Start your 7-day free trial — unlock full access instantly.
← Back to Search
Lead Closed
This opportunity is no longer accepting submissions.
User Friendly Budget
BID #: N/A
DUE: TBD
VALUE: $125,266,702.11
100
Rating
Risk Rank
Green Risk
AI-Powered Lead Insights
Executive Summary
The document provides a user-friendly overview of the 2025 municipal budget for Union City, New Jersey. It details various aspects of the budget, including property tax levies, anticipated revenue, appropriations, personnel costs, health benefits, accumulated absence liability, outstanding debt, and shared services. Key figures include an estimated municipal purpose tax of $84,761,250.04 and a total amount to be raised by taxes of $125,266,702.11. The document also highlights long-term tax exemptions and provides a breakdown of assessed property valuations.
Web Content
Automated discovery link found on Union (Hunterdon) website.
Document Text
--- Document: User Friendly Budget Document ---
Year:
2025 Municipal User Friendly Budget
MUNICIPALITY:
2
Government Type:
4
Municode: 0910
Filename: 0910_fba_2025.xlsm
Website:
Election Type:
3
Phone Number:
201-348-5700
Mailing Address:
Municipality: Union City
State:
NJ
Zip:
07087
Mayor
First Name
Middle Name
Last Name
Term Expires
Business Email
Brian
P
Stack
5/17/2026
Chief Administrative Officer
Chief Financial Officer
Cert. Number
Tammy
L
Zucca
Municipal Clerk
Hilda
Rosario
Registered Municipal Accountant
Mark
Bednarz
Governing Body Members
First Name
Middle Name
Last Name
Term Expires
Business Email
Brian
P.
Stack
5/17/2026
Maryury
Martinetti
5/17/2026
Lucio
P.
Fernandez
5/17/2026
Wendy
Grullon
5/17/2026
Celin
J
Valdivia
5/17/2026
Local Government Services
State of New Jersey
hrosario@ucnj.com
cvaldivia@ucnj.com
wgrullon@ucnj.com
lfernandez@ucnj.com
mmartinetti@ucnj.com
mayorstack@ucnj.com
tzucca@ucnj.com
mbednarz@dgdcpas.com
266
UCNJ.COM
3715 Palisade Avenue
mayorstack@ucnj.com
Calendar Year
Calendar Year
% of
Avg Residential
Taxes
Actual/Estimated
Tax Levy
Tax Rate
Tax Levy
Total Levy
Taxpayer Impact
Municipal Purpose Tax
1.248
$83,508,620.73
67.60%
$83,466,282.12
Municipal Purpose Tax
Estimated
$84,761,250.04
Municipal Library
0.027
$1,798,924.00
1.46%
$1,805,760.91
Municipal Library
$2,282,162.00
Municipal Open Space
0.00%
$0.00
Municipal Open Space
Municipal Arts and Culture
0.00%
$0.00
Municipal Arts and Culture
Fire Districts (avg. rate/total levies)
0.00%
$0.00
Fire Districts (total levies)
Other Special Districts (total levies)
0.00%
$0.00
Other Special Districts (total levies)
Local School District
0.231
$15,418,637.00
12.48%
$15,449,287.80
Local School District
ESTIMATED
$15,418,637.00
Regional School District
0.00%
$0.00
Regional School District
County Purposes
0.332
$22,186,210.00
17.96%
$22,204,171.21
County Purposes
ESTIMATED
$22,186,210.27
County Library
0.00%
$0.00
County Library
County Board of Health
0.00%
$0.00
County Board of Health
County Open Space
0.010
$618,442.80
0.50%
$668,800.34
County Open Space
ESTIMATED
$618,442.80
Other County Levies (total)
0.00%
$0.00
Other County Levies (total)
Total (Calendar Year 2024 Budget)
1.848
$123,530,834.53
100.00%
$123,594,302.37
Total ESTIMATED amount to be raised by taxes
$125,266,702.11
Total Taxable Valuation as of
October 1, 2024
$6,829,115,576.00
Revenue Anticipated, Excluding Tax Levy
95,879,363.89
(To be used to calculate the current year tax rate)
Budget Appropriations, before Reserve for Uncollected Taxes
181,745,268.93
Current Year (2025) Average Residential Assessment
$509,000.00
Total Non-Municipal Tax Levy
$38,223,290.07
Prior Year (2024) Average Residential Assessment
$6,688,003,375.00
Amount to be Raised by Taxes - Before RUT
$124,089,195.11
Reserve for Uncollected Taxes (RUT)
$1,177,507.00
Prior Year to Current Year Comparison
Total Amount to be Raised by Taxes
$125,266,702.11
Comparison - Municipal Purposes Tax Rate
Prior Year
Current Year
% Change (+/-)
% of Tax Collections used to Calculate RUT
99.06%
1.248
1.848
48.08%
If % used exceeds the actual collection % then
Comparison - Municipal Purposes Tax Levy
reference the statutory exception used
Prior Year
Current Year
% Change (+/-)
$ Change (+/-)
$83,508,620.73
$84,761,250.04
1.50%
$1,252,629.31
Tax Collections - ACTUAL as of Prior Year
Total Tax Revenue, Collections CY 2024
122,458,631.91
Comparison - Impact on Avg. Residential Tax Payment (Municipal Purposes Only)Total Tax Levy, CY 2024
122,516,430.97
Prior Year
Current Year
% Change (+/-)
$ Change (+/-)
% of Taxes Collected, CY 2024
99.95%
$83,466,282.12
$9,406.32
-99.99%
($83,456,875.80)
Delinquent Taxes - December 31, 2024
$54,219.91
Sheet UFB-1
USER FRIENDLY BUDGET SECTION - PROPERTY TAX BREAKDOWN
Current Year 2025 Budget
2024 Calendar Year Property Tax Levies - ALL entities levying property taxes
USER FRIENDLY BUDGET SECTION - ANTICIPATED REVENUE SUMMARY (ALL OPERATING FUNDS)
General
Open Space
Arts and Culture
FCOA
Budget
Budget
Trust Fund
Utility
Utility
Utility
Utility
Utility
08
Surplus
#DIV/0!
$4,448,000.00
$4,448,000.00
4,448,000.00
08
Local Revenue
0.28%
$13,070.56
$4,650,837.44
$4,663,908.00
4,663,908.00
09
State Aid (without offsetting appropriation)
-10.90%
($7,791,263.40)
$71,467,881.40
$63,676,618.00
63,676,618.00
08
Uniform Construction Code Fees
0.00%
$0.00
$1,491,559.00
$1,491,559.00
$1,491,559.00
Special Revenue Items w/ Prior Written Consent
11
Shared Services Agreements
-19.55%
($1,580,003.92)
$8,081,189.74
$6,501,185.82
6,501,185.82
08
Additional Revenue Offset by Appropriations
-1.22%
($29,007.93)
$2,378,277.11
$2,349,269.18
2,349,269.18
10
Public and Private Revenue
30.43%
$6,816,266.70
$22,396,155.23
$29,212,421.93
29,212,421.93
08
Other Special Items
#DIV/0!
$0.00
$0.00
15
Receipts from Delinquent Taxes
51.58%
$11,303.17
$21,912.68
$33,215.85
33,215.85
Amount to be raised by taxation
07
Local Tax for Municipal Purposes
1.38%
$1,156,154.63
$83,605,095.41
$84,761,250.04
$84,761,250.04
07
Minimum Library Tax
26.86%
$483,238.00
$1,798,924.00
$2,282,162.00
$2,282,162.00
54
Open Space Levy Tax
#DIV/0!
$0.00
$0.00
56
Arts and Cultural Levy Tax
#DIV/0!
$0.00
$0.00
07
Addition to Local District School Tax
#DIV/0!
$0.00
$0.00
08
Deficit General Budget
#DIV/0!
$0.00
$0.00
Total
1.80%
$3,527,757.81
$195,891,832.01
$199,419,589.82
$199,419,589.82
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Sheet UFB-2
% Difference
Current vs.
Prior Year
$ Difference
Current vs. Prior
Year
Total Realized
Revenue (Prior
Year)
Total Anticipated
Revenue (Current
Year)
General
Public & Private
Open Space
Arts and Culture
FCOA
Full-Time Part-Time
Budget
Offsets
Budget
Trust Fund
Utility
Utility
Utility
Utility
Utility
20
General Government
5.00
-4.00%
($83,656.33)
$2,093,256.33
$2,009,600.00
$2,009,600.00
21
Land-Use Administration
1.00
2.03%
$1,294.20
$63,705.80
$65,000.00
$65,000.00
22
Uniform Construction Code
9.00
2.00
1.51%
$33,304.99
$2,208,170.01
$2,241,475.00
2,241,475.00
23
Insurance
8.14%
$2,593,467.58
$31,872,735.42
$34,466,203.00
34,466,203.00
25
Public Safety
167.00
117.00
28.94%
$7,544,764.11
$26,069,236.89
$33,614,001.00
33,614,001.00
26
Public Works
45.00
168.00
-7.62%
($559,907.24)
$7,349,907.24
$6,790,000.00
6,790,000.00
27
Health and Human Services
10.00
2.00
853981.63%
$418,451.00
$49.00
$418,500.00
$418,500.00
28
Parks and Recreation
7.00
37.00
10.93%
$249,681.09
$2,284,770.91
$2,534,452.00
$2,534,452.00
29
Education (including Library)
26.86%
$483,238.00
$1,798,924.00
$2,282,162.00
$2,282,162.00
30
Unclassified
283.00
663.00
-2.45%
($1,602,687.53)
$65,537,133.84
$63,934,446.31
$34,529,273.13
29,405,173.18
31
Utilities and Bulk Purchases
-23.19%
($1,393,960.05)
$6,009,966.37
$4,616,006.32
4,616,006.32
32
Landfill / Solid Waste Disposal
6.03%
$421,067.21
$6,978,932.79
$7,400,000.00
$7,400,000.00
35
Contingency
#DIV/0!
$0.00
$0.00
36
Statutory Expenditures
15.49%
$2,236,392.47
$14,435,538.95
$16,671,931.42
16,671,931.42
37
Judgements
#DIV/0!
$0.00
$0.00
42
Shared Services
-19.55%
($1,580,003.96)
$8,081,189.78
$6,501,185.82
$6,501,185.82
43
Court and Public Defender
15.00
1.00
4.80%
$70,786.06
$1,474,213.94
$1,545,000.00
$1,545,000.00
44
Capital
16.00%
$160,000.00
$1,000,000.00
$1,160,000.00
$1,160,000.00
45
Debt
-6.51%
($629,263.91)
$9,662,018.73
$9,032,754.82
$9,032,754.82
46
Deferred Charges
-73.16%
($8,066,125.24)
$11,025,490.37
$2,959,365.13
2,959,365.13
48
Debt - Type 1 School District
#DIV/0!
$0.00
$0.00
50
Reserve for Uncollected Taxes
-1.24%
($14,743.20)
$1,192,250.20
$1,177,507.00
1,177,507.00
55
Surplus General Budget
#DIV/0!
$0.00
$0.00
Total
537.00
995.00
0.14%
$282,099.25
$199,137,490.57
$199,419,589.82
$170,014,416.64
$29,405,173.18
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Sheet UFB-3
USER FRIENDLY BUDGET SECTION - APPROPRIATIONS SUMMARY (ALL OPERATING FUNDS)
% Difference
Current v.
Prior Year
$ Difference
Current v. Prior
Year
Total Modified
Appropriation
for Service Type
(Prior Year)
Total
Appropriation for
Service Type
(Current Year)
Budgeted Positions
USER FRIENDLY BUDGET SECTION
STRUCTURAL BUDGET IMBALANCES
Revenues at Risk
Non-recurring appropriation
reductions
Future Year Appropriation Increases
Structural Imbalance Offsets
Line Item.
Put "X" in cell to the left that
corresponds to the type of imbalance.
Amount
Comment/Explanation
x
Budget Imbalance TA Assistance
(6,286,032.90)
Sheet UFB-4
# of Parcels
Assessed Value
% of Total
# of Parcels
Assessed Value
% of Total
1
Vacant Land
126
$54,472,000.00
0.80%
15A Public Schools
35
$657,602,600.00
46.68%
2
Residential
6,784
$3,444,553,700.00
50.65%
15B Other Schools
7
$131,215,400.00
9.31%
3A/3B Farm
0
$0.00
0.00%
15C Public Property
94
$287,712,100.00
20.42%
4A
Commercial
1,371
$1,738,199,600.00
25.56%
15D Church and Charities
94
$195,700,100.00
13.89%
4B
Industrial
70
$106,746,600.00
1.57%
15E Cemeteries & Graveyards
0
$0.00
0.00%
4C
Apartments
685
$1,455,173,600.00
21.40%
15F Other Exempt
372
$136,445,000.00
9.69%
5A/5B Railroad
1
$524,000.00
0.01%
6A/6B Business Personal Property
1
$524,000.00
0.01%
Total
9,038
$6,800,193,500.00
100.00%
Total
602
$1,408,675,200.00
100.00%
Average Ratio (%), Assessed to True Value
100.09%
Equalized Valuation, Taxable Properties
$6,794,078,829.05
Percentage of Exempt vs.
Non-Exempt Properties
20.72%
Total # of property tax appeals filed in 2024
County Tax Board
726.00
State Tax Court
71.00
Number of 2024 County Tax Board decisions appealed to Tax Court
152.00
Number of pending property tax appeals in State Tax Court
223.00
Amount paid out by municipality for tax appeals in 2024
$1,484,080.15
# of
PILOT
Parcels
Billing/Revenue
Assessed Value
G
Commercial/Industrial Exemption
I
Dwelling Exemption
J
Dwelling Abatement
K
New Dwelling/Conversion Exemption
L
New Dwelling/Conversion Abatement
N
Multiple Dwelling Exemption
O
Multiple Dwelling Abatement
Total 5 Yr Exemptions/Abatements
0
0.00
0.00
ASSESSED PROPERTY VALUATIONS - EXEMPT PROPERTY - PROPERTY TAX APPEAL DATA
Property Tax Assessments - Taxable Properties (October 1, 2024 Value)
Property Tax Assessments - Exempt Properties (October 1, 2024 Value)
Sheet UFB-5
0.00
Prior Budget Year's Payments in Lieu of Tax (PILOT) - 5 Year Exemptions/Abatements
2024 Total Tax Rate
Taxes if Billed in Full
Type of Project
Taxes if Billed
Type of Project
Taxes if Billed
Type of Project
Taxes if Billed
Project
(use drop-down
Agreement
Agreement
In Full
Project
(use drop-down
Agreement
Agreement
In Full
Project
(use drop-down
Agreement
Agreement
In Full
Name
for data entry)
Start Date
End Date
PILOT Billing
Assessed Value
2024 Total Tax Rate
Name
for data entry)
Start Date
End Date
PILOT Billing
Assessed Value
2024 Total Tax Rate
Name
for data entry)
Start Date
End Date
PILOT Billing
Assessed Value
2024 Total Tax Rate
Holy Rosary
Aff. Housing
$30,976.40
$6,961,000.00
$128,639.28
Union Plaza
Aff. Housing
$378,635.70
$27,472,500.00
$507,691.80
Monastery
Aff. Housing
$39,699.16
$20,400,000.00
$376,992.00
Suede Promotions
Aff. Housing
$20,000.00
$3,696,300.00
$68,307.62
Horizon Heights
Aff. Housing
$15,170.75
$11,830,000.00
$218,618.40
Total Long Term Exemptions - Column Total
484,482.01
70,359,800.00
1,300,249.10
Total Long Term Exemptions - Column Total
$0.00
$0.00
$0.00
Total Long Term Exemptions - Column Total
$0.00
$0.00
$0.00
Mark "X" if Grand Total
Total Long Term Exemptions - PAGE TOTAL
$484,482.01
$70,359,800.00
$1,300,249.10
Prior Budget Year's Payments in Lieu of Tax (PILOT) - Long Term Tax Exemptions
Prior Budget Year's Payments in Lieu of Tax (PILOT) - Long Term Tax Exemptions
Sheet UFB-6
USER FRIENDLY BUDGET SECTION
Long Term Tax Exemptions
Prior Budget Year's Payments in Lieu of Tax (PILOT) - Long Term Tax Exemptions
Type of Project
Taxes if Billed
Type of Project
Taxes if Billed
Type of Project
Taxes if Billed
Project
(use drop-down
Agreement
Agreement
In Full
Project
(use drop-down
Agreement
Agreement
In Full
Project
(use drop-down
Agreement
Agreement
In Full
Name
for data entry)
Start Date
End Date
PILOT Billing
Assessed Value
2024 Total Tax Rate
Name
for data entry)
Start Date
End Date
PILOT Billing
Assessed Value
2024 Total Tax Rate
Name
for data entry)
Start Date
End Date
PILOT Billing
Assessed Value
2024 Total Tax Rate
Total Long Term Exemptions - Column Total
0.00
0.00
0.00
Total Long Term Exemptions - Column Total
$0.00
$0.00
$0.00
Total Long Term Exemptions - Column Total
$0.00
$0.00
$0.00
Total Long Term Exemptions - GRAND TOTAL (All Pages)
$484,482.01
$70,359,800.00
$1,300,249.10
Prior Budget Year's Payments in Lieu of Tax (PILOT) - Long Term Tax Exemptions
Sheet UFB-6 (2)
USER FRIENDLY BUDGET SECTION
Long Term Tax Exemptions
Prior Budget Year's Payments in Lieu of Tax (PILOT) - Long Term Tax Exemptions
Prior Budget Year's Payments in Lieu of Tax (PILOT) - Long Term Tax Exemptions
# of
# of
Total
Overtime
Pension
Health Benefits
Employment
Full-Time
Part-Time
Personnel
Base
and other
(Estimate)
Net of
Taxes and
Organization / Individuals Eligible for Benefit
Employees Employees
Cost
Pay
Compensation
Cost Share
Other Benefits
Governing Body
5.00
166,735.00
$157,000.00
$9,735.00
Supervisory Staff (Department Heads & Managers)
55.00
3,478,000.00
$3,240,000.00
$238,000.00
Police Officers (Including Superior Officers)
152.00
17.00
21,000,000.00
$19,650,000.00
$1,350,000.00
Fire Fighters (Including Superior Officers)
0.00
0.00
0.00
$0.00
All Other Union Employees not listed above
245.00
823.00
27,895,955.00
$24,990,000.00
$1,000,000.00
$1,905,955.00
All Other Non-Union Employees not listed above
85.00
150.00
5,336,807.00
$4,794,032.00
$542,775.00
Totals
537.00
995.00
57,877,497.00
$52,831,032.00
$2,350,000.00
$0.00
$0.00
$2,696,465.00
Is the Local Government required to comply with N.J.S.A. 11A (Civil Service)? - YES or NO
YES
Note - Base Pay is the annualized rate of pay to which overtime (if eligible) and/or pension is calculated. Either calculation is fine at the discretion of the Local Unit.
Overtime and other compensation is any other item that is charged as a salary and wage expense but not included in Base Pay.
USER FRIENDLY BUDGET SECTION
BUDGETED PERSONNEL COSTS
Sheet UFB-7
Current Year # of
Covered Members
(Medical & Rx)
Current Year
Annual Cost
Estimate per
Employee
Total Current
Year Cost
Prior Year # of
Covered Members
(Medical & Rx)
Prior Year Annual
Cost per Employee
(Average)
Total Prior Year
Cost
Active Employees - Health Benefits - Annual Cost
Single Coverage
260.00
$21,878.90
$5,688,514.00
258.00
$18,100.94
$4,670,042.52
Parent & Child
85.00
$38,924.64
$3,308,594.40
94.00
$32,020.49
$3,009,926.06
Employee & Spouse (or Partner)
102.00
$49,499.40
$5,048,938.80
77.00
$39,997.55
$3,079,811.35
Family
178.00
$61,802.88
$11,000,912.64
204.00
$48,471.40
$9,888,165.60
Employee Cost Sharing Contribution (enter as negative - )
Subtotal
625.00
$25,046,959.84
633.00
$20,647,945.53
Elected Officials - Health Benefits - Annual Cost
Single Coverage
$0.00
$0.00
Parent & Child
$0.00
$0.00
Employee & Spouse (or Partner)
$0.00
$0.00
Family
$0.00
$0.00
Employee Cost Sharing Contribution (enter as negative - )
Subtotal
0.00
$0.00
0.00
$0.00
Retirees - Health Benefits - Annual Cost
Single Coverage
301
$5,833.08
$1,755,757.08
309
$1,941.84
$600,028.56
Parent & Child
$0.00
$0.00
Employee & Spouse (or Partner)
$0.00
$0.00
Family
$0.00
$0.00
Employee Cost Sharing Contribution (enter as negative - )
Subtotal
301.00
$1,755,757.08
309.00
$600,028.56
GRAND TOTAL
926.00
$26,802,716.92
942.00
$21,247,974.09
Is medical coverage provided by the SHBP (Yes or No)?
NO
Is prescription drug coverage provided by the SHBP (Yes or No)?
NO
USER FRIENDLY BUDGET SECTION - HEALTH BENEFITS
Sheet UFB-8
Note - other health insurances such as dental and vision are not included in this analysis unless included in the employees total
premium. Therefore, the total from this sheet may not agree with the budgeted appropriation.
Legal basis for benefit
("X" applicable items)
Bargaining Unit or Non-Union Position Eligible for Benefit
(List Union Employees Liabilities by Bargaining Unit and
Non-Union Employees by Individual Title Rather Than
Naming Each Individuals)
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Approved
Labor
Agreement
Local
Ordinance
Individual
Employment
Agreement
CFO/TREASURER
87.25
$58,726.23
20.00
$13,461.60
SUPERVISING ACCOUNT CLERK
89.10
$24,673.57
1.50
$415.38
ACCOUNTING ASSISTANT
13.50
$1,921.19
7.00
$996.17
ASSISTANT PERSONNEL TECHNICIAN
18.00
$3,738.42
-
$0.00
PURCHASING AGENT
81.50
$26,017.25
5.50
$1,755.77
DEPUTY CITY CLERK
18.00
$8,896.14
24.00
$11,861.52
REGISTRAR OF VITAL STATISTICS/CONFIDENTIAL ASSIST
14.50
$4,550.00
13.00
$4,387.50
TAX COLLECTOR
129.00
$66,850.38
12.00
$6,218.64
TAX ASSESSOR
200.50
$98,998.88
29.00
$14,319.04
CHIEF ASSISTANT ASSESSOR
75.16
$28,474.37
32.00
$12,123.20
CHIEF EMT
271.00
$114,653.81
30.00
$12,692.40
MUNICIPAL DEPUTY DEPARTMENT HEAD
389.90
$174,095.92
159.75
$74,109.79
MUNICIPAL ATTORNIES/LEGAL SECRETARIES
71.00
$13,190.40
51.00
$17,909.62
CONSTRUCTION CODE OFFICIAL
345.00
$294,229.80
451.00
$384,630.84
PUBLIC HEALTH SPECIALISTS
42.00
$4,310.66
46.00
$4,670.02
INSPECTORS
563.50
$105,133.44
444.00
$86,623.59
TECHNICAL ASSISTANTS CCO
71.05
$15,712.71
25.50
$7,185.22
SUBCODE OFFICIALS
386.50
$47,956.37
119.50
$18,867.33
OFFICE SUPERVISOR
145.00
$51,308.25
251.00
$88,816.35
CUSTOMER SERVICE REPRESENTATIVES
274.50
$57,372.53
87.00
$19,607.44
LIBRARY
560.50
$146,327.08
59.50
$18,958.20
PROGRAM COORDINATOR SPECIAL EVENTS
60.50
$13,844.82
5.50
$1,258.62
COURT
119.75
$32,402.75
104.00
$27,752.28
RENT REGULATION REPRESENTATIVE
44.00
$19,800.00
162.50
$73,125.00
UCEA
11,978.13
$1,397,157.39
5,963.47
$760,786.08
POLICE
1,601.29
$930,328.58
5,576.67
$4,098,472.76
CHIEF OF POLICE
15.00
$19,087.35
50.00
$63,624.50
EMERGENCY RESPONSE SPECIALIST
178.00
$69,487.64
25.00
$9,759.50
TOTALS (THIS PAGE ONLY)
17,843.13
$3,829,245.92
13,755.39
$5,834,388.36
-
$0.00
-
$0.00
-
$0.00
UFB-9 Accumulated Absence Liability
USER FRIENDLY BUDGET SECTION
ACCUMULATED ABSENCE LIABILITY
Sick Time
Vacation Time
Compensatory Time
Personal Time
Other
Legal basis for benefit
("X" applicable items)
Bargaining Unit or Non-Union Position Eligible for Benefit
(List Union Employees Liabilities by Bargaining Unit and
Non-Union Employees by Individual Title Rather Than
Naming Each Individuals)
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Approved
Labor
Agreement
Local
Ordinance
Individual
Employment
Agreement
TOTALS (THIS PAGE ONLY)
-
$0.00
-
$0.00
-
$0.00
-
$0.00
-
$0.00
UFB-9 Accumulated Absence Liability (2)
USER FRIENDLY BUDGET SECTION
ACCUMULATED ABSENCE LIABILITY
Sick Time
Vacation Time
Compensatory Time
Personal Time
Other
Legal basis for benefit
("X" applicable items)
Bargaining Unit or Non-Union Position Eligible for Benefit
(List Union Employees Liabilities by Bargaining Unit and
Non-Union Employees by Individual Title Rather Than
Naming Each Individuals)
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Approved
Labor
Agreement
Local
Ordinance
Individual
Employment
Agreement
TOTALS (THIS PAGE ONLY)
-
$0.00
-
$0.00
-
$0.00
-
$0.00
-
$0.00
UFB-9 Accumulated Absence Liability (3)
USER FRIENDLY BUDGET SECTION
ACCUMULATED ABSENCE LIABILITY
Sick Time
Vacation Time
Compensatory Time
Personal Time
Other
Legal basis for benefit
("X" applicable items)
Bargaining Unit or Non-Union Position Eligible for Benefit
(List Union Employees Liabilities by Bargaining Unit and
Non-Union Employees by Individual Title Rather Than
Naming Each Individuals)
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Approved
Labor
Agreement
Local
Ordinance
Individual
Employment
Agreement
TOTALS (THIS PAGE ONLY)
-
$0.00
-
$0.00
-
$0.00
-
$0.00
-
$0.00
UFB-9 Accumulated Absence Liability (4)
USER FRIENDLY BUDGET SECTION
ACCUMULATED ABSENCE LIABILITY
Sick Time
Vacation Time
Compensatory Time
Personal Time
Other
Legal basis for benefit
("X" applicable items)
Bargaining Unit or Non-Union Position Eligible for Benefit
(List Union Employees Liabilities by Bargaining Unit and
Non-Union Employees by Individual Title Rather Than
Naming Each Individuals)
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Gross Days of
Accumulated
Absence
Dollar Value of
Compensated Absences
Approved
Labor
Agreement
Local
Ordinance
Individual
Employment
Agreement
TOTALS (ALL PAGES)
17,843.13
$3,829,245.92
13,755.39
$5,834,388.36
-
$0.00
-
$0.00
-
$0.00
Total Funds Reserved as of end of 2024:
Total Employees subject to accumulated absence restrictions of P.L. 2007, c. 92:
Total Funds Appropriated in 2025:
Total Employees subject to accumulated absence restrictions of P.L. 2010, c. 3:
UFB-9 Accumulated Absence Liability (5)
USER FRIENDLY BUDGET SECTION
ACCUMULATED ABSENCE LIABILITY
Sick Time
Vacation Time
Compensatory Time
Personal Time
Other
Gross
Net
Current Year
2026
2027
All Additional Future
Debt
Deductions
Debt
Budget
Budget
Budget
Years' Budgets
Local School Debt
$0.00 Utility Fund - Principal
Regional School Debt
$0.00 Utility Fund - Interest
Bond Anticipation Notes - Principal
$2,582,000.00
Utility Fund Debt
Bond Anticipation Notes - Interest
$1,087,348.18
$0.00 Bonds - Principal
$5,025,000.00
$5,210,000.00
$5,405,000.00
$39,350,000.00
$0.00 Bonds - Interest
$1,575,243.75
$1,444,326.25
$1,304,995.00
$4,241,218.75
$0.00 Loans & Other Debt - Principal
$310,920.31
$200,781.13
$131,714.54
$379,401.61
$0.00 Loans & Other Debt - Interest
$32,242.58
$14,036.19
$8,819.71
$21,426.85
$0.00
Total
$10,612,754.82
$6,869,143.57
$6,850,529.25
$43,992,047.21
Municipal Purposes
Debt Authorized (BNI)
$0.00
$0.00 Total Principal
$7,917,920.31
$5,410,781.13
$5,536,714.54
$39,729,401.61
Notes Outstanding
$21,955,000.00
$21,955,000.00 Total Interest
$2,694,834.51
$1,458,362.44
$1,313,814.71
$4,262,645.60
Bonds Outstanding
$61,116,577.00
$9,135,000.00
$51,981,577.00 % of Total Current Year Budget
5.32%
Loans and Other Debt
$620,520.98
$620,520.98
Description
Total (Current Year)
$83,692,097.98
$9,135,000.00
$74,557,097.98 Total Guarantees - Governmental
Total Guarantees - Other
Total Capital/Equipment Leases
Population (2020 census)
68,589
Total Other
Per Capita Gross Debt
$1,220.20
Bond Rating
Moody's
Standard & Poors
Fitch
Per Capita Net Debt
$1,087.01
Rating
Baa3
Year of Last Rating
2024
3 Year Average Property Valuation
$5,815,934,224.00
Mark "X" if Municipality has no bond rating
Net Debt as % of 3 Year Average Property Valuation
1.28%
Sheet UFB-10
USER FRIENDLY BUDGET SECTION - OUTSTANDING DEBT; PER CAPITA AND BUDGET IMPACT
Debt Not Listed Above
Lead or
Recipient
Agency
Agency Type
Agency Providing Services To/Receiving Services From
Department
Type of Shared Service
Notes (Enter more specifics if needed)
Begin Date
End Date
Amount to be
Received/Paid
Lead
School District
Interlocal Service Agreements-Union City Board of
Education
Solid Waste Removal
DPW
Landfill / Solid Waste Disposal
10/1/2024
9/30/2025
$522,903.60
47th Street Pool
Parks and Recreation
Parks and Recreation
8/1/2023
7/31/2028
$136,000.00
Lease Recreation Center
Parks and Recreation
Parks and Recreation
1/1/2020
12/31/2024
$450,000.00
Off Duty Police Officers
Police
Police
1/1/2024
12/31/2024
$100,000.00
Police Services SRO's
Police
Police
1/1/2024
12/31/2024
$425,724.36
Crossing Guards
Police
Crossing Guard
1/1/2024
12/31/2024
$4,039,484.20
Amount Received Page Total
$0.00
Amount Paid Page Total
$0.00
Page Total
$5,674,112.16
USER FRIENDLY BUDGET SECTION - SHARED SERVICES PROVIDED AND RECEIVED
Sheet UFB-11
Lead or
Recipient
Agency
Agency Type
Providing Services To/Receiving Services From
Department
Type of Shared Service
Notes (Enter more specifics if needed)
Begin Date
End Date
Amount to be
Received/Paid
Amount Received Total
$0.00
Amount Paid Total
$0.00
Total
$5,674,112.16
USER FRIENDLY BUDGET SECTION - SHARED SERVICES PROVIDED AND RECEIVED
Sheet UFB-11
USER FRIENDLY BUDGET SECTION - LIST OF AUTHORITIES AND FIRE DISTRICTS
Please set forth below the names of all authorities and fire districts that serve your municipality
The City is part of the North Hudson Regional Fire & Rescue
(Press ALT-Enter to go to a new line in each cell)
USER FRIENDLY BUDGET SECTION - Notes
Protected Document Content
Start your free trial to view the raw municipal bid documents and web text.
Unlock Full AccessDetailed Risk Breakdown
local preference
No Flags Found
performance bond
No Flags Found
liquidated damages
No Flags Found
Quick Actions
Contacts
Hilda Rosario
Municipal Clerk
hidden@email.com
UnlockTammy Zucca
Chief Financial Officer
hidden@email.com
UnlockMark Bednarz
Registered Municipal Accountant
hidden@email.com
UnlockExplore More
Timeline
First Discovered
Apr 2, 2026
Last Info Update
Apr 2, 2026
Start your 7-day free trial
Get instant notifications and full bid analysis. Existing users will be logged in automatically.
Start Free Trial