HomeMy WebLinkAboutOrdinances - ORD-17-1848 - 12/04/2017 - 2017 PROPERTY TAX LEVY (FLAT- $4 618 786)ORDINANCE NO. ORD-17-1848
2017 PROPERTY TAX LEVY ORDINANCE
AN ORDINANCE FOR THE LEVY OF TAXES FOR THE CITY OF McHENRY, McHENRY COUNTY,
ILLINOIS FOR THE YEAR 2017
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 2017 in the respective sums as follow, to -wit:
Article 1
General Fund Levy
Administration Department
Salaries - Regular 33,754
Overtime - Regular -
Salaries - Seasonal -
Salary Adjustments -
Board/Commission Expense -
Youth Commission -
Health/Life Insurance -
Dental Insurance -
US Life Insurance -
Insurance Premiums Vision -
FICA/Medicare 29,912
IMRF Retirement 42,064
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
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
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
Community & Economic Development Department
Salaries - Regular
Salaries - Part Time
Salaries -Temporary- Census
Overtime - Regular
105,730
2,850
2,850
29,069
Salary Adjustments -
Health/Life Insurance -
Dental Insurance -
US Life Insurance -
Insurance Premiums Vision -
FICA/Medicare 26,598
IMRF Retirement 36,164
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 91,831
Finance Department
Salaries - Regular 13,947
Salaries - Part Time -
Overtime - Regular -
Salary Adjustments -
Health/Life Insurance -
Dental Insurance -
US Life Insurance -
Insurance Premiums Vision -
FICA/Medicare 14,979
IMRF Retirement 20,365
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 49,291
Police Department
Salaries - Regular
18,031
Salaries - Sworn
802,723
Salaries - Part -Time
-
Overtime - Regular
-
Overtime - Sworn
-
Career Ladder
-
Salary Adjustments
-
Health/Life Insurance
-
Dental Insurance
-
US Life Insurance
-
Insurance Premiums Vision
-
FICA/Medicare
263,227
IMRF Retirement
23,125
Contribution - Police Pension
2,019,703
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 3,126,809
Dispatch Department
Salaries - Regular
80,180
Salaries - Part -Time
-
Overtime - Regular
-
Salary Adjustments
-
Health/Life Insurance
-
Dental Insurance
-
US Life Insurance
-
Insurance Premiums Vision
-
FICA/Medicare
79,711
IMRF Retirement
106,221
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
266,112
Public Works Administration Department
Salaries - Regular 15,693
Overtime - Regular -
Salary Adjustments -
Health/Life Insurance -
Dental Insurance -
US Life Insurance -
Insurance Premiums Vision -
FICA/Medicare 14,359
IMRF Retirement 19,524
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 49,576
Public Works Streets Division Department
Salaries - Regular
74,551
Overtime - Regular
-
Overtime - Snow Removal
-
Salaries -Seasonal
-
Salary Adjustments
-
Health/Life Insurance
-
Dental Insurance
-
US Life Insurance
-
Insurance Premiums Vision
-
FICA/Medicare
73,504
IMRF Retirement
98,501
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
246,556
Parks & Recreation Department
Salaries - Regular 41,776
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 58,604
IMRF Retirement 53,230
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 153,610
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, II, and 111 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
$ 561,764
547,959
962,939
2,019,703
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.
APPROVED and ADOPTED this 4t" day of DECEMBER 2017.
Voting Aye: CURRY, MIHEVC, CONDON, DEVINE, SCHAEFER, SANTI, GLAB
Voting Nay: NONE
Abstain: NONE
Not Voting: NONE
Absent: NONE
Mayo W yne .J t
ATTEST:
City le Lynzi Nevitt