HTML — PaddleOCR-VL (Baidu)

State of New Jersey Local Government Services

Year:	2018	Municipal User Friendly Budget
MUNICIPALITY:	1511 Jackson Township - County of Ocean					Introduced	▼
Municode:	1511	Filename: 1511_fbi_2018.xlsm
	Website:	http://www.jacksontwpnj.net/
	Phone Number:		732-928-1200
	Mailing Address:		95 W. Veterans Highway

Email the UFB if not using Outlook	Municipality:	Jackson	State:	NJ	Zip:	Jackson
Mayor
First Name	Middle Name	Last Name	Term Expires	Business Email
Michael		Reina	12/31/2018	mikereina@jacksontwpnj.net
Chief Administrative Officer
Helene		Schlegel		hschlegel@jacksontwpnj.net
Chief Financial Officer
Sharon		Pinkava		spinkava@jacksontwpnj.net
Municipal Clerk
Ann	Marie	Eden		clerk@jacksontwpnj.net
Registered Municipal Accountant
Rodney		Haines		rhaines@hfacpas.com
Governing Body Members
First Name	Middle Name	Last Name	Term Expires	Business Email
Kenneth	J	Bressi	12/31/2020	councilmanbressi@jacksontwpnj.net
Barry		Calogero	12/31/2020	councilmancalogero@jacksontwpnj.net
Scott	R	Martin	12/31/2018	councilmanmartin@jacksontwpnj.net
Robert	A	Nixon	12/31/2020	councilmannixon@jacksontwpnj.net
Ann	M	Updegrave	12/31/2018	annieup@jacksontwpnj.net

Page 2 Download HTML

USER FRIENDLY BUDGET SECTION - PROPERTY TAX BREAKDOWN

2017 Calendar Year Property Tax Levies - ALL entities levying property taxes					Current Year 2018 Budget
	Calendar Year Tax Rate	Calendar Year Tax Levy	% of Total Levy	Avg Residential Taxpaver Impact	Taxes	Actual/Estimated	Tax Levy
Municipal Purpose Tax	0.473	$31,800,458.30	20.39%	$1,545.87	Municipal Purpose Tax	ESTIMATED	$32,354,549.88
Municipal Library	0.000	$0.00	0.00%	$0.00	Municipal Library		$0.00
Municipal Open Space	0.020	$1,345,833.37	0.86%	$65.36	Municipal Open Space	ESTIMATED	$1,352,343.81
Fire Districts (avg. rate/total levies)	0.092	$6,160,152.00	3.95%	$301.00	Fire Districts (total levies)	ESTIMATED	$6,314,155.80
Other Special Districts (total levies)	0.000	$0.00	0.00%	$0.00	Other Special Districts (total levies)		$0.00
Local School District	1.303	$87,640,356.00	56.18%	$4,258.50	Local School District	ESTIMATED	$89,393,163.12
Regional School District	0.000	$0.00	0.00%	$0.00	Regional School District		$0.00
County Purposes	0.365	$24,598,465.33	15.77%	$1,192.90	County Purposes	ESTIMATED	$25,347,247.13
County Library	0.040	$2,649,929.88	1.70%	$130.73	County Library	ESTIMATED	$2,730,938.12
County Board of Health	0.014	$960,238.98	0.62%	$45.76	County Board of Health	ESTIMATED	$989,568.53
County Open Space	0.012	$838,314.78	0.54%	$39.22	County Open Space	ESTIMATED	$863,835.72
Other County Levies (total)			0.00%	$0.00	Other County Levies (total)		$0.00
Total (Calendar Year 2017 Budget)	2.319	$155,993,748.64	100.00%	$7,579.35	Total ESTIMATED amount to be raised by taxes		$159,345,802.11
Total Taxable Valuation as of October 1, 2017		$6,761,719,027.00			Revenue Anticipated, Excluding Tax Levy		11,819,107.21
(To be used to calculate the current year tax rate)					Budget Appropriations, before Reserve for Uncollected Taxes		41,461,859.51
Current Year Average Residential Assessment		$326,823.00			Total Non-Municipal Tax Levy		$126,991,252.23
Prior Year to Current Year Comparison					Amount to be Raised by Taxes - Before RUT		$156,634,004.53
					Reserve for Uncollected Taxes (RUT)		$2,711,797.58
					Total Amount to be Raised by Taxes		$159,345,802.11
Comparison - Municipal Purposes Tax Rate					% of Tax Collections used to Calculate RUT		98.30%
Prior Year	Current Year	% Change (+/-)			If % used exceeds the actual collection % then reference the statutory exception used
0.473	0.479	1.16%
Comparison - Municipal Purposes Tax Levy
Prior Year	Current Year	% Change (+/-)	$ Change (+/-)	$554,091.58	Tax Collections - ACTUAL as of Prior Year
$31,800,458.30	$32,354,549.88	1.74%			Total Tax Revenue, Collections CY 2017		154,686,183.07
Comparison - Impact on Avg. Residential Tax Payment (Municipal Purposes Only					Total Tax Levy, CY 2017		156,848,375.95
Prior Year	Current Year	% Change (+/-)	$ Change (+/-)	$ Change (+/-)	% of Taxes Collected, CY 2017		98.62%
$1,545.87	$1,563.85	1.16%	$17.98		Delinquent Taxes - December 31, 2017		$1,664,840.69

Page 3 Download HTML

USER FRIENDLY BUDGET SECTION - ANTICIPATED REVENUE SUMMARY (ALL OPERATING FUNDS)

FCOA % Difference Current vs. Prior Year $ Difference\nCurrent vs. Prior Year Total Realized Revenue (Prior Year) Total Anticipated Revenue (Current Year) General Budget Open Space Budget Utility Utility Utility Utility Utility Utility

08 Surplus 32.96% $918,000.00 $2,785,000.00 $3,703,000.00 $3,703,000.00

08 Local Revenue -14.53% ($230,723.35) $1,587,773.35 $1,357,050.00 $1,357,050.00

09 State Aid (without offsetting appropriation) 0.00% $0.00 $3,408,439.00 $3,408,439.00 $3,408,439.00

08 Uniform Construction Code Fees -5.73% ($73,003.56) $1,273,003.56 $1,200,000.00 $1,200,000.00

Special Revenue Items w/ Prior Written Consent

11 Shared Services Agreements -40.00% ($68,000.00) $170,000.00 $102,000.00 $102,000.00

08 Additional Revenue Offset by Appropriations #DIV/0! $0.00 $0.00 $0.00 $0.00

10 Public and Private Revenue -60.44% ($169,951.88) $281,171.09 $111,219.21 $111,219.21

08 Other Special Items 115.95% $449,625.00 $387,774.00 $837,399.00 $837,399.00

15 Receipts from Delinquent Taxes -17.90% ($239,819.32) $1,339,819.32 $1,100,000.00 $1,100,000.00

Amount to be raised by taxation

07 Local Tax for Municipal Purposes -1.96% ($646,683.29) $33,001,233.17 $32,354,549.88 $32,354,549.88

07 Minimum Library Tax #DIV/0! $0.00 $0.00 $0.00

54 Open Space Levy Tax -1.48% ($20,272.50) $1,372,616.31 $1,352,343.81 $1,352,343.81

07 Addition to Local District School Tax #DIV/0! $0.00 $0.00

08 Deficit General Budget #DIV/0! $0.00 $0.00

Total -0.18% ($80,828.90) $45,606,829.80 $45,526,000.90 $44,173,657.09 $1,352,343.81 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

Sheet UFB-2

Page 4 Download HTML

USER FRIENDLY BUDGET SECTION - APPROPRIATIONS SUMMARY (ALL OPERATING FUNDS)

FCOA		Budgeted Positions Full-Time	Part-Time	% Difference Current v. Prior Year	$ Difference Current v. Prior Year	Total Modified Appropriation for Service Type (Prior Year)	Total Appropriation for Service Type (Current Year)	General Budget	Public & Private Offsets	Open Space Budget	Utility	Utility	Utility	Utility	Utility	Utility
20	General Government	29.00	13.00	0.59%	$18,407.26	$3,118,848.35	$3,137,255.61	$3,137,255.61
21	Land-Use Administration	4.00	1.00	-0.63%	($1,988.70)	$313,369.60	$311,380.90	$311,380.90
22	Uniform Construction Code	17.94	7.20	-4.16%	($62,185.28)	$1,494,111.28	$1,431,926.00	$1,431,926.00
23	Insurance			3.60%	$201,127.02	$5,589,212.98	$5,790,340.00	$5,790,340.00
25	Public Safety	113.24	25.00	4.82%	$602,343.48	$12,502,672.69	$13,105,016.17	$13,079,512.08	$25,504.09
26	Public Works	47.00	7.20	4.28%	$202,233.70	$4,727,069.39	$4,929,303.09	$4,881,187.80	$48,115.29
27	Health and Human Services	2.00	3.20	-1.51%	($3,026.77)	$200,370.77	$197,344.00	$197,344.00
28	Parks and Recreation	7.00	10.40	22.94%	$106,206.72	$462,934.28	$569,141.00	$533,431.00	$35,710.00
29	Education (including Library)			#DIV/0!	$0.00	$0.00	$0.00	$0.00
30	Unclassified			64.94%	$172,213.90	$265,190.10	$437,404.00	$437,404.00
31	Utilities and Bulk Purchases			-0.87%	($14,000.00)	$1,609,000.00	$1,595,000.00	$1,595,000.00
32	Landfill / Solid Waste Disposal			-0.36%	($1,000.00)	$274,000.00	$273,000.00	$273,000.00
35	Contingency			#DIV/0!	$0.00	$0.00	$0.00	$0.00
36	Statutory Expenditures			6.71%	$316,372.44	$4,717,830.64	$5,034,203.08	$5,034,203.08
37	Judgments			#DIV/0!	$0.00	$0.00	$0.00	$0.00
42	Shared Services	0.82		-39.17%	($68,000.00)	$173,600.00	$105,600.00	$105,600.00
43	Court and Public Defender	6.00	4.00	4.18%	$16,453.74	$393,279.09	$409,732.83	$404,843.00	$4,889.83
44	Capital			309.09%	$340,000.00	$110,000.00	$450,000.00	$450,000.00
45	Debt			-2.22%	($83,809.72)	$3,769,022.55	$3,685,212.83	$3,685,212.83
46	Deferred Charges			#DIV/0!	$0.00	$0.00	$0.00	$0.00
48	Debt - Type 1 School District			#DIV/0!	$0.00	$0.00	$0.00	$0.00
50	Reserve for Uncollected Taxes			1.80%	$47,869.00	$2,663,928.58	$2,711,797.58	$2,711,797.58
55	Surplus General Budget			#DIV/0!	$0.00	$0.00	$0.00	$0.00
Total		227.00	71.00	4.22%	$1,789,216.79	$42,384,440.30	$44,173,657.09	$44,059,437.88	$114,219.21	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00

Page 5 Download HTML

USER FRIENDLY BUDGET SECTION STRUCTURAL BUDGET IMBALANCES

Line Item. Put "X" in cell to the left that corresponds to the type of imbalance. Amount Comment/Explanation

X BAN Interest $91,000.00 Short Term Financing for Police Radio Tower Upgrade

X Police-Salaries & Wages $289,000.00 New Police Officers with step increases and promoted Officers

Sheet UFB-4

Page 6 Download HTML

ASSESSED PROPERTY VALUATIONS - EXEMPT PROPERTY - PROPERTY TAX APPEAL DATA

Property Tax Assessments - Taxable Properties (October 1, 2017 Value)
	# of Parcels	Assessed Value	% of Total
1 Vacant Land	1,415	$150,563,200.00	2.23%
2 Residential	17,910	$5,853,408,520.00	86.57%
3A/3B Farm	170	$28,264,611.00	0.42%
4A Commercial	253	$573,372,000.00	8.48%
4B Industrial	49	$44,262,300.00	0.65%
4C Apartments	17	$104,821,500.00	1.55%
5A/5B Railroad	3		0.00%
6A/6B Business Personal Property	3	$7,026,896.00	0.10%
Total	19,820	$6,761,719,027.00	100.00%

Average Ratio (%), Assessed to True Value 90.52%

Equalized Valuation, Taxable Properties $7,469,861,938.80

Total # of property tax appeals filed in 2017 County Tax Board 138.00

State Tax Court 21.00

Number of 2017 County Tax Board decisions appealed to Tax Court 11.00

Number of pending property tax appeals in State Tax Court 14.00

Amount paid out by municipality for tax appeals in 2017

Prior Budget Year's Payments in Lieu of Tax (PILOT) - 5 Year Exemptions/Abatements

Property Tax Assessments - Exempt Properties (October 1, 2017 Value)
	# of Parcels	Assessed Value	% of Total
15A Public Schools	31	$222,088,500.00	40.93%
15B Other Schools	1	$254,100.00	0.05%
15C Public Property	719	$223,022,200.00	41.10%
15D Church and Charities	41	$35,844,135.00	6.61%
15E Cemeteries & Graveyards	7	$578,200.00	0.11%
15F Other Exempt	143	$60,870,000.00	11.22%
Total	942	$542,657,135.00	100.00%
Percentage of Exempt vs. Non-Exempt Properties	8.03%

	# of Parcels	PILOT Billing/Revenue	Assessed Value	Taxes if Billed in Full 2017 Total Tax Rate
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
	0	0.00	0.00	0.00
Total 5 Yr Exemptions/Abatements

Sheet UFB-5

Page 7 Download HTML

USER FRIENDLY BUDGET SECTION

Prior Budget Year's Payments in Lieu of Tax (PILOT) - Long Term Tax Exemptions

Page 8 Download HTML

USER FRIENDLY BUDGET SECTION BUDGETED PERSONNEL COSTS

Organization / Individuals Eligible for Benefit	# of Full-Time Employees	# of Part-Time Employees	Total Personnel Cost	Base Pay	Overtime and other Compensation	Pension (Estimate)	Health Benefits Net of Cost Share	Employment Taxes and Other Benefits
Governing Body		6.00	169,488.19	$73,840.00	$1,920.00	$1,428.87	$80,638.54	$11,660.78
Supervisory Staff (Department Heads & Managers)	17.00		2,338,784.35	$1,721,517.15	$18,636.00	$180,822.47	$230,411.48	$187,397.25
Police Officers (Including Superior Officers)	90.00		15,950,987.48	$10,612,796.61	$401,600.00	$2,530,569.42	$1,447,753.32	$958,268.13
Fire Fighters (Including Superior Officers)			0.00	$0.00	$0.00	$0.00	$0.00	$0.00
All Other Union Employees not listed above	100.00	12.00	8,793,371.94	$5,286,145.45	$315,560.00	$634,413.81	$1,891,632.78	$665,619.90
All Other Non-Union Employees not listed above	20.00	53.00	2,476,579.17	$1,729,302.83	$51,690.00	$172,649.23	$348,156.89	$174,780.22
Totals	227.00	71.00	29,729,211.12	$19,423,602.04	$789,406.00	$3,519,883.80	$3,998,593.00	$1,997,726.28

Is the Local Government required to comply with NJSA 11A (Civil Service)? - YES or NO YES

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

Page 9 Download HTML

USER FRIENDLY BUDGET SECTION - HEALTH BENEFITS

Active Employees - Health Benefits - Annual Cost	Current Year # of Covered Members (Medical & Rx)	Current Year Annual Cost Estimate per Employee	Total Current Year Cost	Prior Year # of Covered Members (Medical & Rx)	Prior Year Annual Cost per Employee (Average)	Total Prior Year Cost
Active Employees - Health Benefits - Annual Cost

Single Coverage	44.00	$11,707.58	$515,133.36	42.00	$11,437.31	$480,367.08
Parent & Child	21.00	$20,901.04	$438,921.84	19.00	$20,909.00	$397,270.92
Employee & Spouse (or Partner)	38.00	$23,419.53	$889,942.32	38.00	$23,438.74	$890,672.04
Family	86.00	$32,776.68	$2,818,794.36	88.00	$32,744.22	$2,881,491.24
Employee Cost Sharing Contribution (enter as negative - )			($1,049,324.36)			($1,023,688.12)
Subtotal	189.00		$3,613,467.52	187.00		$3,626,113.16
Elected Officials - Health Benefits - Annual Cost
Elected Officials - Health Benefits - Annual Cost	Single Coverage	0		$0.00		$0.00
Single Coverage	0		$0.00			$0.00
Parent & Child	2	$23,722.32	$47,444.64	1	$23,722.32	$23,722.32
Employee & Spouse (or Partner)	1	$33,092.76	$33,092.76	2	$33,092.76	$66,185.52
Employee Cost Sharing Contribution (enter as negative - )			($2,890.56)			($3,146.77)
Subtotal	3.00		$77,646.84	3.00		$86,761.07
Retirees - Health Benefits - Annual Cost
Retirees - Health Benefits - Annual Cost	Single Coverage		$0.00			$0.00
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	192.00		$3,691,114.36	190.00		$3,712,874.23

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)?

Is prescription drug coverage provided by the SHBP (Yes or No)?

Sheet UFB-8

Page 10 Download HTML

USER FRIENDLY BUDGET SECTION ACCUMULATED ABSENCE LIABILITY

Legal basis for benefit (check applicable items)

Organization/Individuals Eligible for Benefit	Gross Days of Accumulated Absence	Dollar Value of Compensated Absences	Approved Labor Agreement	Local Ordinance	Individual Employment Agreement
Director Public Works	102.18	$42,589.49		X
Chief Financial Officer	80.50	$33,119.09		X
Township Clerk	23.14	$9,186.53		X
Business Administrator	15.07	$9,118.05			X
Chief of Police	6.59	$4,886.38			X
Non-Union - Managerial	364.09	$120,589.06		X
Non-Union - Supervisory	4.44	$1,356.85		X
Non-Union - All Other	641.95	$135,070.96		X
PBA	2431.29	$1,002,641.84	X
SOA	1370.85	$753,898.48	X
TWU	1393.14	$277,921.53	X
AFSCME	1311.74	$232,870.20	X
FMBA	440.53	$81,284.43	X

UFB-9 Accumulated Absence Liability

Page 11 Download HTML

USER FRIENDLY BUDGET SECTION - OUTSTANDING DEBT; PER CAPITA AND BUDGET IMPACT

	Gross Debt	Deductions	Net Debt	Current Year Budget	2019 Budget	2020 Budget	All Additional Future Years' Budgets
Local School Debt	$67,040,973.00	$67,040,973.00	$0.00	Utility Fund - Principal
Regional School Debt			$0.00	Utility Fund - Interest
				Bond Anticipation Notes - Principal
Utility Fund Debt				Bond Anticipation Notes - Interest	$0.00
0			$0.00	Bonds - Principal	$3,190,000.00	$3,240,000.00	$6,135,000.00
0			$0.00	Bonds - Interest	$473,825.00	$357,325.00	$329,000.00
0			$0.00	Loans & Other Debt - Principal	$15,102.83	$20,102.83	$140,719.81
0			$0.00	Loans & Other Debt - Interest	$6,285.00	$6,035.00	$24,945.00
0			$0.00	Total	$3,685,212.83	$3,623,462.83	$6,629,664.81
Municipal Purposes
Debt Authorized	$4,372,731.50		$4,372,731.50	Total Principal	$3,205,102.83	$3,260,102.83	$6,275,719.81
Notes Outstanding	$0.00		$0.00	Total Interest	$480,110.00	$363,360.00	$268,160.00
Bonds Outstanding	$19,295,000.00	$5,256,905.79	$14,038,094.21	% of Total Current Year Budget	8.34%
Loans and Other Debt	$293,175.00		$293,175.00
				Description	Debt Not Listed Above
Total (Current Year)	$91,001,879.50	$72,297,878.79	$18,704,000.71	Total Guarantees - Governmental
				Total Guarantees - Other
Population (2010 census)	54,856			Total Capital/Equipment Leases
				Total Other
Per Capita Gross Debt	$1,658.92
Per Capita Net Debt	$340.97			Bond Rating	Moody's	Standard & Poors	Fitch
				Rating Year of Last Rating	Aa2	AA+
3 Yr. Average Property Valuation	$7,016,529,443.00				2016	2016
Net Debt as % of 3 Year Avg Property Valuation	0.27%			Mark "X" if Municipality has no bond rating
				Sheet UFB-10

Page 12 Download HTML

Providing or Receiving Services?	Providing Services To/Receiving Services From	Type of Shared Service Provided	Notes (Enter more specifics if needed)	Begin Date	End Date	Amount to be Received/Paid
Receiving	Ocean County Prosecutors Office	Driving While Intoxicated Enforcement Program	D.W.I.E.P.	10/1/2017	9/30/2018	$70.00/per hour
Receiving	Ocean County Prosecutors Office	Drug Recognition Callout Program	D.R.E.C.P.	10/1/2017	9/30/2018	$55.00/per hour
Providing	Jackson Township Board of Education	School Resource Officers (2)	S.R.O.	9/6/2017	6/15/2018	$85,000./per Officer
Receiving	Ocean County	Recycling Center Use	Revenue Sharing Agreement	1/1/2015	12/31/2019	50% of net rev. rec'd.
Receiving	Ocean County Prosecutors Office	Prosecutors Program - Fatal Accident Support Team	F.A.S.T.	1/1/2018	12/31/2018	$55.00/per hour
Receiving	Ocean County Prosecutors Office	Child Restraint Program	CPS Technicians	10/1/2017	9/30/2018	$55.00/per hour
Receiving	J.T.M.U.A.	Utilized J.T.M.U.A. Licensed Water Operator		12/1/2013	11/30/2023	$300.00/per month paid to J.T.M.U.A.

Receiving	J.T.M.U.A.	Shared Services	Spec's. utilized by the J.T.M.U.A. to procure said contractor shall include provision which extends all pricing to Jackson Township	9/23/2010	9/22/2020	N/A

Receiving	Ocean County Board of Health	Agreement for Animal Facility	Fees for services established in accord. with agreement	1/15/2015	12/31/2019	As per agreement

Receiving	Bd. of Fire Comm. 2, 3 & 4	Parking Ordinance Enforcement		10/26/2016	10/26/2021	As per agreement

Sheet UFB-11

Page 13 Download HTML

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

Jackson Municipal Utilities Authority

Jackson Fire District #2 (effective January 1, 2016, Fire District #1 & #2 consolidated creating District #2)

Jackson Fire District #3

Jackson Fire District #4

Page 14 Download HTML

(Press ALT-Enter to go to a new line in each cell)

Page 15 Download HTML

2018 MUNICIPAL DATA SHEET (Must Accompany 2018 Budget)

MUNICIPALITY: TOWNSHIP OF JACKSON COUNTY: OCEAN

COUNTY: OCEAN

INTRODUCED: March 27, 2018 ADOPTED:

Michael Reina	12/31/2018
Mayor's Name	Term Expires
Municipal Officials
Ann Marie Eden	12/27/2001
Municipal Clerk	Date of Orig. Appt. C-1161
Michael W. Campbell	Cert No. 887
Tax Collector	Cert No.
Sharon Pinkava	N-0725
Chief Financial Officer	Cert No.
Rodney R. Haines	498
Registered Municipal Accountant	Lic No.
George R. Gilmore
Municipal Attorney
Official Mailing Address of Municipality
Township of Jackson
95 West Veterans Highway
Jackson, NJ 08527
Fax #: (732) 928 6109

Name	Term Expires
Governing Body Members
Kenneth J. Bressi	12/31/2020
Barry Calogero	12/31/2020
Scott R. Martin	12/31/2018
Robert Nixon	12/31/2020
Ann M. Updegrave	12/31/2018

Please attach this to your 2018 Budget and Mail to:

Director, Division of Local Government Service Department of Community Affairs PO Box 803 Trenton NJ 08625

Division Use Only

Municode:

Public Hearing Date:

Page 16 Download HTML

2018 MUNICIPAL BUDGET

Municipal Budget of the Township of Jackson County of Ocean for the Fiscal Year 2018.

It is hereby certified 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 Clerk

95 West Veterans Highway

27th day of March. 2018 95 West Veterans Highway Address

27th day of March, 2018 and that public advertisement will be made in accordance with the provisions of N.J.S. 40A:4-6 and N.J.A.C. 5:30-4.4(d). Certified by me, this 27th day of March, 2018 Address Jackson, NJ 08527 Address (732) 928-1200 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.

Certified by me, this 27th day of March, 2018 Registered Municipal Accountant Medford, NJ 08055 618 Stokes Road Address 609-953-0612 Phone Number It is hereby certified that the approved Budget annexed hereto and hereby made a part is an exact copy of the original 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 equal the total of appropriations and the budget is in full compliance with the Local Budget Law, N.J.S. 40A:4-1 et seq.

It is hereby certified that the approved Budget annexed hereto and hereby made a part is an exact copy of the original of 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. 40A:4-1 et seq.

Certified by me, this 27th day of March, 2018 Chief Financial Officer

DO NOT USE THESE SPACES

CERTIFICATION OF ADOPTED BUDGET

(Do not advertise this Certification form) CERTIFICATION OF APPROVED BUDGET

It is hereby certified that the Approved Budget made part hereof complies with the requirements

It is hereby certified that the amount to be raised by taxation for local purposes has been compared with

of law, and approval is given pursuant to N.J.S. 40A:4-79.

the approved Budget previously certified by me and any changes required as a condition to such approval

STATE OF NEW JERSEY

have been made. The adopted budget is certified with respect to the foregoing only.

Department of Community Affairs

STATE OF NEW JERSEY

Director of the Division of Local Government Services

Department of Community Affairs

Director of the Division of Local Government Services It is hereby certified that the Approved Budget made part hereof complies with the requirements

Dated: ___ 2018 By: ___

Dated: ____ 2018 By: _____

Sheet 1

Page 17 Download HTML

COMMENTS OR CHANGES REQUIRED AS A CONDITION OF CERTIFICATION OF DIRECTOR OF LOCAL GOVERNMENT SERVICES

The changes or comments which follow must be considered in connection with further action on the budget.

Township of Jackson, County of Ocean

Sheet 1a

Page 18 Download HTML

Resolution 128R-18 MUNICIPAL BUDGET NOTICE

Section 1.

Municipal Budget of the Township of Jackson , County of Ocean for the Fiscal Year 2018

Be it Resolved, that the following statements of revenues and appropriations shall constitute the Municipal Budget for the Year 2018

Be it Further Resolved, that said Budget be published in the Asbury Park Press

in the issue of April 04, 2018

The Governing Body of the Township of Jackson does hereby approve the following as the Budget for the year 2018.

RECORDED VOTE (INSERT LAST NAME) Ayes Bressi Calogero Martin Nixon Updegrave Nays Abstained Absent

Notice is hereby given that the Budget and Tax Resolution was approved by the ___ of the ___ Township of ___ Jackson, County of ___ Ocean, on ___ March 27, 2018

A Hearing on the Budget and Tax Resolution will be held at ___ The Municipal Building ___, on ___ April 24 ___, 2018 at

7:30 o'clock (P.M.) at which time and place objections to said Budget and Tax Resolution for the year 2018 may be presented by taxpayers or other (Cross out one) interested persons.

Sheet 2

Page 19 Download HTML

EXPLANATORY STATEMENT

SUMMARY OF CURRENT FUND SECTION OF APPROVED BUDGET

YEAR 2018

General Appropriations For:(Reference to item and sheet number should be omitted in advertised budget) XXXXXXXXXXXXXX xx

Appropriations within "CAPS"- XXXXXXXXXXXXXX xx

Municipal Purposes {(item H-1, Sheet 19)(N.J.S. 40A:4-45.2)} 36,838,407.97

Appropriations excluded from "CAPS" XXXXXXXXXXXXXX

Municipal Purposes (item H-2, Sheet 28)(N.J.S. 40A:4-45.3 as amended)} 4,623,451.54

Local District School Purposes in Municipal Budget(item K, Sheet 29)

Total General Appropriations excluded from "CAPS"(item O, sheet 29) 4,623,451.54

Reserve for Uncollected Taxes (item M, Sheet 29) Based on Estimated 98.30% Percent of Tax Collections 2,711,797.58

4 Total General Appropriations (item 9, Sheet 29) Building Aid Allowance 2018-$0.00 for Schools-State Aid 2016-$0.00 44,173,657.09

Less: Anticipated Revenues Other Than Current Property Tax (item 5, Sheet 11) (i.e. Surplus, Miscellaneous Revenues and Receipts from Delinquent Taxes) 11,819,107.21

Difference: Amount to be Raised by Taxes for Support of Municipal Budget (as follows) XXXXXXXXXXXXXX

Local Tax for Municipal Purposes Including Reserve for Uncollected Taxes (item 6(a), Sheet 11) 32,354,549.88

Addition to Local District School Tax (item 6(b), Sheet 11)

Sheet 3

Page 20 Download HTML

EXPLANATORY STATEMENT - (Continued) SUMMARY OF 2017 APPROPRIATIONS EXPENDED AND CANCELED

General Budget Water Utility

Utility Utility

Budget Appropriations - Adopted Budget 42,096,994.88

Budget Appropriation Added by N.J.S 40A:4-87 579,897.51

Emergency Appropriations -

Total Appropriations 42,676,892.39

Expenditures Paid or Charged (Including Reserve for Uncollected Taxes) 40,609,196.22

Reserved 2,062,135.87

Unexpended Balances Canceled 5,560.30

Total Expenditures and Unexpended Balances Cancelled 42,676,892.39

Overexpenditures* -

*See Budget Appropriation items so marked to the right of column "Expended 2017 Reserved."

Explanations of Appropriations for "Other Expenses"

The amounts appropriated under the title of "Other Expenses" are for operating costs other than "Salaries & Wages."

Some of the items included in "Other Expenses" are:

Materials, supplies and non-bondable equipment;

Repairs and maintenance of buildings, equipment, roads, etc.

Contractual services for garbage and trash removal, fire hydrant service, aid to volunteer fire companies, etc;

Printing and advertising, utility services, insurance and many other items essential to the services rendered by municipal government.

Sheet 3a

Page 21 Download HTML

TOWNSHIP OF JACKSON	EXPLANATORY STATEMENT - (Continued) BUDGET MESSAGE
1977 APPROPRIATIONS CAP CALCULATION
Total General Appropriations for 2017	42,398,789	2016 CAP Bank	1,170,652.49
		2017 CAP Bank	1,040,282.94

SUBTOTAL-2017 Amended Appropriations for CAP Adjustments	42,398,789	Allowable Operating Appropriations -Within CAP	39,077,538
Less Exceptions-Operations Excluded from CAPs:
Total Other Operations	(231,603)	2018 Appropriations - Within CAPs	36,838,408
Total Interlocal Serv Agreement	(102,000)
Total Additional Appropriations	(13,026)
Total Public & Private-Offset	(92,911)
Total Capital Improvement	(110,000)
Total Debt Service	(3,768,696)
Total Deferred Charges	(327)
Judgements	0
Reserve for Uncollected Taxes	(2,663,929)
		(6,982,491)
Amount on Which CAP is Applied	35,416,298
CAP Adjustments:
Allowable CAP Rate	2.50%	885,407.45	Chapter 89, Public Laws of 1990 places limits on Municipal spending authority. Commonly referred as to the CAP LAW, a growth restriction is imposed based upon an annual inflation limit on most appropriations noting limited exclusions exist (E.G.-Debt Service, Grants, Inter-Gov't Contracts, & Uncollectible Tax Reserve). A set State index rate can be increased to a maximum of 3.5% at the discretion of the Governing Body by ordinance of each respective Municipality.
Allowable Operating Approp. Before additional exceptions	36,301,705.62	885,407.45
COLA Ordinance	1.00%	354,163	A review of the enclosed calculation reflects last year CAP as a basis for the 2018 budget period. Taking last years total budget and removing the exceptions, a calculation of 2.5% is computed for the annual inflation adjustment. Consideration is given to Municipalities experiencing significant growth by permitting an adjustment for new construction placed on the tax rolls as shown to the left. An allowance is also permitted for unconsumed CAP adjustments by allowing a 2-year banking of CAP credits for good management.
Allowable Operating Appropriations with C.O.L.A. ordinance	36,655,869
Add-On Ratables for New Construction - Assessed Valuation X Tax Rate
44,552,600.00	0.4730	210,734

NOTE:

Sheet 3b

MANDATORY MINIMUM BUDGET MESSAGE MUST INCLUDE THE FOLLOWING:

1. HOW THE 1977 "CAP" WAS CALCULATED. (Explain in words what the "CAPS" mean and show the figures.)

2. 2010 CAP™ LEVY CAP WORKBOOK SUMMARY

3. 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 "Operations Excluded from "CAPS" section, combine the figures for purposes of citizen understanding.)

4. INFORMATION OR A SCHEDULE SHOWING THE AMOUNTS CONTRIBUTED FROM EMPLOYEES, THE EMPLOYER SHARE AND THE TOTAL COST HEALTH CARE COVERAGE (Refer to LFN 2012-4).

Page 22 Download HTML

EXPLANATORY STATEMENT - (Continued) BUDGET MESSAGE

TOWNSHIP OF JACKSON

Property Tax Levy Cap Calculation 2017: Prior Year Amount to be raised by Taxation Less: Prior Year Deferred Charges to Future Taxation-Unfunded Less: Prior Year Recycling Tax 31,800,458 327 10,000 According to P.L. 2007, Chapter 2007, as amended by P.L. 2008, Chapter 6, and as amended by P.L. 2010, Chapter 44 (S-29 R1), approved July 13, 2010, the State places a 2% limit on the amount the Municipality can increase its tax levy.

Net PY Tax Levy for Municipal Purposes Tax for Cap Calculation Plus 2% CAP Increase 31,790,131 635,803 The tax levy cap calculation is subject to various exclusions such as changes in debt service, certain pension increases, Capital Improvement Fund Appropriations, Health cost and various other exclusions. The law also allows for various adjustments such as the value of new ratables. Additionally, the law allows for municipalities to hold a public referendum to exceed the 2% property tax levy cap.

Adjusted Tax Levy Prior to Exclusions Exclusions: Allowable Health Insurance Cost Increase Allowable Pension Obligations Increase Allowable LOSAP Increase Allowable Capital Improvements Increase Allowable Debt Service, Capital Lease Recycling Tax Appropriation Deferred Charges to Future Taxation Unfunded Add Total Exclusions Less canceled exclusions Adjusted Tax Levy After Exclusions 0 192,940 5,200 340,000 0 10,000 0 548,140 5,560 EMPLOYEE HEALTH INSURANCE\nEmployer share of health care costs: 5,042,420n(excluding Dental, Vision, Disability)nContribution from employees 1,043,827\nTotal Costs for health benefits $ 3,998,593\nContributions reflect only employees participating in the Health Benefits Plan.

Additions: New Ratable adjustment to Levy 44,552,600.00 0.473 210,734 SPLIT FUNCTIONS Within CAP Outside CAP TOTAL

2015 CAP Bank Utilized in 2018 2016 CAP Bank Utilized in 2018 0 911 EMERGENCY S&W Insurance Employee Group Health 4,482,000 0 4,482,000

Maximum Allowable Amount to be Raised by Taxation Amount to be Raised by Taxation for Municipal Purposes Amount to be Raised by Taxation for Municipal Purposes Under/Over CAP (+/-) 33,179,248 32,354,550 824,698

NOTE:

Sheet 3b-1

MANDATORY MINIMUM BUDGET MESSAGE MUST INCLUDE THE FOLLOWING:

1. HOW THE 1977 "CAP" WAS CALCULATED. (Explain in words what the "CAPS" mean and show the figures.)

2. 2010"CAP" LEVY CAP WORKBOOK SUMMARY

3. 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 "Operations Excluded from "CAPS" section, combine the figures for purposes of citizen understanding.)

4. INFORMATION OR A SCHEDULE SHOWING THE AMOUNTS CONTRIBUTED FROM EMPLOYEES, THE EMPLOYER SHARE AND THE TOTAL COST HEALTH CARE COVERAGE (Refer to LFN 2011-4).

Page 23 Download HTML

FOR THE CY 2018

CURRENT FUND- ANTICIPATED REVENUES

TOWNSHIP OF JACKSON - GENERAL REVENUES FCOA Anticipated Realized in Cash in 2017

2018 2017 2,785,000.00

Surplus Anticipated 08-101 3,703,000.00 2,785,000.00

Surplus Anticipated with Prior Written Consent of Director of Local Government Services 08-102

Total Surplus Anticipated 08-100 3,703,000.00 2,785,000.00 2,785,000.00

Miscellaneous Revenues - Section A: Local Revenues xxxxxxxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx

Licenses: xxxxxxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx

Alcoholic Beverages 08-103 37,050.00 37,050.00 37,050.00

Other 08-104 30,000.00 32,000.00 31,406.00

Fees and Permits 08-105 160,000.00 150,000.00 269,025.10

Fines and Costs: xxxxxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx

Municipal Court 08-110 470,000.00 470,000.00 507,111.14

Other 08-109

Interest and Costs on Taxes 08-112 380,000.00 380,000.00 403,100.12

Interest and Costs on Assessments 08-115

Parking Meters 08-111

Interest on Investments and Deposits 08-113 130,000.00 55,000.00 170,970.99

Anticipated Utility Operating Surplus 08-114

Tax Search Fees 08-117 10.00

Sheet 4

Page 24 Download HTML

CURRENT FUND- ANTICIPATED REVENUES-(continued)

GENERAL REVENUES FCOA Anticipated Realized in Cash in 2017

2018 2017

Miscellaneous Revenues - Section A: Local Revenues (continued):

Housing 08-160 150,000.00 120,000.00 169,100.00

Total Section A: Local Revenues 08-001 1,357,050.00 1,244,050.00 1,587,773.35

Sheet 4a

Page 25 Download HTML

CURRENT FUND- ANTICIPATED REVENUES-(continued)

GENERAL REVENUES FCOA Anticipated Realized in Cash in 2017

2018 2017

3. Miscellaneous Revenues - Section B: State Aid Without Offsetting Appropriations

Transitional Aid 09-212

Consolidated Municipal Property Tax Relief Act 09-200 68,606.00 68,606.00

Energy Receipts Tax (P.L. 1997, Chapters 162 & 167) 09-202 3,352,149.00 3,283,543.00 3,283,543.00

Municipal Homeland Security Assistance Aid 09-205

Garden State Trust Fund (Open Space Pilot Aid) 09-206 56,290.00 56,290.00 56,290.00

Total Section B: State Aid Without Offsetting Appropriations 09-001 3,408,439.00 3,408,439.00 3,408,439.00

Sheet 5

Page 26 Download HTML

CURRENT FUND- ANTICIPATED REVENUES-(continued)

GENERAL REVENUES FCOA Anticipated Realized in Cash in 2017

2018 2017

Miscellaneous Revenues - Section C: Dedicated Uniform Construction Code Fees Offset with Appropriations(N.J.S. 40A:4-36 & N.J.A.C 5:23-4.17) xxxxxxxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx

Uniform Construction Code Fees 08-160 1,200,000.00 1,350,000.00 1,273,003.56

Special Item of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services: xxxxxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx

Additional Dedicated Uniform Construction Code Fees Offset with Appropriations (NJS 40A:4-45.3h and NJAC 5:23-4.17) xxxxxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx

Uniform Construction Code Fees 08-160

Total Section C: Dedicated Uniform Construction Code Fees Offset with Appropriations 08-002 1,200,000.00 1,350,000.00 1,273,003.56

Sheet 6

Page 27 Download HTML

CURRENT FUND- ANTICIPATED REVENUES-(continued)

GENERAL REVENUES FCOA Anticipated Realized in Cash in 2017

2018 2017

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 xxxxxxx xxxxxxxxx xx xxxxxxxxx xx xxxxxxxxx xx

Shared Service Agreement-BOE/Police School Resource Officer 11-240 102,000.00 170,000.00 170,000.00

Total Section D: Shared Service Agreements Offset With Appropriations 11-001 102,000.00 170,000.00 170,000.00

Sheet 7

Page 28 Download HTML

CURRENT FUND- ANTICIPATED REVENUES-(continued)

GENERAL REVENUES FCOA Anticipated Realized in Cash in 2017

2018 2017

3. Miscellaneous Revenue - Section E: Special Items of General Revenue Anticipated With Prior Written Consent of Director of Local Government services - Additional Revenue Offset with Appropriations (N.J.S. 40A:4-445.3h)

Sheet 8

Page 29 Download HTML

CURRENT FUND- ANTICIPATED REVENUES-(continued)

GENERAL REVENUES FCOA Anticipated Realized in Cash in 2017

2018 2017

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 xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx

Safe and Secure Communities Program-PL 1994, Chapter 220 10-704 28,805.00 28,805.00

Municipal Alliance on Alcoholism and Drug Abuse 10-705 33,124.00 33,124.00

966 Emergency Mgmt Grant 10-711 1,796.84 1,796.84

Clean Communities Program 10-712 111,447.28 111,447.28

Recycling Tonnage Grant 10-713 48,115.29

Alcohol Education and Rehabilitation Fund 10-714 4,889.83 3,142.43 3,142.43

Sustainable NJ/Going Green 10-722

Drunk Driving Enforcement Fund 10-737 13,292.69 22,417.47 22,417.47

OC Prosecutor's Office - Edward T. Byrne Memorial Justice Assistance Grant 10-730

Cops In Shops/College Fall Initiative 10-732 4,840.00 4,840.00

Handicap Recreational Opportunities Grant (ROID): 10-734 15,000.00 15,000.00 15,000.00

Body Armor Replacement Grant-State 10-750 7,811.40 7,798.07 7,798.07

Cops in Shops Summer/Shore Initiative 10-810 4,400.00 3,000.00 3,000.00

ANJEC-Open Space Stewardship Program 10-872

NJDL&PS Over The Limit Under Arrest 10-883

NJDL&PS Over The Limit Under Arrest - Y/E Crackdown 10-883

OC Office of Senior Services-Information Assistance Grant 10-885 17,700.00 27,790.00 27,790.00

OC Office of Senior Services-Information Assistance Grant-participant donation/project income 10-885 10.00 10.00 10.00

Drive Sober or Get Pulled Over 10-710 0.00 11,000.00 11,000.00

Sheet 9

Page 30 Download HTML

CURRENT FUND- ANTICIPATED REVENUES-(continued)

GENERAL REVENUES FCOA Anticipated Realized in Cash in 2017

2018 2017

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 -(Continued) xxxxxxxxxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx

Federal Bureau of Justice Bulletproof Vest Partnership Grant 10-827

Ocean County Cultural & Heritage Commission-Special Project Grant (Concerts) 10-825

NJDL&PS Click It or Ticket 10-830 5,500.00 5,500.00

Distracted Driving Crackdown-Text 10-741 5,500.00 5,500.00

NJDOT Local Aid Infrastructure Program - Sidewalks 10-726

NJDOT Municipal Aid Program - Wright DeBow Road 10-812

NJDOT Municipal Aid Program - Brewers Bridge Road Phase II 10-812

FEMA Hazard Mitigation Grant - Generator 10-754

Total Section F: Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services - Public and Private Revenues xxxxxxxxxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx

10-001 111,219.21 281,171.09 281,171.09

Sheet 9a

Page 31 Download HTML

CURRENT FUND- ANTICIPATED REVENUES-(continued)

GENERAL REVENUES FCOA Anticipated Realized in Cash in 2017

2018 2017

Miscellaneous Revenues - Section G: Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services - Other Special Items xxxxxxxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx

Utility Operating Surplus of Prior Year 08-116

Uniform Fire Safety Act 08-106

Reserve for Debt Service - General Capital Fund 08-118 550,000.00 100,000.00 100,000.00

Reserve for Recycling - Trust Other Fund 08-122 50,000.00 50,000.00 50,000.00

Proceeds from Sale of Land 08-123

Liquidation of Interfund - Trust Other Fund 08-121

Cablevision Franchise Fee 08-117 237,399.00 237,774.00 237,774.00

Reserve for Sale of Municipal Assets 08-182

Reserve-Homeland Security

Reserve for Payment of Debt - Current Fund -

Capital Fund Balance

Resolution Fee - Escrow Performance/Maintenance Guarantee

Reserve - FEMA Reimbursements

Sheet 10

Page 32 Download HTML

CURRENT FUND- ANTICIPATED REVENUES-(continued)

GENERAL REVENUES FCOA Anticipated Realized in Cash in 2017

2018 2017

Miscellaneous Revenues - Section G: Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services - Other Special Items (continued):

XXXXXX XXXXXXXXXXXX XXX XXXXXXXXXXXX XXX XXXXXXXXXXXX XXX

Sheet 10a

Page 33 Download HTML

CURRENT FUND- ANTICIPATED REVENUES-(continued)

GENERAL REVENUES FCOA Anticipated Realized in Cash in 2017

2018 2017

Summary of Revenues XXXXXXXX XXXXXXXXXXX XXX XXXXXXXXXXX XXX XXXXXXXXXXX XXX

Surplus Anticipated (Sheet 4, #1) 08-101 3,703,000.00 2,785,000.00 2,785,000.00

Surplus Anticipated with Prior Written Consent of Director of Local Government Services(sht 4, #2) 08-102

Miscellaneous Revenues XXXXXXXX XXXXXXXXXXX XXX XXXXXXXXXXX XXX XXXXXXXXXXX XXX

Total Section A: Local Revenues 08-001 1,357,050.00 1,244,050.00 1,587,773.35

Total Section B: State Aid Without Offsetting Appropriations 09-001 3,408,439.00 3,408,439.00 3,408,439.00

Total Section C: Dedicated Uniform Construction Code Fees Offset with Appropriations 08-002 1,200,000.00 1,350,000.00 1,273,003.56

Special Items of General Revenue Anticipated with Prior Written Consent of Total Section D: Director of Local Government Services - Shared Service Agreements 11-001 102,000.00 170,000.00 170,000.00

Special Items of General Revenue Anticipated with Prior Written Consent of Total Section E: Director of Local Government Services-Additional Revenues 08-003 0.00 0.00 0.00

Special Items of General Revenue Anticipated with Prior Written Consent of Total Section F: Director of Local Government Services-Public and Private Revenues 10-001 111,219.21 281,171.09 281,171.09

Special Items of General Revenue Anticipated with Prior Written Consent of Total Section G: Director of Local Government Services-Other Special Items 08-004 837,399.00 387,774.00 387,774.00

Total Miscellaneous Revenues 13-099 7,016,107.21 6,841,434.09 7,108,161.00

Receipts from Delinquent Taxes 15-499 1,100,000.00 1,250,000.00 1,339,819.32

Subtotal General Revenues (Items 1,2,3 and 4) 13-199 11,819,107.21 10,876,434.09 11,232,980.32

Amount to be Raised by Taxes for Support of Municipal Budget: XXXXXXXX

Local Tax for Municipal Purposes Including Reserve for Uncollected Taxes 07-190 32,354,549.88 31,800,458.30 XXXXXXXXXXX xx

Addition to Local District School Tax 07-191 0.00 0.00 XXXXXXXXXXX xx

Total Amount to be Raised by Taxes for Support of Municipal Budget 07-199 32,354,549.88 31,800,458.30 33,001,233.17

Total General Revenues 13-299 44,173,657.09 42,676,892.39 44,234,213.49

Sheet 11

Page 34 Download HTML

TOWNSHIP OF JACKSON

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (A) Operations - within "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

GENERAL GOVERNMENT FUNCTIONS -

Administrative / Executive 20-100 -

Salaries and Wages 20-100-1 276,084.00 252,813.00 263,950.90 259,309.60 4,641.30

Other Expenses 20-100-2 65,850.00 67,355.00 67,355.00 14,508.81 52,846.19

Governing Body- Mayor & Township Council 20-110 -

Salaries and Wages 20-110-1 44,340.00 44,340.00 44,340.00 44,339.88 0.12

Other Expenses 20-110-2 850.00 850.00 850.00 152.92 697.08

Governing Body- Mayor & Township Council 20-112 -

Salaries and Wages 20-112-1 29,500.00 29,500.00 29,500.00 29,499.96 0.04

Other Expenses 20-112-2 4,600.00 5,950.00 5,950.00 2,584.50 3,365.50

Human Services 20-105 -

Salaries and Wages 20-105-1 108,615.73 96,467.00 99,467.00 99,134.37 332.63

Other Expenses 20-105-2 13,151.00 8,551.00 9,301.00 8,921.44 379.56

Municipal Clerk 20-120 -

Salaries and Wages 20-120-1 275,908.00 235,599.00 248,788.38 238,682.22 10,106.16

Other Expenses 20-120-2 30,000.00 29,600.00 29,600.00 27,278.77 2,321.23

Election 20-125 -

Salaries and Wages 20-125-1 3,500.00 3,500.00 3,500.00 3,092.77 407.23

Other Expenses 20-125-2 6,000.00 6,000.00 6,000.00 5,763.16 236.84

Sheet 12

Page 35 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (A) Operations - within "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

GENERAL GOVERNMENT FUNCTIONS (CONTINUED) -

Financial Administration 20-130 -

Salaries and Wages 20-130-1 337,486.00 334,595.00 340,437.66 312,928.27 27,509.39

Other Expenses 20-130-2 37,403.00 38,025.00 37,275.00 31,765.12 5,509.88

Audit Services 20-135 -

Other Expenses 20-135-2 45,800.00 44,500.00 44,500.00 44,500.00

Information Technology/Computer Data Processing 20-140 -

Salaries and Wages 20-140-1 121,220.00 118,872.00 131,926.52 130,426.27 1,500.25

Other Expenses 20-140-2 30,000.00 31,000.00 31,000.00 24,400.28 6,599.72

Collection of Taxes 20-145 -

Salaries and Wages 20-145-1 294,903.00 293,790.61 301,703.88 292,697.67 9,006.21

Other Expenses 20-145-2 35,945.00 38,335.00 38,335.00 33,921.58 4,413.42

Assessment of Taxes 20-150 -

Salaries and Wages 20-150-1 366,473.00 351,429.00 354,861.66 321,680.26 33,181.40

Other Expenses 20-150-2 17,710.00 17,085.00 17,085.00 7,521.22 9,563.78

Purchasing 20-103 -

Salaries and Wages 20-103-1 101,643.00 99,849.00 99,849.00 89,028.48 10,820.52

Other Expenses 20-103-2 34,811.88 34,721.88 34,721.88 34,556.94 164.94

Sheet 13

Page 36 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (A) Operations - within "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

GENERAL GOVERNMENT FUNCTIONS (CONTINUED) -

Legal Services and Costs 20-155 -

Other Expenses 20-155-2 495,000.00 500,000.00 500,000.00 332,943.51 167,056.49

Engineering Services and Costs 20-165 -

Salaries and Wages 20-165-1 209,466.00 216,370.00 205,137.97 177,664.52 27,473.45

Other Expenses 20-165-2 133,150.00 141,560.00 161,560.00 128,731.32 32,828.68

Historical Commission 20-175 -

Salaries and Wages 20-175-1 -

Other Expenses 20-175-2 100.00 125.00 125.00 125.00

Community Alliance - Alcoholism and Drugs 20-176 -

Salaries and Wages 20-176-1 1,140.00 1,140.00 1,140.00 1,140.00

Other Expenses 20-176-2 100.00 100.00 100.00 100.00

Mayor's Community Advisory Board 20-177 -

Salaries and Wages 20-177-1 -

Other Expenses 20-177-2 50.00 50.00 50.00 50.00

Economic Development Advisory Board 20-170 -

Salaries and Wages 20-170-1 -

Other Expenses 20-170-2 1,175.00 1,175.00 1,175.00 1,175.00

Sheet 13a

Page 37 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (A) Operations - within "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

GENERAL GOVERNMENT FUNCTIONS (CONTINUED) -

Housing and Inspection Code 22-200 -

Salaries and Wages 22-200-1 -

Other Expenses 22-200-2 -

Commercial Building Standards 22-201 -

Salaries and Wages 22-201-1 12,000.00 12,000.00 12,000.00 7,850.00 4,150.00

Other Expenses 22-201-2 1,100.00 1,000.00 1,000.00 479.44 520.56

Community Development & Enforcement 20-179 -

Salaries and Wages 20-179-1 -

Other Expenses 20-179-2 -

LAND USE ADMINISTRATION -

Planning and Zoning Board 21-183 -

Salaries and Wages 21-183-1 225,480.90 220,307.00 227,169.60 227,018.07 151.53

Other Expenses 21-183-2 63,900.00 64,200.00 64,200.00 41,118.39 23,081.61

Maintenance of Tax Maps 21-187 -

Other Expenses 21-187-2 22,000.00 22,000.00 22,000.00 8,971.81 13,028.19

Sheet 14

Page 38 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (A) Operations - within "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

CODE ENFORCEMENT - OTHER -

Rent Leveling Board 22-197 -

Salaries and Wages 22-197-1 3,145.00 3,145.00 3,145.00 1,300.00 1,845.00

Other Expenses 22-197-2 50,000.00 50,100.00 50,100.00 22,307.20 27,792.80

Code Enforcement - Other 22-198 -

Salaries and Wages 22-198-1 312,793.00 305,405.00 309,051.98 294,953.62 14,098.36

Other Expenses 22-198-2 14,805.00 13,925.00 13,925.00 8,948.13 4,976.87

Unsafe Structures Committee 22-199 -

Salaries and Wages 22-199-1 -

Other Expenses 22-199-2 20,000.00 21,000.00 21,000.00 21,000.00

INSURANCE 23-200 -

General Liability 23-210-2 732,100.00 733,400.00 733,400.00 718,975.41 14,424.59

Workers Compensation 23-215-2 524,000.00 516,641.98 516,641.98 516,641.98

Employee Group Health 23-220-2 4,482,000.00 4,290,771.00 4,290,771.00 4,134,638.73 156,132.27

Health Benefit Waiver 23-221-2 42,240.00 38,400.00 38,400.00 33,280.00 5,120.00

Unemployment Trust Fund 23-225-2 10,000.00 10,000.00 10,000.00 10,000.00

Sheet 15

Page 39 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (A) Operations - within "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

PUBLIC SAFETY FUNCTIONS -

Police Department 25-240 -

Salaries and Wages 25-240-1 11,594,534.61 11,069,851.00 10,827,113.52 10,684,848.29 142,265.23

Other Expenses 25-240-2 658,830.47 625,322.52 875,322.52 820,800.74 54,521.78

Police Dispatch/911 25-250 -

Salaries and Wages 25-250-1 546,337.50 528,007.50 535,374.15 468,889.88 66,484.27

Emergency Management 25-252 -

Salaries and Wages 25-252-1 12,346.00 12,759.00 12,759.00 12,469.71 289.29

Other Expenses 25-252-2 21,000.00 21,750.00 21,750.00 8,934.55 12,815.45

Aid to Volunteer Ambulance 25-260 -

Other Expenses 25-260-2 0.00 -

Emergency Medical Services 25-254 -

Salaries and Wages 25-254-1 -

Other Expenses 25-254-2 -

Sheet 15a

Page 40 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (A) Operations - within "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

PUBLIC SAFETY FUNCTIONS (CONTINUED) -

Municipal Prosecutor 25-275 -

Other Expenses 25-275-2 50,000.00 40,000.00 40,000.00 39,999.96 0.04

Juvenile Conference Committee 25-281 -

Salaries and Wages 25-281-1 1,300.00 1,300.00 1,300.00 1,300.00

Other Expenses 25-281-2 25.00 25.00 25.00 25.00

PUBLIC WORKS FUNCTIONS -

Streets and Roads Maintenance 26-290 -

Salaries and Wages 26-290-1 1,532,751.80 1,493,884.00 1,511,104.74 1,414,754.69 96,350.05

Other Expenses 26-290-2 251,550.00 234,300.00 234,300.00 197,309.42 36,990.58

Snow Removal 26-300 -

Other Expenses 26-300-2 459,000.00 457,000.00 457,000.00 453,050.00 3,950.00

Sheet 15b

Page 41 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (A) Operations - within "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

PUBLIC WORKS FUNCTIONS (CONTINUED) -

Shade Tree Commission 26-313 -

Salaries and Wages 26-313-1 1,250.00 1,250.00 1,250.00 905.00 345.00

Other Expenses 26-313-2 9,050.00 9,450.00 9,450.00 6,446.00 3,004.00

Solid Waste Collection 26-305 -

Salaries and Wages 26-305-1 52,067.00 51,123.00 51,853.79 48,140.54 3,713.25

Other Expenses 26-305-2 570,300.00 560,300.00 560,300.00 560,110.63 189.37

Buildings and Grounds 26-310 -

Salaries and Wages 26-310-1 890,594.00 800,453.00 812,281.03 788,976.00 23,305.03

Other Expenses 26-310-2 271,773.00 209,500.00 239,500.00 221,698.10 17,801.90

Vehicle Maintenance 26-315 -

Salaries and Wages 26-315-1 408,202.00 395,288.00 402,379.83 377,186.85 25,192.98

Other Expenses 26-315-2 259,650.00 280,650.00 272,650.00 253,197.76 19,452.24

Gypsy Moth and Mosquito 26-320 -

Other Expenses 26-320-2 -

Community Services Act 26-325 -

Other Expenses 26-325-2 175,000.00 175,000.00 175,000.00 175,000.00

Sheet 15c

Page 42 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (A) Operations - within "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

HEALTH & HUMAN SERVICES FUNCTIONS -

Public Health Services-Board of Health 27-330 -

Salaries and Wages 27-330-1 7,500.00 14,566.00 14,566.00 8,169.06 6,396.94

Other Expenses 27-330-2 1,200.00 1,700.00 1,700.00 589.57 1,110.43

Environmental Health Svc. Environmental Comm. 27-335 -

Salaries and Wages 27-335-1 1,300.00 1,300.00 1,300.00 1,155.00 145.00

Other Expenses 27-335-2 425.00 425.00 425.00 - 425.00

Animal Control Services 27-340 -

Salaries and Wages 27-340-1 142,469.00 129,770.00 131,729.77 131,313.60 416.17

Other Expenses 27-340-2 42,350.00 47,250.00 47,250.00 32,537.29 14,712.71

Social Services Agencies/Health Care Aid 27-360 -

Other Expenses 27-360-2 -

Going Green Committee 27-337 -

Other Expenses 27-337-2 100.00 100.00 100.00 100.00

Sheet 15d

Page 43 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (A) Operations - within "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

PARKS AND RECREATION FUNCTIONS -

Recreation Services and Programs 28-370 -

Salaries and Wages 28-370-1 129,214.00 97,075.00 98,911.02 93,277.36 5,633.66

Other Expenses 28-370-2 11,800.00 7,450.00 7,450.00 6,188.67 1,261.33

Office of the Golden Age 28-372 -

Salaries and Wages 28-372-1 307,697.00 291,937.00 286,345.22 243,862.23 42,482.99

Other Expenses 28-372-2 24,975.00 24,971.04 24,971.04 21,574.84 3,396.20

Commission for Disabled/Handicapped 28-373 -

Salaries and Wages 28-373-1 29,745.00 15,757.00 15,757.00 5,855.32 9,901.68

Other Expenses 28-373-2 7,500.00 7,500.00 7,500.00 870.47 6,629.53

Park Maintenance 28-375 -

Other Expenses 28-375-2 22,500.00 22,000.00 22,000.00 21,789.86 210.14

OTHER COMMON OPERATING FUNCTIONS -

Salary and Wage Adjustment 30-425 -

Salaries and Wages 30-425-1 166,704.00 168,158.00 10,890.10 10,890.10

Sheet 15e

Page 44 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (A) Operations - within "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

OTHER COMMON OPERATING FUNCTIONS(CONTINUED) -

Postage and Photocopy 30-411 -

Other Expenses 30-411-2 70,700.00 69,300.00 69,300.00 63,503.57 5,796.43

Purchase of Office Equipment 30-413 -

Other Expenses 30-413-2 -

Accumulated Leave Comp/Sick Trust 30-415 -

Other Expenses 30-415-2 200,000.00 185,000.00 185,000.00 185,000.00

Celebration of Public Events 30-420 -

Other Expenses 30-420-2 -

UTILITIES AND BULK PURCHASES -

Electricity 31-430 -

Other Expenses 31-430-2 494,000.00 494,000.00 494,000.00 416,289.42 77,710.58

Street Lighting 31-435 -

Other Expenses 31-435-2 335,000.00 335,000.00 335,000.00 333,255.13 1,744.87

Sheet 15f

Page 45 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (A) Operations - within "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

UTILITIES AND BULK PURCHASES (CONTINUED) -

Telecommunication Costs 31-440 -

Other Expenses 31-440-2 80,000.00 77,284.92 77,284.92 71,191.16 6,093.76

Other Expenses - Lease Obligation - Avaya 31-440-2a 21,715.08 21,715.08 21,715.08

Legler Water System 31-444 -

Other Expenses 31-444-2 -

Natural Gas 31-446 -

Other Expenses 31-446-2 120,000.00 120,000.00 120,000.00 105,712.04 14,287.96

Heating (Fuel) Oil 31-447 - -

Other Expenses 31-447-2 -

Sewage Processing and Disposal 31-455 -

Other Expenses 31-455-2 -

Fuel and Petroleum Products 31-460 -

Other Expenses 31-460-2 565,000.00 565,000.00 560,000.00 290,647.03 269,352.97

Water 31-445 -

Other Expenses 31-445-2 1,000.00 1,000.00 1,000.00 1,000.00

Sheet 15g

Page 46 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (A) Operations - within "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

LANDFILL/SOLID WASTE -

Landfill/Solid Waste Disposal Costs 32-465 -

Other Expenses 32-465-2 227,000.00 230,000.00 230,000.00 195,079.48 34,920.52

Legler Landfill-Postclosure Monitoring 32-466 -

Other Expenses 32-466-2 36,000.00 34,000.00 34,000.00 34,000.00

MUNICIPAL COURT FUNCTIONS -

Public Defender 43-495 -

Other Expenses 43-495-2 8,000.00 8,000.00 8,000.00 8,000.00

Municipal Court 43-490 -

Salaries and Wages 43-490-1 368,403.00 358,476.00 356,439.09 308,459.45 47,979.64

Other Expenses 43-490-2 28,440.00 28,840.00 28,840.00 19,876.19 8,963.81

Sheet 15h

Page 47 Download HTML

CURRENT FUND - APPROPRIATIONS

GENERAL APPROPRIATIONS FCOA Appropriated Expended 2017

Operations - within "CAPS" -(Continued) for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

Uniform Construction Code- Appropriations Offset by Dedicated Revenues (N.J.A.C. 5:23-4.17) XXXXXXXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX

XXXXXXXX

State Uniform Construction Code -

Construction Official 22-195 -

Salaries and Wages 22-195-1 948,933.00 931,037.00 946,789.30 835,490.21 111,299.09

Other Expenses 22-195-2 69,150.00 137,100.00 137,100.00 74,920.31 62,179.69

Sheet 16

Page 48 Download HTML

CURRENT FUND - APPROPRIATIONS

UNCLASSIFIED:	XXXXXXXXXXXXXXXXXXXXXXXXX		XXX	XXXXXXXXXXXXXXXXX	XXXXXXXXXXX	XXXXXXXXXXXXXXXXX	XXXXXXXXXXXXXXXXX	XXXXXXXXXXXXXXXXX
8. GENERAL APPROPRIATIONS		FCOA	Appropriated				Expended 2017
(A) Operations - within "CAPS" -(Continued)			for 2018	for 2017	for 2017 By Emergency Appropriation	Total for 2017 As Modified By All Transfers	Paid or Charged	Reserved

						-
						-
						-
						-
						-
						-
						-
						-
						-
						-
						-
Total Operations {item 8(A)} within "CAPS"	34-199	31,850,204.89		30,738,467.53	-	30,738,467.53	28,753,842.00	1,984,625.53
B. Contingent	35-470	0.00		-		-
Total Operations Including Contingent-within "CAPS"	34-201	31,850,204.89		30,738,467.53	-	30,738,467.53	28,753,842.00	1,984,625.53
Detail:
Salaries and Wages	34-201-1	19,865,045.54		18,981,113.11	-	18,694,113.11	17,953,359.15	740,753.96
Other Expenses (Including Contingent)	34-201-2	11,985,159.35		11,757,354.42	-	12,044,354.42	10,800,482.85	1,243,871.57

Sheet 17

Page 49 Download HTML

CURRENT FUND - APPROPRIATIONS

GENERAL APPROPRIATIONS FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

Deferred Charges and Statutory Expenditures-Municipal within "CAPS" XXXXXXXX XXXXXXXXXXXXXX XXX XXXXXXXXXXXXXX XXX XXXXXXXXXXX XXX XXXXXXXXXXXXXX XXX XXXXXXXXXXXXXX XXX XXXXXXXXXXXXXX XXX

DEFERRED CHARGES XXXXXXXX XXXXXXXXXXXXXX XXX XXXXXXXXXXXXXX XXX XXXXXXXXXXX XXX XXXXXXXXXXXXXX XXX XXXXXXXXXXXXXX XXX XXXXXXXXXXXXXX XXX

Emergency Authorizations 46-870 XXXXXXXXXXX XXX - XXXXXXXXXXXXXX XXX

Over-Expended 2012 Appropriations Rsvs 46-875-1 XXXXXXXXXXX XXX - XXXXXXXXXXXXXX XXX

Prior Year Bills 30-410 XXXXXXXXXXX XXX - XXXXXXXXXXXXXX XXX

30-410-2 XXXXXXXXXXX XXX - XXXXXXXXXXXXXX XXX

OVERCOMMITTED BILL 30-412-2 XXXXXXXXXXX XXX - XXXXXXXXXXXXXX XXX

30-412-2 XXXXXXXXXXX XXX - XXXXXXXXXXXXXX XXX

XXXXXXXXXXX XXX - XXXXXXXXXXXXXX XXX

Sheet 18

Page 50 Download HTML

CURRENT FUND - APPROPRIATIONS

GENERAL APPROPRIATIONS FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

Deferred Charges and Statutory Expenditures-Municipal within "CAPS"(continued) XXXXXXXX XXXXXXXXXXXXXXXX xxxx XXXXXXXXXXXXXXXX xxxx XXXXXXXXxxxx xxxx XXXXXXXXxxxx xxxx XXXXXXXXxxxx xxxx xxxxXXXXXXXXxxxx xxxx

STATUTORY EXPENDITURES: XXXXXXXX XXXXXXXXXXXXXXXX xxxx XXXXXXXXXXXXXXXX xxxx XXXXXXXXxxxx xxxx XXXXXXXXxxxx xxxx XXXXXXXXxxxx xxxx xxxxXXXXXXXXxxxx xxxx

Contribution to: Public Employees' Retirement System 36-471 930,110.38 857,862.00 - 857,862.00

Social Security System (O.A.S.I) 36-472 1,514,319.28 1,456,076.23 1,456,076.23 1,397,715.93 58,360.30

Consolidated Police and Firemen's Pension Fund 36-474 -

Police and Firemen's Retirement System of N.J. 36-475 2,530,291.00 2,345,532.00 - 2,345,532.00

Unemployment Insurance 23-225 -

Defined Contribution Retirement Program 36-477 11,500.00 11,000.00 11,000.00 7,096.75 3,903.25

Public Employees' Retirement System Delayed Appropriation 36-471 1,704.00 7,105.83 7,105.83 7,105.83

Police and Firemen's Retirement System Delayed Appropriation 36-475 278.42 254.58 254.58 254.58

Total Deferred Charges and Statutory Expenditures - Municipal within "CAPS" 34-209 4,988,203.08 4,677,830.64 - 4,677,830.64 4,615,567.09 62,263.55

Cash Deficit of Preceeding Year 46-855 -

(H-1)Total General Appropriations for Municipal Purposes within "Caps" 34-299 36,838,407.97 35,416,298.17 - 35,416,298.17 33,369,409.09 2,046,889.08

Sheet 19

Page 51 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (A) Operations - Excluded from "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

Insurance (N.J.S.A. 40A:4-45.3(00)) 23-210 -

Employee Group Health 23-220-2 - -

Contribution to -

Police and Firemen's Retirement System 36-475 -

Public Employees' Retirement System 36-471 -

Service Contracts -

Sewer and Water Purposes-MUA 42-303-2 -

Water Testing-MUA 42-303-2 3,600.00 3,600.00 3,600.00 3,600.00

Implementation of 911 Emergency -

Salaries and Wages 25-250-1 182,112.50 176,002.50 176,002.50 176,002.50

Relocation Assistance -

Other Expenses 27-347-2 2,000.00 2,000.00 2,000.00 2,000.00

LOSAP 36-476-2 46,000.00 40,000.00 40,000.00 40,000.00

Sheet 20

Page 52 Download HTML

CURRENT FUND - APPROPRIATIONS

GENERAL APPROPRIATIONS FCOA Appropriated Expended 2017

Operations - Excluded from "CAPS" for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

Recycling Tonnage Tax ($3-per ton) 32-465-2 10,000.00 10,000.00 10,000.00 7,315.71 2,684.29

Gypsy Moth and Mosquito 26-320 -

Other Expenses 26-320-2 -

Total Other Operations - Excluded from "CAP" 34-300 243,712.50 231,602.50 - 231,602.50 226,918.21 4,684.29

Sheet 20a

Page 53 Download HTML

CURRENT FUND - APPROPRIATIONS

GENERAL APPROPRIATIONS FCOA Appropriated Expended 2017

Operations - Excluded from "CAPS" for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

Uniform Construction Code Appropriations Offset by Increased Fee Revenues (N.J.A.C. 5:23-4.17) XXXXXXXX XXXXXXXXXXXXXX XXX XXXXXXXXXXXXXX XXX XXXXXXXXXXXXXX XXXXXXXXXXXXXX XXX XXXXXXXXXXXXXX XXX XXXXXXXXXXXXXX XXX XXXXXXXXXXXXXX XXX

Total Uniform Construction Code Appropriations 22-999 - - - - - -

Sheet 21

Page 54 Download HTML

CURRENT FUND - APPROPRIATIONS

GENERAL APPROPRIATIONS FCOA Appropriated Expended 2017

Operations - Excluded from "CAPS" for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

Shared Service Agreements XXXXXXXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX

Shared Service Agreement-BOE/Police SRO -

Salaries and Wages 42-240-1 102,000.00 170,000.00 170,000.00 170,000.00

Total Shared Service Agreements 42-999 102,000.00 170,000.00 - 170,000.00 170,000.00 -

Sheet 22

Page 55 Download HTML

CURRENT FUND - APPROPRIATIONS

GENERAL APPROPRIATIONS FCOA Appropriated Expended 2017

Operations - Excluded from "CAPS" for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

Additional Appropriations Offset by Revenues (N.J.S. 40A:4-45.3h) - XXXXXXXX XXXXXXXXXXXXXXXX xxx XXXXXXXXXXXXXXXX xxx XXXXXXXXxxxx xxx XXXXXXXXxxxx xxx XXXXXXXXxxxx xxx XXXXXXXXXXXXXXXX xxx

(N.J.S.A. 40A:4-45.3h) -

Supplemental Fire Services Program 25-257 -

Fire District Tax Obligations 25-257-2 13,026.00 13,026.00 13,026.00 13,026.00

Total Additional Appropriations Offset by Revenues (N.J.S. 40A:4-45.3h) 34-303 13,026.00 13,026.00 - 13,026.00 13,026.00 -

Sheet 23

Page 56 Download HTML

CURRENT FUND - APPROPRIATIONS

GENERAL APPROPRIATIONS FCOA Appropriated Expended 2017

Operations - Excluded from "CAPS" for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

Public and Private Programs Offset by Revenues XXXXXXXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX

Municipal Alliance on Alcohol and Drug Abuse 41-703 -

County Grant 41-705-2 33,124.00 33,124.00 33,124.00

Local Matching Funds 41-706-2 8,281.00 8,281.00 8,281.00

Safe and Secure Communities Program 41-704 28,805.00 28,805.00 28,805.00

Salaries and Wages 41-704-1 -

State of New Jersey Body Armor Grant 41-750-2 7,811.40 7,798.07 7,798.07 7,798.07

Recycling Tonnage Grant 41-713-2 48,115.29 -

Matching Funds for Grants 40-700-2 15,281.00 10,562.50 10,562.50 10,562.50

Clean Communities Grant 41-712-2 111,447.28 111,447.28 111,447.28

Alcohol Education and Rehabilitation Fund 41-714-2 4,889.83 3,142.43 3,142.43 3,142.43

Drunk Driving Enforcement 41-737-2 13,292.69 22,417.47 22,417.47 22,417.47

966 Emergency Mgmt Grant 41-711-2 1,796.84 1,796.84 1,796.84

Cops In Shops Fall Initiative 41-732-1 4,840.00 4,840.00 4,840.00

Over The Limit Under Arrest 41-883-1 -

Sheet 24

Page 57 Download HTML

CURRENT FUND - APPROPRIATIONS

GENERAL APPROPRIATIONS FCOA Appropriated Expended 2017

Operations - Excluded from "CAPS" for for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

Public and Private Programs Offset by Revenues XXXXXXXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX

Handicap Recreational Grant:-State Share 41-734-2 15,000.00 15,000.00 15,000.00 15,000.00

Handicap Recreational Grant:-Local Share 41-735-2 3,000.00 3,000.00 3,000.00 3,000.00

41-735-2 -

ANJEC-Open Space Stewardship Program 41-875-2 -

OC Office of Senior Services-Information Assistance Grant -

Salaries and Wages 41-885-1 17,210.00 22,210.00 22,210.00 22,210.00

Other Expenses 41-885-2 500.00 5,590.00 5,590.00 5,590.00

Sustainable NJ/Going Green - Other Expenses 41-722-2 -

OC Prosecutor's Office - Edward T. Byrne Memorial -

Justice Assistance Grant - Other Expenses 41-730-2 -

Cops in Shops Summer/Shore Initiative 41-810-1 4,400.00 3,000.00 3,000.00 3,000.00

Drive Sober or Get Pulled Over 41-710-1 - 11,000.00 11,000.00 11,000.00

Federal Bureau of Justice Bulletproof Vest Partner 41-827-2 -

Sheet 24a

Page 58 Download HTML

CURRENT FUND - APPROPRIATIONS

GENERAL APPROPRIATIONS FCOA Appropriated Expended 2017

Operations - Excluded from "CAPS" for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

Public and Private Programs Offset by Revenues (continued) XXXXXXXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX

Ocean County Cultural & Heritage Commission -

-Special Project Grant (Concerts) 41-825-2 -

-Special Project Grant (Concerts) - Match 41-825-2 -

NJDL&PS Click It or Ticket 41-830-1 5,500.00 5,500.00 5,500.00

Distracted Driving Crackdown-Text 41-741-1 5,500.00 5,500.00 5,500.00

NJDOT Local Aid Infrastructure Program - Sidewall 41-726-2 -

NJDOT Municipal Aid Program - Wright DeBow Road 41-812-2 -

NJDOT Municipal Aid Program - Brewers Bridge Road 41-812-2 -

FEMA Hazard Mitigation Grant - Generator 41-754-2 -

FEMA Hazard Mitigation Grant - Local Share 41-755-2 -

Total Public and Private Programs Offset by Revenues 40-999 129,500.21 303,014.59 - 303,014.59 292,452.09 10,562.50

488,238.71 717,643.09 - 717,643.09 702,396.30 15,246.79

Total Operations - Excluded from "CAPS" 34-305

Detail:

Salaries & Wages 34-305-1 301,322.50 368,212.50 - 368,212.50 368,212.50 -

Other Expenses 34-305-2 186,916.21 349,430.59 - 349,430.59 334,183.80 15,246.79

Sheet 25

Page 59 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (C) Capital Improvements - Excluded from "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

Down Payments on Improvements 44-902 -

Capital Improvement Fund 44-901 450,000.00 110,000.00 xxxxxxxxxxxxxx xx 110,000.00 110,000.00

Sheet 26

Page 60 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS (C) Capital Improvements - Excluded from "CAPS" FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

Public and Private Programs Offset by Revenues: XXXXXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX XXX XXXXXXXXXXXXXXXXX

New Jersey DOT Trust Fund Authority Act 41-865 -

Total Capital Improvements Excluded from "CAPS" 44-999 450,000.00 110,000.00 - 110,000.00 110,000.00 -

Sheet 26a

Page 61 Download HTML

CURRENT FUND - APPROPRIATIONS

8. GENERAL APPROPRIATIONS		FCOA	Appropriated							Expended 2017
(D)Municipal Debt Service - Excluded from "CAPS"			for 2018	for 2017	for 2017 By Emergency Appropriation		Total for 2017 As Modified By All Transfers		Paid or Charged		Reserved
Payment of Bond Principal	45-920	3,190,000.00		3,138,000.00				3,138,000.00		3,138,000.00		xxxxxxxxxxxxxxxxxxxxx
Pymt. of Bond Anticipation Notes and Capital Notes	45-925							-				xxxxxxxxxxxxxxxxxxxxx
Interest on Bonds	45-930	473,825.00		567,978.89				567,978.89		567,978.88		xxxxxxxxxxxxxxxxxxxxx
Interest on Notes	45-935			42,716.96				42,716.96		42,716.95		xxxxxxxxxxxxxxxxxxxxx
Green Trust Loan Program	xxxxxxx	xxxxxxxxxxxxxxxxxxxxx	xxx	xxxxxxxxxxxxxxxxxxxxx	xxx	xxxxxxxxxxxxxxxxx	xxx	xxxxxxxxxxxxxxxxxxxxx	xxx	xxxxxxxxxxxxxxxxxxxxx	xxx	xxxx
Loan Payments for Principal and Interest	45-940							-				xxxxxxxxxxxxxxxxxxxxx
								-				xxxxxxxxxxxxxxxxxxxxx
Loan Repayment for Principal and Interest-EDA	45-941							-				xxxxxxxxxxxxxxxxxxxxx
Loan Repayment for Principal and Interest-CapMar	45-942							-				xxxxxxxxxxxxxxxxxxxxx
Loan Repayment for Principal and Interest-Jet Vac/Sweeper	45-943	21,387.83		20,000.00				20,000.00		14,439.72		xxxxxxxxxxxxxxxxxxxxx
								-				xxxxxxxxxxxxxxxxxxxxx
								-				xxxx
Capital Lease Obligations	45-941							-				xxxxxxxxxxxxxxxxxxxxx
								-				xxxx
								-				xxxx
								-				xxxx
Total Municipal Debt Service-Excluded from "CAPS	45-999	3,685,212.83		3,768,695.85		-		3,768,695.85		3,763,135.55		xxxx

Sheet 27

Page 62 Download HTML

CURRENT FUND - APPROPRIATIONS

GENERAL APPROPRIATIONS FCOA Appropriated Expended 2017

Deferred Charges - Municipal-Excluded from "CAPS" for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

DEFERRED CHARGES: XXXXXXXX XXXXXXXXXXXXXX XXX XXXXXXXXXXXXXX XXX XXXXXXXXXXX XXX XXXXXXXXXXXXXX XXX XXXXXXXXXXXXXX XXX XXXXXXXXXXXXXX

Emergency Authorizations 46-870 XXXXXXXXXXX XXX - XXXXXXXXXXXXXXXX XXX

Special Emergency Authorizations-5 Years(N.J.S.40A:4-55) 46-888 XXXXXXXXXXX XXX - XXXXXXXXXXXXXXXX XXX

Special Emergency Authorizations-3 Years (N.J.S. 40A:4-55.1 & 40A:4-55.13) 46-871 XXXXXXXXXXX XXX - XXXXXXXXXXXXXXXX XXX

Special Emergency Authorizations-5 Years (N.J.S.A. 40A4-55) 46-876 XXXXXXXXXXX XXX - XXXXXXXXXXXXXXXX XXX

Special Emergency Authorizations-5 Years (N.J.S.A. 40A4-55) 46-877 XXXXXXXXXXX XXX - XXXXXXXXXXXXXXXX XXX

XXXXXXXXXXX XXX - XXXXXXXXXXXXXXXX XXX

Deferred Charges Future Taxation - Unfunded: XXXXXXXXXXX XXX - XXXXXXXXXXXXXXXX XXX

BOND ISSUE 45-927 326.70 XXXXXXXXXXX XXX 326.70 326.70 XXXXXXXXXXXXXXXX

XXXXXXXXXXX XXX - XXXXXXXXXXXXXXXX XXX

Total Deferred Charges - Municipal-Excluded from "CAPS" 46-999 - 326.70 XXXXXXXXXXX XXX 326.70 326.70 XXX

Judgements (N.J.S.A. 40A:4-45.3cc) 37-480 -

Transferred to Board of Education for Use of Local Schools (N.J.S.A. 40:48-17.1 & 17.3) 29-405 XXXXXXXXXXX XXX - XXXXXXXXXXXXXXXX XXX

XXXXXXXXXXX XXX XXXXXXXXXXXXXXXX XXX

With Prior Consent of Local Finance Board: Cash Deficit of Preceding Year 46-885 XXXXXXXXXXX XXX - XXXXXXXXXXXXXXXX XXX

XXXXXXXXXXX XXX XXXXXXXXXXXXXXXX XXX

(H-2) Total General Appropriations for Municipal Purposes Excluded from "CAPS" 34-309 4,623,451.54 4,596,665.64 - 4,596,665.64 4,575,858.55 15,246.79

Sheet 28

Page 63 Download HTML

CURRENT FUND - APPROPRIATIONS

GENERAL APPROPRIATIONS FCOA Appropriated Expended 2017

for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

For Local District School Purposes- Excluded from "CAPS" xxxxxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxxx

Type 1 District School Debt Service xxxxxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxxx

Payment of Bond Principal 48-920 xxxxxxxxxxxxxx xxx

Payment of Bond Anticipation Notes 48-925 xxxxxxxxxxxxxx xxx

Interest on Bonds 48-930 xxxxxxxxxxxxxx xxx

Interest on Notes 48-935 xxxxxxxxxxxxxx xxx

xxxxxxxxxxxxxx xxx

Total of Type 1 District School Debt Service

-Excluded from "CAPS" 48-999 xxxxxxxxxxxxxx xxx

Deferred Charges and Statutory Expenditures- Local School - Excluded from "CAPS" xxxxxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxx xxx xxxxxxxxxxxxxxx

Emergency Authorizations - Schools 29-406 xxxxxxxxxxxxxx xxx

Capital Project for Land, Building or Equipment N.J.S. 18A:22-20 29-407 xxxxxxxxxxxxxx xxx

Total of Deferred Charges and Statutory Expenditures- Local School - Excluded from "CAPS" 29-409 xxxxxxxxxxxxxx xxx

(K)Total Municipal Appropriations for Local District School Purposes {{item (1) and (j)- Excluded from "CAPS"}} 29-410 xxxxxxxxxxxxxx xxx

Total General Appropriations - Excluded from "CAPS" 34-399 4,623,451.54 4,596,665.64 - 4,596,665.64 4,575,858.55 15,246.79

(L)Subtotal General Appropriations {items (H-1) and (O)} 34-400 41,461,859.51 40,012,963.81 - 40,012,963.81 37,945,267.64 2,062,135.87

Reserve for Uncollected Taxes 50-899 2,711,797.58 2,663,928.58 xxxxxxxxxxxxxx xxx 2,663,928.58 2,663,928.58 xxxxxxxxxxxxxx

Total General Appropriations 34-499 44,173,657.09 42,676,892.39 - 42,676,892.39 40,609,196.22 2,062,135.87

Sheet 29

Page 64 Download HTML

CURRENT FUND - APPROPRIATIONS

GENERAL APPROPRIATIONS FCOA Appropriated Expended 2017

Summary of Appropriations for 2018 for 2017 for 2017 By Emergency Appropriation Total for 2017 As Modified By All Transfers Paid or Charged Reserved

(H1) Total General Appropriations for Municipal Purposes within "CAPS" 34-299 36,838,407.97 35,416,298.17 - - 35,416,298.17 - 33,369,409.09 - 2,046,889.08 - -

XXXXXX

Operations- Excluded from "CAPS" XXXXXX XXXXXXXXXXXXX xx XXXXXXXXXXXXX xx XXXXXXXXXXXXX xx XXXXXXXXXXXXX xx XXXXXXXXXXXXX xx XXXXXXXXXXXXX

Other Operations 34-300 243,712.50 231,602.50 - - 231,602.50 - 226,918.21 - 4,684.29 - -

Uniform Construction Code 22-999 - - - - - - - - - - -

Shared Service Agreements 42-999 102,000.00 170,000.00 - - 170,000.00 - 170,000.00 - - - -

Additional Appropriations Offset by Revs. 34-303 13,026.00 13,026.00 - - 13,026.00 - 13,026.00 - - - -

Public & Private Progs Offset by Revs. 40-999 129,500.21 303,014.59 - - 303,014.59 - 292,452.09 - 10,562.50 - -

Total Operations- Excluded from "CAPS" 34-305 488,238.71 717,643.09 - - 717,643.09 - 702,396.30 - 15,246.79 - -

Capital Improvements 44-999 450,000.00 110,000.00 - - 110,000.00 - 110,000.00 - - - -

Municipal Debt Service 45-999 3,685,212.83 3,768,695.85 - - 3,768,695.85 - 3,763,135.55 - XXXXXXXXXXXXX xx xx

Total Deferred Charges(sheet 18+28) 46-999 - 326.70 XXXXXXXXXXXXX xx 326.70 - 326.70 - XXXXXXXXXXXXX xx xx

Judgements 37-480 - - - - - - - - - - -

Cash Deficit 46-885 XXXXXXXXXXXXX xx XXXXXXXXXXXXX xx xx

Local District School Purposes 24-410 XXXXXXXXXXXXX xx xx

Transferred to Board of Education 29-405 XXXXXXXXXXXXX xx XXXXXXXXXXXXX xx xx

Reserve for Uncollected Taxes 50-899 2,711,797.58 2,663,928.58 - XXXXXXXXXXXXX xx 2,663,928.58 - 2,663,928.58 - XXXXXXXXXXXXX xx

Total General Appropriations 34-499 44,173,657.09 42,676,892.39 - - 42,676,892.39 - 40,609,196.22 - 2,062,135.87 - -

Sheet 30

Page 65 Download HTML

Sheets 31 - 37 N/A

Page 66 Download HTML

DEDICATED ASSESSMENT BUDGET

UTILITY

14. DEDICATED REVENUE FROM	FCOA	Anticipated			Realized in Cash
14. DEDICATED REVENUE FROM	FCOA	2018	2017	2017	Realized in Cash
Assessment Cash	53-101

Deficit (__________)	53-885
Total ____________ Assessment Revenues	53-899
Appropriated					Expended 2017
15. APPROPRIATIONS FOR ASSESSMENT DEBT	FCOA	2018	2017	Paid or Charged	Expended 2017
Payment of Bond Principal	53-920
Payment of Bond Anticipation Notes	53-925
Total ____________ Utility	53-999
Assessment Appropriations	53-999

Dedication by Rider-(N.J.S. 40A:4-39) "The dedicated revenues anticipated during the year 2018 from Animal Control; State or Federal Aid for Maintenance of Libraries, Bequest, Eschet; Federal Grant; Construction Code Fees Due Hackensak Meadowlands Development Commission; Outside Employment of Off-Duty Municipal Police Officers; Unemployment Compensation Insurance; Reimbursement of Sale of Gasoline to State Automobiles; State Training Fees - Uniform Construction Code Act: Older Americans Act - Program Contributions; Municipal Alliance on Alcoholism and Drug Abuse - Program Income; Recreation Trust; Harmony Church Restoration; Sick/Accumulated Leave Trust Fund; Disposal of Forfeited Property; Developer Escrow Fees; Public Defender Fees; Jackson Tree Trust Donations; Housing and Community Development Act of 1974; Housing Trust Fund; POAA; Recycling Program; Handicapped Trust; Open Space Trust; Recreation Fees; Worker's Compensation Insurance Fund; Snow Removal Trust Fund; Developer's Escrow Fund; Developer Escrow Basin Maintenance; Developers Contributions Sidewalks and Curbs Donations; Management of Feral Cats, Youth Advisory, Clean Communities Donations, Recreation Donations

are hereby anticipated as revenue and are hereby appropriated for the purposes to which said revenue is dedicated by state or other legal requirement. (Insert additional appropriate titles in space above when applicable, if resolution for rider has been approved by the Director)

Sheet 38

Page 67 Download HTML

APPENDIX TO BUDGET STATEMENT

COMPARATIVE STATEMENT OF CURRENT FUND OPERATIONS AND CHANGE IN CURRENT SURPLUS

CURRENT FUND BALANCE SHEET - DECEMBER 31, 2017

ASSETS
Cash and Investments	1110100	19,833,267.40
Due from State of N.J.(c20,P.L. 1971)	1111000	15,297.14
Federal and State Grants Receivable	1110200
Receivables with Offsetting Reserves:	xxxxxxxx	xxxxxxxxxx	xx
Taxes Receivable	1110300	1,732,507.60
Tax Title Liens Receivable	1110400	2,995,943.38
Property Acquired by Tax Title Lien Liquidation	1110500	6,306,200.00
Other Receivables	1110600	40,395.07
Deferred Charges Required to be in 2017 Budget	1110700	0.00
Deferred Charges Required to be in Budgets Subsequent to 2017	1110800	0.00
Total Assets	1110900	30,923,610.59

		YEAR 2017	YEAR 2016
Surplus Balance, January 1st	2310100	7,314,403.71	5,247,500.51
CURRENT REVENUE ON A CASH BASIS Current Taxes*(Percentage collected:2017 98.62%, 2016 98.68%)	2310200	154,686,183.07	151,261,683.46
Delinquent Taxes	2310300	1,339,819.32	1,605,127.32
Other Revenues and Additions to Income	2310400	10,829,936.98	10,330,369.35
Total Funds	2310500	174,170,343.08	168,444,680.64
EXPENDITURES AND TAX REQUIREMENTS: Municipal Appropriations	2310600	40,007,403.51	39,449,472.86
School Taxes (Including Local and Regional)	2310700	87,640,356.00	86,357,614.00
County Taxes (Including Added Tax Amounts)	2310800	29,195,621.60	28,094,872.77
Special District Taxes	2310900	7,512,900.88	7,184,473.30
Other Expenditures and Deductions from Income	2311000	38,082.39	43,844.00
Total Expenditures and Tax Requirements	2311100	164,394,364.38	161,130,276.93
Less: Expenditures to be Raised by Future Taxes	2311200
Total Adjusted Expenditures and Tax Requirements	2311300	164,394,364.38	161,130,276.93
Surplus Balance - December 31st	2311400	9,775,978.70	7,314,403.71

LIABILITIES, RESERVES AND SURPLUS

*Cash Liabilities	2110100	10,072,585.84
Reserves for Receivables/Note Payable	2110200	11,075,046.05
Surplus	2110300	9,775,978.70
Total Liabilities, Reserves and Surplus		30,923,610.59

Nearest even percentage may be used

School Tax Levy Unpaid	2220110
Less School Tax Deferred	2220200
*Balance Included in Above\n"Cash Liabilities"	2220300

Proposed Use of Current Fund Surplus in 2017 Budget

Surplus Balance December 31, 2017	2311500	9,775,978.70
Current Surplus Anticipated in 2018 Budget	2311600	3,703,000.00
Surplus Balance Remaining	2311700	6,072,978.70

(Important: This appendix must be included in advertisement of budget.)

Page 68 Download HTML

2018

CAPITAL BUDGET AND CAPITAL IMPROVEMENT PROGRAM

This section is included with the Annual Budget pursuant to N.J.S.C. 5:30-4. It does not in itself confer any authorization to raise or expend funds. Rather it is a document used as part of the local unit's planning and management program. Specific authorization to expend funds for purposes described in this section must be granted elsewhere, by a separate bond ordinance, by inclusion of a line item in the Capital Improvement Section of this budget, by an ordinance taking the money from the Capital Improvement Fund, or other lawful means.

CAPITAL BUDGET

A plan for all capital expenditures for the current fiscal year.

If no Capital Budget is included, check the reason why:

Total capital expenditures this year do not exceed $25,000, including appropriations for Capital Improvement Fund, Capital Line Items and Down Payments on Improvements.

No bond ordinances are planned this year.

CAPITAL IMPROVEMENT PROGRAM

A multi-year list of planned capital projects, including the current year. Check appropriate box for number of years covered, including current year:

☐ 3 years. (Population under 10,000)

☒ 6 years. (Over 10,000 and all county governments)

☐ ___years. (Exceeding minimum time period)

Check if municipality is under 10,000, has not expended more than $25,000 annually for capital purposes in immediately previous three years, and is not adopting CIP.

C-1

Page 69 Download HTML

NARRATIVE FOR CAPITAL IMPROVEMENT PROGRAM

The Capital Improvement Program presented herewith is an estimated projection of Capital Projects for the next six years. It should be noted that the foregoing does not represent an appropriation of funds for the purposes listed, but merely a plan of capital improvements that are being contemplated in 2018 and the ensuing five years. A funding authorization is required in the form of a budget appropriation or capital ordinance before monies are available for the projects outlined in this section.

Every effort has and will be made by the Mayor and Township Council to plan improvements which are responsive to the needs of the community. Should unanticipated needs arise, the capital program will be revised or amended accordingly.

C-2

Page 70 Download HTML

NEED TO UPDATE

2018

Local Unit: Township of Jackson

1 PROJECT TITLE	2 PROJECT NUMBER	3 ESTIMATED TOTAL COST	4 AMOUNTS RESERVED IN PRIOR YEARS	PLANNED FUNDING SERVICES FOR CURRENT YEAR - 2018					6 TO BE FUNDED IN FUTURE YEARS
1 PROJECT TITLE	2 PROJECT NUMBER	3 ESTIMATED TOTAL COST	4 AMOUNTS RESERVED IN PRIOR YEARS	5a 2018 Budget Appropriations	5b Capital Improvement Fund	5c Capital Surplus	5d Grants in Aid and Other Funds	5e Debt Authorized	6 TO BE FUNDED IN FUTURE YEARS
Road/Drainage Improvements/Sidewalks-TBD-Approximate Cost		1,825,000.00		1,825,000.00	50,000.00		775,000.00	1,000,000.00	2,500,000.00
Drainage Improvements		250,000.00		250,000.00	11,904.76		-	238,095.24	100,000.00
Senior Center Mini-Van/Bus		26,704.00		26,704.00	1,271.62		-	25,432.38	126,000.00
POLICE Radio Tower Upgrade		6,100,000.00		6,100,000.00	290,476.19		-	5,809,523.81	-
POLICE Purchase & Outfit (3) New Vehicles		135,000.00		135,000.00	6,428.57		-	128,571.43	-
ENGINEERING Potable Water Tank Repair & Recoating		70,000.00		70,000.00	3,333.33		-	66,666.67	-
ENGINEERING Variable Message Sign Board		40,000.00		40,000.00	1,904.76		-	38,095.24	-
Misc Park Improvements		50,000.00		50,000.00	2,380.95		-	47,619.05	250,000.00
Misc Building Improvements		50,000.00		50,000.00	2,380.95		-	47,619.05	250,000.00
DPW Emergency Funds for Road Repairs		50,000.00		50,000.00	2,380.95		-	47,619.05	150,000.00
DPW Tink Claw		20,000.00		20,000.00	952.38		-	19,047.62	20,000.00
DPW 72" Mower 4X4		-		-	-		-	-	75,500.00
DPW 72" Zero Turn Mower		-		-	-		-	-	50,500.00
DPW 60" Zero Turn Mower		-		-	-		-	-	17,500.00
DPW Walk Behind Mower		-		-	-		-	-	15,000.00
DPW Pickup/Utility		-		-	-		-	-	294,000.00
DPW Walk Behind Snow Blower		-		-	-		-	-	35,000.00
DPW John Deer 4X2 TX GATOR		-		-	-		-	-	19,000.00
DPW Pickup Truck with Snow Flow & Trailer Tow package		-		-	-		-	-	72,000.00
DPW Ford F550 Mason Dump Truck		-		-	-		-	-	340,000.00
DPW IHC 4700/Peterbuilt Model 330/335 Dump Truck		-		-	-		-	-	750,000.00
DPW Case 621/ Loader		-		-	-		-	-	430,000.00
DPW Front Mount Blower		-		-	-		-	-	5,600.00
DPW Ford E450 Rig		-		-	-		-	-	595,000.00
SUBTOTAL - ALL PROJECTS	33-199	8,616,704.00	-	8,616,704.00	373,414.46	-	775,000.00	7,468,289.54	6,095,100.00

Page 71 Download HTML

2018

Local Unit: Township of Jackson

PROJECT TITLE	PROJECT NUMBER	3 ESTIMATED TOTAL COST	4 AMOUNTS RESERVED IN PRIOR YEARS	PLANNED FUNDING SERVICES FOR CURRENT YEAR - 2018					6 TO BE FUNDED IN FUTURE YEARS
PROJECT TITLE	PROJECT NUMBER	3 ESTIMATED TOTAL COST	4 AMOUNTS RESERVED IN PRIOR YEARS	5a 2018 Budget Appropriations	5b Capital Improvement Fund	5c Capital Surplus	5d Grants in Aid and Other Funds	5e Debt Authorized	6 TO BE FUNDED IN FUTURE YEARS
DPW Case 680L Backhoe		-		-	-		-	-	185,000.00
DPW F450 Utility		-		-	-		-	-	17,500.00
DPW M/F 450 Tractor		-		-	-		-	-	130,000.00
DPW Water Trailer		-		-	-		-	-	15,000.00
DPW SPAUL Hot		-		-	-		-	-	11,000.00
DPW CARM Trailer		-		-	-		-	-	28,000.00
DPW AMI Generators		-		-	-		-	-	24,000.00
DPW Garbage Truck Rear Loader		-		-	-		-	-	240,000.00
DPW Ford Explorer - Supervisor		-		-	-		-	-	35,000.00
DPW Hitch Blower for Trailer		-		-	-		-	-	5,600.00
DPW Wing Mower		-		-	-		-	-	110,000.00
DPW GPS Vehicle Tracting		-		-	-		-	-	45,000.00
DPW Inferred Road Repairs/Trench Repairs to Roadways		-		-	-		-	-	15,000.00
DPW Heavy Duty Recycling Containers		-		-	-		-	-	25,000.00
DPW LED Light Towers		-		-	-		-	-	22,540.00
DPW Vertical Crack Sealer		-		-	-		-	-	45,000.00
DPW Large Generator 70 KW/ will be trailer mounted		-		-	-		-	-	70,000.00
DPW Misc Motor Pool/Grounds Tools		-		-	-		-	-	30,300.00
DPW Peterbuilt 357 C/T-Compactor		-		-	-		-	-	1,010,000.00
BUILDINGS & GROUNDS Motorpool Building - Roof		-		-	-		-	-	-
BUILDINGS & GROUNDS Justice Complex - Roof		-		-	-		-	-	189,750.00
BUILDINGS & GROUNDS Justice Complex - Air Handlers		-		-	-		-	-	67,500.00
BUILDINGS & GROUNDS Senior Center Roof & HVAC		-		-	-		-	-	75,000.00
SUBTOTAL - ALL PROJECTS	33-199	-	-	-	-	-	-	-	2,446,020.00
Sheet 40b-1									C-3

Page 72 Download HTML

2018

Local Unit: Township of Jackson

1 PROJECT TITLE 2 PROJECT NUMBER 3 ESTIMATED TOTAL COST 4 AMOUNTS RESERVED IN PRIOR YEARS PLANNED FUNDING SERVICES FOR CURRENT YEAR - 2018 6 TO BE FUNDED IN FUTURE YEARS

5a 2018 Budget Appropriations 5b Capital Improvement Fund 5c Capital Surplus 5d Grants in Aid and Other Funds 5e Debt Authorized

- - - - - -

DPW White 5th WHL - - - - - 140,000.00

DPW Frei. Sweeper - - - - - 710,000.00

DPW Kom. DG650 Grader - - - - - 235,000.00

DPW Bandit Chipper - - - - - 40,000.00

DPW Giant Leafvac - - - - - 270,000.00

DPW Utility Trailer - - - - - 7,500.00

- - - - - -

- <ecel>

Page 73 Download HTML

6 YEAR CAPITAL PROGRAM - 2018-2023 Anticipated Project Schedule and Funding Requirements

Local Unit: Township of Jackson

PROJECT TITLE 2 PROJECT NUMBER 3 ESTIMATED TOTAL COSTS 4 ESTIMATED COMPLETION TIME FUNDING AMOUNTS PER BUDGET YEAR

5a 2018 5b 2019 5c 2020 5d 2021 5e 2022 5f 2023

Road/Drainage Improvements/Sidewalks-TBD-Approximate Cost 4,325,000.00 1,825,000.00 500,000.00 500,000.00 500,000.00 500,000.00 500,000.00 500,000.00

Drainage Improvements 350,000.00 250,000.00 100,000.00

Senior Center Mini-Van/Bus 152,704.00 26,704.00 72,000.00 54,000.00

POLICE Radio Tower Upgrade 6,100,000.00 6,100,000.00

POLICE Purchase & Outfit (3) New Vehicles 135,000.00 135,000.00

ENGINEERING Potable Water Tank Repair & Recoating 70,000.00 70,000.00

ENGINEERING Variable Message Sign Board 40,000.00 40,000.00

Misc Park Improvements 300,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00

Misc Building Improvements 300,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00

DPW Emergency Funds for Road Repairs 200,000.00 50,000.00 150,000.00

DPW Tink Claw 40,000.00 20,000.00 20,000.00

DPW 72" Mower 4X4 75,500.00 25,000.00 26,000.00 24,500.00

DPW 72" Zero Turn Mower 50,500.00 17,500.00 16,000.00 17,000.00

DPW 60" Zero Turn Mower 17,500.00 17,500.00

DPW Walk Behind Mower 15,000.00 15,000.00

DPW Pickup/Utility 294,000.00 72,000.00 74,000.00 33,000.00 96,000.00 19,000.00

DPW Walk Behind Snow Blower 35,000.00 5,000.00 30,000.00

DPW John Deer 4X2 TX GATOR 19,000.00 19,000.00

DPW Pickup Truck with Snow Plow & Trailer Tow package 72,000.00 72,000.00

DPW Ford F550 Mason Dump Truck 340,000.00 75,000.00 75,000.00 100,000.00 90,000.00

DPW IHC 4700/Peterbuilt Model 330/335 Dump Truck 750,000.00 190,000.00 190,000.00 190,000.00 180,000.00

DPW Case 621/ Loader 430,000.00 210,000.00 220,000.00

DPW Front Mount Blower 5,600.00 5,600.00

DPW Ford E450 Rig 595,000.00 200,000.00 205,000.00 190,000.00

SUBTOTAL - ALL PROJECTS 33-299 14,711,804.00 - 8,616,704.00 1,307,000.00 1,232,000.00 1,414,600.00 931,000.00 1,210,500.00

Sheet 40c C-4

Page 74 Download HTML

6 YEAR CAPITAL PROGRAM - 2018-2022 Anticipated Project Schedule and Funding Requirements

Local Unit: Township of Jackson

PROJECT TITLE 2 PROJECT NUMBER 3 ESTIMATED TOTAL COSTS 4 ESTIMATED COMPLETION TIME FUNDING AMOUNTS PER BUDGET YEAR

5a 2018 5b 2019 5c 2020 5d 2021 5e 2022 5f 2023

DPW Case 680L Backhoe 185,000.00 185,000.00

DPW F450 Utility 17,500.00 17,500.00

DPW M/F 450 Tractor 130,000.00 130,000.00

DPW Water Trailer 15,000.00 15,000.00

DPW SPAUL Hot 11,000.00 11,000.00

DPW CARM Trailer 28,000.00 28,000.00

DPW AMI Generators 24,000.00 24,000.00

DPW Garbage Truck Rear Loader 240,000.00 240,000.00

DPW Ford Explorer - Supervisor 35,000.00 35,000.00

DPW Hitch Blower for Trailer 5,600.00 5,600.00

DPW Wing Mower 110,000.00 110,000.00

DPW GPS Vehicle Tracting 45,000.00 45,000.00

DPW Inferred Road Repairs/Trench Repairs to Roadways 15,000.00 15,000.00

DPW Heavy Duty Recycling Containers 25,000.00 25,000.00

DPW LED Light Towers 22,540.00 22,540.00

DPW Vertical Crack Sealer 45,000.00 45,000.00

DPW Large Generator 70 KW/ will be trailer mounted 70,000.00 70,000.00

DPW Misc Motor Pool/Grounds Tools 30,300.00 30,300.00

DPW Peterbuilt 357 C/T-Compactor 1,010,000.00 290,000.00 240,000.00 240,000.00 240,000.00

BUILDINGS & GROUNDS Motorpool Building - Roof 189,750.00 189,750.00

BUILDINGS & GROUNDS Justice Complex - Roof 67,500.00 67,500.00

BUILDINGS & GROUNDS Justice Complex - Air Handlers 75,000.00 75,000.00

BUILDINGS & GROUNDS Senior Roof & HVAC 49,830.00 49,830.00

SUBTOTAL - ALL PROJECTS 33-299 2,446,020.00 - - 537,630.00 506,290.00 479,600.00 665,000.00 257,500.00

Sheet 40c-1

Page 75 Download HTML

6 YEAR CAPITAL PROGRAM - 2018-2022 Anticipated Project Schedule and Funding Requirements

Local Unit: Township of Jackson

PROJECT TITLE 2 PROJECT NUMBER 3 ESTIMATED TOTAL COSTS 4 ESTIMATED COMPLETION TIME FUNDING AMOUNTS PER BUDGET YEAR

5a 2018 5b 2019 5c 2020 5d 2021 5e 2022 5f 2023

DPW White 5th WHL -

140,000.00 140,000.00

DPW Frei. Sweeper 710,000.00 230,000.00 230,000.00 250,000.00

DPW Kom. DG650 Grader 235,000.00 235,000.00

DPW Bandit Chipper 40,000.00 40,000.00

DPW Giant Leafvac 270,000.00 35,000.00 60,000.00 70,000.00 70,000.00 35,000.00

DPW Utility Trailer 7,500.00 7,500.00

Page 76 Download HTML

6 YEAR CAPITAL PROGRAM-2018-2023 Summary of Anticipated Funding and Amount

Local Unit: Township of Jackson

PROJECT TITLE 2 Estimated Total Cost BUDGET APPROPRIATION FUNDING AMOUNTS PER BUDGET YEAR

3a 3b 4 Capital Improvement Fund 5a Capital Surplus 6 Grants-in- Aid and Other Funds BONDS AND NOTES

Current Future 7a General 7b Self Liquidating 7c Assessment 7d School

Year Years

2018

Road/Drainage Improvements/Sidewalks-TBD-Approximate Cost 4,325,000.00 1,825,000.00 2,500,000.00 169,047.62 775,000.00 3,380,952.38

Drainage Improvements 350,000.00 250,000.00 100,000.00 16,666.67 - 333,333.33

Senior Center Mini-Van/Bus 152,704.00 26,704.00 126,000.00 7,271.62 - 145,432.38

POLICE Radio Tower Upgrade 6,100,000.00 6,100,000.00 - 290,476.19 - 5,809,523.81

POLICE Purchase & Outfit (3) New Vehicles 135,000.00 135,000.00 - 6,428.57 - 128,571.43

ENGINEERING Potable Water Tank Repair & Recoating 70,000.00 70,000.00 - 3,333.33 - 66,666.67

ENGINEERING Variable Message Sign Board 40,000.00 40,000.00 - 1,904.76 - 38,095.24

Misc Park Improvements 300,000.00 50,000.00 250,000.00 14,285.71 - 285,714.29

Misc Building Improvements 300,000.00 50,000.00 250,000.00 14,285.71 - 285,714.29

DPW Emergency Funds for Road Repairs 200,000.00 50,000.00 150,000.00 9,523.81 - 190,476.19

DPW Tink Claw 40,000.00 20,000.00 20,000.00 1,904.76 - 38,095.24

DPW 72" Mower 4X4 75,500.00 - 75,500.00 3,595.24 - 71,904.76

DPW 72" Zero Turn Mower 50,500.00 - 50,500.00 2,404.76 - 48,095.24

DPW 60" Zero Turn Mower 17,500.00 - 17,500.00 833.33 - 16,666.67

DPW Walk Behind Mower 15,000.00 - 15,000.00 714.29 - 14,285.71

DPW Pickup/Utility 294,000.00 - 294,000.00 14,000.00 - 280,000.00

DPW Walk Behind Snow Blower 35,000.00 - 35,000.00 1,666.67 - 33,333.33

DPW John Deer 4X2 TX GATOR 19,000.00 - 19,000.00 904.76 - 18,095.24

DPW Pickup Truck with Snow Plow & Trailer Tow package 72,000.00 - 72,000.00 3,428.57 - 68,571.43

DPW Ford F550 Mason Dump Truck 340,000.00 - 340,000.00 16,190.48 - 323,809.52

DPW IHC 4700/Peterbuilt Model 330/335 Dump Truck 750,000.00 - 750,000.00 35,714.29 - 714,285.71

DPW Case 621/ Loader 430,000.00 - 430,000.00 20,476.19 - 409,523.81

DPW Front Mount Blower 5,600.00 - 5,600.00 266.67 - 5,333.33

DPW Ford E450 Rig 595,000.00 - 595,000.00 28,333.33 - 566,666.67

SUBTOTAL - ALL PROJECTS 14,711,804.00 8,616,704.00 6,095,100.00 663,657.33 - 775,000.00 13,273,146.67 - - -

C-5

Page 77 Download HTML

Summary of Anticipated Funding and Amount

6 YEAR CAPITAL PROGRAM-2018-2022

Local Unit: Township of Jackson

PROJECT TITLE 2 Estimated Total Cost BUDGET APPROPRIATION FUNDING AMOUNTS PER BUDGET YEAR

3a 3b 4 Capital Improvement Fund 5a Capital Surplus 6 Grants-in- Aid and Other Funds BONDS AND NOTES

Current Future 7a General 7b Self Liquidating 7c Assessment 7d School

Year Years

2018

DPW Case 680L Backhoe 185,000.00 - 185,000.00 8,809.52 - 176,190.48

DPW F450 Utility 17,500.00 - 17,500.00 833.33 - 16,666.67

DPW M/F 450 Tractor 130,000.00 - 130,000.00 6,190.48 - 123,809.52

DPW Water Trailer 15,000.00 - 15,000.00 714.29 - 14,285.71

DPW SPAUL Hot 11,000.00 - 11,000.00 523.81 - 10,476.19

DPW CARM Trailer 28,000.00 - 28,000.00 1,333.33 - 26,666.67

DPW AMI Generators 24,000.00 - 24,000.00 1,142.86 - 22,857.14

DPW Garbage Truck Rear Loader 240,000.00 - 240,000.00 11,428.57 - 228,571.43

DPW Ford Explorer - Supervisor 35,000.00 - 35,000.00 1,666.67 - 33,333.33

DPW Hitch Blower for Trailer 5,600.00 - 5,600.00 266.67 - 5,333.33

DPW Wing Mower 110,000.00 - 110,000.00 5,238.10 - 104,761.90

DPW GPS Vehicle Tracting 45,000.00 - 45,000.00 2,142.86 - 42,857.14

DPW Inferred Road Repairs/Trench Repairs to Roadways 15,000.00 - 15,000.00 714.29 - 14,285.71

DPW Heavy Duty Recycling Containers 25,000.00 - 25,000.00 1,190.48 - 23,809.52

DPW LED Light Towers 22,540.00 - 22,540.00 1,073.33 - 21,466.67

DPW Vertical Crack Sealer 45,000.00 - 45,000.00 2,142.86 - 42,857.14

DPW Large Generator 70 KW/ will be trailer mounted 70,000.00 - 70,000.00 3,333.33 - 66,666.67

DPW Misc Motor Pool/Grounds Tools 30,300.00 - 30,300.00 1,442.86 - 28,857.14

DPW Peterbuilt 357 C/T-Compactor 1,010,000.00 - 1,010,000.00 48,095.24 - 961,904.76

- - - - - -

BUILDINGS & GROUNDS Motorpool Building - Roof 189,750.00 - 189,750.00 9,035.71 - 180,714.29

BUILDINGS & GROUNDS Justice Complex - Roof 67,500.00 - 67,500.00 3,214.29 - 64,285.71

BUILDINGS & GROUNDS Justice Complex - Air Handlers 75,000.00 - 75,000.00 3,571.43 - 71,428.57

BUILDINGS & GROUNDS Senior Roof & HVAC 49,830.00 - 49,830.00 2,372.86 - 47,457.14

SUBTOTAL - ALL PROJECTS 2,446,020.00 - 2,446,020.00 116,477.14 - - 2,329,542.86 - - - -

Sheet 40d-1

C-5

Page 78 Download HTML

6 YEAR CAPITAL PROGRAM-2018-2022 Summary of Anticipated Funding and Amount

Local Unit: Township of Jackson

1 PROJECT TITLE 2 Estimated Total Cost BUDGET APPROPRIATION FUNDING AMOUNTS PER BUDGET YEAR

3a 3b 4 Capital Improvement Fund 5a Capital Surplus 6 Grants-in- Aid and Other Funds BONDS AND NOTES

Current Future 7a General 7b Self Liquidating 7c Assessment 7d School

Year Years

2018

- - - - - - -

DPW White 5th WHL 140,000.00 - 140,000.00 6,666.67 - - 133,333.33

DPW Frei. Sweeper 710,000.00 - 710,000.00 33,809.52 - - 676,190.48

DPW Kom. DG650 Grader 235,000.00 - 235,000.00 11,190.48 - - 223,809.52

DPW Bandit Chipper 40,000.00 - 40,000.00 1,904.76 - - 38,095.24

DPW Giant Leafvac 270,000.00 - 270,000.00 12,857.14 - - 257,142.86

DPW Utility Trailer 7,500.00 - 7,500.00 357.14 - - 7,142.86

- - - - - - -

<ecel>

C-5

Page 79 Download HTML

TOWNSHIP OF JACKSON COUNTY/MUNICIPAL OPEN SPACE, RECREATION, FARMLAND AND HISTORIC PRESERVATION TRUST FUND

DEDICATED REVENUES

Sheet 43

Page 80 Download HTML

Annual List of Change Orders Approved Pursuant to N.J.A.C. 5:30-11

Contracting Unit: Township of Jackson

Year Ending: December 31, 2017

The following is a complete list of all change orders which caused the originally awarded contract price to be exceeded by more than 20 percent. For regulatory details please consult N.J.A.C. 5:30-11.1 et. Seq. Please identify each change order by name of the project.

For each change order listed above, submit with introduced budget a copy of the governing body resolution authorizing the change order and an Affidavit of Publication for the newspaper notice required by N.J.A.C. 5:30-11.9(d). (Affidavit must include a copy of the newspaper notice.) If you have not had a change order exceeding the 20 percent threshold for the year indicated above, please check here x and certify below.

3/20/2018

Date

Clerk of the Governing Body

Sheet 44

Rebuilt HTML — PaddleOCR-VL (Baidu)