| APPROPRIATIONS | EXPENDED | |
| BUDGET | BUDGET AFTER MODIFICATION | PAID OR CHARGED | ENCUMBERSERVED | RESERVED | CANCELLED |
|---|
| OPERATIONS - Excluded from "CAPS" | BUDGET | | | | | |
|---|
| Capital Improvements - Excluded from "CAPS": | | | | | | |
|---|
| Capital Improvement Fund | 50,000 | 50,000 | 50,000 | | - | |
|---|
| Municipal Debt Service - Excluded from "CAPS": | | | | | | |
|---|
| Payment of Bond Principal | 2,800,000 | 2,800,000 | 2,800,000 | | - | |
|---|
| Interest on Bonds | 839,155 | 839,155 | 839,155 | | - | |
|---|
| Interest on Notes | 146,150 | 146,150 | 146,150 | | - | |
|---|
| Deferred Charges-Municipal - Excluded from "CAPS": | | | | | | |
|---|
| Special Emergency Authorization - 5 Years | 54,026 | 54,026 | 54,026 | | - | |
|---|
| Judgements - Excluded from "CAPS" | 106,500 | 106,500 | 104,644 | | 1,856 | |
|---|
| Total Capital Improvements, Municipal Debt Service, Deferred Charges & Judgements Excluded from "CAPS" | 3,995,831 | 3,995,831 | 3,993,975 | | 1,856 | |
|---|
| Total General Appropriations Excluded from "CAPS" | 4,297,742 | 4,492,672 | 4,453,820 | 22,474 | 16,378 | |
|---|
| Subtotal General Appropriations | 35,562,301 | 37,662,231 | 35,113,688 | 997,121 | 1,551,422 | |
|---|
| Reserve For Uncollected Taxes | 2,614,317 | 2,614,317 | 2,614,317 | | - | |
|---|
| Total General Appropriations | $ 38,176,618 | $ 40,276,548 | $ 37,728,005 | $ 997,121 | $ 1,551,422 | |
|---|
| Budget | | $ 38,176,618 | | | | |
|---|
| Added by N.J.S. 40A:4-87 | | 194,930 | | | | |
|---|
| Added by Special Emergency | | 1,905,000 | | | | |
|---|
| Total | | $ 40,276,548 | | | | |
|---|
| Reserve for Uncollected Taxes | | | $ 2,614,317 | | | |
|---|
| Appropriated Reserves for Federal & State Grants | | | 305,702 | | | |
|---|
| Deferred Charges - Special Emergency | | | 54,026 | | | |
|---|
| Special Emergency - Transfer to Reserve | | | 1,905,000 | | | |
|---|
| Refunds | | | (389,961) | | | |
|---|
| Cash Disbursements | | | 33,238,921 | | | |
|---|
| Total | | | $ 37,728,005 | | | |
|---|
16