< /td > < td style = 'text-align: center; word-wrap: break-word;' > - < /td > < /tr > < /table > (a) Gross None__System Debt___
(b) Less: Deficit (Capitalized at 5%), (Line 9 or line 11)
times 20
(c) Deduction
(d) Plus: Cash held to Pay Bonds and Notes included in 2 (a) above
$ $ -
(e) Total Deduction (Deficit in revenues) $
(f) NonDeductible Combined GO Debt
===== PAGE 7 =====
# BONDS AND NOTES FOR UTILITY FUND
IV. None Utility
1. Term bonds
2. Serial bonds
(a) Issued
(b) Authorized but not issue
$ $
3 Bond Anticipation Notes
(a) Issued
(b) Authorized but not issued
(a) Issued
(b) Authorized but not issued
5 Other
(a) Issued
(b) Authorized but not issued
6 Total
$
$
$
$
# DEDUCTIONS APPLICABLE TO BONDS AND NOTES FOR SELF-LIQUIDATING PURPOSES Self-Liquidating Utility Calculation
1. Total Cash Receipts from Fees, Rents or Other Charges for Year
2. Operating and Maintenance Cost
3. Debt Service
(a) Interest
(b) Notes
(c) Serial Bonds
(d) Sinking Fund Requirement
(d) Sinking Fund Requirements
4. Debt Service per Current Budget (N.J.S.A. 40A:2-52)
(a) Interest on Refunding Bonds
(b) Refunding Bonds
5. Anticipated Deficit in Dedicated Assessment Budget
$
$
$
6. Total Debt Service
7. Total Deductions (Line 2 plus Line 6)
8. Excess in Revenues (Line 1 minus Line 7)
9. Déficit in Revenues (Line 7 minus Line 1)
10. Total Debt Service (Line 6)
$ $ -
11. Deficit (smaller of Line 9 or Line 10)
If Excess in Revenues (Line 8) all Utility Debt is Deductible
(a) Gross None System Debt
(b) Less: Deficit (Capitalized at 5%), (Line 9 or line 11)
$ \underline{\qquad} - \underline{\qquad} \) times 20
times 20
$ $ -
(d) Plus: Cash held to Pay Bonds and Notes included in 2 (a) above
(e) Total Deduction (Deficit in revenues)
(f) NonDeductible Combined GO Debt
===== PAGE 8 =====
# BONDS AND NOTES FOR UTILITY FUND
IV. None ___ Utility
1. Term bonds
| 1. Term bonds | | 2. | Serial bonds | | (a) | Issued | | (b) | Authorized but not issue | | 3 | Bond Anticipation Notes | | | (a) | Issued | | (b) | Authorized but not issued | | 4 | Capital Notes (N.J.S.A. 40A:2-8) | | | (a) | Issued | | (b) | Authorized but not issued | | 5 | Other | | | (a) | Issued | | (b) | Authorized but not issued | | 6 | Total | |
$
# DEDUCTIONS APPLICABLE TO BONDS AND NOTES FOR SELF-LIQUIDATING PURPOSES Self-Liquidating Utility Calculation
1. Total Cash Receipts from Fees, Rents or Other Charges for Year
2. Operating and Maintenance Cost
$
3. Debt Service
| (a) | Interest | $ | | (b) | Notes | $ | | (c) | Serial Bonds | $ | | (d) | Sinking Fund Requirements | $ | | Debt Service per Current Budget (N.J.S.A. 40A:2-52) | | (a) | Interest on Refunding Bonds | $ | | (b) | Refunding Bonds | $ | | Anticipated Deficit in Dedicated Assessment Budget | $ |
5. Anticipated Deficit in Dedicated Assessment Budget
$
6. Total Debt Service
7. Total Deductions (Line 2 plus Line 6)
$ $ -
8. Excess in Revenues (Line 1 minus Line 7)
9. Deficit in Revenues (Line 7 minus Line 1)
10. Total Debt Service (Line 6)
11. Deficit (smaller of Line 9 or Line 10)
If Excess in Revenues (Line 8) all Utility Debt is Deductible
| $ | - | | $ | - | | $ | - | | $ | - | < /td > < td style = 'text-align: center; word-wrap: break-word;' > - < /td > < /tr > < /table > (a) Gross None____System Debt (b) Less: Deficit (Capitalized at 5%), (Line 9 or line 11) \underline{\text{ - times 20
$ $ -
(c) Deduction
(d) Plus: Cash held to Pay Bonds and Notes included in 2 (a) above
(e) Total Deduction (Deficit in revenues)
(f) NonDeductible Combined GO Debt
$
$
$
大
===== PAGE 9 =====
| $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | 20,876,000.00 |
## 3 Total Serial Bonds Issued and Authorized but not Issued
## Total Serial Bonds Authorized but not Issued
20,876,000.00
| (1) | Open Space Bonds-2003 | $ | 1,500,000.00 | | (2) | General Improvement Bonds Var.-2008 | $ | 10,302,000.00 | | (3) | Open Space Bonds-2008 | $ | 3,119,000.00 | | (4) | Refunding Bonds-1996/2001 2009 | $ | 770,000.00 | | (5) | General Improvement Bonds Var.-2014 | $ | 5,185,000.00 | | (6) | | $ | | | (7) | | $ | | | (8) | | $ | | | (9) | | $ | | | (10) | | $ | | | (11) | | $ | | | (12) | | $ | | | (13) | | $ | | | (14) | | $ | | | (15) | | $ | | | (16) | | $ | | | (17) | | $ | | | (18) | | $ | | | (19) | | $ | | | (20) | | $ | | | (21) | | $ | | | (22) | | $ | | | (23) | | $ | | | (24) | | $ | | | (25) | | $ | | | (26) | | $ | | | (27) | | $ | | | (28) | | $ | | | (29) | | $ | | | (30) | | $ | | | (31) | | $ | | | (32) | | $ | | | (33) | | $ | | | (34) | | $ | | | (35) | | $ | | | (36) | | $ | | | (37) | | $ | | | (38) | | $ | | | (39) | | $ | | | (40) | | $ | | | (41) | | $ | | | (42) | | $ | | | (43) | | $ | | | (44) | | $ | | | (45) | | $ | | | (46) | | $ | | | (47) | | $ | | | (48) | | $ | | | (49) | | $ | | | (50) | | $ | | | (51) | | $ | | | (52) | | $ | | | (53) | | $ | | | (54) | | $ | | | (55) | | $ | | | (56) | | $ | | | (57) | | $ | | | (58) | | $ | | | (59) | | $ | | | (60) | | $ | | | (61) | | $ | | | (62) | | $ | | | (63) | | $ | | | (64) | | $ | |
(b) Bonds Authorized but not Issued
Total Serial Bonds Issued
Total Term Bonds
1 TERM BONDS (state purposes separately)
===== PAGE 10 =====
## 4 BOND ANTICIPATION NOTES (state purposes separately)
## (a) Issued
Ord 18-13 Various Improve & Capital Equipment
(1) Ord 20-14 Various Improve & Capital Equipment
(2) Ord 20-14 Various Improve & Capital Equipment
(3) Ord 20-14 Various Improve & Capital Equipment
(4) Ord 20-14 Various Improve & Capital Equipment
(5) Ord 20-14 Various Improve & Capital Equipment
(6) Ord 20-14 Various Improve & Capital Equipment
(7) Ord 20-14 Various Improve & Capital Equipment
(8) Ord 20-14 Various Improve & Capital Equipment
(9) Ord 20-14 Various Improve & Capital Equipment
(10) Ord 20-14 Various Improve & Capital Equipment
(11) Ord 20-14 Various Improve & Capital Equipment
(12) Ord 20-14 Various Improve & Capital Equipment
(13) Ord 20-14 Various Improve & Capital Equipment
(14) Ord 20-14 Various Improve & Capital Equipment
(15) Ord 20-14 Various Improve & Capital Equipment
(16) Ord 20-14 Various Improve & Capital Equipment
(17) Ord 20-14 Various Improve & Capital Equipment
(18) Ord 20-14 Various Improve & Capital Equipment
(19) Ord 20-14 Various Improve & Capital Equipment
(20) Ord 20-14 Various Improve & Capital Equipment
(21) Ord 20-14 Various Improve & Capital Equipment
(22) Ord 20-14 Various Improve & Capital Equipment
(23) Ord 20-14 Various Improve & Capital Equipment
(24) Ord 20-14 Various Improve & Capital Equipment
(25) Ord 20-14 Various Improve & Capital Equipment
(26) Ord 20-14 Various Improve & Capital Equipment
(27) Ord 20-14 Various Improve & Capital Equipment
(28) Ord 20-14 Various Improve & Capital Equipment
(29) Ord 20-14 Various Improve & Capital Equipment
(30) Ord 20-14 Various Improve & Capital Equipment
(31) Ord 20-14 Various Improve & Capital Equipment
(32) Ord 20-14 Various Improve & Capital Equipment
(33) Ord 20-14 Various Improve & Capital Equipment
(34) Ord 20-14 Various Improve & Capital Equipment
(35) Ord 20-14 Various Improve & Capital Equipment
(36) Ord 20-14 Various Improve & Capital Equipment
(37) Ord 20-14 Various Improve & Capital Equipment
(38) Ord 20-14 Various Improve & Capital Equipment
(39) Ord 20-14 Various Improve & Capital Equipment
(40) Ord 20-14 Various Improve & Capital Equipment
(41) Ord 20-14 Various Improve & Capital Equipment
(42) Ord 20-14 Various Improve & Capital Equipment
(43) Ord 20-14 Various Improve & Capital Equipment
(44) Ord 20-14 Various Improve & Capital Equipment
(45) Ord 20-14 Various Improve & Capital Equipment
(46) Ord 20-14 Various Improve & Capital Equipment
(47) Ord 20-14 Various Improve & Capital Equipment
(48) Ord 20-14 Various Improve & Capital Equipment
(49) Ord 20-14 Various Improve & Capital Equipment
(50) Ord 20-14 Various Improve & Capital Equipment
(51) Ord 20-14 Various Improve & Capital Equipment
(52) Ord 20-14 Various Improve & Capital Equipment
(53) Ord 20-14 Various Improve & Capital Equipment
(54) Ord 20-14 Various Improve & Capital Equipment
(55) Ord 20-14 Various Improve & Capital Equipment
(56) Ord 20-14 Various Improve & Capital Equipment
(57) Ord 20-14 Various Improve & Capital Equipment
(58) Ord 20-14 Various Improve & Capital Equipment
(59) Ord 20-14 Various Improve & Capital Equipment
Bond Anticipation Notes Issued
| $ | 1,891,241.00 | | $ | 2,080,152.00 |
===== PAGE 11 =====
## 4 BOND ANTICIPATION NOTES (state purposes separately)
(b) Authorized but not issued
(1) Ord 5-15 Refinancing 2008 G/O Bonds
(2) Ord 5-15 Refinancing 2008 Open Space Bonds
(3) Ord 21-15 Various Improve & Capital Equipment
(4) Ord 23-15 Jet Vac & Sweeper-NJEIT
(5)
(6)
(7)
(8)
(9)
(10)
(11)
(12)
(13)
(14)
(15)
(16)
(17)
(18)
(19)
(20)
(21)
(22)
(23)
(24)
(25)
(26)
(27)
(28)
(29)
(30)
(31)
(32)
(33)
(34)
(35)
(36)
(37)
(38)
(39)
(40)
(41)
(42)
(43)
(44)
(45)
| $ | 4,525,000.00 | | $ | 2,975,000.00 | | $ | 1,886,933.70 | | $ | 1,075,000.00 | | | | | | | | |
===== PAGE 12 =====
OTHER BONDS, NOTES AND LOANS - Page 3b
4 BOND ANTICIPATION NOTES (state purposes separately)
(b) Authorized but not issued (Continued)1 authorized but not issued (Continued)
| Bond Anticipation Notes Authorized but not Issued | $ 10,461,933.70 | | 5 Total Bond Anticipation Notes Issued and Authorized but not Issued | $ 14,433,326.70 |
===== PAGE 13 =====
# OTHER BONDS, NOTES AND LOANS - Page 4
# 6 MISCELLANEOUS BONDS, NOTES AND LOANS
(not including Tax Anticipation Notes, Emergency Notes, Special Emergency Notes and Utility Revenue Notes)
## (a) Issued
(1) Capital Notes (N.J.S.A. 40A:2-8)
(2) Bonds issued by another Public Body Guaranteed by the Municipality
(3) Green Trust Loans
(4) Infrastructure Trust
(5)
(6)
(7)
## Miscellaneous Bonds, Notes and Loans Issued
## (b) Authorized but not issued
2023
| (1) | Capital Notes (N.J.S.A. 40A:2-8) | | (2) | Bonds issued by another Public Body Guaranteed by the Municipality | | (3) |  | | (4) | | | (5) | |
大
大
## Miscellaneous Bonds and Notes Authorized but not Issued
歸
## Total Miscellaneous Bonds, Notes and Loans Issued and Authorized but not Issued
$
$
===== PAGE 14 =====
## DEDUCTIONS APPLICABLE TO OTHER BONDS AND NOTES
1. Amounts held or to be held for the sole purpose of paying general bonds and notes included
Sinking funds on hand for term bonds
(a)
(1)
$ $ -
Funds on hand (including proceeds of bonds and notes held to pay other bonds and notes), in those cases where such funds cannot be diverted to purposes other than the payment of bonds and notes
| (1) | Reserve for debt service | | (2) | Reserve for debt service | | (3) | |
| $ | 1,853,770.57 | | $ | 120,413.07 | | $ | - |
(c)
$1,974,183.64
Estimated proceeds of bonds and notes authorized but not issued where such proceeds will be used for the sole purpose of paying bonds and notes
(d)
Accounts receivable from other public authorities applicable only to the payment of any part of the gross debt not otherwise deductible
$
$
4.830.000.00
| (1) | Open Space Trust(40A:2-44h) | | (2) | | | (3) | |
2. Bonds authorized by another Public Body to be guaranteed by the municipality
Bonds issued and bonds authorized by not issued to meet cash grants-in-aid for 3. housing authority, redevelopment agency or municipality acting as its local public agency [N.J.S.A. 55:14B-4.1(d)]
4. Bonds issued and bonds authorized but not issued - Capital projects for County Colleges (N.J.S.A. 18A:64A-22.1 to 18A:64A-22.8)
5. Refunding Bonds (N.J.S.A 40A:2-52)
(1) Ord 5-15 2008 G/O Bonds $4,167,000.00
(2) Ord 5-15 2008 Open Space Bds $2,764,000.00
$
$
| $ | 6,931,000.00 | | $ | 13,735,183.64 |
===== PAGE 15 =====
Total Bonds and Notes authorized/issued by another Public Body to be guaranteed by the municipality
===== PAGE 16 =====
# SPECIAL DEBT STATEMENT BORROWING POWER AVAILABLE UNDER NJSA 40A:2-7(f)
1. Balance of debt incurring capacity December 31, 2012 (NJSA 40:1-16(d))
$
2. Obligations heretofore authorized during 2013 in excess of debt limitation and pursuant to:
(a) NJSA 40A:2-7, paragraph (d)
(b) NJSA 40A:2-7, paragraph (f)
(c) NJSA 40A:2-7, paragraph (g)
Total
$
< div style = "text-align: center;" > < img src = "imgs/imginimagebox15116101904815.jpg" alt = "Image" width = "15%" / > < /div > 3. Less 2012 authorizations repealed during 2013 \underline{ \_\_\_\_\_\_ \_\_\_\_\_\_ \_\_\_\_\_\_ \_\_\_\_\_\_ \_\_\_\_\_\_ \_\_\_\_\_\_ $
4. Net authorizations during 2013
5. Balance of debt incurring capacity December 31, 2013 (NJSA 40:1-16(d))
$
< div style = "text-align: center;" > < img src = "imgs/imginsealbox189680523211196.jpg" alt = "Image" width = "16%" / > < /div >
$ $ -
===== PAGE 17 =====
1 Capital Leases and Other Comittments
| (1) | $ | | (2) | $$ | | (3) | $$ | | (4) | $$ | | (5) | $$ | | (6) | $$ | | (7) | $$ | | (8) | $$ | | (9) | $$ | | (10) | $$ | | (11) | $$ | | (12) | $$ | | (13) | $$ | | (14) | $$ | | (15) | $$ | | (16) | $$ | | (17) | $$ | | (18) | $$ | | (19) | $$ | | (20) | $$ | | (21) | $$ | | (22) | $$ | | (23) | $$ | | (24) | $$ | | (25) | $$ | | (26) | $$ | | (27) | $$ | | (28) | $$ | | (29) | $$ | | (30) | $$ | | (31) | $$ | | (32) | $$ | | (33) | $$ | | (34) | $$ | | (35) | $$ | | (36) | $$ | | (37) | $$ | | (38) | $$ | | (39) | $$ | | (40) | $$ | | (41) | $$ | | (42) | $$ | | (43) | $$ | | (44) | $$ | | (45) | $$ | | (46) | $$ | | (47) | $$ | | (48) | $$ | | (49) | $$ | | (50) | $$ |
Total Leases and Other Comittments
===== PAGE 18 =====
Guarantees NOT included in Gross Debt - Public and Private
晉書卷八十四
Total Guarantees NOT included in Gross Debt - Public and Private
S |
|