town of hammonton, muni code: 0113 · hammonton gazette. in the issue of, ... how the 1977...

Town of Hammonton, Muni Code: 0113

2015 MUNICIPAL DATA SHEET(Must Accompany 2015 Budget)

ATLANTIC

Governing Body MembersDec. 31, 2017

Mayor's Name Term Expires Name Term Expires

Steve Furgione Dec. 31, 2016

Thomas Gribbin Dec. 31, 2015Municipal Officials

Michael Pullia Dec. 31, 2015

Jan. 1, 2011 Sam Rodio Dec. 31, 2016{ Date of Orig. Appt.

Municipal Clerk C-0871 Michael Torrissi, Jr. Dec. 31, 2016Cert No.

444 Edward Wuillermin Dec. 31, 2015Tax Collector Cert No.

N 0497Chief Financial Officer Cert No.

CR00476Registered Municipal Accountant Lic No.

Municipal Attorney

Please attach this to your 2015 Budget and Mail to:

Director, Division of Local Government Services Department of Community Affairs

PO Box 803Trenton NJ 08625

Fax #:Municode:Public Hearing Date:

Sheet A

Division Use Only

Robert E. Scharlé, CFO

Todd Saler, RMA

Brian Howell

Town of Hammonton

100 Central Avenue

Hammonton, NJ 08037

Official Mailing Address of Municipality

MUNICIPALITY: TOWN OF HAMMONTON COUNTY:

Stephen DiDonato

609-567-4302

April Maimone

Rosemarie Jacobs


Municipal Budget of the of County of for the Calendar Year 2015.

It is hereby certified the Budget and Capital Budget annexed hereto and hereby made a parthereof is a true copy of the Budget and Capital Budget approved by resolution of the Governing Body on the

day of , 2015and that public advertisement will be made in accordance with the provisions of N.J.S. 40A:4-6 andN.J.A.C. 5:30-4.4(d).

Certified by me, this day of , 2015

It is hereby certified that the approved Budget annexed hereto and hereby made It is hereby certified that the approved Budget annexed hereto and hereby madea part is an exact copy of the original on file with the Clerk of the Governing Body, that all a part is an exact copy of the original of file with the Clerk of the Governing Body, that alladditions are correct, all statements contained herein are in proof, and the total of antici- additions are correct, all statements contained herein are in proof, the total of anticipatedpated revenues equals the total of appropriations. revenues equals the total of appropriations and the budget is in full compliance with the

Local Budget Law, N.J.S. 40A:4-1 et seq.Certified by me, this day of , 2015

Certified by me, this day of , 2015

Registered Municipal Accountant Address Chief Financial Officer

Address Phone Number

DO NOT USE THESE SPACES

CERTIFICATION OF ADOPTED BUDGET (Do not advertise this Certification form) CERTIFICATION OF APPROVED BUDGETIt is hereby certified that the amount to be raised by taxation for local purposes has been compared with It is hereby certified that the Approved Budget made part hereof complies with the requirementsthe approved Budget previously certified by me and any changes required as a condition to such approval of law, and approval is given pursuant to N.J.S. 40A:4-79.have been made. The adopted budget is certified with respect to the foregoing only. STATE OF NEW JERSEY

STATE OF NEW JERSEY Department of Community AffairsDepartment of Community Affairs Director of the Division of Local Government ServicesDirector of the Division of Local Government Services

Dated: 2015 By: Dated: 2015 By:

Sheet 1

2015

20th April

20th April20th

MUNICIPAL BUDGET

Town Hammonton Atlantic

100 Central Avenue

Hammonton, NJ 08037

(609) 567-4300 x102

Clerk

Address

Address

Voorhees, New Jersey 08043 (856) 435-6200

Phone Number

20th April

601 White Horse Road

April


MUNICIPAL BUDGET NOTICE

Section 1.

Municipal Budget of the of , County of for the Calendar Year 2015

Be it Resolved, that the following statements of revenues and appropriations shall constitute the Municipal Budget for the Year 2015

Be it Further Resolved, that said Budget be published in the Hammonton Gazette

in the issue of , 2015

The Governing Body of the of does hereby approve the following as the Budget for the year 2015.

Abstained RECORDED VOTE

(INSERT LAST NAME) Ayes Nays

Absent

Notice is hereby given that the Budget and Tax Resolution was approved by the of the

of , County of , on , 2015

A Hearing on the Budget and Tax Resolution will be held at , on May 18 , 2015 at

o'clock P.M. at which time and place objections to said Budget and Tax Resolution for the year 2015 may be presented by taxpayers or other

interested persons.

Hammonton Atlantic April 20

Town Hall

Town

Town Council Town

7:00

Sheet 2

April 29

Hammonton Atlantic

Town Hammonton


YEAR 2015

General Appropriations For:(Reference to item and sheet number should be omitted in advertised budget) xxxxxxxxxxx

1. Appropriations within "CAPS"- xxxxxxxxxxx

(a) Municipal Purposes {(item H-1, Sheet 19)(N.J.S. 40A:4-45.2)} 9,263,881.75

2. Appropriations excluded from "CAPS" xxxxxxxxxxx

(a) Municipal Purposes {item H-2, Sheet 28)(N.J.S. 40A:4-45.3 as amended)} 1,981,990.60

(b) Local District School Purposes in Municipal Budget(item K, Sheet 29) -

Total General Appropriations excluded from "CAPS"(item O, sheet 29) 1,981,990.60

3. Reserve for Uncollected Taxes (item M, Sheet 29) Based on Estimated 97.00% Percent of Tax Collections 1,004,224.14

Building Aid Allowance 2015 - $

4 Total General Appropriations (item 9, Sheet 29) for Schools-State Aid 2014 - $ 12,250,096.49

5. Less: Anticipated Revenues Other Than Current Property Tax (item 5, Sheet 11)

(i.e. Surplus, Miscellaneous Revenues and Receipts from Delinquent Taxes) 3,775,958.54

6. Difference: Amount to be Raised by Taxes for Support of Municipal Budget (as follows) xxxxxxxxxxx

(a) Local Tax for Municipal Purposes Including Reserve for Uncollected Taxes (item 6(a), Sheet 11) 8,474,137.95

(b) Addition to Local District School Tax (item 6(b), Sheet 11) -

(c) Minimum Library Tax -

Sheet 3

EXPLANATORY STATEMENT

SUMMARY OF CURRENT FUND SECTION OF APPROVED BUDGET


General Budget Water Utility Water/Sewer - Explanations of Appropriations for

Utility Utility "Other Expenses"

Budget Appropriations - Adopted Budget 11,769,791.36 6,215,108.61 The amounts appropriated under the

Budget Appropriation Added by N.J.S 40A:4-87 119,247.77 - title of "Other Expenses" are for operating

Emergency Appropriations 364,103.00 - costs other than "Salaries & Wages."

Total Appropriations 12,253,142.13 - 6,215,108.61 -

Expenditures: Some of the items included in "Other

Paid or Charged (Including Reserve for Uncollected Taxes) 12,083,908.31 6,034,583.65 Expenses" are:

Reserved 128,447.65 152,012.12

Unexpended Balances Canceled 40,786.17 28,512.84 Materials, supplies and non-bondable

Total Expenditures and Unexpended Balances Cancelled 12,253,142.13 - 6,215,108.61 - equipment;

Overexpenditures* - - - - Repairs and maintenance of buildings,

equipment, roads, etc.,

Contractual services for garbage and

trash removal, fire hydrant service, aid to

volunteer fire companies, etc;

Printing and advertising, utility services, insurance and many other items essential to the services rendered by municipal government.

Sheet 3a

EXPLANATORY STATEMENT - (Continued)SUMMARY OF 2014 APPROPRIATIONS EXPENDED AND CANCELED

*See Budget Appropriation items so marked to the right of column (Expended 2014 Reserved.)


Appropriation CAP Calculation (1977 Cap)

The municipal budget for the calendar year 2015 has been prepared within the constraints imposed by Chapter 68, Public Laws of 1976, commonly know as the Appropriation Cap Law.This law imposes a limit on municipal expenditures, which, for the Town of Hammonton, is Calculated as follows:

Total General Appropriations for 2014 11,769,791.36$ Amount on which 1.5% CAP is Applied (brought forward) 8,978,529.80$ CAP Base Adjustments

1.5% CAP 134,677.95

Allowable Operating Appropriations before Additional Exceptions per N.J.S.A. 40A:4-45.3 9,113,207.75

Subtotal 11,769,791.36

Less Exceptions: Additional Exceptions:Total Other Operations 58,380.00$ Available from Banking - 2012 535,526.77$ Total Uniform Construction Code (UCC) Available from Banking - 2014 - Total Interlocal Service Agreements Assessed Value of New Construction per Assessor's Total Additional Appropriations Certification 29,290.33 Total Public-Private Offset 18,112.79 Additional Increase in CAPS per COLA Ordinance 179,570.60 Total Capital Improvements Total Additional Exceptions 744,387.70 Total Debt Service 1,712,870.00 Total Deferred Charges 24,000.00 Total Allowable Appropriations Within CAPS for 2015 9,857,595.45$ JudgmentsCash Deficit of Preceding Year Total Appropriations Within CAPS for 2015 9,263,881.75$ Total Appropriation for School PurposesTransferred to Board of EducationReserve for Uncollected Taxes 977,898.77 Total Exceptions 2,791,261.56

Amount on which 1.5% CAP is Applied (carried forward) 8,978,529.80 NOTE: MANDATORY MINIMUM BUDGET MESSAGE MUST INCLUDE THE FOLLOWING:

1. HOW THE 1977 "CAP" WAS CALCULATED. (Explain in words what the "CAPS" mean and show the figures.) 2. 2010 "CAP'" LEVY CAP WORKBOOK SUMMARY 3. A SUMMARY BY FUNCTION OF THE APPROPRIATIONS THAT ARE SPREAD AMONG MORE THAN ONE OFFICIAL LINE ITEM

(e.g. if Police S&W appears in the regular section and also under "Operations Excluded from "CAPS" section, combine the

4. INFORMATION OR A SCHEDULE SHOWING THE AMOUNTS CONTRIBUTED FROM EMPLOYEES, THE EMPLOYER SHARE AND THE TOTAL COST HEALTH CARE COVERAGE (Refer to LFN 2011-4).

figures for purposes of citizen understanding.)

EXPLANATORY STATEMENT - (CONTINUED)

BUDGET MESSAGE

Sheet 3b


Levy CAP CalculationChapter 62 of the Laws of 2007 imposed a Property Tax Levy CAP which was amended by P.L. 2008, Chapter 6 and further amended by P.L. 2010, Chapter 44 (S-29 R1) approved July 13, 2010. The law (N.J.S.A. 40A:4-45.44 through 45.47) establishes a formula that limits increases in the local unit amount to be raised by taxation for each local unit budget. The budget containedherewith is within the limits imposed by this law and for the Town of Hammonton is calculated as follows:

Prior Year Amount to be Raised by Taxation for Municipal Purposes 7,896,625.67$ Balance (carried forward) 8,258,142.18$

Cap Base Adjustment (+/-)

Less: Prior Year Deferred Charges to Future Taxation Unfunded Less - Cancelled or Unexpended Exclusions 36,508.00

Less: Prior Year Deferred Charges - Emergencies

Less: Prior Year Recycling Tax 16,000.00 Adjusted Tax Levy After Exclusions 8,221,634.18

Less: Changes in Service Provider - Transfer of Service/ Function

Net Prior Year Tax Levy for Municipal Purpose Tax for Cap Calculation 7,880,625.67 Additions:

Plus: 2% Cap increase 157,612.51 New Ratables - Increased in Valuations 3,236,500.00$

Adjusted Tax Levy 8,038,238.18 Prior Year's Local Municipal Purpose Tax Rate (per $100) 0.905

Plus: Assumption of Service/ Function Net Ratable Adjustment to Levy 29,290.33

Adjusted Tax Levy Prior to Exclusions 8,038,238.18 CY 2012 Cap Bank Utilized in CY 2015 188,631.00

CY 2014 Cap Bank Utilized in CY 2015 34,582.44

Exclusions: Amounts Approved by Referendum

Allowable Shared Service Agreements Increase

Allowable Health Insurance Cost Increase Maximum Allowable Amount to be Raised by Taxation 8,474,137.95$

Allowable Pension Obligations Increase 45,046.00$

Allowable LOSAP Increase Amount to be Raised by Taxation for Municipal Purposes 8,474,137.95$

Allowable Capital Improvements Increase 80,000.00

Allowable Debt Service and Capital Leases Increase 6,038.00

Recycling Tax Appropriation 16,000.00

Deferred Charges to Future Taxation Unfunded

Current Year Deferred Charges - Emergencies 72,820.00

Add Total Exclusions 219,904.00

Balance (carried forward) 8,258,142.18


BUDGET MESSAGE

Sheet 3c


Split Function Appropriations: Health Insurance Appropriation Recap:

The following appropriation(s) are appropriated inside and outside of the The following is a recap of Health Insurance Costs for the Current Budget Year:appropriation CAP:

Total Health Insurance Cost 2,107,762.00$ GROUP INSURANCE (Appropriated): CY 2015 CY 2014

Inside CAP 1,757,402.00$ 1,816,435.00$ Less: Employee Contributions 141,286.00

Outside CAP - 42,380.00 Net Costs Appropriated 1,966,476.00$

1,757,402.00$ 1,858,815.00$ Current Fund Budget Inside CAP 1,757,402.00$ Current Fund Budget Outside CAP - Utility Fund Budget Appropriation 209,074.00

1,966,476.00$


BUDGET MESSAGE

Sheet 3d


BUDGET MESSAGE - STRUCTURAL BUDGET IMBALANCESEXPLANATORY STATEMENT (CONTINUED)

Reve

nues

at R

isk

Non-r

ecur

ring c

urren

t app

ropr

iation

s

Futu

re Ye

ar A

ppro

priat

ion In

creas

es

Stru

ctural

Imba

lance

Offs

ets

Line Item. Put "X" in cell to the left that

corresponds to the type of imbalance.Amount Comment/Explanation

None

Sheet 3e


Explanatory Statement - (Continued)Budget Message

Analysis of Compensated Absence LiabilityLegal basis for benefit

(check applicable items)

Organization/Individuals Eligible for Benefit

Gross Days of Accumulated

AbsenceValue of Compensated

Absences

Approved Labor

AgreementLocal

Ordinance

Individual Employment Agreements

Non-Union Employees 841.59 92,481.74 XHighway Union Association 445.12 28,273.39 XUtility Union Association 645.17 46,324.21 XPBA 460.34 100,908.06 XRadio Dispatcher Union Association 25.50 4,317.67 XWhite Collar Union Association 195.06 25,216.51 X

Totals 2,612.78 days 297,521.58 Total Funds Reserved as of end of 2014 -

Total Funds Appropriated in 2015 -

Sheet 3f


GENERAL REVENUES FCOA Realized in Cash

2015 2014 in 2014

1. Surplus Anticipated 08-101 1,250,000.00 1,213,987.00 1,213,987.00

2. Surplus Anticipated with Prior Written Consent of Director of Local Government Services 08-102

Total Surplus Anticipated 08-100 1,250,000.00 1,213,987.00 1,213,987.00

3. Miscellaneous Revenues - Section A: Local Revenues xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Licenses: xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Alcoholic Beverages 08-103 12,499.20 13,132.80 12,499.20

Other 08-104 1,874.55 2,221.00 1,874.55

Fees and Permits 08-105

Fines and Costs: xxxxxxx

Municipal Court 08-110 243,971.29 253,731.33 243,971.29

Other 08-109

Interest and Costs on Taxes 08-112 71,947.78 278,931.45 71,947.78

Interest and Costs on Assessments 08-115

Parking Meters 08-111

Interest on Investments and Deposits 08-113 6,000.00 6,000.00 6,447.17

Anticipated Utility Operating Surplus 08-114

Board of Health Fees 08-105 28,815.00 29,015.00 28,815.00

Airport Rental 08-151 77,090.89 60,110.32 77,090.89

Tax Search Fees 08-105 30.00 33.05 30.00

Sheet 4

CURRENT FUND- ANTICIPATED REVENUES

Anticipated



2015 2014 in 2014

3. Miscellaneous Revenues - Section A: Local Revenues (continued): xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Section A: Local Revenues 08-001 442,228.71 643,174.95 442,675.88

CURRENT FUND- ANTICIPATED REVENUES-(continued)

Anticipated

Sheet 4a



2015 2014 in 2014

3. Miscellaneous Revenues - Section B: State Aid Without Offsetting Appropriations xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Transitional Aid 09-212

Consolidated Municipal Property Tax Relief Act 09-200 84,490.00 103,707.00 103,707.00

Energy Receipts Tax (P.L. 1997, Chapters 162 & 167) 09-202 1,153,587.00 1,134,370.00 1,134,370.00

Garden State Trust Fund 09-207 34,637.00 34,637.00 34,637.00

Total Section B: State Aid Without Offsetting Appropriations 09-001 1,272,714.00 1,272,714.00 1,272,714.00

Sheet 5


Anticipated



2015 2014 in 2014

3. Miscellaneous Revenues - Section C: Dedicated Uniform Construction

Code Fees Offset with Appropriations(N.J.S. 40A:4-36 & N.J.A.C 5:23-4.17) xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Uniform Construction Code Fees 08-160 109,128.00 115,425.00 109,128.00

Special Item of General Revenue Anticipated with Prior Written

Consent of Director of Local Government Services: xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Additional Dedicated Uniform Construction Code Fees Offset with xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Appropriations (NJS 40A:4-45.3h and NJAC 5:23-4.17) xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Uniform Construction Code Fees 08-160

Total Section C: Dedicated Uniform Construction Code Fees Offset with Appropriations 08-002 109,128.00 115,425.00 109,128.00


Sheet 6

Anticipated



2015 2014 in 2014

3. Miscellaneous Revenues - Section D:Special Items of General Revenue Anticipated

With Prior Written Consent of the Director of Local Government Services -

Shared Service Agreements Offset with Appropriations xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Section D: Shared Service Agreements Offset With Appropriations 11-001 - - -


Anticipated

Sheet 7



2015 2014 in 2014

3. Miscellaneous Revenue - Section E: Special Items of General Revenue Anticipated With

Prior Written Consent of Director of Local Government services - Additional

Revenue Offset with Appropriations (N.J.S. 40A:4-445.3h) xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Section E: Special Item of General Revenue Anticipated with Prior Written

Consent of Director of Local Government Services - Additional Revenues 08-003 - - -

Sheet 8


Anticipated



2015 2014 in 2014

3. Miscellaneous Revenues - Section F: Special Items of General Revenue

Anticipated with Prior Written Consent of Director of Local Government

Services - Public and Private Revenues Offset with Appropriations: xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Recycling Tonnage Grant 10-701 52,465.91 52,465.91

Drunk Driving Enforcement Fund 10-745 6,789.70 6,789.70

Clean Communities Program 10-770 30,545.97 30,545.97

Municipal Alliance on Alcoholism and Drug Abuse 10-703 17,113.00 8,173.00 8,173.00

Body Armor Replacement Fund 10-708 6,756.98 6,756.98

Drive Sober or Get Pulled Over 10-710 12,500.00 12,500.00

Alcohol Education and Rehabilitation Fund 10-702

Sustainable Jersey Small Grants Program 10-712 10,000.00 10,000.00

Click It or Ticket 10-713 4,000.00 4,000.00


Anticipated

Sheet 9



2015 2014 in 2014

3. Miscellaneous Revenues - Section F: Special Items of General Revenue

Anticipated with Prior Written Consent of Director of Local Government

Services - Public and Private Revenues Offset with Appropriations (Continued): xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Section F: Special Items of General Revenue Anticipated with Prior Written

Consent of Director of Local Government Services - Public and Private Revenues 10-001 17,113.00 131,231.56 131,231.56


Anticipated

Sheet 9a



2015 2014 in 2014

3. Miscellaneous Revenues - Section G: Special Items of General Revenue Anticipated

with Prior Written Consent of Director of Local Government Services - Other Special Items xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Utility Operating Surplus of Prior Year 08-116

Uniform Fire Safety Act 08-106 35,352.86 37,169.22 35,352.86

Cable TV Franchise Fee 08-117 47,726.66 47,425.28 47,425.28

Plymouth Place - Payment in Lieu of Taxes 08-118 102,484.00 98,175.00 102,484.00

Water/Sewer Utility Operating Fund - Management Fee 08-122 183,111.45 183,111.45 183,111.45

Interlocal Agreement - School Police 08-123 165,000.00 180,000.00 165,000.00

Reserve for Payment of Bonds 08-124 70,000.00

Reserve for Payment of Bond Anticipation Notes 08-125 11,099.86

Sheet 10


Anticipated



2015 2014 in 2014

3. Miscellaneous Revenues - Section G: Special Items of General

Revenue Anticipated with Prior Written Consent of Director of Local

Government Services - Other Special Items (continued): xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Section G: Special Items of General Revenue Anticipated with Prior Written

Consent of Director of Local Government Services - Other Special Items 08-004 614,774.83 545,880.95 533,373.59

Anticipated

Sheet 10a




2015 2014 in 2014

Summary of Revenuesxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

1. Surplus Anticipated (Sheet 4, #1) 08-101 1,250,000.00 1,213,987.00 1,213,987.00

2. Surplus Anticipated with Prior Written Consent of Director of Local Government Services(sheet 4, #2) 08-102 - - -

3. Miscellaneous Revenues xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Section A: Local Revenues 08-001 442,228.71 643,174.95 442,675.88

Total Section B: State Aid Without Offsetting Appropriations 09-001 1,272,714.00 1,272,714.00 1,272,714.00

Total Section C: Dedicated Uniform Construction Code Fees Offset with Appropriations 08-002 109,128.00 115,425.00 109,128.00 Special items of General Revenue Anticipated with Prior Written Consent of Total Section D: Director of Local Government Services - Shared Service Agreements 11-001 - - - Special items of General Revenue Anticipated with Prior Written Consent of Total Section E:Director of Local Government Services-Additional Revenues 08-003 - - - Special items of General Revenue Anticipated with Prior Written Consent of Total Section F:Director of Local Government Services-Public and Private Revenues 10-001 17,113.00 131,231.56 131,231.56 Special items of General Revenue Anticipated with Prior Written Consent of Total Section G:Director of Local Government Services-Other Special Items 08-004 614,774.83 545,880.95 533,373.59

Total Miscellaneous Revenues 13-099 2,455,958.54 2,708,426.46 2,489,123.03

4. Receipts from Delinquent Taxes 15-499 70,000.00 70,000.00 92,053.67

5. Subtotal General Revenues (Items 1,2,3 and 4) 13-199 3,775,958.54 3,992,413.46 3,795,163.70

6. Amount to be Raised by Taxes for Support of Municipal Budget: xxxxxxx

a) Local Tax for Municipal Purposes Including Reserve for Uncollected Taxes 07-190 8,474,137.95 7,896,625.67 xxxxxxxxxxx

b) Addition to Local District School Tax 07-191 - xxxxxxxxxxx

c) Minimum Library Tax 07-192 -

Total Amount to be Raised by Taxes for Support of Municipal Budget 07-199 8,474,137.95 7,896,625.67 8,777,161.86

7. Total General Revenues 13-299 12,250,096.49 11,889,039.13 12,572,325.56

Anticipated

Sheet 11



8. GENERAL APPROPRIATIONS

for 2014 by Total for 2014

(A) Operations - within "CAPS" FCOA Emergency As Modified By Paid or Reserved

for 2015 for 2014 Appropriation All Transfers Charged

GENERAL GOVERNMENT

Administrative and Executive:

Salaries and Wages 20-120-1 70,900.00 79,176.00 73,526.00 68,591.72 4,934.28

Other Expenses 20-120-2 14,310.00 11,700.00 11,850.00 11,152.12 697.88

Elections:

Other Expenses 20-120-2 5,000.00 5,000.00 5,000.00 5,000.00 -

Financial Administration:

Salaries and Wages 20-130-1 61,734.50 60,232.50 60,232.50 60,232.50 -

Other Expenses 20-130-2 15,113.12 14,000.00 14,000.00 13,719.05 280.95

Annual Audit 20-135-2 4,500.00 4,500.00 4,500.00 4,500.00 -

CURRENT FUND - APPROPRIATIONS

Sheet 12

Appropriated Expended 2014




(A) Operations - within "CAPS" (Continued) FCOA Emergency As Modified By Paid or Reserved


GENERAL GOVERNMENT (CONT'D)

Assessment of Taxes:

Salaries and Wages 20-150-1 82,727.00 81,201.88 81,801.88 81,131.87 670.01

Other Expenses 20-150-2 5,800.00 5,800.00 5,800.00 4,251.28 1,548.72

Revaluation Program 20-150-2 364,103.00 364,103.00 364,103.00 -

Collection of Taxes:


Other Expenses 20-145-2 7,252.00 4,050.00 4,050.00 3,995.25 54.75

Legal Services and Costs:

Salaries and Wages 20-155-1 - - - -

Other Expenses 20-155-2 65,000.00 60,000.00 70,000.00 67,935.00 2,065.00

Engineering Services and Costs:

Other Expenses 20-165-2 11,000.00 11,350.00 11,350.00 11,096.25 253.75



Sheet 13







Public Buildings and Grounds:

Salaries and Wages 26-310-1 - 1,000.00 1,000.00 880.38 119.62

Other Expenses 26-310-2 50,000.00 39,685.00 49,185.00 49,079.43 105.57

Natural Gas 31-446-2 30,000.00 30,000.00 30,000.00 30,000.00 -

Electricity 31-430-2 65,000.00 60,000.00 60,000.00 60,000.00 -

Telephone 31-440-2 50,000.00 48,000.00 48,000.00 48,000.00 -

Gasoline 31-460-2 146,000.00 146,000.00 146,000.00 146,000.00 -

Municipal Land Use Law (N.J.S.A. 40:55D-1)

Planning Board:


Other Expenses 21-180-2 11,540.00 9,400.00 9,400.00 8,545.66 854.34

Board of Adjustments:


Other Expenses 21-185-2 900.00 3,870.00 3,870.00 3,090.49 779.51



Sheet 14







Environmental Commission:


Other Expenses 27-335-2 1,390.00 1,390.00 1,390.00 1,390.00 -

Historical Society:

Salaries and Wages 27-175-1 500.00 400.00 400.00 399.88 0.12

Other Expenses 27-175-2 - - - -

Central Computer Operations:


Other Expenses 20-140-2 30,000.00 30,179.00 30,179.00 29,608.40 570.60



Sheet 15







Insurance:

Group Insurance Plans for Employees 23-220-2 1,757,402.00 1,816,435.00 1,725,993.00 1,710,648.62 15,344.38

Health Benefit Waivers 23-221-2 3,600.00 - - - -

Liability Insurance 23-210-2 19,207.54 20,428.54 20,428.54 20,428.54 -

Workers Compensation Insurance 23-215-2 330,000.00 300,000.00 300,000.00 300,000.00 -

Temporary Disability Insurance 23-225-2 8,000.00 6,100.00 8,800.00 5,004.06 3,795.94



Sheet 15a






PUBLIC SAFETY

Fire:

Other Expenses 25-265-2 102,000.00 102,000.00 102,000.00 102,000.00 -

State Fire Prevention Code:


Other Expenses 25-265-2 2,800.00 4,000.00 4,000.00 2,707.12 1,292.88

Police:

Salaries and Wages 25-240-1 2,664,676.70 2,624,683.75 2,639,683.75 2,615,218.76 24,464.99

Other Expenses 25-240-2 172,194.96 157,194.96 147,194.96 145,809.31 1,385.65

Police Radio and Communications:


Other Expenses 25-250-2 4,850.00 4,850.00 4,850.00 4,732.00 118.00



Sheet 15b






PUBLIC SAFETY (CONT'D)

Municipal Court:


Other Expenses 43-490-2 10,000.00 9,070.00 9,070.00 7,898.44 1,171.56

Prosecutor


STREETS AND ROADS

Streets and Roads:


Other Expenses 26-290-2 715,000.00 650,000.00 700,000.00 698,799.27 1,200.73

Street Lighting:

Other Expenses 31-435-2 300,000.00 300,000.00 300,000.00 300,000.00 -



Sheet 15c






HEALTH AND WELFARE

Dog Requlation:

Other Expenses 27-340-2 7,560.00 7,560.00 7,560.00 7,560.00 -

Registrar of Vital Statistics:

Other Expenses 27-330-2 600.00 350.00 350.00 291.51 58.49



Sheet 15d






RECREATION AND EDUCATION

Parks Commission:


Other Expenses 28-375-2 - - - - -

Recreation:


Other Expenses 28-370-2 155,353.00 20,747.00 26,247.00 26,169.76 77.24

Celebration of Public Events, Anniversary or Holiday

Other Expenses 30-420-2 1,500.00 1,500.00 1,500.00 1,500.00 -

CODE ENFORCEMENT


Other Expenses 22-195-2 300.00 750.00 750.00 180.41 569.59



Sheet 15e






Uniform Construction Code - Appropriations xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Offset by Dedicated Revenues (N.J.A.C. 5:23-4.17) xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

State Uniform Construction Code

Construction Code Official:


Other Expenses 22-195-2 2,540.00 2,300.00 2,300.00 1,629.91 670.09



Sheet 16






UNCLASSIFIED: xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx



Sheet 17






UNCLASSIFIED (CONTINUED): xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Advertising:

Other Expenses 30-423-2 40,000.00 40,300.00 40,300.00 40,000.00 300.00

Municipal Airport:

Salaries and Wages 30-425-1 - - - - -

Other Expenses 30-425-2 10,000.00 8,500.00 9,500.00 9,491.78 8.22

Total Operations {item 8(A)} within "CAPS" 34-199 8,344,884.75 8,119,776.80 364,103.00 8,482,237.80 8,373,371.65 108,866.15

B. Contingent 35-470

Total Operations Including Contingent-within "CAPS" 34-201 8,344,884.75 8,119,776.80 364,103.00 8,482,237.80 8,373,371.65 108,866.15

Detail:

Salaries and Wages 34-201-1 4,189,172.13 4,182,767.30 - 4,202,717.30 4,127,054.99 75,662.31

Other Expenses (Including Contingent) 34-201-2 4,155,712.62 3,937,009.50 364,103.00 4,279,520.50 4,246,316.66 33,203.84



Sheet 17a




FCOA Emergency As Modified By Paid or Reserved


(E) Deferred Charges and Statutory Expenditures- xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Municipal within "CAPS" xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

(1) DEFERRED CHARGES xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Emergency Authorizations 46-870 xxxxxxxxxxx xxxxxxxxxxx

xxxxxxxxxxx xxxxxxxxxxx
















Sheet 18






(E) Deferred Charges and Statutory Expenditures- xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Municipal within "CAPS"(continued) xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

(2) STATUTORY EXPENDITURES: xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Contribution to:

Public Employees' Retirement System 36-471 160,178.00 131,785.00 131,785.00 131,785.00 -

Social Security System (O.A.S.I) 36-472 185,000.00 185,000.00 185,000.00 167,340.78 17,659.22

Consolidated Police and Firemen's Pension Fund 36-474

Police and Firemen's Retirement System of N.J. 36-475 570,219.00 540,128.00 540,128.00 540,128.00 -

Unemployment Insurance 23-225

Defined Contribution Retirement Program 36-477 3,600.00 1,840.00 3,290.00 3,200.62 89.38

Total Deferred Charges and Statutory

Expenditures - Municipal within "CAPS" 34-209 918,997.00 858,753.00 - 860,203.00 842,454.40 17,748.60

(F) Judgments 37-480

(G) Cash Deficit of Preceding Year 46-855

(H-1)Total General Appropriations for Municipal

Purposes within "Caps" 34-299 9,263,881.75 8,978,529.80 364,103.00 9,342,440.80 9,215,826.05 126,614.75



Sheet 19




(A) Operations - Excluded from "CAPS" FCOA Emergency As Modified By Paid or Reserved


Recycling Tax 32-465 16,000.00 16,000.00 16,000.00 14,167.10 1,832.90

Group Insurance Plans for Employees 23-220-2 - 42,380.00 42,380.00 42,380.00 -



Sheet 20




(A) Operations - Excluded from "CAPS" (Continued) FCOA Emergency As Modified By Paid or Reserved


Total Other Operations - Excluded from "CAPS" 34-300 16,000.00 58,380.00 - 58,380.00 56,547.10 1,832.90



Sheet 20a






Uniform Construction Code Appropriations xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Offset by Increased Fee Revenues (NJAC 5:23-4.17) xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Uniform Construction Code Appropriations 22-999 - - - - - -



Sheet 21






Shared Service Agreements xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Shared Service Agreements 42-999 - - - - - -



Sheet 22






Additional Appropriations Offset by xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Revenues (N.J.S. 40A:4-45.3h) xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Additional Appropriations Offset by

Revenues (N.J.S. 40A:4-45.3h) 34-303 - - - - - -



Sheet 23






Public and Private Programs Offset by Revenues xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Recycling Tonnage Grant 41-701-2 - 52,465.91 52,465.91 52,465.91 -

Drunk Driving Enforcement Fund 41-745-1 - 6,789.70 6,789.70 6,789.70 -

Clean Communities Program 41-770-2 - 30,545.97 30,545.97 30,545.97 -

Body Armor Replacement Fund 41-708-2 - 6,756.98 6,756.98 6,756.98 -

Municipal Alliance on Alcoholism and Drug Abuse 41-703-2 25,670.00 10,216.00 10,216.00 10,216.00 -

Alcohol Education and Rehabilitation Fund 41-702-1 - - - - -

Sustainable Jersey Small Grants Program 41-712-2 - 10,000.00 10,000.00 10,000.00 -

Drive Sober or Get Pulled Over 41-710-1 - 12,500.00 12,500.00 12,500.00 -



Sheet 24







(Continued) xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Click It or Ticket 41-713-1 - 4,000.00 4,000.00 4,000.00 -

Matching Funds for Grants 41-703 - 4,086.00 4,278.00 - -



Sheet 24a







(Continued) xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Public and Private Programs Offset

by Revenues 40-999 25,670.00 137,360.56 - 137,552.56 133,274.56 -

-

Total Operations - Excluded from "CAPS" 34-305 41,670.00 195,740.56 - 195,932.56 189,821.66 1,832.90

Detail:

Salaries & Wages 34-305-1 - 23,289.70 - 23,289.70 23,289.70 -

Other Expenses 34-305-2 41,670.00 172,450.86 - 172,642.86 166,531.96 1,832.90



Sheet 25




(C) Capital Improvements - Excluded from "CAPS" FCOA Emergency As Modified By Paid or Reserved


Down Payments on Improvements 44-902

Capital Improvement Fund 44-901 80,000.00 - - - -



Sheet 26




(C) Capital Improvements - Excluded from "CAPS" FCOA Emergency As Modified By Paid or Reserved

(Continued) for 2015 for 2014 Appropriation All Transfers Charged

Public and Private Programs Offset by Revenues: xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

New Jersey DOT Trust Fund Authority Act 41-865

Total Capital Improvements Excluded from "CAPS" 44-999 80,000.00 - - - - -



Sheet 26a




(D)Municipal Debt Service - Excluded from "CAPS" FCOA Emergency As Modified By Paid or Reserved


Payment of Bond Principal 45-920 1,095,000.00 1,025,000.00 1,025,000.00 1,025,000.00 xxxxxxxxxxx

Payment of Bond Anticipation Notes and Capital Notes 45-925 35,000.00 16,670.00 16,670.00 16,670.00 xxxxxxxxxxx

Interest on Bonds 45-930 566,000.00 608,000.00 608,000.00 607,225.00 xxxxxxxxxxx

Interest on Notes 45-935 8,500.00 3,200.00 3,200.00 2,593.56 xxxxxxxxxxx

Green Trust Loan Program: xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Loan Repayments for Principal and Interest 45-940 59,000.00 60,000.00 60,000.00 24,873.27 xxxxxxxxxxx

xxxxxxxxxxx

xxxxxxxxxxx

xxxxxxxxxxx

xxxxxxxxxxx

Capital Lease Obligations 45-941 xxxxxxxxxxx

xxxxxxxxxxx

xxxxxxxxxxx

xxxxxxxxxxx

xxxxxxxxxxx

xxxxxxxxxxx

xxxxxxxxxxx

Total Municipal Debt Service-Excluded from "CAPS" 45-999 1,763,500.00 1,712,870.00 - 1,712,870.00 1,676,361.83 xxxxxxxxxxx



Sheet 27




(E) Deferred Charges - Municipal FCOA Emergency As Modified By Paid or Reserved

Excluded from "CAPS" for 2015 for 2014 Appropriation All Transfers Charged

(1) DEFERRED CHARGES: xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Emergency Authorizations 46-870 xxxxxxxxxxx xxxxxxxxxxx

Special Emergency Authorizations- xxxxxxxxxxx xxxxxxxxxxx

5 Years(N.J.S.40A:4-55) 46-875 96,820.60 24,000.00 xxxxxxxxxxx 24,000.00 24,000.00 xxxxxxxxxxx

Special Emergency Authorizations- xxxxxxxxxxx xxxxxxxxxxx

3 Years (N.J.S. 40A:4-55.1 & 40A:4-55.13) 46-871 xxxxxxxxxxx xxxxxxxxxxx




Total Deferred Charges - Municipal- xxxxxxxxxxx xxxxxxxxxxx

Excluded from "CAPS" 46-999 96,820.60 24,000.00 xxxxxxxxxxx 24,000.00 24,000.00 xxxxxxxxxxx

(F) Judgments (N.J.S.A. 40A:4-45.3cc) 37-480 xxxxxxxxxxx xxxxxxxxxxx

(N)Transferred to Board of Education for Use of xxxxxxxxxxx xxxxxxxxxxx

Local Schools (N.J.S.A. 40:48-17.1 & 17.3) 29-405 xxxxxxxxxxx xxxxxxxxxxx


(G)With Prior Consent of Local Finance Board: xxxxxxxxxxx xxxxxxxxxxx

Cash Deficit of Preceding Year 46-885 xxxxxxxxxxx xxxxxxxxxxx


(H-2) Total General Appropriations for Municipal xxxxxxxxxxx xxxxxxxxxxx

Purposes Excluded from "CAPS" 34-309 1,981,990.60 1,932,610.56 - 1,932,802.56 1,890,183.49 1,832.90



Sheet 28






For Local District School Purposes-Excluded from "CAPS" xxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

(1) Type 1 District School Debt Service xxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Payment of Bond Principal 48-920 xxxxxxxxxxx

Payment of Bond Anticipation Notes 48-925 xxxxxxxxxxx

Interest on Bonds 48-930 xxxxxxxxxxx

Interest on Notes 48-935 xxxxxxxxxxx

Total of Type 1 District School Debt Service

-Excluded from "CAPS" 48-999 - - - - - xxxxxxxxxxx

(J) Deferred Charges and Statutory Expenditures-

Local School - Excluded from "CAPS" xxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Emergency Authorizations - Schools 29-406 xxxxxxxxxxx xxxxxxxxxxx

Capital Project for Land, Building or Equipment N.J.S. 18A:22-20 29-407 xxxxxxxxxxx

Total of Deferred Charges and Statutory Expend-

ditures- Local School- Excluded from "CAPS" 29-409 - - - - - xxxxxxxxxxx

(K)Total Municipal Appropriations for Local District School

Purposes {(item (1) and (j)- Excluded from "CAPS" 29-410 - - - - - xxxxxxxxxxx

(O) Total General Appropriations - Excluded from "CAPS" 34-399 1,981,990.60 1,932,610.56 - 1,932,802.56 1,890,183.49 1,832.90

(L)Subtotal General Appropriations {items (H-1) and (O)} 34-400 11,245,872.35 10,911,140.36 364,103.00 11,275,243.36 11,106,009.54 128,447.65

(M) Reserve for Uncollected Taxes 50-899 1,004,224.14 977,898.77 xxxxxxxxxxx 977,898.77 977,898.77 xxxxxxxxxxx

9. Total General Appropriations 34-499 12,250,096.49 11,889,039.13 364,103.00 12,253,142.13 12,083,908.31 128,447.65

Sheet 29






Summary of Appropriations FCOA Emergency As Modified By Paid or Reserved


(H-1) Total General Appropriations for

Municipal Purposes within "CAPS" 34-299 9,263,881.75 8,978,529.80 364,103.00 9,342,440.80 9,215,826.05 126,614.75

xxxxxxx

(A) Operations- Excluded from "CAPS" xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Other Operations 34-300 16,000.00 58,380.00 - 58,380.00 56,547.10 1,832.90

Uniform Construction Code 22-999 - - - - - -

Shared Service Agreements 42-999 - - - - - -

Additional Appropriations Offset by Revs. 34-303 - - - - - -

Public & Private Progs Offset by Revs. 40-999 25,670.00 137,360.56 - 137,552.56 133,274.56 -

Total Operations- Excluded from "CAPS" 34-305 41,670.00 195,740.56 - 195,932.56 189,821.66 1,832.90

(C) Capital Improvements 44-999 80,000.00 - - - - -

(D) Municipal Debt Service 45-999 1,763,500.00 1,712,870.00 - 1,712,870.00 1,676,361.83 xxxxxxxxxxx

(E) Total Deferred Charges (sheet 28) 46-999 96,820.60 24,000.00 xxxxxxxxxxx 24,000.00 24,000.00 xxxxxxxxxxx

(F) Judgements 37-480 - - xxxxxxxxxxx - - xxxxxxxxxxx

(G) Cash Deficit 46-885 - - xxxxxxxxxxx - - xxxxxxxxxxx

(K) Local District School Purposes 24-410 - - - - - xxxxxxxxxxx

(N) Transferrred to Board of Education 29-405 - - xxxxxxxxxxx - - xxxxxxxxxxx

(M) Reserve for Uncollected Taxes 50-899 1,004,224.14 977,898.77 xxxxxxxxxxx 977,898.77 977,898.77 xxxxxxxxxxx

Total General Appropriations 34-499 12,250,096.49 11,889,039.13 364,103.00 12,253,142.13 12,083,908.31 128,447.65

Sheet 30




DEDICATED REVENUES FROM WATER UTILITY FCOA Realized in Cash

2015 2014 in 2014

Operating Surplus Anticipated 08-501

Operating Surplus Anticipated with Prior Written

Consent of Director of Local Government Services 08-502

Total Operating Surplus Anticipated 08-500 - - -

Rents 08-503

Fire Hydrant Service 08-504 * Note:Use pages 31, 32 and 33 for

Miscellaneous 08-505 water utility only

All other utilities use sheets 34, 35

and 36

Special Items of General Revenue Anticipated with Prior

Written Consent of Director of Local Government Services xxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Deficit (General Budget) 08-549

Total Water Utility Revenues 08-599 - - -

Sheet 31

Anticipated

DEDICATED WATER UTILITY BUDGET


DEDICATED WATER UTILITY BUDGET - (CONTINUED) * Note: Use sheet 32 for Water Utility only.

for 2014 Total for 2014 Paid or Reserved

11. APPROPRIATIONS FOR WATER UTILITY FCOA By Emergency As Modified By for 2015 for 2014 Appropriation All Transfers Charged

Operating: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Salaries & Wages 55-501

Other Expenses 55-502

Capital Improvements: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx


Capital Improvement Fund 55-511

Capital Outlay 55-512

Debt Service xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Payment of Bond Principal 55-520 xxxxxxxxxx

Payment of Bond Anticipation Notes and

Capital Notes 55-521 xxxxxxxxxx

Interest on Bonds 55-522 xxxxxxxxxx

Interest on Notes 55-523 xxxxxxxxxx

xxxxxxxxxx

Sheet 32

Expended 2014 Appropriated


DEDICATED WATER UTILITY BUDGET - (CONTINUED) * Note: Use sheet 33 for Water Utility only.

for 2014 Total for 2014 Paid or Reserved11. APPROPRIATIONS FOR WATER UTILITY FCOA By Emergency As Modified By


Deferred Charges and Statutory Expenditures: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

DEFERRED CHARGES: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Emergency Authorizations 55-530 xxxxxxxxxx xxxxxxxxxx

xxxxxxxxxx xxxxxxxxxx





STATUTORY EXPENDITURES: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Contribution To:

Public Employees' Retirement System 55-540

Social Security System (O.A.S.I) 55-541

Unemployment Compensation Insurance

(N.J.S.A. 43:21-3 et. seq.) 55-542

Judgments 55-531

Deficits in Operations in Prior Years 55-532 xxxxxxxxxx xxxxxxxxxx

Surplus (General Budget) 55-545 xxxxxxxxxx xxxxxxxxxx

Total Water Utility Appropriations 55-599 - - - - - -

Expended 2014 Appropriated

Sheet 33


10. DEDICATED REVENUES FROM WATER/SEWER UTILITY FCOA Realized in Cash

2015 2014 in 2014

Operating Surplus Anticipated 08-501 528,423.40 413,679.11 413,679.11

Operating Surplus Anticipated with Prior Written Consent of Director of Local Government Services 08-502

Total Operating Surplus Anticipated 08-500 528,423.40 413,679.11 413,679.11

Rents 08-503 4,811,942.51 5,253,329.17 4,811,942.51

Miscellaneous 08-505 109,283.90 348,100.33 109,283.90

Use a separate set of sheets for each separate Utility.

Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Reserve for Payment of Bonds 08-507 94,004.62 200,000.00 200,000.00

Additional Rents 08-503 518,887.50

Utility Capital Fund Balance 08-506 33,508.18

Deficit(General Budget) 08-549

Total Water/Sewer Utility Revenues 08-599 6,096,050.11 6,215,108.61 5,534,905.52 Sheet 34

Anticipated

DEDICATED WATER/SEWER UTILITY BUDGET



11. APPROPRIATIONS FOR WATER/SEWER UTILITY FCOA Emergency As Modified By Paid or Reserved


Operating: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Salaries & Wages 55-501 720,486.75 768,550.00 748,550.00 721,550.63 26,999.37

Other Expenses 55-502 2,210,441.50 2,173,577.06 2,193,577.06 2,193,238.88 338.18

Capital Improvements: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx


Capital Improvement Fund 55-511 xxxxxxxxxx

Capital Outlay 55-512 94,004.62 200,000.00 200,000.00 77,838.31 122,161.69

Debt Service xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Payment of Bond Principal 55-520 2,070,000.00 1,865,000.00 1,865,000.00 1,843,790.35 xxxxxxxxxx

Payment of Bond Anticipation Notes and

Capital Notes 55-521 51,000.00 47,000.00 47,000.00 46,900.00 xxxxxxxxxx

Interest on Bonds 55-522 770,000.00 800,000.00 800,000.00 798,027.92 xxxxxxxxxx

Interest on Notes 55-523 20,000.00 10,000.00 10,000.00 4,768.89 xxxxxxxxxx

xxxxxxxxxx

DEDICATED WATER/SEWER UTILITY BUDGET - (CONTINUED)

Sheet 35




11. APPROPRIATIONS FOR WATER/SEWER UTILITY FCOA Emergency As Modified By Paid or Reserved for 2015 for 2014 Appropriation All Transfers Charged

Deferred Charges and Statutory Expenditures: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

DEFERRED CHARGES: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Emergency Authorizations 55-530 xxxxxxxxxx xxxxxxxxxx


Overexpenditure of Appropriations 55-531 - 183,981.55 xxxxxxxxxx 183,981.55 183,981.55 xxxxxxxxxx



STATUTORY EXPENDITURES: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Contribution to:

Public Employees' Retirement System 55-540 100,000.00 100,000.00 100,000.00 100,000.00 -

Social Security System (O.A.S.I.) 55-541 55,117.24 62,000.00 62,000.00 59,487.12 2,512.88

Unemployment Compensation Insurance (N.J.S.A. 43:21-3 et. seq.) 55-542

N.J. Temporary Disability Insurance 55-543 5,000.00 5,000.00 5,000.00 5,000.00 -

Judgments 55-531

Deficits in Operation in Prior Years 55-532 xxxxxxxxxx xxxxxxxxxx

Surplus(General Budget) 55-545 xxxxxxxxxx xxxxxxxxxx

Total Water/Sewer Utility Appropriations 55-599 6,096,050.11 6,215,108.61 - 6,215,108.61 6,034,583.65 152,012.12

DEDICATED WATER/SEWER UTILITY BUDGET - (CONTINUED)

Sheet 36



DEDICATED ASSESSMENT BUDGETAnticipated Realized in Cash

14. DEDICATED REVENUES FROM FCOA 2015 2014 2014

Assessment Cash 51-101

Deficit (General Budget) 51-885Total Assessment Revenues 51-899 - - -

Appropriated Expended 201415. APPROPRIATIONS FOR ASSESSMENT DEBT 2015 2014 Paid or ChargedPayment of Bond Principal 51-920Payment of Bond Anticipation Notes 51-925

Total Assessment Appropriations 51-999 - - -

DEDICATED WATER UTILITY ASSESSMENT BUDGETAnticipated Realized in Cash

14. DEDICATED REVENUES FROM FCOA 2015 2014 2014

Assessment Cash 52-101

Deficit Water Utility Budget 52-885Total Water Utility Assessment Revenues 52-899 - - -

Appropriated Expended 201415. APPROPRIATIONS FOR ASSESSMENT DEBT FCOA 2015 2014 Paid or ChargedPayment of Bond Principal 52-920Payment of Bond Anticipation Notes 52-925

Total Water Utility Assessment Appropriations 52-999 - - -

Sheet 37


DEDICATED ASSESSMENT BUDGET UTILITYRealized In Cash

14. DEDICATED REVENUE FROM FCOA 2015 2014 2014

Assessment Cash 53-101 20,000.00 16,000.00 16,000.00

Deficit ( _________________________) 53-885

Total ___________________ Assessment Revenues 53-899 20,000.00 16,000.00 16,000.00 Expended 2014

15. APPROPRIATIONS FOR ASSESSMENT DEBT FCOA 2015 2014 Paid or Charged

Payment of Bond Principal 53-920 20,000.00 16,000.00 16,000.00 Payment of Bond Anticipation Notes 53-925 Total ________________________ UtilityAssessment Appropriations 53-999 20,000.00 16,000.00 16,000.00

Dedication by Rider- (N.J.S. 40a:4-39) The dedicated revenues anticipated during the year 2015 from Animal Control;, State or Federal Aid for Maintenance of Libraries,

Bequest, Escheat; Federal Grant; Construction Code Fees Due Hackensak Meadowlands Development Commission;Outside Employment of Off-Duty Municipal Police

Officers; Unemployment Compensation Insurance; Reimbursement of Sale of Gasoline to State Automobiles; State Training Fees - Uniform Construction Code Act:

Older Americans Act - Program Contributions; Municipal Alliance on Alcoholism and Drug Abuse - Program Income;

Developer's Escrow Fund; Municipal Public Defender; Uniform Fire Safety Act Penalty Monies; Recreation Trust Fund; Donations for Celebrations of Public Events; Affordable Housing Trust;

Open Space - Recreation Trust Donations; Street Opening Trust; Police Equipment Donations;

Disposal of Forfeited Property; Parking Offenses Adjudication Act; Recycling Program; Neighborhood Preservation Program; Homeowner Repairs Small Cities: Revolving Loan Fund;

are hereby anticipated as revenue and are hereby appropriated for the purposes to which said revenue is dedicated by statute or other legal requirement.

(Insert additional appropriate titles in space above when applicable, if resolution for rider has been approved by the Director)

Water/Sewer

Sheet 38


CURRENT FUND BALANCE SHEET - DECEMBER 31, 2014

YEAR 2014 YEAR 2012

Cash and Investments 1110100 2,546,683.78 Surplus Balance, January 1st 2310100 1,358,780.31 1,343,041.61

Due from State of N.J.(c20,P.L. 1971) 1111000 19,848.72 CURRENT REVENUE ON A CASH BASIS

Current Taxes

Federal and State Grants Receivable 1110200 63,658.50 *(Percentage collected: 2014 99.42%, 2012 99.26%) 2310200 32,308,416.65 31,727,156.73

Receivables with Offsetting Reserves: xxxxxxxxx xxxxxxxxxxxx Delinquent Taxes 2310300 92,053.67 119,223.24

Taxes Receivable 1110300 66,581.75 Other Revenues and Additions to Income 2310400 2,811,055.72 3,073,543.55

Tax Title Liens Receivable 1110400 532,766.50 Total Funds 2310500 36,570,306.35 36,262,965.13

Property Acquired by Tax Title Lien EXPENDITURES AND TAX REQUIREMENTS:

Liquidation 1110500 510,100.00 Municipal Appropriations 2310600 11,234,457.19 10,739,545.99

Other Receivables 1110600 65,224.58 School Taxes (Including Local and Regional) 2310700 17,945,198.00 17,678,385.50

Deferred Charges Required to be in 2015 Budget 1110700 96,820.60 County Taxes(Including Added Tax Amounts) 2310800 6,329,348.56 6,531,147.71

Deferred Charges Required to be in Budgets

Subsequent to 2015 1110800 339,282.40 Special District Taxes 2310900 - -

Total Assets 1110900 4,240,966.83 Other Expenditures and Deductions from Income 2311000 23,226.33 30,105.62

Total Expenditures and Tax Requirements 2311100 35,532,230.08 34,979,184.82

*Cash Liabilities 2110100 1,664,114.73 Less: Expenditures to be Raised by Future Taxes 2311200 364,103.00 75,000.00

Reserves for Receivables 2110200 1,174,672.83 Total Adjusted Expenditures and Tax Requirements 2311300 35,168,127.08 34,904,184.82

Surplus 2110300 1,402,179.27 Surplus Balance - December 31st 2311400 1,402,179.27 1,358,780.31

*Nearest even percentage may be used

Total Liabilities, Reserves and Surplus 4,240,966.83

School Tax Levy Unpaid 2220110 9,089,902.76 Surplus Balance December 31, 2014 2311500 1,402,179.27

Less School Tax Deferred 2220200 9,089,902.50 Current Surplus Anticipated in 2015 Budget 2311600 1,250,000.00

*Balance Included in Above

"Cash Liabilities" 2220300 0.26 Surplus Balance Remaining 2311700 152,179.27

(Important:This appendix must be included in advertisement of budget.)Sheet 39

APPENDIX TO BUDGET STATEMENT

ASSETS

LIABILITIES, RESERVES AND SURPLUS

COMPARATIVE STATEMENT OF CURRENT FUND OPERATIONS AND CHANGE IN CURRENT SURPLUS

Proposed Use of Current Fund Surplus in 2015 Budget


This section is included with the Annual Budget pursuant to N.J.S.C. 5:30-4. It does not in itself confer any authorization to raise or expendfunds. Rather it is a document used as part of the local unit's planning and management program. Specific authorization to expend funds for purposesdescribed in this section must be granted elsewhere, by a separate bond ordinance, by inclusion of a line item in the Capital Improvement Section of thisbudget, by an ordinance taking the money from the Capital Improvement Fund, or other lawful means.

CAPITAL BUDGET - A plan for all capital expenditures for the current fiscal year. If no Capital Budget is included, check the reason why:

Total capital expenditures this year do not exceed $25,000, including appropriations for Capital Improvement Fund,Capital Line Items and Down Payments on Improvements.

No bond ordinances are planned this year.

CAPITAL IMPROVEMENT PROGRAM - A multi-year list of planned capital projects, including the current year. Check appropriate box for number of years covered, including current year:

3 years. (Population under 10,000)

X 6 years. (Over 10,000 and all county governments)

_____years. (Exceeding minimum time period)

Check if municipality is under 10,000, has not expended more than $25,000 annually for capital purposes in immediatelyprevious three years, and is not adopting CIP.

Sheet 40 C-1

2015

CAPITAL BUDGET AND CAPITAL IMPROVEMENT PROGRAM


NARRATIVE FOR CAPITAL IMPROVEMENT PROGRAM

The Capital Projects identified herein reflect the plans of the governing body and will only become effective upon successful passage of the applicable ordinances.

Sheet 40a C-2


Local Unit

4 61 2 3 AMOUNTS 2015 TO BE

PROJECT ESTIMATED RESERVED 5a 5b 5c 5d 5e FUNDED INPROJECT TITLE NUMBER TOTAL IN PRIOR 2015 Budget Capital Im- Capital Grants in Aid Debt FUTURE

COST YEARS Appropriations provement Fund Surplus and Other Funds Authorized YEARS

General Capital Fund -

Purchase of a Trash Truck 15-01 250,000.00 12,500.00 237,500.00

Purchase of a Hot Box for Patch 15-02 40,000.00 2,000.00 38,000.00

Purchase of a Fire Truck 15-03 500,000.00 25,000.00 475,000.00

Puchase of a Plow Truck 15-04 55,000.00 2,750.00 52,250.00

Road Improvements 15-05 40,000.00 2,000.00 38,000.00

Purchase of Above Grounf Fuel Tanks 15-06 400,000.00 20,000.00 380,000.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

- TOTAL - ALL PROJECTS 33-199 1,285,000.00 - - 64,250.00 - - 1,220,750.00 -

C-3Sheet 40b

CAPITAL BUDGET (Current Year Action)

PLANNED FUNDING SERVICES FOR CURRENT YEAR -

Town of Hammonton


Local Unit

2 3 4PROJECT ESTIMATED ESTIMATED 5a 5b 5c 5d 5e 5f

PROJECT TITLE NUMBER TOTAL COMPLETION 2015 2016 2017 2018 2019 2020COSTS TIME


Purchase of a Trash Truck 15-01 250,000.00 250,000.00

Purchase of a Hot Box for Patch 15-02 40,000.00 40,000.00

Purchase of a Fire Truck 15-03 500,000.00 500,000.00

Puchase of a Plow Truck 15-04 55,000.00 55,000.00

Road Improvements 15-05 40,000.00 40,000.00

Purchase of Above Grounf Fuel Tanks 15-06 400,000.00 400,000.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

- TOTAL - ALL PROJECTS 33-299 1,285,000.00 1,285,000.00 - - - - -

C-4

Town of Hammonton

Anticipated Project Schedule and Funding Requirements6 YEAR CAPITAL PROGRAM 2015 - 2020

Sheet 40c


Local Unit

1 2 BUDGET APPROPRIATIONS 4 5 6 BONDS AND NOTES3a 3b Capital Grants-in- 7a 7b 7c 7d

PROJECT TITLE Estimated Current Year Improve- Capital Aid and SelfTotal Cost 2015 Future Years ment Fund Surplus Other Funds General Liquidating Assessment School


Purchase of a Trash Truck 250,000.00 12,500.00 237,500.00

Purchase of a Hot Box for Patch 40,000.00 2,000.00 38,000.00

Purchase of a Fire Truck 500,000.00 25,000.00 475,000.00

Puchase of a Plow Truck 55,000.00 2,750.00 52,250.00

Road Improvements 40,000.00 2,000.00 38,000.00

Purchase of Above Grounf Fuel Tanks 400,000.00 20,000.00 380,000.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

- TOTAL - ALL PROJECTS 33-399 1,285,000.00 - - 64,250.00 - - 1,220,750.00 - - -

C-5

SUMMARY OF ANTICIPATED FUNDING SOURCES AND AMOUNTS6 YEAR CAPITAL PROGRAM 2015 - 2020

Town of Hammonton

Sheet 40d


SECTION 2 - UPON ADOPTION FOR YEAR 2015(Only to be Included in the Budget as Finally Adopted)

RESOLUTION

Be it Resolved by the Town Council of the ,County of Atlantic , that the budget hereinbefore set forth is hereby adopted and shall constitute an appropriation for the purposes stated of the sums therein set forth as appropriations, and authorization of the amount of:

(a)$ 8,474,137.95 (Item 2 below) for municipal purposes, and (b)$ - (Item 3 below) for school purposes in Type I School District only (N.J.S. 18A:9-2) to be raised by taxation and,(c)$ - (Item 4 below) to be added to the certificate of amount to be raised by taxation for local school purposes in

Type II School Districts only (N.J.S. 18A:9-3) and certification to the County Board of Taxation of the following summary of general revenues and appropriations.

(d)$ - (Sheet 43) Open Space, Recreation, Farmland and Historic Preservation Trust Fund Levy

(e)$ - (Item 5 below) Minimum Library Tax

RECORDED VOTE

(Insert last name)

Ayes { Nays {

SUMMARY OF REVENUES

1. General Revenues

Surplus Anticipated 08-100 1,250,000.00

Miscellaneous Revenues Anticipated 13-099 2,455,958.54

Receipts from Delinquent Taxes 15-499 70,000.00

2. AMOUNT TO BE RAISED BY TAXATION FOR MUNICIPAL PURPOSES (Item 6(a), Sheet 11) 07-190 8,474,137.95 3. AMOUNT TO BE RAISED BY TAXATION FOR _SCHOOLS IN TYPE I SCHOOL DISTRICTS ONLY:

Item 6, Sheet 42 07-195

Item 6(b), Sheet 11 (N.J.S. 40A:4-14) 07-191

Total Amount to be Raised by Taxation for Schools in Type I School Districts Only -

4. To Be Added TO THE CERTIFICATE FOR AMOUNT TO BE RAISED BY TAXATION FOR _SCHOOLS IN TYPE II SCHOOL DISTRICTS ONLY:Item 6(b), Sheet 11 (N.J.S. 40A:4-14) 07-191 -

5. AMOUNT TO BE RAISED BY TAXATION MINIMUM LIBRARY LEVY 07-192 -

Total Revenues 13-299 12,250,096.49

Town of Hammonton

-

-

Sheet 41

Abstained {

Absent {


SUMMARY OF APPROPRIATIONS

5. GENERAL APPROPRIATIONS xxxxxxxxx xxxxxxxxxxxxxxx

Within "CAPS" xxxxxxxxx xxxxxxxxxxxxxxx

(a&b) Operations including Contingent 34-201 $ 8,344,884.75

(e) Deferred Charges and Statutory Expenditures - Municipal 34-209 $ 918,997.00

(g) Cash Deficit 46-885 $ -

Excluded from "CAPS" xxxxxxxxx xxxxxxxxxxxxxxx

(a) Operations - Total Operations Excluded from "CAPS" 34-305 $ 41,670.00

(c) Capital Improvements 44-999 $ 80,000.00

(d) Municipal Debt Service 45-999 $ 1,763,500.00

(e) Deferred Charges - Municipal 46-999 $ 96,820.60

(f) Judgments 37-480 $ -

(n) Transferred to Board of Education for Use of Local Schools (N.J.S. 40:48-17.1 &17.3) 29-405 $ -

(g) Cash Deficit 46-885 $ -

(k) For Local District School Purposes 29-410 $ -

(m) Reserve for Uncollected Taxes (Include Other Reserves if Any) 50-899 $ 1,004,224.14

6. SCHOOL APPROPRIATIONS - TYPE I SCHOOL DISTRICTS ONLY (N.J.S. 40A:4-13) 07-195 $

Total Appropriations 34-499 $ 12,250,096.49 It is hereby certified that the within budget is a true copy of the budget finally adopted by resolution of the Governing Body on the ______________ day of

________________ ,2015. It is further certified that each item of revenue and appropriation is set forth in the same amount and by the same title asappeared in the 2015 approved budget and all amendments thereto, if any, which have been previously approved by the Director of Local Government Services.

Certified by me this ___________ day of________________, 2015 _______________________________, Clerk signature

Sheet 42


LOCAL UNIT COUNTY/MUNICIPAL OPEN SPACE, RECREATION, FARMLAND AND HISTORIC PRESERVATION TRUST FUND

DEDICATED REVENUES Realized in Cash APPROPRIATIONSFROM TRUST FUND FCOA 2015 2014 2014 FCOA 2015 2014 Paid or Charged Reserved

54-190 - xxxxxxxx xxxxxxxx xxxxxxxxx xxxxxxxx

Salaries & Wages 54-385-1 -

Interest Income 54-113 Other Expenses 54-385-2 -

xxxxxxxx xxxxxxxx xxxxxxxxx xxxxxxxx

Reserve Funds: Salaries & Wages 54-375-1 -

Other Expenses 54-375-2 -

Historic Preservation: xxxxxxxx xxxxxxxx xxxxxxxxx xxxxxxxx

Salaries & Wages 54-176-1 -

Other Expenses 54-176-2 -

-

54-915-2 -

Total Trust Fund Revenues: 54-299 - - - 54-916-2 -

54-906-2 -

Year Referendum Passed/Implemented: xxxxxxxx xxxxxxxx xxxxxxxxx xxxxxxxx(Date)

Rate Assessed: $ Payment of Bond Principal 54-920-2 xxxxxxxx

Total Tax Collected to date $Payment of Bond Anticipation Notes and Capital Notes 54-925-2 xxxxxxxx

Total Expended to date: $ Interest on Bonds 54-930-2 xxxxxxxx

Total Acreage Preserved to date Interest on Notes 54-935-2 xxxxxxxx(Acres)

Recreation land preserved in 2014 : Reserve for Future Use 54-950-2 - (Acres)

Farmland preserved in 2014 :

(Acres) Total Trust Fund Appropriations: 54-499 - - - -

Sheet 43

Debt Service:

Amount To Be Raised By Taxation Development of Lands for Recreation and Conservation:

Anticipated Appropriated

Town of Hammonton

Expended 2014

Down Payments on Improvements

Maintenance of Lands for Recreation and Conservation:

Acquisition of Lands for Recreation and Conservation:

Acquisition of Farmland

Summary of Program


Contracting Unit: Year Ending:

The following is a complete list of all change orders which caused the originally awarded contract price to be exceeded by more than 20 percent. For regulatory detailsplease consult N.J.A.C. 5:30-11.1 et. Seq. Please identify each change order by name of the project.

1 NONE

2

3

4

For each change order listed above, submit with introduced budget a copy of the governing body resolution authorizing the change order and an Affidavit of Publication forthe newspaper notice required by N.J.A.C. 5:30-11.9(d). (Affidavit must include a copy of the newspaper notice.)

If you have not had a change order exceeding the 20 percent threshold for the year indicated above, please check here X and certify below.

Sheet 44

Date Clerk of the Governing Body

Annual List of Change Orders ApprovedPursuant to N.J.A.C. 5:30-11

Town of Hammonton 12/31/2014

town of hammonton, muni code: 0113 · hammonton gazette. in the issue of, ... how the 1977...

Documents