Start your 7-day free trial — unlock full access instantly.
← Back to Search
TuckertonGreen RiskOpenGeneral
2022-user-friendly-budget-1
BID #: N/A
DUE: TBD
VALUE: TBD
100
Rating
Risk Rank
Green Risk
AI-Powered Lead Insights
Executive Summary
The document is the 2022 Municipal User Friendly Budget for Tuckerton Borough, located in Ocean County, New Jersey. It presents a detailed overview of the borough's financial status, including property tax levies, anticipated revenues, and appropriations. The budget outlines revenue sources, including municipal purpose taxes, state aid, and local revenue. Appropriations are categorized by service type, such as general government, public safety, and public works. The document also provides information on outstanding debt, personnel costs, and health benefits, providing a comprehensive view of Tuckerton's financial planning for the year.
Web Content
Automated discovery link found on Tuckerton website.
Document Text
--- Document: 2022-user-friendly-budget-1 Document --- THE GREAT SEAL OF THE STATE OF NEW B ERSEY Year: State of New Jersey Local Government Services 2022 Municipal User Friendly Budget MUNICIPALITY: 1532 Tuckerton Borough - County of Ocean Introduced Filename: 1532 fbi 2022.xlsm Municode: 1532 Website: TuckertonBorough.com Phone Number: 609-296-2701 Mailing Address: 420 E. Main St Municipality: Tuckerton State: NJ Zip: 08087 Term Expires Business Email MAYOR@TUCKERTONBOROUGH.COM Mayor First Name Middle Name Last Name SUSAN R. MARSHALL Chief Administrative Officer JENNY GLEGHORN Chief Financial Officer GARRETT K LOESCH Municipal Clerk JENNY GLEGHORN BRIAN Registered Municipal Accountant K LOGAN Governing Body Members JGLEGHORN@TUCKERTONBOROUGH.COM GLOESCH@TUCKERTONBOROUGH.COM JGLEGHORN@TUCKERTONBOROUGH.COM BLOGAN@SCNCO.COM First Name Middle Name Last Name Term Expires Business Email SAMUAL C COLANGELO 12/31/2022 SCOLANGELO@TUCKERTONBOROUGH.COM FRANK D'AMORE 12/31/2024 FDAMORE@TUCKERTONBOROUGH.COM KEITH F VREELAND 12/31/2023 KVREELAND@TUCKERTONBOROUGH.COM RONALD L PETERSON 12/31/2024 RPETERSON@TUCKERTONBOROUGH.COM BRIAN MARTIN 12/31/2023 BMARTIN@TUCKERTONBOROUGH.COM SUZANNE TAYLOR 12/31/2022 STAYLOR@TUCKERTONBOROUGH.COM USER FRIENDLY BUDGET SECTION - PROPERTY TAX BREAKDOWN 2021 Calendar Year Property Tax Levies - ALL entities levying property taxes Current Year 2022 Budget Calendar Year Calendar Year % of Tax Rate Municipal Purpose Tax 0.776 Tax Levy $3,300,620.60 Total Levy Avg Residential Taxpayer Impact Taxes Actual/Estimated Tax Levy 29.92% $1,694.01 Municipal Purpose Tax ACTUAL $3,620,759.00 Municipal Library 0.00% $0.00 Municipal Library Municipal Open Space 0.00% $0.00 Municipal Open Space Municipal Arts and Culture 0.00% $0.00 Municipal Arts and Culture 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 0.762 $3,242,290.00 29.39% $1,663.45 Local School District ESTIMATED $3,265,444.00 Regional School District 0.644 $2,737,262.00 24.81% $1,405.85 Regional School District ESTIMATED $2,792,007.00 County Purposes 0.345 $1,465,645.09 13.29% $753.13 County Purposes ESTIMATED $1,494,957.00 County Library 0.038 $159,900.67 1.45% $82.95 County Library ESTIMATED $163,098.00 County Board of Health 0.017 $73,543.15 0.67% $37.11 County Board of Health ESTIMATED $75,014.00 County Open Space 0.013 $52,972.85 0.48% $28.38 County Open Space ESTIMATED $54,032.00 Other County Levies (total) 0.00% $0.00 Other County Levies (total) Total (Calendar Year 2021 Budget) 100.00% $5,664.88 Total ESTIMATED amount to be raised by taxes 2.595 $11,032,234.36 Total Taxable Valuation as of October 1, 2021 $432,978,800.00 (To be used to calculate the current year tax rate) Current Year Average Residential Assessment $218,299.90 Prior Year to Current Year Comparison $11,465,311.00 Revenue Anticipated, Excluding Tax Levy 1,455,664.00 Budget Appropriations, before Reserve for Uncollected Taxes 1,211,924.00 Total Non-Municipal Tax Levy $7,844,552.00 Amount to be Raised by Taxes - Before RUT $7,600,812.00 Reserve for Uncollected Taxes (RUT) $164,627.31 Total Amount to be Raised by Taxes $7,765,439.31 % Change (+/-) 7.73% % of Tax Collections used to Calculate RUT 97.88% Comparison - Municipal Purposes Tax Rate Prior Year 0.776 Current Year 0.836 Comparison - Municipal Purposes Tax Levy Current Year % Change (+/-) 9.70% Prior Year $3,300,620.60 $3,620,759.00 If % used exceeds the actual collection % then reference the statutory exception used Comparison - Impact on Avg. Residential Tax Payment (Municipal Purposes Onl Total Tax Levy, CY 2021 Prior Year $1,694.01 Current Year $1,824.99 % Change (+/-) 7.73% $ Change (+/-) $320,138.40 Tax Collections - ACTUAL as of Prior Year Total Tax Revenue, Collections CY 2021 $ Change (+/-) % of Taxes Collected, CY 2021 $130.98 Delinquent Taxes - December 31, 2021 Sheet UFB-1 10,902,798.00 11,135,156.00 97.91% $187,557.00 USER FRIENDLY BUDGET SECTION - ANTICIPATED REVENUE SUMMARY (ALL OPERATING FUNDS) FCOA % Difference Current vs. Prior Year S Difference Current vs. Prior Year Total Realized Revenue (Prior Year) Total Anticipated Revenue (Current Year) General Budget Open Space Budget Arts and Culture Trust Fund Utility Utility Utility Utility Utility 08 Surplus -73.02% ($350,320.67) $479,751,29 $129,430.62 $129,430.62 08 Local Revenue 0.01% $219.65 $2,598,158,74 $2,598,378.39 $150,654.71 $2,447,723.68 09 State Aid (without offsetting appropriation) 0.00% $0.00 $324,612,00 $324,612.00 $324,612.00 08 Uniform Construction Code Fees -0.28% ($460.00) $165,460.00 $165,000,00 $165,000.00 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! $91,814.83 $0.00 $91,814.83 10 Public and Private Revenue -93.84% ($639,265.99) $681,226.89 $41,960,90 $41,960.90 08 Other Special Items 230.77% $358,798.52 $155,478.96 $514,277.48 $469,006.10 $91,814 83 $45.271.38 15 Receipts from Delinquent Taxes -6.70% ($12,557.26) $187,557.26 $175,000.00 $175,000.00 Amount to be raised by taxation 07 Local Tax for Municipal Purposes 6.38% $217,201.30 $3,403,557.70 $3,620,759.00 $3,620,759.00 07 Minimum Library Tax #DIV/0! $0.00 $0.00 54 Open Space Levy Tax #DIV/0! $0.00 $0.00 56 Arts and Cultural 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 -100.00% ($146,414.54) Total -5.91% ($480,984.16) $146,414.54 $8,142,217,38 $0.00 $7,661,233.22 $5,076,423,33 $0.00 $0.00 $2,584,809.89 $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. Prior Year Total Modified $ Difference Current v. Prior Year Appropriation for Service Type (Prior Year) Total Appropriation for Service Type (Current Year) General Budget lic & Prippen Spa Offsets Budget Arts and Culture Trust Fund Utility Utility Utility Utility Utility 20 General Government 4.00 7,00 -3.27% ($14,531.30) $444,831.30 $430,300,00 $430,300,00 21 Land-Use Administration 6.29% $1,804.44 $28,695.56 $30,500,00 $30,500,00 22 Uniform Construction Code 2.00 4.00 -1.82% ($3,043.70) $167,494.70 $164,451.00 $164,451.00 23 Insurance 4.46% $36,406,30 $817,152.00 $853,558.30 $615,993,00 $237,565.30 25 Public Safety 14.00 4.00 6.00% $74,070,00 $1,234,019.00 $1,308,089.00 $1,308,089.00 26 Public Works 14.00 77.18% $860,125.30 $1,114,434.70 $1,974,560.00 $619,560.00 $1,355,000.00 27 Health and Human Services -1.91% ($250.90) $13,150.90 $12,900.00 $12,900.00 28 Parks and Recreation #DIV/0! $0.00 $0.00 29 Education (including Library) 0.00% $0.00 $5,000.00 $5,000,00 $5,000.00 30 Unclassified 30.99% $22,994.36 $74,205.64 $97,200.00 $97,200.00 31 Utilities and Bulk Purchases 23.45% $46,544.60 $198,455.40 $245,000,00 $245,000.00 32 Landfill / Solid Waste Disposal -3.33% ($6,885.20) $206,885.20 $200,000.00 $200,000.00 35 Contingency #DIV/0! $0.00 $0.00 36 Statutory Expenditures -1.15% ($7.454.79) $650,005.81 $642,551.02 $633,479.40 $9,071.62 37 Judgements #DIV/0! $0.00 $0.00 42 Shared Services 3.47% $4,387.10 $126,362.90 $130,750.00 $130,750.00 43 Court and Public Defender 1.00 3.00 13.55% $10,620.50 $78,379.50 $89,000.00 $89,000.00 44 Capital -100.00% ($25,000.00) $25,000.00 $0.00 45 Debt -0.93% ($9,696.40) $1,039,944.40 $1,030,248.00 $178,500.00 46 Deferred Charges -57.81% ($101,989.55) $176,414.50 $74,424.95 $30,000.00 $851,748.00 $44,424.95 48 Debt - Type 1 School District #DIV/0! $0.00 $0.00 50 Reserve for Uncollected Taxes -1.82% ($4,510.40) $248,250.50 $243,740.10 $243,740.10 55 Surplus General Budget -73.02% ($350,320.70) $479,751.30 $129,430.60 $129,430.60 Total 35.00 18.00 7.48% $533,269.66 $7,128,433.31 $7,661,702.97 $5,163,893.10 $0.00 $0.00 $0.00 $2,497,809.87 $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 future years contractual increase USER FRIENDLY BUDGET SECTION STRUCTURAL BUDGET IMBALANCES Sheet UFB-4 Amount contractual obligations Comment/Explanation ASSESSED PROPERTY VALUATIONS - EXEMPT PROPERTY - PROPERTY TAX APPEAL DATA Property Tax Assessments - Taxable Properties (October 1, 2021 Value) Property Tax Assessments - Exempt Properties (October 1, 2021 Value) # of Parcels Assessed Value % of Total # of Parcels Assessed Value % of Total 1 Vacant Land 2 Residential 3A/3B Farm 4A Commercial 212 1,575 $11,403,000.00 $348,863,500.00 2.63% 15A Public Schools 2 $6,649,500.00 16.05% 80.57% 15B Other Schools 0 0.00% 1 $3,000.00 0.00% 15C Public Property 128 $16,139,000.00 38.95% 101 $42,111,100.00 9.73% 15D Church and Charities 13 $12,302,400.00 29.69% 4B Industrial 4C Apartments 5A/5B Railroad 6A/6B Business Personal Property 0 0.00% 15E Cemeteries & Graveyards 2 $921,800.00 2.22% 4 $30,598,200.00 7.07% 15F Other Exempt 24 $5,426,800.00 13.10% 0.00% 0.00% Total 1,893 $432,978,800.00 100.00% Total 169 $41,439,500.00 100.00% Average Ratio (%), Assessed to True Value 90.62% Equalized Valuation, Taxable Properties $477,796,071.51 Percentage of Exempt vs. Non-Exempt Properties 9.57% Total # of property tax appeals filed in 2021 County Tax Board 0.00 State Tax Court 0.00 Number of 2021 County Tax Board decisions appealed to Tax Court 0.00 Number of pending property tax appeals in State Tax Court 0.00 Amount paid out by municipality for tax appeals in 2021 $0.00 Prior Budget Year's Payments in Lieu of Tax (PILOT) - 5 Year Exemptions/Abatements G Commercial/Industrial Exemption I Dwelling Exemption J Dwelling Abatement K New Dwelling/Conversion Exemption L New Dwelling/Conversion Abatement N Multiple Dwelling Exemption 0 Multiple Dwelling Abatement Total 5 Yr Exemptions/Abatements # of Parcels 2 PILOT Billing/Revenue $0.00 Assessed Value $891,100.00 Taxes if Billed in Full 2021 Total Tax Rate $23,346.00 2 0.00 891,100.00 23,346.00 Sheet UFB-5 Prior Budget Year's Payments in Lieu of Tax (PILOT)-Long Term Tax Exemptions Project Type of Project (use drop-down Name FELMAN INVESTMENTS JON MILLER LLC Comm Andust Comm/Indust for data entry) PILOT Billing $0.00 $0.00 Assessed Valuc $440,000.00 $451,100.00 Total Long Term Exemptions - Column Total Mark "X" if Grand Total USER FRIENDLY BUDGET SECTION Long Term Tax Exemptions Prior Budget Year's Payments in Lieu of Tax (PILOT)-Long Term Tax Exemptions Prior Buslget 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 Taxes if Billed In Full 2021 Total Tax Rate $11,528.00 $11.818.00 Project Name Type of Project (use drop-down for data entry) PILOT Billing Assessed Value 2021 Total Tax Rate Taxes if Billed In Full Project Name Type of Project (use drop-down for data entry) Taxes if Billed In Full PILOT Billing Assessed Value 2021 Total Tax Rate Project Name Type of Project (use drop-down for data entry) PILOT Billing Assessed Value Taxes if Billed In Full 2021 Total Tax Rate 0.00 891,100.00 23,346.000 Tolal Long Term Exemptions Column Total 50.00 $0.00 $0.00 Total Long Term Exemptions Column Total $0.00 50.00 $0.00 Total Long Term Exemptions - Column Total Total Long Term Exemptions - GRAND TOTAL 50.00 50.00 $0.00 $891,100.00 Sheet UFB-6 $0.00 $23,346.00 Sheet UFB-6C USER FRIENDLY BUDGET SECTION BUDGETED PERSONNEL COSTS # of # of Full-Time Part-Time Total Personnel Base Overtime and other Pension (Estimate) Health Benefits Net of Organization / Individuals Eligible for Benefit Employees Employees Cost Pay Compensation Cost Share Employment Taxes and Other Benefits Governing Body 0.00 7.00 62,304.00 $56,422.00 $0.00 $240.00 $0.00 $5,642.00 Supervisory Staff (Department Heads & Managers) 7.00 0.00 $648,474.00 $94,677.00 $139,066.00 $64,847.00 Police Officers (Including Superior Officers) 11.00 4.00 1,768,236.00 $1,134,645.00 $30,000.00 $323,374.00 $166,752.00 $113,465.00 Fire Fighters (Including Superior Officers) 0.00 0.00 0.00 All Other Union Employees not listed above 12.00 0.00 1,022,612.00 $578,441.00 $38,000.00 $84,452.00 $263,875.00 $57,844.00 All Other Non-Union Employees not listed above 3.00 7.00 238,517.00 $181,528.00 $26,503.00 $12,333.00 $18,153.00 Totals 33.00 18.00 3,091,669.00 $2,599,510.00 $68,000.00 $529,246.00 $582,026.00 $259,951.00 NO Is the Local Government required to comply with N.J.S.A. 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 Annual Cost Prior Year # of Prior Year Annual Covered Members (Medical & Rx) Estimate per Employee Total Current Covered Members Cost per Employee Total Prior Year Year Cost (Medical & Rx) (Average) Cost Active Employees - Health Benefits - Annual Cost Single Coverage 12.00 $11,725.44 $140,705.28 8.00 $11,505.36 $92,042.88 Parent & Child 5.00 $20,990.70 $104,953.50 5.00 $20,961.66 $104,808.30 Employee & Spouse (or Partner) 1.00 $23,938.56 $23,938.56 3.00 $22,643.64 $67,930.92 Family 10.00 $32,717.34 $327,173.40 12.00 $32,099.94 $385,199.28 Employee Cost Sharing Contribution (enter as negative - ) Subtotal ($74,693.33) ($67,110.06) 28.00 $522,077.41 28.00 $582,871.32 Elected Officials - Health Benefits - Annual Cost Single Coverage 0 $0.00 $0.00 0 $0.00 $0.00 Parent & Child 0 $0.00 $0.00 0 $0.00 $0.00 Employee & Spouse (or Partner) 0 $0.00 $0.00 0 $0.00 $0.00 Family 0 $0.00 $0.00 0 $0.00 $0.00 Employee Cost Sharing Contribution (enter as negative - ) Subtotal $0.00 $0.00 0.00 $0.00 0.00 $0.00 Retirees - Health Benefits - Annual Cost Single Coverage 4 $8,787.45 $35,149.80 1 $4,338.48 $4,338.48 Parent & Child 0 $0.00 $0.00 0 $0.00 $0.00 Employee & Spouse (or Partner) 1 $31,383.72 $31,383.72 3 $10,373.80 $31,121.40 Family 1 $35,702.40 $35,702.40 2 $25,449.06 $50,898.12 Employee Cost Sharing Contribution (enter as negative - ) Subtotal $0.00 $0.00 6.00 $102,235.92 6.00 $86,358.00 GRAND TOTAL 34.00 $624,313.33 34.00 $669,229.32 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 Gross Days of Organization/Individuals Eligible for Benefit PBA GOVT WORKERS UNION LOCAL 68 NON-UNION Legal basis for benefit (check applicable items) Approved Accumulated Dollar Value of Compensated Labor Absence 706.00 176.00 586.00 549.00 Individual Employment Local Absences Agreement Ordinance Agreement $346,094.00 X $64,501.00 X $99,041.00 X $66,872.00 X X Totals 2017.00 $576,508.00 Total Funds Reserved as of end of 2021 Total Funds Appropriated in 2022 $0.00 $0.00 UFB-9 Accumulated Absence Liability Deductions Net Debt USER FRIENDLY BUDGET SECTION - OUTSTANDING DEBT; PER CAPITA AND BUDGET IMPACT Gross Debt Current Year 2023 Budget Budget 2024 Budget All Additional Future Years' Budgets Local School Debt Regional School Debt $3,274,913.00 $6,729,867.98 $3,274,913.00 $0.00 Utility Fund - Principal $704,160.91 $0.00 $6,729,867.98 $0.00 Utility Fund - Interest $147,587.13 $0.00 Bond Anticipation Notes - Principal $173,750.00 Utility Fund Debt Bond Anticipation Notes - Interest $4,750.00 $12,111,034.24 $4,323,750.00 $10,443,483.04 $1,667,551.20 Bonds - Principal $0.00 $4,323,750.00 Bonds - Interest $0.00 Loans & Other Debt - Principal $0.00 Loans & Other Debt - Interest $0.00 Total $1,030,248.04 $0.00 $0.00 $0.00 Municipal Purposes Debt Authorized (BNI) Notes Outstanding $0.00 Total Principal $877,910.91 $0.00 $0.00 $0.00 $0.00 Total Interest $152,337.13 $0.00 $0.00 $0.00 Bonds Outstanding $0.00 % of Total Current Year Budget 13.45% Loans and Other Debt $0.00 Description Debt Not Listed Above Total (Current Year) $26,439,565.22 $20,448,264.02 $5,991,301.20 Total Guarantees - Governmental Total Guarantees - Other Population (2020 census) 3,347 Per Capita Gross Debt $7,899.48 Per Capita Net Debt $1,790.05 3 Year
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
BRIAN K LOGAN
Registered Municipal Accountant
hidden@email.com
UnlockExplore More
Timeline
First Discovered
Apr 2, 2026
Last Info Update
Apr 5, 2026
Start your 7-day free trial
Get instant notifications and full bid analysis. Existing users will be logged in automatically.
Start Free Trial