ERIC J. JOHNSON, SUPERVISOR - DeKalb Townshipdekalbtownship.com/wp-content/uploads/downloads/... ·...
Transcript of ERIC J. JOHNSON, SUPERVISOR - DeKalb Townshipdekalbtownship.com/wp-content/uploads/downloads/... ·...
"
«imm\ I
MAY 9,2012
REGULAR MEETING
4:30 PM
ERIC J. JOHNSON, SUPERVISOR
2009-2013
TOWNSHIP OFFICIALS
Eric J. Johnson, Supervisor
John R. Huber, Road Commissioner
John S. Hietikko, Assessor
Geralynne Kunde, Town Clerk
Pat McKinley, Trustee
James Luebke, Trustee
Kurt Schweitzer, Trustee
Michael Shane, Trustee
I
Dekalb TownshipEst. 1850
Regular Meeting of Town BoardMay 9, 2012
4:30 PM
AGENDA
I. Call to Order-Roll Call
II. Pledge of Allegiance
III. Town Hall (Public Comments)
IV. Presentations
V. ReportsA. Supervisor's Report
i. County Home (0 regular and 13 Medicare)B. Clerk's ReportC. Trustees' ReportsD. Highway Commissioner's ReportE. Assessor's Report
VI. Bill PayingA. Approval of April audit report and May bills to payB. Receive, file, and approve Treasurer's April budget report
VII. Unfinished Business
VIII. New Business
A. Approval of Regular Meeting Minutes of April 11,2012B. Preliminary approval of Annual Meeting Minutes of April 10, 2012C. Approval of the FY 13 Township Budget and Appropriation OrdinanceD. Approval of the FY13 Road District Budget and Appropriation Ordinance
IX. Executive Session
X. Other Business
A. Next meeting: June 13, 2012
XI. Adjournment
2323 S. Fourth Street Phone: 815-758-8282
DeKalb, Illinois 60115 Fax: 815-758-0124www.dekalbtownship.org
DeKalb Township
FUND
TOWN
CEMETERY
GENERAL ASSISTANCE
ROAD AND BRIDGE
PERMANENT ROAD
Est. 1850
DeKalb TownshipAPRIL 2012 Audit Report
All Funds-Total
Invoices
$47,503.32
$1,013.40
$26,064.63
$27,746.77
$30,231.64
$132,559.76
We, the undersigned, comprising the Township Board of DeKalb Township, having duly met atthe Clerk's office on MAY 9, 2012 hereunto set our hands on this document for the purpose ofauditing the various accounts of DeKalb Township and DeKalb Township Road District, and dohereby certify that the above claims or demands against said accounts were presented, andexamined, and were allowed at the meeting.
Trustee James Luebke
Trustee Pat McKinley
Trustee Kurt Schweitzer
Trustee Michael Shane
2323 S. Fourth Street
DeKalb, Illinois 60115www.dekalbtownship.org
Supervisor Eric Johnson
Clerk Geralynne Kunde
(SEAL)
Phone: 815-758-8282
Fax: 815-758-0124
APPROVED CLAIMS-BOARD OF TRUSTEES-TOWNSHIP OF DEKALB, DEKALB COUNTYSTATE OF ILLINOIS
fffiS TOWN FUND DISBURSEMENTS FOR THE MONTH OF APRIL 2012
CHECK # TO WHOM ALLOWED NATURE OF CLAIM AMOUNT
|W|EFTPS HIEnKKO, J.S. NET SALARY-ASSESSOR- APRIL 2012 $3,658.32EFTPS JOHNSON, E NET SALARY-SUPERVISOR-APRIL 2012 $3,763.88EFTPS HUBER, J.R. NET SALARY-RD. COMM. APRIL 2012 $3,856.22
WEFTPS KUNDE NET SALARY-TOWN CLERK.-APRIL 2012 $235.33
! EFTPS MCKINLEY NET SALARY-TRUSTEE-APRIL 2012 $105.33£bTPS LUEBKE NET SALARY-TRUSTEE-APRJL 2012 $88.08EFTPS SCHWEITZER NET SALARY-TRUSTEE-APRJL 2012 $105.33
IBS EFTPS SHANE NET SALARY-TRUSTEE-APRIL 2012 $111.08; EFTPS REININK, ANDREW NET SALARY-OFFICE-02/16/12-02/29/12 $962.18
EFTPS DYER, RICHARD NET SALARY-OFFICE-02/16/12-02/29/12 $1,322.40EFTPS PAGE, AMY NET SALARY-OFFICE-02/16/12-02/29/12 $810.95
ji.W1
EFTPS ANDERSON, MARGE NET SALARY-JANITOR-FEBRUARY $278.39EFTPS ANB S-SS1849.27/M515.56/F3430.24;ASSR.-SS446.43/M124.49/ST1023 $7,389.89EFTPS DYER, RICHARD NET SALARY-OFFICE- 03/1/12-03/15/11/12 $1,322.41bHPS REININK, ANDREW NET SALARY-OFFICE- 03/1/12-03/15/11/12 $962.18EFTPS PAGE, AMY NET SALARY-OFFICE- 03/1/12-03/15/11/12 $810.94EFTPS ANB S-F519.;ASSR.-SS446.43/M124.49/ST198.62 $1,288.54EFTPS IMRF PENSION-S3258.308/A1420.82 $4,678.90
5876 AFLAC SUPPLEMENTAL ACCIDENT POLICY $153.855877 U.S. LIFE INS. CO. HEALTH-S19.11/A19.11 $38.225878 BLUECROSS BLUESHIELD HEALTH-S2177.31/A2177.31 $4,354.625879 FORT DEARBORN LIFE HEALTH-S47.25/A47.25 $94.50
rffl 5880 IKON OFFICE SOLUTIONS OPER. SUPPL. S-54.83/A6.85 $61.685881 NCPERS SUPPLEMENTAL LIFE POLICY $16.005882 PURITY PLUS UTILITY $18.505883 VOID $0.00
(S 5884 CARDMEMBER SERVICES SOFTUPGRADE-149./OPEXP74.35/OFSUP48.59 $271.945885 STAPLES OFFICE SUPPLIES $29.905886 ELIZABETH BASS MODERATOR FEE ANNUAL MTG. $50.005887 AITCOY DUES $75.00
ps 5888 CIRONE COMPUTER SOFTWARE UPGRADE-ASSR. $2,360.005889 COMED UTILITY $359.205890 DEK. C7Y. REHAB & NSG. VOLUNTARY CONTRIB. MARCH-4/1/12-3/31/13 $2,500.005891 SUPERVISOR OF ASSESSMENTS ASSR. OP SUP $140.00
IS 5892 FRONTIER TEL-S388.62/A161.88;INTERNET-S8.60/A8.60 $559.10J 5893 MARSHALL & SWIFT ASSR. OPER SUP $534.65
5894 NORTHERN IL DISPOSAL UTILTY $24.245895 OFFICE DEPOT ASSR. OFFICE SUPPLIES $155.92
Ml5896 SHAW MEDIA PUBL SPEC. MTG NOTICE $70.14
EFTPS UEB S844.59/A2433.85 $3,278.44EFTPS FRANCOTYP POSTALIA POSTAGE-S61.70/A2.40; C4.65/GA388.55/R42.70 $500.00EFTPS VERIZON NORTH MOBILNET ASSR. TEL $83.07EFTPS ANB OPER. EXP $24.00
IB
i.
IP TOTALS | $47,503.32
|S>
5S)
r
3«i
w
(5S>
pSI
FK|
iip(
APPROVEDCLAIMS-BOARD OFTRUSTEES-TOWNSHD? OF DEKALB, DEKALB COUNTY, STATE OF BLLINOIS
CEMETERY FUND
CHECK # TO WHOM ALLOWED NATURE OF CLAIM AMOUNT
CEMETERY FUND PAID BILLS FOR MARCH 2012
1731 IKON OFFICE SOLUTIONS OP. SUP. I#5022542399 $6.851732 STAPLES OFFICE SUPPL. I#9226319807/ 9226336953 $46.981733 COMED UTILITY-FLAG- EVERGREEN $21.331734 FRONTIER INTERNET $8.591735 KNUTSON LAWN CARE LANDSCAPING-E398/0527 $925.001736 DEK.TWP.TWNFUND POSTAGE $4.65
TOTALS $1,013.40CEM APRIL 2012A.XLS
|SU
Isl)
APPROVED CLAIMS-BOARD OF TRUSTEES-TOWNSHD? OF DEKALB, DEKALB COUNTY, STATE OF ILLINOIS
GENERAL ASSISTANCE FUND
CHECK # TO WHOM ALLOWED NATURE OF CLAIM AMOUNT
GENERAL ASSISTANCE FUND PAID BILLS FOR APRIL 2012
EFTPS JODIE PETERSON 1ST. $1,351.59EFTPS ERIKA BROWN 1ST. $1,156.59EFTPS ANB SS349.91/M97.59/F334.ST160.25 $941.75EFTPS JODIE PETERSON 15TH. $1,351.61EFTPS ERIKA BROWN 15TH. $1,156.59EFTPS ANB SS349.91/M97.59/F334.ST160.25 $941.75EFTPS IMRF PENSION $620.63
7155 GA2011-0682 INTERIM-04/01/12-04/30/12 $245.007156
7157
GA2011-8916
GA2011-6376INTERIM-04/01/12-04/30/12
INTERIM-04/01/12-04/30/12$245.00$245.00
7158 GA2011-2096 FLAT GRANT-04/01/12-04/30/12 $245.007159 GA2011-8592 INTERIM-04/01/12-04/30/12 $245.007160 GA2011-9835 INTERIM-04/01/12-04/30/12 $245.007161 GA2011-4852 INTERIM-04/01/12-04/30/12 $245.007162 GA2011-8075 INTERIM-04/01/12-04/30/12 $245.007163 GA2011-1775 FLAT GRANT-04/01/12-04/30/12 $116.007164 GA2011-3521 INTERIM-04/01/12-04/30/12 $245.007165 GA2011-7925 INTERIM-04/01/12-04/30/12 $245.007166 GA2011-7714 INTERIM-04/01/12-04/30/12 $245.007167 GA2011-1744 INTERIM-04/01/12-04/30/12 $245.007168 GA2011-6738 FLAT GRANT-04/01/12-04/30/12 $245.007169 GA2011-3184 FLAT GRANT-04/01/12-04/30/12 $245.007170 GA2011-4211 FLAT GRANT-04/01/12-04/30/12 $245.007171 GA2011-4242 INTERIM-04/01/12-04/30/12 $245.007172 GA2011-8152 INTERIM-04/01/12-04/30/12 $245.007173 GA2011-7620 INTERIM-04/01 /12-04/30/12 $245.007174 GA2011-3460 INTERIM-04/01 /12-04/30/12 $210.007175 U.S.LIFE INS. CO. HEALTH $12.747176 AFLAC SUPPLEMENTAL ACCIDENT POLICY $41.257177 BLUECROSS BLUESHIELD HEALTH $725.777178 FORT DEARBORN LIFE HEALTH $15.757179 IKON OFFICE SOLUTIONS EQUIP. MAINT SUPPL l#5022542399 $1,008.687180 VOID $0.007181 STAPLES OPER. SUPL. I#9226303583 $511.667182 JODIE L PETERSON TRAVEL-IMRF-83.6 Ml $46.407183 A.R.C. DEKALB LLC OTHER MEDICAL $50.207184 ALLIED BENEFIT SYSTEMS MEDICAL CATASTROPHIC $2,360.007185 COMMUNITY CARES CLINIC MEDICAL/PHYSICIAN $42.507186 FRONTIER INTERNET $8.607187 G.N.ENDOCRINOLOGY OTHER MEDICAL $24.907188 HOSPITAL MEDICINE CONS. MEDICAL/PHYSICIAN $90.457189 HY-VEE PHARMACY PHARMACY-JAN. FEB. 2012 $759.837190 KCH O/P HOSP $374.277191 MIDWEST OTHO MEDICAL/PHYSICIAN $540.357192 OSCO DRUG PHARMACY- MARCH $593.727193 COMMUNITY CARES CLINIC MEDICAL/PHYSICIAN $187.427194
7195
KCH
J.P. PROPERTY
OP HOSP.
EA-RENT-318 BARBERRY CT.
$32.20$475.00
7196 DEK.TWP./TWNFUND POSTAGE $388.557197 JODIE L PETERSON TRAVEL- GATI-4/26/12 72 Ml. $39.967198 GA2011-0682 INTERIM-05/01 /12-05/31/12 $245.007199 GA2011-8916 INTERIM-05/01 /12-05/31/12 $245.007200 GA2011-6376 INTERIM-05/01/12-05/31/12 $245.00
7201 GA2011-2096 FLAT GRANT-05/01/12-05/31/12 $245.00
7202 GA2011-8592 INTERIM-05/01/12-05/31/12 $245.00
7203 GA2011-9835 INTERIM-05/01/12-05/31/12 $245.00
7204 GA2011-4852 INTERIM-05/01/12-05/31/12 $245.00
7205 GA2011-8075 INTERIM-05/01/12-05/31/12 $245.00
7206 GA2011-1775 FLAT GRANT-05/01/12-05/31/12 $116.00
7207 GA2011-7925 INTERIM-05/01/12-05/31/12 $245.00
7208 GA2011-7714 INTERIM-05/01/12-05/31/12 $245.00
7209
7210
GA2011-1744
GA2011-6738
INTERIM-05/01/12-05/31/12
FLAT GRANT-05/01/12-05/31/12
$245.00$245.00
7211 GA2011-3184 FLAT GRANT-05/01/12-05/31/12 $245.00
7212 GA2011-4211 FLAT GRANT-05/01/12-05/31/12 $245.00
7213 GA2011-4242 INTERIM-05/01 /12-05/31 /12 $245.00
7214 GA2011-8152 INTERIM-05/01/12-05/31/12 $245.00
7215 GA2011-7620 INTERIM-05/01/12-05/31/12 $245.00
7216 GA2011-3460 INTERIM-05/01/12-05/31/12 $199.00
EFTPS IL. DIR. EMP. SECURITYU UNEMPLOYMENT $997.92
TOTALS $26,064.63GA APRIL2012A.XLS
APPROVED CLAIMS-BOARD OFTRUSTEES-TOWNSHD? OFDEKALB, DEKALB COUNTY, STATEOFIIIINOIS
ROAD AND BRIDGE FUND
CHECK # TO WHOM ALLOWED NATURE OF CLAIM AMOUNT
ROAD DISTRICT PAID BILLS FOR APRIL 2012
EFTPS DAN DAILEY SALARY- 1ST $1,524.62EFTPS JODIE PETERSON SALARY- 1ST $362.55EFTPS DURAND PIGOTT SALARY- 1ST $1,042.24EFTPS DAN DAILEY SALARY-15TH $1,508.62EFTPS JODIE PETERSON SALARY- 15TH $362.56EFTPS DURAND PIGOTT SALARY-15TH. $1,042.24EFTPS ANB-1ST SS475.62/M132.61/F495./ST209.80 $1,313.03EFTPS ANB-15TH. SS475.62/M132.61/F495./ST209.80 $1,313.03EFTPS IMRF PENSION $1,809.79
14712 AFLAC SUPPLEMENTAL ACCIDENT POLICY $6.1514713 BLUECROSS BLUESHIELD HEALTH $1,268.5314714 FORT DEARBORN LIFE HEALTH $25.9914715 GORDON HARDWARE SHOP SUPPLIES l#768881 $11.7914716 IKON OFFICE SOLUTIONS OPER. EXP l#5022542399 $34.2714717 NCPERS SUPPLEMENTAL LIFE POLICY $16.0014718 PURITY PLUS WATER SYSTEM UTILITY l#665810 $18.5014719 STATE DISBURSEMENT UNIT C/S-4/2/12 $471.7114720 U.S. LIFE INS. CO. NY HEALTH $12.7414721 CARDMEMBER SERVICES OFFICE SUPPLIES95.61/OPER EXP108.15 $203.7614722 STAPLES OFCE SUP. I#922630358 $18.2814723 AUTOVALUE BUMPER TO BUM SHOP SUPPLIES l#142370, 142373 $78.4114724 CARDMEMBER SERVICES EQUIP. RPR. $97.1814725 CINTAS RENTAL $159.2414726 CITY OF DEKALB REPLACEMENT TAX ALLOCATION- APR. 2012 $5,617.4114727 CITY OF SYCAMORE REPLACEMENT TAX ALLOCATION- APR. 2012 $1,081.0114728 DEKALB LAWN & EQUIP. EQUIP. RPR.L30406, L30416,. L30453 $79.3714729 FRONTIER TEL $55.7014730 HI-VIZ INC. SHOP SUPPLIES l#1206 $220.0014731 JOHNSTON TRACTGOR EQUIP. RPR. I#IR61697 $1,099.1514732 LAWSON PRODUCTS SHOP SUPPLIES l#9300696414, 9300736024 $619.1414733 CMS MEDICARE INS. HEALTH- DAN 5/1/12-7//31/12 $299.7014734 NICOR UTILITY $264.4014735 NORTHERN IL. DISPOSAL UTILITY l#1080491 $60.6114736 STATE DISBURSEMENT UNIT C/S 4/15/12 $471.7114737 UNITED LABORATORIES SHOP SUPPLIES l#06979 $229.6914738 WEST SIDE TRACTOR EQUIP. RPR. I#F68749, F68750 $1,820.5514739 CITY OF DEKALB-WATER DEP1 UTILITY l#395285 THRU 2/29/12 $175.7814740 FRONTIER INTERNET $8.6014741 DEK TWP. TWN FUND POSTAGE THRU 4/23/12 $42.70EFTPS IL. DIR. OF EMPLYMT SEC. UEB $2,846.34EFTPS VERIZON NORTH MOBILNET TEL $53.68
TOTAL ROAD FUND EXPENDITlJRE $27,746.77
PERMANENT ROAD FUND
4355 COMED STREET LIGHTING $310.544356 HARRINGTON ENVIRON. SERV RD. MAINT l# 1282 $216.004357 HINTZSCHE OIL EQUIP. FUEL l#905394 $1,078.804358 TELVENT RENTAL l#3677933 $621.004359 CARGILL, INC. RD. MAINT. i# 2900460746, 462195, 471833, 474017 $28,005.30
TOTALS $30,231.64RAPRIL2012AJCLS
DeKalb Township
FUND
TOWN
CEMETERY
GENERAL ASSISTANCE
ROAD AND BRIDGE
PERMANENT ROAD
Est. 1850
DeKalb Township
MAY 2012 BillsTo Pay Report
All Funds-Total
Invoices
$48,997.52
$2,588.71
$21,407.97
$26,341.58
$5,024.94
$104,360.72
We, the undersigned, comprising the Township Board of DeKalb Township, having duly met at
the Clerk's office on MAY 09, 2012 hereunto set our hands on this document for the purpose of
auditing the various accounts of DeKalb Township and DeKalb Township Road District, and dohereby certify that the above claims or demands against said accounts were presented, andexamined, and were allowed at the meeting.
Trustee James Luebke
Trustee Pat McKinley
Trustee Kurt Schweitzer
Trustee Michael Shane
2323 S. Fourth Street
DeKalb, Illinois 601 15www.dekalbtownship.org
Supervisor Eric Johnson
Clerk Geralynne Kunde
Phone
Fax:
(SEAL)
815-758-8282
815-758-0124
pB
[SI
M
(Si?
fS|
(SI
(5*)
JS1
fw)
|w|
wm
APPROVED BILLS TO PAY-BOARD OF TRUSTEES-TOWNSHIP OF DEKALB, DEKALB COUNTY, STATE OF ILLINOIS
CHECK # TO WHOM ALLOWED NATURE OF CLAIM AMOUNT
TOWN FUND BILLS TO PAY FOR MAY 2012
EFTPS SALARIES 1ST. $12,367.92EFTPS SALARIES 15TH. $3,095.53EFTPS ANB SS-S1879.24/M524.02/F3510.22/ST1038.64;ASSR-SS446.43/M124.49 $7,523.04
EFTPS ANB F-519.00/ST198.62;ASSR. SS446.43/M124.49 $1,288.54EFTPS IMRF PENSION-S2765.03/A1420.82 $4,185.85
5897 AFLAC SUPPLEMENTAL ACCIDENT POLICY $153.85
5888 U S LIFE INS. CO HEALTH-S19.11/A19.11 $38.22
5889 BLUECROSS BLUESHIELD HEALTH-S2357.97/A2357.97 $4,715.94
5900 FORT DEARBORN LIFE HEALTH-S47.25/A47.25 $94.50
5901 KANAWHA INS. HEALTH-S389.40/A212.4 $601.80
5902 NCPERS SUPPLEMENTAL LIFE POLICY $16.00
5903 ERIC JOHNSON TRAVEL-BLOOMINGTON/SPRINGFIELD $345.77
CARDMEMBER SERVICES S-TRVL1230.21/OF SUP39.37 $1,269.58DEK. CTY. REHAB VOLUNTARY CONTRIB.-4/1/12-3/31/13 $2,500.00COMED UTILITY $277.26FRONTIER TEL-S371.19/A160.35;INTERNET-S8.60A8.60 $548.74GORDON HARDWARE OPER. SUPPL. I#77192 $49.58
MARSHALL & SWIFT OP. SUP.I#95281 $503.20NORTHERN IL DISPOSAL UTILITY l#11085471 $24.17
STAPLES OPER. SUPPL. I#1L27109001 $46.03TOIRMA BLDG. INS. 6/1/12-5/31/13 $9,352.00
TOTALS $48,997.52
MAY2012BP.XLS
APPROVED BELLS TO PAY-BOARD OF TRUSTEES-TOWNSHD? OF DEKALB, DEKALB COUNTY, STATE OF ILLINOIS
CHECK # TO WHOM ALLOWED NATURE OF CLAIM AMOUNT
CEMETERY FUND BILLS TO PAY FOR MAY 2012
1737 VOID $0.001738 HARRINGTON ENVIRON. SERV LANDSCAPING l#1701 $1,352.00
CARDMEMBER SERVICES SUPPLIES $275.91COMED UTILITY-FLAG $21.29FRONTIER INTERNET $8.59KNUTSONLAWN LANDSCAPING I#4357 $925.00STAPLES SUPPLIES I#1L27109001 $5.92
TOTALS $2,588.71
CEM MAY 2012 BPJCLS
APPROVED BELLS TO PAY-BOARD OF TRUSTEES-TOWNSHD? OF DEKALB, DEKALB COUNTY, STATE OF ELLESOIS
GENERAL ASSISTANCE FUNDH
CHECK* TO WHOM ALLOWED NATURE OF CLAIM AMOUNT
GENERAL ASSISTANCE FUND BILLS TO PAY FOR MAY 2012isj
EFTPS SALARIES 1ST. $2,508.18
EFTPS ANB SS/M/F TAX DEPOSITS $941.75
EFTPS SALARIES. 15TH. $2,508.20
EFTPS ANB SS/M/F TAX DEPOSITS $941.75
EFTPS IMRF PENSION $1,113.68l^i) 7218 U S LIFE INS. HEALTH $12.74
7219 BLUECROSS BLUESHIELD HEALTH $785.99
7220 FORT DEARBORN LIFE HEALTH $15.75
ptj 7221 KANAWHA INS. HEALTH $201.00
CARDMEMBER SERVICES OF. EQUIP. -SCANNER $414.49
COMMUNITY CARES CLINIC MEDICAL/PHYSICIAN $288.26
DAILY CHRONICLE PUBL. $208.00si FRONTIER INTERNET $8.60
HY-VEE PHARMACY $1,157.31
KISHWAUKEE COMM. HOSP. O/P $8,752.46
fa? LOYOLA MED. CTR. MEDICAL/PHYSICIAN $175.65
OSCO DRUG PHARMACY $1,114.28
REDDY MEDICAL MEDICAL/PHYSICIAN $61.88
STAPLES OFFICE SUPPLIES $198.00fSl
TOTALS $21,407.97
GA MAY2012 BP
IS
fs?l
fm
fm
\m
IS)
pi
wn
pp^
pi
p^
APPROVED BILLS TO PAY-BOARD OF TRUSTEES-TOWNSHD? OF DEKALB, DEKALB COUNTY, STATE OF ILLINOIS
CHECK # TO WHOM ALLOWED NATURE OF CLAIM AMOUNT
ROAD DISTRICT BILLS TO PAY FOR MAY 2012
EFTPS SALARIES SALARY-1ST $2,929.41
EFTPS SALARIES SALARY-15TH. $2,913.42
EFTPS ANB-1ST SS-475.62/M132.61/F495.ST209.80 $1,313.03
EFTPS ANB-15TH. SS-475.62/M132.61/F495.ST209.80 $1,313.03
EFTPS IMRF PENSION $1,513.74
14742 AFLAC SUPPLEMENTAL ACCIDENT POLICY $6.15
14743 U S LIFE INS. HEALTH $12.74
14744 BLUECROSS BLUESHIELD HEALTH $1,372.81
14745 FORT DEARBORN LIFE HEALTH $25.99
14746 GORDON HARDWARE SHOP SUPPLIES $71.49
14747 JOHN DEERE FINANCIAL E.R. i#0253919 $19.19
14748 KANAWHA INS. HEALTH $207.60
14749 NCPERS SUPPLEMENTAL LIFE POLICY $16.00
14750 STATE DISBURSEMENT C/S 5/1/12 $471.71
AUTOVALUE BUMPER SHOP SUPPLIES 1*145027416 $9.30
C.S.R. EQUIP. RPR. I#106597,106729,106674 $259.98
FRONTIER TELEPHONE $119.11
JOHNSON TRACTOR EQUIP. RPR. I#IR63171 $2.38
MIKES AUTO EQUIP. RPR. I#041255 $129.00
NICOR UTILITY $151.23
N. I. DISPOSAL UTILITY 1*11085471 $60.43
POMPS TIRE EQUIP. RPR. 1*259351 $534.00
STAPLES OF. SUP. $46.03
SUPERIOR DIESEL EQUIP. RPR. 1*14467 $1,856.21
TOIRMA BLDG. INS. 6/1/12-5/31/13 $10,979.00FRONTIER INTERNET $8.60
TOTAL ROAD FUND EXPENDIT LIRE $26,341.58
OVER
PERMANE MT ROAD FUND
C.S.R. BOBCAT RD. MAINT 1*106597 $170.00
CONSERV F.S. RD. MAINT. t#1547266,1556118 $227.37
CURRAN RD.MAINT. 1*82119 $281.16WAGNER AGGREGATE RD. MAINT 1*10323 $193.63
CARGILL RD. MAINT 1*2900535094 $2,958.88COMED STREET LIGHTING $310.52
DEK. CTY. COLLECTOR MISC. $8.19
WAGNER AGGREGATE RD. MAINT. 1*10386,10394,10412 $875.19
TOTALS $5,024.94
R MAY 2012 BP
DEKALB TOWNSHIP
PROPOSED BUDGET 4/1/12-3/31/13
FOR THE MONTH OF APRIL 2012
-
! ACCOUNT BALANCES
GENERAL TOWN FUND MONTH YEAR
-
BEGINNING BALANCE: $429,190.95 $429,190.95
REVENUES $7,198.04 $7,198.04
EXPENDITURES $47,503.32 $47,503.32
ACCOUNT BALANCE: APRIL 30,2012 $388,885.67 $388,885.67
BALANCES: BALANCES:
pa
i
CHECKING: AMERICAN NATIONAL BANK $388,880.51
|PETTY CASH: $5.16
l
ACCOUNT BALANCE: APRIL 30, 2012 $388,885.67
rni
DEKALB TOWNSHIP CEMETERY FUNDI
IS
1BEGINNING BALANCE: $83,821.03 $83,821.03
I REVENUES: $4.58 $4.58
EXPENDITURES: $1,013.40 $1,013.40
,
ACCOUNT BALANCE: APRIL 30,2012 $82,812.21 $82,812.21
BALANCES: BALANCES:
I?
I
!»
CHECKING: "AMERICAN NATIONAL BANK $29,812.21U
CD: AMERICAN NATIONAL BANK DUE11/03/12 .21% INT $53,000.00
!1 ACCOUNT BALANCE: APRIL 30,2012 $82,812.21
GENERAL ASSISTANCE FUND MONTH YEAR
p »
is
m
BEGINNING BALANCE: $399,654.16 $399,654.16
REVENUES: $1,849.60 $1,849.601
EXPENDITURES: $26,064.63 $26,064.63
)ACCOUNT BALANCE: APRIL 30,2012 $375,439.13 $375,439.13
BALANCES: BALANCES:
\ CHECKING: AMERICAN NATIONAL BANK $315,354.17CHECKING: NATIONAL BANK AND TRUST $60,084.96
|ACCOUNT BALANCE: APRIL 30,2012 $375,439.13
|PAGE 1
WlDEKALB TOWNSHIP
PROPOSED BUDGET 4/1/12-3/31/13
FOR THE MONTH OF APRIL 2012
fcl
i
Ih
REVENUE SUMMARY
FUNDS MONTH YEAR BUDGET BALANCE '%
1 GENERAL TOWN $7,198.04 $7,198.04 $736,380.00 $729,181.96 0.98%
, 2 TOWNSHIP CEMETERY $4.58 $4.58 $62,600.00 $62,595.42 N/A
I 3GENERAL ASSISTANCE $1,849.60 $1,849.60 $205,817.86 $203,968.26 0.90%
Is $9,052.22 $9,052.22 $1,004,797.86 $995,745.64 0.90%
EXPENDITURE SUMMARY
nFUNDS MONTH YEAR BUDGET BALANCE '%
|
I 1 GENERAL TOWN $47,503.32 $47,503.32 $837,015.00 $789,511.68 5.68%
2 TOWNSHIP CEMETERY $1,013.40 $1,013.40 $88,350.00 $87,336.60 N/A
wi 3 GENERAL ASSISTANCE $26,064.63 $26,064.63 $472,700.00 $446,635.37 5.51%[
$74,581.35 $74,581.35 $1,398,065.00 $1,323,483.65 5.33%~
IIpI REVENUE AND EXPENDITURE SUMMARY BY FUNDI
1 GENERAL TOWN FUND
j>M\
REVENUES MONTH YEAR BUDGET BALANCE '%
Property Tax $0.00 $0.00 $694,680.00 $694,680.00 0.00%
^J Replacement Tax $7,138.67 $7,138.67 $35,000.00 $27,861.33 20.40%
Interest Income $59.37 $59.37 $1,400.00 $1,340.63 4.24%L Toirma dividend $0.00 $0.00 $1,300.00 $0.00 0.00%
Miscellaneous Income $0.00 $0.00 $4,000.00 $4,000.00 0.00%P^ TOTALS $7,198.04 $7,198.04 $736,380.00 $729,181.96 0.98%
EXPENDITURES MONTH YEAR BUDGET BALANCE '%
ssi
' 1.1 Administration $28,723.74 $28,723.74 $398,300.00 $369,576.26 7.21%
1.2 Assessor's budget $16,279.58 $16,279.58 $197,715.00 $181,435.42 8.23%
1.3 Social Services $0.00 $0.00 $80,000.00 $80,000.00 0.00%
p?H 4 County Home $2,500.00 $2,500.00 $30,000.00 $27,500.00 8.33%
1.5 Cemetery (Transfer) $0.00 $0.00 $30,000.00 $30,000.00 0.00%
1.6 Capital Improvements $0.00 $0.00 $100,000.00 $100,000.00 0.00%
rJ6 Contingencies $0.00 $0.00 $1,000.00 $1,000.00 0.00%
TOTALS $47,503.32 $47,503.32 $837,015.00 $789,511.68 5.68%
^^ PAGE 2
im
-
DEKALB TOWNSHIP
PROPOSED BUDGET 4/1/12-3/31/13
FOR THE MONTH OF APRIL 2012
V
GENERAL TOWN FUND
1.1 ADMINISTRATION- EXPENDITURES MONTH YEAR BUDGET BALANCE '%
Salaries-(s,rc,a,t,c,os) $17,452.69 $17,452.69 $240,000.00 $222,547.31 7.27%
- Janitorial S325.00 $325.00 $3,600.00 $3,275.00 9.03%
Health Insurance $4,487.34 $4,487.34 $40,000.00 $35,512.66 11.22%
Unemployment Insurance $844.59 $844.59 $600.00 ($244.59) 140.77%
Social Security $1,102.22 $1,102.22 $14,000.00 $12,897.78 7.87%
Medicare $257.78 $257.78 $3,600.00 $3,342.22 7.16%
IMRF-pension $2,390.15 $2,390.15 $26,500.00 $24,109.85 9.02%
Accounting Service $0.00 $0.00 $3,500.00 $3,500.00 0.00%
_Legal Service $0.00 $0.00 $1,000.00 $1,000.00 0.00%
Postage $497.60 $497.60 $2,000.00 $1,502.40 24.88%
Telephone $380.02 $380.02 $4,200.00 $3,819.98 9.05%
Publishing $70.14 $70.14 $1,000.00 $929.86 7.01%
Printing $0.00 $0.00 $1,000.00 $1,000.00 0.00%
Subscriptions $0.00 $0.00 $500.00 $500.00 0.00%
Travel / Training $0.00 $0.00 $8,000.00 $8,000.00 0.00%
Insurance-Liability/Gen. A/VC $0.00 $0.00 $10,000.00 $10,000.00 0.00%
Utilities $401.94 $401.94 $5,000.00 $4,598.06 8.04%
Dues & memberships $75.00 $75.00 $2,250.00 $2,175.00 3.33%
Equipment Maintenance $0.00 $0.00 $1,000.00 $1,000.00 0.00%M Building Maintenance $0.00 so.oo $3,000.00 $3,000.00 0.00%
'.OMMODITIES
Office Supplies $78.49 $78.49 $3,000.00 $2,921.51 2.62%
Operating Supplies $54.83 $54.83 $2,000.00 $1,945.17 2.74%
Operating Expense $148.35 $148.35 $3,000.00 $2,851.65 4.95%
IAPITAL OUTLAY
Office Equipment $149.00 $149.00 $7,000.00 $6,851.00 2.13%
- Building $0.00 $0.00 $5,000.00 $5,000.00 0.00%
)THER EXPENDITURES
Equipment Leasing $0.00 so.oo S750.00 $750.00 0.00%
|Internet / Website $8.60 $8.60 $500.00 $491.40 1.72%
Community Affairs $0.00 $0.00 $1,300.00 $1,300.00 0.00%
C.E.R.T. $0.00 $0.00 $5,000.00 $5,000.00 0.00%
TOTALS $28,723.74 $28,723.74 $398,300.00 $369,576.26 7.21%
•
PAGE 3
DEKALB TOWNSHIP
PROPOSED BUDGET 4/1/12-3/31/13
FOR THE MONTH OF APRIL 2012
_
1.2 ASSESSOR BUDGET- EXPENDITURES MONTH YEAR BUDGET BALANCE '%
Salaries-D.A. $8,585.00 $8,585.00 $107,100.00 $98,515.00 8.02%
Social Security Contribution $532.28 $532.28 $6,510.00 $5,977.72 8.18%
_ Medicare $124.49 $124.49 $1,680.00 $1,555.51 7.41%
Retirement Contribution $1,150.59 $1,150.59 $15,240.00 $14,089.41 7.55%
Health Insurance $0.00 $0.00 $32,550.00 $32,550.00 0.00%
Unemployment Insurance $2,433.85 $2,433.85 $2,100.00 ($333.85) 115.90%
Equipment Maintenance Service $0.00 $0.00 $600.00 $600.00 0.00%
Postage $2.40 $2.40 $40.00 $37.60 6.00%
Telephone $244.95 $244.95 $3,100.00 $2,855.05 7.90%
Printing $0.00 $0.00 $765.00 $765.00 0.00%
Dues $0.00 $0.00 $300.00 $300.00 0.00%
Travel Expenses - Deputy Assessor $0.00 $0.00 $1,530.00 $1,530.00 0.00%
Training $0.00 $0.00 $2,000.00 $2,000.00 0.00%
Travel Expenses - Assessor $0.00 $0.00 $1,500.00 $1,500.00 0.00%
Legal Services $0.00 $0.00 $2,500.00 $2,500.00 0.00%
Appraisal Fee $0.00 $0.00 $2,500.00 $2,500.00 0.00%
Software Licensing $0.00 $0.00 $2,400.00 $2,400.00 0.00%
:ok1MODITIES
Office Supplies $155.92 $155.92 $1,600.00 $1,444.08 9.75%
Operating Supplies $681.50 $681.50 $850.00 $168.50 80.18%
m Office Equipment $0.00 $0.00 $2,000.00 $2,000.00 0.00%
Office Furniture $0.00 $0.00 $3,000.00 $3,000.00 0.00%
CAPITAL OUTLAY
Computer Hardware Upgrade $0.00 $0.00 $4,800.00 $4,800.00 0.00%
Computer Software $2,360.00 $2,360.00 $2,000.00 ($360.00) 118.00%
DTHER EXPENDITURES
Miscellaneous Expense $0.00 $0.00 $700.00 $700.00 0.00%
Internet Access Fee $8.60 $8.60 $150.00 $141.40 5.73%
Website fee $0.00 $0.00 $200.00 $200.00 0.00%
TOTALS $16,279.58 $16,279.58 $197,715.00 $181,435.42 8.23%
PAGE 4
DEKALB TOWNSHIP
PROPOSED BUDGET 4/1/12-3/31/13
FOR THE MONTH OF APRIL 2012
,
1 2 DEKALB TOWNSHIP CEMETERY FUND
REVENUES MONTH YEAR BUDGET BALANCE '%
I
Interest $4.58 $4.58 $100.00 $95.42 4.58%
Lots $0.00 $0.00 $1,000.00 $1,000.00 0.00%
Transfer-Town Fund $0.00 $0.00 $30,000.00 $30,000.00 0.00%
i Transfer-Perpetual Care Fund $0.00 $0.00 $30,000.00 $30,000.00 0.00%
Maintenance fee $0.00 $0.00 $500.00 $500.00 0.00%Miscellaneous Income $0.00 $0.00 $1,000.00 $1,000.00 0.00%
TOTALS $4.58 $4.58 $62,600.00 $62,595.42 0.01%1
EXPENDITURES MONTH YEAR BUDGET BALANCE '%
s 1.2 Contractual $925.00 $925.00 $79,500.00 $78,575.00 1.16%
f?B
1.3 Commodities $88.40 $88.40 $8,850.00 $8,761.60 1.00%1.4 Contingencies $0.00 $0.00 $0.00 $0.00
TOTALS $1,013.40 $1,013.40 $88,350.00 $87,336.60 1.15%I
EVERGREEN CEMETERY EXPENDITURES
fM ,12 CONTRACTUAL MONTH YEAR BUDGET BALANCE '%
Landscaping $925.00 $925.00 $12,000.00 $11,075.00 7.71%
Snow Removal $0.00 $0.00 $3,000.00 $3,000.00 0.00%i Grave Openings / repair $0.00 $0.00 $2,000.00 $2,000.00 0.00%
Tree Services $0.00 $0.00 $3,500.00 $3,500.00 0.00%Legal $0.00 $0.00 $1,000.00 $1,000.00 0.00%
»Paving $0.00 $0.00 $25,000.00 $25,000.00 0.00%
Cemetery Mapping $0.00 $0.00 $10,000.00 $10,000.00 0.00%
Cremation Garden $0.00 $0.00 $8,000.00 $8,000.00 0.00%Repairs / Improvements $0.00 $0.00 $15,000.00 $15,000.00 0.00%
i TOTALS $925.00 $925.00 $79,500.00 $78,575.00 1.16%
ADMINISTRATION-DEKALB CEMETERY FUND
> •
1.2 Commodities MONTH YEAR BUDGET BALANCE '%
Utility $21.33 $21.33 $300.00 $278.67 7.11%
Audit $0.00 $0.00 $350.00 $350.00 0.00%Postage $4.65 $4.65 $200.00 $195.35 2.33%Internet $8.59 $8.59 $200.00 $191.41 4.30%Website $0.00 $0.00 $200.00 $200.00 0.00%Dues $0.00 $0.00 $400.00 $400.00 0.00%Publishing / Printing $0.00 $0.00 $200.00 $200.00 0.00%Postings $0.00 $0.00 $1,500.00 $1,500.00 0.00%Promotional $0.00 $0.00 $2,000.00 $2,000.00 0.00%Operating Expense $0.00 $0.00 $1,000.00 $1,000.00 0.00%Equipment $0.00 $0.00 $1,000.00 $1,000.00 0.00%Supplies $53.83 $53.83 $1,500.00 $1,446.17 3.59%
TOTALS $88.40 $88.40 $8,850.00 $8,761.60 1.00%
Page 5
DEKALB TOWNSHIP
PROPOSED BUDGET 4/1/12-3/31/13
FOR THE MONTH OF APRIL 2012
2 GENERAL ASSISTANCE FUND
REVENUES MONTH YEAR BUDGET BALANCE '%
Property Tax $0.00 $0.00 $196,817.86 $196,817.86 0.00%
Interest Income $50.46 $50.46 $1,000.00 $949.54 5.05%
Miscellaneous Income $1,799.14 $1,799.14 $3,000.00 $1,200.86 59.97%SSI/ St. of II. -Interim $0.00 $0.00 $5,000.00 $5,000.00 0.00%
TOTALS $1,849.60 $1,849.60 $205,817.86 $203,968.26 0.90%
EXPENDITURES MONTH YEAR BUDGET BALANCE '%
3.1
3.2
33
Administration $11,317.79 $11,317.79 $137,200.00 $125,882.21 8.25%
Home Relief $14,746.84$0 00
$14,746.84$0 00
$130,500.00S200 000 00
$115,753.16$200 000 00
11.30%
3.4 Contingencies $0.00 $0.00 $5,000.00 $5,000.00 0.00%
TOTALS $26,064.63 $26,064.63 $472,700.00 $446,635.37 5.51%
2.1 ADMINISTRATION- EXPENDITURES MONTH YEAR BUDGET BALANCE '%
Salaries $6,729.16 $6,729.16 $84,000.00 $77,270.84 8.01%Social Security $417.21 $417.21 $4,000.00 $3,582.79 10.43%Medicare $97.57 $97.57 $1,000.00 $902.43 9.76%I.M.R.F. $317.82 $317.82 $7,500.00 $7,182.18 4.24%
Unemployment $997.92 $997.92 $500.00 ($497.92) 199.58%
Health Insurance $754.26 $754.26 $9,500.00 $8,745.74 7.94%
Workmen's Compensation so.oo $0.00 $500.00 $500.00 0.00%
Building Maint./Bldg. Maint. Supplies $0.00 $0.00 $300.00 $300.00 0.00%Equipment Maint./Equip. Maint. Supplies $0.00 $0.00 $1,000.00 $1,000.00 0.00%
Audit $0.00 $0.00 $700.00 $700.00 0.00%Telephone $0.00 $0.00 $500.00 $500.00 0.00%Publishing / Subscriptions $0.00 $0.00 $250.00 $250.00 0.00%Printing $0.00 $0.00 $2,000.00 $2,000.00 0.00%Postage $388.55 $388.55 $2,500.00 $2,111.45 15.54%
•
Legal $0.00 $0.00 $1,000.00 $1,000.00 0.00%Travel/Training $86.36 $86.36 $750.00 $663.64 11.51%Office Supplies $0.00 $0.00 $2,500.00 $2,500.00 0.00%Operating Supplies $1,520.34 $1,520.34 $3,200.00 $1,679.66 47.51%Equipment, software upgrade $0.00 $0.00 $3,000.00 $3,000.00 0.00%Visual GA $0.00 $0.00 $12,000.00 $12,000.00 0.00%Internet / Website $8.60 $8.60 $500.00 $491.40 1.72%
TOTALS $11,317.79 $11,317.79 $137,200.00 $125,882.21 8.25%
!PAGE 6
HE) DEKALB TOWNSHIP
PROPOSED BUDGET 4/1/12-3/31/13
FOR THE MONTH OF APRIL 2012
J,2.2 HOME RELIEF- EXPENDITURES MONTH YTD BUDGET BALANCE '%
I Medical/Doctor $860.72 $860.72 $4,000.00 $3,139.28 21.52%
Hospital Service l/P $0.00 $0.00 $5,000.00 $5,000.00 0.00%
m Hospital Service O/P $406.47 $406.47 $3,500.00 $3,093.53 11.61%
Pharmaceutical Supplies $1,353.55 $1,353.55 $20,000.00 $18,646.45 6.77%
I Dental $0.00 $0.00 $500.00 $500.00 0.00%
MAC.I.-Medical Catastrophic $2,360.00 $2,360.00 $2,500.00 $140.00 94.40%
s' Other Medical Services $75.10 $75.10 $3,000.00 $2,924.90 2.50%
. Food Assistance $0.00 $0.00 $10,000.00 $10,000.00 0.00%
Flat Grant Expense-G.A. & Interim $9,216.00 $9,216.00 $70,000.00 $60,784.00 13.17%
wk Emergency Assistance $475.00 $475.00 $10,000.00 $9,525.00 4.75%
Transient Assistance $0.00 $0.00 $1,000.00 $1,000.00 0.00%Miscellaneous Expense $0.00 $0.00 $1,000.00 $1,000.00 0.00%
TOTALS $14,746.84 $14,746.84 $130,500.00 $115,753.16 11.30%
PAGE 7
ns)
fiSsf
<wn
F^
ns)
rW)
ri)
DEKALB TOWNSHIP
PROPOSED BUDGET 4/1/12-3/31/13
FOR THE MONTH OF APRIL 2012
i
IP
I
,
IACCOUNT BALANCES
ROAD and BRIDGE FUND MONTH YEAR
;'
BEGINNING BALANCE: $563,800.82 $563,800.82
P * REVENUE $15,047.21 $15,047.21[
EXPENDITURES $27,746.77 $27,746.77
? ACCOUNT BALANCE: APRIL 30,2012 $551,101.26 $551,101.26
3 iBALANCES: BALANCES:
CHECKING: AMERICAN NATIONAL BANK $548,697.01MM: NATIONAL BANK & TRUST $2,404.25
Hf\
fm, .
ACCOUNT BALANCE: APRIL 30,2012 $551,101.26
?8
|
PERMANENT ROAD MONTH YEAR
BEGINNING BALANCE: $654,903.86 $654,903.86
REVENUE $41.08 $41.08
EXPENDITURES $30,231.64 $30,231.64
ACCOUNT BALANCE: APRIL 30,2012 $624,713.30 $624,713.30
BALANCES: BALANCES:
DDA CHECKING: CASTLE BANK "FKA FNB" $14,720.94CMA CHECKING: CASTLE BANK "FKA FNB" $336,381.63MM: NB&T $273,610.73
ACCOUNT BALANCE: APRIL 30, 2012 $624,713.30
PAGE 8
DEKALB TOWNSHIP
PROPOSED BUDGET 4/1/12-3/31/13
FOR THE MONTH OF APRIL 2012
ip)
ACCOUNT BALANCES: (confd.)-
BUILDING & EQUIPMENT MONTH YEARmk
: BEGINNING BALANCE $157,477.12 $157,477.12
ps) REVENUES $9,524.10 $9,524.10
rL
I EXPENDITURES $0.00 $0.00
1|iS) ACCOUNT BALANCE: APRIL 30, 2012 $167,001.22 $167,001.2211
BALANCES: BALANCES:
ANB: CHECKING $167,001.22
wf
ACCOUNT BALANCE: APRIL 30,2012 $167,001.22
I
^
SPECIAL BRIDGE FUND MONTH YEAR
BEGINNING BALANCE: $373,299.12 $373,299.12
REVENUES $16.53 $16.53
^J EXPENDITURES $0.00 $0.00
ACCOUNT BALANCE: APRIL 30, 2012 $373,315.65 $373,315.65
BALANCES: BALANCES:
SH
MM: CASTLE BANK $17,381.89*- MM: NATIONAL BANK & TRUST $355,933.76
IS| ACCOUNT BALANCE: APRIL 30,2012 $373,315.65
PAGE 9 APRIL 2012BR.XLS
DEKALB TOWNSHIP
PROPOSED BUDGET 4/1/12-3/31/13
FOR THE MONTH OF APRIL 2012
p I
||REVENUE SUMMARY
FUNDS MONTH YEAR BUDGET BALANCE '%
1 ROAD and BRIDGE $15,047.21 $15,047.21 $306,688.34 $291,641.13 4.91%
, 2 PERMANENT ROAD $41.08 $41.08 $475,277.97 $475,236.89 0.01%
3 BUILDING & EQUIPMENT $9,524.10 $9,524.10 $50,231.74 $40,707.64 18.96%1} 4 SPECIAL BRIDGE $16.53 $16.53 $419.18 $402.65 3.94%
TOTALS $24,628.92 $24,628.92 $832,617.23 $807,988.31 2.96%
fa i
EXPENDITURE SUMMARY
FUNDS MONTH YEAR BUDGET BALANCE '%ffl1
1 ROAD and BRIDGE $27,746.77 $27,746.77 $887,756.97 $860,010.20 3.13%2 PERMANENT ROAD $30,231.64 $30,231.64 $1,138,417.50 $1,108,185.86 2.66%
3BUILDING & EQUIPMENT $0.00 $0.00 $207,682.70 $207,682.70 0.00%
4 SPECIAL BRIDGE $0.00 $0.00 $104,685.06 $104,685.06 0.00%
TOTALS $57,978.41 $57,978.41 $2,338,542.23 $2,280,563.82 2.48%
IS
s
ROAD and BRIDGE FUND
REVENUE MONTH YEAR BUDGET BALANCE '%
Property Tax $0.00 $0.00 $240,320.00 $240,320.00 0.00%Replacement Tax $14,186.46 $14,186.46 $63,120.00 $48,933.54 22.48%
i Interest Income $82.76 $82.76 $1,248.34 $1,165.58 6.63%TOIRMA dividend $0.00 $0.00 $0.00 $0.00 $0.00Miscellaneous Income $777.99 $777.99 $2,000.00 $1,222.01 0.00%
TOTALS $15,047.21 $15,047.21 $306,688.34 $291,641.13 4.91%
EXPENDITURES MONTH YEAR BUDGET BALANCE '%
1
1.1 Administration $23,332.25 $23,332.25 $254,650.00 $231,317.75 9.16%1.2 Maintenance $4,414.52 $4,414.52 $74,600.00 $70,185.48 5.92%1.3 Capital outlay $0.00 $0.00 $514,119.49 $514,119.49 0.00%
M.4 Contingencies $0.00 $0.00 $44,387.48 $44,387.48 0.00%TOTALS $27,746.77 $27,746.77 $887,756.97 $860,010.20 3.13%
i PAGE 10
1
DEKALB TOWNSHIP
PROPOSED BUDGET 4/1/12-3/31/13
FOR THE MONTH OF APRIL 2012
I
'
ROAD and BRIDGE FUND
-
1.1 ADMINISTRATION- EXPENDITURES MONTH YEAR BUDGET BALANCE '%
Salaries-Road Crew $8,146.36 $8,146.36 $115,000.00 $106,853.64 7.08%•
Salary-Secretary $1,000.00 $1,000.00 $14,000.00 $13,000.00 7.14%
Social Security $567.07 $567.07 $8,500.00 $7,932.93 6.67%
Medicare
I M R F
$132.62S1 398 20
$132.62CM -5QR Of]
$2,500.00«?? nno no
$2,367.38<too fim fin
5.30%
•
Health Insurance $1,606.96 $1,606.96 $25,000.00 $23,393.04 6.43%
Unemployment Insurance $2,846.34 $2,846.34 $550.00 ($2,296.34) 517.52%
Audit Services $0.00 $0.00 $3,500.00 $3,500.00 0.00%•l Legal Services $0.00 $0.00 $2,000.00 $2,000.00 0.00%
Postage $42.70 $42.70 $450.00 $407.30 9.49%
Telephone $109.38 $109.38 $1,800.00 $1,690.62 6.08%
Publishing/Printing $0.00 $0.00 $300.00 $300.00 0.00%
Training-Road Commissioner $0.00 $0.00 $400.00 $400.00 0.00%
Insurance-Liability/General/WC $0.00 $0.00 $12,000.00 $12,000.00 0.00%
Utilities $519.29SO 00
$519.29 $7,000.00 $6,480.71 7.42%
Personal Property $6,698.42 $6,698.42 $37,000.00 $30,301.58 " 18.10%Internet $8.60 $8.60 $300.00 $291.40 2.87%
Website $0.00 $0.00 $300.00 $300.00 0.00%COMMODITIES
Office supplies $113.89 $113.89 $900.00 $786.11 12.65%
Operating Expense $142.42 $142.42 $900.00 $757.58 15.82%
TOTALS $23,332.25 $23,332.25 $254,650.00 $231,317.75 9.16%
1.2 MAINTENANCE MONTH YEAR BUDGET BALANCE '%
Building Maintenance $0.00 $0.00 $20,000.00 $20,000.00 0.00%
•
Equipment-Repair/Parts/Maintenance $3,096.25 $3,096.25 $40,000.00 $36,903.75 7.74%COMMODITIES
Shop Supplies $1,159.03 $1,159.03 $8,000.00 $6,840.97 14.49%
Small Tools $0.00 $0.00 $600.00 $600.00 0.00%
OTHER EXPENDITURES
Rentals-Uniforms $159.24 $159.24 $4,000.00 $3,840.76 3.98%
Miscellaneous Expense $0.00 $0.00 $2,000.00 $2,000.00 0.00%
TOTALS $4,414.52 $4,414.52 $74,600.00 $70,185.48 5.92%
1.3 CAPITOL OUTLAY MONTH YEAR BUDGET BALANCE '%
Building (Main BIdg. &Cold Storage Shed) $0.00 $0.00 $414,119.49 $414,119.49 0.00%
Equipment $0.00 $0.00 $100,000.00 $100,000.00 0.00%
TOTALS $0.00 $0.00 $514,119.49 $514,119.49 0.00%
PAGE 11
wsjDEKALB TOWNSHIP
PROPOSED BUDGET 4/1/12-3/31/13
FOR THE MONTH OF APRIL 2012
19 i
,
I 2 PERMANENT ROAD FUND
REVENUES MONTH YEAR BUDGET BALANCE '%
|
Property Tax $0.00 $0.00 $474,360.00 $474,360.00 0.00%
Interest Income $41.08 $41.08 $917.97 $876.89 4.48%Miscellaneous Income $0.00 $0.00 $0.00 $0.00TOTALS $41.08 $41.08 $475,277.97 $475,236.89 0.01%
1
)EXPENDITURES MONTH YEAR BUDGET BALANCE '%
1.1 Contractual Services $29,152.84 $29,152.84 $1,019,496.63 $990,343.79 2.86%1.2 Commodities $1,078.80 $1,078.80 $60,000.00 $58,921.20 1.80%
(S 1.3 Other Expenditures $0.00 $0.00 $2,000.00 $2,000.00 0.00%1.3 Contingencies $0.00 $0.00 $56,920.87 $56,920.87 0.00%
TOTALS $30,231.64 $30,231.64 $1,138,417.50 $1,108,185.86 2.66%
filS
rag
i
PERMANENT ROAD FUND
i
1.1 CONTRACTUAL SERVICES MONTH YEAR BUDGET BALANCE '%
Road Maintenance $28,221.30 $28,221.30 $100,000.00 $71,778.70 28.22%Engineering Service $0.00 $0.00 $30,000.00 $30,000.00 0.00%Rentals $621.00 $621.00 $5,000.00 $4,379.00 12.42%Road Lighting $310.54 $310.54 $9,000.00 $8,689.46 3.45%
iContract Labor $0.00 $0.00 $25,000.00 $25,000.00 0.00%Crackfilling $0.00 $0.00 $80,000.00 $80,000.00 0.00%Fill Dirt $0.00 $0.00 $2,000.00 $2,000.00 0.00%Seal Coats & Overlays $0.00 $0.00 $260,000.00 $260,000.00 0.00%intergovernmental Projects $0.00 $0.00 $508,496.63 $508,496.63 0.00%TOTALS $29,152.84 $29,152.84 $1,019,496.63 $990,343.79 2.86%
i
1.2 COMMODITIES MONTH YEAR BUDGET BALANCE '%
Equipment Fuel-Oil $1,078.80 $1,078.80 $30,000.00 $28,921.20 3.60%Right of Ways $0.00 $0.00 $30,000.00 $30,000.00 0.00%TOTALS $1,078.80 $1,078.80 $60,000.00 $58,921.20 1.80%
1.3 OTHER EXPENDITURES
Miscellaneous Expense $0.00 $0.00 $2,000.00 $2,000.00 0.00%TOTALS $0.00 $0.00 $2,000.00 $2,000.00 0.00%
PAGE 12
Ir)
7W|
DEKALB TOWNSHIP
PROPOSED BUDGET 4/1/12-3/31/13
FOR THE MONTH OF APRIL 2012
rz
3 BUILDING & EQUIPMENT FUND
REVENUES MONTH YEAR BUDGET BALANCE '%
•n
Property Tax $0.00 $0.00 $50,000.00 $50,000.00 0.00%Misc. $9,500.00 $9,500.00 $0.00 ($9,500.00)Interest $24.10 $24.10 $231.74 $207.64 10.40%
TOTALS $9,524.10 $9,524.10 $50,231.74 $40,707.64 18.96%
EXPENDITURES MONTH YEAR BUDGET BALANCE '%Building (Cold Storage Shed) & / orEquipment: Future New snow Plow Truck
& Replacement Equip. $0.00 $0.00 $207,682.70 $207,682.70 0.00%
TOTALS $0.00 $0.00 $207,682.70 $207,682.70 0.00%
4 SPECIAL BRIDGE FUND
REVENUES MONTH YEAR BUDGET BALANCE '%
Interest $16.53 $16.53 $419.18 $402.65 3.94%Miscellaneous Income $0.00 $0.00 $0.00 $0.00TOTALS $16.53 $16.53 $419.18 $402.65 3.94%
•
EXPENDITURES MONTH YEAR BUDGET BALANCE '%
1.1 Contractual Services $0.00 $0.00 $55,000.00 $55,000.00 0.00%1.2 Capital Outlay $0.00 $0.00 $31,000.00 $31,000.00 0.00%1.3 Contingencies $0.00 $0.00 $18,685.06 $18,685.06 0.00%
TOTALS $0.00 $0.00 $104,685.06 $104,685.06 0.00%
1.1 CONTRACTUAL
Bridge: IntergovernmentalBridge: DeK. Co. Hwy.-Gurler Rd. Bridge $0.00 $0.00 $30,000.00 $30,000.00 0.00%Bridge Repair $0.00 $0.00 $25,000.00 $25,000.00 0.00%TOTALS $0.00 $0.00 $55,000.00 $55,000.00 0.00%
1.2 CAPITAL OUTLAY
Culverts $0.00 $0.00 $6,000.00 $6,000.00 0.00%Tile Repair $0.00 $0.00 $25,000.00 $25,000.00 0.00%
iTOTALS $0.00 $0.00 $31,000.00 $31,000.00 0.00%
PAGE 13
DEKALB TOWNSHIPEst. 1850
MINUTES, BOARD OF TOWN TRUSTEESDEKALB, ILLINOIS
APRIL II, 2012
THE MEETING WAS CALLED TO ORDER BY SUPERVISOR JOHNSON AT 4:31 P.M. AT THE TOWNSHIP
OFFICE LOCATED AT 2323 SOUTH FOURTH STREET IN DEKALB, ILLINOIS. ROLL CALL WAS TAKEN. THOSEPRESENT WERE SUPERVISOR JOHNSON, TOWN CLERK KUNDE, TRUSTEES LUEBKE, MCKINLEY, SCHWEITZER,SHANE, ROAD COMMISSIONER HUBER AND ASSESSOR HIET1KKO. OTHERS PRESENT: PATTI COMEGYS.
TRUSTEE KURT SCHWEITZER LED THE PLEDGE OF ALLEGIANCE.
TOWN HALL (PUBLIC COMMENTS): NONE
PRESENTATIONS: NONE
REPORTS:
SUPERVISOR JOHNSON REPORTED THAT THERE WERE 8 ADMITS FOR THE MONTH OF MARCH. ALL 8
WERE MEDICARE. SUPERVISOR JOHNSON REPORTED THAT HE HAD THE STATE' ATTORNEY 'S RULING ON
WHETHER THE TOWNSHIP IS WET OR DRY. AFTER RESEARCHING THE ISSUE THE STATE'S ATTORNEY'S OFFICE
DETERMINED THAT DEKALB TOWNSHIP IS A WET TOWNSHIP. ENCLOSED IN THE PACKET IS THE LETTER FROM
THE STATE'S ATTORNEY'S OFFICE. ALSO HE ENCLOSED INFORMATION ON THE CEMETERIES AND T.O.I.
ROAD COMMISSIONER HUBER REPORTED THAT HE HAS OVERLAYS AND SEAL COATS PLANNED FOR
THIS SUMMER.
APPROVAL OF AUDIT REPORT:
A MOTION TO APPROVE THE MARCH AUDIT REPORT WAS MADE BY TRUSTEE MCKINLEY AND
SECONDED BY TRUSTEE SHANE. MOTION CARRIED.
A MOTION TO APPROVE THE APRIL BILLS TO PAY WAS MADE BY TRUSTEE MCKINLEY AND SECONDED BY
TRUSTEE SHANE. MOTION CARRIED.
A MOTION TO APPROVE THE MARCH TREASURERS BUDGETARY REPORT AS GIVEN AND FILED FOR
AUDIT WAS MADE BY TRUSTEE SCHWEITZER AND SECONDED BY TRUSTEE LUEBKE. MOTION CARRIED.
UNFINISHED BUSINESS: NONE
NEW BUSINESS:
A MOTION TO APPROVE THE MINUTES OF THE REGULAR TOWN MEETING OF MARCH 14, 2012 WAS MADEBY TRUSTEE LUEBKE AND SECONDED BY TRUSTEE MCKINLEY. MOTION CARRIED. TRUSTEE SCHWEITZER
ABSTAINED.
A MOTION TO APPROVE THE MINUTES OF THE SPECIAL MEETING OF APRIL 4, 2012 WAS MADE BYTRUSTEE MCKINLEY AND SECONDED BY TRUSTEE LUEBKE. MOTION CARRIED. TRUSTEE SCHWEITZER
ABSTAINED.
P$l
NEW BUSINESS:
SUPERVISOR JOHNSON INTRODUCED PATTI COMEGYS, COMMITTEE ON YOUTH, TOTHE BOARD. SHE ^ASKED THAT THE TOWNSHIP HELP MAKE A DIFFERENCE FOR THE YOUTH OF OUR COMMUNITY BY CREATINGVOLUNTEER OPPORTUNITES AND ACCESS TO PROGRAMS DIRECTLY. THE COMMITTEE ON YOUTH IS MORE AFACILITATORFOR YOUTH PROGRAMS, MATCHING YOUTH TO SERVICES THAT ARE NOT ALREADY BEING USED.
A MOTION WAS MADE BY TRUSTEE LUEBKE AND SECONDED BY TRUSTEE MCKINLEY TO ACCEPT THE tmCOMMITTEE ONYOUTH ORDINANCE WHICH INCLUDES AN APPOINTMENT OF PATTI COMEGYS FOR A 3 YEAR |TERM. MOTION CARRIED.
OTHER BUSINESS: NONE H
NEXT MEETING: MAY 9,2012 @ 4:30 P.M. REGULAR MEETING
A MOTION TO ADJOURN WASMADEBY TRUSTEE LUEBKE ANDSECONDED BY TRUSTEE SHANE. MOTIONCARRIED. TIME WAS 5:00 P.M.
SUPERVISOR TOWN CLERK MIN.DOC
t?^
(Kfll
C£ft
1
1
Minutes, Board of Town Trustees
DeKalb, Illinois
Annual Town Meeting
April 10th, 2012
The meeting was called to order at 7:25pm by Township Clerk Geralynne Kunde at the Township office
located at 2323 South Fourth Street in DeKalb, Illinois. Clerk Kunde asked all those in attendance to join
her for the Pledge of Allegiance.
Clerk Kunde gave a brief welcome to all Town members in attendance and proceeded to introduce the
Township Officials present. Those acknowledged were: Supervisor Eric Johnson, Road Commissioner
John Huber, Township Assessor John Hietikko, Deputy Clerk Jodie Peterson and Township Trustees Kurt
Schweitzer, Patricia McKinley, Michael Shane and James Luebke.
Clerk Kunde asked for a motion to be made to set the meeting Moderator's pay at $50.00 for the
evening. The motion was made by Kurt Schweitzer and seconded by John Hietikko. Motion passed.
Clerk Kunde then asked for nominations to be made to elect the Moderator of the Annual Township
meeting. Mark Charvat nominated Kay Shelton as Moderator, second was provided by Mac Mclntyre.
Patricia McKinley nominated Eric Johnson, second was given by Michael Shane. Kurt Bass nominated
Elizabeth Bass and seconded by Irene Rubin. A hand count was performed for all nominees by Clerk
Kunde and Deputy Clerk Peterson, votes received were as follows.
Kay Shelton 25 votes
Eric Johnson 18 votes
Elizabeth Bass 41 votes
Elizabeth Bass was elected Moderator. Clerk Kunde administered the oath to Ms. Bass and turned the
floor over to the Moderator.
Action Items:
Moderator Bass asked for the reading and acceptance of the minutes from the Annual Town meeting of
2011. A motion was made by Michael Shane to dispense with the reading of the minutes and accept as
published, second was made by Austin Quick. Motion passed.
Moderator Bass asked for the reading and acceptance of the Annual Treasurer's report. A motion was
made by Kurt Schweitzer to dispense with the reading of the report and accept as published, second was
made by James Luebke. Motion passed.
Moderator Bass asked for a motion to set the time of any Special Town meeting at 7:00pm. The motion
was made by Eric Johnson and seconded by Patricia McKinley. Motion passed.
Moderator Bass asked for a motion to set the nextAnnual Town meeting for April 9th, 2013 at 7pm. Themotion was made by Brendan Gallagherand seconded by Dan Kenney. Motion passed.
Approval of Advisory Referendums:
Moderator Bassasked for a motion to discuss placement of and the subsequent vote to placethe three referenda questions on the November 2012 ballot by DeKalb Township. The motion wasmade by Mark Charvat and seconded by Mac Mclntyre. Motion passed.
Discussion ensued on the Home Rule question and those making comments for and against the
measure were: Mark Charvat, Mark Wilcox, Dan Kenny,Jack Bennet, Mac Mclntyre, Herb Rubin, Ted
McCarron, Bill Blair, KayShelton, James Luebke, John Anderson and Jennifer Groce.
John Salobesh made a motion to conduct a roll call vote from the floor, and the motion was
seconded by Mark Charvat. Motion failed.
Moderator Bass then conducted the electors to vote on whether to place the Home Rule
question on the November ballot or not, having all those against the placement to proceed to her right
side of the room and those for the measure to her left. Clerk Kunde and Deputy Clerk Peterson then
proceeded to count the votes having the individuals sound off in number order.
Ayes 30
Nays 65
Motion Failed.
Moderator Bass then opened the floor for the discussion of the City Manager form of
Government question. Discussion ensued and those making comments for and against the measure
were: Mac Mclntyre, Edward Wilcox, Dan Kenney, KayShelton, Mark Shelton, Herb Rubin, Carol Zar, Ted
McCarron and Bob Suchner.
A motion was made by Melissa Garmin to end the debate and proceed to the vote, Austin Quick
seconded the motion. Motion passed.
Moderator Bass then conducted the electors to vote whether to place the City Form of
Government question on the November ballot or not, having all those against the placement to proceed
to her right side of the room and those for the measure to her left. Clerk Kunde and Deputy Clerk
Peterson then proceeded to count the votes having the individuals sound off in number order.
Ayes 28
Nays 62
Motion Failed.
Moderator Bass then opened the floor for the discussion of the referenda question relating to
the DeKalb Public Library and the desire to elect the board trustees in lieu of appointments. Discussion
ensued and those making comments for and against the measure were: Kay Shelton, Brian Scholle, Mike
Maxwell, Mark Charvat, Chris Povlson, Grace Mott, Dee Coover (who read a prepared history on the
library and statement) and John Salovesh.
A motion was made by Brendan Gallagher to end the debate and proceed to the vote, Tom
Tereszinski seconded the motion. Motion passed.
Moderator Bass then conducted the electors to vote whether to place the Libraryquestion on
the November ballot or not, having all those against the placement to proceed to her right side of theroom and those for the measure to her left. Clerk Kunde and Deputy ClerkPeterson then proceeded tocount the votes having the individuals sound off in number order.
Ayes 26
Nays 62
Motion Failed.
Announcements: None
General Comments from the Electors:
KayShelton thanked all for coming out to the meeting.
Mark Charvat thanked all for attending and stated that "the fight will continue".
Max Maxwell thanked the Township for hosting the Annual Town Meeting.
The floor thanked Elizabeth Bassfor her job as Moderator, professionalism in conducting a fair and openmeeting, and a wonderful job.
A motion was made by Carol Zar to adjourn, with a second from Michael Shane. Motion passed.
Moderator Bass closed the meeting at 8:53pm.
O22fD3*nw'333"Q.3.
0>•<^a>(5
~«m-.o'52.GLm
a)or
31i>0)Q.30)
333lL2iu<fl>n>
7n!2
n
3in 3
s'££*" 3as=* 3
!H>D°^? =ITO0)0)N^—J-^ft
<3T3-™Q.oJOQ,S-3-3
XXX—•Q)qj-i
2.*=:*=:OS1totoro2T3"3-OfD#ro.
3"3"
qooao
oocr3=id3a
QJ
r?o
0)li;uui
Oc3l/>
3oo
OOOODOOCC=:=:fDfD0).fl)CT-3-5TlTl""3.~33qjqj ^r3Q)qjc
33$
fDC<
UIWh>r-»r-»00~OM
w
nnnnnonncocDooaororp
croo32.2Jatcr,3:*"=:•=:•fDfDO
•<
000000-JOOCO
0)QjO-£
3fD
3
03fDfD33
01CPCDD3>atqjqja>q.
S3
fD'
NJNJ
inuihNJNJ-vlIDtDJ5>-D-rjWai0)H-l-l03****=
**5 fDfDfDQJQ.O
h»00^4*r-»NJ0000U)
4*NJNJ
J>MNJt-»MU)O^NJto
00ONJ
O
njenoNJNJ-J4*
ONJ4*
Q
51a.fD3
?fD
o
50O
4UHl/lM4*-P»WU>
_MMOMWMOWWUI001OMHMW0O
>c
U)00NJONJNJ00
>C
TOC(/>
MMU»
NJNJNJNJ4>4*
7070OO
at
T3oc
fD
tnnja\ooONJ<-:oo
X—\~nqj
t/JI—I—CofD*n
3fD
ST3fD
70OT3
tofD
MO«-h
3"
»fDfD
•<
toinz5:
5~aa3g<fD
^3
fDfDQ)
0) 70OO^ Q)Q)-
Q.Q.
3D
O70
2!fl>
toZZXtoz
vjo-1
o0)
in"3"
NJo-1
3"333a.3
0)0)0)
7070£70(DOOCDO(U0)at(T)QJ
Q.a.r-ra.
UJIU{-J
srsto2£"3030MOQ-QJ
Q.
fDa>CLo
fD0)a.
r-0)
3fD
CT_
<5°ST
o_
fDfDfDfDfDfDfDfDfDfDfDfD
QJQJQJQJQJQJQJQJQJQJQJQJ
ooooooooooooMMMr-»f-*r-»r-»Mr-»r-»r-*r-»Mr-»r-»l-»r-»r-»r-»Mr-»f-*r-*r-ktntntntntntntntnuiuitntn
-<-<-<-<•<-<•<-<-<-<-<-<fDfDfDfDfDfDfDfDfDfDfDfDi/ii/iuviuii/iini/ii/iuiuivi
Q.fDfD
O3fD
H
oOaoaOaaOOOOOOoaOfDfDfDfDfDfDfDfDCDfDfDfDfDfDfDfDfD7?7*7\t;7\7s7s7\7>7\7s7s7s7s7s7s7sQJQJQJQJQJQJ0)QJQJQJQJQJQJQJQJQJQJ
O-o-O"CXCO"o-C3-o-(3TCTcrcro-a*O"CT
OTtG)01ooo
encooo
enatcdooo
enenoo
tntntnuitntntnmuitn
fDfD<nui
fD-<-<fDfDin</>
•<•<r? fDfDfDtotnV)
-<-<fDfDinin
coenenooor-»MMMr-»h*tntntn
fDfDfD
enenoo
enenoo
MH*r-»r-»r->MMtntnuitn
fDfD-<fD
oafDfD7s7s
SL9L
enenoo
tntn
-<•<fDfDmtn
^OOQJ
°2
IIfD
r+fD(Dm=•?
ODfDfD7s7sft)_QJ_
enenoo
OOOfDfDfD717<7s9L9LSLa-o-a-a-cr
CT)dOlOOO
tntntntntn
•<-<fDfDinin
fDfDininin
fD
O3"
oow
romo?*?7^0JSLSL3 r^»rr*3
>aa
inin
5
0)
fD
enenenOOO|s|mmmS PPsjTtntnoo
ID(DIDnviintnX
fD
J
fDfDrf
3*TOto
TO3
3
to3"fDfD
J
John Huber 526 Fairlane Ave DeKalb 1L 60115 Yes
Victor Ingram 716 N. 10th St. DeKalb 1L 60115 Yes
David Jacobson 900 Greenbrier Rd DeKalb 1L 60115 Yes
David Jacobson 818 Haish DeKalb 1L 60115 Yes
Peggy James 940 Fairview DeKalb 1L 60115 Yes
Eric Johnson 648 Sterling Court DeKalb 1L 60115 Yes
Susan Jorgenson 801S. 8th St DeKalb 1L 60115 Yes
Lisa Kammes 1211 University Dr DeKalb 1L 60115 Yes
Daniel Kenney 303 Birchwood Lane DeKalb 1L 60115 Yes
Heidi Koenig 1128 N. 14th Street DeKalb 1L 60115 Yes
Dave Kolars 623 Franklin Street DeKalb 1L 60115 Yes
Amanda Krpan 2213 Autumn Ln DeKalb 1L 60115 No
Ivan Krpan 2213 Autumn Ln DeKalb 1L 60115 No
Cristine Kyler 311 Delcy Dr DeKalb 1L 60115 Yes
Michael Larson 633 Oakwood Drive DeKalb 1L 60115 Yes
Henry Leonard 121 Park Ave DeKalb 1L 60115 Yes
Eva Marie Leonard 121 Park Ave DeKalb 1L 60115 Yes
Jim Luebke 1103 Lewis St DeKalb 1L 60115 Yes
Steve Manet 138 Ebbesen DeKalb 1L 60115 Yes
Carolyn Massey 3118 Fairway Oaks Dr. DeKalb 1L 60115 Yes
Michael Maxwell 594 Persimmon St DeKalb 1L 60115 Yes
Ted McCarron 130 1/2 E. Lincoln Hwy#61400 Twombly Road, Apt
DeKalb 1L 60115 Yes
Josh McCarthy 2305 DeKalb 1L 60115 Yes
Mac Mclntyre 118 Oak Street #101 DeKalb 1L 60115 Yes
Patricia McKinley 218 E. Taylor Street DeKalb 1L 60115 Yes
Gerold Miller 315 Larking Ave DeKalb 1L 60115 Yes
Steve Milner 517 Joanne Lane DeKalb 1L 60115 Yes
Jane Moore 119 Windsor Drive DeKalb 1L 60115 Yes
William Moore 119 Windsor Drive DeKalb 1L 60115 Yes
Brian Morsch 404 S. 3rd Street DeKalb 1L 60115 Yes
Grace Mott 118 Oak Street #101 DeKalb 1L 60115 Yes
John Naples 6 Timber Trl DeKalb 1L 60115 Yes
Carol Naylor 328 W. Sunset DeKalb 1L 60115 Yes
Ron Naylor 328 W. Sunset DeKalb 1L 60115 Yes
Clark Neher 2917 Greenwood Acres DeKalb 1L 60115 Yes
Larry Nordstrom 940 Fairview DeKalb 1L 60115 Yes
Beatrice O'Connell 434 Lucerne DeKalb 1L 60115 No
Jacqueline O'Neill 412 Billings Ct DeKalb 1L 60115 Yes
Daniel Osterly 903 Sunnymeadow DeKalb 1L 60115 Yes
Ron Partch 924 S. 2nd St DeKalb 1L 60115 Yes
Nancy Partch 924 S. 2nd Street DeKalb 1L 60115 Yes
Jodie Peterson 222 Fairview DeKalb 1L 60115 Yes
Paul Povlsen 149 Joanne DeKalb 1L 60115 Yes
Austin Quick 1493 Legacy Drive DeKalb 1L 60115 Yes
John Rey 204 W. Milner DeKalb 1L 60115 Yes
Craig Roman 1766 Goldenrodturn DeKalb 1L 60115 Yes
Herbert Rubin 131 E. Alden Place DeKalb 1L 60115 Yes
Irene Rubin 131 E. Alden Place DeKalb 1L 60115 Yes
Robert Sachuer 1211 Elizabeth DeKalb 1L 60115 Yes
John Salovesh 1401 North First DeKalb 1L 60115 Yes
Brian Scholle 538 Bethany Road DeKalb 1L 60115 Yes
Kurt Schweitzer 21115 Donnybrook Lane DeKalb 1L 60115 Yes
Clifford Seldon 204 Fairview DeKalb 1L 60115 Yes
Aubrey Serewicz 403 S. 2nd Street DeKalb 1L 60115 Yes
Michael Shane 1589 Farmstead DeKalb 1L 60115 Yes
Kay Shelton 1006 N. 15th Street DeKalb 1L 60115 Yes
Daniel Sherrill 427 Normal Road DeKalb 1L 60115 Yes
Caroline Skaret 159 Heatherfield Ln DeKalb 1L 60115 Yes
Mark Smirz 3400 Owens Ln DeKalb 1L 60115 Yes
Catherine Stoddard 209 Pardridge PI #6 DeKalb 1L 60115 Yes
George Stratton 138 Ebbesen DeKalb 1L 60115 Yes
Tom Teresinski 119 lleham Wood DeKalb 1L 60115 Yes
Mike Theodore 1201 N. Stadium Drive DeKalb 1L 60115 No
Kathleen Thomas 225 Joanne Lane DeKalb 1L 60115 Yes
Sharon Tourable 236 Delcy Dr DeKalb 1L 60115 Yes
Mary
Beth Van Buer 330 Miller Ave DeKalb 1L 60115 Yes
Nicole Wesker 1586 Barber Green Road DeKalb 1L 60115 No
Janey Wilcockson 2520 N. First St. DeKalb 1L 60115 Yes
William Wilcockson 2520 N. First St. DeKalb 1L 60115 Yes
Ed Wilcox 1466 Moluf Street DeKalb 1L 60115 Yes
Rob Winner No
Theresa Winterbauer 1305 N. Glidden Road DeKalb 1L 60115 Yes
Curt Wood 224 W. Alden PI. DeKalb 1L 60115 Yes
Carol Zar 3095 Wolf Court DeKalb 1L 60115 Yes
Jerrold Zar 3095 Wolf Court DeKalb 1L 60115 Yes
DeKalb TownshipEst. 1850
Oath of Moderator
of
Annual Township Meeting
STATE OF ILLINOIS )DeKalb Township ) SS.DeKalb County )
/ do solemnly swear (affirm) that I will faithfully and impartially discharge theduties ofModerator at this Township Meeting to the best ofmy ability, so help me God.
Moderator£/
Signed andsworn to before me on April 10, 2012
/Geralynri^ Kunde. Township Clerk
(seal)
2323 S. Fourth Street Phone: 815-758-8282DeKalb, Illinois 60115 Fax: 815-758-0124
wvvw.dekalbtownship.org
DeKalb Township Annual Meeting
AUTHORIZING AN ADVISORY QUESTION OF PUBLIC POLICY
WHEREAS, 60 ILCS 1/30-5 requires all Townships in the State of Illinois to hold an annualtownship meeting on the second Tuesday of April; and,
WHEREAS, this Township held its annual town meeting at 7:00pm on April 10, 2012 at the officesof DeKalbTownship in accordance with 60 ILCS 1/30-15; and,
WHEREAS, 60 ILCS 1/30-205 allows the majority of electors present at a town meeting to authorizethat a question of public policy be placed on the ballot at the next regularly scheduled election in theTownship
NOW THEREFORE BE IT RESOLVED:
That the DeKalb Township Electors properly convened and assembled at the annual townshipmeeting of DeKalb Township do hereby authorize the following question to be placed on the generalelection ballot to be held November 6, 2012.
Shall the City of DeKalb continue to be a Home Rule city?
Yes
No
The electors further order the Township Board to certify the question to the proper election officials,who shall submit the question in accordance with the general election law.
This resolution was N/crT QppfCy^rj (approved/not approved) this 10th day of April, A.D. 2012by the following vote total. •'
Yes J^O
No CO!T
By:
Town Meetina Moderator
0
Attest:
Town Clerk
DeKalb Township Annual Meeting
AUTHORIZING AN ADVISORY QUESTION OF PUBLIC POLICY
WHEREAS, 60 ILCS 1/30-5 requires all Townships in the State ofIllinois to hold an annualtownship meeting on thesecond Tuesday ofApril; and,
WHEREAS, this Township held its annual town meeting at 7:00pm on April 10, 2012 atthe officesof DeKalb Township in accordance with60 ILCS 1/30-15; and,
WHEREAS, 60 ILCS 1/30-205 allows the majority ofelectors present ata town meeting to authorizethat a question ofpublic policy be placed on the ballot at the next regularly scheduled election in theTownship
NOW THEREFORE BE IT RESOLVED:
That the DeKalb Township Electors properly convened and assembled at the annual townshipmeeting ofDeKalb Township do hereby authorize the following question to be placed on the generalelection ballot to be held November 6, 2012.
Shall the City of DeKalb continue to operate asa City Manager form of government?
Yes
No
The electors further order the Township Board to certify the question to the proper election officials,who shall submit the question in accordance with the general election law.
This resolution was kcrt QppXQ&U (approved/not approved) this 10th day of April, A.D. 2012by the following vote total.''
Yes ^ffno fogt
By: Attest:
Town Meeting Moderator 'Geralynne tfiinde, Town Clerk
V"
SWAiL
DeKalb Township Annual Meeting
AUTHORIZING AN ADVISORY QUESTION OF PUBLIC POLICY
WHEREAS, 60 ILCS 1/30-5 requires all Townships in the State of Illinois to hold an annualtownship meeting on the second Tuesday of April; and,
WHEREAS, this Township held its annual town meeting at 7:00pm on April 10, 2012 atthe officesof DeKalb Township in accordance with 60 ILCS 1/30-15; and,
WHEREAS, 60 ILCS 1/30-205 allows the majority ofelectors present ata town meeting to authorizethat aquestion ofpublic policy be placed on the ballot at the next regularly scheduled election in theTownship
NOW THEREFORE BE IT RESOLVED:
That the DeKalb Township Electors properly convened and assembled at the annual townshipmeeting ofDeKalb Township do hereby authorize the following question to be placed on the generalelection ballot to be held November 6, 2012.
Should the DeKalb Public Library become a library district instead of a municipal library?
Yes
No
The electors further order the Township Board to certify the question to the proper election officials,who shall submit the question in accordance with the general election law.
This resolution was finJ-iXpfifox/Pil (approved/not approved) this 10th day of April, A.D. 2012by the following vote total.
Yes
No
By:
6te
Town Meeting Moderator
Attest:
Geralynne Kunde, Town Clerk
DeKalb Township Board
AN ORDINANCE BUDGETING AND APPROPRIATING FOR ALL TOWN PURPOSES FOR
DEKALB TOWNSHIP, DEKALB COUNTY, ILLINOIS, FOR THE FISCAL YEAR BEGINNINGAPRIL 1, 2012 AND ENDING MARCH 31, 2013
#2012-004
BE IT ORDAINED by the Town Board of DeKalb Township, DeKalb County, Illinois.
SECTION I: that the amounts hereinafter set forth, or so much thereof as may be authorized by
law, and as may be needed or deemed necessary to defray all expenses and liabilities of the DeKalb
Township, be and the same are hereby appropriated for the town purposes of DeKalb Township, DeKalb
County, Illinois as hereinafter specified for the fiscal year beginning April 1,2012 and ending March 31,
2013.
SECTION 2: That the following budget containing an estimate of revenues and expenditures is
hereby adopted for the following funds:
GENERAL TOWN FUND (Including Assessors)
CEMETERY FUND
GENERAL ASSISTANCE FUND
TBA012-13
Page 1 of 13
SI
Fffl
PS)
PS|
p^
|S5
(S|
fiS|
p3S|
PH)
fiH|
r?5|
GENERAL TOWN FUND:
BEGINNING BALANCE: April 1,2012:
ESTIMATED REVENUES:
Property TaxReplacement Tax-State of IllinoisInterest Income
TORMIA
Miscellaneous
TOTAL ESTIMATED REVENUES:
TOTAL ESTIMATED FUNDS AVAILABLE:
BUDGETED EXPENDITURES:
1.1 Administration
1.2 Assessor's Budget1.3 Social Services/Agency Grants1.4 County Home1.5 Cemetery1.6 Capital Improvements1.7 Contingencies
TOTAL EXPENDITURES/APPROPRIATIONS:
ENDING BALANCE: MARCH 31,2013:
Page 2 of 13
$694,680.00
$35,000.00
$1,400.00
$1,300.00
$4,000.00
$398,300.00
$197,715.00
$80,000.00
$30,000.00
$30,000.00
$100,000.00$1,000.00
$429,190.95
$736,380.00
$1,165,570.95
$837,015.00
$328,555.95
isj
psj
r^
fSI
F^
fS|
m\
nsi
1.1 ADMINISTRATION:
PERSONNEL
Salaries
Janitorial
Health Insurance
Unemployment InsuranceSocial SecurityMedicare
I.M.R.F.-Pension
TOTAL PERSONNEL
CONTRACTUAL SERVICES
COMMODITIES
Audit
Legal ServicesPostageTelephonePublishingPrintingSubscriptionsTraining/Travel/EducationLiability Insurance/WCUtilities
Dues and MembershipsEquipment MaintenanceBuilding Maintenance
Office SuppliesOperating SuppliesOperating Expense
$240,000.00
$3,600.00
$40,000.00
$600.00
$14,000.00
$3,600.00
$26,500.00
$3,500.00
$1,000.00
$2,000.00
$4,200.00
$1,000.00
$1,000.00
$500.00
$8,000.00
$10,000.00
$5,000.00
$2,250.00
$1,000.00
$3,000.00
TOTAL CONTRACTUAL SERVICES:
TOTAL COMMODITIES:
$3,000.00
$2,000.00
$3,000.00
Page 3 of 13
$328,300.00
$42,450.00
$8,000.00
1^1
W$)
F
r»
i^i
fpi
!W\
GENERAL TOWN FUND:
1.1 ADMINISTRATION:
CAPITAL OUTLAY
Office EquipmentBuilding
OTHER EXPENDITURES
Equipment leasingInternet /Website
Community AffairsC.ER.T.
TOTAL ADMINISTRATION:
Continued
TOTAL CAPITAL OUTLAY
$7,000.00
$5,000.00
$750.00
$500.00
$1,300.00
$5,000.00
TOTAL OTHER EXPENDITURES:
Page 4 of 13
$12,000.00
$7,550.00
$398,300.00
Wt
wt
SBI
(P!|
fSI
pi
1.2 ASSESSOR'S BUDGET:
PERSONNEL
Salaries
Social SecurityMedicare
I.M.R.F.
Health Insurance
Unemployment Insurance
CONTRACTUAL SERVICES:
COMMODITIES
CAPITAL OUTLAY
Equipment MaintenancePostageTelephonePrintingDues
Travel Expenses-Deputy AssessorTrainingTravel Expenses-AssessorLegal ServicesAppraisal FeeSoftware Licensing
Office SuppliesOperating SuppliesOffice EquipmentOffice Furniture
Computer HardwareComputer Software
OTHER EXPENDITURES
Miscellaneous ExpenseInternet Access Fees
Website
TOTAL ASSESSOR'S BUDGET:
TOTAL PERSONNEL:
TOTAL CONTRACTUAL:
TOTAL COMMODITIES:
$107,100.00$6,510.00$1,680.00
$15,240.00
$32,550.00
$2,100.00
$600.00
$40.00
$3,100.00
$765.00
$300.00
$1,530.00
$2,000.00$1,500.00
$2,500.00
$2,500.00$2,400.00
$1,600.00
$850.00
$2,000.00$3,000.00
$4,800.00
$2,000.00
TOTAL CAPITAL OUTLAY
$700.00
$150.00
$200.00
TOTAL OTHER EXPENDITURES:
Page 5 of 13
$165,180.00
$17,235.00
$7,450.00
$6,800.00
$1,050.00
$197,715.00
2. CEMETERY FUND:
BEGINNING BALANCE: APRIL 1,2012:OPERATING REVENUECARE FUND
TOTAL BEGINNING BALANCE: APRIL 1,2012:
ESTIMATED REVENUES:
Interest Income
Lots
Transfer - Town fund
Transfer - Perpetual Care FundMaintenance Fee
Miscellaneous
TOTAL ESTIMATED REVENUES:
TOTAL ESTIMATED OPERATING FUNDS AVAILABLE:
BUDGETED EXPENDITURES:
2.1 Contractual
2.2 Commodities
2.3 Contingencies
TOTAL EXPENDITURES / APPROPRIATIONS:
ENDING OPERATING BALANCE: MARCH 31, 2013:Ending Care Fund
ENDING BALANCE : MARCH 31, 2013:
Page 6 of 13
$30,815.86$53,000.00
$100.00
$1,000.00
$30,000.00
$30,000.00$500.00
$1,000.00
$79,500.00$8,850.00
$0.00
$83,815.86
$62,600.00
$93,415.86
$88,350.00
$5,065.86$23,000.00
$5,065.86
SSI 2.1
CONTRACTUAL
.
LandscapingSnow Removal
PH Grave OpeningsTree Services
Legal
psl PavingCemetery MappingCremation Garden
mRepairs/Improvements
SI
ws\
pi)
fm
|S|
2.2
COMMODITIES
UtilityAudit
PostageInternet
Website
Dues
Publishing / PrintingPostingsPromotional
Operating ExpenseEquipmentSupplies
TOTAL EXPENDITURES/APPROPRIATIONS:
12,000.00
3,000.00
2,000.00
3,500.00
1,000.00
25,000.00
10,000.00
8,000.00
15,000.00
TOTAL CONTRACTUAL SERVICES:
$ 300.00
$ 350.00
$ 200.00
$ 200.00
$ 200.00
$ 400.00
$ 200.00
$ 1,500.00
$ 2,000.00
$ 1,000.00
$ 1,000.00
$ 1,500.00
TOTAL COMMODITIES:
Page 7 of 13
$79,500.00
$ 8,850.00
$88,350.00
3. GENERAL ASSISTANCE FUND
BEGINNING BALANCE: April 1,2012:
ESTIMATED REVENUES:
Property TaxInterest
Miscellaneous Income
SSI/St. of Illinois-Interim Assistance
TOTAL ESTIMATED REVENUES:
TOTAL ESTIMATED FUNDS AVAILABLE:
BUDGETED EXPENDITURES:
TOTAL EXPENDITURES/APPROPRIATIONS:
ENDING BALANCE: MARCH 31,2013:
3.1 Administration
3.2 Home Relief
Capital3.3 Improvements3.4 Contingencies
Page 8 of 13
$196,817.86$1,000.00$3,000.00
$5,000.00
$137,200.00
$130,500.00
$200,000.00
$5,000.00
$399,654.16
$205,817.86
$605,472.02
$472,700.00
$132,772.02
3.1 ADMINISTRATIONSI
pi)
S)
3.2 HOME RELIEF
Salaries $84,000.00Social Security $4,000.00Medicare $1,000.00I.M.R.F. $7,500.00Unemployment $500.00Health Insurance $9,500.00Workman'sCompensation $500.00Building Maintenance &Supplies $300.00Equipment Maintenance &Supplies $1,000.00Auc|it $700.00Telephone $500.00Publishing / Subscriptions $250.00Printing $2,000.00Posta9e $2,500.00Le9al $1,000.00Travel/Training $750.00Office Supplies $2,500.00Operating Supplies $3,200.00Equipment, software upgrade $3,000.00Visual GA $12^000.00Internet / Website $500.00
TOTAL ADMINISTRATION: $137,200.00
p> Medical/Doctor $4 rjOO.OO! Hospital Service/ In-Patient $5,000.00
Hospital Service/Out-Patient $3,500.00-, Pharmaceutical Supplies $20,000.00l Dental Service $500.00
M.A.C.I. - Medical Casastrophic $2,500.00IP,, Other Medical Services $3,000.00
Food Assistance $10,000.00Flat Grant Expense-G.A. &Interim $70,000.00Emergency Assistance $10,000.00
| Transient Assistance $1,000.00Miscellaneous $1,000.00
ts)
fS|
TOTAL HOME RELIEF: $130,500.00
TOTAL EXPENDITURES/APPROPRIATIONS: $272,700.00Page 9 of 13
SECTION 3: That the amount appropriated for Town purposes for the fiscal year beginningApril 1,2012 and endingMarch31,2013 by fundshallbe as follows:
GENERAL TOWNFUND
CEMETERY
GENERAL ASSISTANCE FUND
TOTAL APPROPRIATIONS:
$837,015.00
$88,350.00
$472,700.00
$1,398,065.00
SECTION 4: That ifany section, subdivision, or sentence ofthis ordinance shall for any reasonbe held invalid or to be unconstitutional, such decision shall not affect the validity ofthe remainingportion of this ordinance.
SECTION 5: That each appropriated fund total shall be divided among several objects andpurposes specified, and in particular amounts stated for each fund respectively in Section 2constitutingthe total appropriation in theamount ONE MILLION, THREE HUNDRED NINETY-EIGHT
THOUSAND, SKTY-FIYE AND NO/100—Dollars ($1,398,065.00) for the fiscal year beginning April1,2012 and ending March 31,2013.
SECTION 6: That Section 3shall be and is asummary ofthe Annual Appropriation Ordinanceofthis Township, passed by the Town Board ofDeKalb as required by law and shall be in full force andeffect from and after this date.
Page 10 of13
SECTION 7: That a certified copy of theBudget & Appropriation Ordinance shall befiled with
the CountyClerkwithin30 days after adoption.
ADOPTED this 9th day ofMay, 2012 pursuant to aroll call vote by the Town Board ofDeKalbTownship, DeKalb County, Illinois.
Town Board
James Luebke
Patricia McKinley
Kurt Schweitzer
Michael Shane
Eric Johnson
EricJohnson, Supervisor
AYE
Page 11 of13
NAY ABSENT
Geralynne Kunde, Clerk
(Seal)
TBA012-13
CERTIFICATION OF BUDGET & APPROPRIATIONS ORDINANCE
DEKALB TOWNSHIP
The undersigned, duly elected, qualified and acting Clerk ofthe DeKalb Township, DeKalb County,
Illinois, does hereby certify that attached hereto is atrue and correct copy ofthe Budget and
Appropriation Ordinance ofsaid Township for the fiscal year beginning April 1, 2012 and ending
MARCH 31,2013, as adopted this 9th day ofMay, 2012
This certification is made and filed pursuant to the requirements of (35 ILCS 200/18-50) and
behalfofDeKalb Township, DeKalb County, niinois. This certification must be filed within 30 daysafter the adoption ofthe Budget &Appropriation Ordinance.
^thDated this 9m day of May, 2012
Geralynne Kunde, Township Clerk
Filed this day of 201
County Clerk
TBA012-13Page 12 of13
on
CERTIFIED ESTIMATE OF REVENUES BY SOURCE
TOWN FUND
The undersigned, Supervisor (ChiefFiscal Officer) ofDeKalb Township, DeKalb County, Illinois,
does hereby certify that the estimate ofrevenues, by source or anticipated to be received by said taxing
district, is either set forth in said ordinance as "Revenues" or attached hereto by separate document, is atrue statement of said estimate.
This certification is made and filed pursuant to the requirements of(35 ILCAS 200/18-50 and on
behalfofDeKalb Township, DeKalb County, Illinois. This certification must be filed within 30 daysafter the adoption ofthe Budget &Appropriation ordinance.
DATED this 9th day ofMay 2012
EricJohnson, Supervisor
FILED this day of 201
(County Clerk)
TBAQ12-13
Page 13 of 13
DeKalb Township Board
AN ORDINANCE BUDGETING ANDAPPROPRIATING FORALL ROADPURPOSESFOR DEKALB TOWNSHIP ROAD DISTRICT, DEKALB COUNTY, ILLINOIS, FORTHE FISCAL YEARBEGINNING APRIL 1,2012 AND ENDING MARCH 31,2013
#2012-005
BE ITORDAINED by the Town Board ofDeKalb Township, DeKalb County,Illinois.
SECTION I: That the amounts hereinafter set forth, or so much thereofas may
be authorized by law, and as may be needed or deemed necessary to defray all expenses
and liabilities ofthe DeKalb Township Road District, be and the same are hereby
appropriated for the road purposes ofDeKalb Township Road District, DeKalb County,
Illinois as hereinafter specified for the fiscal year beginning April 1,2012 and endingMarch 31,2013.
SECTION 2: That the following budget containing an estimate ofrevenues and
expenditures ishereby adopted for the following funds:
GENERAL ROAD FUND
PERMANENT ROAD FUND
BUILDING & EQUIPMENT FTTNm
SPECIAL BRIDGE FUND
RBA012-13
Page 1 of11
GENERAL ROAD FUND:
BEGINNING BALANCE: FEBRUARY 29,2012:
ESTIMATED REVENUES:
Property Tax-Total
Less: Municipal Share
Property Tax-Net
Replacement Tax-State of Illinois
Interest Income
Miscellaneous-Fines-Etc.
TOIRMA Insurance Dividend
TOTAL ESTIMATED REVENUES:
TOTAL ESTIMATED FUNDS AVAILABLE:
BUDGETED EXPENDITURES:
1.1 Administration
1.2 Maintenance
1.3 Contingencies
TOTAL EXPENDITURES/APPROPRIATIONS:
ENDING BALANCE: MARCH 31,2013:
Page 2 of 11
$470,640.00
$230,320.00
$254,650.00
$588,719.49
$44,387.48
$240,320.00
$63,120.00
$1,248.34
$2,000.00
$581.068.63
$306,688.34
$887,756.97
$887,756.97
$0.00
ROAD AND BRIDGE FUND:
1.1 ADMINISTRATION:
PERSONNEL
Salaries-(Road Crew) $115,000.00
Salaries-(Secretary) $14,000.00
Social Security $8,500.00
Medicare $2,500.00
I.M.R.F.-Pension $22,000.00
Health Insurance $25,000.00
Unemployment Insurance $550.00
TOTAL PERSONNEL $187,550.00
CONTRACTUAL SERVICES
Accounting $3,500.00
Legal Services $2,000.00
Postage $450.00
Telephone $1,800.00
Publishing/Printing $300.00
Training-Road Commissioner $400.00
Insurance:(Liability/General/Bonding/Work.Comp.) $12,000.00
Utilities-(waste mgmt./gas/water) $7,000.00
Dues-Road Commissioner $250.00
Personal Property $37,000.00
Internet $300.00
Website $300.00
TOTAL CONTRACTUAL SERVICES: $65,300.00
COMMODITIES
Office Supplies $900.00
Operating Expense $900.00
TOTAL COMMODITIES: $1,800.00
TOTAL ADMINISTRATION: $254,650.00
Page 3 of11
ROAD AND BRIDGE FUND:
1.2 MAINTENANCE:
CONTRACTUAL SERVICES:
Building Maintenance Services
Equipment Maintenance, Repair, Parts
TOTAL CONTRACTUAL MAINTENANCE:
COMMODITIES:
Shop Supplies
Small Tools
TOTAL COMMODITIES:
$20,000.00
$40,000.00
$8,000.00
$600.00
CAPITAL OUTLAY:
Building (Main bldg. expansion &Cold Storage Shed) $414,119.49Equipment $100,000.00
TOTAL CAPITAL OUTLAY:
OTHER EXPENDITURES:
Rentals-Uniforms
Miscellaneous Expense
TOTAL OTHER EXPENDITURES:
TOTAL MAINTENANCE:
Page 4 of11
$4,000.00
$2,000.00
$60,000.00
$8,600.00
$514,119.49
$6,000.00
$588,719.49
PERMANENT ROAD FUND:
BEGINNING BALANCE: FEBRUARY 29,2012:
ESTIMATED REVENUES:
Property Tax
Interest
TOTAL ESTIMATED REVENUES:
TOTAL ESTIMATED FUNDS AVAILABLE:
BUDGETED EXPENDITURES:
1.1 CONTRACTUAL SERVICES
Road Maintenance
Engineering Services
Rental
Road Lighting
Contract Labor
Crackfilling
Fill Dirt
Seal Coats & Overlays
Intergovernmental Projects
( Annie Glidden & overlay ofTwp. Lots)
TOTAL CONTRACTUAL SERVICES
1.2 COMMODITIES
Equipment Fuel
Right ofWay
TOTAL COMMODITIES
1.3 OTHER EXPENDITURES
Miscellaneous
TOTAL OTHER EXPENDITURES
1.4 CONTINGENCIES
TOTAL EXPENDITURES/APPROPRIATIONS:
ENDING BALANCE: MARCH 31,2013_:
Page 5 of 11
$100,000.00
$30,000.00
$5,000.00
$9,000.00
$25,000.00
$80,000.00
$2,000.00
$260,000.00
$508,496.63
$30,000.00
$30,000.00
$2,000.00
$474,360.00
$917.97
$663,139.53
$475,277.97
$1,138,417.50
$1,019,496.63
$60,000.00
$2,000.00
$56,920.87
$1,138,417.50
$0.00
BUILDING & EQUIPMENT FUND:
BEGINNING BALANCE: FEBRUARY 29,2012:
ESTIMATED REVENUES:
Property Tax
Interest
TOTAL ESTIMATED REVENUES:
TOTAL ESTIMATED FUNDS AVAILABLE:
BUDGETED EXPENDITURES:
CAPITAL OUTLAY:
Building, (cold storage shed),
Equipment: Future New Snow Plow Truck
& Replacement Equip.
TOTAL EXPENDITURES/APPROPRIATIONS:
ENDING BALANCE: MARCH 31,2013:
SPECIAL BRIDGE FUND:
BEGINNING BALANCE: FEBRUARY 29,2012:
ESTIMATED REVENUES:
Interest Income
TOTAL ESTIMATED REVENUES:
TOTAL ESTIMATED FUNDS AVAILABLE:
Page 6 of11
$207,682.70
$50,000.00
$231.74
$419.18
$157,450.96
$50,231.74
$207,682.70
$207,682.70
$0.00
$373,282.05
$419.18
$373,701.23
SPECIAL BRIDGE FUND:
BUDGETED EXPENDITURES:
CONTRACTUAL SERVICES:
Bridge: DeKalb Co. Hwy.- Gurler Rd. Bridge
Bridge Repair
TOTAL CONTRACTUAL SERVICES
CAPITAL OUTLAY
Culverts
Tile Repair
TOTAL CAPITAL OUTLAY
Contingencies
TOTAL EXPENDITURES/APPROPRIATIONS:
ENDING BALANCE: MARCH 31,2013:
Page 7 of 11
$30,000.00
$25,000.00
$6,000.00
$25,000.00
$55,000.00
$31,000.00
$18,685.06
$104,685.06
$269,016.17
SECTION 3: That the amount appropriated for road purposes for the fiscal year
beginning April 1,2012 AND ENDING March 31, 2013 by fund shall be as follows:
1 GENERAL ROAD FUND $887,756.97
2 PERMANENT ROAD FUND $1,138,417.50
3 BUILDING &EQUIPMENT FUND $207.682.70_
4 SPECIAL BRIDGE FUND $104,685.06
TOTAL APPROPRIATIONS: $2,338,542.23
SECTION 4: That ifany section, subdivision, or sentence ofthis ordinance shall for any
reason be heldinvalid orto be unconstitutional, such decision shall not affect the validity
ofthe remaining portion ofthis ordinance.
SECTION5: That each appropriated fund total shall be dividedamongthe several
objects and purposesspecified, and in particular amounts stated for each fund
respectively in Section 2 constitutingthe total appropriations in the amounts ofTWO
MILLION THREE HUNDRED THIRTY-EIGHT THOUSAND FIVE HUNDRED
FORTY-TWO AND 23/100 Dollars ($2,338,542.23) for the fiscal year beginning Aprill,
2012 and ending March 31,2013.
Page 8 of 11
SECTION 6: That Section 3 shall be and is a summary ofthe annual Appropriation
Ordinance ofthis Road District, passed by the Town Board as required by law and shall
be in full force and effect from and after this date.
SECTION 7: That a certified copy of the Budget & Appropriation Ordinance must be
filed with the County Clerk within 30 days after adoption.
ADOPTED this 9th day ofMay, 2012 pursuant toa roll call vote bythe Town Board of
DeKalb Township, DeKalb County, Illinois.
Town Board
James Luebke
Patricia McKinley
Kurt Schweitzer
Michael Shane
Eric Johnson
Eric Johnson, Supervisor
AYE
Page 9 of 11
NAY ABSENT
Geralynne Kunde, Clerk
CERTIFICATION OF BUDGET & APPROPRIATION ORDINANCE
DEKALB TOWNSHIP ROAD DISTRICT
The undersigned, duly elected, qualified and acting Clerk of the DeKalb Township,
DeKalb County, Illinois, does hereby certify that attached hereto is a true and correct
copyofthe Budgetand Appropriation Ordinance of said RoadDistrict for the fiscal year
beginning April 1,2012 and ending March 31,2013, asadopted this 9th day ofMay, 2012
This certification is madeand filed pursuant to the requirements of (35 ILCS
200/18-50) and on behalfof DeKalb Township Road District, DeKalb County, Illinois.
This certification must be filed within 30days after theadoption of theBudget &
Appropriation Ordinance.
Dated this 9th day ofMay, 2012
Geralynne Kunde, Township Clerk
Filedthis dayof 2012.
County Clerk
Page 10 of 11
CERTIFIED ESTIMATE OF REVENUES BY SOURCE
DEKALB TOWNSHIP ROAD DISTRICT
Theundersigned, Supervisor, ChiefFiscal Officer of DeKalb Township, DeKalbCounty, Illinois, does hereby certify thatthe estimate of revenues, by source oranticipated to be received by said taxingdistrict, is eitherset forth in said ordinanceas
"Revenues" or attached hereto by separate document, is a true statement of said estimate.
This certification ismade and filed pursuant totherequirements of (35 ILCS200/18-50) and soon behalfofDeKalb Township Road District, DeKalb County, Illinois.This certification must be filed within 30 days after the adoption ofthe Budget &Appropriation Ordinance.
Dated this 9th day ofMay, 2012
Eric Johnson, Supervisor
Filed this day of , 201
County Clerk
Page 11 of 11