<strong>Township</strong> <strong>of</strong> <strong>Upper</strong> <strong>Freehold</strong>, Muni Code: 1351DEDICATED ASSESSMENT BUDGETUTILITYRealized In Cash14. DEDICATED REVENUE FROM FCOA <strong>2012</strong> 2011 2011Assessment Cash 53-101Deficit ( _________________________) 53-885Total ___________________ Assessment Revenues 53-899 - - -Expended 201115. APPROPRIATIONS FOR ASSESSMENT DEBT FCOA <strong>2012</strong> 2011 Paid or ChargedPayment <strong>of</strong> Bond Principal 53-920Payment <strong>of</strong> Bond Anticipation Notes 53-925Total ________________________ UtilityAssessment Appropriations 53-999 - - -Dedication by Rider- (N.J.S. 40a:4-39) The dedicated revenues anticipated during the year <strong>2012</strong> from Animal Control;, State or Federal Aid for Maintenance <strong>of</strong> Libraries,Bequest, Escheat; Federal Grant; Construction Code Fees Due Hackensak Meadowlands Development Commission;Outside Employment <strong>of</strong> Off-Duty Municipal PoliceOfficers; Unemployment Compensation Insurance; Reimbursement <strong>of</strong> Sale <strong>of</strong> 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;Housing and Community Development Act Of 1974; Municipal Public Defender Trust; Open Space, Recreation, Farmland andHistoric Preservation Trust; Developer's Escrow; Affordable Housing Trust; Recreation Trust, Snow Removal Trust and Uniform Fire Act Penalty Moniesare 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 38As Adopted 4/5/<strong>2012</strong>
<strong>Township</strong> <strong>of</strong> <strong>Upper</strong> <strong>Freehold</strong>, Muni Code: 1351APPENDIX TO BUDGET STATEMENTCURRENT FUND BALANCE SHEET - DECEMBER 31, 2011ASSETSCOMPARATIVE STATEMENT OF CURRENT FUND OPERATIONS AND CHANGE IN CURRENT SURPLUSYEAR 2011 YEAR 2010Cash and Investments 1110100 2,961,762.06 Surplus Balance, January 1st 2310100 2,482,955.84 2,375,542.11Due from State <strong>of</strong> N.J.(c20,P.L. 1971) 1111000 CURRENT REVENUE ON A CASH BASISCurrent TaxesFederal and State Grants Receivable 1110200 20,084.88 *(Percentage collected: 2011 98.26%, 2010 98.04%) 2310200 25,075,237.26 24,594,140.76Receivables with Offsetting Reserves: xxxxxxxxx xxxxxxxxxxxx Delinquent Taxes 2310300 339,487.87 392,898.18Taxes Receivable 1110300 386,791.87 Other Revenues and Additions to Income 2310400 1,616,657.34 1,819,498.32Tax Title Liens Receivable 1110400 352,177.76 Total Funds 2310500 29,514,338.31 29,182,079.37Property Acquired by Tax Title LienEXPENDITURES AND TAX REQUIREMENTS:Liquidation 1110500 11,600.00 Municipal Appropriations 2310600 4,312,111.18 4,396,653.44Other Receivables 1110600 129,677.00 School Taxes (Including Local and Regional) 2310700 18,817,933.57 17,980,849.58Deferred Charges Required to be in <strong>2012</strong> <strong>Budget</strong> 1110700 36,000.00 County Taxes(Including Added Tax Amounts) 2310800 3,660,813.54 3,547,817.97Deferred Charges Required to be in <strong>Budget</strong>sSubsequent to <strong>2012</strong> 1110800 130,000.00 Special District Taxes 2310900 708,575.29 786,822.72Total Assets 1110900 4,028,093.57 Other Expenditures and Deductions from Income 2311000 4,780.10 71,979.82LIABILITIES, RESERVES AND SURPLUSTotal Expenditures and Tax Requirements 2311100 27,504,213.68 26,784,123.53*Cash Liabilities 2110100 1,054,862.13 Less: Expenditures to be Raised by Future Taxes 2311200 110,000.00 85,000.00Reserves for Receivables 2110200 853,106.81 Total Adjusted Expenditures and Tax Requirements 2311300 27,394,213.68 26,699,123.53Surplus 2110300 2,120,124.63 Surplus Balance - December 31st 2311400 2,120,124.63 2,482,955.84*Nearest even percentage may be usedTotal Liabilities, Reserves and Surplus 4,028,093.57Proposed Use <strong>of</strong> Current Fund Surplus in <strong>2012</strong> <strong>Budget</strong>School Tax Levy Unpaid 2220110 9,551,019.86 Surplus Balance December 31, 2011 2311500 2,120,124.63Less School Tax Deferred 2220200 9,551,019.86 Current Surplus Anticipated in <strong>2012</strong> <strong>Budget</strong> 2311600 1,225,000.00*Balance Included in Above"Cash Liabilities" 2220300 - Surplus Balance Remaining 2311700 895,124.63(Important:This appendix must be included in advertisement <strong>of</strong> budget.)Sheet 39As Adopted 4/5/<strong>2012</strong>
- Page 1:
Township of Upper Freehold, Muni Co
- Page 4 and 5:
Township of Upper Freehold, Muni Co
- Page 7 and 8:
Township of Upper Freehold, Muni Co
- Page 9 and 10: Township of Upper Freehold, Muni Co
- Page 11 and 12: Township of Upper Freehold, Muni Co
- Page 13 and 14: Township of Upper Freehold, Muni Co
- Page 15 and 16: Township of Upper Freehold, Muni Co
- Page 17 and 18: Township of Upper Freehold, Muni Co
- Page 19 and 20: Township of Upper Freehold, Muni Co
- Page 21 and 22: Township of Upper Freehold, Muni Co
- Page 23 and 24: Township of Upper Freehold, Muni Co
- Page 25 and 26: Township of Upper Freehold, Muni Co
- Page 27 and 28: Township of Upper Freehold, Muni Co
- Page 29 and 30: Township of Upper Freehold, Muni Co
- Page 31 and 32: Township of Upper Freehold, Muni Co
- Page 33 and 34: Township of Upper Freehold, Muni Co
- Page 35 and 36: Township of Upper Freehold, Muni Co
- Page 37 and 38: Township of Upper Freehold, Muni Co
- Page 39 and 40: Township of Upper Freehold, Muni Co
- Page 41 and 42: Township of Upper Freehold, Muni Co
- Page 43 and 44: Township of Upper Freehold, Muni Co
- Page 45 and 46: Township of Upper Freehold, Muni Co
- Page 47 and 48: Township of Upper Freehold, Muni Co
- Page 49 and 50: Township of Upper Freehold, Muni Co
- Page 51 and 52: Township of Upper Freehold, Muni Co
- Page 53 and 54: Township of Upper Freehold, Muni Co
- Page 55 and 56: Township of Upper Freehold, Muni Co
- Page 57 and 58: Township of Upper Freehold, Muni Co
- Page 59: Township of Upper Freehold, Muni Co
- Page 63 and 64: Township of Upper Freehold, Muni Co
- Page 65 and 66: Township of Upper Freehold, Muni Co
- Page 67 and 68: Township of Upper Freehold, Muni Co
- Page 69 and 70: Township of Upper Freehold, Muni Co