A
BOROUGH OF SOMERVILLE
CURRENT FUND AND GRANT FUND
COMPARATIVE BALANCE SHEETS
REGULATORY BASIS
DECEMBER 31, 2022 AND 2021
| ASSETS | REF. | DEC. 31, 2022 | DEC. 31, 2021 |
|---|---|---|---|
| Operating Fund: | |||
| Cash and Investments - Treasurer | A-4 | $17,224,256.44 |
$16,182,651.66 |
| Change Fund | A-5 | 350.00 |
327.32 |
| Due from State of NJ SC/Vet Deductions | A-8 | 42,848.51 |
41,848.51 |
17,267,454.95 |
16,224,827.49 |
||
| Receivables and Other Assets With Full Reserves: | |||
| Delinquent Prop. Taxes Receivable | A-7 | 464,344.18 |
499,592.05 |
| Tax Title Liens Receivable | A-7 | 387,122.48 |
376,792.52 |
| 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 | 13,325.52 |
5,486.18 |
| Interfunds Receivable | A-13 | 22,430.18 |
17,948.38 |
917,234.36 |
929,831.13 |
||
| Deferred Charges: | |||
| Emergency Authorizations (40A:4-53) | 1,350,000.00 |
||
| Total Current Fund | 18,184,689.31 |
18,504,658.62 |
|
| Grant Fund: | |||
| Cash and Investments - Treasurer | A-4 | 2,291,244.81 |
|
| State and Federal Grants Receivable | A-16 | 12,563,461.59 |
1,224,408.07 |
| Interfunds Receivable | 1,835,761.85 |
||
| Total Grant Fund | 14,854,706.40 |
3,060,169.92 |
|
$33,039,395.71 |
$21,564,828.54 |
||
| LIABILITIES, RESERVES AND FUND BALANCE |
REF. | DEC. 31, 2022 | DEC. 31, 2021 |
|---|---|---|---|
| Operating Fund: | |||
| Liabilities | |||
| Appropriation Reserves | A-3, A-14 | $1,517,265.66 |
$1,987,159.02 |
| Reserve for Encumbrances | A-3, A-14 | 1,217,387.33 |
1,385,913.29 |
| Prepaid Property Taxes | A-7 | 253,188.05 |
429,726.12 |
| Tax Overpayments | A-15 | 90,640.91 |
28.92 |
| Interfunds Payable | A-13 | 238,418.95 |
2,074,121.09 |
| Various Payables | A-10 | 60,786.03 |
47,961.40 |
| Various Reserves | A-10 | 444,309.73 |
204,206.51 |
3,821,996.66 |
6,129,116.35 |
||
| Reserve for Receivables | 917,234.36 |
929,831.13 |
|
| Fund Balance | A-1 | 13,445,458.29 |
11,445,711.14 |
| Total Current Fund | 18,184,689.31 |
18,504,658.62 |
|
| Grant Fund: | |||
| Reserve for Encumbrances | A-18 | 492,523.54 |
811,681.05 |
| Reserve for State and Federal Grants | |||
| Appropriated | A-18 | 13,087,059.97 |
1,614,945.49 |
| Unappropriated | A-19 | 1,275,122.89 |
633,543.38 |
| Total Grant Fund | 14,854,706.40 |
3,060,169.92 |
|
$33,039,395.71 |
$21,564,828.54 |
||