Start your 7-day free trial — unlock full access instantly.

Lead Closed

This opportunity is no longer accepting submissions.

Rockaway (City)Green Risk

ClosedGeneral

2022 Adopted Budget

BID #: N/A

ISSUED: 3/10/2022

DUE: 4/14/2022

VALUE: TBD

100

Rating

Risk Rank

Green Risk

AI-Powered Lead Insights

Executive Summary

This document represents the 2022 Municipal Budget for the Borough of Rockaway, located in Morris County, New Jersey. It outlines the planned revenues and appropriations for the fiscal year, detailing both general government expenses and various sources of revenue, including property taxes, state aid, and miscellaneous revenues. The budget was approved by the Governing Body on March 10th, 2022, and a public hearing was scheduled for April 14th, 2022, to allow taxpayers and interested parties to voice their objections. The budget document includes details on the 'CAP' calculation, which refers to limitations on municipal spending, and the 'Levy Cap,' which restricts the amount to be raised by taxation.

Web Content

Automated discovery link found on Rockaway (City) website.

Document Text

--- Document: 2022 Adopted Budget Document ---
Thomas Mulligan
Mayor's Name
2022 MUNICIPAL DATA SHEET
(MUST ACCOMPANY 2022 BUDGET)
MUNICIPALITY: BOROUGH OF ROCKAWAY
December 31, 2023
Term Expires
CAP
COUNTY:
MORRIS
Governing Body Members
Name
Term Expires
Melissa Burnside
12/31/2023
Russell Greuter
12/31/2022
12/31/2024
James Hurley
12/31/2024
Patrick McDonald
12/31/2023
12/31/2022
Municipal Officials
Kimberly Cuspilich
Municipal Clerk
Susan Pfeil
Tax Collector
Patricia Reiche
Chief Financial Officer
Kathryn L. Mantell
Registered Municipal Accountant
Joseph Bell
Municipal Attorney
{
6/22/2020
Date of Orig. Appt.
C-2088
Cert. No.
T-8570
Cert. No.
N-0901
Cert. No.
CR000447
Lic. No.
Thomas Haynes
Robert Smith
Official Mailing Address of Municipality
Borough of Rockaway
1 East Main Street
Rockaway, NJ 07866
Fax #:
973-627-8294
Sheet A
Municipal Budget of the
BOROUGH
2022
MUNICIPAL BUDGET
of
ROCKAWAY
, County of
MORRIS
It is hereby certified that the Budget and Capital Budget annexed hereto and hereby made a part
hereof is a true copy of the Budget and Capital Budget approved by resolution of the Governing Body on the
day of
10th
March
,2022
and that public advertisement will be made in accordance with the provisions of N.J.S.A. 40A:4-6 and
N.J.A.C. 5:30-4.4(d).
Certified by me, this
10th
day of
March
1
It is hereby certified that the approved Budget annexed hereto and hereby made
a part is an exact copy of the original on file with the Clerk of the Governing Body, that all
additions are correct, all statements contained herein are in proof, and the total of anticipated
revenues equals the total of appropriations.
Certified by me, this
10th
day of
Kathryn Mantell Kmantell@nisivoccia.com
Registered Municipal Accountant
MOUNT ARLINGTON, NJ 07856
March
1
2022
200 VALLEY ROAD, SUITE 300
Address
2022
for the Fiscal Year 2022.
boroughclerk@rockawayborough.org
Clerk
1 East Main Street
Address
Rockaway, NJ 07866
Address
973-627-2000
Phone Number
It is hereby certified that the approved Budget annexed hereto and hereby made
a part is an exact copy of the original on file with the Clerk of the Governing Body, that all
additions are correct, all statements contained herein are in proof, the total of anticipated
revenues equals the total of appropriations and the budget is in full compliance with the
Local Budget Law, N.J.S.A. 40A:4-1 et seq.
Certified by me, this
Address
(973) 298-8500
Phone Number
DO NOT USE THESE SPACES
CERTIFICATION OF ADOPTED BUDGET
(Do not advertise this Certification form)
It is hereby certified that the amounts to be raised by taxation for local purposes has been
compared with the approved Budget previously certified by me and any changes required as a
condition to such approval have been made. The adopted budget is certified with respect to the
foregoing only.
STATE OF NEW JERSEY
Department of Community Affairs
Director of the Division of Local Government Services
Dated:
2022
By:
Sheet 1
10th
day of
March
2022
Patricia Reiche cfo@rockawayborough.org
Chief Financial Officer
MUNICIPAL BUDGET NOTICE
Section 1.
Municipal Budget of the
BOROUGH
of
ROCKAWAY
County of
Be it Resolved, that the following statements of revenues and appropriations shall constitute the Municipal Budget for the year 2022;
Be it Further Resolved, that said Budget be published in the
Citizen
in the issue of
March 16th
2022
BOROUGH
of
ROCKAWAY
The Governing Body of the
RECORDED VOTE
(Insert Last Name)
Ayes
Nays
MORRIS
for the Fiscal Year 2022
does hereby approve the following as the Budget for the year 2022:
Notice is hereby given that the Budget and Tax Resolution was approved by the
COUNCIL MEMBERS
of the
of
ROCKAWAY
County of
MORRIS
on
March
10th
2022.
A Hearing on the Budget and Tax Resolution will be held at
Borough of Rockaway
on
F
April
6:30 o'clock P.M. at which time and place objections to said Budget and Tax Resolution for the year 2022 may be presented by taxpayers or other
interested persons.
Sheet 2
Abstained
Absent
BOROUGH
14th
2022 at
1
EXPLANATORY STATEMENT
SUMMARY OF CURRENT FUND SECTION OF APPROVED BUDGET
YEAR 2022
XXXXXXXXXXXX
XXXXXXXXXXXX
7,261,815.68
XXXXXXXXXXXX
1,820,141.62
General Appropriations For: (Reference to item and sheet number should be omitted in advertised budget)
1. Appropriations within "CAPS" -
(a) Municipal Purposes {(Item H-1, Sheet 19)(N.J.S.A. 40A:4-45.2)}
2. Appropriations excluded from "CAPS" -
(a) Municipal Purposes {(Item H-2, Sheet 28)(N.J.S.A. 40A:4-53.3 as amended)}
(b) Local District School Purposes in Municipal Budget (Item K, Sheet 29)
3. Reserve for Uncollected Taxes (Item M, Sheet 29) Based on Estimated
Total General Appropriations excluded from "CAPS" (Item O, Sheet 29)
97.98%
Percent of Tax Collections
Building Aid Allowance
2022 - $
for Schools-State Aid
2021 - $
4. Total General Appropriations (Item 9, Sheet 29)
5. Less: Anticipated Revenues Other Than Current Property Tax (Item 5, Sheet 11) (i.e. Surplus, Miscellaneous Revenues and Receipts from Delinquent Taxes)
6. Difference: Amount to be Raised by Taxes for Support of Municipal Budget (as follows)
(a) Local Tax for Municipal Purposes Including Reserve for Uncollected Taxes (Item 6(a), Sheet 11)
(b) Addition to Local District School Tax (Item 6(b), Sheet 11)
(c) Minimum Library Tax
1,820,141.62
520,000.00
9,601,957.30
2,372,002.01
XXXXXXXXXXXX
6,943,535.29
286,420.00
Sheet 3
EXPLANATORY STATEMENT
(Continued)
SUMMARY OF 2021 APPROPRIATIONS EXPENDED AND CANCELED
General
Water
Budget
Utility
Utility
Utility
Utility
Utility
Utility
Budget Appropriations - Adopted Budget
9,694,721.52
2,366,000.00
Budget Appropriations Added by N.J.S.A. 40A:4-87
382,866.54
Emergency Appropriations
Total Appropriations
10,077,588.06
2,366,000.00
Expenditures:
Paid or Charged (Including Reserve for
Uncollected Taxes)
9,254,864.96
2,210,174.47
Reserved
822,723.10
155,261.69
Unexpended Balances Canceled
563.84
Total Expenditures and Unexpended
Balances Canceled
10,077,588.06
2,366,000.00
Overexpenditures *
Sheet 3a
NOTE:
EXPLANATORY STATEMENT (Continued)
BUDGET MESSAGE
CAP CALCULATION
Total General Appropriations for 2021
9,694,721.52
Cap Base Adjustment:
CAP CALCULATION
Allowable Operating Appropriations before
Additional Exceptions per (N.J.S.A. 40A:4-45.3)
7,230,606.78
Subtotal
9,694,721.52
Exceptions Less:
Additions:
Total Other Operations
560,140.00
New Construction (Assessor Certification)
15,472.26
Total Uniform Construction Code
2020 Cap Bank Utilized
Total Interlocal Service Agreement
147,500.00
2021 Cap Bank Utilized
484,400.00
Total Additions
37,456.00
Maximum Appropriations within "CAPS" Sheet 19 @
905,975.00
Total Additional Appropriations
Total Capital Improvements
Total Debt Service
Transferred to Board of Education
Type I School Debt
Total Public & Private Programs
Judgements
Total Deferred Charges
Cash Deficit
Reserve for Uncollected Taxes
Total Exceptions
Amount on Which CAP is Applied
2.5% CAP
Allowable Operating Appropriations before
505,000.00
Additional Increase to COLA rate.
3.5%
2,640,471.00
Amount of Increase allowable.
1.0%
7,054,250.52
176,356.26
15,472.26
2.5%
7,246,079.04
70,542.51
Maximum Appropriations within "CAPS" Sheet 19 @
3.5%
7,316,621.55
Additional Exceptions per (N.J.S.A. 40A:4-45.3)
7,230,606.78
Total General Appropriations for Municipal Purposes
(Sheet 19, H-1)
Sheet 3b
Over or (Under) Appropriations Cap
MANDATORY MINIMUM BUDGET MESSAGE MUST INCLUDE A SUMMARY OF:
1. HOW THE "CAP" WAS CALCULATED. (Explain in words what the "CAPS" mean and show the figures.)
2. 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 "Operation Excluded from "CAPS" section, combine the
figures for purposes of citizen understanding.)
7,261,815.68
(54,805.87)
EXPLANATORY STATEMENT (Continued)
BUDGET MESSAGE
RECAP OF GROUP INSURANCE APPROPRIATION
Following is a recap of the Municipality's Employee Group Insurance
Estimated Group Insurance Costs - 2022
$ 1,047,354.00
Estimated Amounts to be Contributed by Employees:
Contribution from all eligible emp.
225,609.00
821,745.00
Budgeted Group Insurance - Inside CAP
Budgeted Group Insurance - Utilities
Budgeted Group Insurance - Outside CAP
TOTAL
586,400.00
235,345.00
821,745.00
Instead of receiving Health Benefits,
5 employees
have elected an opt-out for 2022. This opt-out amount
is budgeted separately.
Health Benefits Waiver
Salaries and Wages
$
25,000.00
Sheet 3b (2)
EXPLANATORY STATEMENT (Continued)
BUDGET MESSAGE
NEW JERSEY 2010 LOCAL UNIT LEVY CAP LAW
P.L. 2007, с. 62, was amended by P.L. 2008 c. 6 and P.L. 2010 c. 44 (S-29 R1).
The last amendment reduces the 4% to 2% and modifies some of the exceptions and
exclusions. It also removes the LFB waiver. The voter referendum now requires a vote in
excess of only 50% which is reduced from the original 60% in P.L. 2007, с. 62.
SUMMARY LEVY CAP CALCULATION
LEVY CAP CALCULATION
Prior Year Amount to be Raised by Taxation
Less:
Less: Prior Year Deferred Charges to Future Taxation Unfunded
Less: Prior Year Deferred Charges: Emergencies
Less: Prior Year Recycling Tax
Less:
Less:
Net Prior Year Tax Levy for Municipal Purpose Tax for CAP Calculation
Plus 2% CAP Increase
ADJUSTED TAX LEVY
Plus: Assumption of Service/Function
ADJUSTED TAX LEVY PRIOR TO EXCLUSIONS
6,795,480.96
ADJUSTED TAX LEVY PRIOR TO EXCLUSIONS
Exclusions;
Allowable Shared Service Agreements Increase
Allowable Health Insurance Costs Increase
Allowable Pension Obligations Increases
Allowable LOSAP Increase
Allowable Capital Improvements Increase
Allowable Debt Service and Capital Leases Inc.
Recycling Tax appropriation
Deferred Charge to Future Taxation Unfunded
Current Year Deferred Charges: Emergencies
Add Total Exclusions
Less Cancelled or Unexpended Waivers
Less Cancelled or Unexpended Exclusions
ADJUSTED TAX LEVY
Additions:
New Ratables - Increase for new construction
Prior Year's Local Purpose Tax Rate (per $100)
New Ratable Adjustment to Levy
Amounts approved by Referendum
Levy CAP Bank Applied
14,616.00
57,888.00
77,650.00
6,931,390.58
150,154.00
7,081,544.58
1,799,100
0.860
15,472.26
MAXIMUM ALLOWABLE AMOUNT TO BE RAISED BY TAXATION
7,097,016.84
6,795,480.96
AMOUNT TO BE RAISED BY TAXATION FOR MUNICIPAL PURPOSES
6,943,535.29
135,909.62
6,931,390.58
OVER OR (UNDER) 2% LEVY CAP
(153,481.55)
(must be equal or under for Introduction)
6,931,390.58
Sheet 3- Levy CAP
"2010" LEVY CAP BANKS:
EXPLANATORY STATEMENT
(Continued)
BUDGET MESSAGE
2019
Maximum Allowable Amount to be Raised by Taxation
7,011,322
Amount to be Raised by Taxation for Municipal Purpose
6,543,372
Available for Banking (CY 2022)
467,950
Amount Used in CY 2022
Balance to Expire
467,950
2020
Maximum Allowable Amount to be Raised by Taxation
6,826,724
Amount to be Raised by Taxation for Municipal Purpose
6,686,086
Available for Banking (CY 2022 - CY 2023)
140,638
Amount Used in CY 2022
Balance to Carry Forward (CY 2023)
140,638
2021
Maximum Allowable Amount to be Raised by Taxation
7,074,633
Amount to be Raised by Taxation for Municipal Purpose
6,795,481
Available for Banking (CY 2022 - CY 2024)
279,152
Amount Used in CY 2022
Balance to Carry Forward (CY 2023 - CY2024)
279,152
2022
Maximum Allowable Amount to be Raised by Taxation
7,097,017
Amount to be Raised by Taxation for Municipal Purpose
6,943,535
Available for Banking (CY 2023 - CY 2025)
153,482
Total Levy CAP Bank
573,272
Sheet 3d
CURRENT FUND - ANTICIPATED REVENUES
GENERAL REVENUES
Anticipated
FCOA
2022
2021
1. Surplus Anticipated
08-101
550,000.00
775,000.00
Realized in
Cash in 2021
775,000.00
2. Surplus Anticipated with Prior Written Consent of Director of Local Government Services
Total Surplus Anticipated
08-102
08-100
550,000.00
775,000.00
775,000.00
3. Miscellaneous Revenues Section A: Local Revenues
XXXXXXX XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Licenses:
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Alcoholic Beverages
08-103
17,000.00
17,000.00
17,050.00
Other
08-104
15,000.00
15,000.00
15,030.00
Fees and Permits
Fines and Costs:
Municipal Court
Other
Interest and Costs on Taxes
Interest and Costs on Assessments
Parking Meters
Interest on Investments and Deposits
Anticipated Utility Operating Surplus
08-105
65,000.00
50,000.00
83,016.17
XXXXXXX XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
08-110
30,000.00
30,000.00
36,396.47
08-109
08-112
50,000.00
75,000.00
57,473,31
08-115
08-111
08-113
08-114
Sheet 4
CURRENT FUND ANTICIPATED REVENUES
GENERAL REVENUES
-
Section A: Local Revenues (continued)
Sheet 4a
-
(Continued)
Anticipated
FCOA
2022
2021
3. Miscellaneous Revenues
Realized in
Cash in 2021
CURRENT FUND - ANTICIPATED REVENUES - (Continued)
GENERAL REVENUES
Section A: Local Revenues (continued)
Anticipated
FCOA
2022
2021
Realized in
Cash in 2021
3. Miscellaneous Revenues
Sheet 4b
3. Miscellaneous Revenues
CURRENT FUND - ANTICIPATED REVENUES - (Continued)
GENERAL REVENUES
Section A: Local Revenues (continued)
Anticipated
FCOA
2022
2021
Realized in
Cash in 2021
Total Section A: Local Revenue
08-001
177,000.00
187,000.00
208,965.95
Sheet 4c
CURRENT FUND - ANTICIPATED REVENUES - (Continued)
GENERAL REVENUES
3. Miscellaneous Revenues
Section B: State Aid Without Offsetting Appropriations
Transitional Aid
Consolidated Municipal Property Tax Relief Aid
Energy Receipts Tax (P.L. 1997, Chapters 162 & 167)
Total Section B: State Aid Without Offsetting Appropriations
Anticipated
FCOA
2022
2021
Realized in
Cash in 2021
09-212
09-200
09-202
546,995.00
545,995.00
546,995.00
09-001
546,995.00
545,995.00
546,995.00
Sheet 5
CURRENT FUND - ANTICIPATED REVENUES
GENERAL REVENUES
3. Miscellaneous Revenues
Section C: Dedicated Uniform Construction Code Fees
Offset with Appropriations (N.J.S.A. 40A:4-36 and N.J.A.C. 5:23-4.17)
Uniform Construction Code Fees
(Continued)
Anticipated
FCOA
2022
2021
Realized in
Cash in 2021
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
08-160
95,000.00
80,000.00
XXXXXXXXXXX
104,833.75
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 Appropriations
(N.J.S.A. 40A:4-45.3h and N.J.A.C. 5:23-4.17)
Uniform Construction Code Fees
XXXXXXX XXXXXXXXXXX
08-160
XXXXXXXXXXX
XXXXXXXXXXX
Total Section C: Dedicated Uniform Construction Code Fees Offset with Appropriations
Sheet 6
08-002
95,000.00
80,000.00
104,833.75
CURRENT FUND - ANTICIPATED REVENUES - (Continued)
GENERAL REVENUES
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:
Morris Hills Regional High School District - School Resource Officer
Anticipated
FCOA
2022
2021
Realized in
Cash in 2021
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
62,500.00
62,500.00
XXXXXXXXXXX
62,500.00
Sheet 7
3. Miscellaneous Revenues
CURRENT FUND - ANTICIPATED REVENUES - (Continued)
GENERAL 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:
Anticipated
FCOA
2022
2021
Realized in
Cash in 2021
XXXXXXX XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Sheet 7a
3. Miscellaneous Revenues
CURRENT FUND - ANTICIPATED REVENUES - (Continued)
GENERAL 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:
Anticipated
FCOA
2022
2021
Realized in
Cash in 2021
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Total Section D: Shared Service Agreements Offset With Appropriations
11-001
62,500.00
62,500.00
62,500.00
Sheet 7b
CURRENT FUND - ANTICIPATED REVENUES
GENERAL REVENUES
3. Miscellaneous Revenues
Section E: Special Items of General Revenue Anticipated
With Prior Written Consent of the Director of Local Government Services
Additional Revenues Offset with Appropriations (N.J.S.A. 40A:4-45.3h):
Total Section E: Special Item of General Revenue Anticipated with Prior Written
Consent of Director of Local Government Services - Additional Revenues
Sheet 8
-
(Continued)
Anticipated
FCOA
2022
2021
Realized in
Cash in 2021
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXX XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
08-003
CURRENT FUND - ANTICIPATED REVENUES - (Continued)
GENERAL REVENUES
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:
Anticipated
Realized in
FCOA
2022
2021
Cash in 2021
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Safe and Secure Communities Grant
Clean Communities Grant
10-503
15,880.00
15,880.00
15,880.00
10-602
11,500.00
12,978.96
12,978.96
Recycling Tonnage Grant
10-569
5,825.00
8,635.06
8,635.06
Municipal Alliance Grant
10-506
4,221.00
5,400.00
5,400.00
Body Armor Grant
10-518
1,081.01
1,482.12
1,482.12
Body Worn Camera Grant
10-502
34,646.00
34,646.00
Click It or Ticket Grant
10-507
6,000.00
6,000.00
Drive Sober or Get Pull Over
10-509
6,000.00
6,000.00
American Rescue Plan
10-857
328,449.92
328,449.92
Sheet 9
3. Miscellaneous Revenues
CURRENT FUND - ANTICIPATED REVENUES - (Continued)
GENERAL 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):
Anticipated
Realized in
FCOA
2022
2021
Cash in 2021
XXXXXXX XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Total Section F: Special Item of General Revenue Anticipated with Prior Written
Consent of Director of Local Government Services Public and Private Revenues
Sheet 9i
XXXXXXX XXXXXXXXXXX
10-001
XXXXXXXXXXX
XXXXXXXXXXX
38,507.01
419,472.06
419,472.06
3. Miscellaneous Revenues
CURRENT FUND - ANTICIPATED REVENUES - (Continued)
GENERAL REVENUES
Section G: Special Items of General Revenue Anticipated
With Prior Written Consent of Director of Local Government Services - Other Special
Items:
Anticipated
FCOA
2022
2021
Realized in
Cash in 2021
XXXXXXX XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Utility Operating Surplus of Prior Year
08-116
Uniform Fire Safety Act
08-106
22,000.00
15,000.00
27,753.09
Sewer User Fees
08-240
680,000.00
650,000.00
741,183.93
Sheet 10
3. Miscellaneous Revenues
CURRENT FUND - ANTICIPATED REVENUES - (Continued)
GENERAL REVENUES
Section G: Special Items of General Revenue Anticipated
With Prior Written Consent of Director of Local Government Services Other Special
Items:
Anticipated
FCOA
2022
2021
Realized in
Cash in 2021
XXXXXXX XXXXXXXXXXX
XXXXXXXXXXX
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
Sheet 10n
XXXXXXX XXXXXXXXXXX
08-004
702,000.00
665,000.00
768,937.02
CURRENT FUND - ANTICIPATED REVENUES - (Continued)
GENERAL REVENUES
Anticipated
FCOA
2022
2021
Realized in
Cash in 2021
Summary of Revenues
XXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
1. Surplus Anticipated (Sheet 4, #1)
08-101
550,000.00
775,000.00
775,000.00
2. Surplus Anticipated with Prior Written Consent of Director of Local Government Services (Sheet 4, #2)
3. Miscellaneous Revenues:
08-102
XXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Total Section A: Local Revenues
08-001
177,000.00
187,000.00
208,965.95
Total Section B:
State Aid Without Offsetting Appropriations
09-001
546,995.00
545,995.00
546,995.00
Total Section C: Dedicated Uniform Construction Code Fees Offset with Appropriations
08-002
95,000.00
80,000.00
104,833.75
Total Section D:
Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local
Government Services - Shared Service Agreements
11-001
62,500.00
62,500.00
62,500.00
Total Section E:
Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local
Government Services - Additional Revenues
08-003
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
38,507.01
419,472.06
419,472.06
Total Section G:
Total Miscellaneous Revenues
4. Receipts from Delinquent Taxes
5. Subtotal General Revenues (Items 1, 2, 3 and 4)
6. Amount to be Raised by Taxes for Support of Municipal Budget:
a) Local Tax for Municipal Purposes Including Reserve for Uncollected Taxes
b) Addition to Local District School Tax
c) Minimum Library Tax
Total Amount to be Raised by Taxes for Support of Municipal Budget
7. Total General Revenues
Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local
Government Services - Other Special Items
08-004
702,000.00
665,000.00
768,937.02
13-099
1,622,002.01 1,959,967.06
2,111,703.78
15-499
200,000.00
265,000.00
185,201.32
13-199
2,372,002.01
2,999,967.06
3,071,905.10
XXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
07-190
6,943,535.29
6,795,480.96 XXXXXXXXXXX
07-191
XXXXXXXXXXX
07-192
286,420.00
282,140.04 XXXXXXXXXXX
07-199
7,229,955.29
7,077,621.00
7,271,377.96
13-299
9,601,957.30 10,077,588.06 10,343,283.06
Sheet 11
CURRENT FUND - APPROPRIATIONS
8. GENERAL APPROPRIATIONS
Appropriated
FCOA
(A) Operations within "CAPS"
for 2022
for 2021
General Government:
for 2021 By
Emergency
Appropriation
Total for 2021
As Modified By
All Transfers
Expended 2021
Paid or
Charged
Reserved
Administration:
Salaries & Wages
20-100 1
41,400.00
Other Expenses
20-100 2
31,475.00
Mayor and Council:
Salaries & Wages
20-110 1
31,300.00
28,900.00
Other Expenses
20-110 2
1,800.00
1,800.00
2,300.00
28,900.00
28,900.00
2,026.85
273.15
Municipal Clerk:
Salaries & Wages
20-120 1
56,000.00
67,100.00
67,100.00
50,061.89
Other Expenses
20-120 2
20,250.00
53,335.00
51,335.00
50,736.40
17,038.11
598.60
Financial Administration:
Salaries & Wages
20-130 1
102,000.00
123,900.00
Other Expenses
20-130 2
21,800