Start your 7-day free trial — unlock full access instantly.

Lead Closed

This opportunity is no longer accepting submissions.

RooseveltGreen Risk

ClosedGeneral

2025 - Adopted Budget

BID #: N/A

DUE: TBD

VALUE: $1.34M

100

Rating

Risk Rank

Green Risk

AI-Powered Lead Insights

Executive Summary

The document pertains to the Municipal Budget of Roosevelt Borough, Monmouth County, New Jersey for the fiscal year 2025. It includes details on anticipated revenues, appropriations, and a capital improvement program. The budget was approved by resolution of the Governing Body. The public hearing was held August 4th, 2025. The document also includes a summary of tax rates and a levy cap calculation.

Web Content

Automated discovery link found on Roosevelt website.

Document Text

--- Document: 2025 - Adopted Budget Document ---
Municipal Budget of the
of
, County of
for the Fiscal Year
It is hereby certified that the Budget and Capital Budget annexed hereto and hereby made a part
hereof is a true copy of the Budget and Capital Budget approved by resolution of the Governing Body on the
day of
,
and that public advertisement will be made in accordance with the provisions of N.J.S.A. 40A:4-6 and
N.J.A.C. 5:30-4.4(d).
Certified by me, this 
day of
,
It is hereby certified that the approved Budget annexed hereto and hereby made
It is hereby certified that the approved Budget annexed hereto and hereby made
a part is an exact copy of the original on file with the Clerk of the Governing Body, that all
a part is an exact copy of the original on file with the Clerk of the Governing Body, that all
additions are correct, all statements contained herein are in proof, and the total of anticipated
additions are correct, all statements contained herein are in proof, the total of anticipated
revenues equals the total of appropriations.
revenues equals the total of appropriations and the budget is in full compliance with the
Local Budget Law, N.J.S.A. 40A:4-1 et seq.
Certified by me, this 
day of
,
Certified by me, this
day of
,
Yes
It is hereby certified that the amounts to be raised by taxation for local purposes has been
compared with the approved Budget previously certified by me and any changes required as a
No
condition to such approval have been made. The adopted budget is certified with respect to the
foregoing only. 
STATE OF NEW JERSEY
Department of Community Affairs
Director of the Division of Local Government Services
Dated:
By:
CERTIFICATION  OF  ADOPTED  BUDGET
(Do not advertise this Certification form)
Sheet  1
Local Examination?
DO  NOT  USE  THESE  SPACES
Registered Municipal Accountant
Address
Chief Financial Officer
Address
Phone Number
Address
Phone Number
MUNICIPAL  BUDGET
Clerk
Address
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A
Roosevelt Borough
2025
July
2025
2025
2025
Borough
Monmouth
2025
2025
7th
609-448-0539
July
33 N. Rochdale Ave. P.O. Box 128
July
Roosevelt, NJ 08555
7th
7th
7th
Freehold New Jersey 07728
July
732-780-2600
36 West Main Streer Suite 303 
08/14/2025
 
X


Be it Resolved by the 
of the
of
,County of
that the budget hereinbefore set forth is hereby
adopted and shall constitute an appropriation for the purposes stated of the sums therein set forth as appropriations, and authorization of the amount of:
(a) $
  (Item 2 below) for municipal purposes, and
(b) $
  (Item 3 below) for school purposes in Type I School Districts only (N.J.S.A. 18A:9-2) to be raised by taxation and,
(c) $
  (Item 4 below) to be added to the certificate of amount to be raised by taxation for local school purposes in
                     Type II School Districts only (N.J.S.A. 18A:9-3) and certification to the County Board of Taxation of
                      the following summary of general revenues and appropriations.
(d) $
  (Sheet 43) Open Space, Recreation, Farmland and Historic Preservation Trust Fund Levy
(e) $
  (Sheet 44) Arts and Culture Trust Fund Levy
(f)  $
  (Item 5 Below) Minimum Library Tax
RECORDED  VOTE
Abstained
(Insert last name)
Ayes
Nays
Absent
1.
General  Revenues
SUMMARY  OF  REVENUES
Surplus Anticipated
08-100
Miscellaneous Revenues Anticipated
13-099
Receipts from Delinquent Taxes
15-499
2.
AMOUNT  TO  BE  RAISED  BY  TAXATION  FOR  MUNICIPAL  PURPOSED (Item 6(a), Sheet 11)
07-190
3.
AMOUNT  TO  BE  RAISED  BY  TAXATION  FOR  SCHOOLS  IN  TYPE  I  SCHOOL  DISTRICTS  ONLY:
Item  6,  Sheet  42
07-195
Item  6(b),  Sheet 11 (N.J.S.A. 40A:4-14)
07-191
TOTAL AMOUNT  TO  BE  RAISED  BY  TAXATION  FOR  SCHOOLS  IN  TYPE  I  SCHOOL  DISTRICTS  ONLY
4.
To Be Added TO THE CERTIFICATE FOR THE AMOUNT TO BE RAISED BY TAXATION FOR SCHOOLS IN TYPE II SCHOOL DISTRICTS ONLY:
Item  6(b),  Sheet 11 (N.J.S.A. 40A:4-14)
07-191
 5. AMOUNT TO BE RAISED BY TAXATION MINIMUM LIBRARY TAX
07-192
Total Revenues
13-299
Sheet  41
SECTION  2 - UPON  ADOPTION  FOR  YEAR
RESOLUTION 
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A
Monmouth
0.00
Borough
0
0
0.00
919686.44
919686.44
0
0.00
0.00
1344511.44
Roosevelt Borough
0
0.00
86825.00
2025
298000.00
0
40000.00
Esakoff
Herrstrom
Luongo
Kaufman-Marut
Warnick
None
None
Feigenbaum


5.  GENERAL  APPROPRIATIONS:
XXXXXX
XXXXXXXXXXXXX
Within  "CAPS"
XXXXXX
XXXXXXXXXXXXX
(a & b) Operations Including Contingent
34-201
$
(e) Deferred Charges and Statutory Expenditures - Municipal
34-209
$
(g) Cash Deficit
46-885
$
Excluded from  "CAPS"
XXXXXX
XXXXXXXXXXXXX
(a) Operations - Total Operations Excluded from "CAPS"
34-305
$
(c)  Capital Improvements
44-999
$
(d) Municipal Debt Service
45-999
$
(e) Deferred Charges - Municipal
46-999
$
(f) Judgments
37-480
$
(n) Transferred to Board of Education for Use of Local Schools  (N.J.S.A. 40:48-17.1 & 17.3)
29-405
$
(g) Cash Deficit
46-885
$
(k) For Local District School Purposes
29-410
$
(m) Reserve for Uncollected Taxes
50-899
$
6. SCHOOL  APPROPRIATIONS  -  TYPE I  SCHOOL  DISTRICT  ONLY  (N.J.S.A. 40A:4-13)
07-195
Total  Appropriations
34-499
$
It is hereby  certified  that the within  budget is a true copy of the budget  finally  adopted by resolution of the  Governing Body on the 
day of
,
It is further certified that each item of revenue and appropriation is set forth in the same amount and by the same title as
appeared in the                   approved budget and all amendments thereto, if any, which have been previously approved by the Director of Local Government Services.
Certified by me this
day of
,
, Clerk
SUMMARY  OF  APPROPRIATIONS
Signature
Sheet  42
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A
20000
2025
265437
55989.00
0
807352.50
0
0
2025
0
0
0
99682.00
2025
0
1344511.44
0
4th
August
August
4th


Contracting Unit:
Year Ending:
The following is a complete list of all change orders which caused the originally awarded contract price to be exceeded by more than 20 percent.  For regulatory details
please consult N.J.A.C. 5:30-11.1 et seq.  Please identify each change order by name of the project.
For each change order listed above, submit with introduced budget a copy of the governing body resolution authorizing the change order and an Affidavit of Publication for
the newspaper notice required by N.J.A.C. 5:30-11.9(d).  (Affidavit must include a copy of the newspaper notice.)
If you have not had a change order exceeding the 20 percent threshold for the year indicated above, please check here 
    and certify below.
Sheet  45
Annual List of Change Orders Approved
Pursuant to N.J.A.C. 5:30-11
Date
Clerk of the Governing Body
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A
December 31,
2024
Roosevelt Borough
08/04/2025
 


 a) This workbook shall be used for completing the Municipal Introduced and Adopted Budgets.
 b) It is designed to automatically calculate amounts linked from various data entry points. 
 c) The individual tabs containing formulas are locked to protect the formulas. 
 d) Fill in only the gray sections of the worksheet. 
 e) Begin by navigating to the "Key Inputs" tab.
 f) 
Select the Municipality and County by clicking the dropdown menu. This will populate the Municipality, County, 
and dates throughout the workbook.  Continue to complete each of the fields in order to populate throughout the 
workbook. Enter the exact number of utilities and the utility types.  Do not skip sets of utility pages. 
 g) In all applicable signature lines, insert the email address of the applicable official. 
 h) The completed Budget document must be saved as a Macro-Enabled Workbook.
 i) 
Once approved by the Governing Body, the completed Introduced Budget must be submitted to the Division via 
the FAST "Introduced Budget" record portal and it must be named as: <municode>_introbudget_20xx (all 4 
digits municode must be included). 
 j) 
Once approved by the Governing Body, the completed Adopted Budget must be submitted to the Division via the 
FAST "Adopted Budget" record portal and it must be named as: <municode>_adoptbudget_20xx (all 4 digits 
municode must be included). 
 k) Only the Chief Financial Officer has access to the "Submit for Review" tab within the FAST portal.
 l) If copying data from a prior workbook, copy and use Paste Values to preserve formatting. 
 
m) 
On the Key Inputs tab, users can select "Standard" or "Expanded" for a variety of sections to reduce the number of 
unused pages throughout the document. The following sheets can be adjusted: Grant Revenues (9), Other Special 
Items of Revenue (10), General Appropriations (15), Grant Appropriations (24), and Capital Budget (40b, 40c, and 
40d).  All sections are preset to "Standard" and should only be switched to "Expanded" if more pages are 
needed. 
n) Please review the additional instructions "Quick Guide for completing the Municipal Budget" link below: 
https://www.nj.gov/dca/divisions/dlgs/pdf/Budget_Document_Instructions.pdf
a) Download from FAST or have saved on your computer the 2024 adopted budget workbook. 
General Instructions to Complete the Municipal Budget Workbook
**Instructions to Complete the 2024 to 2025 "Data Rollover" Process**
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


b) On the 2025 budget, navigate to the "Key Inputs" tab.
**IMPORTANT: Macros must be enabled in excel in order for the data rollover process to run successfully.**
c) On "Key Inputs", there will be two "data migration" buttons; one for current fund and one for utilities. 
d) First, click the button for current fund.  It will prompt you to select your 2024 adopted excel budget from your computer. 
e) 
Once the 2024 adopted budget is selected, the function runs automatically. WARNING: The functionality may cause the screen to 
briefly flash rapidly. 
f) 
Once all current fund data has been copied, follow the same process for the utilities, if applicable.  The utility process is the same 
as the current fund process. 
g)
Once complete, review the 2025 template to ensure information has successfully copied from the 2024 adopted budget. 
PLEASE NOTE:
If an incorrect version of the budget template was used in 2024, the budget data may not migrate properly to the 2025 budget 
template. 
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Information Required for
Municipal Budget Document:
Name and County of Municipality
433
Full Name of Municipality
BOROUGH OF ROOSEVELT
County of Municipality
MONMOUTH
Name of Municipality
ROOSEVELT
Type 
BOROUGH
Governing Body Type
COUNCIL MEMBERS
Location
PO BOX 128
Address
33 N. ROCHDALE AVENUE
Address
ROOSEVELT, NJ 08555-0128
Phone 
609-448-0539
Fax
609-448-8716
Cert  #
Clerk
KATHLEEN HART
C-1712
Tax Collector
SALVATORE CANNIZZARO
183
Chief Financial Officer
SCOTT M FRUEH
N-1995
Registered Municipal Accountant
GERARD STANKIEWICZ
431
Municipal Attorney
GREGORY CANNON
Newspaper
ASBURY PARK PRESS
Day
Month
Date of Introduction
7
July
Date of Advertisement
22
July
Date of Public Hearing
4
August
Time of Public Hearing
7:00
Net Valuation Taxable Current
131,340,329
                 
Net Valuation Taxable Prior
112,578,077
                 
18,762,252
                   
Budget Year
2025
Budget Year Type:
Calendar Year
Municipal Code
1341
How many utilities does municipality have?*
1
*Select "0" if you do not have any utilities. 
Utility #
Utility Type
Utility 1
WATER-SEWER
# of Years
Utility 2
Beginning Year
Utility 3
Ending Year
Utility 4
Utility 5
Utility 6
Utility Assessment (Tab 37)
Utility Assessment (Tab 38)
Grant Revenues (Sheet 9)
Standard
"Standard" will provide two (2) sheets for Grant Re
Other Special Item Revenues (Sheet 10)
Standard
"Standard" will provide two (2) sheets for Other Sp
General Appropriations (Sheet 15)
Standard
"Standard" will provide nine (9) sheets for General
Grant Appropriations (Sheet 24)
Standard
"Standard" will provide three (3) sheets for Grant A
Capital Improvements (Sheets 40b, 40c, 40d)
Standard
"Standard" will provide three (3) sheets per section
Summary Data, Budget Summary, Tax Summary
Unhidden
Responses and Data
Capital Impr
Page Count - Standard or Expanded:
Municipal Budget Version 2025.0
Hide/Unhide "Summary" Tabs:
Start with "Standard" and move to "Expan
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Date of Original Appt. 
1/3/2017
Calendar or State Fiscal
3
2025
2027
evenues.
pecial Items of Revenue.
l Appropriations. 
Appropriations. 
n.
rovement Program
nded" only as needed.
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


of the
ROOSEVELT
County of
for the fiscal year 2025.
2025
2024
1. Surplus
298,000.00
397,160.00
2. Total Miscellaneous Revenues
86,825.00
92,914.67
3. Receipts from Delinquent Taxes
40,000.00
30,000.00
4. a) Local Tax for Municipal Purposes
919,686.44
917,238.00
b) Addition to Local School District Tax
c) Minimum Library Tax
             Tot Amt to be Rsd by Taxes for Sup of Muni Bnd
919,686.44
917,238.00
                               Total General Revenues
1,344,511.44
1,437,312.67
2025 Budget
Final 2024 Budget
1. Operating Expenses: 
Salaries & Wages
332,026.00
318,167.00
Other Expenses
740,763.50
702,815.67
2. Deferred Charges & Other Appropriations
55,989.00
47,648.00
3. Capital Improvements
20,000.00
54,000.00
4. Debt Service (Include for School Purposes)
99,682.00
94,682.00
5. Reserve for Uncollected Taxes
#
96,050.94
220,000.00
                       Total General Appropriations
1,344,511.44
1,437,312.67
Total Number of Employees
2025 Dedicated
Utility Budget
2025
2024
1. Surplus
2. Miscellaneous Revenues
3. Deficit  (General Budget)
                     Total Revenues
2025 Budget
Final 2024 Budget
1. Operating Expenses:
Salaries & Wages
Other Expenses
2. Capital Improvements
3. Debt Service
4. Deferred Charges & Other Appropriations
5. Surplus  (General Budget)
                               Total Appropriations
Total Number of Employees
2025 Dedicated
Utility Budget
2025
2024
1. Surplus
164,213.54
148,294.00
2. Miscellaneous Revenues
3. Deficit  (General Budget)
                     Total Revenues
164,213.54
148,294.00
2025 Budget
Final 2024 Budget
1. Operating Expenses:
Salaries & Wages
Other Expenses
2. Capital Improvements
3. Debt Service
4. Deferred Charges & Other Appropriations
5. Surplus  (General Budget)
                               Total Appropriations
Total Number of Employees
2025  Municipal  Budget
Summary of Revenues
Summary of Appropriations
Summary of Revenues
Anticipated
Anticipated
BOROUGH
MONMOUTH
of
Revenue and Appropriations Summaries
Summary of Appropriations
WATER-SEWER
Summary of Appropriations
Summary of Revenues
Anticipated
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


2025 Dedicated
Utility Budget
2025
2024
1. Surplus
2. Miscellaneous Revenues
3. Deficit  (General Budget)
                     Total Revenues
2025 Budget
Final 2024 Budget
1. Operating Expenses:
Salaries & Wages
Other Expenses
2. Capital Improvements
3. Debt Service
4. Deferred Charges & Other Appropriations
5. Surplus  (General Budget)
                               Total Appropriations
Total Number of Employees
2025 Dedicated
Utility Budget
Anticipated
1. Surplus
2. Miscellaneous Revenues
3. Deficit  (General Budget)
                     Total Revenues
2025 Budget
Final 2024 Budget
1. Operating Expenses:
Salaries & Wages
Other Expenses
2. Capital Improvements
3. Debt Service
4. Deferred Charges & Other Appropriations
5. Surplus  (General Budget)
                               Total Appropriations
Total Number of Employees
2025 Dedicated
Utility Budget
Anticipated
1. Surplus
2. Miscellaneous Revenues
3. Deficit  (General Budget)
                     Total Revenues
2025 Budget
Final 2024 Budget
1. Operating Expenses:
Salaries & Wages
Other Expenses
2. Capital Improvements
3. Debt Service
4. Deferred Charges & Other Appropriations
5. Surplus  (General Budget)
                               Total Appropriations
Total Number of Employees
2025 Dedicated
Utility Budget
Anticipated
1. Surplus
2. Miscellaneous Revenues
3. Deficit  (General Budget)
                     Total Revenues
2025 Budget
Final 2024 Budget
1. Operating Expenses:
Salaries & Wages
Other Expenses
2. Capital Improvements
3. Debt Service
4. Deferred Charges & Other Appropriations
5. Surplus  (General Budget)
Summary of Revenues
Summary of Revenues
Anticipated
Summary of Appropriations
Anticipated
Summary of Appropriations
Summary of Revenues
Anticipated
Summary of Appropriations
Anticipated
Summary of Appropriations
Summary of Revenues
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


                               Total Appropriations
Total Number of Employees
General
WATER-SEWER
 
Interest 
Principal
Outstanding Balance
Interest
Principal
Outstanding Balance
Balance of Outstanding Debt
Balance of Outstanding Debt
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


YEAR 2025
YEAR 2024
1,248,460.50
         
Actual
1,908,627.00
         
Estimate
1,920,545.00
         
XXXXXXXXXXX
Actual
Estimate
XXXXXXXXXXX
Actual
Estimate
XXXXXXXXXXX
Actual
253,123.41
            
Estimate
258,185.88
            
XXXXXXXXXXX
Actual
Estimate
XXXXXXXXXXX
Actual
Estimate
XXXXXXXXXXX
Actual
Estimate
XXXXXXXXXXX
9 Total General Appropriations & Other Taxes
3,427,191.38
         
10
424,825.00
            
11
3,002,366.38
         
12 Amount of Item 11 divided by 
96.90%
3,098,417.31
         
Analysis of Item 12:
1,920,545.00
         
-
                         
-
                         
258,185.88
            
-
                         
-
                         
Municipal Arts and Culture Tax (Line 8 Above)
-
                         
Tax in Local Municipal Budget
919,686.44
            
Total Amount (Line 12)
3,098,417.31
         
Item 1 - Total General Appropriations
1,248,460.50
         
Item 13 - Appropriation: Reserve for Uncollected Taxes
96,050.94
              
Subtotal
1,344,511.44
         
Less: Item 10 - Total Anticipated Revenues
424,825.00
            
Amount to Be Raised by Taxation in Municipal Budget
919,686.44
            
Local Tax for Municipal Purpose 
919,686.44
            
Local District School Tax
XXXXXXXXXXX
Total General Appropriations for 2025 Municipal Budget Statement Item 
8(L) (Exclusive of Reserve for Uncollected Taxes)
COMPUTATION OF APPROPRIATION:
RESERVE FOR UNCOLLECTED TAXES AND
AMOUNT TO BE RAISED BY TAXATION
IN 2025 MUNICIPAL BUDGET
Addition to Local District School Tax
Minimum Library Tax
Computation of "Tax in Local Municipal Budget"
1
Less: Total Anticipated Revenues from 2025 in
         Municipal Budget (Item 5)
equals Amount to be Raised by Taxation (Percentage used must not 
exceed the applicable percentage shown by Item 13, Sheet 22)
Cash Required from 2025 to Support Local 
Municipal Budget and Other Taxes
2
3
4
5
6
7
Regional School District Tax
Regional High School Tax
County Tax
Special District Tax
Municipal Open Space
13 Appropriation: Reserve for Uncollected Taxes (Budget 
Statement, Item 8(M) (Item 12, Less Item 11)
8 Municipal Arts and Culture
96,050.94
              
Local School District Tax (Line 2 Above)
Regional School District Tax (Line 3 Above)
Regional High School Tax (Line 4 Above)
County Tax (Line 5 Above)
Special District Tax (Line 6 Above)
Municipal Open Space Tax (Line 7 Above)
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Total Budget
1,344,511.44
            
100.0%
2026
2027
2028
2029
2030
Employee Costs:
Salaries & Wages
Sheet 17
332,026.00
                 
102.00%
338,666.52
                  
345,439.85
                  
352,348.65
                 
359,395.62
                 
366,583.53
                 
Sheet 25
-
                              
102.00%
-
                               
-
                               
-
                              
-
                              
-
                              
Total
332,026.00
               
338,666.52
                  
345,439.85
                  
352,348.65
                 
359,395.62
                 
366,583.53
                 
Social Security
Sheet 19
30,000.00
                 
102.00%
30,600.00
                    
31,212.00
                    
31,836.24
                   
32,472.96
                   
33,122.42
                   
Pensions etc.
Sheet 19
21,989.00
                 
102.00%
22,428.78
                    
22,877.36
                    
23,334.90
                   
23,801.60
                   
24,277.63
                   
Sheet 19
-
                            
105.00%
-
                               
-
                               
-
                              
-
                              
-
                              
Sheet 19
-
                            
Sheet 20
-
                            
Insurance
Sheet 14
26,800.00
                 
106.00%
28,408.00
                    
30,112.48
                    
31,919.23
                   
33,834.38
                   
35,864.45
                   
Direct Employee Costs
410,815.00
               
30.6%
General Liability Insurance
Sheet 14
21,300.00
                 
1.6%
Debt Service:
Sheet 27
99,682.00
                 
7.4%
Reserve for Uncollected Taxes:
Sheet 29
96,050.94
                 
7.1%
Capital Funds:
Sheet 26a
20,000.00
                 
1.5%
Deferred Charges:
Sheet 28
-
                            
0.0%
Grants:
Sheet 25 (less Salaries & Wages above)
4,000.00
                   
0.3%
All Other Departmental OE's:
Various Line Items
692,663.50
               
51.5%
102.00%
706,516.77
                  
720,647.11
                  
735,060.05
                 
749,761.25
                 
764,756.47
                 
Projected Budget Totals
1,126,620.07
               
1,150,288.79
               
1,174,499.07
              
1,199,265.82
              
1,224,604.51
              
BOROUGH OF ROOSEVELT
SUMMARY OF 2025 BUDGET
Future Budget Projections
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


2026
2027
2028
2029
2030
Budget Funding:
Fund Balance
298,000.00
      
25,000.00
          
50,000.00
         
75,000.00
         
100,000.00
       
Local Revenues
-
                   
150,000.00
        
300,000.00
       
450,000.00
       
600,000.00
       
State Aid
82,825.00
        
Grants
4,000.00
          
Delinquent Tax
40,000.00
        
Local Purpose Tax
919,686.44
      
1,126,620.07
     
975,288.79
        
824,499.07
       
674,265.82
       
524,604.51
       
1,344,511.44
   
1,126,620.07
     
1,150,288.79
     
1,174,499.07
    
1,199,265.82
    
1,224,604.51
    
Ratables
131,340,329
    
139,340,329
      
147,340,329
      
155,340,329
     
163,340,329
     
171,340,329
     
Tax Rate
0.700
               
0.809
                 
0.662
                 
0.531
               
0.413
               
0.306
               
Increase
(0.115)
              
0.108
                 
(0.147)
               
(0.131)
              
(0.118)
              
(0.107)
              
Project Tax Results
BOROUGH OF ROOSEVELT
2025  BUDGET FUNDING
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


BUDGET
PRIOR
BUDGET
PRIOR
 YEAR
YEAR
CHANGE
%
 YEAR
YEAR
CHANGE
%
REVENUES
Surplus
298,000.00
          
397,160.00
        
(99,160.00)
        
-24.97%
Local Purpose Tax Levy (only)
919,686.44
        
917,238.00
        
2,448.44
          
0.27%
Local
-
                       
-
                     
-
                    
#DIV/0!
State Aid
82,825.00
            
82,825.00
          
-
                    
0.00%
Local Tax Rate
0.7002
0.8150
-0.1148
-14.08%
State & Federal Grants
4,000.00
              
10,089.67
          
(6,089.67)
          
-60.36%
Delinquent Tax
40,000.00
            
30,000.00
          
10,000.00
         
33.33%
Assessed  Valuation
131,340,329
      
112,578,077
      
18,762,252
      
16.67%
Local Purpose Tax
919,686.44
          
917,238.00
        
2,448.44
           
0.27%
Minimum Library Tax
-
                       
-
                     
-
                    
#DIV/0!
School Tax (Debt Service)
-
                       
-
                     
-
                    
#DIV/0!
Arts and Cultural Tax
-
                       
-
                     
-
                    
#DIV/0!
TOTAL  REVENUE
1,344,511.44
       
1,437,312.67
     
(92,801.23)
        
-6.46%
APPROPRIATIONS
CAP
CAP
Salaries & Wages
332,026.00
          
311,368.90
        
20,657.10
         
6.63%
2.50%
COLA
944,086.77
      
MAX
Other Expenses
736,763.50
          
699,279.36
        
37,484.14
         
5.36%
919,686.44
      
ACTUAL
Statutory & Deferred Charges
55,989.00
            
47,892.74
          
8,096.26
           
16.90%
CAP Base from Prior Year
819,679.00
        
819,679.00
        
(24,400.33)
       
+ OR ( )
State & Federal Grants
4,000.00
              
10,089.67
          
(6,089.67)
          
-60.36%
Rate Applied
2.50%
3.50%
Capital (without grants)
20,000.00
            
54,000.00
          
(34,000.00)
        
-62.96%
Allowable CAP
840,170.98
        
848,367.77
        
Debt Service
99,682.00
            
94,682.00
          
5,000.00
           
5.28%
Additions:
School Debt Service
-
                       
-
                     
-
                    
#DIV/0!
   See Sheet 3b
14,973.73
          
14,973.73
          
Reserve for Uncollected Taxes
96,050.94
            
220,000.00
        
(123,949.06)
      
-56.34%
   Other
TOTAL  APPROPRIATIONS
1,344,511.44
       
1,437,312.67
     
(92,801.23)
        
-0.06457
Total CAP Allowable
855,144.71
        
863,341.50
        
Adopted Emergencies
-
                     
Budget Expenditures Sheet 19
863,341.50
        
863,341.50
        
   Remaining or (Excess)
(8,196.79)
           
(0.00)
                  
BUDGET
PRIOR
 YEAR
YEAR
CHANGE
CURRENT
PRIOR
CHANGE
Available
591,535.35
          
801,051.80
        
(209,516.45)
      
Actual Percentage of Collection
0.00%
Used to Fund Budget
298,000.00
          
397,160.00
        
(99,160.00)
        
Used for Reserve for Taxes
96.90%
96.90%
Remaining Balance
293,535.35
          
403,891.80
        
(110,356.45)
      
   Remaining
-96.90%
0.00%
-96.90%
%  OF  TAX  COLLECTION
COMPARISON  OF  REVENUES  &  APPROPRIATIONS
CONDITION  OF  SURPLUS
 LOCAL  TAX  LEVY  AND  ASSESSED  VALUES
STATUS  OF  "CAPS"
SPENDING CAP
2% LEVY CAP
Must be zero or ( ) to
Introduce Budget
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Total
Local
Property 
Total
Local
Total
Local
Tax
Tax
Levy Amount
Rate
Levy Amount
Rate
Change
%
Assessment
Tax
Tax
Tax
Tax
Change
Change
COUNTY:
County Tax (General)
209,232.18
        
0.159
     
205,129.59
        
0.185
     
(0.026)
  
-13.89%
100,000.00
      
2,359.08
      
700.23
          
2,737.00
      
815.00
        
(377.92)
        
(114.77)
        
County Library
14,233.43
          
0.011
     
13,954.34
          
0.012
     
(0.001)
  
-9.69%
125,000.00
      
2,948.84
      
875.29
          
3,421.25
      
1,018.75
     
(472.41)
        
(143.46)
        
County Health
3,931.13
            
0.003
     
3,854.05
            
0.003
     
(0.000)
  
-0.23%
150,000.00
      
3,538.61
      
1,050.35
       
4,105.50
      
1,222.50
     
(566.89)
        
(172.15)
        
County Open Space
30,789.14
          
0.023
     
30,185.43
          
0.027
     
(0.004)
  
-13.18%
175,000.00
      
4,128.38
      
1,225.41
       
4,789.75
      
1,426.25
     
(661.37)
        
(200.84)
        
Total All County Levies
258,185.88
        
0.197
     
253,123.41
        
0.227
     
(0.030)
  
-13.40%
200,000.00
      
4,718.15
      
1,400.46
       
5,474.00
      
1,630.00
     
(755.85)
        
(229.54)
        
225,000.00
      
5,307.92
      
1,575.52
       
6,158.25
      
1,833.75
     
(850.33)
        
(258.23)
        
SCHOOLS:
250,000.00
      
5,897.69
      
1,750.58
       
6,842.50
      
2,037.50
     
(944.81)
        
(286.92)
        
Local School
1,920,545.00
     
1.462
     
1,908,627.00
     
1.695
     
(0.233)
  
-13.73%
275,000.00
      
6,487.46
      
1,925.64
       
7,526.75
      
2,241.25
     
(1,039.29)
     
(315.61)
        
Regional School
-
                     
-
         
-
                     
-
       
#DIV/0!
300,000.00
      
7,077.23
      
2,100.69
       
8,211.00
      
2,445.00
     
(1,133.77)
     
(344.31)
        
Regional High School
-
                     
-
         
-
                     
-
       
#DIV/0!
325,000.00
      
7,666.99
      
2,275.75
       
8,895.25
      
2,648.75
     
(1,228.26)
     
(373.00)
        
350,000.00
      
8,256.76
      
2,450.81
       
9,579.50
      
2,852.50
     
(1,322.74)
     
(401.69)
        
Additional Local School
375,000.00
      
8,846.53
      
2,625.87
       
10,263.75
    
3,056.25
     
(1,417.22)
     
(430.38)
        
  School Debt Service
-
                     
-
         
-
                     
-
       
#DIV/0!
400,000.00
      
9,436.30
      
2,800.93
       
10,948.00
    
3,260.00
     
(1,511.70)
     
(459.07)
        
425,000.00
      
10,026.07
    
2,975.98
       
11,632.25
    
3,463.75
     
(1,606.18)
     
(487.77)
        
SPECIAL DISTRICTS:
450,000.00
      
10,615.84
    
3,151.04
       
12,316.50
    
3,667.50
     
(1,700.66)
     
(516.46)
        
Special District Tax
-
                     
-
                     
-
       
#DIV/0!
475,000.00
      
11,205.61
    
3,326.10
       
13,000.75
    
3,871.25
     
(1,795.14)
     
(545.15)
        
500,000.00
      
11,795.38
    
3,501.16
       
13,685.00
    
4,075.00
     
(1,889.62)
     
(573.84)
        
LOCAL PURPOSE TAX
919,686.44
        
0.700
     
917,238.00
        
0.815
     
(0.115)
  
-14.08%
600,000.00
      
14,154.45
    
4,201.39
       
16,422.00
    
4,890.00
     
(2,267.55)
     
(688.61)
        
Municipal Library
-
                     
-
         
-
                     
-
       
#DIV/0!
750,000.00
      
17,693.07
    
5,251.74
       
20,527.50
    
6,112.50
     
(2,834.43)
     
(860.76)
        
Municipal Open Space
-
                     
-
         
-
                     
-
       
#DIV/0!
1,000,000.00
   
23,590.75
    
7,002.32
       
27,370.00
    
8,150.00
     
(3,779.25)
     
(1,147.68)
     
Arts and Cultural
-
                     
0
-
                     
-
       
#DIV/0!
1,250,000.00
   
29,488.44
    
8,752.89
       
34,212.50
    
10,187.50
   
(4,724.06)
     
(1,434.61)
     
TOTAL  ALL  LEVIES
3,098,417.31
     
2.359
     
3,078,988.41
     
2.737
     
-0.3779
-0.13808
1,500,000.00
   
35,386.13
    
10,503.47
     
41,055.00
    
12,225.00
   
(5,668.87)
     
(1,721.53)
     
NET VALUATION TAXABLE
131,340,329
      
112,578,077
      
BOROUGH OF ROOSEVELT
SUMMARY  OF  TAX  RATES
LEVY  CHANGE  PER  VARIOUS  ASSESSED  VALUES
Estimated
Estimated
Actual
2024
2025
Actual
2024
2025
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


CAP
MUNICIPALITY:
COUNTY:
MONMOUTH
December 31, 2027
Term Expires
Term Expires
12/31/2025
12/31/2026
1/3/2017
Date of Orig. Appt.
C-1712
Cert. No.
183
Cert. No.
N-1995
Cert. No.
431
Lic. No.
Fax #:
609-448-8716
2025  MUNICIPAL  DATA  SHEET
Mayor's Name
Name
BOROUGH OF ROOSEVELT
Governing  Body  Members
PEGGY MALKIN
(MUST ACCOMPANY 2025 BUDGET)
Chief Financial Officer
GERARD STANKIEWICZ
Registered Municipal Accountant
GREGORY CANNON
{
Official Mailing Address of Municipality
KATHLEEN HART
Municipal Clerk
SALVATORE CANNIZZARO
Tax Collector
SCOTT M FRUEH
PO BOX 128
33 N. ROCHDALE AVENUE
ROOSEVELT, NJ 08555-0128
Sheet  A
KRISTINE KAUFMAN-MARUT - COUNCIL PRESIDENT
LOUIS ESAKOFF
CONSTANCE HERRSTROM
RALPH WARNICK
CLAUDIA LUONGO
DANELLE FEIGENBAUM
Municipal  Officials
Municipal Attorney
12/31/2025
12/31/2027
12/31/2025
12/31/2025
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Municipal Budget of the
of
, County of
for the Fiscal Year 2025.
It is hereby certified that the Budget and Capital Budget annexed hereto and hereby made a part
hereof is a true copy of the Budget and Capital Budget approved by resolution of the Governing Body on the
day of
, 2025
and that public advertisement will be made in accordance with the provisions of N.J.S.A. 40A:4-6 and
N.J.A.C. 5:30-4.4(d).
Certified by me, this 
7
day of
, 2025
It is hereby certified that the approved Budget annexed hereto and hereby made
It is hereby certified that the approved Budget annexed hereto and hereby made
a part is an exact copy of the original on file with the Clerk of the Governing Body, that all
a part is an exact copy of the original on file with the Clerk of the Governing Body, that all
additions are correct, all statements contained herein are in proof, and the total of anticipated
additions are correct, all statements contained herein are in proof, the total of anticipated
revenues equals the total of appropriations.
revenues equals the total of appropriations and the budget is in full compliance with the
Local Budget Law, N.J.S.A. 40A:4-1 et seq.
Certified by me, this 
day of
, 2025
Certified by me, this
day of
, 2025
It is hereby certified that the amounts to be raised by taxation for local purposes has been
compared with the approved Budget previously certified by me and any changes required as a
condition to such approval have been made. The adopted budget is certified with respect to the
foregoing only. 
STATE OF NEW JERSEY
Department of Community Affairs
Director of the Division of Local Government Services
Dated:
, 2025
By:
2025
BOROUGH
MONMOUTH
ROOSEVELT
7
33 N. ROCHDALE AVENUE
ROOSEVELT, NJ 08555-0128
MUNICIPAL  BUDGET
July
Phone Number
Registered Municipal Accountant
7
July
July
7
July
36 West Main Street
Address
Sheet  1
DO  NOT  USE  THESE  SPACES
Chief Financial Officer
CERTIFICATION  OF  ADOPTED  BUDGET
Freehold, NJ 07728
Address
732-780-2600
Phone Number
(Do not advertise this Certification form)
Clerk
Address
Address
609-448-0539
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Section  1.
Municipal Budget of the
of
, County of
for the Fiscal Year 2025
Be it Resolved, that the following statements of revenues and appropriations shall constitute the Municipal Budget for the year 2025;
Be it Further Resolved, that said Budget be published in the
in the issue of 
, 2025
The Governing Body of the
of
does hereby approve the following as the Budget for the year 2025:
Esakoff
None
None
RECORDED  VOTE
Feigenbaum
(Insert Last Name)
Herrstrom
Luongo
Kaufman-Marut
Ayes Warnick
Nays
None
Absent
Notice is hereby given that the Budget and Tax Resolution was approved by the
of  the
of
,  County  of
, on
7
, 2025.
A Hearing on the Budget and Tax Resolution will be held at
, on
4
, 2025 at
o'clock
P.M. at which time and place objections to said Budget and Tax Resolution for the year 2025 may be presented by taxpayers or other
interested persons.
MUNICIPAL  BUDGET  NOTICE
Abstained
Sheet  2
BOROUGH
ASBURY PARK PRESS
BOROUGH
ROOSEVELT
August
MONMOUTH
COUNCIL MEMBERS
BOROUGH
PO BOX 128
ROOSEVELT
July    22
July
ROOSEVELT
MONMOUTH
7:00
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


YEAR  2025
General Appropriations For: (Reference to item and sheet number should be omitted in advertised budget)
XXXXXXXXXXXX
1.  Appropriations within "CAPS" -
XXXXXXXXXXXX
(a) Municipal Purposes {(Item  H-1, Sheet 19)(N.J.S.A. 40A:4-45.2)}
863,341.50
         
2.  Appropriations excluded from "CAPS" -
XXXXXXXXXXXX
(a) Municipal Purposes {(Item  H-2, Sheet 28)(N.J.S.A. 40A:4-53.3 as amended)}
385,119.00
         
(b) Local District School Purposes in Municipal Budget (Item K, Sheet 29)
-
                     
Total General Appropriations excluded from "CAPS" (Item O, Sheet 29)
385,119.00
         
3.  Reserve for Uncollected Taxes (Item M, Sheet 29) Based on Estimated
96.90%
  Percent of Tax Collections
96,050.94
           
Building Aid Allowance
2025 - $
4.  Total General Appropriations (Item 9, Sheet 29)
for Schools-State Aid
2024 - $
1,344,511.44
      
5.  Less: Anticipated Revenues Other Than Current Property Tax (Item 5, Sheet 11) (i.e. Surplus, Miscellaneous Revenues and Receipts from Delinquent Taxes)
424,825.00
         
6.  Difference: Amount to be Raised by Taxes for Support of Municipal Budget (as follows)
XXXXXXXXXXXX
(a) Local Tax for Municipal Purposes Including Reserve for Uncollected Taxes (Item 6(a), Sheet 11)
919,686.44
         
(b) Addition to Local District School Tax (Item 6(b), Sheet 11)
-
                     
(c) Minimum Library Tax
-
                     
EXPLANATORY  STATEMENT
SUMMARY  OF  CURRENT  FUND  SECTION  OF  APPROVED  BUDGET
Sheet  3
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


General
WATER-SEWER
Budget
Utility
Utility
Utility
Utility
Utility
Utility
Budget Appropriations  -  Adopted Budget
1,432,612.67
      
1,008,894.00
      
-
                     
-
                     
-
                     
-
                     
-
                     
Budget Appropriations  Added by N.J.S.A. 40A:4-87
4,700.00
             
Emergency Appropriations
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Total Appropriations
1,437,312.67
      
1,008,894.00
      
-
                     
-
                     
-
                     
-
                     
-
                     
Expenditures:
Paid or Charged (Including Reserve for
Uncollected Taxes)
1,253,624.19
      
975,778.61
         
-
                     
-
                     
-
                     
-
                     
-
                     
Reserved
183,687.67
         
30,325.88
           
-
                     
-
                     
-
                     
-
                     
-
                     
Unexpended Balances Canceled
0.81
                    
2,789.51
             
-
                     
-
                     
-
                     
-
                     
-
                     
Total Expenditures and Unexpended
Balances Canceled
1,437,312.67
      
1,008,894.00
      
-
                     
-
                     
-
                     
-
                     
-
                     
Overexpenditures *
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Sheet 3a
EXPLANATORY  STATEMENT  -  (Continued)
SUMMARY  OF  2024  APPROPRIATIONS  EXPENDED  AND  CANCELED
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Total General Appropriations for  2024
1,432,612.67
           
Allowable Operating Appropriations before
Cap Base Adjustment:
4,970.00
                  
Additional Exceptions per (N.J.S.A. 40A:4-45.3)
840,170.98
              
Subtotal
1,437,582.67
           
Exceptions Less:
Additions:
Total Other Operations
6,370.00
                  
New Construction (Assessor Certification)
7,053.01
                  
Total Uniform Construction Code
2023 Cap Bank Available
7,920.72
                  
Total Interlocal Service Agreement
237,462.00
              
2024 Cap Bank Available
Total Additional Appropriations
Total Capital Improvements
54,000.00
                
Total Debt Service
94,682.00
                
Transferred to Board of Education
Total Additions
14,973.73
                
Type I School Debt
Total Public & Private Programs
5,389.67
                  
Maximum Appropriations within "CAPS" Sheet 19 @ 
2.5%
855,144.71
              
Judgements
Total Deferred Charges
Cash Deficit
Additional Increase to COLA rate.
3.5%
Reserve for Uncollected Taxes
220,000.00
              
Amount of Increase allowable.
1.0%
8,196.79
                  
Total Exceptions
617,903.67
              
Amount on Which CAP is Applied
819,679.00
              
2.5%  CAP
20,491.98
                
Maximum Appropriations within "CAPS" Sheet 19 @
3.5%
863,341.50
              
Allowable Operating Appropriations before
Additional Exceptions per (N.J.S.A. 40A:4-45.3)
840,170.98
              
Total General Appropriations for Municipal Purposes
863,341.50
              
(Sheet 19, H-1)
Over or (Under) Appropriations Cap
0.00
                         
NOTE:
MANDATORY MINIMUM BUDGET MESSAGE MUST INCLUDE A SUMMARY OF:
1. HOW THE "CAP" WAS CALCULATED. (Explain in words what the "CAPS" mean and show the figures.)
2. A SUMMARY BY FUNCTION OF THE APPROPRIATIONS THAT ARE SPREAD AMONG MORE THAN ONE OFFICIAL LINE ITEM
(e.g. if Police  S & W appears in the regular section and also under "Operation Excluded from "CAPS" section, combine the
figures for purposes of citizen understanding.)
BUDGET  MESSAGE
EXPLANATORY  STATEMENT  -  (Continued)
Sheet  3b
CAP  CALCULATION
CAP  CALCULATION
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Following is a recap of the Municipality's Employee Group Insurance
Estimated Group Insurance Costs - 2025
19,000.00
$          
Estimated Amounts to be Contributed by Employees:
Contribution from all eligible emp.
6,000.00
         
13,000.00
            
Budgeted Group Insurance - Inside CAP
13,000.00
            
Budgeted Group Insurance - Utilities
Budgeted Group Insurance - Outside CAP
TOTAL
13,000.00
          
Instead of receiving Health Benefits,    
0 employees
have elected an opt-out for 2025.  This opt-out amount
is budgeted separately.
Health Benefits Waiver
Salaries and Wages
EXPLANATORY  STATEMENT  -  (Continued)
BUDGET  MESSAGE
RECAP OF GROUP INSURANCE APPROPRIATION
Sheet  3b (2)
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


ADJUSTED TAX LEVY PRIOR TO EXCLUSIONS
934,154.76
        
Exclusions:
Allowable Shared Service Agreements Increase
Allowable Health Insurance Costs Increase
1,469.00
            
Allowable Pension Obligations Increases
10.00
                 
Allowable LOSAP Increase
Allowable Capital Improvements Increase
Allowable Debt Service and Capital Leases Inc.
Recycling Tax appropriation
1,400.00
            
Deferred Charge to Future Taxation Unfunded
Current Year Deferred Charges: Emergencies
Add Total Exclusions
2,879.00
            
Less Cancelled or Unexpended Waivers
Less Cancelled or Unexpended Exclusions
ADJUSTED TAX LEVY
937,033.76
        
LEVY CAP CALCULATION
Additions:
New Ratables - Increase for new construction
865,400
             
Prior Year Amount to be Raised by Taxation 
917,238.00
        
Prior Year's Local Purpose Tax Rate (per $100)
0.815
                 
Less:
New Ratable Adjustment to Levy
7,053.01
            
Less: Prior Year Deferred Charges to Future Taxation Unfunded
Amounts approved by Referendum
Less: Prior Year Deferred Charges: Emergencies
Levy CAP Bank Applied
Less: Prior Year Recycling Tax
1,400.00
            
Less:
MAXIMUM ALLOWABLE AMOUNT TO BE RAISED BY TAXATION
944,086.77
        
Less:
Net Prior Year Tax Levy for Municipal Purpose Tax for CAP Calculation
915,838.00
        
AMOUNT TO BE RAISED BY TAXATION  FOR MUNICIPAL PURPOSES
919,686.44
        
Plus 2% CAP Increase
18,316.76
          
ADJUSTED TAX LEVY
934,154.76
        
OVER OR (UNDER) 2% LEVY CAP
(24,400.33)
         
Plus: Assumption of Service/Function
(must be equal or under for Introduction)
ADJUSTED TAX LEVY PRIOR TO EXCLUSIONS
934,154.76
        
EXPLANATORY  STATEMENT  -  (Continued)
BUDGET  MESSAGE
NEW JERSEY 2010 LOCAL UNIT LEVY CAP LAW
SUMMARY LEVY CAP CALCULATION
Sheet  3 - Levy CAP
P.L. 2007, c. 62, was amended by P.L. 2008 c. 6 and P.L. 2010 c. 44 (S-29 R1).
The last amendment reduces the 4% to 2% and modifies some of the exceptions and
exclusions. It also removes the LFB waiver. The voter referendum now requires a vote in
excess of only 50% which is reduced from the original 60% in P.L. 2007, c. 62.
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


"2010" LEVY CAP BANKS:
2022
Maximum Allowable Amount to be Raised by Taxation
Amount to be Raised by Taxation for Municipal Purpose
Available for Banking (CY 2025)
Amount Used in CY 2025
Balance to Expire
-
                     
2023
Maximum Allowable Amount to be Raised by Taxation
Amount to be Raised by Taxation for Municipal Purpose
Available for Banking (CY 2025 - CY 2026)
Amount Used in CY 2025
Balance to Carry Forward (CY 2026)
-
                     
2024
Maximum Allowable Amount to be Raised by Taxation
Amount to be Raised by Taxation for Municipal Purpose
Available for Banking (CY 2025 - CY 2027)
-
                     
Amount Used in CY 2025
Balance to Carry Forward (CY 2026 - CY2027)
-
                     
2025
Maximum Allowable Amount to be Raised by Taxation
944,087
             
Amount to be Raised by Taxation for Municipal Purpose
919,686
             
Available for Banking (CY 2026 - CY 2028)
24,400
               
Total Levy CAP Bank
24,400
               
EXPLANATORY  STATEMENT  -  (Continued)
BUDGET  MESSAGE
Sheet  3d
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
1.
Surplus Anticipated
08-101
298,000.00
           
397,160.00
           
397,160.00
           
2.
Surplus Anticipated with Prior Written Consent of Director of Local Government Services
08-102
Total Surplus Anticipated
08-100
298,000.00
           
397,160.00
           
397,160.00
           
3.
Miscellaneous Revenues  -  Section A:  Local Revenues
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Licenses:
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Alcoholic Beverages
08-103
Other
08-104
Fees and Permits
08-105
Fines and Costs:
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Municipal Court
08-110
Other
08-109
Interest and Costs on Taxes
08-112
Interest and Costs on Assessments
08-115
Parking Meters
08-111
Interest on Investments and Deposits
08-113
Anticipated Utility Operating Surplus
08-114
CURRENT  FUND  -  ANTICIPATED  REVENUES
Sheet  4
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
3.
Miscellaneous Revenues  -  Section A:  Local Revenues (continued)
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  4a
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
3.
Miscellaneous Revenues  -  Section A:  Local Revenues (continued)
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Anticipated
GENERAL  REVENUES
Sheet  4b
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
3.
Miscellaneous Revenues  -  Section A:  Local Revenues (continued)
Total Section  A:  Local  Revenue
08-001
-
                       
-
                       
-
                       
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Anticipated
GENERAL  REVENUES
Sheet  4c
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
3.
Miscellaneous Revenues  -  Section B:  State Aid Without Offsetting Appropriations 
Transitional Aid
09-212
Energy Receipts Tax (P.L.  1997, Chapters 162 & 167)
09-202
82,825.00
           
82,825.00
           
82,825.00
           
Garden State Trust
09-206
Watershed Aid
09-207
Municipal Relief Fund
Total Section  B:  State Aid Without Offsetting Appropriations
09-001
82,825.00
           
82,825.00
           
82,825.00
           
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  5
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
3.
Miscellaneous Revenues  -  Section C:  Dedicated Uniform Construction Code Fees
Offset with Appropriations  (N.J.S.A. 40A:4-36  and  N.J.A.C.  5:23-4.17)
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Uniform Construction Code Fees
08-160
Special Item of General Revenue Anticipated with Prior Written
Consent of Director of Local Government Services:
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Additional  Dedicated Uniform Construction Code Fees Offset with Appropriations
(N.J.S.A. 40A:4-45.3h and N.J.A.C. 5:23-4.17)
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Uniform Construction Code Fees
08-160
Total Section C: Dedicated Uniform Construction Code Fees Offset with Appropriations
08-002
-
                        
-
                        
-
                        
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  6
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
3.
Miscellaneous Revenues  -  Section D:  Special Items of General Revenue Anticipated 
With Prior Written Consent of the Director of Local Government Services 
Shared Service Agreements Offset With Appropriations:
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Anticipated
GENERAL  REVENUES
Sheet  7
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
3.
Miscellaneous Revenues  -  Section D:  Special Items of General Revenue Anticipated 
With Prior Written Consent of the Director of Local Government Services
Shared Service Agreements Offset With Appropriations:
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Anticipated
GENERAL  REVENUES
Sheet  7a
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
3.
Miscellaneous Revenues  -  Section D:  Special Items of General Revenue Anticipated 
With Prior Written Consent of the Director of Local Government Services
Shared Service Agreements Offset With Appropriations:
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Total Section  D:  Shared Service Agreements Offset With Appropriations
11-001
-
                       
-
                       
-
                       
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  7b
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
3.
Miscellaneous Revenues  -  Section E:  Special Items of General Revenue Anticipated 
With Prior Written Consent of the Director of Local Government Services  -  
Additional Revenues Offset with Appropriations (N.J.S.A. 40A:4-45.3h):
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Total Section  E:  Special Item of General Revenue Anticipated with Prior Written
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Consent of Director of Local Government Services  -  Additional Revenues
08-003
-
                       
-
                       
-
                       
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  8
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
3.
Miscellaneous Revenues  -  Section F:  Special Items of General Revenue Anticipated 
With Prior Written Consent of Director of Local Government Services  -  Public and
Private  Revenues Offset with Appropriations:
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Recycling Tonnage Grant
1,144.50
              
1,144.50
              
Clean Communities Grant
4,000.00
              
4,000.00
              
4,000.00
              
Municipal Alcohol Education and Rehabilitation Fund
245.17
                 
245.17
                 
Sustainable NJ Grant
-
                       
Fund for Roosevelt
4,700.00
              
4,700.00
              
Stormwater Assistance Grant
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  9
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
3.
Miscellaneous Revenues  -  Section F:  Special Items of General Revenue Anticipated 
With Prior Written Consent of Director of Local Government Services  -  Public  and
Private  Revenues Offset with Appropriations (Continued):
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
Total Section  F:  Special Item of General Revenue Anticipated with Prior Written
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Consent of Director of Local Government Services  -  Public and Private Revenues
10-001
4,000.00
              
10,089.67
             
10,089.67
             
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  9i
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
3.
Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated 
With Prior Written Consent of Director of Local Government Services  -  Other Special
Items:
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Utility Operating Surplus of Prior Year
08-116
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  10
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
3.
Miscellaneous Revenues  -  Section G:  Special Items of General Revenue Anticipated 
With Prior Written Consent of Director of Local Government Services  -  Other Special
Items:
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Total Section  G:  Special Items of General Revenue Anticipated with Prior Written
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Consent of Director of Local Government Services  -  Other Special Items
08-004
-
                       
-
                       
-
                       
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  10n
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
Summary  of  Revenues
XXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
1.
Surplus Anticipated  (Sheet 4, #1)
08-101
298,000.00
           
397,160.00
           
397,160.00
           
2.
Surplus Anticipated with Prior Written Consent of Director of Local Government Services (Sheet 4, #2)
08-102
-
                       
-
                       
-
                       
3.
Miscellaneous Revenues:
XXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Total Section A: 
Local Revenues
08-001
-
                       
-
                       
-
                       
Total Section B: 
State Aid Without Offsetting Appropriations
09-001
82,825.00
             
82,825.00
             
82,825.00
             
Total Section C: 
Dedicated Uniform Construction Code Fees Offset with Appropriations
08-002
-
                       
-
                       
-
                       
Total Section D: 
Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local 
Government Services - Shared Service Agreements
11-001
-
                       
-
                       
-
                       
Total Section E: 
Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local 
Government Services - Additional Revenues
08-003
-
                       
-
                       
-
                       
Total Section F: 
Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local 
Government Services - Public and Private Revenues
10-001
4,000.00
              
10,089.67
             
10,089.67
             
Total Section G: 
Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local 
Government Services - Other Special Items
08-004
-
                       
-
                       
-
                       
Total Miscellaneous Revenues
13-099
86,825.00
             
92,914.67
             
92,914.67
             
4.
Receipts from Delinquent Taxes
15-499
40,000.00
             
30,000.00
             
64,262.03
             
5.
Subtotal General Revenues (Items  1,  2,  3  and  4)
13-199
424,825.00
           
520,074.67
           
554,336.70
           
6.
Amount to be Raised by Taxes for Support of Municipal Budget:
XXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
a) Local Tax for Municipal Purposes Including Reserve for Uncollected Taxes
07-190
919,686.44
           
917,238.00
           
XXXXXXXXXXX
b) Addition to Local District School Tax
07-191
-
                       
-
                       
XXXXXXXXXXX
c) Minimum Library Tax
07-192
-
                       
-
                       
XXXXXXXXXXX
Total Amount to be Raised by Taxes for Support of Municipal Budget
07-199
919,686.44
           
917,238.00
           
1,063,697.27
        
7.
Total General Revenues
13-299
1,344,511.44
        
1,437,312.67
        
1,618,033.97
        
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  11
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  within "CAPS"
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
General Administration
-
                      
-
                      
Salaries and Wages
20-100
1
101,369.00
         
96,542.00
           
96,542.00
           
96,542.00
           
-
                      
Data Processing
20-140
2
23,000.00
           
21,000.00
           
22,000.00
           
21,365.69
           
634.31
                
Other Expenses
20-100
2
26,879.50
           
25,050.00
           
23,448.55
           
19,163.40
           
4,285.15
             
Mayor and Council:
-
                      
-
                      
Other Expenses
20-110
2
1,800.00
             
1,800.00
             
1,800.00
             
664.24
                
1,135.76
             
Municipal Clerk
-
                      
-
                      
Salaries and Wages
20-120
1
55,493.00
           
53,731.00
           
53,731.00
           
50,499.92
           
3,231.08
             
Other Expenses
20-120
2
13,700.00
           
13,600.00
           
13,600.00
           
6,401.56
             
7,198.44
             
Financial Administration:
-
                      
-
                      
Salaries and Wages
20-130
1
45,338.00
           
45,150.00
           
47,276.42
           
47,276.42
           
-
                      
Other Expenses
20-130
2
4,400.00
             
4,400.00
             
3,400.00
             
1,315.77
             
2,084.23
             
Audit Services
-
                      
-
                      
Other Expenses
20-135
2
12,500.00
           
12,500.00
           
12,500.00
           
12,500.00
           
-
                      
-
                      
-
                      
-
                      
-
                      
-
                      
-
                      
-
                      
-
                      
-
                      
-
                      
-
                      
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  12
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  within "CAPS"  - (continued)
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Revenue Administration (Collection of Taxes)
-
                     
-
                     
Salaries and Wages
20-145
1
30,769.00
           
29,304.00
           
29,304.00
           
28,171.42
           
1,132.58
             
Other Expenses
20-145
2
5,800.00
             
5,750.00
             
5,750.00
             
1,135.93
             
4,614.07
             
Tax Assessment Administration 
-
                     
-
                     
 (Assessment of Taxes)
-
                     
-
                     
Salaries and Wages
20-150
1
12,047.00
           
11,473.00
           
11,473.00
           
11,473.00
           
-
                     
Other Expenses
20-150
2
7,400.00
             
7,400.00
             
7,400.00
             
3,155.30
             
4,244.70
             
-
                     
-
                     
Legal Services and Costs
-
                     
-
                     
Other Expenses
20-155
2
50,000.00
           
50,000.00
           
50,000.00
           
34,494.79
           
15,505.21
           
Engineering Services and Costs:
-
                     
-
                     
Other Expenses
20-165
2
35,000.00
           
35,000.00
           
35,000.00
           
25,720.75
           
9,279.25
             
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  13
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  within "CAPS"  - (continued)
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
LAND USE ADMINISTRATION:
-
                     
-
                     
Planning Board
-
                     
-
                     
Salaries and Wages
21-180
1
4,200.00
             
4,200.00
             
4,200.00
             
546.75
                
3,653.25
             
Other Expenses
21-180
2
10,000.00
           
10,000.00
           
10,000.00
           
8,932.10
             
1,067.90
             
Zoning Board
-
                     
-
                     
Salaries and Wages
21-185
1
9,200.00
             
9,200.00
             
9,200.00
             
7,161.96
             
2,038.04
             
Other Expenses
21-185
2
800.00
                
800.00
                
800.00
                
575.00
                
225.00
                
INSURANCE:
-
                     
-
                     
Purchase of Insurance:
-
                     
-
                     
Liability
23-210
2
21,300.00
           
14,956.00
           
14,956.00
           
14,955.84
           
0.16
                    
Worker Compensation
23-215
2
13,800.00
           
14,000.00
           
14,000.00
           
13,678.00
           
322.00
                
Employee Group Plans
23-220
2
13,000.00
           
10,000.00
           
11,305.00
           
11,301.84
           
3.16
                    
Unemployment Compensation Insurance
23-225
2
1,600.00
             
1,600.00
             
1,600.00
             
65.05
                  
1,534.95
             
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  14
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  within "CAPS"  - (continued)
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
PUBLIC SAFETY FUNCTIONS:
-
                     
-
                     
Office of Emergency Management
-
                     
-
                     
     Salaries and Wages
25-252
1
1,500.00
             
1,500.00
             
1,500.00
             
1,320.00
             
180.00
                
Other Expenses
25-252
2
500.00
                
500.00
                
4,500.00
             
4,451.10
             
48.90
                  
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
School Crossing Guards
-
                     
-
                     
     Salaries and Wages
25-241
1
10,000.00
           
10,000.00
           
10,000.00
           
7,127.79
             
2,872.21
             
Municipal Court
-
                     
-
                     
Other Expenses
43-490
2
6,000.00
             
6,000.00
             
6,000.00
             
6,000.00
             
-
                     
Public Defender
-
                     
-
                     
Other Expenses
43-490
2
100.00
                
100.00
                
100.00
                
100.00
                
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  15
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  within "CAPS"  - (continued)
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
PUBLIC WORKS FUNCTIONS:
-
                     
-
                     
Streets and Road Maintenance (Road Repairs and
-
                     
-
                     
 Maintenance)
-
                     
-
                     
Salaries and Wages
26-290
1
40,000.00
           
40,000.00
           
27,000.00
           
25,791.32
           
1,208.68
             
Other Expenses
26-290
2
25,363.00
           
25,363.00
           
20,058.00
           
7,618.06
             
12,439.94
           
Solid Waste Collection (Garbage and Trash Removal)
-
                     
-
                     
Salaries and Wages
26-305
1
-
                     
-
                     
Other Expenses
26-305
2
43,324.00
           
40,515.00
           
40,515.00
           
40,115.00
           
400.00
                
Public Buildings and Grounds
-
                     
-
                     
Other Expenses
26-310
2
61,000.00
           
56,000.00
           
64,000.00
           
62,696.23
           
1,303.77
             
Vehicle Maintenance
-
                     
-
                     
Other Expenses
26-315
2
2,000.00
             
2,000.00
             
2,000.00
             
935.95
                
1,064.05
             
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  15a
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  within "CAPS"  - (continued)
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
HEALTH AND HUMAN SERVICES FUNCTIONS:
-
                     
-
                     
Public Health Services
-
                     
-
                     
Other Expenses
27-330
2
8,060.00
             
8,060.00
             
8,060.00
             
8,060.00
             
Environmental Commission
-
                     
-
                     
Salaries and Wages
27-335
1
2,200.00
             
2,200.00
             
2,200.00
             
799.25
                
1,400.75
             
Other Expenses
27-335
2
5,000.00
             
4,000.00
             
4,000.00
             
3,603.11
             
396.89
                
Animal Control:
-
                     
-
                     
Other Expenses
27-340
2
2,000.00
             
2,000.00
             
3,000.00
             
2,564.00
             
436.00
                
-
                     
-
                     
PARK AND RECREATION FUNCTIONS:
-
                     
-
                     
Recreation Services and Programs
-
                     
-
                     
Salaries and Wages
28-370
1
11,913.00
           
11,346.00
           
11,346.00
           
11,346.00
           
-
                     
Other Expenses
28-370
2
4,900.00
             
4,900.00
             
3,900.00
             
934.56
                
2,965.44
             
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  15b
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  within "CAPS"  - (continued)
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
UTILITY EXPENSE AND BULK PURCHASES:
-
                     
-
                     
Electricity
31-430
2
6,000.00
             
6,000.00
             
6,000.00
             
2,614.56
             
3,385.44
             
Street Lighting
31-435
2
10,200.00
           
10,200.00
           
10,200.00
           
9,546.22
             
653.78
                
Telephone
31-440
2
6,000.00
             
6,000.00
             
6,154.81
             
5,614.94
             
539.87
                
Gas (Natural and Propane)
31-446
2
5,000.00
             
5,000.00
             
5,000.00
             
2,045.77
             
2,954.23
             
Gasoline
31-447
2
1,900.00
             
1,900.00
             
1,900.00
             
633.74
                
1,266.26
             
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  15c
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  within "CAPS"  - (continued)
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  15d
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  within "CAPS"  - (continued)
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  15e
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  within "CAPS"  - (continued)
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Uniform Construction Code - Appropriations
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Offset by Dedicated Revenues (N.J.A.C. 5:23-4.17)
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
State Uniform Construction Code
Construction Official
Salaries and Wages
22-195
1
-
                     
-
                     
Other Expenses
22-195
2
-
                     
-
                     
-
                     
-
                     
Code Enforcement
-
                     
-
                     
Salaries and Wages
22-196
1
6,400.00
             
2,000.00
             
6,075.48
             
6,075.48
             
-
                     
Housing Inspection
-
                     
-
                     
Salaries and Wages
22-197
1
1,597.00
             
1,521.00
             
1,521.00
             
1,521.00
             
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  16
XXXXXX
XXXXXX
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  within "CAPS"  - (continued)
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Uniform Construction Code - Appropriations
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Offset by Dedicated Revenues (N.J.A.C. 5:23-4.17)
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Sheet  16a
CURRENT  FUND  -  APPROPRIATIONS
Appropriated
Expended 2024
XXXXXX
XXXXXX
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  within "CAPS"  - (continued)
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
UNCLASSIFIED:
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
OTHER COMMON OPERATING FUNCTIONS:
-
                     
-
                     
Celebration of Public Events
-
                     
-
                     
Other Expenses
30-420
2
10,000.00
           
5,500.00
             
5,500.00
             
5,046.96
             
453.04
                
-
                     
-
                     
LANDFILL/SOLID WASTE DISPOSAL COSTS:
-
                     
-
                     
Landfill Tipping Fees
-
                     
-
                     
Other Expenses
32-465
2
37,000.00
           
37,000.00
           
37,000.00
           
28,557.44
           
8,442.56
             
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Appropriated
Expended 2024
Sheet  17
XXXXXX
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  within "CAPS"  - (continued)
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
UNCLASSIFIED:
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Total Operations {Item 8(A)} within  "CAPS"
34-199
807,352.50
         
767,061.00
         
-
                     
766,816.26
         
641,555.21
         
125,261.05
         
B.
Contingent
35-470
2
XXXXXXXXXX
-
                     
-
                     
34-201
807,352.50
         
767,061.00
         
-
                     
766,816.26
         
641,555.21
         
125,261.05
         
Detail:
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Salaries & Wages
34-201
1
332,026.00
         
318,167.00
         
-
                     
311,368.90
         
295,652.31
         
15,716.59
           
Other Expenses  (Including Contingent)
34-201
2
475,326.50
         
448,894.00
         
-
                     
455,447.36
         
345,902.90
         
109,544.46
         
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  17a
XXXXXX
FCOA
Total Operations Including Contingent - within  "CAPS"
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
(E)
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
(1)  DEFERRED  CHARGES
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Emergency Authorizations
46-870
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
Anticipated Deficit Water-Sewer Utility
46-861
2
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  18
XXXXXX
XXXXXX
FCOA
Deferred Charges and Statutory Expenditures - 
Municipal within  "CAPS"
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
(E)
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
(1)  DEFERRED  CHARGES
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
CURRENT  FUND  -  APPROPRIATIONS
Appropriated
Expended 2024
Sheet  18a
FCOA
XXXXXX
XXXXXX
Deferred Charges and Statutory Expenditures - 
Municipal within  "CAPS"
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
(E)
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
(2) STATUTORY  EXPENDITURES:
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Contribution to:
Public Employees' Retirement System
36-471
21,989.00
           
21,548.00
           
21,548.00
           
21,548.00
           
-
                     
Social Security System  (O.A.S.I.)
36-472
30,000.00
           
22,100.00
           
22,344.74
           
22,344.74
           
-
                     
Consolidated Police & Fireman's Pension Fund
36-474
-
                     
-
                     
Police and Firemen's Retirement System of NJ
36-475
-
                     
-
                     
23-225
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Defined Contribution Retirement Program (DCRP)
36-477
4,000.00
             
4,000.00
             
4,000.00
             
4,000.00
             
-
                     
-
                     
34-209
55,989.00
           
47,648.00
           
-
                     
47,892.74
           
43,892.74
           
4,000.00
             
(F) Judgments
37-480
-
                     
XXXXXXXXXX
(G)  Cash Deficit of Preceding Year
46-855
-
                     
-
                     
34-299
863,341.50
         
814,709.00
         
-
                     
814,709.00
         
685,447.95
         
129,261.05
         
Sheet  19
(H-1)
Unemployment Compensation Insurance 
(N.J.S.A. 43:21-3 et seq.)
Total Deferred Charges and Statutory Expenditures - 
Municipal within  "CAPS"
Total General Appropriations for Municipal 
Purposes within  "CAPS"
FCOA
XXXXXX
XXXXXX
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Deferred Charges and Statutory Expenditures - 
Municipal within  "CAPS"  - (continued)
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  Excluded from "CAPS" 
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
-
                     
-
                     
Recycling Tax
32-465
2
1,400.00
             
1,400.00
             
1,400.00
             
973.38
                
426.62
                
-
                     
-
                     
Public Employees' Retirement System
36-471
2
-
                     
-
                     
-
                     
-
                     
Liability Insurance
2
4,970.00
             
4,970.00
             
4,970.00
             
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  20
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  Excluded from "CAPS" 
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Total Other Operations  -  Excluded from  "CAPS"
34-300
1,400.00
             
6,370.00
             
-
                     
6,370.00
             
5,943.38
             
426.62
                
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  20a
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  Excluded from "CAPS" 
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Uniform Construction Code
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Total Uniform Construction Code Appropriations
22-999
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  21
Appropriations Offset by Increased Fee 
Revenues        (N.J.A.C. 5:23-4.17)
FCOA
XXXXXX
XXXXXX
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  Excluded from "CAPS" 
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Shared Service Agreements
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Solid Waste Collection (Borough of Hightstown)
-
                     
-
                     
Other Expenses
42-107
2
73,814.00
           
73,814.00
           
73,814.00
           
73,814.00
           
-
                     
-
                     
-
                     
911 Communication Center (County of Monmouth)
-
                     
-
                     
Other Expenses
42-115
2
8,234.00
             
8,073.00
             
8,073.00
             
8,073.00
             
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Fire Protection Services (Millstone Fire District No. 1)
-
                     
-
                     
Other Expenses
42-109
2
165,489.00
         
145,575.00
         
145,575.00
         
145,575.00
         
-
                     
-
                     
-
                     
Animal Control Services(Manalapan)
42-113
2
12,500.00
           
10,000.00
           
10,000.00
           
10,000.00
           
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Appropriated
Expended 2024
Sheet  22
FCOA
XXXXXX
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  Excluded from "CAPS" 
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Shared Service Agreements
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Appropriated
Expended 2024
Sheet  22a
FCOA
XXXXXX
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  Excluded from "CAPS" 
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Shared Service Agreements
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Total Interlocal Municipal Service Agreements
42-999
260,037.00
         
237,462.00
         
-
                     
237,462.00
         
237,462.00
         
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  22b
FCOA
XXXXXX
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  Excluded from "CAPS" 
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
34-303
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  23
Additional Appropriations Offset by           
Revenues  (N.J.S.A. 40A:4-45.3h)
Total Additional Appropriations Offset 
by Revenues (N.J.S.A. 40A:4-45.3h)
FCOA
XXXXXX
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  Excluded from "CAPS" 
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Public and Private Programs Offset by Revenues
Matching Funds for Grants
41-899
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Recycling Tonnage Grant
41-569
2
1,144.50
             
1,144.50
             
1,144.50
             
-
                     
Clean Communities Grant
41-602
2
4,000.00
             
4,000.00
             
4,000.00
             
4,000.00
             
-
                     
-
                     
-
                     
-
                     
Municipal Alcohol Education and Rehabilitation Fund
41-501
2
245.17
                
245.17
                
245.17
                
-
                     
-
                     
-
                     
-
                     
Sustainable NJ
41-600
2
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Stormwater Assistance Grrant
41-744
2
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Fund for Roosevelt
2
4,700.00
             
4,700.00
             
4,700.00
             
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  24
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  Excluded from "CAPS" 
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Public and Private Programs Offset by Revenues
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  24a
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(A)  Operations  -  Excluded from "CAPS"  (continued)
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Public and Private Programs Offset by Revenues (cont)
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Total Public and Private Programs Offset by Revenues
40-999
4,000.00
             
10,089.67
           
-
                     
10,089.67
           
10,089.67
           
-
                     
Total Operations -  Excluded from  "CAPS"
34-305
265,437.00
         
253,921.67
         
-
                     
253,921.67
         
253,495.05
         
426.62
                
Detail:
Salaries & Wages
34-305
1
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Other Expenses 
34-305
2
265,437.00
         
253,921.67
         
-
                     
253,921.67
         
253,495.05
         
426.62
                
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  25
FCOA
XXXXXX
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(C)  Capital Improvements  -  Excluded from "CAPS" 
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Down Payments on Improvements
44-902
-
                     
-
                     
Capital Improvement Fund
44-901
20,000.00
           
54,000.00
           
XXXXXXXXXX
54,000.00
           
54,000.00
           
Amphitheatre Improvements
44-903
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  26
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(C)  Capital Improvements  -  Excluded from "CAPS" 
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Public and Private Programs Offset by Revenues:
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
New Jersey Transportation Trust Fund Authority Act
41-865
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Total Capital Improvements Excluded from  "CAPS"
44-999
20,000.00
           
54,000.00
           
-
                     
54,000.00
           
-
                     
54,000.00
           
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  26a
FCOA
XXXXXX
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(D)  Municipal Debt Service  -  Excluded from "CAPS" 
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Payment of Bond Principal
45-920
15,000.00
           
10,000.00
           
10,000.00
           
10,000.00
           
XXXXXXXXXX
Payment of Bond Anticipation Notes and Capital Notes
45-925
31,000.00
           
31,000.00
           
31,000.00
           
31,000.00
           
XXXXXXXXXX
Interest on Bonds
45-930
1,250.00
             
1,250.00
             
1,250.00
             
1,250.00
             
XXXXXXXXXX
Interest on Notes
45-935
52,432.00
           
52,432.00
           
52,432.00
           
52,431.19
           
XXXXXXXXXX
Green Trust Loan Program:
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
CURRENT  FUND  -  APPROPRIATIONS
Appropriated
Expended 2024
Sheet  27
FCOA
XXXXXX
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(D)  Municipal Debt Service  -  Excluded from "CAPS" (cont.)
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
Total Municipal Debt Service Excluded from  "CAPS"
45-999
99,682.00
           
94,682.00
           
-
                     
94,682.00
           
94,681.19
           
XXXXXXXXXX
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  27a
FCOA
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
(E)  Deferred Charges - Municipal -  Excluded from "CAPS" 
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
(1) DEFERRED  CHARGES:
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Emergency Authorizations
46-870
XXXXXXXXXX
-
                     
XXXXXXXXXX
46-875
XXXXXXXXXX
-
                     
XXXXXXXXXX
46-871
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
46-999
-
                     
-
                     
XXXXXXXXXX
-
                     
-
                     
XXXXXXXXXX
(F) Judgments  (N.J.S.A.  40A:4-45.3cc)
37-480
-
                     
XXXXXXXXXX
(N)
29-405
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
(G)
46-885
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
34-309
385,119.00
         
402,603.67
         
-
                     
402,603.67
         
348,176.24
         
54,426.62
           
Sheet  28
Special   Emergency   Authorization  -  
3 Years (N.J.S.A.  40A:4-55.1 & 
Special   Emergency   Authorization  -  
5 Years (N.J.S.A.  40A:4-55)
(H-2)
Total General Appropriations for 
Municipal Purposes Excluded from  
Transferred  to  Board  of  Education  for 
Use  of  Local Schools (N.J.S.A. 40:48-
Total   Deferred   Charges  -  Municipal  -  
Excluded   from  "CAPS"
With Prior Consent of Local Finance Board:               
Cash Deficit of Preceding Year
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
FCOA
XXXXXX
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
FCOA
for 2024  By
Total for 2024
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
( I ) Type 1 District School Debt Service
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Payment of Bond Principal
48-920
-
                     
XXXXXXXXXX
Payment of Bond Anticipation Notes
48-925
-
                     
XXXXXXXXXX
Interest on Bonds
48-930
-
                     
XXXXXXXXXX
Interest on Notes
48-935
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
48-999
-
                     
-
                     
-
                     
-
                     
-
                     
XXXXXXXXXX
(J) 
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Emergency Authorizations - Schools
29-406
XXXXXXXXXX
-
                     
XXXXXXXXXX
29-407
-
                     
XXXXXXXXXX
29-409
-
                     
-
                     
-
                     
-
                     
-
                     
XXXXXXXXXX
(K) 
29-410
-
                     
-
                     
-
                     
-
                     
-
                     
XXXXXXXXXX
(O) Total General Appropriations - Excluded from "CAPS"
34-399
385,119.00
         
402,603.67
         
-
                     
402,603.67
         
348,176.24
         
54,426.62
           
(L) Subtotal General Appropriations {Items (H-1) and (O)}
34-400
1,248,460.50
      
1,217,312.67
      
-
                     
1,217,312.67
      
1,033,624.19
      
183,687.67
         
(M) Reserve  for  Uncollected  Taxes
50-899
96,050.94
           
220,000.00
         
XXXXXXXXXX
220,000.00
         
220,000.00
         
XXXXXXXXXX
9.
Total  General  Appropriations
34-499
1,344,511.44
      
1,437,312.67
      
-
                     
1,437,312.67
      
1,253,624.19
      
183,687.67
         
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  29
For    Local    District   School   Purposes  -   
Excluded    from  "CAPS"
Total of Type 1 District School Debt 
Service  -  Excluded from  "CAPS"
Deferred  Charges  and  Statutory  
Expenditures  -  Local School  -  
Capital Project for Land, Building or 
Equipment  N.J.S.A.  18A:22-20
Total Deferred Charges and Statutory 
Expenditures - Local School - 
District School Purposes {Items (I) and (J) - 
Excluded from "CAPS"
XXXXXX
XXXXXX
XXXXXX
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


8.  GENERAL  APPROPRIATIONS
for 2024  By
Total for 2024
Summary  of  Appropriations
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
(H-1) Total General Appropriations for
863,341.50
         
814,709.00
         
-
                     
814,709.00
         
685,447.95
         
129,261.05
         
Municipal Purposes within "CAPS"
(A)
Operations  -  Excluded  from  "CAPS"
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Other Operations
1,400.00
             
6,370.00
             
-
                     
6,370.00
             
5,943.38
             
426.62
                
Uniform Construction Code
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Shared Service Agreements
260,037.00
         
237,462.00
         
-
                     
237,462.00
         
237,462.00
         
-
                     
Additional Appropriations Offset by Revenues
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Public & Private Programs Offset by Revenues
4,000.00
             
10,089.67
           
-
                     
10,089.67
           
10,089.67
           
-
                     
Total Operations Excluded from "CAPS"
265,437.00
         
253,921.67
         
-
                     
253,921.67
         
253,495.05
         
426.62
                
(C)
Capital Improvements
20,000.00
           
54,000.00
           
-
                     
54,000.00
           
-
                     
54,000.00
           
(D)
Municipal Debt Service
99,682.00
           
94,682.00
           
-
                     
94,682.00
           
94,681.19
           
XXXXXXXXXX
(E)
Total Deferred Charges (Sheet 28)
-
                     
-
                     
XXXXXXXXXX
-
                     
-
                     
XXXXXXXXXX
(F)
Judgments (Sheet 28)
-
                     
-
                     
-
                     
-
                     
-
                     
XXXXXXXXXX
(G)
Cash Deficit - With Prior Consent of Local Finance Board
-
                     
-
                     
XXXXXXXXXX
-
                     
-
                     
XXXXXXXXXX
(K)
Local District School Purposes
-
                     
-
                     
-
                     
-
                     
-
                     
XXXXXXXXXX
(N)
Transferred to Board of Education
-
                     
-
                     
XXXXXXXXXX
-
                     
-
                     
XXXXXXXXXX
(M)
Reserve for Uncollected Taxes
96,050.94
           
220,000.00
         
XXXXXXXXXX
220,000.00
         
220,000.00
         
XXXXXXXXXX
Total  General  Appropriations
1,344,511.44
      
1,437,312.67
      
-
                     
1,437,312.67
      
1,253,624.19
      
183,687.67
         
50-899
34-499
40-999
37-480
46-885
29-410
29-405
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  30
FCOA
34-299
XXXXXX
XXXXXX
34-300
22-999
42-999
34-303
34-305
44-999
45-999
46-999
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
FCOA
2025
2024
Cash in 2024
Operating  Surplus  Anticipated
08-501
164,213.54
           
148,294.00
           
148,294.00
           
08-502
Total Operating Surplus Anticipated
08-500
164,213.54
           
148,294.00
           
148,294.00
           
Rents
08-503
740,000.00
           
716,000.00
           
747,767.88
           
MISCELLANEOUS (CELL TOWER FEES)
08-505
150,000.00
           
138,000.00
           
155,935.49
           
MISCELLANEOUS (OTHER)
08-515
Interest on Delinquent Accounts
08-506
6,600.00
              
6,600.00
              
9,718.77
              
XXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Deficit  (General Budget)
08-549
Total WATER-SEWER Utility Revenues
08-599
1,060,813.54
        
1,008,894.00
        
1,061,716.14
        
Sheet  31
DEDICATED WATER-SEWER UTILITY BUDGET
Anticipated
10.  DEDICATED  REVENUES  FROM  WATER-SEWER  UTILITY
Operating  Surplus  Anticipated with Prior Written Consent of Director of Local Government Services
Special Items of General Revenues Anticipated with Prior Written Consent of Director of Local 
Governement Services
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


11.  APPROPRIATIONS  FOR  WATER-SEWER  U
FCOA
for 2024  By
Total for 2024
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Operating:
XXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Salaries & Wages
55-501
-
                     
-
                      
Other Expenses
55-502
676,564.00
         
637,864.00
         
637,133.19
         
631,807.31
         
5,325.88
             
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
DEDICATED WATER-SEWER UTILITY  BUDGET  -  (continued)
Appropriated
Expended 2024
Sheet  32
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


11.  APPROPRIATIONS  FOR  WATER-SEWER  UT
FCOA
for 2024  By
Total for 2024
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Operating:
XXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
DEDICATED WATER-SEWER UTILITY  BUDGET  -  (continued)
Appropriated
Expended 2024
Sheet  32a
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


11.  APPROPRIATIONS  FOR  WATER-SEWER  UT
FCOA
for 2024  By
Total for 2024
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Operating:
XXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Salaries & Wages
55-501
-
                     
-
                      
Other Expenses
55-502
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
Capital Improvements:
XXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Down Payments on Improvements
55-510
-
                     
-
                      
Capital Improvement Fund
55-511
25,000.00
           
25,000.00
           
XXXXXXXXXX
25,000.00
           
25,000.00
           
Capital Outlay
55-512
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
Debt Service:
XXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Payment on Bond Principal
55-520
125,000.00
         
125,000.00
         
125,000.00
         
125,000.00
         
XXXXXXXXXX
Payment on Bond Anticipation Notes & Capital Notes
55-521
64,600.00
           
45,000.00
           
45,000.00
           
45,000.00
           
XXXXXXXXXX
Interest on Bonds
55-522
34,166.67
           
40,809.00
           
41,149.48
           
41,149.48
           
XXXXXXXXXX
Interest on Notes
55-523
44,118.00
           
44,118.00
           
44,118.00
           
41,328.49
           
XXXXXXXXXX
NJEIT Loans
55-524
91,364.87
           
91,103.00
           
91,493.33
           
91,493.33
           
XXXXXXXXXX
55-525
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
DEDICATED WATER-SEWER UTILITY  BUDGET  -  (continued)
Expended 2024
Appropriated
Sheet  32b
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


11.  APPROPRIATIONS  FOR  WATER-SEWER UTILITY
FCOA
for 2024  By
Total for 2024
for  2025
for  2024
Emergency
As Modified By
Paid or
Reserved
Appropriation
All Transfers
Charged
Deferred Charges and Statutory Expenditures:
XXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
DEFERRED CHARGES:
XXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Emergency Authorizations
55-530
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
STATUTORY  EXPENDITURES:
XXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Contribution To:
Public Employee's Retirement System
55-540
-
                     
-
                     
Social Security System  (O.A.S.I.)
55-541
-
                     
-
                     
55-542
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Judgements
55-531
-
                     
XXXXXXXXXX
Deficit in Operations in Prior Years
55-532
XXXXXXXXXX
-
                     
XXXXXXXXXX
Surplus  (General  Budget )
55-545
XXXXXXXXXX
-
                     
XXXXXXXXXX
TOTAL WATER-SEWER UTILITY  APPROPRIATION
55-599
1,060,813.54
      
1,008,894.00
      
-
                     
1,008,894.00
      
975,778.61
         
30,325.88
           
DEDICATED WATER-SEWER UTILITY  BUDGET  -  (continued)
Expended 2024
Appropriated
Sheet  33
Unemployment   Compensation   Insurance        (N.J.S.A.  
43:21-3  et. Seq.)
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
14.  DEDICATED  REVENUES  FROM
FCOA
2025
2024
Cash in 2024
Assessment  Cash
51-101
Deficit (General Budget)
51-885
Total Assessment Revenues
51-899
-
                           
-
                           
-
                            
Expended 2024
15.  APPROPRIATIONS  FOR  ASSESSMENT  DEBT
2025
2024
Paid or Charged
Payment of Bond Principal
51-920
Payment of Bond Anticipation Notes
51-925
Total  Assessment  Appropriations
51-999
-
                           
-
                           
-
                            
Realized in
14.  DEDICATED  REVENUES  FROM
FCOA
2025
2024
Cash in 2024
Assessment  Cash
52-101
Deficit ( Utility Budget)
52-885
Total  Utility Assessment Revenues
52-899
-
                           
-
                           
-
                            
Expended 2024
15.  APPROPRIATIONS  FOR  ASSESSMENT  DEBT
2025
2024
Paid or Charged
Payment of Bond Principal
52-920
Payment of Bond Anticipation Notes
52-925
Total  Utility Assessment  Appropriations
52-999
-
                           
-
                           
-
                            
Sheet  37
Anticipated
DEDICATED  ASSESSMENT  BUDGET 
Appropriated
Anticipated
Appropriated
DEDICATED ASSESSMENT BUDGET  UTILITY
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Realized in
14.  DEDICATED  REVENUES  FROM
FCOA
2025
2024
Cash in 2024
Assessment  Cash
53-101
Deficit ( Utility Budget)
53-885
Total   Utility Assessment Revenues
53-899
-
                           
-
                           
-
                           
Expended 2024
15.  APPROPRIATIONS  FOR  ASSESSMENT  DEBT
2025
2024
Paid or Charged
Payment of Bond Principal
53-920
Payment of Bond Anticipation Notes
53-925
Total  Utility Assessment  Appropriations
53-999
-
                           
-
                           
-
                           
Dedication by Rider - (N.J.S.A. 40A: 4-39) dedicated revenues anticipated during the year 2025 from Animal Control State or Federal Aid for Maintenance of Libraries
Bequest, Escheat; Construction Code Fees Due Hackensak Meadowlands Development Commission; Outside Employment of Off-Duty Municipal Police
Officers; Unemployment Compensation Insurance; Reimbursement of Sale of Gasoline to State Automobiles; State Training Fees - Uniform Construction Code Act; 
Older Americans Act - Program Contributions; Municipal Alliance on Alcoholism and Drug Abuse - Program  Income:
Housing and Community Development Act of 1974; Historical Commission Donations N.J.S.A. 40A:5-29; Recreation Trust Fund PL 1999 C292 & NJS 40:48-2.56; Parking Offenses Adjudication Act
(PL 1989, C.137)
are hereby anticipated as revenue and are hereby appropriated for the purpose to which said revenue is dedicated by statute or other legal requirement."
Sheet  38
Anticipated
DEDICATED  ASSESSMENT  BUDGET   UTILITY
Appropriated
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


YEAR 2024
YEAR 2023
2,355,095.67
                 
801,051.80
             
786,720.89
             
500.00
                           
XXXXXXXX
XXXXXXXX
1,063,697.27
          
986,921.93
             
XXXXXXXX
64,262.03
               
31,990.31
               
89,858.00
                      
2,532,466.66
          
2,607,619.87
          
4,461,477.76
          
4,413,253.00
          
181,700.00
                    
XXXXXXXX
XXXXXXXX
262,148.10
                    
1,437,312.67
          
1,359,410.50
          
-
                                
1,908,627.00
          
1,908,627.00
          
-
                                
254,280.78
             
254,764.07
             
2,889,301.77
                 
269,721.96
             
89,399.63
               
3,869,942.41
          
3,612,201.20
          
1,764,060.32
                 
-
                          
533,706.10
                    
3,869,942.41
          
3,612,201.20
          
591,535.35
                    
591,535.35
             
801,051.80
             
2,889,301.77
                 
*Nearest even percentage may be used
953,968.00
                    
591,535.35
             
491,850.50
                    
298,000.00
             
462,117.50
                    
293,535.35
             
(Important: This appendix must be Included in advertisement of Budget.)
APPENDIX  TO  BUDGET  STATEMENT
CHANGE  IN  CURRENT  SURPLUS
COMPARATIVE  STATEMENT  OF  CURRENT  FUND  OPERATIONS  AND
Sheet  39
Proposed Use of Current Fund Surplus in 2025 Budget
ASSETS
LIABILITIES,  RESERVES  AND  SURPLUS
CURRENT  FUND  BALANCE  SHEET  -  DECEMBER  31, 2024
Cash and Investments
Total Assets
Deferred Charges Required to be in Budgets Subsequent to 2025
Deferred Charges Required to be in 2025 Budget
Other Receivables
Property Acquired by Tax Title Lien Liquidation
Tax Title Lien Receivable
Federal and State Grants Receivable
Due from State of N.J.(c. 20, P.L. 1961)
*Balance Included in Above "Cash Liabilities"
Less: School Tax Deferred
School Tax Levy Unpaid
Total Liabilities, Reserves and Surplus
Surplus
Reserves for Receivables
*Cash Liabilities
Less: Expenditures to be Raised by Future Taxes
Total Expenditures and Tax Requirements
Other Expenditures and Deductions from Income
Taxes Receivable
Receivables with Offsetting Reserves:
Surplus Balance, January 1
Surplus Balance Remaining
Current Surplus Anticipated in 2025 Budget
Surplus Balance, December 31
Total Funds
Other Revenues and Additions to Income
Delinquent Taxes
Current Taxes:*(Percentage Collected 2024: 0%, 2023: 0%)
CURRENT REVENUE ON A CASH BASIS:
Special District Taxes
County Taxes (Including Added Tax Amounts)
School Taxes (Including Local and Regional)
Municipal Appropriations
EXPENDITURES  AND  TAX  REQUIREMENTS:
Surplus Balance, December 31
Total Adjusted Expenditures and Tax Requirements
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


This section is included with the Annual Budget pursuant to N.J.A.C. 5:30-4.  It does not in itself confer any authorization to raise or expend
funds.  Rather it is a document used as part of the local unit's planning and management program.  Specific authorization to expend funds for purposes
described in this section must be granted elsewhere, by a separate bond ordinance, by inclusion of a line item in the Capital Improvement Section of this
budget, by an ordinance taking the money from the Capital Improvement Fund, or other lawful means.
CAPITAL  BUDGET
  -  A plan for all capital expenditures for the current fiscal year.
    If no Capital Budget is included, check the reason why:
   Total capital expenditures this year do not exceed $25,000,  including appropriations for  Capital Improvement Fund,
   Capital Line items and Down Payments on Improvements.
   No bond ordinances are planned this year.
CAPITAL  IMPROVEMENT  PROGRAM 
  -  A multi-year list of planned capital projects, including the current year.
    Check appropriate box for number of years covered, including current year:
x
   3 years. (Population under 10,000)
   6 years. (Over 10,000 and all county governments)
    years exceeding minimum time period.
  Check if municipality is under 10,000, has not expended more than $25,000 annually for capital purposes in immediately
  previous three years, and is not adopting CIP.
C - 1
2025
Sheet  40
CAPITAL  BUDGET  AND  CAPITAL  IMPROVEMENT  PROGRAM
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


C - 2
BOROUGH OF ROOSEVELT
Sheet  40a
NARRATIVE  FOR  CAPITAL  IMPROVEMENT  PROGRAM
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Local Unit
BOROUGH OF ROOSEVELT
4
6
1
2
3
AMOUNTS
TO  BE
PROJECT TITLE
PROJECT
ESTIMATED
RESERVED
5a
5b
5c
5d
5e
FUNDED  IN
NUMBER
TOTAL
IN PRIOR
2025 Budget
Capital
Capital
Grants in Aid and
Debt
FUTURE
COST
YEARS
Appropriations
Improvement Fund
Surplus
Other Funds
Authorized
YEARS
General Capital:
-
                        
-
                        
Road Improvement Projects
1,300,000.00
        
1,300,000.00
        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
Water-Sewer Capital
-
                        
Water-Sewer Improvements North Valley Road
59,000.00
             
2,900.00
               
56,100.00
             
Water-Sewer Improvements Amend 2022-04 and 2023-13
-
                        
 IBANK
70,000.00
             
70,000.00
             
South Valley Road Sewer Emergency Project
189,000.00
           
9,000.00
               
180,000.00
           
Water Sewer Projects
1,500,000.00
        
1,500,000.00
        
-
                        
-
                        
TOTAL  -  THIS  PAGE
XXXXX
3,118,000.00
        
-
                        
-
                        
11,900.00
             
-
                        
-
                        
306,100.00
           
2,800,000.00
        
C - 3
CAPITAL  BUDGET  (Current Year Action)
2025
PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  2025
Sheet  40b
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Local Unit
BOROUGH OF ROOSEVELT
4
6
1
2
3
AMOUNTS
TO  BE
PROJECT TITLE
PROJECT
ESTIMATED
RESERVED
5a
5b
5c
5d
5e
FUNDED  IN
NUMBER
TOTAL
IN PRIOR
2025 Budget
Capital
Capital
Grants in Aid and
Debt
FUTURE
COST
YEARS
Appropriations
Improvement Fund
Surplus
Other Funds
Authorized
YEARS
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
TOTAL  -  THIS  PAGE
XXXXX
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
C - 3
Sheet  40b1
CAPITAL  BUDGET  (Current Year Action)
2025
PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  2025
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Local Unit
BOROUGH OF ROOSEVELT
4
6
1
2
3
AMOUNTS
TO  BE
PROJECT TITLE
PROJECT
ESTIMATED
RESERVED
5a
5b
5c
5d
5e
FUNDED  IN
NUMBER
TOTAL
IN PRIOR
2025 Budget
Capital
Capital
Grants in Aid and
Debt
FUTURE
COST
YEARS
Appropriations
Improvement Fund
Surplus
Other Funds
Authorized
YEARS
General Capital:
-
                        
Road Improvement Projects
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
TOTAL  -  ALL  PROJECTS
XXXXX
3,118,000.00
        
-
                        
-
                        
11,900.00
             
-
                        
-
                        
306,100.00
           
2,800,000.00
        
C - 3
CAPITAL  BUDGET  (Current Year Action)
2025
PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  2025
Sheet  40b - Totals
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Local Unit
BOROUGH OF ROOSEVELT
1
2
3
4
PROJECT TITLE
PROJECT
ESTIMATED
Estimated
5a
5b
5c
5d
5e
5f
NUMBER
TOTAL COST
Completion
2025
2026
2027
Time
General Capital:
-
                        
-
                        
Road Improvement Projects
1,300,000.00
        
500,000.00
           
400,000.00
           
400,000.00
           
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
Water-Sewer Capital
-
                        
Water-Sewer Improvements North Valley Road
59,000.00
             
59,000.00
             
Water-Sewer Improvements Amend 2022-04 and 2023-13
-
                        
 IBANK
70,000.00
             
70,000.00
             
South Valley Road Sewer Emergency Project
189,000.00
           
189,000.00
           
Water Sewer Projects
1,500,000.00
        
500,000.00
           
500,000.00
           
500,000.00
           
-
                        
-
                        
TOTAL  -  THIS  PAGE
XXXXX
3,118,000.00
        
XXXXXXXXXX
1,318,000.00
        
900,000.00
           
900,000.00
           
-
                        
-
                        
-
                        
C - 4
3 YEAR  CAPITAL  PROGRAM  -  2025 to 2027
 ANTICIPATED  PROJECT  SCHEDULE  AND  FUNDING  REQUIREMENTS
FUNDING  AMOUNTS  PER  BUDGET  YEAR
Sheet  40c
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Local Unit
BOROUGH OF ROOSEVELT
1
2
3
4
PROJECT TITLE
PROJECT
ESTIMATED
Estimated
5a
5b
5c
5d
5e
5f
NUMBER
TOTAL COST
Completion
2025
2026
2027
Time
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
TOTAL  -  THIS  PAGE
XXXXX
-
                        
XXXXXXXXXX
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
C - 4
Sheet  40c1
FUNDING  AMOUNTS  PER  BUDGET  YEAR
3 YEAR  CAPITAL  PROGRAM  -  2025 to 2027
 ANTICIPATED  PROJECT  SCHEDULE  AND  FUNDING  REQUIREMENTS
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Local Unit
BOROUGH OF ROOSEVELT
1
2
3
4
PROJECT TITLE
PROJECT
ESTIMATED
Estimated
5a
5b
5c
5d
5e
5f
NUMBER
TOTAL COST
Completion
2025
2026
2027
Time
General Capital:
-
                        
Road Improvement Projects
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
-
                        
TOTAL  -  ALL  PROJECTS
XXXXX
3,118,000.00
        
XXXXXXXXXX
1,318,000.00
        
900,000.00
           
900,000.00
           
-
                        
-
                        
-
                        
C - 4
3 YEAR  CAPITAL  PROGRAM  -  2025 to 2027
 ANTICIPATED  PROJECT  SCHEDULE  AND  FUNDING  REQUIREMENTS
FUNDING  AMOUNTS  PER  BUDGET  YEAR
Sheet  40c - Totals
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Local Unit
BOROUGH OF ROOSEVELT
1
2
4
5
6
Project Title
Estimated
3a
3b
Capital
Capital
Grants - in - Aid
7a
7b
7c
7d
Total Costs
Current Year
Future Years
Improvement
Surplus
and Other
General
Self
Assessment
School
2025
Fund
Funds
Liquidating
General Capital:
-
                           
-
                           
-
                           
-
                           
Road Improvement Projects
1,300,000.00
           
65,000.00
                
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
Water-Sewer Capital
-
                           
-
                           
Water-Sewer Improvements North Valley Road
59,000.00
                
2,950.00
                  
Water-Sewer Improvements Amend 2022-04 and 2023-13
-
                           
-
                           
 IBANK
70,000.00
                
3,500.00
                  
South Valley Road Sewer Emergency Project
189,000.00
              
9,450.00
                  
Water Sewer Projects
1,500,000.00
           
75,000.00
                
-
                           
-
                           
-
                           
-
                           
TOTAL  -  THIS  PAGE
3,118,000.00
           
-
                           
-
                           
155,900.00
              
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
C - 5
Sheet  40d
3  YEAR  CAPITAL  PROGRAM  -  2025 to 2027
SUMMARY  OF  ANTICIPATED  FUNDING  SOURCES  AND  AMOUNTS
BUDGET  APPROPRIATIONS
BONDS  AND  NOTES
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Local Unit
BOROUGH OF ROOSEVELT
1
2
4
5
6
Project Title
Estimated
3a
3b
Capital
Capital
Grants - in - Aid
7a
7b
7c
7d
Total Costs
Current Year
Future Years
Improvement
Surplus
and Other
General
Self
Assessment
School
2025
Fund
Funds
Liquidating
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
TOTAL  -  THIS  PAGE
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
C - 5
Sheet  40d1
3  YEAR  CAPITAL  PROGRAM  -  2025 to 2027
SUMMARY  OF  ANTICIPATED  FUNDING  SOURCES  AND  AMOUNTS
BUDGET  APPROPRIATIONS
BONDS  AND  NOTES
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Local Unit
BOROUGH OF ROOSEVELT
1
2
4
5
6
Project Title
Estimated
3a
3b
Capital
Capital
Grants - in - Aid
7a
7b
7c
7d
Total Costs
Current Year
Future Years
Improvement
Surplus
and Other
General
Self
Assessment
School
2025
Fund
Funds
Liquidating
General Capital:
-
                           
-
                           
Road Improvement Projects
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
TOTAL  -  ALL  PROJECTS
3,118,000.00
           
-
                           
-
                           
155,900.00
              
-
                           
-
                           
-
                           
-
                           
-
                           
-
                           
C - 5
Sheet  40d - Totals
3  YEAR  CAPITAL  PROGRAM  -  2025 to 2027
SUMMARY  OF  ANTICIPATED  FUNDING  SOURCES  AND  AMOUNTS
BUDGET  APPROPRIATIONS
BONDS  AND  NOTES
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Be it Resolved by the 
of the
of
,County of
that the budget hereinbefore set forth is hereby
adopted and shall constitute an appropriation for the purposes stated of the sums therein set forth as appropriations, and authorization of the amount of:
(a) $
  (Item 2 below) for municipal purposes, and
(b) $
  (Item 3 below) for school purposes in Type I School Districts only (N.J.S.A. 18A:9-2) to be raised by taxation and,
(c) $
  (Item 4 below) to be added to the certificate of amount to be raised by taxation for local school purposes in
                     Type II School Districts only (N.J.S.A. 18A:9-3) and certification to the County Board of Taxation of
                      the following summary of general revenues and appropriations.
(d) $
  (Sheet 43) Open Space, Recreation, Farmland and Historic Preservation Trust Fund Levy
(e) $
  (Sheet 44) Arts and Culture Trust Fund Levy
(f)  $
  (Item 5 Below) Minimum Library Tax
RECORDED  VOTE
Abstained
(Insert last name)
Esakoff
Herrstrom
Ayes
Luongo
Nays
Kaufman-Marut
Warnick
Absent Feigenbaum
1.
General  Revenues
SUMMARY  OF  REVENUES
Surplus Anticipated
08-100
298,000.00
$              
Miscellaneous Revenues Anticipated
13-099
86,825.00
$                
Receipts from Delinquent Taxes
15-499
40,000.00
$                
2.
AMOUNT  TO  BE  RAISED  BY  TAXATION  FOR  MUNICIPAL  PURPOSED (Item 6(a), Sheet 11)
07-190
919,686.44
$              
3.
AMOUNT  TO  BE  RAISED  BY  TAXATION  FOR  SCHOOLS  IN  TYPE  I  SCHOOL  DISTRICTS  ONLY:
Item  6,  Sheet  42
07-195
Item  6(b),  Sheet 11 (N.J.S.A. 40A:4-14)
07-191
TOTAL AMOUNT  TO  BE  RAISED  BY  TAXATION  FOR  SCHOOLS  IN  TYPE  I  SCHOOL  DISTRICTS  ONLY
-
$                           
4.
To Be Added TO THE CERTIFICATE FOR THE AMOUNT TO BE RAISED BY TAXATION FOR SCHOOLS IN TYPE II SCHOOL DISTRICTS ONLY:
Item  6(b),  Sheet 11 (N.J.S.A. 40A:4-14)
07-191
 5. AMOUNT TO BE RAISED BY TAXATION MINIMUM LIBRARY TAX
07-192
-
$                           
Total Revenues
13-299
1,344,511.44
$           
SECTION  2 - UPON  ADOPTION  FOR  YEAR  2025
RESOLUTION 25-94
ROOSEVELT
Sheet  41
COUNCIL MEMBERS
BOROUGH
919,686.44
               
-
                            
-
                            
MONMOUTH
-
$                        
-
$                        
-
                            
-
                            
-
                            
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


5.  GENERAL  APPROPRIATIONS:
XXXXXX
XXXXXXXXXXXXX
Within  "CAPS"
XXXXXX
XXXXXXXXXXXXX
(a & b) Operations Including Contingent
34-201
807,352.50
$          
(e) Deferred Charges and Statutory Expenditures - Municipal
34-209
55,989.00
$            
(g) Cash Deficit
46-885
-
$                       
Excluded from  "CAPS"
XXXXXX
XXXXXXXXXXXXX
(a) Operations - Total Operations Excluded from "CAPS"
34-305
265,437.00
$          
(c)  Capital Improvements
44-999
20,000.00
$            
(d) Municipal Debt Service
45-999
99,682.00
$            
(e) Deferred Charges - Municipal
46-999
-
$                       
(f) Judgments
37-480
-
$                       
(n) Transferred to Board of Education for Use of Local Schools  (N.J.S.A. 40:48-17.1 & 17.3)
29-405
-
$                       
(g) Cash Deficit
46-885
-
$                       
(k) For Local District School Purposes
29-410
-
$                       
(m) Reserve for Uncollected Taxes
50-899
96,050.94
$            
6. SCHOOL  APPROPRIATIONS  -  TYPE I  SCHOOL  DISTRICT  ONLY  (N.J.S.A. 40A:4-13)
07-195
Total  Appropriations
34-499
1,344,511.44
$       
It is hereby  certified  that the within  budget is a true copy of the budget  finally  adopted by resolution of the  Governing Body on the 
day of
, 2025.
It is further certified that each item of revenue and appropriation is set forth in the same amount and by the same title as
appeared in the 2025 approved budget and all amendments thereto, if any, which have been previously approved by the Director of Local Government Services.
Certified by me this
day of
, 2025,
, Clerk
SUMMARY  OF  APPROPRIATIONS
Sheet  42
Signature
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


OPEN SPACE, RECREATION, FARMLAND AND HISTORIC PRESERVATION TRUST FUND
DEDICATED REVENUES
FCOA
Realized in
APPROPRIATIONS
FCOA
Paid or
FROM TRUST FUND
2025
2024
Cash in 2024
for 2025
for 2024
Charged
Reserved
Amount to be Raised
Development of Lands for
By Taxation
54-190
Recreation and Conservation:
Salaries & Wages
54-385-1
-
                    
Interest Income
54-113
Other Expenses
54-385-2
-
                    
Maintenance of Lands for
Recreation and Conservation:
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
Reserve Funds:
54-101
Salaries & Wages
54-375-1
-
                    
Other Expenses
54-372-2
-
                    
Historic Preservation:
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
Salaries & Wages
54-176-1
-
                    
Other Expenses
54-176-2
-
                    
-
                    
Acquisition of Lands for
Recreation and Conservation
54-915-2
-
                    
Total Trust Fund Revenues:
54-299
-
                    
-
                    
-
                    
Acquisition of Farmland
54-916-2
-
                    
Summary of Program
Down Payments on Improvements
54-902-2
-
                    
Year Referendum Passed/Implemented:
Debt Service:
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
Rate Assessed:
$
Payment of Bond Principal
54-920-2
Payment of Bond Anticipation
Total Tax Collected to date:
$
Notes and Capital Notes
54-925-2
Total Expended to date:
$
Total Acreage Preserved to date:
Interest on Bonds
54-930-2
(Acres)
Recreation land preserved in 2024:
Interest on Notes
54-935-2
(Acres)
Reserve for Future Use
54-950-2
-
                    
Farmland preserved in 2024:
Total Trust Fund Appropriations:
54-499
BOROUGH OF ROOSEVELT
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
Sheet  43
Appropriated
Anticipated
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
-
                    
-
                    
(Acres)
Expended  2024
(Date)
-
                    
-
                    
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


ARTS AND CULTURE TRUST FUND
DEDICATED REVENUES
FCOA
Realized in
APPROPRIATIONS
FCOA
Paid or
FROM TRUST FUND
2025
2024
Cash in 2024
for 2025
for 2024
Charged
Reserved
Amount to be Raised
By Taxation
56-190
-
                    
-
                    
-
                    
-
                    
Reserve Funds:
56-101
-
                    
-
                    
-
                    
-
                    
-
                    
-
                    
-
                    
-
                    
Total Trust Fund Revenues:
56-299
-
                    
-
                    
-
                    
-
                    
Summary of Program
-
                    
Year Referendum Passed/Implemented:
-
                      
Rate Assessed:
$
-
                      
Total Tax Collected to date:
$
-
                      
Total Expended to date:
$
-
                      
-
                      
-
                    
56-499
Sheet  44
-
                    
-
                    
-
                    
-
                    
Total Trust Fund Appropriations:
(Date)
BOROUGH OF ROOSEVELT
Appropriated
Expended  2024
Anticipated
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
xxxxxx
xxxxxxxxxxxxxxxxxxx
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A


Contracting Unit:
Year Ending:
The following is a complete list of all change orders which caused the originally awarded contract price to be exceeded by more than 20 percent.  For regulatory details
please consult N.J.A.C. 5:30-11.1 et seq.  Please identify each change order by name of the project.
For each change order listed above, submit with introduced budget a copy of the governing body resolution authorizing the change order and an Affidavit of Publication for
the newspaper notice required by N.J.A.C. 5:30-11.9(d).  (Affidavit must include a copy of the newspaper notice.)
If you have not had a change order exceeding the 20 percent threshold for the year indicated above, please check here 
    and certify below.
Annual List of Change Orders Approved
Pursuant to N.J.A.C. 5:30-11
Sheet  45
BOROUGH OF ROOSEVELT
December 31, 2024
Clerk of the Governing Body
Date
Docusign Envelope ID: 5E2BD5CA-00AB-47CF-955D-E0498DEF1C0A