20
| APPROPRIATIONS | EXPENDED |
| BUDGET | BUDGET AFTER MODIFICATION | PAID OR CHARGED | ENCUMBERS | RESERVED |
|---|
| Deferred Charges & Statutory Expenditures | | | | | |
|---|
| Municipal Within "CAPS": | | | | | |
|---|
| Statutory Expenditures: | | | | | |
|---|
| Public Employees' Retirement System | 759,294 | 759,294 | 759,294 | - | - |
|---|
| Social Security System (O.A.S.I.) | 1,325,258 | 1,325,258 | 1,244,908 | - | 80,350 |
|---|
| Police & Firemen's Retirement System | 2,137,931 | 2,137,931 | 2,137,931 | - | - |
|---|
| Defined Contribution Retirement Program | 4,000 | 4,000 | 3,980 | - | 20 |
|---|
| Public Employees' Retirement System | | | | | |
|---|
| Delayed Appropriation | 14,453 | 14,453 | 14,453 | - | - |
|---|
| Total Deferred Charges & Statutory | | | | | |
|---|
| Expenditures Within "CAPS" | 4,240,936 | 4,240,936 | 4,160,566 | - | 80,370 |
|---|
| Total General Appropriations for Municipal | | | | | |
|---|
| Purposes Within "CAPS" | 31,756,507 | 31,751,507 | 29,616,562 | 911,654 | 1,223,291 |
|---|
| OPERATIONS - EXCLUDED FROM "CAPS" | | | | | |
|---|
| Service Contracts: | | | | | |
|---|
| Sewer & Water Purposes - MUA | 600 | 600 | - | - | 600 |
|---|
| Implementation of 911 Emergency: | | | | | |
|---|
| Salaries & Wages | 153,488 | 153,488 | 153,488 | - | - |
|---|
| Relocation Assistance: | | | | | |
|---|
| Other Expenses | 2,000 | 2,000 | - | - | 2,000 |
|---|
| LOSAP | 22,000 | 27,000 | - | 22,000 | 5,000 |
|---|
| Recycling Tonnage Tax | 10,000 | 10,000 | - | - | 10,000 |
|---|
| Supplemental Fire Services Programs: | | | | | |
|---|
| Fire District Tax Obligations | 13,026 | 13,026 | 13,026 | - | - |
|---|
| Public & Private Programs Offset by Revenues: | | | | | |
|---|
| OC Office of Senior | | | | | |
|---|
| Services-Information Assistance: | | | | | |
|---|
| Salaries and Wages | 17,210 | 17,210 | 17,210 | - | - |
|---|
| Other Expenses | 500 | 500 | 500 | - | - |
|---|
| Safe & Secure Communities Program | | 28,805 | 28,805 | - | - |
|---|
| Municipal Alliance on Alcohol & Drug Abuse: | | | | | |
|---|