GOR BOR  BOROUGH OF BANGOR  197 Pennsylvania Avenue, Bangor, PA18013 Phone: 610-588-2216 e Fax: 610-588-6468  tp//bangerboroughog  MPTON  COUNCIL MEETING AGENDA MONDAY JANUARY 24, 2022-7:00 P.M.  Welcome and thank you for attending this meeting ofthe Borough Council. As a courtesy to  everyone, we: request that you comply with the: following rules of order: Please limit your remarks to ai maximum of five (5) minutes.  Should the Council President in his/her sole discretion determine that remarks are in any way inappropriate or slanderous, the speaker will be asked to redirect their comments. Questions asked ofCouncil or staffmay require time to: research the answer. When appropriate, and at the sole discretion oft the Council President, a response to Refrain from side-bar conversations, talking over others, ori interrupting recognized  questions willl be provided at the next Council meeting.  speakers.  We thank you: in advance for your courtesy.  Call to Order Pledge of Allegiance. Roll Call  Public Comment (Please state your name and address prior to addressing Borough Council)  Action Items  1) Consideration: Disbursements in the Amount of$515,963.36 2) Consideration: 2021 Per Capita Exoneration List  3) Consideration: Vacate Unimproved Portion of"*A" Street Ordinance #1,000  4) Consideration: Transfer Ownership of Air Packs 5) Consideration: Appoint Borough Treasurer  6) Consideration: Appoint Borough Right to Know Officer 7) Consideration: Appoint Alternate Zoning Officer  Officials and Committee Reports    Adjournment  Please note: The: meeting is being digitally recorded.  2022 Monthly Meeting Information Boards and Commissions  Borough Council Zoning Hearing Board Planning Commission Park & Recreation Board Borough Authority  2nd & 4th Monday ofl Month* 4th Wednesday ofl Month as Needed 2nd Tuesday ofl Month 1s+Monday of Month** 4tThursday ofMonth***  *No: meeting will be held on January 10th or October 10th. Meetings will bel held on the 3rd Monday in the months ofOctober and December. (Schedule ofdates available **Except for January, July and September when the meeting will bel held on the 2nd ***Except for November and December when the meeting will bel held on the 3rd The above meetings begin at 7. P.M. in the Borough Administration Building.  on the Borough website)  Tuesday Thursday    -  wwwnww 1  S    2 S 3S  S w 9S 1  S 1 9S S S S 93  9S S 1    wMwww 1 S 1S 3 ww wwww    888 8856  wwwwwww S wwww  S                Bangor Borough General Fund Budget VS. Actual January through December 2021  Jan- Dec 1,451,001.55 1,450,800.00 22,311.46 70,062.91 0.00 0.00 17,153.40 0.00 4,880.56 146,718.39 0.00 451,829.69 168,904.46 2,432.93 0.00 34,511.34 0.00 0.00 0.00 0.00 0.00 0.00 31,855.00 250.00 0.00 63,173.56 0.00 265.00 600.00 2,400.00 0.00 175.00 14,737.50 21,289.79 9,847.99 0.00 1,935.06 9,710.00 1,625.00 3,075.14 0.00  2021 Budget $Over Budget % of Budget  Revenue  0130110 Real Estate Current Year 0130120 Real Estate-Prior Yr 0130140 Real Estate Taxes-Delinquent 0130160 Real Estate-Interim 0131000. Per Capita Taxes 0131001 Per Capita-Current 0131002. Per Capita-Prior YrLevy 0131003. Per Capita- Delinquent 0131010. Real Estate Transfer Tax 0131020 Earned Income Taxes 0131021 Earned Income Current' Year 0131022 E Earned Income Prior Year 0131023 Earned Income Delinquent 0131043. Occupation Tax- Delinquent 0131051 Local Services Tax Current Year 0131052. * Local Services Tax Prior Year 0131901 Penalty on Real Estate Taxes 0131902. - Penalities onl Deliquent taxes 0131910- Penalty on! Per Capita Tax 0132100 Business License & Permits 0132134 Hauler's License 0132160. Rentall License & Permit 0132161 Transient Fees 0132162. Contractors Permits 0132180- C Cable TV 5% Receipts 0132200. Licenses: and Permits 0132210 Moving Permits 0132240 Dumpster Permit 0132245 Foreclosed Property Reg. 0132260- Curb Cut Permits 0132270- Yardsale Permits 0132280 Street, Curb & Sidewalk Permit 0133110 District Magistrate (Court) 0133111 Vehicle Code Violations County 0133112. Violations of Ordinances Statu 0133113. State Police 0133114. Parking Fines 0133115 QOL Ordinance Violations 0134100 * Interest Earnings 0134200. * Rents & Royalties  201.55 -2,688.54 15,062.91 -100.00 0.00 -846.60 -250.00 1,880.56 71,718.39 0.00 41,829.69 58,904.46 -1,567.07 0.00 -4,488.66 -250.00 0.00 0.00 0.00 0.00 0.00 6,855.00 -450.00 0.00 -826.44 0.00 -135.00 0.00 -25.00 8,737.50 5,289.79 -2,152.01 0.00 -314.94 1,710.00 -875.00 1,375.14 -250.00  100.01% 89.25% 127.39% 0.0% 0.0% 95.3% 0.0% 162.69% 195.63% 0.0% 110.2% 153.55% 60.82% 0.0% 88.49% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 127.42% 35.71% 0.0% 98.71% 0.0% 66.25% 0.0% 87.5% 245.63% 133.06% 82.07% 0.0% 86.0% 121.38% 65.0% 180.89% 0.0% pg1of11  25,000.00 55,000.00 100.00 0.00 18,000.00 250.00 3,000.00 75,000.00 0.00 410,000.00 110,000.00 4,000.00 0.00 39,000.00 250.00 0.00 0.00 0.00 0.00 0.00 25,000.00 700.00 0.00 64,000.00 0.00 400.00 0.00 200.00 6,000.00 16,000.00 12,000.00 0.00 2,250.00 8,000.00 2,500.00 1,700.00 250.00    Jan- Dec 1,732.54 3,200.00 2,925.00 63,668.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,239.77 0.00 2,102.03 450.00 110,337.49 22,008.98 2,375.00 275.00 864.32 0.00 0.00 0.00 0.00 1,700.00 0.00 5,099.50 3,100.00 0.00 0.00 6.00 0.00 81.18 0.00 0.00 1,260.00 0.00 0.00 16,135.83 4,853.69 1,324.00 17,240.00 0.00  2021 Budget $Over Budget %ofB Budget  0134210- Rental ofLand/Billboards 0134220. Rent of Building 0134253 Cell Tower Rental 0135401 State Capital/Operating Grants 0135402. Public Safety Grants/Reimb 0135403. Highways & Streets/State Grants 0135405. Health Related Grants 0135407 Growing Greener Grant 0135408. Park Grants 0135409 Community Development Grant 0135410 Streetscape Grant 0135412 Emergency Disaster Relief PEMA 0135415. Act 101 Recycling Grant 0135500 Statel Revenues 0135501 Public Utility Realty Tax 0135504. Alcoholic Beverages Licens 0135505. General Municipal Pension Sys 0135507 Firemen's Relief Fund 0135701 County Grants- General 0135702. Buckle Up PA Grant 0135703- Task Force Grant 0135704. Local Govt.County Grants Hwy&St 0135720. Local Govt Grants& Public Safey 0135740 Local Grant- Ind. Function 0136100 General Government 0136130. Zoning/Subdivision Fees 0136131 Zoning Site Plan Fee 0136133 Zoning Permit Fees 0136134 Zoning' Variance 0136150 Sale Ordinances, Maps 0136154. Sale Zoning Ordinance 0136171 Sale of Copies 0136174. Postage Costs 0136175. Feesf for Bank Charges 0136200 - Public Safety 0136210- - Police Services 0136211- Police Accident Reports 0136230 Mileage Fees 0136240 Inspection Fees 0136241 Building Permits 0136242. Electrical Permits 0136243 * Plumbing Permits 0136245. * Use & Occupancy Permits 0136246. Certificate of Completion (Old)  1,100.00 3,200.00 2,700.00 0.00 0.00 0.00 0.00 0.00 9,000.00 100,400.00 0.00 0.00 2,600.00 0.00 1,700.00 1,000.00 110,000.00 24,000.00 500.00 1,250.00 900.00 0.00 0.00 0.00 0.00 1,250.00 0.00 2,500.00 1,500.00 0.00 0.00 50.00 0.00 50.00 0.00 250.00 900.00 0.00 0.00 8,000.00 1,750.00 600.00 10,000.00 0.00  632.54 0.00 225.00 63,668.00 0.00 0.00 0.00 0.00 -9,000.00 -100,400.00 0.00 0.00 639.77 0.00 402.03 -550.00 337.49 -1,991.02 1,875.00 -975.00 -35.68 0.00 0.00 0.00 0.00 450.00 0.00 2,599.50 1,600.00 0.00 0.00 -44.00 0.00 31.18 0.00 -250.00 360.00 0.00 0.00 8,135.83 3,103.69 724.00 7,240.00 0.00  157.5% 100.0% 108.33% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 124.61% 0.0% 123.65% 45.0% 100.31% 91.7% 475.0% 22.0% 96.04% 0.0% 0.0% 0.0% 0.0% 136.0% 0.0% 203.98% 206.67% 0.0% 0.0% 12.0% 0.0% 162.36% 0.0% 0.0% 140.0% 0.0% 0.0% 201.7% 277.35% 220.67% 172.4% 0.0% pg2of11    Jan-Dec 20.00 0.00 500.00 22,938.65 23,463.39 14,261.56 0.00 140,000.00 5.00 0.00 20,000.00 0.00 0.00 0.00 3,172.58 0.00 0.00 0.00 46,023.96 0.00 0.00 0.00 0.00 0.00 151.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,200.00 750.00 16,103.62 32,500.00 300.00 0.00 0.00 0.00 0.00 0.00  2021 Budget $Over Budget %ofB Budget  0136247. FingerprintingePolice Svcs 0136248. Construction Bid Spec Fees 0136249- Handicapped. Application Fee 0136321 Parking Meter Income 0136323 Parking Lot Rentals 0136351 Contracted: Snow Removal 0136400 Sanitation 0136430 Solid Waste Col. & Disposal Fee 0136450 Sale of Recyclables 0136460 Hostl Municipality Benefit Fee 0137890 Conservation Easement 0138600 Sale of Property 0138710 Donations to Police 0138720 Contributions tol Park Renovatio 0138900 Unclassified Revenue 0139235. Interfund' Trans- Liquid Fuels 0139240 Interfund Transfer. HOME 0139500 Refund of Prior Yr Expenditure 0330110 Fire- Real Estate Current Year 0330120 Fire- Real Estate Prior' Yr 0330140 Fire Real Estate Delinquent 0330160 Fire Real Estatel Interim 0334100. Fire Protection Interest 0338900  Fire. Uncatagorized Revenue 3134100- Interest 3134200 Rents & Royalties Park/Rec 3134220 Concession Stand Rental 3134221 Concession Stand- - Shack 3135020 Intergovernmental Municipalties 3136450 Sale of Recyclable Material 3136700 Culture/Recreation - Park/Rec 3136711 Pool Season Passes 3136712. Pool Daily Passes 3136713. Park &F Rec Concession 3136714. Pavillion Rental Fees 3136720 Recreation Program Fees 3136721 Stadium Rental 3136722. Field Rental 3136723 Special Event Fees 3136730 Recreation Night 3136731 Volleyball Program 3137256- Other Electric Revenues 3137999 Park Fund Balance 3138700 - Donations from Private Sources  50.00 0.00 100.00 20,000.00 17,500.00 13,000.00 0.00 140,000.00 0.00 0.00 20,000.00 200.00 250.00 0.00 2,500.00 20,000.00 15,000.00 0.00 43,250.00 500.00 150.00 25.00 0.00 0.00 125.00 0.00 700.00 200.00 0.00 0.00 0.00 14,500.00 27,500.00 0.00 1,000.00 3,250.00 15,500.00 32,500.00 3,000.00 0.00 4,800.00 0.00 0.00 100.00  -30.00 0.00 400.00 2,938.65 5,963.39 1,261.56 0.00 0.00 5.00 0.00 0.00 -200.00 -250.00 0.00 672.58 -20,000.00 -15,000.00 0.00 2,773.96 -500.00 -150.00 -25.00 0.00 0.00 26.95 0.00 -700.00 -200.00 0.00 0.00 0.00 -14,500.00 -27,500.00 0.00 200.00 -2,500.00 603.62 0.00 -2,700.00 0.00 -4,800.00 0.00 0.00 -100.00  40.0% 0.0% 500.0% 114.69% 134.08% 109.7% 0.0% 100.0% 100.0% 0.0% 100.0% 0.0% 0.0% 0.0% 126.9% 0.0% 0.0% 0.0% 106.41% 0.0% 0.0% 0.0% 0.0% 0.0% 121.56% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 120.0% 23.08% 103.89% 100.0% 10.0% 0.0% 0.0% 0.0% 0.0% 0.0% pg3of11    Jan Dec 0.00 0.00 0.00 598.55 139,236.05 0.00 0.00 611.04 0.00 0.00 0.00 1.56 2,100.00 0.00 5,265.00 3,263,926.97 3,352,730.00 8,400.00 0.00 0.00 1,600.00 71,262.80 0.00 0.00 2,934.00 358.31 0.00 17,000.00 0.00 0.00 0.00 9,500.00 15.41 0.00 0.00 1,872.43 3,751.53 878.00 128.00 31,713.00 5,685.50 15,795.39 0.00 0.00  2021 Budget $Over Budget %of Budget  3138900. Unclassified Revenue Park/Rec 3139201 Interfund' Transfer from Gen. 3139500 Refund of Prior) Year Expenditur 3534100 Liquid Fuels! Interest 3535502. Liquid Fuels Tax 3539201 - LF Transfer In- From General 4033200 Home Program Repayment 4034100 Home Program Interest 4035409 Community Development Grants 4039000. Uncatagorized Revenue 4039500 Refund of Prior Yr Expenditures 4534100 K-9 Acct Interest Earnings 4538700. K-9 Contributions and Donations 4734100 WISHF FUNDI INTEREST EARNINGS 4738700 Contributions and Donations Totall income Expense 0140005 Council-Wages 0140033. Council-Mileage Reimbursement 0140046- Counci-Meetings & Conferences 0140105. Mayor-Salaries 0140110 Manager -Wages 0140112. Manager- Wages-Interim 0140133. Manager-Mileage 0140135 Manager- Public Office Bond 0140142-M Manager/Mayor-Dues & Subs. 0140146. Manager/Mlayor-Cont. & Seminars 0140231 Auditing Professional Service 0140234- Auditing/Financial Advertising 0140305 Tax Commission- - County 0140306. Tax Commission-LST 0140310- Wages- Elected Tax Collector 0140312. Tax Collector EIT 0140313. Tax Collector-Occupation 0140321 Tax Collection-Office Supplies 0140323 Tax Collection -Postage 0140334 Tax Collection -Printing 0140335. Tax Collection -Security Bond 0140342. TCC Fees & Dues 0140431  Solicitor Fees 0140449. Legal Services - Spec Ig! sVCS 0140511 Secretary Wages 0140518.  Secretary' Wages-OT 0140533. * Secretary-Mleage Reimbursement  100.00 200,000.00 0.00 650.00 135,000.00 0.00 1,500.00 875.00 0.00 50.00 0.00 4.00 750.00 1.00 3,500.00 9,600.00 0.00 1,200.00 1,600.00 69,995.00 0.00 0.00 1,000.00 900.00 1,200.00 17,000.00 0.00 250.00 250.00 9,500.00 500.00 0.00 250.00 1,900.00 4,000.00 1,000.00 250.00 52,000.00 5,500.00 32,898.00 250.00 0.00  -100.00 -200,000.00 0.00 -51.45 4,236.05 0.00 -1,500.00 -263.96 0.00 -50.00 0.00 -2.44 1,350.00 -1.00 1,765.00 -88,803.03 -1,200.00 0.00 -1,200.00 0.00 1,267.80 0.00 0.00 1,934.00 -541.69 -1,200.00 0.00 0.00 -250.00 -250.00 0.00 -484.59 0.00 -250.00 -27.57 -248.47 -122.00 -122.00 -20,287.00 185.50 -17,102.61 -250.00 0.00  0.0% 0.0% 0.0% 92.09% 103.14% 0.0% 0.0% 69.83% 0.0% 0.0% 0.0% 39.0% 280.0% 0.0% 150.43% 97.35% 87.5% 0.0% 0.0% 100.0% 101.81% 0.0% 0.0% 293.4% 39.81% 0.0% 100.0% 0.0% 0.0% 0.0% 100.0% 3.08% 0.0% 0.0% 98.55% 93.79% 87.8% 51.2% 60.99% 103.37% 48.01% 0.0% 0.0% pg4of11    Jan- Dec 934.00 0.00 0.00 0.00 0.00 0.00 0.00 4,497.28 888.53 3,275.82 2,295.75 0.00 2,577.36 4,963.00 0.00 5,168.99 235.05 2,592.23 0.00 0.00 56.40 1,194.50 408.80 0.00 37,984.06 1,269.65 529.95 0.00 3,138.20 4,087.54 1,269.65 0.00 2,160.00 510.50 86,060.08 0.00 403,713.26 4,993.15 1,480.57 37,211.38 20,622.15 39,829.28 1,360.93 4,292.79  2021 Budget $Over Budget %ofE Budget  0140535 SecyTreasurerSecurly Bond 0140542. Secretary-Dues & Memberships Ohoke-saentnyContnang Education 0140611 Admin-Clerk' Wages 0140613. Admin-okeperClerk 0140615 Admin- Temporary Staff/Interns 0140618. ADmin- Clerk Wages-OT 0140621 Admin-Office Supplies 0140622 Admin-Computer 0140623 Admin-Postage 0140626. Admin-Small Equpment/Computer 0140631 Admin-Payroll Services 0140632. Admin-Telephone 0140634. Admin-Advertising 0140635 Admin- Clerk-Bonding 0140638 Admin-Rent of Equipment 0140639 Admin-Bank: Service Charges 0140642. Admin-Dues/Subserip/Memberships 0140645- Admin- Contracted Help 0140675 Admin-Minor Capital Equip. 0140721 a Copler/Computer Supplies 0140731- Technical Support/Compute 0140748. Webl Design/Maintenance 0140823. - Engineringe-Postage 0140831 - Engineer Services 0140924E Bldg-Operating Supplies 0140925-B Bldg-Cleaning.antonal Sup. 0140926 * Bldg-Small tems/Equipment 0140928. . Bldg-Gas Heating Fuel 0140936-E Bldg-Electric Service 0140937. - Bldg-Repairs & Maintenance 0140938. * Bldg-Maintenance equipment 0140944-1 Bldg-Cleaning Services 0140945. E Bldphnspactons.Nontorng 0141010-F Police Chief Salary 0141011. * Police- Event/Scholastic' Wages 0141012. * Police- FTI Employee Wages 0141013. Police Court Wages 0141014. Police Hearing Wages 0141015. Police-PT Employee Wages 0141016 Police Secretary Wages 0141018. - Police-Overtime Pay Wages 0141021 Police-Office Supplies 0141022 - Police-Computer Support Service  1,000.00 0.00 0.00 0.00 0.00 2,500.00 0.00 6,000.00 1,500.00 3,400.00 3,500.00 5,500.00 6,000.00 3,750.00 0.00 5,500.00 250.00 3,000.00 500.00 0.00 1,500.00 3,500.00 500.00 0.00 40,000.00 2,500.00 1,250.00 1,000.00 3,000.00 5,500.00 10,000.00 0.00 2,200.00 1,000.00 86,500.00 250.00 397,837.50 7,500.00 7,000.00 85,000.00 20,800.00 38,587.50 1,500.00 10,000.00  -66.00 0.00 0.00 0.00 0.00 -2,500.00 0.00 -1,502.72 -611.47 -124.18 -1,204.25 -5,500.00 -3,422.64 1,213.00 0.00 -331.01. -14.95 -407.77 -500.00 0.00 -1,443.60 -2,305.50 -91.20 0.00 -2,015.94 -1,230.35 -720.05 -1,000.00 138.20 -1,412.46 -8,730.35 0.00 -40.00 489.50 -439.92 -250.00 5,875.76 -2,506.85 -5,519.43 -47,788.62 -177.85 1,241.78 -139.07 -5,707.21  93.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 74.96% 59.24% 96.35% 65.59% 0.0% 42.96% 132.35% 0.0% 93.98% 94.02% 86.41% 0.0% 0.0% 3.76% 34.13% 81.76% 0.0% 94.96% 50.79% 42.4% 0.0% 104.61% 74.32% 12.7% 0.0% 98.18% 51.05% 99.49% 0.0% 101.48% 66.58% 21.15% 43.78% 99.15% 103.22% 90.73% 42.93% pg5of11    Jan- Dec 0.00 3,200.00 1,201.92 5,015.93 5,554.52 11,505.39 0.00 138.00 4,420.85 0.00 2,620.57 2,964.59 9,278.19 0.00 0.00 245.48 2,360.00 1,837.50 2,084.00 338.00 113.40 655.31 9,564.99 17,058.78 8,000.73 22,008.98 0.00 5,410.80 0.00 0.00 0.00 0.00 30,717.00 251.21 0.00 0.00 0.00 14,726.66 0.00 0.00 0.00 0.00 0.00 0.00  2021 Budget $Over Budget %ofE Budget  0141023. Police-Postage 0141024- Police- Building Supplies 0141025. Police- - Maintenance/Supples: 0141026. Police-Sm Tools & Minor Equip. 0141028 Police-Heating Fuel 0141029 Police' Vehicle Fuel 0141030-Police-Cleaninglanitorial Sup. 0141031 Police- ArDitrationConsuting 0141032. Police = Phone/Radio 0141033. Police-Travel mileage Reimb. 0141034 PaleUnCmaCemptos 0141036- Police- Electric, Water, Sewer 0141037 Police' Vehicle Repairs/Maint 0141038 Police-Rent of Equipment-Copier 0141040 Police- Court Costs 0141042. Police- Duasubsenp.Member.n. 0141044. Police-Cleaning Services 0141045 Police Repalrs-Contracted 0141046. Police-Training ICont Education 0141047 Police-Drug/Alcohol Testing 0141048- Police-Internet Fees/Contracts 0141049 Police-K-9 Expenses 0141072-F Police-Capital Purchase 0141074 Police Vehicle Lease 0141075 Police- - Minor Equip & Mach. 0141100. Fire Firemen's Relief Fund 0141124*F Fire-Supplies 0141125. Fire Co. - Bldg Repairs/Maint 0141126. - Fire-Radio Equip Maint./Pagers 0141128- Fire-Gas Heating Fuel 0141129  Fire-Fuel 0141132F Fire-Telephone 0141135. Fire-Property Ins/Workers Comp 0141136-F Fire Electric, Water, Sewer 0141137.  Fire-Repairs-Trucks/Mach/Equip 0141145- Fire. - Contracted Protection 0141148. Fire Co. Internet Fee 0141149 * Fire-Hydrant Service 0141175. Fire-Minor Machinery & Equip 0141331 Inspector- Professional Svcs 0141411 Planning & Zoning Wages 0141420 Supplies 0141424 Abatement Supplies 0141426. Zoning-Small Tools & Minor Equi  0.00 1,250.00 4,500.00 5,000.00 7,500.00 17,000.00 600.00 5,000.00 7,000.00 500.00 3,500.00 4,000.00 6,500.00 1,950.00 0.00 1,000.00 2,400.00 2,500.00 2,500.00 750.00 250.00 2,000.00 5,000.00 18,000.00 7,500.00 24,000.00 0.00 2,500.00 0.00 0.00 0.00 0.00 40,000.00 250.00 1,500.00 0.00 0.00 16,000.00 0.00 0.00 0.00 0.00 0.00 0.00  0.00 1,950.00 -3,298.08 15.93 -1,945.48 -5,494.61 -600.00 -4,862.00 -2,579.15 -500.00 -879.43 -1,035.41 2,778.19 -1,950.00 0.00 -754.52 -40.00 -662.50 -416.00 -412.00 -136.60 -1,344.69 4,564.99 -941.22 500.73 -1,991.02 0.00 2,910.80 0.00 0.00 0.00 0.00 -9,283.00 1.21 -1,500.00 0.00 0.00 -1,273.34 0.00 0.00 0.00 0.00 0.00 0.00  0.0% 256.0% 26.71% 100.32% 74.06% 67.68% 0.0% 2.76% 63.16% 0.0% 74.87% 74.12% 142.74% 0.0% 0.0% 24.55% 98.33% 73.5% 83.36% 45.07% 45.36% 32.77% 191.3% 94.77% 106.68% 91.7% 0.0% 216.43% 0.0% 0.0% 0.0% 0.0% 76.79% 100.48% 0.0% 0.0% 0.0% 92.04% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% pg6of11    Jan- Dec 549.70 6,397.75 0.00 311.50 0.00 0.00 0.00 19,616.75 17,941.15 0.00 588.55 0.00 0.00 0.00 250.00 0.00 0.00 2,001.00 257,998.86 10,569.66 3,595.58 5,020.93 3,477.76 10,705.49 4,376.47 11,239.73 0.00 53.13 1,607.37 6,500.50 0.00 88.13 161.56 0.00 0.00 24,334.85 0.00 0.00 14,272.75 0.00 2,000.00 0.00 0.00 0.00  2021 Budget $Over Budget %ofE Budget  0141430. Other Services & Charges 0141431 Zoning Hearing Solicitor 0141432. Telephone-Cellular Plan/Zoning 0141434-Zoning- Advertising 0141437. Zoning-Bullding Demolition 0141440. Court Costs 0141442. Zoning -Dues & Memberships 0141445. Inspection Services 0141446- UCC Permit Fees 0141447 Meter Maid 0141449 Stenographic Services 0141521 * EMA-Office Supplies 0141526- EMA-Smal! Tools & Minor Equip. 0141546. * EMA-Training & Seminars 0142211 Animal Control Officer Wages 0142219. Animal Contro-Unemployment In 0142224. Animal Control Supplies 0142645 Recycling Contracted 0143012. * PW-F/T Wages 0143015 * PW- P/T Wages 0143018. * PW-Overtime Wages 0143024 * PW- Gen'l Operating Supplies 0143025 * PW- Repairs and Maint Supplies 0143026 * PW-Small Tools/Minor Equipment 0143028 - PW- Gas Heating Fuel 0143029 PW-Vehicle Fuel 0143031 - PW-Prof. Engineering Serv. 0143032 - PW- CellF Phones 0143036-  PW- Water/Electric 0143037 - PW-Building- Repair Services 0143038 PW- Rental of Equipment 0143046. PW- Continuing Education 0143047. PW-CDL Testing Fee 0143048 * PWI REIMB 0143049 - PW Employee Reimbursements 0143074. PW Capital Equipment Purchases 0143133. Fuel for Street Sweeper 0143137 Street Sweeper Maint/Repairs 0143211 Snow Removal Wages 0143224 Snowl Removal-Supplies 0143238 Rent of Equipment 0143245. Winter- Contracted Snow Removal 0143324. Traffic Control Devices 0143325. Traffic Signal-Highway Supply  1,000.00 1,500.00 0.00 1,000.00 0.00 0.00 0.00 45,000.00 11,000.00 0.00 550.00 0.00 500.00 150.00 2,500.00 0.00 0.00 4,000.00 260,000.00 6,000.00 9,000.00 10,000.00 3,750.00 10,000.00 5,000.00 8,500.00 0.00 1,250.00 3,000.00 4,000.00 750.00 500.00 250.00 1,000.00 0.00 25,000.00 0.00 1,000.00 17,500.00 0.00 2,000.00 2,000.00 0.00 0.00  -450.30 4,897.75 0.00 -688.50 0.00 0.00 0.00 -25,383.25 6,941.15 0.00 38.55 0.00 -500.00 -150.00 -2,250.00 0.00 0.00 -1,999.00 -2,001.14 4,569.66 -5,404.42 -4,979.07 -272.24 705.49 -623.53 2,739.73 0.00 -1,196.87 -1,392.63 2,500.50 -750.00 -411.87 -88.44 -1,000.00 0.00 -665.15 0.00 -1,000.00 -3,227.25 0.00 0.00 -2,000.00 0.00 0.00  54.97% 426.52% 0.0% 31.15% 0.0% 0.0% 0.0% 43.59% 163.1% 0.0% 107.01% 0.0% 0.0% 0.0% 10.0% 0.0% 0.0% 50.03% 99.23% 176.16% 39.95% 50.21% 92.74% 107.06% 87.53% 132.23% 0.0% 4.25% 53.58% 162.51% 0.0% 17.63% 64.62% 0.0% 0.0% 97.34% 0.0% 0.0% 81.56% 0.0% 100.0% 0.0% 0.0% 0.0% pg7of11    Jan- Dec 0.00 416.87 0.00 0.00 5,356.75 0.00 0.00 2,282.85 741.56 0.00 12,251.74 1,006.00 20,000.00 14,381.88 0.00 856.47 0.00 952.00 1,876.06 970.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,142.11 0.00 3,714.83 1,789.20 8,000.00 0.00 8,792.75 10,357.75 796.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00  2021 Budget $Over Budget %of Budget  0143331. Traffic Signal Maintenance 0143336- Traffic Signal Electric 0143345. Traffic Signal-Contr. Repairs 0143436 - Street! Lights Electric 0143437 Streetl Lights-Repair. & Maint. 0143545 Sidewiks-Contracted Svcs 0143737. - Street Equipment Repairs/Maint 0143825. Street- Maint. Repair Supplies 0143826- Street Maintenance Tools 0143833 * Fuel-Public Works 0143837 - Street- Equip/Repairs Maint. 0143845. Maint. &F Repair of Roads 0143949 Contracted Road Construction 0144515. Parking Enforcement Officer 0144524 Parking Operating Supplies 0144537 Parking Meter Repairs 0144538- Parking Facilities Rental 0144542: Parking Meter Licenses 0144543. Parking Lot" Taxes 0144545 Parking Lot Repairs 0144661 - Stormwater Mgmt Construction 0145411 Parks Wages 0145418- Parks-OT Wages 0145424 Parks & Recreation -Supplies 0145426 Parks Small Tools & Equipment 0145428 Parks Clothing Allowance 0145432 * Parks -Cell Phone 0145436 - Park Electricity 0145624 Library- Gas Heating 0145632. - Library- telephone 0145636. Library- Electric, Water, Sewer 0145637. Library- - Repairs & Maintenanc 0145652. L Library-Contrbutions 0145952 Contributions to Other Agencies 0146200 Community Development & Housing 0146300 - Economic Development 0146500 Grant Expenditures 0146501 Grant Matching Funds 0147120 Park Obligation' Term Bond 0147160 Merchant Bank-Rescue Term Princ 0147191 PEMA- - Rescue Fire Truck 0147192. - PEMA- Liberty Fire Truck 0147195 2nd Ward Fire Truck- Relief 0147220 Merchant Bank-Rescue Term Bond  0.00 0.00 0.00 0.00 5,000.00 0.00 0.00 2,500.00 2,500.00 0.00 12,000.00 5,000.00 20,000.00 17,500.00 0.00 2,000.00 0.00 950.00 0.00 2,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,500.00 0.00 5,000.00 5,000.00 8,000.00 0.00 7,500.00 7,500.00 109,400.00 11,700.00 0.00 0.00 0.00 0.00 0.00 0.00  0.00 416.87 0.00 0.00 356.75 0.00 0.00 -217.15 -1,758.44 0.00 251.74 -3,994.00 0.00 -3,118.12 0.00 -1,143.53 0.00 2.00 1,876.06 -1,530.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -357.89 0.00 -1,285.17 -3,210.80 0.00 0.00 1,292.75 2,857.75 -108,603.25 -11,700.00 0.00 0.00 0.00 0.00 0.00 0.00  0.0% 100.0% 0.0% 0.0% 107.14% 0.0% 0.0% 91.31% 29.66% 0.0% 102.1% 20.12% 100.0% 82.18% 0.0% 42.82% 0.0% 100.21% 100.0% 38.8% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 76.14% 0.0% 74.3% 35.78% 100.0% 0.0% 117.24% 138.1% 0.73% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% pg8of11    Jan- Dec 0.00 0.00 1,200.00 0.00 0.00 36,177.29 14,638.23 10,265.87 160,423.15 125,300.64 44,031.59 0.00 46,217.00 0.00 0.00 0.00 0.00 197,447.16 0.00 0.00 3,963.52 0.00 0.00 859.10 0.00 0.00 0.00 0.00 0.00 0.00 45,606.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00  2021 Budget $Over Budget %of Budget  0147250. Stormwater Debt Principal 0147292 Pema-Liberty Fire Truck 0147293. Vehicle Interest 0147294. - PEMA-Rescue Fire' Truck 01472951 2ND Ward Demand Note Interest 0148110-FICA- Employer 0148120 Medicare. Employer 0148130 Unemployment (U/C)- Employer 0148310 Police Pension Fund 0148330 PMRS- Non-Uniformed 0148400- - Workers Comp Insurance 0148610- Insurance- Liability 0148620 Insurance- -F Property/Casualty 0148630 Insurance Automobile 0148640. Insurance- Public Officials 0148650- Insurance - Police Professional 0148660 Surety Bonds 0148700 - Health Insurance Benefits 0148710 Dental Insurance 0148720 Vision Coverage 0148730- Life and Disability 0148740- Health Buyout 0148750 Elected Officials Life Insuranc 0148900 Unclassified Expenditures 0149100  Refund of Prior) Yr. Expenditure 0149200 Interfund Operating Trans 0149231 - Park Fund Transfer Out 0149235 Liquid Fuels Transfer Out 0149300. ( Grant Writing Prof.Consulting 0341101. GF Expenses Paid From Fire 0341153. Contrirubtion tol Fire Departmen 3140231 Auditing- Professional Svcs 3145000 Park Expenses 3145028. Clothing Allowance Park EE 3145100 C Culture- Administration 3145111. Park Administration Wages 3145118 Overtime Pay 3145121 Office Supplies 3145128 Clothing & Uniforms 3145134. Advertising & Printing 3145146. Seminars 3145200 Participant Recreation/Pools 3145211 Pool Manager 3145215 Life Guard' Wages  0.00 0.00 1,200.00 0.00 0.00 41,000.00 15,500.00 11,000.00 157,000.00 121,217.00 85,000.00 0.00 40,000.00 0.00 0.00 0.00 0.00 328,570.00 10,000.00 2,000.00 6,500.00 2,500.00 0.00 1,500.00 0.00 200,000.00 0.00 0.00 2,500.00 0.00 43,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,000.00 26,000.00  0.00 0.00 0.00 0.00 0.00 -4,822.71 -861.77 -734.13 3,423.15 4,083.64 -40,968.41 0.00 6,217.00 0.00 0.00 0.00 0.00 -131,122.84 -10,000.00 -2,000.00 -2,536.48 -2,500.00 0.00 -640.90 0.00 -200,000.00 0.00 0.00 -2,500.00 0.00 2,106.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -5,000.00 26,000.00  0.0% 0.0% 100.0% 0.0% 0.0% 88.24% 94.44% 93.33% 102.18% 103.37% 51.8% 0.0% 115.54% 0.0% 0.0% 0.0% 0.0% 60.09% 0.0% 0.0% 60.98% 0.0% 0.0% 57.27% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 104.84% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% pg9of11    Jan- Dec 0.00 0.00 0.00 0.00 140.00 37.10 0.00 0.00 0.00 0.00 0.00 366.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,094.30 6,406.27 2,407.25 0.00 0.00 0.00 0.00 1,220.03 0.00 32,889.97 1,621.98 0.00 0.00 0.00 0.00 15,450.00 0.00 0.00  2021 Budget $Over Budget % of Budget  3145217. Ticket Taker' Wages 3145221 Pool Office Supplies 3145222. Uniforms 3145223. Trophies 3145224 Operating Supplies- -F Pool 3145225. Pool Repairs/Maint. Supplies 3145226. Small" Tools & Minor Equip Pool 3145228. Operating Pool Supplies 3145229 Pool Chemicals/Water Testing 3145234 Pool Advertising & Printing 3145235. InsurancelLiability 3145236 - Pool- - Electric/Water 3145237 * Pool- Repairs & Maint Services 3145245 - Contracted Services- Pool 3145249 PA Clearances 3145275 Capital Purchase Pool 3145400. * Parks 3145412 FTI Parks' Workers 3145413 Ticket' Takers 3145415. Lifeguards 3145418. Unemployment Compensation 3145419 Fica/Medicare 3145420 Propane Heating Fuel 3145421 * CleaningJanitorial Supplies 3145422. Park Board Institutional Suppli 3145423. Parks-Clothing Allowance 3145424 Operating Supplies 3145425 * Repairs/Maint. Supplies 3145426 Small Tools & Minor Equipment 3145427. Gas- Fuel 3145428. - Trophies/Events 3145429.  Volleyball Expenses 3145431 - Lab Fees 3145432. Telephone 3145434-F Parks-Advertising 3145436 E Electiciywatercas 3145437. Maint. & Repair Services 3145438 Rental ofE Equipment 3145439 Bank Service Charges 3145440 Sludge/Septic Removal 3145441 Water 3145442 Parks- Improvements 3145443 Building Maint. Concession 3145444 Mach. & Equip. Maint. Services  7,000.00 150.00 0.00 0.00 2,000.00 10,000.00 2,000.00 0.00 4,500.00 500.00 0.00 12,000.00 1,000.00 1,000.00 200.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 500.00 0.00 0.00 7,500.00 6,000.00 1,200.00 0.00 0.00 3,500.00 0.00 2,000.00 0.00 35,000.00 500.00 1,000.00 50.00 0.00 0.00 10,000.00 0.00 0.00  -7,000.00 -150.00 0.00 0.00 -1,860.00 -9,962.90 -2,000.00 0.00 -4,500.00 -500.00 0.00 -11,633.89 -1,000.00 -1,000.00 -200.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -500.00 0.00 0.00 -2,405.70 406.27 1,207.25 0.00 0.00 -3,500.00 0.00 -779.97 0.00 -2,110.03 1,121.98 -1,000.00 -50.00 0.00 0.00 5,450.00 0.00 0.00  0.0% 0.0% 0.0% 0.0% 7.0% 0.37% 0.0% 0.0% 0.0% 0.0% 0.0% 3.05% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 67.92% 106.77% 200.6% 0.0% 0.0% 0.0% 0.0% 61.0% 0.0% 93.97% 324.4% 0.0% 0.0% 0.0% 0.0% 154.5% 0.0% 0.0% pg 10of11    Jan- Dec 1,800.00 0.00 0.00 3,505.00 0.00 204,000.00 33,948.50 0.00 0.00 0.00 0.00 0.00 30,793.75 3,491.06 404.71 1,086.10 95,667.00 0.00 4,342.93 339.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 900.00 0.00 0.00 1,120.17 0.00 0.00 0.00 2,644,274.55 3,492,454.00 619,652.42  2021 Budget $Over Budget %0 of Budget  3145445 Contracted: Services 3145446 Training/Cont. Education 3145447 Licenses & Permits 3145449. Park Sludge/Septic Removal 3145475. Capital Purchase- Minor Equip. 3147100.  Debt Principal Park/Rec 3147200 - Debt Interest 3148900. Unclassified Expenditures-Park 3149100. Refund of PY Revenues 3149200 Interfund' Transfer-Park/Rec 3543026 Small Tools & Minor Equip 3543039 Liquid Fuels Bank Serv Charge 3543224 Snow Removal Supplies 3543324- Traffic Signs/Street Signs 3543336. Traffic Signals-Electric 3543345. Traffic Control/Signals Contr. 3543436. Street Lights Electricity 3543637. Storm Sewers & Drains Repair 3543737 Repairs of Equipment 3543745 Repairs of Equip- Contracted 3543824 Road Repairs-Operating: Supplies 3543845. Road Maint. Contracted 3543945 Hwy Const & Rebuilding Projects 3549201 * Interfund' Trans General 4046245.  Comm Development & Housing 4046250 Capital Improvements 4049201 - Interfund Transfer- General 4541026. K-9 Tools and Equipment 4541030. K-9 Purchase of Services 4543039. K-9 Bank Service Charge 4741026 Tools and Equipment 4741031 Professional Services 4743039. Bank Service Charge 4749100 Prior Year Expenses Wish Fund Total Expense Netl Income  2,000.00 0.00 0.00 4,500.00 2,500.00 204,000.00 33,949.00 750.00 0.00 0.00 4,000.00 0.00 35,000.00 5,000.00 4,000.00 2,500.00 99,000.00 2,000.00 2,000.00 7,500.00 1,500.00 0.00 0.00 20,000.00 15,000.00 0.00 0.00 1,800.00 300.00 0.00 2,500.00 1,000.00 0.00 0.00  -200.00 0.00 0.00 -995.00 -2,500.00 0.00 -0.50 -750.00. 0.00 0.00 -4,000.00 0.00 -4,206.25 -1,508.94 -3,595.29 -1,413.90 -3,333.00 -2,000.00 2,342.93 -7,160.94 -1,500.00 0.00 0.00 -20,000.00 -15,000.00 0.00 0.00 -900.00 -300.00 0.00 -1,379.83 -1,000.00 0.00 0.00 848,179.45  90.0% 0.0% 0.0% 77.89% 0.0% 100.0% 100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 87.98% 69.82% 10.12% 43.44% 96.63% 0.0% 217.15% 4.52% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 50.0% 0.0% 0.0% 44.81% 0.0% 0.0% 0.0% 75.71%  pg11of11    Bangor Borough Authority Budget VS. Actual January through December 2021  Jan- Dec 0.00 380.00 0.00 3,079.82 0.00 0.00 930,050.21 2,500.00 180,000.00 102,583.14 0.00 0.00 0.00 30,000.00 0.00 215.14 654,026.13 83,353.79 430.00 0.00 1,986,618.23 2,076,000.00 1,986,618.23 2,076,000.00 8,300.00 16,125.25 0.00 0.00 40,239.88 3,340.03 0.00 0.00 0.00 0.00 700.00 2,250.00 123,602.19 209,140.33 7,887.71 0.00 0.00 180.00 6,830.61 0.00  2021 Budget $Over Budget %of Budget  Revenue  0832240 Sewer Permit Fees 0832245. Inspection Fees 0832290 Certification Fees 0834100 Interest Income 0835404 State Grants 0836156 Bid Specs 0836410 User Fees- Sewage Charges 0836411 Tapping Fees 0836412. Roseto Borough Bulk Payment 0836490 Delinquent Payments/Penalties 0837200 Eneroc 0838900 Unclassified. Admin Fees 0839110. Building Income 0839209 Sanitation Admin Fees Transfer 0839900 Cash Bal Forward 0934100 Interest Earnings 0936430 Solid Waste Service Charges 0936431 Revenue from Delinquent/Collect 0936451 Sale of Recycling Bins 0939900 Cash Balance Forward  250.00 250.00 100.00 1,200.00 120,000.00 100.00 960,000.00 2,500.00 180,000.00 75,000.00 0.00 1,000.00 0.00 30,000.00 0.00 150.00 635,000.00 70,000.00 450.00 0.00  -250.00 130.00 -100.00 1,879.82 -120,000.00 -100.00 -29,949.79 0.00 0.00 27,583.14 0.00 -1,000.00 0.00 0.00 0.00 65.14 19,026.13 13,353.79 -20.00 0.00 -89,381.77 -89,381.77 -450.00 -10,874.75 0.00 -1,000.00 239.88 -3,159.97 -500.00 -500.00 -1,000.00 0.00 -50.00 -2,250.00 -13,253.91 7,569.33 -2,721.29 -900.00 -1,500.00 -820.00 -8,169.39 -5,000.00  0.0% 152.0% 0.0% 256.65% 0.0% 0.0% 96.88% 100.0% 100.0% 136.78% 0.0% 0.0% 0.0% 100.0% 0.0% 143.43% 103.0% 119.08% 95.56% 0.0% 95.7% 95.7% 94.86% 59.72% 0.0% 0.0% 100.6% 51.39% 0.0% 0.0% 0.0% 0.0% 93.33% 50.0% 90.32% 103.76% 74.35% 0.0% 0.0% 18.0% 45.54% 0.0% Page 1of3  Totall Income Gross Profit Expense  0840231 Audit Services 0840431  Solicitor. Legal 0840445 Legal Litigation 0840731 Computer Services 0840831 Engineering Fees 0840924. Office Expense 0840925 Office Repairs & Maintenance 0840932. Telephone. Office 0840936 Office Utilities 0840944. Cleaning 0840945. Security Monitoring 0842910 Authority Board Wages 0842912. Administration Wages 0842913. Plant Staff Wages 0842918 Overtime 0842919 Employee Clothing Allowance 0842922 Equipment Purchase 0842923- Billing & Postage 0842924. Supplies Plant 0842925. Walnut St Repairs &I Maint  8,750.00 27,000.00 0.00 1,000.00 40,000.00 6,500.00 500.00 500.00 1,000.00 0.00 750.00 4,500.00 136,856.10 201,571.00 10,609.00 900.00 1,500.00 1,000.00 15,000.00 5,000.00    Bangor Borough Authority Budget VS. Actual January through December 2021  Jan- Dec 112.00 20,627.55 669.79 2,481.51 47,728.00 3,430.52 4,110.68 0.00 37,485.13 72,113.19 54,716.42 0.00 48.75 0.00 0.00 0.00 0.00 0.00 82,107.03 34.00 35,253.00 0.00 241.59 674.01 0.00 0.00 4,412.00 113,145.06 1 230,000.00 0.00 0.00 30,686.66 0.00 8,265.34 21,119.10 4,939.15 1,423.52 12,677.34 19,532.53 74,536.83 64,716.08 0.00 6,075.50 140,000.00 30,000.00  2021 Budget $Over Budget %of Budget  0842926 Lawn Maintenance 0842928 Chemicals 0842929 One Call Service Fees 0842930 Licenses & Permits 0842931 Contracted Billing Services 0842932. Telephone Plant & Cellphones 0842933. Vehicle Repairs 0842934. Admin- Advertising 0842935. Insurance & Bonding 0842936 Electric & Water- Plant/Walnut 0842937 Repairs & Maintenance 0842938. Equipment Rental 0842939 Bank Fees & Charges 0842940- Court/Filing Fees 0842941 Judgements & Damages 0842942 Dues 0842943. TRF 0842944. Roseto Metering 0842945. Municipal Sludge Removal 0842946 Seminars &1 Training 0842949. Analysis &1 Testing 0842950 Cellphone Plant 0842951 Telephone Walnut Street 0842952 Electric Walnut Street 0842955 Fines and Penalties 0842956 Water Plant 0842961 Sewer Line Maintenance 0842970- Capital Purchase/Grant Expense 0842980 Capital Purchase (Vehicles) 0847100. New PennVest Loan 0847130 PennVest Loan( (2030) 0847140 Merchants Bank Loan (2020) 0847230 Interest Expenses 0848110 Social Security Expense 0848120 Medicare Expense 0848130 State Unemployment Expense 0848330 Adm PMRS Contributions 0848335. Plant PMRS Contributions 0848700 Adm Employee Benefits 0848710 Plant Employee Benefits 0849410 Unencumbered Reserves 0942624- Recycling Expense 0942649 Leaf/Yard' Waste Collection 0942701 Administrative Fees  250.00 25,000.00 1,000.00 4,750.00 50,000.00 3,700.00 4,500.00 1,000.00 32,000.00 85,000.00 45,000.00 0.00 500.00 500.00 0.00 500.00 250.00 1,500.00 80,000.00 500.00 25,000.00 0.00 400.00 900.00 0.00 500.00 25,000.00 25,000.00 0.00 29,000.00 0.00 11,000.00 21,000.00 5,500.00 2,000.00 19,000.00 22,000.00 69,000.00 75,000.00 0.00 10,000.00 140,000.00 30,000.00  -138.00 -4,372.45 -330.21 2,268.49 2,272.00 -269.48 -389.32 -1,000.00 5,485.13 -12,886.81 9,716.42 0.00 -451.25 -500.00 0.00 -500.00 -250.00 -1,500.00 2,107.03 -466.00 10,253.00 0.00 -158.41 -225.99 0.00 -500.00 -20,588.00 -116,854.94 -25,000.00 0.00 1,686.66 0.00 -2,734.66 119.10 -560.85 -576.48 -6,322.66 -2,467.47 5,536.83 -10,283.92 0.00 -3,924.50 0.00 0.00  44.8% 82.51% 66.98% 52.24% 95.46% 92.72% 91.35% 0.0% 117.14% 84.84% 121.59% 0.0% 9.75% 0.0% 0.0% 0.0% 0.0% 0.0% 102.63% 6.8% 141.01% 0.0% 60.4% 74.89% 0.0% 0.0% 17.65% 49.19% 0.0% 0.0% 105.82% 0.0% 75.14% 100.57% 89.8% 71.18% 66.72% 88.78% 108.02% 86.29% 0.0% 60.76% 100.0% 100.0% Page 2 of3    Bangor Borough Authority Budget VS. Actual January through December 2021  Jan-Dec 0.00 0.00 1,150.00 0.00 0.00 0.00 0.00 495,903.60 0.00 1,809,011.88 2,039,886.10 177,606.35  2021 Budget $Over Budget %of Budget  0942721. Office Expenses 0942723 Billing and Postage 0942731 Auditing 0942739 Bank & Service Charges 0942749- Licenses and Permits 0942750 Legal Services 0942751 Filing Fees 0942752. Contracted Trash Collection 0949410 Unençumbered Reserve Total Expense Netl Income  500.00 250.00 1,250.00 100.00 100.00 250.00 250.00 498,000.00 0.00  -500.00 -250.00 -100.00 -100.00 -100.00 -250.00 -250.00 -2,096.40 0.00 -230,874.22  0.0% 0.0% 92.0% 0.0% 0.0% 0.0% 0.0% 99.58% 0.0% 88.68%  Page 3 of3