t)()O 0000"13270 002503 TELEPHONE & TELEGRAPH e,1J481 7,46417 3,717.23 2,505.54 7/)[)[),QU 7.500000013270 002608 RADIO EQUIP REPAIR & MAIN U.OO 000 0.00 000 0.00 0.000013270 002609 TRAFFIC SIGNAL REPAIR & MI 8,£194.00 4,60239 3,945.63 5,350.21 G,OOO 00 3,00000OO'D210 002610 OFFICE EQUIPMENT REPAIRS 33,83 000 0.00 250.00 25000 250.000013)70 002611 AUTOMOBILE REPAIRS & MAli 000 000 0.00 0.00 0.00 0.000013270 002903 DUES AND MEMBERSHIPS 70,00 80.00 68.00 0.00 100.00 0.000013210 002910 Mise OTHER OPERATING SEE 0.00 0.00 0.00 0.00 000 20000OBJECTTOTAL 161,903.17 215,292.20 184,199.85 98,821,78 222,596.45 227,554.73------00132/0 003101 GENERAL OFFICE SUPPLIES 15703 44.03 28.75 12,40 20000 200.0000 U:270 003213 HARDWAHE 1,43G.98 873,79 1,491.32 l,OGl14 2,000,00 2,000.000013270 003214 GASOLINE OIL & LUBRICANTS 12,600,91 4.09525 3.::~2852 J.S9tl11 3,00000 13,946.400013270 003~16 PAINTS & PAINTING SUPPLlf.. 8,233.15 11,23646 11.3,10,60 11 ,2S~)4t1 '12,500.00 12,500.0000'13270 003220 WEAHING APPAREL 1,922.22 1,508.80 1.790 HI 1,4G6H) 1,500.00 1,500000013270 003222 SIGNS 10,516.32 16,447.11 12,751,98 11,70332 1~l,OOO,OO 17,000.000013270 003227 HANOTOOLS 195.52 227.63 264.30 66.9'1 30000 300000013270 003228 ELECTRONIC f>ARTS 1,000.00 749.30 3,904.00 2,34234 2,500.00 5,000.000013270 003230 ELECTRICAL SUPPUES 1,638.84 000 2,008.02 2.004,60 3,000.00 3,000.00OBJECT TOTAL 37,701.87 35,182.37 37,107.75 33,817,11 40,000.00 55,446.40DEPARTMENT TOTAL 360,790.89 467,166,33 443,266,22 318,374.31 508,464.49 535,627.38. 119 .
MUNICIPALITY OF MONROEVILLE2012 BUDGETDepartment Number:3320 Department Name: Refuse Collection & DisposalDepartment Description:Refuse is collected on a weekly basis (except holidays) from approximately 10,000 homes withMunicipality-owned refuse trucks. Curbside collection is made of all wastes and trash placedat the curbside after 6 p.m. the evening preceding collection day. No auto parts, buildingmaterials, rocks or earth are picked up. Tree branches, lumber and carpeting must be nolonger than 4 feet with a maximum weight of 35 pounds, bundled and tied together. Paintcans should be distinctly marked and set aside from the remainder of the refuse.Department Standards:• Garbage and trash is collected on a weekly basis from approximately 10,000 homeswith Municipality-owned refuse trucks.• The collection of solid waste from single-family residences and multi-family dwellingsthat are primarily composed of indiVidually owned units would occur on a weekly basis.• Routes are divided into three areas with a three-man crew collecting approximately1,000 tons of refuse monthly.- 120 -
- Page 2 and 3:
TABLE OF CONTENTSMUNICIPALITY OF MO
- Page 5 and 6:
PROPOSED EXPENDITURESGeneral Fund:G
- Page 7 and 8:
has only a small reserve from which
- Page 9 and 10:
Expenditures1) Capital Expenses: Co
- Page 11 and 12:
GENERAL FUND: FUND BALANCE ANALYSIS
- Page 13 and 14:
Govemment Finance Officer's Associa
- Page 15 and 16:
f)g)h)i)j)k)I)m)n)0)p)Crimes code u
- Page 17 and 18:
• Continued to partner with the A
- Page 19 and 20:
• Installed 400 feet of 6 inch fr
- Page 21 and 22:
SIGN SHOP AND ROAD MARKINGS 2011 AC
- Page 23 and 24:
SENIOR CENTER 2011 ACCOMPLISHMENTS:
- Page 25 and 26:
MANAGEMENT INFORMATION SYSTEMS 2012
- Page 27 and 28:
POLICE COMMUNITY SAFETY, JUVENILE S
- Page 29 and 30:
oooooContinue to expand marketing e
- Page 31 and 32:
CAPITAL IMPROVEMENTS FUND- the Capi
- Page 33 and 34:
opportunities continue to eliminate
- Page 35 and 36:
2012 PROPOSED BUDGET REVENUES1% 0%2
- Page 37 and 38:
MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 39 and 40:
MUNICIf'ALII Y OJ- MONKOE:VILU:2012
- Page 41 and 42:
MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 43 and 44:
2012 BUDGETBUILDING & FIRE PROTECTI
- Page 45 and 46:
DEPARTMENT OF RECREATION, PARKS AND
- Page 47 and 48:
RECREATION PROGRAM FEESAdult/Teen P
- Page 49 and 50:
sports Leagues:Basketball - Grades
- Page 51 and 52:
IVIU'",ILoWALlll V .... IVIVI'IKUl:
- Page 53 and 54:
2012 BUDGETINTEREST/FUND BALANCEREV
- Page 55 and 56:
¥ ¥" ,,, MUNICIPALITY OF MONROEVI
- Page 57 and 58:
¥..QEIT DESCRIPTION 2008 ACTUAL 20
- Page 59 and 60:
- 56 -
- Page 61 and 62:
~•I;)0011100 MAYOR AND MUNICIPAL
- Page 63 and 64:
DEPT IMUNICiPALITY OF MONROEVILLE20
- Page 65 and 66:
MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 67 and 68:
MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 69 and 70:
MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 71 and 72: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 73 and 74: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 75 and 76: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 77 and 78: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 79 and 80: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 81 and 82: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 83 and 84: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 85 and 86: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 87 and 88: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 89 and 90: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 91 and 92: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 93 and 94: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 95 and 96: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 97 and 98: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 99 and 100: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 101 and 102: Department Number:Department Descri
- Page 103 and 104: Department Number:DepanmentDescripf
- Page 105 and 106: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 107 and 108: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 109 and 110: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 111 and 112: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 113 and 114: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 115 and 116: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 117 and 118: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 119 and 120: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 121: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 125 and 126: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 127 and 128: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 129 and 130: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 131 and 132: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 133 and 134: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 135 and 136: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 137 and 138: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 139 and 140: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 141 and 142: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 143 and 144: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 145 and 146: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 147 and 148: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 149 and 150: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 151 and 152: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 153 and 154: • .-"DEPI DESCRIPTION 2006 ACTUAL
- Page 155 and 156: •IMUNICIPAL LIBRARYMUNICIPALITY O
- Page 157 and 158: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 159 and 160: SERIES OF 2011- $ 7,450,000.00Total
- Page 161 and 162: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 163 and 164: MUNICIPALITY OF MONROEVillE2012 BUD
- Page 165 and 166: -162·
- Page 167 and 168: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 169 and 170: el NEWCapitallmproltements 2011·2C
- Page 171 and 172: ,et NEWCapitallmprovernents 2011-20
- Page 173 and 174:
MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 175 and 176:
MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 177 and 178:
MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 179 and 180:
MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 181 and 182:
-178 -)
- Page 183 and 184:
• Proposed expenditures during th
- Page 185 and 186:
• The estimated annual cost of op
- Page 187 and 188:
(h) Judgments entered by the audito
- Page 189 and 190:
MUNICIPALITY OF MONROEVILLEMUNICIPA
- Page 191 and 192:
MUNICIPALITY OF MONROEVILLEPOLICE D
- Page 193 and 194:
MUNICIPALITY OF MONROEVILLEREFUSE C
- Page 195 and 196:
DEPT #1THE MUNICIPALITY OF MONROEVI
- Page 197 and 198:
MUNICIPALITY OF MONROEVILLE, PENNSY
- Page 199 and 200:
MUNICIPALITY OF MONROEVILLE, PENNSY
- Page 201 and 202:
MUNICIPALITY OF MONROEVILLE, PENNSY
- Page 203 and 204:
MUNICIPALITY OF MONROEVILLE, PENNSY
- Page 205 and 206:
MUNICIPALITY OF MONROEVILLE, PENNSY
- Page 207 and 208:
MUNICIPALITY OF MONROEVILLE, PENNSY
- Page 209 and 210:
MUNICIPALITY OF MONROEVILLE, PENNSY
- Page 211 and 212:
MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 213:
MUNICIPALITY OF MONROEVILLE2012 BUD