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

Lead Closed

This opportunity is no longer accepting submissions.

StocktonGreen Risk

ClosedGeneral

2025 Budget Adopted

BID #: N/A

DUE: TBD

VALUE: $1.08M

100

Rating

Risk Rank

Green Risk

AI-Powered Lead Insights

Executive Summary

The document is the adopted municipal budget for the Borough of Stockton, Hunterdon County, New Jersey, for the fiscal year 2025. It includes detailed information on general revenues, dedicated water/sewer utility revenues, appropriations, capital budgets, and a three-year capital improvement program. The budget outlines anticipated revenues, including surplus, miscellaneous revenues, delinquent taxes, and amounts to be raised by taxation for municipal purposes. Appropriations cover various operational expenses, capital improvements, debt service, and deferred charges. The document was adopted on May 22nd, 2025.

Web Content

Automated discovery link found on Stockton website.

Document Text

--- Document: 2025 Budget Adopted 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: A8570E9F-D167-4453-8547-DDB688E0D9FE
2025
Borough
May
Hunterdon
2025
2025
Stockton Borough
2025
22nd
2025
2025
May
609-397-0070
2 S. Main Street
Stockton, NJ
22nd
19th
May
308 East Broad Street
Westfield NJ 07090
22nd
908-789-9300
May
X
07/02/2025
 


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: A8570E9F-D167-4453-8547-DDB688E0D9FE
0
11629.27
17660.
1088436.22
0
Stockton Borough
0
Borough
0
Hunterdon
0
149400.00
561480.67
0
0
359895.55
2025
0
561480.67
0
None
Folz
Meltzer
None
Brown
Fisher
Hunt
Mann


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: A8570E9F-D167-4453-8547-DDB688E0D9FE
120952.32
0
2025
1088436.22
157874.50
2025
0
90000.00
556842.40
0
2025
0
11000.00
135000.00
0
16767.00
0
May
22nd
May
19th


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: A8570E9F-D167-4453-8547-DDB688E0D9FE
December 31,
2024
Stockton Borough
 
05/22/2025


 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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


Information Required for
Municipal Budget Document:
Name and County of Municipality
480
Full Name of Municipality
BOROUGH OF STOCKTON
County of Municipality
HUNTERDON
Name of Municipality
STOCKTON
Type 
BOROUGH
Governing Body Type
COUNCIL MEMBERS
Location
BOROUGH OF STOCKTON
Address
MAIN STREET, PO BOX M
Address
STOCKTON, NJ 08559
Phone 
6093970070
Fax
6093974067
Cert  #
Clerk
LAURIE COURTER
C-1201
Tax Collector
DIANE SORIERO MCDANIEL
T-8502
Chief Financial Officer
DIANE SORIERO MCDANIEL
N-1535
Registered Municipal Accountant
ROBERT W. SWISHER
439
Municipal Attorney
MASON, GRIFFIN & PIERSON, P.C.
Newspaper
Trenton Times
Day
Month
Date of Introduction
21
April
Date of Advertisement
1
May
Date of Public Hearing
19
May
Time of Public Hearing
7:00 PM
Net Valuation Taxable Current
116,292,700
                
Net Valuation Taxable Prior
116,192,200
                
100,500
                       
Budget Year
2025
Budget Year Type:
Calendar Year
Municipal Code
1023
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


Date of Original Appt. 
11/20/2023
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


of the
STOCKTON
County of
for the fiscal year 2025.
2025
2024
1. Surplus
149,400.00
152,625.00
2. Total Miscellaneous Revenues
359,895.55
292,230.21
3. Receipts from Delinquent Taxes
17,660.00
15,000.00
4. a) Local Tax for Municipal Purposes
561,480.67
549,589.11
b) Addition to Local School District Tax
c) Minimum Library Tax
             Tot Amt to be Rsd by Taxes for Sup of Muni Bnd
561,480.67
549,589.11
                               Total General Revenues
1,088,436.22
1,009,444.32
2025 Budget
Final 2024 Budget
1. Operating Expenses: 
Salaries & Wages
143,524.75
138,395.00
Other Expenses
571,192.15
539,181.22
2. Deferred Charges & Other Appropriations
27,767.00
34,193.00
3. Capital Improvements
90,000.00
43,000.00
4. Debt Service (Include for School Purposes)
120,952.32
119,675.00
5. Reserve for Uncollected Taxes
135,000.00
135,000.00
                       Total General Appropriations
1,088,436.22
1,009,444.22
Total Number of Employees
2025 Dedicated
Utility Budget
2025
2024
1. Surplus
120,000.00
130,000.00
2. Miscellaneous Revenues
435,382.00
396,390.78
3. Deficit  (General Budget)
                     Total Revenues
555,382.00
526,390.78
2025 Budget
Final 2024 Budget
1. Operating Expenses:
Salaries & Wages
70,000.00
53,000.00
Other Expenses
368,205.00
304,918.78
2. Capital Improvements
75,000.00
150,000.00
3. Debt Service
36,677.00
14,372.00
4. Deferred Charges & Other Appropriations
5,500.00
4,100.00
5. Surplus  (General Budget)
                               Total Appropriations
555,382.00
526,390.78
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
Summary of Revenues
Anticipated
Revenue and Appropriations Summaries
Summary of Appropriations
Water/ Sewer
Summary of Appropriations
2025  Municipal  Budget
Summary of Revenues
Summary of Appropriations
Summary of Revenues
Anticipated
Anticipated
BOROUGH
HUNTERDON
of
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
Anticipated
Summary of Appropriations
Summary of Revenues
Anticipated
Summary of Appropriations
Anticipated
Summary of Appropriations
Summary of Revenues
Summary of Revenues
Anticipated
Summary of Appropriations
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


                               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: A8570E9F-D167-4453-8547-DDB688E0D9FE


YEAR 2025
YEAR 2024
953,436.22
            
Actual
-
                        
Estimate
XXXXXXXXXXX
Actual
 
1,264,023.00
         
Estimate
1,289,303.46
         
XXXXXXXXXXX
Actual
Estimate
XXXXXXXXXXX
Actual
 
396,375.32
            
Estimate
396,375.32
            
XXXXXXXXXXX
Actual
Estimate
XXXXXXXXXXX
Actual
11,629.27
              
11,619.00
              
Estimate
XXXXXXXXXXX
Actual
Estimate
XXXXXXXXXXX
9 Total General Appropriations & Other Taxes
2,650,744.27
         
10
526,955.55
            
11
2,123,788.72
         
12 Amount of Item 11 divided by 
94.02%
2,258,788.72
         
Analysis of Item 12:
-
                        
1,289,303.46
         
-
                        
396,375.32
            
-
                        
-
                        
Municipal Arts and Culture Tax (Line 8 Above)
-
                        
Tax in Local Municipal Budget
561,480.67
            
Total Amount (Line 12)
2,247,159.45
         
Item 1 - Total General Appropriations
953,436.22
            
Item 13 - Appropriation: Reserve for Uncollected Taxes
135,000.00
            
Subtotal
1,088,436.22
         
Less: Item 10 - Total Anticipated Revenues
526,955.55
            
Amount to Be Raised by Taxation in Municipal Budget
561,480.67
            
Local Tax for Municipal Purpose 
561,480.67
            
135,000.00
            
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)
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
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
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
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


Total Budget
1,088,436.22
            
100.0%
2026
2027
2028
2029
2030
Employee Costs:
Salaries & Wages
Sheet 17
102,381.40
                 
102.00%
104,429.03
                   
106,517.61
                   
108,647.96
                 
110,820.92
                 
113,037.34
                 
Sheet 25
41,143.35
                   
102.00%
41,966.22
                     
42,805.54
                     
43,661.65
                   
44,534.89
                   
45,425.58
                   
Total
143,524.75
               
146,395.25
                   
149,323.15
                   
152,309.61
                 
155,355.81
                 
158,462.92
                 
Social Security
Sheet 19
10,700.00
                 
102.00%
10,914.00
                     
11,132.28
                     
11,354.93
                   
11,582.02
                   
11,813.66
                   
Pensions etc.
Sheet 19
6,067.00
                    
102.00%
6,188.34
                       
6,312.11
                       
6,438.35
                     
6,567.12
                     
6,698.46
                     
Sheet 19
-
                             
105.00%
-
                                
-
                                
-
                              
-
                              
-
                              
Sheet 19
-
                             
Sheet 20
-
                             
Insurance
Sheet 14
8,397.00
                    
106.00%
8,900.82
                       
9,434.87
                       
10,000.96
                   
10,601.02
                   
11,237.08
                   
Direct Employee Costs
168,688.75
               
15.5%
General Liability Insurance
Sheet 14
17,596.00
                 
1.6%
Debt Service:
Sheet 27
120,952.32
               
11.1%
Reserve for Uncollected Taxes:
Sheet 29
135,000.00
               
12.4%
Capital Funds:
Sheet 26a
90,000.00
                 
8.3%
Deferred Charges:
Sheet 28
11,000.00
                 
1.0%
Grants:
Sheet 25 (less Salaries & Wages above)
94,031.15
                 
8.6%
All Other Departmental OE's:
Various Line Items
451,168.00
               
41.5%
102.00%
460,191.36
                   
469,395.19
                   
478,783.09
                 
488,358.75
                 
498,125.93
                 
Projected Budget Totals
632,589.77
                   
645,597.59
                   
658,886.94
                 
672,464.72
                 
686,338.05
                 
BOROUGH OF STOCKTON
SUMMARY OF 2025 BUDGET
Future Budget Projections
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


2026
2027
2028
2029
2030
Budget Funding:
Fund Balance
149,400.00
      
25,000.00
           
50,000.00
         
75,000.00
         
100,000.00
        
Local Revenues
212,177.00
      
150,000.00
         
300,000.00
        
450,000.00
        
600,000.00
        
State Aid
53,687.40
        
Grants
94,031.15
        
Delinquent Tax
17,660.00
        
Local Purpose Tax
561,480.67
      
632,589.77
         
470,597.59
         
308,886.94
        
147,464.72
        
(13,661.95)
        
1,088,436.22
   
632,589.77
         
645,597.59
         
658,886.94
        
672,464.72
        
686,338.05
        
Ratables
116,292,700
    
124,292,700
       
132,292,700
       
140,292,700
      
148,292,700
      
156,292,700
      
Tax Rate
0.483
               
0.509
                 
0.356
                 
0.220
                
0.099
                
(0.009)
              
Increase
0.010
               
0.026
                 
(0.153)
                
(0.136)
              
(0.121)
              
(0.108)
              
Project Tax Results
BOROUGH OF STOCKTON
2025  BUDGET FUNDING
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


BUDGET
PRIOR
BUDGET
PRIOR
 YEAR
YEAR
CHANGE
%
 YEAR
YEAR
CHANGE
%
REVENUES
Surplus
149,400.00
          
152,625.00
        
(3,225.00)
         
-2.11%
Local Purpose Tax Levy (only)
561,480.67
        
549,589.11
        
11,891.56
        
2.16%
Local
212,177.00
          
177,085.90
        
35,091.10
         
19.82%
State Aid
53,687.40
            
59,862.99
          
(6,175.59)
         
-10.32%
Local Tax Rate
0.4828
0.4730
0.0098
2.08%
State & Federal Grants
94,031.15
            
55,281.32
          
38,749.83
         
70.10%
Delinquent Tax
17,660.00
            
15,000.00
          
2,660.00
           
17.73%
Assessed  Valuation
116,292,700
      
116,192,200
      
100,500
          
0.09%
Local Purpose Tax
561,480.67
          
549,589.11
        
11,891.56
         
2.16%
Minimum Library Tax
-
                      
-
                    
-
                   
#DIV/0!
School Tax (Debt Service)
-
                      
-
                    
-
                   
#DIV/0!
Arts and Cultural Tax
-
                      
-
                    
-
                   
#DIV/0!
TOTAL  REVENUE
1,088,436.22
       
1,009,444.32
     
78,991.90
         
7.83%
APPROPRIATIONS
CAP
CAP
Salaries & Wages
143,524.75
          
137,195.00
        
6,329.75
           
4.61%
2.50%
COLA
632,592.57
      
MAX
Other Expenses
382,961.00
          
447,600.00
        
(64,639.00)
       
-14.44%
561,480.67
      
ACTUAL
Statutory & Deferred Charges
27,767.00
            
34,193.00
          
(6,426.00)
         
-18.79%
CAP Base from Prior Year
573,911.00
        
573,911.00
        
(71,111.90)
      
+ OR ( )
State & Federal Grants
94,031.15
            
74,031.32
          
19,999.83
         
27.02%
Rate Applied
2.50%
3.50%
Capital (without grants)
90,000.00
            
43,000.00
          
47,000.00
         
109.30%
Allowable CAP
588,258.78
        
593,997.89
        
Debt Service
120,952.32
          
119,675.00
        
1,277.32
           
1.07%
Additions:
School Debt Service
-
                      
-
                    
-
                   
#DIV/0!
   See Sheet 3b
2,359.34
            
2,359.34
            
Reserve for Uncollected Taxes
135,000.00
          
135,000.00
        
-
                   
0.00%
   Other
TOTAL  APPROPRIATIONS
994,236.22
          
990,694.32
        
3,541.90
           
0.003575
Total CAP Allowable
590,618.11
        
596,357.22
        
Adopted Emergencies
(18,750.00)
         
Budget Expenditures Sheet 19
573,609.40
        
573,609.40
        
   Remaining or (Excess)
17,008.71
          
22,747.82
          
BUDGET
PRIOR
 YEAR
YEAR
CHANGE
CURRENT
PRIOR
CHANGE
Available
1,062,567.62
       
819,392.25
        
243,175.37
       
Actual Percentage of Collection
99.13%
98.89%
0.24%
Used to Fund Budget
149,400.00
          
152,625.00
        
(3,225.00)
         
Used for Reserve for Taxes
94.02%
94.13%
-0.11%
Remaining Balance
913,167.62
          
666,767.25
        
246,400.37
       
   Remaining
5.11%
4.76%
0.35%
%  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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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)
331,004.81
        
0.285
     
331,004.81
        
0.285
     
(0.000)
  
-0.13%
100,000.00
      
1,942.33
      
482.82
          
1,913.00
      
473.00
        
29.33
           
9.82
            
County Library
33,138.93
          
0.028
     
33,138.93
          
0.029
     
(0.001)
  
-1.74%
125,000.00
      
2,427.91
      
603.52
          
2,391.25
      
591.25
        
36.66
           
12.27
           
County Health
-
         
-
                    
-
         
-
       
#DIV/0!
150,000.00
      
2,913.50
      
724.23
          
2,869.50
      
709.50
        
44.00
           
14.73
           
County Open Space
32,231.58
          
0.028
     
32,231.58
          
0.028
     
(0.000)
  
-1.01%
175,000.00
      
3,399.08
      
844.93
          
3,347.75
      
827.75
        
51.33
           
17.18
           
Total All County Levies
396,375.32
        
0.341
     
396,375.32
        
0.342
     
(0.001)
  
-0.34%
200,000.00
      
3,884.66
      
965.63
          
3,826.00
      
946.00
        
58.66
           
19.63
           
225,000.00
      
4,370.24
      
1,086.34
       
4,304.25
      
1,064.25
     
65.99
           
22.09
           
SCHOOLS:
250,000.00
      
4,855.83
      
1,207.04
       
4,782.50
      
1,182.50
     
73.33
           
24.54
           
Local School
-
                    
-
         
-
                    
-
         
-
       
#DIV/0!
275,000.00
      
5,341.41
      
1,327.75
       
5,260.75
      
1,300.75
     
80.66
           
27.00
           
Regional School
1,289,303.46
     
1.109
     
1,264,023.00
     
1.088
     
0.021
   
1.90%
300,000.00
      
5,826.99
      
1,448.45
       
5,739.00
      
1,419.00
     
87.99
           
29.45
           
Regional High School
-
                    
-
         
-
                    
-
         
-
       
#DIV/0!
325,000.00
      
6,312.57
      
1,569.15
       
6,217.25
      
1,537.25
     
95.32
           
31.90
           
350,000.00
      
6,798.16
      
1,689.86
       
6,695.50
      
1,655.50
     
102.66
         
34.36
           
Additional Local School
375,000.00
      
7,283.74
      
1,810.56
       
7,173.75
      
1,773.75
     
109.99
         
36.81
           
  School Debt Service
-
                    
-
         
-
                    
-
         
-
       
#DIV/0!
400,000.00
      
7,769.32
      
1,931.27
       
7,652.00
      
1,892.00
     
117.32
         
39.27
           
425,000.00
      
8,254.91
      
2,051.97
       
8,130.25
      
2,010.25
     
124.66
         
41.72
           
SPECIAL DISTRICTS:
450,000.00
      
8,740.49
      
2,172.68
       
8,608.50
      
2,128.50
     
131.99
         
44.18
           
Special District Tax
-
                    
-
                    
-
         
-
       
#DIV/0!
475,000.00
      
9,226.07
      
2,293.38
       
9,086.75
      
2,246.75
     
139.32
         
46.63
           
500,000.00
      
9,711.65
      
2,414.08
       
9,565.00
      
2,365.00
     
146.65
         
49.08
           
LOCAL PURPOSE TAX
561,480.67
        
0.483
     
549,589.11
        
0.473
     
0.010
   
2.08%
600,000.00
      
11,653.98
    
2,896.90
       
11,478.00
    
2,838.00
     
175.98
         
58.90
           
Municipal Library
-
                    
-
         
-
                    
-
       
#DIV/0!
750,000.00
      
14,567.48
    
3,621.13
       
14,347.50
    
3,547.50
     
219.98
         
73.63
           
Municipal Open Space
11,629.27
          
0.010
     
11,619.00
          
0.010
     
-
       
0
1,000,000.00
   
19,423.31
    
4,828.17
       
19,130.00
    
4,730.00
     
293.31
         
98.17
           
Arts and Cultural
-
                    
0
-
                    
-
       
#DIV/0!
1,250,000.00
   
24,279.13
    
6,035.21
       
23,912.50
    
5,912.50
     
366.63
         
122.71
         
TOTAL  ALL  LEVIES
2,258,788.72
     
1.942
     
2,221,606.43
     
1.913
     
0.02933 0.015332
1,500,000.00
   
29,134.96
    
7,242.25
       
28,695.00
    
7,095.00
     
439.96
         
147.25
         
NET VALUATION TAXABLE
116,292,700
      
116,192,200
      
2024
2025
Actual
2024
2025
BOROUGH OF STOCKTON
SUMMARY  OF  TAX  RATES
LEVY  CHANGE  PER  VARIOUS  ASSESSED  VALUES
Estimated
Estimated
Actual
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


CAP
MUNICIPALITY:
COUNTY:
HUNTERDON
December 31, 2026
Term Expires
Term Expires
12/31/2027
12/31/2025
11/20/2023
Date of Orig. Appt.
C-1201
Cert. No.
T-8502
Cert. No.
N-1535
Cert. No.
439
Lic. No.
Fax #:
6093974067
12/31/2025
12/31/2027
12/31/2027
12/31/2027
BOROUGH OF STOCKTON
MAIN STREET, PO BOX M
STOCKTON, NJ 08559
Sheet  A
WILLIAM BROWN
PETER FOLZ
THOMAS HUNT
MICHAEL MANN
MATT FISHER
KATE MELTZER
Municipal  Officials
Municipal Attorney
{
Official Mailing Address of Municipality
LAURIE COURTER
Municipal Clerk
DIANE SORIERO MCDANIEL
Tax Collector
DIANE SORIERO MCDANIEL
Chief Financial Officer
ROBERT W. SWISHER
Registered Municipal Accountant
MASON, GRIFFIN & PIERSON, P.C.
2025  MUNICIPAL  DATA  SHEET
Mayor's Name
Name
BOROUGH OF STOCKTON
Governing  Body  Members
AARON LIPSEN
(MUST ACCOMPANY 2025 BUDGET)
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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 
21
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:
STOCKTONCFO@GMAIL.COM
Clerk
Address
Address
6093970070
Sheet  1
DO  NOT  USE  THESE  SPACES
Chief Financial Officer
CERTIFICATION  OF  ADOPTED  BUDGET
308 East Broad St, Westfield, NJ 07090
Address
908 789-9300
Phone Number
(Do not advertise this Certification form)
Registered Municipal Accountant
21
April
April
21
Robert Swisher
April
Suplee,Clooney & Company LLC
Address
2025
BOROUGH
HUNTERDON
STOCKTON
21
CLERK@STOCKTONBORONJ.US
MAIN STREET, PO BOX M
STOCKTON, NJ 08559
MUNICIPAL  BUDGET
April
Phone Number
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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:
RECORDED  VOTE
Brown
(Insert Last Name)
Fisher
Foltz
Hunt
Ayes Mann
Nays
Meltzer
Absent
Notice is hereby given that the Budget and Tax Resolution was approved by the
of  the
of
,  County  of
, on
21
, 2025.
A Hearing on the Budget and Tax Resolution will be held at
, on
19
, 2025 at
o'clock
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.
Sheet  2
BOROUGH
Trenton Times
BOROUGH
STOCKTON
May
HUNTERDON
COUNCIL MEMBERS
BOROUGH
BOROUGH OF STOCKTON
STOCKTON
May    1
April
STOCKTON
HUNTERDON
7:00 PM
MUNICIPAL  BUDGET  NOTICE
Abstained
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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)}
573,609.40
        
2.  Appropriations excluded from "CAPS" -
XXXXXXXXXXXX
(a) Municipal Purposes {(Item  H-2, Sheet 28)(N.J.S.A. 40A:4-53.3 as amended)}
379,826.82
        
(b) Local District School Purposes in Municipal Budget (Item K, Sheet 29)
-
                     
Total General Appropriations excluded from "CAPS" (Item O, Sheet 29)
379,826.82
        
3.  Reserve for Uncollected Taxes (Item M, Sheet 29) Based on Estimated
94.02%
  Percent of Tax Collections
135,000.00
        
Building Aid Allowance
2025 - $
4.  Total General Appropriations (Item 9, Sheet 29)
for Schools-State Aid
2024 - $
1,088,436.22
     
5.  Less: Anticipated Revenues Other Than Current Property Tax (Item 5, Sheet 11) (i.e. Surplus, Miscellaneous Revenues and Receipts from Delinquent Taxes)
526,955.55
        
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)
561,480.67
        
(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: A8570E9F-D167-4453-8547-DDB688E0D9FE


General
Water/ Sewer
Budget
Utility
Utility
Utility
Utility
Utility
Utility
Budget Appropriations  -  Adopted Budget
1,009,444.32
     
526,390.78
        
-
                     
526,390.78
        
-
                     
-
                     
-
                     
Budget Appropriations  Added by N.J.S.A. 40A:4-87
Emergency Appropriations
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Total Appropriations
1,009,444.32
     
526,390.78
        
-
                     
526,390.78
        
-
                     
-
                     
-
                     
Expenditures:
Paid or Charged (Including Reserve for
Uncollected Taxes)
827,064.35
        
473,186.11
        
-
                     
473,186.11
        
-
                     
-
                     
-
                     
Reserved
174,427.71
        
51,381.23
          
-
                     
51,381.23
          
-
                     
-
                     
-
                     
Unexpended Balances Canceled
7,952.26
            
1,823.44
            
-
                     
1,823.44
            
-
                     
-
                     
-
                     
Total Expenditures and Unexpended
Balances Canceled
1,009,444.32
     
526,390.78
        
-
                     
526,390.78
        
-
                     
-
                     
-
                     
Overexpenditures *
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Sheet 3a
EXPLANATORY  STATEMENT  -  (Continued)
SUMMARY  OF  2024  APPROPRIATIONS  EXPENDED  AND  CANCELED
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


Total General Appropriations for  2024
1,009,444.32
           
Allowable Operating Appropriations before
Cap Base Adjustment:
4,776.00
                  
Additional Exceptions per (N.J.S.A. 40A:4-45.3)
588,258.78
              
Subtotal
1,014,220.32
           
Exceptions Less:
Additions:
Total Other Operations
9,776.00
                  
New Construction (Assessor Certification)
1,240.68
                  
Total Uniform Construction Code
2023 Cap Bank Available
Total Interlocal Service Agreement
47,827.00
                
2024 Cap Bank Available
1,118.66
                  
Total Additional Appropriations
Total Capital Improvements
43,000.00
                
Total Debt Service
119,675.00
              
Transferred to Board of Education
Total Additions
2,359.34
                  
Type I School Debt
Total Public & Private Programs
74,031.32
                
Maximum Appropriations within "CAPS" Sheet 19 @ 
2.5%
590,618.11
              
Judgements
Total Deferred Charges
11,000.00
                
Cash Deficit
Additional Increase to COLA rate.
3.5%
Reserve for Uncollected Taxes
135,000.00
              
Amount of Increase allowable.
1.0%
5,739.11
                  
Total Exceptions
440,309.32
              
Amount on Which CAP is Applied
573,911.00
              
2.5%  CAP
14,347.78
                
Maximum Appropriations within "CAPS" Sheet 19 @
3.5%
596,357.22
              
Allowable Operating Appropriations before
Additional Exceptions per (N.J.S.A. 40A:4-45.3)
588,258.78
              
Total General Appropriations for Municipal Purposes
573,609.40
              
(Sheet 19, H-1)
Over or (Under) Appropriations Cap
(22,747.82)
               
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


Following is a recap of the Municipality's Employee Group Insurance
Estimated Group Insurance Costs - 2025
Estimated Amounts to be Contributed by Employees:
Contribution from all eligible emp.
Budgeted Group Insurance - Inside CAP
Budgeted Group Insurance - Utilities
Budgeted Group Insurance - Outside CAP
TOTAL
-
                    
Instead of receiving Health Benefits,      
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


ADJUSTED TAX LEVY PRIOR TO EXCLUSIONS
560,580.89
        
Exclusions:
Allowable Shared Service Agreements Increase
Allowable Health Insurance Costs Increase
Allowable Pension Obligations Increases
Allowable LOSAP Increase
Allowable Capital Improvements Increase
47,000.00
          
Allowable Debt Service and Capital Leases Inc.
31,723.00
          
Recycling Tax appropriation
Deferred Charge to Future Taxation Unfunded
Current Year Deferred Charges: Emergencies
Add Total Exclusions
78,723.00
          
Less Cancelled or Unexpended Waivers
Less Cancelled or Unexpended Exclusions
7,952.00
            
ADJUSTED TAX LEVY
631,351.89
        
LEVY CAP CALCULATION
Additions:
New Ratables - Increase for new construction
262,300
             
Prior Year Amount to be Raised by Taxation 
549,589.11
        
Prior Year's Local Purpose Tax Rate (per $100)
0.473
                
Less:
New Ratable Adjustment to Levy
1,240.68
            
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
Less:
MAXIMUM ALLOWABLE AMOUNT TO BE RAISED BY TAXATION
632,592.57
        
Less:
Net Prior Year Tax Levy for Municipal Purpose Tax for CAP Calculation
549,589.11
        
AMOUNT TO BE RAISED BY TAXATION  FOR MUNICIPAL PURPOSES
561,480.67
        
Plus 2% CAP Increase
10,991.78
          
ADJUSTED TAX LEVY
560,580.89
        
OVER OR (UNDER) 2% LEVY CAP
(71,111.90)
         
Plus: Assumption of Service/Function
(must be equal or under for Introduction)
ADJUSTED TAX LEVY PRIOR TO EXCLUSIONS
560,580.89
        
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.
EXPLANATORY  STATEMENT  -  (Continued)
BUDGET  MESSAGE
NEW JERSEY 2010 LOCAL UNIT LEVY CAP LAW
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


"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)
1
                       
Amount Used in CY 2025
Balance to Expire
1
                       
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
552,080
             
Amount to be Raised by Taxation for Municipal Purpose
549,589
             
Available for Banking (CY 2025 - CY 2027)
2,491
                
Amount Used in CY 2025
Balance to Carry Forward (CY 2026 - CY2027)
2,491
                
2025
Maximum Allowable Amount to be Raised by Taxation
632,593
             
Amount to be Raised by Taxation for Municipal Purpose
561,481
             
Available for Banking (CY 2026 - CY 2028)
71,112
               
Total Levy CAP Bank
73,603
               
EXPLANATORY  STATEMENT  -  (Continued)
BUDGET  MESSAGE
Sheet  3d
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


Realized in
FCOA
2025
2024
Cash in 2024
1.
Surplus Anticipated
08-101
149,400.00
          
152,625.00
          
152,625.00
          
2.
Surplus Anticipated with Prior Written Consent of Director of Local Government Services
08-102
Total Surplus Anticipated
08-100
149,400.00
          
152,625.00
          
152,625.00
          
3.
Miscellaneous Revenues  -  Section A:  Local Revenues
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Licenses:
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Alcoholic Beverages
08-103
3,824.00
              
3,824.00
              
3,824.00
              
Other
08-104
Fees and Permits
08-105
3,135.00
              
2,461.00
              
3,135.00
              
Fines and Costs:
XXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
Municipal Court
08-110
Other
08-109
Interest and Costs on Taxes
08-112
4,117.00
              
5,302.98
              
4,117.59
              
Interest and Costs on Assessments
08-115
Parking Meters
08-111
Interest on Investments and Deposits
08-113
81,423.00
            
26,314.69
            
86,311.18
            
Anticipated Utility Operating Surplus
08-114
CURRENT  FUND  -  ANTICIPATED  REVENUES
Sheet  4
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


Realized in
FCOA
2025
2024
Cash in 2024
3.
Miscellaneous Revenues  -  Section A:  Local Revenues (continued)
Total Section  A:  Local  Revenue
08-001
92,499.00
            
37,902.67
            
97,387.77
            
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Anticipated
GENERAL  REVENUES
Sheet  4c
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
46,114.40
          
46,114.00
          
46,114.40
          
Garden State Trust
09-206
7,573.00
            
7,573.00
            
7,573.00
            
Watershed Aid
09-207
-
                     
1,423.00
            
1,423.00
            
Municipal Relief Fund
4,752.99
            
4,752.99
            
Garden State Preservation Trust-2023 reserve
Total Section  B:  State Aid Without Offsetting Appropriations
09-001
53,687.40
          
59,862.99
          
59,863.39
          
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  5
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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)
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


Sheet  6
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
MUNICIPAL COURT- FEES AND PERMITS
11-104
2,177.00
              
2,741.50
              
2,177.62
              
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Anticipated
GENERAL  REVENUES
Sheet  7
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
2,177.00
              
2,741.50
              
2,177.62
              
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  7b
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
1,531.15
              
1,281.32
              
1,281.32
              
FIRE LEA SAFETY
-
                       
CLEAN  COMMUNITIES  PROGRAM - PRIOR YEAR RESERVE
4,000.00
              
4,000.00
              
STORMWATER ASSISTANCE
50,000.00
            
50,000.00
            
HUNTERDON COUNTY INFRASTRUCTURE GRANT
40,000.00
            
-
                       
HUNTERDON COUNTY PARK GRANT
52,500.00
            
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  9
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
94,031.15
            
55,281.32
            
55,281.32
            
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  9i
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
CELL TOWER RENTAL
08-117
51,899.00
            
49,948.00
            
51,899.51
            
HOTEL AND MOTEL TAX
08-118
35,602.00
            
34,000.00
            
35,602.77
            
RESERVE FOR DEBT
08-113
30,000.00
            
30,000.00
            
30,000.00
            
CAPITAL FUND BALANCE
08-114
22,493.73
            
22,439.73
            
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  10
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
117,501.00
          
136,441.73
          
139,942.01
          
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  10n
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


Realized in
FCOA
2025
2024
Cash in 2024
Summary  of  Revenues
XXXXX
XXXXXXXXXXX
XXXXXXXXXXX
XXXXXXXXXXX
1.
Surplus Anticipated  (Sheet 4, #1)
08-101
149,400.00
          
152,625.00
          
152,625.00
          
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
92,499.00
            
37,902.67
            
97,387.77
            
Total Section B: 
State Aid Without Offsetting Appropriations
09-001
53,687.40
            
59,862.99
            
59,863.39
            
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
2,177.00
              
2,741.50
              
2,177.62
              
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
94,031.15
            
55,281.32
            
55,281.32
            
Total Section G: 
Special Items of General Revenue Anticipated with Prior Written Consent of Director of Local 
Government Services - Other Special Items
08-004
117,501.00
          
136,441.73
          
139,942.01
          
Total Miscellaneous Revenues
13-099
359,895.55
          
292,230.21
          
354,652.11
          
4.
Receipts from Delinquent Taxes
15-499
17,660.00
            
15,000.00
            
16,617.11
            
5.
Subtotal General Revenues (Items  1,  2,  3  and  4)
13-199
526,955.55
          
459,855.21
          
523,894.22
          
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
561,480.67
          
549,589.11
          
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
561,480.67
          
549,589.11
          
668,483.77
          
7.
Total General Revenues
13-299
1,088,436.22
       
1,009,444.32
       
1,192,377.99
       
CURRENT  FUND  -  ANTICIPATED  REVENUES  -  (Continued)
Sheet  11
Anticipated
GENERAL  REVENUES
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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 GOVERNMENT:
-
                     
-
                     
GOVERNING BODY:
-
                     
-
                     
Salaries & Wages
20-110
1
11,845.00
           
11,550.00
           
11,550.00
           
11,480.14
           
69.86
                  
Other Expenses
20-110
2
1,000.00
             
1,000.00
             
1,000.00
             
441.23
                
558.77
                
-
                     
-
                     
MUNICIPAL CLERK:
-
                     
-
                     
Salaries & Wages
20-120- 1
44,794.70
           
37,000.00
           
39,800.00
           
39,753.97
           
46.03
                  
Other Expenses
20-120- 2
18,630.00
           
6,000.00
             
6,000.00
             
5,341.02
             
658.98
                
ELECTIONS:
-
                     
-
                     
Other Expenses
20-120- 2
500.00
                
500.00
                
500.00
                
273.64
                
226.36
                
-
                     
-
                     
FINANCIAL ADMINISTRATION:
-
                     
-
                     
Salaries & Wages
20-130- 1
3,182.70
             
10,100.00
           
10,100.00
           
3,090.00
             
7,010.00
             
Other Expenses
20-130- 2
-
                     
-
                     
Audit Services
20-135- 2
23,500.00
           
23,500.00
           
23,500.00
           
22,325.00
           
1,175.00
             
Computers
20-130- 2
12,000.00
           
12,000.00
           
12,000.00
           
7,633.99
             
4,366.01
             
-
                     
-
                     
ADMINISTRATION & EXECUTIVE
-
                     
-
                     
 
Salaries & Wages
20-100
1
14,000.00
           
5,000.00
             
5,000.00
             
5,000.00
             
Other Expenses
20-100
2
1,000.00
             
1,000.00
             
1,000.00
             
170.82
                
829.18
                
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  12
FCOA
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
ASSESSMENT OF TAXES:
-
                     
-
                     
Salaries & Wages
20-150- 1
-
                     
9,000.00
            
5,000.00
            
3,190.54
            
1,809.46
            
Other Expenses
20-150- 2
4,500.00
            
450.00
               
4,450.00
            
4,014.08
            
435.92
               
-
                     
-
                     
COLLECTION OF TAXES:
-
                     
-
                     
Salaries & Wages
20-145- 1
11,510.25
          
11,175.00
          
11,175.00
          
11,172.63
          
2.37
                   
Other Expenses
20-145- 2
1,600.00
            
1,600.00
            
1,600.00
            
521.30
               
1,078.70
            
Revaluation of Real Property
20-145- 2
-
                     
-
                     
-
                     
-
                     
LEGAL SERVICES AND COSTS:
-
                     
-
                     
Other Expenses
20-155- 2
71,000.00
          
30,000.00
          
57,000.00
          
55,948.90
          
1,051.10
            
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
ENGINEERING SERVICES AND COSTS:
-
                     
-
                     
Other Expenses
20-165- 2
43,000.00
          
43,000.00
          
43,000.00
          
13,011.17
          
29,988.83
          
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  13
FCOA
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
MUNICIPAL LAND USE LAW (N.J.S.A. 40:55-D-1):
-
                     
-
                     
PLANNING BOARD:
-
                     
-
                     
Salaries & Wages
21-180- 1
5,304.50
            
5,150.00
            
5,150.00
            
5,149.76
            
0.24
                   
Other Expenses:
21-180- 2
1,500.00
            
1,500.00
            
1,500.00
            
1,026.80
            
473.20
               
Preparation of a Master Plan
21-181
2
-
                     
-
                     
Affordable Housing
1,500.00
            
-
                     
-
                     
INSURANCE:
-
                     
-
                     
Employee Group Insurance
23-220
2
750.00
               
800.00
               
800.00
               
625.00
               
175.00
               
General Liability
23-210- 2
21,688.00
          
21,500.00
          
21,500.00
          
17,293.00
          
4,207.00
            
 
Workers Compensation
23-215
2
17,596.00
          
18,112.00
          
18,112.00
          
17,927.00
          
185.00
               
Flood Insurance
23-211
2
8,397.00
            
7,200.00
            
7,200.00
            
7,161.00
            
39.00
                 
-
                     
-
                     
LEGAL FEES
20-155
2
3,500.00
            
3,000.00
            
3,000.00
            
2,159.00
            
841.00
               
PLANNER FEES
21-180
2
5,000.00
            
1,000.00
            
3,000.00
            
1,558.75
            
1,441.25
            
ENGINEERING FEES
20-165
2
1,000.00
            
1,000.00
            
1,000.00
            
1,000.00
            
-
                     
-
                     
-
                     
-
                     
ZONING BOARD:
-
                     
-
                     
Salaries & Wages
21-185
1
8,188.50
            
8,035.00
            
8,035.00
            
7,941.68
            
93.32
                 
Other Expenses
21-185
2
200.00
               
200.00
               
200.00
               
200.00
               
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  14
FCOA
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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:
-
                     
-
                     
-
                     
-
                     
FIRST AID ORGANIZATION CONTRIBUTION:
-
                     
-
                     
Aid to Volunteer Fire Company
25-255
2
17,500.00
          
17,500.00
          
17,500.00
          
17,500.00
          
-
                     
Aid to Volunteer Rescue Squad
25-260
2
3,000.00
            
3,000.00
            
3,000.00
            
3,000.00
            
-
                     
-
                     
-
                     
MUNICIPAL PROSECUTORS OFFICE:
-
                     
-
                     
Salaries & Wages
25-275
1
-
                     
2,300.00
            
2,300.00
            
2,295.16
            
4.84
                   
-
                     
-
                     
-
                     
-
                     
OFFICE OF EMERGENCY MANAGEMENT:
-
                     
-
                     
Salaries & Wages
25-260
1
2,500.00
            
2,500.00
            
2,500.00
            
115.00
               
2,385.00
            
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  15
FCOA
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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:
-
                     
-
                     
STREET AND ROADS:
-
                     
-
                     
Other Expenses
26-290- 2
30,000.00
          
30,000.00
          
30,000.00
          
1,600.46
            
28,399.54
          
-
                     
-
                     
SOLID WASTE COLLECTION
-
                     
-
                     
Other Expenses
26-305- 2
71,000.00
          
82,000.00
          
82,000.00
          
61,590.36
          
20,409.64
          
-
                     
-
                     
PUBLIC BUILDINGS AND GROUNDS:
-
                     
-
                     
Other Expenses
26-310- 2
19,700.00
          
51,500.00
          
19,700.00
          
6,979.20
            
12,720.80
          
-
                     
-
                     
RECYCLING:
-
                     
-
                     
Other Expenses
26-300
2
15,000.00
          
18,112.00
          
18,112.00
          
13,407.76
          
4,704.24
            
-
                     
-
                     
Snow Removal:
-
                     
-
                     
Other Expenses
26-300
2
18,000.00
          
16,000.00
          
16,000.00
          
13,679.88
          
2,320.12
            
-
                     
-
                     
FLOOD INSURANCE PROGRAM:
-
                     
-
                     
Other Expenses
26-300
2
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  15a
FCOA
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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 & WELFARE:
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
ANIMAL REGULATION:
-
                     
-
                     
Salaries & Wages
27-340- 1
1,055.75
            
1,025.00
            
1,025.00
            
1,024.83
            
0.17
                   
Other Expenses
27-340
200.00
               
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  15b
FCOA
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
RECREATION AND EDUCATION:
-
                     
-
                     
RECREATION:
-
                     
-
                     
Other Expenses
28-370- 2
17,000.00
          
17,000.00
          
17,000.00
          
10,972.50
          
6,027.50
            
-
                     
-
                     
Municipal Court
-
                     
-
                     
Salaries & Wages
43-490
1
-
                     
3,615.00
            
3,615.00
            
3,523.24
            
91.76
                 
Other Expenses
43-490
2
-
                     
4,818.00
            
4,818.00
            
-
                     
4,818.00
            
-
                     
-
                     
PUBLIC DEFENDER (P.L. 1997, C.256):
-
                     
-
                     
Other Expenses
43-495
2
200.00
               
200.00
               
200.00
               
-
                     
200.00
               
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  15c
FCOA
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  16
XXXXXX
XXXXXX
FCOA
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
-
                     
-
                     
-
                     
-
                     
Electricity
31-430- 2
1,000.00
            
1,000.00
            
1,000.00
            
520.55
               
479.45
               
Street Lighting
31-435- 2
13,500.00
          
12,500.00
          
12,500.00
          
11,795.94
          
704.06
               
Telephone
31-440- 2
4,000.00
            
6,000.00
            
6,000.00
            
3,034.07
            
2,965.93
            
Natural Gas (Propane)
31-446- 2
6,500.00
            
6,500.00
            
6,500.00
            
1,963.38
            
4,536.62
            
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Appropriated
Expended 2024
Sheet  17
XXXXXX
FCOA
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
556,842.40
        
545,942.00
        
-
                     
545,942.00
        
392,212.75
        
153,729.25
        
B.
Contingent
35-470
2
XXXXXXXXXX
-
                     
-
                     
34-201
556,842.40
        
545,942.00
        
-
                     
545,942.00
        
392,212.75
        
153,729.25
        
Detail:
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Salaries & Wages
34-201
1
102,381.40
        
106,450.00
        
-
                     
105,250.00
        
88,736.95
          
16,513.05
          
Other Expenses  (Including Contingent)
34-201
2
452,761.00
        
439,492.00
        
-
                     
440,692.00
        
303,475.80
        
137,216.20
        
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  17a
XXXXXX
FCOA
Total Operations Including Contingent - within  "CAPS"
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
6,067.00
            
12,193.00
          
12,193.00
          
12,193.00
          
-
                     
Social Security System  (O.A.S.I.)
36-472
10,700.00
          
11,000.00
          
11,000.00
          
9,525.72
            
1,474.28
            
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
-
                     
-
                     
-
                     
-
                     
34-209
16,767.00
          
23,193.00
          
-
                     
23,193.00
          
21,718.72
          
1,474.28
            
(F) Judgments
37-480
-
                     
XXXXXXXXXX
(G)  Cash Deficit of Preceding Year
46-855
-
                     
-
                     
34-299
573,609.40
        
569,135.00
        
-
                     
569,135.00
        
413,931.47
        
155,203.53
        
FCOA
XXXXXX
XXXXXX
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Deferred Charges and Statutory Expenditures - 
Municipal within  "CAPS"  - (continued)
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"
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
-
                     
-
                     
LENGTH OF SERVICE AWARD PROGRAM
25-286
2
-
                     
5,000.00
            
5,000.00
            
4,775.00
            
225.00
               
-
                     
-
                     
-
                     
-
                     
TAX APPEALS
-
                     
-
                     
Other Expenses
30-426
2
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
RECYCLING
30-428
2
-
                     
1,388.00
            
1,388.00
            
1,388.00
            
-
                     
-
                     
-
                     
-
                     
-
                     
WORKERS COMPENSATION
30-430
2
3,388.00
            
3,388.00
            
3,388.00
            
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  20
FCOA
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
-
                     
9,776.00
            
-
                     
9,776.00
            
9,551.00
            
225.00
               
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  20a
FCOA
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
-
                     
-
                     
TOWNSHIP OF DELAWARE BUILDING INSPECTOR
-
                     
-
                     
Salaries & Wages
42-118
1
2,518.35
            
2,445.00
            
2,445.00
            
2,409.87
            
35.13
                 
 
Other Expenses
42-118
2
200.00
               
200.00
               
200.00
               
-
                     
200.00
               
-
                     
-
                     
TOWNSHIP OF DELAWARE CFO & ASSESSOR
-
                     
-
                     
Salaries & Wages
42-115
1
38,625.00
          
29,500.00
          
29,500.00
          
29,500.00
          
-
                     
Other Expenses
42-115
2
5,500.00
            
5,500.00
            
5,500.00
            
5,485.95
            
14.05
                 
-
                     
-
                     
SHARED MUNICIPAL COURT
-
                     
-
                     
Other Expenses
42-116
2
17,000.00
          
10,182.00
          
10,182.00
          
10,182.00
          
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Appropriated
Expended 2024
Sheet  22
FCOA
XXXXXX
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
63,843.35
          
47,827.00
          
-
                     
47,827.00
          
47,577.82
          
249.18
               
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  22b
FCOA
XXXXXX
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
18,750.00
          
18,750.00
          
18,750.00
          
-
                     
-
                     
-
                     
CLEAN COMMUNITIES PROGRAM
41-602
2
4,000.00
            
4,000.00
            
4,000.00
            
-
                     
RECYCLING TONNAGE
41-569
2
1,531.15
            
1,281.32
            
1,281.32
            
1,281.32
            
-
                     
STORMWATER ASSISTANCE PROGRAM
41-501
2
50,000.00
          
50,000.00
          
50,000.00
          
-
                     
HUNTERDON COUNTY INFRASTRUCTURE GRANT
40,000.00
          
-
                     
-
                     
-
                     
HUNTERDON COUNTY PARK GRANT
52,500.00
          
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  24
FCOA
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
94,031.15
          
74,031.32
          
-
                     
74,031.32
          
55,281.32
          
18,750.00
          
Total Operations -  Excluded from  "CAPS"
34-305
157,874.50
        
131,634.32
        
-
                     
131,634.32
        
112,410.14
        
19,224.18
          
Detail:
Salaries & Wages
34-305
1
41,143.35
          
31,945.00
          
-
                     
31,945.00
          
31,909.87
          
35.13
                 
Other Expenses 
34-305
2
24,231.15
          
80,939.32
          
-
                     
80,939.32
          
80,500.27
          
439.05
               
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  25
FCOA
XXXXXX
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
90,000.00
          
43,000.00
          
XXXXXXXXXX
43,000.00
          
43,000.00
          
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  26
FCOA
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
90,000.00
          
43,000.00
          
-
                     
43,000.00
          
43,000.00
          
-
                     
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  26a
FCOA
XXXXXX
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
-
                     
XXXXXXXXXX
Payment of Bond Anticipation Notes and Capital Notes
45-925
67,091.00
          
59,075.00
          
59,075.00
          
59,075.00
          
XXXXXXXXXX
Interest on Bonds
45-930
-
                     
XXXXXXXXXX
Interest on Notes
45-935
26,079.00
          
37,600.00
          
37,600.00
          
29,797.16
          
XXXXXXXXXX
Green Trust Loan Program:
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Loan Repayments for Prinicpal and Interest
45-940
6,218.32
            
12,500.00
          
12,500.00
          
12,436.64
          
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
Payment of NJEIT Loan
45-942
21,564.00
          
10,500.00
          
10,500.00
          
10,413.94
          
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
120,952.32
        
119,675.00
        
-
                     
119,675.00
        
111,722.74
        
XXXXXXXXXX
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
Sheet  27a
FCOA
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
11,000.00
          
11,000.00
          
XXXXXXXXXX
11,000.00
          
11,000.00
          
XXXXXXXXXX
46-871
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
Ordinance 2012-08
46-896
XXXXXXXXXX
-
                     
XXXXXXXXXX
FEMA- Worman Road
46-892
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
XXXXXXXXXX
-
                     
XXXXXXXXXX
46-999
11,000.00
          
11,000.00
          
XXXXXXXXXX
11,000.00
          
11,000.00
          
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
379,826.82
        
305,309.32
        
-
                     
305,309.32
        
278,132.88
        
19,224.18
          
CURRENT  FUND  -  APPROPRIATIONS
Expended 2024
Appropriated
FCOA
XXXXXX
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. 
Total   Deferred   Charges  -  Municipal  -
Excluded   from  "CAPS"
With Prior Consent of Local Finance Board:               
Cash Deficit of Preceding Year
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
379,826.82
        
305,309.32
        
-
                     
305,309.32
        
278,132.88
        
19,224.18
          
(L) Subtotal General Appropriations {Items (H-1) and (O)}
34-400
953,436.22
        
874,444.32
        
-
                     
874,444.32
        
692,064.35
        
174,427.71
        
(M) Reserve  for  Uncollected  Taxes
50-899
135,000.00
        
135,000.00
        
XXXXXXXXXX
135,000.00
        
135,000.00
        
XXXXXXXXXX
9.
Total  General  Appropriations
34-499
1,088,436.22
     
1,009,444.32
     
-
                     
1,009,444.32
     
827,064.35
        
174,427.71
        
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  
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 - 
p
pp
p
District School Purposes {Items (I) and (J) - 
Excluded from "CAPS"
XXXXXX
XXXXXX
XXXXXX
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
573,609.40
        
569,135.00
        
-
                     
569,135.00
        
413,931.47
        
155,203.53
        
Municipal Purposes within "CAPS"
(A)
Operations  -  Excluded  from  "CAPS"
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Other Operations
-
                     
9,776.00
            
-
                     
9,776.00
            
9,551.00
            
225.00
               
Uniform Construction Code
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Shared Service Agreements
63,843.35
          
47,827.00
          
-
                     
47,827.00
          
47,577.82
          
249.18
               
Additional Appropriations Offset by Revenues
-
                     
-
                     
-
                     
-
                     
-
                     
-
                     
Public & Private Programs Offset by Revenues
94,031.15
          
74,031.32
          
-
                     
74,031.32
          
55,281.32
          
18,750.00
          
Total Operations Excluded from "CAPS"
157,874.50
        
131,634.32
        
-
                     
131,634.32
        
112,410.14
        
19,224.18
          
(C)
Capital Improvements
90,000.00
          
43,000.00
          
-
                     
43,000.00
          
43,000.00
          
-
                     
(D)
Municipal Debt Service
120,952.32
        
119,675.00
        
-
                     
119,675.00
        
111,722.74
        
XXXXXXXXXX
(E)
Total Deferred Charges (Sheet 28)
11,000.00
          
11,000.00
          
XXXXXXXXXX
11,000.00
          
11,000.00
          
XXXXXXXXXX
(F)
Judgments (Sheet 28)
-
                     
-
                     
-
                     
-
                     
-
                     
XXXXXXXXXX
(G)
Cash Deficit - With Prior Consent of Local Finance Boar
-
                     
-
                     
XXXXXXXXXX
-
                     
-
                     
XXXXXXXXXX
(K)
Local District School Purposes
-
                     
-
                     
-
                     
-
                     
-
                     
XXXXXXXXXX
(N)
Transferred to Board of Education
-
                     
-
                     
XXXXXXXXXX
-
                     
-
                     
XXXXXXXXXX
(M)
Reserve for Uncollected Taxes
135,000.00
        
135,000.00
        
XXXXXXXXXX
135,000.00
        
135,000.00
        
XXXXXXXXXX
Total  General  Appropriations
1,088,436.22
     
1,009,444.32
     
-
                     
1,009,444.32
     
827,064.35
        
174,427.71
        
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
50-899
34-499
40-999
37-480
46-885
29-410
29-405
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


Realized in
FCOA
2025
2024
Cash in 2024
Operating  Surplus  Anticipated
08-501
120,000.00
          
130,000.00
          
130,000.00
          
08-502
Total Operating Surplus Anticipated
08-500
120,000.00
          
130,000.00
          
130,000.00
          
Rents
08-503
435,382.00
          
396,390.78
          
435,381.14
          
Miscellaneous
08-505
08-512
08-511
08-504
XXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Deficit  (General Budget)
08-549
Total Water/ Sewer Utility Revenues
08-599
555,382.00
          
526,390.78
          
565,381.14
          
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
70,000.00
          
53,000.00
          
57,000.00
          
54,966.07
          
2,033.93
             
Other Expenses
55-502
368,205.00
        
304,918.78
        
283,060.78
        
233,715.60
        
49,345.18
           
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
-
                     
-
                      
DEDICATED WATER/ SEWER UTILITY  BUDGET  -  (continued)
Appropriated
Expended 2024
Sheet  32
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
70,000.00
          
140,000.00
        
XXXXXXXXXX
140,000.00
        
140,000.00
        
-
                      
Capital Outlay
55-512
-
                     
-
                      
LSA Capital
55-513
5,000.00
            
10,000.00
          
10,000.00
          
10,000.00
          
-
                      
-
                     
-
                      
Debt Service:
XXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
XXXXXXXXXX
Payment on Bond Principal
55-520
-
                     
XXXXXXXXXX
Payment on Bond Anticipation Notes & Capital Notes
55-521
8,011.00
            
6,072.00
            
23,930.00
          
22,698.00
          
XXXXXXXXXX
Interest on Bonds
55-522
-
                     
XXXXXXXXXX
Interest on Notes
55-523
8,666.00
            
8,300.00
            
8,300.00
            
7,708.56
            
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
-
                     
XXXXXXXXXX
DEDICATED WATER/ SEWER UTILITY  BUDGET  -  (continued)
Expended 2024
Appropriated
Sheet  32b
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
DC Authorized not Issued Water 
20,000.00
          
XXXXXXXXXX
-
                     
XXXXXXXXXX
Ordinance 2008-11
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
5,500.00
            
4,100.00
            
4,100.00
            
4,097.88
            
2.12
                   
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
555,382.00
        
526,390.78
        
-
                     
526,390.78
        
473,186.11
        
51,381.23
          
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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:
Emergency Management Donations NJSA 40A:5-29, Parks and Recreation Donations NJSA 40A:5-29, Open Space, Recreation, Farmland and Historic Presrevation Trust, 
Storm Recovery Trust, and Unform Fire Safety 
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


YEAR 2024
YEAR 2023
1,448,027.28
                 
819,392.25
             
774,047.32
             
XXXXXXXX
XXXXXXXX
2,205,973.55
          
2,269,529.56
          
XXXXXXXX
16,617.11
               
20,383.25
               
17,667.47
                      
560,111.50
             
334,447.22
             
3,602,094.41
          
3,398,407.35
          
XXXXXXXX
XXXXXXXX
736.89
                           
866,492.06
             
823,180.42
             
11,000.00
                      
1,264,023.00
          
1,334,961.00
          
22,000.00
                      
396,834.36
             
409,134.85
             
1,499,431.64
                 
11,632.42
               
11,738.83
               
544.95
                    
2,539,526.79
          
2,579,015.10
          
418,459.66
                    
-
                          
-
                          
18,404.36
                      
2,539,526.79
          
2,579,015.10
          
1,062,567.62
                 
1,062,567.62
          
819,392.25
             
1,499,431.64
                 
*Nearest even percentage may be used
1,062,567.62
          
149,400.00
             
-
                                 
913,167.62
             
(Important: This appendix must be Included in advertisement of Budget.)
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: 99.13%, 2023: 98.88%)
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
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:
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
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
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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: A8570E9F-D167-4453-8547-DDB688E0D9FE


IT IS A REQUIREMENT THAT A PROJECTED CAPITAL IMPROVEMENT PROGRAM BE MADE PART OF THE 2025 MUNICIPAL BUDGET. 
  THE IMPROVEMENTS ARE ESTIMATED AND MAY BE ADJUSTED.
C - 2
BOROUGH OF STOCKTON
Sheet  40a
NARRATIVE  FOR  CAPITAL  IMPROVEMENT  PROGRAM
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


Local Unit
BOROUGH OF STOCKTON
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
-
                       
Worman Road Reconstruction
1
400,000.00
           
400,000.00
           
Borough Hall Facilies Improvements
2
100,000.00
           
100,000.00
           
Stormwater Mitigatiion 
3
250,000.00
           
250,000.00
           
Street Safety and Drainage Improvments 
4
20,000.00
             
20,000.00
             
Parking and Pedestrian Safety 
5
52,500.00
             
52,500.00
             
-
                       
Bridge, N. Main & S. Main
6
200,000.00
           
100,000.00
           
100,000.00
           
 Improvements to "School"
7
118,750.00
           
18,750.00
             
100,000.00
           
WATER/SEWER UTILITIES
 
-
                       
-
                       
-
                       
-
                       
Water Treatment Tank Upgrades
8
15,000.00
             
15,000.00
             
Well 3 Electrical Upgrades
10
20,000.00
             
20,000.00
             
New Well
11
1,200,000.00
        
1,200,000.00
        
Water Tank Painting
12
50,000.00
             
50,000.00
             
Water Line Replacement
13
15,000.00
             
15,000.00
             
Well #4 Repairs
14
40,000.00
             
40,000.00
             
Water System WIPA Sale & System Improvement
15
92,000.00
             
92,000.00
             
Water Treatment Tank Upgrades
16
250,000.00
           
100,000.00
           
95,000.00
             
55,000.00
             
-
                       
TOTAL  -  THIS  PAGE
XXXXX
2,823,250.00
        
500,000.00
           
-
                       
-
                       
-
                       
266,250.00
           
-
                       
2,057,000.00
        
C - 3
CAPITAL  BUDGET  (Current Year Action)
2025
PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  2025
Sheet  40b
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


Local Unit
BOROUGH OF STOCKTON
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


Local Unit
BOROUGH OF STOCKTON
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  -  ALL  PROJECTS
XXXXX
2,823,250.00
        
500,000.00
           
-
                       
-
                       
-
                       
266,250.00
           
-
                       
2,057,000.00
        
C - 3
CAPITAL  BUDGET  (Current Year Action)
2025
PLANNED  FUNDING  SERVICES  FOR  CURRENT  YEAR  -  2025
Sheet  40b - Totals
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


Local Unit
BOROUGH OF STOCKTON
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
-
                       
Worman Road Reconstruction
1
400,000.00
           
12/31/2026
400,000.00
           
Borough Hall Facilies Improvements
2
100,000.00
           
12/31/2026
100,000.00
           
Stormwater Mitigatiion 
3
250,000.00
           
12/31/2026
250,000.00
           
Street Safety and Drainage Improvments 
4
20,000.00
             
12/31/2025
20,000.00
             
Parking and Pedestrian Safety 
5
52,500.00
             
12/31/2025
52,500.00
             
Bridge, N. Main & S. Main
6
200,000.00
           
12/31/2026
200,000.00
           
 Improvements to "School"
7
118,750.00
           
12/31/2026
118,750.00
           
WATER/SEWER UTILITIES
 
-
                       
Water Treatment Tank Upgrades
8
15,000.00
             
12/31/2025
15,000.00
             
Well 3 Electrical Upgrades
10
20,000.00
             
12/31/2025
20,000.00
             
New Well
11
1,200,000.00
        
12/31/2027
1,200,000.00
        
Water Tank Painting
12
50,000.00
             
12/31/2025
50,000.00
             
Water Line Replacement
13
15,000.00
             
12/31/2025
15,000.00
             
Well #4 Repairs
14
40,000.00
             
12/31/2025
40,000.00
             
Water System WIPA Sale & System Improvement
15
92,000.00
             
12/31/2026
92,000.00
             
Water Treatment Tank Upgrades
16
250,000.00
           
12/31/2026
250,000.00
           
-
                       
TOTAL  -  THIS  PAGE
XXXXX
2,823,250.00
        
XXXXXXXXXX
212,500.00
           
1,410,750.00
        
1,200,000.00
        
-
                       
-
                       
-
                       
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


Local Unit
BOROUGH OF STOCKTON
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


Local Unit
BOROUGH OF STOCKTON
1
2
3
4
PROJECT TITLE
PROJECT
ESTIMATED
Estimated
5a
5b
5c
5d
5e
5f
NUMBER
TOTAL COST
Completion
2025
2026
2027
Time
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
-
                       
TOTAL  -  ALL  PROJECTS
XXXXX
2,823,250.00
        
XXXXXXXXXX
212,500.00
           
1,410,750.00
        
1,200,000.00
        
-
                       
-
                       
-
                       
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


Local Unit
BOROUGH OF STOCKTON
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
-
                            
-
                            
Worman Road Reconstruction
400,000.00
              
20,000.00
                
380,000.00
              
Borough Hall Facilies Improvements
100,000.00
              
5,000.00
                  
95,000.00
                
Stormwater Mitigatiion 
250,000.00
              
12,500.00
                
237,500.00
              
Street Safety and Drainage Improvments 
20,000.00
                
1,000.00
                  
19,000.00
                
Parking and Pedestrian Safety 
52,500.00
                
-
                            
52,500.00
                
-
                            
Bridge, N. Main & S. Main
200,000.00
              
10,000.00
                
100,000.00
              
90,000.00
                
 Improvements to "School"
118,750.00
              
 
5,937.50
                  
18,750.00
                
94,062.50
                
WATER/SEWER UTILITIES
-
                            
-
                            
Water Treatment Tank Upgrades
15,000.00
                
15,000.00
                
 
Well 3 Electrical Upgrades
20,000.00
                
20,000.00
                
-
                            
New Well
1,200,000.00
           
-
                            
1,140,000.00
           
60,000.00
                
Water Tank Painting
50,000.00
                
-
                            
47,500.00
                
2,500.00
                  
Water Line Replacement
15,000.00
                
15,000.00
                
-
                            
Well #4 Repairs
40,000.00
                
40,000.00
                
 
 
Water System WIPA Sale & System Improvement
92,000.00
                
-
                            
87,400.00
                
4,600.00
                  
Water Treatment Tank Upgrades
250,000.00
              
-
                            
95,000.00
                
142,500.00
              
12,500.00
                
-
                            
-
                            
TOTAL  -  THIS  PAGE
2,823,250.00
           
90,000.00
                
-
                            
54,437.50
                
-
                            
266,250.00
              
2,332,962.50
           
79,600.00
                
-
                            
-
                            
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


Local Unit
BOROUGH OF STOCKTON
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


Local Unit
BOROUGH OF STOCKTON
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  -  ALL  PROJECTS
2,823,250.00
           
90,000.00
                
-
                            
54,437.50
                
-
                            
266,250.00
              
2,332,962.50
           
79,600.00
                
-
                            
-
                            
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
Hunt
Abstained
(Insert last name)
Brown
Mann
Ayes
Fisher
Nays
Meltzer
Absent Foltz
1.
General  Revenues
SUMMARY  OF  REVENUES
Surplus Anticipated
08-100
149,400.00
$              
Miscellaneous Revenues Anticipated
13-099
359,895.55
$              
Receipts from Delinquent Taxes
15-499
17,660.00
$               
2.
AMOUNT  TO  BE  RAISED  BY  TAXATION  FOR  MUNICIPAL  PURPOSED (Item 6(a), Sheet 11)
07-190
561,480.67
$              
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
1,088,436.22
$           
SECTION  2 - UPON  ADOPTION  FOR  YEAR  2025
RESOLUTION 25-41
STOCKTON
Sheet  41
COUNCIL MEMBERS
BOROUGH
561,480.67
               
-
                            
-
                            
HUNTERDON
-
$                       
-
$                       
11,629.27
                 
-
                            
-
                            
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


5.  GENERAL  APPROPRIATIONS:
XXXXXX
XXXXXXXXXXXXX
Within  "CAPS"
XXXXXX
XXXXXXXXXXXXX
(a & b) Operations Including Contingent
34-201
556,842.40
$          
(e) Deferred Charges and Statutory Expenditures - Municipal
34-209
16,767.00
$            
(g) Cash Deficit
46-885
-
$                       
Excluded from  "CAPS"
XXXXXX
XXXXXXXXXXXXX
(a) Operations - Total Operations Excluded from "CAPS"
34-305
157,874.50
$          
(c)  Capital Improvements
44-999
90,000.00
$            
(d) Municipal Debt Service
45-999
120,952.32
$          
(e) Deferred Charges - Municipal
46-999
11,000.00
$            
(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
135,000.00
$          
6. SCHOOL  APPROPRIATIONS  -  TYPE I  SCHOOL  DISTRICT  ONLY  (N.J.S.A. 40A:4-13)
07-195
Total  Appropriations
34-499
1,088,436.22
$       
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: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
11,629.27
           
11,619.00
      
11,619.00
      
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
11,629.27
        
11,619.00
        
11,619.00
        
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
11,629.27
        
11,619.00
        
11,619.00
        
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
11,619.00
        
-
                   
(Date)
Sheet  43
Appropriated
Anticipated
2019
0.0100
                                        
48,307.25
                                   
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
11,619.00
        
11,629.27
        
(Acres)
Expended  2024
BOROUGH OF STOCKTON
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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
BOROUGH OF STOCKTON
Appropriated
Expended  2024
Anticipated
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
xxxxxxxxxx
xxxxxx
xxxxxxxxxxxxxxxxxxx
(Date)
Sheet  44
-
                   
-
                   
-
                   
-
                   
Total Trust Fund Appropriations:
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE


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 STOCKTON
December 31, 2024
Clerk of the Governing Body
Date
Docusign Envelope ID: A8570E9F-D167-4453-8547-DDB688E0D9FE