+ All Categories
Home > Documents > 2009 Ewing Township Budget

2009 Ewing Township Budget

Date post: 30-May-2018
Category:
Upload: ewing-township-nj
View: 213 times
Download: 0 times
Share this document with a friend

of 63

Transcript
  • 8/14/2019 2009 Ewing Township Budget

    1/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    2009 MUNICIPAL BUDGET

    STATE FISCAL YEARMunicipal Budget of the Township of Ewing , County of Mercer for the State Fiscal Year 2

    It is hereby certified that the Budget and Capital budget annexed hereto and hereby made a part

    hereof is a true copy of the Budget and Capital Budget approved by resolution of the Governing Body on the Clerk

    2 Jake Garzio Dr.23rd day of September , 2009 Address

    and that public advertisement will be made in accordance with the provisions of N.J.S. 40A:4-6 and Ewing, NJ 08 28

    N.J.A.C. 5:30-4.4(d). Address

    Certified by me, this 24th day of September , 2009 09-883-2900Phone Number

    It is hereby certified that the approved Budget annexed hereto and hereby made a part is an exact copy of the original on file with the Clerk of the Governing Body, that all additions

    are correct, all statements contained herein are in proof and the total of anticipated revenues equals the total of appropriations.

    Certified by me, this 25th day of September , 2008

    Certified by me, this 24th day of SeptemberEugene J. Elias PO Box 7648

    Registered Municipal Accountant Address John E. Barrett

    Princeton, NJ 08543-7648 609-689-9700 Chief Financial OfficerAddress Phone Number

    DO NOT USE THESE SPACES

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

    It is hereby certified that the amount to be raised by taxation for local purposes has been compared It is hereby certified that the Approved Budget made part hereof complies with the require

    with the approved Budget previously certified by me and any changes required as a condition to of law, and approval is given pursuant to N.J.S. 40A:4-79.

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

    STATE OF NEW JERSEY STATE OF NEW JERSEYDepartment of Community Affairs Department of Community Affairs

    Director of the Division of Local Government Services Director of the Division of Local Governme

    Dated: By: Dated: By:

    Sheet 1 Township of Ewing, Mercer Count

  • 8/14/2019 2009 Ewing Township Budget

    2/63

    Township of Ewing, Mercer County - SFY 2009 Budget SCOMMENTS OR CHANGES REQUIRED AS A CONDITION OF CERTIFICATION OF DIRECTOR OF LOCAL GOVERNMENT SERVICES

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

    Township of Ewing , County of Mercer

    Sheet 1a Township of Ewing, Mercer County - SFY 20

  • 8/14/2019 2009 Ewing Township Budget

    3/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    MUNICIPAL BUDGET NOTICE

    Section 1.Municipal Budget of the Township of Ewing , County of Mercer for the Fiscal Y

    Be it resolved, that the following statements of revenues and appropriations shall constitute the Municipal Budget for the Fiscal year 2009;

    Be It Further Resolved, that said Budget be published in the Times of Trenton

    In the issue of October 22nd , 2008.

    The Governing Body of the Township of Ewing , does hereby approve the following as the Budget for the Fiscal

    Abstained

    RECORDED VOTE Mr. Cox

    (Insert last name) Ayes Mr. Murphy Nays Mr. Summiel

    Ms. Wollert Absent

    President Steinman

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

    of Ewing , County of Mercer , on September 23rd , 2008.

    A Hearing on the Budget and Tax Resolution will be held at Ewing Township Municipal Building Council Room , on November 10th , 2008 at

    (A.M.)

    o'clock (P.M.) at which time and place objections to said Budget and Tax Resolution for the year 2009 may be presented by taxpayers or other

    interested persons.(Cross out one)

    Sheet 2 Township of Ewing, Mercer County - SFY

    7:00

    {{

    {

  • 8/14/2019 2009 Ewing Township Budget

    4/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    EXPLANATORY STATEMENT

    SUMMARY OF CURRENT FUND SECTION OF APPROVED BUDGET

    STAT

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

    1. Appropriations within "CAPS"

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

    2. Appropriations excluded from "CAPS"

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

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

    Total General Appropriations excluded from "CAPS" (Item O, Sheet 29)

    3. Reserve for Uncollected Taxes (Item M, Sheet 29) - Based on Estimated 99.64% Percent of Tax Collections

    Building Aid Allowance 2008 - $ 0.00

    for Schools-State Aid 2007 - $ 0.005. Less: Anticipated Revenues Other Than Current Property Tax (Item 5, Sheet 11)

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

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

    (a) Local Tax for Municipal Purposes Including Reserve for Uncollected Taxes (Item 6(a), Sheet 11)

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

    Sheet 3 Township of Ewing, Mercer Count

    4. Total General Appropriations (Item 9, Sheet 29)

  • 8/14/2019 2009 Ewing Township Budget

    5/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    EXPLANATORY STATEMENT - (Continued)

    SUMMARY OF 2008 APPROPRIATIONS EXPENDED AND CANCELED

    General Budget Water Utility Other Additional 0.00Utility Utility Utility

    Budget Appropriations - Adopted Budget 48,947,125.46 0.00 0.00 0.00 0.00

    Budget Appropriations Added by N.J.S. 40A:4-87 0.00 0.00 0.00 0.00 0.00

    Emergency Appropriations 0.00 0.00 0.00 0.00 0.00

    Total Appropriations 48,947,125.46 0.00 0.00 0.00 0.00Expenditures:

    Paid or Charged (Including Reserve for

    Uncollected Taxes) 48,077,130.50 0.00 0.00 0.00 0.00

    Reserved 679,309.30 0.00 0.00 0.00 0.00

    Unexpended Balances Cancelled 190,685.66 0.00 0.00 0.00 0.00Total Expenditures and Unexpended

    Balances Cancelled 48,947,125.46 0.00 0.00 0.00 0.00

    Overexpenditures * 0.00 0.00 0.00 0.00 0.00

    * See Budget appropriation Items so marked to the right of column "Expended 2008 Reserved."

    Explanation of Appropriations for "Other Expenses"

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

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

    Materials, supplies and non-bondable equipment;

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

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

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

    Township of Ewing, Mercer County - SFY 2009

    Sheet 3a

    SFY

  • 8/14/2019 2009 Ewing Township Budget

    6/63

  • 8/14/2019 2009 Ewing Township Budget

    7/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    [Extra Sheet] EXPLANATORY STATEMENT - (Continued)

    BUDGET MESSAGE

    Levy Cap NJSA 40a:4-45.44 through 45.47 establishes a formula that limitsincreases in the local unit amount to be raised by taxation for each local

    unit budget. The core of the formula is a four percent increase to the

    previous year's amount to be raised by taxation, which is then subject

    to various modifications.

    Prior Year Amount to be raised by taxation 16,493,021

    Less SFY08 levy cap waiver from LFB 2,120,942

    Less PY Capital Improvement Fund 50,000Net Prior Year Tax levy for Municipal Purpose 14,322,079

    Plus 4% Cap Increase 572,883

    Plus Prior Year extraordinary Aid Award 2,000,000

    Adjusted Tax Levy Prior to Exclusions 16,894,962

    Exclusions:

    Change in Debt Service 281,117

    Offsets to State Formula Aid Loss 780,116

    Allowable pension increases 126,053Capital Improvement fund 50,000

    Add Total Exclusions 1,237,286

    Less Cancelled or Unexpended Exclusions 18,610

    Adjusted Tax Levy 18,113,638

    Additions:

    New Rateables construction and add 12,840,000

    PY Local Municipal Purpose Tax $0.86

    New Rateable Adjustment to Levy 110,424Waiver Application Amount 0.00

    Maximum Allowable Amt to be raised by taxation 18,224,062

    Amount to be raised by taxation for municipal purpose 18,150,894

    NOTE: Sheet 3b_i [Extra Sheet]

    MANDATORY MINIMUM BUDGET MESSAGE MUST INCLUDE A SUMMARY OF:

    1. HOW THE LEVY AND APPROPRIATION "CAP" WERE CALCULATED. (Explain in words what the "CAPS" mean and show the figures.)2. A SUMMARY BY FUNCTION OF THE APPROPRIATIONS THAT ARE SPREAD AMONG MORE THAN ONE OFFICIAL LINE ITEM

    (e.g. if Police S & W appears in the regular section and also under "Operations Excluded from "CAPS"" section, combine the

    figures for purposes of citizen understanding If you are requesting a "CAP Waiver", this should be included in this section.) Township of Ewing, Mercer County - S

  • 8/14/2019 2009 Ewing Township Budget

    8/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    EXPLANATORY STATEMENT - (Continued)

    Budget Message

    Analysis of Compensated Absence Liability

    Legal basis for b

    (check applicable

    Gross Days of Value of Approved

    Organization / Department Eligible for Benefit Accumulated Compensated Labor Local

    Absence Absences Agreement Ordinance

    Administration and Finance 1,025.00 177,325.00

    Assessor 275.00 44,000.00Tax Office 480.00 95,040.00

    Clerk's Office 106.00 20,882.00

    Community Affairs 2,602.00 452,748.00

    Code Enforcement 1,402.00 276,194.00

    Public Works 5,708.00 1,016,024.00

    Fire Departments 1,015.00 200,970.00Police & 911 10,920.00 2,271,360.00

    Emergency Medical Services 267.00 52,599.00

    Municipal Court 355.00 69,935.00

    Totals 24,155.00 days 4,677,077.00$

    Total Funds Reserved as of end of 2008 : 0.00$

    Total Funds Appropriated in 2009 : 0.00$

    Sheet 3c Township of Ewing, Mercer County - S

  • 8/14/2019 2009 Ewing Township Budget

    9/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - ANTICIPATED REVENUES

    GENERAL REVENUES Anticipated

    FCOA SFY* 2009 SFY 2008

    1. Surplus Anticipated 08-101 2,383,000.00 1,265,886.00

    2. Surplus Anticipated with Prior Written Consent of Director of Local Government Services 08-102 0.00 446,042.00

    Total Surplus Anticipated 08-100 2,383,000.00 1,711,928.00

    3. Miscellaneous Revenues - Section A: Local Revenues xxxxxxxx xxxxxxxxxx.xx xxxxxxxxxx.xx

    Licenses: xxxxxxxx xxxxxxxxxx.xx xxxxxxxxxx.xx

    Alcoholic Beverages 08-103 76,500.00 74,360.00

    Other 08-104 94,359.75 20,693.00

    Fees and Permits 08-105 275,153.46 305,107.00

    Fines and Costs: xxxxxxxx xxxxxxxxxx.xx xxxxxxxxxx.xx

    Municipal Court 08-110 624,431.18 607,209.18

    Other 08-109

    Interest and Costs on Taxes 08-112 192,643.72 243,131.59

    Interest and Costs on Assessments 08-115

    Parking Meters 08-111

    Interest on Investments and Deposits 08-113 230,624.38 669,023.00

    Anticipated Utility Operating Surplus 08-114

    Sewer Service Charges 08-117 6,259,274.90 6,100,000.00

    * Fiscal Year Reporting Basis Defined Throughout Budget Document:

    SFY = State Fiscal Year (July 1 thru June 30)

    Sheet 4 Township of Ewing, Mercer Coun

  • 8/14/2019 2009 Ewing Township Budget

    10/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - ANTICIPATED REVENUES (Continued)

    GENERAL REVENUES Anticipated

    FCOA SFY* 2009 SFY 2008

    3. Miscellaneous Revenues - Section A: Local Revenues (Continued):

    Total Section A: Local Revenue 08-001 7,752,987.39 8,019,523.77

    Sheet 4a Township of Ewing, Mercer Coun

  • 8/14/2019 2009 Ewing Township Budget

    11/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - ANTICIPATED REVENUES (Continued)

    GENERAL REVENUES Anticipated

    FCOA SFY* 2009 SFY 2008

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

    Legislative Initiative Municipal Block Grant 09-201 149,582.00

    Extraordinary Aid (N.J.S.A. 52:27D-118.35) 09-204 2,000,000.00

    Consolidated Municipal Property Tax Relief Aid 09-200 9,407,594.00 10,000,908.00

    Energy Receipts Tax (P.L. 1997, Chapters 162 & 167) 09-202 3,184,094.00 2,697,773.00

    Supplemental Energy Receipts Tax 09-203 126,004.00

    Municipal Property Tax Assistance 09-212 257,451.00

    Municipal HomeLand Security Assistance 140,000.00

    Garden State Trust Fund 714.00 713.55

    Total Section B: State Aid Without Offsetting Appropriations 09-001 12,592,402.00 15,372,431.55

    Sheet 5 Township of Ewing, Mercer Co

  • 8/14/2019 2009 Ewing Township Budget

    12/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - ANTICIPATED REVENUES (Continued)

    GENERAL REVENUES Anticipated

    FCOA SFY* 2009 SFY 20083. Miscellaneous Revenues - Section C: Dedicated Uniform Construction Code Fees

    Offset with Appropriations (N.J.S. 40A:4-36 and N.J.A.C. 5:23-4.17) xxxxxx xxxxxxxxxx.xx xxxxxxxxxx.xx

    Uniform Construction Code Fees 08-160

    Special Item of General Revenue Anticipated with Prior Written

    Consent of Director of Local Government Services: xxxxxx xxxxxxxxxx.xx xxxxxxxxxx.xx

    Additional Dedicated Uniform Construction Code Fees offset with Appropriations(N.J.S. 40A:4-45.3h and N.J.S.A. 5:23-4.17): xxxxxx xxxxxxxxxx.xx xxxxxxxxxx.xx

    Uniform Construction Code Fees 08-160

    Total Section C: Dedicated Uniform Construction Code Fees Offset with Appropriations 08-002 0.00 0.00

    Sheet 6 Township of Ewing, Mercer Co

  • 8/14/2019 2009 Ewing Township Budget

    13/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - ANTICIPATED REVENUES (Continued)

    GENERAL REVENUES Anticipated

    FCOA SFY* 2009 SFY 20083. Miscellaneous Revenues - Section D: Special Items of General Revenue Anticipated with

    Prior Written Consent of the Director of Local Government Services - Interlocal

    Municipal Service Agreements Offset With Appropriations: xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx

    Misc Revenue

    Total Section D: Interlocal Municipal Service Agreements Offset With Appropriations 11-001 0.00 0.00

    Sheet 7 Township of Ewing, Mercer Co

  • 8/14/2019 2009 Ewing Township Budget

    14/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - ANTICIPATED REVENUES (Continued)

    GENERAL REVENUES Anticipated

    FCOA SFY* 2009 SFY 20083. Miscellaneous Revenues - Section E: Special Items of General Revenue Anticipated

    with Prior Written Consent of Director of Local Government Services - Additional

    Revenues Offset with Appropriations (N.J.S.A. 40A:4-45.3h): xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx

    Total Section E: Special Item of General Revenue Anticipated with Prior Written xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx

    Consent of Director of Local Government Services - Additional Revenues 08-003 0.00 0.00

    Sheet 8 Township of Ewing, Mercer Co

  • 8/14/2019 2009 Ewing Township Budget

    15/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - ANTICIPATED REVENUES (Continued)

    GENERAL REVENUES Anticipated

    FCOA SFY* 2009 SFY 20083. 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: xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx

    Public Health Priority Funding 10-785 10,562.00 31,100.00

    Drunk Driving Enforcement Fund 10-745 2,956.21 4,435.16

    Clean Communities Program 10-770 45,624.49Tobacco Age of Sale 10-705 960.00 1,500.00

    NJ Manufacturers EMS Grant 1,500.00

    Sprint OEM Grant 10,693.55 16,207.33

    Over the Limit, Under Arrest 4,289.92

    Recycling Tonage Grant 24,139.97 16,141.92

    Communicable Disease HEP B Grant 2,596.41 5,000.00

    Body Armor Replacement Grant 7,936.71 8,986.95

    Safe and Secure 52,561.00 60,000.00

    Click It Or Ticket Grant 3,957.52

    Emergency Management Assistance 5,000.00 5,000.00

    Municipal Alliance 30,055.00 21,770.00

    NJ StatePandemic Influenza Prep Grant 17,222.00

    COPS in Shops 3,719.48 6,869.20

    Infrastructure prep & Emergency Response 1,500.00

    Mercer County LINCS Grant

    Deleware River Commission Silvia Street Cap Imp Grant

    Sheet 9 Township of Ewing, Mercer Co

  • 8/14/2019 2009 Ewing Township Budget

    16/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - ANTICIPATED REVENUES (Continued)

    GENERAL REVENUES Anticipated

    FCOA SFY* 2009 SFY 20083. Miscellaneous Revenues - Section F: Special Items of General Revenue Anticipated with

    Prior Written Consent of Director of Local Government Services - Public and

    Private Revenues Offset with Appropriations (continued): xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx

    NJ Transportation Trust Fund 225,000.00

    Community Development Block Grant Year 3 203,213.00Community Development Block Grant Year 4 204,276.00

    Mercer at Play 76,000.00

    DRJTBC Roadway Resurfacing Project 1,840,000.00

    BRAC 37,000.00

    Community Development Block Grant Year 5 205,489.00

    Justice Assistance Grant 15,989.00

    Ewing Township Senior Citizen Grant

    Total Section F: Special Item of General Revenue Anticipated with Prior Written xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx

    Consent of Director of Local Government Services - Public and Private Revenues 10-001 175,416.77 3,033,835.05

    Sheet 9a Township of Ewing, Mercer Co

  • 8/14/2019 2009 Ewing Township Budget

    17/63

  • 8/14/2019 2009 Ewing Township Budget

    18/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - ANTICIPATED REVENUES (Continued)

    GENERAL REVENUES Anticipated

    FCOA SFY* 2009 SFY 20083. Miscellaneous Revenues - Section G: Special Items of General Revenue Anticipated with

    Prior Written Consent of Director of Local Government Services - Other Special

    Items (continued): xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx

    Interfund Revenue Dedicated Construction 474,435.96

    Interfund Revenue Capital Fund 229,493.47

    Interfund Revenue Other Trust 1,008.07Hotel Tax 08-133 135,000.00 125,614.20

    Interfund Revenue Performance & Inspection 15,779.69

    OPUS Farmland Rollback 982,316.00

    Auction Proceeds 08-134 100,000.00

    OPUS Tax Appeal 08-135 1,400,000.00

    Hilton realty Tax Appeal 08-135 900,000.00

    Total Section G: Special Item of General Revenue Anticipated with Prior Written xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx

    Consent of Director of Local Government Services - Other Special Items 08-004 4,552,136.00 4,175,386.39

    Sheet 10a Township of Ewing, Mercer Co

  • 8/14/2019 2009 Ewing Township Budget

    19/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - ANTICIPATED REVENUES (Continued)

    GENERAL REVENUES Anticipated

    FCOA SFY* 2009 SFY 2008SUMMARY OF REVENUES

    xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx

    1. Surplus Anticipated (Sheet 4, #1) 08-101 2,383,000.00 1,265,886.00

    2. Surplus Anticipated with Prior Written Consent of Director of Local Government Services (Sheet 4, #2) 08-102 0.00 446,042.00

    3. Miscellaneous Revenues: xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx

    Total Section A: Local Revenues 08-001 7,752,987.39 8,019,523.77Total Section B: State Aid Without Offsetting Appropriations 09-001 12,592,402.00 15,372,431.55

    Total Section C: Dedicated Uniform Construction Code Fees Offset with Appropriations 08-002 0.00 0.00Special Items of General Revenue Anticipated with Prior Written Consent of

    Director of Local Government Service-Interlocal Muni. Services Agreements 11-001 0.00 0.00Special Items of General Revenue Anticipated with Prior Written Consent of

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

    Director of Local Government Services - Public and Private Revenues 10-001 175,416.77 3,033,835.05Special Items of General Revenue Anticipated with Prior Written Consent of

    Director of Local Government Services - Other Special Items 08-004 4,552,136.00 4,175,386.39

    Total Miscellaneous Revenues 13-099 25,072,942.16 30,601,176.76

    4. Receipts from Delinquent Taxes 15-499 78,000.00 141,000.00

    5. Subtotal General Revenues (Items 1,2,3 and 4) 13-199 27,533,942.16 32,454,104.76

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

    a) Local Tax for Municipal Purposes Including Reserve for Uncollected Taxes 07-190 16,219,546.01 16,493,020.70

    b) Addition to Local District School Tax 07-191

    Total Amount to be Raised by Taxes for Support of Municipal Budget 07-199 16,219,546.01 16,493,020.70

    7. Total General Revenues 13-299 43,753,488.17 48,947,125.46

    Sheet 11 Township of Ewing, Mercer Co

    Total Section D:

    Total Section E:

    Total Section F:

    Total Section G:

  • 8/14/2019 2009 Ewing Township Budget

    20/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total fo r SFY 2008

    (A) Operations - within "CAPS" FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid or RAppropriation All Transfers Charged

    GENERAL GOVERNMENT

    Legislative (Mayor and Council)

    Salaries & Wages 20-110 48,275.00 48,175.00 48,175.00 48,175.00

    Municipal Clerk

    Salaries & Wages 20-120-1 159,550.00 159,550.00 159,550.00 157,790.62

    Other Expenses 20-120-2 30,000.00 31,945.00 31,945.00 31,945.00

    General Administration

    Salaries & Wages 20-100-1 316,000.00 260,712.00 260,712.00 259,298.00

    Other Expenses 20-100-2 300,000.00 355,202.00 355,202.00 344,675.91

    Elections

    Other Expenses 20-120-2 22,000.00 22,000.00 22,000.00 12,892.40

    Financial Administration

    Salaries & Wages 20-130-1 280,014.00 252,014.00 252,014.00 247,722.00

    Other Expenses 20-130-2 10,000.00 5,000.00 5,000.00 5,000.00

    Audit Services

    Other Expenses 20-135-2 50,000.00 40,000.00 40,000.00 40,000.00

    Management Services

    Other Expenses 20-135-2 34,000.00 33,300.00 33,300.00 33,300.00

    Tax Assessment Administration

    Salaries & Wages 20-150-1 178,065.00 168,065.00 168,065.00 168,065.00

    Other Expenses 20-150-2 105,000.00 58,000.00 58,000.00 58,000.00

    Revenue Administration (Tax Collection)

    Salaries & Wages 20-145-1 215,401.00 210,401.00 210,401.00 210,401.00

    Other Expenses 20-145-2 22,000.00 23,130.00 23,130.00 20,157.70

    Sheet 12 Township of Ewing, Mercer County - S

  • 8/14/2019 2009 Ewing Township Budget

    21/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total fo r SFY 2008

    (A) Operations - within "CAPS" - (continued) FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid or RAppropriation All Transfers Charged

    GENERAL GOVERNMENT (Continued):

    Engineering Services 20-165

    Other Expenses 20-165-2 100,000.00 97,175.00 97,175.00 97,175.00

    Legal Services and Expenses 20-155

    Other Expenses 20-155-2 387,845.00 387,845.00 387,845.00 354,277.69

    Public Defender (P.L. 1997,c.256) 43-495

    Other Expenses 43-495-2 25,000.00 25,000.00 25,000.00 16,858.75

    20-170

    20-170-2

    20-170-1

    Information Technology

    Other Expenses 20-140-2 170,000.00 183,360.00 183,360.00 163,156.69

    Sheet 13 Township of Ewing, Mercer County - S

  • 8/14/2019 2009 Ewing Township Budget

    22/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total fo r SFY 2008

    (A) Operations - within "CAPS" - (continued) FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid or RAppropriation All Transfers Charged

    BOARDS AND COMMITTEES

    Municipal Land Use Planning Board: 21-180

    Other Expenses 21-180-2 75,000.00 64,830.00 64,830.00 64,830.00

    Master Plan Proposal 21-181

    Other Expenses 21-181-2 100.00 5,000.00 5,000.00 5,000.00

    Zoning Board of Adjustment 21-185

    Other Expenses 21-185-2 100.00 3,200.00 3,200.00 3,200.00

    Fire Advisory Board 22-201

    Other Expenses 22-201-2 100.00 500.00 500.00

    Condemnation Board 22-202

    Other Expenses 22-202-2 100.00 500.00 500.00

    Environmental Commission 27-335

    (NJS 40:56A-1 et seq) Other Expenses 27-335-2 100.00 500.00 500.00 330.00

    Citizens Drug Advisory Commission 27-333

    Other Expenses 27-333-2 100.00 1,000.00 1,000.00

    Recreation Commission (NJS 40:12-1 et. Seq) 28-372

    Other Expenses 28-372-2 100.00 500.00 500.00 423.00

    Community Weekend Committee 28-374

    Other Expenses 28-374-2

    Historic Preservation Commission 28-373

    Other Expenses 28-373-2 100.00 500.00 500.00

    Patriotic Committee 28-371

    Other Expenses 28-371-2 35,000.00 28,500.00 28,500.00 28,424.26

    Sheet 14 Township of Ewing, Mercer County - S

  • 8/14/2019 2009 Ewing Township Budget

    23/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total fo r SFY 2008

    (A) Operations - within "CAPS" - (continued) FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid or RAppropriation All Transfers Charged

    INSURANCE

    Employee Group Health

    Other Expenses 23-220-2 4,800,000.00 4,700,800.00 4,700,800.00 4,675,800.00

    Workers Compensation

    Other Expenses 23-215-2 900,000.00 944,850.00 944,850.00 944,850.00

    General Liability

    Other Expenses 23-210-2 1,000.00 40,000.00 40,000.00 40,000.00

    Surety Bond Premiums

    Other Expenses 23-217 5,000.00 5,100.00 5,100.00 5,100.00

    Sheet 15 Township of Ewing, Mercer County - S

  • 8/14/2019 2009 Ewing Township Budget

    24/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total fo r SFY 2008

    (A) Operations - within "CAPS" - (continued) FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid or RAppropriation All Transfers Charged

    PUBLIC SAFETY

    Municipal Court 43-490

    Salaries and Wages 43-490-1 379,794.00 379,794.00 379,794.00 368,154.90

    Other Expenses 43-490-2 28,000.00 27,800.00 27,800.00 27,800.00

    Police 25-240

    Salaries and Wages 25-240-1 8,520,000.00 7,820,000.00 7,820,000.00 7,820,000.00

    Other Expenses 25-240-2 375,000.00 230,000.00 230,000.00 229,731.22

    25-252

    25-252-2

    Fire Departments 25-265

    Salaries and Wages 25-265-1 587,000.00 540,899.00 540,899.00 540,763.40

    Other Expenses 25-265-2 555,000.00 576,000.00 576,000.00 576,000.00

    P.E.O.S.H.A. 25-256-2

    Other Expenses 25-256-2 15,000.00 20,000.00 20,000.00 20,000.00

    Emergency Medical Services 25-257

    Salaries and Wages 25-257-1 336,800.00 320,800.00 320,800.00 320,800.00

    Other Expenses 25-257-2 15,000.00 15,865.00 15,865.00 15,865.00

    Uniform Fire Prevention 25-266

    Salaries and Wages 25-266-1 127,025.00 127,025.00 127,025.00 127,025.00

    Other Expenses 25-266-2 15,900.00 15,900.00 15,900.00 15,900.00

    Housing 22-200

    Salaries and Wages 22-200-1 75,000.00 75,000.00 75,000.00 75,000.00

    Other Expenses 22-200-2 2,315.00 2,315.00 2,315.00 2,315.00

    [ Extra Sheet ] Sheet 15a Township of Ewing, Mercer County - S

  • 8/14/2019 2009 Ewing Township Budget

    25/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total fo r SFY 2008

    (A) Operations - within "CAPS" - (continued) FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid or RAppropriation All Transfers Charged

    PUBLIC WORKS

    Streets and Road Maintenance 26-290

    Salaries and Wages 26-290-1 885,000.00 775,600.00 775,600.00 775,600.00

    Other Expenses 26-290-2 65,000.00 62,050.00 37,050.00 37,050.00

    Vehicle Maintenance 26-315

    Salaries and Wages 26-315-1 267,890.00 261,356.00 261,356.00 261,356.00

    Other Expenses 26-315-2 150,000.00 165,545.00 150,545.00 150,545.00

    Building and Grounds 26-310

    Salaries and Wages 26-310-1 677,000.00 387,108.00 387,108.00 387,108.00

    Other Expenses 26-310-2 75,000.00 80,625.00 80,625.00 80,625.00

    Solid Waste Collection 26-305

    Salaries and Wages 26-305-1 1,004,550.00 979,550.00 979,550.00 979,550.00

    Other Expenses 26-305-2 2,000.00 2,000.00 2,000.00 2,000.00

    Condo Law Trash Removal

    Other Expense 300,000.00

    [ Extra Sheet ] Sheet 15b Township of Ewing, Mercer County - S

  • 8/14/2019 2009 Ewing Township Budget

    26/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total fo r SFY 2008

    (A) Operations - within "CAPS" - (continued) FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid or RAppropriation All Transfers Charged

    HEALTH AND HUMAN SERVICES

    Public Health Services 27-330

    Salaries and Wages 27-330-1 352,795.00 342,795.00 342,795.00 342,795.00

    Other Expenses 27-330-2 25,000.00 36,500.00 36,500.00 19,362.53

    Animal Control Services 27-340

    Salaries and Wages 27-340-1 106,376.00 106,376.00 106,376.00 106,374.01

    Other Expenses 27-340-2 75,000.00 39,000.00 39,000.00 39,000.00

    Township Physician 27-331

    Other Expenses 27-331-2 22,000.00 22,000.00 22,000.00 22,000.00

    Senior Citizens 27-326

    Salaries and Wages 27-326-1 150,151.00 126,151.00 126,151.00 126,147.74

    Other Expenses 27-326-2 175,000.00 193,650.00 193,650.00 158,605.49

    Hollowbrook Community Center 27-327

    Salaries and Wages 27-327-1 76,183.00 76,183.00 76,183.00 76,183.00

    Other Expenses 27-327-2 20,000.00 21,000.00 21,000.00 6,200.00

    Day Care Center 27-332

    Other Expenses 27-332-2 1.00 18,859.00 18,859.00 18,859.00

    Ewing Concerned Citizens 27-328

    Other Expenses 27-328-2 1.00 30,000.00 30,000.00 30,000.00

    [ Extra Sheet ] Sheet 15c Township of Ewing, Mercer County - S

    T hi f E i M C SFY B d

  • 8/14/2019 2009 Ewing Township Budget

    27/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total fo r SFY 2008

    (A) Operations - within "CAPS" - (continued) FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid or RAppropriation All Transfers Charged

    PARKS AND RECREATION

    Recreation Services and Programs 28-370

    Salaries and Wages 28-370-1 298,700.00 268,700.00 268,700.00 268,700.00

    Other Expenses 28-370-2 25,000.00 29,000.00 29,000.00 20,420.22

    Park Maintenance 28-375

    Salaries and Wages 28-375-1 873,747.00 852,437.00 852,437.00 852,437.00

    Other Expenses 28-375-2 37,000.00 65,300.00 65,300.00 36,864.77

    [ Extra Sheet ] Sheet 15d Township of Ewing, Mercer County - S

    T hi f E i M C t SFY 2009 B d t

  • 8/14/2019 2009 Ewing Township Budget

    28/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total fo r SFY 2008

    (A) Operations - within "CAPS" - (continued) FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid or RAppropriation All Transfers Charged

    UTILITIES AND BULK PURCHASES

    Utilities (Including Street Lighting)

    Other Expenses 31-430-2 1,502,000.00 1,318,322.00 1,318,322.00 1,318,322.00

    LANDFILL/SOLID WASTE DISPOSAL COSTS

    Landfill 32-465

    Other Expenses 32-465-2 1,810,750.00 1,575,750.00 1,575,750.00 1,575,750.00

    [ Extra Sheet ] Sheet 15e Township of Ewing, Mercer County - S

    Township of Ewing Mercer County SFY 2009 Budget

  • 8/14/2019 2009 Ewing Township Budget

    29/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SF

    SFY 2008 Total for SFY 2008

    (A) Operations - within "CAPS" - (continued) FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid orAppropriation All Transfers Charged

    Uniform Construction Code- xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx x

    Appropriations Offset by Dedicated

    Revenues (N.J.A.C. 5:23-4.17) xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx x

    Sheet 16 Township of Ewing, Mercer County -

    Township of Ewing Mercer County - SFY 2009 Budget

  • 8/14/2019 2009 Ewing Township Budget

    30/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND - APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SF

    SFY 2008 Total for SFY 2008

    (A) Operations - within "CAPS" - (continued) FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid orAppropriation All Transfers Charged

    OTHER COMMON OPERATING FUNCTIONS

    (UNCLASSIFIED)

    Salaries for Open Positions & Wage Adjustments 30-416

    Salaries and Wages 30-416 50,000.00 57,000.00 57,000.00 10,386.96

    Overtime 30-417

    Salaries and Wages 30-417 600,000.00 600,000.00 214,066.50

    Total Operations {Item 8(A)} within "CAPS" 34-199 28,327,928.00 26,800,909.00 0.00 26,760,909.00 26,092,510.76

    B. Contingent 35-470 xxxxxxxx.xx

    Total Operations Including Contingent

    within "CAPS" 34-201 28,327,928.00 26,800,909.00 0.00 26,760,909.00 26,092,510.76

    Detail:

    Salaries & Wages 34-201-1 15,965,316.00 15,195,691.00 0.00 15,195,691.00 14,743,899.13 Other Expenses (Including Contingent) 34-201-2 12,362,612.00 11,605,218.00 0.00 11,565,218.00 11,348,611.63

    Sheet 17 Township of Ewing, Mercer County -

    Township of Ewing, Mercer County - SFY 2009 Budget

  • 8/14/2019 2009 Ewing Township Budget

    31/63

    Township of Ewing, Mercer County SFY 2009 Budget

    CURRENT FUND - APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SF

    SFY 2008 Total for SFY 2008

    FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid orAppropriation All Transfers Charged

    (E) Deferred Charges and Statutory Expenditures -

    Municipal within "CAPS" xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xx

    (1) DEFERRED CHARGES xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xx

    Emergency Authorizations 46-870 xxxxxxxxx.xx xx

    Deficit In Operations 46-876 xxxxxxxxx.xx xx

    Deficit in Community Center Reserve 46-877 xxxxxxxxx.xx xx

    Overexpenditure of App Reserves 46-878 xxxxxxxxx.xx xx

    Overexpenditure of Capital Ordinance 46-879 xxxxxxxxx.xx xx

    Overexpenditure Grant Programs 46-882 xxxxxxxxx.xx xx

    Overexpenditure of Appropriations 122,939.87 xxxxxxxxx.xx 122,939.87 122,939.87 xx

    Overexpenditure of Self Insurance Fund xxxxxxxxx.xx xxOverexpenditure of Const. Planning Zoning Trust xxxxxxxxx.xx xx

    Overexpenditure of Improvement Authorizations xxxxxxxxx.xx xx

    Expenditures without Appropriations - Grant Fund xxxxxxxxx.xx xx

    xxxxxxxxx.xx xx

    xxxxxxxxx.xx xx

    xxxxxxxxx.xx xxxxxxxxxxx.xx xx

    xxxxxxxxx.xx xx

    xxxxxxxxx.xx xx

    xxxxxxxxx.xx xx

    xxxxxxxxx.xx xx

    xxxxxxxxx.xx xxxxxxxxxxx.xx xx

    Sheet 18 Township of Ewing, Mercer County -

    Township of Ewing, Mercer County - SFY 2009 Budget

  • 8/14/2019 2009 Ewing Township Budget

    32/63

    p g, y g

    CURRENT FUND - APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total for SFY 2008

    FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid or RAppropriation All Transfers Charged

    (E) Deferred Charges and Statutory Expenditures -

    Municipal within "CAPS" (continued) xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxx

    (2) STATUTORY EXPENDITURES: xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxx

    Public Employees' Retirement System 36-471 305,295.00 305,295.00 305,295.00 305,295.00

    Social Security System (O.A.S.I.) 36-472 755,000.00 723,500.00 763,500.00 752,588.94 Consolidated Police and Firemen's

    36-474

    Police and Firemen's Retirement System36-475 118,743.00 114,176.00 114,176.00 114,176.00

    Police and Firemens' Retirement System

    Other Expense 985,797.00

    Public Employees Retirement System

    Other Expense 299,385.00

    Total Deferred Charges and Statutory 34-209 2,464,220.00 1,265,910.87 0.00 1,305,910.87 1,294,999.81

    (G) Cash Deficit of Preceeding Year 46-885

    (H-1) Total General Appropriations for MunicipalPurposes within "CAPS" 34-299 30,792,148.00 28,066,819.87 0.00 28,066,819.87 27,387,510.57

    Sheet 19 Township of Ewing, Mercer County - S

    Contribution to:

    Pension Fund

    of N.J.

    Expenditures - Municipal within "CAPS"

    Township of Ewing, Mercer County - SFY 2009 Budget

  • 8/14/2019 2009 Ewing Township Budget

    33/63

    p g, y g

    CURRENT FUND APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total for SFY 2008

    (A) Operations - Excluded from "CAPS" FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid orAppropriation All Transfers Charged

    xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx x

    Employee Group Health (P.L. 2007, C.62) 23-220-2

    Other Common Operating FunctionsEwing Lawrence Sewer Authority - Share of Costs 31-455

    Other Expenses 31-455-2 6,300,000.00 7,527,562.94 7,527,562.94 7,527,562.94

    Mercer County Improvement Authority 32-465

    Other Expenses 32-465-2

    Condo Law Trash Removal 26-307

    Other Expenses 26-307-2 0.00 300,000.00 300,000.00 300,000.00

    CAP Waivers per Local Finance Board

    Police Salaries & Wages 25-240-1 0.00 500,000.00 500,000.00 372,568.25

    Employee Group Health 23-220-2 0.00 200,000.00 200,000.00 161,574.74

    Building & Grounds salaries & Wages 26-310-1 0.00 200,000.00 200,000.00 200,000.00

    Utilities Other Expense 31-430-2 0.00 111,928.00 111,928.00 105,709.44

    Grant Matches 40-700-2 0.00

    Salary Adjustments 30-416-1 0.00

    Sheet 20 Township of Ewing, Mercer County - SFY

    Township of Ewing, Mercer County - SFY 2009 Budget

  • 8/14/2019 2009 Ewing Township Budget

    34/63

    CURRENT FUND APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total for SFY 2008

    (A) Operations - Excluded from "CAPS" FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid orAppropriation All Transfers Charged

    PUBLIC SAFETY

    Fire Protection- Inch Foot 25-267

    Other Expenses 25-267-2 350,000.00 450,000.00 450,000.00 450,000.00

    Fire Protection- Fire Hydrants 25-268

    Other Expenses 25-268-2 94,000.00 94,000.00 94,000.00 94,000.00

    Police Dispatch/911 25-250

    Salaries and Wages 25-250-1 665,215.00 665,215.00 665,215.00 665,215.00

    Police and Firemens' Retirement System 36-475

    Other Expenses 36-475 0.00 1,733,034.00 1,733,034.00 1,733,034.00

    Public Employees' Retirement System 36-471

    Other Expenses 36-471 0.00 413,108.00 413,108.00 413,108.00 Total Other Operations - Excluded from "CAPS" 34-300 7,409,215.00 12,194,847.94 0.00 12,194,847.94 12,022,772.37

    Sheet 20a Township of Ewing, Mercer County - SFY

    Township of Ewing, Mercer County - SFY 2009 Budget

  • 8/14/2019 2009 Ewing Township Budget

    35/63

    CURRENT FUND APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SF

    SFY 2008 Total for SFY 2008

    (A) Operations - Excluded from "CAPS" FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid orAppropriation All Transfers Charged

    Uniform Construction Code

    Appropriations Offset by Increased xxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xx

    Fee Revenues (N.J.A.C. 5:23-4.17) xxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xx

    Total Uniform Construction Code Appropriations 22-999 0.00 0.00 0.00 0.00 0.00

    Sheet 21 Township of Ewing, Mercer County - SFY

    Township of Ewing, Mercer County - SFY 2009 Budget

  • 8/14/2019 2009 Ewing Township Budget

    36/63

    CURRENT FUND APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total for SFY 2008

    (A) Operations - Excluded from "CAPS" FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid orAppropriation All Transfers Charged

    Interlocal Municipal Service Agreements xxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xx

    Recycling 26-306

    Other Expenses 26-306-2 400,000.00 370,000.00 370,000.00 370,000.00

    NursesOther Expenses 26-306-2 8,000.00 8,000.00 8,000.00 8,000.00

    Total Interlocal Municipal Service Agreements 42-999 408,000.00 378,000.00 0.00 378,000.00 378,000.00

    Sheet 22 Township of Ewing, Mercer County - SFY

    Township of Ewing, Mercer County - SFY 2009 Budget

  • 8/14/2019 2009 Ewing Township Budget

    37/63

    CURRENT FUND APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SF

    SFY 2008 Total for SFY 2008

    (A) Operations - Excluded from "CAPS" FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid orAppropriation All Transfers Charged

    Additional Appropriations Offset by

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

    Total Additional Appropriations Offset byRevenues (N.J.S. 40A:4-45.3h) 34-303 0.00 0.00 0.00 0.00 0.00

    Sheet 23 Township of Ewing, Mercer County - SFY

    Township of Ewing, Mercer County - SFY 2009 Budget

  • 8/14/2019 2009 Ewing Township Budget

    38/63

    CURRENT FUND APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total for SFY 2008

    (A) Operations - Excluded from "CAPS" FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid orAppropriation All Transfers Charged

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

    Public Health Priority Act of 1977: Local Health Ser 41-776-2 10,562.00 31,100.00 31,100.00 31,100.00

    Drunk Driving Enforce Fund Grant 41-713-2 2,956.21 4,435.16 4,435.16 4,435.16

    COPS in Shops 3,719.48 6,869.20 6,869.20 6,869.20 Clean Communities Recycling Grant 41-746-2 45,624.49 45,624.49 45,624.49

    BRAC 37,000.00 37,000.00 37,000.00

    NJ Manufacturers EMS Grant 1,500.00 1,500.00 1,500.00

    NJ Transportation Trust Fund 225,000.00 225,000.00 225,000.00

    Body Armor Replacement Grant 7,936.71 8,986.95 8,986.95 8,986.95

    Click It Or Ticket Grant 3,957.52Tobacco Age of Sale 960.00 1,500.00 1,500.00 1,500.00

    Safe and Secure 52,561.00 60,000.00 60,000.00 60,000.00

    Emergency management Assistance 5,000.00 5,000.00 5,000.00 5,000.00

    Recycling Tonnage Grant 24,139.97 16,141.92 16,141.92 16,141.92

    Sprint OEM Grant 10,693.55 16,207.33 16,207.33 16,207.33

    Over the Limit Under Arrest Grant 4,289.92Justice Assitance Grant 15,989.00

    Municipal Alliance 30,055.00 21,770.00 21,770.00 21,770.00

    NJ State Dept of Health Pandemic Influenza Prep 17,222.00 17,222.00 17,222.00

    Infrastructure Prep & Emergency Response 1,500.00 1,500.00 1,500.00

    Recreation Individuals Disabilities-OECommunicable Disease HEP B Grant 2,596.41 5,000.00 5,000.00 5,000.00

    Sheet 24 Township of Ewing, Mercer County - SFY

    Township of Ewing, Mercer County - SFY 2009 Budget

  • 8/14/2019 2009 Ewing Township Budget

    39/63

    CURRENT FUND APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SF

    SFY 2008 Total for SFY 2008

    (A) Operations - Excluded from "CAPS" (continued) FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid orAppropriation All Transfers Charged

    Public and Private Programs Offset

    by Revenues (continued) xxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx x

    Community Development Block Grant Year 3 203,213.00 203,213.00 203,213.00

    Community Development Block Grant Year 4 204,276.00 204,276.00 204,276.00

    Mercer at Play 76,000.00 76,000.00 76,000.00

    DRJTBC Roadway Resurfacing Project 1,840,000.00 1,840,000.00 1,840,000.00

    Community Development Block Grant Year 5 205,489.00 205,489.00 205,489.00

    Total Public and Private Programs Offset

    by Revenue 40-999 175,416.77 3,033,835.05 0.00 3,033,835.05 3,033,835.05

    Total Operations - Excluded from "CAPS" 34-305 7,992,631.77 15,606,682.99 0.00 15,606,682.99 15,434,607.42

    Detail:

    Salaries & Wages 34-305-1 665,215.00 1,365,215.00 0.00 1,365,215.00 1,237,783.25

    Other Expenses 34-305-2 7,327,416.77 14,241,467.99 0.00 14,241,467.99 14,196,824.17 Sheet 25 Township of Ewing, Mercer County - SFY

    Township of Ewing, Mercer County - SFY 2009 Budget

  • 8/14/2019 2009 Ewing Township Budget

    40/63

    CURRENT FUND APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total for SFY 2008

    (C) Capital Improvements - Excluded from "CAPS" FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid orAppropriation All Transfers Charged

    Down Payments on Improvements 44-902

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

    Sheet 26 Township of Ewing, Mercer County - SFY

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND APPROPRIATIONS

  • 8/14/2019 2009 Ewing Township Budget

    41/63

    CURRENT FUND APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total for SFY 2008

    (C) Capital Improvements - Excluded from "CAPS" FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid orAppropriation All Transfers Charged

    Public and Private Programs Offset by Revenues: xxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx x

    New Jersey Transportation Trust Fund Authority Act 41-865

    Total Capital Improvements - Excluded from "CAPS" 44-999 50,000.00 50,000.00 0.00 50,000.00 50,000.00

    Sheet 26a Township of Ewing, Mercer County - SFY

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND APPROPRIATIONS

  • 8/14/2019 2009 Ewing Township Budget

    42/63

    CURRENT FUND APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total for SFY 2008

    (D) Municipal Debt Service - Excluded from "CAPS" FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid orAppropriation All Transfers Charged

    Payment of Bond Principal 45-920 2,800,000.00 2,350,000.00 2,350,000.00 2,350,000.00 x

    Payment of Bond Anticipation Notes and Capital Notes 45-925 x

    Interest on Bonds 45-930 727,948.76 828,716.26 828,716.26 828,716.26 x

    Interest on Notes 45-935 105,240.77 159,589.02 159,589.02 159,589.02 x

    Green Trust Loan Program: xxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xxxxxxxxxxx xLoan Repayments for Principal and Interest 45-940 79,440.99 112,655.31 112,655.31 112,655.31 x

    Infrastructure Trust Loan Program: xxxxxx x

    Loan Repayments for Principal and Interest 45-936 290,252.78 289,415.88 289,415.88 270,805.79 x

    x

    Mercer County Improvement Authority 466,897.00 466,896.97 466,896.97 466,896.97 x

    xx

    x

    x

    x

    x

    xCapital Lease Obligations Approved Prior To 7/1/2007 x

    Principal 45-941 x

    Interest 45-941 x

    Capital Lease Obligations Approved After 7/1/2007 x

    Principal 45-941 x

    Interest 45-941 xTotal Municipal Debt Service - Excluded from "CAPS" 45-999 4,469,780.30 4,207,273.44 0.00 4,207,273.44 4,188,663.35 x

    Sheet 27 Township of Ewing, Mercer County - SFY

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND APPROPRIATIONS

  • 8/14/2019 2009 Ewing Township Budget

    43/63

    CURRENT FUND APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total for SFY 2008

    (E) Deferred Charges - Municipal - FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid orExcluded from "CAPS" Appropriation All Transfers Charged

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

    Emergency Authorizations 46-870 674,422.00 xxxxxxxxxxx 674,422.00 674,422.00Special Emergency Authorizations-

    5 Years (N.J.S. 40A:4-55) 46-875 32,200.00 32,200.00 xxxxxxxxxxx 32,200.00 32,200.00Special Emergency Authorizations-

    3 Years (N.J.S. 40A:4-55.1 & 40A:4-55.13) 46-871 xxxxxxxxxxx xxxxxxxxxxx

    xxxxxxxxxxx

    xxxxxxxxxxx

    xxxxxxxxxxx

    xxxxxxxxxxx

    xxxxxxxxxxx xxxxxxxxxxx

    xxxxxxxxxxx

    xxxxxxxxxxx

    xxxxxxxxxxx

    Total Deferred Charges - Municipal -

    Excluded from "CAPS" 46-999 32,200.00 706,622.00 xxxxxxxxxxx 706,622.00 706,622.00

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

    (N) Transferred to Board of Education for Use of

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

    xxxxxxxxxxx

    (G) With Prior Consent of Local Finance Board:

    Cash Deficit of Preceeding Year 46-885 xxxxxxxxxxx

    xxxxxxxxxxx

    (H-2) Total General Appropriations for MunicipalPurposes Excluded from "CAPS" 34-309 12,544,612.07 20,570,578.43 0.00 20,570,578.43 20,379,892.77

    Sheet 28 Township of Ewing, Mercer County - SFY

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND APPROPRIATIONS

  • 8/14/2019 2009 Ewing Township Budget

    44/63

    CURRENT FUND APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SFY

    SFY 2008 Total for SFY 2008

    FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid or RAppropriation All Transfers Charged

    For Local District School Purposes -

    Excluded from "CAPS" xxxxxx xxxxxxxx.xx xxxxxxxx.xx xxxxxxxx.xx xxxxxxxx.xx xxxxxxxx.xx x

    (I) Type 1 District School Debt Service xxxxxx xxxxxxxx.xx xxxxxxxx.xx xxxxxxxx.xx xxxxxxxx.xx xxxxxxxx.xx x

    Payment of Bond Principal 48-920 x

    Payment of Bond Anticipation Notes 48-925 x

    Interest on Bonds 48-930 x

    Interest on Notes 48-935 x

    x

    x

    Total of Type 1 District School Debt Service

    - Excluded from "CAPS" 48-999 0.00 0.00 0.00 0.00 0.00 x(J) Deferred Charges and Statutory Expenditures -

    Local School - Excluded from "CAPS" xxxxxx xxxxxxxx.xx xxxxxxxx.xx xxxxxxxx.xx xxxxxxxx.xx xxxxxxxx.xx x

    Emergency Authorizations - Schools 29-406 xxxxxxxx.xx x

    Capital Project for Land, Building or Equipment

    N.J.S. 18A:22-20 29-407 x

    Total of Deferred Charges and Statutory Expen-

    ditures-Local School - Excluded from "CAPS" 29-409 0.00 0.00 0.00 0.00 0.00 x

    (K) Total Municipal Appropriations for Local District School

    Purposes {Item (I) and (J)} - Excluded from "CAPS" 29-410 0.00 0.00 0.00 0.00 0.00 x

    (O) Total General Appropriations - Excluded from34-399 12,544,612.07 20,570,578.43 0.00 20,570,578.43 20,379,892.77

    (L) Subtotal General Appropriations34-400 43,336,760.07 48,637,398.30 0.00 48,637,398.30 47,767,403.34

    (M) Reserve for Uncollected Taxes 50-899 416,728.10 309,727.16 xxxxxxxx.xx 309,727.16 309,727.16 x

    9. Total General Appropriations 34-499 43,753,488.17 48,947,125.46 0.00 48,947,125.46 48,077,130.50

    Sheet 29 Township of Ewing, Mercer County - SFY

    "CAPS"

    {Items (H-1) and (O)}

    Township of Ewing, Mercer County - SFY 2009 Budget

    CURRENT FUND APPROPRIATIONS

  • 8/14/2019 2009 Ewing Township Budget

    45/63

    CURRENT FUND APPROPRIATIONS

    8. GENERAL APPROPRIATIONS Appropriated Expended SF

    SFY 2008 Total for SFY 2008

    Summary of Appropriations FCOA SFY 2009 SFY 2008 Emergency As Modified By Paid orAppropriation All Transfers Charged

    (H-1) Total General Appropriations for

    Municipal Purposes within "CAPS" 34-299 30,792,148.00 28,066,819.87 0.00 28,066,819.87 27,387,510.57

    xxxxxx

    (A) Operations - Excluded from "CAPS" xxxxxx xxxxxxxx.xx xxxxxxxx.xx xxxxxxxx.xx xxxxxxxx.xx xxxxxxxx.xx

    Other Operations 34-300 7,409,215.00 12,194,847.94 0.00 12,194,847.94 12,022,772.37

    Uniform Construction Code 22-999 0.00 0.00 0.00 0.00 0.00

    Interlocal Municipal Service Agreements 42-999 408,000.00 378,000.00 0.00 378,000.00 378,000.00

    Additional Appropriations Offset by Revs. 34-303 0.00 0.00 0.00 0.00 0.00

    Public & Private Progs Offset by Revs. 40-999 175,416.77 3,033,835.05 0.00 3,033,835.05 3,033,835.05

    Total Operations - Excluded from "CAPS" 34-305 7,992,631.77 15,606,682.99 0.00 15,606,682.99 15,434,607.42

    (C) Capital Improvements 44-999 50,000.00 50,000.00 0.00 50,000.00 50,000.00

    (D) Municipal Debt Service 45-999 4,469,780.30 4,207,273.44 0.00 4,207,273.44 4,188,663.35

    (E) Total Deferred Charges - Excluded from "CAPS" 46-999 32,200.00 706,622.00 xxxxxxx.xx 706,622.00 706,622.00

    (F) Judgements 37-480 0.00 0.00 0.00 0.00 0.00

    (G) Cash Deficit - With Prior Consent of LFB 46-885 0.00 0.00 xxxxxxx.xx 0.00 0.00

    (K) Local District School Purposes 29-410 0.00 0.00 0.00 0.00 0.00

    (N) Transferred to Board of Education 29-405 0.00 0.00 xxxxxxx.xx 0.00 0.00

    (M) Reserve for Uncollected Taxes 50-899 416,728.10 309,727.16 xxxxxxx.xx 309,727.16 309,727.16

    Total General Appropriations 34-499 43,753,488.17 48,947,125.46 0.00 48,947,125.46 48,077,130.50

    Sheet 30 Township of Ewing, Mercer County - SFY

    Township of Ewing, Mercer County - SFY 2009 Budget

    DEDICATED WATER UTILITY BUDGET

  • 8/14/2019 2009 Ewing Township Budget

    46/63

    DEDICATED WATER UTILITY BUDGET

    10. DEDICATED REVENUES FROM WATER UTILITY FCOA Anticipated Realized in Cash

    SFY 2009 SFY 2008 in SFY 2008Operating Surplus Anticipated 08-501

    Operating Surplus Anticipated with Prior Written

    Consent of Director of Local Government Services 08-502

    Total Operating Surplus Anticipated 08-500 0.00 0.00 0.00 * Note:Use Page

    Rents 08-503for Water Utility o

    Fire Hydrant Service 08-504 All other utilities u

    Miscellaneous 08-50535 and 36.

    Special Items of General Revenue Anticipated with Prior

    Written Consent of Director of Local Government Services xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx

    Deficit (General Budget) 08-549

    Total WATER Utility Revenues 08-599 0.00 0.00 0.00

    Sheet 31 Township of Ewing, Mercer County - SFY 2009 Budget

  • 8/14/2019 2009 Ewing Township Budget

    47/63

    Township of Ewing, Mercer County - SFY 2009 Budget

    DEDICATED WATER UTILITY BUDGET - (Continued) NOTE: Use sheet 33 fo

  • 8/14/2019 2009 Ewing Township Budget

    48/63

    ( )Appropriated Expende

    11. APPROPRIATIONS FOR WATER UTILITY SFY 2008 Total for SFY 2008 Paid or

    FCOA SFY 2009 SFY 2008 Emergency as Modified By All Charged

    Appropriation All Transfers

    Deferred Charges and Statutory Expenditures: xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx

    DEFERRED CHARGES: xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx

    Emergency Authorizations 55-530 xxxxxxxxx.xx

    xxxxxxxxx.xx

    xxxxxxxxx.xx

    xxxxxxxxx.xx

    xxxxxxxxx.xx

    xxxxxxxxx.xx

    STATUTORY EXPENDITURES: xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx

    Contribution To:

    Public Employees' Retirement System 55-540

    Social Security System (O.A.S.I.) 55-541Unemployment Compensation Insurance

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

    Judgements 55-531

    Deficit in Operations in Prior Years 55-532 xxxxxxxxx.xx

    Surplus (General Budget) 55-545 xxxxxxxxx.xx

    TOTAL WATER UTILITY APPROPRIATIONS 55-599 0.00 0.00 0.00 0.00 0.00

    Sheet 33 Township of Ewing, Mercer Coun

    Township of Ewing, Mercer County - SFY 2009 Budget

    DEDICATED OTHER UTILITY BUDGET

  • 8/14/2019 2009 Ewing Township Budget

    49/63

    DEDICATED OTHER UTILITY BUDGET

    10. DEDICATED REVENUES FROM FCOA Anticipated Realized in Cash

    OTHER UTILITY SFY 2009 SFY 2008 in SFY 2008Operating Surplus Anticipated 08-501

    Operating Surplus Anticipated with Prior Written

    Consent of Director of Local Government Services 08-502

    Total Operating Surplus Anticipated 08-500 0.00 0.00 0.00

    Use a separate se

    each separate Uti

    Special Items of General Revenue Anticipated with Prior

    Written Consent of Director of Local Government Services xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx

    Deficit (General Budget) 08-549

    Total Other Utility Revenues 08-599 0.00 0.00 0.00

    Sheet 34 Township of Ewing, Mercer County - SFY 2009 Budget

    Township of Ewing, Mercer County - SFY 2009 Budget

    DEDICATED OTHER UTILITY BUDGET - (Continued)A i d E d

  • 8/14/2019 2009 Ewing Township Budget

    50/63

    Appropriated Expende

    11. APPROPRIATIONS FOR SFY 2008 Total for SFY 2008 Paid or

    OTHER UTILITY FCOA SFY 2009 SFY 2008 Emergency as Modified By All Charged

    Appropriation Transfers

    Operating: xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx

    Salaries & Wages 55-501

    Other Expenses 55-502

    Capital Improvements: xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx

    Down Payment on Improvements 55-510

    Capital Improvement Fund 55-511 xxxxxxxxx.xx

    Capital Outlay 55-512

    Debt Service: xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx

    Payment of Bond Principal 55-520

    Payment of Bond Anticipation Notes andCapital Notes 55-521

    Interest on Bonds 55-522

    Interest on Notes 55-523

    Sheet 35 Township of Ewing, Mercer Co

    Township of Ewing, Mercer County - SFY 2009 Budget

    DEDICATED OTHER UTILITY BUDGET - (Continued)Appropriated Expende

  • 8/14/2019 2009 Ewing Township Budget

    51/63

    Appropriated Expende

    11. APPROPRIATIONS FOR SFY 2008 Total for SFY 2008 Paid or

    OTHER UTILITY FCOA SFY 2009 SFY 2008 Emergency as Modified By All Charged

    Appropriation All Transfers

    Deferred Charges and Statutory Expenditures: xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx

    DEFERRED CHARGES: xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx

    Emergency Authorizations 55-530 xxxxxxxxx.xx

    xxxxxxxxx.xx

    xxxxxxxxx.xx

    xxxxxxxxx.xx

    xxxxxxxxx.xx

    xxxxxxxxx.xx

    STATUTORY EXPENDITURES: xxxxxx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx xxxxxxxxx.xx

    Contribution To:

    Public Employees' Retirement System 55-540

    Social Security System (O.A.S.I.) 55-541

    Unemployment Compensation Insurance

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

    Judgements 55-531

    Deficit in Operations in Prior Years 55-532 xxxxxxxxx.xx

    Surplus (General Budget) 55-545 xxxxxxxxx.xx

    TOTAL OTHER UTILITY APPROPRIATIONS 55-599 0.00 0.00 0.00 0.00 0.00

    Sheet 36 Township of Ewing, Mercer Coun

    Township of Ewing, Mercer County - SFY 2009 Budget

    DEDICATED ASSESSMENT BUDGET

  • 8/14/2019 2009 Ewing Township Budget

    52/63

    Anticipated Realized in Cash

    14. DEDICATED REVENUES FROM FCOA SFY 2009 SFY 2008 in SFY 2008

    Assessment Cash 51-101

    Deficit (General Budget) 51-885

    Total Assessment Revenues 51-899 0.00 0.00 0.00

    15. APPROPRIATIONS FOR ASSESSMENT DEBT Appropriated Expended SFY 2008

    SFY 2009 SFY 2008 Paid or Charged

    Payment of Bond Principal 51-920

    Payment of Bond Anticipation Notes 51-925

    Total Assessment Appropriations 51-999 0.00 0.00 0.00

    DEDICATED WATER UTILITY ASSESSMENT BUDGET

    Anticipated Realized in Cash

    14. DEDICATED REVENUES FROMFCOA SFY 2009 SFY 2008

    in SFY 2008

    Assessment Cash 52-101

    Deficit Water Utility Budget 52-885

    Total Water Utility Assessment Revenues 52-899 0.00 0.00 0.0015. APPROPRIATIONS FOR ASSESSMENT DEBT Appropriated Expended SFY 2008

    SFY 2009 SFY 2008Paid or Charged

    Payment of Bond Principal 52-920

    Payment of Bond Anticipation Notes 52-925

    Total Water Utility Assessment

    Appropriations 52-999 0.00 0.00 0.00

    Sheet 37 Township of Ewing, Mercer Coun

    Township of Ewing, Mercer County - SFY 2009 Budget

    DEDICATED ASSESSMENT BUDGET OTHER UTILITY

  • 8/14/2019 2009 Ewing Township Budget

    53/63

    Anticipated Realized in Cash

    14. DEDICATED REVENUES FROM FCOA SFY 2009 SFY 2008 in SFY 2008

    Assessment Cash 53-101

    Deficit ( Other Utility Budget) 53-885

    Total Other Utility Assessment Revenues 53-899 0.00 0.00 0.00

    15. APPROPRIATIONS FOR ASSESSMENT DEBT Appropriated Expended SFY 2008

    SFY 2009 SFY 2008 Paid or Charged

    Payment of Bond Principal 53-920

    Payment of Bond Anticipation Notes 53-925

    Total Other Utility

    Assessment Appropriations 53-999 0.00 0.00 0.00

    Dedication by Rider - (N.J.S. 40A:4-39) "The dedicated revenues anticipated during the Fiscal year 2009 from Animal Control, State or Federal Aid for Maintenance of Librarie

    Bequest, Escheat; 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; Trust reserve for interest(D#420435), Housing and Co

    Workers Comp insurance(D#420437), Developers Escrow(D#420431), Neighborhood Preservation(D#420434), Disposal of Forfeited Property(D#420432), Construction Code(D#420429Plumbing & Electrical Inspections(D#420430), Parking offenses Adjudication (D#420433), Accumulated Absences (D#420438), Animal Shelter Donations (D#1151436), Explosive Dete

    Patriotic Committee(D#1099635), Affordable Housing (D#1151932), Outside Employment(D#1151933), Recreation Trust(D#1151934), Ewing Community Fest(D#1161749),

    National Night Out(D#1161750), Scoreboard Donations(D#1161751), Talent Show (D#1161752), Sidewalk Fund(D#1192543)

    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 Township of Ewing, Mercer Count

    Township of Ewing, Mercer County - SFY 2009 Budget

    APPENDIX TO BUDGET STATEMENTSCOMPARATIVE STATEMENT OF CURRENT FUND OPERATIONS AND CHANGE

  • 8/14/2019 2009 Ewing Township Budget

    54/63

    COMPARATIVE STATEMENT OF CURRENT FUND OPERATIONS AND CHANGE

    CURRENT FUND BALANCE SHEET - JUNE 30, 2008 CURRENT SURPLUS

    ASSETS SFY 2008

    Cash and Investments 1110100 Surplus Balance, July 1st 2310100 3,346,617.0

    Due from State of N.J. (c. 20, P.L. 1981) 1111000 CURRENT REVENUE ON A CASH BASISCurrent Taxes

    Federal and State Grants Receivable 1110200 *(Percentage collected: SFY '08 0.0 %, SFY '07 0.0 %) 2310200 79,957,775.8

    Receivables with Offsetting Reserves: xxxxxxx xxxxxxxxxx.xx Delinquent Taxes 2310300 77,381.0

    Taxes Receivable 1110300 Other Revenues and Additions to Income 2310400 32,445,922.1

    Tax Title Liens Receivable 1110400 Total Funds 2310500 115,827,696.0Property Acquired by Tax Title Lien EXPENDITURES AND TAX REQUIREMENTS:

    Liquidation 1110500 Municipal Appropriations 2310600 49,310,344.3

    Other Receivables 1110600 School Taxes (Including Local and Regional) 2310700 47,210,125.0

    1110700 County Taxes (Including Added Tax Amounts) 2310800 16,254,630.1

    Deferred Charges Required to be in Budgets

    Subsequent to SFY 2009 1110800 Special District Taxes 23109000.0

    Total Assets 1110900 Other Expenditures and Deductions from Income 2311000 0.0

    LIABILITIES, RESERVES AND SURPLUS Total Expenditures and Tax Requirements 2311100 112,775,099.5

    *Cash Liabilities 2110100 Less: Expenditures to be Raised by Future Taxes 2311200 96,600.0

    Reserves for Receivables 2110200 Total Adjusted Expenditures and Tax Requirements 2311300 112,678,499.5

    Surplus 2110300 Surplus Balance - June 30th 2311400 3,149,196.5

    Total Liabilities, Reserves and Surplus * Nearest even percent may be used

    Proposed Use of Current Fund Surplus in SFY 2009 Budget

    School Tax Levy Unpaid 2220100 Surplus Balance June 30, 2008 2311500 3,149,196.5

    Current Surplus Anticipated in

    Less: School Tax Deferred 2220200 SFY 2009 Budget 2311600 2,383,000.0

    *Balance Included in Above

    "Cash Liabilities" 2220300 Surplus Balance Remaining 2311700 766,196.5

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

    Deferred Charges Required to be in SFY 2009

    Budget

    0.00

    0.00

    0.00

    965,600.00

    22,991.05

    0.00

    13,305,045.11

    648,083.19

    3,232,435.55

    58,572.63

    3,149,196.51

    18,612,080.13

    96,600.0018,612,080.13

    10,132,573.89

    5,330,309.73

    282,752.60

    Township of Ewing, Mercer County - SFY 2009 Budget

    SFY 2009

    CAPITAL BUDGET AND CAPITAL IMPROVEMENT PROGRAM

  • 8/14/2019 2009 Ewing Township Budget

    55/63

    This section is included with the Annual Budget pursuant to N.J.A.C. 5:30-4. It does not in itself confer any authorization to raise or expend funds.

    Rather it is a document used as part of the local unit's planning and management program. Specific authorization to expend funds for purposes described

    in this section must be granted elsewhere, by a separate bond ordinance, by inclusion of a line item in the Capital Improvement Section of this budget, by an

    ordinance taking the money from the Capital Improvement Fund, or other lawful means.

    CAPITAL BUDGET - A plan for all capital expenditures for the current fiscal year.

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

    Total capital expenditures this year do not exceed $25,000, including appropriations for Capital Improvement Fund,

    Capital Line Items and Down Payments on Improvements.

    No bond ordinances are planned this year.

    CAPITAL IMPROVEMENT PROGRAM - A multi-year list of planned capital projects, including the current year.

    Check appropriate box for number of years covered, including current year:

    3 years. (Population under 10,000)

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

    years. (Exceeding minimum time period)

    Check if municipality is under 10,000, has not expended more than $25,000 annually for capital purposes in immediately

    previous three years, and is not adopting CIP.

    Sheet 40 Township of Ewing, Mercer County - SFY 2009 Budget C

    Township of Ewing, Mercer County - SFY 2009 Budget

    NARRATIVE FOR CAPITAL IMPROVEMENT PROGRAM SFY

  • 8/14/2019 2009 Ewing Township Budget

    56/63

    The SFY09 Capital Budget has made appropriations for the following:

    Emergency Response Vehicle(s) and Equipment 750,000.00

    Various Municipal Improvements 250,000.00

    Total SFY09 Capital 1,000,000.00

    Sheet 40a C

    Township of Ewing, Mercer County - SFY 2009 Budget

    CAPITAL BUDGET (Current Year Action)SFY 2009

    Local Unit: T hi f E i

  • 8/14/2019 2009 Ewing Township Budget

    57/63

    Local Unit: Township of Ewing

    1 2 3 4 PLANNED FUNDING SERVICES FOR CURRENT YEAR - SFY 2009

    AMOUNTS 5a 5b 5c 5d 5e

    PROJECT TITLE FCOA PROJECT ESTIMATED RESERVED SFY 2009 Budget Capital Im- Capital Grants in Aid Debt

    NUMBER TOTAL IN PRIOR Appropriations provement Fund Surplus and Other Authorized

    COST YEARS Funds

    Municipal Facilities Upgrades 2,020,000.00 12,500.00 237,500.00

    Milling & Overlay of Roads 2,910,000.00

    Animal Shelter & Animal Control 85,000.00

    Police & OEM Equipment & Comm. 1,821,000.00

    EMS Equip & Ambulances 150,000.00

    Public Works Vehicles & Equipment 1,290,900.00

    Sanitation Vehicles & Equipmant 682,000.00

    Parks and Green Acres Improvements 520,000.00

    Public Health Vehicles & Equipment 44,000.00

    Fire Aparatus 2,207,500.00 37,500.00 712,500.00

    Office Equipment 250,000.00

    Technology Upgrades 879,000.00

    TOTALS - ALL PROJECTS 33-199 12,859,400.00 0.00 0.00 50,000.00 0.00 0.00 950,000.00

    Sheet 40b Township of Ewing, Mercer County - SFY 2009 Budge

    Township of Ewing, Mercer County - SFY 2009 Budget

    6 YEAR CAPITAL PROGRAM SFY 2009 - SFY 2014

    Anticipated Project Schedule and Funding Requirementshi f i

  • 8/14/2019 2009 Ewing Township Budget

    58/63

    Local Unit Township of Ewing

    FUNDING AMOUNTS PER BUDGET YEAR

    1 2 3 4PROJECT TITLE FCOA PROJECT ESTIMATED ESTIMATED 5a 5b 5c 5d 5e

    NUMBER TOTAL COMPLETION SFY 2009 SFY 2010 SFY 2011 SFY 2012 SFY 2013

    COST TIME

    Municipal Facilities Upgrades ... ... 2,020,000.00 250,000.00 404,000.00 404,000.00 404,000.00 404,000.00

    Milling & Overlay of Roads ... ... 2,910,000.00 0.00 626,000.00 626,000.00 626,000.00 406,000.00

    Animal Shelter & Animal Control ... ... 85,000.00 0.00 17,000.00 17,000.00 17,000.00 17,000.00

    Police & OEM Equipment & Comm. ... ... 1,821,000.00 0.00 364,200.00 364,200.00 364,200.00 364,200.00

    EMS Equip & Ambulances ... ... 150,000.00 0.00 30,000.00 30,000.00 30,000.00 30,000.00

    Public Works Vehicles & Equipment ... ... 1,290,900.00 0.00 214,180.00 214,180.00 214,180.00 434,180.00

    Sanitation Vehicles & Equipmant ... ... 682,000.00 0.00 136,400.00 136,400.00 136,400.00 136,400.00

    Parks and Green Acres Improvements ... ... 520,000.00 0.00 104,000.00 104,000.00 104,000.00 104,000.00

    Public Health Vehicles & Equipment ... ... 44,000.00 0.00 8,800.00 8,800.00 8,800.00 8,800.00Fire Aparatus ... ... 2,207,500.00 750,000.00 291,500.00 291,500.00 291,500.00 291,500.00

    Office Equipment ... ... 250,000.00 0.00 50,000.00 50,000.00 50,000.00 50,000.00

    Technology Upgrades ... ... 879,000.00 0.00 175,800.00 175,800.00 175,800.00 175,800.00

    ... ... ... ...

    ... ... ... ...

    ... ... ... ...

    ... ... ... ...

    ... ... ... ...

    ... ... ... ...

    ... ... ... ...

    TOTALS - ALL PROJECTS 33-299 12,859,400.00 1,000,000.00 2,421,880.00 2,421,880.00 2,421,880.00 2,421,880.00

    Sheet 40c Township of Ewing, Mercer County - SFY 2009 Budget

    Township of Ewing, Mercer County - SFY 2009 Budget

    6 YEAR CAPITAL PROGRAM SFY 2009 - SFY 2014

    SUMMARY OF ANTICIPATED FUNDING SOURCES AND AMOUNTS

    Local Unit: Township of Ewing

  • 8/14/2019 2009 Ewing Township Budget

    59/63

    Local Unit: Township of Ewing

    BUDGET APPROPRIATIONS 4 5 6 BONDS AND NOTES

    1 2 3a 3b Capital Capital Grants-In- 7a 7b 7c

    Project Title FCOA Estimated Current Year Future Years Improve- Surplus Aid and Self

    Total Cost SFY 2009 ment Fund Other Funds General Liquidating Assess

    Municipal Facilities Upgrades ... 2,020,000.00 12,500.00 237,500.00

    Milling & Overlay of Roads ... 2,910,000.00 ...

    Animal Shelter & Animal Control ... 85,000.00 ...

    Police & OEM Equipment & Comm. ... 1,821,000.00 ...

    EMS Equip & Ambulances ... 150,000.00 ...

    Public Works Vehicles & Equipment ... 1,290,900.00 ...

    Sanitation Vehicles & Equipmant ... 682,000.00 ...

    Parks and Green Acres Improvemen ... 520,000.00 ...

    Public Health Vehicles & Equipment ... 44,000.00 ...

    Fire Aparatus ... 2,207,500.00 37,500.00 712,500.00

    Office Equipment ... 250,000.00 ...

    Technology Upgrades ... 879,000.00 ...

    ... ... ... ...

    ... ... ... ...

    ... ... ... ...

    ... ... ... ...

    ... ... ... ...

    ... ... ... ...

    ... ... ... ...

    TOTALS - ALL PROJECTS 33-399 12,859,400.00 0.00 0.00 50,000.00 0.00 0.00 950,000.00 0.00

    Sheet 40d Township of Ewing, Mercer County - SFY 2009

    Township of Ewing, Mercer County - SFY 2009 Budget

    SECTION 2 - UPON ADOPTION FOR STATE FISCAL YEAR 2009(Only to be included in the Budget as Finally Adopted)

    RESOLUTION

  • 8/14/2019 2009 Ewing Township Budget

    60/63

    RESOLUTION

    Be it Resolved by the Council of the Township

    of Ewing , County of Mercer 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) $ 16,219,546.01 (Item 2 below) for municipal purposes, and

    (b) $ 0.00 (Item 3 below) for school purposes in Type I School Districts only (N.J.S. 18A:9-2) to be raised by taxation and,

    (c) $ 0.00 (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) $ 0.00 Open Space, Recreation, Farmland and Historic Preservation Trust Fund Levy

    President Wollert Abstained

    RECORDED VOTE Mr. Steinman

    (Insert last name) Ayes Mr. Murphy Nays

    Mr. Summiel

    Mr. Cox Absent

    1. General Revenues SUMMARY OF REVENUES

    Surplus Anticipated 08-100 $

    Miscellaneous Revenues Anticipated 13-099 $ 2

    Receipts from Delinquent Taxes 15-499 $

    2. AMOUNT TO BE RAISED BY TAXATION FOR MUNICIPAL PURPOSES (Item 6(a), Sheet 11) 07-190 $ 1

    3. AMOUNT TO BE RAISED BY TAXATION FOR SCHOOLS IN TYPE I SCHOOL DISTRICTS ONLY:

    Item 6, Sheet 42 07-195 $ 0.00

    Item 6(b), sheet 11 (N.J.S. 40A:4-14) 07-191 $ 0.00

    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 $

    Total Revenues 13-299 $ 4

    Sheet 41 Township of Ewing, Mercer County - S

    {{

    {

    {

    Township of Ewing, Mercer County - SFY 2009 Budget

    SUMMARY OF APPROPRIATIONS

  • 8/14/2019 2009 Ewing Township Budget

    61/63

    5. GENERAL APPROPRIATIONS xxxxxxxx

    Within "CAPS" xxxxxxxx

    (a&b) Operations Including Contingent 34-201 $

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

    (g) Cash Deficit 46-885 $

    Excluded from "CAPS" xxxxxxxx

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

    (c) Capital Improvements 44-999 $

    (d) Municipal Debt Service 45-999 $

    (e) Deferred Charges - Municipal 46-999 $

    (f) Judgements 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 50-899 $

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

    Total Appropriations 34-499 $

    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 14th day of

    April 2009 . It is further certified that each item of revenue and appropriation is set forth in the same amount and by the same title as

    appeared in the SFY 2009 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 , 2009Signature

    Sheet 42 Township of Ewing, Mercer Count

    Township of Ewing, Mercer County - SFY 2009 Budget

    MUNICIPALITY: TOWNSHIP of EWING MUNICIPAL OPEN SPACE, RECREATIONAL, FARMLAND AND HISTORIC PRESERVATION TRUST FUND

    Appropriated

  • 8/14/2019 2009 Ewing Township Budget

    62/63

    pp p

    DEDICATED REVENUES FCOA Anticipated Realized in APPROPRIATIONS FCOA Paid

    FROM TRUST FUND 2009 2008 Cash in 2008 for 2009 for 2008 Char

    By Taxation 54-190 Recreation and Conservation: xxxxxxxx.xx xxxxxxxx.xx xxxxx

    Salaries & Wages 54-385-1

    Interest Income 54-113 Other Expenses 54-385-2

    Recreation and Conservation: xxxxxxxx.xx xxxxxxxx.xx xxxxx

    Reserve Funds: Salaries & Wages 54-375-1

    Other Expenses 54-375-2

    Historic Preservation: xxxxxxxx.xx xxxxxxxx.xx xxxxx

    Salaries & Wages 54-176-1

    Other Expenses 54-176-2

    and Conservation 54-915-2Total Trust Fund Revenues: 54-299 0.00 0.00 0.00 Acquisition of Farmland 54-916-2

    Summary of Program Down Payments on Improvements 54-902-2

    Year Referendum Passed / Implemented MM/DD/YY Debt Service: xxxxxxxx.xx xxxxxxxx.xx xxxxx

    Rate Assessed: $ 0.0000 Payment of Bond Principal 54-920-2

    Total Tax Collected to date $ 0.00 Notes and Capital Notes 54-925-2

    Total Expended to date: $ 0.00 Interest on Bonds 54-930-2

    Total Acreage Preserved to date 0.000 Interest on Notes 54-935-2

    Recreation land preserved in 2008: 0.000 Reserve for Future Use 54-950-2

    Farmland preserved in 2008: 0.000(Acres)

    Sheet 43 Township of Ewing, Mercer C

    0.00 0.0054-499Total Trust Fund Appropriations:

    (Acres)

    (Acres)

    Payment of Bond Anticipation

    Acquisition of Lands for Recreation

    Maintenance of Lands for

    (Date)

    Amount To Be Raised Development of Lands for

    Township of Ewing, Mercer County - SFY 2009 Budget

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

    Contracting Unit: * fill in name of unit * Year Ending: June 30 2009

  • 8/14/2019 2009 Ewing Township Budget

    63/63

    Contracting Unit: * fill in name of unit * Year Ending: June 30, 2009

    The following is a complete list of all change orders which caused the originally awarded contract price to be exceeded by more than 20 percent. For regulatory details

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

    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 for the

    newspaper notice required by N.J.A.C. 5:30-11.9(d). (Affidavit must include a copy of the newspaper notice.)

    If you have not had a change order exceeding the 20 percent threshold for the year indicated above, please check here and certify below.

    Date Clerk of the Governing Body

    Sheet 44 Township of Ewing, Mercer Cou


Recommended