•-c__; ,....MUNICIPALITY OF MONROEVILLE•~2012 BUDGET EXPENDITURE DETAIL2011 ACTUALQIT-T DESCRIPTION 2008 ACTUAL 2009 ACTUAL 2010 ACTUAL TO DATE 2011 BUDGET 2012 BUDGETIBUILDING MAINTE.NANCE.I0013360001100 SALARIES REGULAR EMPLOY 241,406.57 188,301.33 158,032.25 122,580_64 162,586.74 166,320,G90013360 001400 OVERTIME PAY 8,956.66 7,569.24 5,153.13 3,942,36 7,50000 7,500,000013360 001 ~)OO SICK DAY BUY BACK 2,818.75 1,700,00 1,000,00 1,000,00 1,700.00 1,000000013360 001900 LONGEVITY PAY 2,47Q,00 2,080,00 2,275.00 0,00 2,470.00 2,66500OBJECT TOTAL 255,651.98 199,650.57 16,6,460.38 127,523.00 174,256.74 177,485.690013:360 002110 EXTERM/LAWNMJINDOW MAlt 1,798,11 231.88 1,766,20 1,640.47 1,900_00 1.900000013360 002400 OPE8 ANNUAL REQ CONTRIB 0,00 29,795,00 29,795.00 000 29,795.00 29,795.000013360 002407 HOSPITALIZATION & HEALTH 97,044.82 64,885.74 42,488,31 44,584.73 59,948.60 66,027.990013360 002409 EMPLOYEES' PENSION INSUR 26,585.25 27,503,97 17,629.26 0,00 19,723.08 18,694.410013360 002410 SOCiAL SECURITY CONTR\8LJ 19,21n44 15,032.35 12,550.65 9,609.72 13,330.64 13,577,660013360 002413 EMPLOYEES' LIFE INSURANCI 1,541.2:3 1,32699 1,1;J9.12 Wi802 1,111.44 1,072.320013360 002501 NATURAL GAS 2:3,342.70 2b,529.G9 10,774.88 18,931.46 28,000.00 28,000.000013360 002502 ELECTRICITY 116,790,77 102,422.75 101,22806 10,204 32 105,00000 105,000.0000'13360 002503 TELEPHONE & TELEGRAPH 2,1fj9fj5 1,8tl424 2,14560 '1,622.08 2,347.00 2,347.000013360 002504 WATER 2{U18.75 16,:-j33.05 17,866,78 14,108.57 20,000.00 20,000.000013360 002601 BUILDING REPAIR & MAINT 13,313~)1 7,585.7~.i t 1,065.22 6,81034 10,000.00 10,000000013360 002610 OFFICE EQUIPMENT RFrAIRS 000 .153,04 355.64 0.00 000 0.000013360 002612 BUILDING EQUIP REPAIR & MI 7,700.33 4.626.31 6,883,87 7,503.1J 8,000.00 8,000.000013360 002613 MISC EQUIP REPAIR & MAINT 4,546S1 1,474.86 3,787,54 1,854.80 5,000.00 5,000,000013360 002614 CLEANING SERVICE 86rl,00 22,918.01 37,40935 ?7,7290[) 38,000,00 38,000.000013360 002704 RENT MACH & MECH EOUIP 60.00 0,00 100.40 0,00 450.00 000OBJECTTOTAL 335,195.13 329.403,6::1 296,334.60 205,456.64 342,605.76 347,414.3800'13360 003101 GENERAL OFFICE SUPPLIES 583,22 54598 1J6.64 ~~--3520 50000 500.000013360 OO~C01 AGRICULTURAL SUPPLIES 1,19266 581.80 631.68 579.88 1,20000 1,200.000013360 003203 CHEMICALS 2,083,09 2,53~).14 982,5G hlOAO 2,200.00 2,200.000013360 003204 CLEANING & SANITATION sur :~1,16U4 1(J.8?:l.J1 13,4110A9 ~1.~42.30 13,850.00 14,000.000013360 003205 CONCRETE & CL.AY PI\ODUCl ODD 64.00 000 000 0.00 0.000013360 003206 HISTORICAL SOCIETY 312.88 1,579,5S 1,1(>3:)6 IOG43 1,500.00 1,500.000013:360 003208 INSTITUTIONAL SUPPLIES 000 0.00 000 000 000 0000013360 003211 LUMBER wooD & INSLJL MAl 10S24 705.28 112.94 0.00 30000 300.000013360 003213 HARDWARE 1,9G7.34 1,935,59 1,45500 1,0130.50 3,000.00 2,000.000013360 003214 GASOLINE OIL & LUI3RI(:ANTS 12,019.G3 8,58186 13,50104 17.09039 13,156,132 11,010.320013360 003216 PAINTS & PAINTING SlJPPLIe 2,20000 O,OU 45012 336.90 1,000.00 1,000.0000 '13360 003217 PLUMBING & SEWAGE SUPPL 5,266,42 2,lG253 2,796.11 99743 3,100.00 3,100.000013360 003220 WEARING APPAI\El. 2,'IOf) 60 1,852.02 1,11401 GS2.26 1,125.00 1,125,000013360 003227 HAND TOOLS 183.64 48.00 196.37 4394 30000 300.000013360 003230 ELECTRICAL SUPPLIES 3,197.93 2,678.42 3,-184.58 L:',OrlBAG 3,500.00 3,500.00OBJECT TOTAL 52,470,39 43,744.08 39,125.16 27,704.09 44,731.82 41,735.32(j01 :3:J(iO OO~j308 OFFICE FURNITUHE & EOUIP 000 0.00 0,00 000 0,00 0.00OBJECT TOTAL 0,00 0,00 0.00 0,00 0.00 0.00DEPARTMENT TOTAL 643,317.50 572,798,28 501,920,34 360,683,73 561,594.32 566,635.39- 129 -
MUNICIPALITY OF MONROEVILLE2012 BUDGETDepartment Number:3365 Department Name: <strong>Monroeville</strong> Community ParkDepartment Description:<strong>Monroeville</strong> Park has expanded significantly to become <strong>Monroeville</strong> Community Park andencompass an east campus and west campus with Tilbrook Road as the dividing line. Theexisting 66-acre, <strong>Monroeville</strong> Park, which was originally part of the Rush Farm, has beenincorporated with the new 125-acre, community park which was originally the Bohinski Farmwith portions of the Madjerich Farm and Krusey property added to form the <strong>Monroeville</strong>Community Park Complex.The <strong>Monroeville</strong> Community Park-West Campus opened in 2006. It added fourteen soccerfields, five baseball/softball fields. four restrooms, four tennis courts, two basketball courts, twovolleyball courts, one hiking trail, four play areas, gardens and four new picnic shelters to theexisting soccer field, baseball field, picnic shelter and court areas at the <strong>Monroeville</strong>Community Park-East Campus.This department will consolidate the municipal costs associated with maintaining andoperating the <strong>Monroeville</strong> Community Park Campuses.- 130 -
- 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 and 122: MUNICIPALITY OF MONROEVILLE2012 BUD
- Page 123 and 124: 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: 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