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
The accompanying Notes to the Financial Statements are an integral part of this statement.