A
BOROUGH OF SOMERVILLE
CURRENT FUND AND GRANT FUND
CURRENT FUND AND GRANT FUND
COMPARATIVE BALANCE SHEETS
REGULATORY BASIS
DECEMBER 31, 2021 AND 2020
REGULATORY BASIS
DECEMBER 31, 2021 AND 2020
| ASSETS | REF. | BALANCE DEC. 31, 2021 |
BALANCE DEC. 31, 2020 |
|---|---|---|---|
| Cash and Investments - Treasurer | A-4 | $16,182,651.66 | $13,603,116.47 |
| Change Funds | A-5 | 327.32 | 400.00 |
| Due from State of NJ SC/Vet Deductions | A-8 | 41,848.51 | 40,749.19 |
| 16,224,827.49 | 13,644,265.66 | ||
| Receivables and Other Assets With | |||
| Full Reserves: | |||
| Delinquent Prop. Taxes Receivable | A-7 | 499,592.05 | 577,300.93 |
| Tax Title Liens Receivable | A-7 | 376,792.52 | 403,785.63 |
| Maintenance Liens Receivable | A-6 | 1,512.00 | 1,512.00 |
| Property Acquired for Taxes | A-9 | 28,500.00 | 28,500.00 |
| Revenue Accounts Receivable | A-11 | 5,486.18 | 6,291.24 |
| Interfunds Receivable | A-13 | 17,948.38 | 11,870.78 |
| 929,831.13 | 1,029,260.58 | ||
| Deferred Charges: | |||
| Emergency Authorizations (40A:4-47) | A-1, A-3 | 1,350,000.00 | |
| Total Current Fund | 18,504,658.62 | 14,673,526.24 | |
| Grant Fund: | |||
| State and Federal Grants Receivable | A-16 | 1,224,408.07 | 1,278,622.45 |
| Interfunds Receivable | A-17 | 1,835,761.85 | 962,049.18 |
| Total Grant Fund | 3,060,169.92 | 2,240,671.63 | |
| $21,564,828.54 | $16,914,197.87 | ||
|
LIABILITIES, RESERVES AND FUND BALANCE |
REF. | BALANCE DEC. 31, 2021 |
BALANCE DEC. 31, 2020 |
|---|---|---|---|
| Liabilities: | |||
| Appropriation Reserves | A-3, A-14 | $1,987,159.02 | $1,893,087.72 |
| Reserve for Encumbrances | A-3, A-14 | 1,385,913.29 | 611,747.58 |
| Prepaid Property Taxes | A-7 | 429,726.12 | 417,093.82 |
| Tax Overpayments | A-15 | 28.92 | 397.32 |
| Interfunds Payable | A-13 | 2,074,121.09 | 1,189,138.64 |
| Various Payables | A-10 | 47,961.40 | 1,632.10 |
| Various Reserves | A-10 | 204,206.51 | 104,006.51 |
| 6,129,116.35 | 4,217,103.69 | ||
| Reserve for Receivables and Other Assets | Reserve | 929,831.13 | 1,029,260.58 |
| Fund Balance | A-1 | 11,445,711.14 | 9,427,161.97 |
| Total Current Fund | 18,504,658.62 | 14,673,526.24 | |
| Grant Fund: | |||
| Reserve for Encumbrances | A-18 | 811,681.05 | 474,968.26 |
| Reserve for State and Federal Grants: | |||
| Appropriated | A-18 | 1,614,945.49 | 1,763,468.37 |
| Unappropriated | A-19 | 633,543.38 | 2,235.00 |
| Total Grant Fund | 3,060,169.92 | 2,240,671.63 | |
| $21,564,828.54 | $16,914,197.87 | ||