A
BOROUGH OF SOMERVILLE
CURRENT FUND AND GRANT FUND
COMPARATIVE BALANCE SHEETS
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

6