2017 Expended to Date $275, $239, $275, $275, $275,000.00

Size: px
Start display at page:

Download "2017 Expended to Date $275, $239, $275, $275, $275,000.00"

Transcription

1 Printed Starting Account: /06/18 12:40:10 PM Adopted - CURRENT FUND BUDGET: $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $ MAYOR S&W: $103, $103, $103, $103, $ % APPROVAL $103, PENDING MAYOR O/E: $21, $1, $21, $21, APPROVAL $21, PENDING $124, $104, $124, $124, $ % $124, PUBLIC INFORMATION OFFICER OE: $ $ $0.00 $0.00 $ ***.*% CONSOLODATED TO NEW DEPT $ $ $0.00 $0.00 $ ***.*% TOWN COUNCIL S&W: $62, $62, $62, $62, APPROVAL $62, PENDING TOWNSHIP COUNCIL-ADV: $0.00 $0.00 $0.00 $ TOWN COUNCIL O/E: $32, $16, $32, $32, APPROVAL $32, PENDING $94, $78, $94, $94, $94, ABC S&W: $ $ $0.00 $ ABC O/E: $ $ $0.00 $0.00 $ ***.*% $ ***.*% CONSOLODATED TO NEW DEPT $ $ $0.00 $0.00 $ ***.*% TOWNSHIP LITIGATION O/E: $275, $239, $275, $275, APPROVAL $275, PENDING $275, $239, $275, $275, $275, Page 1

2 Printed 03/06/18 12:40:10 PM Starting Account: Adopted TOWNSHIP CLERK S&W: $191, $190, $200, $200, $9, % Special Req Pg TOWNSHIP CLERK O/E: $2, $ $23, $21, $19, % APPROVAL $21, PENDING $193, $190, $224, $222, $28, % $222, MUNICIPAL ELECTION S&W: $4, $2, $0.00 $ MUNICIPAL ELECTION O/E: $19, $19, $0.00 $0.00 $-4, ***.*% $-19, ***.*% CONSOLODATED TO NEW DEPT $23, $22, $0.00 $0.00 $-23, ***.*% LEGAL SERVICES S&W: $42, $42, $53, $53, $10, % APPROVAL $53, PENDING LEGAL SERVICES O/E: $92, $79, $92, $92, APPROVAL $92, PENDING $135, $122, $145, $145, $10, % $145, HUMAN RELATIONS COMMISSION OE: $5, $4, $0.00 $0.00 CONSOLODATED TO NEW DEPT $5, $4, $0.00 $0.00 $-5, ***.*% PLANNING BOARD S&W: CONSOLODATED $5, $5, $0.00 $0.00 T PLANNING BOARD O/E: $10, $2, $50, $50, $40, % $-5, ***.*% $-5, ***.*% Special Req Pg 25 $15, $7, $50, $50, $34, % $50, BOARD OF ADJUSTMENT S&W: CONSOLO $5, $5, $0.00 $0.00 D BOARD OF ADJUSTMENT O/E: $4, $1, $4, $4, $4, $-5, ***.*% $9, $6, $4, $4, $-5, % $4, Page 2

3 12/29/ Last Carnevale Baez-Aguilar Baez-Aguilar Longo Longo Election - Seasonal Election - Seasonal Overtime Conversion Adjustment Longo First Karen Fatima Fatima Madelyn Madelyn Regular Time Overtime Madeline Salary & Wages Detail Dept Title Category Date of Hire Hours per Week Hours per Year 191, , , ,780 Base Pay Longevity 1501 Municipal Clerk's Office Municipal Clerk Salaried 3/30/ , , , , Municipal Clerk's Office Keyboarding Clerk 1 Salaried 6/1/ ,932 35,611-35,611 35,611 Promotion to Keyboarding 1501 Municipal Clerk's Office Special s - 1,827-1,827 1,827 Clerk Municipal Clerk's Office Keyboarding Clerk 1 Hourly 4/19/ ,160 29,120-29,120 29, Municipal Clerk's Office OPRA Coordinator Stipend 1,000 1,000-1,000 1, Municipal Clerk's Office Keyboarding Clerk 1 Hourly Municipal Clerk's Office Keyboarding Clerk 1 Hourly 70-3,500-3,500 3, Municipal Clerk's Office Keyboarding Clerk 1 Overtime 1,000 1,000-1,000 1, Municipal Clerk's Office Keyboarding Clerk 1 Adjustment (0) Municipal Clerk's Office 0 Hourly 1/0/

4 Printed 03/05/18 10:25:52 PM From: / / Through: 12/31/99 From: Through Starting Account: PLANNING BOARD O/E Amended 030 ADVERTISING $1, $ $1, $1, To Be $1, NEW SYSTEM MAINTENANCE $1, $0.00 $1, $1, To Be $1, CONFERENCES $0.00 $0.00 $0.00 $0.00 To Be $ DUES & REGISTRATIONS $0.00 $ $0.00 $0.00 To Be $ DINNERS, MEETINGS, MILEAGE $0.00 $0.00 $0.00 $0.00 To Be $ SUBSCRIPTIONS $0.00 $0.00 $0.00 $0.00 To Be $ COURSES & EDUCATIONAL $0.00 $0.00 $0.00 $0.00 To Be $ COURT REPORTER $3, $0.00 $3, $3, To Be $3, MASTER PLAN PRINTING $1, $ $1, $1, To Be $1, MASTER PLAN RE-EXAMINATION $0.00 $0.00 $40, $40, $40, New Line To Be $40, MATERIALS & SUPPLIES $2, $ $2, $2, To Be $2, COMPUTER MAINTENANCE $1, $0.00 $1, $1, To Be $1, PLANNING BOARD O/E: $10, $2, $50, $50, $40, % $50, Page Total $15, $7, $50, $50, $34, % $50,400.00

5 Printed 03/06/18 12:40:10 PM Starting Account: SUPPORT FOR BOARDS & COMMISSION: NEW DEPT Adopted New $56, Line $0.00 $0.00 $56, $56, $56, $0.00 $0.00 $56, $56, $56, $56, WASTE MANAGEM S&W: $0.00 $0.00 $0.00 $ WASTE MANAGEM O/E: $417, $302, $417, $417, $417, $302, $417, $417, MUNICIPAL COURT S&W: $332, $306, $349, $349, $16, % Special Req Pg MUNICIPAL COURT O/E: $31, $27, $34, $31, APPROVAL $31, PENDING $363, $333, $383, $380, $16, % $380, PUBLIC DEFENDER S&W: $0.00 $0.00 $0.00 $ PUBLIC DEFENDER OE: $24, $17, $24, $24, APPROVAL $24, PENDING $24, $17, $24, $24, $24, ENVIRONMENTAL COMMISSION O/E: $ $66.65 $0.00 $0.00 $ ***.*% CONSOLODATED TO NEW DEPT $ $66.65 $0.00 $0.00 $ ***.*% RENT LEVELING S&W: $0.00 $0.00 $0.00 $ RENT LEVELING O/E: $75.00 $0.00 $0.00 $0.00 $ ***.*% CONSOLODATED TO NEW DEPT $75.00 $0.00 $0.00 $0.00 $ ***.*% Page 3

6 12/29/ Last Dowd Donahue Bowers Batey Palmere Palmere Carsillo Overtime First Dennis Dawn Yvonne Victor Kristina Kristina Kathleen Salary & Wages Detail Dept Title Category Date of Hire Hours per Week Hours per Year 332, ,713 5, , ,068 Base Pay Longevity Chief Judge of the Municipal 1941 Municipl Court Salaried 1/1/ ,000 38,500-38,500 38,500 Court 1941 Municipl Court Judge of the Municipal Court Salaried 9/18/ ,000 34,000-34,000 34,000 Municipal Court 1941 Municipl Court Salaried 6/20/ ,543 86,644-86,644 86,644 Administrator 1941 Municipl Court Deputy Municipal Court Salaried 6/26/ ,004 57,669-57,669 57, Municipl Court Violations Clerk Salaried 3/18/ ,888 61,934 4,955 66,889 66, Municipl Court Salary Range Adejustment Special s - 5, ,400 5, Municipl Court Keyboarding Clerk 1 Salaried 6/22/ ,966 44,966-44,966 44, Municipl Court Overtime 15,000 15,000-15,000 15,000 Conversion Adjustment Slippage 1941 Municipl Court Adjustment 14,

7 Printed 03/06/18 12:40:10 PM Starting Account: Adopted BUSINESS ADMI S&W: $266, $266, $269, $269, $2, % APPROVAL $269, PENDING BUSINESS ADMI O/E: $173, $137, $173, $173, APPROVAL $173, PENDING $439, $404, $442, $442, $2, % $442, ADMIN OF TOWN OWNED PROPERTIES: $3, $3, $3, $3, APPROVAL $3, PENDING $3, $3, $3, $3, $3, PURCHASING S&W: $169, $170, $169, $169, $ % APPROVAL $169, PENDING PURCHASING O/E: $38, $31, $38, $38, APPROVAL $38, PENDING $208, $202, $208, $208, $ % $208, CENTRAL PRINT S&W: $0.00 $0.00 $0.00 $ CENTRAL PRINT O/E: $6, $9, $14, $6, APPROVAL $6, PENDING $6, $9, $14, $6, $6, TELEPHIONE COMMUNICATIONS O/E: $256, $229, $256, $256, APPROVAL $256, PENDING $256, $229, $256, $256, $256, CENTRAL INSURANCE-ADMIN S&W: $2, $2, $0.00 $0.00 $-2, ***.*% CENTRAL INSURANCE - HEALTH: 12,916, ,619, ,649, ,649, $733, % Special Req Pg CENTRAL INSURANCE - SUI: $80, $80, $80, $80, APPROVAL $80, PENDING CENTRAL INSURANCE- LIABILITY: $832, $900, $857, $857, $25, % Special Req Pg CENTRAL INSURANCE - WC: $500, $500, $500, $500, APPROVAL $500, PENDING 14,330, ,101, ,087, ,087, $756, % 15,087, Page 4

8 Printed 03/05/18 10:25:53 PM From: / / Through: 12/31/99 From: Through Starting Account: Amended 2532 CENTRAL INSURANCE - HEALTH 070 RETIREE HEALTH BENEFITS CLAIMS $4,005, $4,239, $4,578, $4,578, $573, % To $4,578, Be 072 RETIREE HEALTH BENEFITS ADMIN $640, $640, $640, $640, To Be $640, RETIREE PRESCRIPTION $2,377, $2,329, $2,421, $2,421, $43, % To $2,421, Be 077 llibrary RETIREE PRESCRIPTION $0.00 $0.00 $0.00 $0.00 To Be $ MEDICARE PART B $325, $333, $343, $343, $18, % To Be $343, EMPLOYEE HEALTH BENEFITS $4,230, $4,417, $4,771, $4,771, $540, % To $4,771, Be 082 HEALTH BENEFITS REIMBURSEMENT $300, $321, $358, $358, $58, % To Be $358, EMPLOYEE HEALTH BENEFITS $567, $566, $567, $567, To Be $567, ACA FEES $41, $33, $38, $38, $-3, % To Be $38, PRESCRIPTION BENEFITS $1,799, $1,754, $1,653, $1,653, $-146, % To $1,653, Be 090 DENTAL BENEFITS $287, $286, $270, $270, $-17, % To Be $270, IDA RUN-OFF FEES - EMPLOYES $68, $70, $0.00 $0.00 $-68, ***.*% To Be $ IDA RUN-OFF FEES - RETIREES $89, $88, $0.00 $0.00 $-89, ***.*% To Be $ SAFER GRANT $0.00 $0.00 $0.00 $0.00 To Be $ EMPLOYEE CONTRIBUTION -1,601, ,797, ,778, ,778, $-176, % To -1,778, Be 650 LIBRARY REIMBURSEMENT FOR RX I $0.00 $335, $0.00 $0.00 To Be $ Private Pay REIMBURSEMENT $0.00 $0.00 $0.00 $0.00 To Be $ RDS REIMBURSEMENT FOR RX $-215, $0.00 $-215, $-215, To Be $-215, PORTION OUTSIDE CAP $0.00 $0.00 $0.00 $0.00 To Be $ CENTRAL INSURANCE - HEALTH: 12,916, ,619, ,649, ,649, $733, % 13,649,731.89

9 Printed 03/05/18 10:25:53 PM From: / / Through: 12/31/99 From: Through Starting Account: Amended 2533 CENTRAL INS - UNEMPLOYMENT 080 UNEMPLOYMENT COMP IN $80, $80, $80, $80, To Be $80, SAFER GRANT $0.00 $0.00 $0.00 $0.00 To Be $ CENTRAL INSURANCE - SUI: $80, $80, $80, $80, $80, CENTRAL INSURANCE- LIABILITY 050 EXCESS GENERAL LIABILITY-JIF $792, $860, $817, $817, $25, % To Be $817, LIBRARY WORKERS COMP $16, $16, $16, $16, To Be $16, SURETY & fidelity $0.00 $0.00 $0.00 $0.00 To Be $ RISK MANAGER $24, $24, $24, $24, To Be $24, INSURANCE FUND SECRETARY $0.00 $0.00 $0.00 $0.00 To Be $ INSURANCE TRUST FUND BALANCE $0.00 $0.00 $0.00 $0.00 To Be $ CENTRAL INSURANCE- LIABILITY: $832, $900, $857, $857, $25, % $857, CENTRAL INS - WORK-COMP 080 WORKERS COMPENSATION $500, $500, $500, $500, To Be $500, SAFER GRANT $0.00 $0.00 $0.00 $0.00 To Be $ CENTRAL INSURANCE - WC: $500, $500, $500, $500, $500, Page Total 14,330, ,101, ,087, ,087, $756, % 15,087,604.89

10 Printed 03/06/18 12:40:10 PM Starting Account: Adopted CENTRAL MAILING O/E: $73, $66, $73, $73, APPROVAL $73, PENDING $73, $66, $73, $73, $73, TOWNSHIP PHYSICIAN S&W: $0.00 $0.00 $0.00 $ TOWNSHIP PHYSICIAN O/E: $9, $1, $9, $9, APPROVAL $9, PENDING $9, $1, $9, $9, $9, COLLECTORS OF S&W: $214, $219, $236, $236, $22, % Special Req Pg COLLECTORS OF O/E: $20, $23, $29, $20, APPROVAL $20, PENDING $235, $242, $265, $257, $22, % $257, TREASURER O/E: $9, $4, $9, $9, APPROVAL $9, PENDING $9, $4, $9, $9, $9, COMPTROLLER S&W: $574, $563, $577, $585, $10, % Special Req Pg COMPTROLLER O/E: $189, $201, $189, $189, APPROVAL $189, PENDING $764, $765, $766, $774, $10, % $774, PLANNING & DEV S&W: $114, $115, $114, $114, $ % APPROVAL $114, PENDING PLANNING & DE O/E: $32, $31, $34, $32, APPROVAL $32, PENDING $147, $146, $149, $147, $ % $147, Page 5

11 12/29/ Last Gagliardo Gagliardo Sayers Wahlers Wahlers Adjustment First Joanne Joanne Kathleen Carolyn Carolyn Salary & Wages Detail Dept Title Category Date of Hire Hours per Week Hours per Year 219, , , ,795 Base Pay Longevity 2801 Tax Collector's Office Tax Collector Salaried 7/6/ , , , , Tax Collector's Office Salary Range Adjustment Special s - 10,000-10,000 10, Tax Collector's Office Assistant Municipal Tax Collector Salaried 5/16/ ,711 72,711-72,711 72, Tax Collector's Office Keyboarding Clerk 2 Salaried 11/4/ ,566 37,437-37,437 37, Tax Collector's Office Promotion to Keyboarding Clerk 3 Special s - 2,518-2,518 2, Tax Collector's Office - - 1

12 Salary & Wages Detail 12/29/ 574, ,664 8, , ,267 Last First Dept Title Category Date of Hire Hours per Week Hours per Year Base Pay Longevity Gross Gross Prochilo Garcia Garcia Allegrino Allegrino Lyons Lyons Milne-Campbell Conversion Adjustment John John Nicholas Mauricio Mauricio Dominic Dominic Nassaye Nassaye Janet Slippage Chief Financial Officer's Office Chief Financial Officer's Office Chief Financial Officer's Office Chief Financial Officer's Office Chief Financial Officer's Office Chief Financial Officer's Office Chief Financial Officer's Office Chief Financial Officer's Office Chief Financial Officer's Office Chief Financial Officer's Office Chief Financial Officer's Office Chief Financial Officer Salaried 10/1/ , , , ,935 Chief Financial Officer Special s - 10,000-10,000 10,000 Assistant Examiner Salaried 7/18/ ,000 70,000-70,000 70,000 Deputy Municipal Department Head/Information Technology Deputy Municipal Department Head/Information Technology Salaried 8/10/ , , , ,433 Special s - 10,000-10,000 10,000 Communications Manager Salaried 9/23/ ,644 95,041 7, , ,644 Communications Manager Special s - 10,000 1,000 11,000 11,000 Senior Payroll Clerk Salaried 9/13/ ,798 64,798-64,798 64,798 New Salary Range - Increase by $5,000 Special s - 5,000-5,000 5,000 Keyboarding Clerk 3 Salaried 1/1/ ,956 45,457-45,457 45,457 Adjustment 31,

13 Printed 03/06/18 12:40:10 PM Starting Account: Adopted HOUSING CODE S&W: $282, $245, $263, $263, $-18, % APPROVAL $263, PENDING HOUSING CODE O/E: $5, $1, $5, $5, APPROVAL $5, PENDING $288, $246, $269, $269, $-18, % $269, HISTORIC PRESERVATION O/E: $5, $5, $0.00 $0.00 $-5, ***.*% CONSOLODATED TO NEW DEPT $5, $5, $0.00 $0.00 $-5, ***.*% WO ARTS COUNCIL O/E: $1, $1, $0.00 $0.00 $-1, ***.*% CONSOLODATED TO NEW DEPT$1, $1, $0.00 $0.00 $-1, ***.*% MAIN STREET S&W: $0.00 $0.00 $0.00 $ MAIN STREET O/E: $42, $40, $0.00 $0.00 $-42, ***.*% CONSOLODATED TO NEW DEPT $42, $40, $0.00 $0.00 $-42, ***.*% WO ENVIRONMENTAL COMMISSION OE: $1, $50.00 $0.00 $0.00 CONSOLODATED TO NEW DEPT $1, $50.00 $0.00 $0.00 $-1, ***.*% $-1, ***.*% TAX ASSESSOR S&W: $253, $253, $43, $264, $11, % Special Req Pg TAX ASSESSOR O/E: $10, $5, $10, $10, $264, $259, $53, $275, $11, % POLICE S&W: 12,652, ,363, ,540, ,540, $-112, % Special Req Pg POLICE UNIFORM O/E: CONSOLODATED $99, $96, $0.00 $0.00 $-99, ***.*% POLICE O/E: $420, $450, $550, $484, $64, % See pgs ,172, ,910, ,090, ,025, $-147, % 13,025, Page 6

14 Salary & Wages Detail 12/29/ 253, ,206 18, , ,855 Last First Dept Title Category Date of Hire Hours per Week Hours per Year Base Pay Longevity Dillon Dillon Radice Mauriello Kevin Kevin Shayne Concetta 4001 Tax Assessor's Office Tax Assessor Salaried 9/11/ , ,508 11, , , Tax Assessor's Office New Salary Range Special s - 10,000 1,000 11,000 11, Tax Assessor's Office Principal Account Clerk Salaried 10/2/ ,629 73,731 5,898 79,629 79, Tax Assessor's Office Keyboarding Clerk 1 Salaried 8/28/ ,966 44,967-44,967 44,967

15 12/29/ Last Romayo Scioscia Frank Andrew First Salary & Wages Detail Dept Title Category Date of Hire Hours per Week Hours per Year 12,652,930 11,311, ,137 38, ,500 25, ,231 12,540,188 12,540,188 Base Pay Longevity Admin Pay Annual Officer stipend Detective Pay Holiday Pay 5001 Police Department Police Officer Police 7/14/ ,727 91,421 5,485-1,250-6, , , Police Department Police Officer Police 3/17/ ,727 91,421 3,657-1,250-6, , ,727 Smarsh Scott 5001 Police Department Police Officer Police 3/24/ ,384 91,421 7,314-1,250-6, , ,384 Squires Urso Valle Wagner Ayre Carrera Davis DelPlato DeMarco Dwyer Hanson Hernandez Hunt Loreto Manzella Mauriello McManus Brad James Daniel Bret Andrew Oscar Christopher Michael Quentin Ryan Patrick Christopher Elizabeth Giovanni Vincent Joseph Thomas 5001 Police Department Police Officer Police 7/9/ ,727 91,421 3,657-1,250-6, , , Police Department Police Officer Police 7/23/ ,727 91,421 3,657-1,250-6, , , Police Department Police Officer Police 9/16/ ,626 79,306 1,586-1,250-5,551 87,694 87, Police Department Police Officer Police 8/15/ ,727 91,421 5,485-1,250-6, , , Police Department Police Officer Hired after 2/28/2014 Police 3/24/ ,765 73, ,250-5,127 79,625 79, Police Department Police Officer Hired after 2/28/2014 Police 4/27/ ,903 68, ,250-4,809 74,764 74, Police Department Police Officer Hired after 2/28/2014 Police 3/24/ ,265 73, ,250 1,500 5,127 81,125 81, Police Department Police Officer Hired after 2/28/2014 Police 3/24/ ,765 73, ,250-5,127 79,625 79, Police Department Police Officer Hired after 2/28/2014 Police 3/3/ ,265 73, ,250 1,500 5,127 81,125 81, Police Department Police Officer Hired after 2/28/2014 Police 4/27/ ,903 68, ,250-4,809 74,764 74, Police Department Police Officer Hired after 2/28/2014 Police 4/27/ ,903 68, ,250-4,809 74,764 74, Police Department Police Officer Hired after 2/28/2014 Police 7/8/ ,042 64, ,250-4,491 69,903 69, Police Department Police Officer Hired after 2/28/2014 Police 6/1/ , ,250-4,173 65,042 65, Police Department Police Officer Hired after 2/28/2014 Police 4/27/ ,903 68, ,250-4,809 74,764 74, Police Department Police Officer Hired after 2/28/2014 Police 3/24/ ,765 73, ,250-5,127 79,625 79, Police Department Police Officer Hired after 2/28/2014 Police 7/8/ ,042 64, ,250-4,491 69,903 69, Police Department Police Officer Hired after 2/28/2014 Police 7/7/ , ,250-4,173 65,042 65,042 Morris Paglucci Piserchio Polizzano Jaimese Michael Anthony Michael 5001 Police Department Police Officer Hired after 2/28/2014 Police 7/7/ , ,250-4,173 65,042 65, Police Department Police Officer Hired after 2/28/2014 Police 9/19/ ,042 64, ,250-4,491 69,903 69, Police Department Police Officer Hired after 2/28/2014 Police 7/8/ ,042 64, ,250-4,491 69,903 69, Police Department Police Officer Hired after 2/28/2014 Police 4/27/ ,903 68, ,250-4,809 74,764 74,764 Polizzano Christopher 5001 Police Department Police Officer Hired after 2/28/2014 Police 3/24/ ,765 73, ,250-5,127 79,625 79,625 Reiss Rodriguez Simon Smeraldo Vanderhoof Verduga Willis Hamilton Preziosi Jr Allonardo Cosentino Courter Davenport Fields Garifo Madden Madden Mc Clain Mc Clain Stock Mutascio Babinski Cicerone-Piggery DiBernardo Matthew Giovanni Luis Connor Connor Daniel Gregory John David Kimberly Robert Lynda Kate Sherian Kevin Patricia Patricia Lorraine Lorraine Robert Ann Christopher Jamie Daneen 5001 Police Department Police Officer Hired after 2/28/2014 Police 3/24/ ,765 73, ,250-5,127 79,625 79, Police Department Police Officer Hired after 2/28/2014 Police 3/24/ ,765 73, ,250-5,127 79,625 79, Police Department Police Officer Hired after 2/28/2014 Police 4/27/ ,903 68, ,250-4,809 74,764 74, Police Department Police Officer Hired after 2/28/2014 Police 7/8/ ,042 64, ,250-4,491 69,903 69, Police Department Police Officer Hired after 2/28/2014 Police 7/7/ , ,250-4,173 65,042 65, Police Department Police Officer Hired after 2/28/2014 Police 1/4/ ,042 64, ,250-4,491 69,903 69, Police Department Police Officer Hired after 2/28/2014 Police 3/24/ ,765 73, ,250-5,127 79,625 79, Police Department Police Officer Training Step Police 1/5/ , ,250-3,136 49,192 49, Police Department Police Officer Training Step Police 7/7/ , ,250-3,136 49,192 49, Police Department Administrative Clerk Salaried 4/10/ ,629 73,731 5, ,629 79, Police Department Keyboarding Clerk 1 Hourly 8/1/ ,844 25, ,844 25, Police Department Keyboarding Clerk 1 Hourly 6/14/ ,472 17, ,472 17, Police Department Keyboarding Clerk 1 Hourly 2/27/ ,300 14, ,300 14, Police Department Keyboarding Clerk 1 Hourly 10/10/ ,016 16, ,016 16, Police Department Keyboarding Clerk 1 Hourly 10/10/ ,300 14, ,300 14, Police Department Keyboarding Clerk 2 Salaried 3/6/ ,180 47, ,180 47, Police Department Promotion to Keyboarding Clerk 3 Special s - 3, ,776 3, Police Department Keyboarding Clerk 2 Salaried 8/28/ ,180 47, ,180 47, Police Department Promotion to Keyboarding Clerk 3 Special s - 3, ,776 3, Police Department Parking Enforcement Officer Hourly 12/29/ ,760 19, ,760 19, Police Department Secretarial Assistant Salaried 10/20/ ,929 55,490 4, ,929 59, Police Department Public Safety Telecommunications Operator Salaried 2/8/ ,764 47,967 4, ,764 52, Police Department Public Safety Telecommunications Operator Salaried 12/10/ ,967 47, ,967 47, Police Department Public Safety Telecommunications Operator Salaried 6/17/ ,493 47, ,967 47,967 2

16 Printed 03/05/18 10:25:54 PM From: / / Through: 12/31/99 From: Through Starting Account: Amended 111 OFFICE SUPPLIES $3, $2, $2, $2, $-1, % To Be $2, PHOTOGRAPHIC SUPPLIES $1, $41.97 $1, $1, To Be $1, PRISONER MEALS $1, $ $ $ $-1, % To Be $ BEDDING $ $0.00 $ $ To Be $ INVESTIGATIVE SUPPLIES $5, $5, $6, $5, To Be $5, PRISONER MEDICATION $1, $0.00 $ $ $ % To Be $ ENCLOSURE BOXES (POL) $0.00 $0.00 $0.00 $0.00 To Be $ TRAFFIC MARKERS (FLARES) $5, $6, $6, $6, $1, % To Be $6, SAFETY EQUIPMENT (PERSONAL) $2, $1, $2, $2, $ % To Be $2, AMMUNITION / FIREARMS TRAINING $21, $22, $33, $33, $12, % To Be $33, BADGES $1, $1, $1, $1, To Be $1, FIRST AID SUPPLIES $ $0.00 $2, $ To Be $ PERSONAL EQUIPMENT $2, $0.00 $2, $2, To Be $2, PERM. PROPERTY/CAMERA $1, $ $1, $1, To Be $1, OFFICE MACHINES $1, $ $ $ $-1, % To Be $ REFERENCE BOOKS/DIRECTORIES $0.00 $0.00 $0.00 $0.00 To Be $ BUILDING / HOUSEHOLD $ $0.00 $ $ To Be $ DEMAND VALVES/RES. OXYGEN UN $0.00 $0.00 $0.00 $0.00 To Be $ RIGHT TO KNOW LABELS $0.00 $0.00 $0.00 $0.00 To Be $ COMPUTER SERVICE CONTRACT $72, $91, $130, $98, $26, % To Be $98, RADAR (K-44) & RADIO REPAIRS $8, $1, $8, $2, $-6, % To Be $2, RECORDER MAINT. CONTRACT & $6, $ $3, $3, $-3, % To Be $3, MAINT-BLDG SEC. SYSTEM $0.00 $0.00 $0.00 $0.00 To Be $ COPIER MAINT & USAGE $0.00 $0.00 $0.00 $0.00 To Be $ MHZ MAINTENANCE $112, $154, $169, $169, $56, % To Be $169, COMPUTER SUPPLIES $10, $9, $10, $10, To Be $10, OFFICE MACHINE REPAIR $ $ $1, $ To Be $ HARDWARE $ $ $ $ To Be $ FURNITURE $0.00 $0.00 $0.00 $0.00 To Be $0.00

17 Printed 03/05/18 10:25:54 PM From: / / Through: 12/31/99 From: Through Starting Account: Amended 140 MOBILE PHONE $18, $17, $31, $18, To Be $18, CAR WASH $4, $3, $1, $3, $ % To Be $3, INVESTIGATIONS $2, $4, $2, $2, To Be $2, DVRT $0.00 $0.00 $0.00 $0.00 To Be $ AUXLIARY POLICE $2, $1, $2, $2, To Be $2, CRIME PREVENTION UNIT $0.00 $0.00 $0.00 $0.00 To Be $ FIELD TRAFFIC SAFETY $1, $1, $1, $1, To Be $1, AWARDS PROGRAM $ $35.00 $ $ To Be $ BULLET PROOF VESTS $1, $0.00 $6, $1, To Be $1, COMMUNITY POLICING $1, $40.01 $1, $1, To Be $1, POLICE O/E: $420, $450, $550, $484, $64, % $484, Page Total 13,172, ,910, ,090, ,025, $-147, % 13,025,033.33

18 Printed 03/06/18 12:40:10 PM Starting Account: Adopted FIRE S&W: $9,858, ,097, $9,924, $9,924, $66, % APPROVAL $9,924, PENDING FIRE O/E: $132, $131, $132, $132, APPROVAL $132, PENDING FIRE O/E: CONSOLODATED TO NEW DEPT $74, $69, $0.00 $0.00 $-74, ***.*% 10,065, ,299, ,057, ,057, $-7, % 10,057, UNIFORM FIRE SAFETY S&W: $28, $28, $28, $28, APPROVAL $28, PENDING UNIFORM FIRE SAFETY O/E: $38, $38, $38, $38, APPROVAL $38, PENDING $66, $66, $66, $66, $66, EMERGENCY MGT S&W: $4, $4, $5, $5, $ % See pg EMERGENCY MGT O/E: $5, $5, $10, $10, $5, % APPROVAL $10, PENDING $10, $10, $16, $16, $5, % $16, ENGINEERING S&W: $494, $505, $512, $512, $17, % APPROVAL $512, PENDING ENGINEERING O/E: $12, $12, $12, $12, APPROVAL $12, PENDING $507, $517, $525, $525, $17, % $525, BUILDING & PROPERTY O/E: $395, $400, $416, $395, APPROVAL $395, PENDING $395, $400, $416, $395, $395, SHADE TREE O/E: $70, $68, $81, $70, APPROVAL $70, PENDING $70, $68, $81, $70, $70, Page 7

19 Printed 03/05/18 10:25:54 PM From: / / Through: 12/31/99 From: Through Starting Account: EMERGENCY MGT O/E Amended 030 PRINTING, REPORTS $ $0.00 $ $ To Be $ CERT PROGRAM $0.00 $0.00 $5, $5, $5, New Line To Be $5, MISCELLANEOUS $ $0.00 $ $ To Be $ MEETINGS, SEMINARS $ $ $ $ To Be $ UNIFORMS, ACCESSORIES $0.00 $ $0.00 $0.00 To Be $ OFFICE SUPPLIES $ $ $ $ To Be $ FIELD SAFETY EQUIPMENT $ $ $ $ To Be $ EQUIPMENT $1, $ $1, $1, To Be $1, MAINTENANCE & REPAIRS $ $0.00 $ $ To Be $ RADIO EQUIPMENT $2, $2, $2, $2, To Be $2, EMERGENCY MGT O/E: $5, $5, $10, $10, $5, % $10, Page Total $10, $10, $16, $16, $5, % $16,245.00

20 Printed 03/06/18 12:40:10 PM Starting Account: Adopted PARKING FAC MAINT & REPAIR S&W: $2, $ $0.00 $0.00 $-2, ***.*% See pg PARKING FAC MAINT & REPAIR O/E: $2, $4, $3, $2, APPROVAL $2, PENDING $5, $5, $3, $2, $-2, % $2, PUBLIC WORKS S&W: $2,415, $2,442, $2,505, $2,505, $90, % Special Req Pg 103 $2,415, $2,442, $2,505, $2,505, $90, % $2,505, STREET SALT & CHLORIDE O/E: $800, $809, $965, $800, APPROVAL $800, PENDING STREET CLEANING AND DRAINAGE O: $48, $29, $75, $48, APPROVAL $48, PENDING $848, $838, $1,040, $848, $848, STREET REPAIR O/E: $70, $45, $85, $70, APPROVAL $70, PENDING $70, $45, $85, $70, $70, STREET SERVICE & TRAFFIC O/E: $13, $12, $20, $13, APPROVAL $13, PENDING $13, $12, $20, $13, $13, SANITATION O/E: $6, $5, $6, $6, APPROVAL $6, PENDING $6, $5, $6, $6, $6, CENTRAL AUTOMOTIVE O/E: $540, $549, $535, $498, $-42, % $540, $549, $535, $498, $-42, % See pg 108 $498, SEWER & PUMP STATIONS O/E: $65, $43, $67, $65, APPROVAL $65, PENDING $65, $43, $67, $65, $65, Page 8

21 Printed 03/05/18 10:25:55 PM From: / / Through: 12/31/99 From: Through Starting Account: Amended 7301 PARKING FAC MAINT & REPAIR S&W 010 Base Salary Pay $0.00 $0.00 $0.00 $0.00 To Be $ Regular $2, $ $0.00 $0.00 $-2, ***.*% To Be $ Hourly Pay $0.00 $0.00 $0.00 $0.00 To Be $ Longevity $0.00 $0.00 $0.00 $0.00 To Be $ Overtime $0.00 $0.00 $0.00 $0.00 To Be $ Other Earnings $0.00 $0.00 $0.00 $0.00 To Be $ Retro Payments $0.00 $0.00 $0.00 $0.00 To Be $ Other Funds Earnings $0.00 $0.00 $0.00 $0.00 To Be $ Health Benefit Contribution $0.00 $0.00 $0.00 $0.00 To Be $ Health Benefit Waiver $0.00 $0.00 $0.00 $0.00 To Be $ Retiree Health Benefits Aportionment $0.00 $0.00 $0.00 $0.00 To Be $ Clothing Allowance $0.00 $0.00 $0.00 $0.00 To Be $ Terminal Leave $0.00 $0.00 $0.00 $0.00 To Be $ Pension $0.00 $0.00 $0.00 $0.00 To Be $ ER Taxes $0.00 $0.00 $0.00 $0.00 To Be $ Paid Time Off $0.00 $0.00 $0.00 $0.00 To Be $ Non Cash Earnings $0.00 $0.00 $0.00 $0.00 To Be $ OffSet Account $0.00 $0.00 $0.00 $0.00 To Be $ PARKING FAC MAINT & REPAIR S&W: $2, $ $0.00 $0.00 $-2, ***.*% $0.00

22 12/29/ Last Pelose Elifani Piserchio Elifani Mauriello Reynolds Williams Latore Antonucci Sr Chirico Tomaselli Jr Wysocki Promotion Giuliano Mc Cauley Promotion Ripa Open Position Perruso Campos-Guevara Di Marsico Donker Duff Open Position Open Position Open Position Aguilar De Meo Hunt Koehnlein Jr. Morella First Joseph Giuseppe Louis Michael Joseph Louis James James Joseph Nicola Frank Joseph Anthony William Leonard Gary Marcos Thomas Herbert Alan Hugo Robert Matthew Arthur Ralph Salary & Wages Detail Dept Title Category Date of Hire Hours per Week Hours per Year 2,415,055 2,386, ,591 2,505,631 2,505,631 Base Pay Longevity Superintendent of Public Salaried 1/9/ , ,701 10, , ,571 Sewer Repairer Supervisor Salaried 1/9/ ,316 83,015 8,302 91,317 91,317 Supervising Mechanic Salaried 6/26/ ,316 83,015 8,302 91,317 91,317 Supervisor of the Salaried 1/9/ ,316 83,015 8,302 91,317 91,317 Supervisor of the Salaried 6/8/ ,316 83,015 8,302 91,317 91,317 Supervisor of the Salaried 12/21/ ,316 83,015 8,302 91,317 91,317 Supervisor of the Salaried 10/23/ ,316 83,015 8,302 91,317 91,317 Supervisor of the /Certified Pool Salaried 12/28/ ,125 88,295 8,830 97,125 97,125 Senior Public Repairer Salaried 12/26/ ,214 68,376 6,838 75,214 75,214 Senior Public Repairer Salaried 4/8/ ,214 68,376 6,838 75,214 75,214 Senior Public Repairer Salaried 2/14/ ,846 68,376 5,470 73,846 73,846 Senior Public Repairer Salaried 5/26/ ,214 68,376 6,838 75,214 75,214 Senior Public Repairer Special s - 2,421-2,421 2,421 Public Repairer Salaried 12/2/ ,955 65,955-65,955 65,955 Public Repairer Salaried 5/8/ ,550 65,955 6,596 72,551 72,551 Public Repairer Special s - 4,021-4,021 4,021 Public Repairer Salaried 11/6/ ,550 65,955 6,596 72,551 72,551 Asst Supervising Mechanic Salaried 88,187 80,170-80,170 80,170 Senior Mechanic Salaried 10/21/ ,530 77,530-77,530 77,530 Truck Driver Salaried 9/21/ ,267 54,332-54,332 54,332 Truck Driver Salaried 12/15/ ,537 61,397 6,140 67,537 67,537 Truck Driver Salaried 9/28/ ,203 47,268-47,268 47,268 Truck Driver Salaried 9/22/ ,397 61,397-61,397 61,397 Truck Driver Salaried 40,000 40,000-40,000 40,000 Truck Driver Salaried 40,000 40,000-40,000 40,000 Truck Driver Salaried - 40,000-40,000 40,000 Laborer 1 Salaried 3/14/ ,610 59,610-59,610 59,610 Laborer 1 Salaried 12/10/ ,610 59,610-59,610 59,610 Laborer 1 Salaried 6/19/ ,610 59,610-59,610 59,610 Laborer 1 Salaried 12/12/ ,076 52,843-52,843 52,843 Laborer 1 Salaried 8/28/ ,379 59,610 4,769 64,379 64,379 Vanderhoof Connor Laborer 1 Salaried 3/4/ ,309 46,076-46,076 46,076 Wysocki Overtime Uniform Allowance Adjustment Virginia Secretarial Assistant Salaried 6/19/ ,490 55,490-55,490 55,490 Overtime 295, , , ,000 Other Compensation - 23,200-23,200 23,200 Adjustment (1,287)

23 Printed 03/05/18 10:25:55 PM From: / / Through: 12/31/99 From: Through Starting Account: Amended 7902 CENTRAL AUTOMOTIVE O/E 040 NJDMV VEHICLE INSPECTIONS $2, $2, $2, $2, To Be $2, UPDATING POLICE OVERHEAD LIGHT $0.00 $0.00 $0.00 $0.00 To Be $ TRAINING-MECHANICS $0.00 $2, $3, $0.00 To Be $ BATTERIES $5, $ $5, $5, To Be $5, CHAINS $3, $0.00 $3, $3, To Be $3, GREASE & LUBRICANTS $18, $0.00 $18, $18, To Be $18, POLICE & FIRE DECALS $1, $0.00 $1, $1, To Be $1, PERM. PROPERTY - GARAGE EQUIPM $2, $2, $2, $2, To Be $2, SAFETY CHECKS FOR BOOMS $1, $2, $2, $1, To Be $1, SOFTWARE UPGRADE $1, $0.00 $1, $1, To Be $1, STRIP & INSTALL RADIOS $ $ $ $ To Be $ TIRES & TUBES $60, $91, $60, $60, To Be $60, AUTO PARTS $345, $316, $375, $345, To Be $345, GLASS, UPHOLSTERY, BODY $5, $13, $5, $5, To Be $5, REPAIRS - 1ST AID SQUAD AMBULA $10, $10, $10, $10, To Be $10, BODY REPAIRS TO FIRE ENGINES $1, $0.00 $1, $1, To Be $1, ACCIDENT - COLLISION WORK $15, $48, $15, $15, To Be $15, AUTO SERVICING OF ALL FIRE PUM $25, $15, $25, $25, To Be $25, AUTO SERVICING ALL $3, $ $3, $3, To Be $3, ADMINISTRATIVE VEHICLES $0.00 $0.00 $0.00 $0.00 To Be $ Jitney Bus Cleaning $0.00 $0.00 $3, $0.00 To Be $ NEW POLICE CARS 2010 (5) $0.00 $0.00 $0.00 $0.00 To Be $ NEW POLICE CARS 2011 (7) $0.00 $0.00 $0.00 $0.00 To Be $ NEW POLICE CARS 2012 (5) $0.00 $0.00 $0.00 $0.00 To Be $ NEW POLICE CARS 2013 (5) $0.00 $0.00 $0.00 $0.00 To Be $ NEW POLICE CARS 2014 (3) $0.00 $0.00 $0.00 $0.00 To Be $ NEW POLICE CARS 2015 (4) $42, $41, $0.00 $0.00 $-42, ***.*% To Be $ NEW POLICE CARS 2016 (5) $0.00 $0.00 $0.00 $0.00 To Be $0.00

24 Printed 03/06/18 12:40:10 PM Starting Account: Adopted GENERAL HEALTH SERVICES S&W: $581, $574, $646, $620, $39, % GENERAL HEALTH SERVICES O/E: $25, $20, $26, $26, $ % $606, $595, $673, $647, $40, % SENIOR BUSING S&W: $199, $195, $209, $203, $4, % SEN CITIZEN TRANS O/E: $ $ $ $ $200, $196, $210, $204, $4, % Special Req Pg 112 APPROVAL $26, PENDING $645, Special Req Pg 116 APPROVAL $ PENDING $204, WELFARE S&W: $140, $139, $140, $140, $ % APPROVAL $140, PENDING WELFARE O/E: $5, $ $5, $5, APPROVAL $5, PENDING $145, $139, $145, $145, $ % $145, ANIMAL CONTROL S&W: $122, $122, $122, $122, $ % APPROVAL $122, PENDING ANIMAL CONTROL O/E: $3, $1, $3, $3, APPROVAL $3, PENDING $125, $124, $125, $125, $ % $125, Page 9

25 12/29/ Last De Nova Essex Fells ILSA Fonzino Urso Murren Murren Moylen Gomez De Finis De Finis First Theresa Michael Denise Jamie Jamie Kimberly Daniel Patricia Patricia Salary & Wages Detail Dept Title Category Date of Hire Hours per Week Hours per Year 581, ,502 21, , ,884 Base Pay Longevity Page Health Department Health Officer/Right to Know Coordinator/Health Interlocal Salaried 8/22/ , ,030 13, , , Health Department Adjustment (11,061) (11,061) - (11,061) (11,061) 8051 Health Department Chief REHS Public Health- Salaried 6/1/ ,625 96,625-96,625 96,625 Administrative 8051 Health Department Secretary/Registrar of Vital Salaried 1/1/ ,911 79,010 7,901 86,911 86,911 Statistics Deputy 8051 Health Department Salaried 5/15/ ,597 53,597-53,597 53,597 Registrar/Keyboarding Clerk 8051 Health Department New Salary Range to Special s - 3,273-5,000 5, Health Department REHS Public Health Salaried 7/1/ ,158 74,158-74,158 74, Health Department REHS Public Health Salaried 6/23/ ,837 74,156-74,156 74, Health Department Keyboarding Clerk 2/Asst. Salaried 1/2/ ,919 47,919-47,919 47, Health Department Alcoholic Beverage Board Adjustment (700) Part Time Seasonal Position 8051 Health Department REHS Public Health Hourly ,500 6,500-6,500 6,500 Convert P/T position to Full Time Mayor recommends over 2 years Part Time Seasonal Position Overtime E Cig Enforcement Conversion Adjustment 8051 Health Department REHS Public Health Special s - 51,698-51, Health Department REHS Public Health Special s , Health Department PH Physician - Childrens Health Hourly 73-2,997-2,997 2, Health Department 5,000 5,000-5,000 5, Health Department Hourly 60 3,600 3,600-3,600 3, Health Department Adjustment (1) Page 112

26 12/29/ Last Sanchez Gonzalez Dormelus Trajkoska Bagley Part Time Seasonal Position First Gregg Enrique Lionet Marica Sharon Salary & Wages Detail Dept Title Category Date of Hire Hours per Week Hours per Year 199, ,392 4, , ,954 Base Pay Longevity 8101 Senior Transportation Omnibus Operator-Radio Dispatcher-Inspection & Salaried 7/7/ ,025 47,025-47,025 47, Senior Transportation Omnibus Operator Salaried 12/18/ ,243 43,857 4,386 48,243 48, Senior Transportation Omnibus Operator Salaried 12/15/ ,857 43,857-43,857 43, Senior Transportation Omnibus Operator Salaried 6/15/ ,857 43,857-43,857 43, Senior Transportation Omnibus Operator Hourly 5/18/ ,000 11,648-11,648 11, Senior Transportation Omnibus Operator Special s - 11,648-11,648 - Mayor recommends over 2 years Overtime 8101 Senior Transportation Omnibus Operator Special s , Senior Transportation Overtime 3,500 3,500-3,500 3,500

27 Printed 03/06/18 12:40:11 PM Starting Account: Adopted PODIATRY CLINIC S&W: $0.00 $0.00 $0.00 $ PODIATRY CLINIC O/E: $9, $4, $9, $9, APPROVAL $9, PENDING $9, $4, $9, $9, $9, SEN CITIZEN HEALTH CTR S&W: $188, $183, $187, $187, $ % APPROVAL $187, PENDING SEN CITIZEN HEALTH CTR OE: $4, $3, $4, $4, APPROVAL $4, PENDING $192, $186, $192, $192, $ % $192, AID TO HEALTH CARE FAC O/E: $1, $1, $1, $1, APPROVAL $1, PENDING $1, $1, $1, $1, $1, HEALTH DAY O/E: $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $ MEALS ON WHEELS CONT O/E: $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $ CHILD HEALTH CLINIC S&W: $3, $3, $0.00 $0.00 $-3, ***.*% CHILD HEALTH CLINIC O/E: $4, $3, $4, $4, APPROVAL $4, PENDING $7, $6, $4, $4, $-3, % $4, RETIRED CITIZENS PROGRAM S&W: $0.00 $0.00 $0.00 $ RETIRED CITIZENS PROGRAM O/E: $20, $18, $20, $20, APPROVAL $20, PENDING $20, $18, $20, $20, $20, Page 10

28 Printed 03/06/18 12:40:11 PM Starting Account: Adopted RIGHT TO KNOW S&W: $0.00 $0.00 $0.00 $ RIGHT TO KNOW O/E: $ $ $0.00 $0.00 $ ***.*% CONSOLODATED TO NEW DEPT $ $ $0.00 $0.00 $ ***.*% GARBAGE-TRASH REMOVAL O/E: $3,041, $2,854, $3,041, $3,041, APPROVAL $3,041, PENDING $3,041, $2,854, $3,041, $3,041, $3,041, COMMUNITY SERVICES O/E: $76, $76, $76, $76, APPROVAL $76, PENDING $76, $76, $76, $76, $76, PARKS & PLAYGROUNDS S&W: $623, $588, $652, $652, $29, % PARKS & PLAYGROUNDS O/E: $140, $131, $177, $151, $10, % Special Req Pg 137 See pg 141 $764, $720, $830, $804, $40, % PROGRAM FOR RETIRED CITZ S&W: $0.00 $0.00 $0.00 $ PROGRAM FOR RETIRED CITZ O/E: $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $ CELEBRATION OF PUBLIC EVENTS: $53, $50, $55, $55, $2, % See pg 142 $53, $50, $55, $55, $2, % $55, CONSTRUCTION S&W: $591, $568, $632, $632, $41, % Special Req Pg CONSTRUCTION O/E: $99, $73, $99, $99, APPROVAL $99, PENDING $690, $641, $731, $731, $41, % $731, Page 11

29 Printed 03/05/18 10:25:56 PM From: / / Through: 12/31/99 From: Through Starting Account: Amended 9101 PARKS & PLAYGROUNDS S&W 010 Base Salary Pay $421, $410, $427, $427, $6, % To Be $427, Regular $58, $33.00 $0.00 $0.00 $-58, ***.*% To Be $ Hourly Pay $125, $131, $179, $179, $54, % To Be $179, Longevity $0.00 $16, $18, $18, $18, New Line To Be $18, Overtime $18, $23, $24, $24, $6, % To Be $24, Other Earnings $0.00 $0.00 $0.00 $0.00 To Be $ Retro Payments $0.00 $4, $0.00 $0.00 To Be $ Other Funds Earnings $0.00 $0.00 $0.00 $0.00 To Be $ Health Benefit Contribution $0.00 $0.00 $0.00 $0.00 To Be $ Health Benefit Waiver $0.00 $0.00 $0.00 $0.00 To Be $ Retiree Health Benefits Aportionment $0.00 $0.00 $0.00 $0.00 To Be $ Clothing Allowance $0.00 $1, $1, $1, $1, New Line To Be $1, Terminal Leave $0.00 $0.00 $0.00 $0.00 To Be $ Pension $0.00 $0.00 $0.00 $0.00 To Be $ ER Taxes $0.00 $0.00 $0.00 $0.00 To Be $ Paid Time Off $0.00 $0.00 $0.00 $0.00 To Be $ Non Cash Earnings $0.00 $0.00 $0.00 $0.00 To Be $ OffSet Account $0.00 $0.00 $0.00 $0.00 To Be $ PARKS & PLAYGROUNDS S&W: $623, $588, $652, $652, $29, % $652,832.00

30 Printed 03/05/18 10:25:56 PM From: / / Through: 12/31/99 From: Through Starting Account: Amended 208 PROGRAMS $4, $2, $4, $4, To Be $4, WEEDEATERS $ $0.00 $1, $ To Be $ COMMUNITY HOUSE BUS SHUTTLE $0.00 $0.00 $0.00 $0.00 To Be $ TRAVELING TEAM - CONTINGENCY $ $0.00 $ $ To Be $ TRAVELING TEAM UNIFORMS $1, $ $1, $1, To Be $1, SUMMER PARK PROGRAM $0.00 $0.00 $0.00 $0.00 To Be $ SUMMER PARK $0.00 $0.00 $0.00 $0.00 To Be $ FOOTSTEPS PROGRAM $1, $1, $1, $1, To Be $1, PRE SCHOOL PROGRAM $ $ $ $ To Be $ SCHOOL BREAK PROGRAMS $4, $3, $4, $4, To Be $4, Traveling Volley Ball $ $0.00 $ $ To Be $ Lacross $1, $3, $1, $1, To Be $1, Spring Track $ $0.00 $ $ To Be $ MTL Basketball League $7, $2, $7, $7, To Be $7, Preschool Special Needs Program $1, $0.00 $1, $1, To Be $1, Site Mangers Various Sites $0.00 $0.00 $10, $10, $10, New Line To Be $10, PARKS & PLAYGROUNDS O/E: $140, $131, $177, $151, $10, % $151, Page Total $764, $720, $830, $804, $40, % $804,572.00

2013 Expended to Date $0.00 $0.00 $0.00 $0.00

2013 Expended to Date $0.00 $0.00 $0.00 $0.00 Starting Account: 01-2030- - - 01-2030- - - CURRENT FUND BUDGET: $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 00-1001 MAYOR S&W: $76,120.00 $77,084.56 $75,637.50 $75,637.50 $-482.50-0.6% $75,637.50

More information

TOWNSHIP OF WEST ORANGE COUNTY OF ESSEX, NEW JERSEY

TOWNSHIP OF WEST ORANGE COUNTY OF ESSEX, NEW JERSEY COUNTY OF ESSEX, NEW JERSEY ************** FINANCIAL STATEMENTS AND SUPPLEMENTARY SCHEDULES FOR THE YEARS ENDED DECEMBER 31, 2017 AND 2016 ESSEX COUNTY, NEW JERSEY TABLE OF CONTENTS Exhibit Page PART I

More information

TAX COLLECTION TAX COLLECTOR SALARY $ 28, BOND PREMIUM TAX COLLECTOR EXPENSE 6, TAX COLLECTION TOTAL $34,800.00

TAX COLLECTION TAX COLLECTOR SALARY $ 28, BOND PREMIUM TAX COLLECTOR EXPENSE 6, TAX COLLECTION TOTAL $34,800.00 11/7/2017 BOROUGH OF COPLAY $2,340,299.00 GENERAL FUND 4.130 mills LIBRARY 0.380 mills EMERGENCY SERVICES 0.380 mills TOTAL REAL ESTATE TAX 4.890 mills ADMINISTRATION MAYOR $ 1,800.00 COUNCIL 10,800.00

More information

Town of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015

Town of Chelmsford FY2016 Town Manager's Final Recommendation April 1, 2015 REVENUE SUMMARY REVENUE FY2011 FY2012 FY2013 FY2014 FY2015 LOCAL TAXES $76,361,143 $78,965,974 $80,392,117 $84,216,426 $87,000,514 $89,995,378 2,994,864 3.44% STATE AID $14,837,293 $14,472,813 $14,993,324

More information

BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF THE TOWNSHIP OF NUTLEY, IN THE COUNTY OF ESSEX, NEW JERSEY, AS FOLLOWS: NON-UNION EMPLOYEES

BE IT ORDAINED BY THE BOARD OF COMMISSIONERS OF THE TOWNSHIP OF NUTLEY, IN THE COUNTY OF ESSEX, NEW JERSEY, AS FOLLOWS: NON-UNION EMPLOYEES ORDINANCE NO. 3385 READ BY MAYOR JOSEPH P. SCARPELLI ON BEHALF OF THE BOARD OF COMMISSIONERS INTRODUCED ON: MAY 15, 2018 PUBLISHED: MAY 24, 2018 PUBLIC HEARING: JUNE 19, 2018 PUBLISHED: JUNE 28, 2018 ORDINANCE

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019 WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2019 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017 WESTCHESTER COUNTY, NEW YORK ADOPTED BUDGET FISCAL YEAR ENDING MAY 31, 2017 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018 WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2018 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

TOWN OF PROSPECT Salary $ 77, $ 38, $ 77, $ 77, $ 77, $ 77,575.00

TOWN OF PROSPECT Salary $ 77, $ 38, $ 77, $ 77, $ 77, $ 77,575.00 TOWN OF PROSPECT 2006-2007 2007-2008 2007-2008 2008-2009 2008-2009 2008-2009 General Government Office of the Mayor 5000-00 Salary $ 77,575.00 $ 38,787.58 $ 77,575.00 $ 77,575.00 $ 77,575.00 $ 77,575.00

More information

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016

VILLAGE OF TUCKAHOE WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016 WESTCHESTER COUNTY, NEW YORK FINAL BUDGET FISCAL YEAR ENDING MAY 31, 2016 TABLE OF CONTENTS Page Budget Summary 1 General Fund Expenditure Summary 2-3 Revenue Summary 4 Expenditure Detail 5-17 Revenue

More information

VILLAGE OF KENMORE, NEW YORK

VILLAGE OF KENMORE, NEW YORK , NEW YORK 2009-2010 Adopted Budget BUDGET 2009-2010 Exhibit / Schedule Page Summary of Budget by Fund Exhibit A 1 Summary of Appropriations by Fund Exhibit B 2 Summary of Budget - Debt Service Fund Exhibit

More information

2019 General Fund Budget

2019 General Fund Budget Revenue 301 Real Property Taxes 301.10 Real Estate Taxes 676,500 301.20 Real Estate Taxes Prior 4,000 301.30 Real Estate Taxes Delinquent 15,000 Sub-Total $695,500 310 Local Enabling Taxes 310.01 Per Capita

More information

CITY OF WATERVLIET 2015 BUDGET 2015 Budget A1010 MAYOR AND CITY COUNCIL Estimate

CITY OF WATERVLIET 2015 BUDGET 2015 Budget A1010 MAYOR AND CITY COUNCIL Estimate CITY OF WATERVLIET 2015 BUDGET A1010 MAYOR AND CITY COUNCIL Estimate (1) Mayor, (2) Councilpersons $97,506 (1)Secretary $9,500 Office supplies, printing, misc expense _ Total $107,006 A1230 GENERAL MANAGER

More information

2018 Proposed Budget

2018 Proposed Budget Revenue 301 Real Property Taxes 301.00 Real Estate Taxes $665,600 301.20 Real Estate Taxes Prior $3,000 301.30 Real Estate Taxes Delinquent $15,000 Sub-Total $683,600 310 Local Enabling Taxes 310.10 Real

More information

CITY OF WATERVLIET 2010 BUDGET 2010 Budget A1010 MAYOR AND CITY COUNCIL Estimate

CITY OF WATERVLIET 2010 BUDGET 2010 Budget A1010 MAYOR AND CITY COUNCIL Estimate CITY OF WATERVLIET 2010 BUDGET A1010 MAYOR AND CITY COUNCIL Estimate (1) Mayor, (2) Councilpersons $79,831 (1)Secretary $9,500 Office supplies, printing, misc expense _ Total $89,331 A1230 GENERAL MANAGER

More information

4000 CONTRACTUAL SERVICES Office expenses, publications $500 computer costs, misc. expenses

4000 CONTRACTUAL SERVICES Office expenses, publications $500 computer costs, misc. expenses General Worksheets - Budget Estimate A1010 MAYOR AND COUNCIL Mayor $20,745 (2) Councilpersons $31,504 (1)Secretary to the Mayor FT $48,151 sub total $100,400 Office Supplies, printing, meetings conferences,

More information

TOWNSHIP OF BLOOMFIELD 2016 TAX RATE

TOWNSHIP OF BLOOMFIELD 2016 TAX RATE 2016 TAX RATE 2015 Budget 2016 Budget Increase (Decrease) 2016 Recommend over 2015 Budget Total General Appropriations 76,816,009.26 78,690,538.30 Less Grants Appropriated (1,540,189.09) (347,560.30) Total

More information

DOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY

DOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY BUDGET AND TAX LEVY DECEMBER 31, 2014 INTENTIONALLY LEFT BLANK STATEMENTS OF RECEIPTS AND REVENUES AND STATEMENTS OF EXPENDITURES - BUDGETED AND PROPOSED INTENTIONALLY LEFT BLANK GENERAL FUND TAXES: 37

More information

Town of Smithfield. Monthly Financial Statements Fiscal Year For the Month Ended August 31, 2018

Town of Smithfield. Monthly Financial Statements Fiscal Year For the Month Ended August 31, 2018 Town of Smithfield Monthly Financial Statements Fiscal Year 2018-2019 For the Month Ended August 31, 2018 Town of Smithfield Year to Date Revenues For the period ending: August 31, 2018 Remaining Actuals

More information

4000 CONTRACTUAL SERVICES Office expenses, publications $1,000 $500 computer costs, misc. expenses

4000 CONTRACTUAL SERVICES Office expenses, publications $1,000 $500 computer costs, misc. expenses General Worksheets -2017 BUDGET ESTIMATE 2016 2017 Budget Budget Estimate Estimate A1010 MAYOR AND COUNCIL Mayor $20,745 $20,745 (2) Councilpersons $31,504 $31,504 (1)Secretary to the Mayor FT $48,151

More information

SALISBURY TOWNSHIP REVENUES WITH COMPARISON TO BUDGET FOR THE 5 MONTHS ENDING MAY 31, 2010 GENERAL FUND

SALISBURY TOWNSHIP REVENUES WITH COMPARISON TO BUDGET FOR THE 5 MONTHS ENDING MAY 31, 2010 GENERAL FUND REVENUES WITH COMPARISON TO BUDGET GENERAL FUND PERIOD ACTUAL YTD ACTUAL BUDGET UNEARNED PCNT PROPERTY TAXES 01-301.100 REAL ESTATE TAX - CURRENT 242,748.24 262,606.11 1,300,000.00 1,037,393.89 20.2 01-301.400

More information

CITY OF WEST ORANGE, TEXAS BUDGET

CITY OF WEST ORANGE, TEXAS BUDGET CITY OF WEST ORANGE, TEXAS 201819 BUDGET This budget will raise more revenue from property taxes than last year s budget by an amount of 4,000, which is a 0.6956% increase from last year s budget. The

More information

City of Ashland Trial Balance Detailed

City of Ashland Trial Balance Detailed Funds: 101 to 810 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No Number 101 GENERAL Cash 101-0000-11010 GENERAL $0.00 $0.00 $0.00 Total Cash $0.00 $0.00 $0.00 Revenue REVENUE

More information

TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY

TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY TOWNSHIP OF HAVERFORD 2018 PROPOSED PRELIMINARY BUDGET - GENERAL FUND REVENUE SUMMARY FUND 1 - GENERAL FUND REVENUES Budget 9/30/ Projected Variance Budget Budget Budget Budget Real Estate Taxes $ 24,472,415

More information

ELMORE COUNTY COMMISSION FY 2019 BUDGET

ELMORE COUNTY COMMISSION FY 2019 BUDGET ELMORE COUNTY COMMISSION FY 2019 BUDGET Approved September 24, 2018 Operating Operating Revenues Expenditures General Funds Transfers In Transfers Out 001 General Funds 10,587,552 1,287,267 11,874,819

More information

2016 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Adopted 16 December 2015

2016 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Adopted 16 December 2015 2016 WEST DEER TOWNSHIP BUDGET 01 General Fund Revenues Adopted 16 December 01 GENERAL FUND ACTUAL ACTUAL ACTUAL BUDGETED ACTUAL PERCENTAGE PROPOSED 2012 2013 2014 as of 11/12/15 as of 11/12/15 2016 01

More information

WEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED

WEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED WEST VINCENT TOWNSHIP ADOPTED 2018 BUDGET GENERAL FUND REVENUE 2018 PROPOSED TAXES 01.301.10 REAL ESTATE TAX: CURRENT YEAR'S LEVY 1,095,000.00 01.301.30 REAL ESTATE TAXES: DELINQUENT 25,000.00 01.310.10

More information

DOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY

DOUGLAS COUNTY, ILLINOIS BUDGET AND TAX LEVY BUDGET AND TAX LEVY DECEMBER 31, 2017 INTENTONALLY LEFT BLANK STATEMENTS OF RECEIPTS AND REVENUES AND STATEMENTS OF EXPENDITURES - BUDGETED AND PROPOSED INTENTONALLY LEFT BLANK ANNUAL BUDGET AND APPROPRIATIONS

More information

Proposed Budget for Fiscal Year 2010/11 GENERAL FUND - REVENUE DETAIL

Proposed Budget for Fiscal Year 2010/11 GENERAL FUND - REVENUE DETAIL GENERAL FUND - REVENUE DETAIL Taxes 311 10 Current Ad Valorem $ 15,932,420 $ 14,264,294 $ 12,063,049 $ 11,078,469 311 20 Delinquent Ad Valorem 51,378 211,647 175,000 100,000 312 31 Local Option Gas Tax

More information

Municipal Budget 2019

Municipal Budget 2019 Municipal Budget 2019 Adopted as Ordinance 18-09 of 2018 Revenues 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT $ 12,431,045.18 302000 REAL ESTATE TAXES - DELINQUENT 285,000.00 302200 BOROUGH-INTERIM

More information

City of Neosho, Missouri

City of Neosho, Missouri City of Neosho, Missouri Adopted Annual Operating Budget October 1, 2017 September 30, 2018 City of Neosho 203 E. Main St. Neosho, MO 64850 (417) 451-8050 phone (417) 451-8065 fax www.neoshomo.org September

More information

Town of Pembroke Park Budget Amendment

Town of Pembroke Park Budget Amendment Ad Valorem Tangible Personal Property Taxes 514,730.13 001-000310-311001-01-0000 Ad Valorem Taxes 3,835,728.89 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent -8,551.58 Delinquent Tangible Personal

More information

MUNICIPALITY OF NORRISTOWN BUDGET REPORT FISCAL YEAR ENDING DECEMBER 31, 2015

MUNICIPALITY OF NORRISTOWN BUDGET REPORT FISCAL YEAR ENDING DECEMBER 31, 2015 REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,857,731 302000 REAL ESTATE TAXES - DELINQUENT 200,000 302200 BOROUGH-INTERIM 20,000 Total REAL PROPERTY TAXES 11,077,731 310 LOCAL

More information

2018 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Final Budget

2018 WEST DEER TOWNSHIP BUDGET 01 General Fund -- Revenues Final Budget 2018 WEST DEER TOWNSHIP BUDGET 01 General Fund Revenues Final Budget 01 GENERAL FUND ACTUAL ACTUAL ACTUAL BUDGETED ACTUAL PERCENTAGE PROPOSED 2014 2015 2016 as of 11/21/17 as of 11/21/17 2018 01 301 Real

More information

TOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018

TOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018 , CONNECTICUT ADOPTED BUDGET Fiscal Year - July 1, 2017 June 30, 2018 The following was adopted by the on May 4, 2017 BUDGET TABLE OF CONTENTS DEPAENT OR COMMISSION ORG # PAGE EXPENDITURE SUMMARY 1 MILL

More information

2019 BUDGET SUMMARY: FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER

2019 BUDGET SUMMARY: FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER SALISBURY TOWNSHIP 2019 BUDGET SUMMARY: GENERAL CAPITAL- GENERAL FIRE CAPITAL- FIRE LIBRARY WATER FUND CAPITAL- WATER SEWER CAPITAL- SEWER DRAFT BUDGET REFUSE & RECYCLING DEBT HIGHWAY TOTAL REVENUES: REVENUE

More information

ASTON TOWNSHIP PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE CASH ON HAND: 1,619,955 1,058,

ASTON TOWNSHIP PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE CASH ON HAND: 1,619,955 1,058, ASTON TOWNSHIP 2014 2013 PERCENT FISCAL 2014 OPERATING BUDGET BUDGET BUDGET INCREASE FINAL DECREASE(-) REVENUE PROJECTIONS FOR 2014 100.000 CASH ON HAND: 1,619,955 1,058,465 53.05% 301.100 REAL ESTATE

More information

CITY OF ALTON FY17-18 BUDGET SUMMARY PAGE

CITY OF ALTON FY17-18 BUDGET SUMMARY PAGE ORDINANCE #7569 CITY OF ALTON FY17-18 BUDGET SUMMARY PAGE FUND # TITLE TOTAL REVENUES TOTAL EXPENDITURES 101 GENERAL/IMRF $ 34,195,395.26 $ 34,336,464.45 102 AMPHITHEATER $ 274,040.00 $ 258,855.38 103

More information

INTENTONALLY LEFT BLANK

INTENTONALLY LEFT BLANK INTENTONALLY LEFT BLANK STATEMENTS OF RECEIPTS AND REVENUES AND STATEMENTS OF EXPENDITURES - BUDGETED AND PROPOSED INTENTONALLY LEFT BLANK GENERAL FUND STATEMENT OF RECEIPTS AND REVENUES TAXES: 37 Property

More information

Byram Township 2011 Budget Discussion

Byram Township 2011 Budget Discussion Byram Township 2011 Budget Discussion (UPDATE) January 18,201 I 01/18/201 I Summary 201 1 Update as of January 18 EXPENSES 2011 Budget 2010 Budget Appropriations (Inside CAP): $3,441,026 Salary &Wages

More information

Local Option Gas Tax 104,847.80

Local Option Gas Tax 104,847.80 Ad Valorem 001-000310-311001-01-0000 Ad Valorem Taxes 4,347,633.72 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent 89,290.90 Total Ad Valorem 4,436,924.62 001-000310-312410-00-0000 Local Option

More information

TOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2018 June 30, 2019

TOWN OF WATERFORD, CONNECTICUT. ADOPTED BUDGET Fiscal Year - July 1, 2018 June 30, 2019 , CONNECTICUT ADOPTED BUDGET Fiscal Year - July 1, 2018 June 30, 2019 The following was adopted by the on May 10, 2018 BUDGET TABLE OF CONTENTS DEPAENT OR COMMISSION ORG # PAGE EXPENDITURE SUMMARY 1 MILL

More information

MUNICIPALITY OF NORRISTOWN PROPOSED GENERAL FUND BUDGET 1/1/ /31/2016 DEPT/ ACCT DESCRIPTION FY 2016 BUDGET

MUNICIPALITY OF NORRISTOWN PROPOSED GENERAL FUND BUDGET 1/1/ /31/2016 DEPT/ ACCT DESCRIPTION FY 2016 BUDGET REVENUES 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT 10,920,000.00 302000 REAL ESTATE TAXES - DELINQUENT 550,000.00 302200 BOROUGH-INTERIM 20,000.00 11,490,000.00 310 LOCAL TAX ENABLING

More information

$ 90,000 $ 113,695 $ 98,000 $ 58,029 $ 116,000 State -- Income Tax $ 620,000

$ 90,000 $ 113,695 $ 98,000 $ 58,029 $ 116,000 State -- Income Tax $ 620,000 20072008 BUDGET 20042005 20042005 20052006 20052006 20062007 20062007 20072008 Budget Actual Budget Actual Budget Actual 6 mos. Budget GENERAL CORPORATE FUND RECEIPTS Real Estate & Mobile Home Privelege

More information

2019 BUDGET SUMMARY FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER

2019 BUDGET SUMMARY FUND CAPITAL- WATER CAPITAL- FIRE LIBRARY WATER CAPITAL- SEWER CAPITAL- GENERAL FIRE GENERAL SEWER SALISBURY TOWNSHIP 2019 BUDGET SUMMARY GENERAL CAPITAL- GENERAL FIRE CAPITAL- FIRE LIBRARY WATER FUND CAPITAL- WATER SEWER CAPITAL- SEWER FINAL APPROVED BUDGET REFUSE & RECYCLING DEBT HIGHWAY TOTAL REVENUES:

More information

TOWN OF WESTOVER HILLS FY 2019 BUDGET TABLE OF CONTENTS. Page Combined Budget Cover Page (statutory) 2 Budget Summary 4 Property Tax Rates 5

TOWN OF WESTOVER HILLS FY 2019 BUDGET TABLE OF CONTENTS. Page Combined Budget Cover Page (statutory) 2 Budget Summary 4 Property Tax Rates 5 TABLE OF CONTENTS Page Combined Budget Cover Page (statutory) 2 Budget Summary 4 Property Tax Rates 5 General Fund Budget Budget Summary 7 Water Fund Reimbursement 8 Revenues 9 Administration Expense 10

More information

TOWN OF PEMBROKE PARK BUDGET AMENDMENT

TOWN OF PEMBROKE PARK BUDGET AMENDMENT TOWN OF PEMBROKE PARK 2014-2015 BUDGET AMENDMENT Ad Valorem 001-000310-311001-01-0000 Ad Valorem Taxes 3,978,274.95 001-000310-311002-00-0000 Ad Valorem Taxes - Delinquent -10,078.60 001-000310-311002-01-0000

More information

FORKS TOWNSHIP GENERAL FUND 2012 PROPOSED BUDGET

FORKS TOWNSHIP GENERAL FUND 2012 PROPOSED BUDGET ACCOUNT 212 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,75, Real Estate Tax - Prior Year 25, Real Estate Tax - Delinquent from Tax Claim Bureau 86, 2,861, TAXES Real Estate

More information

Expenditure Classification by Object Code

Expenditure Classification by Object Code 6100 PERSONNEL SERVICES - This classification includes all expenditures made as compensation for services rendered by City employees and officials; and outside consultant services. 6111 Salaries & Wages

More information

MUNICIPALITY OF NORRISTOWN GENERAL FUND OPERATING BUDGET FISCAL YEAR 2017 REVENUE

MUNICIPALITY OF NORRISTOWN GENERAL FUND OPERATING BUDGET FISCAL YEAR 2017 REVENUE REVENUE 301 REAL PROPERTY TAXES 301000 REAL ESTATE TAXES - CURRENT $ 10,846,034.62 302000 REAL ESTATE TAXES - DELINQUENT 350,000.00 302200 BOROUGH-INTERIM 5,000.00 Total REAL PROPERTY TAXES 11,201,034.62

More information

Town of Orange Park, Florida. Annual Budget

Town of Orange Park, Florida. Annual Budget Town of Orange Park, Florida Annual 206-207 Town of Orange Park, Florida Annual 206-207 Mayor Eugene Nix Vice-Mayor Scott Land Town Council Steve Howard Gary Meeks Constance Thomas Town Manager Jim Hanson

More information

AN APPROPRIATION ORDINANCE

AN APPROPRIATION ORDINANCE BILL NO. 693 ORDINANCE NO. 693 INTRODUCED BY: GARY N. BECK, SR. FIRST READING: NOVEMBER 15, 2017 FINAL READING: DECEMBER 6, 2017 ADOPTED: AN APPROPRIATION ORDINANCE AN ORDINANCE of the Township of Rostraver,

More information

City of Ashland Trial Balance Detailed

City of Ashland Trial Balance Detailed Funds: 101 to 999 City of Ashland Trial Detailed Include Inactive Accounts: Yes Include Pre-s: No 101 GENERAL MTD YTD 101-0000-11010 GENERAL $1,510,361.01 $1,510,361.01 $1,510,361.01 Total $1,510,361.01

More information

City of Ashland Trial Balance Detailed

City of Ashland Trial Balance Detailed Funds: 101 to 810 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No 101 GENERAL Cash MTD YTD 101-0000-11010 GENERAL $1,661,903.57 $1,661,903.57 $1,661,903.57 Total Cash $1,661,903.57

More information

FY 2018/19 FINAL OPERATING BUDGET

FY 2018/19 FINAL OPERATING BUDGET FY 2018/19 FINAL OPERATING BUDGET Linda Hudson, Mayor Rufus J. Alexander, III, Commissioner Jeremiah Johnson, Commissioner Thomas Perona, Commissioner Reginald B. Sessions, Commissioner Nicholas Mimms,

More information

WHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES

WHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES WHITEMARSH TOWNSHIP 2017 GENERAL FUND OPERATING BUDGET REVENUE & TRANSFERS IN REAL ESTATE TAXES -3,231,000 ACT 511 TAXES -11,320,000 LICENSE & PERMITS -333,000 FINES -60,000 INTEREST EARNED -23,000 RENTS

More information

2019 PROPOSED BUDGET ACCOUNT 2019

2019 PROPOSED BUDGET ACCOUNT 2019 219 PROPOSED BUDGET ACCOUNT 219 DESCRIPTION PROPOSED REAL ESTATE TAXES Real Estate Tax - Current Year 3,953,14 Real Estate Tax - Delinquent from Tax Claim Bureau 55, 4,8,14 TAXES Real Estate Transfer Tax

More information

City of Ashland Trial Balance Detailed

City of Ashland Trial Balance Detailed Funds: 101 to 999 City of Ashland Trial Detailed Include Inactive Accounts: No Include Pre-s: No Number 101 GENERAL Cash 101-0000-11010 GENERAL $1,510,361.01 $1,510,361.01 $1,510,361.01 Total Cash $1,510,361.01

More information

TOWN OF BRUNSWICK, MAINE

TOWN OF BRUNSWICK, MAINE TOWN OF BRUNSWICK, MAINE MUNICIPAL BUDGET ADOPTED May 23, 2013 AMENDED August 8, 2013 For the Fiscal Year July 1, 2013 - June 30, 2014 Town of Brunswick, Maine Municipal Budget for July 1, 2013 - June

More information

Nicholas Mimms, P.E., City Manager

Nicholas Mimms, P.E., City Manager FY 2017/18 OPERATING BUDGET Linda Hudson, Mayor Rufus J. Alexander, III, Commissioner Jeremiah Johnson, Commissioner Thomas Perona, Commissioner Reginald B. Sessions, Commissioner Nicholas Mimms, P.E.,

More information

REVENUES REAL PROPERTY TAXES (301)

REVENUES REAL PROPERTY TAXES (301) REVENUES REAL PROPERTY TAXES (301) Ledger Account Description 2016 Adopted 01301100 REAL ESTATE TAXES Current Ye $ 1,774,600.00 01301200 REAL ESTATE PRIOR YEAR'S LEVY $ 5 1,829,600.00 LOCAL TAX ENABLING

More information

Budget Preparation Report Parameters

Budget Preparation Report Parameters Header Page 1 Total Report Pages 26 Parameters Report ID: BUD PREP 3 Only: No Print Saved Report Description: No Version Code: 2019 PLAY Year: 2019 Print Summary Page: No Period: 1 To: 12 Column 1 : Column

More information

City of Bellevue. Permanent Appropriations Budget Fiscal Year 2018 January 1, December 31, 2018

City of Bellevue. Permanent Appropriations Budget Fiscal Year 2018 January 1, December 31, 2018 Permanent Appropriations Budget Summary Permanent 2017 Final Actual 2017 Temporary 2018 Permanent 2018 Page 1 Council $122,800.00 $100,715.38 $70,200.00 $126,600.00 Page 2 Mayor $61,900.00 $69,760.38 $29,725.00

More information

Total $83,225, MUNICIPAL BUDGET 9,534,470.66, 11% 1,751,265.50, 2% 19,878,388.18, 24% 52,061,359.66, 63%

Total $83,225, MUNICIPAL BUDGET 9,534,470.66, 11% 1,751,265.50, 2% 19,878,388.18, 24% 52,061,359.66, 63% 2018 MUNICIPAL BUDGET 1,751,265.50, 2% 9,534,470.66, 11% Total $83,225,484.00 19,878,388.18, 24% 52,061,359.66, 63% Total Personnel Costs Total Fixed Costs Grants All Other Expenses 2018 MUNICIPAL BUDGET

More information

GENERAL FUND REVENUES A 1,980,591 GENERAL EXPENSES 2,250,851 GENERAL FUND PART TOWN REVENUES B 2,526,718 GENERAL FUND PART TOWN EXPENSES 2,627,295

GENERAL FUND REVENUES A 1,980,591 GENERAL EXPENSES 2,250,851 GENERAL FUND PART TOWN REVENUES B 2,526,718 GENERAL FUND PART TOWN EXPENSES 2,627,295 REVENUES AND S GENERAL FUND REVENUES A 1,980,591 GENERAL S 2,250,851 (270,260) GENERAL FUND PART TOWN REVENUES B 2,526,718 GENERAL FUND PART TOWN S 2,627,295 (100,577) HIGHWAY REVENUES DB 2,983,249 HIGHWAY

More information

*** Waseca County ***

*** Waseca County *** 1 FUND 2 DEPT DEPT 1:23AM 1-2---613 Salaries & Wages - Regular Ft 1-2---615 Salaries & Wages - Regular PT 1-2---6111 Per Diems 1-2---615 Life Insurance - County Share 1-2---6153 Health Insurance - County

More information

Mahopac Central School District

Mahopac Central School District Mahopac Central School District 179 East Lake Blvd. Mahopac, NY 10541 Tel.: 845-628-3415 Fax: 845-628-0261 District website: www.mahopac.k12.ny.us 2017-2018 BUDGET CATEGORIES 2017-2018 2016-2017 Difference

More information

2013 FORKS TOWNSHIP BUDGET

2013 FORKS TOWNSHIP BUDGET ACCOUNT 2013 DESCRIPTION APPROVED REAL ESTATE TAXES Real Estate Tax - Current Year 2,740,000 Real Estate Tax - Prior Year 45,000 Real Estate Tax - Delinquent from Tax Claim Bureau 75,000 2,860,000 TAXES

More information

TOWNSHIP OF HAVERFORD 2016 ADOPTED BUDGET - GENERAL FUND REVENUE SUMMARY

TOWNSHIP OF HAVERFORD 2016 ADOPTED BUDGET - GENERAL FUND REVENUE SUMMARY TOWNSHIP OF HAVERFORD ADOPTED BUDGET - GENERAL FUND REVENUE SUMMARY FUND 1 - GENERAL FUND REVENUES Real Estate Taxes $ 23,715,283 Local Enabling Taxes 3,325,000 License & Permits 1,956,500 Fines & Forfeitures

More information

CITY OF HOBOKEN HUDSON COUNTY, NEW JERSEY RESOLUTION TO AMEND BUDGET

CITY OF HOBOKEN HUDSON COUNTY, NEW JERSEY RESOLUTION TO AMEND BUDGET CITY OF HOBOKEN HUDSON COUNTY, NEW JERSEY RESOLUTION TO AMEND BUDGET WHEREAS, the local municipal budget for the SFY 2009 was introduced on the 5th day of November, 2008, and WHEREAS, the public hearing

More information

Police Department Fund Operating Projections

Police Department Fund Operating Projections Revenue 209 000 11010 Operating Cash 3,546,057.95 3,716,187.61 3,716,187.61 3,767,491.08 209 210 40101 Real Estate Tax 5,124,228.18 5,705,700.00 5,481,127.60 5,812,400.00 209 210 40102 Tangible Personal

More information

BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET

BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET BOROUGH OF SWISSVALE GENERAL FUND 2018 BUDGET GENERAL FUND 2018 Annual Budget Ordinary Income/Expense Income 301 Real Estate Taxes 301.100 Current 2,315,681.00 301.300 Delinquent 200,000.00 301.400 Eminent

More information

Buckingham Township Adopted Budget Summary - All Funds 2019

Buckingham Township Adopted Budget Summary - All Funds 2019 Buckingham Township Summary - All Funds Proposed - Estimated Estimated Fund Beginning Fund Total Ending Fund No. Fund Name Balance Total Revenues Expenditures Balance 01 General Fund $ 5,031,275 8,865,550

More information

Police Department Fund Operating Projections

Police Department Fund Operating Projections Revenue 209 000 11010 Operating Cash 3,716,187.61 3,767,491.08 3,716,187.61 3,671,188.03 209 210 40101 Real Estate Tax 5,482,780.98 5,812,400.00 5,933,428.57 6,014,800.00 209 210 40102 Tangible Personal

More information

PROPOSED COUNTY BUDGET REPORT FOR FISCAL YEAR ENDING SEPTEMBER 30, 2019 HARDIN COUNTY COMMISSIONERS COURT

PROPOSED COUNTY BUDGET REPORT FOR FISCAL YEAR ENDING SEPTEMBER 30, 2019 HARDIN COUNTY COMMISSIONERS COURT FILED FOR RECORD 2018 JULY 27 1:01PM GLENDA ALSTON HARDIN COUNTY CLERK By: Connie Becton CHIEF DEPUTY HARDIN COUNTY COMMISSIONERS COURT Commissioner L.W. Cooper Jr., Commissioner Chris Kirkendall, Judge

More information

CITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY BUDGET

CITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY BUDGET Page 1 of 37 GENERAL FUND REVENUE & EXPENDITURE SUMMARY ACCOUNT TITLE FY2008-2009 REVENUES $ 3,892,462 EXPENDITURES 3,892,462 RESERVES TRANSFERRED IN (OUT) $ - 2008-2009 2009 Fiscal Year budget is balanced,

More information

Budgeted Fund Structure

Budgeted Fund Structure I. Fund Type / Name ed Fund Structure as of Percent Change Over 3/31 General Fund and Sub Funds General Fund and Subfunds $ 917,708,943 $ 965,169,687 $ 2,311,394 $ 967,481,081 5.4 % $ 917,708,943 $ 965,169,687

More information

BUDGET REPORT FOR CHARTER TOWNSHIP OF EMMETT Fund: 101 GENERAL OPERATING FUND

BUDGET REPORT FOR CHARTER TOWNSHIP OF EMMETT Fund: 101 GENERAL OPERATING FUND Fund: 101 GENERAL OPERATING FUND Page: 1/37 ESTIMATED REVENUES Dept 000 - NONE 101-000-403.00 TAXES - CURRENT OPERATING 101-000-403.01 TAXES - STREET LIGHTS 101-000-403.03 TAXES - DELIQUENT & PENALTIES

More information

Budget Preparation Report Parameters

Budget Preparation Report Parameters Header Page 1 Total Report Pages 26 Parameters Report ID: VIL BUDGET 3 Only: No Print Saved Report Description: No Version Code: VILLAGE BUDGET Year: 2019 Print Summary Page: No Period: 1 To: 12 Column

More information

Finance. FTE (Full Time Equivalent) by Home Department

Finance. FTE (Full Time Equivalent) by Home Department 57 58 Finance FTE (Full Time Equivalent) by Home Department Position FTEs Recommended FTEs Accountant 2.0 2.0 Accounting & Finance Admin. 1.0 1.0 Accounts Payable Coord. 1.0 1.0 Accounts Payable Specialist

More information

BOROUGH OF BERLIN COUNTY OF CAMDEN REPORT OF AUDIT FOR THE YEAR 2017

BOROUGH OF BERLIN COUNTY OF CAMDEN REPORT OF AUDIT FOR THE YEAR 2017 COUNTY OF CAMDEN REPORT OF AUDIT FOR THE YEAR 2017 16800 TABLE OF CONTENTS Exhibit No. Page No. PART I Independent Auditor's Report 2 Report on Internal Control Over Financial Reporting and on Compliance

More information

725 workers comp ins billing allocation 321 Publication of Licenses & Legal Notices 620 1,076 1, ,500

725 workers comp ins billing allocation 321 Publication of Licenses & Legal Notices 620 1,076 1, ,500 EXPENDITURES: 51 GENERAL GOVERNMENT LEGISLATIVE: 51100 110 Village Board (per diems) $ 9,928 $ 9,958 $ 10,000-10,000 board & committee meetings 130 Village Board-fringe benefits 765 fica/medi JUDICIAL:

More information

2019 Upper Pottsgrove Township Budget General Fund Summary. TOTAL REVENUES $ 3,177,226 Total Tool and Machine Repair $ 5,000

2019 Upper Pottsgrove Township Budget General Fund Summary. TOTAL REVENUES $ 3,177,226 Total Tool and Machine Repair $ 5,000 Upper Pottsgrove Township Budget General Fund Summary REVENUES EXPENSES Department Totals Department Totals Operating Cash Balance Forward Total Legislative Body $ 17,500 Total Real Estate Tax Revenues

More information

LEE COUNTY, ILLINOIS. Years Ending November 30, 2011 and 2012

LEE COUNTY, ILLINOIS. Years Ending November 30, 2011 and 2012 Forecasted Appropriations Resolution, Forecasted Statements of Estimated Receipts and Disbursements, Forecasted Statement of Estimated Disbursements, Forecasted Schedules of Appropriations and Estimated

More information

Township 0/ Montgomery

Township 0/ Montgomery Report of Audit on the Financial Statements of the Township 0/ Montgomery in the County of Somerset New Jersey for the Year Ended December 31, 2011 TOWNSHIP OF MONTGOMERY INDEX PAGES PART I Independent

More information

BUDGET: FY EXPENSE CLASSIFICATION MAJOR EXPENSE ACCOUNTS

BUDGET: FY EXPENSE CLASSIFICATION MAJOR EXPENSE ACCOUNTS List below is a breakdown of expenses, showing category and account levels of expenses with descriptions of what makes up the account. The first two digits of the account# are used to categorize expenses

More information

TOWNSHIP OF MORRIS MORRIS COUNTY NEW JERSEY ORDINANCE NO

TOWNSHIP OF MORRIS MORRIS COUNTY NEW JERSEY ORDINANCE NO TOWNSHIP OF MORRIS MORRIS COUNTY NEW JERSEY ORDINANCE NO. 01-19 RE: CREATING A NEW CHAPTER TO BE KNOWN AS CHAPTER 494 PROHIBITING THE POSSESSION OF TOBACCO, SMOKELESS TOBACCO, ELECTRONIC TOBACCO DEVICES

More information

NOTICE OF PUBLIC HEARING ON BUDGET

NOTICE OF PUBLIC HEARING ON BUDGET NOTICE OF PUBLIC HEARING ON BUDGET The City Council for the City of Mont Belvieu, Texas, will hold a public hearing on the FY 2018-2019 Proposed Budget on Monday, September 10, 2018, at 6:00 pm in the

More information

ADOPTED COUNTY BUDGET REPORT FOR FISCAL YEAR ENDING SEPTEMBER 30, 2019 HARDIN COUNTY COMMISSIONERS COURT

ADOPTED COUNTY BUDGET REPORT FOR FISCAL YEAR ENDING SEPTEMBER 30, 2019 HARDIN COUNTY COMMISSIONERS COURT FILED FOR RECORD 2018 SEP 2 : M GLENDA ALSTON HARDIN COUNTY CLERK By: DEPUTY HARDIN COUNTY COMMISSIONERS COURT Commissioner L.W. Cooper Jr., Commissioner Chris Kirkendall, Judge Wayne McDaniel, Commissioner

More information

Proposed Budget for the City of Chillicothe

Proposed Budget for the City of Chillicothe Proposed Budget for the City of Chillicothe For the Fiscal Year Ending December 31, 2013 C o m p i l e d b y : A u d i t o r T o m S p e t n a g e l 3 5 S. P a i n t S t C h i l l i c o t h e, O H 4 5

More information

2019 ANNUAL BUDGET Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting.

2019 ANNUAL BUDGET Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting. ANNUAL Approved by the Board of Supervisors on December 10, 2018 during an advertised public meeting. This presentation contains certain financial projections based upon a number of assumptions. Fund balances

More information

CITY OF HAILEY BALANCE SHEET JANUARY 31, 2018 GENERAL FUND TOTAL ASSETS 3,116,960.06

CITY OF HAILEY BALANCE SHEET JANUARY 31, 2018 GENERAL FUND TOTAL ASSETS 3,116,960.06 BALANCE SHEET JANUARY 31, 2018 GENERAL FUND ASSETS 100-00-10100 CASH IN COMBINED CASH FUND ( 67,617.75) 100-00-10110 CASH IN FLEX ACCOUNT 3,304.65 100-00-10125 ELECTRONIC CHECKS IN TRANSIT 5,803.39 100-00-10225

More information

Town of Groveland Finance Board. Report to the Annual Town Meeting On the Fiscal 2018 Budget Requests

Town of Groveland Finance Board. Report to the Annual Town Meeting On the Fiscal 2018 Budget Requests Town of Groveland Finance Board Report to the Annual Town Meeting On the Fiscal 2018 Budget Requests Town of Groveland Finance Board Report to Annual Town Meeting Table of Contents Topic Finance Board

More information

CITY OF BREVARD

CITY OF BREVARD POLICE ANNUAL BUDGET ESTIMATE - EXPENDITURE Amended - 2017-2018 CITY OF BREVARD FY 2016-2017 2015-2016 2016-2017 6/30/2017 2016-2017 2017-2018 Account Actual ($) Budget ($) Actual ($) Estimate %Remaining

More information

CITY OF RED OAK. PROPOSED BUDGET Fiscal Year

CITY OF RED OAK. PROPOSED BUDGET Fiscal Year CITY OF RED OAK PROPOSED BUDGET Fiscal Year 2015-2016 The City of Red Oak Required Legislation Notice for Proposed Budget This Budget will raise more total property taxes than last year s budget by an

More information

TQWNSHIP OF BYRAM W RSY. TO: All Residents and Taxpayers of Byram Township. DATE: March 8, RE: 2011 Municipal Budget Message INTRODUCTION

TQWNSHIP OF BYRAM W RSY. TO: All Residents and Taxpayers of Byram Township. DATE: March 8, RE: 2011 Municipal Budget Message INTRODUCTION Fi 913 47050 Ph, e 973447-2509 %IANHOPE NJ 07374 10 MANSFELD DRPJE vw ran acr NG 3RESS W93 TEAD 9S MOWk - Weather - Pension and other declared emergencies contributions in excess of two percent - Increases

More information

Profit & Loss Budget vs. Actual January through December 2018

Profit & Loss Budget vs. Actual January through December 2018 12:25 PM Manheim Borough -General Fund 10/08/18 Profit & Loss Budget vs. Actual January through December 2018 Accrual Basis Income 01 General Fund Income 301 Real Estate Taxes 301.100 Real Estate Tax Current

More information

Final Budget. Platte County Rural Fire District 2F

Final Budget. Platte County Rural Fire District 2F FY 7/1/16-6/30/17 Budget Platte County Rural Fire District 2F P.O. Box 505 Wheatland, WY 82201 307-322-2303 Platte Budget Hearing Information Location: Platte Co. Library Wheatland, WY Date: 7/11/2016

More information

Police Department Agency Overview

Police Department Agency Overview Police Department Agency Overview Agency Mission The mission of the Madison Police Department (MPD) is to provide high-quality police services that are accessible to all members of the community. Agency

More information

Firefighters and Paramedics Checklist

Firefighters and Paramedics Checklist Tax Deductions and Forms Checklist Firefighters and Paramedics Checklist Revised April 30, 2017 This is a list of items that you need when you come to see us for your tax return. We have additional forms

More information