Allentown, New Jerseyallentownboronj.com/vertical/sites/{7748EEEB-2391... · It is hereby certified that the approved Budget annexed hereto and hereby made It is hereby certified

Borough of Allentown, Muni Code: 13022014 MUNICIPAL DATA SHEET Adopted Copy(Must Accompany 2014 Budget)

MONMOUTH

Governing Body Members12/31/2015

Mayor's Name Term Expires Name Term Expires

Michael Schumacher, Council President 12/31/2014

Angela Anthony 12/31/2014Municipal Officials

Madeline Gavin 12/31/2016

9/25/2006 Margaret Rose 12/31/2015{ Date of Orig. Appt.

Municipal Clerk C-1291 Robert H. Schmitt, Jr. 12/31/2016Cert No.

1184 Daniel L. Wimer 12/31/2015Tax Collector Cert No.

N-0568Chief Financial Officer Cert No.

20CR000504Registered Municipal Accountant Lic No.

Municipal Attorney

Please attach this to your 2014 Budget and Mail to:

Director, Division of Local Government Services Department of Community Affairs

PO Box 803Trenton NJ 08625

Fax #: (609) 259-7530Municode:Public Hearing Date:

Sheet A

Division Use Only

June Madden

Michael D. Cesaro

Borough of Allentown

Official Mailing Address of Municipality

Donald Driggers, Esq.

P.O. Box 487

Allentown, NJ 08501

MUNICIPALITY: BOROUGH OF ALLENTOWN COUNTY:

Stuart A. Fierstein

Julie Martin

Barbara Pater

Borough of Allentown, Muni Code: 1302

Municipal Budget of the of County of for the Calendar Year 2014.

It is hereby certified the Budget and Capital Budget annexed hereto and hereby made a parthereof is a true copy of the Budget and Capital Budget approved by resolution of the Governing Body on the

day of , 2014and that public advertisement will be made in accordance with the provisions of N.J.S. 40A:4-6 andN.J.A.C. 5:30-4.4(d).

Certified by me, this day of , 2014

It is hereby certified that the approved Budget annexed hereto and hereby made It is hereby certified that the approved Budget annexed hereto and hereby madea part is an exact copy of the original on file with the Clerk of the Governing Body, that all a part is an exact copy of the original of file with the Clerk of the Governing Body, that alladditions are correct, all statements contained herein are in proof, and the total of antici- additions are correct, all statements contained herein are in proof, the total of anticipatedpated revenues equals the total of appropriations. 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 day of , 2014

Certified by me, this day of , 2014

Registered Municipal Accountant Address Chief Financial Officer

Address Phone Number

DO NOT USE THESE SPACES

CERTIFICATION OF ADOPTED BUDGET (Do not advertise this Certification form) CERTIFICATION OF APPROVED BUDGETIt is hereby certified that the amount to be raised by taxation for local purposes has been compared with It is hereby certified that the Approved Budget made part hereof complies with the requirementsthe approved Budget previously certified by me and any changes required as a condition to such approval of law, and approval is given pursuant to N.J.S. 40A:4-79.have been made. The adopted budget is certified with respect to the foregoing only. STATE OF NEW JERSEY

STATE OF NEW JERSEY Department of Community AffairsDepartment of Community Affairs Director of the Division of Local Government ServicesDirector of the Division of Local Government Services

Dated: 2014 By: Dated: 2014 By:

Sheet 1

2014

31st March

31st March31st

MUNICIPAL BUDGET

Borough Allentown Monmouth

Clerk

Address

Address

Phone Number

P.O. Box 487

Allentown, NJ 08501

March

Voorhees, New Jersey 08043 (856) 435-6200

31st March

601 White Horse Road

(609) 259-3151


MUNICIPAL BUDGET NOTICE

Section 1.

Municipal Budget of the of , County of for the Calendar Year 2014

Be it Resolved, that the following statements of revenues and appropriations shall constitute the Municipal Budget for the Year 2014

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

in the issue of , 2014

The Governing Body of the of does hereby approve the following as the Budget for the year 2012.

Abstained RECORDED VOTE

(INSERT LAST NAME) Ayes Nays

Absent

Notice is hereby given that the Budget and Tax Resolution was approved by the of the

of , County of , on , 2014

A Hearing on the Budget and Tax Resolution will be held at , on April 29 , 2014 at

o'clock P.M. at which time and place objections to said Budget and Tax Resolution for the year 2014 may be presented by taxpayers or other

interested persons.

March 31

Borough

Borough Council Borough

7:00

Sheet 2

April 11

Allentown Monmouth

Borough Allentown

Allentown Monmouth

Trenton Times

Borough Hall


YEAR 2014

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

1. Appropriations within "CAPS"- xxxxxxxxxxx

(a) Municipal Purposes {(item H-1, Sheet 19)(N.J.S. 40A:4-45.2)} 1,644,533.00

2. Appropriations excluded from "CAPS" xxxxxxxxxxx

(a) Municipal Purposes {item H-2, Sheet 28)(N.J.S. 40A:4-45.3 as amended)} 262,544.94

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

Total General Appropriations excluded from "CAPS"(item O, sheet 29) 262,544.94

3. Reserve for Uncollected Taxes (item M, Sheet 29) Based on Estimated 96.82% Percent of Tax Collections 172,013.06

Building Aid Allowance 2014 - $

4 Total General Appropriations (item 9, Sheet 29) for Schools-State Aid 2013 - $ 2,079,091.00

5. Less: Anticipated Revenues Other Than Current Property Tax (item 5, Sheet 11)

(i.e. Surplus, Miscellaneous Revenues and Receipts from Delinquent Taxes) 631,984.19

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

(a) Local Tax for Municipal Purposes Including Reserve for Uncollected Taxes (item 6(a), Sheet 11) 1,447,106.81

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

(c) Minimum Library Tax -

Sheet 3

EXPLANATORY STATEMENT

SUMMARY OF CURRENT FUND SECTION OF APPROVED BUDGET


General Budget Water Utility Sewer N/A Explanations of Appropriations for

Utility Utility "Other Expenses"

Budget Appropriations - Adopted Budget 2,049,100.00 588,065.00 773,415.00 The amounts appropriated under the

Budget Appropriation Added by N.J.S 40A:4-87 8,277.52 title of "Other Expenses" are for operating

Emergency Appropriations 91,938.62 costs other than "Salaries & Wages."

Total Appropriations 2,149,316.14 588,065.00 773,415.00 -

Expenditures: Some of the items included in "Other

Paid or Charged (Including Reserve for Uncollected Taxes) 2,041,391.96 544,570.93 733,072.93 Expenses" are:

Reserved 98,413.35 41,258.40 40,338.54

Unexpended Balances Canceled 9,510.83 2,235.67 3.53 Materials, supplies and non-bondable

Total Expenditures and Unexpended Balances Cancelled 2,149,316.14 588,065.00 773,415.00 - equipment;

Overexpenditures* - - - - 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

EXPLANATORY STATEMENT - (Continued)SUMMARY OF 2013 APPROPRIATIONS EXPENDED AND CANCELED

*See Budget Appropriation items so marked to the right of column (Expended 2013 Reserved.)


Appropriation CAP Calculation (1977 Cap)

The municipal budget for the calendar year 2014 has been prepared within the constraints imposed by Chapter 68, Public Laws of 1976, commonly know as the Appropriation Cap Law.This law imposes a limit on municipal expenditures, which, for the Borough of Allentown, is Calculated as follows:

Total General Appropriations for 2013 2,049,100.00$ Amount on which .5% CAP is Applied (brought forward) 1,602,312.00$ CAP Base Adjustments

.5% CAP 8,011.56

Allowable Operating Appropriations before Additional Exceptions per N.J.S.A. 40A:4-45.3 1,610,323.56

Subtotal 2,049,100.00

Less Exceptions: Additional Exceptions:Total Other Operations 3,900.00$ Available from Banking - 2012 39,510.57$ Total Uniform Construction Code (UCC) Available from Banking - 2013 32,128.18 Total Interlocal Service Agreements Assessed Value of New Construction per Assessor's Total Additional Appropriations Certification - Total Public-Private Offset 2,813.00 Additional Increase in CAPS per COLA Ordinance 48,069.36 Total Capital Improvements 50,000.00 Total Additional Exceptions 119,708.11 Total Debt Service 162,329.00 Total Deferred Charges 55,733.00 Total Allowable Appropriations Within CAPS for 2014 1,730,031.67$ JudgmentsCash Deficit of Preceding Year Total Appropriations Within CAPS for 2014 1,644,533.00$ Total Appropriation for School PurposesTransferred to Board of EducationReserve for Uncollected Taxes 172,013.00 Total Exceptions 446,788.00

Amount on which .5% CAP is Applied (carried forward) 1,602,312.00 NOTE: 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

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).

figures for purposes of citizen understanding.)

EXPLANATORY STATEMENT - (CONTINUED)

BUDGET MESSAGE

Sheet 3b


Levy CAP CalculationChapter 62 of the Laws of 2007 imposed a Property Tax Levy CAP which was amended by P.L. 2008, Chapter 6 and further amended by P.L. 2010, Chapter 44 (S-29 R1) approved July 13, 2010. The law (N.J.S.A. 40A:4-45.44 through 45.47) establishes a formula that limits increases in the local unit amount to be raised by taxation for each local unit budget. The budget containedherewith is within the limits imposed by this law and for the Borough of Allentown is calculated as follows:

Prior Year Amount to be Raised by Taxation for Municipal Purposes 1,403,795.00$ Balance (carried forward) 1,421,200.82

Cap Base Adjustment (+/-)

Less: Prior Year Deferred Charges to Future Taxation Unfunded 22,204.00 Less - Cancelled or Unexpended Exclusions 4,528.00

Less: Prior Year Deferred Charges - Emergencies 37,500.00

Less: Prior Year Recycling Tax Adjusted Tax Levy After Exclusions 1,416,672.82

Less: Changes in Service Provider - Transfer of Service/ Function

Net Prior Year Tax Levy for Municipal Purpose Tax for Cap Calculation 1,344,091.00 Additions:

Plus: 2% Cap increase 26,881.82 New Ratables - Increased in Valuations -$

Adjusted Tax Levy 1,370,972.82 Prior Year's Local Municipal Purpose Tax Rate (per $100) 0.734

Plus: Assumption of Service/ Function Net Ratable Adjustment to Levy -

Adjusted Tax Levy Prior to Exclusions 1,370,972.82 CY 2011 Cap Bank Utilized in CY 2014 30,433.99

CY 2012 Cap Bank Utilized in CY 2014

Exclusions: CY 2013 Cap Bank Utilized in CY 2014

Allowable Shared Service Agreements Increase

Allowable Health Insurance Cost Increase 2,983.00 Maximum Allowable Amount to be Raised by Taxation 1,447,106.81$

Allowable Pension Obligations Increase 648.00

Allowable LOSAP Increase Amount to be Raised by Taxation for Municipal Purposes 1,447,106.81$

Allowable Capital Improvements Increase

Allowable Debt Service and Capital Leases Increase 28,025.00 Unused CY 2014 Tax Levy Available for Banking (CY 2015 - CY 2017) -$

Recycling Tax Appropriation

Deferred Charges to Future Taxation Unfunded 18,572.00

Current Year Deferred Charges - Emergencies

Add Total Exclusions 50,228.00

Balance (carried forward) 1,421,200.82


BUDGET MESSAGE

Sheet 3c


BUDGET MESSAGE - STRUCTURAL BUDGET IMBALANCESEXPLANATORY STATEMENT (CONTINUED)

Reve

nues

at R

isk

Non-r

ecur

ring c

urren

t app

ropr

iation

s

Futu

re Ye

ar A

ppro

priat

ion In

creas

es

Stru

ctural

Imba

lance

Offs

ets

Line Item. Put "X" in cell to the left that

corresponds to the type of imbalance.Amount Comment/Explanation

X Surplus 171,239.19 Fund Balance may not be regenerated. Internal policy restricts use of surplus to balance budget.

Sheet 3d


Split Function Appropriations: Health Insurance Appropriation Recap:

The following appropriation(s) are appropriated inside and outside of the The following is a recap of Health Insurance Costs for the Current Budget Year:appropriation CAP:

INSURANCE 2014 2013 Total Health Insurance Cost 218,223.00$ Appropriated:

Inside CAP 96,980.00$ 89,350.00$ Less: Employee Contributions 26,875.00

Outside CAP 1,118.00 3,900.00 Net Costs Appropriated 191,348.00$

Total 98,098.00$ 93,250.00$ Current Fund Budget Inside CAP 96,980.00$ Current Fund Budget Outside CAP 1,118.00 Utility Fund Budget Appropriation 93,250.00

191,348.00$


BUDGET MESSAGE

Sheet 3e

Borough of Allentown, Muni Code: 1302Explanatory Statement - (Continued)

Budget Message

Analysis of Compensated Absence LiabilityLegal basis for benefit

(check applicable items)

Organization/Individuals Eligible for Benefit

Gross Days of Accumulated

AbsenceValue of Compensated

Absences

Approved Labor

AgreementLocal

Ordinance

Individual Employment Agreements

All Employees 118.00 14,437.03 X

Totals 118.00 days 14,437.03 Total Funds Reserved as of end of 2013 None

Total Funds Appropriated in 2014 None

Sheet 3f


GENERAL REVENUES FCOA Realized in Cash

2014 2013 in 2013

1. Surplus Anticipated 08-101 171,239.19 180,152.50 180,152.50

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

Total Surplus Anticipated 08-100 171,239.19 180,152.50 180,152.50

3. Miscellaneous Revenues - Section A: Local Revenues xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Licenses: xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Alcoholic Beverages 08-103 3,150.00 3,070.00 3,198.05

Other 08-104

Fees and Permits 08-105 13,750.00 1,775.00 15,223.92

Fines and Costs: xxxxxxx

Municipal Court 08-110 88,000.00 109,800.00 89,765.55

Other 08-109

Interest and Costs on Taxes 08-112 17,000.00 13,250.00 18,513.68

Interest and Costs on Assessments 08-115

Parking Meters 08-111

Interest on Investments and Deposits 08-113 750.00 1,000.00 852.47

Anticipated Utility Operating Surplus 08-114

Lease Agreement - Cellular Antenna Site 08-115 131,500.00 129,350.00 131,685.34

Sheet 4

CURRENT FUND- ANTICIPATED REVENUES

Anticipated



2014 2013 in 2013

3. Miscellaneous Revenues - Section A: Local Revenues (continued): xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Section A: Local Revenues 08-001 254,150.00 258,245.00 259,239.01

CURRENT FUND- ANTICIPATED REVENUES

Anticipated

Sheet 4a



2014 2013 in 2013

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

Transitional Aid 09-212

Consolidated Municipal Property Tax Relief Act 09-200 14,982.00 15,676.00 15,676.00

Energy Receipts Tax (P.L. 1997, Chapters 162 & 167) 09-202 116,613.00 115,919.00 115,919.24

Total Section B: State Aid Without Offsetting Appropriations 09-001 131,595.00 131,595.00 131,595.24

Sheet 5

CURRENT FUND- ANTICIPATED REVENUES-(continued)

Anticipated



2014 2013 in 2013

3. 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) xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Uniform Construction Code Fees 08-160

Special Item of General Revenue Anticipated with Prior Written

Consent of Director of Local Government Services: xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Additional Dedicated Uniform Construction Code Fees Offset with xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Appropriations (NJS 40A:4-45.3h and NJAC 5:23-4.17) xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Uniform Construction Code Fees 08-160

Total Section C: Dedicated Uniform Construction Code Fees Offset with Appropriations 08-002 - - -


Sheet 6

Anticipated



2014 2013 in 2013

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 xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Section D: Shared Service Agreements Offset With Appropriations 11-001 - - -


Anticipated

Sheet 7



2014 2013 in 2013

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) xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Section E: Special Item of General Revenue Anticipated with Prior Written

Consent of Director of Local Government Services - Additional Revenues 08-003 - - -

Sheet 8


Anticipated



2014 2013 in 2013

3. Miscellaneous Revenues - Section F: Special Items of General Revenue

Anticipated with Prior Written Consent of Director of Local Government

Services - Public and Private Revenues Offset with Appropriations: xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Recycling Tonnage Grant 10-701 1,917.57 1,917.57

Clean Communities Grant 10-770 4,000.00 4,000.00

Safety Incentive Program 10-711 250.00 250.00

-

Body Armor Replacement Fund 10-712 1,070.83 1,070.83

Drunk Driving Enforcement Grant 10-745 204.28 204.28

Bulletproof Vest Program 10-746 1,147.34 1,147.34


Anticipated

Sheet 9



2014 2013 in 2013



Services - Public and Private Revenues Offset with Appropriations (Continued): xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx


Anticipated

Sheet 9a



2014 2013 in 2013





Anticipated

Sheet 9b



2014 2013 in 2013




Total Section F: Special Items of General Revenue Anticipated with Prior Written

Consent of Director of Local Government Services - Public and Private Revenues 10-001 - 8,590.02 8,590.02


Anticipated

Sheet 9c



2014 2013 in 2013

3. Miscellaneous Revenues - Section G: Special Items of General Revenue Anticipated

with Prior Written Consent of Director of Local Government Services - Other Special Items xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Utility Operating Surplus of Prior Year 08-116

Uniform Fire Safety Act 08-106

Sheet 10


Anticipated



2014 2013 in 2013

3. Miscellaneous Revenues - Section G: Special Items of General

Revenue Anticipated with Prior Written Consent of Director of Local

Government Services - Other Special Items (continued): xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Section G: Special Items of General Revenue Anticipated with Prior Written

Consent of Director of Local Government Services - Other Special Items 08-004 - - -

Anticipated

Sheet 10a




2014 2013 in 2013

Summary of Revenuesxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

1. Surplus Anticipated (Sheet 4, #1) 08-101 171,239.19 180,152.50 180,152.50

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

3. Miscellaneous Revenues xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Section A: Local Revenues 08-001 254,150.00 258,245.00 259,239.01

Total Section B: State Aid Without Offsetting Appropriations 09-001 131,595.00 131,595.00 131,595.24

Total Section C: Dedicated Uniform Construction Code Fees Offset with Appropriations 08-002 - - - Special items of General Revenue Anticipated with Prior Written Consent of Total Section D: Director of Local Government Services - Shared Service Agreements 11-001 - - - Special items of General Revenue Anticipated with Prior Written Consent of Total Section E:Director of Local Government Services-Additional Revenues 08-003 - - - 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 - 8,590.02 8,590.02 Special items of General Revenue Anticipated with Prior Written Consent of Total Section G:Director of Local Government Services-Other Special Items 08-004 - - -

Total Miscellaneous Revenues 13-099 385,745.00 398,430.02 399,424.27

4. Receipts from Delinquent Taxes 15-499 75,000.00 75,000.00 82,787.98

5. Subtotal General Revenues (Items 1,2,3 and 4) 13-199 631,984.19 653,582.52 662,364.75

6. Amount to be Raised by Taxes for Support of Municipal Budget: xxxxxxx

a) Local Tax for Municipal Purposes Including Reserve for Uncollected Taxes 07-190 1,447,106.81 1,403,795.00 xxxxxxxxxxx

b) Addition to Local District School Tax 07-191 - xxxxxxxxxxx

c) Minimum Library Tax 07-192 -

Total Amount to be Raised by Taxes for Support of Municipal Budget 07-199 1,447,106.81 1,403,795.00 1,437,779.93

7. Total General Revenues 13-299 2,079,091.00 2,057,377.52 2,100,144.68

Anticipated

Sheet 11



8. GENERAL APPROPRIATIONS

for 2013 by Total for 2013

(A) Operations - within "CAPS" FCOA Emergency As Modified By Paid or Reserved

for 2014 for 2013 Appropriation All Transfers Charged

General Government

Mayor and Council

Salaries and Wages 20-110-1 19,825.00 19,825.00 19,825.00 19,817.40 7.60

Other Expenses 20-110-2 400.00 400.00 400.00 350.00 50.00

Municipal Clerk

Salaries and Wages 20-120-1 42,950.00 37,950.00 37,950.00 36,944.46 1,005.54

Other Expenses 20-120-2 21,100.00 18,700.00 18,700.00 15,725.87 2,974.13

Financial Administration


Other Expenses 20-130-2 10,500.00 10,500.00 10,500.00 8,492.04 2,007.96

Annual Audit 20-135-2 11,500.00 11,500.00 11,500.00 11,500.00

CURRENT FUND - APPROPRIATIONS

Sheet 12

Appropriated Expended 2013




(A) Operations - within "CAPS" (Continued) FCOA Emergency As Modified By Paid or Reserved


General Government (Cont'd)

Assessment of Taxes


Other Expenses 20-150-2 4,800.00 950.00 1,150.00 960.88 189.12

Collection of Taxes


Other Expenses 20-145-2 4,775.00 4,730.00 4,730.00 4,109.39 620.61

Legal Services

Other Expenses 20-155-2 48,050.00 43,100.00 49,100.00 42,741.03 6,358.97



Sheet 13






General Government (Cont'd)

Municipal Court


Other Expenses 43-490-2 17,125.00 5,525.00 5,525.00 5,424.04 100.96

Public Defender

Other Expenses 43-495-2 500.00 400.00 400.00 285.00 115.00

Engineering Services and Costs

Other Expenses 20-165-2 105,000.00 115,000.00 115,000.00 103,188.51 11,811.49

Land Use Administration

Planning Board


Other Expenses 21-180-2 4,700.00 5,100.00 900.00 100.00 800.00



Sheet 14






Code Enforcement and Administration

Code Enforcement Office


Other Expenses 22-200-2 10.00 10.00 10.00 10.00

Housing Inspector


Other Expenses 22-200-2 10.00 10.00 10.00 10.00

Insurance

General Liability 23-210-2 21,000.00 20,130.00 18,130.00 16,753.15 1,376.85

Workers Compensation 23-215-2 20,000.00 20,000.00 20,000.00 20,000.00

Employee Group Health 23-220-2 96,980.00 89,350.00 89,350.00 83,266.55 6,083.45

Employee Group Health Waivers 23-221-2 2,565.00

Disability Insurance 23-225-2 800.00 800.00 800.00 560.71 239.29



Sheet 15






Public Safety

Police


Other Expenses 25-240-2 33,800.00 38,400.00 38,400.00 33,060.68 5,339.32

Other Expenses - Shared Services Crossing Guards 25-240-2 3,360.00

Aid to Volunteer Fire Co. 25-255-2 34,000.00 34,000.00 34,000.00 34,000.00

First Aid Organization Contribution 25-260-2 23,850.00 23,850.00 23,850.00 23,850.00

Fire

Other Expenses 25-265-2 90,000.00 74,000.00 74,000.00 70,543.00 3,457.00

Fire Protection Official

Other Expenses 25-265-2 6,225.00 5,500.00 5,500.00 5,500.00

Prosecutor

Other Expenses 25-275-2 6,700.00 8,700.00 8,700.00 6,060.00 2,640.00



Sheet 15a






Public Works

Road Repair and Maintenance

Other Expenses 26-290-2 60,000.00 52,330.00 52,330.00 50,348.95 1,981.05

Shade Tree

Other Expenses 26-300-2 1,000.00 1,000.00 1,000.00 1,000.00

Garbage and Trash Removal

Other Expenses 26-305-2 135,000.00 146,000.00 91,938.62 237,938.62 224,737.02 3,690.77

Recycling Program


Other Expenses 26-305-2 200.00 200.00 200.00 200.00



Sheet 15b






Public Works (Cont'd)

Public Buildings and Grounds

Other Expenses 26-310-2 10,550.00 10,350.00 10,350.00 9,528.02 821.98

Vehicle Maintenance

Other Expenses 26-315-2 11,600.00 11,800.00 11,800.00 10,613.11 1,186.89



Sheet 15c






Health and Welfare

Environmental Commission

Other Expenses 27-335-2 300.00 300.00 300.00 290.00 10.00

Aid to Library (NJS 40:54-35) 29-390-2 2,500.00 2,500.00 2,500.00 2,500.00

Utility Expenses and Bulk Purchases

Electricity 31-435-2 11,500.00 11,500.00 11,500.00 8,321.49 3,178.51

Street Lighting 31-435-2 32,000.00 32,000.00 32,000.00 26,830.32 5,169.68

Telephone and Telegraph 31-440-2 16,000.00 15,000.00 15,000.00 13,622.06 1,377.94

Natural Gas 31-435-2 4,000.00 4,000.00 4,000.00 3,861.05 138.95

Gasoline 31-447-2 20,000.00 20,000.00 20,000.00 18,810.26 1,189.74



Sheet 15d






Uniform Construction Code - Appropriations xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Offset by Dedicated Revenues (N.J.A.C. 5:23-4.17) xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

State Uniform Construction Code

Construction Official

Salaries and Wages 22-195-1

Other Expenses 22-195-2



Sheet 16






UNCLASSIFIED: xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx



Sheet 17






UNCLASSIFIED (CONTINUED): xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Operations {item 8(A)} within "CAPS" 34-199 1,486,105.00 1,436,000.00 91,938.62 1,527,938.62 1,431,718.53 86,709.26

B. Contingent 35-470

Total Operations Including Contingent-within "CAPS" 34-201 1,486,105.00 1,436,000.00 91,938.62 1,527,938.62 1,431,718.53 86,709.26

Detail:

Salaries and Wages 34-201-1 613,705.00 598,365.00 - 598,365.00 575,785.40 22,579.60

Other Expenses (Including Contingent) 34-201-2 872,400.00 837,635.00 91,938.62 929,573.62 855,933.13 64,129.66



Sheet 17a




FCOA Emergency As Modified By Paid or Reserved


(E) Deferred Charges and Statutory Expenditures- xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Municipal within "CAPS" xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

(1) DEFERRED CHARGES xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Emergency Authorizations 46-870 xxxxxxxxxxx xxxxxxxxxxx

xxxxxxxxxxx xxxxxxxxxxx
















Sheet 18






(E) Deferred Charges and Statutory Expenditures- xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Municipal within "CAPS"(continued) xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

(2) STATUTORY EXPENDITURES: xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Contribution to:

Public Employees' Retirement System 36-471 12,664.00 23,280.00 23,280.00 23,280.00

Social Security System (O.A.S.I) 36-472 50,000.00 50,000.00 50,000.00 42,823.64 7,176.36

Consolidated Police and Firemen's Pension Fund 36-474

Police and Firemen's Retirement System of N.J. 36-475 83,771.00 81,493.00 81,493.00 81,493.00

Unemployment Insurance 23-225

Defined Contribution Retirement Program 36-477

Public Employees' Retirement System - Early Retirement 36-471 11,993.00 11,539.00 11,539.00 11,539.00

Total Deferred Charges and Statutory

Expenditures - Municipal within "CAPS" 34-209 158,428.00 166,312.00 - 166,312.00 159,135.64 7,176.36

(F) Judgments 37-480

(G) Cash Deficit of Preceding Year 46-855

(H-1)Total General Appropriations for Municipal

Purposes within "Caps" 34-299 1,644,533.00 1,602,312.00 91,938.62 1,694,250.62 1,590,854.17 93,885.62



Sheet 19




(A) Operations - Excluded from "CAPS" FCOA Emergency As Modified By Paid or Reserved


Employee Group Health 23-220-2 1,118.00 3,900.00 3,900.00 3,900.00

Recycling Tax (P.L. 2007, c. 311 (N.J.S.A. 13:1E-96.5)) 32-465-2



Sheet 20




(A) Operations - Excluded from "CAPS" (Continued) FCOA Emergency As Modified By Paid or Reserved


Total Other Operations - Excluded from "CAPS" 34-300 1,118.00 3,900.00 - 3,900.00 3,900.00 -



Sheet 20a






Uniform Construction Code Appropriations xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Offset by Increased Fee Revenues (NJAC 5:23-4.17) xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

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



Sheet 21






Shared Service Agreements xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Shared Service Agreements 42-999 - - - - - -



Sheet 22






Additional Appropriations Offset by xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

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

Total Additional Appropriations Offset by

Revenues (N.J.S. 40A:4-45.3h) 34-303 - - - - - -



Sheet 23






Public and Private Programs Offset by Revenues xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Drunk Driving Enforcement Grant 41-745 204.28 204.28 204.28

Clean Communities(N.J.S. 13:E-99.2) 41-770 4,000.00 4,000.00 4,000.00

Recycling Tonnage Grant 41-701 1,917.57 1,917.57 1,917.57

Alliance to Prevent Alcoholism and Drug Abuse - Local Match 41-703 2,500.00 2,500.00 2,500.00 2,500.00

Body Armor Replacement Fund 41-712 1,070.83 1,070.83 1,070.83

Safety Incentive Program 41-711 250.00 250.00 250.00

Bulletproof Vest Program 41-746 1,147.34 1,147.34 1,147.34



Sheet 24






Public and Private Programs Offset by Revenues xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

(Continued) xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Total Public and Private Programs Offset

by Revenues 40-999 2,500.00 11,090.02 - 11,090.02 11,090.02 -

-

Total Operations - Excluded from "CAPS" 34-305 3,618.00 14,990.02 - 14,990.02 14,990.02 -

Detail:

Salaries & Wages 34-305-1 - - - - - -

Other Expenses 34-305-2 3,618.00 14,990.02 - 14,990.02 14,990.02 -



Sheet 25




(C) Capital Improvements - Excluded from "CAPS" FCOA Emergency As Modified By Paid or Reserved


Down Payments on Improvements 44-902

Capital Improvement Fund 44-901 50,000.00 10,000.00 10,000.00 10,000.00

Purchase of Police Vehcile 44-903 40,000.00 40,000.00 35,472.27 4,527.73



Sheet 26




(C) Capital Improvements - Excluded from "CAPS" FCOA Emergency As Modified By Paid or Reserved

(Continued) for 2014 for 2013 Appropriation All Transfers Charged

Public and Private Programs Offset by Revenues: xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

New Jersey DOT Trust Fund Authority Act 41-865

Total Capital Improvements Excluded from "CAPS" 44-999 50,000.00 50,000.00 - 50,000.00 45,472.27 4,527.73



Sheet 26a




(D)Municipal Debt Service - Excluded from "CAPS" FCOA Emergency As Modified By Paid or Reserved


Payment of Bond Principal 45-920 105,000.00 100,000.00 100,000.00 100,000.00 xxxxxxxxxxx

Payment of Bond Anticipation Notes and Capital Notes 45-925 27,334.00 xxxxxxxxxxx

Interest on Bonds 45-930 45,320.00 50,320.00 50,320.00 50,320.00 xxxxxxxxxxx

Interest on Notes 45-935 1,041.40 350.00 350.00 350.00 xxxxxxxxxxx

Green Trust Loan Program: xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Loan Repayments for Principal 45-940 11,260.42 11,038.55 11,038.55 11,038.55 xxxxxxxxxxx

Loan Repayments for Interest 45-940 398.92 620.80 620.80 620.80 xxxxxxxxxxx

xxxxxxxxxxx

xxxxxxxxxxx

xxxxxxxxxxx

Capital Lease Obligations 45-941 xxxxxxxxxxx

xxxxxxxxxxx

xxxxxxxxxxx

xxxxxxxxxxx

xxxxxxxxxxx

xxxxxxxxxxx

xxxxxxxxxxx

Total Municipal Debt Service-Excluded from "CAPS" 45-999 190,354.74 162,329.35 - 162,329.35 162,329.35 xxxxxxxxxxx



Sheet 27




(E) Deferred Charges - Municipal FCOA Emergency As Modified By Paid or Reserved

Excluded from "CAPS" for 2014 for 2013 Appropriation All Transfers Charged

(1) DEFERRED CHARGES: xxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Emergency Authorizations 46-870 22,500.00 xxxxxxxxxxx 22,500.00 22,500.00 xxxxxxxxxxx

Special Emergency Authorizations- 5 Years(N.J.S.A.40A:4-55) 46-875 11,028.85 xxxxxxxxxxx 11,028.85 11,028.85 xxxxxxxxxxx

Deferred Charges to Future Taxation - Unfunded xxxxxxxxxxx xxxxxxxxxxx

Ordinance 9-96 46-873 472.32 xxxxxxxxxxx 472.32 472.32 xxxxxxxxxxx

Ordinance 09-2013 46-873 427.79 xxxxxxxxxxx xxxxxxxxxxx

Ordinance 06-2004 46-873 3,587.50 xxxxxxxxxxx 3,587.50 3,587.50 xxxxxxxxxxx

Ordinance 5-2001 46-873 11,019.41 11,019.41 xxxxxxxxxxx 11,019.41 11,019.41 xxxxxxxxxxx

Ordinance 8-2011 46-873 7,125.00 7,125.00 xxxxxxxxxxx 7,125.00 7,125.00 xxxxxxxxxxx

Total Deferred Charges - Municipal- xxxxxxxxxxx xxxxxxxxxxx

Excluded from "CAPS" 46-999 18,572.20 55,733.08 xxxxxxxxxxx 55,733.08 55,733.08 xxxxxxxxxxx

(F) Judgments (N.J.S.A. 40A:4-45.3cc) 37-480 xxxxxxxxxxx xxxxxxxxxxx

(N)Transferred to Board of Education for Use of xxxxxxxxxxx xxxxxxxxxxx

Local Schools (N.J.S.A. 40:48-17.1 & 17.3) 29-405 xxxxxxxxxxx xxxxxxxxxxx


(G)With Prior Consent of Local Finance Board: xxxxxxxxxxx xxxxxxxxxxx

Cash Deficit of Preceding Year 46-885 xxxxxxxxxxx xxxxxxxxxxx


(H-2) Total General Appropriations for Municipal xxxxxxxxxxx xxxxxxxxxxx

Purposes Excluded from "CAPS" 34-309 262,544.94 283,052.45 - 283,052.45 278,524.72 4,527.73



Sheet 28






For Local District School Purposes-Excluded from "CAPS" xxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

(1) Type 1 District School Debt Service xxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Payment of Bond Principal 48-920 xxxxxxxxxxx

Payment of Bond Anticipation Notes 48-925 xxxxxxxxxxx

Interest on Bonds 48-930 xxxxxxxxxxx

Interest on Notes 48-935 xxxxxxxxxxx

Total of Type 1 District School Debt Service

-Excluded from "CAPS" 48-999 - - - - - xxxxxxxxxxx

(J) Deferred Charges and Statutory Expenditures-

Local School - Excluded from "CAPS" xxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Emergency Authorizations - Schools 29-406 xxxxxxxxxxx xxxxxxxxxxx

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

Total of Deferred Charges and Statutory Expend-

ditures- Local School- Excluded from "CAPS" 29-409 - - - - - xxxxxxxxxxx

(K)Total Municipal Appropriations for Local District School

Purposes {(item (1) and (j)- Excluded from "CAPS" 29-410 - - - - - xxxxxxxxxxx

(O) Total General Appropriations - Excluded from "CAPS" 34-399 262,544.94 283,052.45 - 283,052.45 278,524.72 4,527.73

(L)Subtotal General Appropriations {items (H-1) and (O)} 34-400 1,907,077.94 1,885,364.45 91,938.62 1,977,303.07 1,869,378.89 98,413.35

(M) Reserve for Uncollected Taxes 50-899 172,013.06 172,013.07 xxxxxxxxxxx 172,013.07 172,013.07 xxxxxxxxxxx

9. Total General Appropriations 34-499 2,079,091.00 2,057,377.52 91,938.62 2,149,316.14 2,041,391.96 98,413.35

Sheet 29






Summary of Appropriations FCOA Emergency As Modified By Paid or Reserved


(H-1) Total General Appropriations for

Municipal Purposes within "CAPS" 34-299 1,644,533.00 1,602,312.00 91,938.62 1,694,250.62 1,590,854.17 93,885.62

xxxxxxx

(A) Operations- Excluded from "CAPS" xxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx

Other Operations 34-300 1,118.00 3,900.00 - 3,900.00 3,900.00 -

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

Shared Service Agreements 42-999 - - - - - -

Additional Appropriations Offset by Revs. 34-303 - - - - - -

Public & Private Progs Offset by Revs. 40-999 2,500.00 11,090.02 - 11,090.02 11,090.02 -

Total Operations- Excluded from "CAPS" 34-305 3,618.00 14,990.02 - 14,990.02 14,990.02 -

(C) Capital Improvements 44-999 50,000.00 50,000.00 - 50,000.00 45,472.27 4,527.73

(D) Municipal Debt Service 45-999 190,354.74 162,329.35 - 162,329.35 162,329.35 xxxxxxxxxxx

(E) Total Deferred Charges (sheet 28) 46-999 18,572.20 55,733.08 xxxxxxxxxxx 55,733.08 55,733.08 xxxxxxxxxxx

(F) Judgements 37-480 - - xxxxxxxxxxx - - xxxxxxxxxxx

(G) Cash Deficit 46-885 - - xxxxxxxxxxx - - xxxxxxxxxxx

(K) Local District School Purposes 24-410 - - - - - xxxxxxxxxxx

(N) Transferrred to Board of Education 29-405 - - xxxxxxxxxxx - - xxxxxxxxxxx

(M) Reserve for Uncollected Taxes 50-899 172,013.06 172,013.07 xxxxxxxxxxx 172,013.07 172,013.07 xxxxxxxxxxx

Total General Appropriations 34-499 2,079,091.00 2,057,377.52 91,938.62 2,149,316.14 2,041,391.96 98,413.35

Sheet 30




DEDICATED REVENUES FROM WATER UTILITY FCOA Realized in Cash

2014 2013 in 2013

Operating Surplus Anticipated 08-501 58,000.00 47,869.00 47,869.00

Operating Surplus Anticipated with Prior Written

Consent of Director of Local Government Services 08-502

Total Operating Surplus Anticipated 08-500 58,000.00 47,869.00 47,869.00

Rents 08-503 515,700.00 509,900.00 509,900.00

Fire Hydrant Service 08-504 * Note:Use pages 31, 32 and 33 for

Miscellaneous 08-505 4,500.00 3,000.00 7,788.09 water utility only

All other utilities use sheets 34, 35

and 36

Special Items of General Revenue Anticipated with Prior

Written Consent of Director of Local Government Services xxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Additional Rents 08-503 27,296.00 5,885.11

Deficit (General Budget) 08-549

Total Water Utility Revenues 08-599 578,200.00 588,065.00 571,442.20

Sheet 31

Anticipated

DEDICATED WATER UTILITY BUDGET

Borough of Allentown, Muni Code: 1302DEDICATED WATER UTILITY BUDGET - (CONTINUED) * Note: Use sheet 32 for Water Utility only.

for 2013 Total for 2013 Paid or Reserved

11. APPROPRIATIONS FOR WATER UTILITY FCOA By Emergency As Modified By for 2014 for 2013 Appropriation All Transfers Charged

Operating: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Salaries & Wages 55-501 38,725.00 38,712.00 38,712.00 36,974.60 1,737.40

Other Expenses 55-502 344,760.00 349,394.00 349,394.00 310,244.45 39,149.55

Capital Improvements: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx


Capital Improvement Fund 55-511 10,000.00 10,000.00 10,000.00 10,000.00

Capital Outlay 55-512 10,000.00 10,000.00 10,000.00 10,000.00

Debt Service xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Payment of Bond Principal 55-520 95,000.00 93,000.00 93,000.00 93,000.00 xxxxxxxxxx

Payment of Bond Anticipation Notes and

Capital Notes 55-521 xxxxxxxxxx

Interest on Bonds 55-522 50,625.00 54,300.00 54,300.00 54,064.33 xxxxxxxxxx

Interest on Notes 55-523 2,000.00 2,000.00 2,000.00 xxxxxxxxxx

xxxxxxxxxx

Sheet 32

Expended 2013 Appropriated

Borough of Allentown, Muni Code: 1302DEDICATED WATER UTILITY BUDGET - (CONTINUED) * Note: Use sheet 33 for Water Utility only.

for 2013 Total for 2013 Paid or Reserved11. APPROPRIATIONS FOR WATER UTILITY FCOA By Emergency As Modified By


Deferred Charges and Statutory Expenditures: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

DEFERRED CHARGES: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Emergency Authorizations 55-530 xxxxxxxxxx xxxxxxxxxx

Costs of Improvements Authorized - xxxxxxxxxx xxxxxxxxxx

Improvements to Water Supply System (Ord 9-1990) 55-533 10,050.00 10,050.00 xxxxxxxxxx 10,050.00 10,050.00 xxxxxxxxxx

xxxxxxxxxx xxxxxxxxxx



STATUTORY EXPENDITURES: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Contribution To:


Social Security System (O.A.S.I) 55-541 3,200.00 3,200.00 3,200.00 2,828.55 371.45

Unemployment Compensation Insurance

(N.J.S.A. 43:21-3 et. seq.) 55-542

Public Employees' Retirement System -

Early Retirement Incentive Program 55-540 5,996.00 5,769.00 5,769.00 5,769.00

Judgments 55-531

Deficits in Operations in Prior Years 55-532 xxxxxxxxxx xxxxxxxxxx

Surplus (General Budget) 55-545 xxxxxxxxxx xxxxxxxxxx

Total Water Utility Appropriations 55-599 578,200.00 588,065.00 - 588,065.00 544,570.93 41,258.40

Expended 2013 Appropriated

Sheet 33


10. DEDICATED REVENUES FROM SEWER UTILITY FCOA Realized in Cash

2014 2013 in 2013

Operating Surplus Anticipated 08-501 15,000.00 31,000.00 31,000.00

Operating Surplus Anticipated with Prior Written Consent of Director of Local Government Services 08-502

Total Operating Surplus Anticipated 08-500 15,000.00 31,000.00 31,000.00

Rents 08-503 709,000.00 635,600.00 635,600.00

Miscellaneous 08-505 5,500.00 4,500.00 6,793.84 Use a separate set of sheets for each separate Utility.

Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local Government Services xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Additonal Rents 08-503 131,500.00 102,315.00 74,303.73

Deficit(General Budget) 08-549

Total Sewer Utility Revenues 08-599 861,000.00 773,415.00 747,697.57 Sheet 34

Anticipated

DEDICATED SEWER UTILITY BUDGET



11. APPROPRIATIONS FOR SEWER UTILITY FCOA Emergency As Modified By Paid or Reserved


Operating: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Salaries & Wages 55-501 38,725.00 38,712.00 38,712.00 37,667.02 1,044.98

Other Expenses 55-502 687,285.00 596,744.00 596,744.00 562,768.94 33,975.06

Capital Improvements: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx


Capital Improvement Fund 55-511 10,000.00 10,000.00 xxxxxxxxxx 10,000.00 10,000.00

Capital Outlay 55-512 5,000.00 5,000.00 5,000.00 5,000.00

Debt Service xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Payment of Bond Principal 55-520 51,000.00 48,000.00 48,000.00 48,000.00 xxxxxxxxxx

Payment of Bond Anticipation Notes and

Capital Notes 55-521 xxxxxxxxxx

Interest on Bonds 55-522 51,950.00 54,350.00 54,350.00 54,346.47 xxxxxxxxxx

Interest on Notes 55-523 xxxxxxxxxx

xxxxxxxxxx

DEDICATED SEWER UTILITY BUDGET - (CONTINUED)

Sheet 35




11. APPROPRIATIONS FOR SEWER UTILITY FCOA Emergency As Modified By Paid or Reserved for 2014 for 2013 Appropriation All Transfers Charged

Deferred Charges and Statutory Expenditures: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

DEFERRED CHARGES: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Emergency Authorizations 55-530 xxxxxxxxxx xxxxxxxxxx





STATUTORY EXPENDITURES: xxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx xxxxxxxxxx

Contribution to:


Social Security System (O.A.S.I.) 55-541 3,200.00 3,200.00 3,200.00 2,881.50 318.50

Unemployment Compensation Insurance (N.J.S.A. 43:21-3 et. seq.) 55-542

Public Employees' Retirement System

Early Retirement Incentive Program 55-540 5,996.00 5,769.00 5,769.00 5,769.00

Judgments 55-531

Deficits in Operation in Prior Years 55-532 xxxxxxxxxx xxxxxxxxxx

Surplus(General Budget) 55-545 xxxxxxxxxx xxxxxxxxxx

Total Sewer Utility Appropriations 55-599 861,000.00 773,415.00 - 773,415.00 733,072.93 40,338.54

DEDICATED SEWER UTILITY BUDGET - (CONTINUED)

Sheet 36



DEDICATED ASSESSMENT BUDGETAnticipated Realized in Cash

14. DEDICATED REVENUES FROM FCOA 2014 2013 2013

Assessment Cash 51-101

Deficit (General Budget) 51-885Total Assessment Revenues 51-899 - - -

Appropriated Expended 201315. APPROPRIATIONS FOR ASSESSMENT DEBT 2014 2013 Paid or ChargedPayment of Bond Principal 51-920Payment of Bond Anticipation Notes 51-925

Total Assessment Appropriations 51-999 - - -

DEDICATED WATER UTILITY ASSESSMENT BUDGETAnticipated Realized in Cash

14. DEDICATED REVENUES FROM FCOA 2014 2013 2013


Deficit Water Utility Budget 52-885Total Water Utility Assessment Revenues 52-899 - - -

Appropriated Expended 201315. APPROPRIATIONS FOR ASSESSMENT DEBT FCOA 2014 2013 Paid or ChargedPayment of Bond Principal 52-920Payment of Bond Anticipation Notes 52-925

Total Water Utility Assessment Appropriations 52-999 - - -

Sheet 37


DEDICATED ASSESSMENT BUDGET UTILITYRealized In Cash

14. DEDICATED REVENUE FROM FCOA 2014 2013 2013


Deficit ( _________________________) 53-885

Total ___________________ Assessment Revenues 53-899 - - - Expended 2013

15. APPROPRIATIONS FOR ASSESSMENT DEBT FCOA 2014 2013 Paid or Charged

Payment of Bond Principal 53-920Payment of Bond Anticipation Notes 53-925 Total ________________________ UtilityAssessment Appropriations 53-999 - - -

Dedication by Rider- (N.J.S. 40a:4-39) The dedicated revenues anticipated during the year 2014 from Animal Control;, State or Federal Aid for Maintenance of Libraries,

Bequest, Escheat; 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;

Board of Recreation Commission; Developer's Escrow Fund; Parking Offenses Adjudication Act, Housing and Community Development Act Of 1974; Recycling Program;

Disposal of Forfeited Property; Municipal Public Defender; Joint Insurance Fund; Snow Removal Trust Fund; Beautification of Parks & Grounds Donations;

Celebration of Public Events Donations; Open Space, Recreation, Farmland and Historic Preservation; Uniform Fire Safety Act Penalty Monies

are hereby anticipated as revenue and are hereby appropriated for the purposes to which said revenue is dedicated by statute 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


CURRENT FUND BALANCE SHEET - DECEMBER 31, 2013

YEAR 2013 YEAR 2012

Cash and Investments 1110100 849,650.25 Surplus Balance, January 1st 2310100 480,566.57 464,963.84

Due from State of N.J.(c20,P.L. 1971) 1111000 1,223.53 CURRENT REVENUE ON A CASH BASIS

Current Taxes

Federal and State Grants Receivable 1110200 850,149.96 *(Percentage collected: 2013 - 97.34%, 2012 - 97.49%) 2310200 5,096,450.62 4,980,305.88

Receivables with Offsetting Reserves: xxxxxxxxx xxxxxxxxxxxx Delinquent Taxes 2310300 82,787.98 84,569.46

Taxes Receivable 1110300 93,726.65 Other Revenues and Additions to Income 2310400 620,176.17 947,008.31

Tax Title Liens Receivable 1110400 97,867.97 Total Funds 2310500 6,279,981.34 6,476,847.49

Property Acquired by Tax Title Lien EXPENDITURES AND TAX REQUIREMENTS:

Liquidation 1110500 16,400.00 Municipal Appropriations 2310600 1,967,792.24 2,257,496.44

Other Receivables 1110600 School Taxes (Including Local and Regional) 2310700 3,138,869.76 3,119,220.07

Deferred Charges Required to be in 2014 Budget 1110700 County Taxes(Including Added Tax Amounts) 2310800 595,947.81 586,077.22

Deferred Charges Required to be in Budgets

Subsequent to 2014 1110800 Special District Taxes 2310900 86,053.95 86,680.31

Total Assets 1110900 1,909,018.36 Other Expenditures and Deductions from Income 2311000 56,109.20 4,306.88

Total Expenditures and Tax Requirements 2311100 5,844,772.96 6,053,780.92

*Cash Liabilities 2110100 1,183,387.57 Less: Expenditures to be Raised by Future Taxes 2311200 82,427.79 57,500.00

Reserves for Receivables 2110200 207,994.62 Total Adjusted Expenditures and Tax Requirements 2311300 5,762,345.17 5,996,280.92

Surplus 2110300 517,636.17 Surplus Balance - December 31st 2311400 517,636.17 480,566.57

*Nearest even percentage may be used

Total Liabilities, Reserves and Surplus 1,909,018.36

School Tax Levy Unpaid 2220110 1,574,189.97 Surplus Balance December 31, 2013 2311500 517,636.17

Less School Tax Deferred 2220200 1,574,189.97 Current Surplus Anticipated in 2014 Budget 2311600 171,239.19

*Balance Included in Above

"Cash Liabilities" 2220300 - Surplus Balance Remaining 2311700 346,396.98

(Important:This appendix must be included in advertisement of budget.)Sheet 39

APPENDIX TO BUDGET STATEMENT

ASSETS

LIABILITIES, RESERVES AND SURPLUS

COMPARATIVE STATEMENT OF CURRENT FUND OPERATIONS AND CHANGE IN CURRENT SURPLUS

Proposed Use of Current Fund Surplus in 2014 Budget


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 expendfunds. Rather it is a document used as part of the local unit's planning and management program. Specific authorization to expend funds for purposesdescribed in this section must be granted elsewhere, by a separate bond ordinance, by inclusion of a line item in the Capital Improvement Section of thisbudget, 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:

X 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 immediatelyprevious three years, and is not adopting CIP.

Sheet 40 C-1

2014

CAPITAL BUDGET AND CAPITAL IMPROVEMENT PROGRAM


NARRATIVE FOR CAPITAL IMPROVEMENT PROGRAM

The Capital Projects identified herein reflect the plans of the governing body and will only become effective upon successful passage of the applicable ordinances.

Sheet 40a C-2


Local Unit

4 61 2 3 AMOUNTS 2014 TO BE

PROJECT ESTIMATED RESERVED 5a 5b 5c 5d 5e FUNDED INPROJECT TITLE NUMBER TOTAL IN PRIOR 2014 Budget Capital Im- Capital Grants in Aid Debt FUTURE

COST YEARS Appropriations provement Fund Surplus and Other Funds Authorized YEARS

-

-

-

Parking Lot Acquisitions & Improvements 400,000.00 400,000.00

-

Various Road/Sidewalk Improvements 1,750,000.00 50,000.00 27,500.00 488,700.00 33,800.00 1,150,000.00

-

Municipal Building Improvements 11,457.00 11,457.00

-

Water Utility Improvements 450,000.00 300,000.00 10,000.00 10,000.00 130,000.00

-

Sewer Utility Improvements 3,000,000.00 1,780,000.00 30,500.00 1,189,500.00

-

-

-

-

-

-

-

-

-

-

- TOTAL - ALL PROJECTS 33-199 5,611,457.00 2,491,457.00 60,000.00 68,000.00 - 488,700.00 33,800.00 2,469,500.00

C-3

CAPITAL BUDGET (Current Year Action)

PLANNED FUNDING SERVICES FOR CURRENT YEAR -


Sheet 40b


Local Unit

2 3 4PROJECT ESTIMATED ESTIMATED 5a 5b 5c 5d 5e 5f

PROJECT TITLE NUMBER TOTAL COMPLETION 2014 2015 2016 2017 2018 2019COSTS TIME


-

Various Road/Sidewalk Improvements 1,750,000.00 600,000.00 1,150,000.00

-

Water Utility Improvements 450,000.00 320,000.00 130,000.00

-

Sewer Utility Improvements 1,220,000.00 30,500.00 1,189,500.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

- TOTAL - ALL PROJECTS 33-299 3,820,000.00 1,350,500.00 2,469,500.00 - - - -

C-4


Anticipated Project Schedule and Funding Requirements3 YEAR CAPITAL PROGRAM 2014 - 2016

Sheet 40c


Local Unit

1 2 3a 3b 4 5 6 7a 7b 7c 7dCapital Grants-in-

PROJECT TITLE Estimated Current Year Improve- Capital Aid and SelfTotal Cost 2014 Future Years ment Fund Surplus Other Funds General Liquidating Assessment School


-

Various Road/Sidewalk Improvements 1,750,000.00 50,000.00 200,000.00 27,500.00 488,700.00 983,800.00

-

Water Utility Improvements 450,000.00 310,000.00 130,000.00 10,000.00

-

Sewer Utility Improvements 1,220,000.00 1,189,500.00 30,500.00

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

- TOTAL - ALL PROJECTS 33-399 3,820,000.00 760,000.00 1,519,500.00 68,000.00 - 488,700.00 983,800.00 - - -

C-5

SUMMARY OF ANTICIPATED FUNDING SOURCES AND AMOUNTS3 YEAR CAPITAL PROGRAM 2014 - 2016


Sheet 40d

Borough of Allentown, Muni Code: 1302SECTION 2 - UPON ADOPTION FOR YEAR 2014

(Only to be Included in the Budget as Finally Adopted)

RESOLUTION

Be it Resolved by the Borough Council of the ,County of Monmouth , that the budget hereinbefore set forth is hereby adopted and shall constitute an appropriation for the purposes stated of the sums therein set forth as appropriations, and authorization of the amount of:

(a)$ 1,447,106.81 (Item 2 below) for municipal purposes, and (b)$ - (Item 3 below) for school purposes in Type I School District only (N.J.S. 18A:9-2) to be raised by taxation and,(c)$ - (Item 4 below) to be added to the certificate of amount to be raised by taxation for local school purposes in

Type II School Districts only (N.J.S. 18A:9-3) and certification to the County Board of Taxation of the following summary of general revenues and appropriations.

(d)$ 85,076.48 (Sheet 43) Open Space, Recreation, Farmland and Historic Preservation Trust Fund Levy

(e)$ - (Item 5 below) Minimum Library Tax

RECORDED VOTE

(Insert last name)

Ayes { Nays {

SUMMARY OF REVENUES

1. General Revenues

Surplus Anticipated 08-100 171,239.19

Miscellaneous Revenues Anticipated 13-099 385,745.00

Receipts from Delinquent Taxes 15-499 75,000.00

2. AMOUNT TO BE RAISED BY TAXATION FOR MUNICIPAL PURPOSES (Item 6(a), Sheet 11) 07-190 1,447,106.81 3. AMOUNT TO BE RAISED BY TAXATION FOR _SCHOOLS IN TYPE I SCHOOL DISTRICTS ONLY:

Item 6, Sheet 42 07-195

Item 6(b), Sheet 11 (N.J.S. 40A:4-14) 07-191

Total Amount to be Raised by Taxation for Schools in Type I School Districts Only -

4. To Be Added TO THE CERTIFICATE FOR AMOUNT TO BE RAISED BY TAXATION FOR _SCHOOLS IN TYPE II SCHOOL DISTRICTS ONLY:Item 6(b), Sheet 11 (N.J.S. 40A:4-14) 07-191 -

5. AMOUNT TO BE RAISED BY TAXATION MINIMUM LIBRARY LEVY 07-192 -

Total Revenues 13-299 2,079,091.00


-

-

Sheet 41

Abstained {

Absent {


SUMMARY OF APPROPRIATIONS

5. GENERAL APPROPRIATIONS xxxxxxxxx xxxxxxxxxxxxxxx

Within "CAPS" xxxxxxxxx xxxxxxxxxxxxxxx

(a&b) Operations including Contingent 34-201 $ 1,486,105.00

(e) Deferred Charges and Statutory Expenditures - Municipal 34-209 $ 158,428.00

(g) Cash Deficit 46-885 $ -

Excluded from "CAPS" xxxxxxxxx xxxxxxxxxxxxxxx

(a) Operations - Total Operations Excluded from "CAPS" 34-305 $ 3,618.00

(c) Capital Improvements 44-999 $ 50,000.00

(d) Municipal Debt Service 45-999 $ 190,354.74

(e) Deferred Charges - Municipal 46-999 $ 18,572.20

(f) Judgments 37-480 $ -

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

(g) Cash Deficit 46-885 $ -

(k) For Local District School Purposes 29-410 $ -

(m) Reserve for Uncollected Taxes (Include Other Reserves if Any) 50-899 $ 172,013.06

6. SCHOOL APPROPRIATIONS - TYPE I SCHOOL DISTRICTS ONLY (N.J.S. 40A:4-13) 07-195 $

Total Appropriations 34-499 $ 2,079,091.00 It is hereby certified that the within budget is a true copy of the budget finally adopted by resolution of the Governing Body on the ___________________ day of

____________________________ ,2014. It is further certified that each item of revenue and appropriation is set forth in the same amount and by the same title asappeared in the 2014 approved budget and all amendments thereto, if any, which have been previously approved by the Director of Local Government Services.

Certified by me this___________ day of________________, 2014 _______________________________, Clerk signature

Sheet 42

Borough of Allentown, Muni Code: 1302LOCAL UNIT COUNTY/MUNICIPAL OPEN SPACE, RECREATION, FARMLAND AND HISTORIC PRESERVATION TRUST FUND

DEDICATED REVENUES Realized in Cash APPROPRIATIONSFROM TRUST FUND FCOA 2014 2013 2013 FCOA 2014 2013 Paid or Charged Reserved

54-190 85,076.48 86,053.95 86,053.95 xxxxxxxx xxxxxxxx xxxxxxxxx xxxxxxxx

Salaries & Wages 54-385-1 -

Interest Income 54-113 100.00 100.00 124.11 Other Expenses 54-385-2 20,000.00 20,000.00 -

Reserve Funds: xxxxxxxx xxxxxxxx xxxxxxxxx xxxxxxxx

Future Use 189,540.19 119,017.61 119,017.61 Salaries & Wages 54-375-1 -

Debt Service 23,695.00 23,595.00 23,595.00 Other Expenses 54-375-2 103,783.87 117,065.35 14,646.48 -

Donations Historic Preservation: xxxxxxxx xxxxxxxx xxxxxxxxx xxxxxxxx

Donations for Insurance 16,893.79 16,893.79 Salaries & Wages 54-176-1 -

Rental Proceeds 1,365.00 1,365.00 Other Expenses 54-176-2 -

State/County Share Phase II -

54-915-2 80,727.87 85,000.00 2,374.00 -

Total Trust Fund Revenues: 54-299 316,670.46 247,025.35 228,790.67 54-916-2 -

54-906-2 -

Year Referendum Passed/Implemented: 11/6/06;11/4/08 xxxxxxxx xxxxxxxx xxxxxxxxx xxxxxxxx

Rate Assessed: $ .01;.045 Payment of Bond Principal 54-920-2 19,000.00 18,000.00 18,000.00 xxxxxxxx

Total Tax Collected to date $ 373,780.66 Payment of Bond Anticipation Notes and Capital Notes 54-925-2 xxxxxxxx

Total Expended to date: $ 616,748.92 Interest on Bonds 54-930-2 4,695.00 5,595.00 5,595.00 xxxxxxxx

Total Acreage Preserved to date 125.33 Interest on Notes 54-935-2 xxxxxxxx

Recreation land preserved in 2013 : Reserve for Future Use 54-950-2 88,463.72 1,365.00 -

Farmland preserved in 2013 : Total Trust Fund Appropriations: 54-499 316,670.46 247,025.35 40,615.48 -

Sheet 43

Debt Service:

Amount To Be Raised By Taxation


Expended 2013

Down Payments on Improvements

Maintenance of Lands for Recreation and Conservation:

Acquisition of Lands for Recreation and Conservation:

Acquisition of Farmland

Development of Lands for Recreation and Conservation:

Anticipated Appropriated

Summary of Program


Contracting Unit: Year Ending:

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 detailsplease consult N.J.A.C. 5:30-11.1 et. Seq. Please identify each change order by name of the project.

1

2

3

4

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 forthe 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 and certify below.

Sheet 44

Date Clerk of the Governing Body

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

Borough of Allentown 12/31/2013

March 31, 2014

Documents

Allentown, New Jerseyallentownboronj.com/vertical/sites/{7748EEEB-2391... · It is hereby certified that the approved Budget annexed hereto and hereby made It is hereby certified