BOROUGH OF SOMERVILLE
SUMMARY OF 2021 BUDGET
On narrow screens, each line lists its values in the order shown by the column headings above. Swipe or use the keyboard to review the full table.
| Future Budget Projections | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Total Budget | 21,042,831.42 | 100.0% | 2022 | 2023 | 2024 | 2025 | 2026 | ||
| Employee Costs: | |||||||||
| Salaries & Wages | |||||||||
| Sheet 17 | 6,593,000.00 | 102.00% | 6,724,860.00 | 6,859,357.20 | 6,996,544.34 | 7,136,475.23 | 7,279,204.74 | ||
| Sheet 25 | - | 102.00% | - | - | - | - | - | ||
| Total | 6,593,000.00 | 6,724,860.00 | 6,859,357.20 | 6,996,544.34 | 7,136,475.23 | 7,279,204.74 | |||
| Social Security | |||||||||
| Sheet 19 | 230,000.00 | 102.00% | 234,600.00 | 239,292.00 | 244,077.84 | 248,959.40 | 253,938.58 | ||
| Pensions etc. | |||||||||
| Sheet 19 | 300,000.00 | 102.00% | 306,000.00 | 312,120.00 | 318,362.40 | 324,729.65 | 331,224.24 | ||
| Sheet 19 | 1,199,964.00 | 105.00% | 1,259,962.20 | 1,322,960.31 | 1,389,108.33 | 1,458,563.74 | 1,531,491.93 | ||
| Sheet 19 | - | ||||||||
| Sheet 20 | - | ||||||||
| Insurance | |||||||||
| Sheet 14 | 79,600.00 | 106.00% | 84,376.00 | 89,438.56 | 94,804.87 | 100,493.17 | 106,522.76 | ||
| Direct Employee Costs | 8,402,564.00 | 39.9% | |||||||
| General Liability Insurance | |||||||||
| Sheet 14 | - | 0.0% | |||||||
| Debt Service: | |||||||||
| Sheet 27 | 2,557,155.00 | 12.2% | |||||||
| Reserve for Uncollected Taxes: | |||||||||
| Sheet 29 | 2,150,000.00 | 10.2% | |||||||
| Capital Funds: | |||||||||
| Sheet 26a | 425,000.00 | 2.0% | |||||||
| Deferred Charges: | |||||||||
| Sheet 28 | 280,000.00 | 1.3% | |||||||