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

Lead Closed

This opportunity is no longer accepting submissions.

Rockaway (Morris)Green Risk

ClosedGeneral

2024 Introduced Budget

BID #: N/A

DUE: 4/25/2024

VALUE: $10,336,844.50

100

Rating

Risk Rank

Green Risk

AI-Powered Lead Insights

Executive Summary

This document presents the proposed municipal budget for the Borough of Rockaway, Morris County, New Jersey, for the fiscal year 2024. The budget includes details on anticipated revenues and appropriations, with a total general appropriation of $10,336,844.50. It also includes explanatory statements detailing the calculation of the appropriations cap and levy cap, along with summaries of revenues from various sources, including surplus, state aid, and dedicated fees. A hearing on the budget is scheduled for April 25th, 2024, at 6:30 PM.

Web Content

Automated discovery link found on Rockaway (Morris) website.

Document Text

--- Document: 2024 Introduced Budget Document ---
DocuSign Envelope ID: 70B83809-5D02-4979-9EB7-28D123A990A4
2024 MUNICIPAL DATA SHEET
(MUST ACCOMPANY 2024 BUDGET)
CAP
MUNICIPALITY:
BOROUGH OF ROCKAWAY
COUNTY:
MORRIS
Governing Body Members
Thomas Mulligan
Mayor's Name
December 31, 2027
Term Expires
Name
Term Expires
Melissa Burnside
12/31/2026
Municipal Officials
Thomas Haynes
12/31/2024
6/22/2020
James Hurley
12/31/2024
Date of Orig. Appt.
Kimberly Cuspilich
Municipal Clerk
Susan Pfeil
Tax Collector
Patricia Reiche
Chief Financial Officer
Kathryn L. Mantell
Registered Municipal Accountant
Joseph Bell
Municipal Attorney
Cert. No.
CR000447
Lic. No.
C-2088
Patrick McDonald
12/31/2026
Cert. No.
T-8570
Thomas Slockbower
12/31/2025
Cert. No.
N-0901
Robert Smith
12/31/2025
Lic. No.
Official Mailing Address of Municipality
Borough of Rockaway
1 East Main Street
Rockaway, NJ 07866
Fax #:
973-627-8294
Sheet A
DocuSign Envelope ID: 708838D9-5D02-4979-9EB7-28D123A990A4
2024
MUNICIPAL BUDGET
of
Rockaway Borough
Municipal Budget of the Borough
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
28th
2024
March
day of
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).
3rd
Certified by me, this
day of
April
2024
, County of Morris
for the Fiscal Year 2024
-DocuSigned by:
IMBERLY CUSPILUCH
Clerk
1 East Main Street
Address
Rockaway, New Jersey 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, and the total of anticipated
revenues equals the total of appropriations.
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
28th
Certified by me, this
28th
day of March
2024
-DocuSigned by:
KATHRYN MANTELL
Registered Municipal Accountant
Mount Arlington, NJ 07856
Address
day of March
-DocuSigned by:
PATRICIA REICHE
Chief Financial Officer
200 Valley Road, Suite 300
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:
By:
Sheet 1
2024
1
MUNICIPAL BUDGET NOTICE
1
County of
MORRIS
for the Fiscal Year 2024
Section 1.
Municipal Budget of the
BOROUGH
of
ROCKAWAY
Be it Resolved, that the following statements of revenues and appropriations shall constitute the Municipal Budget for the year 2024;
Be it Further Resolved, that said Budget be published in the
Citizen
in the issue of
The Governing Body of the
April 3rd
2024
BOROUGH
of
ROCKAWAY
RECORDED VOTE
(Insert Last Name)
Ayes
Nays
does hereby approve the following as the Budget for the year 2024:
Notice is hereby given that the Budget and Tax Resolution was approved by the
COUNCIL MEMBERS
of
ROCKAWAY
1
County of
MORRIS
on
March
28th
of the
BOROUGH
2024.
1
A Hearing on the Budget and Tax Resolution will be held at
Borough of Rockaway
on
April
1
6:30 o'clock P.M. at which time and place objections to said Budget and Tax Resolution for the year 2024 may be presented by taxpayers or other
interested persons.
Sheet 2
Abstained
Absent
25th
2024 at
EXPLANATORY STATEMENT
SUMMARY OF CURRENT FUND SECTION OF APPROVED BUDGET
YEAR 2024
XXXXXXXXXXXX
XXXXXXXXXXXX
8,034,363.20
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)
XXXXXXXXXXXX
1,737,481.30
Total General Appropriations excluded from "CAPS" (Item O, Sheet 29)
3. Reserve for Uncollected Taxes (Item M, Sheet 29) Based on Estimated
97.84%
Percent of Tax Collections
1,737,481.30
565,000.00
Building Aid Allowance
2024 - $
4. Total General Appropriations (Item 9, Sheet 29)
for Schools-State Aid
2023 - $
10,336,844.50
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)
2,849,691.69
XXXXXXXXXXXX
(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
7,158,089.55
329,063.26
Sheet 3
EXPLANATORY STATEMENT (Continued)
SUMMARY OF 2023 APPROPRIATIONS EXPENDED AND CANCELED
Budget Appropriations - Adopted Budget
General
Budget
9,980,900.00
Water
Utility
Utility
Utility
Utility
Utility
Utility
2,327,500.00
Budget Appropriations Added by N.J.S.A. 40A:4-87
Emergency Appropriations
144,145.13
Total Appropriations
10,125,045.13
2,327,500.00
Expenditures:
Paid or Charged (Including Reserve for
Uncollected Taxes)
Reserved
778,343.53
Unexpended Balances Canceled
Total Expenditures and Unexpended
Balances Canceled
55.00
9,346,646.60 2,147,996.82
177,293.59
2,209.59
10,125,045.13
2,327,500.00
Overexpenditures
*
Sheet 3a
EXPLANATORY STATEMENT
(Continued)
BUDGET MESSAGE
CAP CALCULATION
Total General Appropriations for 2023
Cap Base Adjustment:
Subtotal
Exceptions Less:
CAP CALCULATION
9,980,900.00
21,961.00
10,002,861.00
Allowable Operating Appropriations before
Additional Exceptions per (N.J.S.A. 40A:4-45.3)
7,959,453.17
Additions:
Total Other Operations
New Construction (Assessor Certification)
4,263.76
2022 Cap Bank Utilized
2023 Cap Bank Utilized
70,597.30
Total Uniform Construction Code
Total Interlocal Service Agreement
Total Additional Appropriations
Total Capital Improvements
Total Debt Service
675,238.00
Transferred to Board of Education
162,500.00
Type I School Debt
Total Public & Private Programs
200,400.00
615,214.10
Judgements
Total Deferred Charges
Cash Deficit
Total Exceptions
39,188.73
Total Additions
545,000.00
Reserve for Uncollected Taxes
Maximum Appropriations within "CAPS" Sheet 19 @
74,861.06
2.5%
8,034,314.23
Additional Increase to COLA rate.
2.5%
7,765,320.17
Amount on Which CAP is Applied
Amount of Increase allowable.
.0%
3.5%
.0%
.0%
2,237,540.83
194,133.00
Maximum Appropriations within "CAPS" Sheet 19 @
3.5%
8,111,967.44
Allowable Operating Appropriations before
Additional Exceptions per (N.J.S.A. 40A:4-45.3)
Total General Appropriations for Municipal Purposes
(Sheet 19, H-1)
7,959,453.17
NOTE:
Sheet 3b
MANDATORY MINIMUM BUDGET MESSAGE MUST INCLUDE A SUMMARY OF:
Over or (Under) Appropriations Cap
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.)
8,034,363.20
(77,604.24)
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 - 2024
$ 1,179,858.08
Estimated Amounts to be Contributed by Employees:
Contribution from all eligible emp.
229,217.08
950,641.00
Budgeted Group Insurance - Inside CAP
Budgeted Group Insurance - Utilities
Budgeted Group Insurance - Outside CAP
TOTAL
707,300.00
243,341.00
950,641.00
Instead of receiving Health Benefits,
7 employees
have elected an opt-out for 2024. This opt-out amount
is budgeted separately.
Health Benefits Waiver
Salaries and Wages
$
35,000.00
Sheet 3b (2)
EXPLANATORY STATEMENT
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, c. 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
7,070,647.04
(Continued)
ADJUSTED TAX LEVY PRIOR TO EXCLUSIONS
Exclusions:
Allowable Shared Service Agreements Increase
Allowable Health Insurance Costs Increase
Allowable Pension Obligations Increases
8,294.00
79,462.00
Allowable LOSAP Increase
Allowable Capital Improvements Increase
Allowable Debt Service and Capital Leases Inc.
30,788.00
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
7,212,059.98
118,544.00
55.00
7,330,548.98
478,000
0.892
4,263.76
MAXIMUM ALLOWABLE AMOUNT TO BE RAISED BY TAXATION
7,334,812.74
AMOUNT TO BE RAISED BY TAXATION FOR MUNICIPAL PURPOSES
7,158,089.55
7,070,647.04
141,412.94
7,212,059.98
OVER OR (UNDER) 2% LEVY CAP
(176,723.19)
(must be equal or under for Introduction)
7,212,059.98
Sheet 3 - Levy CAP
EXPLANATORY STATEMENT - (Continued)
BUDGET MESSAGE
"2010" LEVY CAP BANKS:
2021
Maximum Allowable Amount to be Raised by Taxation
Amount to be Raised by Taxation for Municipal Purpose
Available for Banking (CY 2024)
Amount Used in CY 2024
Balance to Expire
7,074,633
6,795,481
279,152
279,152
2022
Maximum Allowable Amount to be Raised by Taxation
Amount to be Raised by Taxation for Municipal Purpose
Available for Banking (CY 2024 - CY 2025)
Amount Used in CY 2024
Balance to Carry Forward (CY 2025)
7,097,017
6,943,535
153,482
153,482
2023
Maximum Allowable Amount to be Raised by Taxation
Amount to be Raised by Taxation for Municipal Purpose
Available for Banking (CY 2024 - CY 2026)
Amount Used in CY 2024
Balance to Carry Forward (CY 2025 - CY2026)
7,217,112
7,070,647
146,465
146,465
2024
Maximum Allowable Amount to be Raised by Taxation
Amount to be Raised by Taxation for Municipal Purpose
Available for Banking (CY 2025 - CY 2027)
7,334,813
7,158,090
176,723
Total Levy CAP Bank
476,670
Sheet 3d
CURRENT FUND ANTICIPATED REVENUES
GENERAL REVENUES
Anticipated
FCOA
2024
2023
1. Surplus Anticipated
08-101
775,000.00
575,000.00
Realized in
Cash in 2023
575,000.00
2. Surplus Anticipated with Prior Written Consent of Director of Local Government Services
08-102
Total Surplus Anticipated
08-100
775,000.00
575,000.00
575,000.00
3. Miscellaneous Revenues
Section A: Local Revenues
XXXXXXX XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Licenses:
XXXXXXX XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Alcoholic Beverages
08-103
20,400.00
20,000.00
20,460.00
Other
08-104
57,000.00
18,000.00
61,527.21
Fees and Permits
08-105
71,400.00
64,500.00
73,092.49
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
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
08-110
22,000.00
40,000.00
22,201.90
08-109
08-112
72,500.00
48,219.00
77,349.56
08-115
08-111
08-113
08-114
Sheet 4
CURRENT FUND ANTICIPATED REVENUES
GENERAL REVENUES
3. Miscellaneous Revenues Section A: Local Revenues (continued)
Sheet 4a
(Continued)
Anticipated
Realized in
FCOA
2024
2023
Cash in 2023
CURRENT FUND - ANTICIPATED REVENUES
GENERAL REVENUES
3. Miscellaneous Revenues
Section A: Local Revenues (continued)
Sheet 4b
- (Continued)
Anticipated
FCOA
2024
2023
Realized in
Cash in 2023
CURRENT FUND - ANTICIPATED REVENUES
GENERAL REVENUES
3. Miscellaneous Revenues Section A: Local Revenues (continued)
(Continued)
Anticipated
FCOA
2024
2023
Realized in
Cash in 2023
Total Section A: Local Revenue
08-001
243,300.00
190,719.00
254,631.16
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)
Reserve for Municipal Relief Funds
Total Section B: State Aid Without Offsetting Appropriations
Anticipated
FCOA
2024
2023
Realized in
Cash in 2023
09-212
09-200
09-202
553,518.00
550,776.00
550,776.02
09-203
57,054.90
28,533.38
28,533.38
09-001
610,572.90
579,309.38
579,309.40
Sheet 5
CURRENT FUND - ANTICIPATED REVENUES - (Continued)
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
Anticipated
FCOA
2024
2023
Realized in
Cash in 2023
XXXXXXX XXXXXXXXXXX
XXXXXXXXXXX
08-160
158,000.00
125,000.00
XXXXXXXXXXX
159,169.00
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 Appropriations
(N.J.S.A. 40A:4-45.3h and N.J.A.C. 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
Sheet 6
08-002
158,000.00
125,000.00
159,169.00
3. Miscellaneous Revenues
CURRENT FUND - ANTICIPATED REVENUES
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:
Morris Hills Regional High School District - School Resource Officer
Sheet 7
- (Continued)
Anticipated
FCOA
2024
2023
Realized in
Cash in 2023
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
11-110
82,500.00
77,500.00
XXXXXXXXXXX
77,500.00
CURRENT FUND ANTICIPATED REVENUES
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:
Sheet 7a
(Continued)
Anticipated
Realized in
FCOA
2024
2023
Cash in 2023
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
CURRENT FUND - ANTICIPATED REVENUES
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:
Total Section D: Shared Service Agreements Offset With Appropriations
(Continued)
Anticipated
FCOA
2024
2023
Realized in
Cash in 2023
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
11-001
82,500.00
77,500.00
77,500.00
Sheet 7b
3. Miscellaneous Revenues
CURRENT FUND - ANTICIPATED REVENUES - (Continued)
GENERAL 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):
Anticipated
FCOA
2024
2023
Realized in
Cash in 2023
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
Sheet 8
XXXXXXX XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
08-003
CURRENT FUND - ANTICIPATED REVENUES
- (Continued)
Anticipated
Realized in
GENERAL REVENUES
FCOA
2024
2023
Cash in 2023
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
Safe and Secure Communities Grant
10-503
21,221.00
15,228.00
15,228.00
Clean Communities Grant
10-602
11,500.00
11,500.00
11,500.00
Recycling Tonnage Grant
10-569
5,825.00
9,909.66
9,909.66
Municipal Alliance Grant
10-506
4,221.00
6,221.00
6,221.00
Body Armor Grant
10-518
1,651.79
1,359.48
1,359.48
American Rescue Plan Grant
10-857
NJ Economic Development Authority
10-664
123,060.47
123,060.47
NJ Stormwater Management Planning Assistance Grant
10-564
15,000.00
15,000.00
Lead Grant Assistance Program (LGAP)
10-621
2,200.00
Sheet 9
3. Miscellaneous Revenues
CURRENT FUND - ANTICIPATED REVENUES
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):
- (Continued)
Anticipated
FCOA
2024
2023
Realized in
Cash in 2023
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
XXXXXXXXXXX
XXXXXXXXXXX
10-001
46,618.79
182,278.61
182,278.61
3. Miscellaneous Revenues
CURRENT FUND ANTICIPATED REVENUES
GENERAL REVENUES
Section G: Special Items of General Revenue Anticipated
With Prior Written Consent of Director of Local Government Services Other Special
Items:
(Continued)
Anticipated
FCOA
2024
2023
Realized in
Cash in 2023
XXXXXXX XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Utility Operating Surplus of Prior Year
08-116
Uniform Fire Safety Act
08-106
30,000.00
30,000.00
30,893.25
Sewer User Fees
08-240
703,700.00
680,000.00
768,237.65
General Capital Fund Balance
08-228
80,314.10
80,314.10
Reserve for Sewer Maintenance
08-241
31,000.00
31,000.00
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
2024
2023
Realized in
Cash in 2023
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
Sheet 10n
XXXXXXX
08-004
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
733,700.00
821,314.10
910,445.00
CURRENT FUND - ANTICIPATED REVENUES
- (Continued)
Anticipated
GENERAL REVENUES
FCOA
2024
2023
Realized in
Cash in 2023
Summary of Revenues
XXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
1. Surplus Anticipated (Sheet 4, #1)
08-101
775,000.00
575,000.00
575,000.00
2. Surplus Anticipated with Prior Written Consent of Director of Local Government Services (Sheet 4, #2)
08-102
3. Miscellaneous Revenues:
XXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Total Section A: Local Revenues
08-001
243,300.00
190,719.00
254,631.16
Total Section B:
State Aid Without Offsetting Appropriations
09-001
610,572.90
579,309.38
579,309.40
Total Section C:
Dedicated Uniform Construction Code Fees Offset with Appropriations
08-002
158,000.00
125,000.00
159,169.00
Total Section D:
Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local
Government Services Shared Service Agreements
11-001
82,500.00
77,500.00
77,500.00
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
46,618.79
182,278.61
182,278.61
Total Section G:
Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local
Government Services Other Special Items
08-004
733,700.00
821,314.10
910,445.00
Total Miscellaneous Revenues
13-099
1,874,691.69 1,976,121.09
2,163,333.17
4. Receipts from Delinquent Taxes
15-499
200,000.00
200,000.00
240,581.14
5. Subtotal General Revenues (Items 1, 2, 3 and 4)
13-199
2,849,691.69 2,751,121.09
2,978,914.31
6. Amount to be Raised by Taxes for Support of Municipal Budget:
XXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
a) Local Tax for Municipal Purposes Including Reserve for Uncollected Taxes
07-190
7,158,089.55
7,070,647.04
XXXXXXXXXXX
b) Addition to Local District School Tax
07-191
XXXXXXXXXXX
c) Minimum Library Tax
07-192
329,063.26
303,277.00
XXXXXXXXXXX
Total Amount to be Raised by Taxes for Support of Municipal Budget
07-199
7,487,152.81
7,373,924.04
7,422,994.54
7. Total General Revenues
13-299
10,336,844.50
10,125,045.13 10,401,908.85
Sheet 11
CURRENT FUND - APPROPRIATIONS
8. GENERAL APPROPRIATIONS
Appropriated
FCOA
(A) Operations within "CAPS"
for 2024
for 2023
for 2023 By
Emergency
Appropriation
Total for 2023
As Modified By
All Transfers
Expended 2023
Paid or
Charged
Reserved
GENERAL GOVERNMENT:
Administration:
Salaries & Wages
20-100 1
Other Expenses
20-100 2
✓ 42,550.00
✓ 35,375.00
42,550.00
32,375.00
42,550.00
42,550.00
32,375.00
29,484.11
2,890.89
Mayor and Council:
Salaries & Wages
Other Expenses
20-110 1
✓ 32,7