Start your 7-day free trial — unlock full access instantly.
← Back to Search
Lead Closed
This opportunity is no longer accepting submissions.
100
Rating
Risk Rank
Green Risk
AI-Powered Lead Insights
Executive Summary
The document is the 2017 Adopted User Friendly Budget for Mannington Township, Salem County, New Jersey. It outlines the municipality's financial plans, including property tax levies, anticipated revenues, appropriations, and outstanding debt. The budget details various revenue sources, including municipal purpose tax, state aid, and local revenue, and allocates funds across different service types such as general government, public safety, and public works. It also reports on shared services agreements with neighboring municipalities.
Web Content
Automated discovery link found on Mannington website.
Document Text
--- Document: 2017 Adopted User Friendly Budget Document --- THE GREAT SEAL OF THE STATE JERSEY Year: State of New Jersey Local Government Services 2017 Municipal User Friendly Budget MUNICIPALITY: 1705 Mannington Township - County of Salem Filename: 1705 fba 2017.xlsm Adopted Municode: 1705 Website: manningtontwp.com Phone Number: 856-935-2539 Mailing Address: 491 Route 45 Email the UFB if not using Outlook Municipality: Mannington State: NJ Zip: 08079 First Name Don Esther Mayor Middle Name Last Name Asay Chief Administrative Officer Mitchell Chief Financial Officer Diane Bowman Municipal Clerk Esther Mitchell Registered Municipal Accountant Fred Caltabiano Governing Body Members First Name Middle Name Last Name John Emel Dante Spina Term Expires 12/31/2019 Business Email dasay@manningtontwp.com townshipclerk@manningtontwp.com manningtoncfo@manningtontwp.com townshipclerk@mannington.com fcaltabiano@bowmanllp.com Term Expires Business Email 12/31/2018 jemel@manningtontwp.com 12/31/2017 dspina@manningtontwp.com USER FRIENDLY BUDGET SECTION - PROPERTY TAX BREAKDOWN 2016 Calendar Year Property Tax Levies - ALL entities levying property taxes Calendar Year Calendar Year % of Tax Rate Tax Levy Total Levy Municipal Purpose Tax 0.282 $600,810.70 10.33% Municipal Library 0.00% Municipal Open Space 0.020 $42,600.00 0.73% Avg Residential Taxpayer Impact $484.15 Municipal Purpose Tax $0.00 Municipal Library $34.34 Municipal Open Space Current Year 2017 Budget Taxes Actual/Estimated Tax Levy ACTUAL $542,358.82 ACTUAL $38,458.99 Fire Districts (avg. rate/total levies) 0.00% $0.00 Fire Districts (total levies) Other Special Districts (total levies) 0.00% $0.00 Other Special Districts (total levies) Local School District 1.346 $2,867,483.00 49.32% $2,310.89 Local School District ESTIMATED $2,925,000.00 Regional School District 0.00% $0.00 Regional School District County Purposes 1.061 $2,259,573.79 38.87% $1,821.59 County Purposes ESTIMATED $2,367,000.00 County Library 0.00% $0.00 County Library County Board of Health 0.00% $0.00 County Board of Health County Open Space 0.020 $43,300.04 0.74% $34.34 County Open Space ESTIMATED $44,200.00 Other County Levies (total) 0.00% $0.00 Other County Levies (total) Total (Calendar Year 2016 Budget) 2.729 $5,813,767.53 October 1, 2016 $192,294,927.00 $171,686.00 100.00% $4,685.31 Total ESTIMATED amount to be raised by taxes $5,917,017.81 Total Taxable Valuation as of (To be used to calculate the current year tax rate) Current Year Average Residential Assessment Prior Year to Current Year Comparison Comparison - Municipal Purposes Tax Rate Prior Year 0.282 Current Year % Change (+/-) 0.282 0.00% Comparison - Municipal Purposes Tax Levy Current Year % Change (+/-) -9.73% Prior Year $600,810.70 $542,358.82 $ Change (+/-) If% used exceeds the actual collection % then reference the statutory exception used Tax Collections - ACTUAL as of Prior Year Total Tax Revenue, Collections CY 2016 ($58,451.88) Comparison - Impact on Avg. Residential Tax Payment (Municipal Purposes Onl Total Tax Levy, CY 2016 Prior Year Current Year $484.15 $484.15 % Change (+/-) 0.00% $ Change (+/-) $0.00 % of Taxes Collected, CY 2016 Delinquent Taxes - December 31, 2016 Sheet UFB-1 5,539,095.76 5,820,897.77 95.16% $226,043.76 Revenue Anticipated, Excluding Tax Levy 1,190,723.00 Budget Appropriations, before Reserve for Uncollected Taxes 1,446,698.16 Total Non-Municipal Tax Levy $5,374,658.99 Amount to be Raised by Taxes - Before RUT $5,630,634.15 Reserve for Uncollected Taxes (RUT) $286,383.66 Total Amount to be Raised by Taxes $5,917,017.81 % of Tax Collections used to Calculate RUT 95.16% USER FRIENDLY BUDGET SECTION - ANTICIPATED REVENUE SUMMARY (ALL OPERATING FUNDS) FCOA % Difference Current vs. Prior Year $ Difference Current vs. Prior Total Realized Revenue (Prior Total Anticipated Revenue (Current General Budget Open Space Budget Utility Utility Utility Utility Utility Utility Year Year) Year) 08 Surplus 267.69% $562,141.01 $210,000.00 $772,141.01 $769,000.00 $3,141.01 08 Local Revenue -30.81% ($21,821.51) $70,821.51 $49,000.00 $49,000.00 09 State Aid (without offsetting appropriation) 0.00% $0.00 $272,718.00 $272,718.00 $272,718.00 08 Uniform Construction Code Fees #DIV/0! $0.00 $0.00 Special Revenue Items w/ Prior Written Consent 11 Shared Services Agreements #DIV/0! $0.00 $0.00 08 Additional Revenue Offset by Appropriations #DIV/0! $0.00 $0.00 10 Public and Private Revenue #DIV/0! $0.00 $0.00 08 Other Special Items -78.47% ($10,952.81) $13,957.81 $3,005.00 $3,005.00 15 Receipts from Delinquent Taxes -45.85% ($82,148.14) $179,148.14 $97,000.00 $97,000.00 Amount to be raised by taxation 07 Local Tax for Municipal Purposes -3.81% ($23,010.54) $603,828.35 $580,817.81 $542,358.82 $38,458.99 07 Minimum Library Tax #DIV/0! $0.00 $0.00 54 Open Space Levy Tax #DIV/0! $0.00 $0.00 07 Addition to Local District School Tax #DIV/0! $0.00 $0.00 08 Deficit General Budget #DIV/0! $0.00 $0.00 Total 31.41% $424,208.01 $1,350,473.81 $1,774,681.82 $1,733,081.82 $41,600.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Sheet UFB-2 USER FRIENDLY BUDGET SECTION - APPROPRIATIONS SUMMARY (ALL OPERATING FUNDS) FCOA Budgeted Positions Full-Time Part-Time % Difference Current v. $ Difference Current v. Prior Total Modified Appropriation for Service Type Total Prior Year Year (Prior Year) Appropriation for Service Type (Current Year) General Budget Public&Private Offsets Open Space Budget Utility Utility Utility Utility Utility Utility 20 General Government 1,00 10.00 19.34% $59,108.00 $305,600.00 $364,708.00 $364,708,00 21 Land-Use Administration 1.00 -27.17% ($5,000.00) $18,400.00 $13,400.00 $13,400.00 22 Uniform Construction Code 0.00% $0.00 $2,500.00 $2,500.00 $2,500.00 23 Insurance -5.24% ($3,130.00) $59,691.00 $56,561.00 $56,561.00 25 Public Safety 2.00 17.71% $8,950.00 $50,550.00 $59,500.00 $59,500.00 26 Public Works 1,00 2.00 -5.61% ($11,090.22) $197,695.22 $186,605.00 $186,605.00 27 Health and Human Services 0.00% $0.00 $10,400.00 $10,400.00 $10,400.00 28 Parks and Recreation 0.00% $0.00 $1,250.00 $1,250.00 $1,250.00 29 Education (including Library) #DIV/0! $0.00 $0.00 $0.00 $0.00 30 Unclassified #DIV/0! $0.00 $0.00 $0.00 $0.00 31 Utilities and Bulk Purchases -7.54% ($4,500.00) $59,700.00 $55,200.00 $55,200.00 32 Landfill / Solid Waste Disposal #DIV/0! $0.00 $0.00 $0.00 $0.00 35 Contingency #DIV/0! $0.00 $0.00 $0.00 $0.00 36 Statutory Expenditures 2.10% $942.16 $44,773.00 $45,715.16 $45,715.16 37 Judgements #DIV/0! $526,358.00 $0.00 $526,358.00 $526,358.00 42 Shared Services 9.31% $10,435.00 $112,056.00 $122,491.00 $122,491.00 43 Court and Public Defender -97.32% ($362.59) $372.59 $10.00 $10.00 44 Capital -98.58% ($139,000.00) $141,000.00 45 Debt -2.35% ($1,000.00) $42,600.00 $2,000.00 $41,600.00 $2,000.00 46 Deferred Charges #DIV/0! $0.00 $0.00 $0.00 48 Debt Type 1 School District #DIV/0! $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $41,600.00 50 Reserve for Uncollected Taxes 20.58% $48,884.96 $237,498.70 $286,383.66 $286,383.66 55 Surplus General Budget #DIV/0! $0.00 $0.00 Total 2.00 15.00 38.21% $490,595.31 $1,284,086.51 $1,774,681.82 $1,733,081.82 $0.00 $41,600.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Sheet UFB-3 Revenues at Risk Non-recurring appropriation reductions Future Year Appropriation Increases Structural Imbalance Offsets Line Item. Put "X" in cell to the left that corresponds to the type of imbalance. X Tax Appeal Settlement USER FRIENDLY BUDGET SECTION STRUCTURAL BUDGET IMBALANCES Sheet UFB-4 Amount Comment/Explanation $526,358.00 One time use of fund balance for tax appeal settlement ASSESSED PROPERTY VALUATIONS - EXEMPT PROPERTY - PROPERTY TAX APPEAL DATA Property Tax Assessments - Taxable Properties (October 1, 2016 Value) Property Tax Assessments - Exempt Properties (October 1, 2016 Value) # of Parcels Assessed Value % of Total # of Parcels Assessed Value % of Total 1 Vacant Land 239 $4,397,400.00 2.29% 15A Public Schools 3 $13,598,200.00 25.11% 2 Residential 418 $72,195,500.00 37.54% 15B Other Schools 1 $1,120,000.00 2.07% 3A/3B Farm 559 $53,958,400.00 28.06% 15C Public Property 73 $35,913,400.00 66.31% 4A Commercial 40 $28,280,100.00 14.71% 15D Church and Charities 10 $1,725,800.00 3.19% 4B Industrial 4 $33,009,600.00 17.17% 15E Cemeteries & Graveyards 2 $63,100.00 0.12% 5A/5B Railroad 0 $0.00 0.00% 15F Other Exempt 7 $1,735,900.00 3.21% 4C Apartments 0 $0.00 0.00% 6A/6B Business Personal Property 1 $453,927.00 0.24% Total 1,261 $192,294,927.00 100.00% Total 96 $54,156,400.00 100.00% Average Ratio (%), Assessed to True Value 104.74% Equalized Valuation, Taxable Properties $183,592,636.05 Percentage of Exempt vs. Non-Exempt Properties 28.16% Total # of property tax appeals filed in 2016 County Tax Board 12.00 State Tax Court 3.00 Number of 2016 County Tax Board decisions appealed to Tax Court 12.00 Number of pending property tax appeals in State Tax Court 1.00 Amount paid out by municipality for tax appeals in 2016 $0.00 Prior Budget Year's Payments in Lieu of Tax (PILOT) - 5 Year Exemptions/Abatements # of PILOT Assessed Value Parcels Billing/Revenue G Commercial/Industrial Exemption I Dwelling Exemption J Dwelling Abatement K New Dwelling/Conversion Exemption L New Dwelling/Conversion Abatement N Multiple Dwelling Exemption O Multiple Dwelling Abatement Total 5 Yr Exemptions/Abatements 0 0.00 0.00 Sheet UFB-5 Taxes if Billed in Full 2016 Total Tax Rate 0.00 USER FRIENDLY BUDGET SECTION Long Term Tax Exemptions Prior Budget Year's Payments in Lieu of Tax (PILOT) - Long Term Tax Exemptions Prior Budget Year's Payments in Lieu of Tax (PILOT) - Long Term Tax Exemptions Prior Budget Year's Payments in Lieu of Tax (PILOT) - Long Term Tax Exemptions Prior Budget Year's Payments in Lieu of Tax (PILOT) - Long Term Tax Exemptions Type of Project Taxes if Billed Project Name (use drop-down In Full for data entry) PILOT Billing Assessed Value 2016 Total Tax Rate Project Name Type of Project Taxes if Billed (use drop-down In Full for data entry) PILOT Billing Assessed Value 2016 Total Tax Rate Project Name Type of Project (use drop-down for data entry) Taxes if Billed In Full PILOT Billing Assessed Value 2016 Total Tax Rate Type of Project Project Name (use drop-down Taxes if Billed In Full for data entry) PILOT Billing Assessed Value 2016 Total Tax Rate N/A Total Long Term Exemptions Column Total Mark "X" if Grand Total 0,00 0.00 0.00 Total Long Term Exemptions - Column Total $0.00 $0.00 $0.00 Total Long Term Exemptions - Column Total $0.00 $0.00 $0.00 Total Long Term Exemptions - Column Total Total Long Term Exemptions - GRAND TOTAL $0.00 $0.00 $0.00 $0.00 $0,00 $0,00 Sheet UFB-6 Sheet UFB-6C USER FRIENDLY BUDGET SECTION BUDGETED PERSONNEL COSTS # of Full-Time Part-Time # of Total Personnel Base Organization / Individuals Eligible for Benefit Employees Employees Cost Pay Overtime and other Compensation Pension (Estimate) Health Benefits Net of Employment Taxes and Cost Share Other Benefits Governing Body 3.00 Supervisory Staff (Department Heads & Managers) 2.00 4.00 21,852.95 201,487.52 $20,300.00 $160,046.00 $16,198.00 $13,000.00 $1,552.95 $12,243.52 Police Officers (Including Superior Officers) 0.00 Fire Fighters (Including Superior Officers) 0.00 All Other Union Employees not listed above 0.00 All Other Non-Union Employees not listed above 8.00 147,525.53 $131,822.00 Totals 2.00 15.00 370,866.00 $312,168.00 $5,500.00 $10,203.53 $0.00 $21,698.00 $13,000.00 $24,000.00 NO Is the Local Government required to comply with NJSA 11A (Civil Service)? - YES or NO Note - Base Pay is the annualized rate of pay to which overtime (if eligible) and/or pension is calculated. Either calculation is fine at the discretion of the Local Unit. Overtime and other compensation is any other item that is charged as a salary and wage expense but not included in Base Pay. Sheet UFB-7 USER FRIENDLY BUDGET SECTION - HEALTH BENEFITS Current Year Current Year # of Covered Members (Medical & Rx) Annual Cost Estimate per Employee Prior Year # of Prior Year Annual Total Current Year Cost Covered Members Cost per Employee Total Prior Year (Medical & Rx) Active Employees - Health Benefits - Annual Cost Single Coverage 1.50 $10,666.67 $16,000.01 1.75 (Average) $10,253.14 Cost $17,943.00 Parent & Child $0.00 $0.00 Employee & Spouse (or Partner) $0.00 $0.00 Family $0.00 $0.00 Employee Cost Sharing Contribution (enter as negative - ) Subtotal ($3,000.00) ($2,943.00) 1.50 $13,000.01 1.75 $15,000.00 Elected Officials - Health Benefits - Annual Cost Single Coverage $0.00 $0.00 Parent & Child $0.00 $0.00 Employee & Spouse (or Partner) $0.00 $0.00 Family $0.00 $0.00 Employee Cost Sharing Contribution (enter as negative - ) Subtotal 0.00 $0.00 0.00 $0.00 Retirees - Health Benefits - Annual Cost Single Coverage $0.00 $0.00 Parent & Child $0.00 $0.00 Employee & Spouse (or Partner) $0.00 $0.00 Family $0.00 $0.00 Employee Cost Sharing Contribution (enter as negative - ) Subtotal 0.00 $0.00 0.00 $0.00 GRAND TOTAL 1.50 $13,000.01 1.75 $15,000.00 Note - other health insurances such as dental and vision are not included in this analysis unless included in the employees total premium. Therefore, the total from this sheet may not agree with the budgeted appropriation. Is medical coverage provided by the SHBP (Yes or No)? YES Is prescription drug coverage provided by the SHBP (Yes or No)? YES Sheet UFB-8 USER FRIENDLY BUDGET SECTION ACCUMULATED ABSENCE LIABILITY Organization/Individuals Eligible for Benefit Gross Days of Accumulated Absence Township does not pay accumulated absences Totals 0.00 Total Funds Reserved as of end of 2016 Total Funds Appropriated in 2017 Legal basis for benefit (check applicable items) Approved Dollar Value of Compensated Labor Absences Local Individual Employment Agreement Ordinance Agreement UFB-9 Accumulated Absence Liability $0.00 USER FRIENDLY BUDGET SECTION - OUTSTANDING DEBT; PER CAPITA AND BUDGET IMPACT Gross Debt Deductions Net Debt Current Year Budget 2018 Budget 2019 Budget All Additional Future Years' Budgets Local School Debt Regional School Debt $1,400,000.00 $1,400,000.00 $0.00 Utility Fund - Principal $0.00 Utility Fund - Interest Bond Anticipation Notes - Principal $40,000.00 Utility Fund Debt Bond Anticipation Notes - Interest $1,400.00 10 0 $0.00 Bonds - Principal $0.00 Bonds - Interest 10 10 $0.00 Loans & Other Debt - Principal $0.00 Loans & Other Debt - Interest 10 10 Municipal Purposes Debt Authorized Notes Outstanding $50,000.00 $80,000.00 Bonds Outstanding Loans and Other Debt Total (Current Year) $1,530,000.00 $1,400,000.00 $0.00 $0.00 Total $41,400.00 $0.00 $0.00 $0.00 $50,000.00 Total Principal $40,000.00 $0.00 $0.00 $0.00 $80,000.00 Total Interest $1,400.00 $0.00 $0.00 $0.00 $0.00 % of Total Current Year Budget 2.33% $0.00 Description Debt Not Listed Above Population (2010 census) 1,806 Per Capita Gross Debt $847.18 Per Capita Net Debt $71.98 3 Yr. Average Property Valuation Net Debt as % of 3 Year Avg Property Valuation $204,816,804.67 0.06% $130,000.00 Total Guarantees - Governmental Total Guarantees - Other Total Capital/Equipment Leases Total Other Bond Rating Moody's Standard & Poors Fitch Rating Year of Last Rating Mark "X" if Municipality has no bond rating Sheet UFB-10 X USER FRIENDLY BUDGET SECTION - SHARED SERVICES PROVIDED AND RECEIVED Providing or Providing Services To/Receiving Receiving Type of Shared Service Provided Notes (Enter more specifics if needed) Begin Date End Date Services From Services? Receiving Borough of Woodstown Receiving Lower Alloway Creek Receiving Pennsville Township Receiving State of NJ Municipal Court Trash Collection Animal Control Construction Code 1/1/2017 12/31/2017 1/1/2017 12/31/2017 Sheet UFB-11 Amount to be Received/Paid $31,610.07 $85,880.00 USER FRIENDLY BUDGET SECTION - LIST OF AUTHORITIES AND FIRE DISTRICTS Please set forth below the names of all authorities and fire districts that serve your municipality USER FRIENDLY BUDGET SECTION - Notes (Press ALT-Enter to go to a new line in each cell)
Protected Document Content
Start your free trial to view the raw municipal bid documents and web text.
Unlock Full AccessDetailed Risk Breakdown
local preference
No Flags Found
performance bond
No Flags Found
liquidated damages
No Flags Found
Quick Actions
Contacts
Diane Bowman
Chief Financial Officer
hidden@email.com
UnlockExplore More
Timeline
First Discovered
Apr 2, 2026
Last Info Update
Apr 2, 2026
Start your 7-day free trial
Get instant notifications and full bid analysis. Existing users will be logged in automatically.
Start Free Trial