Start your 7-day free trial — unlock full access instantly.
← Back to Search1 CLAUSES FOUND
Lead Closed
This opportunity is no longer accepting submissions.
AI-Powered Lead Insights
Executive Summary
The document is the Annual Financial Statement (Unaudited) for the Borough of Riverdale, County of Morris, New Jersey, for the year 2025. It includes a variety of financial schedules and certifications related to the municipality's financial status as of December 31, 2025, and compliance with New Jersey statutes. The statement covers various funds, including the Current Fund, Public Assistance Fund, Federal and State Grants, Trust Funds, General Capital Fund, and Water/Sewer Utility Fund. It also details information on taxes, debt, and budget appropriations.
Web Content
Automated discovery link found on Riverdale website.
Document Text
--- Document: Annual Financial Statement (Unaudited) Document ---
POPULATION LAST CENSUS
NET VALUATION TAXABLE 2025
MUNICODE
ANNUAL FINANCIAL STATEMENT REQUIRED TO BE FILED UNDER NEW JERSEY STATUTES
ANNOTATED 40A:5-12, AS AMENDED, COMBINED WITH INFORMATION REQUIRED PRIOR TO
CERTIFICATION OF BUDGETS BY THE DIRECTOR OF THE DIVISION OF LOCAL GOVERNMENT
SERVICES.
of
, County of
Date
1
2
I hereby certify that the debt shown on Sheets 31 to 34, 49 to 51 and 63 to 65a are
complete, were computed by me and can be supported upon demand by a register or
other detailed analysis.
Signature
Title
(This MUST be signed by Chief Financial Officer, Comptroller, Auditor or Registered Municipal Accountant.)
REQUIRED CERTIFICATION BY THE CHIEF FINANCIAL OFFICER:
I hereby certify that I am responsible for filing this verified Annual Financial Statement,
(which I have prepared) or
(which I have not prepared)
[eliminate one]
and information required also included herein and that this Statement is an
exact copy of the original on file with the clerk of the governing body, that all calculations, extensions and additions
are correct, that no transfers have been made to or from emergency appropriations and all statements contained herein
are in proof; I further certify that this statement is correct insofar as I can determine from all the books and records
kept and maintained in the Local Unit.
Further, I do hereby certify that I,
, am the Chief Financial
Officer, License #
, of the
of
, County of
and that the
statements annexed hereto and made a part hereof are true statements of the financial condition of the Local Unit as at
December 31, 2025, completely in compliance with N.J.S.A. 40A:5-12, as amended. I also give complete assurance as
to the veracity of required information included herein, needed prior to certification by the Director of Local Government
Services, including the verification of cash balances as of December 31, 2025.
Signature
Title
Address
Phone Number
Fax Number
IT IS HEREBY INCUMBENT UPON THE CHIEF FINANCIAL OFFICER, WHEN NOT PREPARED
BY SAID, AT A MINIMUM MUST REVIEW THE CONTENTS OF THIS ANNUAL FINANCIAL
STATEMENT WITH THE PREPARER, SO AS TO BE FAMILIAR WITH THE REPRESENTATIONS
AND ASSERTIONS MADE HEREIN.
DO NOT USE THESE SPACES
ANNUAL FINANCIAL STATEMENT FOR THE YEAR 2025
(UNAUDITED)
FIVE DOLLARS PER DAY PENALTY IF NOT FILED BY:
COUNTIES - JANUARY 26, 2026
4,107
1433
1,023,796,411
MUNICIPALITIES - FEBRUARY 10, 2026
MORRIS
RIVERDALE
BOROUGH
chrisb@ttaglia.com
Examined By:
Preliminary Check
RIVERDALE
MORRIS
BOROUGH
Examined
hwohlleb@nisivoccia.com
RMA
Chris Battaglia
N-0894
Chief Financial Officer
91 Newark-Pompton Turnpike, Riverdale, NJ 07457
Sheet 1
973-835-4060
973-835-0783
THE REQUIRED CERTIFICATION BY AN RMA IS AS FOLLOWS:
Preparation by Registered Municipal Account (Statement of Statutory Auditor Only)
I have prepared the post-closing trial balances, related statement and analyses included in the
accompanying Annual Financial Statement from the books of account and records made
available to me by the
of
as of as of December 31, 2025 and have applied certain agreed-upon procedures thereon as
promulgated by the Division of Local Government Services, solely to assist the Chief Financial
Officer in connection with the filing of the Annual Financial Statement for the year then
ended as required by N.J.S.A. 40A:5-12, as amended.
Because the agreed-upon procedures do not constitute an examination of accounts made in
accordance with generally accepted auditing standards, I do not express an opinion on any of
the post-closing trial balances, related statements and analyses. In connection with the
agreed-upon procedures,
(except for circumstances as set forth below, no matters)
or
(no matters)
[eliminate one]
came to my attention that caused me to believe that the Annual
Financial Statement for the year ended December 31, 2025 is not in substantial compliance with the
requirements of the State of New Jersey, Department of Community Affairs, Division of Local
Government Services. Had I performed additional procedures or had I made an examination
of the financial statements in accordance with generally accepted auditing standards, other
matters might have come to my attention that would have been reported to the governing
body and Division. This Annual Financial Statement relates only to the accounts and
items prescribed by the Division and does not extend to the financial statements of the
municipality/county taken as a whole.
Listing of agreed-upon procedures not performed and/or matters coming to my attention of
which the Director should be informed:
Certified by me
this
3rd
day
, 2026
Sheet 1a
(Address)
973-298-8500
200 Valley Road, Suite 300
(Address)
973-298-8501
(Phone Number)
(Fax Number)
Mount Arlington, NJ 07856
Nisivoccia LLP
(Firm Name)
RIVERDALE
BOROUGH
February
Heidi A. Wohlleb
(Registered Municipal Accountant)
One of the following Certifications must be signed by the Chief Financial Officer if
your municipality is eligible for local examination.
1.
The outstanding indebtedness of the previous fiscal year is not in excess of 3.5%;
2.
All emergencies approved for the previous fiscal year did not exceed 3% of total
appropriations;
3.
The tax collection rate exceeded 90%;
4.
Total deferred charges did not equal or exceed 4% of the total tax levy;
5.
There were no "procedural deficiencies" noted by the registered municipal
accountant on Sheet 1a of the Annual Financial Statement; and
6.
There was no operating deficit for the previous fiscal year.
7.
The municipality did not conduct an accelerated tax sale for less than 3 consecutive
years.
8.
The municipality did not conduct a tax levy sale the previous fiscal year and does
not plan to conduct one in the current year.
9.
The current year budget does not contain a Levy or Appropriation "CAP" waiver.
10.
The municipality has not applied for Transitional Aid for 2026.
11.
The municipality did not adopt a Special Emergency ordinance for COVID-related
expenses or loss of revenue (N.J.S.A. 40A:4-53 (l) and (m)).
The undersigned certifies that this municipality has complied in full in meeting ALL of the
above criteria in determining its qualification for local examination of its Budget in accordance
with N.J.A.C. 5:30-7.5.
Municipality:
Chief Financial Officer:
Signature:
Certificate #:
Date:
The undersigned certifies that this municipality does not meet item(s)
of the criteria above and therefore does not qualify for local
examination of its Budget in accordance with N.J.A.C. 5:30-7.5.
Municipality:
Chief Financial Officer:
Signature:
Certificate #:
Date:
Sheet 1b
CERTIFICATION OF NON-QUALIFYING MUNICIPALITY
BOROUGH OF RIVERDALE
Chris Battaglia
N-0894
BOROUGH OF RIVERDALE
MUNICIPAL BUDGET LOCAL EXAMINATION QUALIFICATION CERTIFICATION
BY
CHIEF FINANCIAL OFFICER
CERTIFICATION OF QUALIFYING MUNICIPALITY
chrisb@ttaglia.com
2/2/26
Fiscal Year Ending:
(1)
(3)
Federal programs
Expended
Other Federal
(administered by
Programs
the state)
Expended
$
$
$
Type of Audit required by Title 2 U.S. Code of Federal Regulations
(CFR) (Uniform Requirements) and OMB 15-08.
Single Audit
Program Specific Audit
X
Financial Statement Audit Performed in Accordance
With Government Auditing Standards (Yellow Book)
Note:
All local governments, who are recipients of federal and state awards (financial assistance), must
report the total amount of federal and state funds expended during its fiscal year and the type of audit
required to comply with Title 2 U.S. Code of Federal Regulations (CFR) OMB 15-08. (Uniform
Guidance) and OMB 15-08. The single audit threshold has been been increased to $750,000
beginning with Fiscal Year ending after 1/1/15. Expenditures are defined in Title 2 U.S. Code of
Federal Regulations (CFR) (Uniform Guidance).
(1)
Report expenditures from federal pass-through programs received directly from state government.
Federal pass-through funds can be identified by the Catalog of Federal Domestic Assistance
(CFDA) number reported in the State's grant/contract agreements.
(2)
Report expenditures from state programs received directly from state government or indirectly from
pass-through entities. Exclude state aid (I.e., CMPTRA, Energy Receipts tax, etc.) since there
are no compliance requirements.
(3)
Report expenditures from federal programs received directly from the federal government or indirectly
from entities other than state government.
2/3/26
Date
Sheet 1c
December 31, 2025
(2)
Programs
Expended
State
chrisb@ttaglia.com
Signature of Chief Financial Officer
TOTAL
85,408.65
Report of Federal and State Financial Assistance
Expenditures of Awards
20-6012348
Fed I.D. #
BOROUGH OF RIVERDALE
Municipality
MORRIS
County
INSTRUCTIONS
The following certification is to be used ONLY in the event there is NO municipality
operated utility.
If there is a utility operated by the municipality of if a "utility fund" existed on the books of
account, do not sign this statement and do not remove any of the UTILITY sheets from the
document.
CERTIFICATION
I hereby certify that there was no "utility fund" on the books of account and there was no
utility owned and operated by the
of
,
County of
during the year 2025 and that sheets 40 to 68 are unnecessary.
I have therefore removed from this statement the sheets pertaining only to utilities.
Name
Title
(This must be signed by the Chief Financial Officer, Comptroller, Auditor or Registered
Municipal Accountant.)
Certification is hereby made that the Net Valuation Taxable of property liable to taxation for
the tax year 2026 and filed with the County Board of Taxation on January 10, 2026 in accordance
with the requirement of N.J.S.A. 54:4-35, was in the amount of $
IMPORTANT !
READ INSTRUCTIONS
MUNICIPAL CERTIFICATION OF TAXABLE PROPERTY AS OF OCTOBER 1, 2025
RIVERDALE
SIGNATURE OF TAX ASSESSOR
MORRIS
1,166,302,200.00
BOROUGH
Jason Laliker
Sheet 2
MUNICIPALITY
MORRIS
BOROUGH OF RIVERDALE
COUNTY
Debit
Credit
CASH
2,578,594.45
INVESTMENTS
DUE FROM/TO STATE - VETERANS AND SENIOR CITIZENS
-
4,435.08
Receivables with Full Reserves:
TAXES RECEIVABLE:
PRIOR
1,809.54
CURRENT
141,044.00
SUBTOTAL
142,853.54
TAX TITLE LIENS RECEIVABLE
218,066.42
PROPERTY ACQUIRED FOR TAXES
235,100.00
CONTRACT SALES RECEIVABLE
-
MORTGAGE SALES RECEIVABLE
-
REVENUE ACCOUNTS RECEIVABLE
43,810.96
DUE FROM:
OTHER TRUST FUNDS
51,674.80
FEDERAL AND STATE FUND
187,624.34
GENERAL CAPITAL FUND
2,165.22
WATER/SEWER UTILITY OPERATING FUND
20.00
ANIMAL CONTROL FUND
4,033.24
DEFERRED CHARGES:
EMERGENCY
35,000.00
SPECIAL EMERGENCY (40A:4-55)
-
DEFICIT
-
Page Totals:
3,498,942.97
4,435.08
(Do not crowd - add additional sheets)
Sheet 3
Title of Account
NOTE THAT A TRIAL BALANCE IS REQUIRED AND NOT A BALANCE SHEET
POST CLOSING
TRIAL BALANCE - CURRENT FUND
AS AT DECEMBER 31, 2025
Cash Liabilities Must Be Subtotaled and Subtotal Must Be Marked With "C" -- Taxes Receivable Must Be Subtotaled
Debit
Credit
TOTALS FROM PAGE 3
3,498,942.97
4,435.08
APPROPRIATION RESERVES
216,092.48
ENCUMBRANCES PAYABLE
68,777.32
ACCOUNTS PAYABLE
TAX OVERPAYMENTS
21,964.21
PREPAID TAXES
102,773.93
DUE TO OPEN SPACE TRUST FUND
596.48
DUE TO STATE:
MARRIAGE LICENCE
225.00
DCA TRAINING FEES
LOCAL SCHOOL TAX PAYABLE
2.00
REGIONAL SCHOOL TAX PAYABLE
-
REGIONAL H.S.TAX PAYABLE
-
COUNTY TAX PAYABLE
-
DUE COUNTY - ADDED & OMMITTED
-
SPECIAL DISTRICT TAX PAYABLE
-
RESERVE FOR TAX APPEAL
179,175.27
PAGE TOTAL
3,498,942.97
594,041.77
(Do not crowd - add additional sheets)
Sheet 3a
NOTE THAT A TRIAL BALANCE IS REQUIRED AND NOT A BALANCE SHEET
POST CLOSING
TRIAL BALANCE - CURRENT FUND (CONT'D)
AS AT DECEMBER 31, 2025
Cash Liabilities Must Be Subtotaled and Subtotal Must Be Marked With "C" -- Taxes Receivable Must Be Subtotaled
Title of Account
Debit
Credit
TOTALS FROM PAGE 3a
3,498,942.97
594,041.77
SUBTOTAL
3,498,942.97
594,041.77
"C"
RESERVE FOR RECEIVABLES
885,348.52
DEFERRED SCHOOL TAX
-
DEFERRED SCHOOL TAX PAYABLE
-
FUND BALANCE
2,019,552.68
TOTALS
3,498,942.97
3,498,942.97
(Do not crowd - add additional sheets)
Sheet 3a.1
Title of Account
NOTE THAT A TRIAL BALANCE IS REQUIRED AND NOT A BALANCE SHEET
POST CLOSING
TRIAL BALANCE - CURRENT FUND (CONT'D)
AS AT DECEMBER 31, 2025
Cash Liabilities Must Be Subtotaled and Subtotal Must Be Marked With "C" -- Taxes Receivable Must Be Subtotaled
Debit
Credit
CASH
2,989.30
RESERVE FOR PUBLIC ASSISTANCE
2,989.30
TOTALS
2,989.30
2,989.30
*To be prepared in compliance with Department of Human Services Municipal Audit Guide,
Public Welfare, General Assistance Program.
Title of Account
(Do not crowd - add additional sheets)
Sheet 4
POST CLOSING
TRIAL BALANCE - PUBLIC ASSISTANCE FUND
ACCOUNTS #1 AND #2 *
AS AT DECEMBER 31, 2025
Debit
Credit
CASH
-
GRANTS RECEIVABLE
724,955.90
DUE FROM/TO CURRENT FUND
187,624.34
ENCUMBRANCES PAYABLE
6,036.00
APPROPRIATED RESERVES
497,109.70
UNAPPROPRIATED RESERVES
34,185.86
TOTALS
724,955.90
724,955.90
Title of Account
(Do not crowd - add additional sheets)
Sheet 5
POST CLOSING TRIAL BALANCE
FEDERAL AND STATE GRANTS
AS AT DECEMBER 31, 2025
Debit
Credit
ANIMAL CONTROL TRUST FUND
CASH
13,104.24
DUE TO CURRENT FUND
4,033.24
DUE TO STATE OF NJ
15.00
RESERVE FOR ANIMAL CONTROL TRUST FUND
9,056.00
FUND TOTALS
13,104.24
13,104.24
ASSESSMENT TRUST FUND
CASH
-
DUE TO -
RESERVE FOR:
FUND TOTALS
-
-
MUNICIPAL OPEN SPACE TRUST FUND
CASH
492,427.96
DUE FROM CURRENT FUND
596.48
RESERVE FOR MUNICIPAL OPEN SPACE
493,024.44
FUND TOTALS
493,024.44
493,024.44
LOSAP TRUST FUND
CASH
-
FUND TOTALS
-
-
Title of Account
Sheet 6
POST CLOSING
TRIAL BALANCE - TRUST FUNDS
AS AT DECEMBER 31, 2025
(Assessment Section Must Be Separately Stated)
(Do not crowd - add additional sheets)
Debit
Credit
CDBG TRUST FUND
CASH
-
DUE TO -
FUND TOTALS
-
-
ARTS AND CULTURAL TRUST FUND
CASH
-
FUND TOTALS
-
-
OTHER TRUST FUNDS
CASH
1,016,514.89
DUE FROM CURRENT FUND - TAX SALE PREMIUMS
Due from Payroll Agency Account
782.21
DUE TO CURRENT FUND
51,674.80
RESERVE FOR:
UNEMPLOYMENT COMPENSATION INSURANCE
168,348.89
LAW ENFORCEMENT
3,226.62
SHADE TREE
4,952.35
COUNCIL ON AFFORDABLE HOUSING
413,094.38
PARKING OFFENSE ADJUDICATION ACT
254.00
OTHER TRUST FUNDS PAGE TOTAL
1,017,297.10
641,551.04
Title of Account
(Do not crowd - add additional sheets)
Sheet 6.1
POST CLOSING
TRIAL BALANCE - TRUST FUNDS (CONT'D)
AS AT DECEMBER 31, 2025
(Assessment Section Must Be Separately Stated)
Debit
Credit
Previous Totals
1,017,297.10
641,551.04
OTHER TRUST FUNDS (continued)
RESERVE FOR:
BEAUTIFICATION ACCEPTANCE OF BEQUESTS
5.05
FOOD PANTRY DONATIONS
28,000.48
POLICE OUTSIDE DUTY
82,023.33
PUBLIC DEFENDER
15,514.00
RECREATION FIELDS DONATIONS
288.20
HISTORICAL AND OPEN SPACE DONATIONS
315.18
CELEBRATION OF PUBLIC EVENTS
11,573.48
FIRE PREVENTION
1,500.00
SPECIAL DEPOSITS (ESCROW)
225,534.98
RECREATION PROGRAMS
2,191.36
TAX SALE PREMIUMS
8,800.00
TOTALS
1,017,297.10
1,017,297.10
Sheet 6.2
POST CLOSING
TRIAL BALANCE - TRUST FUNDS (CONT'D)
(Assessment Section Must Be Separately Stated)
AS AT DECEMBER 31, 2025
Title of Account
(Do not crowd - add additional sheets)
Debit
Credit
Previous Totals
1,017,297.10
1,017,297.10
OTHER TRUST FUNDS (continued)
TOTALS
1,017,297.10
1,017,297.10
Sheet 6. TOTALS
POST CLOSING
TRIAL BALANCE - TRUST FUNDS (CONT'D)
(Assessment Section Must Be Separately Stated)
AS AT DECEMBER 31, 2025
Title of Account
(Do not crowd - add additional sheets)
Amount
Dec. 31, 2024
Balance
per Audit
as at
Report
Receipts
Disbursements
Dec. 31, 2025
Open Space
505,223.40
118,251.20
130,450.16
493,024.44
Unemployment Compensation Ins.
165,982.35
3,873.16
1,506.62
168,348.89
Law Enforcement
3,165.42
61.20
3,226.62
Shade Tree
2,043.43
4,007.32
1,098.40
4,952.35
Council on Affordable Housing
411,289.64
13,655.46
11,850.72
413,094.38
Parking Offense Adjudication Act
244.00
10.00
254.00
Beautification Acceptance of Bequests
5.05
5.05
Food Pantry Donations
23,759.09
12,861.01
8,619.62
28,000.48
Police Outside Duty
89,796.18
44,907.00
52,679.85
82,023.33
Public Defender
12,581.00
22,083.00
19,150.00
15,514.00
Recreation Fields Donations
11,444.11
2,445.00
13,600.91
288.20
Recreation Programs
926.74
32,652.70
31,388.08
2,191.36
Historical and Open Space Donations
315.18
315.18
Celebration of Public Events
6,034.66
14,841.60
9,302.78
11,573.48
Fire Prevention
1,500.00
1,500.00
Special Deposits (Escrow)
150,480.72
166,363.23
91,308.97
225,534.98
Developer's Escrow
-
Tax Sale Premiums
59,200.00
8,000.00
58,400.00
8,800.00
Centennial
8,517.00
4,091.80
12,608.80
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
PAGE TOTAL
$
1,452,507.97
$
448,103.68
$
441,964.91
$
1,458,646.74
Sheet 6b
Purpose
SCHEDULE OF TRUST FUND RESERVES
Amount
Dec. 31, 2024
Balance
per Audit
as at
Report
Receipts
Disbursements
Dec. 31, 2025
PREVIOUS PAGE TOTAL
1,452,507.97
448,103.68
441,964.91
1,458,646.74
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
PAGE TOTAL
$
1,452,507.97
$
448,103.68
$
441,964.91
$
1,458,646.74
Sheet 6b TOTAL
SCHEDULE OF TRUST FUND RESERVES (CONT'D)
Purpose
Audit
Title of Liability to which Cash
Balance
Balance
and Investments are Pledged
Dec. 31, 2024
Assessments
Current
Disbursements
Dec. 31, 2025
and Liens
Budget
Assessment Serial Bond Issues:
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
-
-
-
-
-
Assessment Bond Anticipation Note Issues:
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
-
-
-
-
Other Liabilities
-
Trust Surplus
-
*Less Assets "Unfinanced"
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
-
-
-
-
-
-
-
-
-
-
-
-
*Show as red figure
ANALYSIS OF TRUST ASSESSMENT CASH AND INVESTMENTS PLEDGED TO
LIABILITIES AND SURPLUS
RECEIPTS
Sheet 7
Debit
Credit
Estimated Proceeds Bonds and Notes Authorized
1,257,609.55
xxxxxxxxx
Bonds and Notes Authorized but Not Issued
xxxxxxxxx
1,257,609.55
CASH
874,889.06
DUE FROM -
DUE FROM -
FEDERAL AND STATE GRANTS RECEIVABLE
DEFERRED CHARGES TO FUTURE TAXATION:
FUNDED
UNFUNDED
4,906,070.55
DUE TO -
PAGE TOTALS
7,038,569.16
1,257,609.55
Title of Account
(Do not crowd - add additional sheets)
Sheet 8
POST CLOSING
TRIAL BALANCE -- GENERAL CAPITAL FUND
AS AT DECEMBER 31, 2025
Debit
Credit
PREVIOUS PAGE TOTALS
7,038,569.16
1,257,609.55
BOND ANTICIPATION NOTES PAYABLE
3,648,461.00
GENERAL SERIAL BONDS
-
TYPE 1 SCHOOL BONDS
-
LOANS PAYABLE
-
CAPITAL LEASES PAYABLE
-
RESERVE FOR CAPITAL PROJECTS
IMPROVEMENT AUTHORIZATIONS:
FUNDED
-
UNFUNDED
1,827,516.51
ENCUMBRANCES PAYABLE
154,110.93
RESERVE TO PAY BANS
CAPITAL IMPROVEMENT FUND
27,985.10
DOWN PAYMENTS ON IMPROVEMENTS
-
70,024.99
2,165.22
CAPITAL FUND BALANCE
50,695.86
7,038,569.16
7,038,569.16
Sheet 8.1
POST CLOSING
TRIAL BALANCE -- GENERAL CAPITAL FUND
AS AT DECEMBER 31, 2025
Title of Account
(Do not crowd - add additional sheets)
DUE TO CURRENT FUND
RESERVE FOR GRANTS RECEIVABLE
RESERVE TO PAY DEBT SERVICE
Less Checks
Cash Book
*On Hand
On Deposit
Outstanding
Balance
525,877.67
2,389,262.94
336,546.16
2,578,594.45
-
13,104.24
13,104.24
-
492,427.96
492,427.96
-
-
1,500.00
1,024,553.49
9,538.60
1,016,514.89
-
874,889.06
874,889.06
2,989.30
2,989.30
662.22
629,811.99
630,474.21
106,206.69
106,206.69
1,107,328.40
1,107,328.40
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Total
528,039.89
6,640,574.07
346,084.76
6,822,529.20
* Include Deposits In Transit
** Be sure to include a Public Assistance Account reconciliation and trial balance if the municipality maintains such a bank account.
REQUIRED CERTIFICATION
I hereby certify that all amounts shown in the "Cash on Deposit" column on Sheet 9 and 9(a) have been verified with the
applicable bank statements, certificates, agreements or passbooks at December 31, 2025.
I also certify that all amounts, if any, shown for Investments in Savings and Loan Associations on any trial balance have
been verified with the applicable passbook at December 31, 2025.
All "Certificates of Deposits", Repurchase Agreements" and other investments must be reported as cash and included in
this certification.
(THIS MUST BE SIGNED BY THE REGISTERED MUNICIPAL ACCOUNTANT (STATUTORY AUDITOR) OR
CHIEF FINANCIAL OFFICER) depending on who prepared this Annual Financial Statement as certified to on Sheet 1 or 1(a).
Signature:
Title:
CASH RECONCILIATION DECEMBER 31, 2025
Cash
Sheet 9
Current
Trust - Animal Control
Trust - Assessment
Trust - Municipal Open Space
Trust - LOSAP
Trust - CDBG
Trust - Other
Trust - Arts and Culture
General Capital
Public Assistance
UTILITIES:
Water/Sewer Operating
Water/Sewer Assessment
RMA
Grant Fund
hwohlleb@nisivoccia.com
Water/Sewer Capital
Current Fund:
Lakeland Bank #4806
1,407,971.10
Lakeland Bank #4814
981,291.84
Trust - Animal Control:
Lakeland Bank #4857
13,104.24
Trust - Municipal Open Space:
Lakeland Bank #4865
492,427.96
Trust - Other:
Lakeland Bank #4741
413,094.38
Lakeland Bank #4776
28,376.07
Lakeland Bank #4784
3,234.26
Lakeland Bank #4733
356,040.49
Lakeland Bank #5535
199,247.83
Lakeland Bank #5543
24,560.46
General Capital Fund:
Lakeland Bank #4822
874,889.06
Public Assistance Fund:
Lakeland Bank #4768
2,989.30
Water/Sewer Utility Operating Fund:
Lakeland Bank #7825
629,811.99
Water/Sewer Utility Assessment Trust Fund:
Lakeland Bank #4849
106,206.69
Water/Sewer Utility Capital Fund:
Lakeland Bank #4830
1,107,328.40
PAGE TOTAL
6,640,574.07
Sheet 9a
LIST BANKS AND AMOUNTS SUPPORTING "CASH ON DEPOSIT"
CASH RECONCILIATION DECEMBER 31, 2025 (cont'd)
Note: Sections N.J.S. 40A:4-61, 40A:4-62 and 40A:4-63 of the Local Budget Law require that
separate bank accounts be maintained for each allocated fund.
PREVIOUS PAGE TOTAL
6,640,574.07
TOTAL PAGE
6,640,574.07
CASH RECONCILIATION DECEMBER 31, 2025 (cont'd)
LIST BANKS AND AMOUNTS SUPPORTING "CASH ON DEPOSIT"
Note: Sections N.J.S. 40A:4-61, 40A:4-62 and 40A:4-63 of the Local Budget Law require that
separate bank accounts be maintained for each allocated fund.
Sheet 9a TOTAL
2025
Balance
Budget
Received
Other
Cancelled
Balance
Jan. 1, 2025
Revenue
Dec. 31, 2025
Realized
New Jersey Department of Transportation:
-
-
Various Road Projects
420,170.00
260,630.00
206,058.75
474,741.25
Tree Inventory
22,000.00
22,000.00
Recycling Tonnage
-
-
American Rescue Plan Firefighter Grant
55,000.00
44,735.35
10,264.65
Morris County Trails
43,950.00
43,950.00
Sustainable New Jersey
-
-
Clean Communities Program
-
11,881.69
(11,881.69)
-
Body Armor Replacement Fund
-
1,641.07
(1,641.07)
-
Bulletproof Vest Program
-
2,292.76
(2,292.76)
-
Alcohol Education and Rehabilitation Fund
-
1,103.25
(1,103.25)
-
Spotted Lanternfly Program
35,000.00
35,000.00
Stormwater Assistance Grant
10,000.00
10,000.00
Community Energy Plan Grant
10,000.00
10,000.00
Local Recreation Improvement Grant
-
75,000.00
75,000.00
Morris County Historical Preservation Grants
-
44,000.00
44,000.00
-
-
-
-
-
-
PAGE TOTALS
596,120.00
396,548.77
250,794.10
(16,918.77)
-
724,955.90
MUNICIPALITIES AND COUNTIES
FEDERAL AND STATE GRANTS RECEIVABLE
Sheet 10
Grant
2025
Balance
Budget
Received
Other
Cancelled
Balance
Jan. 1, 2025
Revenue
Dec. 31, 2025
Realized
PREVIOUS PAGE TOTALS
596,120.00
396,548.77
250,794.10
(16,918.77)
-
724,955.90
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
PAGE TOTALS
596,120.00
396,548.77
250,794.10
(16,918.77)
-
724,955.90
MUNICIPALITIES AND COUNTIES
FEDERAL AND STATE GRANTS RECEIVABLE (cont'd)
Sheet 10.1
Grant
2025
Balance
Budget
Received
Other
Cancelled
Balance
Jan. 1, 2025
Revenue
Dec. 31, 2025
Realized
PREVIOUS PAGE TOTALS
596,120.00
396,548.77
250,794.10
(16,918.77)
-
724,955.90
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTALS
596,120.00
396,548.77
250,794.10
(16,918.77)
-
724,955.90
MUNICIPALITIES AND COUNTIES
FEDERAL AND STATE GRANTS RECEIVABLE (cont'd)
Grant
Sheet 10
Totals
Balance
Expended
Other
Cancelled
Balance
Jan. 1, 2025
Budget
Appropriation
Dec. 31, 2025
By 40A:4-87
New Jersey Department of Transportation:
-
-
Various Road Projects (FY24 Municipal Aid)
-
260,630.00
260,630.00
Bulletproof Vest Program
2,064.96
2,292.76
4,357.72
Drunk Driving Enforcement Fund
34,027.15
34,027.15
Recycling Tonnage
60,982.11
3,726.00
57,256.11
Morris County Trails
42,950.00
25,800.00
17,150.00
Sustainable New Jersey
2,055.02
1,955.16
99.86
Clean Communities Program
3,094.80
11,881.69
5,882.67
9,093.82
Body Armor Replacement Fund
5,599.36
1,641.07
7,240.43
Federal Emergency Management Agency:
-
-
Generator Project
2,687.92
2,687.92
Alcohol Education and Rehabilitation Fund
6,418.62
1,103.25
799.98
6,721.89
American Rescue Plan Firefighter Grant
1.60
639.92
641.52
Stormwater Assistance Grant
5,500.00
5,500.00
Spotted Lanternfly Program
34,203.28
34,203.28
Community Energy Plan Grant
10,000.00
10,000.00
Police Donations:
-
-
Blackfin
900.00
900.00
Walmart
2,500.00
2,500.00
PAGE TOTALS
212,984.82
16,918.77
260,630.00
38,163.81
639.92
-
453,009.70
Sheet
11
SCHEDULE OF APPROPRIATED RESERVES FOR
FEDERAL AND STATE GRANTS
Grant
Transferred from 2025
Budget Appropriations
Balance
Expended
Other
Cancelled
Balance
Jan. 1, 2025
Budget
Appropriation
Dec. 31, 2025
By 40A:4-87
PREVIOUS PAGE TOTALS
212,984.82
16,918.77
260,630.00
38,163.81
639.92
-
453,009.70
Police Donations:
-
-
Timmes
100.00
100.00
Local Recreation Improvement Grant
-
75,000.00
75,000.00
-
Morris County Historical Preservation Grants
-
44,000.00
44,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
PAGE TOTALS
213,084.82
16,918.77
379,630.00
113,163.81
639.92
-
497,109.70
Sheet
11.1
SCHEDULE OF APPROPRIATED RESERVES FOR
FEDERAL AND STATE GRANTS
Transferred from 2025
Grant
Budget Appropriations
Balance
Expended
Other
Cancelled
Balance
Jan. 1, 2025
Budget
Appropriation
Dec. 31, 2025
By 40A:4-87
PREVIOUS PAGE TOTALS
213,084.82
16,918.77
379,630.00
113,163.81
639.92
-
497,109.70
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
PAGE TOTALS
213,084.82
16,918.77
379,630.00
113,163.81
639.92
-
497,109.70
Sheet
11.2
SCHEDULE OF APPROPRIATED RESERVES FOR
FEDERAL AND STATE GRANTS
Transferred from 2025
Grant
Budget Appropriations
Balance
Expended
Other
Cancelled
Balance
Jan. 1, 2025
Budget
Appropriation
Dec. 31, 2025
By 40A:4-87
PREVIOUS PAGE TOTALS
213,084.82
16,918.77
379,630.00
113,163.81
639.92
-
497,109.70
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTALS
213,084.82
16,918.77
379,630.00
113,163.81
639.92
-
497,109.70
Sheet 11
Totals
SCHEDULE OF APPROPRIATED RESERVES FOR
FEDERAL AND STATE GRANTS
Transferred from 2025
Grant
Budget Appropriations
Balance
Received
Other
Balance
Jan. 1, 2025
Budget
Appropriation
Dec. 31, 2025
By 40A:4-87
PREVIOUS PAGE TOTALS
-
-
-
-
-
-
Bulletproof Vest Program
2,292.76
2,292.76
2,207.15
2,207.15
-
-
Recycling Tonnage
-
19,472.10
19,472.10
-
-
Body Armor Replacement Fund
1,641.07
1,641.07
-
Alcohol Education and Rehabilitation Fund
1,103.25
1,103.25
722.16
722.16
Clean Communities Program
11,881.69
11,881.69
11,784.45
11,784.45
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTALS
16,918.77
16,918.77
-
34,185.86
-
34,185.86
Sheet 12
Totals
SCHEDULE OF UNAPPROPRIATED RESERVES FOR
FEDERAL AND STATE GRANTS
Transferred from 2025
Grant
Budget Appropriations
Debit
Credit
Balance - January 1, 2025
xxxxxxxxxxx
xxxxxxxxxx
School Tax Payable #
xxxxxxxxxxx
2.00
School Tax Deferred
(Not in excess of 50% of Levy - 2024 - 2025)
xxxxxxxxxxx
Levy School Year July 1, 2025 - June 30, 2026
xxxxxxxxxxx
Levy Calendar Year 2025
xxxxxxxxxxx
10,132,553.00
Paid
10,132,553.00
xxxxxxxxxx
Balance - December 31, 2025
xxxxxxxxxxx
xxxxxxxxxx
School Tax Payable #
2.00
xxxxxxxxxx
School Tax Deferred
(Not in excess of 50% of Levy - 2025 - 2026)
xxxxxxxxxx
* Not including Type 1 school debt service, emergency authorizations-schools, transfer to
10,132,555.00
10,132,555.00
Board of Education for use of local schools.
# Must include unpaid requisitions.
Sheet 13
*LOCAL DISTRICT SCHOOL TAX
Debit
Credit
Balance - January 1, 2025
xxxxxxxxxxx
xxxxxxxxxx
School Tax Payable #
xxxxxxxxxxx
School Tax Deferred
(Not in excess of 50% of Levy - 2024 - 2025)
xxxxxxxxxxx
Levy School Year July 1, 2025 - June 30, 2026
xxxxxxxxxxx
Levy Calendar Year 2025
xxxxxxxxxxx
Paid
xxxxxxxxxx
Balance - December 31, 2025
xxxxxxxxxxx
xxxxxxxxxx
School Tax Payable #
-
xxxxxxxxxx
School Tax Deferred
(Not in excess of 50% of Levy - 2025 - 2026)
xxxxxxxxxx
# Must include unpaid requisitions.
-
-
Debit
Credit
Balance - January 1, 2025
xxxxxxxxxxx
xxxxxxxxxx
School Tax Payable #
xxxxxxxxxxx
School Tax Deferred
(Not in excess of 50% of Levy - 2024 - 2025)
xxxxxxxxxxx
Levy School Year July 1, 2025 - June 30, 2026
xxxxxxxxxxx
Levy Calendar Year 2025
xxxxxxxxxxx
Paid
xxxxxxxxxx
Balance - December 31, 2025
xxxxxxxxxxx
xxxxxxxxxx
School Tax Payable #
-
xxxxxxxxxx
School Tax Deferred
(Not in excess of 50% of Levy - 2025 - 2026)
xxxxxxxxxx
# Must include unpaid requisitions.
-
-
Sheet 14
REGIONAL SCHOOL TAX
REGIONAL HIGH SCHOOL TAX
(Provide a separate statement for each Regional District involved)
Debit
Credit
Balance - January 1, 2025
xxxxxxxxxxx
xxxxxxxxxx
County Taxes
xxxxxxxxxxx
Due County for Added and Omitted Taxes
xxxxxxxxxxx
2025 Levy:
xxxxxxxxxxx
xxxxxxxxxx
General County
xxxxxxxxxxx
2,557,369.44
County Library
xxxxxxxxxxx
County Health
xxxxxxxxxxx
County Open Space Preservation
xxxxxxxxxxx
68,966.86
Due County for Added and Omitted Taxes
xxxxxxxxxxx
13,935.77
Paid
2,640,272.07
xxxxxxxxxx
Balance - December 31, 2025
xxxxxxxxxxx
xxxxxxxxxx
County Taxes
xxxxxxxxxx
Due County for Added and Omitted Taxes
-
xxxxxxxxxx
2,640,272.07
2,640,272.07
Debit
Credit
Balance - January 1, 2025
xxxxxxxxxxx
2025 Levy: (List Each Type of District Tax Separately - See Footnote)
xxxxxxxxxxx
xxxxxxxxxx
Fire -
xxxxxxxxxxx
xxxxxxxxxx
Sewer -
xxxxxxxxxxx
xxxxxxxxxx
Water -
xxxxxxxxxxx
xxxxxxxxxx
Garbage -
xxxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxxx
xxxxxxxxxx
Total 2025 Levy
xxxxxxxxxxx
-
Paid
xxxxxxxxxx
Balance - December 31, 2025
-
xxxxxxxxxx
-
-
Footnote: Please state the number of districts in each instance.
Sheet 15
COUNTY TAXES PAYABLE
SPECIAL DISTRICT TAXES
Budget
Realized
Excess or Deficit*
-01
-02
-03
Surplus Anticipated
795,000.00
795,000.00
-
Surplus Anticipated with Prior Written Consent of
Director of Local Government Services
-
Miscellaneous Revenue Anticipated:
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
Adopted Budget
1,215,691.77
1,281,350.48
65,658.71
Added by N.J.S.A. 40A:4-87 (List on 17a)
379,630.00
379,630.00
-
-
-
Total Miscellaneous Revenue Anticipated
1,595,321.77
1,660,980.48
65,658.71
Receipts from Delinquent Taxes
99,297.85
103,227.37
3,929.52
Amount to be Raised by Taxation:
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
(a) Local Tax for Municipal Purposes
6,234,012.80
xxxxxxxxx
xxxxxxxxx
(b) Addition to Local District School Tax
xxxxxxxxx
xxxxxxxxx
(c) Minimum Library Tax
365,276.92
xxxxxxxxx
xxxxxxxxx
Total Amount to be Raised by Taxation
6,599,289.72
6,927,281.99
327,992.27
9,088,909.34
9,486,489.84
397,580.50
Debit
Credit
Current Taxes Realized in Cash (Total of Item 10 or 14 on Sheet 22)
xxxxxxxxx
19,374,727.99
Amount to be Raised by Taxation
xxxxxxxxx
xxxxxxxxx
Local District School Tax
10,132,553.00
xxxxxxxxx
Regional School Tax
-
xxxxxxxxx
Regional High School Tax
-
xxxxxxxxx
County Taxes
2,626,336.30
xxxxxxxxx
Due County for Added and Omitted Taxes
13,935.77
xxxxxxxxx
Special District Taxes
-
xxxxxxxxx
Municipal Open Space Tax
102,976.12
xxxxxxxxx
Municipal Arts and Culture Tax
xxxxxxxxx
Reserve for Uncollected Taxes
xxxxxxxxx
428,355.19
Deficit in Required Collection of Current Taxes (or)
xxxxxxxxx
-
Balance for Support of Municipal Budget (or)
6,927,281.99
xxxxxxxxx
*Excess Non-Budget Revenue (see footnote)
xxxxxxxxx
*Deficit Non-Budget Revenue (see footnote)
xxxxxxxxx
19,803,083.18
19,803,083.18
Source
STATEMENT OF GENERAL BUDGET REVENUES 2025
ALLOCATION OF CURRENT TAX COLLECTIONS
Sheet 17
*These items are applicable only when there is no "Amount to be Raised by Taxation" in the
"Budget" column of the statement at the top of this sheet. In such instances, any excess or
deficit in the above allocation would apply to "Non-Budget Revenue" only.
Budget
Realized
Excess or Deficit
New Jersey Department of Transportation Grant
260,630.00
260,630.00
-
Local Recreation Improvement Grant
75,000.00
75,000.00
-
2022 Morris County Historical Preservation Grant
12,000.00
12,000.00
-
2025 Morris County Historical Preservation Grant
32,000.00
32,000.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
PAGE TOTALS
379,630.00
379,630.00
-
I hereby certify that the above list of Chapter 159 insertions of revenue have been realized in cash or I have received
written notification of the award of public or private revenue. These insertions meet the statutory requirements of
N.J.S.A. 40A:4-87 and matching funds have been provided if applicable.
CFO Signature:
Sheet 17a
STATEMENT OF GENERAL BUDGET REVENUES 2025
(Continued)
Miscellaneous Revenues Anticipated: Added By N.J.S.A. 40A:4-87
Source
chrisb@ttaglia.com
Budget
Realized
Excess or Deficit
PREVIOUS PAGE TOTALS
379,630.00
379,630.00
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
TOTALS
379,630.00
379,630.00
-
I hereby certify that the above list of Chapter 159 insertions of revenue have been realized in cash or I have received
written notification of the award of public or private revenue. These insertions meet the statutory requirements of
N.J.S.A. 40A:4-87 and matching funds have been provided if applicable.
CFO Signature:
Sheet 17a Totals
STATEMENT OF GENERAL BUDGET REVENUES 2025
(Continued)
Miscellaneous Revenues Anticipated: Added By N.J.S.A. 40A:4-87
Source
chrisb@ttaglia.com
2025 Budget As Adopted
8,709,279.34
2025 Budget - Added by N.J.S.A. 40A:4-87
379,630.00
Appropriated for 2025 (Budget Statement Item 9)
9,088,909.34
Appropriated for 2025 by Emergency Appropriation (Budget Statement Item 9)
35,000.00
Total General Appropriations (Budget Statement Item 9)
9,123,909.34
Add: Overexpenditures (see footnote)
Total Appropriations and Overexpenditures
9,123,909.34
Deduct Expenditures:
Paid or Charged [Budget Statement Item (L)]
8,479,461.67
Paid or Charged - Reserve for Uncollected Taxes
428,355.19
Reserved
216,092.48
Total Expenditures
9,123,909.34
Unexpended Balances Canceled (see footnote)
-
FOOTNOTES - RE: OVEREXPENDITURES
Every appropriation overexpended in the budget document must be marked with an * and must agree in the aggregate with this item.
RE: UNEXPENDED BALANCES CANCELED
Are not to be shown as "Paid or Charged" in the budget document. In all instances "Total Appropriations" and "Overexpenditures"
must equal the sum of "Total Expenditures" and "Unexpended Balances Canceled".
2025 Authorizations
N.J.S.A. 40A:4-46 (After adoption of Budget)
N.J.S.A. 40A:4-20 (Prior to adoption of Budget)
Total Authorizations
-
Deduct Expenditures:
Paid or Charged
Reserved
Total Expenditures
-
Sheet 18
STATEMENT OF GENERAL BUDGET APPROPRIATIONS 2025
SCHEDULE OF EMERGENCY APPROPRIATIONS FOR LOCAL
DISTRICT SCHOOL PURPOSES
(EXCEPT FOR TYPE I SCHOOL DEBT SERVICE)
Debit
Credit
Excess of Anticipated Revenues:
xxxxxxxxx
xxxxxxxxx
Miscellaneous Revenues anticipated
xxxxxxxxx
65,658.71
Delinquent Tax Collections
xxxxxxxxx
3,929.52
xxxxxxxxx
Required Collection of Current Taxes
xxxxxxxxx
327,992.27
Unexpended Balances of 2025 Budget Appropriations
xxxxxxxxx
-
Miscellaneous Revenue Not Anticipated
xxxxxxxxx
425,043.33
Miscellaneous Revenue Not Anticipated:
Proceeds of Sale of Foreclosed Property (Sheet 27)
Payments in Lieu of Taxes on Real Property
xxxxxxxxx
Sale of Municipal Assets
xxxxxxxxx
Unexpended Balances of 2024 Appropriation Reserves
xxxxxxxxx
104,175.36
Prior Years Interfunds Returned in 2025
xxxxxxxxx
6,827.08
Prior Year Accounts Payable Cancelled
1,370.00
Deferred School Tax Revenue: (See School Taxes, Sheets 13 & 14)
xxxxxxxxx
xxxxxxxxx
Balance - January 1, 2025
-
xxxxxxxxx
Balance - December 31, 2025
xxxxxxxxx
-
Deficit in Anticipated Revenues:
xxxxxxxxx
xxxxxxxxx
Miscellaneous Revenues Anticipated
-
xxxxxxxxx
Delinquent Tax Collections
-
xxxxxxxxx
xxxxxxxxx
Required Collection on Current Taxes
-
xxxxxxxxx
Interfund Advances Originating in 2025
245,517.60
xxxxxxxxx
Prior Year Senior Citizens' Deductions Disallowed
1,000.00
Deficit Balance - To Trial Balance (Sheet 3)
xxxxxxxxx
-
Surplus Balance - To Surplus (Sheet 21)
688,478.67
xxxxxxxxx
934,996.27
934,996.27
Sheet 19
RESULTS OF 2025 OPERATIONS
CURRENT FUND
-
xxxxxxxxx
Amount Realized
PREVIOUS PAGE TOTALS
-
Compost Rental/Tipping Fee
113,450.00
Rent of Municipal Owned Property
113,600.00
Interest on Investments and Deposits
126,891.22
Reimbursements
34,549.35
Cable TV Franchise Fee
23,096.00
Statutory Excess in Reserve for Animal Control Fund Expenditures
4,033.24
State of New Jersey:
Senior Citizens' and Veterans' Deductions Administrative Fee
595.00
Disposal/Recycling of Tires
135.00
Other Miscellaneous
8,693.52
Total Amount of Miscellaneous Revenues Not Anticipated (Sheet 19)
425,043.33
SCHEDULE OF MISCELLANEOUS REVENUES
NOT ANTICIPATED
Source
Sheet 20 Totals
Debit
Credit
1.
Balance - January 1, 2025
xxxxxxxxx
2,126,074.01
2.
xxxxxxxxx
3.
Excess Resulting from 2025 Operations
xxxxxxxxx
688,478.67
4.
Amount Appropriated in the 2025 Budget - Cash
795,000.00
xxxxxxxxx
5.
Amount Appropriated in 2025 Budget - with Prior
Written Consent of Director of Local Government Services
-
xxxxxxxxx
6.
xxxxxxxxx
7.
Balance - December 31, 2025
2,019,552.68
xxxxxxxxx
2,814,552.68
2,814,552.68
Cash
2,578,594.45
Investments
Sub Total
2,578,594.45
Deduct Cash Liabilities Marked with "C" on Trial Balance
594,041.77
Cash Surplus
1,984,552.68
Deficit in Cash Surplus
Other Assets Pledged to Surplus:*
-
Deferred Charges #
35,000.00
Cash Deficit #
Total Other Assets
35,000.00
* IN THE CASE OF A "DEFICIT IN CASH SURPLUS", "OTHER ASSETS"
2,019,552.68
WOULD ALSO BE PLEDGED TO CASH LIABILITIES.
# MAY NOT BE ANTICIPATED AS NON-CASH SURPLUS IN 2026 BUDGET.
(1) MAY BE ALLOWED UNDER CERTAIN CONDITIONS.
NOTE: Deferred charges for authorizations under N.J.S.A. 40A:4-55 (Tax Map, etc.), N.J.S.A. 40A:4-55 (Flood Damage, etc.), N
40A:4-55.1 (Roads and Bridges, etc.) and N.J.S.A. 40A:4-55.13 (Public Exigencies, etc.) to the extent of emergency notes issued
and outstanding for such purposes, together with such emergency notes, may be omitted from this analysis.
(1) Due from State of N.J. Senior
Citizens and Veterans Deduction
Sheet 21
SURPLUS - CURRENT FUND
YEAR 2025
ANALYSIS OF BALANCE AS AT DECEMBER 31, 2025
(FROM CURRENT FUND - TRIAL BALANCE)
1.
Amount of Levy as per Duplicate (Analysis) #
$
19,462,370.77
or
(Abstract of Ratables)
$
2.
Amount of Levy - Special District Taxes
$
3.
Amount Levied for Omitted Taxes under
N.J.S.A. 54:4-63.12 et seq.
$
4.
Amount Levied for Added Taxes under
N.J.S.A. 54:4-63.1 et seq.
$
103,081.25
5a. Subtotal 2025 Levy
$
19,565,452.02
5b. Reductions Due to Tax Appeals**
$
5c. Total 2025 Tax Levy
$
19,565,452.02
6.
Transferred to Tax Title Liens
$
10,824.79
7.
Transferred to Foreclosed Property
$
8.
Remitted, Abated or Canceled
$
38,855.24
9.
Discount Allowed
$
10. Collected in Cash: In 2024
$
102,830.29
In 2025*
$
19,239,647.70
Homestead Benefit Credit
$
State's Share of 2025 Senior Citizens
and Veterans Deductions Allowed
$
32,250.00
Total To Line 14
$
19,374,727.99
11. Total Credits
$
19,424,408.02
12. Amount Outstanding December 31, 2025
$
141,044.00
13. Percentage of Cash Collections to Total 2025 Levy,
(Item 10 divided by Item 5c) is
99.02%
Note : If municipality conducted Accelerated Tax Sale or Tax Levy Sale check here ____ and complete sheet 22a
14. Calculation of Current Taxes Realized in Cash:
Total of Line 10
$
19,374,727.99
Less: Reserve for Tax Appeals Pending
State Division of Tax Appeals
$
To Current Taxes Realized in Cash (Sheet 17)
$
19,374,727.99
Note A: In showing the above percentage the following should be noted:
Where Item 5 shows $1,500,000.00, and Item 10 shows $1,049,977.50,
the percentage represented by the cash collections would be
$1,049,977.50 divided by $1,500,000, or .699985. The correct percentage to
be shown as Item 13 is 69.99% and not 70.00%, nor 69.999%.
# Note: On Item 1 if Duplicate (Analysis) Figure is used; be sure to include
Senior Citizens and Veterans Deductions.
* Include overpayments applied as part of 2025 collections.
** Tax appeals pursuant to R.S. 54:3-21 et seq and/or R.S. 54:48-1 et seq approved by resolution of the governing
body prior to introduction of municipal budget
(FOR MUNICIPALITIES ONLY)
CURRENT TAXES - 2025 LEVY
Sheet 22
(1) Utilizing Accelerated Tax Sale
Total of Line 10 Collected in Cash (sheet 22)
$
19,374,727.99
LESS : Proceeds from Accelerated Tax Sale
Net Cash Collected
$
19,374,727.99
Line 5c (sheet 22) Total 2025 Tax Levy
$
19,565,452.02
Percentage of Collection Excluding Accelerated Tax Sale Proceeds
(Net Cash Collected divided by Item 5c) is
99.03%
(2) Utilizing Tax Levy Sale
Total of Line 10 Collected in Cash (sheet 22)
$
19,374,727.99
LESS : Proceeds from Tax Levy Sale (excluding premium)
Net Cash Collected
$
19,374,727.99
Line 5c (sheet 22) Total 2025 Tax Levy
$
19,565,452.02
Percentage of Collection Excluding Tax Levy Sale Proceeds
(Net Cash Collected divided by Item 5c) is
99.03%
Sheet 22a
ACCELERATED TAX SALE / TAX LEVY SALE - CHAPTER 99
To Calculate Underlying Tax Collection Rate for 2025
Utilize this sheet only if you conducted an Accelerated Tax Sale or Tax Levy Sale pursuant to
Chapter 99, P.L. 1997.
Debit
Credit
1.
Balance - January 1, 2025
xxxxxxxxx
xxxxxxxxx
Due From State of New Jersey
xxxxxxxxx
Due To State of New Jersey
xxxxxxxxx
5,935.08
2.
Senior Citizens Deductions Per Tax Billings
5,500.00
xxxxxxxxx
3.
Veterans Deductions Per Tax Billings
26,000.00
xxxxxxxxx
4.
Deductions Allowed By Tax Collector
750.00
xxxxxxxxx
5.
Deductions Allowed By Tax Collector - Prior Year Taxes (2024)
6.
7.
Deductions Disallowed By Tax Collector
xxxxxxxxx
8.
Deductions Disallowed By Tax Collector - Prior Year Taxes (2024)
xxxxxxxxx
1,000.00
9.
Received in Cash from State
xxxxxxxxx
29,750.00
10.
11.
12. Balance - December 31, 2025
xxxxxxxxx
xxxxxxxxx
Due From State of New Jersey
xxxxxxxxx
-
Due To State of New Jersey
4,435.08
xxxxxxxxx
36,685.08
36,685.08
Calculation of Amount to be included on Sheet 22, Item 10 -
2025 Senior Citizens and Veterans Deductions Allowed
Line 2
5,500.00
Line 3
26,000.00
Line 4
750.00
Sub - Total
32,250.00
Less: Line 7
-
To Item 10, Sheet 22
32,250.00
SCHEDULE OF DUE FROM / TO STATE OF NEW JERSEY
FOR SENIOR CITIZENS AND VETERANS DEDUCTIONS
Sheet 23
Debit
Credit
Balance - January 1, 2025
xxxxxxxxxx
179,175.27
Taxes Pending Appeals
179,175.27
xxxxxxxxxx
xxxxxxxxx
Interest Earned on Taxes Pending Appeals
xxxxxxxxxx
xxxxxxxxx
xxxxxxxxxx
Interest Earned on Taxes Pending State Appeals
xxxxxxxxxx
Cash Paid to Appellants (Including 5% Interest from Date of Payment)
xxxxxxxxx
Closed to Results of Operation
(Portion of Appeal won by Municipality, including Interest)
xxxxxxxxx
Balance - December 31, 2025
179,175.27
xxxxxxxxx
Taxes Pending Appeals*
179,175.27
xxxxxxxxx
xxxxxxxxx
Interest Earned on Taxes Pending Appeals
xxxxxxxxx
xxxxxxxxx
*Includes State Tax Court and County Board of Taxation
179,175.27
179,175.27
Appeals Not Adjusted by December 31, 2025
2/3/26
Date
Sheet 24
SCHEDULE OF RESERVE FOR TAX APPEALS PENDING -
N.J. DIVISION OF TAXATION APPEALS (N.J.S.A. 54:3-27)
Signature of Tax Collector
License #
Contested Amount of 2025 Taxes Collected which are
Pending State Appeal (Item 14, Sheet 22)
Cashley@ButlerBorough.com
T-8030
1. Balance - January 1, 2025
311,278.54
xxxxxxxxx
A. Taxes
104,036.91
xxxxxxxxx
xxxxxxxxx
B. Tax Title Liens
207,241.63
xxxxxxxxx
xxxxxxxxx
2. Canceled:
xxxxxxxxx
xxxxxxxxx
A. Taxes
xxxxxxxxx
B. Tax Title Liens
xxxxxxxxx
3. Transferred to Foreclosed Tax Title Liens:
xxxxxxxxx
xxxxxxxxx
A. Taxes
xxxxxxxxx
B. Tax Title Liens
xxxxxxxxx
4. Added Taxes
1,000.00
xxxxxxxxx
5. Added Tax Title Liens
xxxxxxxxx
6.
xxxxxxxxx
A. Taxes - Transfers to Tax Title Liens
xxxxxxxxx
(1)
B. Tax Title Liens - Transfers from Taxes
(1)
-
xxxxxxxxx
7. Balance Before Cash Payments
xxxxxxxxx
312,278.54
8.
Totals
312,278.54
312,278.54
9. Balance Brought Down
312,278.54
xxxxxxxxx
10. Collected:
xxxxxxxxx
103,227.37
A. Taxes
103,227.37
xxxxxxxxx
xxxxxxxxx
B. Tax Title Liens
xxxxxxxxx
xxxxxxxxx
11. Interest and Costs - 2025 Tax Sale
xxxxxxxxx
12. 2025 Taxes Transferred to Liens
10,824.79
xxxxxxxxx
13. 2025 Taxes
141,044.00
xxxxxxxxx
14. Balance - December 31, 2025
xxxxxxxxx
360,919.96
A. Taxes
142,853.54
xxxxxxxxx
xxxxxxxxx
B. Tax Title Liens
218,066.42
xxxxxxxxx
xxxxxxxxx
15.
Totals
464,147.33
464,147.33
16. Percentage of Cash Collections to Adjusted Amount Outstanding
(Item No. 10 divided by Item No. 9) is
33.05%
17. Item No.14 multiplied by percentage shown above is
119,284.05
and represents the
maximum amount that may be anticipated in 2026.
(See Note A on Sheet 22 - Current Taxes)
(1) These amounts will always be the same.
Sheet 26
SCHEDULE OF DELINQUENT TAXES AND TAX TITLE LIENS
Debit
Credit
Adjustment between Taxes (Other than Current Year) and Tax Title Liens;
Debit
Credit
1. Balance - January 1, 2025
235,100.00
xxxxxxxxx
2. Foreclosed or Deeded in 2025
xxxxxxxxx
xxxxxxxxx
3.
Tax Title Liens
-
xxxxxxxxx
4.
Taxes Receivable
-
xxxxxxxxx
5A.
xxxxxxxxx
5B.
xxxxxxxxx
6.
Adjustment to Assessed Valuation
xxxxxxxxx
7.
Adjustment to Assessed Valuation
xxxxxxxxx
8. Sales
xxxxxxxxx
xxxxxxxxx
9.
Cash *
xxxxxxxxx
10.
Contract
xxxxxxxxx
11.
Mortgage
xxxxxxxxx
12.
Loss on Sales
xxxxxxxxx
13.
Gain on Sales
xxxxxxxxx
14. Balance - December 31, 2025
xxxxxxxxx
235,100.00
235,100.00
235,100.00
Debit
Credit
15. Balance - January 1, 2025
xxxxxxxxx
16. 2025 Sales from Foreclosed Property
xxxxxxxxx
17. Collected*
xxxxxxxxx
18.
xxxxxxxxx
19. Balance - December 31, 2025
xxxxxxxxx
-
-
-
Debit
Credit
20. Balance - January 1, 2025
xxxxxxxxx
21. 2025 Sales from Foreclosed Property
xxxxxxxxx
22. Collected*
xxxxxxxxx
23.
xxxxxxxxx
24. Balance - December 31, 2025
xxxxxxxxx
-
-
-
Analysis of Sale of Property:
$
-
*Total Cash Collected in 2025
Realized in 2025 Budget
To Results of Operation (Sheet 19)
-
Sheet 27
SCHEDULE OF FORECLOSED PROPERTY
(PROPERTY ACQUIRED BY TAX TITLE LIEN LIQUIDATION)
CONTRACT SALES
MORTGAGE SALES
Amount
Dec. 31, 2024
Amount in
Amount
Balance
per Audit
2025
Resulting from
as at
Report
Budget
2025
Dec. 31, 2025
Emergency Authorization -
Municipal*
$
$
$
35,000.00
$
35,000.00
Emergency Authorization -
Schools
$
$
$
$
-
Overexpenditure of Appropriations
$
$
$
$
-
$
$
$
$
-
$
$
$
$
-
$
$
$
$
-
$
$
$
$
-
$
$
$
$
-
$
$
$
$
-
TOTAL DEFERRED CHARGES
$
-
$
-
$
35,000.00
$
35,000.00
*Do not include items funded or refunded as listed below.
Amount
1.
$
2.
$
3.
$
4.
$
5.
$
Appropriated for
in Budget of
Date Entered
Amount
Year 2025
1.
$
2.
$
3.
$
4.
$
DEFERRED CHARGES
EMERGENCY AUTHORIZATIONS UNDER N.J.S.A. 40A:4-47 WHICH HAVE BEEN
FUNDED OR REFUNDED UNDER N.J.S.A. 40A:2-3 OR N.J.S.A. 40A:2-51
Date
Purpose
- MANDATORY CHARGES ONLY -
CURRENT, TRUST, AND GENERAL CAPITAL FUNDS
(Do not include the emergency authorizations pursuant to N.J.S.A. 40A:4-55,
N.J.S.A. 40A:4-55.1 or N.J.S.A. 40A:4-55.13 listed on Sheets 29 and 30.)
Caused By
Sheet 28
JUDGMENTS ENTERED AGAINST MUNICIPALITY AND NOT SATISFIED
On Account of
In Favor of
N.J.S.A. 40A:4-53 SPECIAL EMERGENCY -
TAX MAP; REVALUATION; MASTER PLAN; REVISION AND CODIFICATION OF ORDINANCES; DRAINAGE MAPS
FOR FLOOD CONTROL; PRELIMINARY ENGINEERING STUDIES, ETC. FOR SANITARY SEWER SYSTEM; MUNICIPAL
CONSOLIDATION ACT; FLOOD OR HURRICANE DAMAGE.
Amount
Not Less Than
Balance
Balance
Authorized
1/5 of Amount
Dec. 31, 2024
By 2025
Canceled
Dec. 31, 2025
Authorized*
Budget
By Resolution
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Totals
-
-
-
-
-
-
It is hereby certified that all outstanding "Special Emergency" appropriations have been adopted by the governing body in full compliance with N.J.S.A. 40A:4-53 et seq. and
are recorded on this page
* Not less than one-fifth (1/5) of amount authorized but not more than the amount in the column 'Balance Dec. 31, 2025' must be entered here and then raised in the 2026 budget.
chrisb@ttaglia.com
Chief Financial Officer
2025
REDUCED IN
Sheet 29
Date
Purpose
N.J.S.A. 40A:4-55.1, ET SEQ., SPECIAL EMERGENCY - DAMAGE CAUSED TO ROADS OR BRIDGES BY SNOW, ICE, FROST OR FLOODS
N.J.S.A. 40A:4-55.13, ET SEQ., SPECIAL EMERGENCY - PUBLIC EXIGENCIES CAUSED BY CIVIL DISTURBANCES
Amount
Not Less Than
Balance
Balance
Authorized
1/3 of Amount
Dec. 31, 2024
By 2025
Canceled
Dec. 31, 2025
Authorized*
Budget
By Resolution
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Totals
-
-
-
-
-
-
It is hereby certified that all outstanding "Special Emergency" appropriations have been adopted by the governing body in full compliance with N.J.S.A. 40A:4-55.1 et seq. and
N.J.S.A. 40A:4-55.13 et seq. and are recorded on this page
* Not less than one-third (1/3) of amount authorized but not more than the amount in the column 'Balance Dec. 31, 2025' must be entered here and then raised in the 2026 budget.
Chief Financial Officer
2025
REDUCED IN
Sheet 30
Date
Purpose
Debit
Outstanding - January 1, 2025
xxxxxxxxx
Issued
xxxxxxxxx
Paid
Outstanding - December 31, 2025
-
-
2026 Bond Maturities - General Capital Bonds
$
2026 Interest on Bonds*
$
Outstanding - January 1, 2025
xxxxxxxxx
Issued
xxxxxxxxx
Paid
Outstanding - December 31, 2025
-
-
2026 Bond Maturities - Assessment Bonds
$
2026 Interest on Bonds*
$
Total "Interest on Bonds - Debt Service" (*Items)
$
2026 Maturity
Interest
Rate
Total
-
Purpose
Amount Issued
Sheet 31
LIST OF BONDS ISSUED DURING 2025
-
Date of
Issue
xxxxxxxxx
xxxxxxxxx
-
ASSESSMENT SERIAL BONDS
xxxxxxxxx
-
xxxxxxxxx
-
SCHEDULE OF BONDS ISSUED AND OUTSTANDING
AND 2026 DEBT SERVICE FOR BONDS
GENERAL CAPITAL BONDS
2026 Debt Service
Credit
Debit
Outstanding - January 1, 2025
xxxxxxxxx
Issued
xxxxxxxxx
Paid
Refunded
Outstanding - December 31, 2025
-
-
2026 Loan Maturities
$
2026 Interest on Loans
$
Total 2026 Debt Service for Loan
$
Outstanding - January 1, 2025
xxxxxxxxx
Issued
xxxxxxxxx
Paid
Outstanding - December 31, 2025
-
-
2026 Loan Maturities
$
2026 Interest on Loans
$
Total 2026 Debt Service for Loan
$
2026 Maturity
Interest
Rate
Total
-
xxxxxxxxx
Purpose
-
-
xxxxxxxxx
-
xxxxxxxxx
LOAN
SCHEDULE OF LOANS ISSUED AND OUTSTANDING
AND 2026 DEBT SERVICE FOR LOANS
LOAN
2026 Debt Service
Credit
xxxxxxxxx
Date of
Issue
Amount Issued
-
Sheet 31a
LIST OF LOANS ISSUED DURING 2025
-
Debit
Outstanding - January 1, 2025
xxxxxxxxx
Issued
xxxxxxxxx
Paid
Refunded
Outstanding - December 31, 2025
-
-
2026 Loan Maturities
$
2026 Interest on Loans
$
Total 2026 Debt Service for Loan
$
Outstanding - January 1, 2025
xxxxxxxxx
Issued
xxxxxxxxx
Paid
Outstanding - December 31, 2025
-
-
2026 Loan Maturities
$
2026 Interest on Loans
$
Total 2026 Debt Service for Loan
$
2026 Maturity
Interest
Rate
Total
-
Sheet 31a.1
-
-
LIST OF LOANS ISSUED DURING 2025
Purpose
Amount Issued
Date of
Issue
-
LOAN
xxxxxxxxx
xxxxxxxxx
-
-
SCHEDULE OF LOANS ISSUED AND OUTSTANDING
AND 2026 DEBT SERVICE FOR LOANS
LOAN
Credit
2026 Debt Service
xxxxxxxxx
xxxxxxxxx
Debit
Outstanding - January 1, 2025
xxxxxxxxx
Issued
xxxxxxxxx
Paid
Refunded
Outstanding - December 31, 2025
-
-
2026 Loan Maturities
$
2026 Interest on Loans
$
Total 2026 Debt Service for Loan
$
Outstanding - January 1, 2025
xxxxxxxxx
Issued
xxxxxxxxx
Paid
Outstanding - December 31, 2025
-
-
2026 Loan Maturities
$
2026 Interest on Loans
$
Total 2026 Debt Service for Loan
$
2026 Maturity
Interest
Rate
Total
-
Sheet 31a.2
-
-
LIST OF LOANS ISSUED DURING 2025
Purpose
Amount Issued
Date of
Issue
-
LOAN
xxxxxxxxx
xxxxxxxxx
-
-
SCHEDULE OF LOANS ISSUED AND OUTSTANDING
AND 2026 DEBT SERVICE FOR LOANS
LOAN
Credit
2026 Debt Service
xxxxxxxxx
xxxxxxxxx
Debit
Outstanding - January 1, 2025
xxxxxxxxx
Paid
Outstanding - December 31, 2025
-
-
2026 Bond Maturities - Term Bonds
$
2026 Interest on Bonds
$
Outstanding - January 1, 2025
xxxxxxxxx
Issued
xxxxxxxxx
Paid
Outstanding - December 31, 2025
-
-
2026 Interest on Bonds
$
2026 Bond Maturities - Term Bonds
$
Total "Interest on Bonds - Type I School Debt Service" (*Items)
$
2026 Maturity
-01
Interest
Rate
Total
-
Outstanding
Dec. 31, 2025
1.
Emergency Notes
$
$
2.
Special Emergency Notes
$
$
3.
Tax Anticipation Notes
$
$
4.
Interest on Unpaid State & County Taxes
$
$
5.
$
$
6.
$
$
SCHEDULE OF BONDS ISSUED AND OUTSTANDING
AND 2026 DEBT SERVICE FOR BONDS
TYPE I SCHOOL TERM BONDS
2026 Debt Service
Credit
xxxxxxxxx
LIST OF BONDS ISSUED DURING 2025
-
-
TYPE I SCHOOL SERIAL BONDS
-
xxxxxxxxx
xxxxxxxxx
2026 INTEREST REQUIREMENT - CURRENT FUND DEBT ONLY
Purpose
Date of
Issue
xxxxxxxxx
Amount Issued
-02
-
2026 Interest
Sheet 32
Requirement
Original
Original
Amount
Date
Rate
Interest
Amount
Date of
of Note
of
of
Computed to
Issued
Issue*
Outstanding
Maturity
Interest
For Principal
For Interest**
(Insert Date)
Dec. 31, 2025
1,000,000.00
9/14/2017
266,750.00
03/04/26
4.0000%
52,632.00
10,670.00
03/04/26
65,000.00
9/13/2018
35,000.00
03/04/26
4.0000%
3,421.00
1,400.00
03/04/26
1,092,250.00
9/14/2017
75,445.00
03/04/26
4.0000%
57,487.00
3,017.80
03/04/26
547,750.00
9/9/2021
518,920.00
03/04/26
4.0000%
28,829.00
20,756.80
03/04/26
900,000.00
9/9/2021
612,500.00
03/04/26
4.0000%
47,368.00
24,500.00
03/04/26
400,100.00
9/8/2022
329,497.00
03/04/26
4.0000%
21,058.00
13,179.88
03/04/26
261,461.00
9/7/2023
261,461.00
03/04/26
4.0000%
13,761.00
10,458.44
03/04/26
380,900.00
9/8/2022
338,577.00
03/04/26
4.0000%
13,135.00
13,543.08
03/04/26
1,300,000.00
9/7/2023
1,210,311.00
03/04/26
4.0000%
68,421.00
48,412.44
03/04/26
Page Totals
5,947,461.00
3,648,461.00
306,112.00
145,938.44
Memo: Designate all "Capital Notes" issued under N.J.S.A. 40A:2-8(b) with "C". Such notes must be retired at the rate of 20% of the original amount issued annually.
Memo: Type 1 School Notes should be separately listed and totaled.
*"Original Date of Issue" refers to the date when the first money was borrowed for a particular improvement, not the renewal date of subsequent notes which were issued.
All notes with an original date of issue of 2023 or prior require one legally payable installment to be budgeted if it is contemplated that such notes will be renewed in 2026 or
written intent of permanent financing submitted with statement.
(Do not crowd - add additional sheets)
** If interest on notes is financed by ordinance, designate same, otherwise an amount must be included in this column.
02-22 Various Road Improvements
DEBT SERVICE FOR NOTES (OTHER THAN ASSESSMENT NOTES)
Sheet 33
Title or Purpose of Issue
2026 Budget Requirements
06-17 Various Road Improvements
06-17 Various Road Improvements
13 -17 Various Capital Improvements
13 -17 Various Capital Improvements
07-20 Various Road Improvements
08-21 Various Capital Improvements
08-21 Various Capital Improvements
01-22 Replacement of Retaining Wall at
Independence Park
Original
Original
Amount
Date
Rate
Interest
Amount
Date of
of Note
of
of
Computed to
Issued
Issue*
Outstanding
Maturity
Interest
For Principal
For Interest**
(Insert Date)
Dec. 31, 2025
PREVIOUS PAGE TOTALS
5,947,461.00
3,648,461.00
306,112.00
145,938.44
PAGE TOTALS
5,947,461.00
3,648,461.00
306,112.00
145,938.44
Memo: Designate all "Capital Notes" issued under N.J.S.A. 40A:2-8(b) with "C". Such notes must be retired at the rate of 20% of the original amount issued annually.
Memo: Type 1 School Notes should be separately listed and totaled.
*"Original Date of Issue" refers to the date when the first money was borrowed for a particular improvement, not the renewal date of subsequent notes which were issued.
All notes with an original date of issue of 2023 or prior require one legally payable installment to be budgeted if it is contemplated that such notes will be renewed in 2026 or
written intent of permanent financing submitted with statement.
(Do not crowd - add additional sheets)
** If interest on notes is financed by ordinance, designate same, otherwise an amount must be included in this column.
DEBT SERVICE FOR NOTES (OTHER THAN ASSESSMENT NOTES)
2026 Budget Requirements
Title or Purpose of Issue
Sheet 33.1
Original
Original
Amount
Date
Rate
Interest
Amount
Date of
of Note
of
of
Computed to
Issued
Issue*
Outstanding
Maturity
Interest
For Principal
For Interest**
(Insert Date)
Dec. 31, 2025
PREVIOUS PAGE TOTALS
5,947,461.00
3,648,461.00
306,112.00
145,938.44
PAGE TOTALS
5,947,461.00
3,648,461.00
306,112.00
145,938.44
Memo: Designate all "Capital Notes" issued under N.J.S.A. 40A:2-8(b) with "C". Such notes must be retired at the rate of 20% of the original amount issued annually.
Memo: Type 1 School Notes should be separately listed and totaled.
*"Original Date of Issue" refers to the date when the first money was borrowed for a particular improvement, not the renewal date of subsequent notes which were issued.
All notes with an original date of issue of 2023 or prior require one legally payable installment to be budgeted if it is contemplated that such notes will be renewed in 2026 or
written intent of permanent financing submitted with statement.
(Do not crowd - add additional sheets)
** If interest on notes is financed by ordinance, designate same, otherwise an amount must be included in this column.
DEBT SERVICE FOR NOTES (OTHER THAN ASSESSMENT NOTES)
2026 Budget Requirements
Title or Purpose of Issue
Sheet 33
Totals
Original
Original
Amount
Date
Rate
Interest
Amount
Date of
of Note
of
of
Computed to
Issued
Issue*
Outstanding
Maturity
Interest
For Principal
For Interest**
(Insert Date)
Dec. 31, 2025
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
Total
-
-
-
-
MEMO: *See Sheet 33 for clarification of "Original Date of Issue"
Assessment Notes with an original date of issue of 2023 or prior must be appropriated in full in the 2026 Dedicated Assessment Budget or written intent of permanent financing
submitted with statement.
**Interest on Assessment Notes must be included in the Current Fund Budget appropriation "Interest on Notes".
(Do not crowd - add additional sheets)
DEBT SERVICE SCHEDULE FOR ASSESSMENT NOTES
Sheet 34
Title or Purpose of Issue
2026 Budget Requirements
Amount
Lease Obligation Outstanding
Dec. 31, 2025
For Principal
For Interest/Fees
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
Total
-
-
-
(Do not crowd - add additional sheets)
SCHEDULE OF CAPITAL LEASE PROGRAM OBLIGATIONS
Sheet 34a
Purpose
2026 Budget Requirements
2025
Other
Expended
Authorizations
Funded
Unfunded
Authorizations
Canceled
Funded
Unfunded
11-04;02-06;04-10;08-12;05-13;12-13 Various
Capital Improvements
2,301.63
2,301.63
-
01-14 Purchase of Real Property
2,729.75
1,378,930.00
1,381,659.75
-
06-17 Various Road Improvements
4,680.00
4,680.00
-
07-20 Various Road Improvements
25,188.25
15,797.71
9,390.54
08-21 Various Capital Improvements
538,413.62
21,280.35
82,007.45
477,686.52
02-22 Various Road Improvements
126,652.50
394,947.80
419,482.80
102,117.50
09-25 Various Capital Improvements
1,320,600.00
82,278.05
1,238,321.95
Page Total
2,729.75
2,076,166.00
1,320,600.00
416,228.15
599,566.01
1,388,641.38
-
1,827,516.51
Place an * before each item of "Improvement" which represents a funding or refunding of an emergency authorization.
SCHEDULE OF IMPROVEMENT AUTHORIZATIONS (GENERAL CAPITAL FUND)
Sheet 35
IMPROVEMENTS
Specify each authorization by purpose. Do
not merely designate by a code number.
Balance - January 1, 2025
Balance - December 31, 2025
2025
Other
Expended
Authorizations
Funded
Unfunded
Authorizations
Canceled
Funded
Unfunded
PREVIOUS PAGE TOTALS
2,729.75
2,076,166.00
1,320,600.00
416,228.15
599,566.01
1,388,641.38
-
1,827,516.51
PAGE TOTALS
2,729.75
2,076,166.00
1,320,600.00
416,228.15
599,566.01
1,388,641.38
-
1,827,516.51
Place an * before each item of "Improvement" which represents a funding or refunding of an emergency authorization.
SCHEDULE OF IMPROVEMENT AUTHORIZATIONS (GENERAL CAPITAL FUND) (cont.)
Sheet 35.1
IMPROVEMENTS
Specify each authorization by purpose. Do
not merely designate by a code number.
Balance - January 1, 2025
Balance - December 31, 2025
2025
Other
Expended
Authorizations
Funded
Unfunded
Authorizations
Canceled
Funded
Unfunded
PREVIOUS PAGE TOTALS
2,729.75
2,076,166.00
1,320,600.00
416,228.15
599,566.01
1,388,641.38
-
1,827,516.51
PAGE TOTALS
2,729.75
2,076,166.00
1,320,600.00
416,228.15
599,566.01
1,388,641.38
-
1,827,516.51
Place an * before each item of "Improvement" which represents a funding or refunding of an emergency authorization.
not merely designate by a code number.
Sheet 35.2
SCHEDULE OF IMPROVEMENT AUTHORIZATIONS (GENERAL CAPITAL FUND) (cont.)
Balance - January 1, 2025
Balance - December 31, 2025
IMPROVEMENTS
Specify each authorization by purpose. Do
2025
Other
Expended
Authorizations
Funded
Unfunded
Authorizations
Canceled
Funded
Unfunded
PREVIOUS PAGE TOTALS
2,729.75
2,076,166.00
1,320,600.00
416,228.15
599,566.01
1,388,641.38
-
1,827,516.51
GRAND TOTALS
2,729.75
2,076,166.00
1,320,600.00
416,228.15
599,566.01
1,388,641.38
-
1,827,516.51
Place an * before each item of "Improvement" which represents a funding or refunding of an emergency authorization.
not merely designate by a code number.
Sheet 35 Totals
SCHEDULE OF IMPROVEMENT AUTHORIZATIONS (GENERAL CAPITAL FUND) (cont.)
Balance - January 1, 2025
Balance - December 31, 2025
IMPROVEMENTS
Specify each authorization by purpose. Do
Debit
Credit
Balance - January 1, 2025
xxxxxxxxx
71,585.10
Received from 2025 Budget Appropriation*
xxxxxxxxx
20,000.00
xxxxxxxxx
Improvement Authorizations Canceled
(financed in whole by the Capital Improvement Fund)
Appropriated to Finance Improvement Authorizations
63,600.00
List by Improvements - Direct Charges Made for Preliminary Costs:
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
Appropriated to Finance Improvement Authorizations
xxxxxxxxx
xxxxxxxxx
Balance - December 31, 2025
27,985.10
xxxxxxxxx
91,585.10
91,585.10
*The full amount of the 2025 budget appropriation should be transferred to this account unless the
balance of the appropriation is to be permitted to lapse.
GENERAL CAPITAL FUND
SCHEDULE OF CAPITAL IMPROVEMENT FUND
Sheet 36
xxxxxxxxx
Debit
Credit
Balance - January 1, 2025
xxxxxxxxx
Received from 2025 Budget Appropriation*
xxxxxxxxx
Received from 2025 Emergency Appropriation*
xxxxxxxxx
xxxxxxxxx
Appropriated to Finance Improvement Authorizations
xxxxxxxxx
xxxxxxxxx
Balance - December 31, 2025
-
xxxxxxxxx
-
-
*The full amount of the 2025 budget appropriation should be transferred to this account unless the
balance of the appropriation is to be permitted to lapse.
Amount
Total
Down Payment
Additional Funding
Appropriated
Obligations
Provided by
Sources
Authorized
Ordinance
ORD 9-25 VARIOUS CAPITAL IMPS.
1,320,600.00
1,257,000.00
63,600.00
Total
1,320,600.00
1,257,000.00
63,600.00
-
NOTE - Where amount in column "Down Payment Provided by Ordinance" is LESS than 5% of amount in
column "Total Obligations Authorized", explanation must be made part of or attached to this sheet.
GENERAL CAPITAL FUND
SCHEDULE OF DOWN PAYMENTS ON IMPROVEMENTS
Sheet 37
CAPITAL IMPROVEMENTS AUTHORIZED IN 2025
AND DOWN PAYMENTS (N.J.S.A. 40A:2-11)
Purpose
Debit
Credit
Balance - January 1, 2025
xxxxxxxxx
83,478.50
Premium on Sale of Bonds
xxxxxxxxx
Funded Improvement Authorizations Canceled
xxxxxxxxx
2,729.75
Premium on Sale of Notes
4,487.61
Appropriated to Finance Improvement Authorizations
xxxxxxxxx
Appropriated to 2025 Budget Revenue
40,000.00
xxxxxxxxx
Balance - December 31, 2025
50,695.86
xxxxxxxxx
90,695.86
90,695.86
GENERAL CAPITAL FUND
STATEMENT OF CAPITAL SURPLUS
Sheet 38
YEAR - 2025
A.
1.
Total Tax Levy for Year 2025 was
$
2.
Amount of Item 1 Collected in 2025 (*)
$
3.
Seventy (70) percent of Item 1
$
(*) Including prepayments and overpayments applied.
B.
1.
Did any maturities of bonded obligations or notes fall due during the year 2025?
YES
2.
Have payments been made for all bonded obligations or notes due on or before
December 31, 2025?
YES
If answer is "NO" give details
NOTE: If answer to Item B1 is YES, then Item B2 must be answered
C.
Does the appropriation required to be included in the Calendar Year 2026 budget for the liquidation of all bonded
obligations or notes exceed 25% of the total appropriations for operating purpose in the budget for the year
just ended?
NO
D.
1.
Cash Deficit 2024
$
2.
4% of 2024 Tax Levy for all purposes:
Levy --
$
=
$
3.
Cash Deficit 2025
$
4.
4% of 2025 Tax Levy for all purposes:
Levy --
$
=
$
E.
1.
State Taxes
$
$
$
2.
County Taxes
$
$
$
3.
Amounts due Special Districts
$
$
$
4.
Amount due School Districts for School Tax
$
$
$
Sheet 39
2024
2.00
-
-
-
-
Answer YES or NO
Answer YES or NO
Unpaid
Total
2025
Answer YES or NO
MUNICIPALITIES ONLY
IMPORTANT !!
This Sheet Must Be Completely Filled in or the Statement Will Be Considered Incomplete
(N.J.S.A. 52:27BB-55 as Amended by Chap. 211, P.L. 1981)
2.00
-
19,565,452.02
13,695,816.41
19,374,727.99
Note:
If no "utility fund" existed on the books of account and if no utility was
owned and operated by the municipality during the year Year 2025, please observe
instructions of Sheet 2.
UTILITIES ONLY
Sheet 40
Debit
Credit
Cash
630,474.21
Investments
Due from Water/Sewer Utility Capital Fund
22,142.37
Due from Water/Sewer Utility Assessment Trust Fund
12,459.24
Receivables Offset with Reserves:
Consumer Accounts Receivable
42,335.53
Liens Receivable
24,587.83
Deferred Charges (Sheet 48)
Emergency Authorization (NJSA 40A:4-46)
5,000.00
Cash Liabilities:
Appropriation Reserves
28,515.90
Encumbrances Payable
2,059.60
Accrued Interest on Bonds and Notes
132,822.64
Water/Sewer Rent Overpayments
10,266.06
Reserve for Meter Deposits
4,375.00
Due to Current Fund
20.00
Subtotal - Cash Liabilities
178,059.20
"C"
Reserve for Consumer Accounts and Lien Receivable
66,923.36
Fund Balance
492,016.62
Total
736,999.18
736,999.18
Bonds and Notes Authorized but Not Issued must be disclosed in this Utility Capital
POST CLOSING
TRIAL BALANCE - WATER/SEWER UTILITY FUND
AS AT DECEMBER 31, 2025
Section in the same manner as set forth in General Capital Fund on Sheet 8
Title of Account
(Do not crowd - add additional sheets)
Sheet 41
Operating and Capital Sections
(Separately Stated)
Cash Liabilities Must Be Subtotaled and Subtotal Must Be Marked With "C"
Debit
Credit
CAPITAL SECTION:
Est. Proceeds Bonds and Notes Authorized
3,483,858.71
xxxxxxxxx
Bonds and Notes Authorized but Not Issued
xxxxxxxxx
3,483,858.71
CASH
1,107,328.40
DUE FROM CURRENT FUND
FIXED CAPITAL:
COMPLETED
4,015,953.32
AUTHORIZED AND UNCOMPLETED
11,275,000.00
DUE FROM WATER/SEWER UTILITY ASSESSMENT FUND
1,001.52
PAGE TOTALS
19,883,141.95
3,483,858.71
Bonds and Notes Authorized but Not Issued must be disclosed in this Utility Capital
POST CLOSING
TRIAL BALANCE - WATER/SEWER UTILITY FUND (cont'd)
AS AT DECEMBER 31, 2025
Section in the same manner as set forth in General Capital Fund on Sheet 8
Sheet 41a
Operating and Capital Sections
(Separately Stated)
Cash Liabilities Must Be Subtotaled and Subtotal Must Be Marked With "C"
Title of Account
(Do not crowd - add additional sheets)
Debit
Credit
PREVIOUS PAGE TOTALS
19,883,141.95
3,483,858.71
BONDS PAYABLE
-
LOANS PAYABLE
-
CAPITAL LEASES PAYABLE
-
BOND ANTICIPATION NOTES
3,224,280.00
IMPROVEMENT AUTHORIZATIONS:
FUNDED
136,128.86
UNFUNDED
4,278,906.92
CONTRACTS PAYABLE
ENCUMBRANCES
60,168.34
DUE TO WATER/SEWER UTILITY OPERATING FUND
22,142.37
RESERVE FOR AMORTIZATION
4,015,953.32
RESERVE FOR DEFERRED AMORTIZATION
4,566,861.29
RESERVE FOR DEBT SERVICE
DOWN PAYMENTS ON IMPROVEMENTS
-
CAPITAL IMPROVEMENT FUND
15.00
CAPITAL FUND BALANCE
94,827.14
TOTALS
19,883,141.95
19,883,141.95
Operating and Capital Sections
Bonds and Notes Authorized but Not Issued must be disclosed in this Utility Capital
Section in the same manner as set forth in General Capital Fund on Sheet 8
POST CLOSING
TRIAL BALANCE - WATER/SEWER UTILITY FUND (cont'd)
AS AT DECEMBER 31, 2025
(Separately Stated)
Cash Liabilities Must Be Subtotaled and Subtotal Must Be Marked With "C"
Title of Account
(Do not crowd - add additional sheets)
Sheet 41a.1
Debit
Credit
CASH
106,206.69
ASSESSMENTS RECEIVABLE
701,182.92
DEFERRED CHARGES TO BE RAISED BY FUTURE REVENUE:
AMOUNT TO BE RAISED BY FUTURE REVENUE FOR
CANCELED ASSESSMENTS
20,317.15
DUE TO WATER/SEWER UTILITY CAPITAL FUND
1,001.52
DUE TO WATER/SEWER UTILITY OPERATING FUND
12,459.24
ASSESSMENT NOTES
814,246.00
ASSESSMENT SERIAL BONDS
-
FUND BALANCE
-
TOTALS
827,706.76
827,706.76
Sheet 42
IF MORE THAN ONE UTILITY
EACH ASSESSMENT SECTION MUST BE SEPARATELY STATED
POST CLOSING TRIAL BALANCE -
UTILITY ASSESSMENT TRUST FUNDS
AS AT DECEMBER 31, 2025
Title of Account
(Do not crowd - add additional sheets)
Audit
Title of Liability to which Cash
Balance
Balance
and Investments are Pledged
Dec. 31, 2024
Assessments
Operating
Disbursements
Dec. 31, 2025
and Liens
Budget
Assessment Serial Bond Issues:
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
-
-
-
-
-
Assessment Bond Anticipation Note Issues:
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
Purchase of Sewer Allocations, Installation
-
of Sewers and a Special Assessment for
-
the Sewer Installations
375,968.88
91,777.05
375,000.00
92,745.93
-
Other Liabilities
-
Trust Surplus
-
Less Assets "Unfinanced"*
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
Interfunds Receivable/Payable
(183,026.14)
196,486.90
13,460.76
-
-
-
192,942.74
91,777.05
-
196,486.90
-
-
375,000.00
106,206.69
*Show as red figure
ANALYSIS OF WATER/SEWER UTILITY ASSESSMENT TRUST CASH AND INVESTMENTS
PLEDGED TO LIABILITIES AND SURPLUS
RECEIPTS
Sheet 43
Budget
Received
Excess or
in Cash
Deficit*
Operating Surplus Anticipated
165,000.00
165,000.00
-
Operating Surplus Anticipated with Consent of
Director of Local Government
-
Rent
1,842,631.99
1,853,236.10
10,604.11
-
-
-
-
Reserve for Debt Service
-
Capital Fund Balance
24,477.68
24,477.68
Added by N.J.S.A. 40A:4-87:(List)
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
Additional Rents
140,768.01
140,768.01
-
-
Subtotal
2,172,877.68
2,183,481.79
10,604.11
Deficit (General Budget) **
-
2,172,877.68
2,183,481.79
10,604.11
** Amount in "Received in Cash" column for "Deficit (General Budget)" and amount expended for "Surplus (General Budget)" must
agree with amounts shown for such items on Sheet 45.
Appropriations:
xxxxxxxxx
Adopted Budget
2,172,877.68
Added by N.J.S.A. 40A:4-87
Emergency
5,000.00
Total Appropriations
2,177,877.68
Add: Overexpenditures (See Footnote)
Total Appropriations and Overexpenditures
2,177,877.68
Deduct Expenditures:
Paid or Charged
2,148,913.06
Reserved
28,515.90
Surplus (General Budget)**
Total Expenditures
2,177,428.96
Unexpended Balance Canceled (See Footnote)
448.72
FOOTNOTES: - RE: OVEREXPENDITURES:
Every appropriation overexpended in the budget document must be marked with an * and must agree in aggregate with
this item.
RE: UNEXPENDED BALANCES CANCELED:
Are not to be shown as "Paid or Charged" in the budget document. In all instances "Total Appropriations" and
"Overexpenditures" must equal the sum of "Total Expenditures" and "Unexpended Balances Canceled"
Source
SCHEDULE OF WATER/SEWER UTILITY BUDGET - 2025
Sheet 44
BUDGET REVENUES
STATEMENT OF BUDGET APPROPRIATIONS
NOTE: Section 1 of this sheet is required to be filled out ONLY IF the 2025 Water/Sewer Utility Budget contained
either an item of revenue "Deficit (General Budget)" or an item of appropriation "Surplus (General
Budget)"
Section 2 should be filled out in every case.
SECTION 1:
Revenue Realized:
xxxxxxxxx
Budget Revenue (Not Including "Deficit (General Budget)")
2,183,481.79
Miscellaneous Revenue Not Anticipated
241,597.45
2024 Appropriation Reserves Canceled in 2025
3,960.71
Total Revenue Realized
2,429,039.95
Expenditures:
xxxxxxxxx
Appropriations (Not Including "Surplus (General Budget)")
xxxxxxxxx
Paid or Charged
2,148,913.06
Reserved
28,515.90
Expended Without Appropriation
Cash Refund of Prior Year's Revenue
323.00
Total Expenditures
2,177,751.96
Less:
Deferred Charges Included in
Above "Total Expenditures"
5,000.00
Total Expenditures - As Adjusted
2,172,751.96
Excess
256,287.99
Budget Appropriation - Surplus (General Budget)**
Balance of Results of 2025 Operation
("Excess in Operations" - Sheet 46)
256,287.99
Deficit
-
Anticipated Revenue - Deficit (General Budget)**
-
Balance of Results of 2025 Operation
("Operating Deficit - to Trial Balance" - Sheet 46)
-
SECTION 2:
The following Item of '2024 Appropriation Reserves Canceled in 2025' is Due to the Current
fund TO THE EXTENT OF the amount received and Due from the General Budget of 2024 for an
Anticipated Deficit in the Water/Sewer Utility for 2024
2024 Appropriation Reserves Canceled in 2025
3,960.71
Less:
* Excess (Revenue Realized)
3,960.71
** Items must be shown in same amounts on Sheet 44.
Sheet 45
Anticipated Deficit in 2024 Budget - Amount Received and Due
from Current Fund - If none, enter 'None '
STATEMENT OF 2025 OPERATION
WATER/SEWER UTILITY
Remainder =
Remainder =
Debit
Credit
Excess in Anticipated Revenues
xxxxxxxxx
10,604.11
Unexpended Balances of Appropriations
xxxxxxxxx
448.72
Miscellaneous Revenues Not Anticipated
xxxxxxxxx
241,597.45
Unexpended Balances of 2024 Appropriation Reserves*
xxxxxxxxx
3,960.71
Deficit in Anticipated Revenues
-
xxxxxxxxx
Refund of Prior Year Revenue
323.00
xxxxxxxxx
Operating Deficit - to Trial Balance
xxxxxxxxx
-
Excess in Operations - to Operating Surplus
256,287.99
xxxxxxxxx
* See restriction in amount on Sheet 45, SECTION 2
256,610.99
256,610.99
Debit
Credit
Balance - January 1, 2025
xxxxxxxxx
400,728.63
Excess in Results of 2025 Operations
xxxxxxxxx
256,287.99
Amount Appropriated in the 2025 Budget - Cash
165,000.00
xxxxxxxxx
Amount Appropriated in 2025 Budget with Prior Written
Consent of Director of Local Government Services
Balance - December 31, 2025
492,016.62
xxxxxxxxx
657,016.62
657,016.62
Cash
630,474.21
Investments
Interfund Accounts Receivable
34,601.61
Subtotal
665,075.82
Deduct Cash Liabilities Marked with "C" on Trial Balance
178,059.20
Operating Surplus Cash or (Deficit in Operating Surplus Cash)
487,016.62
Other Assets Pledged to Surplus:*
5,000.00
Operating Deficit #
Total Other Assets
5,000.00
# MAY NOT BE ANTICIPATED AS NON-CASH SURPLUS IN 2025 BUDGET.
492,016.62
*In the case of a "Deficit in Operating Surplus Cash",
"other Assets" would be also pledged to cash liabilities.
RESULTS OF 2025 OPERATIONS - WATER/SEWER UTILITY
Deferred Charges #
Sheet 46
OPERATING SURPLUS - WATER/SEWER UTILITY
ANALYSIS OF BALANCE DECEMBER 31, 2025
(FROM WATER/SEWER UTILITY - TRIAL BALANCE)
xxxxxxxxx
Balance December 31, 2024
$
58,937.91
Increased by:
Rents Levied
$
1,977,401.73
Decreased by:
Collections
$
1,982,039.87
Overpayments applied
$
11,964.24
Transfer to Liens
$
Other
$
$
1,994,004.11
Balance December 31, 2025
$
42,335.53
Balance December 31, 2024
$
24,587.83
Increased by:
Transfers from Accounts Receivable
$
Penalties and Costs
$
Other
$
$
-
Decreased by:
Collections
$
Other
$
$
-
Balance December 31, 2025
$
24,587.83
SCHEDULE OF WATER/SEWER UTILITY ACCOUNTS RECEIVABLE
SCHEDULE OF WATER/SEWER UTILITY LIENS
Sheet 47
Amount
Dec. 31, 2024
Amount in
Amount
Balance
per Audit
2025
Resulting
as at
Report
Budget
2025
Dec. 31, 2025
1.
Emergency Authorization -
Municipal*
$
$
$
5,000.00
$
5,000.00
2.
$
$
$
$
-
3.
$
$
$
$
-
4.
$
$
$
$
-
5.
$
$
$
$
-
Deficit in Operations
$
$
$
$
-
Total Operating
$
-
$
-
$
5,000.00
$
5,000.00
6.
$
$
$
$
-
7.
$
$
$
$
-
Total Capital
$
-
$
-
$
-
$
-
*Do not include items funded or refunded as listed below.
Amount
1.
$
2.
$
3.
$
4.
$
5.
$
Appropriated for
in Budget of
Date Entered
Amount
2025
1.
$
2.
$
3.
$
4.
$
Sheet 48
JUDGMENTS ENTERED AGAINST MUNICIPALITY AND NOT SATISFIED
In Favor of
On Account of
DEFERRED CHARGES
EMERGENCY AUTHORIZATIONS UNDER N.J.S.A. 40A:4-47 WHICH HAVE BEEN
FUNDED OR REFUNDED UNDER N.J.SA.. 40A:2-3 OR N.J.S.A. 40A:2-51
Date
Purpose
- MANDATORY CHARGES ONLY -
WATER/SEWER UTILITY FUND
(Do not include the emergency authorizations pursuant to N.J.S.A. 40A:4-55, listed on Sheet 29)
Caused By
Amount
Not Less Than
Balance
Balance
Authorized
1/5 of Amount
Dec. 31, 2024
By 2025
Canceled
Dec. 31, 2025
Authorized*
Budget
By Resolution
-
-
-
-
-
-
-
-
-
-
-
-
-
-
Totals
-
-
-
-
-
-
It is hereby certified that all outstanding "Special Emergency" appropriations have been adopted by the governing body in full compliance with N.J.S.A. 40A:4-53 et seq. and
are recorded on this page
Sheet 48a
Date
Chief Financial Officer
UTILITY SPECIAL EMERGENCY
Purpose
REDUCED IN 2025
Debit
Outstanding - January 1, 2025
xxxxxxxxx
Issued
xxxxxxxxx
Paid
Outstanding - December 31, 2025
-
-
2026 Bond Maturities - Assessment Bonds
$
2026 Interest on Bonds
$
13,844.44
Outstanding - January 1, 2025
xxxxxxxxx
Issued
xxxxxxxxx
Paid
Outstanding - December 31, 2025
-
-
2026 Bond Maturities - Capital Bonds
$
2026 Interest on Bonds
$
94,686.11
2026 Interest on Bonds (*Items)
$
108,530.55
Less: Interest Accrued to 12/31/2025 (Trial Balance)
$
-
Subtotal
$
108,530.55
Add: Interest to be Accrued as of 12/31/2026
$
73,166.67
Required Appropriation 2026
$
2026 Maturity
Interest
Rate
-
-
WATER/SEWER UTILITY CAPITAL BONDS
INTEREST ON BONDS - WATER/SEWER UTILITY BUDGET
181,697.22
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
SCHEDULE OF BONDS ISSUED AND OUTSTANDING
AND 2026 DEBT SERVICE FOR BONDS
WATER/SEWER UTILITY ASSESSMENT BONDS
2026 Debt Service
Credit
Sheet 49
-
Purpose
-
Date of
Issue
Amount Issued
LIST OF BONDS ISSUED DURING 2025
xxxxxxxxx
Debit
Outstanding - January 1, 2025
xxxxxxxxx
Issued
xxxxxxxxx
Paid
Outstanding - December 31, 2025
-
-
2026 Loan Maturities
$
2026 Interest on Loans
$
Outstanding - January 1, 2025
xxxxxxxxx
Issued
xxxxxxxxx
Paid
Outstanding - December 31, 2025
-
-
2026 Loan Maturities
$
2026 Interest on Loans
$
2026 Interest on Loans (*Items)
$
-
Less: Interest Accrued to 12/31/2025 (Trial Balance)
$
Subtotal
$
-
Add: Interest to be Accrued as of 12/31/2026
$
Required Appropriation 2026
$
2026 Maturity
Interest
Rate
-
-
WATER/SEWER UTILITY LOAN
INTEREST ON LOANS - WATER/SEWER UTILITY BUDGET
-
xxxxxxxxx
SCHEDULE OF LOANS ISSUED AND OUTSTANDING
AND 2026 DEBT SERVICE FOR LOANS
WATER/SEWER UTILITY LOAN
2026 Debt Service
Credit
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
Sheet 49a
-
Purpose
-
Date of
Issue
Amount Issued
LIST OF LOANS ISSUED DURING 2025
Debit
Outstanding - January 1, 2025
xxxxxxxxx
Issued
xxxxxxxxx
Paid
Outstanding - December 31, 2025
-
-
2026 Loan Maturities
$
2026 Interest on Loans
$
Outstanding - January 1, 2025
xxxxxxxxx
Issued
xxxxxxxxx
Paid
Outstanding - December 31, 2025
-
-
2026 Loan Maturities
$
2026 Interest on Loans
$
2026 Interest on Loans (*Items)
$
-
Less: Interest Accrued to 12/31/2025 (Trial Balance)
$
Subtotal
$
-
Add: Interest to be Accrued as of 12/31/2026
$
Required Appropriation 2026
$
2026 Maturity
Interest
Rate
-
SCHEDULE OF LOANS ISSUED AND OUTSTANDING
AND 2026 DEBT SERVICE FOR LOANS
WATER/SEWER UTILITY LOAN
Credit
2026 Debt Service
xxxxxxxxx
xxxxxxxxx
-
LIST OF LOANS ISSUED DURING 2025
WATER/SEWER UTILITY LOAN
xxxxxxxxx
xxxxxxxxx
-
INTEREST ON LOANS - WATER/SEWER UTILITY BUDGET
-
Sheet 49a.1
Purpose
Amount Issued
Date of
Issue
-
Original
Original
Amount
Date
Rate
Interest
Amount
Date of
of Note
of
of
Computed to
Issued
Issue*
Outstanding
Maturity
Interest
For Principal
For Interest
(Insert Date)
Dec. 31, 2025
1.
Purchase of Sewer Allocations, Installation
1,850,000.00
9/16/2015
816,367.00
3/4/2026
4.00%
23,417.80
32,654.68
3/4/2026
2.
of Sewers and a Special Assessment for
1,000,100.00
9/14/2017
848,432.00
3/4/2026
4.00%
12,660.00
33,937.28
3/4/2026
3.
the Sewer Installations
1,621,041.00
9/9/2021
1,559,481.00
3/4/2026
4.00%
20,520.00
62,379.24
3/4/2026
4.
5.
6.
7.
8.
9.
TOTAL
4,471,141.00
3,224,280.00
56,597.80
128,971.20
Important: If there is more than one utility in the municipality, identify each note.
Memo:
Designate all "Capital Notes" issued under N.J.S.A. 40A:2-8(b) with "C". Such notes must be retired at the rate
of 20% of the original amount issued annually.
* See Sheet 33 for clarifications of "Original Date of Issue".
All notes with an original date of issue of 2023 or prior require one legally payable installment to be budgeted if
it is contemplated that such notes will be renewed in 2026 or written intent of permanent financing submitted.
** If interest on note is financed by ordinance, designate same, otherwise an amount must be included in this
column.
(Do not crowd - add additional sheets)
Sheet 50
DEBT SERVICE FOR WATER/SEWER UTILITY NOTES (OTHER THAN UTILITY ASSESSMENT NOTES)
2026
Title or Purpose of Issue
Original
Original
Amount
Date
Rate
Interest
Amount
Date of
of Note
of
of
Computed to
Issued
Issue*
Outstanding
Maturity
Interest
For Principal
For Interest
(Insert Date)
Dec. 31, 2025
1.
2.
3.
4.
5.
6.
7.
8.
9.
TOTAL
4,471,141.00
3,224,280.00
56,597.80
128,971.20
Important: If there is more than one utility in the municipality, identify each note.
Memo:
Designate all "Capital Notes" issued under N.J.S.A. 40A:2-8(b) with "C". Such notes must be retired at the rate
2026 Interest on Notes
$
161,541.04
of 20% of the original amount issued annually.
Less: Interest Accrued to 12/31/2025 (Trial Balance)
$
132,822.64
* See Sheet 33 for clarifications of "Original Date of Issue".
Subtotal
$
28,718.40
All notes with an original date of issue of 2023 or prior require one legally payable installment to be budgeted if
Add: Interest to be Accrued as of 12/31/2026
$
25,316.67
it is contemplated that such notes will be renewed in 2026 or written intent of permanent financing submitted.
Required Appropriation 2026
$
54,035.07
** If interest on note is financed by ordinance, designate same, otherwise an amount must be included in this
column.
(Do not crowd - add additional sheets)
INTEREST ON NOTES - WATER/SEWER UTILITY BUDGET
DEBT SERVICE FOR WATER/SEWER UTILITY NOTES (OTHER THAN UTILITY ASSESSMENT NOTES)
Sheet 50
Title or Purpose of Issue
2026
Original
Original
Amount
Date
Rate
Interest
Amount
Date of
of Note
of
of
Computed to
Issued
Issue*
Outstanding
Maturity
Interest
For Principal
For Interest
(Insert Date)
Dec. 31, 2025
**
488,400.00
9/14/2017
141,175.00
3/4/2026
4.00%
6,182.00
5,647.00
3/4/2026
100,000.00
9/13/2018
76,465.00
3/4/2026
4.00%
1,266.00
3,058.60
3/4/2026
350,000.00
9/11/2019
336,710.00
3/4/2026
4.00%
4,430.00
13,468.40
3/4/2026
639,200.00
9/9/2021
259,896.00
3/4/2026
4.00%
8,091.00
10,395.84
3/4/2026
1,577,600.00
814,246.00
19,969.00
32,569.84
Important: If there is more than one utility in the municipality, identify each note.
MEMO:* See Sheet 33 for clarification of "Original Date of Issue"
Utility Assessment Notes with an original date of issue of December 31, 2023 or prior must be appropriated in full in the 2027 Dedicated Utility Assessment Budget or written intent of
permanent financing submitted.
** Interest on Utility Assessment Notes must be included in the Utility Fund Budget appropriation "Interest on Notes".
DEBT SERVICE SCHEDULE FOR WATER/SEWER UTILITY ASSESSMENT NOTES
Sheet 51
Title or Purpose of Issue
2026
Purchase of Sewer Allocations, Installation of
Sewers and a Special Assessment
for the Sewer
Installations
Amount
Lease Obligation Outstanding
Dec. 31, 2025
For Prinicpal
For Interest/Fees
Total
-
-
-
SCHEDULE OF CAPITAL LEASE PROGRAM OBLIGATIONS WATER/SEWER UTILITY
Sheet 51a
Purpose
2026 Budget Requirements
2025
Other
Expended
Cancelled
Funded
Unfunded
Authorizations
(Enter as (-)
Funded
Unfunded
for Negative)
11-04;02-06;04-10 Installation of Water Mains
201,329.71
201,329.71
11-04;02-06;04-10 Purchase of Sewer Meters,
Installation of Sewer Mains/Extensions and
Construction of a Pumping Station
206,607.77
206,607.77
03-06;07-17;12-17 Purchase of Sewer Allocations
, Installation of Sewers and a Special
Assessments for the Sewer Installations
959,743.01
620,000.65
729,694.22
850,049.44
14-17 Various Water/Sewer Improvements
47,359.73
66,250.00
439.35
35,500.22
12,298.86
66,250.00
08-25 Various Water/Sewer Improvements
500,000.00
21,500.00
478,500.00
11-25 Various Water/Sewer Improvements
2,600,000.00
123,830.00
2,476,170.00
PAGE TOTALS
47,359.73
1,433,930.49
3,100,000.00
620,440.00
786,694.44
-
136,128.86
4,278,906.92
Place an * before each item of "Improvement" which represents a funding or refunding of an emergency authorization.
SCHEDULE OF IMPROVEMENT AUTHORIZATIONS WATER/SEWER (UTILITY CAPITAL FUND)
Sheet 52
IMPROVEMENTS
Specify each authorization by purpose. Do
not merely designate by a code number.
Balance - January 1, 2025
Balance - December 31, 2025
2025
Other
Expended
Cancelled
Funded
Unfunded
Authorizations
(Enter as (-)
Funded
Unfunded
for Negative)
PREVIOUS PAGE TOTALS
47,359.73
1,433,930.49
3,100,000.00
620,440.00
786,694.44
-
136,128.86
4,278,906.92
PAGE TOTALS
47,359.73
1,433,930.49
3,100,000.00
620,440.00
786,694.44
-
136,128.86
4,278,906.92
Place an * before each item of "Improvement" which represents a funding or refunding of an emergency authorization.
not merely designate by a code number.
Sheet 52.1
SCHEDULE OF IMPROVEMENT AUTHORIZATIONS WATER/SEWER (UTILITY CAPITAL FUND)
Balance - January 1, 2025
Balance - December 31, 2025
IMPROVEMENTS
Specify each authorization by purpose. Do
2025
Other
Expended
Cancelled
Funded
Unfunded
Authorizations
(Enter as (-)
Funded
Unfunded
for Negative)
PREVIOUS PAGE TOTALS
47,359.73
1,433,930.49
3,100,000.00
620,440.00
786,694.44
-
136,128.86
4,278,906.92
PAGE TOTALS
47,359.73
1,433,930.49
3,100,000.00
620,440.00
786,694.44
-
136,128.86
4,278,906.92
Place an * before each item of "Improvement" which represents a funding or refunding of an emergency authorization.
not merely designate by a code number.
Sheet 52.2
SCHEDULE OF IMPROVEMENT AUTHORIZATIONS WATER/SEWER (UTILITY CAPITAL FUND)
Balance - January 1, 2025
Balance - December 31, 2025
IMPROVEMENTS
Specify each authorization by purpose. Do
2025
Other
Expended
Cancelled
Funded
Unfunded
Authorizations
(Enter as (-)
Funded
Unfunded
for Negative)
PREVIOUS PAGE TOTALS
47,359.73
1,433,930.49
3,100,000.00
620,440.00
786,694.44
-
136,128.86
4,278,906.92
PAGE TOTALS
47,359.73
1,433,930.49
3,100,000.00
620,440.00
786,694.44
-
136,128.86
4,278,906.92
Place an * before each item of "Improvement" which represents a funding or refunding of an emergency authorization.
not merely designate by a code number.
Sheet 52.3
SCHEDULE OF IMPROVEMENT AUTHORIZATIONS WATER/SEWER (UTILITY CAPITAL FUND)
Balance - January 1, 2025
Balance - December 31, 2025
IMPROVEMENTS
Specify each authorization by purpose. Do
2025
Other
Expended
Cancelled
Funded
Unfunded
Authorizations
(Enter as (-)
Funded
Unfunded
for Negative)
PREVIOUS PAGE TOTALS
47,359.73
1,433,930.49
3,100,000.00
620,440.00
786,694.44
-
136,128.86
4,278,906.92
TOTALS
47,359.73
1,433,930.49
3,100,000.00
620,440.00
786,694.44
-
136,128.86
4,278,906.92
Place an * before each item of "Improvement" which represents a funding or refunding of an emergency authorization.
not merely designate by a code number.
Sheet 52.4
SCHEDULE OF IMPROVEMENT AUTHORIZATIONS WATER/SEWER (UTILITY CAPITAL FUND)
Balance - January 1, 2025
Balance - December 31, 2025
IMPROVEMENTS
Specify each authorization by purpose. Do
Debit
Credit
Balance - January 1, 2025
xxxxxxxxx
118,845.00
Received from 2025 Budget Appropriation
xxxxxxxxx
5,000.00
xxxxxxxxx
Improvement Authorizations Canceled
(financed in whole by the Capital Improvement Fund)
List by Improvements - Direct Charges Made for Preliminary Costs:
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
xxxxxxxxx
Appropriated to Finance Improvement Authorizations
123,830.00
xxxxxxxxx
xxxxxxxxx
Balance - December 31, 2025
15.00
xxxxxxxxx
123,845.00
123,845.00
Debit
Credit
Balance - January 1, 2025
xxxxxxxxx
Received from 2025 Budget Appropriation*
xxxxxxxxx
Received from 2025 Emergency Appropriation*
xxxxxxxxx
Appropriated to Finance Improvement Authorizations
xxxxxxxxx
xxxxxxxxx
Balance - December 31, 2025
-
xxxxxxxxx
-
-
*The full amount of the 2025 budget appropriation should be transferred to this account unless the balance
of the appropriation is to be permitted to lapse.
WATER/SEWER UTILITY CAPITAL FUND
SCHEDULE OF CAPITAL IMPROVEMENT FUND
Sheet 53
WATER/SEWER UTILITY CAPITAL FUND
SCHEDULE OF DOWN PAYMENTS ON IMPROVEMENTS
xxxxxxxxx
Amount of Down
Amount
Total
Down Payment
Payment in Budget
Appropriated
Obligations
Provided by
of 2025 or
Authorized
Ordinance
Prior Years
08-25 Various Water/Sewer Improve
500,000.00
500,000.00
11-25 Various Water/Sewer Improve
2,600,000.00
2,476,170.00
123,830.00
3,100,000.00
2,976,170.00
123,830.00
-
Debit
Credit
Balance - January 1, 2025
xxxxxxxxx
114,337.44
Premium on Sale of Bonds
xxxxxxxxx
Funded Improvement Authorizations Canceled
xxxxxxxxx
Premium on Sale of Notes
4,967.38
Appropriated to Finance Improvement Authorization
xxxxxxxxx
Appropriation to 2025 Budget Revenue
24,477.68
xxxxxxxxx
Balance - December 31, 2025
94,827.14
xxxxxxxxx
119,304.82
119,304.82
WATER/SEWER UTILITY FUND
WATER/SEWER UTILITY CAPITAL FUND
STATEMENT OF CAPITAL SURPLUS
2025
Sheet 54
CAPITAL IMPROVEMENTS AUTHORIZED IN 2025
AND DOWN PAYMENTS (N.J.S.A. 40A:2-11)
Purpose
Protected Document Content
Start your free trial to view the raw municipal bid documents and web text.
Unlock Full AccessDetailed Risk Breakdown
local preference
No Flags Found
performance bond
No Flags Found
liquidated damages
Evidence Detected
"...FIVE DOLLARS PER DAY PENALTY IF NOT FILED BY:
COUNTIES - JANUARY 26, 2026
MUNICIPALITIES - FEBRUARY 10, 2026..."
Quick Actions
Contacts
Chris Battaglia
Chief Financial Officer
hidden@email.com
Unlock(***) ***-****
Unlock(***) ***-****
UnlockHeidi A. Wohlleb
Registered Municipal Accountant
hidden@email.com
Unlock(***) ***-****
Unlock(***) ***-****
UnlockExplore More
Timeline
First Discovered
Apr 5, 2026
Last Info Update
Apr 5, 2026
Start your 7-day free trial
Get instant notifications and full bid analysis. Existing users will be logged in automatically.
Start Free Trial