HomeMy WebLinkAboutOrdinances - ORD-16-1824 - 12/05/2016 - 2016 TAX LEVY (3 DECREASE)ORDINANCE NO. ORD-16-1824
2016 PROPERTY TAX LEVY ORDINANCE
AN ORDINANCE FOR THE LEVY OF TAXES FOR THE CITY OF McHENRY, McHENRY COUNTY,
ILLINOIS FOR THE YEAR 2016
WHEREAS, the City of McHenry, McHenry County, Illinois is a home rule municipality as
contemplated under Article VII, Section 6, of the Constitution of the State of Illinois, and
passage of this Ordinance constitutes an exercise of the City's home rule powers and functions
as granted in the Constitution of the State of Illinois.
BE IT ORDAINED BY THE MAYOR AND CITY COUNCIL OF THE CITY OF McHENRY, McHENRY
COUNTY, ILLINOIS as follows:
SECTION 1: That at tax for the following sums of money, or as much thereof as may be
authorized by law to defray all expenses and liabilities of the City of McHenry, be and the same
are hereby levied for the purposes specified against all taxable property in the City of McHenry
for the year 2016 in the respective sums as follow, to -wit:
Article I
General Fund Lev
Administration Department
Salaries - Regular 44,910
Overtime - Regular -
Salaries - Seasonal -
Salary Adjustments -
Board/Commission Expense -
Youth Commission -
Health/Life Insurance -
Dental Insurance -
US Life Insurance -
Insurance Premiums Vision -
FICA/Medicare 32,379
IMRF Retirement 45,587
Uniform Allowance -
Contractual Services -
Legal Fees -
Postage and Meter -
Telephone -
Printing and Publishing -
Repair & Maintenance -
Dues -
Travel Expenses -
Training -
Tuition Reimbursements -
Publications
Utilities
IMF Expense
Materials & Supplies
Office Supplies -
Gasoline & Oil -
Small Equipment
Administrative Expense -
Capital - Land Acquisition -
Buildings
Equipment
Capital - Furniture -
Purchase of Service - Risk Management -
Purchase of Service - Information Technology -
Transfer - Employee Insurance Fund -
Transfer - Capital Improvements -
Total Administration Department 122,876
Elected Officials Department
Salaries - Regular -
Overtime - Regular -
Salary Adjustments -
Salaries - Elected Officials -
Health/Life Insurance -
Dental Insurance -
US Life Insurance -
Insurance Premiums Vision -
FICA/Medicare 3,065
IMRF Retirement -
Uniform Allowance -
Contractual Services -
Postage and Meter -
Telephone -
Printing and Publishing -
Dues -
Travel Expenses -
Training -
Publications -
Materials and Supplies -
Office Supplies -
Small Equipment -
Employee Recognition -
Administrative Expense -
Purchase of Service - Information Technology -
Transfer - Employee Insurance Fund -
Total Elected Officials Department 3,065
Communitv & Economic Development Department
Salaries - Regular 38,285
Salaries - Part Time -
Salaries - Temporary - Census -
Overtime - Regular
Salary Adjustments -
Health/Life Insurance -
Dental Insurance -
US Life Insurance
Insurance Premiums Vision -
FICA/Medicare 27,401
IMRF Retirement 38,800
Uniform Allowance -
Contractual Services -
Postage and Meter -
Telephone -
Printing and Publishing -
Repairs and Maintenance - Vehicles -
Dues -
Travel Expenses -
Training -
Tuition Reimbursement -
Publications -
Materials and Supplies -
Office Supplies -
Fuel and Lubricants -
Small Tools and Equipment -
Capital Lease Principal Payments -
Capital - Buildings -
Equipment -
Capital - Vehicles -
Purchase Service - Risk Management -
Purchase Service - Information Technology -
Transfer - Employee Insurance Fund -
Total Community & Economic Development Department 104,486
Finance Department
Salaries - Regular 18,714
Salaries - Part Time -
Overtime - Regular -
Salary Adjustments -
Health/Life Insurance -
Dental Insurance
US Life Insurance -
Insurance Premiums Vision -
FICA/Medicare 15,720
IMRF Retirement 22,260
Uniform Allowance -
Contractual Services -
Postage and Meter -
Telephone -
Printing and Publishing -
Dues -
Travel Expenses -
Training -
Tuition Reimbursement -
Publications -
Materials and Supplies -
Office Supplies -
Gasoline & Oil -
Small Tools and Equipment -
Administrative Expense -
Development Expense -
Miscellaneous Refunds -
Debt Service Transfer
Transfer - Special Service Area -
Transfer - Motor Fuel Tax Fund -
Purchase Service - MCMRM -
Purchase Service - Information Technology -
Transfer - Employee Insurance Fund -
Transfer - Capital Improvement Fund -
Transfer - Band Fund -
Transfer - Civil Defense -
Transfer - Capital Equipment Fund -
Total Finance Department 56,694
Police Department
Salaries - Regular
20,751
Salaries - Sworn
883,211
Salaries - Part -Time
-
Overtime - Regular
-
Overtime - Sworn
-
Career Ladder
-
Salary Adjustments
-
Health/Life Insurance
-
Dental Insurance
-
US Life Insurance
-
Insurance Premiums Vision
-
FICA/Medicare
273,426
IMRF Retirement
25,282
Contribution - Police Pension
1,874,219
Uniform Allowance
-
Contractual Services
-
Postage and Meter
-
Telephone
-
Repair and Maintenance - Vehicles
-
Dues
-
Travel Expenses
-
Training Expenses
-
Tuition Reimbursement
-
Publications
-
Utilities
-
Materials and Supplies
-
Office Supplies
-
Fuel and Lubricants
-
Small Equipment
-
Police-K9 Unit
-
Police -DUI
-
Capital - Equipment -
Capital - Vehicles -
Capital - Furniture
Purchase of Service - Risk Management -
Purchase of Service - Information Technology -
Transfer - Employee Insurance Fund -
Total Police Department
3,076,889
Dispatch Department
Salaries - Regular
71,652
Salaries - Part -Time
-
Overtime - Regular
-
Salary Adjustments
-
Health/Life Insurance
-
Dental Insurance
-
US Life Insurance
-
Insurance Premiums Vision
-
FICA/Medicare
58,179
IMRF Retirement
77,953
Uniform Allowance
-
Contractual Services
-
Postage and Meter
-
Telephone
-
Travel Expenses
-
Training Expenses
-
Tuition Reimbursement
-
Utilities
-
Materials and Supplies
-
Office Supplies
-
Small Equipment
-
Purchase of Service - Risk Management
-
Puchase of Service - Information Technology
-
Total Dispatch Department
207,784
Public Works Administration Department
Salaries - Regular 27,810
Overtime - Regular -
Salary Adjustments -
Health/Life Insurance -
Dental Insurance -
US Life Insurance -
Insurance Premiums Vision -
FICA/Medicare 19,903
IMRF Retirement 28,183
Uniform Allowance -
Contractual Services -
Postage and Meter -
Telephone -
Dues -
Travel Expenses -
Training Expenses -
Tuition Reimbursement -
Office Supplies -
Small Equipment
Forestry
Capital - Equipment -
Purchase Service - Risk Management -
Purchase Service - Information Technology -
Transfer - Employee Insurance Fund -
Total Public Works Administration Department 75,896
Public Works Streets Division Department
Salaries - Regular
94,107
Overtime - Regular
-
Overtime - Snow Removal
-
Salaries -Seasonal
-
Salary Adjustments
-
Health/Life Insurance
-
Dental Insurance
-
US Life Insurance
-
Insurance Premiums Vision
-
FICA/Medicare
74,022
IMRF Retirement
103,206
Uniform Allowance
-
Contractual Services
-
Contractual Services - PW Bldg
-
Telephone
-
Repair and Maintenance - Vehicles
-
Training Expenses
-
Utilities
-
Utilities - PW Bldg
-
Street Lighting
-
Materials and Supplies
-
Materials and Supplies - PW Bldg
-
Office Supplies
-
Vehicle Fuel and Lubricants
-
Small Tools and Equipment
-
Safety Equipment and Supplies
-
Miscellaneous Expenses
-
Capital - Equipment
-
Capital - Vehicles
-
Capital - Public Improvements
-
Encumbrances
-
Purchase Service - Risk Management
-
Purchase Service - Information Technology
-
Transfer - Employee Insurance Fund
-
Total Public Works Streets Division Department
271,335
Parks & Recreation Department
Salaries - Regular 55,766
Salaries - Part Time Employees -
Overtime - Regular
Salaries - Seasonal -
Overtime - Seasonal
Salary Adjustments
Health/Life Insurance
Dental Insurance -
US Life Insurance -
Insurance Premiums Vision
Social Security Expenses 59,650
IMRF Retirement 57,924
Uniform Allowance -
Contractual Services -
Postage and Meter -
Telephone -
Printing and Publishing -
Repairs and Maintenance - Vehicles -
Dues -
Travel Expenses -
Training -
Tuition Reimbursement -
Publications -
Utilities -
Materials and Supplies -
Office Supplies -
Vehicle Fuel and Lubricants -
Small Equipment -
Special Events -
Forestry -
Capital - Equipment -
Capital - Vehicles -
Park Improvements -
Purchase Service - Risk Management -
Purchase Service - Information Technology -
Transfer - Employee Insurance Fund -
Total Parks & Recreation Department 173,340
Total General Fund
4,092,365
Article II
Audit Fund
Audit Fee 26,427
Total Audit Fund 26,427
Article III
Insurance Fund
Insurance 499,994
Total Insurance Fund 499,994
Grand Total
Articles I, 11, and III
4,618,786
TAX LEVY SUMMARY
CITY OF MCHENRY
Levied for the City of McHenry from the tax for General Corporate
funds, 65 ILCS 5/8-3-1, in addition to all other taxes
Levied from the Special Tax for Police Protection, 65 ILCS 5/11-1-3, in
addition to all other taxes
Levied from the Special Tax for cost of participation by the City of
McHenry in the Illinois Municipal Retirement Fund and Social Security
Enabling Act, 40 ILCS 5/7-171 and 40 ILCS 5/21-109 in addition to all
other taxes
Levied from the Special Tax for the Police Pension Fund, 40 ILCS 5/3-
125, in addition to all other taxes
Levied from the Special Tax for the Audit Fund, 65 ILCS 5/8-8-3, in
addition to all other taxes
Levied from the Special Tax to pay the cost of insurance, 745 ILCS
10/9-107, in addition to all other taxes
TOTAL LEVIED FOR CITY OF MCHENRY FROM ALL SOURCES
$ 707,248
547,959
962,939
1,874,219
26,427
499,994
$ 4,618,786
The cites sources of authority are for information purposes only and are not intended to be a
limitation on the City's authority to levy taxes.
SECTION 2: All expended balances of any item or items of any general appropriation
made by the Ordinance may be expended in making up an insufficiency in any item or items in
the same general appropriation and for the same general purpose of in like appropriation made
by the ordinance.
SECTION 3: The Clerk of aforesaid City is hereby directed to file with the Clerk of
McHenry County a duly certified copy of this ordinance.
SECTION 4: The Ordinance shall be in full force and effect from and after its passage,
approval and publication in pamphlet form (which publication is hereby authorized), as
provided by law.
PASSED and APPROVED this 5'" day of DECEMBER 2016.
Voting Aye: CONDON, CURRY, GLAB, SANTI
Voting Nay: PETERSON
Abstain: NONE
Absent: SCHAEFER, WIMMER
ATTEST:
City
Mayor