Charter Township of Royal Oak 2021 Original Budget General Appropriations Act

The Charter Township of Royal Oak Board resolves:

SECTION 1:     Title--This resolution shall be known as the Charter Township of Royal Oak General Appropriations Act.

SECTION 2:     Public Hearing on the Budget--Pursuant to MCLA 141.412 and .413, notice of a public hearing on the proposed budget was published in a newspaper of general circulation on December 21, 2020 and a public hearing on the proposed budget was held on December 28, 2020.

SECTION 3:     Millage Levy—The Charter Township of Royal Oak Board shall cause to be levied and collected the general property tax on all real and personal property within the Township upon the current tax roll an voter-authorized millage of 8.6255 mills for township general fund operations; a special assessment millage of 13.0 mills for fire department operations and voter-authorized millage of 2.5 mills for parks and recreation operations; a special assessment millage of 2.5 mills for street lighting operations; and a special assessment millage of 4.0 mills for rubbish collection operations.

SECTION 4: Adoption of budget by Activity/Department-- Charter Township of Royal Oak Board adopts the 2021 fiscal year budgets for the various funds by Activity/Department. Township officials responsible for the expenditures authorized in the budget may expend township funds up to, but not to exceed, the total appropriation authorized for each Activity/Department.

SECTION 5: Payment of Bills--Pursuant to MCLA 41.75, all claims (bills) against the Township shall be

approved by the Charter Township of Royal Oak Board prior to being paid. The Township Clerk and Treasurer may pay certain bills prior to approval by the Township Board to avoid late penalties, service charges and interest (primarily utilities) and payroll in accordance with the approved salaries and hourly rates adopted in this appropriations act. The Township Board shall receive a list of claims (bills) paid prior to approval for approval at the next Board meeting.

SECTION 6: Authorized salary, hourly and per diem rates--Included in the various Activities/Departments are amounts of the salary, hourly and per diem rates for the officials and employees of the Township as follows:

 

Per Diem--all Boards and Commissions

Supervisor

Superintendent

Administrative Assistant

Clerk

Deputy Clerk

Treasurer

Deputy Treasurer

Accounting Clerk

DPW workers

Senior Center and Transportation workers

Park and Recreation workers

Building Department Administrator

 

SECTION 7: Estimated Revenues and Expenditures--Estimated total revenues and expenditures for the

various funds of Charter Township of Royal Oak are:

 

FUND                                  REVENUE                                     EXPENDITURES

General                                   966,578                                    902,110

Cable                                       26,000                                      14,000

Police                                       24,400                                      24,400

Fire                                         274,701                                    270,449

Parks and Recreation               119,128                                    119,044

DNR (Recreation)                    150,000                                    150,000

Rubbish Collection                    95,069                                      92,059

Street Lighting                          52,828                                      40,438

Transportation                          54,000                                      42,025

OPEB                                       72,148                                      72,148

 

2021 ORIGINAL BUDGET

General Fund

Revenues:

 

Taxes and Special Assessment

254,584

Federal and State

541,634

Other

170,360

Revenue Fund Total:

966,578

   

Expenditures by Department:

 

Township Board

15,240

Supervisor

52,519

Superintendent

0

Accounting

63,579

Clerk

41,203

Board of Review

1,000  

Treasurer

48,815

General Administration

116,059

Election

26,273

Attorney

68,070

Department of Public Works

141,311

Building Department

78,286

Planning

55,000

Blight Removal

15,000

Building and Grounds

20,000

Roads, Streets and Bridges

20,000

Economic Development

32,000

Senior Center

23,255

Transfers Out

84,500

Expenditure Fund Total:

902,110

   

Increase/(Decrease) in Fund Balance

66,375

Projected Beginning Fund Balance

1,389,314

Projected Ending Fund Balance

1,425,689

   

Cable Fund

Revenues:

   

Other

 

26,000

Revenue Fund Total:

 

26,000

     

Expenditures by Department:

   

Cable

 

14,000

Expenditure Fund Total:

 

14,000

     

Increase/(Decrease) in Fund Balance

 

12,000

Projected Beginning Fund Balance

 

         28,149                                           40,149

Projected Ending Fund Balance                                        

                                                                                                                                                  

      

 

   

Police Fund

Revenues:

   

Taxes and Special Assessment

 

(20,000)

Other

 

5,000

Use of Fund Balance

 

39,400

Revenue Fund Total:

 

24,400

     

Expenditures by Department:

   

Public Safety

 

24,400

Expenditure Fund Total:

 

24,400

     

Increase/(Decrease) in Fund Balance

 

(39,400)

Projected Beginning Fund Balance

 

1,002,962

Projected Ending Fund Balance

 

963,562

   

Fire Fund

Revenues:

   

Taxes and Special Assessment

 

274,701

Use of Fund Balance

 

0

Revenue Fund Total:

 

274,701

     

Expenditures by Department:

   

Fire

 

270,449

Expenditure Fund Total:

 

270,449

     

Increase/(Decrease) in Fund Balance

 

4,252

Projected Beginning Fund Balance

 

242,588

Projected Ending Fund Balance

 

246,840

   

Parks & Recreation Fund

Revenues:

   

Taxes and Special Assessment

 

99,179

Other

 

17,949  

Use of Fund Balance

 

2,000

Revenue Fund Total:

 

119,128

     

Expenditures by Department:

   

Recreation

 

119,044

Expenditure Fund Total:

 

119,044

     

Increase/(Decrease) in Fund Balance

 

(1,916)

Projected Beginning Fund Balance

 

36,100

Projected Ending Fund Balance

 

34,184

   

Rubbish Collection Fund

Revenues:

   

Taxes and Special Assessment

 

84,524

Other

 

10,545

Revenue Fund Total:

 

95,069

     

Expenditures by Department:

   

Disposal

 

92,059

Expenditure Fund Total:

 

92,059

     

Increase/(Decrease) in Fund Balance

 

3,010

Projected Beginning Fund Balance

 

  32,748

Projected Ending Fund Balance

 

35,758

   

Street Lighting Fund

Revenues:

   

Taxes and Special Assessment

Transfers In

 

52,828

0

Use of Fund Balance

 

0

Revenue Fund Total:

 

52,828

     

Expenditures by Department:

   

Street Lighting

 

40,438

Expenditure Fund Total:

 

40,438

     

Increase/(Decrease) in Fund Balance

 

12,390

Projected Beginning Fund Balance

 

 4,488

Projected Ending Fund Balance

 

16,878  

   

CDBG Fund

Revenues:

   

Federal and State

 

0

Revenue Fund Total:

 

0

     

Expenditures by Department:

   

Code Enforcement

 

0

Expenditure Fund Total:

 

0

     

Increase/(Decrease) in Fund Balance

 

0

Projected Beginning Fund Balance

 

0

Projected Ending Fund Balance

 

0

 

   

Transportation Fund

Revenues:

   

Other

 

24,000

Transfers In

 

30,000

Revenue Fund Total:

 

54,000

     

Expenditures by Department:

   

Transportation

 

42,025

Expenditure Fund Total:

 

42,025

     

Increase/(Decrease) in Fund Balance

 

11,975

Projected Beginning Fund Balance

 

24,606

Projected Ending Fund Balance

 

36,581

     
   

OPEB Fund

Revenues:

   

Transfers In

 

72,148

Revenue Fund Total:

 

72,148

     

Expenditures by Department:

   

OPEB

 

72,148

Expenditure Fund Total:

 

72,148

     

Increase/(Decrease) in Fund Balance

 

0  

Projected Beginning Fund Balance

 

0

Projected Ending Fund Balance

 

0

 

SECTION 8: Specific Appropriations--There is appropriated funds in the General Fund, $25,000 reimbursement for Strategic Planning Services.

 

The appropriation of $0 CDBG funds from Oakland County for code enforcement.

 

The appropriation of $20,000 transportation funds from SMART for transportation services.

 

SECTION 9: Periodic Financial Reports--The Township Accountant shall provide the Township Board at the Board meeting immediately following the end of each fiscal quarter and at the final Board meeting of the fiscal year, a report of fiscal year to date revenues and expenditures compared to the budgeted amounts in the various funds of the Township.

 

SECTION 10: Budget Monitoring--Whenever it appears to the Township Supervisor or the Township Board that the actual and probable revenues in any fund will be less than the estimated revenues upon which appropriations from such fund were based, and when it appears that expenditures will exceed an appropriation, the Township Supervisor shall present to the Township Board recommendations to prevent expenditures from exceeding available revenues or appropriations for the fiscal year. Such recommendations shall include proposals for reducing appropriations, increasing revenues or both.

 

SECTION 11: Board Adoption--Motion made by __________________, second by __________________ to

adopt the forgoing resolution and General Appropriations Act. Upon roll call vote, the following voted aye:

 

The following voted nay:

 

The Supervisor declared the motion carried and the resolution adopted on the day of ______________, 20___.

_________________________________ Township Clerk