of the town of clinton
Post on 14-May-2022
3 Views
Preview:
TRANSCRIPT
Report of Audit
theon
Financial Statements
of the
Town of Clintonin the
County of HunterdonNew Jersey
for the
Year EndedDecember 31, 201Q
TOWN OF CLINTON
I N D E XPAGES
PART I
Independent Auditor's Report
Independent Auditor’s Report on Internal Control Over Financial Reportingand on Compliance and Other Matters Based on an Audit of FinancialStatements Performed in Accordance with Government Auditing Standards
1-3
4-5
EXHIBITSFinancial Statements - Regulatory Basis
Current Fund:
Balance Sheets - Regulatory BasisStatements of Operations and Change in Fund Balance - Regulatory BasisStatement of Revenues - Regulatory Basis for the Year Ended December 31, 2019Statement of Expenditures - Regulatory Basis for the Year Ended December 31, 2019
Trust Fund:
"A""A-1""A-2""A-3"
Balance Sheets - Regulatory BasisStatement of Fund Balance - Regulatory Basis
General Capital Fund:
Balance Sheets - Regulatory BasisStatement of Fund Balance - Regulatory Basis
Water Utility Fund:
"B""B-1"
"C""C-1"
Balance Sheets - Regulatory BasisStatements of Operations and Change in Fund Balance - Regulatory Basisfor the Year Ended December 31, 2019
Statement of Fund Balance - Regulatory Basis - Capital FundStatement of Revenues - Regulatory Basis - Operating Fundfor the Year Ended December 31, 2019
Statement of Expenditures - Regulatory Basis - Operating Fundfor the Year Ended December 31, 2019
Sewer Utility Fund:
"D"
"D-1""D-2"
"D-3"
“D-4”
Balance Sheets - Regulatory BasisStatements of Operations and Change in Fund Balance - Regulatory Basis -
Operating Fund for the Year Ended December 31, 2019Statement of Capital Surplus - Regulatory Basis - Capital FundStatement of Revenues - Regulatory Basis - Operating Fund - Year EndedDecember 31, 2019
Statement of Expenditures - Regulatory Basis - Operating Fund for the YearEnded December 31, 2019
General Fixed Assets Account Group:
H£l!
"E-1"“E-2”
“E-3"
“E-4"
Balance Sheets - Regulatory Basis »ipn
PAGESNotes to Financial Statements 6-49
TOWN OF CLINTON
INDEX (CONTINUED)EXHIBITS
Supplementary Schedules - All Funds
Current Fund:
Schedule of Cash-TreasurerSchedule of Cash-CollectorSchedule of Tax Title LiensSchedule of Taxes Receivable and Analysis of Property Tax LevySchedule of Due State of New Jersey per Chapter 20, P.L. 1971Schedule of Revenue Accounts ReceivableSchedule of InterfundsSchedule of Petty CashSchedule of Reserve for Outside LiensSchedule of 2018 Appropriation ReservesSchedule of County Taxes PayableSchedule of Local District School Tax PayableSchedule of Regional High School Tax PayableSchedule of Prepaid TaxesSchedule of Tax OverpaymentsSchedule of Grants Receivable - Grant FundSchedule of Reserve for Encumbrances PayableSchedule of Reserve for Encumbrances Payable - Grant FundSchedule of Reserve for Grants Unappropriated - Grant FundSchedule of Reserve for Grants Appropriated - Grant FundSchedule of Due Current Fund - Grant FundSchedule of Change FundsSchedule of Reserve for Sale of Municipal AssetsSchedule of Deferred Charges
"A-4""A-5""A-6""A-7""A-8""A-9""A-10""A-11""A-12""A-13""A-14""A-15""A-16""A-17""A-18""A-19""A-20""A-21""A-22""A-23""A-24"“A-25”“A-26”“A-27”
Trust Fund:
Schedule of Cash-TreasurerSchedule of Reserve for Animal Control Trust Fund ExpendituresSchedule of Due State of New Jersey - Animal Control Trust FundSchedule of Various Reserves and DepositsSchedule of Interfunds - Animal Control TrustSchedule of Due County of HunterdonSchedule of InterfundsSchedule of Encumbrances PayableSchedule of Encumbrances Payable - Animal Control Trust
"B-2""B-3"“B-4”"B-5""B-6""B-7"“B-8”“B-9”“B-10”
General Capital Fund:
Schedule of Cash-TreasurerAnalysis of CashSchedule of Deferred Charges to Future Taxation-FundedSchedule of Deferred Charges to Future Taxation-UnfundedSchedule of InterfundsSchedule of Contracts PayableSchedule of Improvement AuthorizationsSchedule of Bond Anticipation Notes
"C-2""C-3""C-4""C-5"“C-6""C-7""C-8""C-9"
TOWN OF CLINTON
INDEX (CONTINUED)
EXHIBITSGeneral Capital Fund (Continued):
Schedule of Serial Bonds PayableSchedule of Capital Improvement FundSchedule of Reserve for Miscellaneous DepositsSchedule of Bonds and Notes Authorized But Not Issued
“C-10”“C-11"“C-12"“C-13"
Water Utility Fund:
Schedule of Cash-TreasurerSchedule of Cash-Collector - Operating FundSchedule of Consumer Accounts Receivable - Operating FundSchedule of Change Fund - Operating FundSchedule of Inventory - Operating FundSchedule of 2018 Appropriation Reserves - Operating FundSchedule of Encumbrances Payable - Operating FundSchedule of Accrued Interest - Operating FundSchedule of Loans Receivable - Capital FundSchedule of Overpayments of Rents - Operating FundSchedule of Improvement Authorizations - Capital FundSchedule of Reserve for Amortization - Capital FundSchedule of Reserve for Contracts Payable - Capital FundSchedule of Capital Improvement Fund - Capital FundSchedule of Interfunds - Operating FundSchedule of Fixed Capital - Capital FundSchedule of Fixed Capital Authorized and Uncompleted - Capital FundSchedule of Miscellaneous Reserves - Capital FundSchedule of Interfunds - Capital FundSchedule of Reserve for Deferred Amortization - Capital FundSchedule of New Jersey Environmental Infrastructure Trust Loans Payable-Capital Fund “D-25”Schedule of Serial Bonds Payable - Capital FundSchedule of Bond Anticipation Notes - Capital FundSchedule of Bonds and Notes Authorized But Not Issued - Capital Fund
"D-5""D-6"“D-7""D-8"“D-9”"D-10""D-11"“D-12""D-13""D-14""D-15""D-16""D-17""D-18"“D-19"“D-20"“D-21""D-22"“D-23”"D-24"
“D-26”“D-27”“D-28"
Sewer Utility Fund:
Schedule of Cash-TreasurerSchedule of Cash-Collector - Operating FundSchedule of Consumer Accounts Receivable - Operating FundSchedule of 2018 Appropriation Reserves - Operating FundSchedule of Inventory - Operating FundSchedule of Change Fund - Operating FundSchedule of Reserve Encumbrances - Operating FundSchedule of Accrued Interest on Loans - Operating FundSchedule of Interfunds - Operating FundSchedule of Contracts Payable - Capital FundSchedule of Fixed Capital Authorized and Uncompleted - Capital FundSchedule of Fixed Capital - Capital FundSchedule of Miscellaneous Reserves - Capital FundSchedule of Improvement Authorizations - Capital FundSchedule of Capital Improvement Fund - Capital Fund
"E-5""E-6""E-7""E-8"“E-9”“E-10”"E-11"“E-12"“E-13”“E-14”“E-15"“E-16"“E-17”“E-18"“E-19"
TOWN OF CLINTON
INDEX (CONTINUED)EXHIBITS
Sewer Utility Fund (Continued):
Schedule of Reserve for Amortization - Capital FundSchedule of Reserve for Deferred Amortization - Capital FundSchedule of Interfunds - Capital FundSchedule of New Jersey Wastewater Treatment Trust Fund Loans Payable- Capital FundSchedule of Serial Bonds Payable - Capital FundSchedule of Bonds and Notes Authorized But Not Issued - Capital Fund
"E-20"“E-21”"E-22"
“E-23”“E-24”“E-25"
PAGES
Statistical Data 50-55
Officials in Office and Surety Bonds 56
General Comments and Recommendations 57-60
TOWN OF CLINTON
PARTI
INDEPENDENT AUDITOR’S REPORT ONAUDIT OF FINANCIAL STATEMENTS
AND SUPPLEMENTARY SCHEDULES AND DATA
REPORTS ON INTERNAL CONTROL OVER FINANCIALREPORTING AND ON COMPLIANCE AND OTHER MATTERS
BASED ON AN AUDIT OF FINANCIAL STATEMENTS PERFORMEDIN ACCORDANCE WITH GOVERNMENT AUDITING STANDARDS
FINANCIAL STATEMENTS - REGULATORY BASIS - ALL FUNDS
NOTES TO FINANCIAL STATEMENTS - REGULATORY BASIS
SUPPLEMENTARY SCHEDULES - ALL FUNDS
YEAR ENDED DECEMBER 31. 2019 AND 2018
SUPLEE , CLOONEY & COMPANYCERTIFIED PUBLIC ACCOUNTANTS
308 East Broad Street , Westf ie ld , New Jersey 07090 - 2122
Fax 908-789-8535Telephone 908-789-9300E-mai l info@scnco.com
INDEPENDENT AUDITOR'S REPORT
The Honorable Mayor and Membersof the Town Council
Town of ClintonCounty of HunterdonClinton, New Jersey 08809
Report on the Financial Statements
We have audited the accompanying balance sheets - regulatory basis of the variousindividual funds and account group of the Town of Clinton, as of December 31, 2019 and 2018, therelated statement of operations and changes in fund balance - regulatory basis for the years thenended, and the related statement of revenues - regulatory basis and statement of expenditures -regulatory basis of the various individual funds for the year ended December 31, 2019, and therelated notes to the financial statements, which collectively comprise the Town’s regulatoryfinancial statements as listed in the table of contents.
Management’s Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these financialstatements in accordance with the regulatory basis of accounting prescribed by the Division ofLocal Government Services, Department of Community Affairs, State of New Jersey. Managementis also responsible for the design, implementation, and maintenance of internal control relevant tothe preparation and fair presentation of financial statements that are free from materialmisstatements, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express an opinion on these regulatory financial statements basedon our audit. We conducted our audit in accordance with auditing standards generally accepted inthe United States of America, the audit requirements prescribed by the Division of LocalGovernment Services, Department of Community Affairs, State of New Jersey (the “Division”), andthe standards applicable to financial audits contained in Government Auditing Standards, issued bythe Comptroller General of the United States. Those standards require that we plan and performthe audit to obtain reasonable assurance about whether the financial statements are free ofmaterial misstatement.
1
SUPLEE, CLOONEY & COMPANY
An audit involves performing procedures to obtain audit evidence about the amounts anddisclosures in the regulatory financial statements. The procedures selected depend on the auditor’sjudgment, including the assessment of the risks of material misstatement of the financialstatements, whether due to fraud or error. In making those risk assessments, the auditor considersinternal control relevant to the entity’s preparation and fair presentation of the financial statementsin order to design audit procedures that are appropriate in the circumstances, but not for thepurpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly,we express no such opinion. An audit also includes evaluating the appropriateness of accountingpolicies used and the reasonableness of significant accounting estimates made by management,as well as evaluating the overall presentation of the regulatory financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to providea basis for our audit opinions.
Basis for Adverse Opinion on U.S Generally Accepted Accounting Principles.
As described in Note 1 of the regulatory financial statements, the regulatory financialstatements are prepared by the Town of Clinton on the basis of the financial reporting provisionsprescribed by the Division of Local Government Services, Department of Community Affairs, Stateof New Jersey, which is a basis of accounting other than accounting principles generally acceptedin the United States of America, to meet the requirements of New Jersey.
The effects on the financial statements of the variances between the regulatory basis ofaccounting described in Note 1 and accounting principles generally accepted in the United Statesof America, although not reasonably determinable, are presumed to be material.
Adverse Opinion on U.S. Generally Accepted Accounting Principles
In our opinion, because of the significance of the matter discussed in the “Basis for AdverseOpinion on U.S Generally Accepted Accounting Principles” paragraph, the financial statementsreferred to above do not present fairly, in accordance with accounting principles generally acceptedin the United States of America, the financial position of the various individual funds and accountgroup of the Town of Clinton as of December 31, 2019 and 2018, or the results of its operationsand changes in fund balance for the years then ended of the revenues or expenditures for the yearended December 31, 2019.
Opinion on Regulatory Basis of Accounting
In our opinion, the regulatory financial statements referred to above present fairly, in allmaterial respects, the regulatory basis balance sheets of the various individual funds and accountgroup as of December 31, 2019 and 2018, the regulatory basis statement of operations andchanges in fund balance for the years then ended and the regulatory basis statement of revenuesand expenditures and changes in fund balance for the year ended December 31, 2019 inaccordance with the basis of financial reporting prescribed by the Division of Local GovernmentServices, Department of Community Affairs, State of New Jersey as described in Note 1.
2
SUPLEE, CLOONEY & COMPANYOther Matters
Other Information
Our audit was conducted for the purpose of forming opinions on the financial statementsthat collectively comprise the Town of Clinton’s regulatory financial statements. The supplementaryinformation, schedules and data listed in the table of contents as required by the Division of LocalGovernment Services, Department of Community Affairs, State of New Jersey are presented forpurposes of additional analysis and are not a required part of the regulatory financial statements.
The supplemental information, schedules and data listed above and also listed in the tableof contents are the responsibility of management and were derived from and relates directly to theunderlying accounting and other records used to prepare the regulatory financial statements. Suchinformation has been subjected to the auditing procedures applied in the audit of the regulatoryfinancial statements and certain additional procedures, including comparing and reconciling suchinformation directly to the underlying accounting and other records used to prepare the regulatoryfinancial statements or to the regulatory financial statements themselves, and other additionalprocedures in accordance with auditing standards generally accepted in the United States ofAmerica. In our opinion, the supplemental information, schedules and data listed in the table ofcontents are fairly stated, in all material respects, in relation to the regulatory financial statementsas a whole.
Other Reporting Required by Government Auditing Standards
In accordance with Government Auditing Standards, we have also issued our report datedJune 30, 2020 on our consideration of the Town of Clinton's internal control over financial reportingand on our tests of its compliance with certain provisions of laws, regulations, contracts, and grantagreements and other matters. The purpose of that report is to describe the scope of our testing ofinternal control over financial reporting and compliance and the results of that testing, and not toprovide an opinion on internal control over financial reporting or on compliance. That report is anintegral part of an audit performed in accordance with Government Auditing Standards inconsidering the Town of Clinton’s internal control over financial reporting and compliance.
r«i
CERTIFIED PUBLIC ACCOUNTANTS
REGISTERED MUNICIPAL ACCOUNTANT NO. 419June 30, 2020
3
SUPLEE, CLOONEY & COMPANYC E R T I F I E D P U B L I C A C C O U N T A N T S
3 0 8 E a s t B r o a d S t r e e t , W e s t f i e l d , N e w J e r s e y 0 7 0 9 0 - 2 1 2 2
F a x 9 0 8 - 7 8 9 - 8 5 3 5T e l e p h o n e 9 0 8 - 7 8 9 - 9 3 0 0
E - m a i l i n f o@s c n c o . c o m
INDEPENDENT AUDITOR’S REPORT ON INTERNAL CONTROL OVERFINANCIAL REPORTING AND ON COMPLIANCE AND OTHER MATTERS
BASED ON AN AUDIT OF FINANCIAL STATEMENTS PERFORMEDIN ACCORDANCE WITH GOVERNMENT AUDITING STANDARDS
The Honorable Mayor and Membersof the Town Council
Town of ClintonCounty of HunterdonClinton, New Jersey 08809
We have audited, in accordance with the auditing standards generally accepted in theUnited States of America, the audit requirements prescribed by the Division of LocalGovernment Services, Department of Community Affairs, State of New Jersey and thestandards applicable to financial audits contained in Government Auditing Standards issued bythe Comptroller General of the United States, the regulatory financial statements of the variousindividual funds and the account group of the Town of Clinton, as of and for the year endedDecember 31, 2019, and the related notes to the financial statements, which collectivelycomprise the Town’s regulatory financial statements, and have issued our report thereon datedJune 30, 2020. Our report disclosed that, as described in Note 1 to the financial statements, theTown of Clinton prepares its financial statements on a basis of accounting prescribed by theDivision of Local Government Services, Department of Community Affairs, State of New Jersey,that demonstrates compliance with a modified accrual basis and the budget laws of the State ofNew Jersey, which is a comprehensive basis of accounting other than U.S. generally acceptedaccounting principles.
Internal Control Over Financial Reporting
In planning and performing our audit of the regulatory financial statements, weconsidered the Town’s control over financial reporting (internal control) to determine the auditprocedures that are appropriate in the circumstances for the purpose of expressing our opinionson the financial statements but not for the purpose of expressing an opinion on the effectivenessof the Town’s internal control. Accordingly, we do not express an opinion on the effectivenessof Town’s internal control.
4
SUPLEE, CLOONEY & COMPANY
A deficiency in internal control exists when the design or operation of a control does notallow management or employees, in the normal course of performing their assigned functions,to prevent, or detect and correct, misstatements on a timely basis. A material weakness is adeficiency, or a combination of deficiencies, in internal control, such that there is a reasonablepossibility that a material misstatement of the Town of Clinton’s financial statements will not beprevented, or detected and corrected on a timely basis. A significant deficiency is a deficiency,or a combination of deficiencies, in internal control that is less severe than a material weakness,yet important enough to merit attention by those charged with governance.
Our consideration of internal control was for the limited purpose described in the firstparagraph of this section and was not designed to identify all deficiencies in internal control thatmight be material weaknesses or significant deficiencies. Given these limitations, during ouraudit we did not identify any deficiencies in internal control that we consider to be materialweaknesses. However, material weaknesses may exist that have not been identified.
Compliance and Other Matters
As part of obtaining reasonable assurance about whether the Town’s financialstatements are free from material misstatement, we performed tests of its compliance withcertain provisions of laws, regulations, contracts, and grant agreements, noncompliance withwhich could have a direct and material effect on the determination of financial statementamounts. However, providing an opinion on compliance with those provisions was not anobjective of our audit, and accordingly, we do not express such an opinion. The results of ourtests disclosed no instances of noncompliance or other matters that are required to be reportedunder Government Auditing Standards.
Purpose of This Report
The purpose of this report is solely to describe the scope of our testing of internal controland compliance and the results of that testing, and not to provide an opinion on theeffectiveness of the Town of Clinton’s internal control or on compliance. This report is anintegral part of an audit performed in accordance with Government Auditing Standards inconsidering the Town of Clinton’s internal control and compliance. Accordingly, thiscommunication is not suitable for any other purpose.
CERTIFIED PUBLIC ACCOUNTANTS !
REGISTERED MUNICIPAL ACCOUNTANT NO. 419
June 30, 2020
5
CURRENT FUND
"A"SHEET #1
TOWN OF CLINTON
CURRENT FUND
BALANCE SHEETS - REGULATORY BASIS
BALANCEDECEMBER
31.2019
BALANCEDECEMBER
31.2018REF.ASSETS
$ 1,759,519.86 $50.00
250.00$ 1,759,819.86 $
1,912,705.0950.00
Cash-TreasurerChange FundDue State of New Jersey-Chapter 20, PL 1971
A-4A-25A-8
1,912,755.09
Receivables and Other Assets with Full Reserves:Delinquent Property Taxes ReceivableTax Title LiensRevenue Accounts ReceivableInterfunds ReceivableLocal District School Taxes
$ 102,165.18 $1,057.694,056.852,822.75
110,667.52851.38
3,665.4014,238.2633,506.13
A-7A-6A-9A-10A-15
110,102.47 $$ 162,928.69A
Deferred Charges:Emergency Authorizations 52,000.00 $$A-27
$ 1,921,922.33 $ 2,075,683.78
Grant Fund:Grants ReceivableDue Current Fund
$ 120,118.03 $6,191.78
120,118.03A-19A-24
126,309.81 $$ 120,118.03
$ 2,048,232.14 $ 2,195,801.81
The accompanying Notes to the Financial Statements are an integral part of this statement.
"A"SHEET #2
TOWN OF CLINTON
CURRENT FUND
BALANCE SHEETS - REGULATORY BASIS
BALANCEDECEMBER
312019
BALANCEDECEMBER
312018REF.
LIABILITIES, RESERVES AND FUND BALANCE
Liabilities:Appropriation ReservesPrepaid TaxesInterfunds PayableSale of Municipal AssetsCounty Taxes-PayableLocal District School TaxesRegional School Taxes PayableReserve for Encumbrances
299,957.86 $56,232.81
145,852.43305.76450.24
31,795.8749.38
17,396.58552,040.93 $110,102.47
1,259,778.931,921,922.33 $
$ 245,763.8955,695.56
335,428.83305.76
14,631.00
A-3:A-13A-17A-10A-26A-14A-15
49.3738,001.41
A-16A-20
$ 689,875.82162,928.69
1,222,879.27Reserve for Receivables and Other AssetsFund Balance
AA-1
2,075,683.78$
Grant Fund:Reserve for Grants UnappropriatedDue Current FundEncumbrances PayableAppropriated Reserves
5,621.88 $$A-222,814.802,650.00
114,653.23
A-241,000.00
119,687.93A-21A-23
126,309.81 $ 120,118.03$
$ 2,048,232.14 $ 2,195,801.81
The accompanying Notes to the Financial Statements are an integral part of this statement.
MA-r
TOWN OF CLINTON
CURRENT FUND
STATEMENTS OF OPERATIONSAND CHANGE IN FUND BALANCE - REGULATORY BASIS
REF. YEAR 2019 YEAR 2018
REVENUE AND OTHER INCOME
$ $Fund Balance UtilizedMiscellaneous Revenue AnticipatedReceipts From Delinquent TaxesReceipts From Current TaxesNon-Budget RevenueOther Credits to Income:Unexpended Balance of Appropriation ReservesReserves CanceledPrepaid Local District School TaxesInterfunds Returned
A-2 495,000.001,075,790.22
110,667.5212,122,542.35
64,422.80
412,600.00856,584.81136,680.32
11,796,872.62136,548.96
A-2A-2A-2A-2
181,405.09 234,191.223,731.21
A-13
A-15 33,506.1311,415.51
$ 14,094,749.62 $ 13,577,209.14Total Income
EXPENDITURES
Budget Appropriations:Operations Within "CAPS":OperatingDeferred Charges and Regulatory Expenditures
Operations Excluded From "CAPS":OperatingCapital ImprovementsMunicipal Debt ServiceDeferred ChargesCounty TaxesCounty Share of Added TaxesLocal District School TaxesRegional High School TaxesPrepaid Local District School TaxesInterfunds AdvancedSenior Citizen and Veteran CanceledRefund of Prior Year Revenue
$ 3,314,502.00 $479,399.00
3,047,408.00397,447.00
A-3A-3
223,734.96212,500.00297,144.72
72,217.651,503,320.69
450.245,167,969.002,327,281.00
215,731.3075,000.00
304,976.7190,752.83
1,462,558.7014,631.00
5,114,100.002,162,123.00
32,937.003,039.63
A-3A-3A-3A-3A-14A-14A-15A-16A-15
1,509.1214,821.58
A-854.00A-4
$ 13,614,849.96 $ 12,920,759.17Total Expenditures
479,899.66 $$ 656,449.97Excess in Revenue
Adjustments to Income Before Fund Balance:Expenditures Included Above Which are by StatuteDeferred Charges to Budget of Succeeding Year 52,000.00A-3:A-27
531,899.66 $$ 656,449.97Regulatory Excess to Fund Balance
Fund Balance979,029.301,222,879.27ABalance, January 1
1,754,778.93 $ 1,635,479.27$
Decreased by:Utilization as Anticipated Revenue 412,600.00A-1:A-2 495,000.00
1,259,778.93 $ 1,222,879.27$AFund Balance, December 31
The accompanying Notes to the Financial Statements are an integral part of this statement.
"A-2"SHEET #1
TOWN OF CLINTON
CURRENT FUND
STATEMENT OF REVENUES - REGULATORY BASISFOR THE YEAR ENDED DECEMBER 31.2019
EXCESSANTICIPATEDSPECIAL
N.J.S. 40A:4-87OR
BUDGET (DEFICIT)REF - REALIZED
$ 495,000.00 $ $ 495,000.00 $A-1Fund Balance Anticipated
Miscellaneous Revenues:Licenses:Alcoholic BeveragesFees and Permits:Construction Code Official
Fines:Municipal Court
Interest and Costs on TaxesInterest on InvestmentRental Income - Water DepartmentConsolidated Municipal Property Tax Relief ActEnergy Receipts TaxUniform Fire SafetyRental Inspection FeesHotel and Motel OccupancySewer Department - OverheadSewer Department - Admin FeeBody Armor Replacement FundClean Communities ProgramDrunk Driving Enforcement FundRecycling Tonnage GrantEconomic Development
$ 7,500.00 $ $ 7,500.00 $A-9
40,000.00 50,857.00 10,857.00A-970,000.0030,000.00
5,000.00142,800.00
7,190.00153,575.0015,000.0011,000.00
105,000.00390,000.00
37,500.001,409.99
60,885.6229,572.2030,311.27
142,800.00
(9,114.38)(427.80)
25,311.27
A-9A-9A-9A-9A-9 (7,190.00)
7,190.00800.03
4,393.001,314.421,956.72
A-9 160,765.0015,800.0315,393.00
106,314.42391,956.7237,500.001,409.995,875.267,044.803,254.918,550.00
$ 1,019,229.90 $ 21,470.06 $ 1,075,790.22 $
A-9A-9A-9A-9A-9A-19A-19 5,875.26
7,044.80A-19A-19 3,254.91A-19 8,550.00A-1 35,090.26
$ 100,000.00 $ $ 110,667.52 $ 10,667.52Receipts From Delinquent Taxes A-1Amount to be Raised by Taxation for Supportof Municipal Budget:Local Tax for Municipal Purposes
Budget Totals$ 3,222,130.36 $$ 4,836,360.26 $
$ 3,433,521.42 $ 211,391.0621,470.06 $ 5,114,979.16 $ 257,148.84
A-2:A-7
A-1:A-2 64,422.80 64,422.80Non-Budget Revenue
$ 4.836,360.26 $ 21,470.06 $ 5,179,401.96 $ 321.571.64
REF. A-3 A-3
The accompanying Notes to the Financial Statements are an integral part of this statement.
"A-2"SHEET #2
TOWN OF CLINTON
CURRENT FUND
STATEMENT OF REVENUES - REGULATORY BASISFOR THE YEAR ENDED DECEMBER 31.2019
REF.
Allocation of Current Tax Collections:Collections Realized on a Cash Basis $ 12,122,542.35A-1:A-7
Allocated to:School and County Taxes 8,999,020.93
$ 3,123,521.42Balance for Support of Municipal Budget Appropriations
310,000.00Add: Appropriation-"Reserve for Uncollected Taxes" A-3
$ 3,433,521.42Amount for Support of Municipal Budget Appropriations A-2
Receipts from Delinquent Taxes:Delinquent Tax Collection $ 110,667.52A-7
$ 110,667.52A-2
Analysis of Non-Budget Revenues
Miscellaneous Revenue Not Anticipated:Treasurer:MiscellaneousClerks FeesPolice FeesInspection FeesSenior Citizen and Veterans Administrative FeeExcess - Animal Control FundCable T.V. Franchise FeeP.I.L.O.TAffordable Housing Closing CostsEscrowFuel UsageReimbursements - First Aid and RescueInsurance Check - Car AccidentRefunds
$ 1,718.5913,421.47
315.001,470.00
387.802,597.923,591.51
788.052,400.00
12,305.5512,732.51
4,446.738,066.00
181.67
$ 64,422.80A-1:A-2:A-4
The accompanying Notes to the Financial Statements are an integral part of this statement.
"A-3"SHEET #1
TOWN OF CLINTON
CURRENT FUND
STATEMENT OF EXPENDITURES - REGULATORY BASISFOR THE YEAR ENDED DECEMBER 31. 2019
APPROPRIATIONS EXPENDEDBUDGET AFTERMODIFICATION
PAID ORCHARGEDBUDGET RESERVED CANCELED
OPERATIONS WITHIN "CAPS"
GENERAL GOVERNMENTMayor and Council:Salaries and WagesOther ExpensesCommunications
Municipal Clerk:Salaries and WagesOther Expenses
Financial Administration:Salaries and WagesOther ExpensesAudit Services
Assessment of Taxes:Salaries and WagesOther Expenses
Revenue Administration:Salaries and WagesOther Expenses
Legal Services and Costs:Other Expenses
Engineering Services and Costs:Other Expenses
Planning Board:Salaries and WagesOther Expenses
Environmental Commission:Other Expenses
Insurance:General LiabilityWorkers CompensationEmployee Group Health
$ 24,140.00 $13,300.00
6,000.00
24,140.00 $13,300.006,000.00
24,140.00 $12,236.46
4,608.76
$1,063.541,391.24
98,250.0019,100.00
98,250.0019,100.00
95,038.5717,093.33
3,211.432,006.67
104,000.0013,300.0010,250.00
104,000.0014,300.0010,250.00
100,896.9612,616.7710,091.68
3,103.041,683.23
158.32
31,620.007,250.00
31,620.006,250.00
31,615.481,719.17
4.524,530.83
21,235.008,550.00
21,235.0010,550.00
21,234.7010,176.16
0.30373.84
105,000.00 100,000.00 61,864.92 38,135.08
20,000.00 20,000.00 16,338.00 3,662.00
17,720.0020,750.00
17,720.0015,750.00
17,720.0013,135.41 2,614.59
400.00 400.00 350.00 50.00
124,850.0053,443.00
310,000.00
120,850.0053,443.00
310,000.00
120,850.0051,914.40
310,000.001,528.60
PUBLIC SAFETYFire:Other Expenses
Fire Prevention:Salaries and WagesOther Expenses
Police:Salaries and WagesOther Expenses
First Aid Organization ContributionEmergency Management Services:Salaries and WagesOther Expenses
Fire Hydrant Rental
53,530.00 53,530.00 53,530.00
17,730.002,500.00
17,730.002,500.00
17,441.542,258.34
288.46241.66
1,158,500.0076,125.0052,530.00
1,158,500.0076,125.0052,530.00
1,155,134.9474,652.7952,530.00
3,365.061,472.21
3,405.002,000.00
30,000.00
3,405.002,000.00
30,000.00
3,365.151,030.37
21,134.25
39.85969.63
8,865.75
PUBLIC WORKS:Streets and Road Maintenance:Salaries and WagesOther ExpensesShade Tree Commission:Other ExpensesSolid Waste Collection:Other Expenses
210,500.0051,400.00
203,500.00103,400.00
177,338.1286,202.91
26,161.8817,197.09
12,250.00 12,250.00 11,841.32 408.68
66,020.00 66,020.00 55,610.80 10,409.20
The accompanying Notes to the Financial Statements are an integral part of this statement.
"A-3"SHEET #2
TOWN OF CLINTON
CURRENT FUND
STATEMENT OF EXPENDITURES - REGULATORY BASISFOR THE YEAR ENDED DECEMBER 31. 2019
EXPENDEDAPPROPRIATIONSPAID OR
CHARGEDBUDGET AFTERMODIFICATION CANCELEDRESERVEDBUDGET
PUBLIC WORKS (CONTINUED):
Public Building and Grounds:Salaries and WagesOther ExpensesCommunity Center:Salaries and WagesOther Expenses
Safety Administration:Other Expenses
Vehicle Maintenance:Other Expenses
Recycling:Salaries and WagesOther Expenses
$51,670.00 $64,178.00
51,670.00 $50,610.41
51,670.00 $59,178.00
$13,567.59
272.08561.23
8,727.926,958.77
9,000.005,120.00
9,000.007,520.00
1,000.001,000.001,000.00
21,889.73 11,610.2733,500.0035,000.00
4.306,030.7032,827.38
6,035.0038,000.00
6,035.0038,000.00 5,172.62
HEALTH AND HUMAN SERVICES:Board of Health:Salaries and WagesOther ExpensesAnimal Control:Other Expenses
4,980.001,170.00
4,980.00760.00
4,980.001,170.00 410.00
5,000.00 2,247.00 2,753.005,000.00
PARKS AND RECREATION:Recreation Services:Other Expenses
Historical Commission:Other ExpensesSenior Citizens:Other Expenses
Maintenance of Parks:Other ExpensesSmart Growth Committee:Other Expenses
2,499.92 0.082,500.002,500.00
500.00 430.00 70.00500.00
1.001.00 1.00
1,722.22 5,277.787,000.00 7,000.00
2,000.002,000.002,000.00
STATE UNIFORM CONSTRUCTION CODE(N.J.S.A.52:270-120 et seq.)Construction Officials:Salaries and WagesOther Expenses
Housing/Rental Officer:Salaries and WagesOther Expenses
63,111.051,808.59
388.95191.41
63,500.002,000.00
63,500.002,000.00
130.8237.04
14,000.001,000.00
14,000.001,000.00
13,869.18962.96
UTILITIES:30,000.009,500.00
29,000.0017,800.0030,500.002,000.00
102,000.00
16,499.696,568.849,896.54
15,567.3721,363.991,938.47
77,299.23
13,500.312,931.16
19,103.462,232.639,136.01
61.5324,700.77
30,000.009,500.00
29,000.0015,800.0034,500.00
2,000.00102,000.00
GasolineNatural GasElectricityTelephoneStreet LightingWaterSolid Waste Disposal Cost
$ 3,277,102.00 $ 3,314,002.00 $ 3,066,951.26 $ 247,050.74 $TOTAL OPERATIONS WITHIN "CAPS"
500.00500.00500.00Contingent
TOTAL OPERATIONS INCLUDINGCONTINGENT WITHIN "CAPS” $ 3,277,602.00 $ 3,314.502.00 $ 3,066,951.26 $ 247,550.74 $
The accompanying Notes to the Financial Statements are an integral part of this statement.
"A-3"SHEET #3
TOWN OF CLINTON
CURRENT FUND
STATEMENT OF EXPENDITURES - REGULATORY BASISFOR THE YEAR ENDED DECEMBER 31. 2019
APPROPRIATIONS EXPENDEDBUDGET AFTERMODIFICATION
PAID ORCHARGED CANCELEDBUDGET RESERVED
DEFERRED CHARGES AND REGULATORYEXPENDITURES - MUNICIPAL WITHIN "CAPS"
Statutory Expenditures:Contribution to:Public Employees Retirement SystemSocial Security System (OASI)Police and Firemen’s Retire System of NJUnemployment InsuranceDefined Contribution Retirement Plan
$ 70,551.00 $124,400.00267,473.00
875.001,000.00
70,551.00 $139,400.00267,473.00
975.001,000.00
70,551.00 $137,186.05267,473.00
883.13
$2,213.95
91.871,000.00
TOTAL DEFERRED CHARGES AND REGULATORYEXPENDITURES-MUNICIPAL WITHIN "CAPS” 3,305.82 $$ 464,299.00 $ 479,399.00 $ 476,093.18 $
TOTAL GENERAL APPROPRIATIONS FORMUNICIPAL PURPOSES WITHIN "CAPS" $ 3,741,901.00 $ 3,793,901.00 $ 3,543,044.44 $ 250,856.56 $
OPERATIONS EXCLUDED FROM "CAPS"Fair Housing Plan Ch 222 P11985: (COAH)Administrative and Executive:Other ExpensesLength of Service Award Program (LOSAP):Other Expenses
Recycling Tax
60,000.00 $ 12,018.21 $ 47,981.79 $$ 60,000.00 $
14,000.003,412.49
14,000.003,600.00
14,000.003,600.00 187.51
TOTAL OTHER OPERATIONS -EXCLUDED FROM "CAPS" 29,430.70 $ 48,169.30 $$ 77,600.00 $ 77,600.00 $
INTERLOCAL MUNICIPAL SERVICE AGREEMENTSClinton Township Municipal Court:Other Expenses 119,068.00 $ 932.00 $120,000.00 $ 120,000.00 $$
TOTAL INTERLOCAL MUNICIPALSERVICE AGREEMENTS 932.00 $120,000.00 $ 119,068.00 $$ 120,000.00 $
PUBLIC PRIVATE PROGRAMS OFF-SET BY REVENUESDrunk Driving Enforcement Fund (N.J.S.A. 40A:4-87 + $7,044.80)Recycling Tonnage GrantClean Communities Program (N.J.S.A. 40A:4-87 + $5,875.26)Body Armor GrantEconomic Development Grant (N.J.S.A. 40A:4-87 + $8,550.00)
$7,044.80 $3,254.915,875.261,409.998,550.00
7,044.80 $3,254.915,875.261,409.998,550.00
$ $3,254.91
1,409.99
TOTAL PUBLIC AND PRIVATE PROGRAMSOFF-SET BY REVENUE 26,134.96 $ $26,134.96 $$ 4,664.90 $
174,633.66 $ 49,101.30 $$ 202,264.90 $ 223,734.96 $TOTAL OPERATIONS EXCLUDED FROM "CAPS"
CAPITAL IMPROVEMENTS-EXCLUDED FROM "CAPS”$187,500.00 $187,500.00 $ 187,500.00 $$Capital Improvement Fund
Reserve for:Fire EquipmentRescue EquipmentPublic Works Equipment
10,000.0010,000.00
5.000.00
10,000.0010,000.00
5,000.00
10,000.0010,000.00
5,000.00
TOTAL CAPITAL IMPROVEMENTS-EXCLUDED FROM "CAPS" $212,500.00 $$ 212,500.00 $ 212,500.00 $
MUNICIPAL DEBT SERVICE-EXCLUDED FROM "CAPS”$150,000.00 $
55,950.0064,870.0026,656.71
150,000.00 $55,950.0064,870.0026,324.72
$ 150,000.00 $55,950.0064,870.0026,656,71
Payment of Bond PrincipalPayment of Bond Anticipation Notes and Capital NotesInterest on BondsInterest on Notes 331.99
TOTAL MUNICIPAL DEBT SERVICE-EXCLUDED FROM "CAPS" $ 331.99297,476 71 $ 297,144.72 $297,476 71 $$
The accompanying Notes to the Financial Statements are an integral part of this statement
"A-3"SHEET #4
TOWN OF CLINTON
CURRENT FUND
STATEMENT OF EXPENDITURES - REGULATORY BASISFOR THE YEAR ENDED DECEMBER 31, 2019
APPROPRIATIONS EXPENDEDBUDGET AFTERMODIFICATION
PAID ORCHARGED CANCELEDRESERVEDBUDGET
DEFERRED CHARGES-MUNICIPAL EXCLUDED FROM "CAPS"
Deferred Charges to Future Taxation Unfunded:Ordinance #2014-15Ordinance #2009-07
$65,000.00 $7,217.65
65,000.00 $7,217.65
65,000.00 $7,217.65
$
TOTAL GENERAL APPROPRIATIONS FOR MUNICIPALPURPOSES EXCLUDED FROM "CAPS" 49,101.30 $ 331.99$ 784,459.26 $ 805,929.32 $ 756,496.03 $
299,957,86 $ 331.99$ 4,526 , 360.26 $ 4,599,830 32 $ 4,299,540.47 $SUB-TOTAL GENERAL APPROPRIATIONS
310,000.00 310,000.00RESERVE FOR UNCOLLECTED TAXES 310,000.00
299,957.86 $ 331.99$ 4,836,360.26 $ 4,909,830.32 $ 4,609,540.47 $TOTAL GENERAL APPROPRIATIONS
A:A-1A-1REF. A-2
$ 13,504.67310,000.00
26,134.964,464,778,17
$ 4,814,417.80204,877,33
A-20Reserve for EncumbrancesReserve for Uncollected TaxesReserve for Grants AppropriatedCash Disbursements
A-2A-23A-4
A-4Less: Refunds
$ 4,609,540.47
$ 4,836,360.2652,000.0021,470.06
A-3BudgetEmergency AuthorizationsAppropriation by 40A:4-87
A-27A-2
$ 4,909,830.32
The accompanying Notes to the Financial Statements are an integral part of this statement.
TRUST FUND
"B"
TOWN OF CLINTON
TRUST FUND
BALANCE SHEETS - REGULATORY BASIS
BALANCEDECEMBER
31. 2019
BALANCEDECEMBER
31.2018REF.
ASSETS
Animal Control Trust Fund:Cash $ 14,186.64 $B-2 19,213.43
$ 14,186.64 $ 19,213.43
Other Funds:CashInterfund Receivable
$ 725,591.77 $1,943.00
B-2 766,929.241,487.15B-8
$ 727,534.77 $ 768,416.39
$ 741,721,41 $ 787,629.82
LIABILITIES. RESERVES AND FUND BALANCES
Animal Control Trust Fund:Due Current FundDue to State of New JerseyEncumbrances PayableReserve for Animal Control Trust Fund Expenditures
$B-6 2,822.75 $ 7,596.62B-4 4.20B-10 2,000.00
9,359.692,262.509,354.31B-3
$ 14,186.64 $ 19,213.43
Other Funds:Interfund PayableDue County of HunterdonReserve For:Various Reserves and DepositsEncumbrances PayableFund Balance
$ $B-8 3,826.848,969.30B-7 13,018.36
B-5 710,795.531,143.002,577.88
$ 727,534.77 $ 768,416.39
753,042.37B-9B-1 2,577.88
$ 741,721.41 $ 787,629.82
The accompanying Notes to the Financial Statements are an integral part of this statement.
"B-1"
TOWN OF CLINTON
TRUST FUND
STATEMENT OF FUND BALANCE - REGULATORY BASIS
REF.
$Balance, December 31, 2018 B 2,577.88
Balance, December 31, 2019 B $ 2,577.88
The accompanying Notes to the Financial Statements are an integral part of this statement.
THIS PAGE INTENTIONALLY LEFT BLANK
GENERAL CAPITAL FUND
"C"
TOWN OF CLINTON
GENERAL CAPITAL FUND
BALANCE SHEETS - REGULATORY BASIS
BALANCEDECEMBER
31. 2019
BALANCEDECEMBER
31. 2018REF.
ASSETS
$ 674,462.321,478,000.002,293,771.86
137,717.65
CashDeferred Charges to Future Taxation - FundedDeferred Charges to Future Taxation - UnfundedInterfunds Receivable
C-2 $ 397,374.071,628,000.001,958,439.51
33,794.81
C-4C-5C-6
$ 4,583,951.83 $ 4,017,608.39
LIABILITIES. RESERVES AND FUND BALANCE
Bond Anticipation NotesBonds PayableContracts PayableInterfunds PayableImprovement Authorizations:FundedUnfunded
Capital Improvement FundReserve For:Miscellaneous ReservesFund Balance
$ 1,851,092.001,478,000.00
91,672.06
C-9 $ 1,202,042.001,628,000.00
51,168.17195,995.16
C-10C-7C-6
C-8 81,852.89871,739.58
52,368.08
46,135.29714,172.4747,868.08
C-8C-11
C-12 156,455.00772.22
131,455.00772.22C-1
$ 4,583,951.83 $ 4,017,608.39
The accompanying Notes to the Financial Statements are an integral part of this statement.
"C-1"
TOWN OF CLINTON
GENERAL CAPITAL FUND
STATEMENT OF FUND BALANCE - REGULATORY BASIS
REF.
$Balance, December 31, 2018 C 772.22
$Balance, December 31, 2019 C 772.22
The accompanying Notes to the Financial Statements are an integral part of this statement.
THIS PAGE INTENTIONALLY LEFT BLANK
WATER UTILITY FUND
"D"SHEET #1
TOWN OF CLINTON
WATER UTILITY FUND
BALANCE SHEETS - REGULATORY BASIS
BALANCEDECEMBER
31.2019
BALANCEDECEMBER
31. 2018REF.ASSETS
Operating Fund:Cash - TreasurerCash - CollectorCash - Change FundInterfunds Receivable
D-5 $ 877,049.28 $ 1,060,763.4174,332.49
25.00957,531.53
$ 1,908,938.30 $ 1,348,275.21
D-6D-8 25.00
287,486.80D-19
Receivables and Inventories with Full Reserves:Consumer Accounts ReceivableInventory
$D-7 466,516.74 $84,894.23
551,410.97 $
141,893.2578,857.86D-9
$D 220,751.11
Total Operating Fund $ 2,460,349.27 $ 1,569,026.32
Capital Fund:CashFixed CapitalFixed Capital Authorized and UncompletedInterfunds ReceivableNew Jersey Environment InfrastructureLoan Receivable
$ 10,070.83 $19,774,616.9620,942,138.74
D-5 61,877.6219,774,616.9619,209,138.74
300,000.00
D-20D-21D-23
D-13 5,120.00 106,595.00
$ 40,731,946.53 $ 39,452,228.32Total Capital Fund
$ 43,192,295.80 $ 41,021,254.64
The accompanying Notes to the Financial Statements are an integral part of this statement.
"D"SHEET #2
TOWN OF CLINTON
WATER UTILITY FUND
BALANCE SHEETS - REGULATORY BASIS
BALANCEDECEMBER
31. 2019
BALANCEDECEMBER
31.2018REF.LIABILITIES. RESERVES AND FUND BALANCE
Operating Fund:Liabilities:Appropriation ReservesAccrued InterestEncumbrances PayableOverpayment of Water ChargesInterfunds Payable
$ 369,082.53 $70,949.2911,319.696,595.26
D-4:D-10 162,802.5869,632.4023,746.0011,890.91
300,000.00
D-12D-11D-14D19
$ 457,946.77 $551,410.97
1,450,991.53
568,071.89220,751.11780,203.32
Reserve for Receivables and InventoryFund Balance
DD-1
$ 2,460,349.27 $ 1,569,026.32Total Operating Fund
Capital Fund:Improvement Authorizations:FundedUnfunded
Capital Improvement FundGeneral Serial BondsBond Anticipation NotesNew Jersey Environmental Infrastructure LoanInterfunds PayableReserve For:Contracts PayableAmortizationDeferred AmortizationMiscellaneous Deposits
Fund Balance
$ 1,153,343.58 $11,517,853.49
227,419.086,343,000.00
140,000.005,010,744.67
951,139.00
D-15 1,060,024.8612,950,890.25
127,419.086,693,000.00
160,000.005,417,592.83
260,745.98
D-15D-18D-26D-27D-25D-23
D-17 1,848,136.9910,559,865.581,561,184.761,199,140.20
220,119.18
318,200.769,880,354.051,280,848.13
900,033.20403,119.18
D-16D-24D-22D-2
Total Capital Fund $ 40,731,946.53 $ 39,452,228.32
$ 43,192,295.80 $ 41,021,254.64
The accompanying Notes to the Financial Statements are an integral part of this statement.
"D-1"
TOWN OF CLINTON
WATER UTILITY FUND
STATEMENTS OF OPERATIONSAND CHANGE IN FUND BALANCE - REGULATORY BASIS
FOR THE YEAR ENDED DECEMBER 31. 2019
YEAR ENDEDDECEMBER
31.2019
YEAR ENDEDDECEMBER
31, 2018REF.
REVENUE AND OTHER INCOME REALIZED
$Fund Balance UtilizedRentsAdditional RentsFire Hydrant ServiceUtility Capital SurplusReserve for Payment of Debt ServiceMiscellaneousOther Credits to Income:Unexpended Balance of Appropriation Reserves
$ 75,000.003,224,989.81D-3 3,579,998.49
D-3 204,972.00 204,445.78215,994.00
7,061.0064,405.70D-3 129,595.18
D-10 107,975.37 45,827.81
TOTAL INCOME $ 4,022,541.04 $ 3,837,724.10
EXPENDITURES
OperatingCapital ImprovementsDebt ServiceRegulatory Expenditures and Deferred ChargesRefund of Prior Years' Revenue
$D-4 1,966,162.00 $130,000.00
1,131,113.16124,091.00
386.67
1,829,355.0025,000.00
1,108,297.96115,402.00
D-4D-4D-4D-5
TOTAL EXPENDITURES $ 3,351,752.83 $ 3,078,054.96
Excess in Revenue $ 670,788.21 $ 759,669.14
Fund BalanceBalance, January 1 D 780,203.32
$ 1,450,991.53 $95,534.18
855,203.32
Decreased by:Utilization by Water Operating Budget 75,000.00
Balance, December 31 $ 1,450,991.53 $D 780,203.32
The accompanying Notes to the Financial Statements are an integral part of this statement.
"D-2"
TOWN OF CLINTON
WATER UTILITY CAPITAL FUND
STATEMENT OF FUND BALANCE - REGULATORY BASIS
REF.
Balance, December 31, 2018 D $ 403,119.18
Decreased by:Appropriated to FinanceImprovements Authorizations D-15 183,000.00
Balance, December 31, 2019 D $ 220,119.18
The accompanying Notes to the Financial Statements are an integral part of this statement.
HD-3n
TOWN OF CLINTON
WATER UTILITY OPERATING FUND
STATEMENT OF REVENUES - REGULATORY BASISFOR THE YEAR ENDED DECEMBER 31, 2019
EXCESS OR(DEFICIT)ANTICIPATED REALIZEDREF.
$ 3,101,418.00 $ 3,579,998.49200,000.0050,000.00
$Water Use ChargesHydrant FeesMiscellaneous
D-1:D-3D-1:D-6D-1:D-3
478,580.494,972.00
79,595.18204,972.00129,595.18
$ 3,351,418.00 $ 3,914,565.67 $D-4 563,147.67
ANALYSIS OF REALIZED REVENUE
Water Use Charges:Consumer Accounts Receivable:CollectedPrepaid Applied
D-7 $ 3,568,107.5811,890.91D-7
$ 3,579,998.49D-3
Miscellaneous:Treasurer:Connection FeesMiscellaneousInterest on Investments
$ 98,788.538,129.57
11,069.76$ 117,987.86D-5
Collector:Interest on Delinquent AccountsMiscellaneous
$D-6 11,332.32275.00D-6
D-3 $ 129,595.18
The accompanying Notes to the Financial Statements are an integral part of this statement.
"D-4
"
TOW
NO
FC
LIN
TON
WAT
ERUT
ILIT
YO
PER
ATIN
GFU
ND
STAT
EMEN
TO
FEX
PEN
DIT
UR
ES-R
EGU
LATO
RY
BASI
SFO
RTH
EYE
AREN
DED
DEC
EMBE
R31
.201
9
EXPE
NDED
APPR
OPR
IATI
ONS
PAID
OR
CH
ARG
EDBU
DG
ETAF
TER
MO
DIF
ICAT
ION
CAN
CEL
EDR
ESER
VED
BUD
GET
Ope
ratin
g :Sa
larie
san
dW
ages
Oth
erEx
pens
es13
6 ,82
8.50
$21
4,05
0.01
582 ,
391.
50$
1,03
2 ,89
1.99
719 ,
220.
00$
1,24
6,94
2.00
719 ,
220.
00$
1,24
6 ,94
2.00
$
350 ,
878.
51$
1,96
6,16
2.00
$1,
615 ,
283.
49$
1,96
6 ,16
2.00
$$
Tota
lOpe
ratin
g
Cap
italI
mpr
ovem
ents:
Cap
ital I
mpr
ovem
entF
und
Cap
italO
utla
yR
eser
ve( P
ublic
Wor
ksEq
uipm
ent)
$10
0 ,00
0.00
$10
0 ,00
0.00
$10
, 000
.00
20,0
00.0
0
100,
000.
00$
10,0
00.0
020
,000
.00
$10
, 000
.00
20,0
00.0
0
120 ,
000.
00$
10, 0
00.0
0$
130,
000.
00$
$13
0 ,00
0.00
$To
talC
apita
l Im
prov
emen
ts
Deb
tSer
vice
s:Pa
ymen
tofL
oan
Prin
cipa
lPa
ymen
tofB
ond
Antic
ipat
ion
Not
esIn
tere
ston
Bond
s /Lo
anIn
tere
ston
Not
esN
ewJe
rsey
Envi
ronm
enta
l Inf
rast
ruct
ure
Loan
-Prin
cipa
lN
ewJe
rsey
Envi
ronm
enta
l Inf
rast
ruct
ure
Loan
-Int
eres
t
$35
0 ,00
0.00
$20
,000
.00
270 ,
000.
003 ,
600.
0040
6 ,90
0.00
80, 6
65.0
0
350 ,
000.
00$
20, 0
00.0
027
0 ,00
0.00
3 ,60
0.00
406 ,
848.
1680
,665
.00
$35
0,00
0.00
$20
,000
.00
270 ,
000.
003 ,
600.
0040
6,90
0.00
80,6
65.0
051
.84
$1,
131,
165.
00$
1,13
1 ,11
3.16
$51
.84
1,13
1,16
5.00
$To
talD
ebtS
ervi
ces
$
Reg
ulat
ory
Expe
nditu
res :
Con
tribu
tions
to:
Publ
icE
mpl
oyee
sR
etire
men
tSys
tem
Socia
lSec
urity
Syst
em(O
.A. S
.I .)
Une
mpl
oym
ent C
ompe
nsat
ion
Insu
ranc
e
$70
,551
.00
$45
,023
.76
312.
22
70,5
51.0
0$
53,0
40.0
050
0.00
70,5
51.0
0$
53,0
40.0
050
0.00
$8,
016.
2418
7.78
8 ,20
4.02
$11
5,88
6.98
$$
124,
091.
00$
124,
091,
00$
Tota
lReg
ulat
ory
Exp
endi
ture
s
369 ,
082.
53$
2,98
2 ,28
3.63
$51
.84
3 ,35
1 ,41
8.00
$3 ,
351,
418.
00$
$
D-1
D :D
-1D
-3R
EF .
2,65
6 ,67
5.99
11, 3
19.6
935
4 ,26
5.00
$C
ash
Dis
burs
emen
tsEn
cum
bran
ces
Paya
ble
Accr
ued
Inte
rest
D-5 D -11
D -12
$3 ,
022 ,
260.
6839
,977
.05
Less
:Ref
unds
D-5
$2,
982,
283.
63
The
acco
mpa
nyin
gN
otes
toth
eFi
nanc
ial S
tate
men
tsar
ean
inte
gral
part
ofth
isst
atem
ent.
THIS PAGE INTENTIONALLY LEFT BLANK
SEWER UTILITY FUND
II£H
SHEET #1
TOWN OF CLINTON
SEWER UTILITY FUND
BALANCE SHEETS - REGULATORY BASIS
BALANCEDECEMBER
31. 2019
BALANCEDECEMBER
31.2018REF.ASSETS
Operating Fund:Cash - TreasurerCash - CollectorCash - Change FundInterfund Receivable
$ 762,340.32 $65,859.86
25.00
E-5 242,959.63500.0025.00
3,651.74
E-6E-10E-13
$ 828,225.18 $ 247,136.37
Receivables with Full Reserves:Consumer Accounts ReceivableInventory
$E-7 3,067,028.84 $284,745.01
3,351,773.85 $ 2,817,457.90
2,531,023.89286,434.01E-9
$E
$Total Operating Fund 4,179,999.03 $ 3,064,594.27
Capital Fund:CashFixed CapitalFixed Capital Authorized and UncompletedInterfund Receivable
$ 1,650,936.47 $12,247,780.624,869,150.00
E-5 1,317,460.8512,247,780.621,361,750.00
470,995.16
E-16E-15E-22
Total Capital Fund $ 18,767,867.09 $ 15,397,986.63
$ 22,947,866.12 $ 18,462,580.90
The accompanying Notes to the Financial Statements are an integral part of this statement.
npil
SHEET #2
TOWN OF CLINTON
SEWER UTILITY FUND
BALANCE SHEETS - REGULATORY BASIS
BALANCEDECEMBER
31.2019
BALANCEDECEMBER
31. 2018REF.LIABILITIES. RESERVES AND FUND BALANCE
Operating Fund:Liabilities:Appropriation ReservesEncumbrances PayableInterfunds PayableAccrued Interest on LoansPrepaid Rents
$ 302,958.81 $10,801.346,392.53
26,193.23
E-4:E-8 107,025.0434,455.901,593.95
27,755.738,415.47
E-11E-13E-12E-6
$ 346,345.91 $3,351,773.85
481,879.27
179,246.092,817,457.90
67,890.28EReserve for Receivables
Fund Balance E-1
4,179,999.03 $ 3,064,594.27Total Operating Fund $
Capital Fund:New Jersey Wastewater Treatment Loans PayableGeneral Serial BondsImprovement Authorizations:FundedUnfundedCapital Improvement FundInterfunds PayableReserve for:Miscellaneous ReservesDeferred AmortizationAmortizationContracts Payable
Fund Balance
$ 689,343.21 $1,200,000.00
E-23 742,911.531,250,000.00E-24
E-18 386,458.983,388,293.15
35,402.97
324,039.08E-18E-19 103,402.97
3,651.74E-22
E-17 1,065,092.201,479,750.00
10,358,437.4138,577.67
126,511.50
1,055,092.201,361,750.00
10,254,869.09175,758.52126,511.50
E-21E-20E-14E-2
$ 18,767,867.09 $ 15,397,986.63Total Capital Fund
$ 22,947,866.12 $ 18,462,580.90
The accompanying Notes to the Financial Statements are an integral part of this statement.
"E-1"
TOWN OF CLINTON
SEWER UTILITY OPERATING FUND
STATEMENTS OF OPERATIONSAND CHANGE IN FUND BALANCE - REGULATORY BASIS
FOR THE YEAR ENDED DECEMBER 31.2019
YEAR ENDEDDECEMBER
31. 2019
YEAR ENDEDDECEMBER
31. 2018REF.
REVENUE AND OTHER INCOME REALIZED
$ 59,999.72 $1,760,000.00
291,563.10
E-3 150,000.001,762,896.17
Fund Balance UtilizedRentsAdditional RentsCapital SurplusReserve to Pay DebtSettlement AgreementMiscellaneousOther Credits to Income:Unexpended Balance of Appropriation ReservesAccrued Interest Canceled
E-3E-3
45,365.0035,107.00
E-3 139,417.21431,330.36E-3 252,182.07
E-8 32,891.401,755.06
13,633.261,550.12E-12
$ 2,716,956.85 $ 2,260,733.62TOTAL INCOME
EXPENDITURES
Budget and Emergency Appropriations:OperatingDeferred Charges and Regulatory ExpendituresCapital ImprovementsMunicipal Debt Service
Refund of Prior Years' Revenue
$ 1,906,683.72 $105,926.0060,000.00
170,183.32175.10
E-4 1,907,505.00109,277.00
35,000.00168,683.32
115.00
E-4E-4E-4E-5
$ 2,242,968.14 $ 2,220,580.32TOTAL EXPENDITURES
$ 473,988.71 $Excess in Revenue 40,153.30
Fund BalanceBalance, January 1 E 177,736.98
$ 541,878.99 $ 217,890.2867,890.28
Decreased by:Utilization by Sewer Operating Budget E-1:E-3 59,999.72 150,000.00
$ 481,879.27 $Balance, December 31 E 67,890.28
The accompanying Notes to the Financial Statements are an integral part of this statement.
"E-2"
TOWN OF CLINTON
SEWER UTILITY CAPITAL FUND
STATEMENT OF CAPITAL SURPLUS - REGULATORY BASIS
REF.
$E 126,511.50Balance, December 31, 2018
$E 126,511.50Balance, December 31, 2019
The accompanying Notes to the Financial Statements are an integral part of this statement.
"E-3"
TOWN OF CLINTON
SEWER UTILITY OPERATING FUND
STATEMENT OF REVENUES - REGULATORY BASISYEAR ENDED DECEMBER 31. 2019
EXCESSOR
REF. ANTICIPATED REALIZED (DEFICIT)
$ 59,999.72 $1,760,000.00
38,082.79139,417.21245,295.00
Fund Balance AnticipatedSewer Use ChargesAdditional RentsSettlement AgreementMiscellaneous
E-1 59,999.72 $1,760,000.00
291,563.10139,417.21431,330.36
E-1:E-3E-1:E-3E-1:E-5E-1:E-3
253,480.31
186,035.36
$ 2,242,794.72 $ 2,682,310.39 $ 439,515.67E-4
ANALYSIS OF REALIZED REVENUE
Consumer Accounts ReceivableApplied
$ 2,043,147.63M15.47
E-7E-7E-3 $ 2,051,563.10
Miscellaneous:Treasurer:
Interest EarnedMiscellaneous
$ 6,971.4779,545.21
Total Treasurer E-5 $ 86,516.68
Sewer Collector:Penalties on Delinquent AccountsCalibrationsMiscellaneous
E-6 334,754.939,317.25
741.50E-6E-6
E-3 $ 431,330.36
The accompanying Notes to the Financial Statements are an integral part of this statement.
"E- 4
"
TOW
NO
FC
LIN
TON
SEW
ERU
TILI
TYO
PER
ATIN
GFU
ND
STAT
EMEN
TO
FEX
PEN
DIT
UR
ES-R
EGU
LATO
RY
BASI
SFO
RTH
EYE
AREN
DED
DEC
EMBE
R31
,20
19
APPR
OPR
IATI
ON
SEX
PEN
DED
BUD
GET
AFTE
RM
OD
IFIC
ATIO
NPA
IDO
RC
HAR
GED
BUD
GET
RES
ERVE
DC
ANC
ELED
Ope
ratin
g :Sa
larie
san
dW
ages
Oth
erEx
pens
esO
ther
Expe
nses
-Ove
rhea
dO
ther
Expe
nses
-Adm
inis
trativ
eFe
e
$43
0 ,00
0.00
$1,
047,
227.
0039
1 ,95
6.72
37,5
00.0
0
430 ,
000.
00$
1,04
7 ,22
7.00
391 ,
956.
7237
,500
.00
379 ,
993.
10$
798 ,
629.
7839
1,95
6.72
37,5
00.0
0
50,0
06.9
0$
248 ,
597.
22
Tota
lOp
era
ting
$1,
906 ,
683,
72$
1,90
6,68
3.72
$1,
608 ,
079.
60$
298,
604.
12$
Cap
ital I
mpr
ovem
ents:
Cap
ital I
mpr
ovem
ent F
und
Res
erve
forP
ublic
Wor
ksEq
uipm
ent
$50
,000
.00
$10
,000
, 00
50,0
00.0
0$
10, 0
00.0
050
, 000
.00
$10
,000
.00
$
60,0
00.0
0$
60,0
00.0
0$
$To
talC
ap
italI
mp
rove
me
nts
$60
,000
.00
$
Deb
t Ser
vice
:Pa
ymen
tofB
ond /
Loan
Prin
cipa
lIn
tere
ston
Bond
s/Lo
ans
New
Jers
eyEn
viro
nmen
tal In
frast
ruct
ure
Loan
-Prin
cipa
lN
ewJe
rsey
Envir
onm
enta
l Infra
stru
ctur
eLo
an-In
tere
st
$50
,000
.00
$50
,250
.00
53, 5
70.0
016
,365
.00
50,0
00.0
0$
50,2
50.0
053
,570
.00
16,3
65.0
0
50,0
00.0
0$
50,2
50.0
053
,568
.32
16, 3
65.0
0
$
1.68
Tota
lDeb
t Ser
vice
170 ,
185.
00$
170 ,
185.
00$
170,
183.
32$
$$
1.68
Reg
ulat
ory
Expe
nditu
res :
Con
tribu
tions
to:
Publ
icEm
ploy
ees
Ret
irem
entS
yste
mSo
cial
Secu
rity
Syst
em( O
. A.S
. I.)
Une
mpl
oym
ent C
ompe
nsat
ion
Insu
ranc
e
$70
,551
.00
$35
,000
.00
375.
00
70,5
51.0
0$
35,0
00.0
037
5.00
70,5
51.0
0$
30,7
99.1
522
1.16
$4,
200.
8515
3.84
Tota
lReg
ulat
ory
Exp
endi
ture
s$
105 ,
926.
00$
105,
926.
00$
101 ,
571.
31$
4,35
4.69
$
$2,
242,
794.
72$
2,24
2,79
4.72
$1 ,
939,
834.
23$
302,
958.
81$
1.68
REF
.E
-1E :
E -1E -
3C
ash
Dis
burs
emen
tsAc
crue
dIn
tere
stEn
cum
bran
ces
Paya
ble
$1,
923 ,
477.
2166
,615
.00
10,8
01.3
4
E -5
E -12
E -11
$2,
000 ,
893.
55Le
ss:
Ref
unds
61,0
59.3
2E -
5
$1,
939 ,
834.
23
The
acco
mpa
nyin
gN
otes
toth
eFi
nanc
ial S
tate
men
tsar
ean
inte
gral
part
ofth
isst
atem
ent.
THIS PAGE INTENTIONALLY LEFT BLANK
GENERAL FIXED ASSETS ACCOUNT GROUP
upll
TOWN OF CLINTON
GENERAL FIXED ASSETS ACCOUNT GROUP
BALANCE SHEETS - REGULATORY BASIS-RESTATED
DECEMBER31. 2019
DECEMBER31, 2018
General Fixed Assets:SitesSite ImprovementsBuildings and Building ImprovementsMachinery and Equipment
$ 3,907,376.00 $62 ,988.00
6,370 ,466.184 ,189,627.73
3 ,907,376.0062 ,988.00
6 ,370 ,466.184 ,121,151.00
TOTAL GENERAL FIXED ASSETS $ 14,530,457.91 $ 14,461,981.18
Investment in General Fixed Assets $ 14,530,457.91 $ 14 ,461,981.18
The accompanying Notes to the Financial Statements are an integral part of this statement.
NOTES TO FINANCIAL STATEMENTS
TOWN OF CLINTON
NOTES TO FINANCIAL STATEMENTSYEAR ENDED DECEMBER 31. 2019 AND 2018
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIESNOTE 1:
A. Reporting Entity
The Town of Clinton is an instrumentality of the State of New Jersey,established to function as a municipality. The Town Council consists ofelected officials and is responsible for the fiscal control of the Town.
Except as noted below, the financial statements of the Town of Clintoninclude every board, body, officer or commission supported andmaintained wholly or in part by funds appropriated by the Town of Clinton,as required by N.J.S.A. 40A:5-5. Accordingly, the financial statements ofthe Town of Clinton do not include the operations of the local or regionalschool districts, inasmuch as their activities are administered by separateboards.
B. Description of Funds
The Governmental Accounting Standards Board (GASB) is the acceptedstandard-setting body for establishing governmental accounting andfinancial reporting principles. GASB codification establishes thepresentation of basic financial statements into three fund types, thegovernmental, proprietary and fiduciary funds, as well asgovernment-wide financial reporting that must be used by generalpurpose governmental units when reporting financial position and resultsof operations in accordance with U.S. Generally Accepted AccountingPrinciples (GAAP).
The accounting policies of the Town of Clinton conform to the accountingprinciples applicable to municipalities which have been prescribed by theDivision of Local Government Services, Department of CommunityAffairs, State of New Jersey. Such principles and practices are designedprimarily for determining compliance with legal provisions and budgetaryrestrictions and as a means of reporting on the stewardship of publicofficials with respect to public funds. Under this method of accounting,the financial transactions and accounts of the Town of Clinton areorganized on the basis of funds and an account group which is differentfrom the fund structure required by GAAP.
6
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)NOTE 1:
Description of Funds (Continued)B.
A fund or account group is an accounting entity with a separate set ofself-balancing accounts established to record the financial position andresults of operation of a specific government activity. As required by theDivision of Local Government Services, the Town accounts for itsfinancial transactions through the following individual funds and accountgroup:
Current Fund - resources and expenditures for governmental operationsof a general nature, including federal and state grant funds
Trust Fund - receipts, custodianship and disbursement of funds inaccordance with the purpose for which each reserve was created
General Capital Fund - receipt and disbursement of funds for theacquisition of general capital facilities, other than those acquired in theCurrent Fund
Water/Sewer Utility Operating and Capital Funds - Account for theoperations and acquisition of capital facilities of the municipally ownedWater/Sewer utility
General Fixed Assets Account Group - utilized to account for property,land, buildings and equipment that have been acquired by othergovernmental funds
C. Basis of Accounting
The accounting principles and practices prescribed for municipalities bythe State of New Jersey differ in certain respects from generally acceptedaccounting principles applicable to local government units. The moresignificant accounting policies and differences in the State of New Jerseyare as follows:
A modified accrual basis of accounting is followed with minor exceptions.
Revenues - are recorded when received in cash except for certainamounts which are due from other governmental units. Operating grantsare realized as revenues when anticipated in the Town's budget.Receivables for property taxes are recorded with offsetting reserves on thebalance sheet of the Town's Current Fund; accordingly, such amounts arenot recorded as revenue until collected. Other amounts that are due theTown, which are susceptible to accrual, are also recorded as receivableswith offsetting reserves and recorded as revenues when received. GAAPrequires revenues to be recognized in the accounting period when theybecome susceptible to accrual, reduced by an allowance for doubtfulaccounts.
7
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)NOTE 1:
Basis of Accounting (Continued)C.
Expenditures - are recorded on the "budgetary" basis of accounting.Generally expenditures are recorded when an amount is encumbered forgoods or services through the issuance of a purchase order inconjunction with the Encumbrance Accounting System. Outstandingencumbrances, at December 31, are reported as a cash liability in thefinancial statements and constitute part of the Town's regulatoryAppropriation Reserve balance.
Appropriation reserves covering unexpended appropriation balances areautomatically created at December 31st of each year and recorded asliabilities, except for amounts which may be canceled by the governingbody. Appropriation reserves are available, until lapsed at the close ofthe succeeding year, to meet specific claims, commitments or contractsincurred during the preceding fiscal year. Lapsed appropriation reservesare recorded as income. Appropriations for principal payments onoutstanding general capital and utility bonds and notes are provided onthe cash basis, interest on general capital indebtedness is on the cashbasis, whereas interest on utility indebtedness is on the accrual basis.
Encumbrances - Contractual orders at December 31st are reported asexpenditures through the establishment of encumbrances payable.Under GAAP, encumbrances outstanding at year end are reported asreservations of fund balance because they do not constitute expendituresor liabilities.
Foreclosed Property - is recorded in the Current Fund at the assessedvaluation when such property was acquired and is fully reserved. GAAPrequires such property to be recorded in the General Fixed AssetsAccount Group at its market value.
Sale of Municipal Assets - The proceeds from the sale of municipalassets can be held in a reserve until anticipated as a revenue in a futurebudget. GAAP requires such proceeds to be recorded as a revenue inthe year of sale.
Interfunds - Interfund receivables in the Current Fund are recorded withoffsetting reserves which are created by charges to operations. Income isrecognized in the year the receivables are liquidated. Interfundreceivables in the other funds are not offset by reserves. GAAP does notrequire the establishment of an offsetting reserve.
8
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)NOTE 1:
Basis of Accounting (Continued)C.
General Fixed Assets - N.J.A.C. 5:30-5.6, Accounting for GovernmentalFixed Assets, as promulgated by the Division of Local GovernmentServices, which differs in certain respects from generally acceptedaccounting principles, requires the inclusion of a statement of generalfixed assets of the Town as part of its basic financial statements. Generalfixed assets are defined as nonexpendable personal and real propertyhaving a physical existence, a useful life of more than one year and anacquisition cost of $5,000.00 or more per unit.("infrastructure") general fixed assets consisting of certain improvementsother than buildings, such as roads, bridges, curbs and gutters, streetsand sidewalks and drainage systems are not capitalized.
Public domain
General Fixed Assets that have been acquired and are utilized in agovernmental fund operation are accounted for in the General FixedAsset Account Group rather than in a governmental fund,
depreciation has been provided on General Fixed Assets or reported inthe financial statements.
No
Expenditures for construction in progress are recorded in the CapitalFunds until such time as the construction is completed and put intooperation.
Fixed assets acquired through grants in aid or contributed capital has notbeen accounted for separately.
Fixed Capital - Water Utility and Sewer Utility
Accounting for utility fund "fixed capital" remains unchanged under therequirements of N.J.A.C. 5:30-5.6.
Property and equipment purchased by the Water Utility Fund and theSewer Utility Fund are recorded in the capital account at cost and areadjusted for disposition and abandonment. The amounts shown do notpurport to represent reproduction costs or current value. The fixed capitalreported is as taken from the municipal records and does not necessarilyreflect the true condition of such fixed capital. Contributions in aid ofconstruction are not capitalized. The balance in the Reserve forAmortization and Deferred Reserve for Amortization accounts in the utilitycapital fund represents charges to operations for the cost of acquisition ofproperty, equipment and improvements. The utility does not recorddepreciation on fixed assets.
9
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)NOTE 1:
Basis of Accounting (Continued)C.
Inventories of Supplies - The cost of inventories of supplies for all fundsare recorded as expenditures at the time individual items are purchased.The cost of inventories is not included on the various balance sheets.GAAP requires the cost of inventories to be reported as a current assetand equally offset by a fund balance reserve.
Accounting and Financial Reporting for Pensions
Under the provisions of Governmental Accounting Standards Board(GASB) Statement No. 68 “Accounting and Financial Reporting forPensions” and GASB Statement No. 71, "Pension Transition forContributions Made Subsequent to the Measurement Date” (anamendment of GASB Statement No. 68), local government employers(or non-employer contributing entity in a special funding situation) arerequired to recognize a net pension liability measured as of a date (themeasurement date) no earlier than the end of its prior fiscal year. If astate or local government employer or non-employer contributing entitymakes a contribution to a defined benefit pension plan between themeasurement date of the reported net pension liability and the end of thegovernment's reporting period, Statement 68 requires that thegovernment recognize its contribution as a deferred outflow of resources.
In addition, Statement 68 requires recognition of deferred outflows ofresources and deferred inflows of resources for changes in the netpension liability of a state or local government employer or non-employercontributing entity that arise from other types of events.
Under GAAP, municipalities are required to recognize their proportionateshare of net pension liability, deferred outflows of resources, deferredinflows of resources on the Statement of Net Position and theproportionate share of the pension related expense on the Statement ofActivities.
New Jersey’s municipalities and counties do not follow GAAP accountingprinciples and, as such, do not follow GASB requirements with respect torecording the net pension liability as a liability on their balance sheets.However, N.J.A.C. 5:30 6.1(c)(2) requires municipalities to discloseGASB 68 information in the Notes to the Financial Statements. Thedisclosure must meet the requirements of GASB 68.
10
NOTE 1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Basis of Accounting (Continued)C.
Accounting and Financial Reporting for Postemplovment Benefits OtherThan Pensions (OPEB)
The Governmental Accounting Standards Board (GASB) has issuedStatement no. 75, “ Accounting and Financial Reporting forPostemployment Benefits Other Than Pensions" . This statementestablishes standards for measuring and recognizing liabilities, deferredoutflows and inflows of resources, and expenses for postemploymentbenefits other than pensions. It also requires the State of New Jersey tocalculate and allocate to each participating member, for note disclosurepurposes only, the OPEB net liability of New Jersey Health Benefits LocalGovernment Retiree Plan (the Plan). The statement does not alter theamount of funds that must be budgeted for OPEB payment under existingstate law.
Under GAAP, municipalities are required to recognize the OPEB liabilityin Statements of Revenues, Expenses, Changes in Net Position (balancesheets) and Notes to the Financial Statements in accordance with GASB75. The liability required to be displayed by GASB 75 is displayed as aseparate line item in the Unrestricted Net Position area of the balancesheet.
New Jersey’s municipalities and counties do not follow GAAP accountingprinciples and, as such, do not follow GASB requirements with respect torecording the OPEB liability as a liability on their balance sheets.However, N.J.A.C. 5:30 6.1(c) (2) requires municipalities to discloseGASB 75 information in the Notes to the Financial Statements. Thedisclosure must meet the requirements of GASB 75.
Basic Financial StatementsD.
The GASB codification also defines the financial statements of agovernmental unit to be presented in the general purpose financialstatements to be held in accordance with GAAP. The Town presents thefinancial statements listed in the table of contents of the "Requirements ofAudit and Accounting Revision of 1987" as prescribed by the Division ofLocal Government Services, Department of Community Affairs, State ofNew Jersey and which differ from the financial statements required byGAAP.
11
CASH AND CASH EQUIVALENTSNOTE 2:
The Town considers petty cash, change funds, cash in banks and certificates ofdeposit as cash and cash equivalents.
DepositsA.
New Jersey statutes permit the deposit of public funds in publicdepositories which are located in New Jersey and which meet therequirements of the Governmental Unit Deposit Protection Act (GUDPA).GUDPA requires a bank that accepts public funds to be a publicdepository. A public depository is defined as a state bank, a nationalbank, or a savings bank, which is located in the State of New Jersey, thedeposits of which are insured by the Federal Deposit InsuranceCorporation. The statutes also require public depositories to maintaincollateral for deposits of public funds that exceed certain insurance limits.Each depository participating in the GUDPA system must pledgecollateral equal to 5% of the average amount of its public deposits and100% of the average amount of its public funds in excess of 75% of itscapital funds. No collateral is required for amounts covered by FDICinsurance. The collateral which may be pledged to support these depositsincludes obligations of the State and federal governments, insuredsecurities and other collateral approved by the Department. When thecapital position of the depository deteriorates or the depository takes anunusually large amount of public deposits, the Department of Bankingand Insurance requires additional collateral to be pledged.(GUDPA), if a public depository fails, the collateral it has pledged, plusthe collateral of all other public depositories, is available to pay the fullamount of the deposits to the governmental unit.
Under
The Town of Clinton has the following cash and cash equivalents atDecember 31, 2019:
Reconciling Items: ReconciledBalance
BankBalanceFund Type: Additions Deletions
$ 1,745,104.63 $ 79,386.67 $14,840.84
794,216.89 50,761.60677,012.32984,637.61 25,016.24
48,681.83840,174.33 13,508.27
1,650,936.47
64,921.44 $654.20
119,386.722,550.00
58,247.0838,611.0025,457.42
Current FundAnimal Control FundOther Trust FundGeneral Capital FundWater Utility Operating FundWater Utility Capital FundSewer Utility Operating FundSewer Utility Capital Fund
1,759,569.8614,186.64
725.591.77674,462.32951.406.77
10,070.83828,225.18
1,650,936.47
$ 6,755,604.92 $ 168,672.78 $ 309,827.86 $ 6,614,449.84TOTAL DECEMBER 31. 2019
12
CASH AND CASH EQUIVALENTS (CONTINUED)NOTE 2:
Deposits (Continued)A.
Custodial Credit Risk - Deposits - Custodial credit risk is the risk that inthe event of a bank failure, the deposits may not be returned. The Towndoes not have a specific deposit policy for custodial credit risk otherthan those policies that adhere to the requirements of statute. As ofDecember 31, 2019, based upon the coverage provided by FDIC andNJGUDPA, no amount of the bank balance was exposed to custodialcredit risk. Of the cash on balance in the bank $500,000.00 was coveredby Federal Depository Insurance and $6,255,604.92 was covered underthe provisions of NJGUDPA.
B. Investments
The purchase of investments by the Town is strictly limited by the expressauthority of the New Jersey Local Fiscal Affairs Law, N.J.S.A. 40A:5-15.1.Permitted investments include any of the following type of securities:
Bonds or other obligations of the United States of America orobligations guaranteed by the United States of America;
1.
Government money market mutual funds which are purchasedfrom an investment company or investment trust which isregistered with the Securities and Exchange Commission underthe “Investment Company Act of 1940,” 15 U.S.C. 80a-1 et seq.,and operated in accordance with 17 C.F.R. § 270.2a-7 and whichportfolio is limited to U.S. Government securities that meet thedefinition of an eligible security pursuant to 17 C.F.R. § 270.2a-7and repurchase agreements that are collateralized by such U.S.Government securities in which direct investment may be madepursuant to paragraphs (1) and (3) of N.J.S.A. 5-15.1. Thesefunds are also required to be rated by a nationally recognizedstatistical rating organization.
2.
3. Any obligation that a federal agency or a federal instrumentalityhas issued in accordance with an act of Congress, which securityhas a maturity date not greater than 397 days from the date ofpurchase, provided that such obligation bears a fixed rate ofinterest not dependent on any index or other external factor;
Bonds or other obligations of the Local Unit or bonds or otherobligations of school districts of which the Local Unit is a part orwithin which the school district is located.
4.
13
CASH AND CASH EQUIVALENTS (CONTINUED)NOTE 2:
Investments (Continued)B.
Bonds or other obligations, having a maturity date not more than397 days from date of purchase, approved by the Division ofInvestment of the Department of Treasury for investment by LocalUnits;
5.
Local government investment pools that are fully invested in U.S.Government securities that meet the definition of eligible securitypursuant to 17 C.F.R. § 270a-7 and repurchase agreements thatare collateralized by such U.S. Government securities in whichdirect investment may be made pursuant to paragraphs (1) and(3) of N.J.S.A. 5-15.1. This type of investment is also required tobe rated in the highest category by a nationally recognizedstatistical rating organization.
6.
Deposits with the State of New Jersey Cash Management Fundestablished pursuant to section 1 of P.L. 1977, c.281 (c.52:18A-90.4); or
7.
Agreements for the repurchase of fully collateralized securities if:8.
the underlying securities are permitted investmentspursuant toparagraphs (1) and (3) of this subsection;
a.
b. the custody of collateral is transferred to a third party;
the maturity of the agreement is not more than 30 days;c.
d. the underlying securities are purchased through a publicdepository as defined in section 1 of P.L. 1970, c.236 (c.17:19-41); and
a master repurchase agreement providing for the custodyand security of collateral is executed.
e.
The Town of Clinton had no investments outstanding at December 312019.
Based upon the limitations set forth by New Jersey Statutes 40A:5-15.1and existing investment practices, the Town is generally not exposed tocredit risks, custodial credit risks, concentration of credit risks and interestrate risk for its investments nor is it exposed to foreign currency risk for itsdeposits and investments.
14
NOTE 3: GOVERNMENTAL DEBT
The Local Bond Law, Chapter 40A:2, governs the issuance of bonds to financegeneral municipal capital expenditures. All bonds are retired in annual installmentswithin the regulatory period of usefulness. All bonds issued by the Town are generalobligation bonds, based by the full faith and credit of the Town.
SUMMARY OF MUNICIPAL DEBT
YEAR 2019 YEAR 2018 YEAR 2017
Issued:General:
Bonds and NotesWater Utility:
Bonds, Loans and NotesSewer Utility:
Loans
$ 3,329,092.00 $ 2,830,042.00 $ 3,115,050.00
11,493,744.67 12,270,592.83 11,352,002.79
1,889,343.21 1,992,911.53 2,091,479.85
Total Debt Issued $ 16,712,179.88 $ 17,093,546.36 $ 16,558,532.64
Less:Funds Temporarily held to PayBonds and Notes - General $ $ 0.63 $ 14,058.630.63
Net Debt Issued $ 16,712,179.25 $ 17,093,545.73 $ 16,544,474.01
Authorized But Not Issued:General - Bonds and NotesWater Utility - Bonds and NotesSewer Utility - Bonds and Notes
$ 442,680.4916,314,768.69
3,389,400.00
$ 756,398.14 $ 532,150.9714,764,768.69 13,298,668.69
$ 20,146,849.18 $ 15,521,166.83 $ 13,830,819.66Total Authorized But Not Issued
NET BONDS AND NOTESISSUED AND AUTHORIZEDBUT NOT ISSUED $ 36,859,028.43 $ 32,614,712.56 $ 30,375,293.67
15
GOVERNMENTAL DEBT (CONTINUED)NOTE 3:
SUMMARY OF REGULATORY DEBT CONDITION (ANNUAL DEBT STATEMENT)
The summarized statement of debt condition which follows is prepared in accordancewith the required method of setting up the Annual Debt Statement and indicates astatutory net debt of 0.951%.
GROSS DEBT DEDUCTIONS NET DEBT
$ 1,829,161.1327,808,513.36
5,278,743.213,771,772.49
$ 1,829,161.13 $27,808,513.36
5,278,743.21
Regional School District DebtWater Utility DebtSewer Utility DebtGeneral Debt 0.63 3,771,771.86
$ 38,688,190.19 $ 34,916,418.33 $ 3,771,771.86
NET DEBT $3,771,771.86 DIVIDED BY EQUALIZED VALUATION BASIS PER N.J.S.A.40A:2-2, AS AMENDED, $396,576,682.00 EQUALS 0.951%.
EQUALIZED VALUATION BASIS
2017 Equalized Valuation Basis of Real Property2018 Equalized Valuation Basis of Real Property2019 Equalized Valuation Basis of Real Property
$ 385,677,787.00392,503,894.00411,548,365.00
$ 396,576,682.00
BORROWING POWER UNDER N.J.S.A. 40A:2-6 AS AMENDED
Equalized Valuation Basis* - December 31, 2019 $ 396,576,682.00
3-1/2% of Equalized Valuation Basis $ 13,880,183.87
Net Debt 3,771,771.86
Remaining Borrowing Power $ 10,108,412.01
‘Equalized Valuation basis is the average of the equalized valuation of Real Estate,including improvements, and the assessed valuation of Class II Railroad Property ofthe Town for the last three (3) preceding years.
SCHOOL DEBT DEDUCTION
School debt is deductible up to the extent of 3% of the Average Equalized AssessedValuation of real property for the Local and Regional School Districts.
16
GOVERNMENTAL DEBT (CONTINUED)NOTE 3:
CALCULATION OF “SELF-LIQUIDATING PURPOSE” WATER UTILITYPER N.J.S.A. 40A:2-45
Cash Receipts from Fees, Rents of OtherCharges for Year and Anticipated Surplus $ 3,914,565.67
Deduction:Operating and Maintenance Cost $ 2,090,253.00
Debt Service Per Water Utility Account 1,131,113.163,221,366.16
$ 693,199.51Excess in Revenue - Self Liquidating
CALCULATION OF “SELF-LIQUIDATING PURPOSE" SEWER UTILITYPER N.J.S.A. 40A.2-45
Cash Receipts from Fees, Rents of OtherCharges for Year and Anticipated Surplus $ 2,682,310.39
Deduction:Operating and Maintenance Cost $ 2,012,609.72
Debt Service Per Sewer Utility Account 170,183.322,182,793.04
$ 499,517.35Excess in Revenue - Self Liquidating
LONG-TERM DEBT
GENERAL CAPITAL FUND
Serial Bonds:
$2,328,000.00 of 2013 General Obligation Bonds due in annualinstallments ranging between $125,000.00 and $250,000.00through August 2026 at varying interest rates between3.00% to 5.00% $ 1,478,000.00
17
GOVERNMENTAL DEBT (CONTINUED)NOTE 3:
LONG-TERM DEBT (CONTINUED)
WATER CAPITAL FUND
Serial Bonds:
$8,043,000.00 of 2013 General Obligation Bonds due in annualinstallments ranging between $250,000.00 and $500,000.00through August 2033 at varying interest rates between3.00% to 5.00% $ 6,343,000.00
New Jersey Environmental Infrastucture Trust:
$1,910,000.00 of 2010 Trust Loan due in annualinstallments ranging between $65,000.00 and $150,000.00through August 2030 at an interest rate of 5.00%. $ 712,000.00
$2,053,323.00 of 2010 Trust Fund due in annual installmentsof principal only ranging between $38,880.72 and $104,406.24through August 2025 511,702.92
$405,000.00 of 2012 Trust Loan due in annualinstallments ranging between $10,000.00 and $30,000.00 throughAugust 2031 at variable interest rates of 2.00% to 5.00%. 295,000.00
$1,304,088.00 of 2012 Trust Fund due in annual installments ofprincipal only ranging between $19,411.73 and $66,309.55through August 2031 748,816.78
$370,000.00 of 2014 Trust Loan due in annualinstallments ranging between $15,000.00 and $25,000.00 throughAugust 2033 at variable interest rates of 2.00% to 5.00%. 295,000.00
$1,131,183.00 of 2014 Trust Fund due in annual installments ofprincipal only ranging between $57,517.77 and $57,517.96through August 2033 797,015.97
$440,000.00 of 2018 Trust Loan due in annualinstallments ranging between $10,000.00 and $25,000.00 throughAugust 2047 at variable interest rates of 3.00% to 5.00%. 430,000.00
$1,293,900.00 of 2018 Trust Fund due in annual installments ofprincipal only ranging between $43,614.60 and $43,614.80through August 2047 1,221,209.00
$ 5,010,744.67
18
GOVERNMENTAL DEBT (CONTINUED)NOTE 3:
LONG-TERM DEBT (CONTINUED)
SEWER CAPITAL FUND
Serial Bonds:
$1,500,000.00 of 2013 General Obligation Bonds due in annualinstallments ranging between $50,000.00 and $100,000.00through August 2033 at varying interest rates between3.00% to 5.00% $ 1,200,000.00
New Jersey Wastewater Treatment Trust:
$515,000.00 of 2012 Trust Loan due in final annualinstallment of $20,000.00 to $40,000.00 throughAugust 2031 at a variable interest rate of 2.00% to 5.00%. $ 370,000.00
$561,844.00 of 2012 Trust Fund due in annual installments ofprincipal only ranging between $5,091.69 and $28,568.32through August 2013 319,343.21
$ 689,343.21
Bonds and Notes Authorized But Not Issued
At December 31, 2019, the Town has authorized but not issued bonds and notes asfollows:
General Capital Fund $442,680.49
$16,314,768.69Water Utility Capital Fund
Sewer Utility Capital Fund $3,389,400.00
19
NOTE 3: GOVERNMENTAL DEBT (CONTINUED)
LONG-TERM DEBT (CONTINUED)
SCHEDULE OF ANNUAL DEBT SERVICE FOR PRINCIPALAND INTEREST FOR BONDED DEBT AS OF DECEMBER 31. 2019
GENERAL CAPITAL FUND
CALENDARYEAR PRINCIPAL INTEREST TOTAL
$2020 $200,000.00200,000.00200,000.00200,000.00200,000.00250,000.00228,000.00
$57,370.0047,370.0039,370.0031,370.0024,870.0017,870.00
9,120.00
257,370.00247,370.00239,370.00231,370.00224,870.00267,870.00237,120.00
202120222023202420252026
$ 1,478,000.00 $ 227,340.00 $ 1,705,340.00
SCHEDULE OF ANNUAL DEBT SERVICE FOR PRINCIPALAND INTEREST FOR BONDED DEBT AS OF DECEMBER 31.2019
WATER CAPITAL UTILITY FUND
CALENDARYEAR PRINCIPAL INTEREST TOTAL
$ 350,000.00350,000.00400,000.00450,000.00450,000.00450,000.00450,000.00450,000.00500,000.00500,000.00500,000.00500,000.00500,000.00493,000.00
2020 $ 252.452.50234.952.50220.952.50204.952.50190.327.50174.577.50158.827.50140.827.50122.827.50102.827.50
82.827.5062.827.5042.202.5020.952.50
$ 602.452.50584.952.50620.952.50654.952.50640.327.50624.577.50608.827.50590.827.50622.827.50602.827.50582.827.50562.827.50542.202.50513.952.50
2021202220232024202520262027202820292030203120322033
$ 6,343,000.00 $ 2,012,335.00 $ 8,355,335.00
20
NOTE 3: GOVERNMENTAL DEBT (CONTINUED)
LONG-TERM DEBT (CONTINUED)
SCHEDULE OF ANNUAL DEBT SERVICE FOR PRINCIPALAND INTEREST FOR BONDED DEBT AS OF DECEMBER 31. 2019
SEWER CAPITAL UTILITY FUND
CALENDARYEAR PRINCIPAL INTEREST TOTAL
$2020 50,000.00 $50,000.0050,000.0050,000.00
100,000.00100,000.00100 ,000.00100,000.00100,000.00100,000.00100,000.00100,000.00100,000.00100,000.00
47,750.0045,250.0043,250.0041,250.0039,625.0036,125.0032,625.0028,625.0024,625.0020,625.0016,625.0012,625.00
8,500.004,250.00
$ 97,750.0095,250.0093,250.0091,250.00
139,625.00136,125.00132,625.00128,625.00124,625.00120,625.00116,625.00112,625.00108,500.00104,250.00
2021202220232024202520262027202820292030203120322033
$ 1,200,000.00 $ 401,750.00 $ 1,601,750.00
21
NOTE 3: GOVERNMENTAL DEBT (CONTINUED)
LONG-TERM DEBT (CONTINUED)
SCHEDULE OF ANNUAL DEBT SERVICE FOR PRINCIPALAND INTEREST FOR NEW JERSEY ENVIRONMENTAL INFRASTRUCTURE
TRUST LOAN AS OF DECEMBER 31. 2019
WATER CAPITAL UTILITY FUND
CALENDARYEAR
STATEPRINCIPAL
TRUSTPRINCIPAL
TRUSTINTEREST TOTAL
$2020 $271,848.16271,848.16271,848.16271,848.16261,519.88167,441.92167,441.92167,441.92167,441.92167,441.92167,441.92120,544.10101,132.37
92,899.5643,614.6043,614.6043,614.6043,614.6043,614.6043,614.6043,614.6043,614.6043,614.6043,614.6043,614.6043,614.6043,614.6043,614.80
$132,000.00132,000.00141,000.00146,000.00150,000.00165,000.00169,000.0082,000.0065,000.0070,000.0070,000.0070,000.0040,000.0040,000.0015,000.0015,000.0015,000.0015,000.0015,000.0020,000.0020,000.0020,000.0020,000.0020,000.0020,000.0020,000.0020,000.0025,000.00
73.912.5067.312.5060.712.5053.662.5046.362.5038.862.5031,012.5022.962.5019.897.5017.947.5015,810.0013,650.0011,475.0010,225.00
8.943.748.456.247.968.747,462.506.956.246,450.005,775.005,075.004,375.003,675.002,975.002,275.001,575.00
875.00
$ 477.760.66471.160.66473.560.66471.510.66457,882.38371.304.42367.454.42272.404.42252.339.42255.389.42253,251.92204,194.10152,607.37143,124.5667.558.3467,070.8466.583.3466,077.1065,570.8470,064.6069.389.6068.689.6067.989.6067.289.6066.589.6065.889.6065.189.6069,489.80
202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047
$ 3,278,744.67 $ 1,732,000.00 $ 556,642.46 $ 5,567,387.13
22
NOTE 3: GOVERNMENTAL DEBT (CONTINUED)
LONG-TERM DEBT (CONTINUED)
SCHEDULE OF ANNUAL DEBT SERVICE FOR PRINCIPALAND INTEREST FOR NEW JERSEY ENVIRONMENTAL INFRASTRUCTURE
TRUST LOAN AS OF DECEMBER 31. 2019
SEWER CAPITAL UTILITY FUND
CALENDARYEAR
STATEPRINCIPAL
TRUSTPRINCIPAL
TRUSTINTEREST TOTAL
2020 $ $28,568.3228,568.3228,568.3228,568.3228,568.3228,568.3228,568.3228,568.3228,568.3228,568.3228,568.32
5,091.69
25,000.00 $25,000.0025,000.0025,000.0030,000.0030,000.0030,000.0035,000.0035,000.0035,000.0035,000.0040,000.00
15.113.7613.863.7612.613.7611.363.7610.113.76
8.613.767.113.765.613.764.563.763.513.762,420.001,300.00
$ 68,682.0867,432.0866,182.0864,932.0868,682.0867,182.0865,682.0869,182.0868,132.0867,082.0865,988.3246,391.69
20212022202320242025202620272028202920302031
$ $ 370,000.00 $319,343.21 96,207.60 $ 785,550.81
23
GOVERNMENTAL DEBT (CONTINUED)NOTE 3:
SHORT-TERM DEBT
In accordance with NJSA 40A:2-8.1, a local unit may, in anticipation of the issuance ofbonds, borrow money and issue notes if the bond ordinance or subsequent resolutionso provides. Any such note shall be designated as a "bond anticipation note" and shallbe subject to the following provisions:
(1) every note shall contain a recital that it is issued for a period not exceeding oneyear and may be renewed from time to time for additional periods, none of which shallexceed one year;
(2) all such notes, including renewals, shall mature and be paid not later than the firstday of the fifth month following the close of the tenth fiscal year next following the dateof the original notes; and
(3) no such notes shall be renewed beyond the third anniversary date of the originalnotes unless an amount of such notes, at least equal to the first legally payableinstallment of the bonds in anticipation of which those notes are issued, is paid andretired on or before each subsequent anniversary date beyond which such notes arerenewed from funds other than the proceeds of obligations.
Bond Anticipation Notes
Outstanding Bond Anticipation Notes are summarized as follows:
GENERAL CAPITAL ORIGINALISSUEDDATE
INTERESTRATEORDINANCE # AMOUNT
2014-082014-152014-182015-112016-092019-012019-09
1.48%1.48%1.48%1.48%1.48%1.48%1.48%
$ 97,799.00317,782.00
89,473.00130,142.00445,896.00276,000.00494,000.00
8/20/20158/20/20158/20/20158/20/20158/18/20168/15/20198/15/2019
$ 1,851,092.00WATER CAPITAL
2016-08 1.48% 8/18/2016 $ 140,000.00
24
GOVERNMENTAL DEBT (CONTINUED)NOTE 3:
SHORT-TERM DEBT (CONTINUED)
In accordance with NJSA 40A:4 sections 64 through 73, in any fiscal year, inanticipation of the collection of taxes for such year, whether levied in such year, or inanticipation of other revenue for such year, the Town may, by resolution, borrowmoney and issue its negotiable notes, each of which shall be designated by the fiscalyear to which it pertains. The proceeds may be used to pay outstanding previousnotes of same purpose, or for purposes provided for in the budget or for which taxesare levied or to be levied for in such year. The amount outstanding shall not exceedan amount certified as the gross borrowing power, and no such notes shall beauthorized in excess of an amount certified as the net borrowing power. Taxanticipation notes may be renewed from time to time, but any note shall mature within120 days after the beginning of the succeeding fiscal year, and bear an interest ratethat does not exceed 6%. The Town did not have any Tax Anticipation Notes in 2019.
FUND BALANCES APPROPRIATEDNOTE 4:
Fund balances at December 31, 2019, which were appropriated and included asanticipated revenue in their own respective funds for the year ending December 31,2020, were as follows:
$500,000.00$140,000.00
$68,000.00
Current FundWater Operating FundSewer Operating Fund
PROPERTY TAXESNOTE 5:
Property taxes attach as an enforceable lien on property as of January 1. Taxes arelevied based on the final adoption of the current year municipal budget, and arepayable in four installments on February 1, May 1, August 1 and November 1. TheTown bills and collects its own property taxes and also taxes for the County and localschool district. The collections and remittance of county and school taxes areaccounted for in the Current Fund. Town property tax revenues are recognized whencollected in cash and any receivables are recorded with offsetting reserves on thebalance sheet of the Town's Current Fund.
Taxes Collected in Advance - Taxes collected in advance and recorded as cashliabilities in the financial statements are as follows:
BALANCEDECEMBER
31, 2018
BALANCEDECEMBER
31, 2019
$56.232.81 $55.695.56Prepaid Taxes
25
PENSION PLANSNOTE 6:
Substantially all eligible employees participate in the Public Employees'Retirement System (PERS), or the Police, Firemen's Retirement System (PFRS)or the Defined Contribution Retirement System (DCRP), which have beenestablished by state statute and are administered by the New Jersey Division ofPensions and Benefits. The Division issues a publicly available financial reportthat includes the financial statements and required supplementary information forthe Public Employees Retirement System, Police and Fireman's RetirementSystem and Consolidated Police and Firemen’s Pension Fund. These reportsmay be obtained by writing to the Division of Pensions and Benefits, P.O.Box 295, Trenton, New Jersey, 08625 or are available online atwww.nj.gov/treasury/pensions/annrprts.shtml.
Public Employees' Retirement System (PERS ) - The Public Employees'Retirement System (PERS) was established as of January 1, 1955, under theprovisions of N.J.S.A. 43:15A, to provide retirement, death, disability and medicalbenefits to certain qualified members. The PERS is a cost-sharing multipleemployer plan. Membership is mandatory for substantially, all full-timeemployees of the State of New Jersey or any county, municipality, school districtor public agency, provided the employee is not required to be a member ofanother state-administered retirement system or other state pension fund or localjurisdiction's pension fund.
Police and Fireman's Retirement System (PFRS) - The Police and Fireman'sRetirement System (PFRS) was established as of July 1, 1944, under theprovisions of N.J.S.A. 43:16A. to provide retirement, death, and disability benefitsto its members. The PFRS is a cost-sharing multiple-employer plan. Membershipis mandatory for substantially, all full-time county and municipal police or firemenor officer employees with police powers appointed after June 30, 1944.
Defined Contribution Retirement Program (DCRP) - The Defined ContributionRetirement Program (DCRP) was established July 1, 2007, under the provisionsof Chapter 92, P.L. 2007 and Chapter 103, P.L 2007, and was expanded underthe provisions of Chapter 89, P.L. 2009. The DCRP provides eligible employeesand their beneficiaries with a tax-sheltered, defined contribution retirementbenefit, along with life insurance coverage and disability coverage.
26
PENSION PLANS (CONTINUED)NOTE 6:
Vesting and Benefit Provisions
The vesting and benefit provisions for PERS are set by N.J.S.A. 43:15A and43:36. All benefits vest after ten years of service, except for medical benefits,which vest after 25 years of service. Members may seek early retirement afterachieving 25 years of service credit or they may elect deferred retirement afterachieving ten years of service credit, In which case, benefits would begin the firstday of the month after the member attains normal retirement age.
The vesting and benefit provisions for PFRS are set by N.J.S.A. 43:16A and43:36. All benefits vest after ten years of service, except for disability benefits,which vest alter four years of service. Retirement benefits for age and service areavailable at age 55. Members may seek special retirement after achieving 25years of creditable service or they may elect deferred retirement after achievingten years of service.
Newly elected or appointed officials that have an existing DCRP account, or area member of another State-administered retirement system are immediatelyinvested in the DCRP. For newly elected or appointed officials that do not qualifyfor immediate vesting in the DCRP. Employee and employer contributions areheld during the initial year of membership. Upon commencing the second year ofDCRP membership, the member is fully invested. However, if a member is noteligible to continue in the DCRP for a second year of membership, the membermay apply for a refund of the employee contributions from the DCRP, while theemployer contributions will revert back to the employer. Employees are requiredto contribute 5.5% of their base salary and employers contribute 3.0%.
Funding Policy
The contribution policy for PERS is set by N.J.S.A. 43:15A and requirescontributions by active members and contributing employers. State legislationhas modified the amount that is contributed by the State. The State’s pensioncontribution is based on an actuarially determined amount, which includes theemployer portion of the normal cost and an amortization of the unfunded accruedliability. Funding for noncontributory group life insurance benefits is based onactual claims paid. For fiscal year 2019, the State’s pension contribution was lessthan the actuarial determined amount. The local employers’ contribution amountsare based on an actuarially determined rate, which includes the normal cost andunfunded accrued liability. During 2019, PERS provides for employeecontributions of 7.50% of employees' base salary.
27
PENSION PLANS (CONTINUED)NOTE 6:
Funding Policy (Continued)
The contribution policy for PFRS is set by N.J.S.A. 43:16A and requirescontributions by active members and contributing employers. State legislationhas modified the amount that is contributed by the State. The State’s contributionamount is based on an actuarially determined rate, which includes the normalcost and unfunded accrued liability. The local employers’ contribution amountsare based on an actuarially determined rate, which includes the normal cost andunfunded accrued liability. For the fiscal year 2018, the State contributed anamount less than the actuarially determined amount. During 2018, PFRSprovides for employee contributions of 10.00% of employees' base salary.
The Town's share of pension costs, which is based upon the annual billingsreceived from the State, amounted to:
PERS PFRSYEAR
2019 $ 211,653.00 $186,905.00176,718.00
267,473.00209,170.00216,394.00
20182017
All contributions were equal to the required contributions for each of the threeyears, respectively.
Certain Town employees are also covered by Federal Insurance ContributionAct.
28
PENSION PLANS (CONTINUED)NOTE 6:
Accounting and Financial Reporting for Pensions - GASB 68
The Governmental Accounting Standards Board (GASB) has issued StatementNo. 68 “Accounting and Financial Reporting for Public Employees Pensions”which requires the State of New Jersey to calculate and allocate, for notedisclosure purposes only, the unfunded net pension liability of Public EmployeesRetirement System (PERS) and the Police and Firemen’s Retirement System(PFRS) of the participating municipality as of December 31, 2019.statement does not alter the amounts of funds that must be budgeted for pensionpayments under existing state law.
The
Under accounting principles and practices prescribed by the Division of LocalGovernment Services, Department of Community Affairs, State of New Jersey,any unfunded net pension liability of the municipality, allocated by the State ofNew Jersey, is not required to be reported in the financial statements aspresented and any pension contributions required to be paid are raised in thatyear’s budget and no liability is accrued at December 31, 2019.
Public Employees Retirement System (PERS)
At June 30, 2019, the State reported a net pension liability of $3,722,657.00 forthe Town’s proportionate share of the total net pension liability. The total pensionliability for the June 30, 2019 measurement date was determined by an actuarialvaluation as of July 1, 2018, which was rolled forward to June 30, 2019. TheTown's proportion of the net pension liability was based on a projection of theTown’s long-term share of contributions to the pension plan relative to theprojected contributions of all participating employers, actuarially determined. AtJune 30, 2019, the Town’s proportion was 0.0206602115 percent, which was adecrease of 0.0005421485 percent from its proportion measured as of June 30,2018.
For the year ended June 30, 2019, the State recognized an actuariallydetermined pension expense of $259,795.00 for the Town’s proportionate shareof the total pension expense. The pension expense recognized in the Town’sfinancial statements based on the April 1, 2019 billing was $210,895.00.
29
PENSION PLANS (CONTINUED)NOTE 6:
Accounting and Financial Reporting for Pensions - GASB 68 (Continued)
Public Employees Retirement System (PERS) (Continued)
At June 30, 2019, the State reported deferred outflows of resources and deferredinflows of resources related to PERS from the following sources:
DeferredOutflow ofResources
DeferredInflow of
Resources$ 66,817.00 $Differences between expected and actual experience
Changes of assumptions
Net difference between projected and actual earningson pension plan investments
Changes in proportion and differences between Towncontributions and proportionate share of contributions
16,445.00
371,721.00 1,292,122.00
58,764.00
245,877.00 114,052.00
$ 684,415.00 $ 1,481,383.00
Other local amounts reported by the State as the Town’s proportionate share ofdeferred outflows of resources and deferred inflows of resources related topensions will be recognized in the State’s actuarially calculated pension expenseas follows:
Year EndedJune 30, Amount
($81,128.00)(322,341.00)(285,010.00)(119,841.00)
11,352.00
20202021202220232024
($796,968.00)
30
NOTE 6: PENSION PLANS (CONTINUED)
Accounting and Financial Reporting for Pensions - GASB 68 (Continued)
Public Employees Retirement System (PERS) (Continued)
Actuarial Assumptions
The total pension liability for the June 30, 2019 measurement date wasdetermined by an actuarial valuation as of July 1, 2018, which rolled forward toJune 30, 2019. These actuarial valuations used the following assumptions:
June 30, 2019 June 30, 2018
2.75% 2.25%Inflation
Salary IncreasesThrough 2026Thereafter
2.00-6.00%3.00-7.00%
Based on
1.65-4.15%2.65-5.15%
Based onYears of Service Age
7.00% 7.00%Investment Rate of Return
Pre-retirement mortality rates were based on the Pub-2010 General Below-Median Income Employee mortality table with an 82.2% adjustment for malesand 101.4% adjustment for females, and with future improvement from the baseyear of 2010 on a generational basis. Post-retirement mortality rates were basedon the Pub-2010 General Below-Median Income Healthy Retiree mortality tablewith a 91.4% adjustment for males and 99.7% adjustment for females, and withfuture improvement from the base year of 2010 on a generational basis.Disability retirement rates used to value disabled retirees were based on thePub-2010 Non-Safety Disabled Retiree mortality table with a 127.7% adjustmentfor males and 117.2% adjustment for females, and with future improvement fromthe base year of 2010 on a generational basis. Mortality improvement is basedon Scale MP-2019.
The actuarial assumptions used in the July 1, 2018 valuation were based on theresults of an actuarial experience study for the period July 1, 2014 to June 30,2018.
31
PENSION PLANS (CONTINUED)NOTE 6:
Accounting and Financial Reporting for Pensions - GASB 68 (Continued)
Public Employees Retirement System (PERS) (Continued)
Long-Term Rate of Return
In accordance with State statute, the long-term expected rate of return on planinvestments (7.00% at both June 30, 2019 and June 30, 2018) is determined bythe State Treasurer, after consultation with the Directors of the Division ofInvestment and Division of Pensions and Benefits, the board of trustees and theactuaries. The long-term expected rate of return was determined using a buildingblock method in which best-estimate ranges of expected future real rates ofreturn (expected returns, net of pension plan investment expense and inflation)are developed for each major asset class. These ranges are combined toproduce the long-term expected rate of return by weighting the expected futurereal rates of return by the target asset allocation percentage and by addingexpected inflation. Best estimates of arithmetic rates of return for each majorasset class included in PERS’s target asset allocation as of June 30, 2019 aresummarized in the following table:
Long-TermExpected RealRate of Return
TargetAllocationAssets Class
Risk Mitigation StrategiesCash EquivalentsU.S. TreasuriesInvestment Grade CreditHigh YieldPrivate CreditReal AssetsReal EstateU.S. EquityNon-U.S. Developed Market EquityEmerging Market EquityPrivate Equity
3.00%5.00%5.00%
10.00%2.00%6.00%2.50%7.50%
28.00%12.50%6.50%
12.00%
4.67%2.00%2.68%4.25%5.37%7.92%9.31%8.33%8.26%9.00%
11.37%10.85%
32
PENSION PLANS (CONTINUED)NOTE 6:
Accounting and Financial Reporting for Pensions - GASB 68 (Continued)
Public Employees Retirement System (PERS) (Continued)
Discount Rate
The discount rate used to measure the total pension liability was 6.28% and5.66% as of June 30, 2019 and June 30, 2018, respectively. These singleblended discount rates were based on the long-term expected rate of return onpension plan investments of 7.00% for both June 30 2019 and June 30, 2018and a municipal bond rate of 3.50% and 3.87% for June 30, 2019 and June 30,2018 respectively based on the Bond Buyer Go 20-Bond Municipal Bond Index,which includes tax-exempt general obligation municipal bonds with an averagerating of AA/Aa or higher. The projection of cash flows used to determine thediscount rate assumed that contributions from plan members will be made at thecurrent member contribution rates and that contributions from employers will bebased on 70% of the actuarially determined contributions for the State employerand 100% of actuarially determined contributions for the local employers.
Based on those assumptions, the plan’s fiduciary net position was projected tobe available to make projected future benefit payments of current plan membersthrough 2057. Therefore, the long-term expected rate of return on planinvestments was applied to projected benefit payments through 2057 and themunicipal bond rate was applied to projected benefit payments after that date indetermining the total pension liability.
Sensitivity of the Town’s proportionate share of net pension liability to changes inthe discount rate
The following presents the Town’s proportionate share of the net pension liabilityof the participating employers as of June 30, 2019 respectively, calculated usingthe discount rate as disclosed above as well as what the Town's proportionateshare of the net pension liability would be if it was calculated using a discountrate that is 1-percentage point lower or 1- percentage point higher than thecurrent rate:
June 30, 20191%1% At Current
Discount Rate6.28%
Increase7.28%
Decrease5.28%
Town's proportionate shareof the pension liability $2,917,306.00$4,735,033.00 $3,722,657.00
33
PENSION PLANS (CONTINUED)NOTE 6:
Accounting and Financial Reporting for Pensions - GASB 68 (Continued)
Public Employees Retirement System (PERS) (Continued)
Pension plan fiduciary net position
Detailed information about the pension plan’s fiduciary net position is available in theseparately issued Financial Report for the State of New Jersey Public EmployeesRetirement System (PERS). The report may be obtained at State of New JerseyDivision of Pensions and Benefits P.O. Box 295 Trenton, New Jersey 08625-0295http://www.state.ni.us/treasurv/pensions
Police and Firemen’s Retirement System (PFRS)
At June 30, 2019, the State reported a net pension liability of $3,309,362.00 forthe Town’s proportionate share of the total PFRS net pension liability. The totalpension liability for the June 30, 2019 measurement date was determined by anactuarial valuation as of July 1, 2018, which was rolled forward to June 30, 2019.The Town's proportion of the net pension liability was based on a projection ofthe Town's long-term share of contributions to the pension plan relative to theprojected contributions of all participating employers, actuarially determined.
At June 30, 2019, the Town’s proportion was 0.0270420884 percent, which wasa decrease of 0.0003167547 percent from its proportion measured as of June 30,2018.
For the year ended June 30, 2019, the State recognized an actuariallydetermined pension expense of $337,551.00. The pension expense recognizedin the Town’s financial statements based on the April 1, 2019 billing was$267,473.00.
34
NOTE 6: PENSION PLANS (CONTINUED)
Accounting and Financial Reporting for Pensions - GASB 68 (Continued)
Police and Firemen’s Retirement System (PFRS) (Continued)
At June 30, 2019, the State reported deferred outflows of resources and deferredinflows of resources related to PFRS from the following sources:
DeferredOutflow ofResources
DeferredInflow of
ResourcesDifferences between expected and actual experience
Changes of assumptions
Net difference between projected and actual earningson pension plan investments
Changes in proportion and differences between the Town'scontributions and proportionate share of contributions
$ 27,935.00 $ 20,952.00
113,397.00 1,069,555.00
44,841.00
403,199.00 246,901.00
$ 544,531.00 $ 1,382,249.00
Other amounts reported as deferred outflows of resources and deferred inflowsof resources related to pensions will be recognized in pension expense asfollows:
Year EndedJune 30 Amount
2020 $ (142,235.40)(332.934.40)(226.666.40)
(95,880.40)(40,001.40)
2021202220232024
$ (837,718.00)
35
PENSION PLANS (CONTINUED)NOTE 6:
Accounting and Financial Reporting for Pensions - GASB 68 (Continued)
Police and Firemen's Retirement System (PFRS) (Continued)
Actuarial Assumptions
The total pension liability for the June 30, 2019 measurement date wasdetermined by an actuarial valuation as of July 1, 2018, which rolled forward toJune 30, 2019. This actuarial valuation used the following assumptions:
June 30, 2019 June 30, 2018
Inflation 2.75% 2.25%
Salary IncreasesThrough all future years 3.25-15.25%
Based on years ofService
2.10-9.98%Based on Age
Investment Rate of Return 7.00% 7.00%
Pre-retirement mortality rates were based on the Pub-2010 Safety Employeemortality table with a 105.6% adjustment for males and 102.5% adjustment forfemales, and with future improvement from the base year of 2010 on agenerational basis. Post-retirement mortality rates were based on the Pub-2010Safety Retiree Below-Median Income Weighted mortality table with a 96.7%adjustment for males and 96.0% adjustment for females, and with futureimprovement from the base year of 2010 on a generational basis. Forbeneficiaries (contingent annuitants), the Pub-2010 General Retiree Below-Median Income Weighted mortality table was used, unadjusted, and with futureimprovement from the base year of 2010 on a generational basis. Disability rateswere based on the Pub-2010 Safety Disabled Retiree mortality table with a152.0% adjustment for males and 109.3% adjustment for females, and withfuture improvement from the base year of 2010 on a generational basis. Mortalityimprovement is based on Scale MP-2019.
The actuarial assumptions used in the July 1, 2018 valuation were based on theresults of an actuarial experience study for the period July 1, 2013 to June 30,2018.
36
PENSION PLANS (CONTINUED)NOTE 6:
Accounting and Financial Reporting for Pensions - GASB 68 (Continued)
Police and Firemen’s Retirement System (PFRS) (Continued)
Long-Term Rate of Return
In accordance with State statute, the long-term expected rate of return on planinvestments (7.00 percent at June 30, 2019 and June 30, 2018) is determined bythe State Treasurer, after consultation with the Directors of the Division ofInvestment and Division of Pensions and Benefits, the board of trustees and theactuaries. The long-term expected rate of return was determined using a buildingblock method in which best-estimate ranges of expected future real rates ofreturn (expected returns, net of pension plan investment expense and inflation)are developed for each major asset class. These ranges are combined toproduce the long-term expected rate of return by weighting the expected futurereal rates of return by the target asset allocation percentage and by addingexpected inflation. Best estimates of arithmetic rates of return for each majorasset class included in PFRS’s target asset allocation as of June 30, 2019 aresummarized in the following table:
Long-TermExpected RealRate of Return
TargetAllocationAssets Class
Risk Mitigation StrategiesCash EquivalentsU.S. TreasuriesInvestment Grade CreditHigh YieldPrivate CreditReal AssetsReal EstateUS EquityNon-U.S. Developed Market EquityEmerging Market EquityPrivate Equity
3.00%5.00%5.00%
10.00%2.00%6.00%2.50%7.50%
28.00%12.50%
6.50%12.00%
4.67%2.00%2.68%4.25%5.37%7.92%9.31%8.33%8.26%9.00%
11.37%10.85%
Discount Rate
The discount rate used to measure the total pension liability was 6.85% and6.51% as of June 30, 2019 and June 30, 2018, respectively. This single blendeddiscount rate was based on the long-term expected rate of return on pensionplan investments of 7.00% for both June 30, 2019 and June 30, 2018 and amunicipal bond rate of 3.50% and 3.87% as of June 30, 2019 and June 30, 2018respectively based on the Bond Buyer Go 20-Bond Municipal Bond Index, whichincludes tax-exempt general obligation municipal bonds with an average rating ofAA/Aa or higher.
37
PENSION PLANS (CONTINUED)NOTE 6:
Accounting and Financial Reporting for Pensions - GASB 68 (Continued)
Police and Firemen’s Retirement System (PFRS) (Continued)
Discount Rate (Continued)
The projection of cash flows used to determine the discount rate assumed thatcontributions from plan members will be made at the current member contributionrates and that contributions from employers and the nonemployer contributingentity will be made based on the contribution rate in the most recent fiscal year.The State employer contributed 70% of the actuarially determined contributionsand the local employers contributed 100% of their actuarially determinedcontributions. Based on those assumptions, the plan's fiduciary net position wasprojected to be available to make projected future benefit payments of currentplan members through 2076. Therefore, the long-term expected rate of return onplan investments was applied to projected benefit payments through 2076, andthe municipal bond rate was applied to projected benefit payments after that datein determining the total pension liability.
Sensitivity of the Town’s proportionate share of the net pension liability tochanges in the discount rate
The following presents the Town’s proportionate share of the net pension liabilityof the participating employers as of June 30, 2019 respectively, calculated usingthe discount rate as disclosed above as well as what the Town’s proportionateshare of the net pension liability would be if it was calculated using a discountrate that is 1-percentage point lower or 1- percentage point higher than thecurrent rate:
June 30, 2019At Current 1%1%
Discount Rate6.85%
Increase7.85%
Decrease5.85%
Town's proportionate shareof the PFRS pension liability $4,473,051.00 $3,309,362.00 $2,346,241.00
38
NOTE 6: PENSION PLANS (CONTINUED)
Accounting and Financial Reporting for Pensions - GASB 68 (Continued)
Police and Firemen’s Retirement System (PFRS) (Continued)
Special Funding Situation
In accordance with N.J.S.A. 43:16A-15, local participating employers areresponsible for their own contributions based on actuarially determined amounts,except where legislation was passed which legally obligated the State if certaincircumstances occurred. The legislation which legally obligates the State is asfollows: Chapter 8, P.L. 2000, Chapter 318, P.c. 2001, Chapter 86, P.L. 2001,Chapter 511, P.L 1991, Chapter 109, P.c. 1979, Chapter 247, P.L. 1993 andChapter 201, P.L. 2001. The amounts contributed by the State on behalf of theTown under this legislation is considered to be a special funding situation asdefined by GASB Statement No. 68, and the State is treated as a nonemployercontributing entity. Since the Town does not contribute under this legislationdirectly to the plan (except for employer specific financed amounts), there is nonet pension liability or deferred outflows or inflows to disclose in the notes to thefinancial statements of the Town related to this legislation.
At June 30, 2019 and 2018, the State's proportionate share of the net pensionliability attributable to the Town for the PFRS special funding situation is$522,555.00 and $502,869.00, respectively.
At June 30, 2019, the Town's and State of New Jersey's proportionate share ofthe PFRS net pension liability were as follows:
Town's Proportionate Share of Net Pension Liability $3,309,362.00
State of New Jersey Proportionate Share ofNet Pension Liability Associated with the Town 522,555.00
$3,831,917.00
Pension plan fiduciary net position
Detailed information about the pension plan’s fiduciary net position is available inthe separately issued Financial Report for the State of New Jersey Police andFiremen’s Retirement System (PFRS). The report may be obtained at State ofNew Jersey Division of Pensions and Benefits P.O. Box 295 Trenton, NewJersey 08625-0295 http://www.state,ni.us/treasurv/pensions.
39
NOTE 7: COMPENSATED ABSENCES
The Town has created an accrued sick leave and vacation benefits policy as partof their personnel policy. Employees receive one sick day per month of service,which may be accumulated from year to year if unused. Upon retirement, anemployee having a minimum of 14 years of service with the Town iscompensated one day’s pay for every four days of accrued sick leave formaximum compensation of $10,000.00. Employees covered under the PBAcontract are compensated one day’s pay for every two days of accrued sickleave with a maximum compensation of $15,000.00.
A maximum of three unused vacation days at the end of the year may be carriedforward and taken prior to April 1st of the following year. If an employeevoluntarily terminates employment with the Town and gives proper notice of atleast two weeks, they are paid for entitled vacation days not yet taken at time oftermination. The accumulated cost of such unpaid compensation is not requiredto be reported in the financial statements as presented but has been calculatedto be $142,438.37. The Town has established a Trust Fund Reserve which hasaccumulated $97,441.40 for this purpose.
NOTE 8: LITIGATION
The Town Attorney's letter did not indicate any litigation, claims or contingentliabilities that are either not covered by the Town's insurance carrier or wouldhave a material financial impact on the Town.
TAX APPEALSNOTE 9:
There are tax appeals filed with the County and State Tax Court of New Jerseyrequesting a reduction of assessments for the year 2019. Any reduction inassessed valuation will result in a refund of prior years’ taxes in the year ofsettlement, which may be funded from tax revenues through the establishment ofa reserve or by the issuance of refunding bonds per N.J.S.A. 40A:2-51.
NOTE 10: CONTINGENT LIABILITIES
The Town participates in several federal and state financial assistance grantprograms. Entitlement to the funds is generally conditional upon compliance withterms and conditions of the grant agreements and applicable regulations,including the expenditure of funds for eligible purposes. Findings and questionedcosts, if any, relative to federal and state financial assistance programs will bediscussed in detail in Part II of the 2019 audit report. In addition, these programsare also subject to compliance and financial audits by the grantors or theirrepresentatives. As of December 31, 2019, the Town does not believe that anymaterial liabilities will result from such audits.
40
NOTE 11: RISK MANAGEMENT
The Town is exposed to various risks of loss related to torts; theft of, damage to,and destruction of assets; errors and omissions, injuries to employees; andnatural disasters. The Town maintains commercial insurance coverage throughthe Statewide Insurance Fund covering each of those risks of loss. Managementbelieves such coverage is sufficient to preclude any significant uninsured lossesto the Town. Settled claims have not exceeded this commercial coverage in anyof the past three fiscal years.
New Jersey Unemployment Compensation Insurance - The Town has elected tofund its New Jersey Unemployment Compensation Insurance under the “BenefitReimbursement Method”. Under this plan, the Town is required to reimburse theNew Jersey Unemployment Trust Fund for benefits paid to its former employeesand charged to its account with the State. The Town is billed quarterly foramounts due to the State. The following table is a summary of Towncontributions, employee contributions, reimbursements to the State for benefitspaid and the ending balance of the Town’s expendable trust fund for the currentand previous two years:
FiscalYear
InterestEarned
EmployerContributions
AmountReimbursed
EndingBalance
$ 1,715.19 $658.14104.56
2019 4,096.493,945.773,883.96
$ $431.092,944.491,207.45
133,876.19128,495.60126,836.18
20182017
NOTE 12: DEFERRED COMPENSATION PLAN
The Town offers its employees a deferred compensation plan created inaccordance with Internal Revenue Code Section 457. The Plan, available to allTown employees, permits them to defer a portion of their salaries until futureyears. The Town does not make any contribution to the Plan. The deferredcompensation is not available to employees until retirement, death, disability,termination or financial hardships.
The Plan is administered by AXA Equitable and Lincoln Life.
The accompanying financial statements do not include the Town’s DeferredCompensation Plan activities. The Town’s Deferred Compensation Plan financialstatements are contained in a separate review report.
41
NOTE 13: INTERFUND RECEIVABLES AND PAYABLES
The following interfund balances remained on the balance sheets at December31, 2019:
INTERFUNDRECEIVABLE
INTERFUNDPAYABLEFUND
$ 2,822.75 $6,191.78
Current FundGrant FundAnimal Control Trust FundTrust Other FundGeneral Capital FundWater Utility Operating FundWater Utility Capital FundSewer Utility Operating Fund
145,852.43
2,822.751,943.00
137,717.65957,531.53
951,139.006,392.53
$ 1,106,206.71 $ 1,106,206.71
All balances resulted from the time lag between the dates that paymentsbetween funds are made.
NOTE 14: LENGTH OF SERVICE AWARDS PROGRAM
The Town of Clinton adopted an ordinance establishing a Length of ServiceAwards Program for the members of the volunteer Fire Department and the FirstAid and Rescue Squad pursuant to N.J.S.A. 40A:14-183 et seq.
Under this program, each eligible volunteer of the Fire Department or First Aidand Rescue Squad will have an annual contribution deposited into a tax deferredincome account that will earn interest for the volunteer. The estimated annualcost of this program is $15,000.00.
The accompanying financial statements do not include the Town’s Length ofService Awards Program’s activities. The Town’s Length of Service AwardsProgram’s financial statements are contained in a separate review report asrequired by state regulation.
42
NOTE 15: ACCOUNTING AND FINANCIAL REPORTING FOR POSTEMPLOYMENTBENEFITS OTHER THAN PENSIONS - GASB 75
The Governmental Accounting Standards Board (GASB) has issued StatementNo. 75, “Accounting and Financial Reporting for Postemployment Benefits OtherThan Pensions". This statement establishes standards for measuring andrecognizing liabilities, deferred outflows and inflows of resources, and expensesfor postemployment benefits other than pensions. OPEB obligations are non-pension benefits that the municipality has contractually or otherwise agreed toprovide employees once they have retired and, in most instances, will be forretirement health, prescription and dental insurance coverage.
Under current New Jersey budget and financial reporting requirements, themunicipality is not required to fund any amounts in excess of their current costson a pay-as-you-go basis or to accrue funds, create a trust or issue debt tofinance their other post-employment benefit liability. Additionally, the municipalityis not required to recognize any long-term obligations resulting from OPEB ontheir financial statements.
Plan Description and Benefits ProvidedThe State Health Benefit Local Government Retired Employees Plan (the Plan) isa cost-sharing multiple-employer defined benefit other postemployment benefit(OPEB) plan with a special funding situation. It covers employees of localgovernment employers that have adopted a resolution to participate in the Plan.The Plan meets the definition of an equivalent arrangement as defined inparagraph 4 of GASB Statement No. 75, Accounting and Financial Reporting forthe Postemployment Benefits Other Than Pensions; therefore, assets areaccumulated to pay associated benefits.
The Plan provides medical and prescription drug coverage to retirees and theircovered dependents of the employers. Under the provisions of Chapter 88, P.L1974 and Chapter 48, P.L. 1999, local government employers electing to providepostretirement medical coverage to their employees must file a resolution withthe Division. Under Chapter 88, local employers elect to provide benefit coveragebased on the eligibility rules and regulations promulgated by the State HealthBenefits Commission. Chapter 48 allows local employers to establish their ownage and service eligibility for employer paid health benefits coverage for retiredemployees.
43
NOTE 15: ACCOUNTING AND FINANCIAL REPORTING FOR POSTEMPLOYMENTBENEFITS OTHER THAN PENSIONS -GASB 75 (CONTINUED)
Plan Description and Benefits Provided (Continued)
Under Chapter 48, the employer may assume the cost of postretirement medicalcoverage for employees and their dependents who: 1) retired on a disabilitypension; or 2) retired with 25 or more years of service credit in a State or locallyadministered retirement system and a period of service of up to 25 years with theemployer at the time of retirement as established by the employer; or 3) retiredand reached the age of 65 with 25 or more years of service credit in a State orlocally administered retirement system and a period of service of up to 25 yearswith the employer at the time of retirement as established by the employer; or 4)retired and reached age 62 with at least 15 years of service with the employer.Further, the law provides that the employer paid obligations for retiree coveragemay be determined by means of a collective negotiations’ agreement.
In accordance with Chapter 330, P.L. 1997, which is codified in N.J.S.A 52: 14-17.32i, the State provides medical and prescription coverage to local policeofficers and firefighters, who retire with 25 years of service or on a disability froman employer who does not provide postretirement medical coverage. Localemployers were required to file a resolution with the Division in order for theiremployees to qualify for State-paid retiree health benefits coverage underChapter 330.
The State also provides funding for retiree health benefits to survivors of localpolice officers and firefighters who die in the line of duty under Chapter 271,P.L.1989.
Pursuant to Chapter 78, P.L, 2011, future retirees eligible for postretirementmedical coverage who have less than 20 years of creditable service on June 28,2011 will be required to pay a percentage of the cost of their health carecoverage in retirement provided they retire with 25 or more years of pensionservice credit. The percentage of the premium for which the retiree will beresponsible will be determined based on the retiree's annual retirement benefitand level of coverage.
Contributions
The Town's annual contributions to the Plan for retirees were $102,188.52 for2019, $95,663.08 for 2018 and $80,564.28 for 2017 which equaled the requiredcontributions for that year.
44
NOTE 15: ACCOUNTING AND FINANCIAL REPORTING FOR POSTEMPLOYMENTBENEFITS OTHER THAN PENSIONS - GASB 75 (CONTINUED)
Total Net OPEB Liability
At June 30, 2019, the Plan reported a liability of $5,571,905.00 for the Town’sproportionate share of the collective net OPEB liability. The total Net OPEBLiability measured as of June 30, 2019 was determined by an actuarial valuationas of June 30, 2018, which was rolled forward to June 30, 2019. The Town'sproportion of the Net OPEB Liability was based on the ratio of the plan membersof an individual employer to the total members of the Plan's nonspecial fundingsituation during the measurement period July 1, 2018 through June 30, 2019.
At June 30, 2019, the Town's proportion was 0.041133 percent, which was adecrease of 0.002319 percent from its proportion measured as of June 30, 2018.For the year ended June 30, 2019, the State reported OPEB benefit of$109,182.00. This OPEB benefit was based on the OPEB plans June 30, 2019measurement date.
At June 30, 2019, the State reported deferred outflows of resources and deferredinflows of resources related to OPEB from the following sources:
DeferredOutflow ofResources
DeferredInflow of
ResourcesDifferences between expected and
actual experience
Changes of assumptions
Net difference between projected and actualearnings on OPEB plan investments
Changes in proportion
$1,629,442
1,974,559
$4,590
258,988 633,222
$263,578 $4,237,223
45
NOTE 15: ACCOUNTING AND FINANCIAL REPORTING FOR POSTEMPLOYMENTBENEFITS OTHER THAN PENSIONS -GASB 75 (CONTINUED)
Other local amounts reported by the State as the Town’s proportionate share ofdeferred outflows of resources and deferred inflows of resources related toOPEB will be recognized in the State’s actuarially calculated pension(benefit)/expense as follows:
Year EndedJune 30, Amount
($661,075)(661,075)(661,435)(662,016)(662,548)(665,497)
20202021202220232024
Total Thereafter
($3,973,645)
Actuarial Assumptions and Other InputsThe actuarial assumptions vary for each plan member depending on the pensionplan the member is enrolled in. This actuarial valuation used the followingactuarial assumptions, applied to all periods in the measurement:
2019 20182.50% 2.50%Inflation rate
Salary Increases:Public Employees Retirement System (PERS):Initial fiscal Year Applied
Rate through 2026Rate thereafter
2.00% to 6.00%3.00% to 7.00%
Police and Firemen’s Retirement System (PFRS):Rate for all future years 3.25% to 15.25%
All Pensions:Rate through 2026Rate thereafter
1.65% to 8.98%2.65% to 9.98%
46
NOTE 15: ACCOUNTING AND FINANCIAL REPORTING FOR POSTEMPLOYMENTBENEFITS OTHER THAN PENSIONS - GASB 75 (CONTINUED)
Actuarial Assumptions and Other Inputs (Continued)
Mortality:PERS Pub-2010 General classification headcount weighted
mortality with fully generational mortality improvementprojections from the central year using scale MP-2019Pub-2010 Safety classification headcount weightedmortality with fully generational mortality improvementprojections from the central year using scale MP-2019
PFRS
* Salary increases are based on the defined benefit plan that the member isenrolled in and his or her age.
Actuarial assumptions used in the July 1, 2018 valuation were based on theresults of the PFRS and PERS experience studies prepared for July 1, 2013 toJune 30, 2018 and July 1, 2014 to June 30, 2018, respectively.
100% of active members are considered to participate in the Plan uponretirement.
Health Care Trend Assumptions
For pre-Medicare medical benefits, the trend is initially 5.7% and decreases to a4.5% long-term trend rate after eight years. For post-65 medical benefits, theactual fully insured Medicare Advantage trend rates for fiscal year 2020 arereflected. The assumed post-65 medical trend is 4.5% for all future years. Forprescription drug benefits, the initial trend rate is 7.5% and decreases to a 4.5%long-term trend rate after eight years.
Discount Rate
The discount rate for June 30, 2019 and 2018 was 3.50% and 3.87%,respectively. This represents the municipal bond return rate as chosen by theState. The source is the Bond Buyer Go 20-Bond Municipal Bond Index, whichincludes tax-exempt general obligation municipal bonds with an average rating ofAA/Aa or higher. As the long-term rate of return is less than the municipal bondrate, it is not considered in the calculation of the discount rate, rather the discountrate is set at the municipal bond rate.
47
NOTE 15: ACCOUNTING AND FINANCIAL REPORTING FOR POSTEMPLOYMENTBENEFITS OTHER THAN PENSIONS - GASB 75 (CONTINUED)
Sensitivity of the Town’s Proportionate Share of the Net OPEB Liability toChanges in the Discount Rate
The following presents the Net OPEB Liability associated with the Town as ofJune 30, 2019, calculated using the discount rate as disclosed above as well aswhat the Net OPEB Liability would be if it was calculated using a discount ratethat is 1 -percentage point lower or 1-percentage point higher than the currentrate:
June 30, 20191.00%
Decrease (2.50%)1.00%
Increase (4.50%)At DiscountRate (3.50)
Town's proportionate shareof the Net OPEB Liability $6,442,540 $5,571,905 $4,864,400
Sensitivity of the Town’s Proportionate Share of the Net OPEB Liability toChanges in Healthcare Trends
The following presents the total Net OPEB Liability associated with the Town asof June 30, 2019, calculated using the healthcare trend rate as disclosed aboveas well as what the Net OPEB Liability would be if it was calculated using ahealthcare trend rate that is 1- percentage point lower or 1-percentage pointhigher than the current rate:
June 30, 20191.00%
DecreaseHealthcare Cost
Trend Rate1.00%
IncreaseTown's proportionate shareof the Net OPEB Liability $4,702,002 $5,571,905 $6,681,614
OPEB Plan Fiduciary Net PositionDetailed information about the OPEB plan’s fiduciary net position is available inthe separately issued Financial Report for the State of New Jersey State HealthBenefits Local Government Retired Employees Plan. The report may be obtainedat State of New Jersey Division of Pensions and Benefits P.O. Box 295 Trenton,New Jersey 08625-0295 http://www.state.ni.us/treasury/pensions
48
NOTE 16: DEFERRED CHARGES TO BE RAISED IN SUCCEEDING YEARS’ BUDGETS
The following deferred charges are shown on the December 31, 2019 BalanceSheets and will be raised in succeeding years’ budget:
BALANCEDECEMBER
31, 2019
FUNDED BYCAPITAL
ORDINANCECurrent:
EmergencyAuthorization:Sink Hole Repairs $52.000.00 $52.000.00
NOTE 17: SUBSEQUENT EVENTS
The Town has evaluated subsequent events occurring after the financialstatement date through June 30, 2020 which is the date the financial statementswere available to be issued. Based upon this evaluation, the Town hasdetermined that the following subsequent events needed to be disclosed.
Subsequent to the date of these Financial Statements the COVID-19 CoronaVirus spread across the State of New Jersey and the Nation as a whole. Theimpact of this virus on the Borough’s operations in 2020 cannot be reasonablyestimated at this time but may negatively affect revenues.
49
THIS PAGE INTENTIONALLY LEFT BLANK
TOWN OF CLINTON
SUPPLEMENTARY SCHEDULES - ALL FUNDS
YEAR ENDED DECEMBER 31. 2019
MA-4
n
TOW
NO
FC
LIN
TON
CU
RR
ENT
FUN
D
SCH
EDU
LEO
FC
ASH-
TREA
SUR
ER
GR
ANT
FUN
DC
UR
REN
TFU
ND
REF
.
$$
1,91
2 ,70
5.09
ABa
lanc
e,D
ecem
ber3
1,20
18
Incr
ease
dby
Rec
eipt
s :C
olle
ctor
Stat
eof
New
Jers
ey- C
hapt
er20
,P.L
.197
1R
even
ueAc
coun
tsR
ecei
vabl
eM
isce
llane
ous
Rev
enue
Not
Antic
ipat
edR
efun
ds20
19Ap
prop
riatio
nsIn
terfu
nds
Rec
eive
dPe
ttyC
ash
Mis
cella
neou
sR
eser
ves
Gra
nts
Rec
eiva
ble
Res
erve
forG
rant
sU
napp
ropr
iate
dD
ueC
urre
ntFu
nd
$$
12, 2
74, 2
34.5
511
,500
.00
1 ,02
0 ,08
3.06
64, 4
22.8
020
4,87
7.33
343,
253.
3735
0.00
68, 2
15.3
7
A-5
A-8
A -9
A -2
A -3
A-10
A -11
A -12
26,1
34.9
65 ,
621.
8822
,750
.26
A-19
A -22
A-24
54, 5
07.1
013
, 986
, 936
.48
$54
,507
.10
$15
,899
,641
.57
Dec
reas
edby
Dis
burs
emen
ts:
2019
Appr
opria
tions
2018
Appr
opria
tion
Res
erve
sC
ount
yTa
xes
Loca
lDis
trict
Scho
olTa
xR
egio
nalH
igh
Scho
olTa
xTa
xO
verp
aym
ents
Inte
rfund
sPa
yabl
ePe
ttyC
ash
Res
erve
forG
rant
sAp
prop
riate
dD
ueC
urre
ntFu
ndR
edem
ptio
nof
Out
side
Lien
sR
efun
dof
Prio
rYea
rRev
enue
s
$$
4 ,46
4 ,77
8.17
$98
,468
.30
1,51
7 ,95
1.69
5,10
2 ,66
7.00
2 ,32
7,28
0.99
24,1
74.3
552
1,41
4.26
350.
00
A-3
A -13
A-14
A-15
A-16
A -18
A -10
A- 1
122
, 750
.26
31, 7
56.8
4A -
23A -
2468
,215
.37
14,8
21.5
8A-
12A-
1$
54,5
07.1
014
,140
, 121
.71
$1,
759 ,
519.
86A
Bala
nce ,
Dec
embe
r31,
2019
"A-5"
TOWN OF CLINTON
CURRENT FUND
SCHEDULE OF CASH-COLLECTOR
REF.
Received:Revenue Accounts ReceivableTaxes ReceivablePrepaid TaxesTax Overpayments
$A-9 29,572.2012,164,255.19
56,232.8124,174.35
A-7A-17A-18
$ 12,274,234.55
Decreased by Disbursements:Payments to Treasurer A-4 $ 12,274,234.55
"A-6"
SCHEDULE OF TAX TITLE LIENS
Balance, December 31, 2018 A $ 851.38
Increased by:Transfers From Taxes Receivable A-7 206.31
Balance, December 31, 2019 A $ 1,057.69
"A-r
TOW
NO
FC
LIN
TON
CU
RR
ENT
FUN
D
SCHE
DULE
OF
TAXE
SR
ECEI
VABL
EAN
DAN
ALYS
ISO
FPR
OPE
RTY
TAX
LEVY
BALA
NC
EDE
CEM
BER
31.2
019
TRAN
SFER
RED
TOTA
XTI
TLE
LIEN
S
BALA
NCE
DECE
MBE
R31
.201
8C
OLL
ECTE
DCA
NCEL
EDIN
2019
2019
LEVY
IN20
18YE
AR
$$
$3.
15$
$3.
15$
$20
17
110 ,
664.
3711
0,66
4.37
2018
102,
165.
1812
,066
,846
.79
206.
3167
.76
55, 6
95.5
612
,224
,981
, 60
2019
67.7
6$
102,
165.
1820
6.31
$55
,695
.56
$12
,177
,514
.31
$$
110 ,
667.
52$
12,2
24,98
1.60
$
AA -
6A -
2A
A-2
A-17
REF.
$12
,164
,255
.19
13,2
59.1
2C
olle
ctor
Stat
eof
New
Jers
eyA
- 5 A -8
$12
, 177
,514
.31
ANAL
YSIS
OF
2019
PRO
PERT
YTA
XLE
VY
TAX
YIEL
DG
ener
alPu
rpos
eTa
xAd
ded
Taxe
s(5
4 :4 -
63.1
etse
q.)
$12
, 221
,317
.18
3 ,66
4.42
$12
, 224
, 981
.60
TAX
LEVY
Reg
iona
lHig
hSc
hool
Tax
( Abs
tract
)Lo
calD
istri
ctSc
hool
Tax
(Abs
tract
)C
ount
yTa
xes:
Cou
nty
Tax
( Abs
tract)
Due
Cou
nty
forA
dded
Taxe
s(5
4 :4 -
63.1
et.s
eq.)
$2,
327 ,
281.
005 ,
167 ,
969.
00A -
16A -
15
A -14
$1,
503,
320.
6945
0.24
A -14
Tota
lCou
nty
Taxe
s1,
503 ,
770.
93
Loca
lTax
forM
unic
ipal
Purp
oses
( Abs
tract)
Add:
Addi
tiona
lTax
Levi
edA
-2$
3 ,22
2,13
0.36
3 ,83
0.31
3 ,22
5 ,96
0.67
$12
, 224
, 981
.60
"A-8"
TOWN OF CLINTON
CURRENT FUND
SCHEDULE OF DUE STATE OF NEW JERSEYPER CHAPTER 20. P.L. 1971
REF.
Increased by:Deductions Per Tax Duplicate:Senior CitizensVeterans
Allowed by Tax Collector:Senior Citizens and Veterans
$ 750.0010,750.00
1,759.12$ 13,259.12
Decreased by:Received From State of New JerseyCanceled
A-4 11,500.001,509.12A-1
13,009.12
$Balance, December 31, 2019 A 250.00
SUMMARY OF 2019 EXEMPTIONSSenior Citizens and Veterans ExemptionsPer Tax Billings
Senior Citizens and Veterans ExemptionsAllowed by Tax Collector
$ 11,500.00
1,759.12
Per Tax Billings A-7 $ 13,259.12
"A-9
"
TOW
NO
FC
LIN
TON
CU
RR
ENT
FUN
D
SCHE
DULE
OF
REV
ENU
EAC
COUN
TSR
ECEI
VABL
E
BALA
NC
ED
ECEM
BER
31,20
19
BALA
NC
ED
ECEM
BER
31.2
018
ACC
RU
EDIN
2019
CO
LLEC
TED
BYC
OLL
ECTO
RTR
EASU
RER
REF
.
Cle
rk:
Alco
holic
Beve
rage
Lice
nses
Mun
icip
alC
ourt:
Fine
san
dC
osts
Inte
rest
and
Cos
tson
Taxe
sIn
tere
ston
Inve
stm
ent
Ren
talI
ncom
e-W
ater
Dep
artm
ent
Ener
gyR
ecei
pts
Tax
Cons
truct
ion
Code
Offi
cial
:Fe
esan
dPe
rmits
Con
tribu
tion
From
Hou
sing
Auth
ority
Uni
form
Fire
Safe
tyH
otel
and
Mot
elO
ccup
ancy
Sew
erD
epar
tmen
t -O
verh
ead
Sew
erD
epar
tmen
t -Ad
min
Fee
$7 ,
500.
00$
$$
7 ,50
0.00
$A -
2
60,8
85.6
24 ,
056.
85A-
23 ,
665.
4061
,277
.07
29,5
72.2
030
,311
.27
142,
800.
0016
0 ,76
5.00
29, 5
72.2
0A
-230
, 311
.27
142,
800.
0016
0,76
5.00
A-2 A-2
A -2
50,8
57.0
015
, 393
.00
15,8
00.0
310
6,31
4.42
391 ,
956.
7237
, 500
.00
A -2
50,8
57.0
015
, 393
.00
15,8
00.0
310
6,31
4.42
391 ,
956.
7237
,500
.00
A-2
A -2
A -2
A-2
A-2
29,5
72.2
0$
1 ,02
0,08
3.06
$$
3 ,66
5.40
$1,
050 ,
046.
71$
4 ,05
6.85
AR
EF.
AA-
5A -
4
HA-10
H
TOW
NO
FC
LIN
TON
CU
RR
ENT
FUN
D
SCH
EDU
LEO
FIN
TER
FUN
DS
WAT
ERU
TILI
TYO
PER
ATIN
GFU
ND
WAT
ERU
TILI
TYC
APIT
ALFU
ND
GEN
ERAL
CAP
ITAL
FUN
D
TRU
STO
THER
FUN
D
ANIM
ALCO
NTRO
LFU
ND
GR
ANT
FUN
DTO
TAL
REF
.
Bala
nce,
Dec
embe
r31,
2018
:D
ueFr
omD
ueTo
$$
7 ,59
6.62
$3,
826.
84$
$14
,238
.26
$33
5,42
8.83
2,81
4.80
$A
14, 0
58.0
030
0 ,00
0.00
21, 3
70.8
3A
297,
818.
907,
371.
796,
305.
84R
ecei
pts
-Tre
asur
erA-
434
3,25
3.37
31, 7
56.8
4
300,
000.
0018
1,47
2.08
14,0
58.0
02,
597.
9253
6.00
521,
414.
2622
, 750
.26
Dis
burs
emen
tsA-
4
Bal
ance
,Dec
embe
r31 ,
2019
:D
ueFr
omD
ueTo
$2 ,
822.
75$
$$
2,82
2.75
$14
5,85
2.43
$$
A13
7 ,71
7.65
6 ,19
1.78
1 ,94
3.00
A
"A-11"
TOWN OF CLINTON
CURRENT FUND
SCHEDULE OF PETTY CASH
CASHRECEIPTS
CASHDISBURSEDDEPARTMENT
$ 100.00 $250.00
Town ClerkPolice
100.00250.00
$ 350.00 $ 350.00
REF. A-4 A-4
"A-12"
SCHEDULE OF RESERVE FOR OUTSIDE LIENS
Increased by:Cash Receipts $A-4 68,215.37
Decreased by:Cash Disbursements A-4 $ 68,215.37
"A-13"SHEET #1
TOWN OF CLINTON
CURRENT FUND
SCHEDULE OF 2018 APPROPRIATION RESERVES
BALANCEDECEMBER
31. 2018
BALANCEAFTER
TRANSFERSPAID OR
CHARGEDBALANCELAPSED
SALARIES AND WAGES$ 884.03 $
55.34884.03 $55.34
736.00 $Municipal ClerkFinancial AdministrationAssessment of TaxesRevenue AdministrationPlanning BoardFire PreventionPoliceEmergency Management ServicesStreets and RoadsBuilding and GroundsCommunity CenterRecyclingConstruction OfficialsHousing/Rental Officer
148.0355.34
4.36 4.36 4.3626.42 26.42 26.42
5.70 5.70 5.70483.74
17,917.60483.74
17,917.60483.74
17,917.601.62 1.62 1.62
20,290.62309.60
1,165.1343.6025.5318.08
20,290.62309.60
1,165.1343.6025.5318.08
4,454.76 15,835.86309.60863.67
43.6025.5318.08
301.46
OTHER EXPENSESMayor and CouncilCommunicationsMunicipal ClerkFinancial AdministrationAudit ServicesAssessment of TaxesRevenue AdministrationLegal Services and CostsEngineering Services and CostsPlanning BoardEnvironmental Commission
16.81900.00
2,598.881,741.84
236.61900.00
3,689.463,008.51
219.80 16.81900.00
2,336.781,383.00
1,352.681,625.51
8.32 8.32 8.325,132.272,203.80
32,294.372,935.00
11,533.4038.37
856.20
2,132.272,203.80
32,294.375,935.00
11,665.4038.37
856.20
24.84 2,107.432,203.80
27,425.831,159.50
11,302.4038.37
856.20
4,868.544,775.50
363.00
Insurance: General LiabilityWorkers CompensationEmployee Group Health
0.40 0.40 0.4019,539.58 19,539.58 19,539.58
3.00Fire 3.00 3.00Fire PreventionPoliceFire Hydrant RentalEmergency Management ServicesStreets and RoadsShade Tree CommissionSolid Waste CollectionPublic Buildings and GroundsCommunity CenterSafety AdministrationVehicle MaintenanceRecyclingBoard of HealthAnimal ControlParks and RecreationHistorical CommissionSenior Citizen
1,804.794.761.338,865.75
91.916,802.57
137.334.438.338,173.602,225.841,000.006,087.145,039.83
859.192,600.001,899.19
500.00
1,804.7924,166.318,865.751,891.918,802.162,487.339.400.838,173.602.225.841,000.006,087.147,971.50
859.192,600.001,899.19
500.00
24.8415,352.24
7,044.751,891.914,703.162,000.004,962.50
422.14
1,779.958,814.071,821.00
4,099.00487.33
4,438.337,751.462,225.841,000.004,570.635,039.83
859.192,600.001,899.19
500.00
1,516.512,931.67
1.00 1.00 1.00
"A-13"SHEET #2
TOWN OF CLINTON
CURRENT FUND
SCHEDULE OF 2018 APPROPRIATION RESERVES
BALANCEDECEMBER
31.2018
BALANCEAFTER
TRANSFERSPAID OR
CHARGEDBALANCELAPSED
$Maintenance of ParksSmart Growth CommitteeConstruction OfficialsGasolineElectricityTelephoneWaterNatural GasSolid Waste Disposal CostStreet LightingContingentSocial Security SystemPublic Employee Retirement SystemUnemployment InsuranceDefined Contribution PlanRecycling TaxFair Housing Plan Ch 222 P11985:
Administrative and ExecutiveClinton Township Municipal Court
2,000.00 $500.00404.17
7.945.986,251.591,430.97
232.663,671.10
21,684.664,266.75
500.001.463.99
31.12113.74
1,000.00928.94
2,000.00 $500.00497.79
9.695.986,251.591,430.97
232.663,671.10
21,684.664,266.75
500.001.463.99
31.12113.74
1,000.00928.94
$ 2,000.00500.00404.17
6,139.602,543.29
200.68232.66
1,193.6214,943.881,846.90
500.00
93.623,556.383,708.301,230.29
2,477.486,740.782,419.85
1,463.54 0.4531.12
113.741,000.00
673.04255.90
16,084.81932.00
16,084.81932.00
2,924.66 13,160.15932.00
$ 245,763.89 $ 283,765.30 $ 102,360.21 $ 181,405.09
REF. A A-1
Balance, December 31, 2018Encumbrances PayableCash Disbursements
A-13 $ 245,763.89 $38,001.41A-20 3,891.91
98,468.30A-4
$ 283,765.30 $ 102,360.21
"A-14"
TOWN OF CLINTON
CURRENT FUND
SCHEDULE OF COUNTY TAXES PAYABLE
Balance, December 31, 2018 $A 14,631.00
2019 Tax Levy:County TaxesCounty Share of Added Taxes
$A-1:A-7A-1:A-7
1,503,320.69450.24
1,503,770.93$ 1,518,401.93
Decreased by:Cash Disbursements A-4 1,517,951.69
Balance, December 31, 2019 A $ 450.24
"A-15"
SCHEDULE OF LOCAL DISTRICT SCHOOL TAX PAYABLE
Balance, December 31, 2018 (Prepaid) A $ (33,506.13)
Increased by:2019 Levy A-1:A-7 5,167,969.00
$ 5,134,462.87
Decreased by:Cash Disbursements A-4 5,102,667.00
Balance, December 31, 2019 A $ 31,795.87
"A-16"
SCHEDULE OF REGIONAL HIGH SCHOOL TAX PAYABLE
Balance, December 31, 2018 A $ 49.37
Increased by:2019 Levy A-1:A-7 2,327,281.00
$ 2,327,330.37
Decreased by:Cash Disbursements A-4 2,327,280.99
Balance, December 31, 2019 A $ 49.38
"A-17"
TOWN OF CLINTON
CURRENT FUND
SCHEDULE OF PREPAID TAXES
REF.
A $ 55,695.56Balance, December 31, 2018 (2019 Taxes)
Increased by:Collection of 2020 Taxes A-5 56,232.81
$ 111,928.37
Decreased by:Application to 2019 Taxes Receivable A-7 55,695.56
$Balance, December 31, 2019 (2020 Taxes) A 56,232.81
„A_18"
SCHEDULE OF TAX OVERPAYMENTS
Increased by:Cash Receipts A-5 $ 24,174.35
Decreased by:Cash Disbursements $A-4 24,174.35
" A-1
9 "
TOW
NO
FC
LIN
TON
GR
ANT
FUN
D
SCH
EDU
LEO
FG
RAN
TSR
ECEI
VABL
E
BALA
NC
ED
ECEM
BER
31.2
019
2019
BALA
NC
ED
ECEM
BER
31.2
018
CAS
HR
ECEI
PTS
REV
ENU
EAN
TIC
IPAT
EDG
RAN
T
1 ,40
9.99
$5,
875.
267 ,
044.
808 ,
550.
00
$1 ,
409.
99$
5,87
5.26
7 ,04
4.80
8 ,55
0.00
$Bo
dyAr
mor
Rep
lace
men
t Fun
dC
lean
Com
mun
ities
Prog
ram
Dru
nkD
rivin
gEn
forc
emen
tFun
dEc
onom
icD
evel
opm
entG
rant
Hig
hlan
dsPl
anC
onfo
rman
ceG
rant
Rec
yclin
gTo
nnag
eG
rant
120,
118.
0312
0 ,11
8.03
3 ,25
4.91
3 ,25
4.91
26, 1
34.9
6$
120,
118.
0312
0 ,11
8.03
$26
,134
.96
$$
AA -
4A -
2R
EF.
A
"A-20"
TOWN OF CLINTON
CURRENT FUND
SCHEDULE OF RESERVE FOR ENCUMBRANCES PAYABLE
REF.
$ 38,001.41ABalance, December 31, 2018
Increased by:Charged to 2019 AppropriationsCharged to 2018 Appropriation Reserves
$ 13,504.673,891.91
A-3A-13
17,396.58$ 55,397.99
Decreased by:Transferred to Appropriation Reserves 38,001.41A-13
$A 17,396.58Balance, December 31, 2019
"A-21"
SCHEDULE OF RESERVE FOR ENCUMBRANCES PAYABLE - GRANT FUND
$Balance, December 31, 2018 A 2,650.00
Increased by:Charged to Grants Appropriated A-23 1,000.00
$ 3,650.00
Decreased by:Transferred to Grants Appropriated A-23 2,650.00
$Balance, December 31, 2019 A 1,000.00
"A-22"
TOWN OF CLINTON
GRANT FUND
SCHEDULE OF RESERVEFOR GRANTS UNAPPROPRIATED
BALANCEDECEMBER
31. 2019RECEIPTSGRANT
$ 5,621.88 $Recycling Tonnage Grant 5,621.88
$ 5,621.88 $ 5,621.88
REF. A-4 A
" A- 2
3 "
TOW
NO
FC
LIN
TON
GR
ANT
FUN
D
SCH
EDU
LEO
FR
ESER
VEFO
RG
RAN
TSAP
PRO
PRIA
TED
BALA
NC
ED
ECEM
BER
31.2
019
BALA
NC
ED
ECEM
BER
31.2
018
2019
BUD
GET
APPR
OPR
IATI
ON
PAID
OR
CH
ARG
EDG
RAN
T
8 ,76
5.70
$4 ,
198.
001,
431.
56
5,87
5.26
$7,
044.
801 ,
409.
99
$2,
890.
44$
6 ,21
9.46
21.5
71,
105.
0099
, 069
.81
494.
77
Cle
anC
omm
uniti
esPr
ogra
mDr
unk
Driv
ing
Enfo
rcem
entF
und
Body
Arm
orR
epla
cem
ent F
und
Hig
hlan
dsC
ounc
ilW
ater
Prot
ectio
nG
rant
Hig
hlan
dsG
rant
-Pla
nC
onfo
rman
ceSu
stai
nabl
eJe
rsey
Econ
omic
Dev
elop
men
tGra
ntSm
artF
utur
eH
unte
rdon
Cou
nty
Ope
nSp
ace
Ope
nSp
ace
Trus
t -Geb
hard
tFie
ldR
ecyc
ling
Tonn
age
Gra
ntAN
JEC
-New
Jers
eyEn
viro
nmen
tal(
Sust
aina
ble
Jers
ey)
Gre
enC
omm
uniti
esG
rant
Alco
holE
duca
tion
Reh
abilit
atio
nFu
nd
9 ,06
6.26
1,10
5.00
99,0
69.8
149
4.77
550.
008 ,
550.
008,
000.
003.
943.
9420
0.57
340.
008 ,
742.
38
200.
5734
0.00
5,84
2.47
1,00
0.00
92.0
023
.20
355.
001 ,
000.
003 ,
254.
91
92.0
023
.20
23,7
50.2
6$
26,1
34.9
6$
119,
687.
93$
117,
303.
23$
AA -
3R
EF.
$11
4,65
3.23
2,65
0.00
ABa
lanc
e,D
ecem
ber3
1 ,20
18En
cum
bran
ces
Paya
ble
A -21
$11
7,30
3.23
$22
, 750
.26
1 ,00
0.00
A-4
Cas
hD
isbu
rsem
ents
Encu
mbr
ance
sPa
yabl
eA-
21
$23
, 750
.26
"A-24"
TOWN OF CLINTON
GRANT FUND
SCHEDULE OF DUE CURRENT FUND
REF.
$ 2,814.80ABalance, December 31, 2018
Increased by:Cash Disbursements A-4 22,750.26
$ 25,565.06
Decreased by:Cash Receipts A-4 31,756.84
$Balance, December 31, 2019 (Due to) A (6,191.78)
"A-25"
CURRENT FUND
SCHEDULE OF CHANGE FUNDS
BALANCEDECEMBER
31, 2019 ANDDECEMBER
31. 2018OFFICE
Town Clerk A $ 50.00
"A-26"
TOWN OF CLINTON
CURRENT FUND
SCHEDULE OF RESERVE FOR SALE OF MUNICIPAL ASSETS
REF.
Balance, December 31, 2018 A $ 305.76
Balance, December 31, 2019 $A 305.76
" A- 2
7"
TOW
NO
FC
LIN
TON
CU
RR
ENT
FUN
D
SCH
EDU
LEO
FD
EFER
RED
CH
ARG
ES
NET
1/5
OF
NET
AMO
UN
TAU
THO
RIZ
ED
BALA
NC
EDE
CEM
BER
31.2
019
AMO
UNT
AUTH
OR
IZED
INC
REA
SED
IN20
19
Emer
genc
yAu
thor
izat
ions
:Si
nkH
ole
Rep
air
$52
,000
.00
$10
,400
.00
$52
,000
.00
$52
,000
.00
REF
.A -
3A
TOWN OF CLINTON
TRUST FUND
SCHEDULE OF CASH-TREASURER
REF. ANIMAL CONTROL TRUST OTHER
$ $ 766,929.24Balance, December 31, 2018 B 19,213.43
Increased by Receipts:Animal Control License FeesDue From State of New JerseyVarious Reserves and DepositsDue County of HunterdonInterfunds
$ $B-3 4,362.00436.80B-4
B-5 5,838,514.258,474.062,869.93
B-7B-8
4,798.80 5,849,858.24$ 6,616,787.48$ 24,012.23
Decreased by Disbursements:Expenditures Under R.S.4:19-15.11Due From State of New JerseyDue County of HunterdonVarious Reserves and DepositsInterfunds
$ $B-3 2,021.20432.60B-4
B-7 4,425.005,879,618.09
7,152.62B-5B-8 7,371.79
9,825.59 5,891,195.71
Balance, December 31, 2019 B $ 14,186.64 $ 725,591.77
"B-3"
TOWN OF CLINTON
TRUST FUND
SCHEDULE OF RESERVE FOR ANIMAL CONTROL TRUST FUND EXPENDITURES
REF.
Balance, December 31, 2018 B $ 9,354.31
Increased by:Dog License Fees CollectedCat License Fees CollectedMiscellaneousReserve for Encumbrances
$B-2 3,222.00710.00430.00
2,262.50
B-2B-2B-10
6,624.50$ 15,978.81
Decreased by:Expenditures Under R.S.4:19-15.11:Cash DisbursementsEncumbrances PayableStatutory Excess Due Current Fund
$B-2 2,021.202,000.002,597.92
B-10B-6
6,619.12
Balance, December 31, 2019 B $ 9,359.69
LICENSE FEES COLLECTEDYEAR AMOUNT
20172018
$ 4,626.394,733.30
$ 9,359.69
"B-4"
SCHEDULE OF DUE STATE OF NEW JERSEY -ANIMAL CONTROL TRUST FUND
Increased by:Cash Receipts B-2 $ 436.80
Decreased by:Cash Disbursements B-2 432.60
Balance, December 31, 2019 B $ 4.20
" B-5
"
TOW
NO
FC
LIN
TON
TRU
STFU
ND
SCH
EDU
LEO
FVA
RIO
US
RES
ERVE
SAN
DD
EPO
SITS
BALA
NC
ED
ECEM
BER
31.2
018
BALA
NC
ED
ECEM
BER
31,20
19C
ASH
REC
EIPT
SEN
CUM
BRAN
CES
PAYA
BLE
EXPE
NDED
Spec
ial D
epos
itsSt
ate
Une
mpl
oym
ent I
nsur
ance
Park
san
dPl
aygr
ound
Com
mis
sion
Dev
elop
er' s
Escr
owAc
crue
dSi
ckLe
ave
Leng
thof
Serv
ice
Awar
dPr
ogra
mPa
yrol
lAge
ncy
Wat
erTe
nant
'sD
epos
its15
0 th
Anni
vers
ary
Cel
ebra
tion
$16
5 ,60
5.81
$12
8 ,49
5.60
76,0
18.4
810
5,58
5.98
140 ,
919.
3756
,211
.08
27,8
37.3
952
,126
.29
242.
37
78, 9
06.8
9$
5 ,81
1.68
50,6
03.5
810
9,03
0.14
1 ,52
2.03
14, 0
00.0
05 ,
562 ,
769.
0215
,870
.91
$$
107,
914.
4443
1.09
63,3
37.3
079
,760
.33
45, 0
00.0
0
136 ,
598.
2613
3 ,87
6.19
62,1
41.7
613
4 ,85
5.79
97.44
1.40
70, 2
11.0
823
.131
.40
52,2
97.2
824
2.37
1 ,14
3.00
5,56
7 ,47
5.01
15, 6
99.9
2
$75
3,04
2.37
$5,
838,
514.
25$
5,87
9 ,61
8.09
$1 ,
143.
00$
710,
795.
53
REF
.B
B -2
B-2
B -9
B
"B-6"
TOWN OF CLINTON
TRUST FUND
SCHEDULE OF INTERFUNDS - ANIMAL CONTROL TRUST
CURRENTFUNDTOTALREF.
Balance, December 31, 2018:Due To $ 7,596.62 $B 7,596.62
Increased by:Statutory Excess B-3 2,597.92 2,597.92
$ 10,194.54 $ 10,194.54Decreased by:Cash Disbursements B-2 7,371.79 7,371.79
Balance, December 31, 2019:Due To $ 2,822.75 $B 2,822.75
"B-7"
SCHEDULE OF DUE COUNTY OF HUNTERDON
Balance, December 31, 2018 $B 8,969.30
Increased by:Cash Receipts B-2 8,474.06
$ 17,443.36
Decreased by:Cash Disbursements B-2 4,425.00
Balance, December 31, 2019 $B 13,018.36
"B-8"
TOWN OF CLINTON
TRUST FUND
SCHEDULE OF INTERFUNDS
SEWERUTILITY
OPERATINGFUND
CURRENTFUNDTOTALREF.
Balance, December 31, 2018:Due FromDue To
$ 1,487.15 $3,826.84
$B 1,487.15B 3,826.84
B-2 2,869.93 1,382.78 1,487.15Receipts
B-2 7,152.62 7,152.62Disbursements
Balance, December 31, 2019:Due From $ 1,943.00 $ 1,943.00 $B
"B-9"
TOWN OF CLINTON
TRUST FUND
SCHEDULE OF ENCUMBRANCES PAYABLE
REF.
Increased by:Charges to Trust Reserves $B-5 1,143.00
$Balance, December 31, 2019 B 1,143.00
"B-10"
TOWN OF CLINTON
ANIMAL CONTROL FUND
SCHEDULE OF ENCUMBRANCES PAYABLE
REF.
$BBalance, December 31, 2018 2,262.50
Increased by:Charges to Reserve for Animal ControlTrust Fund Expenditures B-3 2,000.00
$ 4,262.50
Decreased by:Transfer to Reserve for Animal ControlTrust Fund Expenditures B-3 2,262.50
$Balance, December 31, 2019 B 2,000.00
"C-2"
TOWN OF CLINTON
GENERAL CAPITAL FUND
SCHEDULE OF CASH - TREASURER
REF.
$C 397,374.07Balance, December 31, 2018
Increased by Receipts:Budget Appropriations:Capital Improvement FundDeferred Charges to Future Taxation
InterfundsMiscellaneous DepositsBond Anticipation NotesRefund of Improvement Authorizations
C-11 $ 187,500.00137,717.65173,794.8125,000.00
1,851,092.003,678.87
C-5C-6C-12C-9C-8
2,378,783.33$ 2,776,157.40
Decreased by Disbursements:Bond Anticipation NotesContracts PayableInterfunds
$ 1,081,092.00546,890.27473,712.81
C-9C-7C-6
2,101,695.08
Balance, December 31, 2019 C $ 674,462.32
"C-3"
TOWN OF CLINTON
GENERAL CAPITAL FUND
ANALYSIS OF CASH
BALANCEDECEMBER
31. 2019
$Capital Improvement FundCapital Fund BalanceContracts PayableImprovement Authorizations Funded as Set Forth on "C-8"Improvement Authorizations Expended as Set Forth on "C-5"Cash on Hand to Pay NotesInterfunds ReceivableMiscellaneous ReservesUnexpended Proceeds of Bond Anticipation Notes Issued asSet Forth on "C-5"
52,368.08772.22
91,672.0681,852.89
(88,318.98)0.63
(137,717.65)156,455.00
517,378.07
$ 674,462.32
REF. C-2
"C-4"
TOWN OF CLINTON
GENERAL CAPITAL FUND
SCHEDULE OF DEFERRED CHARGESTO FUTURE TAXATION FUNDED
REF.
Balance, December 31, 2018 C $ 1,628,000.00
Decreased by:General Serial Bonds Paid by Budget C-10 150,000.00
Balance, December 31, 2019 C $ 1,478,000.00
" C-5"
TOW
NO
FCL
INTO
N
GEN
ERAL
CAP
ITAL
FUN
D
SCHE
DULE
OF
DEFE
RRED
CHAR
GES
TOFU
TUR
ETA
XATI
ON
- UNF
UNDE
D
ANAL
YSIS
OF
BALA
NCE,
DECE
MBE
R31
, 201
9BO
NDAN
TICI
PATI
ON
NOTE
S
UNEX
PEND
EDIM
PRO
VEM
ENT
EXPE
NDIT
URES
AUTH
ORIZ
ATIO
NS
BALA
NCE
DEC
EMBE
R31
,20
19
FUND
EDBY
BUDG
ETAP
PRO
PRIA
TIO
N
BALA
NCE
DEC
EMBE
R31
.201
8
NOTE
SPA
IDBY
BUDG
ETC
ASH
RECE
IPTS
ORD
INAN
CENU
MBE
RAU
THO
RIZA
TIO
NSIM
PRO
VEM
ENT
DESC
RIPT
ION
$$
$7 ,
217.
65$
$$
$Va
rious
Cap
ital I
mpr
ovem
ents
Impr
ovem
ents
toG
ebha
rdt F
ield
and
Rac
hel C
ourt
Leig
hSt
reet
Impr
ovem
ent
Vario
usC
apita
l Im
prov
emen
tsAc
quis
ition
ofFi
reTr
uck
Halst
ead
St. R
oad
Impr
ovem
ent
Vario
usIm
prov
emen
tsVa
rious
Cap
italI
mpr
ovem
ents
Wes
tMai
nSt
reet
Pede
stria
nPr
ojec
tAm
end
Ord
.201
7 -09
Vario
usC
apita
l Im
prov
emen
ts
$7,
217.
65$
32,7
75.4
620
09-07
2010
-06
32,7
75.4
632
,775
.46
52, 3
70.0
352
, 370
.03
97, 7
99.0
031
7,78
1.37
109,
473.
0015
0 ,41
2.00
469,
661.
0031
9,50
0.00
250 ,
000.
0049
4,00
0.00
52, 3
70.0
310
9 ,73
0.00
369 ,
941.
3711
4 ,73
7.00
173,
853.
0049
7,81
5.00
350,
000.
0025
0,00
0.00
2013
- 12
2014
-0820
14-1
520
14-18
2015
-1120
16-0
920
16-1
020
18-01
2019
-09
97,7
99.0
031
7,78
1.37
89,4
73.0
013
0,14
2.00
445 ,
896.
0027
6,00
0.00
11, 9
31.0
052
,160
.00
20,0
00.0
020
, 270
.00
23, 7
65.0
040
,326
.51
250 ,
000.
00
5 ,26
4.00
23,4
41.0
015
, 314
.00
12,8
40.0
03,
173.
4913
0 ,50
0.00
100 ,
000.
00
494,
000.
0049
4 ,00
0.00
137 ,
717.
65$
2 ,29
3 ,77
1.86
$1,
851,
091.
37$
88, 3
18.9
8$
354,
361.
5155
,950
.00
$65
, 000
.00
$$
1,95
8,43
9.51
$59
4 ,00
0,00
$
C-3
C-8
C-9
C-9
C-2
CC
$1 ,
851 ,
092.
00Bo
ndAn
ticip
atio
nNo
tes
Cas
hon
Han
dto
Pay
Not
es-
Ord
.201
4 -15
C-9
0.63
C-3
$1,
851,
091.
37
$87
1 ,73
9.58
Impr
ovem
ent A
utho
rizat
ions
-Unf
unde
dLe
ss:U
nexp
ende
dPr
ocee
dsof
Bond
Antic
ipat
ion
Not
es-2
014 -0
8,20
14-18
, 201
5 -11,
2016
-09, 2
019 -0
9
C-8
517 ,
378.
07C
-3$
354 ,
361.
51
" C-6
"
TOW
NO
FC
LIN
TON
GE
NE
RA
LC
AP
ITA
LFU
ND
SCH
EDU
LEO
FIN
TER
FUN
DS
SEW
ERC
APIT
ALFU
ND
WAT
ERO
PER
ATIN
GFU
ND
WAT
ERC
APIT
ALFU
ND
CU
RR
EN
TFU
ND
TOTA
LR
EF.
Bala
nce ,
Dec
embe
r31 ,
2018
:D
ueFr
omD
ueTo
12,4
23.9
8$
33, 7
94.8
1$
195 ,
995.
1621
,370
.83
$$
$C
20,9
95.1
617
5 ,00
0.00
C
12,4
23.9
8R
ecei
pts
173 ,
794.
8121
,370
.83
140 ,
000.
00C
-2
20,9
95.1
631
5,00
0.00
Dis
burs
emen
tsC
- 247
3 ,71
2.81
137 ,
717.
65
Bala
nce ,
Dec
embe
r31 ,
2019
:D
ueFr
om$
$13
7 ,71
7.65
$13
7,71
7.65
$$
C
"C-7"
TOWN OF CLINTON
GENERAL CAPITAL FUND
SCHEDULE OF CONTRACTS PAYABLE
REF.
Balance, December 31, 2018 C $ 51,168.17
Increased by:Contracts Payable C-8 587,394.16
$ 638,562.33
Decreased by:Cash Disbursements C-2 546,890.27
Balance, December 31, 2019 C $ 91,672.06
"C-8
"
TOW
NO
FC
LIN
TON
GEN
ERAL
CAP
ITAL
FUND
SCH
EDU
LEO
FIM
PRO
VEM
ENT
AUTH
OR
IZAT
ION
S
BALA
NC
ED
ECEM
BER
31, 2
019
BALA
NC
EPA
IDO
RC
HAR
GED
DEC
EMBE
R31
, 201
820
19O
RD
INAN
CE
OR
DIN
ANC
EN
UM
BER
UN
FUN
DED
REF
UN
DS
FUN
DED
AUTH
OR
IZAT
ION
SU
NFU
ND
EDIM
PRO
VEM
ENT
DES
CR
IPTI
ON
DAT
EAM
OU
NT
FUN
DED
Gen
eral
Impr
ovem
ents
:
1,41
7.35
174.
15$
$$
$$
$$
110,
200.
0040
0 ,00
0.00
141,
000.
0029
0 ,00
0.00
266 ,
600.
0057
8,76
5.00
350 ,
000.
0025
0,00
0.00
40, 0
00.0
015
7,00
0.00
520,
000.
00
1,41
7.35
174.
1520
12-0
820
13-0
520
14-0
820
14-1
820
15-1
120
16-0
920
16-1
020
18-0
120
18-04
2019
-06
2019
-09
Vario
usIm
prov
emen
tsVa
rious
Cap
italI
mpr
ovem
ents
Vario
usC
apita
l Im
prov
emen
tsH
alst
ead
St.R
oad
Impr
ovem
ent
Vario
usC
apita
l Im
prov
emen
tsVa
rious
Cap
ital I
mpr
ovem
ents
Wes
t Mai
nSt
reet
Pede
stria
nPr
ojec
tAm
endi
ngO
rd.2
017 -0
9Va
rious
Cap
italI
mpr
ovem
ents
W.M
ain
St. P
edes
trian
Safe
tyPr
ojec
tV
ario
usC
apita
l Im
prov
emen
ts
06/2
6 /20
1204
/03 /
2013
06/ 2
4/20
1410
/ 14/
2014
06/ 0
9/20
1507
/ 12/
2016
10/ 2
7/20
1602
/ 27/
2018
06/2
6 /20
1804
/23 /
2019
06/ 1
1/20
19
4,09
4.16
41, 6
57.9
024
, 282
.67
119 ,
530.
2840
, 326
.51
250,
000.
00
4,09
4.16
41, 6
57.9
025
, 322
.67
136,
788.
2825
6,30
9.46
250,
000.
00
1,04
0.00
17, 2
58.0
031
9 ,66
1.82
68.1
1( 7
68.8
6)12
1,98
3.15
128,
151.
94
3 ,67
8.87
100 ,
000.
0038
, 218
.96
7,02
5.58
35, 0
16.8
5
38,2
87.0
76 ,
256.
7215
7,00
0.00
520,
000.
0039
1,84
8.06
3,67
8.87
$81
,852
.89
$87
1,73
9.58
46, 1
35.2
9$
714,
172.
47$
777,
000.
00$
587 ,
394.
16$
$
C: C
-5C -
2C :
C -3C -
7R
EF.
CC
$18
3 ,00
0.00
594,
000.
00C
apita
!Im
prov
emen
t Fun
dD
efer
red
Cha
rges
toFu
ture
Taxa
tion
-Unf
unde
dC -
11C
-5
$77
7,00
0.00
" C-9
"
TOW
NO
FC
LIN
TON
GEN
ERAL
CAP
ITAL
FUN
D
SCH
EDU
LEO
FB
ON
DAN
TIC
IPAT
ION
NO
TES
DATE
OF
ISSU
EO
FO
RIG
INAL
NO
TE
BALA
NC
ED
ECEM
BER
31,
2019
BALA
NCE
DECE
MBE
R31
.201
8DA
TEO
FIN
TERE
STM
ATU
RIT
YR
ATE
DATE
OF
ISSU
EDE
CREA
SED
INC
REA
SED
IMPR
OVE
MEN
TDE
SCRI
PTIO
NO
RD
INAN
CE
$10
9,73
0.00
$$
109,
730.
00$
2.19
%1.
48%
08/1
6/18
08/ 1
5/19
08/ 1
6/19
08/ 1
4/20
08/ 2
0 /15
Vario
usC
apita
lIm
prov
emen
t20
14-0
897
,799
.00
97, 7
99.0
0
369,
942.
0036
9,94
2.00
2.19
%1.
48%
08/1
6/18
08/ 1
5/19
08/1
6/19
08/ 1
4/20
08/2
0 /15
Acqu
isiti
onof
Fire
Truc
k20
14-1
531
7,78
2.00
317,
782.
00
94,7
37.0
094
, 737
.00
2.19
%1.
48%
08/ 2
0/15
08/ 1
6/18
08/1
5/19
08/1
6 /19
08/ 1
4/20
Hal
stea
dSt
reet
Roa
dIm
prov
emen
ts20
14- 1
889
, 473
.00
89,4
73.0
0
153,
583.
002.
19%
1.48
%15
3,58
3.00
08/1
6 /19
08/ 1
4/20
08/1
6/18
08/1
5/19
Vario
usC
apita
lIm
prov
emen
ts08
/20/
1520
15-1
113
0,14
2.00
130,
142.
00
474,
050.
002.
19%
1.48
%47
4,05
0.00
08/1
8 /16
08/1
6/18
08/ 1
6/19
08/ 1
8/19
08/ 1
8/20
2016
-09
Vario
usC
apita
l Im
prov
emen
ts44
5,89
6.00
445,
896.
00
276,
000.
0027
6,00
0.00
1.48
%08
/ 15/
1908
/ 14/
20W
.Mai
nSt
.Ped
estri
anSa
fety
Proj
ect
08/1
5/19
2019
-01
494,
000.
0049
4,00
0.00
1.48
%08
/ 14/
2008
/ 15 /
1908
/15/
19Va
rious
Cap
italI
mpr
ovem
ents
2019
- 09
$1,
202,
042.
00$
1,85
1,09
2.00
$1,
202,
042.
00$
1,85
1,09
2,00
C:C
- 5C
-2C
REF
.
$55
, 950
.00
65, 0
00.0
01,
081,
092.
00
C-5
Not
esPa
idby
Budg
etPa
idby
Budg
etAp
prop
riatio
nC
ash
Dis
burs
emen
tsC
-5 C -2
$1,
202,
042.
00
" C-IO
"
TOW
NO
FC
LIN
TON
GEN
ERAL
CAP
ITAL
FUN
D
SCH
EDU
LEO
FSE
RIA
LBO
ND
SPA
YABL
E
BALA
NC
ED
ECEM
BER
31.2
019
BALA
NC
ED
ECEM
BER
31.2
018
DA
TEO
FO
RIG
INAL
ISSU
E
AMO
UN
TO
FO
RIG
INAL
ISSU
E
OU
TSTA
ND
ING
INTE
RES
TR
ATE
DEC
EMBE
R31
, 201
9D
ECR
EASE
DD
ATE
AMO
UN
TIM
PRO
VEM
ENT
DES
CR
IPTI
ON
$$
5.00
0%4.
000 %
4.00
0%3.
250%
3.50
0%3.
500%
4.00
0%
$$
200,
000.
0020
0,00
0.00
200,
000.
0020
0,00
0.00
200,
000.
0025
0,00
0.00
228,
000.
00
8/1/
2013
$2,
328,
000.
0008
/01/
2008
/ 01 /
2108
/01 /
2208
/ 01/
2308
/01 /
2408
/01 /
2508
/01 /
26
Gen
eral
Impr
ovem
ent
1,47
8,00
0.00
1,62
8,00
0.00
150,
000.
00
$1,
628 ,
000.
00$
150,
000.
00$
1,47
8,00
0.00
CC
C-4
REF
.
"C-11"
TOWN OF CLINTON
GENERAL CAPITAL FUND
SCHEDULE OF CAPITAL IMPROVEMENT FUND
REF.
$CBalance, December 31, 2018 47,868.08
Increased by:2019 Budget Appropriation C-2 187,500.00
$ 235,368.08
Decreased by:Appropriation to FinanceImprovement Authorizations C-8 183,000.00
$C 52,368.08Balance, December 31, 2019
"C-12"
TOWN OF CLINTON
GENERAL CAPITAL FUND
SCHEDULE OF RESERVE FOR MISCELLANEOUS DEPOSITS
BALANCEDECEMBER
31. 2018
BALANCEDECEMBER
31, 2019CASH
RECEIPTS
$ 855.00 $600.00
30,000.0040,000.0060,000.00
$Road Construction and ReconstructionSidewalk RepairDPW EquipmentFire EquipmentRescue Equipment
855.00600.00
35,000.0050,000.0070,000.00
5,000.0010,000.0010,000.00
$ 131,455.00 $ 25,000.00 $ 156,455.00
CREF. C-2 C
"C-13"
TOWN OF CLINTON
GENERAL CAPITAL FUND
SCHEDULE OF BONDS AND NOTES AUTHORIZED BUT NOT ISSUED
BALANCEDECEMBER
31.2019ORDINANCE
NUMBER IMPROVEMENT DESCRIPTION
$ 32,775.4652,370.0320,000.0020,270.0023,765.0043,500.00
250,000.00
Improvement to Gebhardt Field and Rachel CourtLeigh Street ImprovementHalstead Street Road ImprovementsVarious ImprovementsVarious ImprovementsWest Main Street Pedestrian ProjectVarious Improvements
2010 - 062013 - 122014 - 182015 - 112016 - 092016 - 102018 - 01
$ 442,680.49
"D-5
"
TOW
NO
FC
LIN
TON
WAT
ERU
TILI
TYFU
ND
SCH
EDU
LEO
FC
ASH
-TR
EASU
RER
CAP
ITAL
OPE
RAT
ING
REF
.
$61
,877
.62
$1,
060,
763.
41D
Bala
nce,
Dec
embe
r31,
2018
Incr
ease
dby
Rec
eipt
s:C
olle
ctor
Cap
italI
mpr
ovem
ent F
und
Bond
Antic
ipat
ion
Not
esR
efun
dof
Impr
ovem
ent A
utho
rizat
ion
Inte
rfund
sM
isce
llane
ous
Res
erve
sLo
ans
Rec
eiva
ble
Appr
opria
tion
Ref
unds
Mis
cella
neou
s
$$
3,71
6 ,94
9.67
D-6
100,
000.
0014
0,00
0.00
1,50
0.00
1,55
5,61
5.00
299 ,
107.
0010
1,47
5.00
D-1
8D
- 27
D-1
559
1,96
2.80
D- 1
9 :D
- 23
D- 2
2D
-13
39,9
77.0
511
7,98
7.86
D-4
D-3
2,19
7 ,69
7.00
$2,
259 ,
574.
624,
466 ,
877.
38$
5 ,52
7 ,64
0.79
Dec
reas
edby
Dis
burs
emen
ts:
2019
Appr
opria
tions
2018
Appr
opria
tion
Res
erve
sBo
ndAn
ticip
atio
nN
otes
Con
tract
sPa
yabl
eR
efun
dof
Prio
rYea
rs’R
even
ueAc
crue
dIn
tere
stIn
terfu
nds
$$
2,65
6,67
5.99
78, 5
73.2
1D
- 4D
- 10
140 ,
000.
001,
544 ,
281.
81D
-27
D-1
738
6.67
352,
948.
111,
562 ,
007.
53
D-1
D- 1
256
5,22
1.98
D-1
9 :D
-23
2,24
9 ,50
3.79
4,65
0 ,59
1.51
$10
, 070
.83
$87
7,04
9.28
DBa
lanc
e ,D
ecem
ber3
1,20
19
"D-6"
TOWN OF CLINTON
WATER UTILITY OPERATING FUND
SCHEDULE OF CASH - COLLECTOR
REF.
Increased by Receipts:Consumer Accounts ReceivableOverpayments of Water ChargesInterest on Delinquent AccountsMiscellaneousFire Hydrant Fees
$ 3,568,107.586,595.26
11,332.32275.00
204,972.00
D-7D-14D-3D-3D-3
$ 3,791,282.16
Decreased by Disbursements:Payment to Treasurer:Water Operating Fund D-5 3,716,949.67
Balance, December 31, 2019 D $ 74,332.49
"D-7"
SCHEDULE OF CONSUMER ACCOUNTS RECEIVABLE
Balance, December 31, 2018 D $ 141,893.25
Increased by:Water Rents Levied - Net 3,904,621.98
$ 4,046,515.23
Decreased by:CollectionOverpayments Applied
D-3:D-6 $ 3,568,107.5811,890.91D-14
3,579,998.49
Balance, December 31, 2019 D $ 466,516.74
"D-8"
TOWN OF CLINTON
WATER UTILITY OPERATING FUND
SCHEDULE OF CHANGE FUND-WATER OPERATING FUND
REF.
Balance, December 31, 2018and December 31, 2019 D $ 25.00
"D-9"
SCHEDULE OF INVENTORY
Balance, December 31, 2018 D $ 78,857.86
Increased by:Adjustment to Actual Inventory 6,036.37
Balance, December 31, 2019 D $ 84,894.23
"D-IO"
TOWN OF CLINTON
WATER UTILITY OPERATING FUND
SCHEDULE OF 2018 APPROPRIATION RESERVES
BALANCEDECEMBER
31.2018
BALANCEAFTER
MODIFICATIONPAID OR
CHARGEDBALANCELAPSED
Operating:Salaries and WagesOther Expenses
15,093.46 $63,479.75
$ $ $ 49,732.9844,752.85
64,826.4484,486.60
64,826.44108,232.60
Capital Improvement:Capital Outlay 10,000.0010,000.00 10,000.00
Regulatory Expenditures:Contributions to:Public Employees' Retirement SystemSocial Security System (O.A.S.I.)Unemployment Compensation
31.123,261.84
196.58
31.123,261.84
196.58
31.123,261.84
196.58
78,573.21 $ 107,975.37$ 162,802.58 $ 186,548.58 $
D-1D-5REF. D
$ 162,802.5823,746.00
D-10Balance December 31, 2018Encumbrances Payable D-11
$ 186,548.58
"D-11"
TOWN OF CLINTON
WATER UTILITY OPERATING FUND
SCHEDULE FOR ENCUMBRANCES PAYABLE
REF.
Balance, December 31, 2018 D $ 23,746.00
Increased by:Charges to 2019 Appropriations D-4 11,319.69
$ 35,065.69
Decreased by:Transferred to Appropriation Reserves D-10 23,746.00
Balance, December 31, 2019 D $ 11,319.69
"D-12"
SCHEDULE OF ACCRUED INTEREST
Balance, December 31, 2018 D $ 69,632.40
Increased by:Charges to Budget Appropriations D-4 354,265.00
$ 423,897.40
Decreased by:Cash Disbursements D-5 352,948.11
Balance, December 31, 2019 D $ 70,949.29
"D-13"
TOWN OF CLINTON
WATER UTILITY CAPITAL FUND
SCHEDULE OF LOANS RECEIVABLE
REF.
$ 106,595.00Balance, December 31, 2018 D
Decreased by:Cash Receipts D-5 101,475.00
$D 5,120.00Balance, December 31, 2019
"D-14"
WATER UTILITY OPERATING FUND
SCHEDULE OF OVERPAYMENT OF RENTS
D $Balance, December 31, 2018 11,890.91
Increased by:Collections D-6 6,595.26
$ 18,486.17
Decreased by:Overpayments Applied D-7 11,890.91
$Balance, December 31, 2019 D 6,595.26
" D-1
5"
TOW
NO
FC
LIN
TON
WAT
ERU
TILI
TYCA
PITA
LFU
ND
SCHE
DULE
OF
IMPR
OVE
MEN
TAU
THO
RIZA
TIO
NS
BALA
NC
EBA
LANC
ED
ECEM
BER
31,2
018
DEC
EMBE
R31
,201
9CO
NTRA
CTS
PAYA
BLE
2019
AUTH
ORI
ZATI
ON
OR
DIN
ANC
EO
RD
INAN
CE
NUM
BER
UNFU
NDED
FUN
DED
REFU
NDS
UN
FUN
DED
IMPR
OVE
MEN
TD
ESC
RIP
TIO
NAM
OUN
TFU
ND
EDD
ATE
Gen
eral
Impr
ovem
ents
:
122 ,
221.
76$
$$
$12
2,22
1.76
$06
/ 12/
2012
$34
5,00
0.00
$$
2012
- 07
Vario
usIm
prov
emen
ts
519,
426.
68Va
rious
Impr
ovem
ents
04/0
3/20
131 ,
500 ,
000.
0051
9 ,42
6.68
2013
-04
132,
174.
833,
213.
9105
/ 22/
2013
2,00
0 ,00
0.00
132 ,
174.
833,
213.
9120
13-08
Hal
stea
dSt
reet
Wat
erM
ain
Reh
ab
5,54
1,17
5.27
16, 7
07.8
05 ,
557 ,
883.
07Le
bano
nB
orou
ghW
ater
Mai
nR
ehab
06/0
5 /20
136 ,
700 ,
000.
0020
13-11
16,0
25.0
008
/ 21/
2013
16, 0
25.0
031
, 750
.00
2013
- 17
Vario
usIm
prov
emen
ts
8,66
1.80
07/0
2/20
1410
7 ,00
0.00
8 ,66
1.80
2014
- 11
Impr
ovem
ents
toW
ater
Util
ity
67, 5
30.2
310
6 ,76
0.00
( 17 ,
874.
94)
49,6
55.2
910
6,76
0.00
Wel
l#7
Impr
ovem
ent ,
Wel
l #14
Dec
omm
issi
onin
gIm
prov
emen
tsto
Wel
l #4
03/ 2
4/20
151 ,
025,
000.
0020
15-03
282,
264.
2028
2 ,26
4.20
03/ 2
4/20
1520
15-04
1 ,25
0 ,00
0.00
6 ,74
6.61
6 ,74
6.61
2015
-05W
ater
Util
ityIm
prov
emen
ts03
/ 24/
2015
140,
000.
00
83,6
72.3
02 ,
005.
0007
/ 12/
2016
85, 6
77.3
020
16-07
Wat
erU
tility
Impr
ovem
ents
150,
000.
00
98, 7
74.0
052
,570
.60
151,
344.
6007
/ 12/
2016
200 ,
000.
0020
16-08
Vario
usIm
prov
emen
ts
1 ,24
3 ,77
7.44
432 ,
250.
831,
500.
001,
674 ,
528.
27W
estM
ain
Stre
etW
ater
Mai
nR
epla
cem
ent
12/ 1
2/20
171,
740,
000.
0020
17-10
1 ,10
0,45
5.86
4 ,38
1.80
1,10
4,83
7.66
Fost
erW
heel
erB
oost
erPu
mp
Stat
ion
12/ 1
2/20
171,
200,
000.
0020
17-11
634 ,
852.
201,
213 ,
238.
1557
8,38
5.95
2017
-12G
len
Eagl
esD
r,M
uirfi
eld
Land
and
Heat
her H
ill12
/ 12/
2017
1 ,35
0 ,00
0.00
82,6
16.5
936
,819
.00
06/2
5 /20
1813
5,00
0.00
119,
435.
5920
18-05
Vario
usIm
prov
emen
ts
957,
005.
612,
856,
820.
391 ,
899,
814.
7807
/10/
2018
3 ,20
0,00
0.00
2018
-07
Valv
ean
dM
eter
Rep
lace
men
t
114 ,
267.
7868
,732
.22
183 ,
000.
0004
/23 /
2019
183 ,
000.
0020
19-07
Vario
usIm
prov
emen
ts
1 ,54
9,57
5.00
425.
001,
550,
000.
0012
/10 /
2019
1 ,55
0 ,00
0.00
2019
-15Va
lve
and
Met
erR
epla
cem
ent
1,50
0.00
$1,
153 ,
343.
58$
11,5
17,8
53.4
9$
1 ,06
0,02
4,86
$12
, 950
, 890
.25
$1,
733 ,
000.
00$
3,07
4,21
8.04
$
DD
- 5D
DD-
17R
EF.
D
$1,
550 ,
000.
0018
3,00
0.00
Def
erre
dC
harg
esto
Futu
reTa
xatio
n- U
nfun
ded
Cap
ital F
und
Bala
nce
D-2 :
D- 2
4
$1,
733,
000.
00D
- 21
"D-16"
TOWN OF CLINTON
WATER UTILITY CAPITAL FUND
SCHEDULE OF RESERVE FOR AMORTIZATION
REF.
$ 9,880,354.05Balance, December 31, 2018 D
Increased by:N.J.E.l.T. Loans Paid by BudgetSerial Bonds Paid by BudgetTransfer to Reserve for Deferred Amortization
$D-25 380,174.83284,725.85
14,610.85D-26D-24
679,511.53
$ 10,559,865.58Balance, December 31, 2019 D
"D-17"
SCHEDULE OF RESERVE FOR CONTRACTS PAYABLE
$Balance, December 31, 2018 D 318,200.76
Increased by:Charges to Improvement Authorizations D-15 3,074,218.04
$ 3,392,418.80
Decreased by:Cash Disbursements D-5 1,544,281.81
Balance, December 31, 2019 $D 1,848,136.99
"D-18"
TOWN OF CLINTON
WATER UTILITY CAPITAL FUND
SCHEDULE OF CAPITAL IMPROVEMENT FUND
REF.
Balance, December 31, 2018 D $ 127,419.08
Increased by:Cash Receipts D-5 100,000.00
Balance, December 31, 2019 D $ 227,419.08
"D- 1
9"
TOW
NO
FC
LIN
TON
WAT
ERU
TILI
TYO
PER
ATIN
GFU
ND
SCH
EDU
LEO
FIN
TER
FUN
DS
GEN
ERAL
CAP
ITAL
FUN
D
SEW
ERO
PER
ATIN
GFU
ND
WAT
ERC
APIT
ALFU
ND
SEW
ERC
APIT
ALFU
ND
CURR
ENT
FUN
DTO
TAL
REF
.
Bala
nce,
Dec
embe
r31,
2018
:D
ueFr
omD
ueTo
14, 0
58.0
0$
175,
000.
00$
106.
80$
98, 3
22.0
0$
D$
287,
486.
80$
300,
000.
0030
0,00
0.00
D
Incr
ease
dby
.C
ash
Rec
eipt
s59
1,96
2.80
14, 0
58.0
017
5,00
0.00
106.
8040
2,79
8.00
D-5
Dec
reas
edby
:C
ash
Dis
burs
emen
ts30
0,00
0.00
D-5
1,56
2,00
7.53
6 ,39
2.53
1,25
5,61
5.00
Bala
nce,
Dec
embe
r31,
2019
:D
ueFr
om$
957,
531.
53$
$$
6,39
2.53
$95
1,13
9.00
$D
"D-20"SHEET #1
TOWN OF CLINTON
WATER UTILITY CAPITAL FUND
SCHEDULE OF FIXED CAPITAL
BALANCEDECEMBER
31.2019
BALANCEDECEMBER
31.2018ACCOUNT
$ 7,500.00 $5,400.001,200.00
13,014.0016,835.0014,414.00
1,200.005,001.00
40,367.00660,711.0054,452.00
377,735.0043,340.0044,669.0018,174.00
338.00292.00
50.002,830.001,825.00
253,303.0051,048.00
2,831.001,879.003,714.003,629.00
210.002,988.00
934.00101,189.00149,405.00200,000.00
7,500.005,400.001,200.00
13,014.0016,835.0014,414.001,200.005,001.00
40,367.00660,711.00
54,452.00377,735.00
43,340.0044,669.0018,174.00
338.00292.0050.00
2,830.001,825.00
253,303.0051,048.00
2,831.001,879.003,714.003,629.00
210.002,988.00
934.00101,189.00149,405.00200,000.00
Water Diversion RightsPumping System LandWater Storage LandSprings and WellsCollecting ReservoirsIntake and Supply MainsChemical and Treatment PlantPumping Station StructuresElectric Power Pumping EquipmentDistribution Mains and AccessoriesService Pipes, Stops and TapsMeters, Meter Boxes and StopsFire Hydrant and Fire CisternsGeneral Equipment and StructuresEngineering and SurveyingBond AdvertisingBond PrintingRealtor FeesLegal and Review FeesEasement Right of WayVehiclesWellhouse #12Fencing - Lilac DriveOffice EquipmentBarn ImprovementsCommunication EquipmentElectrical System - Lilac DriveMeter Cleaning MachineChlorine Tank and FittingsAutomotive EquipmentImprovement - Water System - Ord. 11/03/79Improvement - Water System - Ord. 11/03/71Improvement - Water Supply and DistributionSystem - Ord. 04/01/77
Miscellaneous Equipment12" Sea Gate ValvesPower OperatorChlorinatorsSnow ThrowerScrew Plugs and Tapping MachinesCopper TubingContribution in Aid of ConstructionTest WellsFlow MeterReplacement PumpsRenovation of the Lebanon Well and Complete Construction ofNew Well Located at the Municipal Building
Aqua Scope Equipment
698,225.0038,807.701,222.001,095.005,504.001,713.001,058.00
790.00472,220.00
34,336.003,080.00
23,759.00
698,225.0038,807.701,222.001,095.005,504.001,713.001,058.00
790.00472,220.0034,336.003,080.00
23,759.00
115,065.001,600.00
115,065.001,600.00
"D-20"SHEET #2
TOWN OF CLINTON
WATER UTILITY CAPITAL FUND
SCHEDULE OF FIXED CAPITAL
BALANCEDECEMBER
31.2019
BALANCEDECEMBER
31. 2018ACCOUNT
$ 34,192.00 $2,585.004,418.001,933.00
799.001,181.00
308.003,045.002,978.001,295.004,975.00
746.007,493.00
11,996.006,000.001,109.00
350,000.0046,723.00
6,972.00
BackhoeTrash PumpPipe and Cable LocatorRotating AssembliesPipe SawYork RakeBlower HeaterCleaning EquipmentMagnetic LocatorsPhotocopierAccu PunchTapping MachineTelephone SystemComputer SystemComputer Billing SoftwareTest TanksImprovements - Water System - Ord. 08/05/80GeneratorLeak DetectorRenovations to the Clinton Point Well andReplacement of Pump West End - Ord. 04/27/82Public Works Equipment and Water LeakSurvey - Ord. 02/12/85Construction of Well #15Fire HoseChem-O-FeedersVibrator WackerPipe ThreaderPavement BreakerPortable Air CompressorMeter Reading Computer SystemSurvey InstrumentsTank InspectionsComputer Monitoring Hardware and SoftwareTransreceiver Unit and Part Expanders2 Used Four Wheel Tractors2 Digital LoggersPipe Meter Rebuilding KitHigh Street Bridge Water Line ReconstructionImprovement to the Water Supply System - Ord. 09/11/84Improvement to the Water Supply System - Ord. 06/10/87Exploration and Development of Water StorageFacilities - Ord. 05/22/90
34,192.002,585.004,418.001,933.00
799.001,181.00
308.003,045.002,978.001,295.004,975.00
746.007,493.00
11,996.006,000.001,109.00
350,000.0046,723.006,972.00
25,597.00 25,597.00
19,266.0042,662.001,248.004,180.00
10,950.003,017.007,442.00
10,750.008,800.00
902.002,450.009,950.00
13,743.005,000.004,004.002,631.00
80,000.00500,000.00250,000.00
19,266.0042,662.001,248.004,180.00
10,950.003,017.007,442.00
10,750.008,800.00
902.002,450.009,950.00
13,743.005,000.004,004.002,631.00
80,000.00500,000.00250,000.00
250,000.00 250,000.00
"D-20"SHEET #3
TOWN OF CLINTON
WATER UTILITY CAPITAL FUND
SCHEDULE OF FIXED CAPITAL
BALANCEDECEMBER
31. 2019
BALANCEDECEMBER
31.2018ACCOUNT
Improvement to the Water Supply System - Ord. 05/23/95Painting of Water Tanks - Ord. # 2001-09Construction of Well # 1 5 - Ord. # 2002-11VehiclesRefurbish Office - 47 Leigh St. - Ord # 2006-15Improvements to DeMott Pond - Ord # 2006-09Capital Outlay - 2008Capital Outlay - 2009Capital Outlay - 2010Capital Outlay - 2012Capital Outlay - 2013Improvements to Water System - Ord. 2002-12Well Improvements - Ord. 2009-02Pipe Replacements - Ord. 2010-03Various Acquisitions Ord. 2007-08Various Acquisitions Ord. 2007-14Various Improvements Ord. 2008-09Various Improvements Ord. 2009-11Various Improvements Ord. 2010-09Various Improvements Ord. 2011-08Halstead Street Water Main Rehabilitation Ord. 2013-08
$ $750,000.0044,605.00
285,076.0074,466.00
275,000.00120,000.0070,000.0015,000.0020,093.007,500.00
60,000.001,491,731.76
249,150.00118,818.57
61,000.002,000,000.00
538,949.143,798,601.992,316,321.85
897,236.781,360,775.17
750,000.0044,605.00
285,076.0074,466.00
275,000.00120,000.00
70,000.0015,000.0020,093.00
7,500.0060,000.00
1,491,731.76249,150.00118,818.5761,000.00
2,000,000.00538,949.14
3,798,601.992,316,321.85
897,236.781,360,775.17
$ 19,774,616.96 $ 19,774,616.96
REF. D D
MD-2r
TOW
NO
FC
LIN
TON
WAT
ERU
TILI
TYCA
PITA
LFU
ND
SCH
EDU
LEO
FFI
XED
CAP
ITAL
AUTH
OR
IZED
AND
UN
CO
MPL
ETED
BALA
NCE
DECE
MBE
R31
.201
9
BALA
NCE
DECE
MBE
R31
.201
8O
RD
INAN
CE
ORD
INAN
CEN
UM
BER
ADD
ITIO
NS
AMO
UN
TD
ATE
IMPR
OVE
MEN
TD
ESC
RIP
TIO
N
$34
5,00
0.00
345,
000.
00$
345,
000.
00$
$06
/ 12/
2012
2012
- 07
Vario
usIm
prov
emen
ts
1,50
0,00
0.00
1,50
0,00
0.00
1,50
0,00
0.00
04/0
3/20
1320
13- 0
4Va
rious
Impr
ovem
ents
135,
388.
742 ,
000 ,
000.
0013
5,38
8.74
05/ 2
2/20
13H
alst
ead
Stre
etW
ater
Mai
nR
ehab
2013
-08
6,70
0,00
0.00
6,70
0,00
0.00
6,70
0,00
0.00
06/0
5 /20
13Le
bano
nBo
roug
hW
ater
Mai
nR
ehab
2013
-11
31, 7
50.0
031
, 750
.00
31, 7
50.0
008
/ 21/
2013
Vario
usIm
prov
emen
ts20
13-1
7
107,
000.
0010
7,00
0.00
107,
000.
0007
/02 /
2014
Impr
ovem
ents
toW
ater
Util
ity20
14-1
1
1,02
5,00
0.00
1,02
5,00
0.00
1,02
5,00
0.00
03/ 2
4/20
15W
ell #
7Im
prov
emen
t,W
ell#
14D
ecom
mis
sion
ing
Impr
ovem
ents
toW
ell#
4
2015
-03
1,25
0,00
0.00
1,25
0,00
0.00
1,25
0,00
0.00
03/ 2
4/20
1520
15-0
4
140,
000.
0014
0,00
0.00
140,
000.
0003
/ 24/
2015
Wat
erU
tility
Impr
ovem
ents
2015
- 05
150,
000.
0015
0 ,00
0.00
150,
000.
0007
/ 12/
2016
Wat
erU
tility
Impr
ovem
ents
2016
- 07
200 ,
000.
0020
0,00
0.00
200,
000.
0007
/ 12/
2016
Vario
usIm
prov
emen
ts20
16-0
8
1,74
0,00
0.00
1 ,74
0,00
0.00
1,74
0,00
0.00
12/ 1
2/20
17W
estM
ain
Stre
etW
ater
Mai
nR
epla
cem
ent
2017
- 10
1,20
0,00
0.00
1 ,20
0,00
0.00
1,20
0 ,00
0.00
12/ 1
2/20
17Fo
ster
Whe
eler
Boos
terP
ump
Stat
ion
2017
-11
1,35
0,00
0.00
1,35
0,00
0.00
1,35
0,00
0.00
12/ 1
2/20
17G
len
Eagl
esD
r,M
uirfi
eld
Land
and
Hea
ther
Hill
2017
-1213
5,00
0.00
135,
000.
0013
5,00
0.00
06/2
5 /20
18Va
rious
Impr
ovem
ents
2018
-05
3,20
0,00
0.00
3,20
0,00
0.00
3 ,20
0,00
0.00
07/ 1
0 /20
18Va
lve
and
Met
erR
epla
cem
ent
2018
-07
183,
000.
0018
3,00
0.00
183,
000.
0004
/ 23/
2019
Vario
usIm
prov
emen
ts20
19-0
7
1,55
0,00
0.00
1,55
0,00
0.00
1 ,55
0,00
0.00
12/ 1
0/20
19Va
lve
Met
erR
epla
cem
ent
2019
-15
$19
, 209
, 138
.74
$1,
733,
000.
00$
20, 9
42, 1
38.7
4
DD
D-1
5R
EF.
"D-22"
TOWN OF CLINTON
WATER UTILITY CAPITAL FUND
SCHEDULE OF MISCELLANEOUS RESERVES
BALANCEDECEMBER
31. 2019
BALANCEDECEMBER
31, 2018CASH
RECEIPTS
$41,984.20 $30,395.006,212.00
787,192.008,750.00
25,500.00
41,984.2030,395.006,212.00
787,192.008,750.00
45,500.00
$Improvement of Water Storage FacilityPainting of Water TanksNew WellsContribution in Aid of ConstructionWater Utility ImprovementsPublic Works EquipmentN.J.E.l.T. - Shortterm loan advance:S340-924-07 Trust
20,000.00
279,107.00 279,107.00
$ 900,033.20 $ 299,107.00 $ 1,199,140.20
D-5 DDREF.
"0- 2
3 "
TOW
NO
FC
LIN
TON
WAT
ERU
TILI
TYC
APIT
ALFU
ND
SCH
EDU
LEO
FIN
TER
FUN
DS
SEW
ERC
APIT
ALFU
ND
GEN
ERAL
CAP
ITAL
FUN
D
WAT
ERO
PER
ATIN
GFU
ND
CU
RR
ENT
FUN
DTO
TAL
REF
.
Bala
nce,
Dec
embe
r31 ,
2018
:D
ueFr
omD
ueTo
$30
0,00
0.00
$$
$$
300 ,
000.
0026
0 ,74
5.98
D15
0,00
0.00
98, 3
22.0
012
,423
.98
D
Incr
ease
dby
:Ca
shR
ecei
pts
1,25
5,61
5.00
300,
000.
00D
-51,
555 ,
615.
00
Dec
reas
edby
:C
ash
Dis
burs
emen
ts15
0,00
0.00
12, 4
23.9
840
2,79
8.00
565 ,
221.
98D
-5
Bala
nce,
Dec
embe
r31 ,
2019
:D
ueTo
951 ,
139.
00$
$$
951 ,
139.
00$
$D
"D-2
4"
TOW
NO
FC
LIN
TON
WAT
ERUT
ILIT
YC
APIT
ALFU
ND
SCHE
DULE
OF
RES
ERVE
FOR
DEF
ERR
EDAM
OR
TIZA
TIO
N
DEC
REA
SED
BYTR
ANSF
ERBA
LAN
CE
DEC
EMBE
R31
.201
9
TOFI
XED
CAP
ITAL
AUTH
OR
IZED
BALA
NC
ED
ECEM
BER
31,
2018
RES
ERVE
FOR
AMO
RTI
ZATI
ON
PAID
BYBU
DG
ETD
ATE
OF
OR
DIN
ANC
EO
RD
INAN
CE
NUM
BER
IMPR
OVE
MEN
TD
ESC
RIP
TIO
N
Gen
eral
Impr
ovem
ents
:
$34
5,00
0.00
317,
045.
8831
, 750
.00
107,
000.
0092
, 388
.88
140,
000.
0015
0,00
0.00
60, 0
00.0
013
5,00
0.00
183,
000.
00
$$
$06
/ 12/
2012
04/ 0
3/20
1308
/ 21/
2013
07/0
2/20
1403
/ 24/
2015
03/ 2
4/20
1507
/ 12/
2016
07/ 1
2/20
1606
/ 26/
2018
04/ 2
6/20
19
$34
5 ,00
0.00
251,
771.
7331
, 750
.00
107,
000.
0065
, 715
.55
154,
610.
8515
0,00
0.00
40, 0
00.0
013
5,00
0.00
2012
-07
2013
- 04
2013
-17
2014
-11
2015
-03
2015
- 05
2016
-07
2016
-08
2018
-0520
19-0
7
Vario
usIm
prov
emen
tsVa
rious
Impr
ovem
ents
Vario
usIm
prov
emen
tsIm
prov
emen
tsto
Wat
erU
tility
Wel
l #7
Impr
ovem
ent,
Wel
l #14
Dec
omm
issi
onin
gIm
prov
emen
tsto
Wel
l#4
Vario
usIm
prov
emen
tsVa
rious
Impr
ovem
ents
Vario
usIm
prov
emen
tsVa
rious
Impr
ovem
ents
65, 2
74.1
5
26, 6
73.3
314
, 610
.85
20,0
00.0
0
183,
000.
00
111,
947.
48$
14, 6
10.8
5$
1,56
1,18
4.76
183,
000.
00$
$1,
280,
848.
13$
DD
- 16
D-1
5R
EF .
D
$65
, 274
.15
20, 0
00.0
026
, 673
.33
D-2
6Bo
nds
Paya
ble
Bond
Antic
ipat
ion
Not
esPa
yabl
eNJ
EIT
Loan
sPa
yabl
eD
-27
D-2
5
$11
1,94
7.48
"D-2
5 "SH
EET
#1
TOW
NO
FC
LIN
TON
WAT
ERU
TILI
TYC
APIT
ALFU
ND
SCH
EDU
LEO
FN
EWJE
RSE
YEN
VIR
ON
MEN
TAL
INFR
ASTR
UC
TUR
ETR
UST
LOAN
SPA
YABL
E
MAT
UR
ITIE
SO
FLO
ANS
OU
TSTA
ND
ING
DEC
EMBE
R31
,201
9BA
LAN
CE
DEC
EMBE
R31
.201
9
BALA
NC
ED
ECEM
BER
31,20
18D
ATE
OF
ISSU
EO
RIG
INAL
ISSU
EIN
TER
EST
RAT
EPU
RPO
SED
ECR
EASE
DD
ATE
AM
OU
NT
Rep
lace
men
t ofW
ater
Mai
ns,
Leig
hSt
reet
, Con
stru
ctio
nof
Stor
age
Tank
( Tru
stLo
an)
12/ 2
/201
0$
08/ 0
1/20
-21
$08
/01 /
2208
/ 01/
2308
/ 01/
2408
/ 01/
2508
/ 01/
2608
/01/
27
$$
$1,
910,
000.
00( 5
30, 0
00.0
0)( 6
8 ,00
0.00
)
87,0
00.0
091
, 000
.00
96, 0
00.0
010
0,00
0.00
110 ,
000.
0011
4,00
0.00
27, 0
00.0
0
1,31
2 ,00
0.00
712,
000.
005.
00%
802,
000.
0090
, 000
.00
2020
-2023
104,
406.
2494
, 077
.96
Rep
lace
men
t ofW
ater
Mai
ns,
Leig
hSt
reet
, Con
stru
ctio
nof
Stor
age
Tank
( Fun
dLo
an)
0%10
4,40
6.24
511,
702.
9212
/ 2/ 2
010
2,05
3,32
3.00
( 587
, 557
.00)
( 49,
209.
00)
2024
616,
109.
16
1,41
6,55
7.00
08/0
1 /20
-24
08/0
1 /25
-27
08/0
1/28
- 31
20,0
00.0
025
, 000
.00
30, 0
00.0
0R
epla
cem
ent o
f Wat
erM
ains
,Le
igh
Stre
et, C
onst
ruct
ion
ofSt
orag
eTa
nk( T
rust
Loan
)
05/0
3 /20
1240
5,00
0.00
Varia
ble
20, 0
00.0
029
5,00
0.00
315,
000.
00
Rep
lace
men
t ofW
ater
Mai
ns,
Leig
hSt
reet
, Con
stru
ctio
nof
Stor
age
Tank
( Fun
dLo
an)
2020
- 203
066
, 309
.55
19, 4
11.7
305
/03 /
2012
1,30
4,08
8.00
( 46 ,
898.
00)
2031
0 %66
, 309
.55
748,
816.
7881
5,12
6.33
1,25
7,19
0.00
" D- 2
5"SH
EET
# 2
TOW
NO
FC
LIN
TON
WAT
ERU
TILI
TYC
APIT
ALFU
ND
SCH
EDU
LEO
FN
EW
JER
SEY
EN
VIR
ON
ME
NTA
LIN
FRAS
TRU
CTU
RE
TRU
STLO
ANS
PAYA
BLE
MAT
UR
ITIE
SO
FLO
ANS
OU
TSTA
ND
ING
DEC
EMBE
R31
, 201
9BA
LAN
CE
DEC
EMBE
R31
.201
9
BALA
NC
ED
ECEM
BER
31.2
018
INTE
RES
TR
ATE
DEC
REA
SED
AMO
UN
TD
ATE
OF
ISSU
EO
RIG
INAL
ISSU
ED
ATE
PUR
POSE
$$
$05
/ 21 /
2014
$37
0 ,00
0.00
08/ 0
1/20
-21
$08
/ 01/
22-2
808
/ 01/
29-33
15, 0
00.0
020
, 000
.00
25,0
00.0
0
Hal
stea
dSt
reet
Proj
ect
( Tru
stLo
an)
295,
000.
0031
0,00
0.00
15,0
00.0
0Va
riabl
e
Hal
stea
dSt
reet
Proj
ect
( Fun
dLo
an)
05/ 2
1/20
141,
131,
183.
00( 8
, 233
.00)
2020
- 203
257
,517
.77
49, 2
84.9
657
, 517
.77
797 ,
015.
970%
854,
533.
7420
331,
122,
950.
00
08/ 0
1/20
1844
0,00
0.00
08/ 1
/20-
2708
/ 1/2
8 -38
08/ 1
/ 39-
4608
/ 1/ 4
7
10, 0
00.0
015
, 000
.00
20, 0
00.0
025
, 000
.00
Wel
ls# 4
,#7
and
# 14
( Tru
stLo
an)
430,
000.
0044
0,00
0.00
10,0
00.0
0Va
riabl
e
Wel
ls# 4
, #7
and
# 14
( Fun
dLo
an)
2020
-204
620
4743
, 614
.60
43, 6
14.8
043
, 614
.60
1,22
1,20
9.00
0 %1,
264,
823.
6008
/ 01/
2018
1,29
3,90
0.00
$5,
417,
592.
83$
5,01
0,74
4.67
406,
848.
16$
DR
EF.
D
$26
, 673
.33
380,
174.
83R
eser
vefo
rDef
erre
dAm
ortiz
atio
nR
eser
vefo
rAm
ortiz
atio
nD
-24
D-1
6
$40
6,84
8.16
"D-26
11
TOW
NO
FC
LIN
TON
WAT
ERU
TILI
TYC
APIT
ALFU
ND
SCH
EDU
LEO
FSE
RIA
LBO
ND
SPA
YABL
E
BALA
NC
ED
ECEM
BER
31.2
019
BALA
NC
ED
ECEM
BER
31.2
018
DAT
EO
FO
RIG
INAL
ISSU
E
AMO
UN
TO
FO
RIG
INAL
ISSU
E
OU
TSTA
ND
ING
INTE
RES
TR
ATE
DEC
EMBE
R31
,201
9D
ECR
EASE
DAM
OU
NT
IMPR
OVE
MEN
TD
ESC
RIP
TIO
ND
ATE
$$
5.00
0%4.
000%
4.00
0%3.
250%
3.50
0%3.
500%
4.00
0%4.
000%
4.00
0%4.
000%
4.00
0%4.
125%
4.25
0%4.
250%
$$
350 ,
000.
0035
0,00
0.00
400,
000.
0045
0,00
0.00
450,
000.
0045
0 ,00
0.00
450,
000.
0045
0,00
0.00
500 ,
000.
0050
0,00
0.00
500,
000.
0050
0,00
0.00
500 ,
000.
0049
3,00
0.00
$8,
043,
000.
0008
/ 01/
2008
/ 01/
2108
/01 /
2208
/01 /
2308
/01 /
2408
/ 01/
2508
/01 /
2608
/01 /
2708
/ 01/
2808
/01 /
2908
/01/
3008
/ 01/
3108
/ 01/
3208
/ 01/
33
Gen
eral
Impr
ovem
ents
8 /1/
2013
6 ,34
3 ,00
0.00
6,69
3,00
0.00
350,
000.
00
$6,
693,
000.
00$
350,
000.
00$
6,34
3 ,00
0.00
DR
EF.
D
$65
, 274
.15
284,
725.
85R
eser
vefo
r Def
erre
dAm
ortiz
atio
nR
eser
vefo
rAm
ortiz
atio
nD
- 24
D-1
6
$35
0,00
0.00
" D-2
7"
TOW
NO
FC
LIN
TON
WAT
ERU
TILI
TYC
APIT
ALFU
ND
SCH
EDU
LEO
FB
ON
DAN
TIC
IPAT
ION
NO
TES
DAT
EO
FIS
SUE
OF
ORI
GIN
ALN
OTE
BALA
NC
ED
ECEM
BER
31.20
19
BALA
NC
ED
ECEM
BER
31.2
018
DAT
EO
FIS
SUE
DAT
EO
FM
ATU
RIT
YIN
TER
EST
RAT
EIN
CR
EASE
DD
ECR
EASE
DO
RD
INAN
CE
IMPR
OVE
MEN
TDE
SCRI
PTIO
N
160,
000.
00$
$16
0 ,00
0.00
$2.
19%
1.48
%$
08/1
8 /20
1808
/ 16/
2019
08/ 1
7/20
1908
/16/
2020
2016
-08
Impr
ovem
entt
oW
ater
Syst
em08
/ 18/
2016
140,
000.
0014
0,00
0.00
160,
000.
00$
140,
000.
0016
0,00
0.00
$14
0 ,00
0.00
$$
DD
- 5R
EF.
D
$14
0,00
0.00
20, 0
00.0
0D
-5C
ash
Dis
burs
emen
tsN
otes
Paid
byBu
dget
D-2
4
$16
0,00
0.00
"D-28"
TOWN OF CLINTON
WATER UTILITY CAPITAL FUND
SCHEDULE OF BONDS AND NOTES AUTHORIZED BUT NOT ISSUED
BALANCEDECEMBER
31. 2019ORDINANCE
NUMBER IMPROVEMENT DESCRIPTION
$ 81,704.783,213.91
6,700,000.00106,760.00383,090.00
1,740,000.001,200,000.00
2011-082013-082013-112015-032015-042017-102017-112017-12
Various ImprovementsHalstead Street Water MainLebanon Borough Water MainWell #7 Improvement, Well # 14 DecommissioningImprovements to Well # 4West Main Street Water Main ReplacementFoster Wheeler Booster Pump StationGlen Eagles Drive, Muirfield Lane and HeatherHill Way Water Main Replacement
Valve and Meter ReplacementValve and Meter Replacement
1,350,000.003,200,000.001,550,000.00
2018-072019-15
$ 16,314,768.69
"E-5
"
TOW
NO
FC
LIN
TON
SEW
ERU
TILI
TYFU
ND
SCH
EDU
LEO
FC
ASH
-TR
EASU
RER
CAP
ITAL
OPE
RAT
ING
REF
.
$1 ,
317 ,
460.
85$
242,
959.
63Ba
lanc
e ,D
ecem
ber3
1,20
18E
Incr
ease
dby
Rec
eipt
s :C
olle
ctor
Inte
rfund
sC
apita
lIm
prov
emen
t Fun
dAp
prop
riatio
nR
efun
dsM
isce
llane
ous
Res
erve
sSe
ttlem
ent A
gree
men
tM
isce
llane
ous
$$
2 ,32
2 ,60
1.45
10, 0
44.2
7E -
647
0 ,99
5.16
50, 0
00.0
0E -
13: E
- 22
E -19
61, 0
59.3
2E-
410
,000
.00
E-17
E -3
139,
417.
2186
, 516
.68
E -3
530,
995.
162 ,
619 ,
638.
93$
1 ,84
8 ,45
6.01
$2,
862,
598.
56
Dec
reas
edby
Dis
burs
emen
ts:
2019
Appr
opria
tions
2018
Appr
opria
tion
Res
erve
sAc
crue
dIn
tere
ston
Loan
sIn
terfu
nds
Ref
und
ofPr
iorY
earR
even
ueC
ontra
cts
Paya
ble
$$
1 ,92
3,47
7.21
108 ,
589.
5466
,422
.44
1 ,59
3.95
175.
10
E -4
E-8
E-1
23 ,
651.
74E -
13:E
-22
E -1
193 ,
867.
80E -
1419
7 ,51
9.54
2,10
0,25
8.24
$$
1 ,65
0,93
6.47
762 ,
340.
32Ba
lanc
e,D
ecem
ber3
1,20
19E
" E-6"
TOWN OF CLINTON
SEWER UTILITY OPERATING FUND
SCHEDULE OF CASH - COLLECTOR
REF. OPERATING
$Balance, December 31, 2018 E 500.00
Increased by Receipts:Consumer Accounts ReceivablePenalties on Delinquent AccountsCalibrationsMiscellaneous
$ 2,043,147.63334,754.93
9,317.25741.50
E-7E-3E-3E-3
2,387,961.31$ 2,388,461.31
Decreased by Disbursements:Payment to Treasurer:Sewer Operating Fund E-5 2,322,601.45
$Balance, December 31, 2019 E 65,859.86
"E-7"
SCHEDULE OF CONSUMER ACCOUNTS RECEIVABLE
Balance, December 31, 2018 E $ 2,531,023.89
Increased by:Sewer Rents Levied - Net 2,587,568.05
$ 5,118,591.94
Decreased by:CollectionOverpayment Applied
E-3:E-6 $ 2,043,147.638,415.47E-3
2,051,563.10
Balance, December 31, 2019 E $ 3,067,028.84
"E-8"
TOWN OF CLINTON
SEWER UTILITY OPERATING FUND
SCHEDULE OF 2018 APPROPRIATION RESERVES
BALANCEDECEMBER
31.2018
BALANCEAFTER
TRANSFERSPAID OR
CHARGEDBALANCELAPSED
Operating:Salaries and WagesOther Expenses
$ 24,020.98 $80,420.59
11,020.98 $127,876.49
10,555.18 $98,034.36
465.8029,842.13
Regulatory Expenses:Public Employees' Retirement SystemSocial SecurityUnemployment Compensation
31.132,445.31
107.03
31.132,445.31
107.03
31.132,445.31
107.03
$ 107,025.04 $ 141,480.94 $ 108,589.54 $ 32,891.40
REF. E E-5 E-1
Balance, December 31, 2018Encumbrances Payable
E-8 $ 107,025.0434,455.90E-11
$ 141,480.94
"E-9"
TOWN OF CLINTON
SEWER UTILITY OPERATING FUND
SCHEDULE OF INVENTORY
REF.
Balance, December 31, 2018 E $ 286,434.01
Decreased by:Adjustment to Actual Inventory 1,689.00
Balance, December 31, 2019 E $ 284,745.01
"E-10"
SCHEDULE OF CHANGE FUND
Balance, December 31, 2018 andDecember 31, 2019 E $ 25.00
"E-11"
TOWN OF CLINTON
SEWER UTILITY OPERATING FUND
SCHEDULE OF RESERVE FOR ENCUMBRANCES
REF.
$E 34,455.90Balance, December 31, 2018
Increased by:Transferred from Budget E-4 10,801.34
$ 45,257.24
Decreased by:Transferred to Appropriation Reserves E-8 34,455.90
$E 10,801.34Balance, December 31, 2019
"E-12"
SCHEDULE OF ACCRUED INTEREST ON LOANS
$Balance, December 31, 2018 E 27,755.73
Increased by:Budget Appropriation E-4 66,615.00
$ 94,370.73
Decreased by:Cash DisbursementsCanceled
E-5 $ 66,422.441,755.06E-1
68,177.50
Balance, December 31, 2019 $E 26,193.23
" E-1
3 "
TOW
NO
FC
LIN
TON
SE
WE
RU
TILI
TYO
PER
ATIN
GFU
ND
SCH
EDU
LEO
FIN
TER
FUN
DS
SEW
ERC
APIT
ALFU
ND
WAT
ERU
TILI
TYO
PER
ATIN
GTR
UST
OTH
ERTO
TAL
REF
.
Bala
nce,
Dec
embe
r 31,
2018
:D
ueFr
omD
ueTo
$$
3 ,65
1.74
$$
3,65
1.74
1,59
3.95
E10
6.80
1 ,48
7.15
E
3 ,65
1.74
6 ,39
2.53
Rec
eipt
sE -
510
,044
.27
1 ,48
7.15
106.
80E-
51 ,
593.
95D
isbu
rsem
ents
Bala
nce ,
Dec
embe
r31 ,
2019
:D
ueTo
6,39
2.53
$$
6,39
2.53
$$
E
"E-14
TOWN OF CLINTON
SEWER UTILITY CAPITAL FUND
SCHEDULE OF CONTRACTS PAYABLE
REF.
E $Balance, December 31, 2018 175,758.52
Increased by:Charges to Improvement Authorizations E-18 56,686.95
$ 232,445.47
Decreased by:Cash Disbursements E-5 193,867.80
Balance, December 31, 2019 E $ 38,577.67
"E- 1
5 "
TOW
NO
FC
LIN
TON
SEW
ERU
TILI
TYC
APIT
ALFU
ND
SCHE
DULE
OF
FIXE
DC
APIT
ALAU
THO
RIZ
EDAN
DU
NC
OM
PLET
ED
BALA
NC
ED
ECEM
BER
31.20
19
BALA
NC
ED
ECEM
BER
31.20
18O
RD
INAN
CE
OR
DIN
ANC
EN
UM
BER
ADD
ITIO
NS
AMO
UN
TIM
PRO
VEM
ENT
DES
CR
IPTI
ON
DAT
E
Gen
eral
Impr
ovem
ents
:
60, 0
00.0
0$
$05
/30 /
2007
$60
,000
.00
$60
, 000
.00
2007
-08
Vario
usAc
quis
ition
s
137,
000.
0005
/ 24/
2011
137,
000.
0013
7,00
0.00
2011
-10
Sewe
rUtil
ityIm
prov
emen
ts
125 ,
000.
0012
5 ,00
0.00
125,
000.
0020
12- 0
6Se
wer
Util
ityIm
prov
emen
ts06
/ 12/
2012
395,
250.
0039
5 ,25
0.00
2013
- 16
Impr
ovem
ents
toSe
wer
Util
ity08
/ 21/
2013
395 ,
250.
00
54,5
00.0
054
, 500
.00
2014
-10
Vario
usSe
wer
Impr
ovem
ents
06/ 0
4/20
1454
,500
.00
100,
000.
0010
0 ,00
0.00
100 ,
000.
0020
16-1
0Va
rious
Sew
erIm
prov
emen
ts05
/12/
2015
200,
000.
0020
0 ,00
0.00
200 ,
000.
0020
16- 0
6Se
wer
Utilit
yIm
prov
emen
ts07
/ 12/
2016
40,0
00.0
040
, 000
.00
2016
- 11
10/ 1
1 /20
1640
,000
.00
Purc
hase
Pick
upTr
uck
125,
000.
0010
/23 /
2017
125 ,
000.
0012
5 ,00
0.00
2017
-07
Impr
ovem
ents
toW
aste
wat
erTr
eatm
entP
lant
125 ,
000.
0006
/ 26/
2018
125 ,
000.
0012
5 ,00
0.00
2018
-06
Vario
usSe
wer
Impr
ovem
ents
118 ,
000.
0011
8 ,00
0.00
2019
- 08
Vario
usSe
wer
Impr
ovem
ents
04/2
3 /20
1911
8 ,00
0.00
3 ,38
9 ,40
0.00
3,38
9,40
0.00
10/ 2
2/20
193,
389,
400.
0020
19-1
3Im
prov
emen
tsto
Was
tew
ater
Trea
tmen
t
$1,
361 ,
750.
00$
3 ,50
7,40
0.00
$4,
869,
150.
00
E -18
ER
EF.
E
ME-16"
TOWN OF CLINTON
SEWER UTILITY CAPITAL FUND
SCHEDULE OF FIXED CAPITAL
BALANCEDECEMBER
31. 2018
BALANCEDECEMBER
31.2019
$Construction of GarageOffice EquipmentAutomotive EquipmentEquipment RepairsEngineering ServicesArchitect ServicesMiscellaneous EquipmentMiscellaneous Repairs to Sewer PlantSewer Line RepairsTelephone SystemIncubator Lab KitBackhoesComputer Equipment and SoftwareLeigh Street Bridge RehabilitationFencing and GatesAlarm SystemTrash pumpGasoline Tank UpgradeNew BoilerTesting Machine for AmmoniaImprovement Authorizations:Construction of Sewer System 06/67Construction of Sewer System 08/70Sewer Plant Addition 09/75Improvement to Sewer Plant 11/83 and 03/87Water Quality Monitoring Program and Study theFeasibility of an Expansion of the SewerTreatment Plant 07/86Mandated Expansion in the Closure of the SludgeDisposal Site 01/87Waste Water Treatment Plant Restoration 08/98Four Wheel Drive Vehicle 01/02Capital Outlay 2007Capital Outlay 2008Capital Outlay 2009Refurbish Office - 47 Leigh Street - Ord #06-15Improvements to Sanitary Sewer - Ord. #07-01Renovations and Upgrade to WWTP Ord 1989-10Clinton Knolls Project Ord. 2008-10Tertiary Filter Upgrade Ord 2011-04
3,129.00 $25,171.00
161,126.001,534.00
12,764.004,800.00
107,495.0029,413.00
153,151.0011,108.00
2,484.0033,441.0051,690.00
9,464.005,298.00
25,851.004,000.003,000.009,200.008,359.00
3,129.0025,171.00
161,126.001,534.00
12,764.004,800.00
107,495.0029,413.00
153,151.0011,108.00
2,484.0033,441.0051,690.00
9,464.005,298.00
25,851.004,000.003,000.009,200.008,359.00
1,800,000.00251,580.00353,152.00
1,476,746.00
1,800,000.00251,580.00353,152.00
1,476,746.00
99,683.00 99,683.00
47,439.0071,314.009,958.00
161,117.8330,621.5011,589.60
400,000.00149,801.03
5,459,376.0057,064.47
1,205,860.19
47,439.0071,314.009,958.00
161,117.8330,621.5011,589.60
400,000.00149,801.03
5,459,376.0057,064.47
1,205,860.19
$ 12,247,780.62 $ 12,247,780.62
REF. E E
"E-17"
TOWN OF CLINTON
SEWER UTILITY CAPITAL FUND
SCHEDULE OF MISCELLANEOUS RESERVES
BALANCEDECEMBER
31. 2018
BALANCEDECEMBER
31, 2019CASH
RECEIPTS
$ 10,000.00 $21,042.00
885,989.2043,061.0045,000.0050,000.00
$ 10,000.0031,042.00
885,989.2043,061.0045,000.0050,000.00
Capital OutlayPurchase of Public Works EquipmentPlant ExpansionFuture ReplacementsPole BarnCollection System Replacement
10,000.00
$ 1,055,092.20 $ 10,000.00 $ 1,065,092.20
REF. E E-5 E
" E-1
8"
TOW
NO
FCL
INTO
N
SEW
ERU
TILI
TYC
APIT
ALFU
ND
SCH
EDU
LEO
FIM
PRO
VEM
ENT
AUTH
ORI
ZATI
ONS
BALA
NCE
DECE
MBE
R31
, 201
9BA
LAN
CE
DECE
MBE
R31
,201
8CO
NTRA
CTS
PAYA
BLE
2019
ORD
INAN
CEO
RDIN
ANCE
NUM
BER
UNFU
NDED
AUTH
ORI
ZATI
ONS
FUND
EDUN
FUND
EDAM
OU
NT
FUN
DED
IMPR
OVE
MEN
TDE
SCRI
PTIO
NDA
TE
Gen
eral
Impr
ovem
ents
:
7 ,70
6.44
$7,
706.
44$
$$
$05
/ 24/
2011
$13
7,00
0.00
$Se
wer
Util
ityIm
prov
emen
ts20
11-1
0
34,5
70.7
134
,570
.71
06/ 1
2/20
1212
5,00
0.00
Sewe
rUtil
ityIm
prov
emen
ts20
12-0
6
2.77
760
395 ,
250.
002,
777.
6008
/ 21/
2013
Impr
ovem
ents
toSe
wer
Util
ity20
13-1
6
20,3
89.2
554
,500
.00
20,3
89.2
506
/04 /
2014
Vario
usSe
wer
Impr
ovem
ents
2014
-10
2,25
231
2,25
2.31
05/ 1
2/20
1510
0 ,00
0.00
Var
ious
Sew
erIm
prov
emen
ts20
15-1
0
18,1
8895
46,7
72.5
420
0,00
0.00
64, 9
61.4
907
/ 12/
2016
Sew
erU
tility
Impr
ovem
ents
2016
- 06
4 ,19
8.89
4 ,19
889
10/ 1
1/20
1640
, 000
.00
Purc
hase
Pick
upTr
uck
2016
-11
35, 3
42.5
536
, 156
7871
,499
3310
/ 23/
2017
125,
000.
00Im
prov
emen
tsto
Was
tew
ater
Trea
tmen
tPla
nt20
17-0
7
( 729
00)
116,
412.
0611
5 ,68
3.06
06/2
6 /20
1812
5,00
0.00
Vario
usSe
werI
mpr
ovem
ents
2018
-06
118 ,
000.
0011
8 ,00
0.00
118 ,
000.
00V
ario
usSe
wer
Impr
ovem
ents
04/ 2
3/20
1920
19-0
8
3 ,38
9 ,40
0.00
1 ,10
685
3,38
8,29
3.15
10/ 2
2/20
193 ,
389 ,
400.
00Im
prov
emen
tsto
Was
tew
ater
Trea
tmen
t20
19-1
3
324,
039.
08$
$3,
507,
400.
00$
56,6
8695
$38
6 ,45
8.98
$3 ,
388 ,
293.
15$
E- 1
4E
EE
ER
EF.
$11
8 ,00
000
3 ,38
9,40
0.00
E-1
9C
apita
l Im
prov
emen
tFun
dD
efer
red
Cha
rges
toFu
ture
Taxa
tion
-Unf
unde
d
$3 ,
507 ,
400.
00E -
15
"E-19"
TOWN OF CLINTON
SEWER UTILITY CAPITAL FUND
SCHEDULE OF CAPITAL IMPROVEMENT FUND
REF.
$Balance, December 31, 2018 E 103,402.97
Increased by:2019 Budget Appropriation E-5 50,000.00
$ 153,402.97Decreased by:Appropriation to Finance ImprovementAuthorizations E-18:E-21 118,000.00
Balance, December 31, 2019 $E 35,402.97
"E-20"
SCHEDULE OF RESERVE FOR AMORTIZATION
Balance, December 31, 2018 E $ 10,254,869.09
Increased by:Serial Bonds Paid by BudgetLoans Paid by Budget
$E-24 50,000.0053,568.32E-23
103,568.32
Balance, December 31, 2019 E $ 10,358,437.41
"E-21
"
TOW
NO
FCL
INTO
N
SEW
ERU
TILI
TYC
APIT
ALFU
ND
SCH
EDU
LEO
FR
ESER
VEFO
RDE
FERR
EDAM
OR
TIZA
TIO
N
BALA
NC
EDE
CEM
BER
31
2019
FIXE
DC
APIT
ALAU
THO
RIZ
ED
BALA
NC
EDE
CEM
BER
3120
18DA
TEO
FO
RD
INAN
CE
OR
DIN
ANC
ENU
MBE
RIM
PRO
VEM
ENT
DES
CR
IPTI
ON
Gen
eral
Impr
ovem
ents
:
$$
60,0
00.0
013
7,00
0.00
125 ,
000.
0039
5,25
0.00
54,5
00.0
010
0 ,00
0.00
200,
000.
0040
,000
.00
125 ,
000.
0012
5 ,00
0.00
118 ,
000.
00
$60
, 000
.00
137 ,
000.
0012
5 ,00
0.00
395,
250.
0054
, 500
.00
100,
000.
0020
0 ,00
0.00
40, 0
00.0
012
5 ,00
0.00
125 ,
000.
00
05/ 3
0/20
0705
/ 24/
2011
06/ 1
2/20
1208
/ 21/
2013
06/ 0
4 /20
1405
/ 12/
2015
07/ 1
2/20
1610
/ 11/
2016
10/2
3 /20
1706
/26/
2018
04/ 2
3/20
19
Vario
usAc
quis
ition
sSe
wer
Util
ityIm
prov
emen
tsSe
wer
Utilit
yIm
prov
emen
tsIm
prov
emen
tsto
Sew
erUt
ility
Vario
usSe
wer
Impr
ovem
ents
Vario
usSe
wer
Impr
ovem
ents
Sew
erUt
ility
Impr
ovem
ents
Purc
hase
Pick
upTr
uck
Impr
ovem
ents
toW
aste
wat
erTr
eatm
entP
lant
Vario
usSe
wer
Impr
ovem
ents
Vario
usSe
wer
Impr
ovem
ents
2007
-08
2011
-10
2012
-06
2013
-16
2014
-10
2015
-10
2016
-06
2016
- 11
2017
-07
2018
-0620
19-0
811
8 ,00
0.00
118 ,
000.
00$
1 ,47
9 ,75
0.00
$1 ,
361,
750.
00$
EE
REF.
$11
8 ,00
0.00
E -19
Cap
italI
mpr
ovem
entF
und
"E-2
2 "
TOW
NO
FC
LIN
TON
SE
WE
RU
TILI
TYC
APIT
ALFU
ND
SCH
EDU
LEO
FIN
TER
FUN
DS
SEW
ERU
TILI
TYO
PER
ATIN
G
WAT
ERU
TILI
TYO
PER
ATIN
G
WAT
ERU
TILI
TYC
APIT
ALG
ENER
ALC
APIT
ALTO
TAL
REF
.
Bala
nce,
Dec
embe
r 31,
2018
:D
ueFr
omD
ueTo
150 ,
000.
00$
300 ,
000.
00$
$47
0 ,99
5.16
$3 ,
651.
7420
, 995
.16
$E
3 ,65
1.74
E
300 ,
000.
0015
0 ,00
0.00
Rec
eipt
sE -
547
0,99
5.16
20,9
95.1
6
3 ,65
1.74
Dis
burs
emen
ts3 ,
651.
74E -
5
" E-2
3 "
TOW
NO
FC
LIN
TON
SEW
ERU
TILI
TYC
APIT
ALFU
ND
SCH
EDU
LEO
FN
EWJE
RSEY
WAS
TEW
ATER
TREA
TMEN
TTR
UST
FUN
DLO
ANS
PAYA
BLE
MAT
UR
ITIE
SO
FLO
ANS
OU
TSTA
ND
ING
DEC
EMBE
R31
, 201
9BA
LAN
CE
DEC
EMBE
R31
.201
8
BALA
NC
ED
ECEM
BER
31.2
019
DAT
EO
FIS
SUE
OR
IGIN
ALIS
SUE
INTE
RES
TR
ATE
DEC
REA
SED
AMO
UN
TPU
RPO
SED
ATE
$$
Impr
ovem
ent t
oS
ewer
Util
ity( O
rdin
ance
2011
-4)
$08
/ 01/
20-2
3$
08/0
1 /24
-26
08/0
1 /27
-30
08/0
1 /31
25,0
00.0
030
, 000
.00
35, 0
00.0
040
,000
.00
5.00
%5.
00%
3 -3.
2%3.
25%
$05
/ 03/
2012
515,
000.
00
370,
000.
0039
5,00
0.00
25, 0
00.0
0
Impr
ovem
ent t
oSe
wer
Util
ity( O
rdin
ance
2011
-4 )05
/ 03/
2012
2020
-30
28, 5
68.3
25,
091.
6956
1,84
4.00
( 23,
477.
00)
319,
343.
2134
7,91
1.53
28, 5
68.3
220
31*
538,
367.
00
$74
2,91
1.53
$53
, 568
.32
$68
9,34
3.21
ER
EF.
E
$R
eser
vefo
rDef
erre
dAm
ortiz
atio
nE
- 20
53, 5
68.3
2
"E- 2
4 "
TOW
NO
FC
LIN
TON
SEW
ERU
TILI
TYC
APIT
ALFU
ND
SCHE
DULE
OF
SER
IAL
BON
DS
PAYA
BLE
BALA
NC
ED
ECEM
BER
31.2
019
OU
TSTA
ND
ING
BALA
NC
ED
ECEM
BER
31.2
018
DA
TEO
FO
RIG
INAL
ISSU
E
AMO
UN
TO
FO
RIG
INAL
ISSU
ED
ECEM
BER
31, 2
019
INTE
RES
TR
ATE
AMO
UN
TD
ECR
EASE
DIM
PRO
VEM
ENT
DES
CR
IPTI
ON
DA
TE
$$
50, 0
00.0
050
, 000
.00
50, 0
00.0
050
, 000
.00
100,
000.
0010
0,00
0.00
100,
000.
0010
0,00
0.00
100,
000.
0010
0,00
0.00
100,
000.
0010
0,00
0.00
100,
000.
0010
0,00
0.00
5.00
0%4.
000%
4.00
0%3.
250%
3.50
0%3.
500%
4.00
0%4.
000%
4.00
0%4.
000%
4.00
0%4.
125%
4.25
0%4.
250%
$$
Sew
erU
tility
8 /1/
2013
$1,
500,
000.
0008
/01 /
2008
/ 01/
2108
/ 01/
2208
/ 01 /
2308
/ 01 /
2408
/ 01 /
2508
/01 /
2608
/01 /
2708
/ 01/
2808
/ 01/
2908
/ 01/
3008
/ 01/
3108
/ 01/
3208
/ 01/
331,
250,
000.
0050
, 000
.00
1,20
0,00
0.00
50, 0
00.0
0$
1,20
0,00
0.00
$1,
250,
000.
00$
EE
REF
.
Res
erve
for A
mor
tizat
ion
E -20
$50
, 000
.00
ME-25H
TOWN OF CLINTON
SEWER UTILITY CAPITAL FUND
SCHEDULE OF BONDS AND NOTES AUTHORIZED BUT NOT ISSUED
BALANCEDECEMBER
31.2019ORDINANCE
NUMBER IMPROVEMENT DESCRIPTION
$ 3,389,400.00Improvements to Wastewater Treatment2019-15
$ 3,389,400.00
THIS PAGE INTENTIONALLY LEFT BLANK
TOWN OF CLINTON
PART II
STATISTICAL DATA
LIST OF OFFICIALS
COMMENTS AND RECOMMENDATIONS
YEAR ENDED DECEMBER 31.2019
COMPARATIVE STATEMENT OF OPERATIONS ANDCHANGE IN FUND BALANCE - CURRENT FUND
YEAR 2018YEAR 2019%AMOUNT % AMOUNT
REVENUE AND OTHER INCOME REALIZED
3.51% $ 3.04%$ 412,600.00Fund Balance UtilizedMiscellaneous-From Other Than LocalProperty Tax LeviesCollection of Delinquent Taxes andTax Title LiensCollection of Current Tax Levy
495,000.00
9.70% 9.07%1,366,539.75 1,231,056.20
0.79%86.01%
1.01%86.89%
110,667.5212,122,542.35
136,680.3211,796,872.62
$ 14,094,749.62 100.00% $ 13,577,209.14 100.00%TOTAL INCOME
EXPENDITURES
Budget Expenditures:Municipal Purposes
County TaxesSchool TaxesOther
31.97%11.43%56.57%
0.02%
$ 4,599,498.331,503,770 937,495,250.00
16,330.70
33.78% $11.05%55.05%
0.12%
4,131,315.841,477,189.707,309,160.00
3,093.63
$ 13,614,849.96 100.00% $ 12,920,759.17 100.00%TOTAL EXPENDITURES
$ $479,899.66 656,449.97Excess in Revenue
Adjustments to Income before Fund Balance:Expenditures Included above which are by StatuteDeferred Charges to Budget of Succeeding Year 52,000.00
531,899.66 656,449.97Regulatory Excess to Fund Balance
979,029.301,222,879.27Fund Balance, January 1
$ 1,754,778.93 $ 1,635,479.27
495,000.00 412,600.00Less: Utilization as Anticipated Revenue
$ 1,222,879.27$ 1,259,778.93Fund Balance, December 31
50
COMPARATIVE STATEMENT OF OPERATIONS ANDCHANGE IN FUND BALANCE-WATER UTILITY FUND
YEAR 2019 YEAR 2018AMOUNT % AMOUNT %
REVENUE AND OTHER INCOME REALIZED
$ $Fund Balance UtilizedCollection of Water RentsMiscellaneous-From Other Than Water Rents
75,000.003,224,989.81
537,734.29
1.95%84.03%14.01%
3,579,998.49442,542.55
89.00%11.00%
$ 4,022,541.04TOTAL INCOME 100.00% $ 3,837,724.10 100.00%
EXPENDITURES
Budget Expenditures:OperatingDeferred Charges and Regulatory ExpendituresCapital ImprovementsDebt Service
Other Expenditures
58.66% $3.70%3.88%
33.75%0.01%
$ 1,966,162.00124,091.00130,000.00
1,131,113.16386.67
1,829,355.00115,402.00
25,000.001,108,297.96
59.43%3.75%0.81%
36.01%
100.00% $ 3,078,054.96$ 3,351,752.83 100.00%TOTAL EXPENDITURES
$ 670,788.21 $ 759,669.14Excess in Revenue
780,203.32$ 1,450,991.53
95,534.18$ 855,203.32
Fund Balance, January 1
75,000.00Less: Utilization as Anticipated Revenue
$ 1,450,991.53 $ 780,203.32Fund Balance, December 31
51
COMPARATIVE STATEMENT OF OPERATIONS ANDCHANGE IN FUND BALANCE-SEWER UTILITY FUND
YEAR 2019 YEAR 2018AMOUNT % AMOUNT %
REVENUE AND OTHER INCOME REALIZED
$Fund Balance UtilizedCollection of Sewer RentsMiscellaneous - From Other Than Sewer Rents
59,999.722,051,563.10
605,394.03
2.21% $75.51%22.27%
150,000.001,762,896.17
347,837.45
6.64%77.98%15.38%
$ 2,716,956.85TOTAL INCOME 100.00% $ 2,260,733.62 100.00%
EXPENDITURES
Budget Expenditures:OperatingDeferred Charges and Regulatory ExpendituresCapital ImprovementsDebt Service
Other
$ 1,906,683.72105,926.0060,000.00
170,183.32175.10
85.01% $4.72%2.68%7.59%0.01%
1,907,505.00109,277.00
35,000.00168,683.32
115.00
85.90%4.92%1.58%7.60%
TOTAL EXPENDITURES $ 2,242,968.14 100.00% $ 2,220,580.32 100.00%
Excess in Revenue $ 473,988.71 $ 40,153.30
Fund Balance, January 1 67,890.28 177,736.98
$ 541,878.99 $ 217,890.28
Less: Utilization as Anticipated Revenue 59,999.72 150,000.00
$Fund Balance, December 31 481,879.27 $ 67,890.28
52
COMPARATIVE SCHEDULE OF TAX RATE INFORMATION
2019 2018 2017
$3,174 $3,161 $3,157Tax Rate
Appointment of Tax Rate:Municipal 0.837 0.817 0.803
0.327 0.328County 0.327
County Open Space 0.031 0.032 0.032
0.032 0.033County Library 0.033
1.342 1.372Local District School 1.403
0.605 0.579Regional High School 0.559
Assessed Valuations:
$ 385,044,650.002019$ 372,917,950.002018
$ 367,049,550.002017
COMPARISON OF TAX LEVIES AND COLLECTION CURRENTLY
A study of this tabulation could indicate a possible trend in future tax levies. A decreasein the percentage of current collection could be an indication of a probable increase in future taxlevies.
CU R R E N T L YPERCENTAGE
CASHCOLLECTIONS
OFCOLLECTIONYEAR TAX LEVY
$ $ 12,122,542.3511,796,872.6211,461,127.70
2019 12.224.981.6011,910,664.8911.588.861.60
99.16%99.03%98.90%
20182017
53
DELINQUENT TAXES AND TAX TITLE LIENS
This tabulation includes a comparison expressed in percentage of the total delinquenttaxes, in relation to the tax levies of the last three years:
TAX AMOUNT OFDELINQUENT
TAXES
PERCENTAGEOF TAXLEVY
TITLELIENS
DECEMBER31. YEAR TOTAL
1,057.69 $851.38645.91
102,165.18 $110,667.52126,609.49
$ 103,222.87111,518.90127,255.40
0.84%0.94%1.10%
201920182017
PROPERTY ACQUIRED BY TAX TITLE LIEN LIQUIDATION
The Town has no outstanding foreclosed property.
COMPARISON OF WATER UTILITY LEVIES
CASHCOLLECTIONS *YEAR LEVY
$ 3,904,621.983,221,859.982,666,130.22
$ 3,579,998.493,224,989.812,527,240.65
201920182017
* Includes Collection of Prior Year Levies
COMPARISON OF SEWER UTILITY LEVIES
CASHCOLLECTIONS *YEAR LEVY
2019 $ $ 2,051,563.101,762,896.171,740,183.08
2,587,568.052,450,206.022,404,328.16
20182017
* Includes Collection of Prior Year Levies
54
COMPARATIVE SCHEDULE OF FUND BALANCES
UTILIZEDIN BUDGET OF
SUCCEEDING YEARBALANCE
DECEMBER 31YEAR
2019 $ 1,259,778.931,222,879.27
979,029.30724,221.28678,542.17
$ 500,000.00495,000.00412,600.00330,000.00320,000.00
2018Current Fund 2017
20162015
2019 $ $1,450,991.53780,203.32
95,534.18103.617.80328.617.80
140,000.002018 -0-
Water Utility Operating Fund 2017 75,000.00100,000.00225,000.00
20162015
2019 $ $481,879.2767,890.28
177,736.98160,481.37155,444.72
68,000.0059,999.72
150,000.00129,950.0062,617.00
2018Sewer Utility Operating Fund 2017
20162015
55
OFFICIALS IN OFFICE AND SURETY BONDS
The following officials were in office during the period under audit:
AMOUNTOF BONDNAME TITLE NAME OF SURETY
Janice Kovach Mayor
CouncilwomanSherry Dineen
Robert B. Smith Councilman
Lisa Intrabartola Councilwoman
CouncilwomanMegan Johnson
Michael Humphrey Councilman
Rielly Karsh Councilwoman
Cecilia Covino Town ClerkSewer Collector
Statewide Insurance Fund
Chief Financial Officer/Tax Collector
Kathy Olsen Statewide Insurance Fund
Nancy Burgess Water Collector Statewide Insurance Fund
Joy Wilson Deputy Tax CollectorDeputy Treasurer Statewide Insurance Fund
Richard Phelan Town Administrator, PublicWorks Administrator
Statewide Insurance Fund
Richard P. Cushing Municipal Attorney
Fran Kuczynski Tax Assessor
*There is a Blanket Bond provided by Public Employees' Blanket Bond in the amount of $1,000,000.00. Thisbond covered employees or officials handling cash other than those specifically bonded.
All bonds were examined and were properly executed.
56
GENERAL COMMENTS AND RECOMMENDATIONS
GENERAL COMMENTS
CONTRACTS AND AGREEMENTS REQUIRED TO BE ADVERTISED FOR (N.J.S.A. 40A:11-41
Every contract or agreement for the performance of any work or the furnishing or hiringof any materials or supplies, the cost or the contract price whereof is to be paid with or out ofpublic funds, not included within the terms of Section 3 of this act, shall be made or awardedonly by the governing body of the contracting unit after public advertising for bids and biddingtherefor, except as is provided otherwise in this act or specifically by any other law. No work,materials or supplies shall be undertaken, acquired or furnished for a sum exceeding in theaggregate the amount set forth in or the amount calculated by the Governor pursuant toSection 3 of P.L. 1971 c.198 (C.40A:11-3), except by contract or agreement.
Effective July 1, 2015, the bid threshold in accordance with N.J.S.A. 40A:11-4 is$17,500.00. In accordance with N.J.S.A. 40A:11-3 and authorized by a resolution datedJuly 28, 2015 of the governing body, the bid threshold for all purchases made by the Town’squalified purchasing agent is $40,000.00.
The governing body of the Municipality has the responsibility of determining whether theexpenditures in any category will exceed the bid threshold within the fiscal year. Wherequestion arises as to whether any contract or agreement might result in violation of the statute,the Town Counsel's opinion should be sought before a commitment is made.
The minutes indicate that bids were requested by public advertising for the followingitems:
West Main Street Phase I Water Main ReplacementGlen Eagles Drive Water Main ReplacementWater Meter Replacement ProjectSystem Wide Water Meter Replacement - Phase II
Inasmuch as the system of records did not provide for an accumulation of payments forcategories for the performance of any work or the furnishing or hiring of any materials orsupplies, the results of such an accumulation could not reasonably be ascertained.Disbursements were reviewed, however, to determine whether any clear-cut violations existed.Our audit of expenditures did not reveal any individual payments, contracts or agreements inexcess of $40,000.00 “for the performance of any work or the furnishing or hiring of any materialor supplies,” other than those where bids had been previously sought by public advertisement orwhere resolution had been previously adopted under the provisions of N.J.S.A. 40A:11-6.
The minutes indicate that resolution authorizing contracts or agreements for"Professional Services" per N.J.S.A. 40A:11-5 was advertised during 2019 for the followingprofessional services:
Municipal AuditorLegal ServicesInsurance AgentArborist
Municipal EngineerBond CounselMunicipal Planner
57
COLLECTION OF INTEREST ON DELINQUENT TAXES AND ASSESSMENTS
The statute provides the method for authorizing interest and the maximum rate to becharged for the non-payment of taxes or assessments on or before the date when they wouldbecome delinquent.
The governing body on January 1, 2019 adopted the following resolution authorizinginterest to be charged on delinquent taxes.
RESOLVED, that pursuant to the authority set forth in N.J.R.S. 54:4-67 the CommonCouncil of the Town of Clinton does hereby fix the rate of interest to be charged for non-payment of taxes, assessments, sewer use charges and water charges, on or before the datewhen they would become delinquent at 8% and 18% per annum on any amount in excess of$1,500.00.
In addition to the interest resolution, on January 1, 2019 the governing body adopted aresolution implementing PL 1996, Ch 75 which allows a municipality to charge an additionalpenalty of six percent (6%) to tax-payers with a delinquency in excess of $10,000.00.
It appears from an examination of the records that interest was collected in accordancewith the forgoing resolution.
DELINQUENT TAXES AND TAX TITLE LIENS
There was no tax sale held in 2019.
Inspection of tax sale certificates on file revealed that all tax sale certificates wereavailable for audit.
The following comparison is made of the number of tax title liens receivable onDecember 31st of the last three years:
NUMBEROF LIENSYEAR
2019 12018 12017 1
It is essential to good management that all means provided by statute be utilized toliquidate tax title liens in order to get such properties back on a tax paying basis.
58
CONFIRMATION OF DELINQUENT TAXES AND OTHER CHARGES
A confirmation of delinquent charges and current payments was made in accordancewith the regulations of the Division of Local Government Services consisting of verificationnotices as follows:
TYPE NUMBER
Delinquent Tax Positive ConfirmationDelinquent Utility Rent Positive ConfirmationInformation Tax Current Positive ConfirmationInformation Utility Rent Positive Confirmation
10101010
OTHER COMMENTS
Interfunds
Transactions invariably occur in one fund which requires a corresponding entry to bemade in another fund, thus creating interfund balances. References to the various balancesheets show the interfund balances remaining at year end. As a general rule, all interfundbalances should be closed out as of the end of the year.
It is the Town's policy to review and liquidate all interfund balances on a periodic basis.
59
RECOMMENDATIONS
NONE
60
top related