Budget - Milford Boro - 2016

COMPUTATION OF APPROPRIATION: RESERVE FOR UNCOLLECTED TAXES AND AMOUNT TO BE RAISED BY TAXATION IN 2016 MUNICIPAL BUDGET

YEAR 2016

YEAR 2015

1. Total General Appropriations for 2016 Municipal Budget Statement Item 8(L) (Exclusive of Reserve for Uncollected Taxes) 80015-

1,286,753.00 $

XXXXXXXX 1,912,406.00 $ XXXXXXXX

Actual

80016- 80017- 80025- 80026- 80018- 80019- 80020- 80021- 80022- 80023- 80027- 80028-

2. Local District School Tax -

Estimate**

1,950,655.00 $

3. Regional School District Tax -

Actual

School Budget

Estimate*

XXXXXXXX

Actual

$

710,220.00

4. Regional High School Tax -

Estimate*

$

724,425.00

XXXXXXXX

Actual

$

387,558.33

5. County Tax

Estimate*

$

395,310.00

XXXXXXXX

Actual

6. Special District Taxes

Estimate*

$

-

XXXXXXXX

Actual

7. Municipal Open Space Taxes

Estimate*

$

-

XXXXXXXX

8. Total General Appropriations & Other Taxes 9. Less: Total Anticipated Revenues from 2016 in Municipal Budget (Item 5) 10. Cash Required from 2016 Taxes to Support Local Municipal Budget and Other Taxes Equals Amount to be Raised by Taxation (Percentage used most not exceed the applicable percentage shown by item 13, Sheet 22) 11. Amount of Item 10 Divided by 96.60%

80024-01 4,357,143.00 $

80024-02

$

592,861.00

80024-03 3,764,282.00 $

[820074-04]

80024-05 3,896,772.00 $

Analysis of Item 11: Local District School Tax

* May not be stated in an amount less than

(Amount shown on Line 2 Above) Regional School District Tax (Amount shown on Line 3 Above) Regional High School Tax (Amount shown on Line 4 Above)

1,950,655.00 $

'actual' Tax of year 2015

** Must be stated in the amount of the proposed budget submitted by the Local Board of Education to the Commissioner of education on January 15, 2016 (Chap. 136, P. L. 1978). Consideration must be

$

-

$

724,425.00

County Tax

(Amount shown on Line 5 Above)

$

395,310.00

given to calendar year calculation.

Special District Taxes (Amount shown on Line 6 Above) Municipal Open Space Tax (Amount shown on Line 7 Above) Tax in Local Municipal Budget Total Amount (See Line 11) 12. Appropriation: Reserve for Uncollected Taxes (Budget Statement, Item 8 (M) (Item 11, Less Item 10) Computation of "Tax in Local Municipal Budget" $ $

-

-

826,382.00 $ 3,896,772.00 $

Note:

80024-06

$

132,490.00

The amount of anticipated rev-

Item 1 - Total General Appropriations

1,286,753.00 $ enues (Item 9) may never exceed

Item 12 - Appropriation: Reserve for Uncollected Taxes

$

132,490.00

the total of Items 1

Sub-total

1,419,243.00 $

and 12.

Less: Item 9 - Total Anticipated Revenues

$ $

592,861.00 826,382.00

Amount to be Raised by Taxation in Municipal Budget

80024-07

Sheet 25